{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Change","InpC","InpS","Time","Const","Ops","Tax SA","Debt SA","FS SA","FS Ann","Metrics","Output","Check","Tmp"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":26,"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":"Change","index":0,"n_rows":7,"n_cols":192,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1)))","v":"Change"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"InpS_Ann",{"$f":" Time!W$51","v":"2036-01-31"},{"$f":" Time!X$51","v":"2037-01-31"},{"$f":" Time!Y$51","v":"2038-01-31"},{"$f":" Time!Z$51","v":"2039-01-31"},{"$f":" Time!AA$51","v":"2040-01-31"},{"$f":" Time!AB$51","v":"2041-01-31"},{"$f":" Time!AC$51","v":"2042-01-31"},{"$f":" Time!AD$51","v":"2043-01-31"},{"$f":" Time!AE$51","v":"2044-01-31"},{"$f":" Time!AF$51","v":"2045-01-31"},{"$f":" Time!AG$51","v":"2046-01-31"},{"$f":" Time!AH$51","v":"2047-01-31"},{"$f":" Time!AI$51","v":"2048-01-31"},{"$f":" Time!AJ$51","v":"2049-01-31"},{"$f":" Time!AK$51","v":"2050-01-31"},{"$f":" Time!AL$51","v":"2051-01-31"},{"$f":" Time!AM$51","v":"2052-01-31"},{"$f":" Time!AN$51","v":"2053-01-31"},{"$f":" Time!AO$51","v":"2054-01-31"},{"$f":" Time!AP$51","v":"2055-01-31"},{"$f":" Time!AQ$51","v":"2056-01-31"},{"$f":" Time!AR$51","v":"2057-01-31"},{"$f":" Time!AS$51","v":"2058-01-31"},{"$f":" Time!AT$51","v":"2059-01-31"},{"$f":" Time!AU$51","v":"2060-01-31"},{"$f":" Time!AV$51","v":"2061-01-31"},{"$f":" Time!AW$51","v":"2062-01-31"},{"$f":" Time!AX$51","v":"2063-01-31"},{"$f":" Time!AY$51","v":"2064-01-31"},{"$f":" Time!AZ$51","v":"2065-01-31"},{"$f":" Time!BA$51","v":"2066-01-31"},{"$f":" Time!BB$51","v":"2067-01-31"},{"$f":" Time!BC$51","v":"2068-01-31"},{"$f":" Time!BD$51","v":"2069-01-31"},{"$f":" Time!BE$51","v":"2070-01-31"},{"$f":" Time!BF$51","v":"2071-01-31"},{"$f":" Time!BG$51","v":"2072-01-31"},{"$f":" Time!BH$51","v":"2073-01-31"},{"$f":" Time!BI$51","v":"2074-01-31"},{"$f":" Time!BJ$51","v":"2075-01-31"},{"$f":" Time!BK$51","v":"2076-01-31"},{"$f":" Time!BL$51","v":"2077-01-31"},{"$f":" Time!BM$51","v":"2078-01-31"},{"$f":" Time!BN$51","v":"2079-01-31"},{"$f":" Time!BO$51","v":"2080-01-31"},{"$f":" Time!BP$51","v":"2081-01-31"},{"$f":" Time!BQ$51","v":"2082-01-31"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"InpS_Ann",{"$f":" Time!W$56","v":"Operations"},{"$f":" Time!X$56","v":"Operations"},{"$f":" Time!Y$56","v":"Operations"},{"$f":" Time!Z$56","v":"Operations"},{"$f":" Time!AA$56","v":"Operations"},{"$f":" Time!AB$56","v":"Operations"},{"$f":" Time!AC$56","v":"Operations"},{"$f":" Time!AD$56","v":"Operations"},{"$f":" Time!AE$56","v":"Operations"},{"$f":" Time!AF$56","v":"Pre-fcst"},{"$f":" Time!AG$56","v":"Pre-fcst"},{"$f":" Time!AH$56","v":"Pre-fcst"},{"$f":" Time!AI$56","v":"Pre-fcst"},{"$f":" Time!AJ$56","v":"Pre-fcst"},{"$f":" Time!AK$56","v":"Pre-fcst"},{"$f":" Time!AL$56","v":"Pre-fcst"},{"$f":" Time!AM$56","v":"Pre-fcst"},{"$f":" Time!AN$56","v":"Pre-fcst"},{"$f":" Time!AO$56","v":"Pre-fcst"},{"$f":" Time!AP$56","v":"Pre-fcst"},{"$f":" Time!AQ$56","v":"Pre-fcst"},{"$f":" Time!AR$56","v":"Pre-fcst"},{"$f":" Time!AS$56","v":"Pre-fcst"},{"$f":" Time!AT$56","v":"Pre-fcst"},{"$f":" Time!AU$56","v":"Pre-fcst"},{"$f":" Time!AV$56","v":"Pre-fcst"},{"$f":" Time!AW$56","v":"Pre-fcst"},{"$f":" Time!AX$56","v":"Pre-fcst"},{"$f":" Time!AY$56","v":"Pre-fcst"},{"$f":" Time!AZ$56","v":"Pre-fcst"},{"$f":" Time!BA$56","v":"Pre-fcst"},{"$f":" Time!BB$56","v":"Pre-fcst"},{"$f":" Time!BC$56","v":"Pre-fcst"},{"$f":" Time!BD$56","v":0},{"$f":" Time!BE$56","v":0},{"$f":" Time!BF$56","v":0},{"$f":" Time!BG$56","v":0},{"$f":" Time!BH$56","v":0},{"$f":" Time!BI$56","v":0},{"$f":" Time!BJ$56","v":0},{"$f":" Time!BK$56","v":0},{"$f":" Time!BL$56","v":0},{"$f":" Time!BM$56","v":0},{"$f":" Time!BN$56","v":0},{"$f":" Time!BO$56","v":0},{"$f":" Time!BP$56","v":0},{"$f":" Time!BQ$56","v":0}]
[null,null,null,null,null,{"$f":" TODAY()","v":"2021-11-30"},{"$f":" NOW()","v":44530.518795370372},"[Template issued stamp line]",null,null,null,null,null,null,"[Add Link and format]","[Add Link and format]","[Add Link and format]","[Add Link and format]","[Add Link and format]"]
[null,null,null,null,null,null,null,"[Template change line]",null,null,null,null,null,null,{"$f":" O3","v":"[Add Link and format]"},{"$f":" P3","v":"[Add Link and format]"},"[Add Link and format]","[Add Link and format]","[Add Link and format]",null,null,"InpS_Qtr",{"$f":" Time!W$27","v":"2024-02-29"},{"$f":" Time!X$27","v":"2024-03-31"},{"$f":" Time!Y$27","v":"2024-04-30"},{"$f":" Time!Z$27","v":"2024-05-31"},{"$f":" Time!AA$27","v":"2024-06-30"},{"$f":" Time!AB$27","v":"2024-07-31"},{"$f":" Time!AC$27","v":"2024-08-31"},{"$f":" Time!AD$27","v":"2024-09-30"},{"$f":" Time!AE$27","v":"2024-10-31"},{"$f":" Time!AF$27","v":"2024-11-30"},{"$f":" Time!AG$27","v":"2024-12-31"},{"$f":" Time!AH$27","v":"2025-01-31"},{"$f":" Time!AI$27","v":"2025-02-28"},{"$f":" Time!AJ$27","v":"2025-03-31"},{"$f":" Time!AK$27","v":"2025-04-30"},{"$f":" Time!AL$27","v":"2025-05-31"},{"$f":" Time!AM$27","v":"2025-06-30"},{"$f":" Time!AN$27","v":"2025-07-31"},{"$f":" Time!AO$27","v":"2025-08-31"},{"$f":" Time!AP$27","v":"2025-09-30"},{"$f":" Time!AQ$27","v":"2025-10-31"},{"$f":" Time!AR$27","v":"2025-11-30"},{"$f":" Time!AS$27","v":"2025-12-31"},{"$f":" Time!AT$27","v":"2026-01-31"},{"$f":" Time!AU$27","v":"2026-02-28"},{"$f":" Time!AV$27","v":"2026-03-31"},{"$f":" Time!AW$27","v":"2026-04-30"},{"$f":" Time!AX$27","v":"2026-05-31"},{"$f":" Time!AY$27","v":"2026-06-30"},{"$f":" Time!AZ$27","v":"2026-07-31"},{"$f":" Time!BA$27","v":"2026-08-31"},{"$f":" Time!BB$27","v":"2026-09-30"},{"$f":" Time!BC$27","v":"2026-10-31"},{"$f":" Time!BD$27","v":"2026-11-30"},{"$f":" Time!BE$27","v":"2026-12-31"},{"$f":" Time!BF$27","v":"2027-01-31"},{"$f":" Time!BG$27","v":"2027-02-28"},{"$f":" Time!BH$27","v":"2027-03-31"},{"$f":" Time!BI$27","v":"2027-04-30"},{"$f":" Time!BJ$27","v":"2027-05-31"},{"$f":" Time!BK$27","v":"2027-06-30"},{"$f":" Time!BL$27","v":"2027-07-31"},{"$f":" Time!BM$27","v":"2027-08-31"},{"$f":" Time!BN$27","v":"2027-09-30"},{"$f":" Time!BO$27","v":"2027-10-31"},{"$f":" Time!BP$27","v":"2027-11-30"},{"$f":" Time!BQ$27","v":"2027-12-31"},{"$f":" Time!BR$27","v":"2028-01-31"},{"$f":" Time!BS$27","v":"2028-02-29"},{"$f":" Time!BT$27","v":"2028-03-31"},{"$f":" Time!BU$27","v":"2028-04-30"},{"$f":" Time!BV$27","v":"2028-05-31"},{"$f":" Time!BW$27","v":"2028-06-30"},{"$f":" Time!BX$27","v":"2028-07-31"},{"$f":" Time!BY$27","v":"2028-08-31"},{"$f":" Time!BZ$27","v":"2028-09-30"},{"$f":" Time!CA$27","v":"2028-10-31"},{"$f":" Time!CB$27","v":"2028-11-30"},{"$f":" Time!CC$27","v":"2028-12-31"},{"$f":" Time!CD$27","v":"2029-01-31"},{"$f":" Time!CE$27","v":"2029-02-28"},{"$f":" Time!CF$27","v":"2029-03-31"},{"$f":" Time!CG$27","v":"2029-04-30"},{"$f":" Time!CH$27","v":"2029-05-31"},{"$f":" Time!CI$27","v":"2029-06-30"},{"$f":" Time!CJ$27","v":"2029-07-31"},{"$f":" Time!CK$27","v":"2029-08-31"},{"$f":" Time!CL$27","v":"2029-09-30"},{"$f":" Time!CM$27","v":"2029-10-31"},{"$f":" Time!CN$27","v":"2029-11-30"},{"$f":" Time!CO$27","v":"2029-12-31"},{"$f":" Time!CP$27","v":"2030-01-31"},{"$f":" Time!CQ$27","v":"2030-02-28"},{"$f":" Time!CR$27","v":"2030-03-31"},{"$f":" Time!CS$27","v":"2030-04-30"},{"$f":" Time!CT$27","v":"2030-05-31"},{"$f":" Time!CU$27","v":"2030-06-30"},{"$f":" Time!CV$27","v":"2030-07-31"},{"$f":" Time!CW$27","v":"2030-08-31"},{"$f":" Time!CX$27","v":"2030-09-30"},{"$f":" Time!CY$27","v":"2030-10-31"},{"$f":" Time!CZ$27","v":"2030-11-30"},{"$f":" Time!DA$27","v":"2030-12-31"},{"$f":" Time!DB$27","v":"2031-01-31"},{"$f":" Time!DC$27","v":"2031-02-28"},{"$f":" Time!DD$27","v":"2031-03-31"},{"$f":" Time!DE$27","v":"2031-04-30"},{"$f":" Time!DF$27","v":"2031-05-31"},{"$f":" Time!DG$27","v":"2031-06-30"},{"$f":" Time!DH$27","v":"2031-07-31"},{"$f":" Time!DI$27","v":"2031-08-31"},{"$f":" Time!DJ$27","v":"2031-09-30"},{"$f":" Time!DK$27","v":"2031-10-31"},{"$f":" Time!DL$27","v":"2031-11-30"},{"$f":" Time!DM$27","v":"2031-12-31"},{"$f":" Time!DN$27","v":"2032-01-31"},{"$f":" Time!DO$27","v":"2032-02-29"},{"$f":" Time!DP$27","v":"2032-03-31"},{"$f":" Time!DQ$27","v":"2032-04-30"},{"$f":" Time!DR$27","v":"2032-05-31"},{"$f":" Time!DS$27","v":"2032-06-30"},{"$f":" Time!DT$27","v":"2032-07-31"},{"$f":" Time!DU$27","v":"2032-08-31"},{"$f":" Time!DV$27","v":"2032-09-30"},{"$f":" Time!DW$27","v":"2032-10-31"},{"$f":" Time!DX$27","v":"2032-11-30"},{"$f":" Time!DY$27","v":"2032-12-31"},{"$f":" Time!DZ$27","v":"2033-01-31"},{"$f":" Time!EA$27","v":"2033-02-28"},{"$f":" Time!EB$27","v":"2033-03-31"},{"$f":" Time!EC$27","v":"2033-04-30"},{"$f":" Time!ED$27","v":"2033-05-31"},{"$f":" Time!EE$27","v":"2033-06-30"},{"$f":" Time!EF$27","v":"2033-07-31"},{"$f":" Time!EG$27","v":"2033-08-31"},{"$f":" Time!EH$27","v":"2033-09-30"},{"$f":" Time!EI$27","v":"2033-10-31"},{"$f":" Time!EJ$27","v":"2033-11-30"},{"$f":" Time!EK$27","v":"2033-12-31"},{"$f":" Time!EL$27","v":"2034-01-31"},{"$f":" Time!EM$27","v":"2034-02-28"},{"$f":" Time!EN$27","v":"2034-03-31"},{"$f":" Time!EO$27","v":"2034-04-30"},{"$f":" Time!EP$27","v":"2034-05-31"},{"$f":" Time!EQ$27","v":"2034-06-30"},{"$f":" Time!ER$27","v":"2034-07-31"},{"$f":" Time!ES$27","v":"2034-08-31"},{"$f":" Time!ET$27","v":"2034-09-30"},{"$f":" Time!EU$27","v":"2034-10-31"},{"$f":" Time!EV$27","v":"2034-11-30"},{"$f":" Time!EW$27","v":"2034-12-31"},{"$f":" Time!EX$27","v":"2035-01-31"},{"$f":" Time!EY$27","v":"2035-02-28"},{"$f":" Time!EZ$27","v":"2035-03-31"},{"$f":" Time!FA$27","v":"2035-04-30"},{"$f":" Time!FB$27","v":"2035-05-31"},{"$f":" Time!FC$27","v":"2035-06-30"},{"$f":" Time!FD$27","v":"2035-07-31"},{"$f":" Time!FE$27","v":"2035-08-31"},{"$f":" Time!FF$27","v":"2035-09-30"},{"$f":" Time!FG$27","v":"2035-10-31"},{"$f":" Time!FH$27","v":"2035-11-30"},{"$f":" Time!FI$27","v":"2035-12-31"},{"$f":" Time!FJ$27","v":"2036-01-31"},{"$f":" Time!FK$27","v":"2036-02-29"},{"$f":" Time!FL$27","v":"2036-03-31"},{"$f":" Time!FM$27","v":"2036-04-30"},{"$f":" Time!FN$27","v":"2036-05-31"},{"$f":" Time!FO$27","v":"2036-06-30"},{"$f":" Time!FP$27","v":"2036-07-31"},{"$f":" Time!FQ$27","v":"2036-08-31"},{"$f":" Time!FR$27","v":"2036-09-30"},{"$f":" Time!FS$27","v":"2036-10-31"},{"$f":" Time!FT$27","v":"2036-11-30"},{"$f":" Time!FU$27","v":"2036-12-31"},{"$f":" Time!FV$27","v":"2037-01-31"},{"$f":" Time!FW$27","v":"2037-02-28"},{"$f":" Time!FX$27","v":"2037-03-31"},{"$f":" Time!FY$27","v":"2037-04-30"},{"$f":" Time!FZ$27","v":"2037-05-31"},{"$f":" Time!GA$27","v":"2037-06-30"},{"$f":" Time!GB$27","v":"2037-07-31"},{"$f":" Time!GC$27","v":"2037-08-31"},{"$f":" Time!GD$27","v":"2037-09-30"},{"$f":" Time!GE$27","v":"2037-10-31"},{"$f":" Time!GF$27","v":"2037-11-30"},{"$f":" Time!GG$27","v":"2037-12-31"},{"$f":" Time!GH$27","v":"2038-01-31"},{"$f":" Time!GI$27","v":"2038-02-28"},{"$f":" Time!GJ$27","v":"2038-03-31"}]
[null,null,null,null,"Version","Date","Time","Description","Label link","Current value","Previous value","Requested by","Additional details","Scenario","Metric 1","Metric 2","Metric 3","Metric 4","Metric 5",null,null,"InpS_Qtr",{"$f":" Time!W$71","v":"Construction"},{"$f":" Time!X$71","v":"Construction"},{"$f":" Time!Y$71","v":"Construction"},{"$f":" Time!Z$71","v":"Construction"},{"$f":" Time!AA$71","v":"Construction"},{"$f":" Time!AB$71","v":"Construction"},{"$f":" Time!AC$71","v":"Construction"},{"$f":" Time!AD$71","v":"Construction"},{"$f":" Time!AE$71","v":"Construction"},{"$f":" Time!AF$71","v":"Construction"},{"$f":" Time!AG$71","v":"Construction"},{"$f":" Time!AH$71","v":"Operations"},{"$f":" Time!AI$71","v":"Operations"},{"$f":" Time!AJ$71","v":"Operations"},{"$f":" Time!AK$71","v":"Operations"},{"$f":" Time!AL$71","v":"Operations"},{"$f":" Time!AM$71","v":"Operations"},{"$f":" Time!AN$71","v":"Operations"},{"$f":" Time!AO$71","v":"Operations"},{"$f":" Time!AP$71","v":"Operations"},{"$f":" Time!AQ$71","v":"Operations"},{"$f":" Time!AR$71","v":"Operations"},{"$f":" Time!AS$71","v":"Operations"},{"$f":" Time!AT$71","v":"Operations"},{"$f":" Time!AU$71","v":"Operations"},{"$f":" Time!AV$71","v":"Operations"},{"$f":" Time!AW$71","v":"Operations"},{"$f":" Time!AX$71","v":"Operations"},{"$f":" Time!AY$71","v":"Operations"},{"$f":" Time!AZ$71","v":"Operations"},{"$f":" Time!BA$71","v":"Operations"},{"$f":" Time!BB$71","v":"Operations"},{"$f":" Time!BC$71","v":"Operations"},{"$f":" Time!BD$71","v":"Operations"},{"$f":" Time!BE$71","v":"Operations"},{"$f":" Time!BF$71","v":"Operations"},{"$f":" Time!BG$71","v":"Operations"},{"$f":" Time!BH$71","v":"Operations"},{"$f":" Time!BI$71","v":"Operations"},{"$f":" Time!BJ$71","v":"Operations"},{"$f":" Time!BK$71","v":"Operations"},{"$f":" Time!BL$71","v":"Operations"},{"$f":" Time!BM$71","v":"Operations"},{"$f":" Time!BN$71","v":"Operations"},{"$f":" Time!BO$71","v":"Operations"},{"$f":" Time!BP$71","v":"Operations"},{"$f":" Time!BQ$71","v":"Operations"},{"$f":" Time!BR$71","v":"Operations"},{"$f":" Time!BS$71","v":"Operations"},{"$f":" Time!BT$71","v":"Operations"},{"$f":" Time!BU$71","v":"Operations"},{"$f":" Time!BV$71","v":"Operations"},{"$f":" Time!BW$71","v":"Operations"},{"$f":" Time!BX$71","v":"Operations"},{"$f":" Time!BY$71","v":"Operations"},{"$f":" Time!BZ$71","v":"Operations"},{"$f":" Time!CA$71","v":"Operations"},{"$f":" Time!CB$71","v":"Operations"},{"$f":" Time!CC$71","v":"Operations"},{"$f":" Time!CD$71","v":"Operations"},{"$f":" Time!CE$71","v":"Operations"},{"$f":" Time!CF$71","v":"Operations"},{"$f":" Time!CG$71","v":"Operations"},{"$f":" Time!CH$71","v":"Operations"},{"$f":" Time!CI$71","v":"Operations"},{"$f":" Time!CJ$71","v":"Operations"},{"$f":" Time!CK$71","v":"Operations"},{"$f":" Time!CL$71","v":"Operations"},{"$f":" Time!CM$71","v":"Operations"},{"$f":" Time!CN$71","v":"Operations"},{"$f":" Time!CO$71","v":"Operations"},{"$f":" Time!CP$71","v":"Operations"},{"$f":" Time!CQ$71","v":"Operations"},{"$f":" Time!CR$71","v":"Operations"},{"$f":" Time!CS$71","v":"Operations"},{"$f":" Time!CT$71","v":"Operations"},{"$f":" Time!CU$71","v":"Operations"},{"$f":" Time!CV$71","v":"Operations"},{"$f":" Time!CW$71","v":"Operations"},{"$f":" Time!CX$71","v":"Operations"},{"$f":" Time!CY$71","v":"Operations"},{"$f":" Time!CZ$71","v":"Operations"},{"$f":" Time!DA$71","v":"Operations"},{"$f":" Time!DB$71","v":"Operations"},{"$f":" Time!DC$71","v":"Operations"},{"$f":" Time!DD$71","v":"Operations"},{"$f":" Time!DE$71","v":"Operations"},{"$f":" Time!DF$71","v":"Operations"},{"$f":" Time!DG$71","v":"Operations"},{"$f":" Time!DH$71","v":"Operations"},{"$f":" Time!DI$71","v":"Operations"},{"$f":" Time!DJ$71","v":"Operations"},{"$f":" Time!DK$71","v":"Operations"},{"$f":" Time!DL$71","v":"Operations"},{"$f":" Time!DM$71","v":"Operations"},{"$f":" Time!DN$71","v":"Operations"},{"$f":" Time!DO$71","v":"Operations"},{"$f":" Time!DP$71","v":"Operations"},{"$f":" Time!DQ$71","v":"Operations"},{"$f":" Time!DR$71","v":"Operations"},{"$f":" Time!DS$71","v":"Operations"},{"$f":" Time!DT$71","v":"Operations"},{"$f":" Time!DU$71","v":"Operations"},{"$f":" Time!DV$71","v":"Operations"},{"$f":" Time!DW$71","v":"Operations"},{"$f":" Time!DX$71","v":"Operations"},{"$f":" Time!DY$71","v":"Operations"},{"$f":" Time!DZ$71","v":"Operations"},{"$f":" Time!EA$71","v":"Operations"},{"$f":" Time!EB$71","v":"Operations"},{"$f":" Time!EC$71","v":"Operations"},{"$f":" Time!ED$71","v":"Operations"},{"$f":" Time!EE$71","v":"Operations"},{"$f":" Time!EF$71","v":"Operations"},{"$f":" Time!EG$71","v":"Operations"},{"$f":" Time!EH$71","v":"Operations"},{"$f":" Time!EI$71","v":"Operations"},{"$f":" Time!EJ$71","v":"Operations"},{"$f":" Time!EK$71","v":"Operations"},{"$f":" Time!EL$71","v":"Operations"},{"$f":" Time!EM$71","v":"Operations"},{"$f":" Time!EN$71","v":"Operations"},{"$f":" Time!EO$71","v":"Operations"},{"$f":" Time!EP$71","v":"Operations"},{"$f":" Time!EQ$71","v":"Operations"},{"$f":" Time!ER$71","v":"Operations"},{"$f":" Time!ES$71","v":"Operations"},{"$f":" Time!ET$71","v":"Operations"},{"$f":" Time!EU$71","v":"Operations"},{"$f":" Time!EV$71","v":"Operations"},{"$f":" Time!EW$71","v":"Operations"},{"$f":" Time!EX$71","v":"Operations"},{"$f":" Time!EY$71","v":"Operations"},{"$f":" Time!EZ$71","v":"Operations"},{"$f":" Time!FA$71","v":"Operations"},{"$f":" Time!FB$71","v":"Operations"},{"$f":" Time!FC$71","v":"Operations"},{"$f":" Time!FD$71","v":"Operations"},{"$f":" Time!FE$71","v":"Operations"},{"$f":" Time!FF$71","v":"Operations"},{"$f":" Time!FG$71","v":"Operations"},{"$f":" Time!FH$71","v":"Operations"},{"$f":" Time!FI$71","v":"Operations"},{"$f":" Time!FJ$71","v":"Operations"},{"$f":" Time!FK$71","v":"Operations"},{"$f":" Time!FL$71","v":"Operations"},{"$f":" Time!FM$71","v":"Operations"},{"$f":" Time!FN$71","v":"Operations"},{"$f":" Time!FO$71","v":"Operations"},{"$f":" Time!FP$71","v":"Operations"},{"$f":" Time!FQ$71","v":"Operations"},{"$f":" Time!FR$71","v":"Operations"},{"$f":" Time!FS$71","v":"Operations"},{"$f":" Time!FT$71","v":"Operations"},{"$f":" Time!FU$71","v":"Operations"},{"$f":" Time!FV$71","v":"Operations"},{"$f":" Time!FW$71","v":"Operations"},{"$f":" Time!FX$71","v":"Operations"},{"$f":" Time!FY$71","v":"Operations"},{"$f":" Time!FZ$71","v":"Operations"},{"$f":" Time!GA$71","v":"Operations"},{"$f":" Time!GB$71","v":"Operations"},{"$f":" Time!GC$71","v":"Operations"},{"$f":" Time!GD$71","v":"Operations"},{"$f":" Time!GE$71","v":"Operations"},{"$f":" Time!GF$71","v":"Operations"},{"$f":" Time!GG$71","v":"Operations"},{"$f":" Time!GH$71","v":"Operations"},{"$f":" Time!GI$71","v":"Operations"},{"$f":" Time!GJ$71","v":"Operations"}]
[]
["NOTE: CHANGES ARE LISTED IN REVERSE ORDER WITH MOST RECENT CHANGES AT THE TOP"]

{"sheet":"InpC","index":1,"n_rows":140,"n_cols":19,"rows_kept":140,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & $F$3","v":"InpC - Base case 1"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":" IF(K4 = $F4, \"q\", \"\")","v":"q"},"","",null,"","","",""]
[null,null,null,null,null,{"$f":"INDEX(J3:S3,MATCH(F4,J4:S4))","v":"Base case 1"},null,null,null,null,"Base case 1","Base case 2","Base case 3",null,"Scenario 1","Scenario 2","Scenario 3","Scenario 4"]
[null,null,null,null,"Active scenario",1,null,null,{"$f":" MATCH(F4, $J$4:$S$4)","v":2},null,1,2,3,null,5,6,7,8]
[null,null,null,null,"Comparison scenario",1,null,null,{"$f":" MATCH(F5, $J$4:$S$4)","v":2}]
[null,null,null,null,"Base case",{"$f":"INDEX(J6:S6,MATCH(F4,J4:S4,0))","v":1},null,null,{"$f":" MATCH(F6, $J$4:$S$4)","v":2},null,1,2,3,null,1,1,2,2]
[null,null,null,null,"Input differences",{"$f":" COUNTIF(I10:I108, \"tu\")","v":0},null,null,null,null,{"$f":" IF(K6 = $F$6, \"Base case\", \"\")","v":"Base case"},{"$f":" IF(L6 = $F$6, \"Base case\", \"\")","v":""},{"$f":" IF(M6 = $F$6, \"Base case\", \"\")","v":""}]
[]
[null,null,null,null,null,"Constant","Unit","Source"]
[]
["TIMING ASSUMPTIONS"]
[]
[null,null,null,null,"Financial Close Date ",{"$f":" IF( INDEX(J13:S13, $I$4) = \"\", INDEX(J13:R13, $I$6), INDEX(J13:S13, $I$4))","v":"2023-01-01"},"date",null,{"$f":" IF( INDEX(J13:S13, I$5) = \"\", IF( INDEX(J13:S13, I$6) = F13, \"vw\", \"tu\"), IF(INDEX(J13:S13, I$5) = F13, \"vw\", \"tu\"))","v":"vw"},null,"2023-01-01"]
[null,null,null,null,"Annual year end date of first operating period","2023-01-01","date",null,{"$f":" IF( INDEX(J14:S14, I$5) = \"\", IF( INDEX(J14:S14, I$6) = F14, \"vw\", \"tu\"), IF(INDEX(J14:S14, I$5) = F14, \"vw\", \"tu\"))","v":"vw"},null,"2023-01-01"]
[null,null,null,null,"Financial year end month number",12,"month #",null,{"$f":" IF( INDEX(J15:S15, I$5) = \"\", IF( INDEX(J15:S15, I$6) = F15, \"vw\", \"tu\"), IF(INDEX(J15:S15, I$5) = F15, \"vw\", \"tu\"))","v":"vw"},null,12]
[null,null,null,null,"Construction Start","2023-01-01","date",null,{"$f":" IF( INDEX(J16:S16, I$5) = \"\", IF( INDEX(J16:S16, I$6) = F16, \"vw\", \"tu\"), IF(INDEX(J16:S16, I$5) = F16, \"vw\", \"tu\"))","v":"vw"},null,"2023-01-01"]
[null,null,null,null,"Construction period",24,"months",null,{"$f":" IF( INDEX(J17:S17, I$5) = \"\", IF( INDEX(J17:S17, I$6) = F17, \"vw\", \"tu\"), IF(INDEX(J17:S17, I$5) = F17, \"vw\", \"tu\"))","v":"vw"},null,24]
[null,null,null,null,"Construction period end","2024-12-01","date",null,null,null,{"$f":"EDATE(K16,K17-1)","v":"2024-12-01"}]
[null,null,null,null,"Commercial operation date",{"$f":" IF( INDEX(J19:S19, $I$4) = \"\", INDEX(J19:R19, $I$6), INDEX(J19:S19, $I$4))","v":"2025-01-01"},"date",null,{"$f":" IF( INDEX(J19:S19, I$5) = \"\", IF( INDEX(J19:S19, I$6) = F19, \"vw\", \"tu\"), IF(INDEX(J19:S19, I$5) = F19, \"vw\", \"tu\"))","v":"vw"},null,{"$f":"EDATE(K16,K17)","v":"2025-01-01"}]
[null,null,null,null,"Decommision date","2055-01-01","date",null,null,null,{"$f":"EDATE(K19,K27*months)","v":"2055-01-01"}]
[null,null,null,null,"Commercial operation end date","2054-12-31","date",null,null,null,{"$f":"EOMONTH(EDATE(K20,-1),0)","v":"2054-12-31"}]
[]
[null,null,null,null,"Months in period pre-COD",{"$f":" IF( INDEX(J23:S23, $I$4) = \"\", INDEX(J23:R23, $I$6), INDEX(J23:S23, $I$4))","v":1},"months",null,{"$f":" IF( INDEX(J23:S23, I$5) = \"\", IF( INDEX(J23:S23, I$6) = F23, \"vw\", \"tu\"), IF(INDEX(J23:S23, I$5) = F23, \"vw\", \"tu\"))","v":"vw"},null,1]
[]
[null,null,null,null,"Acquisition date",{"$f":" IF( INDEX(J25:S25, $I$4) = \"\", INDEX(J25:R25, $I$6), INDEX(J25:S25, $I$4))","v":"2023-01-01"},"date",null,{"$f":" IF( INDEX(J25:S25, I$5) = \"\", IF( INDEX(J25:S25, I$6) = F25, \"vw\", \"tu\"), IF(INDEX(J25:S25, I$5) = F25, \"vw\", \"tu\"))","v":"vw"},null,"2023-01-01"]
[]
[null,null,null,null,"Operating years remaining",{"$f":" IF( INDEX(J27:S27, $I$4) = \"\", INDEX(J27:R27, $I$6), INDEX(J27:S27, $I$4))","v":30},"years",null,{"$f":" IF( INDEX(J27:S27, I$5) = \"\", IF( INDEX(J27:S27, I$6) = F27, \"vw\", \"tu\"), IF(INDEX(J27:S27, I$5) = F27, \"vw\", \"tu\"))","v":"vw"},null,30]
[null,null,null,null,"Contract extension",{"$f":" IF( INDEX(J28:S28, $I$4) = \"\", INDEX(J28:R28, $I$6), INDEX(J28:S28, $I$4))","v":0},"years",null,{"$f":" IF( INDEX(J28:S28, I$5) = \"\", IF( INDEX(J28:S28, I$6) = F28, \"vw\", \"tu\"), IF(INDEX(J28:S28, I$5) = F28, \"vw\", \"tu\"))","v":"vw"},null,0]
[]
["Solar plant details"]
[]
[null,null,null,null,"Capacity of plant",{"$f":" IF( INDEX(J32:S32, $I$4) = \"\", INDEX(J32:R32, $I$6), INDEX(J32:S32, $I$4))","v":60},"MWp",null,null,null,60]
[]
[null,null,null,null,"Apply P50 (1 = yes, 0 = no)",{"$f":" IF( INDEX(J34:S34, $I$4) = \"\", INDEX(J34:R34, $I$6), INDEX(J34:S34, $I$4))","v":1},"Flag",null,null,null,1]
[]
[null,null,null,null,"P50 plant yield - annual",{"$f":" IF( INDEX(J36:S36, $I$4) = \"\", INDEX(J36:R36, $I$6), INDEX(J36:S36, $I$4))","v":2477},"MWh/MWp",null,null,null,2477]
[null,null,null,null,"P90 plant yield - annual",{"$f":" IF( INDEX(J37:S37, $I$4) = \"\", INDEX(J37:R37, $I$6), INDEX(J37:S37, $I$4))","v":2373},"MWh/MWp",null,null,null,2373]
[null,null,null,null,"P90 vs P50 ",{"$f":" IF( INDEX(J38:S38, $I$4) = \"\", INDEX(J38:R38, $I$6), INDEX(J38:S38, $I$4))","v":0.95801372628179249},"%",null,null,null,{"$f":"K37/K36","v":0.95801372628179249}]
[]
[null,null,null,null,"Plant availability factor",{"$f":" IF( INDEX(J40:S40, $I$4) = \"\", INDEX(J40:R40, $I$6), INDEX(J40:S40, $I$4))","v":0.99},"%",null,null,null,0.99]
[null,null,null,null,"Degradation",{"$f":" IF( INDEX(J41:S41, $I$4) = \"\", INDEX(J41:R41, $I$6), INDEX(J41:S41, $I$4))","v":5.0000000000000001E-3},"% p.a.",null,null,null,5.0000000000000001E-3]
[]
["Revenues"]
[]
[null,null,null,null,"PPA term contract",{"$f":" IF( INDEX(J45:S45, $I$4) = \"\", INDEX(J45:R45, $I$6), INDEX(J45:S45, $I$4))","v":30},"Years",null,null,null,30]
[null,null,null,null,"Offtake amount",1,"%",null,null,null,1]
[null,null,null,null,"Power price for offtake (in USD 2021)",40,"USD/MWh",null,null,null,40]
[null,null,null,null,"Apply PPA inflation",1,"1 = yes, 0 = no",null,null,null,1]
[null,null,null,null,"Start date for inflation","2021-01-01","Date",null,null,null,"2021-01-01"]
[null,null,null,null,"PPA inflation rate from COD",2.5000000000000001E-2,"% p.a.",null,null,null,2.5000000000000001E-2]
[]
[null,null,null,null,"Revenues arrear collection",{"$f":" IF( INDEX(J52:S52, $I$4) = \"\", INDEX(J52:R52, $I$6), INDEX(J52:S52, $I$4))","v":2},"Months",null,null,null,2]
[]
["Operation and maintenance"]
[]
[null,null,null,null,"Land lease",{"$f":" IF( INDEX(J56:S56, $I$4) = \"\", INDEX(J56:R56, $I$6), INDEX(J56:S56, $I$4))","v":300},"$ 000s / Yr",null,null,null,300]
[null,null,null,null,"Land lease inflated switch",0,"1 = yes; 0 = no",null,null,null,0]
[null,null,null,null,"Land lease inflation start","2023-01-01","Date",null,null,null,"2023-01-01",null,null,"2023-01-01",null,null,null,null,"2023-01-01"]
[null,null,null,null,"Land lease inflation if applied",2.5000000000000001E-2,"% p.a.",null,null,null,2.5000000000000001E-2]
[]
[null,null,null,null,"O&M inflation",{"$f":" IF( INDEX(J61:S61, $I$4) = \"\", INDEX(J61:R61, $I$6), INDEX(J61:S61, $I$4))","v":2.5000000000000001E-2},"% p.a.",null,null,null,2.5000000000000001E-2]
[]
[null,null,null,null,"O&M per year - initial",{"$f":" IF( INDEX(J63:S63, $I$4) = \"\", INDEX(J63:R63, $I$6), INDEX(J63:S63, $I$4))","v":7},"$ 000s / MWp - Yr",null,null,null,7]
[null,null,null,null,"Initial period for O&M",5,"Years",null,null,null,5]
[null,null,null,null,"O&M per Year after initial period",5,"USD 000s / MWp",null,null,null,5]
[]
[null,null,null,null,"Insurance during operation",{"$f":" IF( INDEX(J67:S67, $I$4) = \"\", INDEX(J67:R67, $I$6), INDEX(J67:S67, $I$4))","v":5},"$ 000s / MWp - Yr",null,null,null,5]
[null,null,null,null,"Asset management charge",18,"$ 000s / Yr",null,null,null,18]
[null,null,null,null,"Security Services",20,"$ 000s / Yr",null,null,null,20]
[null,null,null,null,"Additional OpEx",30,"$ 000s / Yr",null,null,null,30]
[]
[null,null,null,null,"Operations and maintenance payement arrears",{"$f":" IF( INDEX(J72:S72, $I$4) = \"\", INDEX(J72:R72, $I$6), INDEX(J72:S72, $I$4))","v":2},"Months",null,null,null,2]
[]
["Capital expenditures"]
[]
[null,null,null,null,"Developer bonus",{"$f":" IF( INDEX(J76:S76, $I$4) = \"\", INDEX(J76:R76, $I$6), INDEX(J76:S76, $I$4))","v":3600},{"$f":"SMU","v":"$ 000s"},null,null,null,3600]
[null,null,null,null,"Date of developer bonus payment","2023-01-01","Date",null,null,null,"2023-01-01"]
[null,null,null,null,"EPC contractor",750,"USD 000s / MWp",null,null,null,750]
[null,null,null,null,"Contingency",5.0000000000000001E-3,"%",null,null,null,5.0000000000000001E-3]
[null,null,null,null,"Additional costs",1500,{"$f":"SMU","v":"$ 000s"},null,null,null,1500]
[null,null,null,null,"Insurance",10,"$ 000s / MW p.a.",null,null,null,10]
[]
["Taxes and capital allowance"]
[null,null,null,null,"Capital allowance",{"$f":" IF( INDEX(J84:S84, $I$4) = \"\", INDEX(J84:R84, $I$6), INDEX(J84:S84, $I$4))","v":0.2},"% p.a.",null,null,null,0.2]
[null,null,null,null,"Tax rate",0.2,"%",null,null,null,0.2]
[]
["Funding"]
[null,null,"Senior debt"]
[null,null,null,null,"Debt",{"$f":" IF( INDEX(J89:S89, $I$4) = \"\", INDEX(J89:R89, $I$6), INDEX(J89:S89, $I$4))","v":0.8},"%",null,null,null,0.8]
[null,null,null,null,"Equity",0.19999999999999996,"%",null,null,null,{"$f":"1-K89","v":0.19999999999999996}]
[null,null,null,null,"Maximum debt sizing",0.8,"%",null,null,null,0.8]
[null,null,null,null,"DSCR target",1.25,"Factor",null,null,null,1.25]
[]
[null,null,null,null,"Debt repayment start date",{"$f":" IF( INDEX(J94:S94, $I$4) = \"\", INDEX(J94:R94, $I$6), INDEX(J94:S94, $I$4))","v":"2025-01-01"},"date",null,{"$f":" IF( INDEX(J94:S94, I$5) = \"\", IF( INDEX(J94:S94, I$6) = F94, \"vw\", \"tu\"), IF(INDEX(J94:S94, I$5) = F94, \"vw\", \"tu\"))","v":"vw"},null,"2025-01-01"]
[null,null,null,null,"Debt tenor",18,"Years",null,null,null,18]
[null,null,null,null,"End of debt repayment","2042-12-01","Date",null,null,null,{"$f":"EDATE(K19,K95*months-1)","v":"2042-12-01"}]
[null,null,null,null,"Interest and principal repayment timing",6,"Months",null,null,null,6]
[]
[null,null,null,null,"Annual interest rate",2.5000000000000001E-2,"% p.a.",null,null,null,2.5000000000000001E-2]
[]
[null,null,"Shareholders loan"]
[null,null,null,null,"Shareholder loan as percent of equity",{"$f":" IF( INDEX(J102:S102, $I$4) = \"\", INDEX(J102:R102, $I$6), INDEX(J102:S102, $I$4))","v":0},"%",null,null,null,0]
[null,null,null,null,"Shareholder loan interest rate",0.08,"% p.a.",null,null,null,0.08]
[null,null,null,null,"Capitalize interest on shareholder loan",1,"1 = yes; 0 = no",null,null,null,1]
[null,null,null,null,"Allow SHL interest deduction in Taxes",0,"1 = yes; 0 = no",null,null,null,0]
[null,null,null,null,"Cash flow sweep percent",0,"%",null,null,null,0]
[]
["MODEL TECHNICAL INPUTS - DO NOT CHANGE"]
[]
[null,null,null,null,"Model track tolerance level",1E-3,"tolerance"]
[null,null,null,null,"Model check tolerance level",1E-3,"tolerance"]
[null,null,null,null,"Months in year",12,"months"]
[null,null,null,null,"Number of periods in a year",2,"periods"]
[null,null,null,null,"Standard Monetary Unit","$ 000s","named \"SMU\""]
[null,null,null,null,"US$c / US$",100,"US$c / US$"]
[null,null,null,null,"Units in a thousand",1000,"units"]
[null,null,null,null,"Months in period for Semi-Annual Model",6,"months"]
[null,null,null,null,"Months in period pre-COD",1,"months"]
[null,null,null,null,"Days in a Year",365,"days"]
[]
[null,"Timeline label"]
[null,null,null,null,"Financial Close","Fin Close","label"]
[null,null,null,null,"Construction","Construction","label"]
[null,null,null,null,"Operations","Operations","label"]
[null,null,null,null,"Post ops","Post ops","label"]
[]
[null,null,null,null,"Input row template for relocation macro",{"$f":" IF( INDEX(J127:S127, $I$4) = \"\", INDEX(J127:R127, $I$6), INDEX(J127:S127, $I$4))","v":0},"unit",null,{"$f":" IF( INDEX(J127:S127, I$5) = \"\", IF( INDEX(J127:S127, I$6) = F127, \"vw\", \"tu\"), IF(INDEX(J127:S127, I$5) = F127, \"vw\", \"tu\"))","v":"vw"}]
[]
[]
["END"]
[]
[null,null,null,null,"Financial close code",{"$f":" IF( INDEX(J132:S132, $I$4) = \"\", INDEX(J132:R132, $I$6), INDEX(J132:S132, $I$4))","v":1},"Code",null,{"$f":" IF( INDEX(J132:S132, I$5) = \"\", IF( INDEX(J132:S132, I$6) = F132, \"vw\", \"tu\"), IF(INDEX(J132:S132, I$5) = F132, \"vw\", \"tu\"))","v":"vw"},null,1,1,1]
[]
[null,null,null,null,"Construction period code",{"$f":" IF( INDEX(J134:S134, $I$4) = \"\", INDEX(J134:R134, $I$6), INDEX(J134:S134, $I$4))","v":2},"Code",null,{"$f":" IF( INDEX(J134:S134, I$5) = \"\", IF( INDEX(J134:S134, I$6) = F134, \"vw\", \"tu\"), IF(INDEX(J134:S134, I$5) = F134, \"vw\", \"tu\"))","v":"vw"},null,2,2,2]
[]
[null,null,null,null,"Operating period code",{"$f":" IF( INDEX(J136:S136, $I$4) = \"\", INDEX(J136:R136, $I$6), INDEX(J136:S136, $I$4))","v":3},"code",null,{"$f":" IF( INDEX(J136:S136, I$5) = \"\", IF( INDEX(J136:S136, I$6) = F136, \"vw\", \"tu\"), IF(INDEX(J136:S136, I$5) = F136, \"vw\", \"tu\"))","v":"vw"},null,3,3,3]
[]
[null,null,null,null,"Post operating period code",{"$f":" IF( INDEX(J138:S138, $I$4) = \"\", INDEX(J138:R138, $I$6), INDEX(J138:S138, $I$4))","v":4},"code",null,{"$f":" IF( INDEX(J138:S138, I$5) = \"\", IF( INDEX(J138:S138, I$6) = F138, \"vw\", \"tu\"), IF(INDEX(J138:S138, I$5) = F138, \"vw\", \"tu\"))","v":"vw"},null,4,4,4]
[]
[null,null,null,null,"Model start date",{"$f":" IF( INDEX(J140:S140, $I$4) = \"\", INDEX(J140:R140, $I$6), INDEX(J140:S140, $I$4))","v":"2023-01-01"},"date",null,{"$f":" IF( INDEX(J140:S140, I$5) = \"\", IF( INDEX(J140:S140, I$6) = F140, \"vw\", \"tu\"), IF(INDEX(J140:S140, I$5) = F140, \"vw\", \"tu\"))","v":"vw"},null,"2023-01-01","2023-01-01","2023-01-01"]

{"sheet":"InpS","index":2,"n_rows":129,"n_cols":509,"rows_kept":129,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"InpS - Base case 1"}]
[null,null,null,null,{"$f":"Time!E5","v":"Model period ending"},{"$f":" Check!$F$9","v":0},"Error chks",null,null,{"$f":"Time!J5","v":"2023-01-31"},{"$f":"Time!K5","v":"2023-02-28"},{"$f":"Time!L5","v":"2023-03-31"},{"$f":"Time!M5","v":"2023-04-30"},{"$f":"Time!N5","v":"2023-05-31"},{"$f":"Time!O5","v":"2023-06-30"},{"$f":"Time!P5","v":"2023-07-31"},{"$f":"Time!Q5","v":"2023-08-31"},{"$f":"Time!R5","v":"2023-09-30"},{"$f":"Time!S5","v":"2023-10-31"},{"$f":"Time!T5","v":"2023-11-30"},{"$f":"Time!U5","v":"2023-12-31"},{"$f":"Time!V5","v":"2024-01-31"},{"$f":"Time!W5","v":"2024-02-29"},{"$f":"Time!X5","v":"2024-03-31"},{"$f":"Time!Y5","v":"2024-04-30"},{"$f":"Time!Z5","v":"2024-05-31"},{"$f":"Time!AA5","v":"2024-06-30"},{"$f":"Time!AB5","v":"2024-07-31"},{"$f":"Time!AC5","v":"2024-08-31"},{"$f":"Time!AD5","v":"2024-09-30"},{"$f":"Time!AE5","v":"2024-10-31"},{"$f":"Time!AF5","v":"2024-11-30"},{"$f":"Time!AG5","v":"2024-12-31"},{"$f":"Time!AH5","v":"2025-01-31"},{"$f":"Time!AI5","v":"2025-02-28"},{"$f":"Time!AJ5","v":"2025-03-31"},{"$f":"Time!AK5","v":"2025-04-30"},{"$f":"Time!AL5","v":"2025-05-31"},{"$f":"Time!AM5","v":"2025-06-30"},{"$f":"Time!AN5","v":"2025-07-31"},{"$f":"Time!AO5","v":"2025-08-31"},{"$f":"Time!AP5","v":"2025-09-30"},{"$f":"Time!AQ5","v":"2025-10-31"},{"$f":"Time!AR5","v":"2025-11-30"},{"$f":"Time!AS5","v":"2025-12-31"},{"$f":"Time!AT5","v":"2026-01-31"},{"$f":"Time!AU5","v":"2026-02-28"},{"$f":"Time!AV5","v":"2026-03-31"},{"$f":"Time!AW5","v":"2026-04-30"},{"$f":"Time!AX5","v":"2026-05-31"},{"$f":"Time!AY5","v":"2026-06-30"},{"$f":"Time!AZ5","v":"2026-07-31"},{"$f":"Time!BA5","v":"2026-08-31"},{"$f":"Time!BB5","v":"2026-09-30"},{"$f":"Time!BC5","v":"2026-10-31"},{"$f":"Time!BD5","v":"2026-11-30"},{"$f":"Time!BE5","v":"2026-12-31"},{"$f":"Time!BF5","v":"2027-01-31"},{"$f":"Time!BG5","v":"2027-02-28"},{"$f":"Time!BH5","v":"2027-03-31"},{"$f":"Time!BI5","v":"2027-04-30"},{"$f":"Time!BJ5","v":"2027-05-31"},{"$f":"Time!BK5","v":"2027-06-30"},{"$f":"Time!BL5","v":"2027-07-31"},{"$f":"Time!BM5","v":"2027-08-31"},{"$f":"Time!BN5","v":"2027-09-30"},{"$f":"Time!BO5","v":"2027-10-31"},{"$f":"Time!BP5","v":"2027-11-30"},{"$f":"Time!BQ5","v":"2027-12-31"},{"$f":"Time!BR5","v":"2028-01-31"},{"$f":"Time!BS5","v":"2028-02-29"},{"$f":"Time!BT5","v":"2028-03-31"},{"$f":"Time!BU5","v":"2028-04-30"},{"$f":"Time!BV5","v":"2028-05-31"},{"$f":"Time!BW5","v":"2028-06-30"},{"$f":"Time!BX5","v":"2028-07-31"},{"$f":"Time!BY5","v":"2028-08-31"},{"$f":"Time!BZ5","v":"2028-09-30"},{"$f":"Time!CA5","v":"2028-10-31"},{"$f":"Time!CB5","v":"2028-11-30"},{"$f":"Time!CC5","v":"2028-12-31"},{"$f":"Time!CD5","v":"2029-01-31"},{"$f":"Time!CE5","v":"2029-02-28"},{"$f":"Time!CF5","v":"2029-03-31"},{"$f":"Time!CG5","v":"2029-04-30"},{"$f":"Time!CH5","v":"2029-05-31"},{"$f":"Time!CI5","v":"2029-06-30"},{"$f":"Time!CJ5","v":"2029-07-31"},{"$f":"Time!CK5","v":"2029-08-31"},{"$f":"Time!CL5","v":"2029-09-30"},{"$f":"Time!CM5","v":"2029-10-31"},{"$f":"Time!CN5","v":"2029-11-30"},{"$f":"Time!CO5","v":"2029-12-31"},{"$f":"Time!CP5","v":"2030-01-31"},{"$f":"Time!CQ5","v":"2030-02-28"},{"$f":"Time!CR5","v":"2030-03-31"},{"$f":"Time!CS5","v":"2030-04-30"},{"$f":"Time!CT5","v":"2030-05-31"},{"$f":"Time!CU5","v":"2030-06-30"},{"$f":"Time!CV5","v":"2030-07-31"},{"$f":"Time!CW5","v":"2030-08-31"},{"$f":"Time!CX5","v":"2030-09-30"},{"$f":"Time!CY5","v":"2030-10-31"},{"$f":"Time!CZ5","v":"2030-11-30"},{"$f":"Time!DA5","v":"2030-12-31"},{"$f":"Time!DB5","v":"2031-01-31"},{"$f":"Time!DC5","v":"2031-02-28"},{"$f":"Time!DD5","v":"2031-03-31"},{"$f":"Time!DE5","v":"2031-04-30"},{"$f":"Time!DF5","v":"2031-05-31"},{"$f":"Time!DG5","v":"2031-06-30"},{"$f":"Time!DH5","v":"2031-07-31"},{"$f":"Time!DI5","v":"2031-08-31"},{"$f":"Time!DJ5","v":"2031-09-30"},{"$f":"Time!DK5","v":"2031-10-31"},{"$f":"Time!DL5","v":"2031-11-30"},{"$f":"Time!DM5","v":"2031-12-31"},{"$f":"Time!DN5","v":"2032-01-31"},{"$f":"Time!DO5","v":"2032-02-29"},{"$f":"Time!DP5","v":"2032-03-31"},{"$f":"Time!DQ5","v":"2032-04-30"},{"$f":"Time!DR5","v":"2032-05-31"},{"$f":"Time!DS5","v":"2032-06-30"},{"$f":"Time!DT5","v":"2032-07-31"},{"$f":"Time!DU5","v":"2032-08-31"},{"$f":"Time!DV5","v":"2032-09-30"},{"$f":"Time!DW5","v":"2032-10-31"},{"$f":"Time!DX5","v":"2032-11-30"},{"$f":"Time!DY5","v":"2032-12-31"},{"$f":"Time!DZ5","v":"2033-01-31"},{"$f":"Time!EA5","v":"2033-02-28"},{"$f":"Time!EB5","v":"2033-03-31"},{"$f":"Time!EC5","v":"2033-04-30"},{"$f":"Time!ED5","v":"2033-05-31"},{"$f":"Time!EE5","v":"2033-06-30"},{"$f":"Time!EF5","v":"2033-07-31"},{"$f":"Time!EG5","v":"2033-08-31"},{"$f":"Time!EH5","v":"2033-09-30"},{"$f":"Time!EI5","v":"2033-10-31"},{"$f":"Time!EJ5","v":"2033-11-30"},{"$f":"Time!EK5","v":"2033-12-31"},{"$f":"Time!EL5","v":"2034-01-31"},{"$f":"Time!EM5","v":"2034-02-28"},{"$f":"Time!EN5","v":"2034-03-31"},{"$f":"Time!EO5","v":"2034-04-30"},{"$f":"Time!EP5","v":"2034-05-31"},{"$f":"Time!EQ5","v":"2034-06-30"},{"$f":"Time!ER5","v":"2034-07-31"},{"$f":"Time!ES5","v":"2034-08-31"},{"$f":"Time!ET5","v":"2034-09-30"},{"$f":"Time!EU5","v":"2034-10-31"},{"$f":"Time!EV5","v":"2034-11-30"},{"$f":"Time!EW5","v":"2034-12-31"},{"$f":"Time!EX5","v":"2035-01-31"},{"$f":"Time!EY5","v":"2035-02-28"},{"$f":"Time!EZ5","v":"2035-03-31"},{"$f":"Time!FA5","v":"2035-04-30"},{"$f":"Time!FB5","v":"2035-05-31"},{"$f":"Time!FC5","v":"2035-06-30"},{"$f":"Time!FD5","v":"2035-07-31"},{"$f":"Time!FE5","v":"2035-08-31"},{"$f":"Time!FF5","v":"2035-09-30"},{"$f":"Time!FG5","v":"2035-10-31"},{"$f":"Time!FH5","v":"2035-11-30"},{"$f":"Time!FI5","v":"2035-12-31"},{"$f":"Time!FJ5","v":"2036-01-31"},{"$f":"Time!FK5","v":"2036-02-29"},{"$f":"Time!FL5","v":"2036-03-31"},{"$f":"Time!FM5","v":"2036-04-30"},{"$f":"Time!FN5","v":"2036-05-31"},{"$f":"Time!FO5","v":"2036-06-30"},{"$f":"Time!FP5","v":"2036-07-31"},{"$f":"Time!FQ5","v":"2036-08-31"},{"$f":"Time!FR5","v":"2036-09-30"},{"$f":"Time!FS5","v":"2036-10-31"},{"$f":"Time!FT5","v":"2036-11-30"},{"$f":"Time!FU5","v":"2036-12-31"},{"$f":"Time!FV5","v":"2037-01-31"},{"$f":"Time!FW5","v":"2037-02-28"},{"$f":"Time!FX5","v":"2037-03-31"},{"$f":"Time!FY5","v":"2037-04-30"},{"$f":"Time!FZ5","v":"2037-05-31"},{"$f":"Time!GA5","v":"2037-06-30"},{"$f":"Time!GB5","v":"2037-07-31"},{"$f":"Time!GC5","v":"2037-08-31"},{"$f":"Time!GD5","v":"2037-09-30"},{"$f":"Time!GE5","v":"2037-10-31"},{"$f":"Time!GF5","v":"2037-11-30"},{"$f":"Time!GG5","v":"2037-12-31"},{"$f":"Time!GH5","v":"2038-01-31"},{"$f":"Time!GI5","v":"2038-02-28"},{"$f":"Time!GJ5","v":"2038-03-31"},{"$f":"Time!GK5","v":"2038-04-30"},{"$f":"Time!GL5","v":"2038-05-31"},{"$f":"Time!GM5","v":"2038-06-30"},{"$f":"Time!GN5","v":"2038-07-31"},{"$f":"Time!GO5","v":"2038-08-31"},{"$f":"Time!GP5","v":"2038-09-30"},{"$f":"Time!GQ5","v":"2038-10-31"},{"$f":"Time!GR5","v":"2038-11-30"},{"$f":"Time!GS5","v":"2038-12-31"},{"$f":"Time!GT5","v":"2039-01-31"},{"$f":"Time!GU5","v":"2039-02-28"},{"$f":"Time!GV5","v":"2039-03-31"},{"$f":"Time!GW5","v":"2039-04-30"},{"$f":"Time!GX5","v":"2039-05-31"},{"$f":"Time!GY5","v":"2039-06-30"},{"$f":"Time!GZ5","v":"2039-07-31"},{"$f":"Time!HA5","v":"2039-08-31"},{"$f":"Time!HB5","v":"2039-09-30"},{"$f":"Time!HC5","v":"2039-10-31"},{"$f":"Time!HD5","v":"2039-11-30"},{"$f":"Time!HE5","v":"2039-12-31"},{"$f":"Time!HF5","v":"2040-01-31"},{"$f":"Time!HG5","v":"2040-02-29"},{"$f":"Time!HH5","v":"2040-03-31"},{"$f":"Time!HI5","v":"2040-04-30"},{"$f":"Time!HJ5","v":"2040-05-31"},{"$f":"Time!HK5","v":"2040-06-30"},{"$f":"Time!HL5","v":"2040-07-31"},{"$f":"Time!HM5","v":"2040-08-31"},{"$f":"Time!HN5","v":"2040-09-30"},{"$f":"Time!HO5","v":"2040-10-31"},{"$f":"Time!HP5","v":"2040-11-30"},{"$f":"Time!HQ5","v":"2040-12-31"},{"$f":"Time!HR5","v":"2041-01-31"},{"$f":"Time!HS5","v":"2041-02-28"},{"$f":"Time!HT5","v":"2041-03-31"},{"$f":"Time!HU5","v":"2041-04-30"},{"$f":"Time!HV5","v":"2041-05-31"},{"$f":"Time!HW5","v":"2041-06-30"},{"$f":"Time!HX5","v":"2041-07-31"},{"$f":"Time!HY5","v":"2041-08-31"},{"$f":"Time!HZ5","v":"2041-09-30"},{"$f":"Time!IA5","v":"2041-10-31"},{"$f":"Time!IB5","v":"2041-11-30"},{"$f":"Time!IC5","v":"2041-12-31"},{"$f":"Time!ID5","v":"2042-01-31"},{"$f":"Time!IE5","v":"2042-02-28"},{"$f":"Time!IF5","v":"2042-03-31"},{"$f":"Time!IG5","v":"2042-04-30"},{"$f":"Time!IH5","v":"2042-05-31"},{"$f":"Time!II5","v":"2042-06-30"},{"$f":"Time!IJ5","v":"2042-07-31"},{"$f":"Time!IK5","v":"2042-08-31"},{"$f":"Time!IL5","v":"2042-09-30"},{"$f":"Time!IM5","v":"2042-10-31"},{"$f":"Time!IN5","v":"2042-11-30"},{"$f":"Time!IO5","v":"2042-12-31"},{"$f":"Time!IP5","v":"2043-01-31"},{"$f":"Time!IQ5","v":"2043-02-28"},{"$f":"Time!IR5","v":"2043-03-31"},{"$f":"Time!IS5","v":"2043-04-30"},{"$f":"Time!IT5","v":"2043-05-31"},{"$f":"Time!IU5","v":"2043-06-30"},{"$f":"Time!IV5","v":"2043-07-31"},{"$f":"Time!IW5","v":"2043-08-31"},{"$f":"Time!IX5","v":"2043-09-30"},{"$f":"Time!IY5","v":"2043-10-31"},{"$f":"Time!IZ5","v":"2043-11-30"},{"$f":"Time!JA5","v":"2043-12-31"},{"$f":"Time!JB5","v":"2044-01-31"},{"$f":"Time!JC5","v":"2044-02-29"},{"$f":"Time!JD5","v":"2044-03-31"},{"$f":"Time!JE5","v":"2044-04-30"},{"$f":"Time!JF5","v":"2044-05-31"},{"$f":"Time!JG5","v":"2044-06-30"},{"$f":"Time!JH5","v":"2044-07-31"},{"$f":"Time!JI5","v":"2044-08-31"},{"$f":"Time!JJ5","v":"2044-09-30"},{"$f":"Time!JK5","v":"2044-10-31"},{"$f":"Time!JL5","v":"2044-11-30"},{"$f":"Time!JM5","v":"2044-12-31"},{"$f":"Time!JN5","v":"2045-01-31"},{"$f":"Time!JO5","v":"2045-02-28"},{"$f":"Time!JP5","v":"2045-03-31"},{"$f":"Time!JQ5","v":"2045-04-30"},{"$f":"Time!JR5","v":"2045-05-31"},{"$f":"Time!JS5","v":"2045-06-30"},{"$f":"Time!JT5","v":"2045-07-31"},{"$f":"Time!JU5","v":"2045-08-31"},{"$f":"Time!JV5","v":"2045-09-30"},{"$f":"Time!JW5","v":"2045-10-31"},{"$f":"Time!JX5","v":"2045-11-30"},{"$f":"Time!JY5","v":"2045-12-31"},{"$f":"Time!JZ5","v":"2046-01-31"},{"$f":"Time!KA5","v":"2046-02-28"},{"$f":"Time!KB5","v":"2046-03-31"},{"$f":"Time!KC5","v":"2046-04-30"},{"$f":"Time!KD5","v":"2046-05-31"},{"$f":"Time!KE5","v":"2046-06-30"},{"$f":"Time!KF5","v":"2046-07-31"},{"$f":"Time!KG5","v":"2046-08-31"},{"$f":"Time!KH5","v":"2046-09-30"},{"$f":"Time!KI5","v":"2046-10-31"},{"$f":"Time!KJ5","v":"2046-11-30"},{"$f":"Time!KK5","v":"2046-12-31"},{"$f":"Time!KL5","v":"2047-01-31"},{"$f":"Time!KM5","v":"2047-02-28"},{"$f":"Time!KN5","v":"2047-03-31"},{"$f":"Time!KO5","v":"2047-04-30"},{"$f":"Time!KP5","v":"2047-05-31"},{"$f":"Time!KQ5","v":"2047-06-30"},{"$f":"Time!KR5","v":"2047-07-31"},{"$f":"Time!KS5","v":"2047-08-31"},{"$f":"Time!KT5","v":"2047-09-30"},{"$f":"Time!KU5","v":"2047-10-31"},{"$f":"Time!KV5","v":"2047-11-30"},{"$f":"Time!KW5","v":"2047-12-31"},{"$f":"Time!KX5","v":"2048-01-31"},{"$f":"Time!KY5","v":"2048-02-29"},{"$f":"Time!KZ5","v":"2048-03-31"},{"$f":"Time!LA5","v":"2048-04-30"},{"$f":"Time!LB5","v":"2048-05-31"},{"$f":"Time!LC5","v":"2048-06-30"},{"$f":"Time!LD5","v":"2048-07-31"},{"$f":"Time!LE5","v":"2048-08-31"},{"$f":"Time!LF5","v":"2048-09-30"},{"$f":"Time!LG5","v":"2048-10-31"},{"$f":"Time!LH5","v":"2048-11-30"},{"$f":"Time!LI5","v":"2048-12-31"},{"$f":"Time!LJ5","v":"2049-01-31"},{"$f":"Time!LK5","v":"2049-02-28"},{"$f":"Time!LL5","v":"2049-03-31"},{"$f":"Time!LM5","v":"2049-04-30"},{"$f":"Time!LN5","v":"2049-05-31"},{"$f":"Time!LO5","v":"2049-06-30"},{"$f":"Time!LP5","v":"2049-07-31"},{"$f":"Time!LQ5","v":"2049-08-31"},{"$f":"Time!LR5","v":"2049-09-30"},{"$f":"Time!LS5","v":"2049-10-31"},{"$f":"Time!LT5","v":"2049-11-30"},{"$f":"Time!LU5","v":"2049-12-31"},{"$f":"Time!LV5","v":"2050-01-31"},{"$f":"Time!LW5","v":"2050-02-28"},{"$f":"Time!LX5","v":"2050-03-31"},{"$f":"Time!LY5","v":"2050-04-30"},{"$f":"Time!LZ5","v":"2050-05-31"},{"$f":"Time!MA5","v":"2050-06-30"},{"$f":"Time!MB5","v":"2050-07-31"},{"$f":"Time!MC5","v":"2050-08-31"},{"$f":"Time!MD5","v":"2050-09-30"},{"$f":"Time!ME5","v":"2050-10-31"},{"$f":"Time!MF5","v":"2050-11-30"},{"$f":"Time!MG5","v":"2050-12-31"},{"$f":"Time!MH5","v":"2051-01-31"},{"$f":"Time!MI5","v":"2051-02-28"},{"$f":"Time!MJ5","v":"2051-03-31"},{"$f":"Time!MK5","v":"2051-04-30"},{"$f":"Time!ML5","v":"2051-05-31"},{"$f":"Time!MM5","v":"2051-06-30"},{"$f":"Time!MN5","v":"2051-07-31"},{"$f":"Time!MO5","v":"2051-08-31"},{"$f":"Time!MP5","v":"2051-09-30"},{"$f":"Time!MQ5","v":"2051-10-31"},{"$f":"Time!MR5","v":"2051-11-30"},{"$f":"Time!MS5","v":"2051-12-31"},{"$f":"Time!MT5","v":"2052-01-31"},{"$f":"Time!MU5","v":"2052-02-29"},{"$f":"Time!MV5","v":"2052-03-31"},{"$f":"Time!MW5","v":"2052-04-30"},{"$f":"Time!MX5","v":"2052-05-31"},{"$f":"Time!MY5","v":"2052-06-30"},{"$f":"Time!MZ5","v":"2052-07-31"},{"$f":"Time!NA5","v":"2052-08-31"},{"$f":"Time!NB5","v":"2052-09-30"},{"$f":"Time!NC5","v":"2052-10-31"},{"$f":"Time!ND5","v":"2052-11-30"},{"$f":"Time!NE5","v":"2052-12-31"},{"$f":"Time!NF5","v":"2053-01-31"},{"$f":"Time!NG5","v":"2053-02-28"},{"$f":"Time!NH5","v":"2053-03-31"},{"$f":"Time!NI5","v":"2053-04-30"},{"$f":"Time!NJ5","v":"2053-05-31"},{"$f":"Time!NK5","v":"2053-06-30"},{"$f":"Time!NL5","v":"2053-07-31"},{"$f":"Time!NM5","v":"2053-08-31"},{"$f":"Time!NN5","v":"2053-09-30"},{"$f":"Time!NO5","v":"2053-10-31"},{"$f":"Time!NP5","v":"2053-11-30"},{"$f":"Time!NQ5","v":"2053-12-31"},{"$f":"Time!NR5","v":"2054-01-31"},{"$f":"Time!NS5","v":"2054-02-28"},{"$f":"Time!NT5","v":"2054-03-31"},{"$f":"Time!NU5","v":"2054-04-30"},{"$f":"Time!NV5","v":"2054-05-31"},{"$f":"Time!NW5","v":"2054-06-30"},{"$f":"Time!NX5","v":"2054-07-31"},{"$f":"Time!NY5","v":"2054-08-31"},{"$f":"Time!NZ5","v":"2054-09-30"},{"$f":"Time!OA5","v":"2054-10-31"},{"$f":"Time!OB5","v":"2054-11-30"},{"$f":"Time!OC5","v":"2054-12-31"},{"$f":"Time!OD5","v":"2055-01-31"},{"$f":"Time!OE5","v":"2055-02-28"},{"$f":"Time!OF5","v":"2055-03-31"},{"$f":"Time!OG5","v":"2055-04-30"},{"$f":"Time!OH5","v":"2055-05-31"},{"$f":"Time!OI5","v":"2055-06-30"},{"$f":"Time!OJ5","v":"2055-07-31"},{"$f":"Time!OK5","v":"2055-08-31"},{"$f":"Time!OL5","v":"2055-09-30"},{"$f":"Time!OM5","v":"2055-10-31"},{"$f":"Time!ON5","v":"2055-11-30"},{"$f":"Time!OO5","v":"2055-12-31"},{"$f":"Time!OP5","v":"2056-01-31"},{"$f":"Time!OQ5","v":"2056-02-29"},{"$f":"Time!OR5","v":"2056-03-31"},{"$f":"Time!OS5","v":"2056-04-30"},{"$f":"Time!OT5","v":"2056-05-31"},{"$f":"Time!OU5","v":"2056-06-30"},{"$f":"Time!OV5","v":"2056-07-31"},{"$f":"Time!OW5","v":"2056-08-31"},{"$f":"Time!OX5","v":"2056-09-30"},{"$f":"Time!OY5","v":"2056-10-31"},{"$f":"Time!OZ5","v":"2056-11-30"},{"$f":"Time!PA5","v":"2056-12-31"},{"$f":"Time!PB5","v":"2057-01-31"},{"$f":"Time!PC5","v":"2057-02-28"},{"$f":"Time!PD5","v":"2057-03-31"},{"$f":"Time!PE5","v":"2057-04-30"},{"$f":"Time!PF5","v":"2057-05-31"},{"$f":"Time!PG5","v":"2057-06-30"},{"$f":"Time!PH5","v":"2057-07-31"},{"$f":"Time!PI5","v":"2057-08-31"},{"$f":"Time!PJ5","v":"2057-09-30"},{"$f":"Time!PK5","v":"2057-10-31"},{"$f":"Time!PL5","v":"2057-11-30"},{"$f":"Time!PM5","v":"2057-12-31"},{"$f":"Time!PN5","v":"2058-01-31"},{"$f":"Time!PO5","v":"2058-02-28"},{"$f":"Time!PP5","v":"2058-03-31"},{"$f":"Time!PQ5","v":"2058-04-30"},{"$f":"Time!PR5","v":"2058-05-31"},{"$f":"Time!PS5","v":"2058-06-30"},{"$f":"Time!PT5","v":"2058-07-31"},{"$f":"Time!PU5","v":"2058-08-31"},{"$f":"Time!PV5","v":"2058-09-30"},{"$f":"Time!PW5","v":"2058-10-31"},{"$f":"Time!PX5","v":"2058-11-30"},{"$f":"Time!PY5","v":"2058-12-31"},{"$f":"Time!PZ5","v":"2059-01-31"},{"$f":"Time!QA5","v":"2059-02-28"},{"$f":"Time!QB5","v":"2059-03-31"},{"$f":"Time!QC5","v":"2059-04-30"},{"$f":"Time!QD5","v":"2059-05-31"},{"$f":"Time!QE5","v":"2059-06-30"},{"$f":"Time!QF5","v":"2059-07-31"},{"$f":"Time!QG5","v":"2059-08-31"},{"$f":"Time!QH5","v":"2059-09-30"},{"$f":"Time!QI5","v":"2059-10-31"},{"$f":"Time!QJ5","v":"2059-11-30"},{"$f":"Time!QK5","v":"2059-12-31"},{"$f":"Time!QL5","v":"2060-01-31"},{"$f":"Time!QM5","v":"2060-02-29"},{"$f":"Time!QN5","v":"2060-03-31"},{"$f":"Time!QO5","v":"2060-04-30"},{"$f":"Time!QP5","v":"2060-05-31"},{"$f":"Time!QQ5","v":"2060-06-30"},{"$f":"Time!QR5","v":"2060-07-31"},{"$f":"Time!QS5","v":"2060-08-31"},{"$f":"Time!QT5","v":"2060-09-30"},{"$f":"Time!QU5","v":"2060-10-31"},{"$f":"Time!QV5","v":"2060-11-30"},{"$f":"Time!QW5","v":"2060-12-31"},{"$f":"Time!QX5","v":"2061-01-31"},{"$f":"Time!QY5","v":"2061-02-28"},{"$f":"Time!QZ5","v":"2061-03-31"},{"$f":"Time!RA5","v":"2061-04-30"},{"$f":"Time!RB5","v":"2061-05-31"},{"$f":"Time!RC5","v":"2061-06-30"},{"$f":"Time!RD5","v":"2061-07-31"},{"$f":"Time!RE5","v":"2061-08-31"},{"$f":"Time!RF5","v":"2061-09-30"},{"$f":"Time!RG5","v":"2061-10-31"},{"$f":"Time!RH5","v":"2061-11-30"},{"$f":"Time!RI5","v":"2061-12-31"},{"$f":"Time!RJ5","v":"2062-01-31"},{"$f":"Time!RK5","v":"2062-02-28"},{"$f":"Time!RL5","v":"2062-03-31"},{"$f":"Time!RM5","v":"2062-04-30"},{"$f":"Time!RN5","v":"2062-05-31"},{"$f":"Time!RO5","v":"2062-06-30"},{"$f":"Time!RP5","v":"2062-07-31"},{"$f":"Time!RQ5","v":"2062-08-31"},{"$f":"Time!RR5","v":"2062-09-30"},{"$f":"Time!RS5","v":"2062-10-31"},{"$f":"Time!RT5","v":"2062-11-30"},{"$f":"Time!RU5","v":"2062-12-31"},{"$f":"Time!RV5","v":"2063-01-31"},{"$f":"Time!RW5","v":"2063-02-28"},{"$f":"Time!RX5","v":"2063-03-31"},{"$f":"Time!RY5","v":"2063-04-30"},{"$f":"Time!RZ5","v":"2063-05-31"},{"$f":"Time!SA5","v":"2063-06-30"},{"$f":"Time!SB5","v":"2063-07-31"},{"$f":"Time!SC5","v":"2063-08-31"},{"$f":"Time!SD5","v":"2063-09-30"},{"$f":"Time!SE5","v":"2063-10-31"},{"$f":"Time!SF5","v":"2063-11-30"},{"$f":"Time!SG5","v":"2063-12-31"},{"$f":"Time!SH5","v":"2064-01-31"},{"$f":"Time!SI5","v":"2064-02-29"},{"$f":"Time!SJ5","v":"2064-03-31"},{"$f":"Time!SK5","v":"2064-04-30"},{"$f":"Time!SL5","v":"2064-05-31"},{"$f":"Time!SM5","v":"2064-06-30"},{"$f":"Time!SN5","v":"2064-07-31"},{"$f":"Time!SO5","v":"2064-08-31"}]
[null,null,null,null,{"$f":"Time!E6","v":"Timeline label"},{"$f":" Output!J2","v":9},"Track chgs",null,null,{"$f":"Time!J6","v":"Construction"},{"$f":"Time!K6","v":"Construction"},{"$f":"Time!L6","v":"Construction"},{"$f":"Time!M6","v":"Construction"},{"$f":"Time!N6","v":"Construction"},{"$f":"Time!O6","v":"Construction"},{"$f":"Time!P6","v":"Construction"},{"$f":"Time!Q6","v":"Construction"},{"$f":"Time!R6","v":"Construction"},{"$f":"Time!S6","v":"Construction"},{"$f":"Time!T6","v":"Construction"},{"$f":"Time!U6","v":"Construction"},{"$f":"Time!V6","v":"Construction"},{"$f":"Time!W6","v":"Construction"},{"$f":"Time!X6","v":"Construction"},{"$f":"Time!Y6","v":"Construction"},{"$f":"Time!Z6","v":"Construction"},{"$f":"Time!AA6","v":"Construction"},{"$f":"Time!AB6","v":"Construction"},{"$f":"Time!AC6","v":"Construction"},{"$f":"Time!AD6","v":"Construction"},{"$f":"Time!AE6","v":"Construction"},{"$f":"Time!AF6","v":"Construction"},{"$f":"Time!AG6","v":"Construction"},{"$f":"Time!AH6","v":"Operations"},{"$f":"Time!AI6","v":"Operations"},{"$f":"Time!AJ6","v":"Operations"},{"$f":"Time!AK6","v":"Operations"},{"$f":"Time!AL6","v":"Operations"},{"$f":"Time!AM6","v":"Operations"},{"$f":"Time!AN6","v":"Operations"},{"$f":"Time!AO6","v":"Operations"},{"$f":"Time!AP6","v":"Operations"},{"$f":"Time!AQ6","v":"Operations"},{"$f":"Time!AR6","v":"Operations"},{"$f":"Time!AS6","v":"Operations"},{"$f":"Time!AT6","v":"Operations"},{"$f":"Time!AU6","v":"Operations"},{"$f":"Time!AV6","v":"Operations"},{"$f":"Time!AW6","v":"Operations"},{"$f":"Time!AX6","v":"Operations"},{"$f":"Time!AY6","v":"Operations"},{"$f":"Time!AZ6","v":"Operations"},{"$f":"Time!BA6","v":"Operations"},{"$f":"Time!BB6","v":"Operations"},{"$f":"Time!BC6","v":"Operations"},{"$f":"Time!BD6","v":"Operations"},{"$f":"Time!BE6","v":"Operations"},{"$f":"Time!BF6","v":"Operations"},{"$f":"Time!BG6","v":"Operations"},{"$f":"Time!BH6","v":"Operations"},{"$f":"Time!BI6","v":"Operations"},{"$f":"Time!BJ6","v":"Operations"},{"$f":"Time!BK6","v":"Operations"},{"$f":"Time!BL6","v":"Operations"},{"$f":"Time!BM6","v":"Operations"},{"$f":"Time!BN6","v":"Operations"},{"$f":"Time!BO6","v":"Operations"},{"$f":"Time!BP6","v":"Operations"},{"$f":"Time!BQ6","v":"Operations"},{"$f":"Time!BR6","v":"Operations"},{"$f":"Time!BS6","v":"Operations"},{"$f":"Time!BT6","v":"Operations"},{"$f":"Time!BU6","v":"Operations"},{"$f":"Time!BV6","v":"Operations"},{"$f":"Time!BW6","v":"Operations"},{"$f":"Time!BX6","v":"Operations"},{"$f":"Time!BY6","v":"Operations"},{"$f":"Time!BZ6","v":"Operations"},{"$f":"Time!CA6","v":"Operations"},{"$f":"Time!CB6","v":"Operations"},{"$f":"Time!CC6","v":"Operations"},{"$f":"Time!CD6","v":"Operations"},{"$f":"Time!CE6","v":"Operations"},{"$f":"Time!CF6","v":"Operations"},{"$f":"Time!CG6","v":"Operations"},{"$f":"Time!CH6","v":"Operations"},{"$f":"Time!CI6","v":"Operations"},{"$f":"Time!CJ6","v":"Operations"},{"$f":"Time!CK6","v":"Operations"},{"$f":"Time!CL6","v":"Operations"},{"$f":"Time!CM6","v":"Operations"},{"$f":"Time!CN6","v":"Operations"},{"$f":"Time!CO6","v":"Operations"},{"$f":"Time!CP6","v":"Operations"},{"$f":"Time!CQ6","v":"Operations"},{"$f":"Time!CR6","v":"Operations"},{"$f":"Time!CS6","v":"Operations"},{"$f":"Time!CT6","v":"Operations"},{"$f":"Time!CU6","v":"Operations"},{"$f":"Time!CV6","v":"Operations"},{"$f":"Time!CW6","v":"Operations"},{"$f":"Time!CX6","v":"Operations"},{"$f":"Time!CY6","v":"Operations"},{"$f":"Time!CZ6","v":"Operations"},{"$f":"Time!DA6","v":"Operations"},{"$f":"Time!DB6","v":"Operations"},{"$f":"Time!DC6","v":"Operations"},{"$f":"Time!DD6","v":"Operations"},{"$f":"Time!DE6","v":"Operations"},{"$f":"Time!DF6","v":"Operations"},{"$f":"Time!DG6","v":"Operations"},{"$f":"Time!DH6","v":"Operations"},{"$f":"Time!DI6","v":"Operations"},{"$f":"Time!DJ6","v":"Operations"},{"$f":"Time!DK6","v":"Operations"},{"$f":"Time!DL6","v":"Operations"},{"$f":"Time!DM6","v":"Operations"},{"$f":"Time!DN6","v":"Operations"},{"$f":"Time!DO6","v":"Operations"},{"$f":"Time!DP6","v":"Operations"},{"$f":"Time!DQ6","v":"Operations"},{"$f":"Time!DR6","v":"Operations"},{"$f":"Time!DS6","v":"Operations"},{"$f":"Time!DT6","v":"Operations"},{"$f":"Time!DU6","v":"Operations"},{"$f":"Time!DV6","v":"Operations"},{"$f":"Time!DW6","v":"Operations"},{"$f":"Time!DX6","v":"Operations"},{"$f":"Time!DY6","v":"Operations"},{"$f":"Time!DZ6","v":"Operations"},{"$f":"Time!EA6","v":"Operations"},{"$f":"Time!EB6","v":"Operations"},{"$f":"Time!EC6","v":"Operations"},{"$f":"Time!ED6","v":"Operations"},{"$f":"Time!EE6","v":"Operations"},{"$f":"Time!EF6","v":"Operations"},{"$f":"Time!EG6","v":"Operations"},{"$f":"Time!EH6","v":"Operations"},{"$f":"Time!EI6","v":"Operations"},{"$f":"Time!EJ6","v":"Operations"},{"$f":"Time!EK6","v":"Operations"},{"$f":"Time!EL6","v":"Operations"},{"$f":"Time!EM6","v":"Operations"},{"$f":"Time!EN6","v":"Operations"},{"$f":"Time!EO6","v":"Operations"},{"$f":"Time!EP6","v":"Operations"},{"$f":"Time!EQ6","v":"Operations"},{"$f":"Time!ER6","v":"Operations"},{"$f":"Time!ES6","v":"Operations"},{"$f":"Time!ET6","v":"Operations"},{"$f":"Time!EU6","v":"Operations"},{"$f":"Time!EV6","v":"Operations"},{"$f":"Time!EW6","v":"Operations"},{"$f":"Time!EX6","v":"Operations"},{"$f":"Time!EY6","v":"Operations"},{"$f":"Time!EZ6","v":"Operations"},{"$f":"Time!FA6","v":"Operations"},{"$f":"Time!FB6","v":"Operations"},{"$f":"Time!FC6","v":"Operations"},{"$f":"Time!FD6","v":"Operations"},{"$f":"Time!FE6","v":"Operations"},{"$f":"Time!FF6","v":"Operations"},{"$f":"Time!FG6","v":"Operations"},{"$f":"Time!FH6","v":"Operations"},{"$f":"Time!FI6","v":"Operations"},{"$f":"Time!FJ6","v":"Operations"},{"$f":"Time!FK6","v":"Operations"},{"$f":"Time!FL6","v":"Operations"},{"$f":"Time!FM6","v":"Operations"},{"$f":"Time!FN6","v":"Operations"},{"$f":"Time!FO6","v":"Operations"},{"$f":"Time!FP6","v":"Operations"},{"$f":"Time!FQ6","v":"Operations"},{"$f":"Time!FR6","v":"Operations"},{"$f":"Time!FS6","v":"Operations"},{"$f":"Time!FT6","v":"Operations"},{"$f":"Time!FU6","v":"Operations"},{"$f":"Time!FV6","v":"Operations"},{"$f":"Time!FW6","v":"Operations"},{"$f":"Time!FX6","v":"Operations"},{"$f":"Time!FY6","v":"Operations"},{"$f":"Time!FZ6","v":"Operations"},{"$f":"Time!GA6","v":"Operations"},{"$f":"Time!GB6","v":"Operations"},{"$f":"Time!GC6","v":"Operations"},{"$f":"Time!GD6","v":"Operations"},{"$f":"Time!GE6","v":"Operations"},{"$f":"Time!GF6","v":"Operations"},{"$f":"Time!GG6","v":"Operations"},{"$f":"Time!GH6","v":"Operations"},{"$f":"Time!GI6","v":"Operations"},{"$f":"Time!GJ6","v":"Operations"},{"$f":"Time!GK6","v":"Operations"},{"$f":"Time!GL6","v":"Operations"},{"$f":"Time!GM6","v":"Operations"},{"$f":"Time!GN6","v":"Operations"},{"$f":"Time!GO6","v":"Operations"},{"$f":"Time!GP6","v":"Operations"},{"$f":"Time!GQ6","v":"Operations"},{"$f":"Time!GR6","v":"Operations"},{"$f":"Time!GS6","v":"Operations"},{"$f":"Time!GT6","v":"Operations"},{"$f":"Time!GU6","v":"Operations"},{"$f":"Time!GV6","v":"Operations"},{"$f":"Time!GW6","v":"Operations"},{"$f":"Time!GX6","v":"Operations"},{"$f":"Time!GY6","v":"Operations"},{"$f":"Time!GZ6","v":"Operations"},{"$f":"Time!HA6","v":"Operations"},{"$f":"Time!HB6","v":"Operations"},{"$f":"Time!HC6","v":"Operations"},{"$f":"Time!HD6","v":"Operations"},{"$f":"Time!HE6","v":"Operations"},{"$f":"Time!HF6","v":"Operations"},{"$f":"Time!HG6","v":"Operations"},{"$f":"Time!HH6","v":"Operations"},{"$f":"Time!HI6","v":"Operations"},{"$f":"Time!HJ6","v":"Operations"},{"$f":"Time!HK6","v":"Operations"},{"$f":"Time!HL6","v":"Operations"},{"$f":"Time!HM6","v":"Operations"},{"$f":"Time!HN6","v":"Operations"},{"$f":"Time!HO6","v":"Operations"},{"$f":"Time!HP6","v":"Operations"},{"$f":"Time!HQ6","v":"Operations"},{"$f":"Time!HR6","v":"Operations"},{"$f":"Time!HS6","v":"Operations"},{"$f":"Time!HT6","v":"Operations"},{"$f":"Time!HU6","v":"Operations"},{"$f":"Time!HV6","v":"Operations"},{"$f":"Time!HW6","v":"Operations"},{"$f":"Time!HX6","v":"Operations"},{"$f":"Time!HY6","v":"Operations"},{"$f":"Time!HZ6","v":"Operations"},{"$f":"Time!IA6","v":"Operations"},{"$f":"Time!IB6","v":"Operations"},{"$f":"Time!IC6","v":"Operations"},{"$f":"Time!ID6","v":"Operations"},{"$f":"Time!IE6","v":"Operations"},{"$f":"Time!IF6","v":"Operations"},{"$f":"Time!IG6","v":"Operations"},{"$f":"Time!IH6","v":"Operations"},{"$f":"Time!II6","v":"Operations"},{"$f":"Time!IJ6","v":"Operations"},{"$f":"Time!IK6","v":"Operations"},{"$f":"Time!IL6","v":"Operations"},{"$f":"Time!IM6","v":"Operations"},{"$f":"Time!IN6","v":"Operations"},{"$f":"Time!IO6","v":"Operations"},{"$f":"Time!IP6","v":"Operations"},{"$f":"Time!IQ6","v":"Operations"},{"$f":"Time!IR6","v":"Operations"},{"$f":"Time!IS6","v":"Operations"},{"$f":"Time!IT6","v":"Operations"},{"$f":"Time!IU6","v":"Operations"},{"$f":"Time!IV6","v":"Operations"},{"$f":"Time!IW6","v":"Operations"},{"$f":"Time!IX6","v":"Operations"},{"$f":"Time!IY6","v":"Operations"},{"$f":"Time!IZ6","v":"Operations"},{"$f":"Time!JA6","v":"Operations"},{"$f":"Time!JB6","v":"Operations"},{"$f":"Time!JC6","v":"Operations"},{"$f":"Time!JD6","v":"Operations"},{"$f":"Time!JE6","v":"Operations"},{"$f":"Time!JF6","v":"Operations"},{"$f":"Time!JG6","v":"Operations"},{"$f":"Time!JH6","v":"Operations"},{"$f":"Time!JI6","v":"Operations"},{"$f":"Time!JJ6","v":"Operations"},{"$f":"Time!JK6","v":"Operations"},{"$f":"Time!JL6","v":"Operations"},{"$f":"Time!JM6","v":"Operations"},{"$f":"Time!JN6","v":"Operations"},{"$f":"Time!JO6","v":"Operations"},{"$f":"Time!JP6","v":"Operations"},{"$f":"Time!JQ6","v":"Operations"},{"$f":"Time!JR6","v":"Operations"},{"$f":"Time!JS6","v":"Operations"},{"$f":"Time!JT6","v":"Operations"},{"$f":"Time!JU6","v":"Operations"},{"$f":"Time!JV6","v":"Operations"},{"$f":"Time!JW6","v":"Operations"},{"$f":"Time!JX6","v":"Operations"},{"$f":"Time!JY6","v":"Operations"},{"$f":"Time!JZ6","v":"Operations"},{"$f":"Time!KA6","v":"Operations"},{"$f":"Time!KB6","v":"Operations"},{"$f":"Time!KC6","v":"Operations"},{"$f":"Time!KD6","v":"Operations"},{"$f":"Time!KE6","v":"Operations"},{"$f":"Time!KF6","v":"Operations"},{"$f":"Time!KG6","v":"Operations"},{"$f":"Time!KH6","v":"Operations"},{"$f":"Time!KI6","v":"Operations"},{"$f":"Time!KJ6","v":"Operations"},{"$f":"Time!KK6","v":"Operations"},{"$f":"Time!KL6","v":"Operations"},{"$f":"Time!KM6","v":"Operations"},{"$f":"Time!KN6","v":"Operations"},{"$f":"Time!KO6","v":"Operations"},{"$f":"Time!KP6","v":"Operations"},{"$f":"Time!KQ6","v":"Operations"},{"$f":"Time!KR6","v":"Operations"},{"$f":"Time!KS6","v":"Operations"},{"$f":"Time!KT6","v":"Operations"},{"$f":"Time!KU6","v":"Operations"},{"$f":"Time!KV6","v":"Operations"},{"$f":"Time!KW6","v":"Operations"},{"$f":"Time!KX6","v":"Operations"},{"$f":"Time!KY6","v":"Operations"},{"$f":"Time!KZ6","v":"Operations"},{"$f":"Time!LA6","v":"Operations"},{"$f":"Time!LB6","v":"Operations"},{"$f":"Time!LC6","v":"Operations"},{"$f":"Time!LD6","v":"Operations"},{"$f":"Time!LE6","v":"Operations"},{"$f":"Time!LF6","v":"Operations"},{"$f":"Time!LG6","v":"Operations"},{"$f":"Time!LH6","v":"Operations"},{"$f":"Time!LI6","v":"Operations"},{"$f":"Time!LJ6","v":"Operations"},{"$f":"Time!LK6","v":"Operations"},{"$f":"Time!LL6","v":"Operations"},{"$f":"Time!LM6","v":"Operations"},{"$f":"Time!LN6","v":"Operations"},{"$f":"Time!LO6","v":"Operations"},{"$f":"Time!LP6","v":"Operations"},{"$f":"Time!LQ6","v":"Operations"},{"$f":"Time!LR6","v":"Operations"},{"$f":"Time!LS6","v":"Operations"},{"$f":"Time!LT6","v":"Operations"},{"$f":"Time!LU6","v":"Operations"},{"$f":"Time!LV6","v":"Operations"},{"$f":"Time!LW6","v":"Operations"},{"$f":"Time!LX6","v":"Operations"},{"$f":"Time!LY6","v":"Operations"},{"$f":"Time!LZ6","v":"Operations"},{"$f":"Time!MA6","v":"Operations"},{"$f":"Time!MB6","v":"Operations"},{"$f":"Time!MC6","v":"Operations"},{"$f":"Time!MD6","v":"Operations"},{"$f":"Time!ME6","v":"Operations"},{"$f":"Time!MF6","v":"Operations"},{"$f":"Time!MG6","v":"Operations"},{"$f":"Time!MH6","v":"Operations"},{"$f":"Time!MI6","v":"Operations"},{"$f":"Time!MJ6","v":"Operations"},{"$f":"Time!MK6","v":"Operations"},{"$f":"Time!ML6","v":"Operations"},{"$f":"Time!MM6","v":"Operations"},{"$f":"Time!MN6","v":"Operations"},{"$f":"Time!MO6","v":"Operations"},{"$f":"Time!MP6","v":"Operations"},{"$f":"Time!MQ6","v":"Operations"},{"$f":"Time!MR6","v":"Operations"},{"$f":"Time!MS6","v":"Operations"},{"$f":"Time!MT6","v":"Operations"},{"$f":"Time!MU6","v":"Operations"},{"$f":"Time!MV6","v":"Operations"},{"$f":"Time!MW6","v":"Operations"},{"$f":"Time!MX6","v":"Operations"},{"$f":"Time!MY6","v":"Operations"},{"$f":"Time!MZ6","v":"Operations"},{"$f":"Time!NA6","v":"Operations"},{"$f":"Time!NB6","v":"Operations"},{"$f":"Time!NC6","v":"Operations"},{"$f":"Time!ND6","v":"Operations"},{"$f":"Time!NE6","v":"Operations"},{"$f":"Time!NF6","v":"Operations"},{"$f":"Time!NG6","v":"Operations"},{"$f":"Time!NH6","v":"Operations"},{"$f":"Time!NI6","v":"Operations"},{"$f":"Time!NJ6","v":"Operations"},{"$f":"Time!NK6","v":"Operations"},{"$f":"Time!NL6","v":"Operations"},{"$f":"Time!NM6","v":"Operations"},{"$f":"Time!NN6","v":"Operations"},{"$f":"Time!NO6","v":"Operations"},{"$f":"Time!NP6","v":"Operations"},{"$f":"Time!NQ6","v":"Operations"},{"$f":"Time!NR6","v":"Operations"},{"$f":"Time!NS6","v":"Operations"},{"$f":"Time!NT6","v":"Operations"},{"$f":"Time!NU6","v":"Operations"},{"$f":"Time!NV6","v":"Operations"},{"$f":"Time!NW6","v":"Operations"},{"$f":"Time!NX6","v":"Operations"},{"$f":"Time!NY6","v":"Operations"},{"$f":"Time!NZ6","v":"Operations"},{"$f":"Time!OA6","v":"Operations"},{"$f":"Time!OB6","v":"Operations"},{"$f":"Time!OC6","v":"Operations"},{"$f":"Time!OD6","v":"Post ops"},{"$f":"Time!OE6","v":"Post ops"},{"$f":"Time!OF6","v":"Post ops"},{"$f":"Time!OG6","v":"Post ops"},{"$f":"Time!OH6","v":"Post ops"},{"$f":"Time!OI6","v":"Post ops"},{"$f":"Time!OJ6","v":"Post ops"},{"$f":"Time!OK6","v":"Post ops"},{"$f":"Time!OL6","v":"Post ops"},{"$f":"Time!OM6","v":"Post ops"},{"$f":"Time!ON6","v":"Post ops"},{"$f":"Time!OO6","v":"Post ops"},{"$f":"Time!OP6","v":"Post ops"},{"$f":"Time!OQ6","v":"Post ops"},{"$f":"Time!OR6","v":"Post ops"},{"$f":"Time!OS6","v":"Post ops"},{"$f":"Time!OT6","v":"Post ops"},{"$f":"Time!OU6","v":"Post ops"},{"$f":"Time!OV6","v":"Post ops"},{"$f":"Time!OW6","v":"Post ops"},{"$f":"Time!OX6","v":"Post ops"},{"$f":"Time!OY6","v":"Post ops"},{"$f":"Time!OZ6","v":"Post ops"},{"$f":"Time!PA6","v":"Post ops"},{"$f":"Time!PB6","v":"Post ops"},{"$f":"Time!PC6","v":"Post ops"},{"$f":"Time!PD6","v":"Post ops"},{"$f":"Time!PE6","v":"Post ops"},{"$f":"Time!PF6","v":"Post ops"},{"$f":"Time!PG6","v":"Post ops"},{"$f":"Time!PH6","v":"Post ops"},{"$f":"Time!PI6","v":"Post ops"},{"$f":"Time!PJ6","v":"Post ops"},{"$f":"Time!PK6","v":"Post ops"},{"$f":"Time!PL6","v":"Post ops"},{"$f":"Time!PM6","v":"Post ops"},{"$f":"Time!PN6","v":"Post ops"},{"$f":"Time!PO6","v":"Post ops"},{"$f":"Time!PP6","v":"Post ops"},{"$f":"Time!PQ6","v":"Post ops"},{"$f":"Time!PR6","v":"Post ops"},{"$f":"Time!PS6","v":"Post ops"},{"$f":"Time!PT6","v":"Post ops"},{"$f":"Time!PU6","v":"Post ops"},{"$f":"Time!PV6","v":"Post ops"},{"$f":"Time!PW6","v":"Post ops"},{"$f":"Time!PX6","v":"Post ops"},{"$f":"Time!PY6","v":"Post ops"},{"$f":"Time!PZ6","v":"Post ops"},{"$f":"Time!QA6","v":"Post ops"},{"$f":"Time!QB6","v":"Post ops"},{"$f":"Time!QC6","v":"Post ops"},{"$f":"Time!QD6","v":"Post ops"},{"$f":"Time!QE6","v":"Post ops"},{"$f":"Time!QF6","v":"Post ops"},{"$f":"Time!QG6","v":"Post ops"},{"$f":"Time!QH6","v":"Post ops"},{"$f":"Time!QI6","v":"Post ops"},{"$f":"Time!QJ6","v":"Post ops"},{"$f":"Time!QK6","v":"Post ops"},{"$f":"Time!QL6","v":"Post ops"},{"$f":"Time!QM6","v":"Post ops"},{"$f":"Time!QN6","v":"Post ops"},{"$f":"Time!QO6","v":"Post ops"},{"$f":"Time!QP6","v":"Post ops"},{"$f":"Time!QQ6","v":"Post ops"},{"$f":"Time!QR6","v":"Post ops"},{"$f":"Time!QS6","v":"Post ops"},{"$f":"Time!QT6","v":"Post ops"},{"$f":"Time!QU6","v":"Post ops"},{"$f":"Time!QV6","v":"Post ops"},{"$f":"Time!QW6","v":"Post ops"},{"$f":"Time!QX6","v":"Post ops"},{"$f":"Time!QY6","v":"Post ops"},{"$f":"Time!QZ6","v":"Post ops"},{"$f":"Time!RA6","v":"Post ops"},{"$f":"Time!RB6","v":"Post ops"},{"$f":"Time!RC6","v":"Post ops"},{"$f":"Time!RD6","v":"Post ops"},{"$f":"Time!RE6","v":"Post ops"},{"$f":"Time!RF6","v":"Post ops"},{"$f":"Time!RG6","v":"Post ops"},{"$f":"Time!RH6","v":"Post ops"},{"$f":"Time!RI6","v":"Post ops"},{"$f":"Time!RJ6","v":"Post ops"},{"$f":"Time!RK6","v":"Post ops"},{"$f":"Time!RL6","v":"Post ops"},{"$f":"Time!RM6","v":"Post ops"},{"$f":"Time!RN6","v":"Post ops"},{"$f":"Time!RO6","v":"Post ops"},{"$f":"Time!RP6","v":"Post ops"},{"$f":"Time!RQ6","v":"Post ops"},{"$f":"Time!RR6","v":"Post ops"},{"$f":"Time!RS6","v":"Post ops"},{"$f":"Time!RT6","v":"Post ops"},{"$f":"Time!RU6","v":"Post ops"},{"$f":"Time!RV6","v":"Post ops"},{"$f":"Time!RW6","v":"Post ops"},{"$f":"Time!RX6","v":"Post ops"},{"$f":"Time!RY6","v":"Post ops"},{"$f":"Time!RZ6","v":"Post ops"},{"$f":"Time!SA6","v":"Post ops"},{"$f":"Time!SB6","v":"Post ops"},{"$f":"Time!SC6","v":"Post ops"},{"$f":"Time!SD6","v":"Post ops"},{"$f":"Time!SE6","v":"Post ops"},{"$f":"Time!SF6","v":"Post ops"},{"$f":"Time!SG6","v":"Post ops"},{"$f":"Time!SH6","v":"Post ops"},{"$f":"Time!SI6","v":"Post ops"},{"$f":"Time!SJ6","v":"Post ops"},{"$f":"Time!SK6","v":"Post ops"},{"$f":"Time!SL6","v":"Post ops"},{"$f":"Time!SM6","v":"Post ops"},{"$f":"Time!SN6","v":"Post ops"},{"$f":"Time!SO6","v":"Post ops"}]
[null,null,null,null,{"$f":"Time!E7","v":"Contract year"},{"$f":" Check!$F$21","v":0},"Alerts",null,null,{"$f":"Time!J7","v":2023},{"$f":"Time!K7","v":2024},{"$f":"Time!L7","v":2024},{"$f":"Time!M7","v":2024},{"$f":"Time!N7","v":2024},{"$f":"Time!O7","v":2024},{"$f":"Time!P7","v":2024},{"$f":"Time!Q7","v":2024},{"$f":"Time!R7","v":2024},{"$f":"Time!S7","v":2024},{"$f":"Time!T7","v":2024},{"$f":"Time!U7","v":2024},{"$f":"Time!V7","v":2024},{"$f":"Time!W7","v":2025},{"$f":"Time!X7","v":2025},{"$f":"Time!Y7","v":2025},{"$f":"Time!Z7","v":2025},{"$f":"Time!AA7","v":2025},{"$f":"Time!AB7","v":2025},{"$f":"Time!AC7","v":2025},{"$f":"Time!AD7","v":2025},{"$f":"Time!AE7","v":2025},{"$f":"Time!AF7","v":2025},{"$f":"Time!AG7","v":2025},{"$f":"Time!AH7","v":2025},{"$f":"Time!AI7","v":2026},{"$f":"Time!AJ7","v":2026},{"$f":"Time!AK7","v":2026},{"$f":"Time!AL7","v":2026},{"$f":"Time!AM7","v":2026},{"$f":"Time!AN7","v":2026},{"$f":"Time!AO7","v":2026},{"$f":"Time!AP7","v":2026},{"$f":"Time!AQ7","v":2026},{"$f":"Time!AR7","v":2026},{"$f":"Time!AS7","v":2026},{"$f":"Time!AT7","v":2026},{"$f":"Time!AU7","v":2027},{"$f":"Time!AV7","v":2027},{"$f":"Time!AW7","v":2027},{"$f":"Time!AX7","v":2027},{"$f":"Time!AY7","v":2027},{"$f":"Time!AZ7","v":2027},{"$f":"Time!BA7","v":2027},{"$f":"Time!BB7","v":2027},{"$f":"Time!BC7","v":2027},{"$f":"Time!BD7","v":2027},{"$f":"Time!BE7","v":2027},{"$f":"Time!BF7","v":2027},{"$f":"Time!BG7","v":2028},{"$f":"Time!BH7","v":2028},{"$f":"Time!BI7","v":2028},{"$f":"Time!BJ7","v":2028},{"$f":"Time!BK7","v":2028},{"$f":"Time!BL7","v":2028},{"$f":"Time!BM7","v":2028},{"$f":"Time!BN7","v":2028},{"$f":"Time!BO7","v":2028},{"$f":"Time!BP7","v":2028},{"$f":"Time!BQ7","v":2028},{"$f":"Time!BR7","v":2028},{"$f":"Time!BS7","v":2029},{"$f":"Time!BT7","v":2029},{"$f":"Time!BU7","v":2029},{"$f":"Time!BV7","v":2029},{"$f":"Time!BW7","v":2029},{"$f":"Time!BX7","v":2029},{"$f":"Time!BY7","v":2029},{"$f":"Time!BZ7","v":2029},{"$f":"Time!CA7","v":2029},{"$f":"Time!CB7","v":2029},{"$f":"Time!CC7","v":2029},{"$f":"Time!CD7","v":2029},{"$f":"Time!CE7","v":2030},{"$f":"Time!CF7","v":2030},{"$f":"Time!CG7","v":2030},{"$f":"Time!CH7","v":2030},{"$f":"Time!CI7","v":2030},{"$f":"Time!CJ7","v":2030},{"$f":"Time!CK7","v":2030},{"$f":"Time!CL7","v":2030},{"$f":"Time!CM7","v":2030},{"$f":"Time!CN7","v":2030},{"$f":"Time!CO7","v":2030},{"$f":"Time!CP7","v":2030},{"$f":"Time!CQ7","v":2031},{"$f":"Time!CR7","v":2031},{"$f":"Time!CS7","v":2031},{"$f":"Time!CT7","v":2031},{"$f":"Time!CU7","v":2031},{"$f":"Time!CV7","v":2031},{"$f":"Time!CW7","v":2031},{"$f":"Time!CX7","v":2031},{"$f":"Time!CY7","v":2031},{"$f":"Time!CZ7","v":2031},{"$f":"Time!DA7","v":2031},{"$f":"Time!DB7","v":2031},{"$f":"Time!DC7","v":2032},{"$f":"Time!DD7","v":2032},{"$f":"Time!DE7","v":2032},{"$f":"Time!DF7","v":2032},{"$f":"Time!DG7","v":2032},{"$f":"Time!DH7","v":2032},{"$f":"Time!DI7","v":2032},{"$f":"Time!DJ7","v":2032},{"$f":"Time!DK7","v":2032},{"$f":"Time!DL7","v":2032},{"$f":"Time!DM7","v":2032},{"$f":"Time!DN7","v":2032},{"$f":"Time!DO7","v":2033},{"$f":"Time!DP7","v":2033},{"$f":"Time!DQ7","v":2033},{"$f":"Time!DR7","v":2033},{"$f":"Time!DS7","v":2033},{"$f":"Time!DT7","v":2033},{"$f":"Time!DU7","v":2033},{"$f":"Time!DV7","v":2033},{"$f":"Time!DW7","v":2033},{"$f":"Time!DX7","v":2033},{"$f":"Time!DY7","v":2033},{"$f":"Time!DZ7","v":2033},{"$f":"Time!EA7","v":2034},{"$f":"Time!EB7","v":2034},{"$f":"Time!EC7","v":2034},{"$f":"Time!ED7","v":2034},{"$f":"Time!EE7","v":2034},{"$f":"Time!EF7","v":2034},{"$f":"Time!EG7","v":2034},{"$f":"Time!EH7","v":2034},{"$f":"Time!EI7","v":2034},{"$f":"Time!EJ7","v":2034},{"$f":"Time!EK7","v":2034},{"$f":"Time!EL7","v":2034},{"$f":"Time!EM7","v":2035},{"$f":"Time!EN7","v":2035},{"$f":"Time!EO7","v":2035},{"$f":"Time!EP7","v":2035},{"$f":"Time!EQ7","v":2035},{"$f":"Time!ER7","v":2035},{"$f":"Time!ES7","v":2035},{"$f":"Time!ET7","v":2035},{"$f":"Time!EU7","v":2035},{"$f":"Time!EV7","v":2035},{"$f":"Time!EW7","v":2035},{"$f":"Time!EX7","v":2035},{"$f":"Time!EY7","v":2036},{"$f":"Time!EZ7","v":2036},{"$f":"Time!FA7","v":2036},{"$f":"Time!FB7","v":2036},{"$f":"Time!FC7","v":2036},{"$f":"Time!FD7","v":2036},{"$f":"Time!FE7","v":2036},{"$f":"Time!FF7","v":2036},{"$f":"Time!FG7","v":2036},{"$f":"Time!FH7","v":2036},{"$f":"Time!FI7","v":2036},{"$f":"Time!FJ7","v":2036},{"$f":"Time!FK7","v":2037},{"$f":"Time!FL7","v":2037},{"$f":"Time!FM7","v":2037},{"$f":"Time!FN7","v":2037},{"$f":"Time!FO7","v":2037},{"$f":"Time!FP7","v":2037},{"$f":"Time!FQ7","v":2037},{"$f":"Time!FR7","v":2037},{"$f":"Time!FS7","v":2037},{"$f":"Time!FT7","v":2037},{"$f":"Time!FU7","v":2037},{"$f":"Time!FV7","v":2037},{"$f":"Time!FW7","v":2038},{"$f":"Time!FX7","v":2038},{"$f":"Time!FY7","v":2038},{"$f":"Time!FZ7","v":2038},{"$f":"Time!GA7","v":2038},{"$f":"Time!GB7","v":2038},{"$f":"Time!GC7","v":2038},{"$f":"Time!GD7","v":2038},{"$f":"Time!GE7","v":2038},{"$f":"Time!GF7","v":2038},{"$f":"Time!GG7","v":2038},{"$f":"Time!GH7","v":2038},{"$f":"Time!GI7","v":2039},{"$f":"Time!GJ7","v":2039},{"$f":"Time!GK7","v":2039},{"$f":"Time!GL7","v":2039},{"$f":"Time!GM7","v":2039},{"$f":"Time!GN7","v":2039},{"$f":"Time!GO7","v":2039},{"$f":"Time!GP7","v":2039},{"$f":"Time!GQ7","v":2039},{"$f":"Time!GR7","v":2039},{"$f":"Time!GS7","v":2039},{"$f":"Time!GT7","v":2039},{"$f":"Time!GU7","v":2040},{"$f":"Time!GV7","v":2040},{"$f":"Time!GW7","v":2040},{"$f":"Time!GX7","v":2040},{"$f":"Time!GY7","v":2040},{"$f":"Time!GZ7","v":2040},{"$f":"Time!HA7","v":2040},{"$f":"Time!HB7","v":2040},{"$f":"Time!HC7","v":2040},{"$f":"Time!HD7","v":2040},{"$f":"Time!HE7","v":2040},{"$f":"Time!HF7","v":2040},{"$f":"Time!HG7","v":2041},{"$f":"Time!HH7","v":2041},{"$f":"Time!HI7","v":2041},{"$f":"Time!HJ7","v":2041},{"$f":"Time!HK7","v":2041},{"$f":"Time!HL7","v":2041},{"$f":"Time!HM7","v":2041},{"$f":"Time!HN7","v":2041},{"$f":"Time!HO7","v":2041},{"$f":"Time!HP7","v":2041},{"$f":"Time!HQ7","v":2041},{"$f":"Time!HR7","v":2041},{"$f":"Time!HS7","v":2042},{"$f":"Time!HT7","v":2042},{"$f":"Time!HU7","v":2042},{"$f":"Time!HV7","v":2042},{"$f":"Time!HW7","v":2042},{"$f":"Time!HX7","v":2042},{"$f":"Time!HY7","v":2042},{"$f":"Time!HZ7","v":2042},{"$f":"Time!IA7","v":2042},{"$f":"Time!IB7","v":2042},{"$f":"Time!IC7","v":2042},{"$f":"Time!ID7","v":2042},{"$f":"Time!IE7","v":2043},{"$f":"Time!IF7","v":2043},{"$f":"Time!IG7","v":2043},{"$f":"Time!IH7","v":2043},{"$f":"Time!II7","v":2043},{"$f":"Time!IJ7","v":2043},{"$f":"Time!IK7","v":2043},{"$f":"Time!IL7","v":2043},{"$f":"Time!IM7","v":2043},{"$f":"Time!IN7","v":2043},{"$f":"Time!IO7","v":2043},{"$f":"Time!IP7","v":2043},{"$f":"Time!IQ7","v":2044},{"$f":"Time!IR7","v":2044},{"$f":"Time!IS7","v":2044},{"$f":"Time!IT7","v":2044},{"$f":"Time!IU7","v":2044},{"$f":"Time!IV7","v":2044},{"$f":"Time!IW7","v":2044},{"$f":"Time!IX7","v":2044},{"$f":"Time!IY7","v":2044},{"$f":"Time!IZ7","v":2044},{"$f":"Time!JA7","v":2044},{"$f":"Time!JB7","v":2044},{"$f":"Time!JC7","v":2045},{"$f":"Time!JD7","v":2045},{"$f":"Time!JE7","v":2045},{"$f":"Time!JF7","v":2045},{"$f":"Time!JG7","v":2045},{"$f":"Time!JH7","v":2045},{"$f":"Time!JI7","v":2045},{"$f":"Time!JJ7","v":2045},{"$f":"Time!JK7","v":2045},{"$f":"Time!JL7","v":2045},{"$f":"Time!JM7","v":2045},{"$f":"Time!JN7","v":2045},{"$f":"Time!JO7","v":2046},{"$f":"Time!JP7","v":2046},{"$f":"Time!JQ7","v":2046},{"$f":"Time!JR7","v":2046},{"$f":"Time!JS7","v":2046},{"$f":"Time!JT7","v":2046},{"$f":"Time!JU7","v":2046},{"$f":"Time!JV7","v":2046},{"$f":"Time!JW7","v":2046},{"$f":"Time!JX7","v":2046},{"$f":"Time!JY7","v":2046},{"$f":"Time!JZ7","v":2046},{"$f":"Time!KA7","v":2047},{"$f":"Time!KB7","v":2047},{"$f":"Time!KC7","v":2047},{"$f":"Time!KD7","v":2047},{"$f":"Time!KE7","v":2047},{"$f":"Time!KF7","v":2047},{"$f":"Time!KG7","v":2047},{"$f":"Time!KH7","v":2047},{"$f":"Time!KI7","v":2047},{"$f":"Time!KJ7","v":2047},{"$f":"Time!KK7","v":2047},{"$f":"Time!KL7","v":2047},{"$f":"Time!KM7","v":2048},{"$f":"Time!KN7","v":2048},{"$f":"Time!KO7","v":2048},{"$f":"Time!KP7","v":2048},{"$f":"Time!KQ7","v":2048},{"$f":"Time!KR7","v":2048},{"$f":"Time!KS7","v":2048},{"$f":"Time!KT7","v":2048},{"$f":"Time!KU7","v":2048},{"$f":"Time!KV7","v":2048},{"$f":"Time!KW7","v":2048},{"$f":"Time!KX7","v":2048},{"$f":"Time!KY7","v":2049},{"$f":"Time!KZ7","v":2049},{"$f":"Time!LA7","v":2049},{"$f":"Time!LB7","v":2049},{"$f":"Time!LC7","v":2049},{"$f":"Time!LD7","v":2049},{"$f":"Time!LE7","v":2049},{"$f":"Time!LF7","v":2049},{"$f":"Time!LG7","v":2049},{"$f":"Time!LH7","v":2049},{"$f":"Time!LI7","v":2049},{"$f":"Time!LJ7","v":2049},{"$f":"Time!LK7","v":2050},{"$f":"Time!LL7","v":2050},{"$f":"Time!LM7","v":2050},{"$f":"Time!LN7","v":2050},{"$f":"Time!LO7","v":2050},{"$f":"Time!LP7","v":2050},{"$f":"Time!LQ7","v":2050},{"$f":"Time!LR7","v":2050},{"$f":"Time!LS7","v":2050},{"$f":"Time!LT7","v":2050},{"$f":"Time!LU7","v":2050},{"$f":"Time!LV7","v":2050},{"$f":"Time!LW7","v":2051},{"$f":"Time!LX7","v":2051},{"$f":"Time!LY7","v":2051},{"$f":"Time!LZ7","v":2051},{"$f":"Time!MA7","v":2051},{"$f":"Time!MB7","v":2051},{"$f":"Time!MC7","v":2051},{"$f":"Time!MD7","v":2051},{"$f":"Time!ME7","v":2051},{"$f":"Time!MF7","v":2051},{"$f":"Time!MG7","v":2051},{"$f":"Time!MH7","v":2051},{"$f":"Time!MI7","v":2052},{"$f":"Time!MJ7","v":2052},{"$f":"Time!MK7","v":2052},{"$f":"Time!ML7","v":2052},{"$f":"Time!MM7","v":2052},{"$f":"Time!MN7","v":2052},{"$f":"Time!MO7","v":2052},{"$f":"Time!MP7","v":2052},{"$f":"Time!MQ7","v":2052},{"$f":"Time!MR7","v":2052},{"$f":"Time!MS7","v":2052},{"$f":"Time!MT7","v":2052},{"$f":"Time!MU7","v":2053},{"$f":"Time!MV7","v":2053},{"$f":"Time!MW7","v":2053},{"$f":"Time!MX7","v":2053},{"$f":"Time!MY7","v":2053},{"$f":"Time!MZ7","v":2053},{"$f":"Time!NA7","v":2053},{"$f":"Time!NB7","v":2053},{"$f":"Time!NC7","v":2053},{"$f":"Time!ND7","v":2053},{"$f":"Time!NE7","v":2053},{"$f":"Time!NF7","v":2053},{"$f":"Time!NG7","v":2054},{"$f":"Time!NH7","v":2054},{"$f":"Time!NI7","v":2054},{"$f":"Time!NJ7","v":2054},{"$f":"Time!NK7","v":2054},{"$f":"Time!NL7","v":2054},{"$f":"Time!NM7","v":2054},{"$f":"Time!NN7","v":2054},{"$f":"Time!NO7","v":2054},{"$f":"Time!NP7","v":2054},{"$f":"Time!NQ7","v":2054},{"$f":"Time!NR7","v":2054},{"$f":"Time!NS7","v":2055},{"$f":"Time!NT7","v":2055},{"$f":"Time!NU7","v":2055},{"$f":"Time!NV7","v":2055},{"$f":"Time!NW7","v":2055},{"$f":"Time!NX7","v":2055},{"$f":"Time!NY7","v":2055},{"$f":"Time!NZ7","v":2055},{"$f":"Time!OA7","v":2055},{"$f":"Time!OB7","v":2055},{"$f":"Time!OC7","v":2055},{"$f":"Time!OD7","v":2055},{"$f":"Time!OE7","v":2056},{"$f":"Time!OF7","v":2056},{"$f":"Time!OG7","v":2056},{"$f":"Time!OH7","v":2056},{"$f":"Time!OI7","v":2056},{"$f":"Time!OJ7","v":2056},{"$f":"Time!OK7","v":2056},{"$f":"Time!OL7","v":2056},{"$f":"Time!OM7","v":2056},{"$f":"Time!ON7","v":2056},{"$f":"Time!OO7","v":2056},{"$f":"Time!OP7","v":2056},{"$f":"Time!OQ7","v":2057},{"$f":"Time!OR7","v":2057},{"$f":"Time!OS7","v":2057},{"$f":"Time!OT7","v":2057},{"$f":"Time!OU7","v":2057},{"$f":"Time!OV7","v":2057},{"$f":"Time!OW7","v":2057},{"$f":"Time!OX7","v":2057},{"$f":"Time!OY7","v":2057},{"$f":"Time!OZ7","v":2057},{"$f":"Time!PA7","v":2057},{"$f":"Time!PB7","v":2057},{"$f":"Time!PC7","v":2058},{"$f":"Time!PD7","v":2058},{"$f":"Time!PE7","v":2058},{"$f":"Time!PF7","v":2058},{"$f":"Time!PG7","v":2058},{"$f":"Time!PH7","v":2058},{"$f":"Time!PI7","v":2058},{"$f":"Time!PJ7","v":2058},{"$f":"Time!PK7","v":2058},{"$f":"Time!PL7","v":2058},{"$f":"Time!PM7","v":2058},{"$f":"Time!PN7","v":2058},{"$f":"Time!PO7","v":2059},{"$f":"Time!PP7","v":2059},{"$f":"Time!PQ7","v":2059},{"$f":"Time!PR7","v":2059},{"$f":"Time!PS7","v":2059},{"$f":"Time!PT7","v":2059},{"$f":"Time!PU7","v":2059},{"$f":"Time!PV7","v":2059},{"$f":"Time!PW7","v":2059},{"$f":"Time!PX7","v":2059},{"$f":"Time!PY7","v":2059},{"$f":"Time!PZ7","v":2059},{"$f":"Time!QA7","v":2060},{"$f":"Time!QB7","v":2060},{"$f":"Time!QC7","v":2060},{"$f":"Time!QD7","v":2060},{"$f":"Time!QE7","v":2060},{"$f":"Time!QF7","v":2060},{"$f":"Time!QG7","v":2060},{"$f":"Time!QH7","v":2060},{"$f":"Time!QI7","v":2060},{"$f":"Time!QJ7","v":2060},{"$f":"Time!QK7","v":2060},{"$f":"Time!QL7","v":2060},{"$f":"Time!QM7","v":2061},{"$f":"Time!QN7","v":2061},{"$f":"Time!QO7","v":2061},{"$f":"Time!QP7","v":2061},{"$f":"Time!QQ7","v":2061},{"$f":"Time!QR7","v":2061},{"$f":"Time!QS7","v":2061},{"$f":"Time!QT7","v":2061},{"$f":"Time!QU7","v":2061},{"$f":"Time!QV7","v":2061},{"$f":"Time!QW7","v":2061},{"$f":"Time!QX7","v":2061},{"$f":"Time!QY7","v":2062},{"$f":"Time!QZ7","v":2062},{"$f":"Time!RA7","v":2062},{"$f":"Time!RB7","v":2062},{"$f":"Time!RC7","v":2062},{"$f":"Time!RD7","v":2062},{"$f":"Time!RE7","v":2062},{"$f":"Time!RF7","v":2062},{"$f":"Time!RG7","v":2062},{"$f":"Time!RH7","v":2062},{"$f":"Time!RI7","v":2062},{"$f":"Time!RJ7","v":2062},{"$f":"Time!RK7","v":2063},{"$f":"Time!RL7","v":2063},{"$f":"Time!RM7","v":2063},{"$f":"Time!RN7","v":2063},{"$f":"Time!RO7","v":2063},{"$f":"Time!RP7","v":2063},{"$f":"Time!RQ7","v":2063},{"$f":"Time!RR7","v":2063},{"$f":"Time!RS7","v":2063},{"$f":"Time!RT7","v":2063},{"$f":"Time!RU7","v":2063},{"$f":"Time!RV7","v":2063},{"$f":"Time!RW7","v":2064},{"$f":"Time!RX7","v":2064},{"$f":"Time!RY7","v":2064},{"$f":"Time!RZ7","v":2064},{"$f":"Time!SA7","v":2064},{"$f":"Time!SB7","v":2064},{"$f":"Time!SC7","v":2064},{"$f":"Time!SD7","v":2064},{"$f":"Time!SE7","v":2064},{"$f":"Time!SF7","v":2064},{"$f":"Time!SG7","v":2064},{"$f":"Time!SH7","v":2064},{"$f":"Time!SI7","v":2065},{"$f":"Time!SJ7","v":2065},{"$f":"Time!SK7","v":2065},{"$f":"Time!SL7","v":2065},{"$f":"Time!SM7","v":2065},{"$f":"Time!SN7","v":2065},{"$f":"Time!SO7","v":2065}]
[null,null,null,null,{"$f":"Time!E8","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":"Time!J8","v":1},{"$f":"Time!K8","v":2},{"$f":"Time!L8","v":3},{"$f":"Time!M8","v":4},{"$f":"Time!N8","v":5},{"$f":"Time!O8","v":6},{"$f":"Time!P8","v":7},{"$f":"Time!Q8","v":8},{"$f":"Time!R8","v":9},{"$f":"Time!S8","v":10},{"$f":"Time!T8","v":11},{"$f":"Time!U8","v":12},{"$f":"Time!V8","v":13},{"$f":"Time!W8","v":14},{"$f":"Time!X8","v":15},{"$f":"Time!Y8","v":16},{"$f":"Time!Z8","v":17},{"$f":"Time!AA8","v":18},{"$f":"Time!AB8","v":19},{"$f":"Time!AC8","v":20},{"$f":"Time!AD8","v":21},{"$f":"Time!AE8","v":22},{"$f":"Time!AF8","v":23},{"$f":"Time!AG8","v":24},{"$f":"Time!AH8","v":25},{"$f":"Time!AI8","v":26},{"$f":"Time!AJ8","v":27},{"$f":"Time!AK8","v":28},{"$f":"Time!AL8","v":29},{"$f":"Time!AM8","v":30},{"$f":"Time!AN8","v":31},{"$f":"Time!AO8","v":32},{"$f":"Time!AP8","v":33},{"$f":"Time!AQ8","v":34},{"$f":"Time!AR8","v":35},{"$f":"Time!AS8","v":36},{"$f":"Time!AT8","v":37},{"$f":"Time!AU8","v":38},{"$f":"Time!AV8","v":39},{"$f":"Time!AW8","v":40},{"$f":"Time!AX8","v":41},{"$f":"Time!AY8","v":42},{"$f":"Time!AZ8","v":43},{"$f":"Time!BA8","v":44},{"$f":"Time!BB8","v":45},{"$f":"Time!BC8","v":46},{"$f":"Time!BD8","v":47},{"$f":"Time!BE8","v":48},{"$f":"Time!BF8","v":49},{"$f":"Time!BG8","v":50},{"$f":"Time!BH8","v":51},{"$f":"Time!BI8","v":52},{"$f":"Time!BJ8","v":53},{"$f":"Time!BK8","v":54},{"$f":"Time!BL8","v":55},{"$f":"Time!BM8","v":56},{"$f":"Time!BN8","v":57},{"$f":"Time!BO8","v":58},{"$f":"Time!BP8","v":59},{"$f":"Time!BQ8","v":60},{"$f":"Time!BR8","v":61},{"$f":"Time!BS8","v":62},{"$f":"Time!BT8","v":63},{"$f":"Time!BU8","v":64},{"$f":"Time!BV8","v":65},{"$f":"Time!BW8","v":66},{"$f":"Time!BX8","v":67},{"$f":"Time!BY8","v":68},{"$f":"Time!BZ8","v":69},{"$f":"Time!CA8","v":70},{"$f":"Time!CB8","v":71},{"$f":"Time!CC8","v":72},{"$f":"Time!CD8","v":73},{"$f":"Time!CE8","v":74},{"$f":"Time!CF8","v":75},{"$f":"Time!CG8","v":76},{"$f":"Time!CH8","v":77},{"$f":"Time!CI8","v":78},{"$f":"Time!CJ8","v":79},{"$f":"Time!CK8","v":80},{"$f":"Time!CL8","v":81},{"$f":"Time!CM8","v":82},{"$f":"Time!CN8","v":83},{"$f":"Time!CO8","v":84},{"$f":"Time!CP8","v":85},{"$f":"Time!CQ8","v":86},{"$f":"Time!CR8","v":87},{"$f":"Time!CS8","v":88},{"$f":"Time!CT8","v":89},{"$f":"Time!CU8","v":90},{"$f":"Time!CV8","v":91},{"$f":"Time!CW8","v":92},{"$f":"Time!CX8","v":93},{"$f":"Time!CY8","v":94},{"$f":"Time!CZ8","v":95},{"$f":"Time!DA8","v":96},{"$f":"Time!DB8","v":97},{"$f":"Time!DC8","v":98},{"$f":"Time!DD8","v":99},{"$f":"Time!DE8","v":100},{"$f":"Time!DF8","v":101},{"$f":"Time!DG8","v":102},{"$f":"Time!DH8","v":103},{"$f":"Time!DI8","v":104},{"$f":"Time!DJ8","v":105},{"$f":"Time!DK8","v":106},{"$f":"Time!DL8","v":107},{"$f":"Time!DM8","v":108},{"$f":"Time!DN8","v":109},{"$f":"Time!DO8","v":110},{"$f":"Time!DP8","v":111},{"$f":"Time!DQ8","v":112},{"$f":"Time!DR8","v":113},{"$f":"Time!DS8","v":114},{"$f":"Time!DT8","v":115},{"$f":"Time!DU8","v":116},{"$f":"Time!DV8","v":117},{"$f":"Time!DW8","v":118},{"$f":"Time!DX8","v":119},{"$f":"Time!DY8","v":120},{"$f":"Time!DZ8","v":121},{"$f":"Time!EA8","v":122},{"$f":"Time!EB8","v":123},{"$f":"Time!EC8","v":124},{"$f":"Time!ED8","v":125},{"$f":"Time!EE8","v":126},{"$f":"Time!EF8","v":127},{"$f":"Time!EG8","v":128},{"$f":"Time!EH8","v":129},{"$f":"Time!EI8","v":130},{"$f":"Time!EJ8","v":131},{"$f":"Time!EK8","v":132},{"$f":"Time!EL8","v":133},{"$f":"Time!EM8","v":134},{"$f":"Time!EN8","v":135},{"$f":"Time!EO8","v":136},{"$f":"Time!EP8","v":137},{"$f":"Time!EQ8","v":138},{"$f":"Time!ER8","v":139},{"$f":"Time!ES8","v":140},{"$f":"Time!ET8","v":141},{"$f":"Time!EU8","v":142},{"$f":"Time!EV8","v":143},{"$f":"Time!EW8","v":144},{"$f":"Time!EX8","v":145},{"$f":"Time!EY8","v":146},{"$f":"Time!EZ8","v":147},{"$f":"Time!FA8","v":148},{"$f":"Time!FB8","v":149},{"$f":"Time!FC8","v":150},{"$f":"Time!FD8","v":151},{"$f":"Time!FE8","v":152},{"$f":"Time!FF8","v":153},{"$f":"Time!FG8","v":154},{"$f":"Time!FH8","v":155},{"$f":"Time!FI8","v":156},{"$f":"Time!FJ8","v":157},{"$f":"Time!FK8","v":158},{"$f":"Time!FL8","v":159},{"$f":"Time!FM8","v":160},{"$f":"Time!FN8","v":161},{"$f":"Time!FO8","v":162},{"$f":"Time!FP8","v":163},{"$f":"Time!FQ8","v":164},{"$f":"Time!FR8","v":165},{"$f":"Time!FS8","v":166},{"$f":"Time!FT8","v":167},{"$f":"Time!FU8","v":168},{"$f":"Time!FV8","v":169},{"$f":"Time!FW8","v":170},{"$f":"Time!FX8","v":171},{"$f":"Time!FY8","v":172},{"$f":"Time!FZ8","v":173},{"$f":"Time!GA8","v":174},{"$f":"Time!GB8","v":175},{"$f":"Time!GC8","v":176},{"$f":"Time!GD8","v":177},{"$f":"Time!GE8","v":178},{"$f":"Time!GF8","v":179},{"$f":"Time!GG8","v":180},{"$f":"Time!GH8","v":181},{"$f":"Time!GI8","v":182},{"$f":"Time!GJ8","v":183},{"$f":"Time!GK8","v":184},{"$f":"Time!GL8","v":185},{"$f":"Time!GM8","v":186},{"$f":"Time!GN8","v":187},{"$f":"Time!GO8","v":188},{"$f":"Time!GP8","v":189},{"$f":"Time!GQ8","v":190},{"$f":"Time!GR8","v":191},{"$f":"Time!GS8","v":192},{"$f":"Time!GT8","v":193},{"$f":"Time!GU8","v":194},{"$f":"Time!GV8","v":195},{"$f":"Time!GW8","v":196},{"$f":"Time!GX8","v":197},{"$f":"Time!GY8","v":198},{"$f":"Time!GZ8","v":199},{"$f":"Time!HA8","v":200},{"$f":"Time!HB8","v":201},{"$f":"Time!HC8","v":202},{"$f":"Time!HD8","v":203},{"$f":"Time!HE8","v":204},{"$f":"Time!HF8","v":205},{"$f":"Time!HG8","v":206},{"$f":"Time!HH8","v":207},{"$f":"Time!HI8","v":208},{"$f":"Time!HJ8","v":209},{"$f":"Time!HK8","v":210},{"$f":"Time!HL8","v":211},{"$f":"Time!HM8","v":212},{"$f":"Time!HN8","v":213},{"$f":"Time!HO8","v":214},{"$f":"Time!HP8","v":215},{"$f":"Time!HQ8","v":216},{"$f":"Time!HR8","v":217},{"$f":"Time!HS8","v":218},{"$f":"Time!HT8","v":219},{"$f":"Time!HU8","v":220},{"$f":"Time!HV8","v":221},{"$f":"Time!HW8","v":222},{"$f":"Time!HX8","v":223},{"$f":"Time!HY8","v":224},{"$f":"Time!HZ8","v":225},{"$f":"Time!IA8","v":226},{"$f":"Time!IB8","v":227},{"$f":"Time!IC8","v":228},{"$f":"Time!ID8","v":229},{"$f":"Time!IE8","v":230},{"$f":"Time!IF8","v":231},{"$f":"Time!IG8","v":232},{"$f":"Time!IH8","v":233},{"$f":"Time!II8","v":234},{"$f":"Time!IJ8","v":235},{"$f":"Time!IK8","v":236},{"$f":"Time!IL8","v":237},{"$f":"Time!IM8","v":238},{"$f":"Time!IN8","v":239},{"$f":"Time!IO8","v":240},{"$f":"Time!IP8","v":241},{"$f":"Time!IQ8","v":242},{"$f":"Time!IR8","v":243},{"$f":"Time!IS8","v":244},{"$f":"Time!IT8","v":245},{"$f":"Time!IU8","v":246},{"$f":"Time!IV8","v":247},{"$f":"Time!IW8","v":248},{"$f":"Time!IX8","v":249},{"$f":"Time!IY8","v":250},{"$f":"Time!IZ8","v":251},{"$f":"Time!JA8","v":252},{"$f":"Time!JB8","v":253},{"$f":"Time!JC8","v":254},{"$f":"Time!JD8","v":255},{"$f":"Time!JE8","v":256},{"$f":"Time!JF8","v":257},{"$f":"Time!JG8","v":258},{"$f":"Time!JH8","v":259},{"$f":"Time!JI8","v":260},{"$f":"Time!JJ8","v":261},{"$f":"Time!JK8","v":262},{"$f":"Time!JL8","v":263},{"$f":"Time!JM8","v":264},{"$f":"Time!JN8","v":265},{"$f":"Time!JO8","v":266},{"$f":"Time!JP8","v":267},{"$f":"Time!JQ8","v":268},{"$f":"Time!JR8","v":269},{"$f":"Time!JS8","v":270},{"$f":"Time!JT8","v":271},{"$f":"Time!JU8","v":272},{"$f":"Time!JV8","v":273},{"$f":"Time!JW8","v":274},{"$f":"Time!JX8","v":275},{"$f":"Time!JY8","v":276},{"$f":"Time!JZ8","v":277},{"$f":"Time!KA8","v":278},{"$f":"Time!KB8","v":279},{"$f":"Time!KC8","v":280},{"$f":"Time!KD8","v":281},{"$f":"Time!KE8","v":282},{"$f":"Time!KF8","v":283},{"$f":"Time!KG8","v":284},{"$f":"Time!KH8","v":285},{"$f":"Time!KI8","v":286},{"$f":"Time!KJ8","v":287},{"$f":"Time!KK8","v":288},{"$f":"Time!KL8","v":289},{"$f":"Time!KM8","v":290},{"$f":"Time!KN8","v":291},{"$f":"Time!KO8","v":292},{"$f":"Time!KP8","v":293},{"$f":"Time!KQ8","v":294},{"$f":"Time!KR8","v":295},{"$f":"Time!KS8","v":296},{"$f":"Time!KT8","v":297},{"$f":"Time!KU8","v":298},{"$f":"Time!KV8","v":299},{"$f":"Time!KW8","v":300},{"$f":"Time!KX8","v":301},{"$f":"Time!KY8","v":302},{"$f":"Time!KZ8","v":303},{"$f":"Time!LA8","v":304},{"$f":"Time!LB8","v":305},{"$f":"Time!LC8","v":306},{"$f":"Time!LD8","v":307},{"$f":"Time!LE8","v":308},{"$f":"Time!LF8","v":309},{"$f":"Time!LG8","v":310},{"$f":"Time!LH8","v":311},{"$f":"Time!LI8","v":312},{"$f":"Time!LJ8","v":313},{"$f":"Time!LK8","v":314},{"$f":"Time!LL8","v":315},{"$f":"Time!LM8","v":316},{"$f":"Time!LN8","v":317},{"$f":"Time!LO8","v":318},{"$f":"Time!LP8","v":319},{"$f":"Time!LQ8","v":320},{"$f":"Time!LR8","v":321},{"$f":"Time!LS8","v":322},{"$f":"Time!LT8","v":323},{"$f":"Time!LU8","v":324},{"$f":"Time!LV8","v":325},{"$f":"Time!LW8","v":326},{"$f":"Time!LX8","v":327},{"$f":"Time!LY8","v":328},{"$f":"Time!LZ8","v":329},{"$f":"Time!MA8","v":330},{"$f":"Time!MB8","v":331},{"$f":"Time!MC8","v":332},{"$f":"Time!MD8","v":333},{"$f":"Time!ME8","v":334},{"$f":"Time!MF8","v":335},{"$f":"Time!MG8","v":336},{"$f":"Time!MH8","v":337},{"$f":"Time!MI8","v":338},{"$f":"Time!MJ8","v":339},{"$f":"Time!MK8","v":340},{"$f":"Time!ML8","v":341},{"$f":"Time!MM8","v":342},{"$f":"Time!MN8","v":343},{"$f":"Time!MO8","v":344},{"$f":"Time!MP8","v":345},{"$f":"Time!MQ8","v":346},{"$f":"Time!MR8","v":347},{"$f":"Time!MS8","v":348},{"$f":"Time!MT8","v":349},{"$f":"Time!MU8","v":350},{"$f":"Time!MV8","v":351},{"$f":"Time!MW8","v":352},{"$f":"Time!MX8","v":353},{"$f":"Time!MY8","v":354},{"$f":"Time!MZ8","v":355},{"$f":"Time!NA8","v":356},{"$f":"Time!NB8","v":357},{"$f":"Time!NC8","v":358},{"$f":"Time!ND8","v":359},{"$f":"Time!NE8","v":360},{"$f":"Time!NF8","v":361},{"$f":"Time!NG8","v":362},{"$f":"Time!NH8","v":363},{"$f":"Time!NI8","v":364},{"$f":"Time!NJ8","v":365},{"$f":"Time!NK8","v":366},{"$f":"Time!NL8","v":367},{"$f":"Time!NM8","v":368},{"$f":"Time!NN8","v":369},{"$f":"Time!NO8","v":370},{"$f":"Time!NP8","v":371},{"$f":"Time!NQ8","v":372},{"$f":"Time!NR8","v":373},{"$f":"Time!NS8","v":374},{"$f":"Time!NT8","v":375},{"$f":"Time!NU8","v":376},{"$f":"Time!NV8","v":377},{"$f":"Time!NW8","v":378},{"$f":"Time!NX8","v":379},{"$f":"Time!NY8","v":380},{"$f":"Time!NZ8","v":381},{"$f":"Time!OA8","v":382},{"$f":"Time!OB8","v":383},{"$f":"Time!OC8","v":384},{"$f":"Time!OD8","v":385},{"$f":"Time!OE8","v":386},{"$f":"Time!OF8","v":387},{"$f":"Time!OG8","v":388},{"$f":"Time!OH8","v":389},{"$f":"Time!OI8","v":390},{"$f":"Time!OJ8","v":391},{"$f":"Time!OK8","v":392},{"$f":"Time!OL8","v":393},{"$f":"Time!OM8","v":394},{"$f":"Time!ON8","v":395},{"$f":"Time!OO8","v":396},{"$f":"Time!OP8","v":397},{"$f":"Time!OQ8","v":398},{"$f":"Time!OR8","v":399},{"$f":"Time!OS8","v":400},{"$f":"Time!OT8","v":401},{"$f":"Time!OU8","v":402},{"$f":"Time!OV8","v":403},{"$f":"Time!OW8","v":404},{"$f":"Time!OX8","v":405},{"$f":"Time!OY8","v":406},{"$f":"Time!OZ8","v":407},{"$f":"Time!PA8","v":408},{"$f":"Time!PB8","v":409},{"$f":"Time!PC8","v":410},{"$f":"Time!PD8","v":411},{"$f":"Time!PE8","v":412},{"$f":"Time!PF8","v":413},{"$f":"Time!PG8","v":414},{"$f":"Time!PH8","v":415},{"$f":"Time!PI8","v":416},{"$f":"Time!PJ8","v":417},{"$f":"Time!PK8","v":418},{"$f":"Time!PL8","v":419},{"$f":"Time!PM8","v":420},{"$f":"Time!PN8","v":421},{"$f":"Time!PO8","v":422},{"$f":"Time!PP8","v":423},{"$f":"Time!PQ8","v":424},{"$f":"Time!PR8","v":425},{"$f":"Time!PS8","v":426},{"$f":"Time!PT8","v":427},{"$f":"Time!PU8","v":428},{"$f":"Time!PV8","v":429},{"$f":"Time!PW8","v":430},{"$f":"Time!PX8","v":431},{"$f":"Time!PY8","v":432},{"$f":"Time!PZ8","v":433},{"$f":"Time!QA8","v":434},{"$f":"Time!QB8","v":435},{"$f":"Time!QC8","v":436},{"$f":"Time!QD8","v":437},{"$f":"Time!QE8","v":438},{"$f":"Time!QF8","v":439},{"$f":"Time!QG8","v":440},{"$f":"Time!QH8","v":441},{"$f":"Time!QI8","v":442},{"$f":"Time!QJ8","v":443},{"$f":"Time!QK8","v":444},{"$f":"Time!QL8","v":445},{"$f":"Time!QM8","v":446},{"$f":"Time!QN8","v":447},{"$f":"Time!QO8","v":448},{"$f":"Time!QP8","v":449},{"$f":"Time!QQ8","v":450},{"$f":"Time!QR8","v":451},{"$f":"Time!QS8","v":452},{"$f":"Time!QT8","v":453},{"$f":"Time!QU8","v":454},{"$f":"Time!QV8","v":455},{"$f":"Time!QW8","v":456},{"$f":"Time!QX8","v":457},{"$f":"Time!QY8","v":458},{"$f":"Time!QZ8","v":459},{"$f":"Time!RA8","v":460},{"$f":"Time!RB8","v":461},{"$f":"Time!RC8","v":462},{"$f":"Time!RD8","v":463},{"$f":"Time!RE8","v":464},{"$f":"Time!RF8","v":465},{"$f":"Time!RG8","v":466},{"$f":"Time!RH8","v":467},{"$f":"Time!RI8","v":468},{"$f":"Time!RJ8","v":469},{"$f":"Time!RK8","v":470},{"$f":"Time!RL8","v":471},{"$f":"Time!RM8","v":472},{"$f":"Time!RN8","v":473},{"$f":"Time!RO8","v":474},{"$f":"Time!RP8","v":475},{"$f":"Time!RQ8","v":476},{"$f":"Time!RR8","v":477},{"$f":"Time!RS8","v":478},{"$f":"Time!RT8","v":479},{"$f":"Time!RU8","v":480},{"$f":"Time!RV8","v":481},{"$f":"Time!RW8","v":482},{"$f":"Time!RX8","v":483},{"$f":"Time!RY8","v":484},{"$f":"Time!RZ8","v":485},{"$f":"Time!SA8","v":486},{"$f":"Time!SB8","v":487},{"$f":"Time!SC8","v":488},{"$f":"Time!SD8","v":489},{"$f":"Time!SE8","v":490},{"$f":"Time!SF8","v":491},{"$f":"Time!SG8","v":492},{"$f":"Time!SH8","v":493},{"$f":"Time!SI8","v":494},{"$f":"Time!SJ8","v":495},{"$f":"Time!SK8","v":496},{"$f":"Time!SL8","v":497},{"$f":"Time!SM8","v":498},{"$f":"Time!SN8","v":499},{"$f":"Time!SO8","v":500}]
[]
["EPC expenses"]
[null,null,null,null,null,null,null,"% Paid"]
[null,null,null,null,"Upfront payment",1,"Period",0.25]
[null,null,null,null,"1 year milestone payment",12,"Period",0.5]
[null,null,null,null,"End of construction payment",24,"Period",0.25]
[]
[null,null,null,null,"Construction period",null,"Period",null,null,{"$f":"J5","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AP5","v":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,{"$f":"BV5","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,{"$f":"DB5","v":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,{"$f":"EH5","v":129},130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,{"$f":"FN5","v":161},162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,{"$f":"GJ5","v":183},184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,{"$f":"IV5","v":247},248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,{"$f":"LH5","v":311},312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,{"$f":"NT5","v":375},376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,{"$f":"QF5","v":439},440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[null,null,null,null,"Construction year",null,"Ongoing Year",null,null,{"$f":"ROUNDUP(J13/months,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,{"$f":"ROUNDUP(BV13/months,0)","v":6},6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,{"$f":"ROUNDUP(EH13/months,0)","v":11},11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,{"$f":"ROUNDUP(GT13/months,0)","v":17},17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,{"$f":"ROUNDUP(JF13/months,0)","v":22},22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,{"$f":"ROUNDUP(LR13/months,0)","v":27},27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,{"$f":"ROUNDUP(OD13/months,0)","v":33},33,33,33,33,33,33,33,33,33,33,33,34,34,34,34,34,34,34,34,34,34,34,34,35,35,35,35,35,35,35,35,35,35,35,35,36,36,36,36,36,36,36,36,36,36,36,36,37,37,37,37,37,37,37,37,37,37,37,37,38,38,38,38,{"$f":"ROUNDUP(QP13/months,0)","v":38},38,38,38,38,38,38,38,39,39,39,39,39,39,39,39,39,39,39,39,40,40,40,40,40,40,40,40,40,40,40,40,41,41,41,41,41,41,41,41,41,41,41,41,42,42,42,42,42,42,42,42]
[null,null,null,null,{"$f":" InpC!E$17","v":"Construction period"},{"$f":" InpC!F$17","v":24},{"$f":" InpC!G$17","v":"months"},null,null,{"$f":"(J14<=$F15)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(BV14<=$F15)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(EH14<=$F15)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(GT14<=$F15)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(JF14<=$F15)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LR14<=$F15)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OD14<=$F15)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QP14<=$F15)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"S-Curve",null,null,{"$f":" SUM(J16:GJ16)","v":1},null,{"$f":"_xlfn.XLOOKUP(J13,$F$9:$F$11,$H$9:$H$11,0,0)","v":0.25},0,0,0,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP(AP13,$F$9:$F$11,$H$9:$H$11,0,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP(BV13,$F$9:$F$11,$H$9:$H$11,0,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP(DB13,$F$9:$F$11,$H$9:$H$11,0,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP(EH13,$F$9:$F$11,$H$9:$H$11,0,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP(FN13,$F$9:$F$11,$H$9:$H$11,0,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP(GJ13,$F$9:$F$11,$H$9:$H$11,0,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP(IV13,$F$9:$F$11,$H$9:$H$11,0,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP(LH13,$F$9:$F$11,$H$9:$H$11,0,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP(NT13,$F$9:$F$11,$H$9:$H$11,0,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP(QF13,$F$9:$F$11,$H$9:$H$11,0,0)","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]
[]
["Solar seasonality"]
[null,null,null,null,"Month name",null,"Month",null,null,"Jan","Feb","March","April","May","June","July","August","September","October","November","December"]
[null,null,null,null,"Month number",null,"Number",null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,"Resource availability",null,"%",null,null,0.1242,0.1037,9.7500000000000003E-2,7.1400000000000005E-2,5.1799999999999999E-2,4.19E-2,4.8000000000000001E-2,5.96E-2,7.5300000000000006E-2,9.8599999999999993E-2,0.11219999999999999,0.1159]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["END"]

{"sheet":"Time","index":3,"n_rows":207,"n_cols":509,"rows_kept":207,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"Time - Base case 1"}]
[null,null,null,null,"Model period beginning - SA",{"$f":" Check!$F$9","v":0},"Error chks",null,null,{"$f":"J90","v":"2023-01-01"},"2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-07-01","2026-01-01","2026-07-01","2027-01-01","2027-07-01","2028-01-01","2028-07-01","2029-01-01","2029-07-01","2030-01-01","2030-07-01","2031-01-01","2031-07-01","2032-01-01","2032-07-01","2033-01-01","2033-07-01","2034-01-01","2034-07-01","2035-01-01","2035-07-01","2036-01-01","2036-07-01","2037-01-01","2037-07-01","2038-01-01","2038-07-01","2039-01-01","2039-07-01","2040-01-01","2040-07-01","2041-01-01","2041-07-01","2042-01-01","2042-07-01","2043-01-01","2043-07-01","2044-01-01","2044-07-01",{"$f":"BV90","v":"2045-01-01"},"2045-07-01","2046-01-01","2046-07-01","2047-01-01","2047-07-01","2048-01-01","2048-07-01","2049-01-01","2049-07-01","2050-01-01","2050-07-01","2051-01-01","2051-07-01","2052-01-01","2052-07-01","2053-01-01","2053-07-01","2054-01-01","2054-07-01","2055-01-01","2055-07-01","2056-01-01","2056-07-01","2057-01-01","2057-07-01","2058-01-01","2058-07-01","2059-01-01","2059-07-01","2060-01-01","2060-07-01","2061-01-01","2061-07-01","2062-01-01","2062-07-01","2063-01-01","2063-07-01","2064-01-01","2064-07-01","2065-01-01","2065-07-01","2066-01-01","2066-07-01","2067-01-01","2067-07-01","2068-01-01","2068-07-01","2069-01-01","2069-07-01","2070-01-01","2070-07-01","2071-01-01","2071-07-01","2072-01-01","2072-07-01","2073-01-01","2073-07-01","2074-01-01","2074-07-01","2075-01-01","2075-07-01","2076-01-01","2076-07-01",{"$f":"EH90","v":"2077-01-01"},"2077-07-01","2078-01-01","2078-07-01","2079-01-01","2079-07-01","2080-01-01","2080-07-01","2081-01-01","2081-07-01","2082-01-01","2082-07-01","2083-01-01","2083-07-01","2084-01-01","2084-07-01","2085-01-01","2085-07-01","2086-01-01","2086-07-01","2087-01-01","2087-07-01","2088-01-01","2088-07-01","2089-01-01","2089-07-01","2090-01-01","2090-07-01","2091-01-01","2091-07-01","2092-01-01","2092-07-01","2093-01-01","2093-07-01","2094-01-01","2094-07-01","2095-01-01","2095-07-01","2096-01-01","2096-07-01","2097-01-01","2097-07-01","2098-01-01","2098-07-01","2099-01-01","2099-07-01","2100-01-01","2100-07-01","2101-01-01","2101-07-01","2102-01-01","2102-07-01","2103-01-01","2103-07-01","2104-01-01","2104-07-01","2105-01-01","2105-07-01","2106-01-01","2106-07-01","2107-01-01","2107-07-01","2108-01-01","2108-07-01",{"$f":"GT90","v":"2109-01-01"},"2109-07-01","2110-01-01","2110-07-01","2111-01-01","2111-07-01","2112-01-01","2112-07-01","2113-01-01","2113-07-01","2114-01-01","2114-07-01","2115-01-01","2115-07-01","2116-01-01","2116-07-01","2117-01-01","2117-07-01","2118-01-01","2118-07-01","2119-01-01","2119-07-01","2120-01-01","2120-07-01","2121-01-01","2121-07-01","2122-01-01","2122-07-01","2123-01-01","2123-07-01","2124-01-01","2124-07-01","2125-01-01","2125-07-01","2126-01-01","2126-07-01","2127-01-01","2127-07-01","2128-01-01","2128-07-01","2129-01-01","2129-07-01","2130-01-01","2130-07-01","2131-01-01","2131-07-01","2132-01-01","2132-07-01","2133-01-01","2133-07-01","2134-01-01","2134-07-01","2135-01-01","2135-07-01","2136-01-01","2136-07-01","2137-01-01","2137-07-01","2138-01-01","2138-07-01","2139-01-01","2139-07-01","2140-01-01","2140-07-01",{"$f":"JF90","v":"2141-01-01"},"2141-07-01","2142-01-01","2142-07-01","2143-01-01","2143-07-01","2144-01-01","2144-07-01","2145-01-01","2145-07-01","2146-01-01","2146-07-01","2147-01-01","2147-07-01","2148-01-01","2148-07-01","2149-01-01","2149-07-01","2150-01-01","2150-07-01","2151-01-01","2151-07-01","2152-01-01","2152-07-01","2153-01-01","2153-07-01","2154-01-01","2154-07-01","2155-01-01","2155-07-01","2156-01-01","2156-07-01","2157-01-01","2157-07-01","2158-01-01","2158-07-01","2159-01-01","2159-07-01","2160-01-01","2160-07-01","2161-01-01","2161-07-01","2162-01-01","2162-07-01","2163-01-01","2163-07-01","2164-01-01","2164-07-01","2165-01-01","2165-07-01","2166-01-01","2166-07-01","2167-01-01","2167-07-01","2168-01-01","2168-07-01","2169-01-01","2169-07-01","2170-01-01","2170-07-01","2171-01-01","2171-07-01","2172-01-01","2172-07-01",{"$f":"LR90","v":"2173-01-01"},"2173-07-01","2174-01-01","2174-07-01","2175-01-01","2175-07-01","2176-01-01","2176-07-01","2177-01-01","2177-07-01","2178-01-01","2178-07-01","2179-01-01","2179-07-01","2180-01-01","2180-07-01","2181-01-01","2181-07-01","2182-01-01","2182-07-01","2183-01-01","2183-07-01","2184-01-01","2184-07-01","2185-01-01","2185-07-01","2186-01-01","2186-07-01","2187-01-01","2187-07-01","2188-01-01","2188-07-01","2189-01-01","2189-07-01","2190-01-01","2190-07-01","2191-01-01","2191-07-01","2192-01-01","2192-07-01","2193-01-01","2193-07-01","2194-01-01","2194-07-01","2195-01-01","2195-07-01","2196-01-01","2196-07-01","2197-01-01","2197-07-01","2198-01-01","2198-07-01","2199-01-01","2199-07-01","2200-01-01","2200-07-01","2201-01-01","2201-07-01","2202-01-01","2202-07-01","2203-01-01","2203-07-01","2204-01-01","2204-07-01",{"$f":"OD90","v":"2205-01-01"},"2205-07-01","2206-01-01","2206-07-01","2207-01-01","2207-07-01","2208-01-01","2208-07-01","2209-01-01","2209-07-01","2210-01-01","2210-07-01","2211-01-01","2211-07-01","2212-01-01","2212-07-01","2213-01-01","2213-07-01","2214-01-01","2214-07-01","2215-01-01","2215-07-01","2216-01-01","2216-07-01","2217-01-01","2217-07-01","2218-01-01","2218-07-01","2219-01-01","2219-07-01","2220-01-01","2220-07-01","2221-01-01","2221-07-01","2222-01-01","2222-07-01","2223-01-01","2223-07-01","2224-01-01","2224-07-01","2225-01-01","2225-07-01","2226-01-01","2226-07-01","2227-01-01","2227-07-01","2228-01-01","2228-07-01","2229-01-01","2229-07-01","2230-01-01","2230-07-01","2231-01-01","2231-07-01","2232-01-01","2232-07-01","2233-01-01","2233-07-01","2234-01-01","2234-07-01","2235-01-01","2235-07-01","2236-01-01","2236-07-01",{"$f":"QP90","v":"2237-01-01"},"2237-07-01","2238-01-01","2238-07-01","2239-01-01","2239-07-01","2240-01-01","2240-07-01","2241-01-01","2241-07-01","2242-01-01","2242-07-01","2243-01-01","2243-07-01","2244-01-01","2244-07-01","2245-01-01","2245-07-01","2246-01-01","2246-07-01","2247-01-01","2247-07-01","2248-01-01","2248-07-01","2249-01-01","2249-07-01","2250-01-01","2250-07-01","2251-01-01","2251-07-01","2252-01-01","2252-07-01","2253-01-01","2253-07-01","2254-01-01","2254-07-01","2255-01-01","2255-07-01","2256-01-01","2256-07-01","2257-01-01","2257-07-01","2258-01-01","2258-07-01","2259-01-01","2259-07-01","2260-01-01","2260-07-01","2261-01-01","2261-07-01","2262-01-01","2262-07-01"]
[null,null,null,null,"Model period ending - SA",{"$f":" Check!$F$9","v":0},"Error chks",null,null,{"$f":"J91","v":"2023-01-31"},"2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31",{"$f":"BV91","v":"2045-06-30"},"2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30","2049-12-31","2050-06-30","2050-12-31","2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30","2053-12-31","2054-06-30","2054-12-31","2055-06-30","2055-12-31","2056-06-30","2056-12-31","2057-06-30","2057-12-31","2058-06-30","2058-12-31","2059-06-30","2059-12-31","2060-06-30","2060-12-31","2061-06-30","2061-12-31","2062-06-30","2062-12-31","2063-06-30","2063-12-31","2064-06-30","2064-12-31","2065-06-30","2065-12-31","2066-06-30","2066-12-31","2067-06-30","2067-12-31","2068-06-30","2068-12-31","2069-06-30","2069-12-31","2070-06-30","2070-12-31","2071-06-30","2071-12-31","2072-06-30","2072-12-31","2073-06-30","2073-12-31","2074-06-30","2074-12-31","2075-06-30","2075-12-31","2076-06-30","2076-12-31",{"$f":"EH91","v":"2077-06-30"},"2077-12-31","2078-06-30","2078-12-31","2079-06-30","2079-12-31","2080-06-30","2080-12-31","2081-06-30","2081-12-31","2082-06-30","2082-12-31","2083-06-30","2083-12-31","2084-06-30","2084-12-31","2085-06-30","2085-12-31","2086-06-30","2086-12-31","2087-06-30","2087-12-31","2088-06-30","2088-12-31","2089-06-30","2089-12-31","2090-06-30","2090-12-31","2091-06-30","2091-12-31","2092-06-30","2092-12-31","2093-06-30","2093-12-31","2094-06-30","2094-12-31","2095-06-30","2095-12-31","2096-06-30","2096-12-31","2097-06-30","2097-12-31","2098-06-30","2098-12-31","2099-06-30","2099-12-31","2100-06-30","2100-12-31","2101-06-30","2101-12-31","2102-06-30","2102-12-31","2103-06-30","2103-12-31","2104-06-30","2104-12-31","2105-06-30","2105-12-31","2106-06-30","2106-12-31","2107-06-30","2107-12-31","2108-06-30","2108-12-31",{"$f":"GT91","v":"2109-06-30"},"2109-12-31","2110-06-30","2110-12-31","2111-06-30","2111-12-31","2112-06-30","2112-12-31","2113-06-30","2113-12-31","2114-06-30","2114-12-31","2115-06-30","2115-12-31","2116-06-30","2116-12-31","2117-06-30","2117-12-31","2118-06-30","2118-12-31","2119-06-30","2119-12-31","2120-06-30","2120-12-31","2121-06-30","2121-12-31","2122-06-30","2122-12-31","2123-06-30","2123-12-31","2124-06-30","2124-12-31","2125-06-30","2125-12-31","2126-06-30","2126-12-31","2127-06-30","2127-12-31","2128-06-30","2128-12-31","2129-06-30","2129-12-31","2130-06-30","2130-12-31","2131-06-30","2131-12-31","2132-06-30","2132-12-31","2133-06-30","2133-12-31","2134-06-30","2134-12-31","2135-06-30","2135-12-31","2136-06-30","2136-12-31","2137-06-30","2137-12-31","2138-06-30","2138-12-31","2139-06-30","2139-12-31","2140-06-30","2140-12-31",{"$f":"JF91","v":"2141-06-30"},"2141-12-31","2142-06-30","2142-12-31","2143-06-30","2143-12-31","2144-06-30","2144-12-31","2145-06-30","2145-12-31","2146-06-30","2146-12-31","2147-06-30","2147-12-31","2148-06-30","2148-12-31","2149-06-30","2149-12-31","2150-06-30","2150-12-31","2151-06-30","2151-12-31","2152-06-30","2152-12-31","2153-06-30","2153-12-31","2154-06-30","2154-12-31","2155-06-30","2155-12-31","2156-06-30","2156-12-31","2157-06-30","2157-12-31","2158-06-30","2158-12-31","2159-06-30","2159-12-31","2160-06-30","2160-12-31","2161-06-30","2161-12-31","2162-06-30","2162-12-31","2163-06-30","2163-12-31","2164-06-30","2164-12-31","2165-06-30","2165-12-31","2166-06-30","2166-12-31","2167-06-30","2167-12-31","2168-06-30","2168-12-31","2169-06-30","2169-12-31","2170-06-30","2170-12-31","2171-06-30","2171-12-31","2172-06-30","2172-12-31",{"$f":"LR91","v":"2173-06-30"},"2173-12-31","2174-06-30","2174-12-31","2175-06-30","2175-12-31","2176-06-30","2176-12-31","2177-06-30","2177-12-31","2178-06-30","2178-12-31","2179-06-30","2179-12-31","2180-06-30","2180-12-31","2181-06-30","2181-12-31","2182-06-30","2182-12-31","2183-06-30","2183-12-31","2184-06-30","2184-12-31","2185-06-30","2185-12-31","2186-06-30","2186-12-31","2187-06-30","2187-12-31","2188-06-30","2188-12-31","2189-06-30","2189-12-31","2190-06-30","2190-12-31","2191-06-30","2191-12-31","2192-06-30","2192-12-31","2193-06-30","2193-12-31","2194-06-30","2194-12-31","2195-06-30","2195-12-31","2196-06-30","2196-12-31","2197-06-30","2197-12-31","2198-06-30","2198-12-31","2199-06-30","2199-12-31","2200-06-30","2200-12-31","2201-06-30","2201-12-31","2202-06-30","2202-12-31","2203-06-30","2203-12-31","2204-06-30","2204-12-31",{"$f":"OD91","v":"2205-06-30"},"2205-12-31","2206-06-30","2206-12-31","2207-06-30","2207-12-31","2208-06-30","2208-12-31","2209-06-30","2209-12-31","2210-06-30","2210-12-31","2211-06-30","2211-12-31","2212-06-30","2212-12-31","2213-06-30","2213-12-31","2214-06-30","2214-12-31","2215-06-30","2215-12-31","2216-06-30","2216-12-31","2217-06-30","2217-12-31","2218-06-30","2218-12-31","2219-06-30","2219-12-31","2220-06-30","2220-12-31","2221-06-30","2221-12-31","2222-06-30","2222-12-31","2223-06-30","2223-12-31","2224-06-30","2224-12-31","2225-06-30","2225-12-31","2226-06-30","2226-12-31","2227-06-30","2227-12-31","2228-06-30","2228-12-31","2229-06-30","2229-12-31","2230-06-30","2230-12-31","2231-06-30","2231-12-31","2232-06-30","2232-12-31","2233-06-30","2233-12-31","2234-06-30","2234-12-31","2235-06-30","2235-12-31","2236-06-30","2236-12-31",{"$f":"QP91","v":"2237-06-30"},"2237-12-31","2238-06-30","2238-12-31","2239-06-30","2239-12-31","2240-06-30","2240-12-31","2241-06-30","2241-12-31","2242-06-30","2242-12-31","2243-06-30","2243-12-31","2244-06-30","2244-12-31","2245-06-30","2245-12-31","2246-06-30","2246-12-31","2247-06-30","2247-12-31","2248-06-30","2248-12-31","2249-06-30","2249-12-31","2250-06-30","2250-12-31","2251-06-30","2251-12-31","2252-06-30","2252-12-31","2253-06-30","2253-12-31","2254-06-30","2254-12-31","2255-06-30","2255-12-31","2256-06-30","2256-12-31","2257-06-30","2257-12-31","2258-06-30","2258-12-31","2259-06-30","2259-12-31","2260-06-30","2260-12-31","2261-06-30","2261-12-31","2262-06-30","2262-12-31"]
[null,null,null,null,"Model period beginning",{"$f":" Check!$F$9","v":0},"Error chks",null,null,{"$f":"J26","v":"2023-01-01"},"2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01",{"$f":"BV26","v":"2028-05-01"},"2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01",{"$f":"EH26","v":"2033-09-01"},"2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01",{"$f":"GT26","v":"2039-01-01"},"2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01",{"$f":"JF26","v":"2044-05-01"},"2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01",{"$f":"LR26","v":"2049-09-01"},"2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01","2051-10-01","2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01",{"$f":"OD26","v":"2055-01-01"},"2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01","2057-02-01","2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01",{"$f":"QP26","v":"2060-05-01"},"2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01","2062-06-01","2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01"]
[null,null,null,null,{"$f":" Time!E$27","v":"Model period ending"},{"$f":" Check!$F$9","v":0},"Error chks",null,null,{"$f":" Time!J$27","v":"2023-01-31"},{"$f":" Time!K$27","v":"2023-02-28"},{"$f":" Time!L$27","v":"2023-03-31"},{"$f":" Time!M$27","v":"2023-04-30"},{"$f":" Time!N$27","v":"2023-05-31"},{"$f":" Time!O$27","v":"2023-06-30"},{"$f":" Time!P$27","v":"2023-07-31"},{"$f":" Time!Q$27","v":"2023-08-31"},{"$f":" Time!R$27","v":"2023-09-30"},{"$f":" Time!S$27","v":"2023-10-31"},{"$f":" Time!T$27","v":"2023-11-30"},{"$f":" Time!U$27","v":"2023-12-31"},{"$f":" Time!V$27","v":"2024-01-31"},{"$f":" Time!W$27","v":"2024-02-29"},{"$f":" Time!X$27","v":"2024-03-31"},{"$f":" Time!Y$27","v":"2024-04-30"},{"$f":" Time!Z$27","v":"2024-05-31"},{"$f":" Time!AA$27","v":"2024-06-30"},{"$f":" Time!AB$27","v":"2024-07-31"},{"$f":" Time!AC$27","v":"2024-08-31"},{"$f":" Time!AD$27","v":"2024-09-30"},{"$f":" Time!AE$27","v":"2024-10-31"},{"$f":" Time!AF$27","v":"2024-11-30"},{"$f":" Time!AG$27","v":"2024-12-31"},{"$f":" Time!AH$27","v":"2025-01-31"},{"$f":" Time!AI$27","v":"2025-02-28"},{"$f":" Time!AJ$27","v":"2025-03-31"},{"$f":" Time!AK$27","v":"2025-04-30"},{"$f":" Time!AL$27","v":"2025-05-31"},{"$f":" Time!AM$27","v":"2025-06-30"},{"$f":" Time!AN$27","v":"2025-07-31"},{"$f":" Time!AO$27","v":"2025-08-31"},{"$f":" Time!AP$27","v":"2025-09-30"},{"$f":" Time!AQ$27","v":"2025-10-31"},{"$f":" Time!AR$27","v":"2025-11-30"},{"$f":" Time!AS$27","v":"2025-12-31"},{"$f":" Time!AT$27","v":"2026-01-31"},{"$f":" Time!AU$27","v":"2026-02-28"},{"$f":" Time!AV$27","v":"2026-03-31"},{"$f":" Time!AW$27","v":"2026-04-30"},{"$f":" Time!AX$27","v":"2026-05-31"},{"$f":" Time!AY$27","v":"2026-06-30"},{"$f":" Time!AZ$27","v":"2026-07-31"},{"$f":" Time!BA$27","v":"2026-08-31"},{"$f":" Time!BB$27","v":"2026-09-30"},{"$f":" Time!BC$27","v":"2026-10-31"},{"$f":" Time!BD$27","v":"2026-11-30"},{"$f":" Time!BE$27","v":"2026-12-31"},{"$f":" Time!BF$27","v":"2027-01-31"},{"$f":" Time!BG$27","v":"2027-02-28"},{"$f":" Time!BH$27","v":"2027-03-31"},{"$f":" Time!BI$27","v":"2027-04-30"},{"$f":" Time!BJ$27","v":"2027-05-31"},{"$f":" Time!BK$27","v":"2027-06-30"},{"$f":" Time!BL$27","v":"2027-07-31"},{"$f":" Time!BM$27","v":"2027-08-31"},{"$f":" Time!BN$27","v":"2027-09-30"},{"$f":" Time!BO$27","v":"2027-10-31"},{"$f":" Time!BP$27","v":"2027-11-30"},{"$f":" Time!BQ$27","v":"2027-12-31"},{"$f":" Time!BR$27","v":"2028-01-31"},{"$f":" Time!BS$27","v":"2028-02-29"},{"$f":" Time!BT$27","v":"2028-03-31"},{"$f":" Time!BU$27","v":"2028-04-30"},{"$f":" Time!BV$27","v":"2028-05-31"},{"$f":" Time!BW$27","v":"2028-06-30"},{"$f":" Time!BX$27","v":"2028-07-31"},{"$f":" Time!BY$27","v":"2028-08-31"},{"$f":" Time!BZ$27","v":"2028-09-30"},{"$f":" Time!CA$27","v":"2028-10-31"},{"$f":" Time!CB$27","v":"2028-11-30"},{"$f":" Time!CC$27","v":"2028-12-31"},{"$f":" Time!CD$27","v":"2029-01-31"},{"$f":" Time!CE$27","v":"2029-02-28"},{"$f":" Time!CF$27","v":"2029-03-31"},{"$f":" Time!CG$27","v":"2029-04-30"},{"$f":" Time!CH$27","v":"2029-05-31"},{"$f":" Time!CI$27","v":"2029-06-30"},{"$f":" Time!CJ$27","v":"2029-07-31"},{"$f":" Time!CK$27","v":"2029-08-31"},{"$f":" Time!CL$27","v":"2029-09-30"},{"$f":" Time!CM$27","v":"2029-10-31"},{"$f":" Time!CN$27","v":"2029-11-30"},{"$f":" Time!CO$27","v":"2029-12-31"},{"$f":" Time!CP$27","v":"2030-01-31"},{"$f":" Time!CQ$27","v":"2030-02-28"},{"$f":" Time!CR$27","v":"2030-03-31"},{"$f":" Time!CS$27","v":"2030-04-30"},{"$f":" Time!CT$27","v":"2030-05-31"},{"$f":" Time!CU$27","v":"2030-06-30"},{"$f":" Time!CV$27","v":"2030-07-31"},{"$f":" Time!CW$27","v":"2030-08-31"},{"$f":" Time!CX$27","v":"2030-09-30"},{"$f":" Time!CY$27","v":"2030-10-31"},{"$f":" Time!CZ$27","v":"2030-11-30"},{"$f":" Time!DA$27","v":"2030-12-31"},{"$f":" Time!DB$27","v":"2031-01-31"},{"$f":" Time!DC$27","v":"2031-02-28"},{"$f":" Time!DD$27","v":"2031-03-31"},{"$f":" Time!DE$27","v":"2031-04-30"},{"$f":" Time!DF$27","v":"2031-05-31"},{"$f":" Time!DG$27","v":"2031-06-30"},{"$f":" Time!DH$27","v":"2031-07-31"},{"$f":" Time!DI$27","v":"2031-08-31"},{"$f":" Time!DJ$27","v":"2031-09-30"},{"$f":" Time!DK$27","v":"2031-10-31"},{"$f":" Time!DL$27","v":"2031-11-30"},{"$f":" Time!DM$27","v":"2031-12-31"},{"$f":" Time!DN$27","v":"2032-01-31"},{"$f":" Time!DO$27","v":"2032-02-29"},{"$f":" Time!DP$27","v":"2032-03-31"},{"$f":" Time!DQ$27","v":"2032-04-30"},{"$f":" Time!DR$27","v":"2032-05-31"},{"$f":" Time!DS$27","v":"2032-06-30"},{"$f":" Time!DT$27","v":"2032-07-31"},{"$f":" Time!DU$27","v":"2032-08-31"},{"$f":" Time!DV$27","v":"2032-09-30"},{"$f":" Time!DW$27","v":"2032-10-31"},{"$f":" Time!DX$27","v":"2032-11-30"},{"$f":" Time!DY$27","v":"2032-12-31"},{"$f":" Time!DZ$27","v":"2033-01-31"},{"$f":" Time!EA$27","v":"2033-02-28"},{"$f":" Time!EB$27","v":"2033-03-31"},{"$f":" Time!EC$27","v":"2033-04-30"},{"$f":" Time!ED$27","v":"2033-05-31"},{"$f":" Time!EE$27","v":"2033-06-30"},{"$f":" Time!EF$27","v":"2033-07-31"},{"$f":" Time!EG$27","v":"2033-08-31"},{"$f":" Time!EH$27","v":"2033-09-30"},{"$f":" Time!EI$27","v":"2033-10-31"},{"$f":" Time!EJ$27","v":"2033-11-30"},{"$f":" Time!EK$27","v":"2033-12-31"},{"$f":" Time!EL$27","v":"2034-01-31"},{"$f":" Time!EM$27","v":"2034-02-28"},{"$f":" Time!EN$27","v":"2034-03-31"},{"$f":" Time!EO$27","v":"2034-04-30"},{"$f":" Time!EP$27","v":"2034-05-31"},{"$f":" Time!EQ$27","v":"2034-06-30"},{"$f":" Time!ER$27","v":"2034-07-31"},{"$f":" Time!ES$27","v":"2034-08-31"},{"$f":" Time!ET$27","v":"2034-09-30"},{"$f":" Time!EU$27","v":"2034-10-31"},{"$f":" Time!EV$27","v":"2034-11-30"},{"$f":" Time!EW$27","v":"2034-12-31"},{"$f":" Time!EX$27","v":"2035-01-31"},{"$f":" Time!EY$27","v":"2035-02-28"},{"$f":" Time!EZ$27","v":"2035-03-31"},{"$f":" Time!FA$27","v":"2035-04-30"},{"$f":" Time!FB$27","v":"2035-05-31"},{"$f":" Time!FC$27","v":"2035-06-30"},{"$f":" Time!FD$27","v":"2035-07-31"},{"$f":" Time!FE$27","v":"2035-08-31"},{"$f":" Time!FF$27","v":"2035-09-30"},{"$f":" Time!FG$27","v":"2035-10-31"},{"$f":" Time!FH$27","v":"2035-11-30"},{"$f":" Time!FI$27","v":"2035-12-31"},{"$f":" Time!FJ$27","v":"2036-01-31"},{"$f":" Time!FK$27","v":"2036-02-29"},{"$f":" Time!FL$27","v":"2036-03-31"},{"$f":" Time!FM$27","v":"2036-04-30"},{"$f":" Time!FN$27","v":"2036-05-31"},{"$f":" Time!FO$27","v":"2036-06-30"},{"$f":" Time!FP$27","v":"2036-07-31"},{"$f":" Time!FQ$27","v":"2036-08-31"},{"$f":" Time!FR$27","v":"2036-09-30"},{"$f":" Time!FS$27","v":"2036-10-31"},{"$f":" Time!FT$27","v":"2036-11-30"},{"$f":" Time!FU$27","v":"2036-12-31"},{"$f":" Time!FV$27","v":"2037-01-31"},{"$f":" Time!FW$27","v":"2037-02-28"},{"$f":" Time!FX$27","v":"2037-03-31"},{"$f":" Time!FY$27","v":"2037-04-30"},{"$f":" Time!FZ$27","v":"2037-05-31"},{"$f":" Time!GA$27","v":"2037-06-30"},{"$f":" Time!GB$27","v":"2037-07-31"},{"$f":" Time!GC$27","v":"2037-08-31"},{"$f":" Time!GD$27","v":"2037-09-30"},{"$f":" Time!GE$27","v":"2037-10-31"},{"$f":" Time!GF$27","v":"2037-11-30"},{"$f":" Time!GG$27","v":"2037-12-31"},{"$f":" Time!GH$27","v":"2038-01-31"},{"$f":" Time!GI$27","v":"2038-02-28"},{"$f":" Time!GJ$27","v":"2038-03-31"},{"$f":" Time!GK$27","v":"2038-04-30"},{"$f":" Time!GL$27","v":"2038-05-31"},{"$f":" Time!GM$27","v":"2038-06-30"},{"$f":" Time!GN$27","v":"2038-07-31"},{"$f":" Time!GO$27","v":"2038-08-31"},{"$f":" Time!GP$27","v":"2038-09-30"},{"$f":" Time!GQ$27","v":"2038-10-31"},{"$f":" Time!GR$27","v":"2038-11-30"},{"$f":" Time!GS$27","v":"2038-12-31"},{"$f":" Time!GT$27","v":"2039-01-31"},{"$f":" Time!GU$27","v":"2039-02-28"},{"$f":" Time!GV$27","v":"2039-03-31"},{"$f":" Time!GW$27","v":"2039-04-30"},{"$f":" Time!GX$27","v":"2039-05-31"},{"$f":" Time!GY$27","v":"2039-06-30"},{"$f":" Time!GZ$27","v":"2039-07-31"},{"$f":" Time!HA$27","v":"2039-08-31"},{"$f":" Time!HB$27","v":"2039-09-30"},{"$f":" Time!HC$27","v":"2039-10-31"},{"$f":" Time!HD$27","v":"2039-11-30"},{"$f":" Time!HE$27","v":"2039-12-31"},{"$f":" Time!HF$27","v":"2040-01-31"},{"$f":" Time!HG$27","v":"2040-02-29"},{"$f":" Time!HH$27","v":"2040-03-31"},{"$f":" Time!HI$27","v":"2040-04-30"},{"$f":" Time!HJ$27","v":"2040-05-31"},{"$f":" Time!HK$27","v":"2040-06-30"},{"$f":" Time!HL$27","v":"2040-07-31"},{"$f":" Time!HM$27","v":"2040-08-31"},{"$f":" Time!HN$27","v":"2040-09-30"},{"$f":" Time!HO$27","v":"2040-10-31"},{"$f":" Time!HP$27","v":"2040-11-30"},{"$f":" Time!HQ$27","v":"2040-12-31"},{"$f":" Time!HR$27","v":"2041-01-31"},{"$f":" Time!HS$27","v":"2041-02-28"},{"$f":" Time!HT$27","v":"2041-03-31"},{"$f":" Time!HU$27","v":"2041-04-30"},{"$f":" Time!HV$27","v":"2041-05-31"},{"$f":" Time!HW$27","v":"2041-06-30"},{"$f":" Time!HX$27","v":"2041-07-31"},{"$f":" Time!HY$27","v":"2041-08-31"},{"$f":" Time!HZ$27","v":"2041-09-30"},{"$f":" Time!IA$27","v":"2041-10-31"},{"$f":" Time!IB$27","v":"2041-11-30"},{"$f":" Time!IC$27","v":"2041-12-31"},{"$f":" Time!ID$27","v":"2042-01-31"},{"$f":" Time!IE$27","v":"2042-02-28"},{"$f":" Time!IF$27","v":"2042-03-31"},{"$f":" Time!IG$27","v":"2042-04-30"},{"$f":" Time!IH$27","v":"2042-05-31"},{"$f":" Time!II$27","v":"2042-06-30"},{"$f":" Time!IJ$27","v":"2042-07-31"},{"$f":" Time!IK$27","v":"2042-08-31"},{"$f":" Time!IL$27","v":"2042-09-30"},{"$f":" Time!IM$27","v":"2042-10-31"},{"$f":" Time!IN$27","v":"2042-11-30"},{"$f":" Time!IO$27","v":"2042-12-31"},{"$f":" Time!IP$27","v":"2043-01-31"},{"$f":" Time!IQ$27","v":"2043-02-28"},{"$f":" Time!IR$27","v":"2043-03-31"},{"$f":" Time!IS$27","v":"2043-04-30"},{"$f":" Time!IT$27","v":"2043-05-31"},{"$f":" Time!IU$27","v":"2043-06-30"},{"$f":" Time!IV$27","v":"2043-07-31"},{"$f":" Time!IW$27","v":"2043-08-31"},{"$f":" Time!IX$27","v":"2043-09-30"},{"$f":" Time!IY$27","v":"2043-10-31"},{"$f":" Time!IZ$27","v":"2043-11-30"},{"$f":" Time!JA$27","v":"2043-12-31"},{"$f":" Time!JB$27","v":"2044-01-31"},{"$f":" Time!JC$27","v":"2044-02-29"},{"$f":" Time!JD$27","v":"2044-03-31"},{"$f":" Time!JE$27","v":"2044-04-30"},{"$f":" Time!JF$27","v":"2044-05-31"},{"$f":" Time!JG$27","v":"2044-06-30"},{"$f":" Time!JH$27","v":"2044-07-31"},{"$f":" Time!JI$27","v":"2044-08-31"},{"$f":" Time!JJ$27","v":"2044-09-30"},{"$f":" Time!JK$27","v":"2044-10-31"},{"$f":" Time!JL$27","v":"2044-11-30"},{"$f":" Time!JM$27","v":"2044-12-31"},{"$f":" Time!JN$27","v":"2045-01-31"},{"$f":" Time!JO$27","v":"2045-02-28"},{"$f":" Time!JP$27","v":"2045-03-31"},{"$f":" Time!JQ$27","v":"2045-04-30"},{"$f":" Time!JR$27","v":"2045-05-31"},{"$f":" Time!JS$27","v":"2045-06-30"},{"$f":" Time!JT$27","v":"2045-07-31"},{"$f":" Time!JU$27","v":"2045-08-31"},{"$f":" Time!JV$27","v":"2045-09-30"},{"$f":" Time!JW$27","v":"2045-10-31"},{"$f":" Time!JX$27","v":"2045-11-30"},{"$f":" Time!JY$27","v":"2045-12-31"},{"$f":" Time!JZ$27","v":"2046-01-31"},{"$f":" Time!KA$27","v":"2046-02-28"},{"$f":" Time!KB$27","v":"2046-03-31"},{"$f":" Time!KC$27","v":"2046-04-30"},{"$f":" Time!KD$27","v":"2046-05-31"},{"$f":" Time!KE$27","v":"2046-06-30"},{"$f":" Time!KF$27","v":"2046-07-31"},{"$f":" Time!KG$27","v":"2046-08-31"},{"$f":" Time!KH$27","v":"2046-09-30"},{"$f":" Time!KI$27","v":"2046-10-31"},{"$f":" Time!KJ$27","v":"2046-11-30"},{"$f":" Time!KK$27","v":"2046-12-31"},{"$f":" Time!KL$27","v":"2047-01-31"},{"$f":" Time!KM$27","v":"2047-02-28"},{"$f":" Time!KN$27","v":"2047-03-31"},{"$f":" Time!KO$27","v":"2047-04-30"},{"$f":" Time!KP$27","v":"2047-05-31"},{"$f":" Time!KQ$27","v":"2047-06-30"},{"$f":" Time!KR$27","v":"2047-07-31"},{"$f":" Time!KS$27","v":"2047-08-31"},{"$f":" Time!KT$27","v":"2047-09-30"},{"$f":" Time!KU$27","v":"2047-10-31"},{"$f":" Time!KV$27","v":"2047-11-30"},{"$f":" Time!KW$27","v":"2047-12-31"},{"$f":" Time!KX$27","v":"2048-01-31"},{"$f":" Time!KY$27","v":"2048-02-29"},{"$f":" Time!KZ$27","v":"2048-03-31"},{"$f":" Time!LA$27","v":"2048-04-30"},{"$f":" Time!LB$27","v":"2048-05-31"},{"$f":" Time!LC$27","v":"2048-06-30"},{"$f":" Time!LD$27","v":"2048-07-31"},{"$f":" Time!LE$27","v":"2048-08-31"},{"$f":" Time!LF$27","v":"2048-09-30"},{"$f":" Time!LG$27","v":"2048-10-31"},{"$f":" Time!LH$27","v":"2048-11-30"},{"$f":" Time!LI$27","v":"2048-12-31"},{"$f":" Time!LJ$27","v":"2049-01-31"},{"$f":" Time!LK$27","v":"2049-02-28"},{"$f":" Time!LL$27","v":"2049-03-31"},{"$f":" Time!LM$27","v":"2049-04-30"},{"$f":" Time!LN$27","v":"2049-05-31"},{"$f":" Time!LO$27","v":"2049-06-30"},{"$f":" Time!LP$27","v":"2049-07-31"},{"$f":" Time!LQ$27","v":"2049-08-31"},{"$f":" Time!LR$27","v":"2049-09-30"},{"$f":" Time!LS$27","v":"2049-10-31"},{"$f":" Time!LT$27","v":"2049-11-30"},{"$f":" Time!LU$27","v":"2049-12-31"},{"$f":" Time!LV$27","v":"2050-01-31"},{"$f":" Time!LW$27","v":"2050-02-28"},{"$f":" Time!LX$27","v":"2050-03-31"},{"$f":" Time!LY$27","v":"2050-04-30"},{"$f":" Time!LZ$27","v":"2050-05-31"},{"$f":" Time!MA$27","v":"2050-06-30"},{"$f":" Time!MB$27","v":"2050-07-31"},{"$f":" Time!MC$27","v":"2050-08-31"},{"$f":" Time!MD$27","v":"2050-09-30"},{"$f":" Time!ME$27","v":"2050-10-31"},{"$f":" Time!MF$27","v":"2050-11-30"},{"$f":" Time!MG$27","v":"2050-12-31"},{"$f":" Time!MH$27","v":"2051-01-31"},{"$f":" Time!MI$27","v":"2051-02-28"},{"$f":" Time!MJ$27","v":"2051-03-31"},{"$f":" Time!MK$27","v":"2051-04-30"},{"$f":" Time!ML$27","v":"2051-05-31"},{"$f":" Time!MM$27","v":"2051-06-30"},{"$f":" Time!MN$27","v":"2051-07-31"},{"$f":" Time!MO$27","v":"2051-08-31"},{"$f":" Time!MP$27","v":"2051-09-30"},{"$f":" Time!MQ$27","v":"2051-10-31"},{"$f":" Time!MR$27","v":"2051-11-30"},{"$f":" Time!MS$27","v":"2051-12-31"},{"$f":" Time!MT$27","v":"2052-01-31"},{"$f":" Time!MU$27","v":"2052-02-29"},{"$f":" Time!MV$27","v":"2052-03-31"},{"$f":" Time!MW$27","v":"2052-04-30"},{"$f":" Time!MX$27","v":"2052-05-31"},{"$f":" Time!MY$27","v":"2052-06-30"},{"$f":" Time!MZ$27","v":"2052-07-31"},{"$f":" Time!NA$27","v":"2052-08-31"},{"$f":" Time!NB$27","v":"2052-09-30"},{"$f":" Time!NC$27","v":"2052-10-31"},{"$f":" Time!ND$27","v":"2052-11-30"},{"$f":" Time!NE$27","v":"2052-12-31"},{"$f":" Time!NF$27","v":"2053-01-31"},{"$f":" Time!NG$27","v":"2053-02-28"},{"$f":" Time!NH$27","v":"2053-03-31"},{"$f":" Time!NI$27","v":"2053-04-30"},{"$f":" Time!NJ$27","v":"2053-05-31"},{"$f":" Time!NK$27","v":"2053-06-30"},{"$f":" Time!NL$27","v":"2053-07-31"},{"$f":" Time!NM$27","v":"2053-08-31"},{"$f":" Time!NN$27","v":"2053-09-30"},{"$f":" Time!NO$27","v":"2053-10-31"},{"$f":" Time!NP$27","v":"2053-11-30"},{"$f":" Time!NQ$27","v":"2053-12-31"},{"$f":" Time!NR$27","v":"2054-01-31"},{"$f":" Time!NS$27","v":"2054-02-28"},{"$f":" Time!NT$27","v":"2054-03-31"},{"$f":" Time!NU$27","v":"2054-04-30"},{"$f":" Time!NV$27","v":"2054-05-31"},{"$f":" Time!NW$27","v":"2054-06-30"},{"$f":" Time!NX$27","v":"2054-07-31"},{"$f":" Time!NY$27","v":"2054-08-31"},{"$f":" Time!NZ$27","v":"2054-09-30"},{"$f":" Time!OA$27","v":"2054-10-31"},{"$f":" Time!OB$27","v":"2054-11-30"},{"$f":" Time!OC$27","v":"2054-12-31"},{"$f":" Time!OD$27","v":"2055-01-31"},{"$f":" Time!OE$27","v":"2055-02-28"},{"$f":" Time!OF$27","v":"2055-03-31"},{"$f":" Time!OG$27","v":"2055-04-30"},{"$f":" Time!OH$27","v":"2055-05-31"},{"$f":" Time!OI$27","v":"2055-06-30"},{"$f":" Time!OJ$27","v":"2055-07-31"},{"$f":" Time!OK$27","v":"2055-08-31"},{"$f":" Time!OL$27","v":"2055-09-30"},{"$f":" Time!OM$27","v":"2055-10-31"},{"$f":" Time!ON$27","v":"2055-11-30"},{"$f":" Time!OO$27","v":"2055-12-31"},{"$f":" Time!OP$27","v":"2056-01-31"},{"$f":" Time!OQ$27","v":"2056-02-29"},{"$f":" Time!OR$27","v":"2056-03-31"},{"$f":" Time!OS$27","v":"2056-04-30"},{"$f":" Time!OT$27","v":"2056-05-31"},{"$f":" Time!OU$27","v":"2056-06-30"},{"$f":" Time!OV$27","v":"2056-07-31"},{"$f":" Time!OW$27","v":"2056-08-31"},{"$f":" Time!OX$27","v":"2056-09-30"},{"$f":" Time!OY$27","v":"2056-10-31"},{"$f":" Time!OZ$27","v":"2056-11-30"},{"$f":" Time!PA$27","v":"2056-12-31"},{"$f":" Time!PB$27","v":"2057-01-31"},{"$f":" Time!PC$27","v":"2057-02-28"},{"$f":" Time!PD$27","v":"2057-03-31"},{"$f":" Time!PE$27","v":"2057-04-30"},{"$f":" Time!PF$27","v":"2057-05-31"},{"$f":" Time!PG$27","v":"2057-06-30"},{"$f":" Time!PH$27","v":"2057-07-31"},{"$f":" Time!PI$27","v":"2057-08-31"},{"$f":" Time!PJ$27","v":"2057-09-30"},{"$f":" Time!PK$27","v":"2057-10-31"},{"$f":" Time!PL$27","v":"2057-11-30"},{"$f":" Time!PM$27","v":"2057-12-31"},{"$f":" Time!PN$27","v":"2058-01-31"},{"$f":" Time!PO$27","v":"2058-02-28"},{"$f":" Time!PP$27","v":"2058-03-31"},{"$f":" Time!PQ$27","v":"2058-04-30"},{"$f":" Time!PR$27","v":"2058-05-31"},{"$f":" Time!PS$27","v":"2058-06-30"},{"$f":" Time!PT$27","v":"2058-07-31"},{"$f":" Time!PU$27","v":"2058-08-31"},{"$f":" Time!PV$27","v":"2058-09-30"},{"$f":" Time!PW$27","v":"2058-10-31"},{"$f":" Time!PX$27","v":"2058-11-30"},{"$f":" Time!PY$27","v":"2058-12-31"},{"$f":" Time!PZ$27","v":"2059-01-31"},{"$f":" Time!QA$27","v":"2059-02-28"},{"$f":" Time!QB$27","v":"2059-03-31"},{"$f":" Time!QC$27","v":"2059-04-30"},{"$f":" Time!QD$27","v":"2059-05-31"},{"$f":" Time!QE$27","v":"2059-06-30"},{"$f":" Time!QF$27","v":"2059-07-31"},{"$f":" Time!QG$27","v":"2059-08-31"},{"$f":" Time!QH$27","v":"2059-09-30"},{"$f":" Time!QI$27","v":"2059-10-31"},{"$f":" Time!QJ$27","v":"2059-11-30"},{"$f":" Time!QK$27","v":"2059-12-31"},{"$f":" Time!QL$27","v":"2060-01-31"},{"$f":" Time!QM$27","v":"2060-02-29"},{"$f":" Time!QN$27","v":"2060-03-31"},{"$f":" Time!QO$27","v":"2060-04-30"},{"$f":" Time!QP$27","v":"2060-05-31"},{"$f":" Time!QQ$27","v":"2060-06-30"},{"$f":" Time!QR$27","v":"2060-07-31"},{"$f":" Time!QS$27","v":"2060-08-31"},{"$f":" Time!QT$27","v":"2060-09-30"},{"$f":" Time!QU$27","v":"2060-10-31"},{"$f":" Time!QV$27","v":"2060-11-30"},{"$f":" Time!QW$27","v":"2060-12-31"},{"$f":" Time!QX$27","v":"2061-01-31"},{"$f":" Time!QY$27","v":"2061-02-28"},{"$f":" Time!QZ$27","v":"2061-03-31"},{"$f":" Time!RA$27","v":"2061-04-30"},{"$f":" Time!RB$27","v":"2061-05-31"},{"$f":" Time!RC$27","v":"2061-06-30"},{"$f":" Time!RD$27","v":"2061-07-31"},{"$f":" Time!RE$27","v":"2061-08-31"},{"$f":" Time!RF$27","v":"2061-09-30"},{"$f":" Time!RG$27","v":"2061-10-31"},{"$f":" Time!RH$27","v":"2061-11-30"},{"$f":" Time!RI$27","v":"2061-12-31"},{"$f":" Time!RJ$27","v":"2062-01-31"},{"$f":" Time!RK$27","v":"2062-02-28"},{"$f":" Time!RL$27","v":"2062-03-31"},{"$f":" Time!RM$27","v":"2062-04-30"},{"$f":" Time!RN$27","v":"2062-05-31"},{"$f":" Time!RO$27","v":"2062-06-30"},{"$f":" Time!RP$27","v":"2062-07-31"},{"$f":" Time!RQ$27","v":"2062-08-31"},{"$f":" Time!RR$27","v":"2062-09-30"},{"$f":" Time!RS$27","v":"2062-10-31"},{"$f":" Time!RT$27","v":"2062-11-30"},{"$f":" Time!RU$27","v":"2062-12-31"},{"$f":" Time!RV$27","v":"2063-01-31"},{"$f":" Time!RW$27","v":"2063-02-28"},{"$f":" Time!RX$27","v":"2063-03-31"},{"$f":" Time!RY$27","v":"2063-04-30"},{"$f":" Time!RZ$27","v":"2063-05-31"},{"$f":" Time!SA$27","v":"2063-06-30"},{"$f":" Time!SB$27","v":"2063-07-31"},{"$f":" Time!SC$27","v":"2063-08-31"},{"$f":" Time!SD$27","v":"2063-09-30"},{"$f":" Time!SE$27","v":"2063-10-31"},{"$f":" Time!SF$27","v":"2063-11-30"},{"$f":" Time!SG$27","v":"2063-12-31"},{"$f":" Time!SH$27","v":"2064-01-31"},{"$f":" Time!SI$27","v":"2064-02-29"},{"$f":" Time!SJ$27","v":"2064-03-31"},{"$f":" Time!SK$27","v":"2064-04-30"},{"$f":" Time!SL$27","v":"2064-05-31"},{"$f":" Time!SM$27","v":"2064-06-30"},{"$f":" Time!SN$27","v":"2064-07-31"},{"$f":" Time!SO$27","v":"2064-08-31"}]
[null,null,null,null,{"$f":" Time!E$71","v":"Timeline label"},{"$f":" Output!J2","v":9},"Track chgs",null,null,{"$f":" Time!J$71","v":"Construction"},{"$f":" Time!K$71","v":"Construction"},{"$f":" Time!L$71","v":"Construction"},{"$f":" Time!M$71","v":"Construction"},{"$f":" Time!N$71","v":"Construction"},{"$f":" Time!O$71","v":"Construction"},{"$f":" Time!P$71","v":"Construction"},{"$f":" Time!Q$71","v":"Construction"},{"$f":" Time!R$71","v":"Construction"},{"$f":" Time!S$71","v":"Construction"},{"$f":" Time!T$71","v":"Construction"},{"$f":" Time!U$71","v":"Construction"},{"$f":" Time!V$71","v":"Construction"},{"$f":" Time!W$71","v":"Construction"},{"$f":" Time!X$71","v":"Construction"},{"$f":" Time!Y$71","v":"Construction"},{"$f":" Time!Z$71","v":"Construction"},{"$f":" Time!AA$71","v":"Construction"},{"$f":" Time!AB$71","v":"Construction"},{"$f":" Time!AC$71","v":"Construction"},{"$f":" Time!AD$71","v":"Construction"},{"$f":" Time!AE$71","v":"Construction"},{"$f":" Time!AF$71","v":"Construction"},{"$f":" Time!AG$71","v":"Construction"},{"$f":" Time!AH$71","v":"Operations"},{"$f":" Time!AI$71","v":"Operations"},{"$f":" Time!AJ$71","v":"Operations"},{"$f":" Time!AK$71","v":"Operations"},{"$f":" Time!AL$71","v":"Operations"},{"$f":" Time!AM$71","v":"Operations"},{"$f":" Time!AN$71","v":"Operations"},{"$f":" Time!AO$71","v":"Operations"},{"$f":" Time!AP$71","v":"Operations"},{"$f":" Time!AQ$71","v":"Operations"},{"$f":" Time!AR$71","v":"Operations"},{"$f":" Time!AS$71","v":"Operations"},{"$f":" Time!AT$71","v":"Operations"},{"$f":" Time!AU$71","v":"Operations"},{"$f":" Time!AV$71","v":"Operations"},{"$f":" Time!AW$71","v":"Operations"},{"$f":" Time!AX$71","v":"Operations"},{"$f":" Time!AY$71","v":"Operations"},{"$f":" Time!AZ$71","v":"Operations"},{"$f":" Time!BA$71","v":"Operations"},{"$f":" Time!BB$71","v":"Operations"},{"$f":" Time!BC$71","v":"Operations"},{"$f":" Time!BD$71","v":"Operations"},{"$f":" Time!BE$71","v":"Operations"},{"$f":" Time!BF$71","v":"Operations"},{"$f":" Time!BG$71","v":"Operations"},{"$f":" Time!BH$71","v":"Operations"},{"$f":" Time!BI$71","v":"Operations"},{"$f":" Time!BJ$71","v":"Operations"},{"$f":" Time!BK$71","v":"Operations"},{"$f":" Time!BL$71","v":"Operations"},{"$f":" Time!BM$71","v":"Operations"},{"$f":" Time!BN$71","v":"Operations"},{"$f":" Time!BO$71","v":"Operations"},{"$f":" Time!BP$71","v":"Operations"},{"$f":" Time!BQ$71","v":"Operations"},{"$f":" Time!BR$71","v":"Operations"},{"$f":" Time!BS$71","v":"Operations"},{"$f":" Time!BT$71","v":"Operations"},{"$f":" Time!BU$71","v":"Operations"},{"$f":" Time!BV$71","v":"Operations"},{"$f":" Time!BW$71","v":"Operations"},{"$f":" Time!BX$71","v":"Operations"},{"$f":" Time!BY$71","v":"Operations"},{"$f":" Time!BZ$71","v":"Operations"},{"$f":" Time!CA$71","v":"Operations"},{"$f":" Time!CB$71","v":"Operations"},{"$f":" Time!CC$71","v":"Operations"},{"$f":" Time!CD$71","v":"Operations"},{"$f":" Time!CE$71","v":"Operations"},{"$f":" Time!CF$71","v":"Operations"},{"$f":" Time!CG$71","v":"Operations"},{"$f":" Time!CH$71","v":"Operations"},{"$f":" Time!CI$71","v":"Operations"},{"$f":" Time!CJ$71","v":"Operations"},{"$f":" Time!CK$71","v":"Operations"},{"$f":" Time!CL$71","v":"Operations"},{"$f":" Time!CM$71","v":"Operations"},{"$f":" Time!CN$71","v":"Operations"},{"$f":" Time!CO$71","v":"Operations"},{"$f":" Time!CP$71","v":"Operations"},{"$f":" Time!CQ$71","v":"Operations"},{"$f":" Time!CR$71","v":"Operations"},{"$f":" Time!CS$71","v":"Operations"},{"$f":" Time!CT$71","v":"Operations"},{"$f":" Time!CU$71","v":"Operations"},{"$f":" Time!CV$71","v":"Operations"},{"$f":" Time!CW$71","v":"Operations"},{"$f":" Time!CX$71","v":"Operations"},{"$f":" Time!CY$71","v":"Operations"},{"$f":" Time!CZ$71","v":"Operations"},{"$f":" Time!DA$71","v":"Operations"},{"$f":" Time!DB$71","v":"Operations"},{"$f":" Time!DC$71","v":"Operations"},{"$f":" Time!DD$71","v":"Operations"},{"$f":" Time!DE$71","v":"Operations"},{"$f":" Time!DF$71","v":"Operations"},{"$f":" Time!DG$71","v":"Operations"},{"$f":" Time!DH$71","v":"Operations"},{"$f":" Time!DI$71","v":"Operations"},{"$f":" Time!DJ$71","v":"Operations"},{"$f":" Time!DK$71","v":"Operations"},{"$f":" Time!DL$71","v":"Operations"},{"$f":" Time!DM$71","v":"Operations"},{"$f":" Time!DN$71","v":"Operations"},{"$f":" Time!DO$71","v":"Operations"},{"$f":" Time!DP$71","v":"Operations"},{"$f":" Time!DQ$71","v":"Operations"},{"$f":" Time!DR$71","v":"Operations"},{"$f":" Time!DS$71","v":"Operations"},{"$f":" Time!DT$71","v":"Operations"},{"$f":" Time!DU$71","v":"Operations"},{"$f":" Time!DV$71","v":"Operations"},{"$f":" Time!DW$71","v":"Operations"},{"$f":" Time!DX$71","v":"Operations"},{"$f":" Time!DY$71","v":"Operations"},{"$f":" Time!DZ$71","v":"Operations"},{"$f":" Time!EA$71","v":"Operations"},{"$f":" Time!EB$71","v":"Operations"},{"$f":" Time!EC$71","v":"Operations"},{"$f":" Time!ED$71","v":"Operations"},{"$f":" Time!EE$71","v":"Operations"},{"$f":" Time!EF$71","v":"Operations"},{"$f":" Time!EG$71","v":"Operations"},{"$f":" Time!EH$71","v":"Operations"},{"$f":" Time!EI$71","v":"Operations"},{"$f":" Time!EJ$71","v":"Operations"},{"$f":" Time!EK$71","v":"Operations"},{"$f":" Time!EL$71","v":"Operations"},{"$f":" Time!EM$71","v":"Operations"},{"$f":" Time!EN$71","v":"Operations"},{"$f":" Time!EO$71","v":"Operations"},{"$f":" Time!EP$71","v":"Operations"},{"$f":" Time!EQ$71","v":"Operations"},{"$f":" Time!ER$71","v":"Operations"},{"$f":" Time!ES$71","v":"Operations"},{"$f":" Time!ET$71","v":"Operations"},{"$f":" Time!EU$71","v":"Operations"},{"$f":" Time!EV$71","v":"Operations"},{"$f":" Time!EW$71","v":"Operations"},{"$f":" Time!EX$71","v":"Operations"},{"$f":" Time!EY$71","v":"Operations"},{"$f":" Time!EZ$71","v":"Operations"},{"$f":" Time!FA$71","v":"Operations"},{"$f":" Time!FB$71","v":"Operations"},{"$f":" Time!FC$71","v":"Operations"},{"$f":" Time!FD$71","v":"Operations"},{"$f":" Time!FE$71","v":"Operations"},{"$f":" Time!FF$71","v":"Operations"},{"$f":" Time!FG$71","v":"Operations"},{"$f":" Time!FH$71","v":"Operations"},{"$f":" Time!FI$71","v":"Operations"},{"$f":" Time!FJ$71","v":"Operations"},{"$f":" Time!FK$71","v":"Operations"},{"$f":" Time!FL$71","v":"Operations"},{"$f":" Time!FM$71","v":"Operations"},{"$f":" Time!FN$71","v":"Operations"},{"$f":" Time!FO$71","v":"Operations"},{"$f":" Time!FP$71","v":"Operations"},{"$f":" Time!FQ$71","v":"Operations"},{"$f":" Time!FR$71","v":"Operations"},{"$f":" Time!FS$71","v":"Operations"},{"$f":" Time!FT$71","v":"Operations"},{"$f":" Time!FU$71","v":"Operations"},{"$f":" Time!FV$71","v":"Operations"},{"$f":" Time!FW$71","v":"Operations"},{"$f":" Time!FX$71","v":"Operations"},{"$f":" Time!FY$71","v":"Operations"},{"$f":" Time!FZ$71","v":"Operations"},{"$f":" Time!GA$71","v":"Operations"},{"$f":" Time!GB$71","v":"Operations"},{"$f":" Time!GC$71","v":"Operations"},{"$f":" Time!GD$71","v":"Operations"},{"$f":" Time!GE$71","v":"Operations"},{"$f":" Time!GF$71","v":"Operations"},{"$f":" Time!GG$71","v":"Operations"},{"$f":" Time!GH$71","v":"Operations"},{"$f":" Time!GI$71","v":"Operations"},{"$f":" Time!GJ$71","v":"Operations"},{"$f":" Time!GK$71","v":"Operations"},{"$f":" Time!GL$71","v":"Operations"},{"$f":" Time!GM$71","v":"Operations"},{"$f":" Time!GN$71","v":"Operations"},{"$f":" Time!GO$71","v":"Operations"},{"$f":" Time!GP$71","v":"Operations"},{"$f":" Time!GQ$71","v":"Operations"},{"$f":" Time!GR$71","v":"Operations"},{"$f":" Time!GS$71","v":"Operations"},{"$f":" Time!GT$71","v":"Operations"},{"$f":" Time!GU$71","v":"Operations"},{"$f":" Time!GV$71","v":"Operations"},{"$f":" Time!GW$71","v":"Operations"},{"$f":" Time!GX$71","v":"Operations"},{"$f":" Time!GY$71","v":"Operations"},{"$f":" Time!GZ$71","v":"Operations"},{"$f":" Time!HA$71","v":"Operations"},{"$f":" Time!HB$71","v":"Operations"},{"$f":" Time!HC$71","v":"Operations"},{"$f":" Time!HD$71","v":"Operations"},{"$f":" Time!HE$71","v":"Operations"},{"$f":" Time!HF$71","v":"Operations"},{"$f":" Time!HG$71","v":"Operations"},{"$f":" Time!HH$71","v":"Operations"},{"$f":" Time!HI$71","v":"Operations"},{"$f":" Time!HJ$71","v":"Operations"},{"$f":" Time!HK$71","v":"Operations"},{"$f":" Time!HL$71","v":"Operations"},{"$f":" Time!HM$71","v":"Operations"},{"$f":" Time!HN$71","v":"Operations"},{"$f":" Time!HO$71","v":"Operations"},{"$f":" Time!HP$71","v":"Operations"},{"$f":" Time!HQ$71","v":"Operations"},{"$f":" Time!HR$71","v":"Operations"},{"$f":" Time!HS$71","v":"Operations"},{"$f":" Time!HT$71","v":"Operations"},{"$f":" Time!HU$71","v":"Operations"},{"$f":" Time!HV$71","v":"Operations"},{"$f":" Time!HW$71","v":"Operations"},{"$f":" Time!HX$71","v":"Operations"},{"$f":" Time!HY$71","v":"Operations"},{"$f":" Time!HZ$71","v":"Operations"},{"$f":" Time!IA$71","v":"Operations"},{"$f":" Time!IB$71","v":"Operations"},{"$f":" Time!IC$71","v":"Operations"},{"$f":" Time!ID$71","v":"Operations"},{"$f":" Time!IE$71","v":"Operations"},{"$f":" Time!IF$71","v":"Operations"},{"$f":" Time!IG$71","v":"Operations"},{"$f":" Time!IH$71","v":"Operations"},{"$f":" Time!II$71","v":"Operations"},{"$f":" Time!IJ$71","v":"Operations"},{"$f":" Time!IK$71","v":"Operations"},{"$f":" Time!IL$71","v":"Operations"},{"$f":" Time!IM$71","v":"Operations"},{"$f":" Time!IN$71","v":"Operations"},{"$f":" Time!IO$71","v":"Operations"},{"$f":" Time!IP$71","v":"Operations"},{"$f":" Time!IQ$71","v":"Operations"},{"$f":" Time!IR$71","v":"Operations"},{"$f":" Time!IS$71","v":"Operations"},{"$f":" Time!IT$71","v":"Operations"},{"$f":" Time!IU$71","v":"Operations"},{"$f":" Time!IV$71","v":"Operations"},{"$f":" Time!IW$71","v":"Operations"},{"$f":" Time!IX$71","v":"Operations"},{"$f":" Time!IY$71","v":"Operations"},{"$f":" Time!IZ$71","v":"Operations"},{"$f":" Time!JA$71","v":"Operations"},{"$f":" Time!JB$71","v":"Operations"},{"$f":" Time!JC$71","v":"Operations"},{"$f":" Time!JD$71","v":"Operations"},{"$f":" Time!JE$71","v":"Operations"},{"$f":" Time!JF$71","v":"Operations"},{"$f":" Time!JG$71","v":"Operations"},{"$f":" Time!JH$71","v":"Operations"},{"$f":" Time!JI$71","v":"Operations"},{"$f":" Time!JJ$71","v":"Operations"},{"$f":" Time!JK$71","v":"Operations"},{"$f":" Time!JL$71","v":"Operations"},{"$f":" Time!JM$71","v":"Operations"},{"$f":" Time!JN$71","v":"Operations"},{"$f":" Time!JO$71","v":"Operations"},{"$f":" Time!JP$71","v":"Operations"},{"$f":" Time!JQ$71","v":"Operations"},{"$f":" Time!JR$71","v":"Operations"},{"$f":" Time!JS$71","v":"Operations"},{"$f":" Time!JT$71","v":"Operations"},{"$f":" Time!JU$71","v":"Operations"},{"$f":" Time!JV$71","v":"Operations"},{"$f":" Time!JW$71","v":"Operations"},{"$f":" Time!JX$71","v":"Operations"},{"$f":" Time!JY$71","v":"Operations"},{"$f":" Time!JZ$71","v":"Operations"},{"$f":" Time!KA$71","v":"Operations"},{"$f":" Time!KB$71","v":"Operations"},{"$f":" Time!KC$71","v":"Operations"},{"$f":" Time!KD$71","v":"Operations"},{"$f":" Time!KE$71","v":"Operations"},{"$f":" Time!KF$71","v":"Operations"},{"$f":" Time!KG$71","v":"Operations"},{"$f":" Time!KH$71","v":"Operations"},{"$f":" Time!KI$71","v":"Operations"},{"$f":" Time!KJ$71","v":"Operations"},{"$f":" Time!KK$71","v":"Operations"},{"$f":" Time!KL$71","v":"Operations"},{"$f":" Time!KM$71","v":"Operations"},{"$f":" Time!KN$71","v":"Operations"},{"$f":" Time!KO$71","v":"Operations"},{"$f":" Time!KP$71","v":"Operations"},{"$f":" Time!KQ$71","v":"Operations"},{"$f":" Time!KR$71","v":"Operations"},{"$f":" Time!KS$71","v":"Operations"},{"$f":" Time!KT$71","v":"Operations"},{"$f":" Time!KU$71","v":"Operations"},{"$f":" Time!KV$71","v":"Operations"},{"$f":" Time!KW$71","v":"Operations"},{"$f":" Time!KX$71","v":"Operations"},{"$f":" Time!KY$71","v":"Operations"},{"$f":" Time!KZ$71","v":"Operations"},{"$f":" Time!LA$71","v":"Operations"},{"$f":" Time!LB$71","v":"Operations"},{"$f":" Time!LC$71","v":"Operations"},{"$f":" Time!LD$71","v":"Operations"},{"$f":" Time!LE$71","v":"Operations"},{"$f":" Time!LF$71","v":"Operations"},{"$f":" Time!LG$71","v":"Operations"},{"$f":" Time!LH$71","v":"Operations"},{"$f":" Time!LI$71","v":"Operations"},{"$f":" Time!LJ$71","v":"Operations"},{"$f":" Time!LK$71","v":"Operations"},{"$f":" Time!LL$71","v":"Operations"},{"$f":" Time!LM$71","v":"Operations"},{"$f":" Time!LN$71","v":"Operations"},{"$f":" Time!LO$71","v":"Operations"},{"$f":" Time!LP$71","v":"Operations"},{"$f":" Time!LQ$71","v":"Operations"},{"$f":" Time!LR$71","v":"Operations"},{"$f":" Time!LS$71","v":"Operations"},{"$f":" Time!LT$71","v":"Operations"},{"$f":" Time!LU$71","v":"Operations"},{"$f":" Time!LV$71","v":"Operations"},{"$f":" Time!LW$71","v":"Operations"},{"$f":" Time!LX$71","v":"Operations"},{"$f":" Time!LY$71","v":"Operations"},{"$f":" Time!LZ$71","v":"Operations"},{"$f":" Time!MA$71","v":"Operations"},{"$f":" Time!MB$71","v":"Operations"},{"$f":" Time!MC$71","v":"Operations"},{"$f":" Time!MD$71","v":"Operations"},{"$f":" Time!ME$71","v":"Operations"},{"$f":" Time!MF$71","v":"Operations"},{"$f":" Time!MG$71","v":"Operations"},{"$f":" Time!MH$71","v":"Operations"},{"$f":" Time!MI$71","v":"Operations"},{"$f":" Time!MJ$71","v":"Operations"},{"$f":" Time!MK$71","v":"Operations"},{"$f":" Time!ML$71","v":"Operations"},{"$f":" Time!MM$71","v":"Operations"},{"$f":" Time!MN$71","v":"Operations"},{"$f":" Time!MO$71","v":"Operations"},{"$f":" Time!MP$71","v":"Operations"},{"$f":" Time!MQ$71","v":"Operations"},{"$f":" Time!MR$71","v":"Operations"},{"$f":" Time!MS$71","v":"Operations"},{"$f":" Time!MT$71","v":"Operations"},{"$f":" Time!MU$71","v":"Operations"},{"$f":" Time!MV$71","v":"Operations"},{"$f":" Time!MW$71","v":"Operations"},{"$f":" Time!MX$71","v":"Operations"},{"$f":" Time!MY$71","v":"Operations"},{"$f":" Time!MZ$71","v":"Operations"},{"$f":" Time!NA$71","v":"Operations"},{"$f":" Time!NB$71","v":"Operations"},{"$f":" Time!NC$71","v":"Operations"},{"$f":" Time!ND$71","v":"Operations"},{"$f":" Time!NE$71","v":"Operations"},{"$f":" Time!NF$71","v":"Operations"},{"$f":" Time!NG$71","v":"Operations"},{"$f":" Time!NH$71","v":"Operations"},{"$f":" Time!NI$71","v":"Operations"},{"$f":" Time!NJ$71","v":"Operations"},{"$f":" Time!NK$71","v":"Operations"},{"$f":" Time!NL$71","v":"Operations"},{"$f":" Time!NM$71","v":"Operations"},{"$f":" Time!NN$71","v":"Operations"},{"$f":" Time!NO$71","v":"Operations"},{"$f":" Time!NP$71","v":"Operations"},{"$f":" Time!NQ$71","v":"Operations"},{"$f":" Time!NR$71","v":"Operations"},{"$f":" Time!NS$71","v":"Operations"},{"$f":" Time!NT$71","v":"Operations"},{"$f":" Time!NU$71","v":"Operations"},{"$f":" Time!NV$71","v":"Operations"},{"$f":" Time!NW$71","v":"Operations"},{"$f":" Time!NX$71","v":"Operations"},{"$f":" Time!NY$71","v":"Operations"},{"$f":" Time!NZ$71","v":"Operations"},{"$f":" Time!OA$71","v":"Operations"},{"$f":" Time!OB$71","v":"Operations"},{"$f":" Time!OC$71","v":"Operations"},{"$f":" Time!OD$71","v":"Post ops"},{"$f":" Time!OE$71","v":"Post ops"},{"$f":" Time!OF$71","v":"Post ops"},{"$f":" Time!OG$71","v":"Post ops"},{"$f":" Time!OH$71","v":"Post ops"},{"$f":" Time!OI$71","v":"Post ops"},{"$f":" Time!OJ$71","v":"Post ops"},{"$f":" Time!OK$71","v":"Post ops"},{"$f":" Time!OL$71","v":"Post ops"},{"$f":" Time!OM$71","v":"Post ops"},{"$f":" Time!ON$71","v":"Post ops"},{"$f":" Time!OO$71","v":"Post ops"},{"$f":" Time!OP$71","v":"Post ops"},{"$f":" Time!OQ$71","v":"Post ops"},{"$f":" Time!OR$71","v":"Post ops"},{"$f":" Time!OS$71","v":"Post ops"},{"$f":" Time!OT$71","v":"Post ops"},{"$f":" Time!OU$71","v":"Post ops"},{"$f":" Time!OV$71","v":"Post ops"},{"$f":" Time!OW$71","v":"Post ops"},{"$f":" Time!OX$71","v":"Post ops"},{"$f":" Time!OY$71","v":"Post ops"},{"$f":" Time!OZ$71","v":"Post ops"},{"$f":" Time!PA$71","v":"Post ops"},{"$f":" Time!PB$71","v":"Post ops"},{"$f":" Time!PC$71","v":"Post ops"},{"$f":" Time!PD$71","v":"Post ops"},{"$f":" Time!PE$71","v":"Post ops"},{"$f":" Time!PF$71","v":"Post ops"},{"$f":" Time!PG$71","v":"Post ops"},{"$f":" Time!PH$71","v":"Post ops"},{"$f":" Time!PI$71","v":"Post ops"},{"$f":" Time!PJ$71","v":"Post ops"},{"$f":" Time!PK$71","v":"Post ops"},{"$f":" Time!PL$71","v":"Post ops"},{"$f":" Time!PM$71","v":"Post ops"},{"$f":" Time!PN$71","v":"Post ops"},{"$f":" Time!PO$71","v":"Post ops"},{"$f":" Time!PP$71","v":"Post ops"},{"$f":" Time!PQ$71","v":"Post ops"},{"$f":" Time!PR$71","v":"Post ops"},{"$f":" Time!PS$71","v":"Post ops"},{"$f":" Time!PT$71","v":"Post ops"},{"$f":" Time!PU$71","v":"Post ops"},{"$f":" Time!PV$71","v":"Post ops"},{"$f":" Time!PW$71","v":"Post ops"},{"$f":" Time!PX$71","v":"Post ops"},{"$f":" Time!PY$71","v":"Post ops"},{"$f":" Time!PZ$71","v":"Post ops"},{"$f":" Time!QA$71","v":"Post ops"},{"$f":" Time!QB$71","v":"Post ops"},{"$f":" Time!QC$71","v":"Post ops"},{"$f":" Time!QD$71","v":"Post ops"},{"$f":" Time!QE$71","v":"Post ops"},{"$f":" Time!QF$71","v":"Post ops"},{"$f":" Time!QG$71","v":"Post ops"},{"$f":" Time!QH$71","v":"Post ops"},{"$f":" Time!QI$71","v":"Post ops"},{"$f":" Time!QJ$71","v":"Post ops"},{"$f":" Time!QK$71","v":"Post ops"},{"$f":" Time!QL$71","v":"Post ops"},{"$f":" Time!QM$71","v":"Post ops"},{"$f":" Time!QN$71","v":"Post ops"},{"$f":" Time!QO$71","v":"Post ops"},{"$f":" Time!QP$71","v":"Post ops"},{"$f":" Time!QQ$71","v":"Post ops"},{"$f":" Time!QR$71","v":"Post ops"},{"$f":" Time!QS$71","v":"Post ops"},{"$f":" Time!QT$71","v":"Post ops"},{"$f":" Time!QU$71","v":"Post ops"},{"$f":" Time!QV$71","v":"Post ops"},{"$f":" Time!QW$71","v":"Post ops"},{"$f":" Time!QX$71","v":"Post ops"},{"$f":" Time!QY$71","v":"Post ops"},{"$f":" Time!QZ$71","v":"Post ops"},{"$f":" Time!RA$71","v":"Post ops"},{"$f":" Time!RB$71","v":"Post ops"},{"$f":" Time!RC$71","v":"Post ops"},{"$f":" Time!RD$71","v":"Post ops"},{"$f":" Time!RE$71","v":"Post ops"},{"$f":" Time!RF$71","v":"Post ops"},{"$f":" Time!RG$71","v":"Post ops"},{"$f":" Time!RH$71","v":"Post ops"},{"$f":" Time!RI$71","v":"Post ops"},{"$f":" Time!RJ$71","v":"Post ops"},{"$f":" Time!RK$71","v":"Post ops"},{"$f":" Time!RL$71","v":"Post ops"},{"$f":" Time!RM$71","v":"Post ops"},{"$f":" Time!RN$71","v":"Post ops"},{"$f":" Time!RO$71","v":"Post ops"},{"$f":" Time!RP$71","v":"Post ops"},{"$f":" Time!RQ$71","v":"Post ops"},{"$f":" Time!RR$71","v":"Post ops"},{"$f":" Time!RS$71","v":"Post ops"},{"$f":" Time!RT$71","v":"Post ops"},{"$f":" Time!RU$71","v":"Post ops"},{"$f":" Time!RV$71","v":"Post ops"},{"$f":" Time!RW$71","v":"Post ops"},{"$f":" Time!RX$71","v":"Post ops"},{"$f":" Time!RY$71","v":"Post ops"},{"$f":" Time!RZ$71","v":"Post ops"},{"$f":" Time!SA$71","v":"Post ops"},{"$f":" Time!SB$71","v":"Post ops"},{"$f":" Time!SC$71","v":"Post ops"},{"$f":" Time!SD$71","v":"Post ops"},{"$f":" Time!SE$71","v":"Post ops"},{"$f":" Time!SF$71","v":"Post ops"},{"$f":" Time!SG$71","v":"Post ops"},{"$f":" Time!SH$71","v":"Post ops"},{"$f":" Time!SI$71","v":"Post ops"},{"$f":" Time!SJ$71","v":"Post ops"},{"$f":" Time!SK$71","v":"Post ops"},{"$f":" Time!SL$71","v":"Post ops"},{"$f":" Time!SM$71","v":"Post ops"},{"$f":" Time!SN$71","v":"Post ops"},{"$f":" Time!SO$71","v":"Post ops"}]
[null,null,null,null,{"$f":" Time!E$45","v":"Contract year"},{"$f":" Check!$F$21","v":0},"Alerts",null,null,{"$f":"J45","v":2023},2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,{"$f":"BV45","v":2029},2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,{"$f":"EH45","v":2034},2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,{"$f":"GT45","v":2039},2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,{"$f":"JF45","v":2045},2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,{"$f":"LR45","v":2050},2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,{"$f":"OD45","v":2055},2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2061,2061,2061,{"$f":"QP45","v":2061},2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2065,2065,2065,2065,2065,2065,2065]
[null,null,null,null,{"$f":" Time!E$13","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":" Time!J$13","v":1},{"$f":" Time!K$13","v":2},{"$f":" Time!L$13","v":3},{"$f":" Time!M$13","v":4},{"$f":" Time!N$13","v":5},{"$f":" Time!O$13","v":6},{"$f":" Time!P$13","v":7},{"$f":" Time!Q$13","v":8},{"$f":" Time!R$13","v":9},{"$f":" Time!S$13","v":10},{"$f":" Time!T$13","v":11},{"$f":" Time!U$13","v":12},{"$f":" Time!V$13","v":13},{"$f":" Time!W$13","v":14},{"$f":" Time!X$13","v":15},{"$f":" Time!Y$13","v":16},{"$f":" Time!Z$13","v":17},{"$f":" Time!AA$13","v":18},{"$f":" Time!AB$13","v":19},{"$f":" Time!AC$13","v":20},{"$f":" Time!AD$13","v":21},{"$f":" Time!AE$13","v":22},{"$f":" Time!AF$13","v":23},{"$f":" Time!AG$13","v":24},{"$f":" Time!AH$13","v":25},{"$f":" Time!AI$13","v":26},{"$f":" Time!AJ$13","v":27},{"$f":" Time!AK$13","v":28},{"$f":" Time!AL$13","v":29},{"$f":" Time!AM$13","v":30},{"$f":" Time!AN$13","v":31},{"$f":" Time!AO$13","v":32},{"$f":" Time!AP$13","v":33},{"$f":" Time!AQ$13","v":34},{"$f":" Time!AR$13","v":35},{"$f":" Time!AS$13","v":36},{"$f":" Time!AT$13","v":37},{"$f":" Time!AU$13","v":38},{"$f":" Time!AV$13","v":39},{"$f":" Time!AW$13","v":40},{"$f":" Time!AX$13","v":41},{"$f":" Time!AY$13","v":42},{"$f":" Time!AZ$13","v":43},{"$f":" Time!BA$13","v":44},{"$f":" Time!BB$13","v":45},{"$f":" Time!BC$13","v":46},{"$f":" Time!BD$13","v":47},{"$f":" Time!BE$13","v":48},{"$f":" Time!BF$13","v":49},{"$f":" Time!BG$13","v":50},{"$f":" Time!BH$13","v":51},{"$f":" Time!BI$13","v":52},{"$f":" Time!BJ$13","v":53},{"$f":" Time!BK$13","v":54},{"$f":" Time!BL$13","v":55},{"$f":" Time!BM$13","v":56},{"$f":" Time!BN$13","v":57},{"$f":" Time!BO$13","v":58},{"$f":" Time!BP$13","v":59},{"$f":" Time!BQ$13","v":60},{"$f":" Time!BR$13","v":61},{"$f":" Time!BS$13","v":62},{"$f":" Time!BT$13","v":63},{"$f":" Time!BU$13","v":64},{"$f":" Time!BV$13","v":65},{"$f":" Time!BW$13","v":66},{"$f":" Time!BX$13","v":67},{"$f":" Time!BY$13","v":68},{"$f":" Time!BZ$13","v":69},{"$f":" Time!CA$13","v":70},{"$f":" Time!CB$13","v":71},{"$f":" Time!CC$13","v":72},{"$f":" Time!CD$13","v":73},{"$f":" Time!CE$13","v":74},{"$f":" Time!CF$13","v":75},{"$f":" Time!CG$13","v":76},{"$f":" Time!CH$13","v":77},{"$f":" Time!CI$13","v":78},{"$f":" Time!CJ$13","v":79},{"$f":" Time!CK$13","v":80},{"$f":" Time!CL$13","v":81},{"$f":" Time!CM$13","v":82},{"$f":" Time!CN$13","v":83},{"$f":" Time!CO$13","v":84},{"$f":" Time!CP$13","v":85},{"$f":" Time!CQ$13","v":86},{"$f":" Time!CR$13","v":87},{"$f":" Time!CS$13","v":88},{"$f":" Time!CT$13","v":89},{"$f":" Time!CU$13","v":90},{"$f":" Time!CV$13","v":91},{"$f":" Time!CW$13","v":92},{"$f":" Time!CX$13","v":93},{"$f":" Time!CY$13","v":94},{"$f":" Time!CZ$13","v":95},{"$f":" Time!DA$13","v":96},{"$f":" Time!DB$13","v":97},{"$f":" Time!DC$13","v":98},{"$f":" Time!DD$13","v":99},{"$f":" Time!DE$13","v":100},{"$f":" Time!DF$13","v":101},{"$f":" Time!DG$13","v":102},{"$f":" Time!DH$13","v":103},{"$f":" Time!DI$13","v":104},{"$f":" Time!DJ$13","v":105},{"$f":" Time!DK$13","v":106},{"$f":" Time!DL$13","v":107},{"$f":" Time!DM$13","v":108},{"$f":" Time!DN$13","v":109},{"$f":" Time!DO$13","v":110},{"$f":" Time!DP$13","v":111},{"$f":" Time!DQ$13","v":112},{"$f":" Time!DR$13","v":113},{"$f":" Time!DS$13","v":114},{"$f":" Time!DT$13","v":115},{"$f":" Time!DU$13","v":116},{"$f":" Time!DV$13","v":117},{"$f":" Time!DW$13","v":118},{"$f":" Time!DX$13","v":119},{"$f":" Time!DY$13","v":120},{"$f":" Time!DZ$13","v":121},{"$f":" Time!EA$13","v":122},{"$f":" Time!EB$13","v":123},{"$f":" Time!EC$13","v":124},{"$f":" Time!ED$13","v":125},{"$f":" Time!EE$13","v":126},{"$f":" Time!EF$13","v":127},{"$f":" Time!EG$13","v":128},{"$f":" Time!EH$13","v":129},{"$f":" Time!EI$13","v":130},{"$f":" Time!EJ$13","v":131},{"$f":" Time!EK$13","v":132},{"$f":" Time!EL$13","v":133},{"$f":" Time!EM$13","v":134},{"$f":" Time!EN$13","v":135},{"$f":" Time!EO$13","v":136},{"$f":" Time!EP$13","v":137},{"$f":" Time!EQ$13","v":138},{"$f":" Time!ER$13","v":139},{"$f":" Time!ES$13","v":140},{"$f":" Time!ET$13","v":141},{"$f":" Time!EU$13","v":142},{"$f":" Time!EV$13","v":143},{"$f":" Time!EW$13","v":144},{"$f":" Time!EX$13","v":145},{"$f":" Time!EY$13","v":146},{"$f":" Time!EZ$13","v":147},{"$f":" Time!FA$13","v":148},{"$f":" Time!FB$13","v":149},{"$f":" Time!FC$13","v":150},{"$f":" Time!FD$13","v":151},{"$f":" Time!FE$13","v":152},{"$f":" Time!FF$13","v":153},{"$f":" Time!FG$13","v":154},{"$f":" Time!FH$13","v":155},{"$f":" Time!FI$13","v":156},{"$f":" Time!FJ$13","v":157},{"$f":" Time!FK$13","v":158},{"$f":" Time!FL$13","v":159},{"$f":" Time!FM$13","v":160},{"$f":" Time!FN$13","v":161},{"$f":" Time!FO$13","v":162},{"$f":" Time!FP$13","v":163},{"$f":" Time!FQ$13","v":164},{"$f":" Time!FR$13","v":165},{"$f":" Time!FS$13","v":166},{"$f":" Time!FT$13","v":167},{"$f":" Time!FU$13","v":168},{"$f":" Time!FV$13","v":169},{"$f":" Time!FW$13","v":170},{"$f":" Time!FX$13","v":171},{"$f":" Time!FY$13","v":172},{"$f":" Time!FZ$13","v":173},{"$f":" Time!GA$13","v":174},{"$f":" Time!GB$13","v":175},{"$f":" Time!GC$13","v":176},{"$f":" Time!GD$13","v":177},{"$f":" Time!GE$13","v":178},{"$f":" Time!GF$13","v":179},{"$f":" Time!GG$13","v":180},{"$f":" Time!GH$13","v":181},{"$f":" Time!GI$13","v":182},{"$f":" Time!GJ$13","v":183},{"$f":" Time!GK$13","v":184},{"$f":" Time!GL$13","v":185},{"$f":" Time!GM$13","v":186},{"$f":" Time!GN$13","v":187},{"$f":" Time!GO$13","v":188},{"$f":" Time!GP$13","v":189},{"$f":" Time!GQ$13","v":190},{"$f":" Time!GR$13","v":191},{"$f":" Time!GS$13","v":192},{"$f":" Time!GT$13","v":193},{"$f":" Time!GU$13","v":194},{"$f":" Time!GV$13","v":195},{"$f":" Time!GW$13","v":196},{"$f":" Time!GX$13","v":197},{"$f":" Time!GY$13","v":198},{"$f":" Time!GZ$13","v":199},{"$f":" Time!HA$13","v":200},{"$f":" Time!HB$13","v":201},{"$f":" Time!HC$13","v":202},{"$f":" Time!HD$13","v":203},{"$f":" Time!HE$13","v":204},{"$f":" Time!HF$13","v":205},{"$f":" Time!HG$13","v":206},{"$f":" Time!HH$13","v":207},{"$f":" Time!HI$13","v":208},{"$f":" Time!HJ$13","v":209},{"$f":" Time!HK$13","v":210},{"$f":" Time!HL$13","v":211},{"$f":" Time!HM$13","v":212},{"$f":" Time!HN$13","v":213},{"$f":" Time!HO$13","v":214},{"$f":" Time!HP$13","v":215},{"$f":" Time!HQ$13","v":216},{"$f":" Time!HR$13","v":217},{"$f":" Time!HS$13","v":218},{"$f":" Time!HT$13","v":219},{"$f":" Time!HU$13","v":220},{"$f":" Time!HV$13","v":221},{"$f":" Time!HW$13","v":222},{"$f":" Time!HX$13","v":223},{"$f":" Time!HY$13","v":224},{"$f":" Time!HZ$13","v":225},{"$f":" Time!IA$13","v":226},{"$f":" Time!IB$13","v":227},{"$f":" Time!IC$13","v":228},{"$f":" Time!ID$13","v":229},{"$f":" Time!IE$13","v":230},{"$f":" Time!IF$13","v":231},{"$f":" Time!IG$13","v":232},{"$f":" Time!IH$13","v":233},{"$f":" Time!II$13","v":234},{"$f":" Time!IJ$13","v":235},{"$f":" Time!IK$13","v":236},{"$f":" Time!IL$13","v":237},{"$f":" Time!IM$13","v":238},{"$f":" Time!IN$13","v":239},{"$f":" Time!IO$13","v":240},{"$f":" Time!IP$13","v":241},{"$f":" Time!IQ$13","v":242},{"$f":" Time!IR$13","v":243},{"$f":" Time!IS$13","v":244},{"$f":" Time!IT$13","v":245},{"$f":" Time!IU$13","v":246},{"$f":" Time!IV$13","v":247},{"$f":" Time!IW$13","v":248},{"$f":" Time!IX$13","v":249},{"$f":" Time!IY$13","v":250},{"$f":" Time!IZ$13","v":251},{"$f":" Time!JA$13","v":252},{"$f":" Time!JB$13","v":253},{"$f":" Time!JC$13","v":254},{"$f":" Time!JD$13","v":255},{"$f":" Time!JE$13","v":256},{"$f":" Time!JF$13","v":257},{"$f":" Time!JG$13","v":258},{"$f":" Time!JH$13","v":259},{"$f":" Time!JI$13","v":260},{"$f":" Time!JJ$13","v":261},{"$f":" Time!JK$13","v":262},{"$f":" Time!JL$13","v":263},{"$f":" Time!JM$13","v":264},{"$f":" Time!JN$13","v":265},{"$f":" Time!JO$13","v":266},{"$f":" Time!JP$13","v":267},{"$f":" Time!JQ$13","v":268},{"$f":" Time!JR$13","v":269},{"$f":" Time!JS$13","v":270},{"$f":" Time!JT$13","v":271},{"$f":" Time!JU$13","v":272},{"$f":" Time!JV$13","v":273},{"$f":" Time!JW$13","v":274},{"$f":" Time!JX$13","v":275},{"$f":" Time!JY$13","v":276},{"$f":" Time!JZ$13","v":277},{"$f":" Time!KA$13","v":278},{"$f":" Time!KB$13","v":279},{"$f":" Time!KC$13","v":280},{"$f":" Time!KD$13","v":281},{"$f":" Time!KE$13","v":282},{"$f":" Time!KF$13","v":283},{"$f":" Time!KG$13","v":284},{"$f":" Time!KH$13","v":285},{"$f":" Time!KI$13","v":286},{"$f":" Time!KJ$13","v":287},{"$f":" Time!KK$13","v":288},{"$f":" Time!KL$13","v":289},{"$f":" Time!KM$13","v":290},{"$f":" Time!KN$13","v":291},{"$f":" Time!KO$13","v":292},{"$f":" Time!KP$13","v":293},{"$f":" Time!KQ$13","v":294},{"$f":" Time!KR$13","v":295},{"$f":" Time!KS$13","v":296},{"$f":" Time!KT$13","v":297},{"$f":" Time!KU$13","v":298},{"$f":" Time!KV$13","v":299},{"$f":" Time!KW$13","v":300},{"$f":" Time!KX$13","v":301},{"$f":" Time!KY$13","v":302},{"$f":" Time!KZ$13","v":303},{"$f":" Time!LA$13","v":304},{"$f":" Time!LB$13","v":305},{"$f":" Time!LC$13","v":306},{"$f":" Time!LD$13","v":307},{"$f":" Time!LE$13","v":308},{"$f":" Time!LF$13","v":309},{"$f":" Time!LG$13","v":310},{"$f":" Time!LH$13","v":311},{"$f":" Time!LI$13","v":312},{"$f":" Time!LJ$13","v":313},{"$f":" Time!LK$13","v":314},{"$f":" Time!LL$13","v":315},{"$f":" Time!LM$13","v":316},{"$f":" Time!LN$13","v":317},{"$f":" Time!LO$13","v":318},{"$f":" Time!LP$13","v":319},{"$f":" Time!LQ$13","v":320},{"$f":" Time!LR$13","v":321},{"$f":" Time!LS$13","v":322},{"$f":" Time!LT$13","v":323},{"$f":" Time!LU$13","v":324},{"$f":" Time!LV$13","v":325},{"$f":" Time!LW$13","v":326},{"$f":" Time!LX$13","v":327},{"$f":" Time!LY$13","v":328},{"$f":" Time!LZ$13","v":329},{"$f":" Time!MA$13","v":330},{"$f":" Time!MB$13","v":331},{"$f":" Time!MC$13","v":332},{"$f":" Time!MD$13","v":333},{"$f":" Time!ME$13","v":334},{"$f":" Time!MF$13","v":335},{"$f":" Time!MG$13","v":336},{"$f":" Time!MH$13","v":337},{"$f":" Time!MI$13","v":338},{"$f":" Time!MJ$13","v":339},{"$f":" Time!MK$13","v":340},{"$f":" Time!ML$13","v":341},{"$f":" Time!MM$13","v":342},{"$f":" Time!MN$13","v":343},{"$f":" Time!MO$13","v":344},{"$f":" Time!MP$13","v":345},{"$f":" Time!MQ$13","v":346},{"$f":" Time!MR$13","v":347},{"$f":" Time!MS$13","v":348},{"$f":" Time!MT$13","v":349},{"$f":" Time!MU$13","v":350},{"$f":" Time!MV$13","v":351},{"$f":" Time!MW$13","v":352},{"$f":" Time!MX$13","v":353},{"$f":" Time!MY$13","v":354},{"$f":" Time!MZ$13","v":355},{"$f":" Time!NA$13","v":356},{"$f":" Time!NB$13","v":357},{"$f":" Time!NC$13","v":358},{"$f":" Time!ND$13","v":359},{"$f":" Time!NE$13","v":360},{"$f":" Time!NF$13","v":361},{"$f":" Time!NG$13","v":362},{"$f":" Time!NH$13","v":363},{"$f":" Time!NI$13","v":364},{"$f":" Time!NJ$13","v":365},{"$f":" Time!NK$13","v":366},{"$f":" Time!NL$13","v":367},{"$f":" Time!NM$13","v":368},{"$f":" Time!NN$13","v":369},{"$f":" Time!NO$13","v":370},{"$f":" Time!NP$13","v":371},{"$f":" Time!NQ$13","v":372},{"$f":" Time!NR$13","v":373},{"$f":" Time!NS$13","v":374},{"$f":" Time!NT$13","v":375},{"$f":" Time!NU$13","v":376},{"$f":" Time!NV$13","v":377},{"$f":" Time!NW$13","v":378},{"$f":" Time!NX$13","v":379},{"$f":" Time!NY$13","v":380},{"$f":" Time!NZ$13","v":381},{"$f":" Time!OA$13","v":382},{"$f":" Time!OB$13","v":383},{"$f":" Time!OC$13","v":384},{"$f":" Time!OD$13","v":385},{"$f":" Time!OE$13","v":386},{"$f":" Time!OF$13","v":387},{"$f":" Time!OG$13","v":388},{"$f":" Time!OH$13","v":389},{"$f":" Time!OI$13","v":390},{"$f":" Time!OJ$13","v":391},{"$f":" Time!OK$13","v":392},{"$f":" Time!OL$13","v":393},{"$f":" Time!OM$13","v":394},{"$f":" Time!ON$13","v":395},{"$f":" Time!OO$13","v":396},{"$f":" Time!OP$13","v":397},{"$f":" Time!OQ$13","v":398},{"$f":" Time!OR$13","v":399},{"$f":" Time!OS$13","v":400},{"$f":" Time!OT$13","v":401},{"$f":" Time!OU$13","v":402},{"$f":" Time!OV$13","v":403},{"$f":" Time!OW$13","v":404},{"$f":" Time!OX$13","v":405},{"$f":" Time!OY$13","v":406},{"$f":" Time!OZ$13","v":407},{"$f":" Time!PA$13","v":408},{"$f":" Time!PB$13","v":409},{"$f":" Time!PC$13","v":410},{"$f":" Time!PD$13","v":411},{"$f":" Time!PE$13","v":412},{"$f":" Time!PF$13","v":413},{"$f":" Time!PG$13","v":414},{"$f":" Time!PH$13","v":415},{"$f":" Time!PI$13","v":416},{"$f":" Time!PJ$13","v":417},{"$f":" Time!PK$13","v":418},{"$f":" Time!PL$13","v":419},{"$f":" Time!PM$13","v":420},{"$f":" Time!PN$13","v":421},{"$f":" Time!PO$13","v":422},{"$f":" Time!PP$13","v":423},{"$f":" Time!PQ$13","v":424},{"$f":" Time!PR$13","v":425},{"$f":" Time!PS$13","v":426},{"$f":" Time!PT$13","v":427},{"$f":" Time!PU$13","v":428},{"$f":" Time!PV$13","v":429},{"$f":" Time!PW$13","v":430},{"$f":" Time!PX$13","v":431},{"$f":" Time!PY$13","v":432},{"$f":" Time!PZ$13","v":433},{"$f":" Time!QA$13","v":434},{"$f":" Time!QB$13","v":435},{"$f":" Time!QC$13","v":436},{"$f":" Time!QD$13","v":437},{"$f":" Time!QE$13","v":438},{"$f":" Time!QF$13","v":439},{"$f":" Time!QG$13","v":440},{"$f":" Time!QH$13","v":441},{"$f":" Time!QI$13","v":442},{"$f":" Time!QJ$13","v":443},{"$f":" Time!QK$13","v":444},{"$f":" Time!QL$13","v":445},{"$f":" Time!QM$13","v":446},{"$f":" Time!QN$13","v":447},{"$f":" Time!QO$13","v":448},{"$f":" Time!QP$13","v":449},{"$f":" Time!QQ$13","v":450},{"$f":" Time!QR$13","v":451},{"$f":" Time!QS$13","v":452},{"$f":" Time!QT$13","v":453},{"$f":" Time!QU$13","v":454},{"$f":" Time!QV$13","v":455},{"$f":" Time!QW$13","v":456},{"$f":" Time!QX$13","v":457},{"$f":" Time!QY$13","v":458},{"$f":" Time!QZ$13","v":459},{"$f":" Time!RA$13","v":460},{"$f":" Time!RB$13","v":461},{"$f":" Time!RC$13","v":462},{"$f":" Time!RD$13","v":463},{"$f":" Time!RE$13","v":464},{"$f":" Time!RF$13","v":465},{"$f":" Time!RG$13","v":466},{"$f":" Time!RH$13","v":467},{"$f":" Time!RI$13","v":468},{"$f":" Time!RJ$13","v":469},{"$f":" Time!RK$13","v":470},{"$f":" Time!RL$13","v":471},{"$f":" Time!RM$13","v":472},{"$f":" Time!RN$13","v":473},{"$f":" Time!RO$13","v":474},{"$f":" Time!RP$13","v":475},{"$f":" Time!RQ$13","v":476},{"$f":" Time!RR$13","v":477},{"$f":" Time!RS$13","v":478},{"$f":" Time!RT$13","v":479},{"$f":" Time!RU$13","v":480},{"$f":" Time!RV$13","v":481},{"$f":" Time!RW$13","v":482},{"$f":" Time!RX$13","v":483},{"$f":" Time!RY$13","v":484},{"$f":" Time!RZ$13","v":485},{"$f":" Time!SA$13","v":486},{"$f":" Time!SB$13","v":487},{"$f":" Time!SC$13","v":488},{"$f":" Time!SD$13","v":489},{"$f":" Time!SE$13","v":490},{"$f":" Time!SF$13","v":491},{"$f":" Time!SG$13","v":492},{"$f":" Time!SH$13","v":493},{"$f":" Time!SI$13","v":494},{"$f":" Time!SJ$13","v":495},{"$f":" Time!SK$13","v":496},{"$f":" Time!SL$13","v":497},{"$f":" Time!SM$13","v":498},{"$f":" Time!SN$13","v":499},{"$f":" Time!SO$13","v":500}]
[]
["TIME RULER"]
[]
[null,"First model column"]
[null,null,null,null,"Model column counter",null,"counter",null,null,{"$f":" I13 + 1","v":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,{"$f":" BU13 + 1","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,{"$f":" EG13 + 1","v":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,{"$f":" GG13 + 1","v":181},182,{"$f":" GI13 + 1","v":183},184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,{"$f":" IU13 + 1","v":247},248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,{"$f":" LG13 + 1","v":311},312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,{"$f":" NS13 + 1","v":375},376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,{"$f":" QE13 + 1","v":439},440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[null,null,null,null,"Model column total",{"$f":" MAX(J13:PU13)","v":428},"columns"]
[]
[null,null,null,null,{"$f":" E$13","v":"Model column counter"},0,"counter",0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,{"$f":" BQ$13","v":60},61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,{"$f":" EC$13","v":124},125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,{"$f":" GJ$13","v":183},184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,{"$f":" IV$13","v":247},248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,{"$f":" LH$13","v":311},312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,{"$f":" NT$13","v":375},376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,{"$f":" QF$13","v":439},440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[null,null,null,null,"First model column flag",null,"flag",{"$f":" SUM(J17:GJ17)","v":1},null,{"$f":" IF(J16 = 1, 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(BV16 = 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,{"$f":" IF(EH16 = 1, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(GH16 = 1, 1, 0)","v":0},0,{"$f":" IF(GJ16 = 1, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(IV16 = 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,{"$f":" IF(LH16 = 1, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(NT16 = 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,{"$f":" IF(QF16 = 1, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Model period beginning"]
[null,null,null,null,{"$f":" InpC!E$13","v":"Financial Close Date "},{"$f":" InpC!F$13","v":"2023-01-01"},{"$f":" InpC!G$13","v":"date"}]
[null,null,null,null,{"$f":" E$17","v":"First model column flag"},0,"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" GJ$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IV$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" LH$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" NT$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" QF$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Model period beginning",null,"date",null,null,{"$f":"IF(J21=1,F20,EDATE(I22,1))","v":"2023-01-01"},"2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01",{"$f":"IF(AP21=1,AL20,EDATE(AO22,1))","v":"2025-09-01"},"2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01",{"$f":"IF(BV21=1,BR20,EDATE(BU22,1))","v":"2028-05-01"},"2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01",{"$f":"IF(DB21=1,CX20,EDATE(DA22,1))","v":"2031-01-01"},"2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01",{"$f":"IF(EH21=1,ED20,EDATE(EG22,1))","v":"2033-09-01"},"2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01",{"$f":"IF(FN21=1,FJ20,EDATE(FM22,1))","v":"2036-05-01"},"2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01",{"$f":"IF(GJ21=1,GF20,EDATE(GI22,1))","v":"2038-03-01"},"2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01",{"$f":"IF(IV21=1,IR20,EDATE(IU22,1))","v":"2043-07-01"},"2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01",{"$f":"IF(LH21=1,LD20,EDATE(LG22,1))","v":"2048-11-01"},"2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01","2051-10-01","2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01",{"$f":"IF(NT21=1,NP20,EDATE(NS22,1))","v":"2054-03-01"},"2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01","2057-02-01","2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01",{"$f":"IF(QF21=1,QB20,EDATE(QE22,1))","v":"2059-07-01"},"2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01","2062-06-01","2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01"]
[]
[null,"Model period ending"]
[null,null,null,null,{"$f":" InpC!E$16","v":"Construction Start"},{"$f":" InpC!F$16","v":"2023-01-01"},{"$f":" InpC!G$16","v":"date"}]
[null,null,null,null,{"$f":" E$22","v":"Model period beginning"},"00:00:00","date","00:00:00","00:00:00","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01",{"$f":" BQ$22","v":"2027-12-01"},"2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01",{"$f":" EC$22","v":"2033-04-01"},"2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01",{"$f":" FI$22","v":"2035-12-01"},"2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01",{"$f":" GJ$22","v":"2038-03-01"},"2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01",{"$f":" IV$22","v":"2043-07-01"},"2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01",{"$f":" LH$22","v":"2048-11-01"},"2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01","2051-10-01","2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01",{"$f":" NT$22","v":"2054-03-01"},"2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01","2057-02-01","2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01",{"$f":" QF$22","v":"2059-07-01"},"2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01","2062-06-01","2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01"]
[null,null,null,null,"Model period ending",null,"date",null,null,{"$f":" DATE(YEAR(J26), MONTH(J26) + 1, DAY(J26) -1)","v":"2023-01-31"},"2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31",{"$f":" DATE(YEAR(AP26), MONTH(AP26) + 1, DAY(AP26) -1)","v":"2025-09-30"},"2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30",{"$f":" DATE(YEAR(BV26), MONTH(BV26) + 1, DAY(BV26) -1)","v":"2028-05-31"},"2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31",{"$f":" DATE(YEAR(DB26), MONTH(DB26) + 1, DAY(DB26) -1)","v":"2031-01-31"},"2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31",{"$f":" DATE(YEAR(EH26), MONTH(EH26) + 1, DAY(EH26) -1)","v":"2033-09-30"},"2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30",{"$f":" DATE(YEAR(FN26), MONTH(FN26) + 1, DAY(FN26) -1)","v":"2036-05-31"},"2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28",{"$f":" DATE(YEAR(GJ26), MONTH(GJ26) + 1, DAY(GJ26) -1)","v":"2038-03-31"},"2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30",{"$f":" DATE(YEAR(IV26), MONTH(IV26) + 1, DAY(IV26) -1)","v":"2043-07-31"},"2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31",{"$f":" DATE(YEAR(LH26), MONTH(LH26) + 1, DAY(LH26) -1)","v":"2048-11-30"},"2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28",{"$f":" DATE(YEAR(NT26), MONTH(NT26) + 1, DAY(NT26) -1)","v":"2054-03-31"},"2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30",{"$f":" DATE(YEAR(QF26), MONTH(QF26) + 1, DAY(QF26) -1)","v":"2059-07-31"},"2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31","2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31"]
[]
[null,"Contract year"]
[null,null,null,null,{"$f":" InpC!E$25","v":"Acquisition date"},{"$f":" InpC!F$25","v":"2023-01-01"},{"$f":" InpC!G$25","v":"date"}]
[null,null,null,null,"Contract year end month",{"$f":" MONTH(F30)","v":1},"month"]
[]
[null,null,null,null,{"$f":" E$31","v":"Contract year end month"},{"$f":" F$31","v":1},{"$f":" G$31","v":"month"}]
[null,null,null,null,{"$f":" E$27","v":"Model period ending"},"00:00:00","date","00:00:00","00:00:00","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30",{"$f":" BQ$27","v":"2027-12-31"},"2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31",{"$f":" EC$27","v":"2033-04-30"},"2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30",{"$f":" FI$27","v":"2035-12-31"},"2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28",{"$f":" GJ$27","v":"2038-03-31"},"2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30",{"$f":" IV$27","v":"2043-07-31"},"2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31",{"$f":" LH$27","v":"2048-11-30"},"2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28",{"$f":" NT$27","v":"2054-03-31"},"2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30",{"$f":" QF$27","v":"2059-07-31"},"2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31","2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31"]
[null,null,null,null,"End of contract year flag",null,null,null,null,{"$f":" IF( MONTH(J34) = $F33, 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,{"$f":" IF( MONTH(AP34) = $F33, 1, 0)","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,{"$f":" IF( MONTH(BV34) = $F33, 1, 0)","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( MONTH(DB34) = $F33, 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,{"$f":" IF( MONTH(EH34) = $F33, 1, 0)","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,{"$f":" IF( MONTH(FN34) = $F33, 1, 0)","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( MONTH(GH34) = $F33, 1, 0)","v":1},0,{"$f":" IF( MONTH(GJ34) = $F33, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,{"$f":" IF( MONTH(IV34) = $F33, 1, 0)","v":0},0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,{"$f":" IF( MONTH(LH34) = $F33, 1, 0)","v":0},0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":" IF( MONTH(NT34) = $F33, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,{"$f":" IF( MONTH(QF34) = $F33, 1, 0)","v":0},0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0]
[null,null,null,null,"Contract year",null,"year number",null,null,{"$f":"YEAR(J34)","v":2023},2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,{"$f":"YEAR(BV34)","v":2028},2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,{"$f":"YEAR(EH34)","v":2033},2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,{"$f":"YEAR(GT34)","v":2039},2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,{"$f":"YEAR(JF34)","v":2044},2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,{"$f":"YEAR(LR34)","v":2049},2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,{"$f":"YEAR(OD34)","v":2055},2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,{"$f":"YEAR(QP34)","v":2060},2060,2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064]
[]
[null,null,null,null,{"$f":" InpC!E$14","v":"Annual year end date of first operating period"},{"$f":" InpC!F$14","v":"2023-01-01"},{"$f":" InpC!G$14","v":"date"}]
[null,null,null,null,{"$f":" InpC!E$112","v":"Months in year"},{"$f":" InpC!F$112","v":12},{"$f":" InpC!G$112","v":"months"}]
[null,null,null,null,{"$f":" E$17","v":"First model column flag"},0,"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" GJ$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IV$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" LH$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" NT$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" QF$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$35","v":"End of contract year flag"},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,{"$f":" AK$35","v":0},0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$35","v":0},1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":" CW$35","v":0},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,{"$f":" EC$35","v":0},0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$35","v":0},1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":" GJ$35","v":0},0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,{"$f":" IV$35","v":0},0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,{"$f":" LH$35","v":0},0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":" NT$35","v":0},0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,{"$f":" QF$35","v":0},0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0]
[null,null,null,null,"Contract year applicable to period",null,"date",null,null,{"$f":" IF( J40 = 1, $F38, IF( I41 = 1, EOMONTH(I42, 12), I42))","v":"2023-01-01"},"2024-01-31","2024-01-31","2024-01-31","2024-01-31","2024-01-31","2024-01-31","2024-01-31","2024-01-31","2024-01-31","2024-01-31","2024-01-31","2024-01-31","2025-01-31","2025-01-31","2025-01-31","2025-01-31","2025-01-31","2025-01-31","2025-01-31","2025-01-31","2025-01-31","2025-01-31","2025-01-31","2025-01-31","2026-01-31","2026-01-31","2026-01-31","2026-01-31","2026-01-31","2026-01-31","2026-01-31",{"$f":" IF( AP40 = 1, $F38, IF( AO41 = 1, EOMONTH(AO42, 12), AO42))","v":"2026-01-31"},"2026-01-31","2026-01-31","2026-01-31","2026-01-31","2027-01-31","2027-01-31","2027-01-31","2027-01-31","2027-01-31","2027-01-31","2027-01-31","2027-01-31","2027-01-31","2027-01-31","2027-01-31","2027-01-31","2028-01-31","2028-01-31","2028-01-31","2028-01-31","2028-01-31","2028-01-31","2028-01-31","2028-01-31","2028-01-31","2028-01-31","2028-01-31","2028-01-31","2029-01-31","2029-01-31","2029-01-31",{"$f":" IF( BV40 = 1, $F38, IF( BU41 = 1, EOMONTH(BU42, 12), BU42))","v":"2029-01-31"},"2029-01-31","2029-01-31","2029-01-31","2029-01-31","2029-01-31","2029-01-31","2029-01-31","2029-01-31","2030-01-31","2030-01-31","2030-01-31","2030-01-31","2030-01-31","2030-01-31","2030-01-31","2030-01-31","2030-01-31","2030-01-31","2030-01-31","2030-01-31","2031-01-31","2031-01-31","2031-01-31","2031-01-31","2031-01-31","2031-01-31","2031-01-31","2031-01-31","2031-01-31","2031-01-31","2031-01-31",{"$f":" IF( DB40 = 1, $F38, IF( DA41 = 1, EOMONTH(DA42, 12), DA42))","v":"2031-01-31"},"2032-01-31","2032-01-31","2032-01-31","2032-01-31","2032-01-31","2032-01-31","2032-01-31","2032-01-31","2032-01-31","2032-01-31","2032-01-31","2032-01-31","2033-01-31","2033-01-31","2033-01-31","2033-01-31","2033-01-31","2033-01-31","2033-01-31","2033-01-31","2033-01-31","2033-01-31","2033-01-31","2033-01-31","2034-01-31","2034-01-31","2034-01-31","2034-01-31","2034-01-31","2034-01-31","2034-01-31",{"$f":" IF( EH40 = 1, $F38, IF( EG41 = 1, EOMONTH(EG42, 12), EG42))","v":"2034-01-31"},"2034-01-31","2034-01-31","2034-01-31","2034-01-31","2035-01-31","2035-01-31","2035-01-31","2035-01-31","2035-01-31","2035-01-31","2035-01-31","2035-01-31","2035-01-31","2035-01-31","2035-01-31","2035-01-31","2036-01-31","2036-01-31","2036-01-31","2036-01-31","2036-01-31","2036-01-31","2036-01-31","2036-01-31","2036-01-31","2036-01-31","2036-01-31","2036-01-31","2037-01-31","2037-01-31","2037-01-31",{"$f":" IF( FN40 = 1, $F38, IF( FM41 = 1, EOMONTH(FM42, 12), FM42))","v":"2037-01-31"},"2037-01-31","2037-01-31","2037-01-31","2037-01-31","2037-01-31","2037-01-31","2037-01-31","2037-01-31","2038-01-31","2038-01-31","2038-01-31","2038-01-31","2038-01-31","2038-01-31","2038-01-31","2038-01-31","2038-01-31","2038-01-31","2038-01-31",{"$f":" IF( GH40 = 1, $F38, IF( GG41 = 1, EOMONTH(GG42, 12), GG42))","v":"2038-01-31"},"2039-01-31",{"$f":" IF( GJ40 = 1, $F38, IF( GI41 = 1, EOMONTH(GI42, 12), GI42))","v":"2039-01-31"},"2039-01-31","2039-01-31","2039-01-31","2039-01-31","2039-01-31","2039-01-31","2039-01-31","2039-01-31","2039-01-31","2039-01-31","2040-01-31","2040-01-31","2040-01-31","2040-01-31","2040-01-31","2040-01-31","2040-01-31","2040-01-31","2040-01-31","2040-01-31","2040-01-31","2040-01-31","2041-01-31","2041-01-31","2041-01-31","2041-01-31","2041-01-31","2041-01-31","2041-01-31","2041-01-31","2041-01-31","2041-01-31","2041-01-31","2041-01-31","2042-01-31","2042-01-31","2042-01-31","2042-01-31","2042-01-31","2042-01-31","2042-01-31","2042-01-31","2042-01-31","2042-01-31","2042-01-31","2042-01-31","2043-01-31","2043-01-31","2043-01-31","2043-01-31","2043-01-31","2043-01-31","2043-01-31","2043-01-31","2043-01-31","2043-01-31","2043-01-31","2043-01-31","2044-01-31","2044-01-31","2044-01-31","2044-01-31","2044-01-31",{"$f":" IF( IV40 = 1, $F38, IF( IU41 = 1, EOMONTH(IU42, 12), IU42))","v":"2044-01-31"},"2044-01-31","2044-01-31","2044-01-31","2044-01-31","2044-01-31","2044-01-31","2045-01-31","2045-01-31","2045-01-31","2045-01-31","2045-01-31","2045-01-31","2045-01-31","2045-01-31","2045-01-31","2045-01-31","2045-01-31","2045-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2047-01-31","2047-01-31","2047-01-31","2047-01-31","2047-01-31","2047-01-31","2047-01-31","2047-01-31","2047-01-31","2047-01-31","2047-01-31","2047-01-31","2048-01-31","2048-01-31","2048-01-31","2048-01-31","2048-01-31","2048-01-31","2048-01-31","2048-01-31","2048-01-31","2048-01-31","2048-01-31","2048-01-31","2049-01-31","2049-01-31","2049-01-31","2049-01-31","2049-01-31","2049-01-31","2049-01-31","2049-01-31","2049-01-31",{"$f":" IF( LH40 = 1, $F38, IF( LG41 = 1, EOMONTH(LG42, 12), LG42))","v":"2049-01-31"},"2049-01-31","2049-01-31","2050-01-31","2050-01-31","2050-01-31","2050-01-31","2050-01-31","2050-01-31","2050-01-31","2050-01-31","2050-01-31","2050-01-31","2050-01-31","2050-01-31","2051-01-31","2051-01-31","2051-01-31","2051-01-31","2051-01-31","2051-01-31","2051-01-31","2051-01-31","2051-01-31","2051-01-31","2051-01-31","2051-01-31","2052-01-31","2052-01-31","2052-01-31","2052-01-31","2052-01-31","2052-01-31","2052-01-31","2052-01-31","2052-01-31","2052-01-31","2052-01-31","2052-01-31","2053-01-31","2053-01-31","2053-01-31","2053-01-31","2053-01-31","2053-01-31","2053-01-31","2053-01-31","2053-01-31","2053-01-31","2053-01-31","2053-01-31","2054-01-31","2054-01-31","2054-01-31","2054-01-31","2054-01-31","2054-01-31","2054-01-31","2054-01-31","2054-01-31","2054-01-31","2054-01-31","2054-01-31","2055-01-31",{"$f":" IF( NT40 = 1, $F38, IF( NS41 = 1, EOMONTH(NS42, 12), NS42))","v":"2055-01-31"},"2055-01-31","2055-01-31","2055-01-31","2055-01-31","2055-01-31","2055-01-31","2055-01-31","2055-01-31","2055-01-31","2055-01-31","2056-01-31","2056-01-31","2056-01-31","2056-01-31","2056-01-31","2056-01-31","2056-01-31","2056-01-31","2056-01-31","2056-01-31","2056-01-31","2056-01-31","2057-01-31","2057-01-31","2057-01-31","2057-01-31","2057-01-31","2057-01-31","2057-01-31","2057-01-31","2057-01-31","2057-01-31","2057-01-31","2057-01-31","2058-01-31","2058-01-31","2058-01-31","2058-01-31","2058-01-31","2058-01-31","2058-01-31","2058-01-31","2058-01-31","2058-01-31","2058-01-31","2058-01-31","2059-01-31","2059-01-31","2059-01-31","2059-01-31","2059-01-31","2059-01-31","2059-01-31","2059-01-31","2059-01-31","2059-01-31","2059-01-31","2059-01-31","2060-01-31","2060-01-31","2060-01-31","2060-01-31","2060-01-31",{"$f":" IF( QF40 = 1, $F38, IF( QE41 = 1, EOMONTH(QE42, 12), QE42))","v":"2060-01-31"},"2060-01-31","2060-01-31","2060-01-31","2060-01-31","2060-01-31","2060-01-31","2061-01-31","2061-01-31","2061-01-31","2061-01-31","2061-01-31","2061-01-31","2061-01-31","2061-01-31","2061-01-31","2061-01-31","2061-01-31","2061-01-31","2062-01-31","2062-01-31","2062-01-31","2062-01-31","2062-01-31","2062-01-31","2062-01-31","2062-01-31","2062-01-31","2062-01-31","2062-01-31","2062-01-31","2063-01-31","2063-01-31","2063-01-31","2063-01-31","2063-01-31","2063-01-31","2063-01-31","2063-01-31","2063-01-31","2063-01-31","2063-01-31","2063-01-31","2064-01-31","2064-01-31","2064-01-31","2064-01-31","2064-01-31","2064-01-31","2064-01-31","2064-01-31","2064-01-31","2064-01-31","2064-01-31","2064-01-31","2065-01-31","2065-01-31","2065-01-31","2065-01-31","2065-01-31","2065-01-31","2065-01-31"]
[]
[null,null,null,null,{"$f":" E$42","v":"Contract year applicable to period"},"00:00:00","date","00:00:00","00:00:00","2023-01-01","2024-01-31","2024-01-31","2024-01-31","2024-01-31","2024-01-31","2024-01-31","2024-01-31","2024-01-31","2024-01-31","2024-01-31","2024-01-31","2024-01-31","2025-01-31","2025-01-31","2025-01-31","2025-01-31","2025-01-31","2025-01-31","2025-01-31","2025-01-31","2025-01-31","2025-01-31","2025-01-31","2025-01-31","2026-01-31","2026-01-31",{"$f":" AK$42","v":"2026-01-31"},"2026-01-31","2026-01-31","2026-01-31","2026-01-31","2026-01-31","2026-01-31","2026-01-31","2026-01-31","2026-01-31","2027-01-31","2027-01-31","2027-01-31","2027-01-31","2027-01-31","2027-01-31","2027-01-31","2027-01-31","2027-01-31","2027-01-31","2027-01-31","2027-01-31","2028-01-31","2028-01-31","2028-01-31","2028-01-31","2028-01-31","2028-01-31","2028-01-31","2028-01-31","2028-01-31","2028-01-31",{"$f":" BQ$42","v":"2028-01-31"},"2028-01-31","2029-01-31","2029-01-31","2029-01-31","2029-01-31","2029-01-31","2029-01-31","2029-01-31","2029-01-31","2029-01-31","2029-01-31","2029-01-31","2029-01-31","2030-01-31","2030-01-31","2030-01-31","2030-01-31","2030-01-31","2030-01-31","2030-01-31","2030-01-31","2030-01-31","2030-01-31","2030-01-31","2030-01-31","2031-01-31","2031-01-31","2031-01-31","2031-01-31","2031-01-31","2031-01-31",{"$f":" CW$42","v":"2031-01-31"},"2031-01-31","2031-01-31","2031-01-31","2031-01-31","2031-01-31","2032-01-31","2032-01-31","2032-01-31","2032-01-31","2032-01-31","2032-01-31","2032-01-31","2032-01-31","2032-01-31","2032-01-31","2032-01-31","2032-01-31","2033-01-31","2033-01-31","2033-01-31","2033-01-31","2033-01-31","2033-01-31","2033-01-31","2033-01-31","2033-01-31","2033-01-31","2033-01-31","2033-01-31","2034-01-31","2034-01-31",{"$f":" EC$42","v":"2034-01-31"},"2034-01-31","2034-01-31","2034-01-31","2034-01-31","2034-01-31","2034-01-31","2034-01-31","2034-01-31","2034-01-31","2035-01-31","2035-01-31","2035-01-31","2035-01-31","2035-01-31","2035-01-31","2035-01-31","2035-01-31","2035-01-31","2035-01-31","2035-01-31","2035-01-31","2036-01-31","2036-01-31","2036-01-31","2036-01-31","2036-01-31","2036-01-31","2036-01-31","2036-01-31","2036-01-31","2036-01-31",{"$f":" FI$42","v":"2036-01-31"},"2036-01-31","2037-01-31","2037-01-31","2037-01-31","2037-01-31","2037-01-31","2037-01-31","2037-01-31","2037-01-31","2037-01-31","2037-01-31","2037-01-31","2037-01-31","2038-01-31","2038-01-31","2038-01-31","2038-01-31","2038-01-31","2038-01-31","2038-01-31","2038-01-31","2038-01-31","2038-01-31","2038-01-31","2038-01-31","2039-01-31",{"$f":" GJ$42","v":"2039-01-31"},"2039-01-31","2039-01-31","2039-01-31","2039-01-31","2039-01-31","2039-01-31","2039-01-31","2039-01-31","2039-01-31","2039-01-31","2040-01-31","2040-01-31","2040-01-31","2040-01-31","2040-01-31","2040-01-31","2040-01-31","2040-01-31","2040-01-31","2040-01-31","2040-01-31","2040-01-31","2041-01-31","2041-01-31","2041-01-31","2041-01-31","2041-01-31","2041-01-31","2041-01-31","2041-01-31","2041-01-31","2041-01-31","2041-01-31","2041-01-31","2042-01-31","2042-01-31","2042-01-31","2042-01-31","2042-01-31","2042-01-31","2042-01-31","2042-01-31","2042-01-31","2042-01-31","2042-01-31","2042-01-31","2043-01-31","2043-01-31","2043-01-31","2043-01-31","2043-01-31","2043-01-31","2043-01-31","2043-01-31","2043-01-31","2043-01-31","2043-01-31","2043-01-31","2044-01-31","2044-01-31","2044-01-31","2044-01-31","2044-01-31",{"$f":" IV$42","v":"2044-01-31"},"2044-01-31","2044-01-31","2044-01-31","2044-01-31","2044-01-31","2044-01-31","2045-01-31","2045-01-31","2045-01-31","2045-01-31","2045-01-31","2045-01-31","2045-01-31","2045-01-31","2045-01-31","2045-01-31","2045-01-31","2045-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2047-01-31","2047-01-31","2047-01-31","2047-01-31","2047-01-31","2047-01-31","2047-01-31","2047-01-31","2047-01-31","2047-01-31","2047-01-31","2047-01-31","2048-01-31","2048-01-31","2048-01-31","2048-01-31","2048-01-31","2048-01-31","2048-01-31","2048-01-31","2048-01-31","2048-01-31","2048-01-31","2048-01-31","2049-01-31","2049-01-31","2049-01-31","2049-01-31","2049-01-31","2049-01-31","2049-01-31","2049-01-31","2049-01-31",{"$f":" LH$42","v":"2049-01-31"},"2049-01-31","2049-01-31","2050-01-31","2050-01-31","2050-01-31","2050-01-31","2050-01-31","2050-01-31","2050-01-31","2050-01-31","2050-01-31","2050-01-31","2050-01-31","2050-01-31","2051-01-31","2051-01-31","2051-01-31","2051-01-31","2051-01-31","2051-01-31","2051-01-31","2051-01-31","2051-01-31","2051-01-31","2051-01-31","2051-01-31","2052-01-31","2052-01-31","2052-01-31","2052-01-31","2052-01-31","2052-01-31","2052-01-31","2052-01-31","2052-01-31","2052-01-31","2052-01-31","2052-01-31","2053-01-31","2053-01-31","2053-01-31","2053-01-31","2053-01-31","2053-01-31","2053-01-31","2053-01-31","2053-01-31","2053-01-31","2053-01-31","2053-01-31","2054-01-31","2054-01-31","2054-01-31","2054-01-31","2054-01-31","2054-01-31","2054-01-31","2054-01-31","2054-01-31","2054-01-31","2054-01-31","2054-01-31","2055-01-31",{"$f":" NT$42","v":"2055-01-31"},"2055-01-31","2055-01-31","2055-01-31","2055-01-31","2055-01-31","2055-01-31","2055-01-31","2055-01-31","2055-01-31","2055-01-31","2056-01-31","2056-01-31","2056-01-31","2056-01-31","2056-01-31","2056-01-31","2056-01-31","2056-01-31","2056-01-31","2056-01-31","2056-01-31","2056-01-31","2057-01-31","2057-01-31","2057-01-31","2057-01-31","2057-01-31","2057-01-31","2057-01-31","2057-01-31","2057-01-31","2057-01-31","2057-01-31","2057-01-31","2058-01-31","2058-01-31","2058-01-31","2058-01-31","2058-01-31","2058-01-31","2058-01-31","2058-01-31","2058-01-31","2058-01-31","2058-01-31","2058-01-31","2059-01-31","2059-01-31","2059-01-31","2059-01-31","2059-01-31","2059-01-31","2059-01-31","2059-01-31","2059-01-31","2059-01-31","2059-01-31","2059-01-31","2060-01-31","2060-01-31","2060-01-31","2060-01-31","2060-01-31",{"$f":" QF$42","v":"2060-01-31"},"2060-01-31","2060-01-31","2060-01-31","2060-01-31","2060-01-31","2060-01-31","2061-01-31","2061-01-31","2061-01-31","2061-01-31","2061-01-31","2061-01-31","2061-01-31","2061-01-31","2061-01-31","2061-01-31","2061-01-31","2061-01-31","2062-01-31","2062-01-31","2062-01-31","2062-01-31","2062-01-31","2062-01-31","2062-01-31","2062-01-31","2062-01-31","2062-01-31","2062-01-31","2062-01-31","2063-01-31","2063-01-31","2063-01-31","2063-01-31","2063-01-31","2063-01-31","2063-01-31","2063-01-31","2063-01-31","2063-01-31","2063-01-31","2063-01-31","2064-01-31","2064-01-31","2064-01-31","2064-01-31","2064-01-31","2064-01-31","2064-01-31","2064-01-31","2064-01-31","2064-01-31","2064-01-31","2064-01-31","2065-01-31","2065-01-31","2065-01-31","2065-01-31","2065-01-31","2065-01-31","2065-01-31"]
[null,null,null,null,"Contract year",null,"year #",null,null,{"$f":" YEAR(J44)","v":2023},{"$f":" YEAR(K44)","v":2024},2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,{"$f":" YEAR(BW44)","v":2029},2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,{"$f":" YEAR(EI44)","v":2034},2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,{"$f":" YEAR(GH44)","v":2038},2039,{"$f":" YEAR(GJ44)","v":2039},2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,{"$f":" YEAR(IV44)","v":2044},2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,{"$f":" YEAR(LH44)","v":2049},2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,{"$f":" YEAR(NT44)","v":2055},2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,{"$f":" YEAR(QF44)","v":2060},2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2065,2065,2065,2065,2065,2065,2065]
[]
[null,"Annual timeline"]
[null,null,null,null,{"$f":" InpC!E$14","v":"Annual year end date of first operating period"},{"$f":" InpC!F$14","v":"2023-01-01"},{"$f":" InpC!G$14","v":"date"}]
[null,null,null,null,{"$f":" InpC!E$112","v":"Months in year"},{"$f":" InpC!F$112","v":12},{"$f":" InpC!G$112","v":"months"}]
[null,null,null,null,{"$f":" E$17","v":"First model column flag"},0,"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" GJ$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IV$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" LH$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" NT$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" QF$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Model period ending - annual",null,"date",null,null,{"$f":" IF(J50 = 1, $F48, EOMONTH(I51, $F49))","v":"2023-01-01"},"2024-01-31","2025-01-31","2026-01-31","2027-01-31","2028-01-31","2029-01-31","2030-01-31","2031-01-31","2032-01-31","2033-01-31","2034-01-31","2035-01-31","2036-01-31","2037-01-31","2038-01-31","2039-01-31","2040-01-31","2041-01-31","2042-01-31","2043-01-31","2044-01-31","2045-01-31","2046-01-31","2047-01-31","2048-01-31","2049-01-31","2050-01-31","2051-01-31","2052-01-31","2053-01-31","2054-01-31",{"$f":" IF(AP50 = 1, $F48, EOMONTH(AO51, $F49))","v":"2055-01-31"},"2056-01-31","2057-01-31","2058-01-31","2059-01-31","2060-01-31","2061-01-31","2062-01-31","2063-01-31","2064-01-31","2065-01-31","2066-01-31","2067-01-31","2068-01-31","2069-01-31","2070-01-31","2071-01-31","2072-01-31","2073-01-31","2074-01-31","2075-01-31","2076-01-31","2077-01-31","2078-01-31","2079-01-31","2080-01-31","2081-01-31","2082-01-31","2083-01-31","2084-01-31","2085-01-31","2086-01-31",{"$f":" IF(BV50 = 1, $F48, EOMONTH(BU51, $F49))","v":"2087-01-31"},"2088-01-31","2089-01-31","2090-01-31","2091-01-31","2092-01-31","2093-01-31","2094-01-31","2095-01-31","2096-01-31","2097-01-31","2098-01-31","2099-01-31","2100-01-31","2101-01-31","2102-01-31","2103-01-31","2104-01-31","2105-01-31","2106-01-31","2107-01-31","2108-01-31","2109-01-31","2110-01-31","2111-01-31","2112-01-31","2113-01-31","2114-01-31","2115-01-31","2116-01-31","2117-01-31","2118-01-31",{"$f":" IF(DB50 = 1, $F48, EOMONTH(DA51, $F49))","v":"2119-01-31"},"2120-01-31","2121-01-31","2122-01-31","2123-01-31","2124-01-31","2125-01-31","2126-01-31","2127-01-31","2128-01-31","2129-01-31","2130-01-31","2131-01-31","2132-01-31","2133-01-31","2134-01-31","2135-01-31","2136-01-31","2137-01-31","2138-01-31","2139-01-31","2140-01-31","2141-01-31","2142-01-31","2143-01-31","2144-01-31","2145-01-31","2146-01-31","2147-01-31","2148-01-31","2149-01-31","2150-01-31",{"$f":" IF(EH50 = 1, $F48, EOMONTH(EG51, $F49))","v":"2151-01-31"},"2152-01-31","2153-01-31","2154-01-31","2155-01-31","2156-01-31","2157-01-31","2158-01-31","2159-01-31","2160-01-31","2161-01-31","2162-01-31","2163-01-31","2164-01-31","2165-01-31","2166-01-31","2167-01-31","2168-01-31","2169-01-31","2170-01-31","2171-01-31","2172-01-31","2173-01-31","2174-01-31","2175-01-31","2176-01-31","2177-01-31","2178-01-31","2179-01-31","2180-01-31","2181-01-31","2182-01-31",{"$f":" IF(FN50 = 1, $F48, EOMONTH(FM51, $F49))","v":"2183-01-31"},"2184-01-31","2185-01-31","2186-01-31","2187-01-31","2188-01-31","2189-01-31","2190-01-31","2191-01-31","2192-01-31","2193-01-31","2194-01-31","2195-01-31","2196-01-31","2197-01-31","2198-01-31","2199-01-31","2200-01-31","2201-01-31","2202-01-31","2203-01-31","2204-01-31",{"$f":" IF(GJ50 = 1, $F48, EOMONTH(GI51, $F49))","v":"2205-01-31"},"2206-01-31","2207-01-31","2208-01-31","2209-01-31","2210-01-31","2211-01-31","2212-01-31","2213-01-31","2214-01-31","2215-01-31","2216-01-31","2217-01-31","2218-01-31","2219-01-31","2220-01-31","2221-01-31","2222-01-31","2223-01-31","2224-01-31","2225-01-31","2226-01-31","2227-01-31","2228-01-31","2229-01-31","2230-01-31","2231-01-31","2232-01-31","2233-01-31","2234-01-31","2235-01-31","2236-01-31","2237-01-31","2238-01-31","2239-01-31","2240-01-31","2241-01-31","2242-01-31","2243-01-31","2244-01-31","2245-01-31","2246-01-31","2247-01-31","2248-01-31","2249-01-31","2250-01-31","2251-01-31","2252-01-31","2253-01-31","2254-01-31","2255-01-31","2256-01-31","2257-01-31","2258-01-31","2259-01-31","2260-01-31","2261-01-31","2262-01-31","2263-01-31","2264-01-31","2265-01-31","2266-01-31","2267-01-31","2268-01-31",{"$f":" IF(IV50 = 1, $F48, EOMONTH(IU51, $F49))","v":"2269-01-31"},"2270-01-31","2271-01-31","2272-01-31","2273-01-31","2274-01-31","2275-01-31","2276-01-31","2277-01-31","2278-01-31","2279-01-31","2280-01-31","2281-01-31","2282-01-31","2283-01-31","2284-01-31","2285-01-31","2286-01-31","2287-01-31","2288-01-31","2289-01-31","2290-01-31","2291-01-31","2292-01-31","2293-01-31","2294-01-31","2295-01-31","2296-01-31","2297-01-31","2298-01-31","2299-01-31","2300-01-31","2301-01-31","2302-01-31","2303-01-31","2304-01-31","2305-01-31","2306-01-31","2307-01-31","2308-01-31","2309-01-31","2310-01-31","2311-01-31","2312-01-31","2313-01-31","2314-01-31","2315-01-31","2316-01-31","2317-01-31","2318-01-31","2319-01-31","2320-01-31","2321-01-31","2322-01-31","2323-01-31","2324-01-31","2325-01-31","2326-01-31","2327-01-31","2328-01-31","2329-01-31","2330-01-31","2331-01-31","2332-01-31",{"$f":" IF(LH50 = 1, $F48, EOMONTH(LG51, $F49))","v":"2333-01-31"},"2334-01-31","2335-01-31","2336-01-31","2337-01-31","2338-01-31","2339-01-31","2340-01-31","2341-01-31","2342-01-31","2343-01-31","2344-01-31","2345-01-31","2346-01-31","2347-01-31","2348-01-31","2349-01-31","2350-01-31","2351-01-31","2352-01-31","2353-01-31","2354-01-31","2355-01-31","2356-01-31","2357-01-31","2358-01-31","2359-01-31","2360-01-31","2361-01-31","2362-01-31","2363-01-31","2364-01-31","2365-01-31","2366-01-31","2367-01-31","2368-01-31","2369-01-31","2370-01-31","2371-01-31","2372-01-31","2373-01-31","2374-01-31","2375-01-31","2376-01-31","2377-01-31","2378-01-31","2379-01-31","2380-01-31","2381-01-31","2382-01-31","2383-01-31","2384-01-31","2385-01-31","2386-01-31","2387-01-31","2388-01-31","2389-01-31","2390-01-31","2391-01-31","2392-01-31","2393-01-31","2394-01-31","2395-01-31","2396-01-31",{"$f":" IF(NT50 = 1, $F48, EOMONTH(NS51, $F49))","v":"2397-01-31"},"2398-01-31","2399-01-31","2400-01-31","2401-01-31","2402-01-31","2403-01-31","2404-01-31","2405-01-31","2406-01-31","2407-01-31","2408-01-31","2409-01-31","2410-01-31","2411-01-31","2412-01-31","2413-01-31","2414-01-31","2415-01-31","2416-01-31","2417-01-31","2418-01-31","2419-01-31","2420-01-31","2421-01-31","2422-01-31","2423-01-31","2424-01-31","2425-01-31","2426-01-31","2427-01-31","2428-01-31","2429-01-31","2430-01-31","2431-01-31","2432-01-31","2433-01-31","2434-01-31","2435-01-31","2436-01-31","2437-01-31","2438-01-31","2439-01-31","2440-01-31","2441-01-31","2442-01-31","2443-01-31","2444-01-31","2445-01-31","2446-01-31","2447-01-31","2448-01-31","2449-01-31","2450-01-31","2451-01-31","2452-01-31","2453-01-31","2454-01-31","2455-01-31","2456-01-31","2457-01-31","2458-01-31","2459-01-31","2460-01-31",{"$f":" IF(QF50 = 1, $F48, EOMONTH(QE51, $F49))","v":"2461-01-31"},"2462-01-31","2463-01-31","2464-01-31","2465-01-31","2466-01-31","2467-01-31","2468-01-31","2469-01-31","2470-01-31","2471-01-31","2472-01-31","2473-01-31","2474-01-31","2475-01-31","2476-01-31","2477-01-31","2478-01-31","2479-01-31","2480-01-31","2481-01-31","2482-01-31","2483-01-31","2484-01-31","2485-01-31","2486-01-31","2487-01-31","2488-01-31","2489-01-31","2490-01-31","2491-01-31","2492-01-31","2493-01-31","2494-01-31","2495-01-31","2496-01-31","2497-01-31","2498-01-31","2499-01-31","2500-01-31","2501-01-31","2502-01-31","2503-01-31","2504-01-31","2505-01-31","2506-01-31","2507-01-31","2508-01-31","2509-01-31","2510-01-31","2511-01-31","2512-01-31","2513-01-31","2514-01-31","2515-01-31","2516-01-31","2517-01-31","2518-01-31","2519-01-31","2520-01-31","2521-01-31","2522-01-31"]
[]
[null,null,null,null,{"$f":" E$71","v":"Timeline label"},0,"label",0,0,"Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Operations","Operations","Operations",{"$f":" AK$71","v":"Operations"},"Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",{"$f":" BQ$71","v":"Operations"},"Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",{"$f":" CW$71","v":"Operations"},"Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",{"$f":" EC$71","v":"Operations"},"Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",{"$f":" FI$71","v":"Operations"},"Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",{"$f":" GJ$71","v":"Operations"},"Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",{"$f":" IV$71","v":"Operations"},"Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",{"$f":" LH$71","v":"Operations"},"Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",{"$f":" NT$71","v":"Operations"},"Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops",{"$f":" QF$71","v":"Post ops"},"Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops"]
[null,null,null,null,{"$f":" E$51","v":"Model period ending - annual"},"00:00:00","date","00:00:00","00:00:00","2023-01-01","2024-01-31","2025-01-31","2026-01-31","2027-01-31","2028-01-31","2029-01-31","2030-01-31","2031-01-31","2032-01-31","2033-01-31","2034-01-31","2035-01-31","2036-01-31","2037-01-31","2038-01-31","2039-01-31","2040-01-31","2041-01-31","2042-01-31","2043-01-31","2044-01-31","2045-01-31","2046-01-31","2047-01-31","2048-01-31","2049-01-31",{"$f":" AK$51","v":"2050-01-31"},"2051-01-31","2052-01-31","2053-01-31","2054-01-31","2055-01-31","2056-01-31","2057-01-31","2058-01-31","2059-01-31","2060-01-31","2061-01-31","2062-01-31","2063-01-31","2064-01-31","2065-01-31","2066-01-31","2067-01-31","2068-01-31","2069-01-31","2070-01-31","2071-01-31","2072-01-31","2073-01-31","2074-01-31","2075-01-31","2076-01-31","2077-01-31","2078-01-31","2079-01-31","2080-01-31","2081-01-31",{"$f":" BQ$51","v":"2082-01-31"},"2083-01-31","2084-01-31","2085-01-31","2086-01-31","2087-01-31","2088-01-31","2089-01-31","2090-01-31","2091-01-31","2092-01-31","2093-01-31","2094-01-31","2095-01-31","2096-01-31","2097-01-31","2098-01-31","2099-01-31","2100-01-31","2101-01-31","2102-01-31","2103-01-31","2104-01-31","2105-01-31","2106-01-31","2107-01-31","2108-01-31","2109-01-31","2110-01-31","2111-01-31","2112-01-31","2113-01-31",{"$f":" CW$51","v":"2114-01-31"},"2115-01-31","2116-01-31","2117-01-31","2118-01-31","2119-01-31","2120-01-31","2121-01-31","2122-01-31","2123-01-31","2124-01-31","2125-01-31","2126-01-31","2127-01-31","2128-01-31","2129-01-31","2130-01-31","2131-01-31","2132-01-31","2133-01-31","2134-01-31","2135-01-31","2136-01-31","2137-01-31","2138-01-31","2139-01-31","2140-01-31","2141-01-31","2142-01-31","2143-01-31","2144-01-31","2145-01-31",{"$f":" EC$51","v":"2146-01-31"},"2147-01-31","2148-01-31","2149-01-31","2150-01-31","2151-01-31","2152-01-31","2153-01-31","2154-01-31","2155-01-31","2156-01-31","2157-01-31","2158-01-31","2159-01-31","2160-01-31","2161-01-31","2162-01-31","2163-01-31","2164-01-31","2165-01-31","2166-01-31","2167-01-31","2168-01-31","2169-01-31","2170-01-31","2171-01-31","2172-01-31","2173-01-31","2174-01-31","2175-01-31","2176-01-31","2177-01-31",{"$f":" FI$51","v":"2178-01-31"},"2179-01-31","2180-01-31","2181-01-31","2182-01-31","2183-01-31","2184-01-31","2185-01-31","2186-01-31","2187-01-31","2188-01-31","2189-01-31","2190-01-31","2191-01-31","2192-01-31","2193-01-31","2194-01-31","2195-01-31","2196-01-31","2197-01-31","2198-01-31","2199-01-31","2200-01-31","2201-01-31","2202-01-31","2203-01-31","2204-01-31",{"$f":" GJ$51","v":"2205-01-31"},"2206-01-31","2207-01-31","2208-01-31","2209-01-31","2210-01-31","2211-01-31","2212-01-31","2213-01-31","2214-01-31","2215-01-31","2216-01-31","2217-01-31","2218-01-31","2219-01-31","2220-01-31","2221-01-31","2222-01-31","2223-01-31","2224-01-31","2225-01-31","2226-01-31","2227-01-31","2228-01-31","2229-01-31","2230-01-31","2231-01-31","2232-01-31","2233-01-31","2234-01-31","2235-01-31","2236-01-31","2237-01-31","2238-01-31","2239-01-31","2240-01-31","2241-01-31","2242-01-31","2243-01-31","2244-01-31","2245-01-31","2246-01-31","2247-01-31","2248-01-31","2249-01-31","2250-01-31","2251-01-31","2252-01-31","2253-01-31","2254-01-31","2255-01-31","2256-01-31","2257-01-31","2258-01-31","2259-01-31","2260-01-31","2261-01-31","2262-01-31","2263-01-31","2264-01-31","2265-01-31","2266-01-31","2267-01-31","2268-01-31",{"$f":" IV$51","v":"2269-01-31"},"2270-01-31","2271-01-31","2272-01-31","2273-01-31","2274-01-31","2275-01-31","2276-01-31","2277-01-31","2278-01-31","2279-01-31","2280-01-31","2281-01-31","2282-01-31","2283-01-31","2284-01-31","2285-01-31","2286-01-31","2287-01-31","2288-01-31","2289-01-31","2290-01-31","2291-01-31","2292-01-31","2293-01-31","2294-01-31","2295-01-31","2296-01-31","2297-01-31","2298-01-31","2299-01-31","2300-01-31","2301-01-31","2302-01-31","2303-01-31","2304-01-31","2305-01-31","2306-01-31","2307-01-31","2308-01-31","2309-01-31","2310-01-31","2311-01-31","2312-01-31","2313-01-31","2314-01-31","2315-01-31","2316-01-31","2317-01-31","2318-01-31","2319-01-31","2320-01-31","2321-01-31","2322-01-31","2323-01-31","2324-01-31","2325-01-31","2326-01-31","2327-01-31","2328-01-31","2329-01-31","2330-01-31","2331-01-31","2332-01-31",{"$f":" LH$51","v":"2333-01-31"},"2334-01-31","2335-01-31","2336-01-31","2337-01-31","2338-01-31","2339-01-31","2340-01-31","2341-01-31","2342-01-31","2343-01-31","2344-01-31","2345-01-31","2346-01-31","2347-01-31","2348-01-31","2349-01-31","2350-01-31","2351-01-31","2352-01-31","2353-01-31","2354-01-31","2355-01-31","2356-01-31","2357-01-31","2358-01-31","2359-01-31","2360-01-31","2361-01-31","2362-01-31","2363-01-31","2364-01-31","2365-01-31","2366-01-31","2367-01-31","2368-01-31","2369-01-31","2370-01-31","2371-01-31","2372-01-31","2373-01-31","2374-01-31","2375-01-31","2376-01-31","2377-01-31","2378-01-31","2379-01-31","2380-01-31","2381-01-31","2382-01-31","2383-01-31","2384-01-31","2385-01-31","2386-01-31","2387-01-31","2388-01-31","2389-01-31","2390-01-31","2391-01-31","2392-01-31","2393-01-31","2394-01-31","2395-01-31","2396-01-31",{"$f":" NT$51","v":"2397-01-31"},"2398-01-31","2399-01-31","2400-01-31","2401-01-31","2402-01-31","2403-01-31","2404-01-31","2405-01-31","2406-01-31","2407-01-31","2408-01-31","2409-01-31","2410-01-31","2411-01-31","2412-01-31","2413-01-31","2414-01-31","2415-01-31","2416-01-31","2417-01-31","2418-01-31","2419-01-31","2420-01-31","2421-01-31","2422-01-31","2423-01-31","2424-01-31","2425-01-31","2426-01-31","2427-01-31","2428-01-31","2429-01-31","2430-01-31","2431-01-31","2432-01-31","2433-01-31","2434-01-31","2435-01-31","2436-01-31","2437-01-31","2438-01-31","2439-01-31","2440-01-31","2441-01-31","2442-01-31","2443-01-31","2444-01-31","2445-01-31","2446-01-31","2447-01-31","2448-01-31","2449-01-31","2450-01-31","2451-01-31","2452-01-31","2453-01-31","2454-01-31","2455-01-31","2456-01-31","2457-01-31","2458-01-31","2459-01-31","2460-01-31",{"$f":" QF$51","v":"2461-01-31"},"2462-01-31","2463-01-31","2464-01-31","2465-01-31","2466-01-31","2467-01-31","2468-01-31","2469-01-31","2470-01-31","2471-01-31","2472-01-31","2473-01-31","2474-01-31","2475-01-31","2476-01-31","2477-01-31","2478-01-31","2479-01-31","2480-01-31","2481-01-31","2482-01-31","2483-01-31","2484-01-31","2485-01-31","2486-01-31","2487-01-31","2488-01-31","2489-01-31","2490-01-31","2491-01-31","2492-01-31","2493-01-31","2494-01-31","2495-01-31","2496-01-31","2497-01-31","2498-01-31","2499-01-31","2500-01-31","2501-01-31","2502-01-31","2503-01-31","2504-01-31","2505-01-31","2506-01-31","2507-01-31","2508-01-31","2509-01-31","2510-01-31","2511-01-31","2512-01-31","2513-01-31","2514-01-31","2515-01-31","2516-01-31","2517-01-31","2518-01-31","2519-01-31","2520-01-31","2521-01-31","2522-01-31"]
[null,null,null,null,{"$f":" E$44","v":"Contract year applicable to period"},"00:00:00","date","00:00:00","00:00:00","2023-01-01","2024-01-31","2024-01-31","2024-01-31","2024-01-31","2024-01-31","2024-01-31","2024-01-31","2024-01-31","2024-01-31","2024-01-31","2024-01-31","2024-01-31","2025-01-31","2025-01-31","2025-01-31","2025-01-31","2025-01-31","2025-01-31","2025-01-31","2025-01-31","2025-01-31","2025-01-31","2025-01-31","2025-01-31","2026-01-31","2026-01-31","2026-01-31","2026-01-31","2026-01-31","2026-01-31","2026-01-31","2026-01-31","2026-01-31","2026-01-31","2026-01-31","2026-01-31","2027-01-31","2027-01-31","2027-01-31","2027-01-31","2027-01-31","2027-01-31","2027-01-31","2027-01-31","2027-01-31","2027-01-31","2027-01-31","2027-01-31","2028-01-31","2028-01-31","2028-01-31","2028-01-31","2028-01-31","2028-01-31","2028-01-31","2028-01-31","2028-01-31","2028-01-31",{"$f":" BQ$44","v":"2028-01-31"},"2028-01-31","2029-01-31","2029-01-31","2029-01-31","2029-01-31","2029-01-31","2029-01-31","2029-01-31","2029-01-31","2029-01-31","2029-01-31","2029-01-31","2029-01-31","2030-01-31","2030-01-31","2030-01-31","2030-01-31","2030-01-31","2030-01-31","2030-01-31","2030-01-31","2030-01-31","2030-01-31","2030-01-31","2030-01-31","2031-01-31","2031-01-31","2031-01-31","2031-01-31","2031-01-31","2031-01-31","2031-01-31","2031-01-31","2031-01-31","2031-01-31","2031-01-31","2031-01-31","2032-01-31","2032-01-31","2032-01-31","2032-01-31","2032-01-31","2032-01-31","2032-01-31","2032-01-31","2032-01-31","2032-01-31","2032-01-31","2032-01-31","2033-01-31","2033-01-31","2033-01-31","2033-01-31","2033-01-31","2033-01-31","2033-01-31","2033-01-31","2033-01-31","2033-01-31","2033-01-31","2033-01-31","2034-01-31","2034-01-31",{"$f":" EC$44","v":"2034-01-31"},"2034-01-31","2034-01-31","2034-01-31","2034-01-31","2034-01-31","2034-01-31","2034-01-31","2034-01-31","2034-01-31","2035-01-31","2035-01-31","2035-01-31","2035-01-31","2035-01-31","2035-01-31","2035-01-31","2035-01-31","2035-01-31","2035-01-31","2035-01-31","2035-01-31","2036-01-31","2036-01-31","2036-01-31","2036-01-31","2036-01-31","2036-01-31","2036-01-31","2036-01-31","2036-01-31","2036-01-31","2036-01-31","2036-01-31","2037-01-31","2037-01-31","2037-01-31","2037-01-31","2037-01-31","2037-01-31","2037-01-31","2037-01-31","2037-01-31","2037-01-31","2037-01-31","2037-01-31","2038-01-31","2038-01-31","2038-01-31","2038-01-31","2038-01-31","2038-01-31","2038-01-31","2038-01-31","2038-01-31","2038-01-31","2038-01-31","2038-01-31","2039-01-31","2039-01-31","2039-01-31","2039-01-31","2039-01-31","2039-01-31",{"$f":" GO$44","v":"2039-01-31"},"2039-01-31","2039-01-31","2039-01-31","2039-01-31","2039-01-31","2040-01-31","2040-01-31","2040-01-31","2040-01-31","2040-01-31","2040-01-31","2040-01-31","2040-01-31","2040-01-31","2040-01-31","2040-01-31","2040-01-31","2041-01-31","2041-01-31","2041-01-31","2041-01-31","2041-01-31","2041-01-31","2041-01-31","2041-01-31","2041-01-31","2041-01-31","2041-01-31","2041-01-31","2042-01-31","2042-01-31","2042-01-31","2042-01-31","2042-01-31","2042-01-31","2042-01-31","2042-01-31","2042-01-31","2042-01-31","2042-01-31","2042-01-31","2043-01-31","2043-01-31","2043-01-31","2043-01-31","2043-01-31","2043-01-31","2043-01-31","2043-01-31","2043-01-31","2043-01-31","2043-01-31","2043-01-31","2044-01-31","2044-01-31","2044-01-31","2044-01-31","2044-01-31","2044-01-31","2044-01-31","2044-01-31","2044-01-31","2044-01-31",{"$f":" JA$44","v":"2044-01-31"},"2044-01-31","2045-01-31","2045-01-31","2045-01-31","2045-01-31","2045-01-31","2045-01-31","2045-01-31","2045-01-31","2045-01-31","2045-01-31","2045-01-31","2045-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2047-01-31","2047-01-31","2047-01-31","2047-01-31","2047-01-31","2047-01-31","2047-01-31","2047-01-31","2047-01-31","2047-01-31","2047-01-31","2047-01-31","2048-01-31","2048-01-31","2048-01-31","2048-01-31","2048-01-31","2048-01-31","2048-01-31","2048-01-31","2048-01-31","2048-01-31","2048-01-31","2048-01-31","2049-01-31","2049-01-31","2049-01-31","2049-01-31","2049-01-31","2049-01-31","2049-01-31","2049-01-31","2049-01-31","2049-01-31","2049-01-31","2049-01-31","2050-01-31","2050-01-31",{"$f":" LM$44","v":"2050-01-31"},"2050-01-31","2050-01-31","2050-01-31","2050-01-31","2050-01-31","2050-01-31","2050-01-31","2050-01-31","2050-01-31","2051-01-31","2051-01-31","2051-01-31","2051-01-31","2051-01-31","2051-01-31","2051-01-31","2051-01-31","2051-01-31","2051-01-31","2051-01-31","2051-01-31","2052-01-31","2052-01-31","2052-01-31","2052-01-31","2052-01-31","2052-01-31","2052-01-31","2052-01-31","2052-01-31","2052-01-31","2052-01-31","2052-01-31","2053-01-31","2053-01-31","2053-01-31","2053-01-31","2053-01-31","2053-01-31","2053-01-31","2053-01-31","2053-01-31","2053-01-31","2053-01-31","2053-01-31","2054-01-31","2054-01-31","2054-01-31","2054-01-31","2054-01-31","2054-01-31","2054-01-31","2054-01-31","2054-01-31","2054-01-31","2054-01-31","2054-01-31","2055-01-31","2055-01-31","2055-01-31","2055-01-31","2055-01-31","2055-01-31",{"$f":" NY$44","v":"2055-01-31"},"2055-01-31","2055-01-31","2055-01-31","2055-01-31","2055-01-31","2056-01-31","2056-01-31","2056-01-31","2056-01-31","2056-01-31","2056-01-31","2056-01-31","2056-01-31","2056-01-31","2056-01-31","2056-01-31","2056-01-31","2057-01-31","2057-01-31","2057-01-31","2057-01-31","2057-01-31","2057-01-31","2057-01-31","2057-01-31","2057-01-31","2057-01-31","2057-01-31","2057-01-31","2058-01-31","2058-01-31","2058-01-31","2058-01-31","2058-01-31","2058-01-31","2058-01-31","2058-01-31","2058-01-31","2058-01-31","2058-01-31","2058-01-31","2059-01-31","2059-01-31","2059-01-31","2059-01-31","2059-01-31","2059-01-31","2059-01-31","2059-01-31","2059-01-31","2059-01-31","2059-01-31","2059-01-31","2060-01-31","2060-01-31","2060-01-31","2060-01-31","2060-01-31","2060-01-31","2060-01-31","2060-01-31","2060-01-31","2060-01-31",{"$f":" QK$44","v":"2060-01-31"},"2060-01-31","2061-01-31","2061-01-31","2061-01-31","2061-01-31","2061-01-31","2061-01-31","2061-01-31","2061-01-31","2061-01-31","2061-01-31","2061-01-31","2061-01-31","2062-01-31","2062-01-31","2062-01-31","2062-01-31","2062-01-31","2062-01-31","2062-01-31","2062-01-31","2062-01-31","2062-01-31","2062-01-31","2062-01-31","2063-01-31","2063-01-31","2063-01-31","2063-01-31","2063-01-31","2063-01-31","2063-01-31","2063-01-31","2063-01-31","2063-01-31","2063-01-31","2063-01-31","2064-01-31","2064-01-31","2064-01-31","2064-01-31","2064-01-31","2064-01-31","2064-01-31","2064-01-31","2064-01-31","2064-01-31","2064-01-31","2064-01-31","2065-01-31","2065-01-31","2065-01-31","2065-01-31","2065-01-31","2065-01-31","2065-01-31"]
[null,null,null,null,"Timeline label - annual",null,null,null,null,{"$f":"IF(ISNA(INDEX($J$53:$IU$53,MATCH(J54,$J$55:$IU$55,0))),\"Pre-fcst\",INDEX($J$53:$IU$53,MATCH(J54,$J$55:$IU$55,0)))","v":"Construction"},"Construction","Construction","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst","Pre-fcst"]
[]
[null,"Monthly timeline"]
[null,null,null,null,{"$f":" E$17","v":"First model column flag"},{"$f":" F$17","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ED$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" GJ$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IV$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" LH$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" NT$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" QF$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$105","v":"Financial close code"},{"$f":" F$105","v":1},{"$f":" G$105","v":"Code"},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BS$105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EE$105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" GQ$105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" JC$105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" LO$105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" OA$105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" QM$105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$112","v":"Construction period code"},{"$f":" F$112","v":2},{"$f":" G$112","v":"Code"},0,0,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BS$112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EE$112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" GQ$112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" JC$112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" LO$112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" OA$112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" QM$112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$123","v":"Operating period code"},{"$f":" F$123","v":3},{"$f":" G$123","v":"code"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":" BS$123","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":" EE$123","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":" GQ$123","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":" JC$123","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":" LO$123","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":" OA$123","v":3},3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" QM$123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$131","v":"Post operating period code"},{"$f":" F$131","v":4},{"$f":" G$131","v":"code"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BS$131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EE$131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" GQ$131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" JC$131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" LO$131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" OA$131","v":0},0,0,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":" QM$131","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Timeline label counter",null,"counter",null,null,{"$f":"MAX(J59:J63)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"MAX(BV59:BV63)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"MAX(EH59:EH63)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"MAX(GT59:GT63)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"MAX(JF59:JF63)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"MAX(LR59:LR63)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"MAX(OD59:OD63)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"MAX(QP59:QP63)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[]
[null,null,null,null,{"$f":" InpC!E$122","v":"Financial Close"},{"$f":" InpC!F$122","v":"Fin Close"},{"$f":" InpC!G$122","v":"label"}]
[null,null,null,null,{"$f":" InpC!E$123","v":"Construction"},{"$f":" InpC!F$123","v":"Construction"},{"$f":" InpC!G$123","v":"label"}]
[null,null,null,null,{"$f":" InpC!E$124","v":"Operations"},{"$f":" InpC!F$124","v":"Operations"},{"$f":" InpC!G$124","v":"label"}]
[null,null,null,null,{"$f":" InpC!E$125","v":"Post ops"},{"$f":" InpC!F$125","v":"Post ops"},{"$f":" InpC!G$125","v":"label"}]
[null,null,null,null,{"$f":" E$64","v":"Timeline label counter"},0,"counter",0,0,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,{"$f":" AK$64","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":" BQ$64","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":" CW$64","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":" EC$64","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":" FI$64","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":" GJ$64","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":" IV$64","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":" LH$64","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":" NT$64","v":3},3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":" QF$64","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Timeline label",null,"label",null,null,{"$f":"INDEX($F66:$F69, J70)","v":"Construction"},"Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",{"$f":"INDEX($F66:$F69, AP70)","v":"Operations"},"Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",{"$f":"INDEX($F66:$F69, BV70)","v":"Operations"},"Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",{"$f":"INDEX($F66:$F69, DB70)","v":"Operations"},"Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",{"$f":"INDEX($F66:$F69, EH70)","v":"Operations"},"Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",{"$f":"INDEX($F66:$F69, FN70)","v":"Operations"},"Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",{"$f":"INDEX($F66:$F69, GJ70)","v":"Operations"},"Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",{"$f":"INDEX($F66:$F69, IV70)","v":"Operations"},"Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",{"$f":"INDEX($F66:$F69, LH70)","v":"Operations"},"Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",{"$f":"INDEX($F66:$F69, NT70)","v":"Operations"},"Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops",{"$f":"INDEX($F66:$F69, QF70)","v":"Post ops"},"Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops","Post ops"]
[]
[null,"Semi annual timeline"]
[]
[null,null,"Construction period"]
[null,null,null,null,{"$f":" InpC!E$17","v":"Construction period"},{"$f":" InpC!F$17","v":24},{"$f":" InpC!G$17","v":"months"}]
[null,null,null,null,{"$f":" E$13","v":"Model column counter"},0,"counter",0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,{"$f":" BQ$13","v":60},61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,{"$f":" EC$13","v":124},125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,{"$f":" GO$13","v":188},189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,{"$f":" JA$13","v":252},253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,{"$f":" LM$13","v":316},317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,{"$f":" NY$13","v":380},381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,{"$f":" QK$13","v":444},445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[null,null,null,null,{"$f":" E$168","v":"Pre-COD flag"},0,"flag",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" GO$168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" JA$168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" LM$168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" NY$168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" QK$168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$175","v":"Post COD flag"},{"$f":" F$175","v":0},{"$f":" G$175","v":"flag"},{"$f":" H$175","v":0},{"$f":" I$175","v":0},{"$f":" J$175","v":0},{"$f":" K$175","v":0},{"$f":" L$175","v":0},{"$f":" M$175","v":0},{"$f":" N$175","v":0},{"$f":" O$175","v":0},{"$f":" P$175","v":0},{"$f":" Q$175","v":0},{"$f":" R$175","v":0},{"$f":" S$175","v":0},{"$f":" T$175","v":0},{"$f":" U$175","v":0},{"$f":" V$175","v":0},{"$f":" W$175","v":0},{"$f":" X$175","v":0},{"$f":" Y$175","v":0},{"$f":" Z$175","v":0},{"$f":" AA$175","v":0},{"$f":" AB$175","v":0},{"$f":" AC$175","v":0},{"$f":" AD$175","v":0},{"$f":" AE$175","v":0},{"$f":" AF$175","v":0},{"$f":" AG$175","v":0},{"$f":" AH$175","v":1},{"$f":" AI$175","v":1},{"$f":" AJ$175","v":1},{"$f":" AK$175","v":1},{"$f":" AL$175","v":1},{"$f":" AM$175","v":1},{"$f":" AN$175","v":1},{"$f":" AO$175","v":1},{"$f":" AP$175","v":1},{"$f":" AQ$175","v":1},{"$f":" AR$175","v":1},{"$f":" AS$175","v":1},{"$f":" AT$175","v":1},{"$f":" AU$175","v":1},{"$f":" AV$175","v":1},{"$f":" AW$175","v":1},{"$f":" AX$175","v":1},{"$f":" AY$175","v":1},{"$f":" AZ$175","v":1},{"$f":" BA$175","v":1},{"$f":" BB$175","v":1},{"$f":" BC$175","v":1},{"$f":" BD$175","v":1},{"$f":" BE$175","v":1},{"$f":" BF$175","v":1},{"$f":" BG$175","v":1},{"$f":" BH$175","v":1},{"$f":" BI$175","v":1},{"$f":" BJ$175","v":1},{"$f":" BK$175","v":1},{"$f":" BL$175","v":1},{"$f":" BM$175","v":1},{"$f":" BN$175","v":1},{"$f":" BO$175","v":1},{"$f":" BP$175","v":1},{"$f":" BQ$175","v":1},{"$f":" BR$175","v":1},{"$f":" BS$175","v":1},{"$f":" BT$175","v":1},{"$f":" BU$175","v":1},{"$f":" BV$175","v":1},{"$f":" BW$175","v":1},{"$f":" BX$175","v":1},{"$f":" BY$175","v":1},{"$f":" BZ$175","v":1},{"$f":" CA$175","v":1},{"$f":" CB$175","v":1},{"$f":" CC$175","v":1},{"$f":" CD$175","v":1},{"$f":" CE$175","v":1},{"$f":" CF$175","v":1},{"$f":" CG$175","v":1},{"$f":" CH$175","v":1},{"$f":" CI$175","v":1},{"$f":" CJ$175","v":1},{"$f":" CK$175","v":1},{"$f":" CL$175","v":1},{"$f":" CM$175","v":1},{"$f":" CN$175","v":1},{"$f":" CO$175","v":1},{"$f":" CP$175","v":1},{"$f":" CQ$175","v":1},{"$f":" CR$175","v":1},{"$f":" CS$175","v":1},{"$f":" CT$175","v":1},{"$f":" CU$175","v":1},{"$f":" CV$175","v":1},{"$f":" CW$175","v":1},{"$f":" CX$175","v":1},{"$f":" CY$175","v":1},{"$f":" CZ$175","v":1},{"$f":" DA$175","v":1},{"$f":" DB$175","v":1},{"$f":" DC$175","v":1},{"$f":" DD$175","v":1},{"$f":" DE$175","v":1},{"$f":" DF$175","v":1},{"$f":" DG$175","v":1},{"$f":" DH$175","v":1},{"$f":" DI$175","v":1},{"$f":" DJ$175","v":1},{"$f":" DK$175","v":1},{"$f":" DL$175","v":1},{"$f":" DM$175","v":1},{"$f":" DN$175","v":1},{"$f":" DO$175","v":1},{"$f":" DP$175","v":1},{"$f":" DQ$175","v":1},{"$f":" DR$175","v":1},{"$f":" DS$175","v":1},{"$f":" DT$175","v":1},{"$f":" DU$175","v":1},{"$f":" DV$175","v":1},{"$f":" DW$175","v":1},{"$f":" DX$175","v":1},{"$f":" DY$175","v":1},{"$f":" DZ$175","v":1},{"$f":" EA$175","v":1},{"$f":" EB$175","v":1},{"$f":" EC$175","v":1},{"$f":" ED$175","v":1},{"$f":" EE$175","v":1},{"$f":" EF$175","v":1},{"$f":" EG$175","v":1},{"$f":" EH$175","v":1},{"$f":" EI$175","v":1},{"$f":" EJ$175","v":1},{"$f":" EK$175","v":1},{"$f":" EL$175","v":1},{"$f":" EM$175","v":1},{"$f":" EN$175","v":1},{"$f":" EO$175","v":1},{"$f":" EP$175","v":1},{"$f":" EQ$175","v":1},{"$f":" ER$175","v":1},{"$f":" ES$175","v":1},{"$f":" ET$175","v":1},{"$f":" EU$175","v":1},{"$f":" EV$175","v":1},{"$f":" EW$175","v":1},{"$f":" EX$175","v":1},{"$f":" EY$175","v":1},{"$f":" EZ$175","v":1},{"$f":" FA$175","v":1},{"$f":" FB$175","v":1},{"$f":" FC$175","v":1},{"$f":" FD$175","v":1},{"$f":" FE$175","v":1},{"$f":" FF$175","v":1},{"$f":" FG$175","v":1},{"$f":" FH$175","v":1},{"$f":" FI$175","v":1},{"$f":" FJ$175","v":1},{"$f":" FK$175","v":1},{"$f":" FL$175","v":1},{"$f":" FM$175","v":1},{"$f":" FN$175","v":1},{"$f":" FO$175","v":1},{"$f":" FP$175","v":1},{"$f":" FQ$175","v":1},{"$f":" FR$175","v":1},{"$f":" FS$175","v":1},{"$f":" FT$175","v":1},{"$f":" FU$175","v":1},{"$f":" FV$175","v":1},{"$f":" FW$175","v":1},{"$f":" FX$175","v":1},{"$f":" FY$175","v":1},{"$f":" FZ$175","v":1},{"$f":" GA$175","v":1},{"$f":" GB$175","v":1},{"$f":" GC$175","v":1},{"$f":" GD$175","v":1},{"$f":" GE$175","v":1},{"$f":" GF$175","v":1},{"$f":" GG$175","v":1},{"$f":" GH$175","v":1},{"$f":" GI$175","v":1},{"$f":" GJ$175","v":1},{"$f":" GK$175","v":1},{"$f":" GL$175","v":1},{"$f":" GM$175","v":1},{"$f":" GN$175","v":1},{"$f":" GO$175","v":1},{"$f":" GP$175","v":1},{"$f":" GQ$175","v":1},{"$f":" GR$175","v":1},{"$f":" GS$175","v":1},{"$f":" GT$175","v":1},{"$f":" GU$175","v":1},{"$f":" GV$175","v":1},{"$f":" GW$175","v":1},{"$f":" GX$175","v":1},{"$f":" GY$175","v":1},{"$f":" GZ$175","v":1},{"$f":" HA$175","v":1},{"$f":" HB$175","v":1},{"$f":" HC$175","v":1},{"$f":" HD$175","v":1},{"$f":" HE$175","v":1},{"$f":" HF$175","v":1},{"$f":" HG$175","v":1},{"$f":" HH$175","v":1},{"$f":" HI$175","v":1},{"$f":" HJ$175","v":1},{"$f":" HK$175","v":1},{"$f":" HL$175","v":1},{"$f":" HM$175","v":1},{"$f":" HN$175","v":1},{"$f":" HO$175","v":1},{"$f":" HP$175","v":1},{"$f":" HQ$175","v":1},{"$f":" HR$175","v":1},{"$f":" HS$175","v":1},{"$f":" HT$175","v":1},{"$f":" HU$175","v":1},{"$f":" HV$175","v":1},{"$f":" HW$175","v":1},{"$f":" HX$175","v":1},{"$f":" HY$175","v":1},{"$f":" HZ$175","v":1},{"$f":" IA$175","v":1},{"$f":" IB$175","v":1},{"$f":" IC$175","v":1},{"$f":" ID$175","v":1},{"$f":" IE$175","v":1},{"$f":" IF$175","v":1},{"$f":" IG$175","v":1},{"$f":" IH$175","v":1},{"$f":" II$175","v":1},{"$f":" IJ$175","v":1},{"$f":" IK$175","v":1},{"$f":" IL$175","v":1},{"$f":" IM$175","v":1},{"$f":" IN$175","v":1},{"$f":" IO$175","v":1},{"$f":" IP$175","v":1},{"$f":" IQ$175","v":1},{"$f":" IR$175","v":1},{"$f":" IS$175","v":1},{"$f":" IT$175","v":1},{"$f":" IU$175","v":1},{"$f":" IV$175","v":1},{"$f":" IW$175","v":1},{"$f":" IX$175","v":1},{"$f":" IY$175","v":1},{"$f":" IZ$175","v":1},{"$f":" JA$175","v":1},{"$f":" JB$175","v":1},{"$f":" JC$175","v":1},{"$f":" JD$175","v":1},{"$f":" JE$175","v":1},{"$f":" JF$175","v":1},{"$f":" JG$175","v":1},{"$f":" JH$175","v":1},{"$f":" JI$175","v":1},{"$f":" JJ$175","v":1},{"$f":" JK$175","v":1},{"$f":" JL$175","v":1},{"$f":" JM$175","v":1},{"$f":" JN$175","v":1},{"$f":" JO$175","v":1},{"$f":" JP$175","v":1},{"$f":" JQ$175","v":1},{"$f":" JR$175","v":1},{"$f":" JS$175","v":1},{"$f":" JT$175","v":1},{"$f":" JU$175","v":1},{"$f":" JV$175","v":1},{"$f":" JW$175","v":1},{"$f":" JX$175","v":1},{"$f":" JY$175","v":1},{"$f":" JZ$175","v":1},{"$f":" KA$175","v":1},{"$f":" KB$175","v":1},{"$f":" KC$175","v":1},{"$f":" KD$175","v":1},{"$f":" KE$175","v":1},{"$f":" KF$175","v":1},{"$f":" KG$175","v":1},{"$f":" KH$175","v":1},{"$f":" KI$175","v":1},{"$f":" KJ$175","v":1},{"$f":" KK$175","v":1},{"$f":" KL$175","v":1},{"$f":" KM$175","v":1},{"$f":" KN$175","v":1},{"$f":" KO$175","v":1},{"$f":" KP$175","v":1},{"$f":" KQ$175","v":1},{"$f":" KR$175","v":1},{"$f":" KS$175","v":1},{"$f":" KT$175","v":1},{"$f":" KU$175","v":1},{"$f":" KV$175","v":1},{"$f":" KW$175","v":1},{"$f":" KX$175","v":1},{"$f":" KY$175","v":1},{"$f":" KZ$175","v":1},{"$f":" LA$175","v":1},{"$f":" LB$175","v":1},{"$f":" LC$175","v":1},{"$f":" LD$175","v":1},{"$f":" LE$175","v":1},{"$f":" LF$175","v":1},{"$f":" LG$175","v":1},{"$f":" LH$175","v":1},{"$f":" LI$175","v":1},{"$f":" LJ$175","v":1},{"$f":" LK$175","v":1},{"$f":" LL$175","v":1},{"$f":" LM$175","v":1},{"$f":" LN$175","v":1},{"$f":" LO$175","v":1},{"$f":" LP$175","v":1},{"$f":" LQ$175","v":1},{"$f":" LR$175","v":1},{"$f":" LS$175","v":1},{"$f":" LT$175","v":1},{"$f":" LU$175","v":1},{"$f":" LV$175","v":1},{"$f":" LW$175","v":1},{"$f":" LX$175","v":1},{"$f":" LY$175","v":1},{"$f":" LZ$175","v":1},{"$f":" MA$175","v":1},{"$f":" MB$175","v":1},{"$f":" MC$175","v":1},{"$f":" MD$175","v":1},{"$f":" ME$175","v":1},{"$f":" MF$175","v":1},{"$f":" MG$175","v":1},{"$f":" MH$175","v":1},{"$f":" MI$175","v":1},{"$f":" MJ$175","v":1},{"$f":" MK$175","v":1},{"$f":" ML$175","v":1},{"$f":" MM$175","v":1},{"$f":" MN$175","v":1},{"$f":" MO$175","v":1},{"$f":" MP$175","v":1},{"$f":" MQ$175","v":1},{"$f":" MR$175","v":1},{"$f":" MS$175","v":1},{"$f":" MT$175","v":1},{"$f":" MU$175","v":1},{"$f":" MV$175","v":1},{"$f":" MW$175","v":1},{"$f":" MX$175","v":1},{"$f":" MY$175","v":1},{"$f":" MZ$175","v":1},{"$f":" NA$175","v":1},{"$f":" NB$175","v":1},{"$f":" NC$175","v":1},{"$f":" ND$175","v":1},{"$f":" NE$175","v":1},{"$f":" NF$175","v":1},{"$f":" NG$175","v":1},{"$f":" NH$175","v":1},{"$f":" NI$175","v":1},{"$f":" NJ$175","v":1},{"$f":" NK$175","v":1},{"$f":" NL$175","v":1},{"$f":" NM$175","v":1},{"$f":" NN$175","v":1},{"$f":" NO$175","v":1},{"$f":" NP$175","v":1},{"$f":" NQ$175","v":1},{"$f":" NR$175","v":1},{"$f":" NS$175","v":1},{"$f":" NT$175","v":1},{"$f":" NU$175","v":1},{"$f":" NV$175","v":1},{"$f":" NW$175","v":1},{"$f":" NX$175","v":1},{"$f":" NY$175","v":1},{"$f":" NZ$175","v":1},{"$f":" OA$175","v":1},{"$f":" OB$175","v":1},{"$f":" OC$175","v":1},{"$f":" OD$175","v":1},{"$f":" OE$175","v":1},{"$f":" OF$175","v":1},{"$f":" OG$175","v":1},{"$f":" OH$175","v":1},{"$f":" OI$175","v":1},{"$f":" OJ$175","v":1},{"$f":" OK$175","v":1},{"$f":" OL$175","v":1},{"$f":" OM$175","v":1},{"$f":" ON$175","v":1},{"$f":" OO$175","v":1},{"$f":" OP$175","v":1},{"$f":" OQ$175","v":1},{"$f":" OR$175","v":1},{"$f":" OS$175","v":1},{"$f":" OT$175","v":1},{"$f":" OU$175","v":1},{"$f":" OV$175","v":1},{"$f":" OW$175","v":1},{"$f":" OX$175","v":1},{"$f":" OY$175","v":1},{"$f":" OZ$175","v":1},{"$f":" PA$175","v":1},{"$f":" PB$175","v":1},{"$f":" PC$175","v":1},{"$f":" PD$175","v":1},{"$f":" PE$175","v":1},{"$f":" PF$175","v":1},{"$f":" PG$175","v":1},{"$f":" PH$175","v":1},{"$f":" PI$175","v":1},{"$f":" PJ$175","v":1},{"$f":" PK$175","v":1},{"$f":" PL$175","v":1},{"$f":" PM$175","v":1},{"$f":" PN$175","v":1},{"$f":" PO$175","v":1},{"$f":" PP$175","v":1},{"$f":" PQ$175","v":1},{"$f":" PR$175","v":1},{"$f":" PS$175","v":1},{"$f":" PT$175","v":1},{"$f":" PU$175","v":1},{"$f":" PV$175","v":1},{"$f":" PW$175","v":1},{"$f":" PX$175","v":1},{"$f":" PY$175","v":1},{"$f":" PZ$175","v":1},{"$f":" QA$175","v":1},{"$f":" QB$175","v":1},{"$f":" QC$175","v":1},{"$f":" QD$175","v":1},{"$f":" QE$175","v":1},{"$f":" QF$175","v":1},{"$f":" QG$175","v":1},{"$f":" QH$175","v":1},{"$f":" QI$175","v":1},{"$f":" QJ$175","v":1},{"$f":" QK$175","v":1},{"$f":" QL$175","v":1},{"$f":" QM$175","v":1},{"$f":" QN$175","v":1},{"$f":" QO$175","v":1},{"$f":" QP$175","v":1},{"$f":" QQ$175","v":1},{"$f":" QR$175","v":1},{"$f":" QS$175","v":1},{"$f":" QT$175","v":1},{"$f":" QU$175","v":1},{"$f":" QV$175","v":1},{"$f":" QW$175","v":1},{"$f":" QX$175","v":1},{"$f":" QY$175","v":1},{"$f":" QZ$175","v":1},{"$f":" RA$175","v":1},{"$f":" RB$175","v":1},{"$f":" RC$175","v":1},{"$f":" RD$175","v":1},{"$f":" RE$175","v":1},{"$f":" RF$175","v":1},{"$f":" RG$175","v":1},{"$f":" RH$175","v":1},{"$f":" RI$175","v":1},{"$f":" RJ$175","v":1},{"$f":" RK$175","v":1},{"$f":" RL$175","v":1},{"$f":" RM$175","v":1},{"$f":" RN$175","v":1},{"$f":" RO$175","v":1},{"$f":" RP$175","v":1},{"$f":" RQ$175","v":1},{"$f":" RR$175","v":1},{"$f":" RS$175","v":1},{"$f":" RT$175","v":1},{"$f":" RU$175","v":1},{"$f":" RV$175","v":1},{"$f":" RW$175","v":1},{"$f":" RX$175","v":1},{"$f":" RY$175","v":1},{"$f":" RZ$175","v":1},{"$f":" SA$175","v":1},{"$f":" SB$175","v":1},{"$f":" SC$175","v":1},{"$f":" SD$175","v":1},{"$f":" SE$175","v":1},{"$f":" SF$175","v":1},{"$f":" SG$175","v":1},{"$f":" SH$175","v":1},{"$f":" SI$175","v":1},{"$f":" SJ$175","v":1},{"$f":" SK$175","v":1},{"$f":" SL$175","v":1},{"$f":" SM$175","v":1},{"$f":" SN$175","v":1},{"$f":" SO$175","v":1}]
[]
[null,null,"COD period"]
[null,null,null,null,{"$f":" InpC!E$117","v":"Months in period for Semi-Annual Model"},{"$f":" InpC!F$117","v":6},{"$f":" InpC!G$117","v":"months"}]
[null,null,null,null,{"$f":" InpC!E$118","v":"Months in period pre-COD"},{"$f":" InpC!F$118","v":1},{"$f":" InpC!G$118","v":"months"}]
[null,null,null,null,"Months to period for SA Sheet",null,"Flag",null,null,{"$f":"IF(J78,$F83,$F82)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(BV78,$F83,$F82)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(EH78,$F83,$F82)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(GT78,$F83,$F82)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(JF78,$F83,$F82)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(LR78,$F83,$F82)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(OD78,$F83,$F82)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(QP78,$F83,$F82)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,null,"Period before COD",{"$f":" InpC!F$18","v":"2024-12-01"},{"$f":" InpC!G$18","v":"date"},null,null,{"$f":"(J4=$F85)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BV4=$F85)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EH4=$F85)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GT4=$F85)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JF4=$F85)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LR4=$F85)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OD4=$F85)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QP4=$F85)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Operating Period",{"$f":" InpC!F$21","v":"2054-12-31"},{"$f":" InpC!G$21","v":"date"},null,null,{"$f":"AND(NOT(J78),J5<=$F86)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(NOT(BV78),BV5<=$F86)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(NOT(EH78),EH5<=$F86)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(NOT(GT78),GT5<=$F86)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(NOT(JF78),JF5<=$F86)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(NOT(LR78),LR5<=$F86)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(NOT(OD78),OD5<=$F86)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(NOT(QP78),QP5<=$F86)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Financial close period"]
[null,null,null,null,{"$f":" InpC!E$13","v":"Financial Close Date "},{"$f":" InpC!F$13","v":"2023-01-01"},{"$f":" InpC!G$13","v":"date"}]
[null,null,null,null,"Semi-annual start date",null,"date",null,null,{"$f":"IF(J77=1,$F89,I91+1)","v":"2023-01-01"},"2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-07-01","2026-01-01","2026-07-01","2027-01-01","2027-07-01","2028-01-01","2028-07-01","2029-01-01","2029-07-01","2030-01-01","2030-07-01","2031-01-01","2031-07-01","2032-01-01","2032-07-01","2033-01-01","2033-07-01","2034-01-01","2034-07-01","2035-01-01","2035-07-01","2036-01-01","2036-07-01","2037-01-01","2037-07-01","2038-01-01","2038-07-01","2039-01-01","2039-07-01","2040-01-01","2040-07-01","2041-01-01","2041-07-01","2042-01-01","2042-07-01","2043-01-01","2043-07-01","2044-01-01","2044-07-01",{"$f":"IF(BV77=1,$F89,BU91+1)","v":"2045-01-01"},"2045-07-01","2046-01-01","2046-07-01","2047-01-01","2047-07-01","2048-01-01","2048-07-01","2049-01-01","2049-07-01","2050-01-01","2050-07-01","2051-01-01","2051-07-01","2052-01-01","2052-07-01","2053-01-01","2053-07-01","2054-01-01","2054-07-01","2055-01-01","2055-07-01","2056-01-01","2056-07-01","2057-01-01","2057-07-01","2058-01-01","2058-07-01","2059-01-01","2059-07-01","2060-01-01","2060-07-01","2061-01-01","2061-07-01","2062-01-01","2062-07-01","2063-01-01","2063-07-01","2064-01-01","2064-07-01","2065-01-01","2065-07-01","2066-01-01","2066-07-01","2067-01-01","2067-07-01","2068-01-01","2068-07-01","2069-01-01","2069-07-01","2070-01-01","2070-07-01","2071-01-01","2071-07-01","2072-01-01","2072-07-01","2073-01-01","2073-07-01","2074-01-01","2074-07-01","2075-01-01","2075-07-01","2076-01-01","2076-07-01",{"$f":"IF(EH77=1,$F89,EG91+1)","v":"2077-01-01"},"2077-07-01","2078-01-01","2078-07-01","2079-01-01","2079-07-01","2080-01-01","2080-07-01","2081-01-01","2081-07-01","2082-01-01","2082-07-01","2083-01-01","2083-07-01","2084-01-01","2084-07-01","2085-01-01","2085-07-01","2086-01-01","2086-07-01","2087-01-01","2087-07-01","2088-01-01","2088-07-01","2089-01-01","2089-07-01","2090-01-01","2090-07-01","2091-01-01","2091-07-01","2092-01-01","2092-07-01","2093-01-01","2093-07-01","2094-01-01","2094-07-01","2095-01-01","2095-07-01","2096-01-01","2096-07-01","2097-01-01","2097-07-01","2098-01-01","2098-07-01","2099-01-01","2099-07-01","2100-01-01","2100-07-01","2101-01-01","2101-07-01","2102-01-01","2102-07-01","2103-01-01","2103-07-01","2104-01-01","2104-07-01","2105-01-01","2105-07-01","2106-01-01","2106-07-01","2107-01-01","2107-07-01","2108-01-01","2108-07-01",{"$f":"IF(GT77=1,$F89,GS91+1)","v":"2109-01-01"},"2109-07-01","2110-01-01","2110-07-01","2111-01-01","2111-07-01","2112-01-01","2112-07-01","2113-01-01","2113-07-01","2114-01-01","2114-07-01","2115-01-01","2115-07-01","2116-01-01","2116-07-01","2117-01-01","2117-07-01","2118-01-01","2118-07-01","2119-01-01","2119-07-01","2120-01-01","2120-07-01","2121-01-01","2121-07-01","2122-01-01","2122-07-01","2123-01-01","2123-07-01","2124-01-01","2124-07-01","2125-01-01","2125-07-01","2126-01-01","2126-07-01","2127-01-01","2127-07-01","2128-01-01","2128-07-01","2129-01-01","2129-07-01","2130-01-01","2130-07-01","2131-01-01","2131-07-01","2132-01-01","2132-07-01","2133-01-01","2133-07-01","2134-01-01","2134-07-01","2135-01-01","2135-07-01","2136-01-01","2136-07-01","2137-01-01","2137-07-01","2138-01-01","2138-07-01","2139-01-01","2139-07-01","2140-01-01","2140-07-01",{"$f":"IF(JF77=1,$F89,JE91+1)","v":"2141-01-01"},"2141-07-01","2142-01-01","2142-07-01","2143-01-01","2143-07-01","2144-01-01","2144-07-01","2145-01-01","2145-07-01","2146-01-01","2146-07-01","2147-01-01","2147-07-01","2148-01-01","2148-07-01","2149-01-01","2149-07-01","2150-01-01","2150-07-01","2151-01-01","2151-07-01","2152-01-01","2152-07-01","2153-01-01","2153-07-01","2154-01-01","2154-07-01","2155-01-01","2155-07-01","2156-01-01","2156-07-01","2157-01-01","2157-07-01","2158-01-01","2158-07-01","2159-01-01","2159-07-01","2160-01-01","2160-07-01","2161-01-01","2161-07-01","2162-01-01","2162-07-01","2163-01-01","2163-07-01","2164-01-01","2164-07-01","2165-01-01","2165-07-01","2166-01-01","2166-07-01","2167-01-01","2167-07-01","2168-01-01","2168-07-01","2169-01-01","2169-07-01","2170-01-01","2170-07-01","2171-01-01","2171-07-01","2172-01-01","2172-07-01",{"$f":"IF(LR77=1,$F89,LQ91+1)","v":"2173-01-01"},"2173-07-01","2174-01-01","2174-07-01","2175-01-01","2175-07-01","2176-01-01","2176-07-01","2177-01-01","2177-07-01","2178-01-01","2178-07-01","2179-01-01","2179-07-01","2180-01-01","2180-07-01","2181-01-01","2181-07-01","2182-01-01","2182-07-01","2183-01-01","2183-07-01","2184-01-01","2184-07-01","2185-01-01","2185-07-01","2186-01-01","2186-07-01","2187-01-01","2187-07-01","2188-01-01","2188-07-01","2189-01-01","2189-07-01","2190-01-01","2190-07-01","2191-01-01","2191-07-01","2192-01-01","2192-07-01","2193-01-01","2193-07-01","2194-01-01","2194-07-01","2195-01-01","2195-07-01","2196-01-01","2196-07-01","2197-01-01","2197-07-01","2198-01-01","2198-07-01","2199-01-01","2199-07-01","2200-01-01","2200-07-01","2201-01-01","2201-07-01","2202-01-01","2202-07-01","2203-01-01","2203-07-01","2204-01-01","2204-07-01",{"$f":"IF(OD77=1,$F89,OC91+1)","v":"2205-01-01"},"2205-07-01","2206-01-01","2206-07-01","2207-01-01","2207-07-01","2208-01-01","2208-07-01","2209-01-01","2209-07-01","2210-01-01","2210-07-01","2211-01-01","2211-07-01","2212-01-01","2212-07-01","2213-01-01","2213-07-01","2214-01-01","2214-07-01","2215-01-01","2215-07-01","2216-01-01","2216-07-01","2217-01-01","2217-07-01","2218-01-01","2218-07-01","2219-01-01","2219-07-01","2220-01-01","2220-07-01","2221-01-01","2221-07-01","2222-01-01","2222-07-01","2223-01-01","2223-07-01","2224-01-01","2224-07-01","2225-01-01","2225-07-01","2226-01-01","2226-07-01","2227-01-01","2227-07-01","2228-01-01","2228-07-01","2229-01-01","2229-07-01","2230-01-01","2230-07-01","2231-01-01","2231-07-01","2232-01-01","2232-07-01","2233-01-01","2233-07-01","2234-01-01","2234-07-01","2235-01-01","2235-07-01","2236-01-01","2236-07-01",{"$f":"IF(QP77=1,$F89,QO91+1)","v":"2237-01-01"},"2237-07-01","2238-01-01","2238-07-01","2239-01-01","2239-07-01","2240-01-01","2240-07-01","2241-01-01","2241-07-01","2242-01-01","2242-07-01","2243-01-01","2243-07-01","2244-01-01","2244-07-01","2245-01-01","2245-07-01","2246-01-01","2246-07-01","2247-01-01","2247-07-01","2248-01-01","2248-07-01","2249-01-01","2249-07-01","2250-01-01","2250-07-01","2251-01-01","2251-07-01","2252-01-01","2252-07-01","2253-01-01","2253-07-01","2254-01-01","2254-07-01","2255-01-01","2255-07-01","2256-01-01","2256-07-01","2257-01-01","2257-07-01","2258-01-01","2258-07-01","2259-01-01","2259-07-01","2260-01-01","2260-07-01","2261-01-01","2261-07-01","2262-01-01","2262-07-01"]
[null,null,null,null,"Semi-annual end date",null,"date",null,null,{"$f":"EDATE(J90,J84)-1","v":"2023-01-31"},"2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31",{"$f":"EDATE(BV90,BV84)-1","v":"2045-06-30"},"2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30","2049-12-31","2050-06-30","2050-12-31","2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30","2053-12-31","2054-06-30","2054-12-31","2055-06-30","2055-12-31","2056-06-30","2056-12-31","2057-06-30","2057-12-31","2058-06-30","2058-12-31","2059-06-30","2059-12-31","2060-06-30","2060-12-31","2061-06-30","2061-12-31","2062-06-30","2062-12-31","2063-06-30","2063-12-31","2064-06-30","2064-12-31","2065-06-30","2065-12-31","2066-06-30","2066-12-31","2067-06-30","2067-12-31","2068-06-30","2068-12-31","2069-06-30","2069-12-31","2070-06-30","2070-12-31","2071-06-30","2071-12-31","2072-06-30","2072-12-31","2073-06-30","2073-12-31","2074-06-30","2074-12-31","2075-06-30","2075-12-31","2076-06-30","2076-12-31",{"$f":"EDATE(EH90,EH84)-1","v":"2077-06-30"},"2077-12-31","2078-06-30","2078-12-31","2079-06-30","2079-12-31","2080-06-30","2080-12-31","2081-06-30","2081-12-31","2082-06-30","2082-12-31","2083-06-30","2083-12-31","2084-06-30","2084-12-31","2085-06-30","2085-12-31","2086-06-30","2086-12-31","2087-06-30","2087-12-31","2088-06-30","2088-12-31","2089-06-30","2089-12-31","2090-06-30","2090-12-31","2091-06-30","2091-12-31","2092-06-30","2092-12-31","2093-06-30","2093-12-31","2094-06-30","2094-12-31","2095-06-30","2095-12-31","2096-06-30","2096-12-31","2097-06-30","2097-12-31","2098-06-30","2098-12-31","2099-06-30","2099-12-31","2100-06-30","2100-12-31","2101-06-30","2101-12-31","2102-06-30","2102-12-31","2103-06-30","2103-12-31","2104-06-30","2104-12-31","2105-06-30","2105-12-31","2106-06-30","2106-12-31","2107-06-30","2107-12-31","2108-06-30","2108-12-31",{"$f":"EDATE(GT90,GT84)-1","v":"2109-06-30"},"2109-12-31","2110-06-30","2110-12-31","2111-06-30","2111-12-31","2112-06-30","2112-12-31","2113-06-30","2113-12-31","2114-06-30","2114-12-31","2115-06-30","2115-12-31","2116-06-30","2116-12-31","2117-06-30","2117-12-31","2118-06-30","2118-12-31","2119-06-30","2119-12-31","2120-06-30","2120-12-31","2121-06-30","2121-12-31","2122-06-30","2122-12-31","2123-06-30","2123-12-31","2124-06-30","2124-12-31","2125-06-30","2125-12-31","2126-06-30","2126-12-31","2127-06-30","2127-12-31","2128-06-30","2128-12-31","2129-06-30","2129-12-31","2130-06-30","2130-12-31","2131-06-30","2131-12-31","2132-06-30","2132-12-31","2133-06-30","2133-12-31","2134-06-30","2134-12-31","2135-06-30","2135-12-31","2136-06-30","2136-12-31","2137-06-30","2137-12-31","2138-06-30","2138-12-31","2139-06-30","2139-12-31","2140-06-30","2140-12-31",{"$f":"EDATE(JF90,JF84)-1","v":"2141-06-30"},"2141-12-31","2142-06-30","2142-12-31","2143-06-30","2143-12-31","2144-06-30","2144-12-31","2145-06-30","2145-12-31","2146-06-30","2146-12-31","2147-06-30","2147-12-31","2148-06-30","2148-12-31","2149-06-30","2149-12-31","2150-06-30","2150-12-31","2151-06-30","2151-12-31","2152-06-30","2152-12-31","2153-06-30","2153-12-31","2154-06-30","2154-12-31","2155-06-30","2155-12-31","2156-06-30","2156-12-31","2157-06-30","2157-12-31","2158-06-30","2158-12-31","2159-06-30","2159-12-31","2160-06-30","2160-12-31","2161-06-30","2161-12-31","2162-06-30","2162-12-31","2163-06-30","2163-12-31","2164-06-30","2164-12-31","2165-06-30","2165-12-31","2166-06-30","2166-12-31","2167-06-30","2167-12-31","2168-06-30","2168-12-31","2169-06-30","2169-12-31","2170-06-30","2170-12-31","2171-06-30","2171-12-31","2172-06-30","2172-12-31",{"$f":"EDATE(LR90,LR84)-1","v":"2173-06-30"},"2173-12-31","2174-06-30","2174-12-31","2175-06-30","2175-12-31","2176-06-30","2176-12-31","2177-06-30","2177-12-31","2178-06-30","2178-12-31","2179-06-30","2179-12-31","2180-06-30","2180-12-31","2181-06-30","2181-12-31","2182-06-30","2182-12-31","2183-06-30","2183-12-31","2184-06-30","2184-12-31","2185-06-30","2185-12-31","2186-06-30","2186-12-31","2187-06-30","2187-12-31","2188-06-30","2188-12-31","2189-06-30","2189-12-31","2190-06-30","2190-12-31","2191-06-30","2191-12-31","2192-06-30","2192-12-31","2193-06-30","2193-12-31","2194-06-30","2194-12-31","2195-06-30","2195-12-31","2196-06-30","2196-12-31","2197-06-30","2197-12-31","2198-06-30","2198-12-31","2199-06-30","2199-12-31","2200-06-30","2200-12-31","2201-06-30","2201-12-31","2202-06-30","2202-12-31","2203-06-30","2203-12-31","2204-06-30","2204-12-31",{"$f":"EDATE(OD90,OD84)-1","v":"2205-06-30"},"2205-12-31","2206-06-30","2206-12-31","2207-06-30","2207-12-31","2208-06-30","2208-12-31","2209-06-30","2209-12-31","2210-06-30","2210-12-31","2211-06-30","2211-12-31","2212-06-30","2212-12-31","2213-06-30","2213-12-31","2214-06-30","2214-12-31","2215-06-30","2215-12-31","2216-06-30","2216-12-31","2217-06-30","2217-12-31","2218-06-30","2218-12-31","2219-06-30","2219-12-31","2220-06-30","2220-12-31","2221-06-30","2221-12-31","2222-06-30","2222-12-31","2223-06-30","2223-12-31","2224-06-30","2224-12-31","2225-06-30","2225-12-31","2226-06-30","2226-12-31","2227-06-30","2227-12-31","2228-06-30","2228-12-31","2229-06-30","2229-12-31","2230-06-30","2230-12-31","2231-06-30","2231-12-31","2232-06-30","2232-12-31","2233-06-30","2233-12-31","2234-06-30","2234-12-31","2235-06-30","2235-12-31","2236-06-30","2236-12-31",{"$f":"EDATE(QP90,QP84)-1","v":"2237-06-30"},"2237-12-31","2238-06-30","2238-12-31","2239-06-30","2239-12-31","2240-06-30","2240-12-31","2241-06-30","2241-12-31","2242-06-30","2242-12-31","2243-06-30","2243-12-31","2244-06-30","2244-12-31","2245-06-30","2245-12-31","2246-06-30","2246-12-31","2247-06-30","2247-12-31","2248-06-30","2248-12-31","2249-06-30","2249-12-31","2250-06-30","2250-12-31","2251-06-30","2251-12-31","2252-06-30","2252-12-31","2253-06-30","2253-12-31","2254-06-30","2254-12-31","2255-06-30","2255-12-31","2256-06-30","2256-12-31","2257-06-30","2257-12-31","2258-06-30","2258-12-31","2259-06-30","2259-12-31","2260-06-30","2260-12-31","2261-06-30","2261-12-31","2262-06-30","2262-12-31"]
[]
[null,null,"Debt repayment period"]
[null,null,null,null,{"$f":" InpC!E$94","v":"Debt repayment start date"},{"$f":" InpC!F$94","v":"2025-01-01"},{"$f":" InpC!G$94","v":"date"}]
[null,null,null,null,{"$f":" InpC!E$96","v":"End of debt repayment"},{"$f":" InpC!F$96","v":"2042-12-01"},{"$f":" InpC!G$96","v":"Date"}]
[null,null,null,null,{"$f":" E$90","v":"Semi-annual start date"},"00:00:00","date","00:00:00","00:00:00","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-07-01","2026-01-01","2026-07-01","2027-01-01","2027-07-01","2028-01-01","2028-07-01","2029-01-01","2029-07-01","2030-01-01","2030-07-01","2031-01-01","2031-07-01","2032-01-01","2032-07-01","2033-01-01","2033-07-01","2034-01-01","2034-07-01","2035-01-01","2035-07-01","2036-01-01","2036-07-01","2037-01-01","2037-07-01","2038-01-01","2038-07-01","2039-01-01","2039-07-01","2040-01-01","2040-07-01","2041-01-01","2041-07-01","2042-01-01",{"$f":" BQ$90","v":"2042-07-01"},"2043-01-01","2043-07-01","2044-01-01","2044-07-01","2045-01-01","2045-07-01","2046-01-01","2046-07-01","2047-01-01","2047-07-01","2048-01-01","2048-07-01","2049-01-01","2049-07-01","2050-01-01","2050-07-01","2051-01-01","2051-07-01","2052-01-01","2052-07-01","2053-01-01","2053-07-01","2054-01-01","2054-07-01","2055-01-01","2055-07-01","2056-01-01","2056-07-01","2057-01-01","2057-07-01","2058-01-01","2058-07-01","2059-01-01","2059-07-01","2060-01-01","2060-07-01","2061-01-01","2061-07-01","2062-01-01","2062-07-01","2063-01-01","2063-07-01","2064-01-01","2064-07-01","2065-01-01","2065-07-01","2066-01-01","2066-07-01","2067-01-01","2067-07-01","2068-01-01","2068-07-01","2069-01-01","2069-07-01","2070-01-01","2070-07-01","2071-01-01","2071-07-01","2072-01-01","2072-07-01","2073-01-01","2073-07-01","2074-01-01",{"$f":" EC$90","v":"2074-07-01"},"2075-01-01","2075-07-01","2076-01-01","2076-07-01","2077-01-01","2077-07-01","2078-01-01","2078-07-01","2079-01-01","2079-07-01","2080-01-01","2080-07-01","2081-01-01","2081-07-01","2082-01-01","2082-07-01","2083-01-01","2083-07-01","2084-01-01","2084-07-01","2085-01-01","2085-07-01","2086-01-01","2086-07-01","2087-01-01","2087-07-01","2088-01-01","2088-07-01","2089-01-01","2089-07-01","2090-01-01","2090-07-01","2091-01-01","2091-07-01","2092-01-01","2092-07-01","2093-01-01","2093-07-01","2094-01-01","2094-07-01","2095-01-01","2095-07-01","2096-01-01","2096-07-01","2097-01-01","2097-07-01","2098-01-01","2098-07-01","2099-01-01","2099-07-01","2100-01-01","2100-07-01","2101-01-01","2101-07-01","2102-01-01","2102-07-01","2103-01-01","2103-07-01","2104-01-01","2104-07-01","2105-01-01","2105-07-01","2106-01-01",{"$f":" GO$90","v":"2106-07-01"},"2107-01-01","2107-07-01","2108-01-01","2108-07-01","2109-01-01","2109-07-01","2110-01-01","2110-07-01","2111-01-01","2111-07-01","2112-01-01","2112-07-01","2113-01-01","2113-07-01","2114-01-01","2114-07-01","2115-01-01","2115-07-01","2116-01-01","2116-07-01","2117-01-01","2117-07-01","2118-01-01","2118-07-01","2119-01-01","2119-07-01","2120-01-01","2120-07-01","2121-01-01","2121-07-01","2122-01-01","2122-07-01","2123-01-01","2123-07-01","2124-01-01","2124-07-01","2125-01-01","2125-07-01","2126-01-01","2126-07-01","2127-01-01","2127-07-01","2128-01-01","2128-07-01","2129-01-01","2129-07-01","2130-01-01","2130-07-01","2131-01-01","2131-07-01","2132-01-01","2132-07-01","2133-01-01","2133-07-01","2134-01-01","2134-07-01","2135-01-01","2135-07-01","2136-01-01","2136-07-01","2137-01-01","2137-07-01","2138-01-01",{"$f":" JA$90","v":"2138-07-01"},"2139-01-01","2139-07-01","2140-01-01","2140-07-01","2141-01-01","2141-07-01","2142-01-01","2142-07-01","2143-01-01","2143-07-01","2144-01-01","2144-07-01","2145-01-01","2145-07-01","2146-01-01","2146-07-01","2147-01-01","2147-07-01","2148-01-01","2148-07-01","2149-01-01","2149-07-01","2150-01-01","2150-07-01","2151-01-01","2151-07-01","2152-01-01","2152-07-01","2153-01-01","2153-07-01","2154-01-01","2154-07-01","2155-01-01","2155-07-01","2156-01-01","2156-07-01","2157-01-01","2157-07-01","2158-01-01","2158-07-01","2159-01-01","2159-07-01","2160-01-01","2160-07-01","2161-01-01","2161-07-01","2162-01-01","2162-07-01","2163-01-01","2163-07-01","2164-01-01","2164-07-01","2165-01-01","2165-07-01","2166-01-01","2166-07-01","2167-01-01","2167-07-01","2168-01-01","2168-07-01","2169-01-01","2169-07-01","2170-01-01",{"$f":" LM$90","v":"2170-07-01"},"2171-01-01","2171-07-01","2172-01-01","2172-07-01","2173-01-01","2173-07-01","2174-01-01","2174-07-01","2175-01-01","2175-07-01","2176-01-01","2176-07-01","2177-01-01","2177-07-01","2178-01-01","2178-07-01","2179-01-01","2179-07-01","2180-01-01","2180-07-01","2181-01-01","2181-07-01","2182-01-01","2182-07-01","2183-01-01","2183-07-01","2184-01-01","2184-07-01","2185-01-01","2185-07-01","2186-01-01","2186-07-01","2187-01-01","2187-07-01","2188-01-01","2188-07-01","2189-01-01","2189-07-01","2190-01-01","2190-07-01","2191-01-01","2191-07-01","2192-01-01","2192-07-01","2193-01-01","2193-07-01","2194-01-01","2194-07-01","2195-01-01","2195-07-01","2196-01-01","2196-07-01","2197-01-01","2197-07-01","2198-01-01","2198-07-01","2199-01-01","2199-07-01","2200-01-01","2200-07-01","2201-01-01","2201-07-01","2202-01-01",{"$f":" NY$90","v":"2202-07-01"},"2203-01-01","2203-07-01","2204-01-01","2204-07-01","2205-01-01","2205-07-01","2206-01-01","2206-07-01","2207-01-01","2207-07-01","2208-01-01","2208-07-01","2209-01-01","2209-07-01","2210-01-01","2210-07-01","2211-01-01","2211-07-01","2212-01-01","2212-07-01","2213-01-01","2213-07-01","2214-01-01","2214-07-01","2215-01-01","2215-07-01","2216-01-01","2216-07-01","2217-01-01","2217-07-01","2218-01-01","2218-07-01","2219-01-01","2219-07-01","2220-01-01","2220-07-01","2221-01-01","2221-07-01","2222-01-01","2222-07-01","2223-01-01","2223-07-01","2224-01-01","2224-07-01","2225-01-01","2225-07-01","2226-01-01","2226-07-01","2227-01-01","2227-07-01","2228-01-01","2228-07-01","2229-01-01","2229-07-01","2230-01-01","2230-07-01","2231-01-01","2231-07-01","2232-01-01","2232-07-01","2233-01-01","2233-07-01","2234-01-01",{"$f":" QK$90","v":"2234-07-01"},"2235-01-01","2235-07-01","2236-01-01","2236-07-01","2237-01-01","2237-07-01","2238-01-01","2238-07-01","2239-01-01","2239-07-01","2240-01-01","2240-07-01","2241-01-01","2241-07-01","2242-01-01","2242-07-01","2243-01-01","2243-07-01","2244-01-01","2244-07-01","2245-01-01","2245-07-01","2246-01-01","2246-07-01","2247-01-01","2247-07-01","2248-01-01","2248-07-01","2249-01-01","2249-07-01","2250-01-01","2250-07-01","2251-01-01","2251-07-01","2252-01-01","2252-07-01","2253-01-01","2253-07-01","2254-01-01","2254-07-01","2255-01-01","2255-07-01","2256-01-01","2256-07-01","2257-01-01","2257-07-01","2258-01-01","2258-07-01","2259-01-01","2259-07-01","2260-01-01","2260-07-01","2261-01-01","2261-07-01","2262-01-01","2262-07-01"]
[null,null,null,null,"Repayment flag",null,"flag",{"$f":" SUM(J97:SO97)","v":36},null,{"$f":"AND(J96>=$F94,J96<=$F95)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,{"$f":"AND(BV96>=$F94,BV96<=$F95)*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,{"$f":"AND(EH96>=$F94,EH96<=$F95)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(GT96>=$F94,GT96<=$F95)*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,{"$f":"AND(JF96>=$F94,JF96<=$F95)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LR96>=$F94,LR96<=$F95)*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,{"$f":"AND(OD96>=$F94,OD96<=$F95)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QP96>=$F94,QP96<=$F95)*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]
[]
["FLAGS"]
[]
[null,"Financial close date flag"]
[null,null,null,null,{"$f":" InpC!E$13","v":"Financial Close Date "},{"$f":" InpC!F$13","v":"2023-01-01"},{"$f":" InpC!G$13","v":"date"}]
[null,null,null,null,{"$f":" E$27","v":"Model period ending"},"00:00:00","date","00:00:00","00:00:00","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30",{"$f":" BQ$27","v":"2027-12-31"},"2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31",{"$f":" EC$27","v":"2033-04-30"},"2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30",{"$f":" FI$27","v":"2035-12-31"},"2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28",{"$f":" GJ$27","v":"2038-03-31"},"2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30",{"$f":" IV$27","v":"2043-07-31"},"2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31",{"$f":" LH$27","v":"2048-11-30"},"2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28",{"$f":" NT$27","v":"2054-03-31"},"2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30",{"$f":" QF$27","v":"2059-07-31"},"2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31","2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31"]
[null,null,null,null,"Financial close date flag",null,"flag",{"$f":" SUM(J104:GJ104)","v":1},null,{"$f":" IF(AND(I103 < $F102, J103 >= $F102), 1, 0)","v":1},{"$f":" IF(AND(J103 < $F102, K103 >= $F102), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(BV103 < $F102, BW103 >= $F102), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(EH103 < $F102, EI103 >= $F102), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(GG103 < $F102, GH103 >= $F102), 1, 0)","v":0},0,{"$f":" IF(AND(GI103 < $F102, GJ103 >= $F102), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(IU103 < $F102, IV103 >= $F102), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(LG103 < $F102, LH103 >= $F102), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(NS103 < $F102, NT103 >= $F102), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(QE103 < $F102, QF103 >= $F102), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" InpC!E$132","v":"Financial close code"},{"$f":" InpC!F$132","v":1},{"$f":" InpC!G$132","v":"Code"},null,null,{"$f":"IF(J104,$F105,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV104,$F105,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH104,$F105,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GT104,$F105,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JF104,$F105,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LR104,$F105,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OD104,$F105,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QP104,$F105,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Construction period flag"]
[null,null,null,null,{"$f":" InpC!E$16","v":"Construction Start"},{"$f":" InpC!F$16","v":"2023-01-01"},{"$f":" InpC!G$16","v":"date"}]
[null,null,null,null,{"$f":" InpC!E$18","v":"Construction period end"},{"$f":" InpC!F$18","v":"2024-12-01"},{"$f":" InpC!G$18","v":"date"}]
[null,null,null,null,"Construction period end of month",{"$f":"EOMONTH(F109,0)","v":"2024-12-31"},{"$f":" InpC!G$18","v":"date"}]
[null,null,null,null,"Construction period flag",null,"Flag",{"$f":" SUM(J111:SO111)","v":24},null,{"$f":"AND(J5>=$F108,J5<=$F110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BV5>=$F108,BV5<=$F110)*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,{"$f":"AND(EH5>=$F108,EH5<=$F110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(GT5>=$F108,GT5<=$F110)*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,{"$f":"AND(JF5>=$F108,JF5<=$F110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LR5>=$F108,LR5<=$F110)*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,{"$f":"AND(OD5>=$F108,OD5<=$F110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QP5>=$F108,QP5<=$F110)*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]
[null,null,null,null,{"$f":" InpC!E$134","v":"Construction period code"},{"$f":" InpC!F$134","v":2},{"$f":" InpC!G$134","v":"Code"},null,null,{"$f":"IF(J111,$F112,0)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV111,$F112,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH111,$F112,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GT111,$F112,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JF111,$F112,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LR111,$F112,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OD111,$F112,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QP111,$F112,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"First operating period flag"]
[null,null,null,null,{"$f":" InpC!E$19","v":"Commercial operation date"},{"$f":" InpC!F$19","v":"2025-01-01"},{"$f":" InpC!G$19","v":"date"}]
[null,null,null,null,"Commercial operation start flag",null,"flag",{"$f":" SUM(J116:GJ116)","v":1},null,{"$f":"(J4=$F115)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BV4=$F115)*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,{"$f":"(EH4=$F115)*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,{"$f":"(GT4=$F115)*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,{"$f":"(JF4=$F115)*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,{"$f":"(LR4=$F115)*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,{"$f":"(OD4=$F115)*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,{"$f":"(QP4=$F115)*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]
[]
[null,"Operating period flag"]
[null,null,null,null,{"$f":" InpC!E$19","v":"Commercial operation date"},{"$f":" InpC!F$19","v":"2025-01-01"},{"$f":" InpC!G$19","v":"date"}]
[null,null,null,null,{"$f":" InpC!E$21","v":"Commercial operation end date"},{"$f":" InpC!F$21","v":"2054-12-31"},{"$f":" InpC!G$21","v":"date"}]
[null,null,null,null,{"$f":" E$27","v":"Model period ending"},"00:00:00","date","00:00:00","00:00:00",{"$f":" J$27","v":"2023-01-31"},"2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30",{"$f":" BV$27","v":"2028-05-31"},"2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31",{"$f":" EH$27","v":"2033-09-30"},"2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31",{"$f":" GT$27","v":"2039-01-31"},"2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30",{"$f":" JF$27","v":"2044-05-31"},"2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31",{"$f":" LR$27","v":"2049-09-30"},"2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31",{"$f":" OD$27","v":"2055-01-31"},"2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30",{"$f":" QP$27","v":"2060-05-31"},"2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31","2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31"]
[null,null,null,null,"Operating period flag",null,"flag",{"$f":" SUM(J122:SO122)","v":360},null,{"$f":"AND(J4>=$F119,J121<=$F120)*1","v":0},{"$f":" IF( AND(K121 > $F119, K121 <= $F120), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,{"$f":" IF( AND(AP121 > $F119, AP121 <= $F120), 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" IF( AND(BV121 > $F119, BV121 <= $F120), 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" IF( AND(DB121 > $F119, DB121 <= $F120), 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" IF( AND(EH121 > $F119, EH121 <= $F120), 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" IF( AND(FN121 > $F119, FN121 <= $F120), 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" IF( AND(GJ121 > $F119, GJ121 <= $F120), 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" IF( AND(IV121 > $F119, IV121 <= $F120), 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" IF( AND(LH121 > $F119, LH121 <= $F120), 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" IF( AND(NT121 > $F119, NT121 <= $F120), 1, 0)","v":1},1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( AND(QF121 > $F119, QF121 <= $F120), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" InpC!E$136","v":"Operating period code"},{"$f":" InpC!F$136","v":3},{"$f":" InpC!G$136","v":"code"},null,null,{"$f":"IF(J122=1,$F123,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"IF(BV122=1,$F123,0)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"IF(EH122=1,$F123,0)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"IF(GT122=1,$F123,0)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"IF(JF122=1,$F123,0)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"IF(LR122=1,$F123,0)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"IF(OD122=1,$F123,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QP122=1,$F123,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Post operation period flag"]
[null,null,null,null,{"$f":" InpC!E$21","v":"Commercial operation end date"},{"$f":" InpC!F$21","v":"2054-12-31"},{"$f":" InpC!G$21","v":"date"}]
[]
[null,null,null,null,{"$f":" E$126","v":"Commercial operation end date"},{"$f":" F$126","v":"2054-12-31"},{"$f":" G$126","v":"date"}]
[null,null,null,null,{"$f":" E$27","v":"Model period ending"},"00:00:00","date","00:00:00","00:00:00","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30",{"$f":" BQ$27","v":"2027-12-31"},"2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31",{"$f":" EC$27","v":"2033-04-30"},"2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30",{"$f":" FI$27","v":"2035-12-31"},"2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28",{"$f":" GJ$27","v":"2038-03-31"},"2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30",{"$f":" IV$27","v":"2043-07-31"},"2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31",{"$f":" LH$27","v":"2048-11-30"},"2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28",{"$f":" NT$27","v":"2054-03-31"},"2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30",{"$f":" QF$27","v":"2059-07-31"},"2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31","2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31"]
[null,null,null,null,"Last operating period flag ",null,"flag",{"$f":" SUM(J130:GJ130)","v":0},null,{"$f":"IF(J129>$F128,1,0)","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,{"$f":"IF(BV129>$F128,1,0)","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,{"$f":"IF(EH129>$F128,1,0)","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,{"$f":"IF(GT129>$F128,1,0)","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,{"$f":"IF(JF129>$F128,1,0)","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,{"$f":"IF(LR129>$F128,1,0)","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,{"$f":"IF(OD129>$F128,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(QP129>$F128,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" InpC!E$138","v":"Post operating period code"},{"$f":" InpC!F$138","v":4},{"$f":" InpC!G$138","v":"code"},null,null,{"$f":"IF(J130=1,$F131,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV130=1,$F131,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH130=1,$F131,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GT130=1,$F131,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JF130=1,$F131,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LR130=1,$F131,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OD130=1,$F131,0)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"IF(QP130=1,$F131,0)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[]
[null,"PPA period flag"]
[null,null,null,null,{"$f":" InpC!E$45","v":"PPA term contract"},{"$f":" InpC!F$45","v":30},{"$f":" InpC!G$45","v":"Years"}]
[null,null,null,null,"PPA term in amount of months",{"$f":"F134*months","v":360},"Months"]
[null,null,null,null,"Operating period counter",null,"Counter",null,null,{"$f":"(I136+J122)*J122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,{"$f":"(BU136+BV122)*BV122","v":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,{"$f":"(EG136+EH122)*EH122","v":105},106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,{"$f":"(GS136+GT122)*GT122","v":169},170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,{"$f":"(JE136+JF122)*JF122","v":233},234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,{"$f":"(LQ136+LR122)*LR122","v":297},298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,{"$f":"(OC136+OD122)*OD122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QO136+QP122)*QP122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PPA period flag",null,"Flag",null,null,{"$f":"AND(J136<=$F135,J136>0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BV136<=$F135,BV136>0)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EH136<=$F135,EH136>0)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GT136<=$F135,GT136>0)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(JF136<=$F135,JF136>0)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(LR136<=$F135,LR136>0)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(OD136<=$F135,OD136>0)*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,{"$f":"AND(QP136<=$F135,QP136>0)*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]
[]
[null,"Inflation Flags"]
[]
[null,null,"Land lease inflation flag"]
[]
[null,null,null,null,{"$f":" InpC!E$58","v":"Land lease inflation start"},{"$f":" InpC!F$58","v":"2023-01-01"},{"$f":" InpC!G$58","v":"Date"}]
[null,null,null,null,"Inflation period for land lease",null,"Flag",null,null,{"$f":"(J4>=$F143)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(BV4>=$F143)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(EH4>=$F143)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(GT4>=$F143)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(JF4>=$F143)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(LR4>=$F143)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(OD4>=$F143)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(QP4>=$F143)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"O&M inflation flag"]
[]
[null,null,null,null,"Inflation start for O&M",{"$f":"F115","v":"2025-01-01"},"date"]
[null,null,null,null,"Inflation period for O&M",null,"flag",null,null,{"$f":"(J4>=$F148)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(BV4>=$F148)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(EH4>=$F148)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(GT4>=$F148)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(JF4>=$F148)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(LR4>=$F148)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(OD4>=$F148)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(QP4>=$F148)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,{"$f":" InpC!E$64","v":"Initial period for O&M"},{"$f":" InpC!F$64","v":5},{"$f":" InpC!G$64","v":"Years"}]
[null,null,null,null,"Months in O&M initial period",{"$f":"F151*months","v":60},"Months"]
[null,null,null,null,{"$f":" E$136","v":"Operating period counter"},0,"Counter",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,{"$f":" BQ$136","v":36},37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,{"$f":" EC$136","v":100},101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,{"$f":" GO$136","v":164},165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,{"$f":" JA$136","v":228},229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,{"$f":" LM$136","v":292},293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,{"$f":" NY$136","v":356},357,358,359,360,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" QK$136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Initial period flag for O&M",null,"Flag",null,null,{"$f":"AND(J153>0,J153<=$F152)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BV153>0,BV153<=$F152)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(EH153>0,EH153<=$F152)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(GT153>0,GT153<=$F152)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(JF153>0,JF153<=$F152)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LR153>0,LR153<=$F152)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OD153>0,OD153<=$F152)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QP153>0,QP153<=$F152)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post initial period flag for O&M",null,"Flag",null,null,{"$f":"(J153>$F152)*J122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BV153>$F152)*BV122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(EH153>$F152)*EH122","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(GT153>$F152)*GT122","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(JF153>$F152)*JF122","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(LR153>$F152)*LR122","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(OD153>$F152)*OD122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QP153>$F152)*QP122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Developer bonus flag"]
[]
[null,null,null,null,{"$f":" InpC!E$77","v":"Date of developer bonus payment"},{"$f":" InpC!F$77","v":"2023-01-01"},{"$f":" InpC!G$77","v":"Date"}]
[null,null,null,null,"Developer bonus flag",null,"Flag",null,null,{"$f":"(J4=$F159)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BV4=$F159)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EH4=$F159)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GT4=$F159)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JF4=$F159)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LR4=$F159)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OD4=$F159)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QP4=$F159)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"COD flags"]
[]
[null,null,"Pre-COD flag"]
[]
[null,null,null,null,{"$f":" InpC!E$17","v":"Construction period"},{"$f":" InpC!F$17","v":24},{"$f":" InpC!G$17","v":"months"}]
[null,null,null,null,{"$f":" E$13","v":"Model column counter"},0,"counter",0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,{"$f":" BQ$13","v":60},61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,{"$f":" EC$13","v":124},125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,{"$f":" GO$13","v":188},189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,{"$f":" JA$13","v":252},253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,{"$f":" LM$13","v":316},317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,{"$f":" NY$13","v":380},381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,{"$f":" QK$13","v":444},445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[null,null,null,null,"Pre-COD flag",null,"flag",null,null,{"$f":"(J167<=$F166)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BV167<=$F166)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EH167<=$F166)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GT167<=$F166)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JF167<=$F166)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LR167<=$F166)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OD167<=$F166)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QP167<=$F166)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$117","v":"Months in period for Semi-Annual Model"},{"$f":" InpC!F$117","v":6},{"$f":" InpC!G$117","v":"months"}]
[null,null,null,null,{"$f":" InpC!E$118","v":"Months in period pre-COD"},{"$f":" InpC!F$118","v":1},{"$f":" InpC!G$118","v":"months"}]
[]
[null,null,"Post-COD flag"]
[null,null,null,null,"Post COD counter",null,"Counter",null,null,{"$f":"I174+NOT(J168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,{"$f":"BU174+NOT(BV168)","v":41},42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,{"$f":"EG174+NOT(EH168)","v":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,{"$f":"GS174+NOT(GT168)","v":169},170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,{"$f":"JE174+NOT(JF168)","v":233},234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,{"$f":"LQ174+NOT(LR168)","v":297},298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,{"$f":"OC174+NOT(OD168)","v":361},362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,{"$f":"QO174+NOT(QP168)","v":425},426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476]
[null,null,null,null,"Post COD flag",null,"flag",null,null,{"$f":"NOT(J168)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"NOT(BV168)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"NOT(EH168)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"NOT(GT168)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"NOT(JF168)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"NOT(LR168)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"NOT(OD168)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"NOT(QP168)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Start of Semi-Annual period",null,{"$f":" G$122","v":"flag"},null,null,{"$f":"AND(MOD(J174,$F170)=0,NOT(J168))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"AND(MOD(BV174,$F170)=0,NOT(BV168))*1","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"AND(MOD(EH174,$F170)=0,NOT(EH168))*1","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"AND(MOD(GT174,$F170)=0,NOT(GT168))*1","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"AND(MOD(JF174,$F170)=0,NOT(JF168))*1","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"AND(MOD(LR174,$F170)=0,NOT(LR168))*1","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"AND(MOD(OD174,$F170)=0,NOT(OD168))*1","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"AND(MOD(QP174,$F170)=0,NOT(QP168))*1","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0]
[null,null,null,null,{"$f":" E$116","v":"Commercial operation start flag"},0,"flag",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" GO$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" JA$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" LM$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" NY$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" QK$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"COD adjusted semi-annual",null,"flag",null,null,{"$f":"SUM(J176:J177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"SUM(BV176:BV177)","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"SUM(EH176:EH177)","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"SUM(GT176:GT177)","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"SUM(JF176:JF177)","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"SUM(LR176:LR177)","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"SUM(OD176:OD177)","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"SUM(QP176:QP177)","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0]
[]
["COUNTERS / PERIOD NUMBERS"]
[]
[null,"Period number"]
[null,null,null,null,{"$f":" E$122","v":"Operating period flag"},0,"flag",360,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,{"$f":" AK$122","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" BQ$122","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" CW$122","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" EC$122","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" FI$122","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" GJ$122","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" IV$122","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" LH$122","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" NT$122","v":1},1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" QF$122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Contract period number",null,null,null,null,{"$f":"I184 + J183","v":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,{"$f":"AO184 + AP183","v":9},10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,{"$f":"BU184 + BV183","v":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,{"$f":"DA184 + DB183","v":73},74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,{"$f":"EG184 + EH183","v":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,{"$f":"FM184 + FN183","v":137},138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,{"$f":"GI184 + GJ183","v":159},160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,{"$f":"IU184 + IV183","v":223},224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,{"$f":"LG184 + LH183","v":287},288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,{"$f":"NS184 + NT183","v":351},352,353,354,355,356,357,358,359,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"QE184 + QF183","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360]
[]
[null,null,null,null,{"$f":" InpC!E$113","v":"Number of periods in a year"},{"$f":" InpC!F$113","v":2},{"$f":" InpC!G$113","v":"periods"}]
[null,null,null,null,{"$f":" E$184","v":"Contract period number"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,{"$f":" AK$184","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,{"$f":" BQ$184","v":36},37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,{"$f":" CW$184","v":68},69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,{"$f":" EC$184","v":100},101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,{"$f":" FI$184","v":132},133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,{"$f":" GJ$184","v":159},160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,{"$f":" IV$184","v":223},224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,{"$f":" LH$184","v":287},288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,{"$f":" NT$184","v":351},352,353,354,355,356,357,358,359,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":" QF$184","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360]
[null,null,null,null,{"$f":" E$122","v":"Operating period flag"},0,"flag",360,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" BQ$122","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" EC$122","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" GJ$122","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" IV$122","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" LH$122","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" NT$122","v":1},1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" QF$122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Period number",null,"counter",null,null,{"$f":" IF( I189 = $F186, 1, I189 + 1) * J188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,1,2,1,2,1,2,{"$f":" IF( AO189 = $F186, 1, AO189 + 1) * AP188","v":1},2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,{"$f":" IF( BU189 = $F186, 1, BU189 + 1) * BV188","v":1},2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,{"$f":" IF( DA189 = $F186, 1, DA189 + 1) * DB188","v":1},2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,{"$f":" IF( EG189 = $F186, 1, EG189 + 1) * EH188","v":1},2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,{"$f":" IF( FM189 = $F186, 1, FM189 + 1) * FN188","v":1},2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,{"$f":" IF( GI189 = $F186, 1, GI189 + 1) * GJ188","v":1},2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,{"$f":" IF( IU189 = $F186, 1, IU189 + 1) * IV188","v":1},2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,{"$f":" IF( LG189 = $F186, 1, LG189 + 1) * LH188","v":1},2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,{"$f":" IF( NS189 = $F186, 1, NS189 + 1) * NT188","v":1},2,1,2,1,2,1,2,1,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( QE189 = $F186, 1, QE189 + 1) * QF188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Contract year number"]
[null,null,null,null,{"$f":" InpC!E$113","v":"Number of periods in a year"},{"$f":" InpC!F$113","v":2},{"$f":" InpC!G$113","v":"periods"}]
[null,null,null,null,{"$f":" E$35","v":"End of contract year flag"},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,{"$f":" AK$35","v":0},0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$35","v":0},1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":" CW$35","v":0},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,{"$f":" EC$35","v":0},0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,{"$f":" FI$35","v":0},1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":" GJ$35","v":0},0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,{"$f":" IV$35","v":0},0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,{"$f":" LH$35","v":0},0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":" NT$35","v":0},0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,{"$f":" QF$35","v":0},0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$122","v":"Operating period flag"},0,"flag",360,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" BQ$122","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" EC$122","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" GJ$122","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" IV$122","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" LH$122","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" NT$122","v":1},1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" QF$122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Contract year number",null,"counter",null,null,{"$f":" (I195 + I193) * J194","v":0},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,{"$f":" (AO195 + AO193) * AP194","v":1},1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,{"$f":" (BU195 + BU193) * BV194","v":4},4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,{"$f":" (DA195 + DA193) * DB194","v":6},7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,{"$f":" (EG195 + EG193) * EH194","v":9},9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,{"$f":" (FM195 + FM193) * FN194","v":12},12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,{"$f":" (GI195 + GI193) * GJ194","v":14},14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,{"$f":" (IU195 + IU193) * IV194","v":19},19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,{"$f":" (LG195 + LG193) * LH194","v":24},24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,{"$f":" (NS195 + NS193) * NT194","v":30},30,30,30,30,30,30,30,30,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (QE195 + QE193) * QF194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Month number"]
[null,null,null,null,"Month number of the year",null,"Number",null,null,{"$f":"MONTH(J5)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(BV5)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(EH5)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(GT5)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(JF5)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(LR5)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(OD5)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(QP5)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8]
[]
[null,"Days in period"]
[null,null,null,null,"Days in a period",null,"Days",null,null,{"$f":"J5-J4+1","v":31},28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,{"$f":"BV5-BV4+1","v":31},30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,{"$f":"EH5-EH4+1","v":30},31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,{"$f":"GT5-GT4+1","v":31},28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,{"$f":"JF5-JF4+1","v":31},30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,{"$f":"LR5-LR4+1","v":30},31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,{"$f":"OD5-OD4+1","v":31},28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,{"$f":"QP5-QP4+1","v":31},30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31]
[]
[null,"Semi annual number"]
[null,null,null,null,"Semi-annual counter",null,"Counter",null,null,{"$f":"IF(J178,0,I204+1)*NOT(J168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,{"$f":"IF(BV178,0,BU204+1)*NOT(BV168)","v":5},0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,{"$f":"IF(EH178,0,EG204+1)*NOT(EH168)","v":3},4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,{"$f":"IF(GT178,0,GS204+1)*NOT(GT168)","v":1},2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,{"$f":"IF(JF178,0,JE204+1)*NOT(JF168)","v":5},0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,{"$f":"IF(LR178,0,LQ204+1)*NOT(LR168)","v":3},4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,{"$f":"IF(OD178,0,OC204+1)*NOT(OD168)","v":1},2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,{"$f":"IF(QP178,0,QO204+1)*NOT(QP168)","v":5},0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2]
[null,null,null,null,"Semi-annual start date",null,"date",null,null,{"$f":"IF(J168,J4,OFFSET(J4,0,-J204))","v":"2023-01-01"},"2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-06-01","2025-06-01","2025-06-01","2025-06-01","2025-06-01","2025-06-01","2025-12-01","2025-12-01","2025-12-01","2025-12-01","2025-12-01","2025-12-01","2026-06-01","2026-06-01","2026-06-01","2026-06-01","2026-06-01","2026-06-01","2026-12-01","2026-12-01","2026-12-01","2026-12-01","2026-12-01","2026-12-01","2027-06-01","2027-06-01","2027-06-01","2027-06-01","2027-06-01","2027-06-01","2027-12-01","2027-12-01","2027-12-01","2027-12-01","2027-12-01",{"$f":"IF(BV168,BV4,OFFSET(BV4,0,-BV204))","v":"2027-12-01"},"2028-06-01","2028-06-01","2028-06-01","2028-06-01","2028-06-01","2028-06-01","2028-12-01","2028-12-01","2028-12-01","2028-12-01","2028-12-01","2028-12-01","2029-06-01","2029-06-01","2029-06-01","2029-06-01","2029-06-01","2029-06-01","2029-12-01","2029-12-01","2029-12-01","2029-12-01","2029-12-01","2029-12-01","2030-06-01","2030-06-01","2030-06-01","2030-06-01","2030-06-01","2030-06-01","2030-12-01","2030-12-01","2030-12-01","2030-12-01","2030-12-01","2030-12-01","2031-06-01","2031-06-01","2031-06-01","2031-06-01","2031-06-01","2031-06-01","2031-12-01","2031-12-01","2031-12-01","2031-12-01","2031-12-01","2031-12-01","2032-06-01","2032-06-01","2032-06-01","2032-06-01","2032-06-01","2032-06-01","2032-12-01","2032-12-01","2032-12-01","2032-12-01","2032-12-01","2032-12-01","2033-06-01","2033-06-01","2033-06-01",{"$f":"IF(EH168,EH4,OFFSET(EH4,0,-EH204))","v":"2033-06-01"},"2033-06-01","2033-06-01","2033-12-01","2033-12-01","2033-12-01","2033-12-01","2033-12-01","2033-12-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-12-01","2034-12-01","2034-12-01","2034-12-01","2034-12-01","2034-12-01","2035-06-01","2035-06-01","2035-06-01","2035-06-01","2035-06-01","2035-06-01","2035-12-01","2035-12-01","2035-12-01","2035-12-01","2035-12-01","2035-12-01","2036-06-01","2036-06-01","2036-06-01","2036-06-01","2036-06-01","2036-06-01","2036-12-01","2036-12-01","2036-12-01","2036-12-01","2036-12-01","2036-12-01","2037-06-01","2037-06-01","2037-06-01","2037-06-01","2037-06-01","2037-06-01","2037-12-01","2037-12-01","2037-12-01","2037-12-01","2037-12-01","2037-12-01","2038-06-01","2038-06-01","2038-06-01","2038-06-01","2038-06-01","2038-06-01","2038-12-01",{"$f":"IF(GT168,GT4,OFFSET(GT4,0,-GT204))","v":"2038-12-01"},"2038-12-01","2038-12-01","2038-12-01","2038-12-01","2039-06-01","2039-06-01","2039-06-01","2039-06-01","2039-06-01","2039-06-01","2039-12-01","2039-12-01","2039-12-01","2039-12-01","2039-12-01","2039-12-01","2040-06-01","2040-06-01","2040-06-01","2040-06-01","2040-06-01","2040-06-01","2040-12-01","2040-12-01","2040-12-01","2040-12-01","2040-12-01","2040-12-01","2041-06-01","2041-06-01","2041-06-01","2041-06-01","2041-06-01","2041-06-01","2041-12-01","2041-12-01","2041-12-01","2041-12-01","2041-12-01","2041-12-01","2042-06-01","2042-06-01","2042-06-01","2042-06-01","2042-06-01","2042-06-01","2042-12-01","2042-12-01","2042-12-01","2042-12-01","2042-12-01","2042-12-01","2043-06-01","2043-06-01","2043-06-01","2043-06-01","2043-06-01","2043-06-01","2043-12-01","2043-12-01","2043-12-01","2043-12-01","2043-12-01",{"$f":"IF(JF168,JF4,OFFSET(JF4,0,-JF204))","v":"2043-12-01"},"2044-06-01","2044-06-01","2044-06-01","2044-06-01","2044-06-01","2044-06-01","2044-12-01","2044-12-01","2044-12-01","2044-12-01","2044-12-01","2044-12-01","2045-06-01","2045-06-01","2045-06-01","2045-06-01","2045-06-01","2045-06-01","2045-12-01","2045-12-01","2045-12-01","2045-12-01","2045-12-01","2045-12-01","2046-06-01","2046-06-01","2046-06-01","2046-06-01","2046-06-01","2046-06-01","2046-12-01","2046-12-01","2046-12-01","2046-12-01","2046-12-01","2046-12-01","2047-06-01","2047-06-01","2047-06-01","2047-06-01","2047-06-01","2047-06-01","2047-12-01","2047-12-01","2047-12-01","2047-12-01","2047-12-01","2047-12-01","2048-06-01","2048-06-01","2048-06-01","2048-06-01","2048-06-01","2048-06-01","2048-12-01","2048-12-01","2048-12-01","2048-12-01","2048-12-01","2048-12-01","2049-06-01","2049-06-01","2049-06-01",{"$f":"IF(LR168,LR4,OFFSET(LR4,0,-LR204))","v":"2049-06-01"},"2049-06-01","2049-06-01","2049-12-01","2049-12-01","2049-12-01","2049-12-01","2049-12-01","2049-12-01","2050-06-01","2050-06-01","2050-06-01","2050-06-01","2050-06-01","2050-06-01","2050-12-01","2050-12-01","2050-12-01","2050-12-01","2050-12-01","2050-12-01","2051-06-01","2051-06-01","2051-06-01","2051-06-01","2051-06-01","2051-06-01","2051-12-01","2051-12-01","2051-12-01","2051-12-01","2051-12-01","2051-12-01","2052-06-01","2052-06-01","2052-06-01","2052-06-01","2052-06-01","2052-06-01","2052-12-01","2052-12-01","2052-12-01","2052-12-01","2052-12-01","2052-12-01","2053-06-01","2053-06-01","2053-06-01","2053-06-01","2053-06-01","2053-06-01","2053-12-01","2053-12-01","2053-12-01","2053-12-01","2053-12-01","2053-12-01","2054-06-01","2054-06-01","2054-06-01","2054-06-01","2054-06-01","2054-06-01","2054-12-01",{"$f":"IF(OD168,OD4,OFFSET(OD4,0,-OD204))","v":"2054-12-01"},"2054-12-01","2054-12-01","2054-12-01","2054-12-01","2055-06-01","2055-06-01","2055-06-01","2055-06-01","2055-06-01","2055-06-01","2055-12-01","2055-12-01","2055-12-01","2055-12-01","2055-12-01","2055-12-01","2056-06-01","2056-06-01","2056-06-01","2056-06-01","2056-06-01","2056-06-01","2056-12-01","2056-12-01","2056-12-01","2056-12-01","2056-12-01","2056-12-01","2057-06-01","2057-06-01","2057-06-01","2057-06-01","2057-06-01","2057-06-01","2057-12-01","2057-12-01","2057-12-01","2057-12-01","2057-12-01","2057-12-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-12-01","2058-12-01","2058-12-01","2058-12-01","2058-12-01","2058-12-01","2059-06-01","2059-06-01","2059-06-01","2059-06-01","2059-06-01","2059-06-01","2059-12-01","2059-12-01","2059-12-01","2059-12-01","2059-12-01",{"$f":"IF(QP168,QP4,OFFSET(QP4,0,-QP204))","v":"2059-12-01"},"2060-06-01","2060-06-01","2060-06-01","2060-06-01","2060-06-01","2060-06-01","2060-12-01","2060-12-01","2060-12-01","2060-12-01","2060-12-01","2060-12-01","2061-06-01","2061-06-01","2061-06-01","2061-06-01","2061-06-01","2061-06-01","2061-12-01","2061-12-01","2061-12-01","2061-12-01","2061-12-01","2061-12-01","2062-06-01","2062-06-01","2062-06-01","2062-06-01","2062-06-01","2062-06-01","2062-12-01","2062-12-01","2062-12-01","2062-12-01","2062-12-01","2062-12-01","2063-06-01","2063-06-01","2063-06-01","2063-06-01","2063-06-01","2063-06-01","2063-12-01","2063-12-01","2063-12-01","2063-12-01","2063-12-01","2063-12-01","2064-06-01","2064-06-01","2064-06-01"]
[]
["END"]

{"sheet":"Const","index":4,"n_rows":113,"n_cols":509,"rows_kept":113,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"Const - Base case 1"}]
[null,null,null,null,"Semi-Annual start date",{"$f":" Check!$F$9","v":0},"Error chks",null,null,{"$f":"Time!J90","v":"2023-01-01"},{"$f":"Time!K90","v":"2023-02-01"},{"$f":"Time!L90","v":"2023-03-01"},{"$f":"Time!M90","v":"2023-04-01"},{"$f":"Time!N90","v":"2023-05-01"},{"$f":"Time!O90","v":"2023-06-01"},{"$f":"Time!P90","v":"2023-07-01"},{"$f":"Time!Q90","v":"2023-08-01"},{"$f":"Time!R90","v":"2023-09-01"},{"$f":"Time!S90","v":"2023-10-01"},{"$f":"Time!T90","v":"2023-11-01"},{"$f":"Time!U90","v":"2023-12-01"},{"$f":"Time!V90","v":"2024-01-01"},{"$f":"Time!W90","v":"2024-02-01"},{"$f":"Time!X90","v":"2024-03-01"},{"$f":"Time!Y90","v":"2024-04-01"},{"$f":"Time!Z90","v":"2024-05-01"},{"$f":"Time!AA90","v":"2024-06-01"},{"$f":"Time!AB90","v":"2024-07-01"},{"$f":"Time!AC90","v":"2024-08-01"},{"$f":"Time!AD90","v":"2024-09-01"},{"$f":"Time!AE90","v":"2024-10-01"},{"$f":"Time!AF90","v":"2024-11-01"},{"$f":"Time!AG90","v":"2024-12-01"},{"$f":"Time!AH90","v":"2025-01-01"},{"$f":"Time!AI90","v":"2025-07-01"},{"$f":"Time!AJ90","v":"2026-01-01"},{"$f":"Time!AK90","v":"2026-07-01"},{"$f":"Time!AL90","v":"2027-01-01"},{"$f":"Time!AM90","v":"2027-07-01"},{"$f":"Time!AN90","v":"2028-01-01"},{"$f":"Time!AO90","v":"2028-07-01"},{"$f":"Time!AP90","v":"2029-01-01"},{"$f":"Time!AQ90","v":"2029-07-01"},{"$f":"Time!AR90","v":"2030-01-01"},{"$f":"Time!AS90","v":"2030-07-01"},{"$f":"Time!AT90","v":"2031-01-01"},{"$f":"Time!AU90","v":"2031-07-01"},{"$f":"Time!AV90","v":"2032-01-01"},{"$f":"Time!AW90","v":"2032-07-01"},{"$f":"Time!AX90","v":"2033-01-01"},{"$f":"Time!AY90","v":"2033-07-01"},{"$f":"Time!AZ90","v":"2034-01-01"},{"$f":"Time!BA90","v":"2034-07-01"},{"$f":"Time!BB90","v":"2035-01-01"},{"$f":"Time!BC90","v":"2035-07-01"},{"$f":"Time!BD90","v":"2036-01-01"},{"$f":"Time!BE90","v":"2036-07-01"},{"$f":"Time!BF90","v":"2037-01-01"},{"$f":"Time!BG90","v":"2037-07-01"},{"$f":"Time!BH90","v":"2038-01-01"},{"$f":"Time!BI90","v":"2038-07-01"},{"$f":"Time!BJ90","v":"2039-01-01"},{"$f":"Time!BK90","v":"2039-07-01"},{"$f":"Time!BL90","v":"2040-01-01"},{"$f":"Time!BM90","v":"2040-07-01"},{"$f":"Time!BN90","v":"2041-01-01"},{"$f":"Time!BO90","v":"2041-07-01"},{"$f":"Time!BP90","v":"2042-01-01"},{"$f":"Time!BQ90","v":"2042-07-01"},{"$f":"Time!BR90","v":"2043-01-01"},{"$f":"Time!BS90","v":"2043-07-01"},{"$f":"Time!BT90","v":"2044-01-01"},{"$f":"Time!BU90","v":"2044-07-01"},{"$f":"Time!BV90","v":"2045-01-01"},{"$f":"Time!BW90","v":"2045-07-01"},{"$f":"Time!BX90","v":"2046-01-01"},{"$f":"Time!BY90","v":"2046-07-01"},{"$f":"Time!BZ90","v":"2047-01-01"},{"$f":"Time!CA90","v":"2047-07-01"},{"$f":"Time!CB90","v":"2048-01-01"},{"$f":"Time!CC90","v":"2048-07-01"},{"$f":"Time!CD90","v":"2049-01-01"},{"$f":"Time!CE90","v":"2049-07-01"},{"$f":"Time!CF90","v":"2050-01-01"},{"$f":"Time!CG90","v":"2050-07-01"},{"$f":"Time!CH90","v":"2051-01-01"},{"$f":"Time!CI90","v":"2051-07-01"},{"$f":"Time!CJ90","v":"2052-01-01"},{"$f":"Time!CK90","v":"2052-07-01"},{"$f":"Time!CL90","v":"2053-01-01"},{"$f":"Time!CM90","v":"2053-07-01"},{"$f":"Time!CN90","v":"2054-01-01"},{"$f":"Time!CO90","v":"2054-07-01"},{"$f":"Time!CP90","v":"2055-01-01"},{"$f":"Time!CQ90","v":"2055-07-01"},{"$f":"Time!CR90","v":"2056-01-01"},{"$f":"Time!CS90","v":"2056-07-01"},{"$f":"Time!CT90","v":"2057-01-01"},{"$f":"Time!CU90","v":"2057-07-01"},{"$f":"Time!CV90","v":"2058-01-01"},{"$f":"Time!CW90","v":"2058-07-01"},{"$f":"Time!CX90","v":"2059-01-01"},{"$f":"Time!CY90","v":"2059-07-01"},{"$f":"Time!CZ90","v":"2060-01-01"},{"$f":"Time!DA90","v":"2060-07-01"},{"$f":"Time!DB90","v":"2061-01-01"},{"$f":"Time!DC90","v":"2061-07-01"},{"$f":"Time!DD90","v":"2062-01-01"},{"$f":"Time!DE90","v":"2062-07-01"},{"$f":"Time!DF90","v":"2063-01-01"},{"$f":"Time!DG90","v":"2063-07-01"},{"$f":"Time!DH90","v":"2064-01-01"},{"$f":"Time!DI90","v":"2064-07-01"},{"$f":"Time!DJ90","v":"2065-01-01"},{"$f":"Time!DK90","v":"2065-07-01"},{"$f":"Time!DL90","v":"2066-01-01"},{"$f":"Time!DM90","v":"2066-07-01"},{"$f":"Time!DN90","v":"2067-01-01"},{"$f":"Time!DO90","v":"2067-07-01"},{"$f":"Time!DP90","v":"2068-01-01"},{"$f":"Time!DQ90","v":"2068-07-01"},{"$f":"Time!DR90","v":"2069-01-01"},{"$f":"Time!DS90","v":"2069-07-01"},{"$f":"Time!DT90","v":"2070-01-01"},{"$f":"Time!DU90","v":"2070-07-01"},{"$f":"Time!DV90","v":"2071-01-01"},{"$f":"Time!DW90","v":"2071-07-01"},{"$f":"Time!DX90","v":"2072-01-01"},{"$f":"Time!DY90","v":"2072-07-01"},{"$f":"Time!DZ90","v":"2073-01-01"},{"$f":"Time!EA90","v":"2073-07-01"},{"$f":"Time!EB90","v":"2074-01-01"},{"$f":"Time!EC90","v":"2074-07-01"},{"$f":"Time!ED90","v":"2075-01-01"},{"$f":"Time!EE90","v":"2075-07-01"},{"$f":"Time!EF90","v":"2076-01-01"},{"$f":"Time!EG90","v":"2076-07-01"},{"$f":"Time!EH90","v":"2077-01-01"},{"$f":"Time!EI90","v":"2077-07-01"},{"$f":"Time!EJ90","v":"2078-01-01"},{"$f":"Time!EK90","v":"2078-07-01"},{"$f":"Time!EL90","v":"2079-01-01"},{"$f":"Time!EM90","v":"2079-07-01"},{"$f":"Time!EN90","v":"2080-01-01"},{"$f":"Time!EO90","v":"2080-07-01"},{"$f":"Time!EP90","v":"2081-01-01"},{"$f":"Time!EQ90","v":"2081-07-01"},{"$f":"Time!ER90","v":"2082-01-01"},{"$f":"Time!ES90","v":"2082-07-01"},{"$f":"Time!ET90","v":"2083-01-01"},{"$f":"Time!EU90","v":"2083-07-01"},{"$f":"Time!EV90","v":"2084-01-01"},{"$f":"Time!EW90","v":"2084-07-01"},{"$f":"Time!EX90","v":"2085-01-01"},{"$f":"Time!EY90","v":"2085-07-01"},{"$f":"Time!EZ90","v":"2086-01-01"},{"$f":"Time!FA90","v":"2086-07-01"},{"$f":"Time!FB90","v":"2087-01-01"},{"$f":"Time!FC90","v":"2087-07-01"},{"$f":"Time!FD90","v":"2088-01-01"},{"$f":"Time!FE90","v":"2088-07-01"},{"$f":"Time!FF90","v":"2089-01-01"},{"$f":"Time!FG90","v":"2089-07-01"},{"$f":"Time!FH90","v":"2090-01-01"},{"$f":"Time!FI90","v":"2090-07-01"},{"$f":"Time!FJ90","v":"2091-01-01"},{"$f":"Time!FK90","v":"2091-07-01"},{"$f":"Time!FL90","v":"2092-01-01"},{"$f":"Time!FM90","v":"2092-07-01"},{"$f":"Time!FN90","v":"2093-01-01"},{"$f":"Time!FO90","v":"2093-07-01"},{"$f":"Time!FP90","v":"2094-01-01"},{"$f":"Time!FQ90","v":"2094-07-01"},{"$f":"Time!FR90","v":"2095-01-01"},{"$f":"Time!FS90","v":"2095-07-01"},{"$f":"Time!FT90","v":"2096-01-01"},{"$f":"Time!FU90","v":"2096-07-01"},{"$f":"Time!FV90","v":"2097-01-01"},{"$f":"Time!FW90","v":"2097-07-01"},{"$f":"Time!FX90","v":"2098-01-01"},{"$f":"Time!FY90","v":"2098-07-01"},{"$f":"Time!FZ90","v":"2099-01-01"},{"$f":"Time!GA90","v":"2099-07-01"},{"$f":"Time!GB90","v":"2100-01-01"},{"$f":"Time!GC90","v":"2100-07-01"},{"$f":"Time!GD90","v":"2101-01-01"},{"$f":"Time!GE90","v":"2101-07-01"},{"$f":"Time!GF90","v":"2102-01-01"},{"$f":"Time!GG90","v":"2102-07-01"},{"$f":"Time!GH90","v":"2103-01-01"},{"$f":"Time!GI90","v":"2103-07-01"},{"$f":"Time!GJ90","v":"2104-01-01"},{"$f":"Time!GK90","v":"2104-07-01"},{"$f":"Time!GL90","v":"2105-01-01"},{"$f":"Time!GM90","v":"2105-07-01"},{"$f":"Time!GN90","v":"2106-01-01"},{"$f":"Time!GO90","v":"2106-07-01"},{"$f":"Time!GP90","v":"2107-01-01"},{"$f":"Time!GQ90","v":"2107-07-01"},{"$f":"Time!GR90","v":"2108-01-01"},{"$f":"Time!GS90","v":"2108-07-01"},{"$f":"Time!GT90","v":"2109-01-01"},{"$f":"Time!GU90","v":"2109-07-01"},{"$f":"Time!GV90","v":"2110-01-01"},{"$f":"Time!GW90","v":"2110-07-01"},{"$f":"Time!GX90","v":"2111-01-01"},{"$f":"Time!GY90","v":"2111-07-01"},{"$f":"Time!GZ90","v":"2112-01-01"},{"$f":"Time!HA90","v":"2112-07-01"},{"$f":"Time!HB90","v":"2113-01-01"},{"$f":"Time!HC90","v":"2113-07-01"},{"$f":"Time!HD90","v":"2114-01-01"},{"$f":"Time!HE90","v":"2114-07-01"},{"$f":"Time!HF90","v":"2115-01-01"},{"$f":"Time!HG90","v":"2115-07-01"},{"$f":"Time!HH90","v":"2116-01-01"},{"$f":"Time!HI90","v":"2116-07-01"},{"$f":"Time!HJ90","v":"2117-01-01"},{"$f":"Time!HK90","v":"2117-07-01"},{"$f":"Time!HL90","v":"2118-01-01"},{"$f":"Time!HM90","v":"2118-07-01"},{"$f":"Time!HN90","v":"2119-01-01"},{"$f":"Time!HO90","v":"2119-07-01"},{"$f":"Time!HP90","v":"2120-01-01"},{"$f":"Time!HQ90","v":"2120-07-01"},{"$f":"Time!HR90","v":"2121-01-01"},{"$f":"Time!HS90","v":"2121-07-01"},{"$f":"Time!HT90","v":"2122-01-01"},{"$f":"Time!HU90","v":"2122-07-01"},{"$f":"Time!HV90","v":"2123-01-01"},{"$f":"Time!HW90","v":"2123-07-01"},{"$f":"Time!HX90","v":"2124-01-01"},{"$f":"Time!HY90","v":"2124-07-01"},{"$f":"Time!HZ90","v":"2125-01-01"},{"$f":"Time!IA90","v":"2125-07-01"},{"$f":"Time!IB90","v":"2126-01-01"},{"$f":"Time!IC90","v":"2126-07-01"},{"$f":"Time!ID90","v":"2127-01-01"},{"$f":"Time!IE90","v":"2127-07-01"},{"$f":"Time!IF90","v":"2128-01-01"},{"$f":"Time!IG90","v":"2128-07-01"},{"$f":"Time!IH90","v":"2129-01-01"},{"$f":"Time!II90","v":"2129-07-01"},{"$f":"Time!IJ90","v":"2130-01-01"},{"$f":"Time!IK90","v":"2130-07-01"},{"$f":"Time!IL90","v":"2131-01-01"},{"$f":"Time!IM90","v":"2131-07-01"},{"$f":"Time!IN90","v":"2132-01-01"},{"$f":"Time!IO90","v":"2132-07-01"},{"$f":"Time!IP90","v":"2133-01-01"},{"$f":"Time!IQ90","v":"2133-07-01"},{"$f":"Time!IR90","v":"2134-01-01"},{"$f":"Time!IS90","v":"2134-07-01"},{"$f":"Time!IT90","v":"2135-01-01"},{"$f":"Time!IU90","v":"2135-07-01"},{"$f":"Time!IV90","v":"2136-01-01"},{"$f":"Time!IW90","v":"2136-07-01"},{"$f":"Time!IX90","v":"2137-01-01"},{"$f":"Time!IY90","v":"2137-07-01"},{"$f":"Time!IZ90","v":"2138-01-01"},{"$f":"Time!JA90","v":"2138-07-01"},{"$f":"Time!JB90","v":"2139-01-01"},{"$f":"Time!JC90","v":"2139-07-01"},{"$f":"Time!JD90","v":"2140-01-01"},{"$f":"Time!JE90","v":"2140-07-01"},{"$f":"Time!JF90","v":"2141-01-01"},{"$f":"Time!JG90","v":"2141-07-01"},{"$f":"Time!JH90","v":"2142-01-01"},{"$f":"Time!JI90","v":"2142-07-01"},{"$f":"Time!JJ90","v":"2143-01-01"},{"$f":"Time!JK90","v":"2143-07-01"},{"$f":"Time!JL90","v":"2144-01-01"},{"$f":"Time!JM90","v":"2144-07-01"},{"$f":"Time!JN90","v":"2145-01-01"},{"$f":"Time!JO90","v":"2145-07-01"},{"$f":"Time!JP90","v":"2146-01-01"},{"$f":"Time!JQ90","v":"2146-07-01"},{"$f":"Time!JR90","v":"2147-01-01"},{"$f":"Time!JS90","v":"2147-07-01"},{"$f":"Time!JT90","v":"2148-01-01"},{"$f":"Time!JU90","v":"2148-07-01"},{"$f":"Time!JV90","v":"2149-01-01"},{"$f":"Time!JW90","v":"2149-07-01"},{"$f":"Time!JX90","v":"2150-01-01"},{"$f":"Time!JY90","v":"2150-07-01"},{"$f":"Time!JZ90","v":"2151-01-01"},{"$f":"Time!KA90","v":"2151-07-01"},{"$f":"Time!KB90","v":"2152-01-01"},{"$f":"Time!KC90","v":"2152-07-01"},{"$f":"Time!KD90","v":"2153-01-01"},{"$f":"Time!KE90","v":"2153-07-01"},{"$f":"Time!KF90","v":"2154-01-01"},{"$f":"Time!KG90","v":"2154-07-01"},{"$f":"Time!KH90","v":"2155-01-01"},{"$f":"Time!KI90","v":"2155-07-01"},{"$f":"Time!KJ90","v":"2156-01-01"},{"$f":"Time!KK90","v":"2156-07-01"},{"$f":"Time!KL90","v":"2157-01-01"},{"$f":"Time!KM90","v":"2157-07-01"},{"$f":"Time!KN90","v":"2158-01-01"},{"$f":"Time!KO90","v":"2158-07-01"},{"$f":"Time!KP90","v":"2159-01-01"},{"$f":"Time!KQ90","v":"2159-07-01"},{"$f":"Time!KR90","v":"2160-01-01"},{"$f":"Time!KS90","v":"2160-07-01"},{"$f":"Time!KT90","v":"2161-01-01"},{"$f":"Time!KU90","v":"2161-07-01"},{"$f":"Time!KV90","v":"2162-01-01"},{"$f":"Time!KW90","v":"2162-07-01"},{"$f":"Time!KX90","v":"2163-01-01"},{"$f":"Time!KY90","v":"2163-07-01"},{"$f":"Time!KZ90","v":"2164-01-01"},{"$f":"Time!LA90","v":"2164-07-01"},{"$f":"Time!LB90","v":"2165-01-01"},{"$f":"Time!LC90","v":"2165-07-01"},{"$f":"Time!LD90","v":"2166-01-01"},{"$f":"Time!LE90","v":"2166-07-01"},{"$f":"Time!LF90","v":"2167-01-01"},{"$f":"Time!LG90","v":"2167-07-01"},{"$f":"Time!LH90","v":"2168-01-01"},{"$f":"Time!LI90","v":"2168-07-01"},{"$f":"Time!LJ90","v":"2169-01-01"},{"$f":"Time!LK90","v":"2169-07-01"},{"$f":"Time!LL90","v":"2170-01-01"},{"$f":"Time!LM90","v":"2170-07-01"},{"$f":"Time!LN90","v":"2171-01-01"},{"$f":"Time!LO90","v":"2171-07-01"},{"$f":"Time!LP90","v":"2172-01-01"},{"$f":"Time!LQ90","v":"2172-07-01"},{"$f":"Time!LR90","v":"2173-01-01"},{"$f":"Time!LS90","v":"2173-07-01"},{"$f":"Time!LT90","v":"2174-01-01"},{"$f":"Time!LU90","v":"2174-07-01"},{"$f":"Time!LV90","v":"2175-01-01"},{"$f":"Time!LW90","v":"2175-07-01"},{"$f":"Time!LX90","v":"2176-01-01"},{"$f":"Time!LY90","v":"2176-07-01"},{"$f":"Time!LZ90","v":"2177-01-01"},{"$f":"Time!MA90","v":"2177-07-01"},{"$f":"Time!MB90","v":"2178-01-01"},{"$f":"Time!MC90","v":"2178-07-01"},{"$f":"Time!MD90","v":"2179-01-01"},{"$f":"Time!ME90","v":"2179-07-01"},{"$f":"Time!MF90","v":"2180-01-01"},{"$f":"Time!MG90","v":"2180-07-01"},{"$f":"Time!MH90","v":"2181-01-01"},{"$f":"Time!MI90","v":"2181-07-01"},{"$f":"Time!MJ90","v":"2182-01-01"},{"$f":"Time!MK90","v":"2182-07-01"},{"$f":"Time!ML90","v":"2183-01-01"},{"$f":"Time!MM90","v":"2183-07-01"},{"$f":"Time!MN90","v":"2184-01-01"},{"$f":"Time!MO90","v":"2184-07-01"},{"$f":"Time!MP90","v":"2185-01-01"},{"$f":"Time!MQ90","v":"2185-07-01"},{"$f":"Time!MR90","v":"2186-01-01"},{"$f":"Time!MS90","v":"2186-07-01"},{"$f":"Time!MT90","v":"2187-01-01"},{"$f":"Time!MU90","v":"2187-07-01"},{"$f":"Time!MV90","v":"2188-01-01"},{"$f":"Time!MW90","v":"2188-07-01"},{"$f":"Time!MX90","v":"2189-01-01"},{"$f":"Time!MY90","v":"2189-07-01"},{"$f":"Time!MZ90","v":"2190-01-01"},{"$f":"Time!NA90","v":"2190-07-01"},{"$f":"Time!NB90","v":"2191-01-01"},{"$f":"Time!NC90","v":"2191-07-01"},{"$f":"Time!ND90","v":"2192-01-01"},{"$f":"Time!NE90","v":"2192-07-01"},{"$f":"Time!NF90","v":"2193-01-01"},{"$f":"Time!NG90","v":"2193-07-01"},{"$f":"Time!NH90","v":"2194-01-01"},{"$f":"Time!NI90","v":"2194-07-01"},{"$f":"Time!NJ90","v":"2195-01-01"},{"$f":"Time!NK90","v":"2195-07-01"},{"$f":"Time!NL90","v":"2196-01-01"},{"$f":"Time!NM90","v":"2196-07-01"},{"$f":"Time!NN90","v":"2197-01-01"},{"$f":"Time!NO90","v":"2197-07-01"},{"$f":"Time!NP90","v":"2198-01-01"},{"$f":"Time!NQ90","v":"2198-07-01"},{"$f":"Time!NR90","v":"2199-01-01"},{"$f":"Time!NS90","v":"2199-07-01"},{"$f":"Time!NT90","v":"2200-01-01"},{"$f":"Time!NU90","v":"2200-07-01"},{"$f":"Time!NV90","v":"2201-01-01"},{"$f":"Time!NW90","v":"2201-07-01"},{"$f":"Time!NX90","v":"2202-01-01"},{"$f":"Time!NY90","v":"2202-07-01"},{"$f":"Time!NZ90","v":"2203-01-01"},{"$f":"Time!OA90","v":"2203-07-01"},{"$f":"Time!OB90","v":"2204-01-01"},{"$f":"Time!OC90","v":"2204-07-01"},{"$f":"Time!OD90","v":"2205-01-01"},{"$f":"Time!OE90","v":"2205-07-01"},{"$f":"Time!OF90","v":"2206-01-01"},{"$f":"Time!OG90","v":"2206-07-01"},{"$f":"Time!OH90","v":"2207-01-01"},{"$f":"Time!OI90","v":"2207-07-01"},{"$f":"Time!OJ90","v":"2208-01-01"},{"$f":"Time!OK90","v":"2208-07-01"},{"$f":"Time!OL90","v":"2209-01-01"},{"$f":"Time!OM90","v":"2209-07-01"},{"$f":"Time!ON90","v":"2210-01-01"},{"$f":"Time!OO90","v":"2210-07-01"},{"$f":"Time!OP90","v":"2211-01-01"},{"$f":"Time!OQ90","v":"2211-07-01"},{"$f":"Time!OR90","v":"2212-01-01"},{"$f":"Time!OS90","v":"2212-07-01"},{"$f":"Time!OT90","v":"2213-01-01"},{"$f":"Time!OU90","v":"2213-07-01"},{"$f":"Time!OV90","v":"2214-01-01"},{"$f":"Time!OW90","v":"2214-07-01"},{"$f":"Time!OX90","v":"2215-01-01"},{"$f":"Time!OY90","v":"2215-07-01"},{"$f":"Time!OZ90","v":"2216-01-01"},{"$f":"Time!PA90","v":"2216-07-01"},{"$f":"Time!PB90","v":"2217-01-01"},{"$f":"Time!PC90","v":"2217-07-01"},{"$f":"Time!PD90","v":"2218-01-01"},{"$f":"Time!PE90","v":"2218-07-01"},{"$f":"Time!PF90","v":"2219-01-01"},{"$f":"Time!PG90","v":"2219-07-01"},{"$f":"Time!PH90","v":"2220-01-01"},{"$f":"Time!PI90","v":"2220-07-01"},{"$f":"Time!PJ90","v":"2221-01-01"},{"$f":"Time!PK90","v":"2221-07-01"},{"$f":"Time!PL90","v":"2222-01-01"},{"$f":"Time!PM90","v":"2222-07-01"},{"$f":"Time!PN90","v":"2223-01-01"},{"$f":"Time!PO90","v":"2223-07-01"},{"$f":"Time!PP90","v":"2224-01-01"},{"$f":"Time!PQ90","v":"2224-07-01"},{"$f":"Time!PR90","v":"2225-01-01"},{"$f":"Time!PS90","v":"2225-07-01"},{"$f":"Time!PT90","v":"2226-01-01"},{"$f":"Time!PU90","v":"2226-07-01"},{"$f":"Time!PV90","v":"2227-01-01"},{"$f":"Time!PW90","v":"2227-07-01"},{"$f":"Time!PX90","v":"2228-01-01"},{"$f":"Time!PY90","v":"2228-07-01"},{"$f":"Time!PZ90","v":"2229-01-01"},{"$f":"Time!QA90","v":"2229-07-01"},{"$f":"Time!QB90","v":"2230-01-01"},{"$f":"Time!QC90","v":"2230-07-01"},{"$f":"Time!QD90","v":"2231-01-01"},{"$f":"Time!QE90","v":"2231-07-01"},{"$f":"Time!QF90","v":"2232-01-01"},{"$f":"Time!QG90","v":"2232-07-01"},{"$f":"Time!QH90","v":"2233-01-01"},{"$f":"Time!QI90","v":"2233-07-01"},{"$f":"Time!QJ90","v":"2234-01-01"},{"$f":"Time!QK90","v":"2234-07-01"},{"$f":"Time!QL90","v":"2235-01-01"},{"$f":"Time!QM90","v":"2235-07-01"},{"$f":"Time!QN90","v":"2236-01-01"},{"$f":"Time!QO90","v":"2236-07-01"},{"$f":"Time!QP90","v":"2237-01-01"},{"$f":"Time!QQ90","v":"2237-07-01"},{"$f":"Time!QR90","v":"2238-01-01"},{"$f":"Time!QS90","v":"2238-07-01"},{"$f":"Time!QT90","v":"2239-01-01"},{"$f":"Time!QU90","v":"2239-07-01"},{"$f":"Time!QV90","v":"2240-01-01"},{"$f":"Time!QW90","v":"2240-07-01"},{"$f":"Time!QX90","v":"2241-01-01"},{"$f":"Time!QY90","v":"2241-07-01"},{"$f":"Time!QZ90","v":"2242-01-01"},{"$f":"Time!RA90","v":"2242-07-01"},{"$f":"Time!RB90","v":"2243-01-01"},{"$f":"Time!RC90","v":"2243-07-01"},{"$f":"Time!RD90","v":"2244-01-01"},{"$f":"Time!RE90","v":"2244-07-01"},{"$f":"Time!RF90","v":"2245-01-01"},{"$f":"Time!RG90","v":"2245-07-01"},{"$f":"Time!RH90","v":"2246-01-01"},{"$f":"Time!RI90","v":"2246-07-01"},{"$f":"Time!RJ90","v":"2247-01-01"},{"$f":"Time!RK90","v":"2247-07-01"},{"$f":"Time!RL90","v":"2248-01-01"},{"$f":"Time!RM90","v":"2248-07-01"},{"$f":"Time!RN90","v":"2249-01-01"},{"$f":"Time!RO90","v":"2249-07-01"},{"$f":"Time!RP90","v":"2250-01-01"},{"$f":"Time!RQ90","v":"2250-07-01"},{"$f":"Time!RR90","v":"2251-01-01"},{"$f":"Time!RS90","v":"2251-07-01"},{"$f":"Time!RT90","v":"2252-01-01"},{"$f":"Time!RU90","v":"2252-07-01"},{"$f":"Time!RV90","v":"2253-01-01"},{"$f":"Time!RW90","v":"2253-07-01"},{"$f":"Time!RX90","v":"2254-01-01"},{"$f":"Time!RY90","v":"2254-07-01"},{"$f":"Time!RZ90","v":"2255-01-01"},{"$f":"Time!SA90","v":"2255-07-01"},{"$f":"Time!SB90","v":"2256-01-01"},{"$f":"Time!SC90","v":"2256-07-01"},{"$f":"Time!SD90","v":"2257-01-01"},{"$f":"Time!SE90","v":"2257-07-01"},{"$f":"Time!SF90","v":"2258-01-01"},{"$f":"Time!SG90","v":"2258-07-01"},{"$f":"Time!SH90","v":"2259-01-01"},{"$f":"Time!SI90","v":"2259-07-01"},{"$f":"Time!SJ90","v":"2260-01-01"},{"$f":"Time!SK90","v":"2260-07-01"},{"$f":"Time!SL90","v":"2261-01-01"},{"$f":"Time!SM90","v":"2261-07-01"},{"$f":"Time!SN90","v":"2262-01-01"},{"$f":"Time!SO90","v":"2262-07-01"}]
[null,null,null,null,"Model period beginning - M",{"$f":" Check!$F$9","v":0},"Error chks",null,null,{"$f":"Time!J4","v":"2023-01-01"},{"$f":"Time!K4","v":"2023-02-01"},{"$f":"Time!L4","v":"2023-03-01"},{"$f":"Time!M4","v":"2023-04-01"},{"$f":"Time!N4","v":"2023-05-01"},{"$f":"Time!O4","v":"2023-06-01"},{"$f":"Time!P4","v":"2023-07-01"},{"$f":"Time!Q4","v":"2023-08-01"},{"$f":"Time!R4","v":"2023-09-01"},{"$f":"Time!S4","v":"2023-10-01"},{"$f":"Time!T4","v":"2023-11-01"},{"$f":"Time!U4","v":"2023-12-01"},{"$f":"Time!V4","v":"2024-01-01"},{"$f":"Time!W4","v":"2024-02-01"},{"$f":"Time!X4","v":"2024-03-01"},{"$f":"Time!Y4","v":"2024-04-01"},{"$f":"Time!Z4","v":"2024-05-01"},{"$f":"Time!AA4","v":"2024-06-01"},{"$f":"Time!AB4","v":"2024-07-01"},{"$f":"Time!AC4","v":"2024-08-01"},{"$f":"Time!AD4","v":"2024-09-01"},{"$f":"Time!AE4","v":"2024-10-01"},{"$f":"Time!AF4","v":"2024-11-01"},{"$f":"Time!AG4","v":"2024-12-01"},{"$f":"Time!AH4","v":"2025-01-01"},{"$f":"Time!AI4","v":"2025-02-01"},{"$f":"Time!AJ4","v":"2025-03-01"},{"$f":"Time!AK4","v":"2025-04-01"},{"$f":"Time!AL4","v":"2025-05-01"},{"$f":"Time!AM4","v":"2025-06-01"},{"$f":"Time!AN4","v":"2025-07-01"},{"$f":"Time!AO4","v":"2025-08-01"},{"$f":"Time!AP4","v":"2025-09-01"},{"$f":"Time!AQ4","v":"2025-10-01"},{"$f":"Time!AR4","v":"2025-11-01"},{"$f":"Time!AS4","v":"2025-12-01"},{"$f":"Time!AT4","v":"2026-01-01"},{"$f":"Time!AU4","v":"2026-02-01"},{"$f":"Time!AV4","v":"2026-03-01"},{"$f":"Time!AW4","v":"2026-04-01"},{"$f":"Time!AX4","v":"2026-05-01"},{"$f":"Time!AY4","v":"2026-06-01"},{"$f":"Time!AZ4","v":"2026-07-01"},{"$f":"Time!BA4","v":"2026-08-01"},{"$f":"Time!BB4","v":"2026-09-01"},{"$f":"Time!BC4","v":"2026-10-01"},{"$f":"Time!BD4","v":"2026-11-01"},{"$f":"Time!BE4","v":"2026-12-01"},{"$f":"Time!BF4","v":"2027-01-01"},{"$f":"Time!BG4","v":"2027-02-01"},{"$f":"Time!BH4","v":"2027-03-01"},{"$f":"Time!BI4","v":"2027-04-01"},{"$f":"Time!BJ4","v":"2027-05-01"},{"$f":"Time!BK4","v":"2027-06-01"},{"$f":"Time!BL4","v":"2027-07-01"},{"$f":"Time!BM4","v":"2027-08-01"},{"$f":"Time!BN4","v":"2027-09-01"},{"$f":"Time!BO4","v":"2027-10-01"},{"$f":"Time!BP4","v":"2027-11-01"},{"$f":"Time!BQ4","v":"2027-12-01"},{"$f":"Time!BR4","v":"2028-01-01"},{"$f":"Time!BS4","v":"2028-02-01"},{"$f":"Time!BT4","v":"2028-03-01"},{"$f":"Time!BU4","v":"2028-04-01"},{"$f":"Time!BV4","v":"2028-05-01"},{"$f":"Time!BW4","v":"2028-06-01"},{"$f":"Time!BX4","v":"2028-07-01"},{"$f":"Time!BY4","v":"2028-08-01"},{"$f":"Time!BZ4","v":"2028-09-01"},{"$f":"Time!CA4","v":"2028-10-01"},{"$f":"Time!CB4","v":"2028-11-01"},{"$f":"Time!CC4","v":"2028-12-01"},{"$f":"Time!CD4","v":"2029-01-01"},{"$f":"Time!CE4","v":"2029-02-01"},{"$f":"Time!CF4","v":"2029-03-01"},{"$f":"Time!CG4","v":"2029-04-01"},{"$f":"Time!CH4","v":"2029-05-01"},{"$f":"Time!CI4","v":"2029-06-01"},{"$f":"Time!CJ4","v":"2029-07-01"},{"$f":"Time!CK4","v":"2029-08-01"},{"$f":"Time!CL4","v":"2029-09-01"},{"$f":"Time!CM4","v":"2029-10-01"},{"$f":"Time!CN4","v":"2029-11-01"},{"$f":"Time!CO4","v":"2029-12-01"},{"$f":"Time!CP4","v":"2030-01-01"},{"$f":"Time!CQ4","v":"2030-02-01"},{"$f":"Time!CR4","v":"2030-03-01"},{"$f":"Time!CS4","v":"2030-04-01"},{"$f":"Time!CT4","v":"2030-05-01"},{"$f":"Time!CU4","v":"2030-06-01"},{"$f":"Time!CV4","v":"2030-07-01"},{"$f":"Time!CW4","v":"2030-08-01"},{"$f":"Time!CX4","v":"2030-09-01"},{"$f":"Time!CY4","v":"2030-10-01"},{"$f":"Time!CZ4","v":"2030-11-01"},{"$f":"Time!DA4","v":"2030-12-01"},{"$f":"Time!DB4","v":"2031-01-01"},{"$f":"Time!DC4","v":"2031-02-01"},{"$f":"Time!DD4","v":"2031-03-01"},{"$f":"Time!DE4","v":"2031-04-01"},{"$f":"Time!DF4","v":"2031-05-01"},{"$f":"Time!DG4","v":"2031-06-01"},{"$f":"Time!DH4","v":"2031-07-01"},{"$f":"Time!DI4","v":"2031-08-01"},{"$f":"Time!DJ4","v":"2031-09-01"},{"$f":"Time!DK4","v":"2031-10-01"},{"$f":"Time!DL4","v":"2031-11-01"},{"$f":"Time!DM4","v":"2031-12-01"},{"$f":"Time!DN4","v":"2032-01-01"},{"$f":"Time!DO4","v":"2032-02-01"},{"$f":"Time!DP4","v":"2032-03-01"},{"$f":"Time!DQ4","v":"2032-04-01"},{"$f":"Time!DR4","v":"2032-05-01"},{"$f":"Time!DS4","v":"2032-06-01"},{"$f":"Time!DT4","v":"2032-07-01"},{"$f":"Time!DU4","v":"2032-08-01"},{"$f":"Time!DV4","v":"2032-09-01"},{"$f":"Time!DW4","v":"2032-10-01"},{"$f":"Time!DX4","v":"2032-11-01"},{"$f":"Time!DY4","v":"2032-12-01"},{"$f":"Time!DZ4","v":"2033-01-01"},{"$f":"Time!EA4","v":"2033-02-01"},{"$f":"Time!EB4","v":"2033-03-01"},{"$f":"Time!EC4","v":"2033-04-01"},{"$f":"Time!ED4","v":"2033-05-01"},{"$f":"Time!EE4","v":"2033-06-01"},{"$f":"Time!EF4","v":"2033-07-01"},{"$f":"Time!EG4","v":"2033-08-01"},{"$f":"Time!EH4","v":"2033-09-01"},{"$f":"Time!EI4","v":"2033-10-01"},{"$f":"Time!EJ4","v":"2033-11-01"},{"$f":"Time!EK4","v":"2033-12-01"},{"$f":"Time!EL4","v":"2034-01-01"},{"$f":"Time!EM4","v":"2034-02-01"},{"$f":"Time!EN4","v":"2034-03-01"},{"$f":"Time!EO4","v":"2034-04-01"},{"$f":"Time!EP4","v":"2034-05-01"},{"$f":"Time!EQ4","v":"2034-06-01"},{"$f":"Time!ER4","v":"2034-07-01"},{"$f":"Time!ES4","v":"2034-08-01"},{"$f":"Time!ET4","v":"2034-09-01"},{"$f":"Time!EU4","v":"2034-10-01"},{"$f":"Time!EV4","v":"2034-11-01"},{"$f":"Time!EW4","v":"2034-12-01"},{"$f":"Time!EX4","v":"2035-01-01"},{"$f":"Time!EY4","v":"2035-02-01"},{"$f":"Time!EZ4","v":"2035-03-01"},{"$f":"Time!FA4","v":"2035-04-01"},{"$f":"Time!FB4","v":"2035-05-01"},{"$f":"Time!FC4","v":"2035-06-01"},{"$f":"Time!FD4","v":"2035-07-01"},{"$f":"Time!FE4","v":"2035-08-01"},{"$f":"Time!FF4","v":"2035-09-01"},{"$f":"Time!FG4","v":"2035-10-01"},{"$f":"Time!FH4","v":"2035-11-01"},{"$f":"Time!FI4","v":"2035-12-01"},{"$f":"Time!FJ4","v":"2036-01-01"},{"$f":"Time!FK4","v":"2036-02-01"},{"$f":"Time!FL4","v":"2036-03-01"},{"$f":"Time!FM4","v":"2036-04-01"},{"$f":"Time!FN4","v":"2036-05-01"},{"$f":"Time!FO4","v":"2036-06-01"},{"$f":"Time!FP4","v":"2036-07-01"},{"$f":"Time!FQ4","v":"2036-08-01"},{"$f":"Time!FR4","v":"2036-09-01"},{"$f":"Time!FS4","v":"2036-10-01"},{"$f":"Time!FT4","v":"2036-11-01"},{"$f":"Time!FU4","v":"2036-12-01"},{"$f":"Time!FV4","v":"2037-01-01"},{"$f":"Time!FW4","v":"2037-02-01"},{"$f":"Time!FX4","v":"2037-03-01"},{"$f":"Time!FY4","v":"2037-04-01"},{"$f":"Time!FZ4","v":"2037-05-01"},{"$f":"Time!GA4","v":"2037-06-01"},{"$f":"Time!GB4","v":"2037-07-01"},{"$f":"Time!GC4","v":"2037-08-01"},{"$f":"Time!GD4","v":"2037-09-01"},{"$f":"Time!GE4","v":"2037-10-01"},{"$f":"Time!GF4","v":"2037-11-01"},{"$f":"Time!GG4","v":"2037-12-01"},{"$f":"Time!GH4","v":"2038-01-01"},{"$f":"Time!GI4","v":"2038-02-01"},{"$f":"Time!GJ4","v":"2038-03-01"},{"$f":"Time!GK4","v":"2038-04-01"},{"$f":"Time!GL4","v":"2038-05-01"},{"$f":"Time!GM4","v":"2038-06-01"},{"$f":"Time!GN4","v":"2038-07-01"},{"$f":"Time!GO4","v":"2038-08-01"},{"$f":"Time!GP4","v":"2038-09-01"},{"$f":"Time!GQ4","v":"2038-10-01"},{"$f":"Time!GR4","v":"2038-11-01"},{"$f":"Time!GS4","v":"2038-12-01"},{"$f":"Time!GT4","v":"2039-01-01"},{"$f":"Time!GU4","v":"2039-02-01"},{"$f":"Time!GV4","v":"2039-03-01"},{"$f":"Time!GW4","v":"2039-04-01"},{"$f":"Time!GX4","v":"2039-05-01"},{"$f":"Time!GY4","v":"2039-06-01"},{"$f":"Time!GZ4","v":"2039-07-01"},{"$f":"Time!HA4","v":"2039-08-01"},{"$f":"Time!HB4","v":"2039-09-01"},{"$f":"Time!HC4","v":"2039-10-01"},{"$f":"Time!HD4","v":"2039-11-01"},{"$f":"Time!HE4","v":"2039-12-01"},{"$f":"Time!HF4","v":"2040-01-01"},{"$f":"Time!HG4","v":"2040-02-01"},{"$f":"Time!HH4","v":"2040-03-01"},{"$f":"Time!HI4","v":"2040-04-01"},{"$f":"Time!HJ4","v":"2040-05-01"},{"$f":"Time!HK4","v":"2040-06-01"},{"$f":"Time!HL4","v":"2040-07-01"},{"$f":"Time!HM4","v":"2040-08-01"},{"$f":"Time!HN4","v":"2040-09-01"},{"$f":"Time!HO4","v":"2040-10-01"},{"$f":"Time!HP4","v":"2040-11-01"},{"$f":"Time!HQ4","v":"2040-12-01"},{"$f":"Time!HR4","v":"2041-01-01"},{"$f":"Time!HS4","v":"2041-02-01"},{"$f":"Time!HT4","v":"2041-03-01"},{"$f":"Time!HU4","v":"2041-04-01"},{"$f":"Time!HV4","v":"2041-05-01"},{"$f":"Time!HW4","v":"2041-06-01"},{"$f":"Time!HX4","v":"2041-07-01"},{"$f":"Time!HY4","v":"2041-08-01"},{"$f":"Time!HZ4","v":"2041-09-01"},{"$f":"Time!IA4","v":"2041-10-01"},{"$f":"Time!IB4","v":"2041-11-01"},{"$f":"Time!IC4","v":"2041-12-01"},{"$f":"Time!ID4","v":"2042-01-01"},{"$f":"Time!IE4","v":"2042-02-01"},{"$f":"Time!IF4","v":"2042-03-01"},{"$f":"Time!IG4","v":"2042-04-01"},{"$f":"Time!IH4","v":"2042-05-01"},{"$f":"Time!II4","v":"2042-06-01"},{"$f":"Time!IJ4","v":"2042-07-01"},{"$f":"Time!IK4","v":"2042-08-01"},{"$f":"Time!IL4","v":"2042-09-01"},{"$f":"Time!IM4","v":"2042-10-01"},{"$f":"Time!IN4","v":"2042-11-01"},{"$f":"Time!IO4","v":"2042-12-01"},{"$f":"Time!IP4","v":"2043-01-01"},{"$f":"Time!IQ4","v":"2043-02-01"},{"$f":"Time!IR4","v":"2043-03-01"},{"$f":"Time!IS4","v":"2043-04-01"},{"$f":"Time!IT4","v":"2043-05-01"},{"$f":"Time!IU4","v":"2043-06-01"},{"$f":"Time!IV4","v":"2043-07-01"},{"$f":"Time!IW4","v":"2043-08-01"},{"$f":"Time!IX4","v":"2043-09-01"},{"$f":"Time!IY4","v":"2043-10-01"},{"$f":"Time!IZ4","v":"2043-11-01"},{"$f":"Time!JA4","v":"2043-12-01"},{"$f":"Time!JB4","v":"2044-01-01"},{"$f":"Time!JC4","v":"2044-02-01"},{"$f":"Time!JD4","v":"2044-03-01"},{"$f":"Time!JE4","v":"2044-04-01"},{"$f":"Time!JF4","v":"2044-05-01"},{"$f":"Time!JG4","v":"2044-06-01"},{"$f":"Time!JH4","v":"2044-07-01"},{"$f":"Time!JI4","v":"2044-08-01"},{"$f":"Time!JJ4","v":"2044-09-01"},{"$f":"Time!JK4","v":"2044-10-01"},{"$f":"Time!JL4","v":"2044-11-01"},{"$f":"Time!JM4","v":"2044-12-01"},{"$f":"Time!JN4","v":"2045-01-01"},{"$f":"Time!JO4","v":"2045-02-01"},{"$f":"Time!JP4","v":"2045-03-01"},{"$f":"Time!JQ4","v":"2045-04-01"},{"$f":"Time!JR4","v":"2045-05-01"},{"$f":"Time!JS4","v":"2045-06-01"},{"$f":"Time!JT4","v":"2045-07-01"},{"$f":"Time!JU4","v":"2045-08-01"},{"$f":"Time!JV4","v":"2045-09-01"},{"$f":"Time!JW4","v":"2045-10-01"},{"$f":"Time!JX4","v":"2045-11-01"},{"$f":"Time!JY4","v":"2045-12-01"},{"$f":"Time!JZ4","v":"2046-01-01"},{"$f":"Time!KA4","v":"2046-02-01"},{"$f":"Time!KB4","v":"2046-03-01"},{"$f":"Time!KC4","v":"2046-04-01"},{"$f":"Time!KD4","v":"2046-05-01"},{"$f":"Time!KE4","v":"2046-06-01"},{"$f":"Time!KF4","v":"2046-07-01"},{"$f":"Time!KG4","v":"2046-08-01"},{"$f":"Time!KH4","v":"2046-09-01"},{"$f":"Time!KI4","v":"2046-10-01"},{"$f":"Time!KJ4","v":"2046-11-01"},{"$f":"Time!KK4","v":"2046-12-01"},{"$f":"Time!KL4","v":"2047-01-01"},{"$f":"Time!KM4","v":"2047-02-01"},{"$f":"Time!KN4","v":"2047-03-01"},{"$f":"Time!KO4","v":"2047-04-01"},{"$f":"Time!KP4","v":"2047-05-01"},{"$f":"Time!KQ4","v":"2047-06-01"},{"$f":"Time!KR4","v":"2047-07-01"},{"$f":"Time!KS4","v":"2047-08-01"},{"$f":"Time!KT4","v":"2047-09-01"},{"$f":"Time!KU4","v":"2047-10-01"},{"$f":"Time!KV4","v":"2047-11-01"},{"$f":"Time!KW4","v":"2047-12-01"},{"$f":"Time!KX4","v":"2048-01-01"},{"$f":"Time!KY4","v":"2048-02-01"},{"$f":"Time!KZ4","v":"2048-03-01"},{"$f":"Time!LA4","v":"2048-04-01"},{"$f":"Time!LB4","v":"2048-05-01"},{"$f":"Time!LC4","v":"2048-06-01"},{"$f":"Time!LD4","v":"2048-07-01"},{"$f":"Time!LE4","v":"2048-08-01"},{"$f":"Time!LF4","v":"2048-09-01"},{"$f":"Time!LG4","v":"2048-10-01"},{"$f":"Time!LH4","v":"2048-11-01"},{"$f":"Time!LI4","v":"2048-12-01"},{"$f":"Time!LJ4","v":"2049-01-01"},{"$f":"Time!LK4","v":"2049-02-01"},{"$f":"Time!LL4","v":"2049-03-01"},{"$f":"Time!LM4","v":"2049-04-01"},{"$f":"Time!LN4","v":"2049-05-01"},{"$f":"Time!LO4","v":"2049-06-01"},{"$f":"Time!LP4","v":"2049-07-01"},{"$f":"Time!LQ4","v":"2049-08-01"},{"$f":"Time!LR4","v":"2049-09-01"},{"$f":"Time!LS4","v":"2049-10-01"},{"$f":"Time!LT4","v":"2049-11-01"},{"$f":"Time!LU4","v":"2049-12-01"},{"$f":"Time!LV4","v":"2050-01-01"},{"$f":"Time!LW4","v":"2050-02-01"},{"$f":"Time!LX4","v":"2050-03-01"},{"$f":"Time!LY4","v":"2050-04-01"},{"$f":"Time!LZ4","v":"2050-05-01"},{"$f":"Time!MA4","v":"2050-06-01"},{"$f":"Time!MB4","v":"2050-07-01"},{"$f":"Time!MC4","v":"2050-08-01"},{"$f":"Time!MD4","v":"2050-09-01"},{"$f":"Time!ME4","v":"2050-10-01"},{"$f":"Time!MF4","v":"2050-11-01"},{"$f":"Time!MG4","v":"2050-12-01"},{"$f":"Time!MH4","v":"2051-01-01"},{"$f":"Time!MI4","v":"2051-02-01"},{"$f":"Time!MJ4","v":"2051-03-01"},{"$f":"Time!MK4","v":"2051-04-01"},{"$f":"Time!ML4","v":"2051-05-01"},{"$f":"Time!MM4","v":"2051-06-01"},{"$f":"Time!MN4","v":"2051-07-01"},{"$f":"Time!MO4","v":"2051-08-01"},{"$f":"Time!MP4","v":"2051-09-01"},{"$f":"Time!MQ4","v":"2051-10-01"},{"$f":"Time!MR4","v":"2051-11-01"},{"$f":"Time!MS4","v":"2051-12-01"},{"$f":"Time!MT4","v":"2052-01-01"},{"$f":"Time!MU4","v":"2052-02-01"},{"$f":"Time!MV4","v":"2052-03-01"},{"$f":"Time!MW4","v":"2052-04-01"},{"$f":"Time!MX4","v":"2052-05-01"},{"$f":"Time!MY4","v":"2052-06-01"},{"$f":"Time!MZ4","v":"2052-07-01"},{"$f":"Time!NA4","v":"2052-08-01"},{"$f":"Time!NB4","v":"2052-09-01"},{"$f":"Time!NC4","v":"2052-10-01"},{"$f":"Time!ND4","v":"2052-11-01"},{"$f":"Time!NE4","v":"2052-12-01"},{"$f":"Time!NF4","v":"2053-01-01"},{"$f":"Time!NG4","v":"2053-02-01"},{"$f":"Time!NH4","v":"2053-03-01"},{"$f":"Time!NI4","v":"2053-04-01"},{"$f":"Time!NJ4","v":"2053-05-01"},{"$f":"Time!NK4","v":"2053-06-01"},{"$f":"Time!NL4","v":"2053-07-01"},{"$f":"Time!NM4","v":"2053-08-01"},{"$f":"Time!NN4","v":"2053-09-01"},{"$f":"Time!NO4","v":"2053-10-01"},{"$f":"Time!NP4","v":"2053-11-01"},{"$f":"Time!NQ4","v":"2053-12-01"},{"$f":"Time!NR4","v":"2054-01-01"},{"$f":"Time!NS4","v":"2054-02-01"},{"$f":"Time!NT4","v":"2054-03-01"},{"$f":"Time!NU4","v":"2054-04-01"},{"$f":"Time!NV4","v":"2054-05-01"},{"$f":"Time!NW4","v":"2054-06-01"},{"$f":"Time!NX4","v":"2054-07-01"},{"$f":"Time!NY4","v":"2054-08-01"},{"$f":"Time!NZ4","v":"2054-09-01"},{"$f":"Time!OA4","v":"2054-10-01"},{"$f":"Time!OB4","v":"2054-11-01"},{"$f":"Time!OC4","v":"2054-12-01"},{"$f":"Time!OD4","v":"2055-01-01"},{"$f":"Time!OE4","v":"2055-02-01"},{"$f":"Time!OF4","v":"2055-03-01"},{"$f":"Time!OG4","v":"2055-04-01"},{"$f":"Time!OH4","v":"2055-05-01"},{"$f":"Time!OI4","v":"2055-06-01"},{"$f":"Time!OJ4","v":"2055-07-01"},{"$f":"Time!OK4","v":"2055-08-01"},{"$f":"Time!OL4","v":"2055-09-01"},{"$f":"Time!OM4","v":"2055-10-01"},{"$f":"Time!ON4","v":"2055-11-01"},{"$f":"Time!OO4","v":"2055-12-01"},{"$f":"Time!OP4","v":"2056-01-01"},{"$f":"Time!OQ4","v":"2056-02-01"},{"$f":"Time!OR4","v":"2056-03-01"},{"$f":"Time!OS4","v":"2056-04-01"},{"$f":"Time!OT4","v":"2056-05-01"},{"$f":"Time!OU4","v":"2056-06-01"},{"$f":"Time!OV4","v":"2056-07-01"},{"$f":"Time!OW4","v":"2056-08-01"},{"$f":"Time!OX4","v":"2056-09-01"},{"$f":"Time!OY4","v":"2056-10-01"},{"$f":"Time!OZ4","v":"2056-11-01"},{"$f":"Time!PA4","v":"2056-12-01"},{"$f":"Time!PB4","v":"2057-01-01"},{"$f":"Time!PC4","v":"2057-02-01"},{"$f":"Time!PD4","v":"2057-03-01"},{"$f":"Time!PE4","v":"2057-04-01"},{"$f":"Time!PF4","v":"2057-05-01"},{"$f":"Time!PG4","v":"2057-06-01"},{"$f":"Time!PH4","v":"2057-07-01"},{"$f":"Time!PI4","v":"2057-08-01"},{"$f":"Time!PJ4","v":"2057-09-01"},{"$f":"Time!PK4","v":"2057-10-01"},{"$f":"Time!PL4","v":"2057-11-01"},{"$f":"Time!PM4","v":"2057-12-01"},{"$f":"Time!PN4","v":"2058-01-01"},{"$f":"Time!PO4","v":"2058-02-01"},{"$f":"Time!PP4","v":"2058-03-01"},{"$f":"Time!PQ4","v":"2058-04-01"},{"$f":"Time!PR4","v":"2058-05-01"},{"$f":"Time!PS4","v":"2058-06-01"},{"$f":"Time!PT4","v":"2058-07-01"},{"$f":"Time!PU4","v":"2058-08-01"},{"$f":"Time!PV4","v":"2058-09-01"},{"$f":"Time!PW4","v":"2058-10-01"},{"$f":"Time!PX4","v":"2058-11-01"},{"$f":"Time!PY4","v":"2058-12-01"},{"$f":"Time!PZ4","v":"2059-01-01"},{"$f":"Time!QA4","v":"2059-02-01"},{"$f":"Time!QB4","v":"2059-03-01"},{"$f":"Time!QC4","v":"2059-04-01"},{"$f":"Time!QD4","v":"2059-05-01"},{"$f":"Time!QE4","v":"2059-06-01"},{"$f":"Time!QF4","v":"2059-07-01"},{"$f":"Time!QG4","v":"2059-08-01"},{"$f":"Time!QH4","v":"2059-09-01"},{"$f":"Time!QI4","v":"2059-10-01"},{"$f":"Time!QJ4","v":"2059-11-01"},{"$f":"Time!QK4","v":"2059-12-01"},{"$f":"Time!QL4","v":"2060-01-01"},{"$f":"Time!QM4","v":"2060-02-01"},{"$f":"Time!QN4","v":"2060-03-01"},{"$f":"Time!QO4","v":"2060-04-01"},{"$f":"Time!QP4","v":"2060-05-01"},{"$f":"Time!QQ4","v":"2060-06-01"},{"$f":"Time!QR4","v":"2060-07-01"},{"$f":"Time!QS4","v":"2060-08-01"},{"$f":"Time!QT4","v":"2060-09-01"},{"$f":"Time!QU4","v":"2060-10-01"},{"$f":"Time!QV4","v":"2060-11-01"},{"$f":"Time!QW4","v":"2060-12-01"},{"$f":"Time!QX4","v":"2061-01-01"},{"$f":"Time!QY4","v":"2061-02-01"},{"$f":"Time!QZ4","v":"2061-03-01"},{"$f":"Time!RA4","v":"2061-04-01"},{"$f":"Time!RB4","v":"2061-05-01"},{"$f":"Time!RC4","v":"2061-06-01"},{"$f":"Time!RD4","v":"2061-07-01"},{"$f":"Time!RE4","v":"2061-08-01"},{"$f":"Time!RF4","v":"2061-09-01"},{"$f":"Time!RG4","v":"2061-10-01"},{"$f":"Time!RH4","v":"2061-11-01"},{"$f":"Time!RI4","v":"2061-12-01"},{"$f":"Time!RJ4","v":"2062-01-01"},{"$f":"Time!RK4","v":"2062-02-01"},{"$f":"Time!RL4","v":"2062-03-01"},{"$f":"Time!RM4","v":"2062-04-01"},{"$f":"Time!RN4","v":"2062-05-01"},{"$f":"Time!RO4","v":"2062-06-01"},{"$f":"Time!RP4","v":"2062-07-01"},{"$f":"Time!RQ4","v":"2062-08-01"},{"$f":"Time!RR4","v":"2062-09-01"},{"$f":"Time!RS4","v":"2062-10-01"},{"$f":"Time!RT4","v":"2062-11-01"},{"$f":"Time!RU4","v":"2062-12-01"},{"$f":"Time!RV4","v":"2063-01-01"},{"$f":"Time!RW4","v":"2063-02-01"},{"$f":"Time!RX4","v":"2063-03-01"},{"$f":"Time!RY4","v":"2063-04-01"},{"$f":"Time!RZ4","v":"2063-05-01"},{"$f":"Time!SA4","v":"2063-06-01"},{"$f":"Time!SB4","v":"2063-07-01"},{"$f":"Time!SC4","v":"2063-08-01"},{"$f":"Time!SD4","v":"2063-09-01"},{"$f":"Time!SE4","v":"2063-10-01"},{"$f":"Time!SF4","v":"2063-11-01"},{"$f":"Time!SG4","v":"2063-12-01"},{"$f":"Time!SH4","v":"2064-01-01"},{"$f":"Time!SI4","v":"2064-02-01"},{"$f":"Time!SJ4","v":"2064-03-01"},{"$f":"Time!SK4","v":"2064-04-01"},{"$f":"Time!SL4","v":"2064-05-01"},{"$f":"Time!SM4","v":"2064-06-01"},{"$f":"Time!SN4","v":"2064-07-01"},{"$f":"Time!SO4","v":"2064-08-01"}]
[null,null,null,null,"Model period ending - M",{"$f":" Check!$F$9","v":0},"Error chks",null,null,{"$f":"Time!J5","v":"2023-01-31"},{"$f":"Time!K5","v":"2023-02-28"},{"$f":"Time!L5","v":"2023-03-31"},{"$f":"Time!M5","v":"2023-04-30"},{"$f":"Time!N5","v":"2023-05-31"},{"$f":"Time!O5","v":"2023-06-30"},{"$f":"Time!P5","v":"2023-07-31"},{"$f":"Time!Q5","v":"2023-08-31"},{"$f":"Time!R5","v":"2023-09-30"},{"$f":"Time!S5","v":"2023-10-31"},{"$f":"Time!T5","v":"2023-11-30"},{"$f":"Time!U5","v":"2023-12-31"},{"$f":"Time!V5","v":"2024-01-31"},{"$f":"Time!W5","v":"2024-02-29"},{"$f":"Time!X5","v":"2024-03-31"},{"$f":"Time!Y5","v":"2024-04-30"},{"$f":"Time!Z5","v":"2024-05-31"},{"$f":"Time!AA5","v":"2024-06-30"},{"$f":"Time!AB5","v":"2024-07-31"},{"$f":"Time!AC5","v":"2024-08-31"},{"$f":"Time!AD5","v":"2024-09-30"},{"$f":"Time!AE5","v":"2024-10-31"},{"$f":"Time!AF5","v":"2024-11-30"},{"$f":"Time!AG5","v":"2024-12-31"},{"$f":"Time!AH5","v":"2025-01-31"},{"$f":"Time!AI5","v":"2025-02-28"},{"$f":"Time!AJ5","v":"2025-03-31"},{"$f":"Time!AK5","v":"2025-04-30"},{"$f":"Time!AL5","v":"2025-05-31"},{"$f":"Time!AM5","v":"2025-06-30"},{"$f":"Time!AN5","v":"2025-07-31"},{"$f":"Time!AO5","v":"2025-08-31"},{"$f":"Time!AP5","v":"2025-09-30"},{"$f":"Time!AQ5","v":"2025-10-31"},{"$f":"Time!AR5","v":"2025-11-30"},{"$f":"Time!AS5","v":"2025-12-31"},{"$f":"Time!AT5","v":"2026-01-31"},{"$f":"Time!AU5","v":"2026-02-28"},{"$f":"Time!AV5","v":"2026-03-31"},{"$f":"Time!AW5","v":"2026-04-30"},{"$f":"Time!AX5","v":"2026-05-31"},{"$f":"Time!AY5","v":"2026-06-30"},{"$f":"Time!AZ5","v":"2026-07-31"},{"$f":"Time!BA5","v":"2026-08-31"},{"$f":"Time!BB5","v":"2026-09-30"},{"$f":"Time!BC5","v":"2026-10-31"},{"$f":"Time!BD5","v":"2026-11-30"},{"$f":"Time!BE5","v":"2026-12-31"},{"$f":"Time!BF5","v":"2027-01-31"},{"$f":"Time!BG5","v":"2027-02-28"},{"$f":"Time!BH5","v":"2027-03-31"},{"$f":"Time!BI5","v":"2027-04-30"},{"$f":"Time!BJ5","v":"2027-05-31"},{"$f":"Time!BK5","v":"2027-06-30"},{"$f":"Time!BL5","v":"2027-07-31"},{"$f":"Time!BM5","v":"2027-08-31"},{"$f":"Time!BN5","v":"2027-09-30"},{"$f":"Time!BO5","v":"2027-10-31"},{"$f":"Time!BP5","v":"2027-11-30"},{"$f":"Time!BQ5","v":"2027-12-31"},{"$f":"Time!BR5","v":"2028-01-31"},{"$f":"Time!BS5","v":"2028-02-29"},{"$f":"Time!BT5","v":"2028-03-31"},{"$f":"Time!BU5","v":"2028-04-30"},{"$f":"Time!BV5","v":"2028-05-31"},{"$f":"Time!BW5","v":"2028-06-30"},{"$f":"Time!BX5","v":"2028-07-31"},{"$f":"Time!BY5","v":"2028-08-31"},{"$f":"Time!BZ5","v":"2028-09-30"},{"$f":"Time!CA5","v":"2028-10-31"},{"$f":"Time!CB5","v":"2028-11-30"},{"$f":"Time!CC5","v":"2028-12-31"},{"$f":"Time!CD5","v":"2029-01-31"},{"$f":"Time!CE5","v":"2029-02-28"},{"$f":"Time!CF5","v":"2029-03-31"},{"$f":"Time!CG5","v":"2029-04-30"},{"$f":"Time!CH5","v":"2029-05-31"},{"$f":"Time!CI5","v":"2029-06-30"},{"$f":"Time!CJ5","v":"2029-07-31"},{"$f":"Time!CK5","v":"2029-08-31"},{"$f":"Time!CL5","v":"2029-09-30"},{"$f":"Time!CM5","v":"2029-10-31"},{"$f":"Time!CN5","v":"2029-11-30"},{"$f":"Time!CO5","v":"2029-12-31"},{"$f":"Time!CP5","v":"2030-01-31"},{"$f":"Time!CQ5","v":"2030-02-28"},{"$f":"Time!CR5","v":"2030-03-31"},{"$f":"Time!CS5","v":"2030-04-30"},{"$f":"Time!CT5","v":"2030-05-31"},{"$f":"Time!CU5","v":"2030-06-30"},{"$f":"Time!CV5","v":"2030-07-31"},{"$f":"Time!CW5","v":"2030-08-31"},{"$f":"Time!CX5","v":"2030-09-30"},{"$f":"Time!CY5","v":"2030-10-31"},{"$f":"Time!CZ5","v":"2030-11-30"},{"$f":"Time!DA5","v":"2030-12-31"},{"$f":"Time!DB5","v":"2031-01-31"},{"$f":"Time!DC5","v":"2031-02-28"},{"$f":"Time!DD5","v":"2031-03-31"},{"$f":"Time!DE5","v":"2031-04-30"},{"$f":"Time!DF5","v":"2031-05-31"},{"$f":"Time!DG5","v":"2031-06-30"},{"$f":"Time!DH5","v":"2031-07-31"},{"$f":"Time!DI5","v":"2031-08-31"},{"$f":"Time!DJ5","v":"2031-09-30"},{"$f":"Time!DK5","v":"2031-10-31"},{"$f":"Time!DL5","v":"2031-11-30"},{"$f":"Time!DM5","v":"2031-12-31"},{"$f":"Time!DN5","v":"2032-01-31"},{"$f":"Time!DO5","v":"2032-02-29"},{"$f":"Time!DP5","v":"2032-03-31"},{"$f":"Time!DQ5","v":"2032-04-30"},{"$f":"Time!DR5","v":"2032-05-31"},{"$f":"Time!DS5","v":"2032-06-30"},{"$f":"Time!DT5","v":"2032-07-31"},{"$f":"Time!DU5","v":"2032-08-31"},{"$f":"Time!DV5","v":"2032-09-30"},{"$f":"Time!DW5","v":"2032-10-31"},{"$f":"Time!DX5","v":"2032-11-30"},{"$f":"Time!DY5","v":"2032-12-31"},{"$f":"Time!DZ5","v":"2033-01-31"},{"$f":"Time!EA5","v":"2033-02-28"},{"$f":"Time!EB5","v":"2033-03-31"},{"$f":"Time!EC5","v":"2033-04-30"},{"$f":"Time!ED5","v":"2033-05-31"},{"$f":"Time!EE5","v":"2033-06-30"},{"$f":"Time!EF5","v":"2033-07-31"},{"$f":"Time!EG5","v":"2033-08-31"},{"$f":"Time!EH5","v":"2033-09-30"},{"$f":"Time!EI5","v":"2033-10-31"},{"$f":"Time!EJ5","v":"2033-11-30"},{"$f":"Time!EK5","v":"2033-12-31"},{"$f":"Time!EL5","v":"2034-01-31"},{"$f":"Time!EM5","v":"2034-02-28"},{"$f":"Time!EN5","v":"2034-03-31"},{"$f":"Time!EO5","v":"2034-04-30"},{"$f":"Time!EP5","v":"2034-05-31"},{"$f":"Time!EQ5","v":"2034-06-30"},{"$f":"Time!ER5","v":"2034-07-31"},{"$f":"Time!ES5","v":"2034-08-31"},{"$f":"Time!ET5","v":"2034-09-30"},{"$f":"Time!EU5","v":"2034-10-31"},{"$f":"Time!EV5","v":"2034-11-30"},{"$f":"Time!EW5","v":"2034-12-31"},{"$f":"Time!EX5","v":"2035-01-31"},{"$f":"Time!EY5","v":"2035-02-28"},{"$f":"Time!EZ5","v":"2035-03-31"},{"$f":"Time!FA5","v":"2035-04-30"},{"$f":"Time!FB5","v":"2035-05-31"},{"$f":"Time!FC5","v":"2035-06-30"},{"$f":"Time!FD5","v":"2035-07-31"},{"$f":"Time!FE5","v":"2035-08-31"},{"$f":"Time!FF5","v":"2035-09-30"},{"$f":"Time!FG5","v":"2035-10-31"},{"$f":"Time!FH5","v":"2035-11-30"},{"$f":"Time!FI5","v":"2035-12-31"},{"$f":"Time!FJ5","v":"2036-01-31"},{"$f":"Time!FK5","v":"2036-02-29"},{"$f":"Time!FL5","v":"2036-03-31"},{"$f":"Time!FM5","v":"2036-04-30"},{"$f":"Time!FN5","v":"2036-05-31"},{"$f":"Time!FO5","v":"2036-06-30"},{"$f":"Time!FP5","v":"2036-07-31"},{"$f":"Time!FQ5","v":"2036-08-31"},{"$f":"Time!FR5","v":"2036-09-30"},{"$f":"Time!FS5","v":"2036-10-31"},{"$f":"Time!FT5","v":"2036-11-30"},{"$f":"Time!FU5","v":"2036-12-31"},{"$f":"Time!FV5","v":"2037-01-31"},{"$f":"Time!FW5","v":"2037-02-28"},{"$f":"Time!FX5","v":"2037-03-31"},{"$f":"Time!FY5","v":"2037-04-30"},{"$f":"Time!FZ5","v":"2037-05-31"},{"$f":"Time!GA5","v":"2037-06-30"},{"$f":"Time!GB5","v":"2037-07-31"},{"$f":"Time!GC5","v":"2037-08-31"},{"$f":"Time!GD5","v":"2037-09-30"},{"$f":"Time!GE5","v":"2037-10-31"},{"$f":"Time!GF5","v":"2037-11-30"},{"$f":"Time!GG5","v":"2037-12-31"},{"$f":"Time!GH5","v":"2038-01-31"},{"$f":"Time!GI5","v":"2038-02-28"},{"$f":"Time!GJ5","v":"2038-03-31"},{"$f":"Time!GK5","v":"2038-04-30"},{"$f":"Time!GL5","v":"2038-05-31"},{"$f":"Time!GM5","v":"2038-06-30"},{"$f":"Time!GN5","v":"2038-07-31"},{"$f":"Time!GO5","v":"2038-08-31"},{"$f":"Time!GP5","v":"2038-09-30"},{"$f":"Time!GQ5","v":"2038-10-31"},{"$f":"Time!GR5","v":"2038-11-30"},{"$f":"Time!GS5","v":"2038-12-31"},{"$f":"Time!GT5","v":"2039-01-31"},{"$f":"Time!GU5","v":"2039-02-28"},{"$f":"Time!GV5","v":"2039-03-31"},{"$f":"Time!GW5","v":"2039-04-30"},{"$f":"Time!GX5","v":"2039-05-31"},{"$f":"Time!GY5","v":"2039-06-30"},{"$f":"Time!GZ5","v":"2039-07-31"},{"$f":"Time!HA5","v":"2039-08-31"},{"$f":"Time!HB5","v":"2039-09-30"},{"$f":"Time!HC5","v":"2039-10-31"},{"$f":"Time!HD5","v":"2039-11-30"},{"$f":"Time!HE5","v":"2039-12-31"},{"$f":"Time!HF5","v":"2040-01-31"},{"$f":"Time!HG5","v":"2040-02-29"},{"$f":"Time!HH5","v":"2040-03-31"},{"$f":"Time!HI5","v":"2040-04-30"},{"$f":"Time!HJ5","v":"2040-05-31"},{"$f":"Time!HK5","v":"2040-06-30"},{"$f":"Time!HL5","v":"2040-07-31"},{"$f":"Time!HM5","v":"2040-08-31"},{"$f":"Time!HN5","v":"2040-09-30"},{"$f":"Time!HO5","v":"2040-10-31"},{"$f":"Time!HP5","v":"2040-11-30"},{"$f":"Time!HQ5","v":"2040-12-31"},{"$f":"Time!HR5","v":"2041-01-31"},{"$f":"Time!HS5","v":"2041-02-28"},{"$f":"Time!HT5","v":"2041-03-31"},{"$f":"Time!HU5","v":"2041-04-30"},{"$f":"Time!HV5","v":"2041-05-31"},{"$f":"Time!HW5","v":"2041-06-30"},{"$f":"Time!HX5","v":"2041-07-31"},{"$f":"Time!HY5","v":"2041-08-31"},{"$f":"Time!HZ5","v":"2041-09-30"},{"$f":"Time!IA5","v":"2041-10-31"},{"$f":"Time!IB5","v":"2041-11-30"},{"$f":"Time!IC5","v":"2041-12-31"},{"$f":"Time!ID5","v":"2042-01-31"},{"$f":"Time!IE5","v":"2042-02-28"},{"$f":"Time!IF5","v":"2042-03-31"},{"$f":"Time!IG5","v":"2042-04-30"},{"$f":"Time!IH5","v":"2042-05-31"},{"$f":"Time!II5","v":"2042-06-30"},{"$f":"Time!IJ5","v":"2042-07-31"},{"$f":"Time!IK5","v":"2042-08-31"},{"$f":"Time!IL5","v":"2042-09-30"},{"$f":"Time!IM5","v":"2042-10-31"},{"$f":"Time!IN5","v":"2042-11-30"},{"$f":"Time!IO5","v":"2042-12-31"},{"$f":"Time!IP5","v":"2043-01-31"},{"$f":"Time!IQ5","v":"2043-02-28"},{"$f":"Time!IR5","v":"2043-03-31"},{"$f":"Time!IS5","v":"2043-04-30"},{"$f":"Time!IT5","v":"2043-05-31"},{"$f":"Time!IU5","v":"2043-06-30"},{"$f":"Time!IV5","v":"2043-07-31"},{"$f":"Time!IW5","v":"2043-08-31"},{"$f":"Time!IX5","v":"2043-09-30"},{"$f":"Time!IY5","v":"2043-10-31"},{"$f":"Time!IZ5","v":"2043-11-30"},{"$f":"Time!JA5","v":"2043-12-31"},{"$f":"Time!JB5","v":"2044-01-31"},{"$f":"Time!JC5","v":"2044-02-29"},{"$f":"Time!JD5","v":"2044-03-31"},{"$f":"Time!JE5","v":"2044-04-30"},{"$f":"Time!JF5","v":"2044-05-31"},{"$f":"Time!JG5","v":"2044-06-30"},{"$f":"Time!JH5","v":"2044-07-31"},{"$f":"Time!JI5","v":"2044-08-31"},{"$f":"Time!JJ5","v":"2044-09-30"},{"$f":"Time!JK5","v":"2044-10-31"},{"$f":"Time!JL5","v":"2044-11-30"},{"$f":"Time!JM5","v":"2044-12-31"},{"$f":"Time!JN5","v":"2045-01-31"},{"$f":"Time!JO5","v":"2045-02-28"},{"$f":"Time!JP5","v":"2045-03-31"},{"$f":"Time!JQ5","v":"2045-04-30"},{"$f":"Time!JR5","v":"2045-05-31"},{"$f":"Time!JS5","v":"2045-06-30"},{"$f":"Time!JT5","v":"2045-07-31"},{"$f":"Time!JU5","v":"2045-08-31"},{"$f":"Time!JV5","v":"2045-09-30"},{"$f":"Time!JW5","v":"2045-10-31"},{"$f":"Time!JX5","v":"2045-11-30"},{"$f":"Time!JY5","v":"2045-12-31"},{"$f":"Time!JZ5","v":"2046-01-31"},{"$f":"Time!KA5","v":"2046-02-28"},{"$f":"Time!KB5","v":"2046-03-31"},{"$f":"Time!KC5","v":"2046-04-30"},{"$f":"Time!KD5","v":"2046-05-31"},{"$f":"Time!KE5","v":"2046-06-30"},{"$f":"Time!KF5","v":"2046-07-31"},{"$f":"Time!KG5","v":"2046-08-31"},{"$f":"Time!KH5","v":"2046-09-30"},{"$f":"Time!KI5","v":"2046-10-31"},{"$f":"Time!KJ5","v":"2046-11-30"},{"$f":"Time!KK5","v":"2046-12-31"},{"$f":"Time!KL5","v":"2047-01-31"},{"$f":"Time!KM5","v":"2047-02-28"},{"$f":"Time!KN5","v":"2047-03-31"},{"$f":"Time!KO5","v":"2047-04-30"},{"$f":"Time!KP5","v":"2047-05-31"},{"$f":"Time!KQ5","v":"2047-06-30"},{"$f":"Time!KR5","v":"2047-07-31"},{"$f":"Time!KS5","v":"2047-08-31"},{"$f":"Time!KT5","v":"2047-09-30"},{"$f":"Time!KU5","v":"2047-10-31"},{"$f":"Time!KV5","v":"2047-11-30"},{"$f":"Time!KW5","v":"2047-12-31"},{"$f":"Time!KX5","v":"2048-01-31"},{"$f":"Time!KY5","v":"2048-02-29"},{"$f":"Time!KZ5","v":"2048-03-31"},{"$f":"Time!LA5","v":"2048-04-30"},{"$f":"Time!LB5","v":"2048-05-31"},{"$f":"Time!LC5","v":"2048-06-30"},{"$f":"Time!LD5","v":"2048-07-31"},{"$f":"Time!LE5","v":"2048-08-31"},{"$f":"Time!LF5","v":"2048-09-30"},{"$f":"Time!LG5","v":"2048-10-31"},{"$f":"Time!LH5","v":"2048-11-30"},{"$f":"Time!LI5","v":"2048-12-31"},{"$f":"Time!LJ5","v":"2049-01-31"},{"$f":"Time!LK5","v":"2049-02-28"},{"$f":"Time!LL5","v":"2049-03-31"},{"$f":"Time!LM5","v":"2049-04-30"},{"$f":"Time!LN5","v":"2049-05-31"},{"$f":"Time!LO5","v":"2049-06-30"},{"$f":"Time!LP5","v":"2049-07-31"},{"$f":"Time!LQ5","v":"2049-08-31"},{"$f":"Time!LR5","v":"2049-09-30"},{"$f":"Time!LS5","v":"2049-10-31"},{"$f":"Time!LT5","v":"2049-11-30"},{"$f":"Time!LU5","v":"2049-12-31"},{"$f":"Time!LV5","v":"2050-01-31"},{"$f":"Time!LW5","v":"2050-02-28"},{"$f":"Time!LX5","v":"2050-03-31"},{"$f":"Time!LY5","v":"2050-04-30"},{"$f":"Time!LZ5","v":"2050-05-31"},{"$f":"Time!MA5","v":"2050-06-30"},{"$f":"Time!MB5","v":"2050-07-31"},{"$f":"Time!MC5","v":"2050-08-31"},{"$f":"Time!MD5","v":"2050-09-30"},{"$f":"Time!ME5","v":"2050-10-31"},{"$f":"Time!MF5","v":"2050-11-30"},{"$f":"Time!MG5","v":"2050-12-31"},{"$f":"Time!MH5","v":"2051-01-31"},{"$f":"Time!MI5","v":"2051-02-28"},{"$f":"Time!MJ5","v":"2051-03-31"},{"$f":"Time!MK5","v":"2051-04-30"},{"$f":"Time!ML5","v":"2051-05-31"},{"$f":"Time!MM5","v":"2051-06-30"},{"$f":"Time!MN5","v":"2051-07-31"},{"$f":"Time!MO5","v":"2051-08-31"},{"$f":"Time!MP5","v":"2051-09-30"},{"$f":"Time!MQ5","v":"2051-10-31"},{"$f":"Time!MR5","v":"2051-11-30"},{"$f":"Time!MS5","v":"2051-12-31"},{"$f":"Time!MT5","v":"2052-01-31"},{"$f":"Time!MU5","v":"2052-02-29"},{"$f":"Time!MV5","v":"2052-03-31"},{"$f":"Time!MW5","v":"2052-04-30"},{"$f":"Time!MX5","v":"2052-05-31"},{"$f":"Time!MY5","v":"2052-06-30"},{"$f":"Time!MZ5","v":"2052-07-31"},{"$f":"Time!NA5","v":"2052-08-31"},{"$f":"Time!NB5","v":"2052-09-30"},{"$f":"Time!NC5","v":"2052-10-31"},{"$f":"Time!ND5","v":"2052-11-30"},{"$f":"Time!NE5","v":"2052-12-31"},{"$f":"Time!NF5","v":"2053-01-31"},{"$f":"Time!NG5","v":"2053-02-28"},{"$f":"Time!NH5","v":"2053-03-31"},{"$f":"Time!NI5","v":"2053-04-30"},{"$f":"Time!NJ5","v":"2053-05-31"},{"$f":"Time!NK5","v":"2053-06-30"},{"$f":"Time!NL5","v":"2053-07-31"},{"$f":"Time!NM5","v":"2053-08-31"},{"$f":"Time!NN5","v":"2053-09-30"},{"$f":"Time!NO5","v":"2053-10-31"},{"$f":"Time!NP5","v":"2053-11-30"},{"$f":"Time!NQ5","v":"2053-12-31"},{"$f":"Time!NR5","v":"2054-01-31"},{"$f":"Time!NS5","v":"2054-02-28"},{"$f":"Time!NT5","v":"2054-03-31"},{"$f":"Time!NU5","v":"2054-04-30"},{"$f":"Time!NV5","v":"2054-05-31"},{"$f":"Time!NW5","v":"2054-06-30"},{"$f":"Time!NX5","v":"2054-07-31"},{"$f":"Time!NY5","v":"2054-08-31"},{"$f":"Time!NZ5","v":"2054-09-30"},{"$f":"Time!OA5","v":"2054-10-31"},{"$f":"Time!OB5","v":"2054-11-30"},{"$f":"Time!OC5","v":"2054-12-31"},{"$f":"Time!OD5","v":"2055-01-31"},{"$f":"Time!OE5","v":"2055-02-28"},{"$f":"Time!OF5","v":"2055-03-31"},{"$f":"Time!OG5","v":"2055-04-30"},{"$f":"Time!OH5","v":"2055-05-31"},{"$f":"Time!OI5","v":"2055-06-30"},{"$f":"Time!OJ5","v":"2055-07-31"},{"$f":"Time!OK5","v":"2055-08-31"},{"$f":"Time!OL5","v":"2055-09-30"},{"$f":"Time!OM5","v":"2055-10-31"},{"$f":"Time!ON5","v":"2055-11-30"},{"$f":"Time!OO5","v":"2055-12-31"},{"$f":"Time!OP5","v":"2056-01-31"},{"$f":"Time!OQ5","v":"2056-02-29"},{"$f":"Time!OR5","v":"2056-03-31"},{"$f":"Time!OS5","v":"2056-04-30"},{"$f":"Time!OT5","v":"2056-05-31"},{"$f":"Time!OU5","v":"2056-06-30"},{"$f":"Time!OV5","v":"2056-07-31"},{"$f":"Time!OW5","v":"2056-08-31"},{"$f":"Time!OX5","v":"2056-09-30"},{"$f":"Time!OY5","v":"2056-10-31"},{"$f":"Time!OZ5","v":"2056-11-30"},{"$f":"Time!PA5","v":"2056-12-31"},{"$f":"Time!PB5","v":"2057-01-31"},{"$f":"Time!PC5","v":"2057-02-28"},{"$f":"Time!PD5","v":"2057-03-31"},{"$f":"Time!PE5","v":"2057-04-30"},{"$f":"Time!PF5","v":"2057-05-31"},{"$f":"Time!PG5","v":"2057-06-30"},{"$f":"Time!PH5","v":"2057-07-31"},{"$f":"Time!PI5","v":"2057-08-31"},{"$f":"Time!PJ5","v":"2057-09-30"},{"$f":"Time!PK5","v":"2057-10-31"},{"$f":"Time!PL5","v":"2057-11-30"},{"$f":"Time!PM5","v":"2057-12-31"},{"$f":"Time!PN5","v":"2058-01-31"},{"$f":"Time!PO5","v":"2058-02-28"},{"$f":"Time!PP5","v":"2058-03-31"},{"$f":"Time!PQ5","v":"2058-04-30"},{"$f":"Time!PR5","v":"2058-05-31"},{"$f":"Time!PS5","v":"2058-06-30"},{"$f":"Time!PT5","v":"2058-07-31"},{"$f":"Time!PU5","v":"2058-08-31"},{"$f":"Time!PV5","v":"2058-09-30"},{"$f":"Time!PW5","v":"2058-10-31"},{"$f":"Time!PX5","v":"2058-11-30"},{"$f":"Time!PY5","v":"2058-12-31"},{"$f":"Time!PZ5","v":"2059-01-31"},{"$f":"Time!QA5","v":"2059-02-28"},{"$f":"Time!QB5","v":"2059-03-31"},{"$f":"Time!QC5","v":"2059-04-30"},{"$f":"Time!QD5","v":"2059-05-31"},{"$f":"Time!QE5","v":"2059-06-30"},{"$f":"Time!QF5","v":"2059-07-31"},{"$f":"Time!QG5","v":"2059-08-31"},{"$f":"Time!QH5","v":"2059-09-30"},{"$f":"Time!QI5","v":"2059-10-31"},{"$f":"Time!QJ5","v":"2059-11-30"},{"$f":"Time!QK5","v":"2059-12-31"},{"$f":"Time!QL5","v":"2060-01-31"},{"$f":"Time!QM5","v":"2060-02-29"},{"$f":"Time!QN5","v":"2060-03-31"},{"$f":"Time!QO5","v":"2060-04-30"},{"$f":"Time!QP5","v":"2060-05-31"},{"$f":"Time!QQ5","v":"2060-06-30"},{"$f":"Time!QR5","v":"2060-07-31"},{"$f":"Time!QS5","v":"2060-08-31"},{"$f":"Time!QT5","v":"2060-09-30"},{"$f":"Time!QU5","v":"2060-10-31"},{"$f":"Time!QV5","v":"2060-11-30"},{"$f":"Time!QW5","v":"2060-12-31"},{"$f":"Time!QX5","v":"2061-01-31"},{"$f":"Time!QY5","v":"2061-02-28"},{"$f":"Time!QZ5","v":"2061-03-31"},{"$f":"Time!RA5","v":"2061-04-30"},{"$f":"Time!RB5","v":"2061-05-31"},{"$f":"Time!RC5","v":"2061-06-30"},{"$f":"Time!RD5","v":"2061-07-31"},{"$f":"Time!RE5","v":"2061-08-31"},{"$f":"Time!RF5","v":"2061-09-30"},{"$f":"Time!RG5","v":"2061-10-31"},{"$f":"Time!RH5","v":"2061-11-30"},{"$f":"Time!RI5","v":"2061-12-31"},{"$f":"Time!RJ5","v":"2062-01-31"},{"$f":"Time!RK5","v":"2062-02-28"},{"$f":"Time!RL5","v":"2062-03-31"},{"$f":"Time!RM5","v":"2062-04-30"},{"$f":"Time!RN5","v":"2062-05-31"},{"$f":"Time!RO5","v":"2062-06-30"},{"$f":"Time!RP5","v":"2062-07-31"},{"$f":"Time!RQ5","v":"2062-08-31"},{"$f":"Time!RR5","v":"2062-09-30"},{"$f":"Time!RS5","v":"2062-10-31"},{"$f":"Time!RT5","v":"2062-11-30"},{"$f":"Time!RU5","v":"2062-12-31"},{"$f":"Time!RV5","v":"2063-01-31"},{"$f":"Time!RW5","v":"2063-02-28"},{"$f":"Time!RX5","v":"2063-03-31"},{"$f":"Time!RY5","v":"2063-04-30"},{"$f":"Time!RZ5","v":"2063-05-31"},{"$f":"Time!SA5","v":"2063-06-30"},{"$f":"Time!SB5","v":"2063-07-31"},{"$f":"Time!SC5","v":"2063-08-31"},{"$f":"Time!SD5","v":"2063-09-30"},{"$f":"Time!SE5","v":"2063-10-31"},{"$f":"Time!SF5","v":"2063-11-30"},{"$f":"Time!SG5","v":"2063-12-31"},{"$f":"Time!SH5","v":"2064-01-31"},{"$f":"Time!SI5","v":"2064-02-29"},{"$f":"Time!SJ5","v":"2064-03-31"},{"$f":"Time!SK5","v":"2064-04-30"},{"$f":"Time!SL5","v":"2064-05-31"},{"$f":"Time!SM5","v":"2064-06-30"},{"$f":"Time!SN5","v":"2064-07-31"},{"$f":"Time!SO5","v":"2064-08-31"}]
[null,null,null,null,{"$f":"Time!E6","v":"Timeline label"},{"$f":" Output!J2","v":9},"Track chgs",null,null,{"$f":"Time!J6","v":"Construction"},{"$f":"Time!K6","v":"Construction"},{"$f":"Time!L6","v":"Construction"},{"$f":"Time!M6","v":"Construction"},{"$f":"Time!N6","v":"Construction"},{"$f":"Time!O6","v":"Construction"},{"$f":"Time!P6","v":"Construction"},{"$f":"Time!Q6","v":"Construction"},{"$f":"Time!R6","v":"Construction"},{"$f":"Time!S6","v":"Construction"},{"$f":"Time!T6","v":"Construction"},{"$f":"Time!U6","v":"Construction"},{"$f":"Time!V6","v":"Construction"},{"$f":"Time!W6","v":"Construction"},{"$f":"Time!X6","v":"Construction"},{"$f":"Time!Y6","v":"Construction"},{"$f":"Time!Z6","v":"Construction"},{"$f":"Time!AA6","v":"Construction"},{"$f":"Time!AB6","v":"Construction"},{"$f":"Time!AC6","v":"Construction"},{"$f":"Time!AD6","v":"Construction"},{"$f":"Time!AE6","v":"Construction"},{"$f":"Time!AF6","v":"Construction"},{"$f":"Time!AG6","v":"Construction"},{"$f":"Time!AH6","v":"Operations"},{"$f":"Time!AI6","v":"Operations"},{"$f":"Time!AJ6","v":"Operations"},{"$f":"Time!AK6","v":"Operations"},{"$f":"Time!AL6","v":"Operations"},{"$f":"Time!AM6","v":"Operations"},{"$f":"Time!AN6","v":"Operations"},{"$f":"Time!AO6","v":"Operations"},{"$f":"Time!AP6","v":"Operations"},{"$f":"Time!AQ6","v":"Operations"},{"$f":"Time!AR6","v":"Operations"},{"$f":"Time!AS6","v":"Operations"},{"$f":"Time!AT6","v":"Operations"},{"$f":"Time!AU6","v":"Operations"},{"$f":"Time!AV6","v":"Operations"},{"$f":"Time!AW6","v":"Operations"},{"$f":"Time!AX6","v":"Operations"},{"$f":"Time!AY6","v":"Operations"},{"$f":"Time!AZ6","v":"Operations"},{"$f":"Time!BA6","v":"Operations"},{"$f":"Time!BB6","v":"Operations"},{"$f":"Time!BC6","v":"Operations"},{"$f":"Time!BD6","v":"Operations"},{"$f":"Time!BE6","v":"Operations"},{"$f":"Time!BF6","v":"Operations"},{"$f":"Time!BG6","v":"Operations"},{"$f":"Time!BH6","v":"Operations"},{"$f":"Time!BI6","v":"Operations"},{"$f":"Time!BJ6","v":"Operations"},{"$f":"Time!BK6","v":"Operations"},{"$f":"Time!BL6","v":"Operations"},{"$f":"Time!BM6","v":"Operations"},{"$f":"Time!BN6","v":"Operations"},{"$f":"Time!BO6","v":"Operations"},{"$f":"Time!BP6","v":"Operations"},{"$f":"Time!BQ6","v":"Operations"},{"$f":"Time!BR6","v":"Operations"},{"$f":"Time!BS6","v":"Operations"},{"$f":"Time!BT6","v":"Operations"},{"$f":"Time!BU6","v":"Operations"},{"$f":"Time!BV6","v":"Operations"},{"$f":"Time!BW6","v":"Operations"},{"$f":"Time!BX6","v":"Operations"},{"$f":"Time!BY6","v":"Operations"},{"$f":"Time!BZ6","v":"Operations"},{"$f":"Time!CA6","v":"Operations"},{"$f":"Time!CB6","v":"Operations"},{"$f":"Time!CC6","v":"Operations"},{"$f":"Time!CD6","v":"Operations"},{"$f":"Time!CE6","v":"Operations"},{"$f":"Time!CF6","v":"Operations"},{"$f":"Time!CG6","v":"Operations"},{"$f":"Time!CH6","v":"Operations"},{"$f":"Time!CI6","v":"Operations"},{"$f":"Time!CJ6","v":"Operations"},{"$f":"Time!CK6","v":"Operations"},{"$f":"Time!CL6","v":"Operations"},{"$f":"Time!CM6","v":"Operations"},{"$f":"Time!CN6","v":"Operations"},{"$f":"Time!CO6","v":"Operations"},{"$f":"Time!CP6","v":"Operations"},{"$f":"Time!CQ6","v":"Operations"},{"$f":"Time!CR6","v":"Operations"},{"$f":"Time!CS6","v":"Operations"},{"$f":"Time!CT6","v":"Operations"},{"$f":"Time!CU6","v":"Operations"},{"$f":"Time!CV6","v":"Operations"},{"$f":"Time!CW6","v":"Operations"},{"$f":"Time!CX6","v":"Operations"},{"$f":"Time!CY6","v":"Operations"},{"$f":"Time!CZ6","v":"Operations"},{"$f":"Time!DA6","v":"Operations"},{"$f":"Time!DB6","v":"Operations"},{"$f":"Time!DC6","v":"Operations"},{"$f":"Time!DD6","v":"Operations"},{"$f":"Time!DE6","v":"Operations"},{"$f":"Time!DF6","v":"Operations"},{"$f":"Time!DG6","v":"Operations"},{"$f":"Time!DH6","v":"Operations"},{"$f":"Time!DI6","v":"Operations"},{"$f":"Time!DJ6","v":"Operations"},{"$f":"Time!DK6","v":"Operations"},{"$f":"Time!DL6","v":"Operations"},{"$f":"Time!DM6","v":"Operations"},{"$f":"Time!DN6","v":"Operations"},{"$f":"Time!DO6","v":"Operations"},{"$f":"Time!DP6","v":"Operations"},{"$f":"Time!DQ6","v":"Operations"},{"$f":"Time!DR6","v":"Operations"},{"$f":"Time!DS6","v":"Operations"},{"$f":"Time!DT6","v":"Operations"},{"$f":"Time!DU6","v":"Operations"},{"$f":"Time!DV6","v":"Operations"},{"$f":"Time!DW6","v":"Operations"},{"$f":"Time!DX6","v":"Operations"},{"$f":"Time!DY6","v":"Operations"},{"$f":"Time!DZ6","v":"Operations"},{"$f":"Time!EA6","v":"Operations"},{"$f":"Time!EB6","v":"Operations"},{"$f":"Time!EC6","v":"Operations"},{"$f":"Time!ED6","v":"Operations"},{"$f":"Time!EE6","v":"Operations"},{"$f":"Time!EF6","v":"Operations"},{"$f":"Time!EG6","v":"Operations"},{"$f":"Time!EH6","v":"Operations"},{"$f":"Time!EI6","v":"Operations"},{"$f":"Time!EJ6","v":"Operations"},{"$f":"Time!EK6","v":"Operations"},{"$f":"Time!EL6","v":"Operations"},{"$f":"Time!EM6","v":"Operations"},{"$f":"Time!EN6","v":"Operations"},{"$f":"Time!EO6","v":"Operations"},{"$f":"Time!EP6","v":"Operations"},{"$f":"Time!EQ6","v":"Operations"},{"$f":"Time!ER6","v":"Operations"},{"$f":"Time!ES6","v":"Operations"},{"$f":"Time!ET6","v":"Operations"},{"$f":"Time!EU6","v":"Operations"},{"$f":"Time!EV6","v":"Operations"},{"$f":"Time!EW6","v":"Operations"},{"$f":"Time!EX6","v":"Operations"},{"$f":"Time!EY6","v":"Operations"},{"$f":"Time!EZ6","v":"Operations"},{"$f":"Time!FA6","v":"Operations"},{"$f":"Time!FB6","v":"Operations"},{"$f":"Time!FC6","v":"Operations"},{"$f":"Time!FD6","v":"Operations"},{"$f":"Time!FE6","v":"Operations"},{"$f":"Time!FF6","v":"Operations"},{"$f":"Time!FG6","v":"Operations"},{"$f":"Time!FH6","v":"Operations"},{"$f":"Time!FI6","v":"Operations"},{"$f":"Time!FJ6","v":"Operations"},{"$f":"Time!FK6","v":"Operations"},{"$f":"Time!FL6","v":"Operations"},{"$f":"Time!FM6","v":"Operations"},{"$f":"Time!FN6","v":"Operations"},{"$f":"Time!FO6","v":"Operations"},{"$f":"Time!FP6","v":"Operations"},{"$f":"Time!FQ6","v":"Operations"},{"$f":"Time!FR6","v":"Operations"},{"$f":"Time!FS6","v":"Operations"},{"$f":"Time!FT6","v":"Operations"},{"$f":"Time!FU6","v":"Operations"},{"$f":"Time!FV6","v":"Operations"},{"$f":"Time!FW6","v":"Operations"},{"$f":"Time!FX6","v":"Operations"},{"$f":"Time!FY6","v":"Operations"},{"$f":"Time!FZ6","v":"Operations"},{"$f":"Time!GA6","v":"Operations"},{"$f":"Time!GB6","v":"Operations"},{"$f":"Time!GC6","v":"Operations"},{"$f":"Time!GD6","v":"Operations"},{"$f":"Time!GE6","v":"Operations"},{"$f":"Time!GF6","v":"Operations"},{"$f":"Time!GG6","v":"Operations"},{"$f":"Time!GH6","v":"Operations"},{"$f":"Time!GI6","v":"Operations"},{"$f":"Time!GJ6","v":"Operations"},{"$f":"Time!GK6","v":"Operations"},{"$f":"Time!GL6","v":"Operations"},{"$f":"Time!GM6","v":"Operations"},{"$f":"Time!GN6","v":"Operations"},{"$f":"Time!GO6","v":"Operations"},{"$f":"Time!GP6","v":"Operations"},{"$f":"Time!GQ6","v":"Operations"},{"$f":"Time!GR6","v":"Operations"},{"$f":"Time!GS6","v":"Operations"},{"$f":"Time!GT6","v":"Operations"},{"$f":"Time!GU6","v":"Operations"},{"$f":"Time!GV6","v":"Operations"},{"$f":"Time!GW6","v":"Operations"},{"$f":"Time!GX6","v":"Operations"},{"$f":"Time!GY6","v":"Operations"},{"$f":"Time!GZ6","v":"Operations"},{"$f":"Time!HA6","v":"Operations"},{"$f":"Time!HB6","v":"Operations"},{"$f":"Time!HC6","v":"Operations"},{"$f":"Time!HD6","v":"Operations"},{"$f":"Time!HE6","v":"Operations"},{"$f":"Time!HF6","v":"Operations"},{"$f":"Time!HG6","v":"Operations"},{"$f":"Time!HH6","v":"Operations"},{"$f":"Time!HI6","v":"Operations"},{"$f":"Time!HJ6","v":"Operations"},{"$f":"Time!HK6","v":"Operations"},{"$f":"Time!HL6","v":"Operations"},{"$f":"Time!HM6","v":"Operations"},{"$f":"Time!HN6","v":"Operations"},{"$f":"Time!HO6","v":"Operations"},{"$f":"Time!HP6","v":"Operations"},{"$f":"Time!HQ6","v":"Operations"},{"$f":"Time!HR6","v":"Operations"},{"$f":"Time!HS6","v":"Operations"},{"$f":"Time!HT6","v":"Operations"},{"$f":"Time!HU6","v":"Operations"},{"$f":"Time!HV6","v":"Operations"},{"$f":"Time!HW6","v":"Operations"},{"$f":"Time!HX6","v":"Operations"},{"$f":"Time!HY6","v":"Operations"},{"$f":"Time!HZ6","v":"Operations"},{"$f":"Time!IA6","v":"Operations"},{"$f":"Time!IB6","v":"Operations"},{"$f":"Time!IC6","v":"Operations"},{"$f":"Time!ID6","v":"Operations"},{"$f":"Time!IE6","v":"Operations"},{"$f":"Time!IF6","v":"Operations"},{"$f":"Time!IG6","v":"Operations"},{"$f":"Time!IH6","v":"Operations"},{"$f":"Time!II6","v":"Operations"},{"$f":"Time!IJ6","v":"Operations"},{"$f":"Time!IK6","v":"Operations"},{"$f":"Time!IL6","v":"Operations"},{"$f":"Time!IM6","v":"Operations"},{"$f":"Time!IN6","v":"Operations"},{"$f":"Time!IO6","v":"Operations"},{"$f":"Time!IP6","v":"Operations"},{"$f":"Time!IQ6","v":"Operations"},{"$f":"Time!IR6","v":"Operations"},{"$f":"Time!IS6","v":"Operations"},{"$f":"Time!IT6","v":"Operations"},{"$f":"Time!IU6","v":"Operations"},{"$f":"Time!IV6","v":"Operations"},{"$f":"Time!IW6","v":"Operations"},{"$f":"Time!IX6","v":"Operations"},{"$f":"Time!IY6","v":"Operations"},{"$f":"Time!IZ6","v":"Operations"},{"$f":"Time!JA6","v":"Operations"},{"$f":"Time!JB6","v":"Operations"},{"$f":"Time!JC6","v":"Operations"},{"$f":"Time!JD6","v":"Operations"},{"$f":"Time!JE6","v":"Operations"},{"$f":"Time!JF6","v":"Operations"},{"$f":"Time!JG6","v":"Operations"},{"$f":"Time!JH6","v":"Operations"},{"$f":"Time!JI6","v":"Operations"},{"$f":"Time!JJ6","v":"Operations"},{"$f":"Time!JK6","v":"Operations"},{"$f":"Time!JL6","v":"Operations"},{"$f":"Time!JM6","v":"Operations"},{"$f":"Time!JN6","v":"Operations"},{"$f":"Time!JO6","v":"Operations"},{"$f":"Time!JP6","v":"Operations"},{"$f":"Time!JQ6","v":"Operations"},{"$f":"Time!JR6","v":"Operations"},{"$f":"Time!JS6","v":"Operations"},{"$f":"Time!JT6","v":"Operations"},{"$f":"Time!JU6","v":"Operations"},{"$f":"Time!JV6","v":"Operations"},{"$f":"Time!JW6","v":"Operations"},{"$f":"Time!JX6","v":"Operations"},{"$f":"Time!JY6","v":"Operations"},{"$f":"Time!JZ6","v":"Operations"},{"$f":"Time!KA6","v":"Operations"},{"$f":"Time!KB6","v":"Operations"},{"$f":"Time!KC6","v":"Operations"},{"$f":"Time!KD6","v":"Operations"},{"$f":"Time!KE6","v":"Operations"},{"$f":"Time!KF6","v":"Operations"},{"$f":"Time!KG6","v":"Operations"},{"$f":"Time!KH6","v":"Operations"},{"$f":"Time!KI6","v":"Operations"},{"$f":"Time!KJ6","v":"Operations"},{"$f":"Time!KK6","v":"Operations"},{"$f":"Time!KL6","v":"Operations"},{"$f":"Time!KM6","v":"Operations"},{"$f":"Time!KN6","v":"Operations"},{"$f":"Time!KO6","v":"Operations"},{"$f":"Time!KP6","v":"Operations"},{"$f":"Time!KQ6","v":"Operations"},{"$f":"Time!KR6","v":"Operations"},{"$f":"Time!KS6","v":"Operations"},{"$f":"Time!KT6","v":"Operations"},{"$f":"Time!KU6","v":"Operations"},{"$f":"Time!KV6","v":"Operations"},{"$f":"Time!KW6","v":"Operations"},{"$f":"Time!KX6","v":"Operations"},{"$f":"Time!KY6","v":"Operations"},{"$f":"Time!KZ6","v":"Operations"},{"$f":"Time!LA6","v":"Operations"},{"$f":"Time!LB6","v":"Operations"},{"$f":"Time!LC6","v":"Operations"},{"$f":"Time!LD6","v":"Operations"},{"$f":"Time!LE6","v":"Operations"},{"$f":"Time!LF6","v":"Operations"},{"$f":"Time!LG6","v":"Operations"},{"$f":"Time!LH6","v":"Operations"},{"$f":"Time!LI6","v":"Operations"},{"$f":"Time!LJ6","v":"Operations"},{"$f":"Time!LK6","v":"Operations"},{"$f":"Time!LL6","v":"Operations"},{"$f":"Time!LM6","v":"Operations"},{"$f":"Time!LN6","v":"Operations"},{"$f":"Time!LO6","v":"Operations"},{"$f":"Time!LP6","v":"Operations"},{"$f":"Time!LQ6","v":"Operations"},{"$f":"Time!LR6","v":"Operations"},{"$f":"Time!LS6","v":"Operations"},{"$f":"Time!LT6","v":"Operations"},{"$f":"Time!LU6","v":"Operations"},{"$f":"Time!LV6","v":"Operations"},{"$f":"Time!LW6","v":"Operations"},{"$f":"Time!LX6","v":"Operations"},{"$f":"Time!LY6","v":"Operations"},{"$f":"Time!LZ6","v":"Operations"},{"$f":"Time!MA6","v":"Operations"},{"$f":"Time!MB6","v":"Operations"},{"$f":"Time!MC6","v":"Operations"},{"$f":"Time!MD6","v":"Operations"},{"$f":"Time!ME6","v":"Operations"},{"$f":"Time!MF6","v":"Operations"},{"$f":"Time!MG6","v":"Operations"},{"$f":"Time!MH6","v":"Operations"},{"$f":"Time!MI6","v":"Operations"},{"$f":"Time!MJ6","v":"Operations"},{"$f":"Time!MK6","v":"Operations"},{"$f":"Time!ML6","v":"Operations"},{"$f":"Time!MM6","v":"Operations"},{"$f":"Time!MN6","v":"Operations"},{"$f":"Time!MO6","v":"Operations"},{"$f":"Time!MP6","v":"Operations"},{"$f":"Time!MQ6","v":"Operations"},{"$f":"Time!MR6","v":"Operations"},{"$f":"Time!MS6","v":"Operations"},{"$f":"Time!MT6","v":"Operations"},{"$f":"Time!MU6","v":"Operations"},{"$f":"Time!MV6","v":"Operations"},{"$f":"Time!MW6","v":"Operations"},{"$f":"Time!MX6","v":"Operations"},{"$f":"Time!MY6","v":"Operations"},{"$f":"Time!MZ6","v":"Operations"},{"$f":"Time!NA6","v":"Operations"},{"$f":"Time!NB6","v":"Operations"},{"$f":"Time!NC6","v":"Operations"},{"$f":"Time!ND6","v":"Operations"},{"$f":"Time!NE6","v":"Operations"},{"$f":"Time!NF6","v":"Operations"},{"$f":"Time!NG6","v":"Operations"},{"$f":"Time!NH6","v":"Operations"},{"$f":"Time!NI6","v":"Operations"},{"$f":"Time!NJ6","v":"Operations"},{"$f":"Time!NK6","v":"Operations"},{"$f":"Time!NL6","v":"Operations"},{"$f":"Time!NM6","v":"Operations"},{"$f":"Time!NN6","v":"Operations"},{"$f":"Time!NO6","v":"Operations"},{"$f":"Time!NP6","v":"Operations"},{"$f":"Time!NQ6","v":"Operations"},{"$f":"Time!NR6","v":"Operations"},{"$f":"Time!NS6","v":"Operations"},{"$f":"Time!NT6","v":"Operations"},{"$f":"Time!NU6","v":"Operations"},{"$f":"Time!NV6","v":"Operations"},{"$f":"Time!NW6","v":"Operations"},{"$f":"Time!NX6","v":"Operations"},{"$f":"Time!NY6","v":"Operations"},{"$f":"Time!NZ6","v":"Operations"},{"$f":"Time!OA6","v":"Operations"},{"$f":"Time!OB6","v":"Operations"},{"$f":"Time!OC6","v":"Operations"},{"$f":"Time!OD6","v":"Post ops"},{"$f":"Time!OE6","v":"Post ops"},{"$f":"Time!OF6","v":"Post ops"},{"$f":"Time!OG6","v":"Post ops"},{"$f":"Time!OH6","v":"Post ops"},{"$f":"Time!OI6","v":"Post ops"},{"$f":"Time!OJ6","v":"Post ops"},{"$f":"Time!OK6","v":"Post ops"},{"$f":"Time!OL6","v":"Post ops"},{"$f":"Time!OM6","v":"Post ops"},{"$f":"Time!ON6","v":"Post ops"},{"$f":"Time!OO6","v":"Post ops"},{"$f":"Time!OP6","v":"Post ops"},{"$f":"Time!OQ6","v":"Post ops"},{"$f":"Time!OR6","v":"Post ops"},{"$f":"Time!OS6","v":"Post ops"},{"$f":"Time!OT6","v":"Post ops"},{"$f":"Time!OU6","v":"Post ops"},{"$f":"Time!OV6","v":"Post ops"},{"$f":"Time!OW6","v":"Post ops"},{"$f":"Time!OX6","v":"Post ops"},{"$f":"Time!OY6","v":"Post ops"},{"$f":"Time!OZ6","v":"Post ops"},{"$f":"Time!PA6","v":"Post ops"},{"$f":"Time!PB6","v":"Post ops"},{"$f":"Time!PC6","v":"Post ops"},{"$f":"Time!PD6","v":"Post ops"},{"$f":"Time!PE6","v":"Post ops"},{"$f":"Time!PF6","v":"Post ops"},{"$f":"Time!PG6","v":"Post ops"},{"$f":"Time!PH6","v":"Post ops"},{"$f":"Time!PI6","v":"Post ops"},{"$f":"Time!PJ6","v":"Post ops"},{"$f":"Time!PK6","v":"Post ops"},{"$f":"Time!PL6","v":"Post ops"},{"$f":"Time!PM6","v":"Post ops"},{"$f":"Time!PN6","v":"Post ops"},{"$f":"Time!PO6","v":"Post ops"},{"$f":"Time!PP6","v":"Post ops"},{"$f":"Time!PQ6","v":"Post ops"},{"$f":"Time!PR6","v":"Post ops"},{"$f":"Time!PS6","v":"Post ops"},{"$f":"Time!PT6","v":"Post ops"},{"$f":"Time!PU6","v":"Post ops"},{"$f":"Time!PV6","v":"Post ops"},{"$f":"Time!PW6","v":"Post ops"},{"$f":"Time!PX6","v":"Post ops"},{"$f":"Time!PY6","v":"Post ops"},{"$f":"Time!PZ6","v":"Post ops"},{"$f":"Time!QA6","v":"Post ops"},{"$f":"Time!QB6","v":"Post ops"},{"$f":"Time!QC6","v":"Post ops"},{"$f":"Time!QD6","v":"Post ops"},{"$f":"Time!QE6","v":"Post ops"},{"$f":"Time!QF6","v":"Post ops"},{"$f":"Time!QG6","v":"Post ops"},{"$f":"Time!QH6","v":"Post ops"},{"$f":"Time!QI6","v":"Post ops"},{"$f":"Time!QJ6","v":"Post ops"},{"$f":"Time!QK6","v":"Post ops"},{"$f":"Time!QL6","v":"Post ops"},{"$f":"Time!QM6","v":"Post ops"},{"$f":"Time!QN6","v":"Post ops"},{"$f":"Time!QO6","v":"Post ops"},{"$f":"Time!QP6","v":"Post ops"},{"$f":"Time!QQ6","v":"Post ops"},{"$f":"Time!QR6","v":"Post ops"},{"$f":"Time!QS6","v":"Post ops"},{"$f":"Time!QT6","v":"Post ops"},{"$f":"Time!QU6","v":"Post ops"},{"$f":"Time!QV6","v":"Post ops"},{"$f":"Time!QW6","v":"Post ops"},{"$f":"Time!QX6","v":"Post ops"},{"$f":"Time!QY6","v":"Post ops"},{"$f":"Time!QZ6","v":"Post ops"},{"$f":"Time!RA6","v":"Post ops"},{"$f":"Time!RB6","v":"Post ops"},{"$f":"Time!RC6","v":"Post ops"},{"$f":"Time!RD6","v":"Post ops"},{"$f":"Time!RE6","v":"Post ops"},{"$f":"Time!RF6","v":"Post ops"},{"$f":"Time!RG6","v":"Post ops"},{"$f":"Time!RH6","v":"Post ops"},{"$f":"Time!RI6","v":"Post ops"},{"$f":"Time!RJ6","v":"Post ops"},{"$f":"Time!RK6","v":"Post ops"},{"$f":"Time!RL6","v":"Post ops"},{"$f":"Time!RM6","v":"Post ops"},{"$f":"Time!RN6","v":"Post ops"},{"$f":"Time!RO6","v":"Post ops"},{"$f":"Time!RP6","v":"Post ops"},{"$f":"Time!RQ6","v":"Post ops"},{"$f":"Time!RR6","v":"Post ops"},{"$f":"Time!RS6","v":"Post ops"},{"$f":"Time!RT6","v":"Post ops"},{"$f":"Time!RU6","v":"Post ops"},{"$f":"Time!RV6","v":"Post ops"},{"$f":"Time!RW6","v":"Post ops"},{"$f":"Time!RX6","v":"Post ops"},{"$f":"Time!RY6","v":"Post ops"},{"$f":"Time!RZ6","v":"Post ops"},{"$f":"Time!SA6","v":"Post ops"},{"$f":"Time!SB6","v":"Post ops"},{"$f":"Time!SC6","v":"Post ops"},{"$f":"Time!SD6","v":"Post ops"},{"$f":"Time!SE6","v":"Post ops"},{"$f":"Time!SF6","v":"Post ops"},{"$f":"Time!SG6","v":"Post ops"},{"$f":"Time!SH6","v":"Post ops"},{"$f":"Time!SI6","v":"Post ops"},{"$f":"Time!SJ6","v":"Post ops"},{"$f":"Time!SK6","v":"Post ops"},{"$f":"Time!SL6","v":"Post ops"},{"$f":"Time!SM6","v":"Post ops"},{"$f":"Time!SN6","v":"Post ops"},{"$f":"Time!SO6","v":"Post ops"}]
[null,null,null,null,{"$f":"Time!E7","v":"Contract year"},{"$f":" Check!$F$21","v":0},"Alerts",null,null,{"$f":"Time!J7","v":2023},{"$f":"Time!K7","v":2024},{"$f":"Time!L7","v":2024},{"$f":"Time!M7","v":2024},{"$f":"Time!N7","v":2024},{"$f":"Time!O7","v":2024},{"$f":"Time!P7","v":2024},{"$f":"Time!Q7","v":2024},{"$f":"Time!R7","v":2024},{"$f":"Time!S7","v":2024},{"$f":"Time!T7","v":2024},{"$f":"Time!U7","v":2024},{"$f":"Time!V7","v":2024},{"$f":"Time!W7","v":2025},{"$f":"Time!X7","v":2025},{"$f":"Time!Y7","v":2025},{"$f":"Time!Z7","v":2025},{"$f":"Time!AA7","v":2025},{"$f":"Time!AB7","v":2025},{"$f":"Time!AC7","v":2025},{"$f":"Time!AD7","v":2025},{"$f":"Time!AE7","v":2025},{"$f":"Time!AF7","v":2025},{"$f":"Time!AG7","v":2025},{"$f":"Time!AH7","v":2025},{"$f":"Time!AI7","v":2026},{"$f":"Time!AJ7","v":2026},{"$f":"Time!AK7","v":2026},{"$f":"Time!AL7","v":2026},{"$f":"Time!AM7","v":2026},{"$f":"Time!AN7","v":2026},{"$f":"Time!AO7","v":2026},{"$f":"Time!AP7","v":2026},{"$f":"Time!AQ7","v":2026},{"$f":"Time!AR7","v":2026},{"$f":"Time!AS7","v":2026},{"$f":"Time!AT7","v":2026},{"$f":"Time!AU7","v":2027},{"$f":"Time!AV7","v":2027},{"$f":"Time!AW7","v":2027},{"$f":"Time!AX7","v":2027},{"$f":"Time!AY7","v":2027},{"$f":"Time!AZ7","v":2027},{"$f":"Time!BA7","v":2027},{"$f":"Time!BB7","v":2027},{"$f":"Time!BC7","v":2027},{"$f":"Time!BD7","v":2027},{"$f":"Time!BE7","v":2027},{"$f":"Time!BF7","v":2027},{"$f":"Time!BG7","v":2028},{"$f":"Time!BH7","v":2028},{"$f":"Time!BI7","v":2028},{"$f":"Time!BJ7","v":2028},{"$f":"Time!BK7","v":2028},{"$f":"Time!BL7","v":2028},{"$f":"Time!BM7","v":2028},{"$f":"Time!BN7","v":2028},{"$f":"Time!BO7","v":2028},{"$f":"Time!BP7","v":2028},{"$f":"Time!BQ7","v":2028},{"$f":"Time!BR7","v":2028},{"$f":"Time!BS7","v":2029},{"$f":"Time!BT7","v":2029},{"$f":"Time!BU7","v":2029},{"$f":"Time!BV7","v":2029},{"$f":"Time!BW7","v":2029},{"$f":"Time!BX7","v":2029},{"$f":"Time!BY7","v":2029},{"$f":"Time!BZ7","v":2029},{"$f":"Time!CA7","v":2029},{"$f":"Time!CB7","v":2029},{"$f":"Time!CC7","v":2029},{"$f":"Time!CD7","v":2029},{"$f":"Time!CE7","v":2030},{"$f":"Time!CF7","v":2030},{"$f":"Time!CG7","v":2030},{"$f":"Time!CH7","v":2030},{"$f":"Time!CI7","v":2030},{"$f":"Time!CJ7","v":2030},{"$f":"Time!CK7","v":2030},{"$f":"Time!CL7","v":2030},{"$f":"Time!CM7","v":2030},{"$f":"Time!CN7","v":2030},{"$f":"Time!CO7","v":2030},{"$f":"Time!CP7","v":2030},{"$f":"Time!CQ7","v":2031},{"$f":"Time!CR7","v":2031},{"$f":"Time!CS7","v":2031},{"$f":"Time!CT7","v":2031},{"$f":"Time!CU7","v":2031},{"$f":"Time!CV7","v":2031},{"$f":"Time!CW7","v":2031},{"$f":"Time!CX7","v":2031},{"$f":"Time!CY7","v":2031},{"$f":"Time!CZ7","v":2031},{"$f":"Time!DA7","v":2031},{"$f":"Time!DB7","v":2031},{"$f":"Time!DC7","v":2032},{"$f":"Time!DD7","v":2032},{"$f":"Time!DE7","v":2032},{"$f":"Time!DF7","v":2032},{"$f":"Time!DG7","v":2032},{"$f":"Time!DH7","v":2032},{"$f":"Time!DI7","v":2032},{"$f":"Time!DJ7","v":2032},{"$f":"Time!DK7","v":2032},{"$f":"Time!DL7","v":2032},{"$f":"Time!DM7","v":2032},{"$f":"Time!DN7","v":2032},{"$f":"Time!DO7","v":2033},{"$f":"Time!DP7","v":2033},{"$f":"Time!DQ7","v":2033},{"$f":"Time!DR7","v":2033},{"$f":"Time!DS7","v":2033},{"$f":"Time!DT7","v":2033},{"$f":"Time!DU7","v":2033},{"$f":"Time!DV7","v":2033},{"$f":"Time!DW7","v":2033},{"$f":"Time!DX7","v":2033},{"$f":"Time!DY7","v":2033},{"$f":"Time!DZ7","v":2033},{"$f":"Time!EA7","v":2034},{"$f":"Time!EB7","v":2034},{"$f":"Time!EC7","v":2034},{"$f":"Time!ED7","v":2034},{"$f":"Time!EE7","v":2034},{"$f":"Time!EF7","v":2034},{"$f":"Time!EG7","v":2034},{"$f":"Time!EH7","v":2034},{"$f":"Time!EI7","v":2034},{"$f":"Time!EJ7","v":2034},{"$f":"Time!EK7","v":2034},{"$f":"Time!EL7","v":2034},{"$f":"Time!EM7","v":2035},{"$f":"Time!EN7","v":2035},{"$f":"Time!EO7","v":2035},{"$f":"Time!EP7","v":2035},{"$f":"Time!EQ7","v":2035},{"$f":"Time!ER7","v":2035},{"$f":"Time!ES7","v":2035},{"$f":"Time!ET7","v":2035},{"$f":"Time!EU7","v":2035},{"$f":"Time!EV7","v":2035},{"$f":"Time!EW7","v":2035},{"$f":"Time!EX7","v":2035},{"$f":"Time!EY7","v":2036},{"$f":"Time!EZ7","v":2036},{"$f":"Time!FA7","v":2036},{"$f":"Time!FB7","v":2036},{"$f":"Time!FC7","v":2036},{"$f":"Time!FD7","v":2036},{"$f":"Time!FE7","v":2036},{"$f":"Time!FF7","v":2036},{"$f":"Time!FG7","v":2036},{"$f":"Time!FH7","v":2036},{"$f":"Time!FI7","v":2036},{"$f":"Time!FJ7","v":2036},{"$f":"Time!FK7","v":2037},{"$f":"Time!FL7","v":2037},{"$f":"Time!FM7","v":2037},{"$f":"Time!FN7","v":2037},{"$f":"Time!FO7","v":2037},{"$f":"Time!FP7","v":2037},{"$f":"Time!FQ7","v":2037},{"$f":"Time!FR7","v":2037},{"$f":"Time!FS7","v":2037},{"$f":"Time!FT7","v":2037},{"$f":"Time!FU7","v":2037},{"$f":"Time!FV7","v":2037},{"$f":"Time!FW7","v":2038},{"$f":"Time!FX7","v":2038},{"$f":"Time!FY7","v":2038},{"$f":"Time!FZ7","v":2038},{"$f":"Time!GA7","v":2038},{"$f":"Time!GB7","v":2038},{"$f":"Time!GC7","v":2038},{"$f":"Time!GD7","v":2038},{"$f":"Time!GE7","v":2038},{"$f":"Time!GF7","v":2038},{"$f":"Time!GG7","v":2038},{"$f":"Time!GH7","v":2038},{"$f":"Time!GI7","v":2039},{"$f":"Time!GJ7","v":2039},{"$f":"Time!GK7","v":2039},{"$f":"Time!GL7","v":2039},{"$f":"Time!GM7","v":2039},{"$f":"Time!GN7","v":2039},{"$f":"Time!GO7","v":2039},{"$f":"Time!GP7","v":2039},{"$f":"Time!GQ7","v":2039},{"$f":"Time!GR7","v":2039},{"$f":"Time!GS7","v":2039},{"$f":"Time!GT7","v":2039},{"$f":"Time!GU7","v":2040},{"$f":"Time!GV7","v":2040},{"$f":"Time!GW7","v":2040},{"$f":"Time!GX7","v":2040},{"$f":"Time!GY7","v":2040},{"$f":"Time!GZ7","v":2040},{"$f":"Time!HA7","v":2040},{"$f":"Time!HB7","v":2040},{"$f":"Time!HC7","v":2040},{"$f":"Time!HD7","v":2040},{"$f":"Time!HE7","v":2040},{"$f":"Time!HF7","v":2040},{"$f":"Time!HG7","v":2041},{"$f":"Time!HH7","v":2041},{"$f":"Time!HI7","v":2041},{"$f":"Time!HJ7","v":2041},{"$f":"Time!HK7","v":2041},{"$f":"Time!HL7","v":2041},{"$f":"Time!HM7","v":2041},{"$f":"Time!HN7","v":2041},{"$f":"Time!HO7","v":2041},{"$f":"Time!HP7","v":2041},{"$f":"Time!HQ7","v":2041},{"$f":"Time!HR7","v":2041},{"$f":"Time!HS7","v":2042},{"$f":"Time!HT7","v":2042},{"$f":"Time!HU7","v":2042},{"$f":"Time!HV7","v":2042},{"$f":"Time!HW7","v":2042},{"$f":"Time!HX7","v":2042},{"$f":"Time!HY7","v":2042},{"$f":"Time!HZ7","v":2042},{"$f":"Time!IA7","v":2042},{"$f":"Time!IB7","v":2042},{"$f":"Time!IC7","v":2042},{"$f":"Time!ID7","v":2042},{"$f":"Time!IE7","v":2043},{"$f":"Time!IF7","v":2043},{"$f":"Time!IG7","v":2043},{"$f":"Time!IH7","v":2043},{"$f":"Time!II7","v":2043},{"$f":"Time!IJ7","v":2043},{"$f":"Time!IK7","v":2043},{"$f":"Time!IL7","v":2043},{"$f":"Time!IM7","v":2043},{"$f":"Time!IN7","v":2043},{"$f":"Time!IO7","v":2043},{"$f":"Time!IP7","v":2043},{"$f":"Time!IQ7","v":2044},{"$f":"Time!IR7","v":2044},{"$f":"Time!IS7","v":2044},{"$f":"Time!IT7","v":2044},{"$f":"Time!IU7","v":2044},{"$f":"Time!IV7","v":2044},{"$f":"Time!IW7","v":2044},{"$f":"Time!IX7","v":2044},{"$f":"Time!IY7","v":2044},{"$f":"Time!IZ7","v":2044},{"$f":"Time!JA7","v":2044},{"$f":"Time!JB7","v":2044},{"$f":"Time!JC7","v":2045},{"$f":"Time!JD7","v":2045},{"$f":"Time!JE7","v":2045},{"$f":"Time!JF7","v":2045},{"$f":"Time!JG7","v":2045},{"$f":"Time!JH7","v":2045},{"$f":"Time!JI7","v":2045},{"$f":"Time!JJ7","v":2045},{"$f":"Time!JK7","v":2045},{"$f":"Time!JL7","v":2045},{"$f":"Time!JM7","v":2045},{"$f":"Time!JN7","v":2045},{"$f":"Time!JO7","v":2046},{"$f":"Time!JP7","v":2046},{"$f":"Time!JQ7","v":2046},{"$f":"Time!JR7","v":2046},{"$f":"Time!JS7","v":2046},{"$f":"Time!JT7","v":2046},{"$f":"Time!JU7","v":2046},{"$f":"Time!JV7","v":2046},{"$f":"Time!JW7","v":2046},{"$f":"Time!JX7","v":2046},{"$f":"Time!JY7","v":2046},{"$f":"Time!JZ7","v":2046},{"$f":"Time!KA7","v":2047},{"$f":"Time!KB7","v":2047},{"$f":"Time!KC7","v":2047},{"$f":"Time!KD7","v":2047},{"$f":"Time!KE7","v":2047},{"$f":"Time!KF7","v":2047},{"$f":"Time!KG7","v":2047},{"$f":"Time!KH7","v":2047},{"$f":"Time!KI7","v":2047},{"$f":"Time!KJ7","v":2047},{"$f":"Time!KK7","v":2047},{"$f":"Time!KL7","v":2047},{"$f":"Time!KM7","v":2048},{"$f":"Time!KN7","v":2048},{"$f":"Time!KO7","v":2048},{"$f":"Time!KP7","v":2048},{"$f":"Time!KQ7","v":2048},{"$f":"Time!KR7","v":2048},{"$f":"Time!KS7","v":2048},{"$f":"Time!KT7","v":2048},{"$f":"Time!KU7","v":2048},{"$f":"Time!KV7","v":2048},{"$f":"Time!KW7","v":2048},{"$f":"Time!KX7","v":2048},{"$f":"Time!KY7","v":2049},{"$f":"Time!KZ7","v":2049},{"$f":"Time!LA7","v":2049},{"$f":"Time!LB7","v":2049},{"$f":"Time!LC7","v":2049},{"$f":"Time!LD7","v":2049},{"$f":"Time!LE7","v":2049},{"$f":"Time!LF7","v":2049},{"$f":"Time!LG7","v":2049},{"$f":"Time!LH7","v":2049},{"$f":"Time!LI7","v":2049},{"$f":"Time!LJ7","v":2049},{"$f":"Time!LK7","v":2050},{"$f":"Time!LL7","v":2050},{"$f":"Time!LM7","v":2050},{"$f":"Time!LN7","v":2050},{"$f":"Time!LO7","v":2050},{"$f":"Time!LP7","v":2050},{"$f":"Time!LQ7","v":2050},{"$f":"Time!LR7","v":2050},{"$f":"Time!LS7","v":2050},{"$f":"Time!LT7","v":2050},{"$f":"Time!LU7","v":2050},{"$f":"Time!LV7","v":2050},{"$f":"Time!LW7","v":2051},{"$f":"Time!LX7","v":2051},{"$f":"Time!LY7","v":2051},{"$f":"Time!LZ7","v":2051},{"$f":"Time!MA7","v":2051},{"$f":"Time!MB7","v":2051},{"$f":"Time!MC7","v":2051},{"$f":"Time!MD7","v":2051},{"$f":"Time!ME7","v":2051},{"$f":"Time!MF7","v":2051},{"$f":"Time!MG7","v":2051},{"$f":"Time!MH7","v":2051},{"$f":"Time!MI7","v":2052},{"$f":"Time!MJ7","v":2052},{"$f":"Time!MK7","v":2052},{"$f":"Time!ML7","v":2052},{"$f":"Time!MM7","v":2052},{"$f":"Time!MN7","v":2052},{"$f":"Time!MO7","v":2052},{"$f":"Time!MP7","v":2052},{"$f":"Time!MQ7","v":2052},{"$f":"Time!MR7","v":2052},{"$f":"Time!MS7","v":2052},{"$f":"Time!MT7","v":2052},{"$f":"Time!MU7","v":2053},{"$f":"Time!MV7","v":2053},{"$f":"Time!MW7","v":2053},{"$f":"Time!MX7","v":2053},{"$f":"Time!MY7","v":2053},{"$f":"Time!MZ7","v":2053},{"$f":"Time!NA7","v":2053},{"$f":"Time!NB7","v":2053},{"$f":"Time!NC7","v":2053},{"$f":"Time!ND7","v":2053},{"$f":"Time!NE7","v":2053},{"$f":"Time!NF7","v":2053},{"$f":"Time!NG7","v":2054},{"$f":"Time!NH7","v":2054},{"$f":"Time!NI7","v":2054},{"$f":"Time!NJ7","v":2054},{"$f":"Time!NK7","v":2054},{"$f":"Time!NL7","v":2054},{"$f":"Time!NM7","v":2054},{"$f":"Time!NN7","v":2054},{"$f":"Time!NO7","v":2054},{"$f":"Time!NP7","v":2054},{"$f":"Time!NQ7","v":2054},{"$f":"Time!NR7","v":2054},{"$f":"Time!NS7","v":2055},{"$f":"Time!NT7","v":2055},{"$f":"Time!NU7","v":2055},{"$f":"Time!NV7","v":2055},{"$f":"Time!NW7","v":2055},{"$f":"Time!NX7","v":2055},{"$f":"Time!NY7","v":2055},{"$f":"Time!NZ7","v":2055},{"$f":"Time!OA7","v":2055},{"$f":"Time!OB7","v":2055},{"$f":"Time!OC7","v":2055},{"$f":"Time!OD7","v":2055},{"$f":"Time!OE7","v":2056},{"$f":"Time!OF7","v":2056},{"$f":"Time!OG7","v":2056},{"$f":"Time!OH7","v":2056},{"$f":"Time!OI7","v":2056},{"$f":"Time!OJ7","v":2056},{"$f":"Time!OK7","v":2056},{"$f":"Time!OL7","v":2056},{"$f":"Time!OM7","v":2056},{"$f":"Time!ON7","v":2056},{"$f":"Time!OO7","v":2056},{"$f":"Time!OP7","v":2056},{"$f":"Time!OQ7","v":2057},{"$f":"Time!OR7","v":2057},{"$f":"Time!OS7","v":2057},{"$f":"Time!OT7","v":2057},{"$f":"Time!OU7","v":2057},{"$f":"Time!OV7","v":2057},{"$f":"Time!OW7","v":2057},{"$f":"Time!OX7","v":2057},{"$f":"Time!OY7","v":2057},{"$f":"Time!OZ7","v":2057},{"$f":"Time!PA7","v":2057},{"$f":"Time!PB7","v":2057},{"$f":"Time!PC7","v":2058},{"$f":"Time!PD7","v":2058},{"$f":"Time!PE7","v":2058},{"$f":"Time!PF7","v":2058},{"$f":"Time!PG7","v":2058},{"$f":"Time!PH7","v":2058},{"$f":"Time!PI7","v":2058},{"$f":"Time!PJ7","v":2058},{"$f":"Time!PK7","v":2058},{"$f":"Time!PL7","v":2058},{"$f":"Time!PM7","v":2058},{"$f":"Time!PN7","v":2058},{"$f":"Time!PO7","v":2059},{"$f":"Time!PP7","v":2059},{"$f":"Time!PQ7","v":2059},{"$f":"Time!PR7","v":2059},{"$f":"Time!PS7","v":2059},{"$f":"Time!PT7","v":2059},{"$f":"Time!PU7","v":2059},{"$f":"Time!PV7","v":2059},{"$f":"Time!PW7","v":2059},{"$f":"Time!PX7","v":2059},{"$f":"Time!PY7","v":2059},{"$f":"Time!PZ7","v":2059},{"$f":"Time!QA7","v":2060},{"$f":"Time!QB7","v":2060},{"$f":"Time!QC7","v":2060},{"$f":"Time!QD7","v":2060},{"$f":"Time!QE7","v":2060},{"$f":"Time!QF7","v":2060},{"$f":"Time!QG7","v":2060},{"$f":"Time!QH7","v":2060},{"$f":"Time!QI7","v":2060},{"$f":"Time!QJ7","v":2060},{"$f":"Time!QK7","v":2060},{"$f":"Time!QL7","v":2060},{"$f":"Time!QM7","v":2061},{"$f":"Time!QN7","v":2061},{"$f":"Time!QO7","v":2061},{"$f":"Time!QP7","v":2061},{"$f":"Time!QQ7","v":2061},{"$f":"Time!QR7","v":2061},{"$f":"Time!QS7","v":2061},{"$f":"Time!QT7","v":2061},{"$f":"Time!QU7","v":2061},{"$f":"Time!QV7","v":2061},{"$f":"Time!QW7","v":2061},{"$f":"Time!QX7","v":2061},{"$f":"Time!QY7","v":2062},{"$f":"Time!QZ7","v":2062},{"$f":"Time!RA7","v":2062},{"$f":"Time!RB7","v":2062},{"$f":"Time!RC7","v":2062},{"$f":"Time!RD7","v":2062},{"$f":"Time!RE7","v":2062},{"$f":"Time!RF7","v":2062},{"$f":"Time!RG7","v":2062},{"$f":"Time!RH7","v":2062},{"$f":"Time!RI7","v":2062},{"$f":"Time!RJ7","v":2062},{"$f":"Time!RK7","v":2063},{"$f":"Time!RL7","v":2063},{"$f":"Time!RM7","v":2063},{"$f":"Time!RN7","v":2063},{"$f":"Time!RO7","v":2063},{"$f":"Time!RP7","v":2063},{"$f":"Time!RQ7","v":2063},{"$f":"Time!RR7","v":2063},{"$f":"Time!RS7","v":2063},{"$f":"Time!RT7","v":2063},{"$f":"Time!RU7","v":2063},{"$f":"Time!RV7","v":2063},{"$f":"Time!RW7","v":2064},{"$f":"Time!RX7","v":2064},{"$f":"Time!RY7","v":2064},{"$f":"Time!RZ7","v":2064},{"$f":"Time!SA7","v":2064},{"$f":"Time!SB7","v":2064},{"$f":"Time!SC7","v":2064},{"$f":"Time!SD7","v":2064},{"$f":"Time!SE7","v":2064},{"$f":"Time!SF7","v":2064},{"$f":"Time!SG7","v":2064},{"$f":"Time!SH7","v":2064},{"$f":"Time!SI7","v":2065},{"$f":"Time!SJ7","v":2065},{"$f":"Time!SK7","v":2065},{"$f":"Time!SL7","v":2065},{"$f":"Time!SM7","v":2065},{"$f":"Time!SN7","v":2065},{"$f":"Time!SO7","v":2065}]
[null,null,null,null,{"$f":"Time!E8","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":"Time!J8","v":1},{"$f":"Time!K8","v":2},{"$f":"Time!L8","v":3},{"$f":"Time!M8","v":4},{"$f":"Time!N8","v":5},{"$f":"Time!O8","v":6},{"$f":"Time!P8","v":7},{"$f":"Time!Q8","v":8},{"$f":"Time!R8","v":9},{"$f":"Time!S8","v":10},{"$f":"Time!T8","v":11},{"$f":"Time!U8","v":12},{"$f":"Time!V8","v":13},{"$f":"Time!W8","v":14},{"$f":"Time!X8","v":15},{"$f":"Time!Y8","v":16},{"$f":"Time!Z8","v":17},{"$f":"Time!AA8","v":18},{"$f":"Time!AB8","v":19},{"$f":"Time!AC8","v":20},{"$f":"Time!AD8","v":21},{"$f":"Time!AE8","v":22},{"$f":"Time!AF8","v":23},{"$f":"Time!AG8","v":24},{"$f":"Time!AH8","v":25},{"$f":"Time!AI8","v":26},{"$f":"Time!AJ8","v":27},{"$f":"Time!AK8","v":28},{"$f":"Time!AL8","v":29},{"$f":"Time!AM8","v":30},{"$f":"Time!AN8","v":31},{"$f":"Time!AO8","v":32},{"$f":"Time!AP8","v":33},{"$f":"Time!AQ8","v":34},{"$f":"Time!AR8","v":35},{"$f":"Time!AS8","v":36},{"$f":"Time!AT8","v":37},{"$f":"Time!AU8","v":38},{"$f":"Time!AV8","v":39},{"$f":"Time!AW8","v":40},{"$f":"Time!AX8","v":41},{"$f":"Time!AY8","v":42},{"$f":"Time!AZ8","v":43},{"$f":"Time!BA8","v":44},{"$f":"Time!BB8","v":45},{"$f":"Time!BC8","v":46},{"$f":"Time!BD8","v":47},{"$f":"Time!BE8","v":48},{"$f":"Time!BF8","v":49},{"$f":"Time!BG8","v":50},{"$f":"Time!BH8","v":51},{"$f":"Time!BI8","v":52},{"$f":"Time!BJ8","v":53},{"$f":"Time!BK8","v":54},{"$f":"Time!BL8","v":55},{"$f":"Time!BM8","v":56},{"$f":"Time!BN8","v":57},{"$f":"Time!BO8","v":58},{"$f":"Time!BP8","v":59},{"$f":"Time!BQ8","v":60},{"$f":"Time!BR8","v":61},{"$f":"Time!BS8","v":62},{"$f":"Time!BT8","v":63},{"$f":"Time!BU8","v":64},{"$f":"Time!BV8","v":65},{"$f":"Time!BW8","v":66},{"$f":"Time!BX8","v":67},{"$f":"Time!BY8","v":68},{"$f":"Time!BZ8","v":69},{"$f":"Time!CA8","v":70},{"$f":"Time!CB8","v":71},{"$f":"Time!CC8","v":72},{"$f":"Time!CD8","v":73},{"$f":"Time!CE8","v":74},{"$f":"Time!CF8","v":75},{"$f":"Time!CG8","v":76},{"$f":"Time!CH8","v":77},{"$f":"Time!CI8","v":78},{"$f":"Time!CJ8","v":79},{"$f":"Time!CK8","v":80},{"$f":"Time!CL8","v":81},{"$f":"Time!CM8","v":82},{"$f":"Time!CN8","v":83},{"$f":"Time!CO8","v":84},{"$f":"Time!CP8","v":85},{"$f":"Time!CQ8","v":86},{"$f":"Time!CR8","v":87},{"$f":"Time!CS8","v":88},{"$f":"Time!CT8","v":89},{"$f":"Time!CU8","v":90},{"$f":"Time!CV8","v":91},{"$f":"Time!CW8","v":92},{"$f":"Time!CX8","v":93},{"$f":"Time!CY8","v":94},{"$f":"Time!CZ8","v":95},{"$f":"Time!DA8","v":96},{"$f":"Time!DB8","v":97},{"$f":"Time!DC8","v":98},{"$f":"Time!DD8","v":99},{"$f":"Time!DE8","v":100},{"$f":"Time!DF8","v":101},{"$f":"Time!DG8","v":102},{"$f":"Time!DH8","v":103},{"$f":"Time!DI8","v":104},{"$f":"Time!DJ8","v":105},{"$f":"Time!DK8","v":106},{"$f":"Time!DL8","v":107},{"$f":"Time!DM8","v":108},{"$f":"Time!DN8","v":109},{"$f":"Time!DO8","v":110},{"$f":"Time!DP8","v":111},{"$f":"Time!DQ8","v":112},{"$f":"Time!DR8","v":113},{"$f":"Time!DS8","v":114},{"$f":"Time!DT8","v":115},{"$f":"Time!DU8","v":116},{"$f":"Time!DV8","v":117},{"$f":"Time!DW8","v":118},{"$f":"Time!DX8","v":119},{"$f":"Time!DY8","v":120},{"$f":"Time!DZ8","v":121},{"$f":"Time!EA8","v":122},{"$f":"Time!EB8","v":123},{"$f":"Time!EC8","v":124},{"$f":"Time!ED8","v":125},{"$f":"Time!EE8","v":126},{"$f":"Time!EF8","v":127},{"$f":"Time!EG8","v":128},{"$f":"Time!EH8","v":129},{"$f":"Time!EI8","v":130},{"$f":"Time!EJ8","v":131},{"$f":"Time!EK8","v":132},{"$f":"Time!EL8","v":133},{"$f":"Time!EM8","v":134},{"$f":"Time!EN8","v":135},{"$f":"Time!EO8","v":136},{"$f":"Time!EP8","v":137},{"$f":"Time!EQ8","v":138},{"$f":"Time!ER8","v":139},{"$f":"Time!ES8","v":140},{"$f":"Time!ET8","v":141},{"$f":"Time!EU8","v":142},{"$f":"Time!EV8","v":143},{"$f":"Time!EW8","v":144},{"$f":"Time!EX8","v":145},{"$f":"Time!EY8","v":146},{"$f":"Time!EZ8","v":147},{"$f":"Time!FA8","v":148},{"$f":"Time!FB8","v":149},{"$f":"Time!FC8","v":150},{"$f":"Time!FD8","v":151},{"$f":"Time!FE8","v":152},{"$f":"Time!FF8","v":153},{"$f":"Time!FG8","v":154},{"$f":"Time!FH8","v":155},{"$f":"Time!FI8","v":156},{"$f":"Time!FJ8","v":157},{"$f":"Time!FK8","v":158},{"$f":"Time!FL8","v":159},{"$f":"Time!FM8","v":160},{"$f":"Time!FN8","v":161},{"$f":"Time!FO8","v":162},{"$f":"Time!FP8","v":163},{"$f":"Time!FQ8","v":164},{"$f":"Time!FR8","v":165},{"$f":"Time!FS8","v":166},{"$f":"Time!FT8","v":167},{"$f":"Time!FU8","v":168},{"$f":"Time!FV8","v":169},{"$f":"Time!FW8","v":170},{"$f":"Time!FX8","v":171},{"$f":"Time!FY8","v":172},{"$f":"Time!FZ8","v":173},{"$f":"Time!GA8","v":174},{"$f":"Time!GB8","v":175},{"$f":"Time!GC8","v":176},{"$f":"Time!GD8","v":177},{"$f":"Time!GE8","v":178},{"$f":"Time!GF8","v":179},{"$f":"Time!GG8","v":180},{"$f":"Time!GH8","v":181},{"$f":"Time!GI8","v":182},{"$f":"Time!GJ8","v":183},{"$f":"Time!GK8","v":184},{"$f":"Time!GL8","v":185},{"$f":"Time!GM8","v":186},{"$f":"Time!GN8","v":187},{"$f":"Time!GO8","v":188},{"$f":"Time!GP8","v":189},{"$f":"Time!GQ8","v":190},{"$f":"Time!GR8","v":191},{"$f":"Time!GS8","v":192},{"$f":"Time!GT8","v":193},{"$f":"Time!GU8","v":194},{"$f":"Time!GV8","v":195},{"$f":"Time!GW8","v":196},{"$f":"Time!GX8","v":197},{"$f":"Time!GY8","v":198},{"$f":"Time!GZ8","v":199},{"$f":"Time!HA8","v":200},{"$f":"Time!HB8","v":201},{"$f":"Time!HC8","v":202},{"$f":"Time!HD8","v":203},{"$f":"Time!HE8","v":204},{"$f":"Time!HF8","v":205},{"$f":"Time!HG8","v":206},{"$f":"Time!HH8","v":207},{"$f":"Time!HI8","v":208},{"$f":"Time!HJ8","v":209},{"$f":"Time!HK8","v":210},{"$f":"Time!HL8","v":211},{"$f":"Time!HM8","v":212},{"$f":"Time!HN8","v":213},{"$f":"Time!HO8","v":214},{"$f":"Time!HP8","v":215},{"$f":"Time!HQ8","v":216},{"$f":"Time!HR8","v":217},{"$f":"Time!HS8","v":218},{"$f":"Time!HT8","v":219},{"$f":"Time!HU8","v":220},{"$f":"Time!HV8","v":221},{"$f":"Time!HW8","v":222},{"$f":"Time!HX8","v":223},{"$f":"Time!HY8","v":224},{"$f":"Time!HZ8","v":225},{"$f":"Time!IA8","v":226},{"$f":"Time!IB8","v":227},{"$f":"Time!IC8","v":228},{"$f":"Time!ID8","v":229},{"$f":"Time!IE8","v":230},{"$f":"Time!IF8","v":231},{"$f":"Time!IG8","v":232},{"$f":"Time!IH8","v":233},{"$f":"Time!II8","v":234},{"$f":"Time!IJ8","v":235},{"$f":"Time!IK8","v":236},{"$f":"Time!IL8","v":237},{"$f":"Time!IM8","v":238},{"$f":"Time!IN8","v":239},{"$f":"Time!IO8","v":240},{"$f":"Time!IP8","v":241},{"$f":"Time!IQ8","v":242},{"$f":"Time!IR8","v":243},{"$f":"Time!IS8","v":244},{"$f":"Time!IT8","v":245},{"$f":"Time!IU8","v":246},{"$f":"Time!IV8","v":247},{"$f":"Time!IW8","v":248},{"$f":"Time!IX8","v":249},{"$f":"Time!IY8","v":250},{"$f":"Time!IZ8","v":251},{"$f":"Time!JA8","v":252},{"$f":"Time!JB8","v":253},{"$f":"Time!JC8","v":254},{"$f":"Time!JD8","v":255},{"$f":"Time!JE8","v":256},{"$f":"Time!JF8","v":257},{"$f":"Time!JG8","v":258},{"$f":"Time!JH8","v":259},{"$f":"Time!JI8","v":260},{"$f":"Time!JJ8","v":261},{"$f":"Time!JK8","v":262},{"$f":"Time!JL8","v":263},{"$f":"Time!JM8","v":264},{"$f":"Time!JN8","v":265},{"$f":"Time!JO8","v":266},{"$f":"Time!JP8","v":267},{"$f":"Time!JQ8","v":268},{"$f":"Time!JR8","v":269},{"$f":"Time!JS8","v":270},{"$f":"Time!JT8","v":271},{"$f":"Time!JU8","v":272},{"$f":"Time!JV8","v":273},{"$f":"Time!JW8","v":274},{"$f":"Time!JX8","v":275},{"$f":"Time!JY8","v":276},{"$f":"Time!JZ8","v":277},{"$f":"Time!KA8","v":278},{"$f":"Time!KB8","v":279},{"$f":"Time!KC8","v":280},{"$f":"Time!KD8","v":281},{"$f":"Time!KE8","v":282},{"$f":"Time!KF8","v":283},{"$f":"Time!KG8","v":284},{"$f":"Time!KH8","v":285},{"$f":"Time!KI8","v":286},{"$f":"Time!KJ8","v":287},{"$f":"Time!KK8","v":288},{"$f":"Time!KL8","v":289},{"$f":"Time!KM8","v":290},{"$f":"Time!KN8","v":291},{"$f":"Time!KO8","v":292},{"$f":"Time!KP8","v":293},{"$f":"Time!KQ8","v":294},{"$f":"Time!KR8","v":295},{"$f":"Time!KS8","v":296},{"$f":"Time!KT8","v":297},{"$f":"Time!KU8","v":298},{"$f":"Time!KV8","v":299},{"$f":"Time!KW8","v":300},{"$f":"Time!KX8","v":301},{"$f":"Time!KY8","v":302},{"$f":"Time!KZ8","v":303},{"$f":"Time!LA8","v":304},{"$f":"Time!LB8","v":305},{"$f":"Time!LC8","v":306},{"$f":"Time!LD8","v":307},{"$f":"Time!LE8","v":308},{"$f":"Time!LF8","v":309},{"$f":"Time!LG8","v":310},{"$f":"Time!LH8","v":311},{"$f":"Time!LI8","v":312},{"$f":"Time!LJ8","v":313},{"$f":"Time!LK8","v":314},{"$f":"Time!LL8","v":315},{"$f":"Time!LM8","v":316},{"$f":"Time!LN8","v":317},{"$f":"Time!LO8","v":318},{"$f":"Time!LP8","v":319},{"$f":"Time!LQ8","v":320},{"$f":"Time!LR8","v":321},{"$f":"Time!LS8","v":322},{"$f":"Time!LT8","v":323},{"$f":"Time!LU8","v":324},{"$f":"Time!LV8","v":325},{"$f":"Time!LW8","v":326},{"$f":"Time!LX8","v":327},{"$f":"Time!LY8","v":328},{"$f":"Time!LZ8","v":329},{"$f":"Time!MA8","v":330},{"$f":"Time!MB8","v":331},{"$f":"Time!MC8","v":332},{"$f":"Time!MD8","v":333},{"$f":"Time!ME8","v":334},{"$f":"Time!MF8","v":335},{"$f":"Time!MG8","v":336},{"$f":"Time!MH8","v":337},{"$f":"Time!MI8","v":338},{"$f":"Time!MJ8","v":339},{"$f":"Time!MK8","v":340},{"$f":"Time!ML8","v":341},{"$f":"Time!MM8","v":342},{"$f":"Time!MN8","v":343},{"$f":"Time!MO8","v":344},{"$f":"Time!MP8","v":345},{"$f":"Time!MQ8","v":346},{"$f":"Time!MR8","v":347},{"$f":"Time!MS8","v":348},{"$f":"Time!MT8","v":349},{"$f":"Time!MU8","v":350},{"$f":"Time!MV8","v":351},{"$f":"Time!MW8","v":352},{"$f":"Time!MX8","v":353},{"$f":"Time!MY8","v":354},{"$f":"Time!MZ8","v":355},{"$f":"Time!NA8","v":356},{"$f":"Time!NB8","v":357},{"$f":"Time!NC8","v":358},{"$f":"Time!ND8","v":359},{"$f":"Time!NE8","v":360},{"$f":"Time!NF8","v":361},{"$f":"Time!NG8","v":362},{"$f":"Time!NH8","v":363},{"$f":"Time!NI8","v":364},{"$f":"Time!NJ8","v":365},{"$f":"Time!NK8","v":366},{"$f":"Time!NL8","v":367},{"$f":"Time!NM8","v":368},{"$f":"Time!NN8","v":369},{"$f":"Time!NO8","v":370},{"$f":"Time!NP8","v":371},{"$f":"Time!NQ8","v":372},{"$f":"Time!NR8","v":373},{"$f":"Time!NS8","v":374},{"$f":"Time!NT8","v":375},{"$f":"Time!NU8","v":376},{"$f":"Time!NV8","v":377},{"$f":"Time!NW8","v":378},{"$f":"Time!NX8","v":379},{"$f":"Time!NY8","v":380},{"$f":"Time!NZ8","v":381},{"$f":"Time!OA8","v":382},{"$f":"Time!OB8","v":383},{"$f":"Time!OC8","v":384},{"$f":"Time!OD8","v":385},{"$f":"Time!OE8","v":386},{"$f":"Time!OF8","v":387},{"$f":"Time!OG8","v":388},{"$f":"Time!OH8","v":389},{"$f":"Time!OI8","v":390},{"$f":"Time!OJ8","v":391},{"$f":"Time!OK8","v":392},{"$f":"Time!OL8","v":393},{"$f":"Time!OM8","v":394},{"$f":"Time!ON8","v":395},{"$f":"Time!OO8","v":396},{"$f":"Time!OP8","v":397},{"$f":"Time!OQ8","v":398},{"$f":"Time!OR8","v":399},{"$f":"Time!OS8","v":400},{"$f":"Time!OT8","v":401},{"$f":"Time!OU8","v":402},{"$f":"Time!OV8","v":403},{"$f":"Time!OW8","v":404},{"$f":"Time!OX8","v":405},{"$f":"Time!OY8","v":406},{"$f":"Time!OZ8","v":407},{"$f":"Time!PA8","v":408},{"$f":"Time!PB8","v":409},{"$f":"Time!PC8","v":410},{"$f":"Time!PD8","v":411},{"$f":"Time!PE8","v":412},{"$f":"Time!PF8","v":413},{"$f":"Time!PG8","v":414},{"$f":"Time!PH8","v":415},{"$f":"Time!PI8","v":416},{"$f":"Time!PJ8","v":417},{"$f":"Time!PK8","v":418},{"$f":"Time!PL8","v":419},{"$f":"Time!PM8","v":420},{"$f":"Time!PN8","v":421},{"$f":"Time!PO8","v":422},{"$f":"Time!PP8","v":423},{"$f":"Time!PQ8","v":424},{"$f":"Time!PR8","v":425},{"$f":"Time!PS8","v":426},{"$f":"Time!PT8","v":427},{"$f":"Time!PU8","v":428},{"$f":"Time!PV8","v":429},{"$f":"Time!PW8","v":430},{"$f":"Time!PX8","v":431},{"$f":"Time!PY8","v":432},{"$f":"Time!PZ8","v":433},{"$f":"Time!QA8","v":434},{"$f":"Time!QB8","v":435},{"$f":"Time!QC8","v":436},{"$f":"Time!QD8","v":437},{"$f":"Time!QE8","v":438},{"$f":"Time!QF8","v":439},{"$f":"Time!QG8","v":440},{"$f":"Time!QH8","v":441},{"$f":"Time!QI8","v":442},{"$f":"Time!QJ8","v":443},{"$f":"Time!QK8","v":444},{"$f":"Time!QL8","v":445},{"$f":"Time!QM8","v":446},{"$f":"Time!QN8","v":447},{"$f":"Time!QO8","v":448},{"$f":"Time!QP8","v":449},{"$f":"Time!QQ8","v":450},{"$f":"Time!QR8","v":451},{"$f":"Time!QS8","v":452},{"$f":"Time!QT8","v":453},{"$f":"Time!QU8","v":454},{"$f":"Time!QV8","v":455},{"$f":"Time!QW8","v":456},{"$f":"Time!QX8","v":457},{"$f":"Time!QY8","v":458},{"$f":"Time!QZ8","v":459},{"$f":"Time!RA8","v":460},{"$f":"Time!RB8","v":461},{"$f":"Time!RC8","v":462},{"$f":"Time!RD8","v":463},{"$f":"Time!RE8","v":464},{"$f":"Time!RF8","v":465},{"$f":"Time!RG8","v":466},{"$f":"Time!RH8","v":467},{"$f":"Time!RI8","v":468},{"$f":"Time!RJ8","v":469},{"$f":"Time!RK8","v":470},{"$f":"Time!RL8","v":471},{"$f":"Time!RM8","v":472},{"$f":"Time!RN8","v":473},{"$f":"Time!RO8","v":474},{"$f":"Time!RP8","v":475},{"$f":"Time!RQ8","v":476},{"$f":"Time!RR8","v":477},{"$f":"Time!RS8","v":478},{"$f":"Time!RT8","v":479},{"$f":"Time!RU8","v":480},{"$f":"Time!RV8","v":481},{"$f":"Time!RW8","v":482},{"$f":"Time!RX8","v":483},{"$f":"Time!RY8","v":484},{"$f":"Time!RZ8","v":485},{"$f":"Time!SA8","v":486},{"$f":"Time!SB8","v":487},{"$f":"Time!SC8","v":488},{"$f":"Time!SD8","v":489},{"$f":"Time!SE8","v":490},{"$f":"Time!SF8","v":491},{"$f":"Time!SG8","v":492},{"$f":"Time!SH8","v":493},{"$f":"Time!SI8","v":494},{"$f":"Time!SJ8","v":495},{"$f":"Time!SK8","v":496},{"$f":"Time!SL8","v":497},{"$f":"Time!SM8","v":498},{"$f":"Time!SN8","v":499},{"$f":"Time!SO8","v":500}]
[]
["EPC COSTS"]
[null,null,null,null,{"$f":" InpC!E$78","v":"EPC contractor"},{"$f":" InpC!F$78","v":750},{"$f":" InpC!G$78","v":"USD 000s / MWp"}]
[null,null,null,null,{"$f":" InpC!E$32","v":"Capacity of plant"},{"$f":" InpC!F$32","v":60},{"$f":" InpC!G$32","v":"MWp"}]
[null,null,null,null,"Total EPC cost",{"$f":"F10*F11","v":45000},{"$f":"SMU","v":"$ 000s"}]
[]
[null,null,null,null,{"$f":" InpC!E$79","v":"Contingency"},{"$f":" InpC!F$79","v":5.0000000000000001E-3},{"$f":" InpC!G$79","v":"%"}]
[null,null,null,null,"Total contingency",{"$f":"F12*F14","v":225},{"$f":"SMU","v":"$ 000s"}]
[null,null,null,null,"Total EPC with contingency",{"$f":"F15+F12","v":45225},{"$f":"SMU","v":"$ 000s"}]
[]
[null,null,null,null,{"$f":" Time!E$111","v":"Construction period flag"},{"$f":" Time!F$111","v":0},{"$f":" Time!G$111","v":"Flag"},{"$f":" Time!H$111","v":24},{"$f":" Time!I$111","v":0},{"$f":" Time!J$111","v":1},{"$f":" Time!K$111","v":1},{"$f":" Time!L$111","v":1},{"$f":" Time!M$111","v":1},{"$f":" Time!N$111","v":1},{"$f":" Time!O$111","v":1},{"$f":" Time!P$111","v":1},{"$f":" Time!Q$111","v":1},{"$f":" Time!R$111","v":1},{"$f":" Time!S$111","v":1},{"$f":" Time!T$111","v":1},{"$f":" Time!U$111","v":1},{"$f":" Time!V$111","v":1},{"$f":" Time!W$111","v":1},{"$f":" Time!X$111","v":1},{"$f":" Time!Y$111","v":1},{"$f":" Time!Z$111","v":1},{"$f":" Time!AA$111","v":1},{"$f":" Time!AB$111","v":1},{"$f":" Time!AC$111","v":1},{"$f":" Time!AD$111","v":1},{"$f":" Time!AE$111","v":1},{"$f":" Time!AF$111","v":1},{"$f":" Time!AG$111","v":1},{"$f":" Time!AH$111","v":0},{"$f":" Time!AI$111","v":0},{"$f":" Time!AJ$111","v":0},{"$f":" Time!AK$111","v":0},{"$f":" Time!AL$111","v":0},{"$f":" Time!AM$111","v":0},{"$f":" Time!AN$111","v":0},{"$f":" Time!AO$111","v":0},{"$f":" Time!AP$111","v":0},{"$f":" Time!AQ$111","v":0},{"$f":" Time!AR$111","v":0},{"$f":" Time!AS$111","v":0},{"$f":" Time!AT$111","v":0},{"$f":" Time!AU$111","v":0},{"$f":" Time!AV$111","v":0},{"$f":" Time!AW$111","v":0},{"$f":" Time!AX$111","v":0},{"$f":" Time!AY$111","v":0},{"$f":" Time!AZ$111","v":0},{"$f":" Time!BA$111","v":0},{"$f":" Time!BB$111","v":0},{"$f":" Time!BC$111","v":0},{"$f":" Time!BD$111","v":0},{"$f":" Time!BE$111","v":0},{"$f":" Time!BF$111","v":0},{"$f":" Time!BG$111","v":0},{"$f":" Time!BH$111","v":0},{"$f":" Time!BI$111","v":0},{"$f":" Time!BJ$111","v":0},{"$f":" Time!BK$111","v":0},{"$f":" Time!BL$111","v":0},{"$f":" Time!BM$111","v":0},{"$f":" Time!BN$111","v":0},{"$f":" Time!BO$111","v":0},{"$f":" Time!BP$111","v":0},{"$f":" Time!BQ$111","v":0},{"$f":" Time!BR$111","v":0},{"$f":" Time!BS$111","v":0},{"$f":" Time!BT$111","v":0},{"$f":" Time!BU$111","v":0},{"$f":" Time!BV$111","v":0},{"$f":" Time!BW$111","v":0},{"$f":" Time!BX$111","v":0},{"$f":" Time!BY$111","v":0},{"$f":" Time!BZ$111","v":0},{"$f":" Time!CA$111","v":0},{"$f":" Time!CB$111","v":0},{"$f":" Time!CC$111","v":0},{"$f":" Time!CD$111","v":0},{"$f":" Time!CE$111","v":0},{"$f":" Time!CF$111","v":0},{"$f":" Time!CG$111","v":0},{"$f":" Time!CH$111","v":0},{"$f":" Time!CI$111","v":0},{"$f":" Time!CJ$111","v":0},{"$f":" Time!CK$111","v":0},{"$f":" Time!CL$111","v":0},{"$f":" Time!CM$111","v":0},{"$f":" Time!CN$111","v":0},{"$f":" Time!CO$111","v":0},{"$f":" Time!CP$111","v":0},{"$f":" Time!CQ$111","v":0},{"$f":" Time!CR$111","v":0},{"$f":" Time!CS$111","v":0},{"$f":" Time!CT$111","v":0},{"$f":" Time!CU$111","v":0},{"$f":" Time!CV$111","v":0},{"$f":" Time!CW$111","v":0},{"$f":" Time!CX$111","v":0},{"$f":" Time!CY$111","v":0},{"$f":" Time!CZ$111","v":0},{"$f":" Time!DA$111","v":0},{"$f":" Time!DB$111","v":0},{"$f":" Time!DC$111","v":0},{"$f":" Time!DD$111","v":0},{"$f":" Time!DE$111","v":0},{"$f":" Time!DF$111","v":0},{"$f":" Time!DG$111","v":0},{"$f":" Time!DH$111","v":0},{"$f":" Time!DI$111","v":0},{"$f":" Time!DJ$111","v":0},{"$f":" Time!DK$111","v":0},{"$f":" Time!DL$111","v":0},{"$f":" Time!DM$111","v":0},{"$f":" Time!DN$111","v":0},{"$f":" Time!DO$111","v":0},{"$f":" Time!DP$111","v":0},{"$f":" Time!DQ$111","v":0},{"$f":" Time!DR$111","v":0},{"$f":" Time!DS$111","v":0},{"$f":" Time!DT$111","v":0},{"$f":" Time!DU$111","v":0},{"$f":" Time!DV$111","v":0},{"$f":" Time!DW$111","v":0},{"$f":" Time!DX$111","v":0},{"$f":" Time!DY$111","v":0},{"$f":" Time!DZ$111","v":0},{"$f":" Time!EA$111","v":0},{"$f":" Time!EB$111","v":0},{"$f":" Time!EC$111","v":0},{"$f":" Time!ED$111","v":0},{"$f":" Time!EE$111","v":0},{"$f":" Time!EF$111","v":0},{"$f":" Time!EG$111","v":0},{"$f":" Time!EH$111","v":0},{"$f":" Time!EI$111","v":0},{"$f":" Time!EJ$111","v":0},{"$f":" Time!EK$111","v":0},{"$f":" Time!EL$111","v":0},{"$f":" Time!EM$111","v":0},{"$f":" Time!EN$111","v":0},{"$f":" Time!EO$111","v":0},{"$f":" Time!EP$111","v":0},{"$f":" Time!EQ$111","v":0},{"$f":" Time!ER$111","v":0},{"$f":" Time!ES$111","v":0},{"$f":" Time!ET$111","v":0},{"$f":" Time!EU$111","v":0},{"$f":" Time!EV$111","v":0},{"$f":" Time!EW$111","v":0},{"$f":" Time!EX$111","v":0},{"$f":" Time!EY$111","v":0},{"$f":" Time!EZ$111","v":0},{"$f":" Time!FA$111","v":0},{"$f":" Time!FB$111","v":0},{"$f":" Time!FC$111","v":0},{"$f":" Time!FD$111","v":0},{"$f":" Time!FE$111","v":0},{"$f":" Time!FF$111","v":0},{"$f":" Time!FG$111","v":0},{"$f":" Time!FH$111","v":0},{"$f":" Time!FI$111","v":0},{"$f":" Time!FJ$111","v":0},{"$f":" Time!FK$111","v":0},{"$f":" Time!FL$111","v":0},{"$f":" Time!FM$111","v":0},{"$f":" Time!FN$111","v":0},{"$f":" Time!FO$111","v":0},{"$f":" Time!FP$111","v":0},{"$f":" Time!FQ$111","v":0},{"$f":" Time!FR$111","v":0},{"$f":" Time!FS$111","v":0},{"$f":" Time!FT$111","v":0},{"$f":" Time!FU$111","v":0},{"$f":" Time!FV$111","v":0},{"$f":" Time!FW$111","v":0},{"$f":" Time!FX$111","v":0},{"$f":" Time!FY$111","v":0},{"$f":" Time!FZ$111","v":0},{"$f":" Time!GA$111","v":0},{"$f":" Time!GB$111","v":0},{"$f":" Time!GC$111","v":0},{"$f":" Time!GD$111","v":0},{"$f":" Time!GE$111","v":0},{"$f":" Time!GF$111","v":0},{"$f":" Time!GG$111","v":0},{"$f":" Time!GH$111","v":0},{"$f":" Time!GI$111","v":0},{"$f":" Time!GJ$111","v":0},{"$f":" Time!GK$111","v":0},{"$f":" Time!GL$111","v":0},{"$f":" Time!GM$111","v":0},{"$f":" Time!GN$111","v":0},{"$f":" Time!GO$111","v":0},{"$f":" Time!GP$111","v":0},{"$f":" Time!GQ$111","v":0},{"$f":" Time!GR$111","v":0},{"$f":" Time!GS$111","v":0},{"$f":" Time!GT$111","v":0},{"$f":" Time!GU$111","v":0},{"$f":" Time!GV$111","v":0},{"$f":" Time!GW$111","v":0},{"$f":" Time!GX$111","v":0},{"$f":" Time!GY$111","v":0},{"$f":" Time!GZ$111","v":0},{"$f":" Time!HA$111","v":0},{"$f":" Time!HB$111","v":0},{"$f":" Time!HC$111","v":0},{"$f":" Time!HD$111","v":0},{"$f":" Time!HE$111","v":0},{"$f":" Time!HF$111","v":0},{"$f":" Time!HG$111","v":0},{"$f":" Time!HH$111","v":0},{"$f":" Time!HI$111","v":0},{"$f":" Time!HJ$111","v":0},{"$f":" Time!HK$111","v":0},{"$f":" Time!HL$111","v":0},{"$f":" Time!HM$111","v":0},{"$f":" Time!HN$111","v":0},{"$f":" Time!HO$111","v":0},{"$f":" Time!HP$111","v":0},{"$f":" Time!HQ$111","v":0},{"$f":" Time!HR$111","v":0},{"$f":" Time!HS$111","v":0},{"$f":" Time!HT$111","v":0},{"$f":" Time!HU$111","v":0},{"$f":" Time!HV$111","v":0},{"$f":" Time!HW$111","v":0},{"$f":" Time!HX$111","v":0},{"$f":" Time!HY$111","v":0},{"$f":" Time!HZ$111","v":0},{"$f":" Time!IA$111","v":0},{"$f":" Time!IB$111","v":0},{"$f":" Time!IC$111","v":0},{"$f":" Time!ID$111","v":0},{"$f":" Time!IE$111","v":0},{"$f":" Time!IF$111","v":0},{"$f":" Time!IG$111","v":0},{"$f":" Time!IH$111","v":0},{"$f":" Time!II$111","v":0},{"$f":" Time!IJ$111","v":0},{"$f":" Time!IK$111","v":0},{"$f":" Time!IL$111","v":0},{"$f":" Time!IM$111","v":0},{"$f":" Time!IN$111","v":0},{"$f":" Time!IO$111","v":0},{"$f":" Time!IP$111","v":0},{"$f":" Time!IQ$111","v":0},{"$f":" Time!IR$111","v":0},{"$f":" Time!IS$111","v":0},{"$f":" Time!IT$111","v":0},{"$f":" Time!IU$111","v":0},{"$f":" Time!IV$111","v":0},{"$f":" Time!IW$111","v":0},{"$f":" Time!IX$111","v":0},{"$f":" Time!IY$111","v":0},{"$f":" Time!IZ$111","v":0},{"$f":" Time!JA$111","v":0},{"$f":" Time!JB$111","v":0},{"$f":" Time!JC$111","v":0},{"$f":" Time!JD$111","v":0},{"$f":" Time!JE$111","v":0},{"$f":" Time!JF$111","v":0},{"$f":" Time!JG$111","v":0},{"$f":" Time!JH$111","v":0},{"$f":" Time!JI$111","v":0},{"$f":" Time!JJ$111","v":0},{"$f":" Time!JK$111","v":0},{"$f":" Time!JL$111","v":0},{"$f":" Time!JM$111","v":0},{"$f":" Time!JN$111","v":0},{"$f":" Time!JO$111","v":0},{"$f":" Time!JP$111","v":0},{"$f":" Time!JQ$111","v":0},{"$f":" Time!JR$111","v":0},{"$f":" Time!JS$111","v":0},{"$f":" Time!JT$111","v":0},{"$f":" Time!JU$111","v":0},{"$f":" Time!JV$111","v":0},{"$f":" Time!JW$111","v":0},{"$f":" Time!JX$111","v":0},{"$f":" Time!JY$111","v":0},{"$f":" Time!JZ$111","v":0},{"$f":" Time!KA$111","v":0},{"$f":" Time!KB$111","v":0},{"$f":" Time!KC$111","v":0},{"$f":" Time!KD$111","v":0},{"$f":" Time!KE$111","v":0},{"$f":" Time!KF$111","v":0},{"$f":" Time!KG$111","v":0},{"$f":" Time!KH$111","v":0},{"$f":" Time!KI$111","v":0},{"$f":" Time!KJ$111","v":0},{"$f":" Time!KK$111","v":0},{"$f":" Time!KL$111","v":0},{"$f":" Time!KM$111","v":0},{"$f":" Time!KN$111","v":0},{"$f":" Time!KO$111","v":0},{"$f":" Time!KP$111","v":0},{"$f":" Time!KQ$111","v":0},{"$f":" Time!KR$111","v":0},{"$f":" Time!KS$111","v":0},{"$f":" Time!KT$111","v":0},{"$f":" Time!KU$111","v":0},{"$f":" Time!KV$111","v":0},{"$f":" Time!KW$111","v":0},{"$f":" Time!KX$111","v":0},{"$f":" Time!KY$111","v":0},{"$f":" Time!KZ$111","v":0},{"$f":" Time!LA$111","v":0},{"$f":" Time!LB$111","v":0},{"$f":" Time!LC$111","v":0},{"$f":" Time!LD$111","v":0},{"$f":" Time!LE$111","v":0},{"$f":" Time!LF$111","v":0},{"$f":" Time!LG$111","v":0},{"$f":" Time!LH$111","v":0},{"$f":" Time!LI$111","v":0},{"$f":" Time!LJ$111","v":0},{"$f":" Time!LK$111","v":0},{"$f":" Time!LL$111","v":0},{"$f":" Time!LM$111","v":0},{"$f":" Time!LN$111","v":0},{"$f":" Time!LO$111","v":0},{"$f":" Time!LP$111","v":0},{"$f":" Time!LQ$111","v":0},{"$f":" Time!LR$111","v":0},{"$f":" Time!LS$111","v":0},{"$f":" Time!LT$111","v":0},{"$f":" Time!LU$111","v":0},{"$f":" Time!LV$111","v":0},{"$f":" Time!LW$111","v":0},{"$f":" Time!LX$111","v":0},{"$f":" Time!LY$111","v":0},{"$f":" Time!LZ$111","v":0},{"$f":" Time!MA$111","v":0},{"$f":" Time!MB$111","v":0},{"$f":" Time!MC$111","v":0},{"$f":" Time!MD$111","v":0},{"$f":" Time!ME$111","v":0},{"$f":" Time!MF$111","v":0},{"$f":" Time!MG$111","v":0},{"$f":" Time!MH$111","v":0},{"$f":" Time!MI$111","v":0},{"$f":" Time!MJ$111","v":0},{"$f":" Time!MK$111","v":0},{"$f":" Time!ML$111","v":0},{"$f":" Time!MM$111","v":0},{"$f":" Time!MN$111","v":0},{"$f":" Time!MO$111","v":0},{"$f":" Time!MP$111","v":0},{"$f":" Time!MQ$111","v":0},{"$f":" Time!MR$111","v":0},{"$f":" Time!MS$111","v":0},{"$f":" Time!MT$111","v":0},{"$f":" Time!MU$111","v":0},{"$f":" Time!MV$111","v":0},{"$f":" Time!MW$111","v":0},{"$f":" Time!MX$111","v":0},{"$f":" Time!MY$111","v":0},{"$f":" Time!MZ$111","v":0},{"$f":" Time!NA$111","v":0},{"$f":" Time!NB$111","v":0},{"$f":" Time!NC$111","v":0},{"$f":" Time!ND$111","v":0},{"$f":" Time!NE$111","v":0},{"$f":" Time!NF$111","v":0},{"$f":" Time!NG$111","v":0},{"$f":" Time!NH$111","v":0},{"$f":" Time!NI$111","v":0},{"$f":" Time!NJ$111","v":0},{"$f":" Time!NK$111","v":0},{"$f":" Time!NL$111","v":0},{"$f":" Time!NM$111","v":0},{"$f":" Time!NN$111","v":0},{"$f":" Time!NO$111","v":0},{"$f":" Time!NP$111","v":0},{"$f":" Time!NQ$111","v":0},{"$f":" Time!NR$111","v":0},{"$f":" Time!NS$111","v":0},{"$f":" Time!NT$111","v":0},{"$f":" Time!NU$111","v":0},{"$f":" Time!NV$111","v":0},{"$f":" Time!NW$111","v":0},{"$f":" Time!NX$111","v":0},{"$f":" Time!NY$111","v":0},{"$f":" Time!NZ$111","v":0},{"$f":" Time!OA$111","v":0},{"$f":" Time!OB$111","v":0},{"$f":" Time!OC$111","v":0},{"$f":" Time!OD$111","v":0},{"$f":" Time!OE$111","v":0},{"$f":" Time!OF$111","v":0},{"$f":" Time!OG$111","v":0},{"$f":" Time!OH$111","v":0},{"$f":" Time!OI$111","v":0},{"$f":" Time!OJ$111","v":0},{"$f":" Time!OK$111","v":0},{"$f":" Time!OL$111","v":0},{"$f":" Time!OM$111","v":0},{"$f":" Time!ON$111","v":0},{"$f":" Time!OO$111","v":0},{"$f":" Time!OP$111","v":0},{"$f":" Time!OQ$111","v":0},{"$f":" Time!OR$111","v":0},{"$f":" Time!OS$111","v":0},{"$f":" Time!OT$111","v":0},{"$f":" Time!OU$111","v":0},{"$f":" Time!OV$111","v":0},{"$f":" Time!OW$111","v":0},{"$f":" Time!OX$111","v":0},{"$f":" Time!OY$111","v":0},{"$f":" Time!OZ$111","v":0},{"$f":" Time!PA$111","v":0},{"$f":" Time!PB$111","v":0},{"$f":" Time!PC$111","v":0},{"$f":" Time!PD$111","v":0},{"$f":" Time!PE$111","v":0},{"$f":" Time!PF$111","v":0},{"$f":" Time!PG$111","v":0},{"$f":" Time!PH$111","v":0},{"$f":" Time!PI$111","v":0},{"$f":" Time!PJ$111","v":0},{"$f":" Time!PK$111","v":0},{"$f":" Time!PL$111","v":0},{"$f":" Time!PM$111","v":0},{"$f":" Time!PN$111","v":0},{"$f":" Time!PO$111","v":0},{"$f":" Time!PP$111","v":0},{"$f":" Time!PQ$111","v":0},{"$f":" Time!PR$111","v":0},{"$f":" Time!PS$111","v":0},{"$f":" Time!PT$111","v":0},{"$f":" Time!PU$111","v":0},{"$f":" Time!PV$111","v":0},{"$f":" Time!PW$111","v":0},{"$f":" Time!PX$111","v":0},{"$f":" Time!PY$111","v":0},{"$f":" Time!PZ$111","v":0},{"$f":" Time!QA$111","v":0},{"$f":" Time!QB$111","v":0},{"$f":" Time!QC$111","v":0},{"$f":" Time!QD$111","v":0},{"$f":" Time!QE$111","v":0},{"$f":" Time!QF$111","v":0},{"$f":" Time!QG$111","v":0},{"$f":" Time!QH$111","v":0},{"$f":" Time!QI$111","v":0},{"$f":" Time!QJ$111","v":0},{"$f":" Time!QK$111","v":0},{"$f":" Time!QL$111","v":0},{"$f":" Time!QM$111","v":0},{"$f":" Time!QN$111","v":0},{"$f":" Time!QO$111","v":0},{"$f":" Time!QP$111","v":0},{"$f":" Time!QQ$111","v":0},{"$f":" Time!QR$111","v":0},{"$f":" Time!QS$111","v":0},{"$f":" Time!QT$111","v":0},{"$f":" Time!QU$111","v":0},{"$f":" Time!QV$111","v":0},{"$f":" Time!QW$111","v":0},{"$f":" Time!QX$111","v":0},{"$f":" Time!QY$111","v":0},{"$f":" Time!QZ$111","v":0},{"$f":" Time!RA$111","v":0},{"$f":" Time!RB$111","v":0},{"$f":" Time!RC$111","v":0},{"$f":" Time!RD$111","v":0},{"$f":" Time!RE$111","v":0},{"$f":" Time!RF$111","v":0},{"$f":" Time!RG$111","v":0},{"$f":" Time!RH$111","v":0},{"$f":" Time!RI$111","v":0},{"$f":" Time!RJ$111","v":0},{"$f":" Time!RK$111","v":0},{"$f":" Time!RL$111","v":0},{"$f":" Time!RM$111","v":0},{"$f":" Time!RN$111","v":0},{"$f":" Time!RO$111","v":0},{"$f":" Time!RP$111","v":0},{"$f":" Time!RQ$111","v":0},{"$f":" Time!RR$111","v":0},{"$f":" Time!RS$111","v":0},{"$f":" Time!RT$111","v":0},{"$f":" Time!RU$111","v":0},{"$f":" Time!RV$111","v":0},{"$f":" Time!RW$111","v":0},{"$f":" Time!RX$111","v":0},{"$f":" Time!RY$111","v":0},{"$f":" Time!RZ$111","v":0},{"$f":" Time!SA$111","v":0},{"$f":" Time!SB$111","v":0},{"$f":" Time!SC$111","v":0},{"$f":" Time!SD$111","v":0},{"$f":" Time!SE$111","v":0},{"$f":" Time!SF$111","v":0},{"$f":" Time!SG$111","v":0},{"$f":" Time!SH$111","v":0},{"$f":" Time!SI$111","v":0},{"$f":" Time!SJ$111","v":0},{"$f":" Time!SK$111","v":0},{"$f":" Time!SL$111","v":0},{"$f":" Time!SM$111","v":0},{"$f":" Time!SN$111","v":0},{"$f":" Time!SO$111","v":0}]
[null,null,null,null,"Construction Month",null,"Counter",null,null,{"$f":"I19+J18","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"BU19+BV18","v":24},24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"EG19+EH18","v":24},24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"GS19+GT18","v":24},24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"JE19+JF18","v":24},24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"LQ19+LR18","v":24},24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"OC19+OD18","v":24},24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"QO19+QP18","v":24},24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24]
[null,null,null,null,{"$f":" InpS!E$16","v":"S-Curve"},{"$f":" InpS!F$16","v":0},"%",{"$f":" InpS!H$16","v":1},{"$f":" InpS!I$16","v":0},{"$f":" InpS!J$16","v":0.25},{"$f":" InpS!K$16","v":0},{"$f":" InpS!L$16","v":0},{"$f":" InpS!M$16","v":0},{"$f":" InpS!N$16","v":0},{"$f":" InpS!O$16","v":0},{"$f":" InpS!P$16","v":0},{"$f":" InpS!Q$16","v":0},{"$f":" InpS!R$16","v":0},{"$f":" InpS!S$16","v":0},{"$f":" InpS!T$16","v":0},{"$f":" InpS!U$16","v":0.5},{"$f":" InpS!V$16","v":0},{"$f":" InpS!W$16","v":0},{"$f":" InpS!X$16","v":0},{"$f":" InpS!Y$16","v":0},{"$f":" InpS!Z$16","v":0},{"$f":" InpS!AA$16","v":0},{"$f":" InpS!AB$16","v":0},{"$f":" InpS!AC$16","v":0},{"$f":" InpS!AD$16","v":0},{"$f":" InpS!AE$16","v":0},{"$f":" InpS!AF$16","v":0},{"$f":" InpS!AG$16","v":0.25},{"$f":" InpS!AH$16","v":0},{"$f":" InpS!AI$16","v":0},{"$f":" InpS!AJ$16","v":0},{"$f":" InpS!AK$16","v":0},{"$f":" InpS!AL$16","v":0},{"$f":" InpS!AM$16","v":0},{"$f":" InpS!AN$16","v":0},{"$f":" InpS!AO$16","v":0},{"$f":" InpS!AP$16","v":0},{"$f":" InpS!AQ$16","v":0},{"$f":" InpS!AR$16","v":0},{"$f":" InpS!AS$16","v":0},{"$f":" InpS!AT$16","v":0},{"$f":" InpS!AU$16","v":0},{"$f":" InpS!AV$16","v":0},{"$f":" InpS!AW$16","v":0},{"$f":" InpS!AX$16","v":0},{"$f":" InpS!AY$16","v":0},{"$f":" InpS!AZ$16","v":0},{"$f":" InpS!BA$16","v":0},{"$f":" InpS!BB$16","v":0},{"$f":" InpS!BC$16","v":0},{"$f":" InpS!BD$16","v":0},{"$f":" InpS!BE$16","v":0},{"$f":" InpS!BF$16","v":0},{"$f":" InpS!BG$16","v":0},{"$f":" InpS!BH$16","v":0},{"$f":" InpS!BI$16","v":0},{"$f":" InpS!BJ$16","v":0},{"$f":" InpS!BK$16","v":0},{"$f":" InpS!BL$16","v":0},{"$f":" InpS!BM$16","v":0},{"$f":" InpS!BN$16","v":0},{"$f":" InpS!BO$16","v":0},{"$f":" InpS!BP$16","v":0},{"$f":" InpS!BQ$16","v":0},{"$f":" InpS!BR$16","v":0},{"$f":" InpS!BS$16","v":0},{"$f":" InpS!BT$16","v":0},{"$f":" InpS!BU$16","v":0},{"$f":" InpS!BV$16","v":0},{"$f":" InpS!BW$16","v":0},{"$f":" InpS!BX$16","v":0},{"$f":" InpS!BY$16","v":0},{"$f":" InpS!BZ$16","v":0},{"$f":" InpS!CA$16","v":0},{"$f":" InpS!CB$16","v":0},{"$f":" InpS!CC$16","v":0},{"$f":" InpS!CD$16","v":0},{"$f":" InpS!CE$16","v":0},{"$f":" InpS!CF$16","v":0},{"$f":" InpS!CG$16","v":0},{"$f":" InpS!CH$16","v":0},{"$f":" InpS!CI$16","v":0},{"$f":" InpS!CJ$16","v":0},{"$f":" InpS!CK$16","v":0},{"$f":" InpS!CL$16","v":0},{"$f":" InpS!CM$16","v":0},{"$f":" InpS!CN$16","v":0},{"$f":" InpS!CO$16","v":0},{"$f":" InpS!CP$16","v":0},{"$f":" InpS!CQ$16","v":0},{"$f":" InpS!CR$16","v":0},{"$f":" InpS!CS$16","v":0},{"$f":" InpS!CT$16","v":0},{"$f":" InpS!CU$16","v":0},{"$f":" InpS!CV$16","v":0},{"$f":" InpS!CW$16","v":0},{"$f":" InpS!CX$16","v":0},{"$f":" InpS!CY$16","v":0},{"$f":" InpS!CZ$16","v":0},{"$f":" InpS!DA$16","v":0},{"$f":" InpS!DB$16","v":0},{"$f":" InpS!DC$16","v":0},{"$f":" InpS!DD$16","v":0},{"$f":" InpS!DE$16","v":0},{"$f":" InpS!DF$16","v":0},{"$f":" InpS!DG$16","v":0},{"$f":" InpS!DH$16","v":0},{"$f":" InpS!DI$16","v":0},{"$f":" InpS!DJ$16","v":0},{"$f":" InpS!DK$16","v":0},{"$f":" InpS!DL$16","v":0},{"$f":" InpS!DM$16","v":0},{"$f":" InpS!DN$16","v":0},{"$f":" InpS!DO$16","v":0},{"$f":" InpS!DP$16","v":0},{"$f":" InpS!DQ$16","v":0},{"$f":" InpS!DR$16","v":0},{"$f":" InpS!DS$16","v":0},{"$f":" InpS!DT$16","v":0},{"$f":" InpS!DU$16","v":0},{"$f":" InpS!DV$16","v":0},{"$f":" InpS!DW$16","v":0},{"$f":" InpS!DX$16","v":0},{"$f":" InpS!DY$16","v":0},{"$f":" InpS!DZ$16","v":0},{"$f":" InpS!EA$16","v":0},{"$f":" InpS!EB$16","v":0},{"$f":" InpS!EC$16","v":0},{"$f":" InpS!ED$16","v":0},{"$f":" InpS!EE$16","v":0},{"$f":" InpS!EF$16","v":0},{"$f":" InpS!EG$16","v":0},{"$f":" InpS!EH$16","v":0},{"$f":" InpS!EI$16","v":0},{"$f":" InpS!EJ$16","v":0},{"$f":" InpS!EK$16","v":0},{"$f":" InpS!EL$16","v":0},{"$f":" InpS!EM$16","v":0},{"$f":" InpS!EN$16","v":0},{"$f":" InpS!EO$16","v":0},{"$f":" InpS!EP$16","v":0},{"$f":" InpS!EQ$16","v":0},{"$f":" InpS!ER$16","v":0},{"$f":" InpS!ES$16","v":0},{"$f":" InpS!ET$16","v":0},{"$f":" InpS!EU$16","v":0},{"$f":" InpS!EV$16","v":0},{"$f":" InpS!EW$16","v":0},{"$f":" InpS!EX$16","v":0},{"$f":" InpS!EY$16","v":0},{"$f":" InpS!EZ$16","v":0},{"$f":" InpS!FA$16","v":0},{"$f":" InpS!FB$16","v":0},{"$f":" InpS!FC$16","v":0},{"$f":" InpS!FD$16","v":0},{"$f":" InpS!FE$16","v":0},{"$f":" InpS!FF$16","v":0},{"$f":" InpS!FG$16","v":0},{"$f":" InpS!FH$16","v":0},{"$f":" InpS!FI$16","v":0},{"$f":" InpS!FJ$16","v":0},{"$f":" InpS!FK$16","v":0},{"$f":" InpS!FL$16","v":0},{"$f":" InpS!FM$16","v":0},{"$f":" InpS!FN$16","v":0},{"$f":" InpS!FO$16","v":0},{"$f":" InpS!FP$16","v":0},{"$f":" InpS!FQ$16","v":0},{"$f":" InpS!FR$16","v":0},{"$f":" InpS!FS$16","v":0},{"$f":" InpS!FT$16","v":0},{"$f":" InpS!FU$16","v":0},{"$f":" InpS!FV$16","v":0},{"$f":" InpS!FW$16","v":0},{"$f":" InpS!FX$16","v":0},{"$f":" InpS!FY$16","v":0},{"$f":" InpS!FZ$16","v":0},{"$f":" InpS!GA$16","v":0},{"$f":" InpS!GB$16","v":0},{"$f":" InpS!GC$16","v":0},{"$f":" InpS!GD$16","v":0},{"$f":" InpS!GE$16","v":0},{"$f":" InpS!GF$16","v":0},{"$f":" InpS!GG$16","v":0},{"$f":" InpS!GH$16","v":0},{"$f":" InpS!GI$16","v":0},{"$f":" InpS!GJ$16","v":0},{"$f":" InpS!GK$16","v":0},{"$f":" InpS!GL$16","v":0},{"$f":" InpS!GM$16","v":0},{"$f":" InpS!GN$16","v":0},{"$f":" InpS!GO$16","v":0},{"$f":" InpS!GP$16","v":0},{"$f":" InpS!GQ$16","v":0},{"$f":" InpS!GR$16","v":0},{"$f":" InpS!GS$16","v":0},{"$f":" InpS!GT$16","v":0},{"$f":" InpS!GU$16","v":0},{"$f":" InpS!GV$16","v":0},{"$f":" InpS!GW$16","v":0},{"$f":" InpS!GX$16","v":0},{"$f":" InpS!GY$16","v":0},{"$f":" InpS!GZ$16","v":0},{"$f":" InpS!HA$16","v":0},{"$f":" InpS!HB$16","v":0},{"$f":" InpS!HC$16","v":0},{"$f":" InpS!HD$16","v":0},{"$f":" InpS!HE$16","v":0},{"$f":" InpS!HF$16","v":0},{"$f":" InpS!HG$16","v":0},{"$f":" InpS!HH$16","v":0},{"$f":" InpS!HI$16","v":0},{"$f":" InpS!HJ$16","v":0},{"$f":" InpS!HK$16","v":0},{"$f":" InpS!HL$16","v":0},{"$f":" InpS!HM$16","v":0},{"$f":" InpS!HN$16","v":0},{"$f":" InpS!HO$16","v":0},{"$f":" InpS!HP$16","v":0},{"$f":" InpS!HQ$16","v":0},{"$f":" InpS!HR$16","v":0},{"$f":" InpS!HS$16","v":0},{"$f":" InpS!HT$16","v":0},{"$f":" InpS!HU$16","v":0},{"$f":" InpS!HV$16","v":0},{"$f":" InpS!HW$16","v":0},{"$f":" InpS!HX$16","v":0},{"$f":" InpS!HY$16","v":0},{"$f":" InpS!HZ$16","v":0},{"$f":" InpS!IA$16","v":0},{"$f":" InpS!IB$16","v":0},{"$f":" InpS!IC$16","v":0},{"$f":" InpS!ID$16","v":0},{"$f":" InpS!IE$16","v":0},{"$f":" InpS!IF$16","v":0},{"$f":" InpS!IG$16","v":0},{"$f":" InpS!IH$16","v":0},{"$f":" InpS!II$16","v":0},{"$f":" InpS!IJ$16","v":0},{"$f":" InpS!IK$16","v":0},{"$f":" InpS!IL$16","v":0},{"$f":" InpS!IM$16","v":0},{"$f":" InpS!IN$16","v":0},{"$f":" InpS!IO$16","v":0},{"$f":" InpS!IP$16","v":0},{"$f":" InpS!IQ$16","v":0},{"$f":" InpS!IR$16","v":0},{"$f":" InpS!IS$16","v":0},{"$f":" InpS!IT$16","v":0},{"$f":" InpS!IU$16","v":0},{"$f":" InpS!IV$16","v":0},{"$f":" InpS!IW$16","v":0},{"$f":" InpS!IX$16","v":0},{"$f":" InpS!IY$16","v":0},{"$f":" InpS!IZ$16","v":0},{"$f":" InpS!JA$16","v":0},{"$f":" InpS!JB$16","v":0},{"$f":" InpS!JC$16","v":0},{"$f":" InpS!JD$16","v":0},{"$f":" InpS!JE$16","v":0},{"$f":" InpS!JF$16","v":0},{"$f":" InpS!JG$16","v":0},{"$f":" InpS!JH$16","v":0},{"$f":" InpS!JI$16","v":0},{"$f":" InpS!JJ$16","v":0},{"$f":" InpS!JK$16","v":0},{"$f":" InpS!JL$16","v":0},{"$f":" InpS!JM$16","v":0},{"$f":" InpS!JN$16","v":0},{"$f":" InpS!JO$16","v":0},{"$f":" InpS!JP$16","v":0},{"$f":" InpS!JQ$16","v":0},{"$f":" InpS!JR$16","v":0},{"$f":" InpS!JS$16","v":0},{"$f":" InpS!JT$16","v":0},{"$f":" InpS!JU$16","v":0},{"$f":" InpS!JV$16","v":0},{"$f":" InpS!JW$16","v":0},{"$f":" InpS!JX$16","v":0},{"$f":" InpS!JY$16","v":0},{"$f":" InpS!JZ$16","v":0},{"$f":" InpS!KA$16","v":0},{"$f":" InpS!KB$16","v":0},{"$f":" InpS!KC$16","v":0},{"$f":" InpS!KD$16","v":0},{"$f":" InpS!KE$16","v":0},{"$f":" InpS!KF$16","v":0},{"$f":" InpS!KG$16","v":0},{"$f":" InpS!KH$16","v":0},{"$f":" InpS!KI$16","v":0},{"$f":" InpS!KJ$16","v":0},{"$f":" InpS!KK$16","v":0},{"$f":" InpS!KL$16","v":0},{"$f":" InpS!KM$16","v":0},{"$f":" InpS!KN$16","v":0},{"$f":" InpS!KO$16","v":0},{"$f":" InpS!KP$16","v":0},{"$f":" InpS!KQ$16","v":0},{"$f":" InpS!KR$16","v":0},{"$f":" InpS!KS$16","v":0},{"$f":" InpS!KT$16","v":0},{"$f":" InpS!KU$16","v":0},{"$f":" InpS!KV$16","v":0},{"$f":" InpS!KW$16","v":0},{"$f":" InpS!KX$16","v":0},{"$f":" InpS!KY$16","v":0},{"$f":" InpS!KZ$16","v":0},{"$f":" InpS!LA$16","v":0},{"$f":" InpS!LB$16","v":0},{"$f":" InpS!LC$16","v":0},{"$f":" InpS!LD$16","v":0},{"$f":" InpS!LE$16","v":0},{"$f":" InpS!LF$16","v":0},{"$f":" InpS!LG$16","v":0},{"$f":" InpS!LH$16","v":0},{"$f":" InpS!LI$16","v":0},{"$f":" InpS!LJ$16","v":0},{"$f":" InpS!LK$16","v":0},{"$f":" InpS!LL$16","v":0},{"$f":" InpS!LM$16","v":0},{"$f":" InpS!LN$16","v":0},{"$f":" InpS!LO$16","v":0},{"$f":" InpS!LP$16","v":0},{"$f":" InpS!LQ$16","v":0},{"$f":" InpS!LR$16","v":0},{"$f":" InpS!LS$16","v":0},{"$f":" InpS!LT$16","v":0},{"$f":" InpS!LU$16","v":0},{"$f":" InpS!LV$16","v":0},{"$f":" InpS!LW$16","v":0},{"$f":" InpS!LX$16","v":0},{"$f":" InpS!LY$16","v":0},{"$f":" InpS!LZ$16","v":0},{"$f":" InpS!MA$16","v":0},{"$f":" InpS!MB$16","v":0},{"$f":" InpS!MC$16","v":0},{"$f":" InpS!MD$16","v":0},{"$f":" InpS!ME$16","v":0},{"$f":" InpS!MF$16","v":0},{"$f":" InpS!MG$16","v":0},{"$f":" InpS!MH$16","v":0},{"$f":" InpS!MI$16","v":0},{"$f":" InpS!MJ$16","v":0},{"$f":" InpS!MK$16","v":0},{"$f":" InpS!ML$16","v":0},{"$f":" InpS!MM$16","v":0},{"$f":" InpS!MN$16","v":0},{"$f":" InpS!MO$16","v":0},{"$f":" InpS!MP$16","v":0},{"$f":" InpS!MQ$16","v":0},{"$f":" InpS!MR$16","v":0},{"$f":" InpS!MS$16","v":0},{"$f":" InpS!MT$16","v":0},{"$f":" InpS!MU$16","v":0},{"$f":" InpS!MV$16","v":0},{"$f":" InpS!MW$16","v":0},{"$f":" InpS!MX$16","v":0},{"$f":" InpS!MY$16","v":0},{"$f":" InpS!MZ$16","v":0},{"$f":" InpS!NA$16","v":0},{"$f":" InpS!NB$16","v":0},{"$f":" InpS!NC$16","v":0},{"$f":" InpS!ND$16","v":0},{"$f":" InpS!NE$16","v":0},{"$f":" InpS!NF$16","v":0},{"$f":" InpS!NG$16","v":0},{"$f":" InpS!NH$16","v":0},{"$f":" InpS!NI$16","v":0},{"$f":" InpS!NJ$16","v":0},{"$f":" InpS!NK$16","v":0},{"$f":" InpS!NL$16","v":0},{"$f":" InpS!NM$16","v":0},{"$f":" InpS!NN$16","v":0},{"$f":" InpS!NO$16","v":0},{"$f":" InpS!NP$16","v":0},{"$f":" InpS!NQ$16","v":0},{"$f":" InpS!NR$16","v":0},{"$f":" InpS!NS$16","v":0},{"$f":" InpS!NT$16","v":0},{"$f":" InpS!NU$16","v":0},{"$f":" InpS!NV$16","v":0},{"$f":" InpS!NW$16","v":0},{"$f":" InpS!NX$16","v":0},{"$f":" InpS!NY$16","v":0},{"$f":" InpS!NZ$16","v":0},{"$f":" InpS!OA$16","v":0},{"$f":" InpS!OB$16","v":0},{"$f":" InpS!OC$16","v":0},{"$f":" InpS!OD$16","v":0},{"$f":" InpS!OE$16","v":0},{"$f":" InpS!OF$16","v":0},{"$f":" InpS!OG$16","v":0},{"$f":" InpS!OH$16","v":0},{"$f":" InpS!OI$16","v":0},{"$f":" InpS!OJ$16","v":0},{"$f":" InpS!OK$16","v":0},{"$f":" InpS!OL$16","v":0},{"$f":" InpS!OM$16","v":0},{"$f":" InpS!ON$16","v":0},{"$f":" InpS!OO$16","v":0},{"$f":" InpS!OP$16","v":0},{"$f":" InpS!OQ$16","v":0},{"$f":" InpS!OR$16","v":0},{"$f":" InpS!OS$16","v":0},{"$f":" InpS!OT$16","v":0},{"$f":" InpS!OU$16","v":0},{"$f":" InpS!OV$16","v":0},{"$f":" InpS!OW$16","v":0},{"$f":" InpS!OX$16","v":0},{"$f":" InpS!OY$16","v":0},{"$f":" InpS!OZ$16","v":0},{"$f":" InpS!PA$16","v":0},{"$f":" InpS!PB$16","v":0},{"$f":" InpS!PC$16","v":0},{"$f":" InpS!PD$16","v":0},{"$f":" InpS!PE$16","v":0},{"$f":" InpS!PF$16","v":0},{"$f":" InpS!PG$16","v":0},{"$f":" InpS!PH$16","v":0},{"$f":" InpS!PI$16","v":0},{"$f":" InpS!PJ$16","v":0},{"$f":" InpS!PK$16","v":0},{"$f":" InpS!PL$16","v":0},{"$f":" InpS!PM$16","v":0},{"$f":" InpS!PN$16","v":0},{"$f":" InpS!PO$16","v":0},{"$f":" InpS!PP$16","v":0},{"$f":" InpS!PQ$16","v":0},{"$f":" InpS!PR$16","v":0},{"$f":" InpS!PS$16","v":0},{"$f":" InpS!PT$16","v":0},{"$f":" InpS!PU$16","v":0},{"$f":" InpS!PV$16","v":0},{"$f":" InpS!PW$16","v":0},{"$f":" InpS!PX$16","v":0},{"$f":" InpS!PY$16","v":0},{"$f":" InpS!PZ$16","v":0},{"$f":" InpS!QA$16","v":0},{"$f":" InpS!QB$16","v":0},{"$f":" InpS!QC$16","v":0},{"$f":" InpS!QD$16","v":0},{"$f":" InpS!QE$16","v":0},{"$f":" InpS!QF$16","v":0},{"$f":" InpS!QG$16","v":0},{"$f":" InpS!QH$16","v":0},{"$f":" InpS!QI$16","v":0},{"$f":" InpS!QJ$16","v":0},{"$f":" InpS!QK$16","v":0},{"$f":" InpS!QL$16","v":0},{"$f":" InpS!QM$16","v":0},{"$f":" InpS!QN$16","v":0},{"$f":" InpS!QO$16","v":0},{"$f":" InpS!QP$16","v":0},{"$f":" InpS!QQ$16","v":0},{"$f":" InpS!QR$16","v":0},{"$f":" InpS!QS$16","v":0},{"$f":" InpS!QT$16","v":0},{"$f":" InpS!QU$16","v":0},{"$f":" InpS!QV$16","v":0},{"$f":" InpS!QW$16","v":0},{"$f":" InpS!QX$16","v":0},{"$f":" InpS!QY$16","v":0},{"$f":" InpS!QZ$16","v":0},{"$f":" InpS!RA$16","v":0},{"$f":" InpS!RB$16","v":0},{"$f":" InpS!RC$16","v":0},{"$f":" InpS!RD$16","v":0},{"$f":" InpS!RE$16","v":0},{"$f":" InpS!RF$16","v":0},{"$f":" InpS!RG$16","v":0},{"$f":" InpS!RH$16","v":0},{"$f":" InpS!RI$16","v":0},{"$f":" InpS!RJ$16","v":0},{"$f":" InpS!RK$16","v":0},{"$f":" InpS!RL$16","v":0},{"$f":" InpS!RM$16","v":0},{"$f":" InpS!RN$16","v":0},{"$f":" InpS!RO$16","v":0},{"$f":" InpS!RP$16","v":0},{"$f":" InpS!RQ$16","v":0},{"$f":" InpS!RR$16","v":0},{"$f":" InpS!RS$16","v":0},{"$f":" InpS!RT$16","v":0},{"$f":" InpS!RU$16","v":0},{"$f":" InpS!RV$16","v":0},{"$f":" InpS!RW$16","v":0},{"$f":" InpS!RX$16","v":0},{"$f":" InpS!RY$16","v":0},{"$f":" InpS!RZ$16","v":0},{"$f":" InpS!SA$16","v":0},{"$f":" InpS!SB$16","v":0},{"$f":" InpS!SC$16","v":0},{"$f":" InpS!SD$16","v":0},{"$f":" InpS!SE$16","v":0},{"$f":" InpS!SF$16","v":0},{"$f":" InpS!SG$16","v":0},{"$f":" InpS!SH$16","v":0},{"$f":" InpS!SI$16","v":0},{"$f":" InpS!SJ$16","v":0},{"$f":" InpS!SK$16","v":0},{"$f":" InpS!SL$16","v":0},{"$f":" InpS!SM$16","v":0},{"$f":" InpS!SN$16","v":0},{"$f":" InpS!SO$16","v":0}]
[null,null,null,null,"Monthly EPC COST",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J20*$F16","v":11306.25},0,0,0,0,0,0,0,0,0,0,22612.5,0,0,0,0,0,0,0,0,0,0,0,11306.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV20*$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH20*$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT20*$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF20*$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR20*$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD20*$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP20*$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["DEVELOPER BONUS AND OTHER COSTS"]
[null,null,null,null,{"$f":" InpC!E$76","v":"Developer bonus"},{"$f":" InpC!F$76","v":3600},{"$f":" InpC!G$76","v":"$ 000s"}]
[null,null,null,null,{"$f":" Time!E$104","v":"Financial close date flag"},{"$f":" Time!F$104","v":0},{"$f":" Time!G$104","v":"flag"},{"$f":" Time!H$104","v":1},{"$f":" Time!I$104","v":0},{"$f":" Time!J$104","v":1},{"$f":" Time!K$104","v":0},{"$f":" Time!L$104","v":0},{"$f":" Time!M$104","v":0},{"$f":" Time!N$104","v":0},{"$f":" Time!O$104","v":0},{"$f":" Time!P$104","v":0},{"$f":" Time!Q$104","v":0},{"$f":" Time!R$104","v":0},{"$f":" Time!S$104","v":0},{"$f":" Time!T$104","v":0},{"$f":" Time!U$104","v":0},{"$f":" Time!V$104","v":0},{"$f":" Time!W$104","v":0},{"$f":" Time!X$104","v":0},{"$f":" Time!Y$104","v":0},{"$f":" Time!Z$104","v":0},{"$f":" Time!AA$104","v":0},{"$f":" Time!AB$104","v":0},{"$f":" Time!AC$104","v":0},{"$f":" Time!AD$104","v":0},{"$f":" Time!AE$104","v":0},{"$f":" Time!AF$104","v":0},{"$f":" Time!AG$104","v":0},{"$f":" Time!AH$104","v":0},{"$f":" Time!AI$104","v":0},{"$f":" Time!AJ$104","v":0},{"$f":" Time!AK$104","v":0},{"$f":" Time!AL$104","v":0},{"$f":" Time!AM$104","v":0},{"$f":" Time!AN$104","v":0},{"$f":" Time!AO$104","v":0},{"$f":" Time!AP$104","v":0},{"$f":" Time!AQ$104","v":0},{"$f":" Time!AR$104","v":0},{"$f":" Time!AS$104","v":0},{"$f":" Time!AT$104","v":0},{"$f":" Time!AU$104","v":0},{"$f":" Time!AV$104","v":0},{"$f":" Time!AW$104","v":0},{"$f":" Time!AX$104","v":0},{"$f":" Time!AY$104","v":0},{"$f":" Time!AZ$104","v":0},{"$f":" Time!BA$104","v":0},{"$f":" Time!BB$104","v":0},{"$f":" Time!BC$104","v":0},{"$f":" Time!BD$104","v":0},{"$f":" Time!BE$104","v":0},{"$f":" Time!BF$104","v":0},{"$f":" Time!BG$104","v":0},{"$f":" Time!BH$104","v":0},{"$f":" Time!BI$104","v":0},{"$f":" Time!BJ$104","v":0},{"$f":" Time!BK$104","v":0},{"$f":" Time!BL$104","v":0},{"$f":" Time!BM$104","v":0},{"$f":" Time!BN$104","v":0},{"$f":" Time!BO$104","v":0},{"$f":" Time!BP$104","v":0},{"$f":" Time!BQ$104","v":0},{"$f":" Time!BR$104","v":0},{"$f":" Time!BS$104","v":0},{"$f":" Time!BT$104","v":0},{"$f":" Time!BU$104","v":0},{"$f":" Time!BV$104","v":0},{"$f":" Time!BW$104","v":0},{"$f":" Time!BX$104","v":0},{"$f":" Time!BY$104","v":0},{"$f":" Time!BZ$104","v":0},{"$f":" Time!CA$104","v":0},{"$f":" Time!CB$104","v":0},{"$f":" Time!CC$104","v":0},{"$f":" Time!CD$104","v":0},{"$f":" Time!CE$104","v":0},{"$f":" Time!CF$104","v":0},{"$f":" Time!CG$104","v":0},{"$f":" Time!CH$104","v":0},{"$f":" Time!CI$104","v":0},{"$f":" Time!CJ$104","v":0},{"$f":" Time!CK$104","v":0},{"$f":" Time!CL$104","v":0},{"$f":" Time!CM$104","v":0},{"$f":" Time!CN$104","v":0},{"$f":" Time!CO$104","v":0},{"$f":" Time!CP$104","v":0},{"$f":" Time!CQ$104","v":0},{"$f":" Time!CR$104","v":0},{"$f":" Time!CS$104","v":0},{"$f":" Time!CT$104","v":0},{"$f":" Time!CU$104","v":0},{"$f":" Time!CV$104","v":0},{"$f":" Time!CW$104","v":0},{"$f":" Time!CX$104","v":0},{"$f":" Time!CY$104","v":0},{"$f":" Time!CZ$104","v":0},{"$f":" Time!DA$104","v":0},{"$f":" Time!DB$104","v":0},{"$f":" Time!DC$104","v":0},{"$f":" Time!DD$104","v":0},{"$f":" Time!DE$104","v":0},{"$f":" Time!DF$104","v":0},{"$f":" Time!DG$104","v":0},{"$f":" Time!DH$104","v":0},{"$f":" Time!DI$104","v":0},{"$f":" Time!DJ$104","v":0},{"$f":" Time!DK$104","v":0},{"$f":" Time!DL$104","v":0},{"$f":" Time!DM$104","v":0},{"$f":" Time!DN$104","v":0},{"$f":" Time!DO$104","v":0},{"$f":" Time!DP$104","v":0},{"$f":" Time!DQ$104","v":0},{"$f":" Time!DR$104","v":0},{"$f":" Time!DS$104","v":0},{"$f":" Time!DT$104","v":0},{"$f":" Time!DU$104","v":0},{"$f":" Time!DV$104","v":0},{"$f":" Time!DW$104","v":0},{"$f":" Time!DX$104","v":0},{"$f":" Time!DY$104","v":0},{"$f":" Time!DZ$104","v":0},{"$f":" Time!EA$104","v":0},{"$f":" Time!EB$104","v":0},{"$f":" Time!EC$104","v":0},{"$f":" Time!ED$104","v":0},{"$f":" Time!EE$104","v":0},{"$f":" Time!EF$104","v":0},{"$f":" Time!EG$104","v":0},{"$f":" Time!EH$104","v":0},{"$f":" Time!EI$104","v":0},{"$f":" Time!EJ$104","v":0},{"$f":" Time!EK$104","v":0},{"$f":" Time!EL$104","v":0},{"$f":" Time!EM$104","v":0},{"$f":" Time!EN$104","v":0},{"$f":" Time!EO$104","v":0},{"$f":" Time!EP$104","v":0},{"$f":" Time!EQ$104","v":0},{"$f":" Time!ER$104","v":0},{"$f":" Time!ES$104","v":0},{"$f":" Time!ET$104","v":0},{"$f":" Time!EU$104","v":0},{"$f":" Time!EV$104","v":0},{"$f":" Time!EW$104","v":0},{"$f":" Time!EX$104","v":0},{"$f":" Time!EY$104","v":0},{"$f":" Time!EZ$104","v":0},{"$f":" Time!FA$104","v":0},{"$f":" Time!FB$104","v":0},{"$f":" Time!FC$104","v":0},{"$f":" Time!FD$104","v":0},{"$f":" Time!FE$104","v":0},{"$f":" Time!FF$104","v":0},{"$f":" Time!FG$104","v":0},{"$f":" Time!FH$104","v":0},{"$f":" Time!FI$104","v":0},{"$f":" Time!FJ$104","v":0},{"$f":" Time!FK$104","v":0},{"$f":" Time!FL$104","v":0},{"$f":" Time!FM$104","v":0},{"$f":" Time!FN$104","v":0},{"$f":" Time!FO$104","v":0},{"$f":" Time!FP$104","v":0},{"$f":" Time!FQ$104","v":0},{"$f":" Time!FR$104","v":0},{"$f":" Time!FS$104","v":0},{"$f":" Time!FT$104","v":0},{"$f":" Time!FU$104","v":0},{"$f":" Time!FV$104","v":0},{"$f":" Time!FW$104","v":0},{"$f":" Time!FX$104","v":0},{"$f":" Time!FY$104","v":0},{"$f":" Time!FZ$104","v":0},{"$f":" Time!GA$104","v":0},{"$f":" Time!GB$104","v":0},{"$f":" Time!GC$104","v":0},{"$f":" Time!GD$104","v":0},{"$f":" Time!GE$104","v":0},{"$f":" Time!GF$104","v":0},{"$f":" Time!GG$104","v":0},{"$f":" Time!GH$104","v":0},{"$f":" Time!GI$104","v":0},{"$f":" Time!GJ$104","v":0},{"$f":" Time!GK$104","v":0},{"$f":" Time!GL$104","v":0},{"$f":" Time!GM$104","v":0},{"$f":" Time!GN$104","v":0},{"$f":" Time!GO$104","v":0},{"$f":" Time!GP$104","v":0},{"$f":" Time!GQ$104","v":0},{"$f":" Time!GR$104","v":0},{"$f":" Time!GS$104","v":0},{"$f":" Time!GT$104","v":0},{"$f":" Time!GU$104","v":0},{"$f":" Time!GV$104","v":0},{"$f":" Time!GW$104","v":0},{"$f":" Time!GX$104","v":0},{"$f":" Time!GY$104","v":0},{"$f":" Time!GZ$104","v":0},{"$f":" Time!HA$104","v":0},{"$f":" Time!HB$104","v":0},{"$f":" Time!HC$104","v":0},{"$f":" Time!HD$104","v":0},{"$f":" Time!HE$104","v":0},{"$f":" Time!HF$104","v":0},{"$f":" Time!HG$104","v":0},{"$f":" Time!HH$104","v":0},{"$f":" Time!HI$104","v":0},{"$f":" Time!HJ$104","v":0},{"$f":" Time!HK$104","v":0},{"$f":" Time!HL$104","v":0},{"$f":" Time!HM$104","v":0},{"$f":" Time!HN$104","v":0},{"$f":" Time!HO$104","v":0},{"$f":" Time!HP$104","v":0},{"$f":" Time!HQ$104","v":0},{"$f":" Time!HR$104","v":0},{"$f":" Time!HS$104","v":0},{"$f":" Time!HT$104","v":0},{"$f":" Time!HU$104","v":0},{"$f":" Time!HV$104","v":0},{"$f":" Time!HW$104","v":0},{"$f":" Time!HX$104","v":0},{"$f":" Time!HY$104","v":0},{"$f":" Time!HZ$104","v":0},{"$f":" Time!IA$104","v":0},{"$f":" Time!IB$104","v":0},{"$f":" Time!IC$104","v":0},{"$f":" Time!ID$104","v":0},{"$f":" Time!IE$104","v":0},{"$f":" Time!IF$104","v":0},{"$f":" Time!IG$104","v":0},{"$f":" Time!IH$104","v":0},{"$f":" Time!II$104","v":0},{"$f":" Time!IJ$104","v":0},{"$f":" Time!IK$104","v":0},{"$f":" Time!IL$104","v":0},{"$f":" Time!IM$104","v":0},{"$f":" Time!IN$104","v":0},{"$f":" Time!IO$104","v":0},{"$f":" Time!IP$104","v":0},{"$f":" Time!IQ$104","v":0},{"$f":" Time!IR$104","v":0},{"$f":" Time!IS$104","v":0},{"$f":" Time!IT$104","v":0},{"$f":" Time!IU$104","v":0},{"$f":" Time!IV$104","v":0},{"$f":" Time!IW$104","v":0},{"$f":" Time!IX$104","v":0},{"$f":" Time!IY$104","v":0},{"$f":" Time!IZ$104","v":0},{"$f":" Time!JA$104","v":0},{"$f":" Time!JB$104","v":0},{"$f":" Time!JC$104","v":0},{"$f":" Time!JD$104","v":0},{"$f":" Time!JE$104","v":0},{"$f":" Time!JF$104","v":0},{"$f":" Time!JG$104","v":0},{"$f":" Time!JH$104","v":0},{"$f":" Time!JI$104","v":0},{"$f":" Time!JJ$104","v":0},{"$f":" Time!JK$104","v":0},{"$f":" Time!JL$104","v":0},{"$f":" Time!JM$104","v":0},{"$f":" Time!JN$104","v":0},{"$f":" Time!JO$104","v":0},{"$f":" Time!JP$104","v":0},{"$f":" Time!JQ$104","v":0},{"$f":" Time!JR$104","v":0},{"$f":" Time!JS$104","v":0},{"$f":" Time!JT$104","v":0},{"$f":" Time!JU$104","v":0},{"$f":" Time!JV$104","v":0},{"$f":" Time!JW$104","v":0},{"$f":" Time!JX$104","v":0},{"$f":" Time!JY$104","v":0},{"$f":" Time!JZ$104","v":0},{"$f":" Time!KA$104","v":0},{"$f":" Time!KB$104","v":0},{"$f":" Time!KC$104","v":0},{"$f":" Time!KD$104","v":0},{"$f":" Time!KE$104","v":0},{"$f":" Time!KF$104","v":0},{"$f":" Time!KG$104","v":0},{"$f":" Time!KH$104","v":0},{"$f":" Time!KI$104","v":0},{"$f":" Time!KJ$104","v":0},{"$f":" Time!KK$104","v":0},{"$f":" Time!KL$104","v":0},{"$f":" Time!KM$104","v":0},{"$f":" Time!KN$104","v":0},{"$f":" Time!KO$104","v":0},{"$f":" Time!KP$104","v":0},{"$f":" Time!KQ$104","v":0},{"$f":" Time!KR$104","v":0},{"$f":" Time!KS$104","v":0},{"$f":" Time!KT$104","v":0},{"$f":" Time!KU$104","v":0},{"$f":" Time!KV$104","v":0},{"$f":" Time!KW$104","v":0},{"$f":" Time!KX$104","v":0},{"$f":" Time!KY$104","v":0},{"$f":" Time!KZ$104","v":0},{"$f":" Time!LA$104","v":0},{"$f":" Time!LB$104","v":0},{"$f":" Time!LC$104","v":0},{"$f":" Time!LD$104","v":0},{"$f":" Time!LE$104","v":0},{"$f":" Time!LF$104","v":0},{"$f":" Time!LG$104","v":0},{"$f":" Time!LH$104","v":0},{"$f":" Time!LI$104","v":0},{"$f":" Time!LJ$104","v":0},{"$f":" Time!LK$104","v":0},{"$f":" Time!LL$104","v":0},{"$f":" Time!LM$104","v":0},{"$f":" Time!LN$104","v":0},{"$f":" Time!LO$104","v":0},{"$f":" Time!LP$104","v":0},{"$f":" Time!LQ$104","v":0},{"$f":" Time!LR$104","v":0},{"$f":" Time!LS$104","v":0},{"$f":" Time!LT$104","v":0},{"$f":" Time!LU$104","v":0},{"$f":" Time!LV$104","v":0},{"$f":" Time!LW$104","v":0},{"$f":" Time!LX$104","v":0},{"$f":" Time!LY$104","v":0},{"$f":" Time!LZ$104","v":0},{"$f":" Time!MA$104","v":0},{"$f":" Time!MB$104","v":0},{"$f":" Time!MC$104","v":0},{"$f":" Time!MD$104","v":0},{"$f":" Time!ME$104","v":0},{"$f":" Time!MF$104","v":0},{"$f":" Time!MG$104","v":0},{"$f":" Time!MH$104","v":0},{"$f":" Time!MI$104","v":0},{"$f":" Time!MJ$104","v":0},{"$f":" Time!MK$104","v":0},{"$f":" Time!ML$104","v":0},{"$f":" Time!MM$104","v":0},{"$f":" Time!MN$104","v":0},{"$f":" Time!MO$104","v":0},{"$f":" Time!MP$104","v":0},{"$f":" Time!MQ$104","v":0},{"$f":" Time!MR$104","v":0},{"$f":" Time!MS$104","v":0},{"$f":" Time!MT$104","v":0},{"$f":" Time!MU$104","v":0},{"$f":" Time!MV$104","v":0},{"$f":" Time!MW$104","v":0},{"$f":" Time!MX$104","v":0},{"$f":" Time!MY$104","v":0},{"$f":" Time!MZ$104","v":0},{"$f":" Time!NA$104","v":0},{"$f":" Time!NB$104","v":0},{"$f":" Time!NC$104","v":0},{"$f":" Time!ND$104","v":0},{"$f":" Time!NE$104","v":0},{"$f":" Time!NF$104","v":0},{"$f":" Time!NG$104","v":0},{"$f":" Time!NH$104","v":0},{"$f":" Time!NI$104","v":0},{"$f":" Time!NJ$104","v":0},{"$f":" Time!NK$104","v":0},{"$f":" Time!NL$104","v":0},{"$f":" Time!NM$104","v":0},{"$f":" Time!NN$104","v":0},{"$f":" Time!NO$104","v":0},{"$f":" Time!NP$104","v":0},{"$f":" Time!NQ$104","v":0},{"$f":" Time!NR$104","v":0},{"$f":" Time!NS$104","v":0},{"$f":" Time!NT$104","v":0},{"$f":" Time!NU$104","v":0},{"$f":" Time!NV$104","v":0},{"$f":" Time!NW$104","v":0},{"$f":" Time!NX$104","v":0},{"$f":" Time!NY$104","v":0},{"$f":" Time!NZ$104","v":0},{"$f":" Time!OA$104","v":0},{"$f":" Time!OB$104","v":0},{"$f":" Time!OC$104","v":0},{"$f":" Time!OD$104","v":0},{"$f":" Time!OE$104","v":0},{"$f":" Time!OF$104","v":0},{"$f":" Time!OG$104","v":0},{"$f":" Time!OH$104","v":0},{"$f":" Time!OI$104","v":0},{"$f":" Time!OJ$104","v":0},{"$f":" Time!OK$104","v":0},{"$f":" Time!OL$104","v":0},{"$f":" Time!OM$104","v":0},{"$f":" Time!ON$104","v":0},{"$f":" Time!OO$104","v":0},{"$f":" Time!OP$104","v":0},{"$f":" Time!OQ$104","v":0},{"$f":" Time!OR$104","v":0},{"$f":" Time!OS$104","v":0},{"$f":" Time!OT$104","v":0},{"$f":" Time!OU$104","v":0},{"$f":" Time!OV$104","v":0},{"$f":" Time!OW$104","v":0},{"$f":" Time!OX$104","v":0},{"$f":" Time!OY$104","v":0},{"$f":" Time!OZ$104","v":0},{"$f":" Time!PA$104","v":0},{"$f":" Time!PB$104","v":0},{"$f":" Time!PC$104","v":0},{"$f":" Time!PD$104","v":0},{"$f":" Time!PE$104","v":0},{"$f":" Time!PF$104","v":0},{"$f":" Time!PG$104","v":0},{"$f":" Time!PH$104","v":0},{"$f":" Time!PI$104","v":0},{"$f":" Time!PJ$104","v":0},{"$f":" Time!PK$104","v":0},{"$f":" Time!PL$104","v":0},{"$f":" Time!PM$104","v":0},{"$f":" Time!PN$104","v":0},{"$f":" Time!PO$104","v":0},{"$f":" Time!PP$104","v":0},{"$f":" Time!PQ$104","v":0},{"$f":" Time!PR$104","v":0},{"$f":" Time!PS$104","v":0},{"$f":" Time!PT$104","v":0},{"$f":" Time!PU$104","v":0},{"$f":" Time!PV$104","v":0},{"$f":" Time!PW$104","v":0},{"$f":" Time!PX$104","v":0},{"$f":" Time!PY$104","v":0},{"$f":" Time!PZ$104","v":0},{"$f":" Time!QA$104","v":0},{"$f":" Time!QB$104","v":0},{"$f":" Time!QC$104","v":0},{"$f":" Time!QD$104","v":0},{"$f":" Time!QE$104","v":0},{"$f":" Time!QF$104","v":0},{"$f":" Time!QG$104","v":0},{"$f":" Time!QH$104","v":0},{"$f":" Time!QI$104","v":0},{"$f":" Time!QJ$104","v":0},{"$f":" Time!QK$104","v":0},{"$f":" Time!QL$104","v":0},{"$f":" Time!QM$104","v":0},{"$f":" Time!QN$104","v":0},{"$f":" Time!QO$104","v":0},{"$f":" Time!QP$104","v":0},{"$f":" Time!QQ$104","v":0},{"$f":" Time!QR$104","v":0},{"$f":" Time!QS$104","v":0},{"$f":" Time!QT$104","v":0},{"$f":" Time!QU$104","v":0},{"$f":" Time!QV$104","v":0},{"$f":" Time!QW$104","v":0},{"$f":" Time!QX$104","v":0},{"$f":" Time!QY$104","v":0},{"$f":" Time!QZ$104","v":0},{"$f":" Time!RA$104","v":0},{"$f":" Time!RB$104","v":0},{"$f":" Time!RC$104","v":0},{"$f":" Time!RD$104","v":0},{"$f":" Time!RE$104","v":0},{"$f":" Time!RF$104","v":0},{"$f":" Time!RG$104","v":0},{"$f":" Time!RH$104","v":0},{"$f":" Time!RI$104","v":0},{"$f":" Time!RJ$104","v":0},{"$f":" Time!RK$104","v":0},{"$f":" Time!RL$104","v":0},{"$f":" Time!RM$104","v":0},{"$f":" Time!RN$104","v":0},{"$f":" Time!RO$104","v":0},{"$f":" Time!RP$104","v":0},{"$f":" Time!RQ$104","v":0},{"$f":" Time!RR$104","v":0},{"$f":" Time!RS$104","v":0},{"$f":" Time!RT$104","v":0},{"$f":" Time!RU$104","v":0},{"$f":" Time!RV$104","v":0},{"$f":" Time!RW$104","v":0},{"$f":" Time!RX$104","v":0},{"$f":" Time!RY$104","v":0},{"$f":" Time!RZ$104","v":0},{"$f":" Time!SA$104","v":0},{"$f":" Time!SB$104","v":0},{"$f":" Time!SC$104","v":0},{"$f":" Time!SD$104","v":0},{"$f":" Time!SE$104","v":0},{"$f":" Time!SF$104","v":0},{"$f":" Time!SG$104","v":0},{"$f":" Time!SH$104","v":0},{"$f":" Time!SI$104","v":0},{"$f":" Time!SJ$104","v":0},{"$f":" Time!SK$104","v":0},{"$f":" Time!SL$104","v":0},{"$f":" Time!SM$104","v":0},{"$f":" Time!SN$104","v":0},{"$f":" Time!SO$104","v":0}]
[null,null,null,null,"Developer bonus payment",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J25*$F24","v":3600},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV25*$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH25*$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT25*$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF25*$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR25*$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD25*$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP25*$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$56","v":"Land lease"},{"$f":" InpC!F$56","v":300},{"$f":" InpC!G$56","v":"$ 000s / Yr"}]
[null,null,null,null,"Land lease per month",{"$f":"F28/months","v":25},"$ 000s / month"]
[null,null,null,null,{"$f":" Time!E$111","v":"Construction period flag"},{"$f":" Time!F$111","v":0},{"$f":" Time!G$111","v":"Flag"},{"$f":" Time!H$111","v":24},{"$f":" Time!I$111","v":0},{"$f":" Time!J$111","v":1},{"$f":" Time!K$111","v":1},{"$f":" Time!L$111","v":1},{"$f":" Time!M$111","v":1},{"$f":" Time!N$111","v":1},{"$f":" Time!O$111","v":1},{"$f":" Time!P$111","v":1},{"$f":" Time!Q$111","v":1},{"$f":" Time!R$111","v":1},{"$f":" Time!S$111","v":1},{"$f":" Time!T$111","v":1},{"$f":" Time!U$111","v":1},{"$f":" Time!V$111","v":1},{"$f":" Time!W$111","v":1},{"$f":" Time!X$111","v":1},{"$f":" Time!Y$111","v":1},{"$f":" Time!Z$111","v":1},{"$f":" Time!AA$111","v":1},{"$f":" Time!AB$111","v":1},{"$f":" Time!AC$111","v":1},{"$f":" Time!AD$111","v":1},{"$f":" Time!AE$111","v":1},{"$f":" Time!AF$111","v":1},{"$f":" Time!AG$111","v":1},{"$f":" Time!AH$111","v":0},{"$f":" Time!AI$111","v":0},{"$f":" Time!AJ$111","v":0},{"$f":" Time!AK$111","v":0},{"$f":" Time!AL$111","v":0},{"$f":" Time!AM$111","v":0},{"$f":" Time!AN$111","v":0},{"$f":" Time!AO$111","v":0},{"$f":" Time!AP$111","v":0},{"$f":" Time!AQ$111","v":0},{"$f":" Time!AR$111","v":0},{"$f":" Time!AS$111","v":0},{"$f":" Time!AT$111","v":0},{"$f":" Time!AU$111","v":0},{"$f":" Time!AV$111","v":0},{"$f":" Time!AW$111","v":0},{"$f":" Time!AX$111","v":0},{"$f":" Time!AY$111","v":0},{"$f":" Time!AZ$111","v":0},{"$f":" Time!BA$111","v":0},{"$f":" Time!BB$111","v":0},{"$f":" Time!BC$111","v":0},{"$f":" Time!BD$111","v":0},{"$f":" Time!BE$111","v":0},{"$f":" Time!BF$111","v":0},{"$f":" Time!BG$111","v":0},{"$f":" Time!BH$111","v":0},{"$f":" Time!BI$111","v":0},{"$f":" Time!BJ$111","v":0},{"$f":" Time!BK$111","v":0},{"$f":" Time!BL$111","v":0},{"$f":" Time!BM$111","v":0},{"$f":" Time!BN$111","v":0},{"$f":" Time!BO$111","v":0},{"$f":" Time!BP$111","v":0},{"$f":" Time!BQ$111","v":0},{"$f":" Time!BR$111","v":0},{"$f":" Time!BS$111","v":0},{"$f":" Time!BT$111","v":0},{"$f":" Time!BU$111","v":0},{"$f":" Time!BV$111","v":0},{"$f":" Time!BW$111","v":0},{"$f":" Time!BX$111","v":0},{"$f":" Time!BY$111","v":0},{"$f":" Time!BZ$111","v":0},{"$f":" Time!CA$111","v":0},{"$f":" Time!CB$111","v":0},{"$f":" Time!CC$111","v":0},{"$f":" Time!CD$111","v":0},{"$f":" Time!CE$111","v":0},{"$f":" Time!CF$111","v":0},{"$f":" Time!CG$111","v":0},{"$f":" Time!CH$111","v":0},{"$f":" Time!CI$111","v":0},{"$f":" Time!CJ$111","v":0},{"$f":" Time!CK$111","v":0},{"$f":" Time!CL$111","v":0},{"$f":" Time!CM$111","v":0},{"$f":" Time!CN$111","v":0},{"$f":" Time!CO$111","v":0},{"$f":" Time!CP$111","v":0},{"$f":" Time!CQ$111","v":0},{"$f":" Time!CR$111","v":0},{"$f":" Time!CS$111","v":0},{"$f":" Time!CT$111","v":0},{"$f":" Time!CU$111","v":0},{"$f":" Time!CV$111","v":0},{"$f":" Time!CW$111","v":0},{"$f":" Time!CX$111","v":0},{"$f":" Time!CY$111","v":0},{"$f":" Time!CZ$111","v":0},{"$f":" Time!DA$111","v":0},{"$f":" Time!DB$111","v":0},{"$f":" Time!DC$111","v":0},{"$f":" Time!DD$111","v":0},{"$f":" Time!DE$111","v":0},{"$f":" Time!DF$111","v":0},{"$f":" Time!DG$111","v":0},{"$f":" Time!DH$111","v":0},{"$f":" Time!DI$111","v":0},{"$f":" Time!DJ$111","v":0},{"$f":" Time!DK$111","v":0},{"$f":" Time!DL$111","v":0},{"$f":" Time!DM$111","v":0},{"$f":" Time!DN$111","v":0},{"$f":" Time!DO$111","v":0},{"$f":" Time!DP$111","v":0},{"$f":" Time!DQ$111","v":0},{"$f":" Time!DR$111","v":0},{"$f":" Time!DS$111","v":0},{"$f":" Time!DT$111","v":0},{"$f":" Time!DU$111","v":0},{"$f":" Time!DV$111","v":0},{"$f":" Time!DW$111","v":0},{"$f":" Time!DX$111","v":0},{"$f":" Time!DY$111","v":0},{"$f":" Time!DZ$111","v":0},{"$f":" Time!EA$111","v":0},{"$f":" Time!EB$111","v":0},{"$f":" Time!EC$111","v":0},{"$f":" Time!ED$111","v":0},{"$f":" Time!EE$111","v":0},{"$f":" Time!EF$111","v":0},{"$f":" Time!EG$111","v":0},{"$f":" Time!EH$111","v":0},{"$f":" Time!EI$111","v":0},{"$f":" Time!EJ$111","v":0},{"$f":" Time!EK$111","v":0},{"$f":" Time!EL$111","v":0},{"$f":" Time!EM$111","v":0},{"$f":" Time!EN$111","v":0},{"$f":" Time!EO$111","v":0},{"$f":" Time!EP$111","v":0},{"$f":" Time!EQ$111","v":0},{"$f":" Time!ER$111","v":0},{"$f":" Time!ES$111","v":0},{"$f":" Time!ET$111","v":0},{"$f":" Time!EU$111","v":0},{"$f":" Time!EV$111","v":0},{"$f":" Time!EW$111","v":0},{"$f":" Time!EX$111","v":0},{"$f":" Time!EY$111","v":0},{"$f":" Time!EZ$111","v":0},{"$f":" Time!FA$111","v":0},{"$f":" Time!FB$111","v":0},{"$f":" Time!FC$111","v":0},{"$f":" Time!FD$111","v":0},{"$f":" Time!FE$111","v":0},{"$f":" Time!FF$111","v":0},{"$f":" Time!FG$111","v":0},{"$f":" Time!FH$111","v":0},{"$f":" Time!FI$111","v":0},{"$f":" Time!FJ$111","v":0},{"$f":" Time!FK$111","v":0},{"$f":" Time!FL$111","v":0},{"$f":" Time!FM$111","v":0},{"$f":" Time!FN$111","v":0},{"$f":" Time!FO$111","v":0},{"$f":" Time!FP$111","v":0},{"$f":" Time!FQ$111","v":0},{"$f":" Time!FR$111","v":0},{"$f":" Time!FS$111","v":0},{"$f":" Time!FT$111","v":0},{"$f":" Time!FU$111","v":0},{"$f":" Time!FV$111","v":0},{"$f":" Time!FW$111","v":0},{"$f":" Time!FX$111","v":0},{"$f":" Time!FY$111","v":0},{"$f":" Time!FZ$111","v":0},{"$f":" Time!GA$111","v":0},{"$f":" Time!GB$111","v":0},{"$f":" Time!GC$111","v":0},{"$f":" Time!GD$111","v":0},{"$f":" Time!GE$111","v":0},{"$f":" Time!GF$111","v":0},{"$f":" Time!GG$111","v":0},{"$f":" Time!GH$111","v":0},{"$f":" Time!GI$111","v":0},{"$f":" Time!GJ$111","v":0},{"$f":" Time!GK$111","v":0},{"$f":" Time!GL$111","v":0},{"$f":" Time!GM$111","v":0},{"$f":" Time!GN$111","v":0},{"$f":" Time!GO$111","v":0},{"$f":" Time!GP$111","v":0},{"$f":" Time!GQ$111","v":0},{"$f":" Time!GR$111","v":0},{"$f":" Time!GS$111","v":0},{"$f":" Time!GT$111","v":0},{"$f":" Time!GU$111","v":0},{"$f":" Time!GV$111","v":0},{"$f":" Time!GW$111","v":0},{"$f":" Time!GX$111","v":0},{"$f":" Time!GY$111","v":0},{"$f":" Time!GZ$111","v":0},{"$f":" Time!HA$111","v":0},{"$f":" Time!HB$111","v":0},{"$f":" Time!HC$111","v":0},{"$f":" Time!HD$111","v":0},{"$f":" Time!HE$111","v":0},{"$f":" Time!HF$111","v":0},{"$f":" Time!HG$111","v":0},{"$f":" Time!HH$111","v":0},{"$f":" Time!HI$111","v":0},{"$f":" Time!HJ$111","v":0},{"$f":" Time!HK$111","v":0},{"$f":" Time!HL$111","v":0},{"$f":" Time!HM$111","v":0},{"$f":" Time!HN$111","v":0},{"$f":" Time!HO$111","v":0},{"$f":" Time!HP$111","v":0},{"$f":" Time!HQ$111","v":0},{"$f":" Time!HR$111","v":0},{"$f":" Time!HS$111","v":0},{"$f":" Time!HT$111","v":0},{"$f":" Time!HU$111","v":0},{"$f":" Time!HV$111","v":0},{"$f":" Time!HW$111","v":0},{"$f":" Time!HX$111","v":0},{"$f":" Time!HY$111","v":0},{"$f":" Time!HZ$111","v":0},{"$f":" Time!IA$111","v":0},{"$f":" Time!IB$111","v":0},{"$f":" Time!IC$111","v":0},{"$f":" Time!ID$111","v":0},{"$f":" Time!IE$111","v":0},{"$f":" Time!IF$111","v":0},{"$f":" Time!IG$111","v":0},{"$f":" Time!IH$111","v":0},{"$f":" Time!II$111","v":0},{"$f":" Time!IJ$111","v":0},{"$f":" Time!IK$111","v":0},{"$f":" Time!IL$111","v":0},{"$f":" Time!IM$111","v":0},{"$f":" Time!IN$111","v":0},{"$f":" Time!IO$111","v":0},{"$f":" Time!IP$111","v":0},{"$f":" Time!IQ$111","v":0},{"$f":" Time!IR$111","v":0},{"$f":" Time!IS$111","v":0},{"$f":" Time!IT$111","v":0},{"$f":" Time!IU$111","v":0},{"$f":" Time!IV$111","v":0},{"$f":" Time!IW$111","v":0},{"$f":" Time!IX$111","v":0},{"$f":" Time!IY$111","v":0},{"$f":" Time!IZ$111","v":0},{"$f":" Time!JA$111","v":0},{"$f":" Time!JB$111","v":0},{"$f":" Time!JC$111","v":0},{"$f":" Time!JD$111","v":0},{"$f":" Time!JE$111","v":0},{"$f":" Time!JF$111","v":0},{"$f":" Time!JG$111","v":0},{"$f":" Time!JH$111","v":0},{"$f":" Time!JI$111","v":0},{"$f":" Time!JJ$111","v":0},{"$f":" Time!JK$111","v":0},{"$f":" Time!JL$111","v":0},{"$f":" Time!JM$111","v":0},{"$f":" Time!JN$111","v":0},{"$f":" Time!JO$111","v":0},{"$f":" Time!JP$111","v":0},{"$f":" Time!JQ$111","v":0},{"$f":" Time!JR$111","v":0},{"$f":" Time!JS$111","v":0},{"$f":" Time!JT$111","v":0},{"$f":" Time!JU$111","v":0},{"$f":" Time!JV$111","v":0},{"$f":" Time!JW$111","v":0},{"$f":" Time!JX$111","v":0},{"$f":" Time!JY$111","v":0},{"$f":" Time!JZ$111","v":0},{"$f":" Time!KA$111","v":0},{"$f":" Time!KB$111","v":0},{"$f":" Time!KC$111","v":0},{"$f":" Time!KD$111","v":0},{"$f":" Time!KE$111","v":0},{"$f":" Time!KF$111","v":0},{"$f":" Time!KG$111","v":0},{"$f":" Time!KH$111","v":0},{"$f":" Time!KI$111","v":0},{"$f":" Time!KJ$111","v":0},{"$f":" Time!KK$111","v":0},{"$f":" Time!KL$111","v":0},{"$f":" Time!KM$111","v":0},{"$f":" Time!KN$111","v":0},{"$f":" Time!KO$111","v":0},{"$f":" Time!KP$111","v":0},{"$f":" Time!KQ$111","v":0},{"$f":" Time!KR$111","v":0},{"$f":" Time!KS$111","v":0},{"$f":" Time!KT$111","v":0},{"$f":" Time!KU$111","v":0},{"$f":" Time!KV$111","v":0},{"$f":" Time!KW$111","v":0},{"$f":" Time!KX$111","v":0},{"$f":" Time!KY$111","v":0},{"$f":" Time!KZ$111","v":0},{"$f":" Time!LA$111","v":0},{"$f":" Time!LB$111","v":0},{"$f":" Time!LC$111","v":0},{"$f":" Time!LD$111","v":0},{"$f":" Time!LE$111","v":0},{"$f":" Time!LF$111","v":0},{"$f":" Time!LG$111","v":0},{"$f":" Time!LH$111","v":0},{"$f":" Time!LI$111","v":0},{"$f":" Time!LJ$111","v":0},{"$f":" Time!LK$111","v":0},{"$f":" Time!LL$111","v":0},{"$f":" Time!LM$111","v":0},{"$f":" Time!LN$111","v":0},{"$f":" Time!LO$111","v":0},{"$f":" Time!LP$111","v":0},{"$f":" Time!LQ$111","v":0},{"$f":" Time!LR$111","v":0},{"$f":" Time!LS$111","v":0},{"$f":" Time!LT$111","v":0},{"$f":" Time!LU$111","v":0},{"$f":" Time!LV$111","v":0},{"$f":" Time!LW$111","v":0},{"$f":" Time!LX$111","v":0},{"$f":" Time!LY$111","v":0},{"$f":" Time!LZ$111","v":0},{"$f":" Time!MA$111","v":0},{"$f":" Time!MB$111","v":0},{"$f":" Time!MC$111","v":0},{"$f":" Time!MD$111","v":0},{"$f":" Time!ME$111","v":0},{"$f":" Time!MF$111","v":0},{"$f":" Time!MG$111","v":0},{"$f":" Time!MH$111","v":0},{"$f":" Time!MI$111","v":0},{"$f":" Time!MJ$111","v":0},{"$f":" Time!MK$111","v":0},{"$f":" Time!ML$111","v":0},{"$f":" Time!MM$111","v":0},{"$f":" Time!MN$111","v":0},{"$f":" Time!MO$111","v":0},{"$f":" Time!MP$111","v":0},{"$f":" Time!MQ$111","v":0},{"$f":" Time!MR$111","v":0},{"$f":" Time!MS$111","v":0},{"$f":" Time!MT$111","v":0},{"$f":" Time!MU$111","v":0},{"$f":" Time!MV$111","v":0},{"$f":" Time!MW$111","v":0},{"$f":" Time!MX$111","v":0},{"$f":" Time!MY$111","v":0},{"$f":" Time!MZ$111","v":0},{"$f":" Time!NA$111","v":0},{"$f":" Time!NB$111","v":0},{"$f":" Time!NC$111","v":0},{"$f":" Time!ND$111","v":0},{"$f":" Time!NE$111","v":0},{"$f":" Time!NF$111","v":0},{"$f":" Time!NG$111","v":0},{"$f":" Time!NH$111","v":0},{"$f":" Time!NI$111","v":0},{"$f":" Time!NJ$111","v":0},{"$f":" Time!NK$111","v":0},{"$f":" Time!NL$111","v":0},{"$f":" Time!NM$111","v":0},{"$f":" Time!NN$111","v":0},{"$f":" Time!NO$111","v":0},{"$f":" Time!NP$111","v":0},{"$f":" Time!NQ$111","v":0},{"$f":" Time!NR$111","v":0},{"$f":" Time!NS$111","v":0},{"$f":" Time!NT$111","v":0},{"$f":" Time!NU$111","v":0},{"$f":" Time!NV$111","v":0},{"$f":" Time!NW$111","v":0},{"$f":" Time!NX$111","v":0},{"$f":" Time!NY$111","v":0},{"$f":" Time!NZ$111","v":0},{"$f":" Time!OA$111","v":0},{"$f":" Time!OB$111","v":0},{"$f":" Time!OC$111","v":0},{"$f":" Time!OD$111","v":0},{"$f":" Time!OE$111","v":0},{"$f":" Time!OF$111","v":0},{"$f":" Time!OG$111","v":0},{"$f":" Time!OH$111","v":0},{"$f":" Time!OI$111","v":0},{"$f":" Time!OJ$111","v":0},{"$f":" Time!OK$111","v":0},{"$f":" Time!OL$111","v":0},{"$f":" Time!OM$111","v":0},{"$f":" Time!ON$111","v":0},{"$f":" Time!OO$111","v":0},{"$f":" Time!OP$111","v":0},{"$f":" Time!OQ$111","v":0},{"$f":" Time!OR$111","v":0},{"$f":" Time!OS$111","v":0},{"$f":" Time!OT$111","v":0},{"$f":" Time!OU$111","v":0},{"$f":" Time!OV$111","v":0},{"$f":" Time!OW$111","v":0},{"$f":" Time!OX$111","v":0},{"$f":" Time!OY$111","v":0},{"$f":" Time!OZ$111","v":0},{"$f":" Time!PA$111","v":0},{"$f":" Time!PB$111","v":0},{"$f":" Time!PC$111","v":0},{"$f":" Time!PD$111","v":0},{"$f":" Time!PE$111","v":0},{"$f":" Time!PF$111","v":0},{"$f":" Time!PG$111","v":0},{"$f":" Time!PH$111","v":0},{"$f":" Time!PI$111","v":0},{"$f":" Time!PJ$111","v":0},{"$f":" Time!PK$111","v":0},{"$f":" Time!PL$111","v":0},{"$f":" Time!PM$111","v":0},{"$f":" Time!PN$111","v":0},{"$f":" Time!PO$111","v":0},{"$f":" Time!PP$111","v":0},{"$f":" Time!PQ$111","v":0},{"$f":" Time!PR$111","v":0},{"$f":" Time!PS$111","v":0},{"$f":" Time!PT$111","v":0},{"$f":" Time!PU$111","v":0},{"$f":" Time!PV$111","v":0},{"$f":" Time!PW$111","v":0},{"$f":" Time!PX$111","v":0},{"$f":" Time!PY$111","v":0},{"$f":" Time!PZ$111","v":0},{"$f":" Time!QA$111","v":0},{"$f":" Time!QB$111","v":0},{"$f":" Time!QC$111","v":0},{"$f":" Time!QD$111","v":0},{"$f":" Time!QE$111","v":0},{"$f":" Time!QF$111","v":0},{"$f":" Time!QG$111","v":0},{"$f":" Time!QH$111","v":0},{"$f":" Time!QI$111","v":0},{"$f":" Time!QJ$111","v":0},{"$f":" Time!QK$111","v":0},{"$f":" Time!QL$111","v":0},{"$f":" Time!QM$111","v":0},{"$f":" Time!QN$111","v":0},{"$f":" Time!QO$111","v":0},{"$f":" Time!QP$111","v":0},{"$f":" Time!QQ$111","v":0},{"$f":" Time!QR$111","v":0},{"$f":" Time!QS$111","v":0},{"$f":" Time!QT$111","v":0},{"$f":" Time!QU$111","v":0},{"$f":" Time!QV$111","v":0},{"$f":" Time!QW$111","v":0},{"$f":" Time!QX$111","v":0},{"$f":" Time!QY$111","v":0},{"$f":" Time!QZ$111","v":0},{"$f":" Time!RA$111","v":0},{"$f":" Time!RB$111","v":0},{"$f":" Time!RC$111","v":0},{"$f":" Time!RD$111","v":0},{"$f":" Time!RE$111","v":0},{"$f":" Time!RF$111","v":0},{"$f":" Time!RG$111","v":0},{"$f":" Time!RH$111","v":0},{"$f":" Time!RI$111","v":0},{"$f":" Time!RJ$111","v":0},{"$f":" Time!RK$111","v":0},{"$f":" Time!RL$111","v":0},{"$f":" Time!RM$111","v":0},{"$f":" Time!RN$111","v":0},{"$f":" Time!RO$111","v":0},{"$f":" Time!RP$111","v":0},{"$f":" Time!RQ$111","v":0},{"$f":" Time!RR$111","v":0},{"$f":" Time!RS$111","v":0},{"$f":" Time!RT$111","v":0},{"$f":" Time!RU$111","v":0},{"$f":" Time!RV$111","v":0},{"$f":" Time!RW$111","v":0},{"$f":" Time!RX$111","v":0},{"$f":" Time!RY$111","v":0},{"$f":" Time!RZ$111","v":0},{"$f":" Time!SA$111","v":0},{"$f":" Time!SB$111","v":0},{"$f":" Time!SC$111","v":0},{"$f":" Time!SD$111","v":0},{"$f":" Time!SE$111","v":0},{"$f":" Time!SF$111","v":0},{"$f":" Time!SG$111","v":0},{"$f":" Time!SH$111","v":0},{"$f":" Time!SI$111","v":0},{"$f":" Time!SJ$111","v":0},{"$f":" Time!SK$111","v":0},{"$f":" Time!SL$111","v":0},{"$f":" Time!SM$111","v":0},{"$f":" Time!SN$111","v":0},{"$f":" Time!SO$111","v":0}]
[null,null,null,null,"Land lease during construction - Real",null,"$ 000s / month",null,null,{"$f":"J30*$F29","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV30*$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH30*$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT30*$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF30*$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR30*$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD30*$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP30*$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Ops!E$79","v":"Inflation index"},{"$f":" Ops!F$79","v":0},{"$f":" Ops!G$79","v":"index"},{"$f":" Ops!H$79","v":0},{"$f":" Ops!I$79","v":1},{"$f":" Ops!J$79","v":1},{"$f":" Ops!K$79","v":1},{"$f":" Ops!L$79","v":1},{"$f":" Ops!M$79","v":1},{"$f":" Ops!N$79","v":1},{"$f":" Ops!O$79","v":1},{"$f":" Ops!P$79","v":1},{"$f":" Ops!Q$79","v":1},{"$f":" Ops!R$79","v":1},{"$f":" Ops!S$79","v":1},{"$f":" Ops!T$79","v":1},{"$f":" Ops!U$79","v":1},{"$f":" Ops!V$79","v":1},{"$f":" Ops!W$79","v":1},{"$f":" Ops!X$79","v":1},{"$f":" Ops!Y$79","v":1},{"$f":" Ops!Z$79","v":1},{"$f":" Ops!AA$79","v":1},{"$f":" Ops!AB$79","v":1},{"$f":" Ops!AC$79","v":1},{"$f":" Ops!AD$79","v":1},{"$f":" Ops!AE$79","v":1},{"$f":" Ops!AF$79","v":1},{"$f":" Ops!AG$79","v":1},{"$f":" Ops!AH$79","v":1},{"$f":" Ops!AI$79","v":1},{"$f":" Ops!AJ$79","v":1},{"$f":" Ops!AK$79","v":1},{"$f":" Ops!AL$79","v":1},{"$f":" Ops!AM$79","v":1},{"$f":" Ops!AN$79","v":1},{"$f":" Ops!AO$79","v":1},{"$f":" Ops!AP$79","v":1},{"$f":" Ops!AQ$79","v":1},{"$f":" Ops!AR$79","v":1},{"$f":" Ops!AS$79","v":1},{"$f":" Ops!AT$79","v":1},{"$f":" Ops!AU$79","v":1},{"$f":" Ops!AV$79","v":1},{"$f":" Ops!AW$79","v":1},{"$f":" Ops!AX$79","v":1},{"$f":" Ops!AY$79","v":1},{"$f":" Ops!AZ$79","v":1},{"$f":" Ops!BA$79","v":1},{"$f":" Ops!BB$79","v":1},{"$f":" Ops!BC$79","v":1},{"$f":" Ops!BD$79","v":1},{"$f":" Ops!BE$79","v":1},{"$f":" Ops!BF$79","v":1},{"$f":" Ops!BG$79","v":1},{"$f":" Ops!BH$79","v":1},{"$f":" Ops!BI$79","v":1},{"$f":" Ops!BJ$79","v":1},{"$f":" Ops!BK$79","v":1},{"$f":" Ops!BL$79","v":1},{"$f":" Ops!BM$79","v":1},{"$f":" Ops!BN$79","v":1},{"$f":" Ops!BO$79","v":1},{"$f":" Ops!BP$79","v":1},{"$f":" Ops!BQ$79","v":1},{"$f":" Ops!BR$79","v":1},{"$f":" Ops!BS$79","v":1},{"$f":" Ops!BT$79","v":1},{"$f":" Ops!BU$79","v":1},{"$f":" Ops!BV$79","v":1},{"$f":" Ops!BW$79","v":1},{"$f":" Ops!BX$79","v":1},{"$f":" Ops!BY$79","v":1},{"$f":" Ops!BZ$79","v":1},{"$f":" Ops!CA$79","v":1},{"$f":" Ops!CB$79","v":1},{"$f":" Ops!CC$79","v":1},{"$f":" Ops!CD$79","v":1},{"$f":" Ops!CE$79","v":1},{"$f":" Ops!CF$79","v":1},{"$f":" Ops!CG$79","v":1},{"$f":" Ops!CH$79","v":1},{"$f":" Ops!CI$79","v":1},{"$f":" Ops!CJ$79","v":1},{"$f":" Ops!CK$79","v":1},{"$f":" Ops!CL$79","v":1},{"$f":" Ops!CM$79","v":1},{"$f":" Ops!CN$79","v":1},{"$f":" Ops!CO$79","v":1},{"$f":" Ops!CP$79","v":1},{"$f":" Ops!CQ$79","v":1},{"$f":" Ops!CR$79","v":1},{"$f":" Ops!CS$79","v":1},{"$f":" Ops!CT$79","v":1},{"$f":" Ops!CU$79","v":1},{"$f":" Ops!CV$79","v":1},{"$f":" Ops!CW$79","v":1},{"$f":" Ops!CX$79","v":1},{"$f":" Ops!CY$79","v":1},{"$f":" Ops!CZ$79","v":1},{"$f":" Ops!DA$79","v":1},{"$f":" Ops!DB$79","v":1},{"$f":" Ops!DC$79","v":1},{"$f":" Ops!DD$79","v":1},{"$f":" Ops!DE$79","v":1},{"$f":" Ops!DF$79","v":1},{"$f":" Ops!DG$79","v":1},{"$f":" Ops!DH$79","v":1},{"$f":" Ops!DI$79","v":1},{"$f":" Ops!DJ$79","v":1},{"$f":" Ops!DK$79","v":1},{"$f":" Ops!DL$79","v":1},{"$f":" Ops!DM$79","v":1},{"$f":" Ops!DN$79","v":1},{"$f":" Ops!DO$79","v":1},{"$f":" Ops!DP$79","v":1},{"$f":" Ops!DQ$79","v":1},{"$f":" Ops!DR$79","v":1},{"$f":" Ops!DS$79","v":1},{"$f":" Ops!DT$79","v":1},{"$f":" Ops!DU$79","v":1},{"$f":" Ops!DV$79","v":1},{"$f":" Ops!DW$79","v":1},{"$f":" Ops!DX$79","v":1},{"$f":" Ops!DY$79","v":1},{"$f":" Ops!DZ$79","v":1},{"$f":" Ops!EA$79","v":1},{"$f":" Ops!EB$79","v":1},{"$f":" Ops!EC$79","v":1},{"$f":" Ops!ED$79","v":1},{"$f":" Ops!EE$79","v":1},{"$f":" Ops!EF$79","v":1},{"$f":" Ops!EG$79","v":1},{"$f":" Ops!EH$79","v":1},{"$f":" Ops!EI$79","v":1},{"$f":" Ops!EJ$79","v":1},{"$f":" Ops!EK$79","v":1},{"$f":" Ops!EL$79","v":1},{"$f":" Ops!EM$79","v":1},{"$f":" Ops!EN$79","v":1},{"$f":" Ops!EO$79","v":1},{"$f":" Ops!EP$79","v":1},{"$f":" Ops!EQ$79","v":1},{"$f":" Ops!ER$79","v":1},{"$f":" Ops!ES$79","v":1},{"$f":" Ops!ET$79","v":1},{"$f":" Ops!EU$79","v":1},{"$f":" Ops!EV$79","v":1},{"$f":" Ops!EW$79","v":1},{"$f":" Ops!EX$79","v":1},{"$f":" Ops!EY$79","v":1},{"$f":" Ops!EZ$79","v":1},{"$f":" Ops!FA$79","v":1},{"$f":" Ops!FB$79","v":1},{"$f":" Ops!FC$79","v":1},{"$f":" Ops!FD$79","v":1},{"$f":" Ops!FE$79","v":1},{"$f":" Ops!FF$79","v":1},{"$f":" Ops!FG$79","v":1},{"$f":" Ops!FH$79","v":1},{"$f":" Ops!FI$79","v":1},{"$f":" Ops!FJ$79","v":1},{"$f":" Ops!FK$79","v":1},{"$f":" Ops!FL$79","v":1},{"$f":" Ops!FM$79","v":1},{"$f":" Ops!FN$79","v":1},{"$f":" Ops!FO$79","v":1},{"$f":" Ops!FP$79","v":1},{"$f":" Ops!FQ$79","v":1},{"$f":" Ops!FR$79","v":1},{"$f":" Ops!FS$79","v":1},{"$f":" Ops!FT$79","v":1},{"$f":" Ops!FU$79","v":1},{"$f":" Ops!FV$79","v":1},{"$f":" Ops!FW$79","v":1},{"$f":" Ops!FX$79","v":1},{"$f":" Ops!FY$79","v":1},{"$f":" Ops!FZ$79","v":1},{"$f":" Ops!GA$79","v":1},{"$f":" Ops!GB$79","v":1},{"$f":" Ops!GC$79","v":1},{"$f":" Ops!GD$79","v":1},{"$f":" Ops!GE$79","v":1},{"$f":" Ops!GF$79","v":1},{"$f":" Ops!GG$79","v":1},{"$f":" Ops!GH$79","v":1},{"$f":" Ops!GI$79","v":1},{"$f":" Ops!GJ$79","v":1},{"$f":" Ops!GK$79","v":1},{"$f":" Ops!GL$79","v":1},{"$f":" Ops!GM$79","v":1},{"$f":" Ops!GN$79","v":1},{"$f":" Ops!GO$79","v":1},{"$f":" Ops!GP$79","v":1},{"$f":" Ops!GQ$79","v":1},{"$f":" Ops!GR$79","v":1},{"$f":" Ops!GS$79","v":1},{"$f":" Ops!GT$79","v":1},{"$f":" Ops!GU$79","v":1},{"$f":" Ops!GV$79","v":1},{"$f":" Ops!GW$79","v":1},{"$f":" Ops!GX$79","v":1},{"$f":" Ops!GY$79","v":1},{"$f":" Ops!GZ$79","v":1},{"$f":" Ops!HA$79","v":1},{"$f":" Ops!HB$79","v":1},{"$f":" Ops!HC$79","v":1},{"$f":" Ops!HD$79","v":1},{"$f":" Ops!HE$79","v":1},{"$f":" Ops!HF$79","v":1},{"$f":" Ops!HG$79","v":1},{"$f":" Ops!HH$79","v":1},{"$f":" Ops!HI$79","v":1},{"$f":" Ops!HJ$79","v":1},{"$f":" Ops!HK$79","v":1},{"$f":" Ops!HL$79","v":1},{"$f":" Ops!HM$79","v":1},{"$f":" Ops!HN$79","v":1},{"$f":" Ops!HO$79","v":1},{"$f":" Ops!HP$79","v":1},{"$f":" Ops!HQ$79","v":1},{"$f":" Ops!HR$79","v":1},{"$f":" Ops!HS$79","v":1},{"$f":" Ops!HT$79","v":1},{"$f":" Ops!HU$79","v":1},{"$f":" Ops!HV$79","v":1},{"$f":" Ops!HW$79","v":1},{"$f":" Ops!HX$79","v":1},{"$f":" Ops!HY$79","v":1},{"$f":" Ops!HZ$79","v":1},{"$f":" Ops!IA$79","v":1},{"$f":" Ops!IB$79","v":1},{"$f":" Ops!IC$79","v":1},{"$f":" Ops!ID$79","v":1},{"$f":" Ops!IE$79","v":1},{"$f":" Ops!IF$79","v":1},{"$f":" Ops!IG$79","v":1},{"$f":" Ops!IH$79","v":1},{"$f":" Ops!II$79","v":1},{"$f":" Ops!IJ$79","v":1},{"$f":" Ops!IK$79","v":1},{"$f":" Ops!IL$79","v":1},{"$f":" Ops!IM$79","v":1},{"$f":" Ops!IN$79","v":1},{"$f":" Ops!IO$79","v":1},{"$f":" Ops!IP$79","v":1},{"$f":" Ops!IQ$79","v":1},{"$f":" Ops!IR$79","v":1},{"$f":" Ops!IS$79","v":1},{"$f":" Ops!IT$79","v":1},{"$f":" Ops!IU$79","v":1},{"$f":" Ops!IV$79","v":1},{"$f":" Ops!IW$79","v":1},{"$f":" Ops!IX$79","v":1},{"$f":" Ops!IY$79","v":1},{"$f":" Ops!IZ$79","v":1},{"$f":" Ops!JA$79","v":1},{"$f":" Ops!JB$79","v":1},{"$f":" Ops!JC$79","v":1},{"$f":" Ops!JD$79","v":1},{"$f":" Ops!JE$79","v":1},{"$f":" Ops!JF$79","v":1},{"$f":" Ops!JG$79","v":1},{"$f":" Ops!JH$79","v":1},{"$f":" Ops!JI$79","v":1},{"$f":" Ops!JJ$79","v":1},{"$f":" Ops!JK$79","v":1},{"$f":" Ops!JL$79","v":1},{"$f":" Ops!JM$79","v":1},{"$f":" Ops!JN$79","v":1},{"$f":" Ops!JO$79","v":1},{"$f":" Ops!JP$79","v":1},{"$f":" Ops!JQ$79","v":1},{"$f":" Ops!JR$79","v":1},{"$f":" Ops!JS$79","v":1},{"$f":" Ops!JT$79","v":1},{"$f":" Ops!JU$79","v":1},{"$f":" Ops!JV$79","v":1},{"$f":" Ops!JW$79","v":1},{"$f":" Ops!JX$79","v":1},{"$f":" Ops!JY$79","v":1},{"$f":" Ops!JZ$79","v":1},{"$f":" Ops!KA$79","v":1},{"$f":" Ops!KB$79","v":1},{"$f":" Ops!KC$79","v":1},{"$f":" Ops!KD$79","v":1},{"$f":" Ops!KE$79","v":1},{"$f":" Ops!KF$79","v":1},{"$f":" Ops!KG$79","v":1},{"$f":" Ops!KH$79","v":1},{"$f":" Ops!KI$79","v":1},{"$f":" Ops!KJ$79","v":1},{"$f":" Ops!KK$79","v":1},{"$f":" Ops!KL$79","v":1},{"$f":" Ops!KM$79","v":1},{"$f":" Ops!KN$79","v":1},{"$f":" Ops!KO$79","v":1},{"$f":" Ops!KP$79","v":1},{"$f":" Ops!KQ$79","v":1},{"$f":" Ops!KR$79","v":1},{"$f":" Ops!KS$79","v":1},{"$f":" Ops!KT$79","v":1},{"$f":" Ops!KU$79","v":1},{"$f":" Ops!KV$79","v":1},{"$f":" Ops!KW$79","v":1},{"$f":" Ops!KX$79","v":1},{"$f":" Ops!KY$79","v":1},{"$f":" Ops!KZ$79","v":1},{"$f":" Ops!LA$79","v":1},{"$f":" Ops!LB$79","v":1},{"$f":" Ops!LC$79","v":1},{"$f":" Ops!LD$79","v":1},{"$f":" Ops!LE$79","v":1},{"$f":" Ops!LF$79","v":1},{"$f":" Ops!LG$79","v":1},{"$f":" Ops!LH$79","v":1},{"$f":" Ops!LI$79","v":1},{"$f":" Ops!LJ$79","v":1},{"$f":" Ops!LK$79","v":1},{"$f":" Ops!LL$79","v":1},{"$f":" Ops!LM$79","v":1},{"$f":" Ops!LN$79","v":1},{"$f":" Ops!LO$79","v":1},{"$f":" Ops!LP$79","v":1},{"$f":" Ops!LQ$79","v":1},{"$f":" Ops!LR$79","v":1},{"$f":" Ops!LS$79","v":1},{"$f":" Ops!LT$79","v":1},{"$f":" Ops!LU$79","v":1},{"$f":" Ops!LV$79","v":1},{"$f":" Ops!LW$79","v":1},{"$f":" Ops!LX$79","v":1},{"$f":" Ops!LY$79","v":1},{"$f":" Ops!LZ$79","v":1},{"$f":" Ops!MA$79","v":1},{"$f":" Ops!MB$79","v":1},{"$f":" Ops!MC$79","v":1},{"$f":" Ops!MD$79","v":1},{"$f":" Ops!ME$79","v":1},{"$f":" Ops!MF$79","v":1},{"$f":" Ops!MG$79","v":1},{"$f":" Ops!MH$79","v":1},{"$f":" Ops!MI$79","v":1},{"$f":" Ops!MJ$79","v":1},{"$f":" Ops!MK$79","v":1},{"$f":" Ops!ML$79","v":1},{"$f":" Ops!MM$79","v":1},{"$f":" Ops!MN$79","v":1},{"$f":" Ops!MO$79","v":1},{"$f":" Ops!MP$79","v":1},{"$f":" Ops!MQ$79","v":1},{"$f":" Ops!MR$79","v":1},{"$f":" Ops!MS$79","v":1},{"$f":" Ops!MT$79","v":1},{"$f":" Ops!MU$79","v":1},{"$f":" Ops!MV$79","v":1},{"$f":" Ops!MW$79","v":1},{"$f":" Ops!MX$79","v":1},{"$f":" Ops!MY$79","v":1},{"$f":" Ops!MZ$79","v":1},{"$f":" Ops!NA$79","v":1},{"$f":" Ops!NB$79","v":1},{"$f":" Ops!NC$79","v":1},{"$f":" Ops!ND$79","v":1},{"$f":" Ops!NE$79","v":1},{"$f":" Ops!NF$79","v":1},{"$f":" Ops!NG$79","v":1},{"$f":" Ops!NH$79","v":1},{"$f":" Ops!NI$79","v":1},{"$f":" Ops!NJ$79","v":1},{"$f":" Ops!NK$79","v":1},{"$f":" Ops!NL$79","v":1},{"$f":" Ops!NM$79","v":1},{"$f":" Ops!NN$79","v":1},{"$f":" Ops!NO$79","v":1},{"$f":" Ops!NP$79","v":1},{"$f":" Ops!NQ$79","v":1},{"$f":" Ops!NR$79","v":1},{"$f":" Ops!NS$79","v":1},{"$f":" Ops!NT$79","v":1},{"$f":" Ops!NU$79","v":1},{"$f":" Ops!NV$79","v":1},{"$f":" Ops!NW$79","v":1},{"$f":" Ops!NX$79","v":1},{"$f":" Ops!NY$79","v":1},{"$f":" Ops!NZ$79","v":1},{"$f":" Ops!OA$79","v":1},{"$f":" Ops!OB$79","v":1},{"$f":" Ops!OC$79","v":1},{"$f":" Ops!OD$79","v":1},{"$f":" Ops!OE$79","v":1},{"$f":" Ops!OF$79","v":1},{"$f":" Ops!OG$79","v":1},{"$f":" Ops!OH$79","v":1},{"$f":" Ops!OI$79","v":1},{"$f":" Ops!OJ$79","v":1},{"$f":" Ops!OK$79","v":1},{"$f":" Ops!OL$79","v":1},{"$f":" Ops!OM$79","v":1},{"$f":" Ops!ON$79","v":1},{"$f":" Ops!OO$79","v":1},{"$f":" Ops!OP$79","v":1},{"$f":" Ops!OQ$79","v":1},{"$f":" Ops!OR$79","v":1},{"$f":" Ops!OS$79","v":1},{"$f":" Ops!OT$79","v":1},{"$f":" Ops!OU$79","v":1},{"$f":" Ops!OV$79","v":1},{"$f":" Ops!OW$79","v":1},{"$f":" Ops!OX$79","v":1},{"$f":" Ops!OY$79","v":1},{"$f":" Ops!OZ$79","v":1},{"$f":" Ops!PA$79","v":1},{"$f":" Ops!PB$79","v":1},{"$f":" Ops!PC$79","v":1},{"$f":" Ops!PD$79","v":1},{"$f":" Ops!PE$79","v":1},{"$f":" Ops!PF$79","v":1},{"$f":" Ops!PG$79","v":1},{"$f":" Ops!PH$79","v":1},{"$f":" Ops!PI$79","v":1},{"$f":" Ops!PJ$79","v":1},{"$f":" Ops!PK$79","v":1},{"$f":" Ops!PL$79","v":1},{"$f":" Ops!PM$79","v":1},{"$f":" Ops!PN$79","v":1},{"$f":" Ops!PO$79","v":1},{"$f":" Ops!PP$79","v":1},{"$f":" Ops!PQ$79","v":1},{"$f":" Ops!PR$79","v":1},{"$f":" Ops!PS$79","v":1},{"$f":" Ops!PT$79","v":1},{"$f":" Ops!PU$79","v":1},{"$f":" Ops!PV$79","v":1},{"$f":" Ops!PW$79","v":1},{"$f":" Ops!PX$79","v":1},{"$f":" Ops!PY$79","v":1},{"$f":" Ops!PZ$79","v":1},{"$f":" Ops!QA$79","v":1},{"$f":" Ops!QB$79","v":1},{"$f":" Ops!QC$79","v":1},{"$f":" Ops!QD$79","v":1},{"$f":" Ops!QE$79","v":1},{"$f":" Ops!QF$79","v":1},{"$f":" Ops!QG$79","v":1},{"$f":" Ops!QH$79","v":1},{"$f":" Ops!QI$79","v":1},{"$f":" Ops!QJ$79","v":1},{"$f":" Ops!QK$79","v":1},{"$f":" Ops!QL$79","v":1},{"$f":" Ops!QM$79","v":1},{"$f":" Ops!QN$79","v":1},{"$f":" Ops!QO$79","v":1},{"$f":" Ops!QP$79","v":1},{"$f":" Ops!QQ$79","v":1},{"$f":" Ops!QR$79","v":1},{"$f":" Ops!QS$79","v":1},{"$f":" Ops!QT$79","v":1},{"$f":" Ops!QU$79","v":1},{"$f":" Ops!QV$79","v":1},{"$f":" Ops!QW$79","v":1},{"$f":" Ops!QX$79","v":1},{"$f":" Ops!QY$79","v":1},{"$f":" Ops!QZ$79","v":1},{"$f":" Ops!RA$79","v":1},{"$f":" Ops!RB$79","v":1},{"$f":" Ops!RC$79","v":1},{"$f":" Ops!RD$79","v":1},{"$f":" Ops!RE$79","v":1},{"$f":" Ops!RF$79","v":1},{"$f":" Ops!RG$79","v":1},{"$f":" Ops!RH$79","v":1},{"$f":" Ops!RI$79","v":1},{"$f":" Ops!RJ$79","v":1},{"$f":" Ops!RK$79","v":1},{"$f":" Ops!RL$79","v":1},{"$f":" Ops!RM$79","v":1},{"$f":" Ops!RN$79","v":1},{"$f":" Ops!RO$79","v":1},{"$f":" Ops!RP$79","v":1},{"$f":" Ops!RQ$79","v":1},{"$f":" Ops!RR$79","v":1},{"$f":" Ops!RS$79","v":1},{"$f":" Ops!RT$79","v":1},{"$f":" Ops!RU$79","v":1},{"$f":" Ops!RV$79","v":1},{"$f":" Ops!RW$79","v":1},{"$f":" Ops!RX$79","v":1},{"$f":" Ops!RY$79","v":1},{"$f":" Ops!RZ$79","v":1},{"$f":" Ops!SA$79","v":1},{"$f":" Ops!SB$79","v":1},{"$f":" Ops!SC$79","v":1},{"$f":" Ops!SD$79","v":1},{"$f":" Ops!SE$79","v":1},{"$f":" Ops!SF$79","v":1},{"$f":" Ops!SG$79","v":1},{"$f":" Ops!SH$79","v":1},{"$f":" Ops!SI$79","v":1},{"$f":" Ops!SJ$79","v":1},{"$f":" Ops!SK$79","v":1},{"$f":" Ops!SL$79","v":1},{"$f":" Ops!SM$79","v":1},{"$f":" Ops!SN$79","v":1},{"$f":" Ops!SO$79","v":1}]
[null,null,null,null,"Land lease during construction - Adj. by inflation",null,"$ 000s / month",null,null,{"$f":"J31*J32","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV31*BV32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH31*EH32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT31*GT32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF31*JF32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR31*LR32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD31*OD32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP31*QP32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$81","v":"Insurance"},{"$f":" InpC!F$81","v":10},{"$f":" InpC!G$81","v":"$ 000s / MW p.a."}]
[null,null,null,null,{"$f":" InpC!E$17","v":"Construction period"},{"$f":" InpC!F$17","v":24},{"$f":" InpC!G$17","v":"months"}]
[null,null,null,null,"Construction years",{"$f":"F36/months","v":2},"years"]
[null,null,null,null,"Total insurance per MWp",{"$f":"F35*F37","v":20},"$ 000s / MWp"]
[null,null,null,null,{"$f":" InpC!E$32","v":"Capacity of plant"},{"$f":" InpC!F$32","v":60},{"$f":" InpC!G$32","v":"MWp"}]
[null,null,null,null,"Total insurance during construction",{"$f":"F38*F39","v":1200},{"$f":"SMU","v":"$ 000s"}]
[]
[null,null,null,null,{"$f":" InpC!E$80","v":"Additional costs"},{"$f":" InpC!F$80","v":1500},{"$f":" InpC!G$80","v":"$ 000s"}]
[]
[null,null,null,null,"Total added costs paid at financial close",{"$f":"F40+F42","v":2700},{"$f":"SMU","v":"$ 000s"}]
[null,null,null,null,{"$f":" Time!E$104","v":"Financial close date flag"},{"$f":" Time!F$104","v":0},{"$f":" Time!G$104","v":"flag"},{"$f":" Time!H$104","v":1},{"$f":" Time!I$104","v":0},{"$f":" Time!J$104","v":1},{"$f":" Time!K$104","v":0},{"$f":" Time!L$104","v":0},{"$f":" Time!M$104","v":0},{"$f":" Time!N$104","v":0},{"$f":" Time!O$104","v":0},{"$f":" Time!P$104","v":0},{"$f":" Time!Q$104","v":0},{"$f":" Time!R$104","v":0},{"$f":" Time!S$104","v":0},{"$f":" Time!T$104","v":0},{"$f":" Time!U$104","v":0},{"$f":" Time!V$104","v":0},{"$f":" Time!W$104","v":0},{"$f":" Time!X$104","v":0},{"$f":" Time!Y$104","v":0},{"$f":" Time!Z$104","v":0},{"$f":" Time!AA$104","v":0},{"$f":" Time!AB$104","v":0},{"$f":" Time!AC$104","v":0},{"$f":" Time!AD$104","v":0},{"$f":" Time!AE$104","v":0},{"$f":" Time!AF$104","v":0},{"$f":" Time!AG$104","v":0},{"$f":" Time!AH$104","v":0},{"$f":" Time!AI$104","v":0},{"$f":" Time!AJ$104","v":0},{"$f":" Time!AK$104","v":0},{"$f":" Time!AL$104","v":0},{"$f":" Time!AM$104","v":0},{"$f":" Time!AN$104","v":0},{"$f":" Time!AO$104","v":0},{"$f":" Time!AP$104","v":0},{"$f":" Time!AQ$104","v":0},{"$f":" Time!AR$104","v":0},{"$f":" Time!AS$104","v":0},{"$f":" Time!AT$104","v":0},{"$f":" Time!AU$104","v":0},{"$f":" Time!AV$104","v":0},{"$f":" Time!AW$104","v":0},{"$f":" Time!AX$104","v":0},{"$f":" Time!AY$104","v":0},{"$f":" Time!AZ$104","v":0},{"$f":" Time!BA$104","v":0},{"$f":" Time!BB$104","v":0},{"$f":" Time!BC$104","v":0},{"$f":" Time!BD$104","v":0},{"$f":" Time!BE$104","v":0},{"$f":" Time!BF$104","v":0},{"$f":" Time!BG$104","v":0},{"$f":" Time!BH$104","v":0},{"$f":" Time!BI$104","v":0},{"$f":" Time!BJ$104","v":0},{"$f":" Time!BK$104","v":0},{"$f":" Time!BL$104","v":0},{"$f":" Time!BM$104","v":0},{"$f":" Time!BN$104","v":0},{"$f":" Time!BO$104","v":0},{"$f":" Time!BP$104","v":0},{"$f":" Time!BQ$104","v":0},{"$f":" Time!BR$104","v":0},{"$f":" Time!BS$104","v":0},{"$f":" Time!BT$104","v":0},{"$f":" Time!BU$104","v":0},{"$f":" Time!BV$104","v":0},{"$f":" Time!BW$104","v":0},{"$f":" Time!BX$104","v":0},{"$f":" Time!BY$104","v":0},{"$f":" Time!BZ$104","v":0},{"$f":" Time!CA$104","v":0},{"$f":" Time!CB$104","v":0},{"$f":" Time!CC$104","v":0},{"$f":" Time!CD$104","v":0},{"$f":" Time!CE$104","v":0},{"$f":" Time!CF$104","v":0},{"$f":" Time!CG$104","v":0},{"$f":" Time!CH$104","v":0},{"$f":" Time!CI$104","v":0},{"$f":" Time!CJ$104","v":0},{"$f":" Time!CK$104","v":0},{"$f":" Time!CL$104","v":0},{"$f":" Time!CM$104","v":0},{"$f":" Time!CN$104","v":0},{"$f":" Time!CO$104","v":0},{"$f":" Time!CP$104","v":0},{"$f":" Time!CQ$104","v":0},{"$f":" Time!CR$104","v":0},{"$f":" Time!CS$104","v":0},{"$f":" Time!CT$104","v":0},{"$f":" Time!CU$104","v":0},{"$f":" Time!CV$104","v":0},{"$f":" Time!CW$104","v":0},{"$f":" Time!CX$104","v":0},{"$f":" Time!CY$104","v":0},{"$f":" Time!CZ$104","v":0},{"$f":" Time!DA$104","v":0},{"$f":" Time!DB$104","v":0},{"$f":" Time!DC$104","v":0},{"$f":" Time!DD$104","v":0},{"$f":" Time!DE$104","v":0},{"$f":" Time!DF$104","v":0},{"$f":" Time!DG$104","v":0},{"$f":" Time!DH$104","v":0},{"$f":" Time!DI$104","v":0},{"$f":" Time!DJ$104","v":0},{"$f":" Time!DK$104","v":0},{"$f":" Time!DL$104","v":0},{"$f":" Time!DM$104","v":0},{"$f":" Time!DN$104","v":0},{"$f":" Time!DO$104","v":0},{"$f":" Time!DP$104","v":0},{"$f":" Time!DQ$104","v":0},{"$f":" Time!DR$104","v":0},{"$f":" Time!DS$104","v":0},{"$f":" Time!DT$104","v":0},{"$f":" Time!DU$104","v":0},{"$f":" Time!DV$104","v":0},{"$f":" Time!DW$104","v":0},{"$f":" Time!DX$104","v":0},{"$f":" Time!DY$104","v":0},{"$f":" Time!DZ$104","v":0},{"$f":" Time!EA$104","v":0},{"$f":" Time!EB$104","v":0},{"$f":" Time!EC$104","v":0},{"$f":" Time!ED$104","v":0},{"$f":" Time!EE$104","v":0},{"$f":" Time!EF$104","v":0},{"$f":" Time!EG$104","v":0},{"$f":" Time!EH$104","v":0},{"$f":" Time!EI$104","v":0},{"$f":" Time!EJ$104","v":0},{"$f":" Time!EK$104","v":0},{"$f":" Time!EL$104","v":0},{"$f":" Time!EM$104","v":0},{"$f":" Time!EN$104","v":0},{"$f":" Time!EO$104","v":0},{"$f":" Time!EP$104","v":0},{"$f":" Time!EQ$104","v":0},{"$f":" Time!ER$104","v":0},{"$f":" Time!ES$104","v":0},{"$f":" Time!ET$104","v":0},{"$f":" Time!EU$104","v":0},{"$f":" Time!EV$104","v":0},{"$f":" Time!EW$104","v":0},{"$f":" Time!EX$104","v":0},{"$f":" Time!EY$104","v":0},{"$f":" Time!EZ$104","v":0},{"$f":" Time!FA$104","v":0},{"$f":" Time!FB$104","v":0},{"$f":" Time!FC$104","v":0},{"$f":" Time!FD$104","v":0},{"$f":" Time!FE$104","v":0},{"$f":" Time!FF$104","v":0},{"$f":" Time!FG$104","v":0},{"$f":" Time!FH$104","v":0},{"$f":" Time!FI$104","v":0},{"$f":" Time!FJ$104","v":0},{"$f":" Time!FK$104","v":0},{"$f":" Time!FL$104","v":0},{"$f":" Time!FM$104","v":0},{"$f":" Time!FN$104","v":0},{"$f":" Time!FO$104","v":0},{"$f":" Time!FP$104","v":0},{"$f":" Time!FQ$104","v":0},{"$f":" Time!FR$104","v":0},{"$f":" Time!FS$104","v":0},{"$f":" Time!FT$104","v":0},{"$f":" Time!FU$104","v":0},{"$f":" Time!FV$104","v":0},{"$f":" Time!FW$104","v":0},{"$f":" Time!FX$104","v":0},{"$f":" Time!FY$104","v":0},{"$f":" Time!FZ$104","v":0},{"$f":" Time!GA$104","v":0},{"$f":" Time!GB$104","v":0},{"$f":" Time!GC$104","v":0},{"$f":" Time!GD$104","v":0},{"$f":" Time!GE$104","v":0},{"$f":" Time!GF$104","v":0},{"$f":" Time!GG$104","v":0},{"$f":" Time!GH$104","v":0},{"$f":" Time!GI$104","v":0},{"$f":" Time!GJ$104","v":0},{"$f":" Time!GK$104","v":0},{"$f":" Time!GL$104","v":0},{"$f":" Time!GM$104","v":0},{"$f":" Time!GN$104","v":0},{"$f":" Time!GO$104","v":0},{"$f":" Time!GP$104","v":0},{"$f":" Time!GQ$104","v":0},{"$f":" Time!GR$104","v":0},{"$f":" Time!GS$104","v":0},{"$f":" Time!GT$104","v":0},{"$f":" Time!GU$104","v":0},{"$f":" Time!GV$104","v":0},{"$f":" Time!GW$104","v":0},{"$f":" Time!GX$104","v":0},{"$f":" Time!GY$104","v":0},{"$f":" Time!GZ$104","v":0},{"$f":" Time!HA$104","v":0},{"$f":" Time!HB$104","v":0},{"$f":" Time!HC$104","v":0},{"$f":" Time!HD$104","v":0},{"$f":" Time!HE$104","v":0},{"$f":" Time!HF$104","v":0},{"$f":" Time!HG$104","v":0},{"$f":" Time!HH$104","v":0},{"$f":" Time!HI$104","v":0},{"$f":" Time!HJ$104","v":0},{"$f":" Time!HK$104","v":0},{"$f":" Time!HL$104","v":0},{"$f":" Time!HM$104","v":0},{"$f":" Time!HN$104","v":0},{"$f":" Time!HO$104","v":0},{"$f":" Time!HP$104","v":0},{"$f":" Time!HQ$104","v":0},{"$f":" Time!HR$104","v":0},{"$f":" Time!HS$104","v":0},{"$f":" Time!HT$104","v":0},{"$f":" Time!HU$104","v":0},{"$f":" Time!HV$104","v":0},{"$f":" Time!HW$104","v":0},{"$f":" Time!HX$104","v":0},{"$f":" Time!HY$104","v":0},{"$f":" Time!HZ$104","v":0},{"$f":" Time!IA$104","v":0},{"$f":" Time!IB$104","v":0},{"$f":" Time!IC$104","v":0},{"$f":" Time!ID$104","v":0},{"$f":" Time!IE$104","v":0},{"$f":" Time!IF$104","v":0},{"$f":" Time!IG$104","v":0},{"$f":" Time!IH$104","v":0},{"$f":" Time!II$104","v":0},{"$f":" Time!IJ$104","v":0},{"$f":" Time!IK$104","v":0},{"$f":" Time!IL$104","v":0},{"$f":" Time!IM$104","v":0},{"$f":" Time!IN$104","v":0},{"$f":" Time!IO$104","v":0},{"$f":" Time!IP$104","v":0},{"$f":" Time!IQ$104","v":0},{"$f":" Time!IR$104","v":0},{"$f":" Time!IS$104","v":0},{"$f":" Time!IT$104","v":0},{"$f":" Time!IU$104","v":0},{"$f":" Time!IV$104","v":0},{"$f":" Time!IW$104","v":0},{"$f":" Time!IX$104","v":0},{"$f":" Time!IY$104","v":0},{"$f":" Time!IZ$104","v":0},{"$f":" Time!JA$104","v":0},{"$f":" Time!JB$104","v":0},{"$f":" Time!JC$104","v":0},{"$f":" Time!JD$104","v":0},{"$f":" Time!JE$104","v":0},{"$f":" Time!JF$104","v":0},{"$f":" Time!JG$104","v":0},{"$f":" Time!JH$104","v":0},{"$f":" Time!JI$104","v":0},{"$f":" Time!JJ$104","v":0},{"$f":" Time!JK$104","v":0},{"$f":" Time!JL$104","v":0},{"$f":" Time!JM$104","v":0},{"$f":" Time!JN$104","v":0},{"$f":" Time!JO$104","v":0},{"$f":" Time!JP$104","v":0},{"$f":" Time!JQ$104","v":0},{"$f":" Time!JR$104","v":0},{"$f":" Time!JS$104","v":0},{"$f":" Time!JT$104","v":0},{"$f":" Time!JU$104","v":0},{"$f":" Time!JV$104","v":0},{"$f":" Time!JW$104","v":0},{"$f":" Time!JX$104","v":0},{"$f":" Time!JY$104","v":0},{"$f":" Time!JZ$104","v":0},{"$f":" Time!KA$104","v":0},{"$f":" Time!KB$104","v":0},{"$f":" Time!KC$104","v":0},{"$f":" Time!KD$104","v":0},{"$f":" Time!KE$104","v":0},{"$f":" Time!KF$104","v":0},{"$f":" Time!KG$104","v":0},{"$f":" Time!KH$104","v":0},{"$f":" Time!KI$104","v":0},{"$f":" Time!KJ$104","v":0},{"$f":" Time!KK$104","v":0},{"$f":" Time!KL$104","v":0},{"$f":" Time!KM$104","v":0},{"$f":" Time!KN$104","v":0},{"$f":" Time!KO$104","v":0},{"$f":" Time!KP$104","v":0},{"$f":" Time!KQ$104","v":0},{"$f":" Time!KR$104","v":0},{"$f":" Time!KS$104","v":0},{"$f":" Time!KT$104","v":0},{"$f":" Time!KU$104","v":0},{"$f":" Time!KV$104","v":0},{"$f":" Time!KW$104","v":0},{"$f":" Time!KX$104","v":0},{"$f":" Time!KY$104","v":0},{"$f":" Time!KZ$104","v":0},{"$f":" Time!LA$104","v":0},{"$f":" Time!LB$104","v":0},{"$f":" Time!LC$104","v":0},{"$f":" Time!LD$104","v":0},{"$f":" Time!LE$104","v":0},{"$f":" Time!LF$104","v":0},{"$f":" Time!LG$104","v":0},{"$f":" Time!LH$104","v":0},{"$f":" Time!LI$104","v":0},{"$f":" Time!LJ$104","v":0},{"$f":" Time!LK$104","v":0},{"$f":" Time!LL$104","v":0},{"$f":" Time!LM$104","v":0},{"$f":" Time!LN$104","v":0},{"$f":" Time!LO$104","v":0},{"$f":" Time!LP$104","v":0},{"$f":" Time!LQ$104","v":0},{"$f":" Time!LR$104","v":0},{"$f":" Time!LS$104","v":0},{"$f":" Time!LT$104","v":0},{"$f":" Time!LU$104","v":0},{"$f":" Time!LV$104","v":0},{"$f":" Time!LW$104","v":0},{"$f":" Time!LX$104","v":0},{"$f":" Time!LY$104","v":0},{"$f":" Time!LZ$104","v":0},{"$f":" Time!MA$104","v":0},{"$f":" Time!MB$104","v":0},{"$f":" Time!MC$104","v":0},{"$f":" Time!MD$104","v":0},{"$f":" Time!ME$104","v":0},{"$f":" Time!MF$104","v":0},{"$f":" Time!MG$104","v":0},{"$f":" Time!MH$104","v":0},{"$f":" Time!MI$104","v":0},{"$f":" Time!MJ$104","v":0},{"$f":" Time!MK$104","v":0},{"$f":" Time!ML$104","v":0},{"$f":" Time!MM$104","v":0},{"$f":" Time!MN$104","v":0},{"$f":" Time!MO$104","v":0},{"$f":" Time!MP$104","v":0},{"$f":" Time!MQ$104","v":0},{"$f":" Time!MR$104","v":0},{"$f":" Time!MS$104","v":0},{"$f":" Time!MT$104","v":0},{"$f":" Time!MU$104","v":0},{"$f":" Time!MV$104","v":0},{"$f":" Time!MW$104","v":0},{"$f":" Time!MX$104","v":0},{"$f":" Time!MY$104","v":0},{"$f":" Time!MZ$104","v":0},{"$f":" Time!NA$104","v":0},{"$f":" Time!NB$104","v":0},{"$f":" Time!NC$104","v":0},{"$f":" Time!ND$104","v":0},{"$f":" Time!NE$104","v":0},{"$f":" Time!NF$104","v":0},{"$f":" Time!NG$104","v":0},{"$f":" Time!NH$104","v":0},{"$f":" Time!NI$104","v":0},{"$f":" Time!NJ$104","v":0},{"$f":" Time!NK$104","v":0},{"$f":" Time!NL$104","v":0},{"$f":" Time!NM$104","v":0},{"$f":" Time!NN$104","v":0},{"$f":" Time!NO$104","v":0},{"$f":" Time!NP$104","v":0},{"$f":" Time!NQ$104","v":0},{"$f":" Time!NR$104","v":0},{"$f":" Time!NS$104","v":0},{"$f":" Time!NT$104","v":0},{"$f":" Time!NU$104","v":0},{"$f":" Time!NV$104","v":0},{"$f":" Time!NW$104","v":0},{"$f":" Time!NX$104","v":0},{"$f":" Time!NY$104","v":0},{"$f":" Time!NZ$104","v":0},{"$f":" Time!OA$104","v":0},{"$f":" Time!OB$104","v":0},{"$f":" Time!OC$104","v":0},{"$f":" Time!OD$104","v":0},{"$f":" Time!OE$104","v":0},{"$f":" Time!OF$104","v":0},{"$f":" Time!OG$104","v":0},{"$f":" Time!OH$104","v":0},{"$f":" Time!OI$104","v":0},{"$f":" Time!OJ$104","v":0},{"$f":" Time!OK$104","v":0},{"$f":" Time!OL$104","v":0},{"$f":" Time!OM$104","v":0},{"$f":" Time!ON$104","v":0},{"$f":" Time!OO$104","v":0},{"$f":" Time!OP$104","v":0},{"$f":" Time!OQ$104","v":0},{"$f":" Time!OR$104","v":0},{"$f":" Time!OS$104","v":0},{"$f":" Time!OT$104","v":0},{"$f":" Time!OU$104","v":0},{"$f":" Time!OV$104","v":0},{"$f":" Time!OW$104","v":0},{"$f":" Time!OX$104","v":0},{"$f":" Time!OY$104","v":0},{"$f":" Time!OZ$104","v":0},{"$f":" Time!PA$104","v":0},{"$f":" Time!PB$104","v":0},{"$f":" Time!PC$104","v":0},{"$f":" Time!PD$104","v":0},{"$f":" Time!PE$104","v":0},{"$f":" Time!PF$104","v":0},{"$f":" Time!PG$104","v":0},{"$f":" Time!PH$104","v":0},{"$f":" Time!PI$104","v":0},{"$f":" Time!PJ$104","v":0},{"$f":" Time!PK$104","v":0},{"$f":" Time!PL$104","v":0},{"$f":" Time!PM$104","v":0},{"$f":" Time!PN$104","v":0},{"$f":" Time!PO$104","v":0},{"$f":" Time!PP$104","v":0},{"$f":" Time!PQ$104","v":0},{"$f":" Time!PR$104","v":0},{"$f":" Time!PS$104","v":0},{"$f":" Time!PT$104","v":0},{"$f":" Time!PU$104","v":0},{"$f":" Time!PV$104","v":0},{"$f":" Time!PW$104","v":0},{"$f":" Time!PX$104","v":0},{"$f":" Time!PY$104","v":0},{"$f":" Time!PZ$104","v":0},{"$f":" Time!QA$104","v":0},{"$f":" Time!QB$104","v":0},{"$f":" Time!QC$104","v":0},{"$f":" Time!QD$104","v":0},{"$f":" Time!QE$104","v":0},{"$f":" Time!QF$104","v":0},{"$f":" Time!QG$104","v":0},{"$f":" Time!QH$104","v":0},{"$f":" Time!QI$104","v":0},{"$f":" Time!QJ$104","v":0},{"$f":" Time!QK$104","v":0},{"$f":" Time!QL$104","v":0},{"$f":" Time!QM$104","v":0},{"$f":" Time!QN$104","v":0},{"$f":" Time!QO$104","v":0},{"$f":" Time!QP$104","v":0},{"$f":" Time!QQ$104","v":0},{"$f":" Time!QR$104","v":0},{"$f":" Time!QS$104","v":0},{"$f":" Time!QT$104","v":0},{"$f":" Time!QU$104","v":0},{"$f":" Time!QV$104","v":0},{"$f":" Time!QW$104","v":0},{"$f":" Time!QX$104","v":0},{"$f":" Time!QY$104","v":0},{"$f":" Time!QZ$104","v":0},{"$f":" Time!RA$104","v":0},{"$f":" Time!RB$104","v":0},{"$f":" Time!RC$104","v":0},{"$f":" Time!RD$104","v":0},{"$f":" Time!RE$104","v":0},{"$f":" Time!RF$104","v":0},{"$f":" Time!RG$104","v":0},{"$f":" Time!RH$104","v":0},{"$f":" Time!RI$104","v":0},{"$f":" Time!RJ$104","v":0},{"$f":" Time!RK$104","v":0},{"$f":" Time!RL$104","v":0},{"$f":" Time!RM$104","v":0},{"$f":" Time!RN$104","v":0},{"$f":" Time!RO$104","v":0},{"$f":" Time!RP$104","v":0},{"$f":" Time!RQ$104","v":0},{"$f":" Time!RR$104","v":0},{"$f":" Time!RS$104","v":0},{"$f":" Time!RT$104","v":0},{"$f":" Time!RU$104","v":0},{"$f":" Time!RV$104","v":0},{"$f":" Time!RW$104","v":0},{"$f":" Time!RX$104","v":0},{"$f":" Time!RY$104","v":0},{"$f":" Time!RZ$104","v":0},{"$f":" Time!SA$104","v":0},{"$f":" Time!SB$104","v":0},{"$f":" Time!SC$104","v":0},{"$f":" Time!SD$104","v":0},{"$f":" Time!SE$104","v":0},{"$f":" Time!SF$104","v":0},{"$f":" Time!SG$104","v":0},{"$f":" Time!SH$104","v":0},{"$f":" Time!SI$104","v":0},{"$f":" Time!SJ$104","v":0},{"$f":" Time!SK$104","v":0},{"$f":" Time!SL$104","v":0},{"$f":" Time!SM$104","v":0},{"$f":" Time!SN$104","v":0},{"$f":" Time!SO$104","v":0}]
[null,null,null,null,"Total added cost payment",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J45*$F44","v":2700},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV45*$F44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH45*$F44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT45*$F44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF45*$F44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR45*$F44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD45*$F44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP45*$F44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total Expenses without financing costs",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J48:SO48)","v":52125},null,{"$f":"J21+J26+J33+J46","v":17631.25},25,25,25,25,25,25,25,25,25,25,22637.5,25,25,25,25,25,25,25,25,25,25,25,11331.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV21+BV26+BV33+BV46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH21+EH26+EH33+EH46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT21+GT26+GT33+GT46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF21+JF26+JF33+JF46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR21+LR26+LR33+LR46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD21+OD26+OD33+OD46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP21+QP26+QP33+QP46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["FUNDING REQUIREMENT DURING CONSTRUCTION"]
[null,"Total Sources of Funds"]
[null,null,null,null,{"$f":" InpC!E$89","v":"Debt"},{"$f":" InpC!F$89","v":0.8},{"$f":" InpC!G$89","v":"%"}]
[null,null,null,null,{"$f":" InpC!E$90","v":"Equity"},{"$f":" InpC!F$90","v":0.19999999999999996},{"$f":" InpC!G$90","v":"%"}]
[]
[null,null,"Funding"]
[null,null,null,null,"Total Senior Debt Funding",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J$48*$F52","v":14105},{"$f":"K48*$F52","v":20},20,20,20,20,20,20,20,20,20,18110,20,20,20,20,20,20,20,20,20,20,20,9065,0,0,0,0,0,0,0,0,0,{"$f":"AQ48*$F52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV48*$F52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH48*$F52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT48*$F52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF48*$F52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR48*$F52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD48*$F52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP48*$F52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Equity Funding",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J$48*$F53","v":3526.2499999999991},4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4527.4999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,2266.2499999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$48*$F53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH$48*$F53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT$48*$F53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF$48*$F53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR$48*$F53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD$48*$F53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP$48*$F53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Sources Used",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"SUM(J56:J57)","v":17631.25},25,25,25,25,25,25,25,25,25,25,22637.5,25,25,25,25,25,25,25,25,25,25,25,11331.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV56:BV57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH56:EH57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GT56:GT57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JF56:JF57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LR56:LR57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OD56:OD57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QP56:QP57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Check",null,{"$f":"H48=H59","v":true},{"$f":" SUM(J59:SO59)","v":52125},null,{"$f":"J58","v":17631.25},25,25,25,25,25,25,25,25,25,25,22637.5,25,25,25,25,25,25,25,25,25,25,25,11331.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Shareholders"]
[null,null,null,null,{"$f":" InpC!E$102","v":"Shareholder loan as percent of equity"},{"$f":" InpC!F$102","v":0},{"$f":" InpC!G$102","v":"%"}]
[null,null,null,null,"Shareholder debt draws",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J57*$F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV57*$F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH57*$F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT57*$F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF57*$F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR57*$F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD57*$F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP57*$F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Other equity draws",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J57-J63","v":3526.2499999999991},4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4527.4999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,2266.2499999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV57-BV63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH57-EH63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT57-GT63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF57-JF63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR57-LR63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD57-OD63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP57-QP63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Senior debt account"]
[null,null,null,null,"Balance BF",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"I69","v":0},14105,14125,14145,14165,14185,14205,14225,14245,14265,14285,14305,32415,32435,32455,32475,32495,32515,32535,32555,32575,32595,32615,32635,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,{"$f":"BU69","v":41700},41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,{"$f":"EG69","v":41700},41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,{"$f":"GS69","v":41700},41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,{"$f":"JE69","v":41700},41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,{"$f":"LQ69","v":41700},41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,{"$f":"OC69","v":41700},41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,{"$f":"QO69","v":41700},41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700]
[null,null,null,"Add","Draws",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J56","v":14105},20,20,20,20,20,20,20,20,20,20,18110,20,20,20,20,20,20,20,20,20,20,20,9065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Balance CF",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"SUM(J67:J68)","v":14105},14125,14145,14165,14185,14205,14225,14245,14265,14285,14305,32415,32435,32455,32475,32495,32515,32535,32555,32575,32595,32615,32635,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,{"$f":"SUM(BV67:BV68)","v":41700},41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,{"$f":"SUM(EH67:EH68)","v":41700},41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,{"$f":"SUM(GT67:GT68)","v":41700},41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,{"$f":"SUM(JF67:JF68)","v":41700},41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,{"$f":"SUM(LR67:LR68)","v":41700},41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,{"$f":"SUM(OD67:OD68)","v":41700},41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,{"$f":"SUM(QP67:QP68)","v":41700},41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700,41700]
[]
[null,null,"Senior debt interest"]
[null,null,null,null,{"$f":" InpC!E$99","v":"Annual interest rate"},{"$f":" InpC!F$99","v":2.5000000000000001E-2},{"$f":" InpC!G$99","v":"% p.a."}]
[null,null,null,null,"Monthly interest rate (no 360 day adjustment)",{"$f":"F72/months","v":2.0833333333333333E-3},"% p.p",null,null,{"$f":"$F73","v":2.0833333333333333E-3},2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,{"$f":"$F73","v":2.0833333333333333E-3},2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,{"$f":"$F73","v":2.0833333333333333E-3},2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,{"$f":"$F73","v":2.0833333333333333E-3},2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,{"$f":"$F73","v":2.0833333333333333E-3},2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,{"$f":"$F73","v":2.0833333333333333E-3},2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,{"$f":"$F73","v":2.0833333333333333E-3},2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,{"$f":"$F73","v":2.0833333333333333E-3},2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3]
[null,null,null,null,{"$f":" Time!E$111","v":"Construction period flag"},{"$f":" Time!F$111","v":0},{"$f":" Time!G$111","v":"Flag"},{"$f":" Time!H$111","v":24},{"$f":" Time!I$111","v":0},{"$f":" Time!J$111","v":1},{"$f":" Time!K$111","v":1},{"$f":" Time!L$111","v":1},{"$f":" Time!M$111","v":1},{"$f":" Time!N$111","v":1},{"$f":" Time!O$111","v":1},{"$f":" Time!P$111","v":1},{"$f":" Time!Q$111","v":1},{"$f":" Time!R$111","v":1},{"$f":" Time!S$111","v":1},{"$f":" Time!T$111","v":1},{"$f":" Time!U$111","v":1},{"$f":" Time!V$111","v":1},{"$f":" Time!W$111","v":1},{"$f":" Time!X$111","v":1},{"$f":" Time!Y$111","v":1},{"$f":" Time!Z$111","v":1},{"$f":" Time!AA$111","v":1},{"$f":" Time!AB$111","v":1},{"$f":" Time!AC$111","v":1},{"$f":" Time!AD$111","v":1},{"$f":" Time!AE$111","v":1},{"$f":" Time!AF$111","v":1},{"$f":" Time!AG$111","v":1},{"$f":" Time!AH$111","v":0},{"$f":" Time!AI$111","v":0},{"$f":" Time!AJ$111","v":0},{"$f":" Time!AK$111","v":0},{"$f":" Time!AL$111","v":0},{"$f":" Time!AM$111","v":0},{"$f":" Time!AN$111","v":0},{"$f":" Time!AO$111","v":0},{"$f":" Time!AP$111","v":0},{"$f":" Time!AQ$111","v":0},{"$f":" Time!AR$111","v":0},{"$f":" Time!AS$111","v":0},{"$f":" Time!AT$111","v":0},{"$f":" Time!AU$111","v":0},{"$f":" Time!AV$111","v":0},{"$f":" Time!AW$111","v":0},{"$f":" Time!AX$111","v":0},{"$f":" Time!AY$111","v":0},{"$f":" Time!AZ$111","v":0},{"$f":" Time!BA$111","v":0},{"$f":" Time!BB$111","v":0},{"$f":" Time!BC$111","v":0},{"$f":" Time!BD$111","v":0},{"$f":" Time!BE$111","v":0},{"$f":" Time!BF$111","v":0},{"$f":" Time!BG$111","v":0},{"$f":" Time!BH$111","v":0},{"$f":" Time!BI$111","v":0},{"$f":" Time!BJ$111","v":0},{"$f":" Time!BK$111","v":0},{"$f":" Time!BL$111","v":0},{"$f":" Time!BM$111","v":0},{"$f":" Time!BN$111","v":0},{"$f":" Time!BO$111","v":0},{"$f":" Time!BP$111","v":0},{"$f":" Time!BQ$111","v":0},{"$f":" Time!BR$111","v":0},{"$f":" Time!BS$111","v":0},{"$f":" Time!BT$111","v":0},{"$f":" Time!BU$111","v":0},{"$f":" Time!BV$111","v":0},{"$f":" Time!BW$111","v":0},{"$f":" Time!BX$111","v":0},{"$f":" Time!BY$111","v":0},{"$f":" Time!BZ$111","v":0},{"$f":" Time!CA$111","v":0},{"$f":" Time!CB$111","v":0},{"$f":" Time!CC$111","v":0},{"$f":" Time!CD$111","v":0},{"$f":" Time!CE$111","v":0},{"$f":" Time!CF$111","v":0},{"$f":" Time!CG$111","v":0},{"$f":" Time!CH$111","v":0},{"$f":" Time!CI$111","v":0},{"$f":" Time!CJ$111","v":0},{"$f":" Time!CK$111","v":0},{"$f":" Time!CL$111","v":0},{"$f":" Time!CM$111","v":0},{"$f":" Time!CN$111","v":0},{"$f":" Time!CO$111","v":0},{"$f":" Time!CP$111","v":0},{"$f":" Time!CQ$111","v":0},{"$f":" Time!CR$111","v":0},{"$f":" Time!CS$111","v":0},{"$f":" Time!CT$111","v":0},{"$f":" Time!CU$111","v":0},{"$f":" Time!CV$111","v":0},{"$f":" Time!CW$111","v":0},{"$f":" Time!CX$111","v":0},{"$f":" Time!CY$111","v":0},{"$f":" Time!CZ$111","v":0},{"$f":" Time!DA$111","v":0},{"$f":" Time!DB$111","v":0},{"$f":" Time!DC$111","v":0},{"$f":" Time!DD$111","v":0},{"$f":" Time!DE$111","v":0},{"$f":" Time!DF$111","v":0},{"$f":" Time!DG$111","v":0},{"$f":" Time!DH$111","v":0},{"$f":" Time!DI$111","v":0},{"$f":" Time!DJ$111","v":0},{"$f":" Time!DK$111","v":0},{"$f":" Time!DL$111","v":0},{"$f":" Time!DM$111","v":0},{"$f":" Time!DN$111","v":0},{"$f":" Time!DO$111","v":0},{"$f":" Time!DP$111","v":0},{"$f":" Time!DQ$111","v":0},{"$f":" Time!DR$111","v":0},{"$f":" Time!DS$111","v":0},{"$f":" Time!DT$111","v":0},{"$f":" Time!DU$111","v":0},{"$f":" Time!DV$111","v":0},{"$f":" Time!DW$111","v":0},{"$f":" Time!DX$111","v":0},{"$f":" Time!DY$111","v":0},{"$f":" Time!DZ$111","v":0},{"$f":" Time!EA$111","v":0},{"$f":" Time!EB$111","v":0},{"$f":" Time!EC$111","v":0},{"$f":" Time!ED$111","v":0},{"$f":" Time!EE$111","v":0},{"$f":" Time!EF$111","v":0},{"$f":" Time!EG$111","v":0},{"$f":" Time!EH$111","v":0},{"$f":" Time!EI$111","v":0},{"$f":" Time!EJ$111","v":0},{"$f":" Time!EK$111","v":0},{"$f":" Time!EL$111","v":0},{"$f":" Time!EM$111","v":0},{"$f":" Time!EN$111","v":0},{"$f":" Time!EO$111","v":0},{"$f":" Time!EP$111","v":0},{"$f":" Time!EQ$111","v":0},{"$f":" Time!ER$111","v":0},{"$f":" Time!ES$111","v":0},{"$f":" Time!ET$111","v":0},{"$f":" Time!EU$111","v":0},{"$f":" Time!EV$111","v":0},{"$f":" Time!EW$111","v":0},{"$f":" Time!EX$111","v":0},{"$f":" Time!EY$111","v":0},{"$f":" Time!EZ$111","v":0},{"$f":" Time!FA$111","v":0},{"$f":" Time!FB$111","v":0},{"$f":" Time!FC$111","v":0},{"$f":" Time!FD$111","v":0},{"$f":" Time!FE$111","v":0},{"$f":" Time!FF$111","v":0},{"$f":" Time!FG$111","v":0},{"$f":" Time!FH$111","v":0},{"$f":" Time!FI$111","v":0},{"$f":" Time!FJ$111","v":0},{"$f":" Time!FK$111","v":0},{"$f":" Time!FL$111","v":0},{"$f":" Time!FM$111","v":0},{"$f":" Time!FN$111","v":0},{"$f":" Time!FO$111","v":0},{"$f":" Time!FP$111","v":0},{"$f":" Time!FQ$111","v":0},{"$f":" Time!FR$111","v":0},{"$f":" Time!FS$111","v":0},{"$f":" Time!FT$111","v":0},{"$f":" Time!FU$111","v":0},{"$f":" Time!FV$111","v":0},{"$f":" Time!FW$111","v":0},{"$f":" Time!FX$111","v":0},{"$f":" Time!FY$111","v":0},{"$f":" Time!FZ$111","v":0},{"$f":" Time!GA$111","v":0},{"$f":" Time!GB$111","v":0},{"$f":" Time!GC$111","v":0},{"$f":" Time!GD$111","v":0},{"$f":" Time!GE$111","v":0},{"$f":" Time!GF$111","v":0},{"$f":" Time!GG$111","v":0},{"$f":" Time!GH$111","v":0},{"$f":" Time!GI$111","v":0},{"$f":" Time!GJ$111","v":0},{"$f":" Time!GK$111","v":0},{"$f":" Time!GL$111","v":0},{"$f":" Time!GM$111","v":0},{"$f":" Time!GN$111","v":0},{"$f":" Time!GO$111","v":0},{"$f":" Time!GP$111","v":0},{"$f":" Time!GQ$111","v":0},{"$f":" Time!GR$111","v":0},{"$f":" Time!GS$111","v":0},{"$f":" Time!GT$111","v":0},{"$f":" Time!GU$111","v":0},{"$f":" Time!GV$111","v":0},{"$f":" Time!GW$111","v":0},{"$f":" Time!GX$111","v":0},{"$f":" Time!GY$111","v":0},{"$f":" Time!GZ$111","v":0},{"$f":" Time!HA$111","v":0},{"$f":" Time!HB$111","v":0},{"$f":" Time!HC$111","v":0},{"$f":" Time!HD$111","v":0},{"$f":" Time!HE$111","v":0},{"$f":" Time!HF$111","v":0},{"$f":" Time!HG$111","v":0},{"$f":" Time!HH$111","v":0},{"$f":" Time!HI$111","v":0},{"$f":" Time!HJ$111","v":0},{"$f":" Time!HK$111","v":0},{"$f":" Time!HL$111","v":0},{"$f":" Time!HM$111","v":0},{"$f":" Time!HN$111","v":0},{"$f":" Time!HO$111","v":0},{"$f":" Time!HP$111","v":0},{"$f":" Time!HQ$111","v":0},{"$f":" Time!HR$111","v":0},{"$f":" Time!HS$111","v":0},{"$f":" Time!HT$111","v":0},{"$f":" Time!HU$111","v":0},{"$f":" Time!HV$111","v":0},{"$f":" Time!HW$111","v":0},{"$f":" Time!HX$111","v":0},{"$f":" Time!HY$111","v":0},{"$f":" Time!HZ$111","v":0},{"$f":" Time!IA$111","v":0},{"$f":" Time!IB$111","v":0},{"$f":" Time!IC$111","v":0},{"$f":" Time!ID$111","v":0},{"$f":" Time!IE$111","v":0},{"$f":" Time!IF$111","v":0},{"$f":" Time!IG$111","v":0},{"$f":" Time!IH$111","v":0},{"$f":" Time!II$111","v":0},{"$f":" Time!IJ$111","v":0},{"$f":" Time!IK$111","v":0},{"$f":" Time!IL$111","v":0},{"$f":" Time!IM$111","v":0},{"$f":" Time!IN$111","v":0},{"$f":" Time!IO$111","v":0},{"$f":" Time!IP$111","v":0},{"$f":" Time!IQ$111","v":0},{"$f":" Time!IR$111","v":0},{"$f":" Time!IS$111","v":0},{"$f":" Time!IT$111","v":0},{"$f":" Time!IU$111","v":0},{"$f":" Time!IV$111","v":0},{"$f":" Time!IW$111","v":0},{"$f":" Time!IX$111","v":0},{"$f":" Time!IY$111","v":0},{"$f":" Time!IZ$111","v":0},{"$f":" Time!JA$111","v":0},{"$f":" Time!JB$111","v":0},{"$f":" Time!JC$111","v":0},{"$f":" Time!JD$111","v":0},{"$f":" Time!JE$111","v":0},{"$f":" Time!JF$111","v":0},{"$f":" Time!JG$111","v":0},{"$f":" Time!JH$111","v":0},{"$f":" Time!JI$111","v":0},{"$f":" Time!JJ$111","v":0},{"$f":" Time!JK$111","v":0},{"$f":" Time!JL$111","v":0},{"$f":" Time!JM$111","v":0},{"$f":" Time!JN$111","v":0},{"$f":" Time!JO$111","v":0},{"$f":" Time!JP$111","v":0},{"$f":" Time!JQ$111","v":0},{"$f":" Time!JR$111","v":0},{"$f":" Time!JS$111","v":0},{"$f":" Time!JT$111","v":0},{"$f":" Time!JU$111","v":0},{"$f":" Time!JV$111","v":0},{"$f":" Time!JW$111","v":0},{"$f":" Time!JX$111","v":0},{"$f":" Time!JY$111","v":0},{"$f":" Time!JZ$111","v":0},{"$f":" Time!KA$111","v":0},{"$f":" Time!KB$111","v":0},{"$f":" Time!KC$111","v":0},{"$f":" Time!KD$111","v":0},{"$f":" Time!KE$111","v":0},{"$f":" Time!KF$111","v":0},{"$f":" Time!KG$111","v":0},{"$f":" Time!KH$111","v":0},{"$f":" Time!KI$111","v":0},{"$f":" Time!KJ$111","v":0},{"$f":" Time!KK$111","v":0},{"$f":" Time!KL$111","v":0},{"$f":" Time!KM$111","v":0},{"$f":" Time!KN$111","v":0},{"$f":" Time!KO$111","v":0},{"$f":" Time!KP$111","v":0},{"$f":" Time!KQ$111","v":0},{"$f":" Time!KR$111","v":0},{"$f":" Time!KS$111","v":0},{"$f":" Time!KT$111","v":0},{"$f":" Time!KU$111","v":0},{"$f":" Time!KV$111","v":0},{"$f":" Time!KW$111","v":0},{"$f":" Time!KX$111","v":0},{"$f":" Time!KY$111","v":0},{"$f":" Time!KZ$111","v":0},{"$f":" Time!LA$111","v":0},{"$f":" Time!LB$111","v":0},{"$f":" Time!LC$111","v":0},{"$f":" Time!LD$111","v":0},{"$f":" Time!LE$111","v":0},{"$f":" Time!LF$111","v":0},{"$f":" Time!LG$111","v":0},{"$f":" Time!LH$111","v":0},{"$f":" Time!LI$111","v":0},{"$f":" Time!LJ$111","v":0},{"$f":" Time!LK$111","v":0},{"$f":" Time!LL$111","v":0},{"$f":" Time!LM$111","v":0},{"$f":" Time!LN$111","v":0},{"$f":" Time!LO$111","v":0},{"$f":" Time!LP$111","v":0},{"$f":" Time!LQ$111","v":0},{"$f":" Time!LR$111","v":0},{"$f":" Time!LS$111","v":0},{"$f":" Time!LT$111","v":0},{"$f":" Time!LU$111","v":0},{"$f":" Time!LV$111","v":0},{"$f":" Time!LW$111","v":0},{"$f":" Time!LX$111","v":0},{"$f":" Time!LY$111","v":0},{"$f":" Time!LZ$111","v":0},{"$f":" Time!MA$111","v":0},{"$f":" Time!MB$111","v":0},{"$f":" Time!MC$111","v":0},{"$f":" Time!MD$111","v":0},{"$f":" Time!ME$111","v":0},{"$f":" Time!MF$111","v":0},{"$f":" Time!MG$111","v":0},{"$f":" Time!MH$111","v":0},{"$f":" Time!MI$111","v":0},{"$f":" Time!MJ$111","v":0},{"$f":" Time!MK$111","v":0},{"$f":" Time!ML$111","v":0},{"$f":" Time!MM$111","v":0},{"$f":" Time!MN$111","v":0},{"$f":" Time!MO$111","v":0},{"$f":" Time!MP$111","v":0},{"$f":" Time!MQ$111","v":0},{"$f":" Time!MR$111","v":0},{"$f":" Time!MS$111","v":0},{"$f":" Time!MT$111","v":0},{"$f":" Time!MU$111","v":0},{"$f":" Time!MV$111","v":0},{"$f":" Time!MW$111","v":0},{"$f":" Time!MX$111","v":0},{"$f":" Time!MY$111","v":0},{"$f":" Time!MZ$111","v":0},{"$f":" Time!NA$111","v":0},{"$f":" Time!NB$111","v":0},{"$f":" Time!NC$111","v":0},{"$f":" Time!ND$111","v":0},{"$f":" Time!NE$111","v":0},{"$f":" Time!NF$111","v":0},{"$f":" Time!NG$111","v":0},{"$f":" Time!NH$111","v":0},{"$f":" Time!NI$111","v":0},{"$f":" Time!NJ$111","v":0},{"$f":" Time!NK$111","v":0},{"$f":" Time!NL$111","v":0},{"$f":" Time!NM$111","v":0},{"$f":" Time!NN$111","v":0},{"$f":" Time!NO$111","v":0},{"$f":" Time!NP$111","v":0},{"$f":" Time!NQ$111","v":0},{"$f":" Time!NR$111","v":0},{"$f":" Time!NS$111","v":0},{"$f":" Time!NT$111","v":0},{"$f":" Time!NU$111","v":0},{"$f":" Time!NV$111","v":0},{"$f":" Time!NW$111","v":0},{"$f":" Time!NX$111","v":0},{"$f":" Time!NY$111","v":0},{"$f":" Time!NZ$111","v":0},{"$f":" Time!OA$111","v":0},{"$f":" Time!OB$111","v":0},{"$f":" Time!OC$111","v":0},{"$f":" Time!OD$111","v":0},{"$f":" Time!OE$111","v":0},{"$f":" Time!OF$111","v":0},{"$f":" Time!OG$111","v":0},{"$f":" Time!OH$111","v":0},{"$f":" Time!OI$111","v":0},{"$f":" Time!OJ$111","v":0},{"$f":" Time!OK$111","v":0},{"$f":" Time!OL$111","v":0},{"$f":" Time!OM$111","v":0},{"$f":" Time!ON$111","v":0},{"$f":" Time!OO$111","v":0},{"$f":" Time!OP$111","v":0},{"$f":" Time!OQ$111","v":0},{"$f":" Time!OR$111","v":0},{"$f":" Time!OS$111","v":0},{"$f":" Time!OT$111","v":0},{"$f":" Time!OU$111","v":0},{"$f":" Time!OV$111","v":0},{"$f":" Time!OW$111","v":0},{"$f":" Time!OX$111","v":0},{"$f":" Time!OY$111","v":0},{"$f":" Time!OZ$111","v":0},{"$f":" Time!PA$111","v":0},{"$f":" Time!PB$111","v":0},{"$f":" Time!PC$111","v":0},{"$f":" Time!PD$111","v":0},{"$f":" Time!PE$111","v":0},{"$f":" Time!PF$111","v":0},{"$f":" Time!PG$111","v":0},{"$f":" Time!PH$111","v":0},{"$f":" Time!PI$111","v":0},{"$f":" Time!PJ$111","v":0},{"$f":" Time!PK$111","v":0},{"$f":" Time!PL$111","v":0},{"$f":" Time!PM$111","v":0},{"$f":" Time!PN$111","v":0},{"$f":" Time!PO$111","v":0},{"$f":" Time!PP$111","v":0},{"$f":" Time!PQ$111","v":0},{"$f":" Time!PR$111","v":0},{"$f":" Time!PS$111","v":0},{"$f":" Time!PT$111","v":0},{"$f":" Time!PU$111","v":0},{"$f":" Time!PV$111","v":0},{"$f":" Time!PW$111","v":0},{"$f":" Time!PX$111","v":0},{"$f":" Time!PY$111","v":0},{"$f":" Time!PZ$111","v":0},{"$f":" Time!QA$111","v":0},{"$f":" Time!QB$111","v":0},{"$f":" Time!QC$111","v":0},{"$f":" Time!QD$111","v":0},{"$f":" Time!QE$111","v":0},{"$f":" Time!QF$111","v":0},{"$f":" Time!QG$111","v":0},{"$f":" Time!QH$111","v":0},{"$f":" Time!QI$111","v":0},{"$f":" Time!QJ$111","v":0},{"$f":" Time!QK$111","v":0},{"$f":" Time!QL$111","v":0},{"$f":" Time!QM$111","v":0},{"$f":" Time!QN$111","v":0},{"$f":" Time!QO$111","v":0},{"$f":" Time!QP$111","v":0},{"$f":" Time!QQ$111","v":0},{"$f":" Time!QR$111","v":0},{"$f":" Time!QS$111","v":0},{"$f":" Time!QT$111","v":0},{"$f":" Time!QU$111","v":0},{"$f":" Time!QV$111","v":0},{"$f":" Time!QW$111","v":0},{"$f":" Time!QX$111","v":0},{"$f":" Time!QY$111","v":0},{"$f":" Time!QZ$111","v":0},{"$f":" Time!RA$111","v":0},{"$f":" Time!RB$111","v":0},{"$f":" Time!RC$111","v":0},{"$f":" Time!RD$111","v":0},{"$f":" Time!RE$111","v":0},{"$f":" Time!RF$111","v":0},{"$f":" Time!RG$111","v":0},{"$f":" Time!RH$111","v":0},{"$f":" Time!RI$111","v":0},{"$f":" Time!RJ$111","v":0},{"$f":" Time!RK$111","v":0},{"$f":" Time!RL$111","v":0},{"$f":" Time!RM$111","v":0},{"$f":" Time!RN$111","v":0},{"$f":" Time!RO$111","v":0},{"$f":" Time!RP$111","v":0},{"$f":" Time!RQ$111","v":0},{"$f":" Time!RR$111","v":0},{"$f":" Time!RS$111","v":0},{"$f":" Time!RT$111","v":0},{"$f":" Time!RU$111","v":0},{"$f":" Time!RV$111","v":0},{"$f":" Time!RW$111","v":0},{"$f":" Time!RX$111","v":0},{"$f":" Time!RY$111","v":0},{"$f":" Time!RZ$111","v":0},{"$f":" Time!SA$111","v":0},{"$f":" Time!SB$111","v":0},{"$f":" Time!SC$111","v":0},{"$f":" Time!SD$111","v":0},{"$f":" Time!SE$111","v":0},{"$f":" Time!SF$111","v":0},{"$f":" Time!SG$111","v":0},{"$f":" Time!SH$111","v":0},{"$f":" Time!SI$111","v":0},{"$f":" Time!SJ$111","v":0},{"$f":" Time!SK$111","v":0},{"$f":" Time!SL$111","v":0},{"$f":" Time!SM$111","v":0},{"$f":" Time!SN$111","v":0},{"$f":" Time!SO$111","v":0}]
[null,null,null,null,"Monthly interest during construction",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J75:SO75)","v":1138.65625},null,{"$f":"J67*J73*J74","v":0},29.385416666666668,29.427083333333332,29.46875,29.510416666666668,29.552083333333332,29.59375,29.635416666666668,29.677083333333332,29.71875,29.760416666666668,29.802083333333332,67.53125,67.572916666666671,67.614583333333329,67.65625,67.697916666666671,67.739583333333329,67.78125,67.822916666666671,67.864583333333329,67.90625,67.947916666666671,67.989583333333329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV67*BV73*BV74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH67*EH73*EH74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT67*GT73*GT74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF67*JF73*JF74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR67*LR73*LR74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD67*OD73*OD74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP67*QP73*QP74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Shareholder loan"]
[null,null,null,null,"Balance BF",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"I81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add","Capitalized interest",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add","Draws",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Balance CF",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"SUM(J78:J80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV78:BV80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH78:EH80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GT78:GT80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JF78:JF80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LR78:LR80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OD78:OD80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QP78:QP80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$103","v":"Shareholder loan interest rate"},{"$f":" InpC!F$103","v":0.08},{"$f":" InpC!G$103","v":"% p.a."}]
[null,null,null,null,"Monthly interest rate (no 360 day adjustment)",{"$f":"F83/months","v":6.6666666666666671E-3},"% p.p",null,null,{"$f":"$F84","v":6.6666666666666671E-3},6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,{"$f":"$F84","v":6.6666666666666671E-3},6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,{"$f":"$F84","v":6.6666666666666671E-3},6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,{"$f":"$F84","v":6.6666666666666671E-3},6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,{"$f":"$F84","v":6.6666666666666671E-3},6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,{"$f":"$F84","v":6.6666666666666671E-3},6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,{"$f":"$F84","v":6.6666666666666671E-3},6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,{"$f":"$F84","v":6.6666666666666671E-3},6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3]
[null,null,null,null,{"$f":" Time!E$111","v":"Construction period flag"},{"$f":" Time!F$111","v":0},{"$f":" Time!G$111","v":"Flag"},{"$f":" Time!H$111","v":24},{"$f":" Time!I$111","v":0},{"$f":" Time!J$111","v":1},{"$f":" Time!K$111","v":1},{"$f":" Time!L$111","v":1},{"$f":" Time!M$111","v":1},{"$f":" Time!N$111","v":1},{"$f":" Time!O$111","v":1},{"$f":" Time!P$111","v":1},{"$f":" Time!Q$111","v":1},{"$f":" Time!R$111","v":1},{"$f":" Time!S$111","v":1},{"$f":" Time!T$111","v":1},{"$f":" Time!U$111","v":1},{"$f":" Time!V$111","v":1},{"$f":" Time!W$111","v":1},{"$f":" Time!X$111","v":1},{"$f":" Time!Y$111","v":1},{"$f":" Time!Z$111","v":1},{"$f":" Time!AA$111","v":1},{"$f":" Time!AB$111","v":1},{"$f":" Time!AC$111","v":1},{"$f":" Time!AD$111","v":1},{"$f":" Time!AE$111","v":1},{"$f":" Time!AF$111","v":1},{"$f":" Time!AG$111","v":1},{"$f":" Time!AH$111","v":0},{"$f":" Time!AI$111","v":0},{"$f":" Time!AJ$111","v":0},{"$f":" Time!AK$111","v":0},{"$f":" Time!AL$111","v":0},{"$f":" Time!AM$111","v":0},{"$f":" Time!AN$111","v":0},{"$f":" Time!AO$111","v":0},{"$f":" Time!AP$111","v":0},{"$f":" Time!AQ$111","v":0},{"$f":" Time!AR$111","v":0},{"$f":" Time!AS$111","v":0},{"$f":" Time!AT$111","v":0},{"$f":" Time!AU$111","v":0},{"$f":" Time!AV$111","v":0},{"$f":" Time!AW$111","v":0},{"$f":" Time!AX$111","v":0},{"$f":" Time!AY$111","v":0},{"$f":" Time!AZ$111","v":0},{"$f":" Time!BA$111","v":0},{"$f":" Time!BB$111","v":0},{"$f":" Time!BC$111","v":0},{"$f":" Time!BD$111","v":0},{"$f":" Time!BE$111","v":0},{"$f":" Time!BF$111","v":0},{"$f":" Time!BG$111","v":0},{"$f":" Time!BH$111","v":0},{"$f":" Time!BI$111","v":0},{"$f":" Time!BJ$111","v":0},{"$f":" Time!BK$111","v":0},{"$f":" Time!BL$111","v":0},{"$f":" Time!BM$111","v":0},{"$f":" Time!BN$111","v":0},{"$f":" Time!BO$111","v":0},{"$f":" Time!BP$111","v":0},{"$f":" Time!BQ$111","v":0},{"$f":" Time!BR$111","v":0},{"$f":" Time!BS$111","v":0},{"$f":" Time!BT$111","v":0},{"$f":" Time!BU$111","v":0},{"$f":" Time!BV$111","v":0},{"$f":" Time!BW$111","v":0},{"$f":" Time!BX$111","v":0},{"$f":" Time!BY$111","v":0},{"$f":" Time!BZ$111","v":0},{"$f":" Time!CA$111","v":0},{"$f":" Time!CB$111","v":0},{"$f":" Time!CC$111","v":0},{"$f":" Time!CD$111","v":0},{"$f":" Time!CE$111","v":0},{"$f":" Time!CF$111","v":0},{"$f":" Time!CG$111","v":0},{"$f":" Time!CH$111","v":0},{"$f":" Time!CI$111","v":0},{"$f":" Time!CJ$111","v":0},{"$f":" Time!CK$111","v":0},{"$f":" Time!CL$111","v":0},{"$f":" Time!CM$111","v":0},{"$f":" Time!CN$111","v":0},{"$f":" Time!CO$111","v":0},{"$f":" Time!CP$111","v":0},{"$f":" Time!CQ$111","v":0},{"$f":" Time!CR$111","v":0},{"$f":" Time!CS$111","v":0},{"$f":" Time!CT$111","v":0},{"$f":" Time!CU$111","v":0},{"$f":" Time!CV$111","v":0},{"$f":" Time!CW$111","v":0},{"$f":" Time!CX$111","v":0},{"$f":" Time!CY$111","v":0},{"$f":" Time!CZ$111","v":0},{"$f":" Time!DA$111","v":0},{"$f":" Time!DB$111","v":0},{"$f":" Time!DC$111","v":0},{"$f":" Time!DD$111","v":0},{"$f":" Time!DE$111","v":0},{"$f":" Time!DF$111","v":0},{"$f":" Time!DG$111","v":0},{"$f":" Time!DH$111","v":0},{"$f":" Time!DI$111","v":0},{"$f":" Time!DJ$111","v":0},{"$f":" Time!DK$111","v":0},{"$f":" Time!DL$111","v":0},{"$f":" Time!DM$111","v":0},{"$f":" Time!DN$111","v":0},{"$f":" Time!DO$111","v":0},{"$f":" Time!DP$111","v":0},{"$f":" Time!DQ$111","v":0},{"$f":" Time!DR$111","v":0},{"$f":" Time!DS$111","v":0},{"$f":" Time!DT$111","v":0},{"$f":" Time!DU$111","v":0},{"$f":" Time!DV$111","v":0},{"$f":" Time!DW$111","v":0},{"$f":" Time!DX$111","v":0},{"$f":" Time!DY$111","v":0},{"$f":" Time!DZ$111","v":0},{"$f":" Time!EA$111","v":0},{"$f":" Time!EB$111","v":0},{"$f":" Time!EC$111","v":0},{"$f":" Time!ED$111","v":0},{"$f":" Time!EE$111","v":0},{"$f":" Time!EF$111","v":0},{"$f":" Time!EG$111","v":0},{"$f":" Time!EH$111","v":0},{"$f":" Time!EI$111","v":0},{"$f":" Time!EJ$111","v":0},{"$f":" Time!EK$111","v":0},{"$f":" Time!EL$111","v":0},{"$f":" Time!EM$111","v":0},{"$f":" Time!EN$111","v":0},{"$f":" Time!EO$111","v":0},{"$f":" Time!EP$111","v":0},{"$f":" Time!EQ$111","v":0},{"$f":" Time!ER$111","v":0},{"$f":" Time!ES$111","v":0},{"$f":" Time!ET$111","v":0},{"$f":" Time!EU$111","v":0},{"$f":" Time!EV$111","v":0},{"$f":" Time!EW$111","v":0},{"$f":" Time!EX$111","v":0},{"$f":" Time!EY$111","v":0},{"$f":" Time!EZ$111","v":0},{"$f":" Time!FA$111","v":0},{"$f":" Time!FB$111","v":0},{"$f":" Time!FC$111","v":0},{"$f":" Time!FD$111","v":0},{"$f":" Time!FE$111","v":0},{"$f":" Time!FF$111","v":0},{"$f":" Time!FG$111","v":0},{"$f":" Time!FH$111","v":0},{"$f":" Time!FI$111","v":0},{"$f":" Time!FJ$111","v":0},{"$f":" Time!FK$111","v":0},{"$f":" Time!FL$111","v":0},{"$f":" Time!FM$111","v":0},{"$f":" Time!FN$111","v":0},{"$f":" Time!FO$111","v":0},{"$f":" Time!FP$111","v":0},{"$f":" Time!FQ$111","v":0},{"$f":" Time!FR$111","v":0},{"$f":" Time!FS$111","v":0},{"$f":" Time!FT$111","v":0},{"$f":" Time!FU$111","v":0},{"$f":" Time!FV$111","v":0},{"$f":" Time!FW$111","v":0},{"$f":" Time!FX$111","v":0},{"$f":" Time!FY$111","v":0},{"$f":" Time!FZ$111","v":0},{"$f":" Time!GA$111","v":0},{"$f":" Time!GB$111","v":0},{"$f":" Time!GC$111","v":0},{"$f":" Time!GD$111","v":0},{"$f":" Time!GE$111","v":0},{"$f":" Time!GF$111","v":0},{"$f":" Time!GG$111","v":0},{"$f":" Time!GH$111","v":0},{"$f":" Time!GI$111","v":0},{"$f":" Time!GJ$111","v":0},{"$f":" Time!GK$111","v":0},{"$f":" Time!GL$111","v":0},{"$f":" Time!GM$111","v":0},{"$f":" Time!GN$111","v":0},{"$f":" Time!GO$111","v":0},{"$f":" Time!GP$111","v":0},{"$f":" Time!GQ$111","v":0},{"$f":" Time!GR$111","v":0},{"$f":" Time!GS$111","v":0},{"$f":" Time!GT$111","v":0},{"$f":" Time!GU$111","v":0},{"$f":" Time!GV$111","v":0},{"$f":" Time!GW$111","v":0},{"$f":" Time!GX$111","v":0},{"$f":" Time!GY$111","v":0},{"$f":" Time!GZ$111","v":0},{"$f":" Time!HA$111","v":0},{"$f":" Time!HB$111","v":0},{"$f":" Time!HC$111","v":0},{"$f":" Time!HD$111","v":0},{"$f":" Time!HE$111","v":0},{"$f":" Time!HF$111","v":0},{"$f":" Time!HG$111","v":0},{"$f":" Time!HH$111","v":0},{"$f":" Time!HI$111","v":0},{"$f":" Time!HJ$111","v":0},{"$f":" Time!HK$111","v":0},{"$f":" Time!HL$111","v":0},{"$f":" Time!HM$111","v":0},{"$f":" Time!HN$111","v":0},{"$f":" Time!HO$111","v":0},{"$f":" Time!HP$111","v":0},{"$f":" Time!HQ$111","v":0},{"$f":" Time!HR$111","v":0},{"$f":" Time!HS$111","v":0},{"$f":" Time!HT$111","v":0},{"$f":" Time!HU$111","v":0},{"$f":" Time!HV$111","v":0},{"$f":" Time!HW$111","v":0},{"$f":" Time!HX$111","v":0},{"$f":" Time!HY$111","v":0},{"$f":" Time!HZ$111","v":0},{"$f":" Time!IA$111","v":0},{"$f":" Time!IB$111","v":0},{"$f":" Time!IC$111","v":0},{"$f":" Time!ID$111","v":0},{"$f":" Time!IE$111","v":0},{"$f":" Time!IF$111","v":0},{"$f":" Time!IG$111","v":0},{"$f":" Time!IH$111","v":0},{"$f":" Time!II$111","v":0},{"$f":" Time!IJ$111","v":0},{"$f":" Time!IK$111","v":0},{"$f":" Time!IL$111","v":0},{"$f":" Time!IM$111","v":0},{"$f":" Time!IN$111","v":0},{"$f":" Time!IO$111","v":0},{"$f":" Time!IP$111","v":0},{"$f":" Time!IQ$111","v":0},{"$f":" Time!IR$111","v":0},{"$f":" Time!IS$111","v":0},{"$f":" Time!IT$111","v":0},{"$f":" Time!IU$111","v":0},{"$f":" Time!IV$111","v":0},{"$f":" Time!IW$111","v":0},{"$f":" Time!IX$111","v":0},{"$f":" Time!IY$111","v":0},{"$f":" Time!IZ$111","v":0},{"$f":" Time!JA$111","v":0},{"$f":" Time!JB$111","v":0},{"$f":" Time!JC$111","v":0},{"$f":" Time!JD$111","v":0},{"$f":" Time!JE$111","v":0},{"$f":" Time!JF$111","v":0},{"$f":" Time!JG$111","v":0},{"$f":" Time!JH$111","v":0},{"$f":" Time!JI$111","v":0},{"$f":" Time!JJ$111","v":0},{"$f":" Time!JK$111","v":0},{"$f":" Time!JL$111","v":0},{"$f":" Time!JM$111","v":0},{"$f":" Time!JN$111","v":0},{"$f":" Time!JO$111","v":0},{"$f":" Time!JP$111","v":0},{"$f":" Time!JQ$111","v":0},{"$f":" Time!JR$111","v":0},{"$f":" Time!JS$111","v":0},{"$f":" Time!JT$111","v":0},{"$f":" Time!JU$111","v":0},{"$f":" Time!JV$111","v":0},{"$f":" Time!JW$111","v":0},{"$f":" Time!JX$111","v":0},{"$f":" Time!JY$111","v":0},{"$f":" Time!JZ$111","v":0},{"$f":" Time!KA$111","v":0},{"$f":" Time!KB$111","v":0},{"$f":" Time!KC$111","v":0},{"$f":" Time!KD$111","v":0},{"$f":" Time!KE$111","v":0},{"$f":" Time!KF$111","v":0},{"$f":" Time!KG$111","v":0},{"$f":" Time!KH$111","v":0},{"$f":" Time!KI$111","v":0},{"$f":" Time!KJ$111","v":0},{"$f":" Time!KK$111","v":0},{"$f":" Time!KL$111","v":0},{"$f":" Time!KM$111","v":0},{"$f":" Time!KN$111","v":0},{"$f":" Time!KO$111","v":0},{"$f":" Time!KP$111","v":0},{"$f":" Time!KQ$111","v":0},{"$f":" Time!KR$111","v":0},{"$f":" Time!KS$111","v":0},{"$f":" Time!KT$111","v":0},{"$f":" Time!KU$111","v":0},{"$f":" Time!KV$111","v":0},{"$f":" Time!KW$111","v":0},{"$f":" Time!KX$111","v":0},{"$f":" Time!KY$111","v":0},{"$f":" Time!KZ$111","v":0},{"$f":" Time!LA$111","v":0},{"$f":" Time!LB$111","v":0},{"$f":" Time!LC$111","v":0},{"$f":" Time!LD$111","v":0},{"$f":" Time!LE$111","v":0},{"$f":" Time!LF$111","v":0},{"$f":" Time!LG$111","v":0},{"$f":" Time!LH$111","v":0},{"$f":" Time!LI$111","v":0},{"$f":" Time!LJ$111","v":0},{"$f":" Time!LK$111","v":0},{"$f":" Time!LL$111","v":0},{"$f":" Time!LM$111","v":0},{"$f":" Time!LN$111","v":0},{"$f":" Time!LO$111","v":0},{"$f":" Time!LP$111","v":0},{"$f":" Time!LQ$111","v":0},{"$f":" Time!LR$111","v":0},{"$f":" Time!LS$111","v":0},{"$f":" Time!LT$111","v":0},{"$f":" Time!LU$111","v":0},{"$f":" Time!LV$111","v":0},{"$f":" Time!LW$111","v":0},{"$f":" Time!LX$111","v":0},{"$f":" Time!LY$111","v":0},{"$f":" Time!LZ$111","v":0},{"$f":" Time!MA$111","v":0},{"$f":" Time!MB$111","v":0},{"$f":" Time!MC$111","v":0},{"$f":" Time!MD$111","v":0},{"$f":" Time!ME$111","v":0},{"$f":" Time!MF$111","v":0},{"$f":" Time!MG$111","v":0},{"$f":" Time!MH$111","v":0},{"$f":" Time!MI$111","v":0},{"$f":" Time!MJ$111","v":0},{"$f":" Time!MK$111","v":0},{"$f":" Time!ML$111","v":0},{"$f":" Time!MM$111","v":0},{"$f":" Time!MN$111","v":0},{"$f":" Time!MO$111","v":0},{"$f":" Time!MP$111","v":0},{"$f":" Time!MQ$111","v":0},{"$f":" Time!MR$111","v":0},{"$f":" Time!MS$111","v":0},{"$f":" Time!MT$111","v":0},{"$f":" Time!MU$111","v":0},{"$f":" Time!MV$111","v":0},{"$f":" Time!MW$111","v":0},{"$f":" Time!MX$111","v":0},{"$f":" Time!MY$111","v":0},{"$f":" Time!MZ$111","v":0},{"$f":" Time!NA$111","v":0},{"$f":" Time!NB$111","v":0},{"$f":" Time!NC$111","v":0},{"$f":" Time!ND$111","v":0},{"$f":" Time!NE$111","v":0},{"$f":" Time!NF$111","v":0},{"$f":" Time!NG$111","v":0},{"$f":" Time!NH$111","v":0},{"$f":" Time!NI$111","v":0},{"$f":" Time!NJ$111","v":0},{"$f":" Time!NK$111","v":0},{"$f":" Time!NL$111","v":0},{"$f":" Time!NM$111","v":0},{"$f":" Time!NN$111","v":0},{"$f":" Time!NO$111","v":0},{"$f":" Time!NP$111","v":0},{"$f":" Time!NQ$111","v":0},{"$f":" Time!NR$111","v":0},{"$f":" Time!NS$111","v":0},{"$f":" Time!NT$111","v":0},{"$f":" Time!NU$111","v":0},{"$f":" Time!NV$111","v":0},{"$f":" Time!NW$111","v":0},{"$f":" Time!NX$111","v":0},{"$f":" Time!NY$111","v":0},{"$f":" Time!NZ$111","v":0},{"$f":" Time!OA$111","v":0},{"$f":" Time!OB$111","v":0},{"$f":" Time!OC$111","v":0},{"$f":" Time!OD$111","v":0},{"$f":" Time!OE$111","v":0},{"$f":" Time!OF$111","v":0},{"$f":" Time!OG$111","v":0},{"$f":" Time!OH$111","v":0},{"$f":" Time!OI$111","v":0},{"$f":" Time!OJ$111","v":0},{"$f":" Time!OK$111","v":0},{"$f":" Time!OL$111","v":0},{"$f":" Time!OM$111","v":0},{"$f":" Time!ON$111","v":0},{"$f":" Time!OO$111","v":0},{"$f":" Time!OP$111","v":0},{"$f":" Time!OQ$111","v":0},{"$f":" Time!OR$111","v":0},{"$f":" Time!OS$111","v":0},{"$f":" Time!OT$111","v":0},{"$f":" Time!OU$111","v":0},{"$f":" Time!OV$111","v":0},{"$f":" Time!OW$111","v":0},{"$f":" Time!OX$111","v":0},{"$f":" Time!OY$111","v":0},{"$f":" Time!OZ$111","v":0},{"$f":" Time!PA$111","v":0},{"$f":" Time!PB$111","v":0},{"$f":" Time!PC$111","v":0},{"$f":" Time!PD$111","v":0},{"$f":" Time!PE$111","v":0},{"$f":" Time!PF$111","v":0},{"$f":" Time!PG$111","v":0},{"$f":" Time!PH$111","v":0},{"$f":" Time!PI$111","v":0},{"$f":" Time!PJ$111","v":0},{"$f":" Time!PK$111","v":0},{"$f":" Time!PL$111","v":0},{"$f":" Time!PM$111","v":0},{"$f":" Time!PN$111","v":0},{"$f":" Time!PO$111","v":0},{"$f":" Time!PP$111","v":0},{"$f":" Time!PQ$111","v":0},{"$f":" Time!PR$111","v":0},{"$f":" Time!PS$111","v":0},{"$f":" Time!PT$111","v":0},{"$f":" Time!PU$111","v":0},{"$f":" Time!PV$111","v":0},{"$f":" Time!PW$111","v":0},{"$f":" Time!PX$111","v":0},{"$f":" Time!PY$111","v":0},{"$f":" Time!PZ$111","v":0},{"$f":" Time!QA$111","v":0},{"$f":" Time!QB$111","v":0},{"$f":" Time!QC$111","v":0},{"$f":" Time!QD$111","v":0},{"$f":" Time!QE$111","v":0},{"$f":" Time!QF$111","v":0},{"$f":" Time!QG$111","v":0},{"$f":" Time!QH$111","v":0},{"$f":" Time!QI$111","v":0},{"$f":" Time!QJ$111","v":0},{"$f":" Time!QK$111","v":0},{"$f":" Time!QL$111","v":0},{"$f":" Time!QM$111","v":0},{"$f":" Time!QN$111","v":0},{"$f":" Time!QO$111","v":0},{"$f":" Time!QP$111","v":0},{"$f":" Time!QQ$111","v":0},{"$f":" Time!QR$111","v":0},{"$f":" Time!QS$111","v":0},{"$f":" Time!QT$111","v":0},{"$f":" Time!QU$111","v":0},{"$f":" Time!QV$111","v":0},{"$f":" Time!QW$111","v":0},{"$f":" Time!QX$111","v":0},{"$f":" Time!QY$111","v":0},{"$f":" Time!QZ$111","v":0},{"$f":" Time!RA$111","v":0},{"$f":" Time!RB$111","v":0},{"$f":" Time!RC$111","v":0},{"$f":" Time!RD$111","v":0},{"$f":" Time!RE$111","v":0},{"$f":" Time!RF$111","v":0},{"$f":" Time!RG$111","v":0},{"$f":" Time!RH$111","v":0},{"$f":" Time!RI$111","v":0},{"$f":" Time!RJ$111","v":0},{"$f":" Time!RK$111","v":0},{"$f":" Time!RL$111","v":0},{"$f":" Time!RM$111","v":0},{"$f":" Time!RN$111","v":0},{"$f":" Time!RO$111","v":0},{"$f":" Time!RP$111","v":0},{"$f":" Time!RQ$111","v":0},{"$f":" Time!RR$111","v":0},{"$f":" Time!RS$111","v":0},{"$f":" Time!RT$111","v":0},{"$f":" Time!RU$111","v":0},{"$f":" Time!RV$111","v":0},{"$f":" Time!RW$111","v":0},{"$f":" Time!RX$111","v":0},{"$f":" Time!RY$111","v":0},{"$f":" Time!RZ$111","v":0},{"$f":" Time!SA$111","v":0},{"$f":" Time!SB$111","v":0},{"$f":" Time!SC$111","v":0},{"$f":" Time!SD$111","v":0},{"$f":" Time!SE$111","v":0},{"$f":" Time!SF$111","v":0},{"$f":" Time!SG$111","v":0},{"$f":" Time!SH$111","v":0},{"$f":" Time!SI$111","v":0},{"$f":" Time!SJ$111","v":0},{"$f":" Time!SK$111","v":0},{"$f":" Time!SL$111","v":0},{"$f":" Time!SM$111","v":0},{"$f":" Time!SN$111","v":0},{"$f":" Time!SO$111","v":0}]
[null,null,null,null,"Monthly interest during construction",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J86:SO86)","v":0},null,{"$f":"J78*J84*J85","v":0},{"$f":"K78*K84*K85","v":0},{"$f":"L78*L84*L85","v":0},{"$f":"M78*M84*M85","v":0},{"$f":"N78*N84*N85","v":0},{"$f":"O78*O84*O85","v":0},{"$f":"P78*P84*P85","v":0},{"$f":"Q78*Q84*Q85","v":0},{"$f":"R78*R84*R85","v":0},{"$f":"S78*S84*S85","v":0},{"$f":"T78*T84*T85","v":0},{"$f":"U78*U84*U85","v":0},{"$f":"V78*V84*V85","v":0},{"$f":"W78*W84*W85","v":0},{"$f":"X78*X84*X85","v":0},{"$f":"Y78*Y84*Y85","v":0},{"$f":"Z78*Z84*Z85","v":0},{"$f":"AA78*AA84*AA85","v":0},{"$f":"AB78*AB84*AB85","v":0},{"$f":"AC78*AC84*AC85","v":0},{"$f":"AD78*AD84*AD85","v":0},{"$f":"AE78*AE84*AE85","v":0},{"$f":"AF78*AF84*AF85","v":0},{"$f":"AG78*AG84*AG85","v":0},{"$f":"AH78*AH84*AH85","v":0},{"$f":"AI78*AI84*AI85","v":0},{"$f":"AJ78*AJ84*AJ85","v":0},{"$f":"AK78*AK84*AK85","v":0},{"$f":"AL78*AL84*AL85","v":0},{"$f":"AM78*AM84*AM85","v":0},{"$f":"AN78*AN84*AN85","v":0},{"$f":"AO78*AO84*AO85","v":0},{"$f":"AP78*AP84*AP85","v":0},{"$f":"AQ78*AQ84*AQ85","v":0},{"$f":"AR78*AR84*AR85","v":0},{"$f":"AS78*AS84*AS85","v":0},{"$f":"AT78*AT84*AT85","v":0},{"$f":"AU78*AU84*AU85","v":0},{"$f":"AV78*AV84*AV85","v":0},{"$f":"AW78*AW84*AW85","v":0},{"$f":"AX78*AX84*AX85","v":0},{"$f":"AY78*AY84*AY85","v":0},{"$f":"AZ78*AZ84*AZ85","v":0},{"$f":"BA78*BA84*BA85","v":0},{"$f":"BB78*BB84*BB85","v":0},{"$f":"BC78*BC84*BC85","v":0},{"$f":"BD78*BD84*BD85","v":0},{"$f":"BE78*BE84*BE85","v":0},{"$f":"BF78*BF84*BF85","v":0},{"$f":"BG78*BG84*BG85","v":0},{"$f":"BH78*BH84*BH85","v":0},{"$f":"BI78*BI84*BI85","v":0},{"$f":"BJ78*BJ84*BJ85","v":0},{"$f":"BK78*BK84*BK85","v":0},{"$f":"BL78*BL84*BL85","v":0},{"$f":"BM78*BM84*BM85","v":0},{"$f":"BN78*BN84*BN85","v":0},{"$f":"BO78*BO84*BO85","v":0},{"$f":"BP78*BP84*BP85","v":0},{"$f":"BQ78*BQ84*BQ85","v":0},{"$f":"BR78*BR84*BR85","v":0},{"$f":"BS78*BS84*BS85","v":0},{"$f":"BT78*BT84*BT85","v":0},{"$f":"BU78*BU84*BU85","v":0},{"$f":"BV78*BV84*BV85","v":0},{"$f":"BW78*BW84*BW85","v":0},{"$f":"BX78*BX84*BX85","v":0},{"$f":"BY78*BY84*BY85","v":0},{"$f":"BZ78*BZ84*BZ85","v":0},{"$f":"CA78*CA84*CA85","v":0},{"$f":"CB78*CB84*CB85","v":0},{"$f":"CC78*CC84*CC85","v":0},{"$f":"CD78*CD84*CD85","v":0},{"$f":"CE78*CE84*CE85","v":0},{"$f":"CF78*CF84*CF85","v":0},{"$f":"CG78*CG84*CG85","v":0},{"$f":"CH78*CH84*CH85","v":0},{"$f":"CI78*CI84*CI85","v":0},{"$f":"CJ78*CJ84*CJ85","v":0},{"$f":"CK78*CK84*CK85","v":0},{"$f":"CL78*CL84*CL85","v":0},{"$f":"CM78*CM84*CM85","v":0},{"$f":"CN78*CN84*CN85","v":0},{"$f":"CO78*CO84*CO85","v":0},{"$f":"CP78*CP84*CP85","v":0},{"$f":"CQ78*CQ84*CQ85","v":0},{"$f":"CR78*CR84*CR85","v":0},{"$f":"CS78*CS84*CS85","v":0},{"$f":"CT78*CT84*CT85","v":0},{"$f":"CU78*CU84*CU85","v":0},{"$f":"CV78*CV84*CV85","v":0},{"$f":"CW78*CW84*CW85","v":0},{"$f":"CX78*CX84*CX85","v":0},{"$f":"CY78*CY84*CY85","v":0},{"$f":"CZ78*CZ84*CZ85","v":0},{"$f":"DA78*DA84*DA85","v":0},{"$f":"DB78*DB84*DB85","v":0},{"$f":"DC78*DC84*DC85","v":0},{"$f":"DD78*DD84*DD85","v":0},{"$f":"DE78*DE84*DE85","v":0},{"$f":"DF78*DF84*DF85","v":0},{"$f":"DG78*DG84*DG85","v":0},{"$f":"DH78*DH84*DH85","v":0},{"$f":"DI78*DI84*DI85","v":0},{"$f":"DJ78*DJ84*DJ85","v":0},{"$f":"DK78*DK84*DK85","v":0},{"$f":"DL78*DL84*DL85","v":0},{"$f":"DM78*DM84*DM85","v":0},{"$f":"DN78*DN84*DN85","v":0},{"$f":"DO78*DO84*DO85","v":0},{"$f":"DP78*DP84*DP85","v":0},{"$f":"DQ78*DQ84*DQ85","v":0},{"$f":"DR78*DR84*DR85","v":0},{"$f":"DS78*DS84*DS85","v":0},{"$f":"DT78*DT84*DT85","v":0},{"$f":"DU78*DU84*DU85","v":0},{"$f":"DV78*DV84*DV85","v":0},{"$f":"DW78*DW84*DW85","v":0},{"$f":"DX78*DX84*DX85","v":0},{"$f":"DY78*DY84*DY85","v":0},{"$f":"DZ78*DZ84*DZ85","v":0},{"$f":"EA78*EA84*EA85","v":0},{"$f":"EB78*EB84*EB85","v":0},{"$f":"EC78*EC84*EC85","v":0},{"$f":"ED78*ED84*ED85","v":0},{"$f":"EE78*EE84*EE85","v":0},{"$f":"EF78*EF84*EF85","v":0},{"$f":"EG78*EG84*EG85","v":0},{"$f":"EH78*EH84*EH85","v":0},{"$f":"EI78*EI84*EI85","v":0},{"$f":"EJ78*EJ84*EJ85","v":0},{"$f":"EK78*EK84*EK85","v":0},{"$f":"EL78*EL84*EL85","v":0},{"$f":"EM78*EM84*EM85","v":0},{"$f":"EN78*EN84*EN85","v":0},{"$f":"EO78*EO84*EO85","v":0},{"$f":"EP78*EP84*EP85","v":0},{"$f":"EQ78*EQ84*EQ85","v":0},{"$f":"ER78*ER84*ER85","v":0},{"$f":"ES78*ES84*ES85","v":0},{"$f":"ET78*ET84*ET85","v":0},{"$f":"EU78*EU84*EU85","v":0},{"$f":"EV78*EV84*EV85","v":0},{"$f":"EW78*EW84*EW85","v":0},{"$f":"EX78*EX84*EX85","v":0},{"$f":"EY78*EY84*EY85","v":0},{"$f":"EZ78*EZ84*EZ85","v":0},{"$f":"FA78*FA84*FA85","v":0},{"$f":"FB78*FB84*FB85","v":0},{"$f":"FC78*FC84*FC85","v":0},{"$f":"FD78*FD84*FD85","v":0},{"$f":"FE78*FE84*FE85","v":0},{"$f":"FF78*FF84*FF85","v":0},{"$f":"FG78*FG84*FG85","v":0},{"$f":"FH78*FH84*FH85","v":0},{"$f":"FI78*FI84*FI85","v":0},{"$f":"FJ78*FJ84*FJ85","v":0},{"$f":"FK78*FK84*FK85","v":0},{"$f":"FL78*FL84*FL85","v":0},{"$f":"FM78*FM84*FM85","v":0},{"$f":"FN78*FN84*FN85","v":0},{"$f":"FO78*FO84*FO85","v":0},{"$f":"FP78*FP84*FP85","v":0},{"$f":"FQ78*FQ84*FQ85","v":0},{"$f":"FR78*FR84*FR85","v":0},{"$f":"FS78*FS84*FS85","v":0},{"$f":"FT78*FT84*FT85","v":0},{"$f":"FU78*FU84*FU85","v":0},{"$f":"FV78*FV84*FV85","v":0},{"$f":"FW78*FW84*FW85","v":0},{"$f":"FX78*FX84*FX85","v":0},{"$f":"FY78*FY84*FY85","v":0},{"$f":"FZ78*FZ84*FZ85","v":0},{"$f":"GA78*GA84*GA85","v":0},{"$f":"GB78*GB84*GB85","v":0},{"$f":"GC78*GC84*GC85","v":0},{"$f":"GD78*GD84*GD85","v":0},{"$f":"GE78*GE84*GE85","v":0},{"$f":"GF78*GF84*GF85","v":0},{"$f":"GG78*GG84*GG85","v":0},{"$f":"GH78*GH84*GH85","v":0},{"$f":"GI78*GI84*GI85","v":0},{"$f":"GJ78*GJ84*GJ85","v":0},{"$f":"GK78*GK84*GK85","v":0},{"$f":"GL78*GL84*GL85","v":0},{"$f":"GM78*GM84*GM85","v":0},{"$f":"GN78*GN84*GN85","v":0},{"$f":"GO78*GO84*GO85","v":0},{"$f":"GP78*GP84*GP85","v":0},{"$f":"GQ78*GQ84*GQ85","v":0},{"$f":"GR78*GR84*GR85","v":0},{"$f":"GS78*GS84*GS85","v":0},{"$f":"GT78*GT84*GT85","v":0},{"$f":"GU78*GU84*GU85","v":0},{"$f":"GV78*GV84*GV85","v":0},{"$f":"GW78*GW84*GW85","v":0},{"$f":"GX78*GX84*GX85","v":0},{"$f":"GY78*GY84*GY85","v":0},{"$f":"GZ78*GZ84*GZ85","v":0},{"$f":"HA78*HA84*HA85","v":0},{"$f":"HB78*HB84*HB85","v":0},{"$f":"HC78*HC84*HC85","v":0},{"$f":"HD78*HD84*HD85","v":0},{"$f":"HE78*HE84*HE85","v":0},{"$f":"HF78*HF84*HF85","v":0},{"$f":"HG78*HG84*HG85","v":0},{"$f":"HH78*HH84*HH85","v":0},{"$f":"HI78*HI84*HI85","v":0},{"$f":"HJ78*HJ84*HJ85","v":0},{"$f":"HK78*HK84*HK85","v":0},{"$f":"HL78*HL84*HL85","v":0},{"$f":"HM78*HM84*HM85","v":0},{"$f":"HN78*HN84*HN85","v":0},{"$f":"HO78*HO84*HO85","v":0},{"$f":"HP78*HP84*HP85","v":0},{"$f":"HQ78*HQ84*HQ85","v":0},{"$f":"HR78*HR84*HR85","v":0},{"$f":"HS78*HS84*HS85","v":0},{"$f":"HT78*HT84*HT85","v":0},{"$f":"HU78*HU84*HU85","v":0},{"$f":"HV78*HV84*HV85","v":0},{"$f":"HW78*HW84*HW85","v":0},{"$f":"HX78*HX84*HX85","v":0},{"$f":"HY78*HY84*HY85","v":0},{"$f":"HZ78*HZ84*HZ85","v":0},{"$f":"IA78*IA84*IA85","v":0},{"$f":"IB78*IB84*IB85","v":0},{"$f":"IC78*IC84*IC85","v":0},{"$f":"ID78*ID84*ID85","v":0},{"$f":"IE78*IE84*IE85","v":0},{"$f":"IF78*IF84*IF85","v":0},{"$f":"IG78*IG84*IG85","v":0},{"$f":"IH78*IH84*IH85","v":0},{"$f":"II78*II84*II85","v":0},{"$f":"IJ78*IJ84*IJ85","v":0},{"$f":"IK78*IK84*IK85","v":0},{"$f":"IL78*IL84*IL85","v":0},{"$f":"IM78*IM84*IM85","v":0},{"$f":"IN78*IN84*IN85","v":0},{"$f":"IO78*IO84*IO85","v":0},{"$f":"IP78*IP84*IP85","v":0},{"$f":"IQ78*IQ84*IQ85","v":0},{"$f":"IR78*IR84*IR85","v":0},{"$f":"IS78*IS84*IS85","v":0},{"$f":"IT78*IT84*IT85","v":0},{"$f":"IU78*IU84*IU85","v":0},{"$f":"IV78*IV84*IV85","v":0},{"$f":"IW78*IW84*IW85","v":0},{"$f":"IX78*IX84*IX85","v":0},{"$f":"IY78*IY84*IY85","v":0},{"$f":"IZ78*IZ84*IZ85","v":0},{"$f":"JA78*JA84*JA85","v":0},{"$f":"JB78*JB84*JB85","v":0},{"$f":"JC78*JC84*JC85","v":0},{"$f":"JD78*JD84*JD85","v":0},{"$f":"JE78*JE84*JE85","v":0},{"$f":"JF78*JF84*JF85","v":0},{"$f":"JG78*JG84*JG85","v":0},{"$f":"JH78*JH84*JH85","v":0},{"$f":"JI78*JI84*JI85","v":0},{"$f":"JJ78*JJ84*JJ85","v":0},{"$f":"JK78*JK84*JK85","v":0},{"$f":"JL78*JL84*JL85","v":0},{"$f":"JM78*JM84*JM85","v":0},{"$f":"JN78*JN84*JN85","v":0},{"$f":"JO78*JO84*JO85","v":0},{"$f":"JP78*JP84*JP85","v":0},{"$f":"JQ78*JQ84*JQ85","v":0},{"$f":"JR78*JR84*JR85","v":0},{"$f":"JS78*JS84*JS85","v":0},{"$f":"JT78*JT84*JT85","v":0},{"$f":"JU78*JU84*JU85","v":0},{"$f":"JV78*JV84*JV85","v":0},{"$f":"JW78*JW84*JW85","v":0},{"$f":"JX78*JX84*JX85","v":0},{"$f":"JY78*JY84*JY85","v":0},{"$f":"JZ78*JZ84*JZ85","v":0},{"$f":"KA78*KA84*KA85","v":0},{"$f":"KB78*KB84*KB85","v":0},{"$f":"KC78*KC84*KC85","v":0},{"$f":"KD78*KD84*KD85","v":0},{"$f":"KE78*KE84*KE85","v":0},{"$f":"KF78*KF84*KF85","v":0},{"$f":"KG78*KG84*KG85","v":0},{"$f":"KH78*KH84*KH85","v":0},{"$f":"KI78*KI84*KI85","v":0},{"$f":"KJ78*KJ84*KJ85","v":0},{"$f":"KK78*KK84*KK85","v":0},{"$f":"KL78*KL84*KL85","v":0},{"$f":"KM78*KM84*KM85","v":0},{"$f":"KN78*KN84*KN85","v":0},{"$f":"KO78*KO84*KO85","v":0},{"$f":"KP78*KP84*KP85","v":0},{"$f":"KQ78*KQ84*KQ85","v":0},{"$f":"KR78*KR84*KR85","v":0},{"$f":"KS78*KS84*KS85","v":0},{"$f":"KT78*KT84*KT85","v":0},{"$f":"KU78*KU84*KU85","v":0},{"$f":"KV78*KV84*KV85","v":0},{"$f":"KW78*KW84*KW85","v":0},{"$f":"KX78*KX84*KX85","v":0},{"$f":"KY78*KY84*KY85","v":0},{"$f":"KZ78*KZ84*KZ85","v":0},{"$f":"LA78*LA84*LA85","v":0},{"$f":"LB78*LB84*LB85","v":0},{"$f":"LC78*LC84*LC85","v":0},{"$f":"LD78*LD84*LD85","v":0},{"$f":"LE78*LE84*LE85","v":0},{"$f":"LF78*LF84*LF85","v":0},{"$f":"LG78*LG84*LG85","v":0},{"$f":"LH78*LH84*LH85","v":0},{"$f":"LI78*LI84*LI85","v":0},{"$f":"LJ78*LJ84*LJ85","v":0},{"$f":"LK78*LK84*LK85","v":0},{"$f":"LL78*LL84*LL85","v":0},{"$f":"LM78*LM84*LM85","v":0},{"$f":"LN78*LN84*LN85","v":0},{"$f":"LO78*LO84*LO85","v":0},{"$f":"LP78*LP84*LP85","v":0},{"$f":"LQ78*LQ84*LQ85","v":0},{"$f":"LR78*LR84*LR85","v":0},{"$f":"LS78*LS84*LS85","v":0},{"$f":"LT78*LT84*LT85","v":0},{"$f":"LU78*LU84*LU85","v":0},{"$f":"LV78*LV84*LV85","v":0},{"$f":"LW78*LW84*LW85","v":0},{"$f":"LX78*LX84*LX85","v":0},{"$f":"LY78*LY84*LY85","v":0},{"$f":"LZ78*LZ84*LZ85","v":0},{"$f":"MA78*MA84*MA85","v":0},{"$f":"MB78*MB84*MB85","v":0},{"$f":"MC78*MC84*MC85","v":0},{"$f":"MD78*MD84*MD85","v":0},{"$f":"ME78*ME84*ME85","v":0},{"$f":"MF78*MF84*MF85","v":0},{"$f":"MG78*MG84*MG85","v":0},{"$f":"MH78*MH84*MH85","v":0},{"$f":"MI78*MI84*MI85","v":0},{"$f":"MJ78*MJ84*MJ85","v":0},{"$f":"MK78*MK84*MK85","v":0},{"$f":"ML78*ML84*ML85","v":0},{"$f":"MM78*MM84*MM85","v":0},{"$f":"MN78*MN84*MN85","v":0},{"$f":"MO78*MO84*MO85","v":0},{"$f":"MP78*MP84*MP85","v":0},{"$f":"MQ78*MQ84*MQ85","v":0},{"$f":"MR78*MR84*MR85","v":0},{"$f":"MS78*MS84*MS85","v":0},{"$f":"MT78*MT84*MT85","v":0},{"$f":"MU78*MU84*MU85","v":0},{"$f":"MV78*MV84*MV85","v":0},{"$f":"MW78*MW84*MW85","v":0},{"$f":"MX78*MX84*MX85","v":0},{"$f":"MY78*MY84*MY85","v":0},{"$f":"MZ78*MZ84*MZ85","v":0},{"$f":"NA78*NA84*NA85","v":0},{"$f":"NB78*NB84*NB85","v":0},{"$f":"NC78*NC84*NC85","v":0},{"$f":"ND78*ND84*ND85","v":0},{"$f":"NE78*NE84*NE85","v":0},{"$f":"NF78*NF84*NF85","v":0},{"$f":"NG78*NG84*NG85","v":0},{"$f":"NH78*NH84*NH85","v":0},{"$f":"NI78*NI84*NI85","v":0},{"$f":"NJ78*NJ84*NJ85","v":0},{"$f":"NK78*NK84*NK85","v":0},{"$f":"NL78*NL84*NL85","v":0},{"$f":"NM78*NM84*NM85","v":0},{"$f":"NN78*NN84*NN85","v":0},{"$f":"NO78*NO84*NO85","v":0},{"$f":"NP78*NP84*NP85","v":0},{"$f":"NQ78*NQ84*NQ85","v":0},{"$f":"NR78*NR84*NR85","v":0},{"$f":"NS78*NS84*NS85","v":0},{"$f":"NT78*NT84*NT85","v":0},{"$f":"NU78*NU84*NU85","v":0},{"$f":"NV78*NV84*NV85","v":0},{"$f":"NW78*NW84*NW85","v":0},{"$f":"NX78*NX84*NX85","v":0},{"$f":"NY78*NY84*NY85","v":0},{"$f":"NZ78*NZ84*NZ85","v":0},{"$f":"OA78*OA84*OA85","v":0},{"$f":"OB78*OB84*OB85","v":0},{"$f":"OC78*OC84*OC85","v":0},{"$f":"OD78*OD84*OD85","v":0},{"$f":"OE78*OE84*OE85","v":0},{"$f":"OF78*OF84*OF85","v":0},{"$f":"OG78*OG84*OG85","v":0},{"$f":"OH78*OH84*OH85","v":0},{"$f":"OI78*OI84*OI85","v":0},{"$f":"OJ78*OJ84*OJ85","v":0},{"$f":"OK78*OK84*OK85","v":0},{"$f":"OL78*OL84*OL85","v":0},{"$f":"OM78*OM84*OM85","v":0},{"$f":"ON78*ON84*ON85","v":0},{"$f":"OO78*OO84*OO85","v":0},{"$f":"OP78*OP84*OP85","v":0},{"$f":"OQ78*OQ84*OQ85","v":0},{"$f":"OR78*OR84*OR85","v":0},{"$f":"OS78*OS84*OS85","v":0},{"$f":"OT78*OT84*OT85","v":0},{"$f":"OU78*OU84*OU85","v":0},{"$f":"OV78*OV84*OV85","v":0},{"$f":"OW78*OW84*OW85","v":0},{"$f":"OX78*OX84*OX85","v":0},{"$f":"OY78*OY84*OY85","v":0},{"$f":"OZ78*OZ84*OZ85","v":0},{"$f":"PA78*PA84*PA85","v":0},{"$f":"PB78*PB84*PB85","v":0},{"$f":"PC78*PC84*PC85","v":0},{"$f":"PD78*PD84*PD85","v":0},{"$f":"PE78*PE84*PE85","v":0},{"$f":"PF78*PF84*PF85","v":0},{"$f":"PG78*PG84*PG85","v":0},{"$f":"PH78*PH84*PH85","v":0},{"$f":"PI78*PI84*PI85","v":0},{"$f":"PJ78*PJ84*PJ85","v":0},{"$f":"PK78*PK84*PK85","v":0},{"$f":"PL78*PL84*PL85","v":0},{"$f":"PM78*PM84*PM85","v":0},{"$f":"PN78*PN84*PN85","v":0},{"$f":"PO78*PO84*PO85","v":0},{"$f":"PP78*PP84*PP85","v":0},{"$f":"PQ78*PQ84*PQ85","v":0},{"$f":"PR78*PR84*PR85","v":0},{"$f":"PS78*PS84*PS85","v":0},{"$f":"PT78*PT84*PT85","v":0},{"$f":"PU78*PU84*PU85","v":0},{"$f":"PV78*PV84*PV85","v":0},{"$f":"PW78*PW84*PW85","v":0},{"$f":"PX78*PX84*PX85","v":0},{"$f":"PY78*PY84*PY85","v":0},{"$f":"PZ78*PZ84*PZ85","v":0},{"$f":"QA78*QA84*QA85","v":0},{"$f":"QB78*QB84*QB85","v":0},{"$f":"QC78*QC84*QC85","v":0},{"$f":"QD78*QD84*QD85","v":0},{"$f":"QE78*QE84*QE85","v":0},{"$f":"QF78*QF84*QF85","v":0},{"$f":"QG78*QG84*QG85","v":0},{"$f":"QH78*QH84*QH85","v":0},{"$f":"QI78*QI84*QI85","v":0},{"$f":"QJ78*QJ84*QJ85","v":0},{"$f":"QK78*QK84*QK85","v":0},{"$f":"QL78*QL84*QL85","v":0},{"$f":"QM78*QM84*QM85","v":0},{"$f":"QN78*QN84*QN85","v":0},{"$f":"QO78*QO84*QO85","v":0},{"$f":"QP78*QP84*QP85","v":0},{"$f":"QQ78*QQ84*QQ85","v":0},{"$f":"QR78*QR84*QR85","v":0},{"$f":"QS78*QS84*QS85","v":0},{"$f":"QT78*QT84*QT85","v":0},{"$f":"QU78*QU84*QU85","v":0},{"$f":"QV78*QV84*QV85","v":0},{"$f":"QW78*QW84*QW85","v":0},{"$f":"QX78*QX84*QX85","v":0},{"$f":"QY78*QY84*QY85","v":0},{"$f":"QZ78*QZ84*QZ85","v":0},{"$f":"RA78*RA84*RA85","v":0},{"$f":"RB78*RB84*RB85","v":0},{"$f":"RC78*RC84*RC85","v":0},{"$f":"RD78*RD84*RD85","v":0},{"$f":"RE78*RE84*RE85","v":0},{"$f":"RF78*RF84*RF85","v":0},{"$f":"RG78*RG84*RG85","v":0},{"$f":"RH78*RH84*RH85","v":0},{"$f":"RI78*RI84*RI85","v":0},{"$f":"RJ78*RJ84*RJ85","v":0},{"$f":"RK78*RK84*RK85","v":0},{"$f":"RL78*RL84*RL85","v":0},{"$f":"RM78*RM84*RM85","v":0},{"$f":"RN78*RN84*RN85","v":0},{"$f":"RO78*RO84*RO85","v":0},{"$f":"RP78*RP84*RP85","v":0},{"$f":"RQ78*RQ84*RQ85","v":0},{"$f":"RR78*RR84*RR85","v":0},{"$f":"RS78*RS84*RS85","v":0},{"$f":"RT78*RT84*RT85","v":0},{"$f":"RU78*RU84*RU85","v":0},{"$f":"RV78*RV84*RV85","v":0},{"$f":"RW78*RW84*RW85","v":0},{"$f":"RX78*RX84*RX85","v":0},{"$f":"RY78*RY84*RY85","v":0},{"$f":"RZ78*RZ84*RZ85","v":0},{"$f":"SA78*SA84*SA85","v":0},{"$f":"SB78*SB84*SB85","v":0},{"$f":"SC78*SC84*SC85","v":0},{"$f":"SD78*SD84*SD85","v":0},{"$f":"SE78*SE84*SE85","v":0},{"$f":"SF78*SF84*SF85","v":0},{"$f":"SG78*SG84*SG85","v":0},{"$f":"SH78*SH84*SH85","v":0},{"$f":"SI78*SI84*SI85","v":0},{"$f":"SJ78*SJ84*SJ85","v":0},{"$f":"SK78*SK84*SK85","v":0},{"$f":"SL78*SL84*SL85","v":0},{"$f":"SM78*SM84*SM85","v":0},{"$f":"SN78*SN84*SN85","v":0},{"$f":"SO78*SO84*SO85","v":0}]
[null,null,null,null,"Cash interest",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J86-J79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV86-BV79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH86-EH79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT86-GT79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF86-JF79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR86-LR79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD86-OD79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP86-QP79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total Expenditures without financing",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J89:SO89)","v":52125},null,{"$f":"J48","v":17631.25},25,25,25,25,25,25,25,25,25,25,22637.5,25,25,25,25,25,25,25,25,25,25,25,11331.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total IDC on Senior debt",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J90:SO90)","v":1138.65625},null,{"$f":"J75","v":0},29.385416666666668,29.427083333333332,29.46875,29.510416666666668,29.552083333333332,29.59375,29.635416666666668,29.677083333333332,29.71875,29.760416666666668,29.802083333333332,67.53125,67.572916666666671,67.614583333333329,67.65625,67.697916666666671,67.739583333333329,67.78125,67.822916666666671,67.864583333333329,67.90625,67.947916666666671,67.989583333333329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total IDC on Shareholder debt",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J91:SO91)","v":0},null,{"$f":"J86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total funding requirements",null,{"$f":"SMU","v":"$ 000s"},{"$f":"SUM(H89:H91)","v":53263.65625},null,{"$f":"SUM(J89:J91)","v":17631.25},54.385416666666671,54.427083333333329,54.46875,54.510416666666671,54.552083333333329,54.59375,54.635416666666671,54.677083333333329,54.71875,54.760416666666671,22667.302083333332,92.53125,92.572916666666671,92.614583333333329,92.65625,92.697916666666671,92.739583333333329,92.78125,92.822916666666671,92.864583333333329,92.90625,92.947916666666671,11399.239583333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV89:BV91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH89:EH91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GT89:GT91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JF89:JF91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LR89:LR91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OD89:OD91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QP89:QP91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["SOURCES AND USES OF FUNDS (FOR COPY/PASTE MACRO)"]
[]
[null,"Uses of funds"]
[null,null,null,null,"Total capital expenditures",null,{"$f":"SMU","v":"$ 000s"},{"$f":"H48","v":52125}]
[null,null,null,null,"Interest during construction - Senior debt",null,{"$f":"SMU","v":"$ 000s"},{"$f":"H90","v":1138.65625}]
[null,null,null,null,"Interest during construction - SHL",null,{"$f":"SMU","v":"$ 000s"},{"$f":"H91","v":0}]
[null,null,null,null,"Total project cost",null,{"$f":"SMU","v":"$ 000s"},{"$f":"SUM(H97:H99)","v":53263.65625}]
[]
[null,"Sources of funds"]
[null,null,null,null,{"$f":" InpC!E$89","v":"Debt"},{"$f":" InpC!F$89","v":0.8},{"$f":"SMU","v":"$ 000s"},{"$f":"H$100*$F103","v":42610.925000000003}]
[null,null,null,null,{"$f":" InpC!E$90","v":"Equity"},{"$f":" InpC!F$90","v":0.19999999999999996},{"$f":"SMU","v":"$ 000s"},{"$f":"H$100*$F104","v":10652.731249999997}]
[null,null,null,null,"Total Sources",null,{"$f":"SMU","v":"$ 000s"},{"$f":"SUM(H103:H104)","v":53263.65625}]
[null,null,null,null,"Check",null,"Check",{"$f":"H105=H92","v":true}]
[]
[null,"Equity Allocation"]
[null,null,null,null,{"$f":" InpC!E$102","v":"Shareholder loan as percent of equity"},{"$f":" InpC!F$102","v":0},{"$f":"SMU","v":"$ 000s"},{"$f":"H$104*$F109","v":0}]
[null,null,null,null,"Other direct investment",{"$f":"1-F109","v":1},{"$f":"SMU","v":"$ 000s"},{"$f":"H$104*$F110","v":10652.731249999997}]
[]
[]
["END"]

{"sheet":"Ops","index":5,"n_rows":208,"n_cols":509,"rows_kept":208,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"Ops - Base case 1"}]
[null,null,null,null,"Semi-Annual start date",{"$f":" Check!$F$9","v":0},"Error chks",null,null,{"$f":"Time!J90","v":"2023-01-01"},{"$f":"Time!K90","v":"2023-02-01"},{"$f":"Time!L90","v":"2023-03-01"},{"$f":"Time!M90","v":"2023-04-01"},{"$f":"Time!N90","v":"2023-05-01"},{"$f":"Time!O90","v":"2023-06-01"},{"$f":"Time!P90","v":"2023-07-01"},{"$f":"Time!Q90","v":"2023-08-01"},{"$f":"Time!R90","v":"2023-09-01"},{"$f":"Time!S90","v":"2023-10-01"},{"$f":"Time!T90","v":"2023-11-01"},{"$f":"Time!U90","v":"2023-12-01"},{"$f":"Time!V90","v":"2024-01-01"},{"$f":"Time!W90","v":"2024-02-01"},{"$f":"Time!X90","v":"2024-03-01"},{"$f":"Time!Y90","v":"2024-04-01"},{"$f":"Time!Z90","v":"2024-05-01"},{"$f":"Time!AA90","v":"2024-06-01"},{"$f":"Time!AB90","v":"2024-07-01"},{"$f":"Time!AC90","v":"2024-08-01"},{"$f":"Time!AD90","v":"2024-09-01"},{"$f":"Time!AE90","v":"2024-10-01"},{"$f":"Time!AF90","v":"2024-11-01"},{"$f":"Time!AG90","v":"2024-12-01"},{"$f":"Time!AH90","v":"2025-01-01"},{"$f":"Time!AI90","v":"2025-07-01"},{"$f":"Time!AJ90","v":"2026-01-01"},{"$f":"Time!AK90","v":"2026-07-01"},{"$f":"Time!AL90","v":"2027-01-01"},{"$f":"Time!AM90","v":"2027-07-01"},{"$f":"Time!AN90","v":"2028-01-01"},{"$f":"Time!AO90","v":"2028-07-01"},{"$f":"Time!AP90","v":"2029-01-01"},{"$f":"Time!AQ90","v":"2029-07-01"},{"$f":"Time!AR90","v":"2030-01-01"},{"$f":"Time!AS90","v":"2030-07-01"},{"$f":"Time!AT90","v":"2031-01-01"},{"$f":"Time!AU90","v":"2031-07-01"},{"$f":"Time!AV90","v":"2032-01-01"},{"$f":"Time!AW90","v":"2032-07-01"},{"$f":"Time!AX90","v":"2033-01-01"},{"$f":"Time!AY90","v":"2033-07-01"},{"$f":"Time!AZ90","v":"2034-01-01"},{"$f":"Time!BA90","v":"2034-07-01"},{"$f":"Time!BB90","v":"2035-01-01"},{"$f":"Time!BC90","v":"2035-07-01"},{"$f":"Time!BD90","v":"2036-01-01"},{"$f":"Time!BE90","v":"2036-07-01"},{"$f":"Time!BF90","v":"2037-01-01"},{"$f":"Time!BG90","v":"2037-07-01"},{"$f":"Time!BH90","v":"2038-01-01"},{"$f":"Time!BI90","v":"2038-07-01"},{"$f":"Time!BJ90","v":"2039-01-01"},{"$f":"Time!BK90","v":"2039-07-01"},{"$f":"Time!BL90","v":"2040-01-01"},{"$f":"Time!BM90","v":"2040-07-01"},{"$f":"Time!BN90","v":"2041-01-01"},{"$f":"Time!BO90","v":"2041-07-01"},{"$f":"Time!BP90","v":"2042-01-01"},{"$f":"Time!BQ90","v":"2042-07-01"},{"$f":"Time!BR90","v":"2043-01-01"},{"$f":"Time!BS90","v":"2043-07-01"},{"$f":"Time!BT90","v":"2044-01-01"},{"$f":"Time!BU90","v":"2044-07-01"},{"$f":"Time!BV90","v":"2045-01-01"},{"$f":"Time!BW90","v":"2045-07-01"},{"$f":"Time!BX90","v":"2046-01-01"},{"$f":"Time!BY90","v":"2046-07-01"},{"$f":"Time!BZ90","v":"2047-01-01"},{"$f":"Time!CA90","v":"2047-07-01"},{"$f":"Time!CB90","v":"2048-01-01"},{"$f":"Time!CC90","v":"2048-07-01"},{"$f":"Time!CD90","v":"2049-01-01"},{"$f":"Time!CE90","v":"2049-07-01"},{"$f":"Time!CF90","v":"2050-01-01"},{"$f":"Time!CG90","v":"2050-07-01"},{"$f":"Time!CH90","v":"2051-01-01"},{"$f":"Time!CI90","v":"2051-07-01"},{"$f":"Time!CJ90","v":"2052-01-01"},{"$f":"Time!CK90","v":"2052-07-01"},{"$f":"Time!CL90","v":"2053-01-01"},{"$f":"Time!CM90","v":"2053-07-01"},{"$f":"Time!CN90","v":"2054-01-01"},{"$f":"Time!CO90","v":"2054-07-01"},{"$f":"Time!CP90","v":"2055-01-01"},{"$f":"Time!CQ90","v":"2055-07-01"},{"$f":"Time!CR90","v":"2056-01-01"},{"$f":"Time!CS90","v":"2056-07-01"},{"$f":"Time!CT90","v":"2057-01-01"},{"$f":"Time!CU90","v":"2057-07-01"},{"$f":"Time!CV90","v":"2058-01-01"},{"$f":"Time!CW90","v":"2058-07-01"},{"$f":"Time!CX90","v":"2059-01-01"},{"$f":"Time!CY90","v":"2059-07-01"},{"$f":"Time!CZ90","v":"2060-01-01"},{"$f":"Time!DA90","v":"2060-07-01"},{"$f":"Time!DB90","v":"2061-01-01"},{"$f":"Time!DC90","v":"2061-07-01"},{"$f":"Time!DD90","v":"2062-01-01"},{"$f":"Time!DE90","v":"2062-07-01"},{"$f":"Time!DF90","v":"2063-01-01"},{"$f":"Time!DG90","v":"2063-07-01"},{"$f":"Time!DH90","v":"2064-01-01"},{"$f":"Time!DI90","v":"2064-07-01"},{"$f":"Time!DJ90","v":"2065-01-01"},{"$f":"Time!DK90","v":"2065-07-01"},{"$f":"Time!DL90","v":"2066-01-01"},{"$f":"Time!DM90","v":"2066-07-01"},{"$f":"Time!DN90","v":"2067-01-01"},{"$f":"Time!DO90","v":"2067-07-01"},{"$f":"Time!DP90","v":"2068-01-01"},{"$f":"Time!DQ90","v":"2068-07-01"},{"$f":"Time!DR90","v":"2069-01-01"},{"$f":"Time!DS90","v":"2069-07-01"},{"$f":"Time!DT90","v":"2070-01-01"},{"$f":"Time!DU90","v":"2070-07-01"},{"$f":"Time!DV90","v":"2071-01-01"},{"$f":"Time!DW90","v":"2071-07-01"},{"$f":"Time!DX90","v":"2072-01-01"},{"$f":"Time!DY90","v":"2072-07-01"},{"$f":"Time!DZ90","v":"2073-01-01"},{"$f":"Time!EA90","v":"2073-07-01"},{"$f":"Time!EB90","v":"2074-01-01"},{"$f":"Time!EC90","v":"2074-07-01"},{"$f":"Time!ED90","v":"2075-01-01"},{"$f":"Time!EE90","v":"2075-07-01"},{"$f":"Time!EF90","v":"2076-01-01"},{"$f":"Time!EG90","v":"2076-07-01"},{"$f":"Time!EH90","v":"2077-01-01"},{"$f":"Time!EI90","v":"2077-07-01"},{"$f":"Time!EJ90","v":"2078-01-01"},{"$f":"Time!EK90","v":"2078-07-01"},{"$f":"Time!EL90","v":"2079-01-01"},{"$f":"Time!EM90","v":"2079-07-01"},{"$f":"Time!EN90","v":"2080-01-01"},{"$f":"Time!EO90","v":"2080-07-01"},{"$f":"Time!EP90","v":"2081-01-01"},{"$f":"Time!EQ90","v":"2081-07-01"},{"$f":"Time!ER90","v":"2082-01-01"},{"$f":"Time!ES90","v":"2082-07-01"},{"$f":"Time!ET90","v":"2083-01-01"},{"$f":"Time!EU90","v":"2083-07-01"},{"$f":"Time!EV90","v":"2084-01-01"},{"$f":"Time!EW90","v":"2084-07-01"},{"$f":"Time!EX90","v":"2085-01-01"},{"$f":"Time!EY90","v":"2085-07-01"},{"$f":"Time!EZ90","v":"2086-01-01"},{"$f":"Time!FA90","v":"2086-07-01"},{"$f":"Time!FB90","v":"2087-01-01"},{"$f":"Time!FC90","v":"2087-07-01"},{"$f":"Time!FD90","v":"2088-01-01"},{"$f":"Time!FE90","v":"2088-07-01"},{"$f":"Time!FF90","v":"2089-01-01"},{"$f":"Time!FG90","v":"2089-07-01"},{"$f":"Time!FH90","v":"2090-01-01"},{"$f":"Time!FI90","v":"2090-07-01"},{"$f":"Time!FJ90","v":"2091-01-01"},{"$f":"Time!FK90","v":"2091-07-01"},{"$f":"Time!FL90","v":"2092-01-01"},{"$f":"Time!FM90","v":"2092-07-01"},{"$f":"Time!FN90","v":"2093-01-01"},{"$f":"Time!FO90","v":"2093-07-01"},{"$f":"Time!FP90","v":"2094-01-01"},{"$f":"Time!FQ90","v":"2094-07-01"},{"$f":"Time!FR90","v":"2095-01-01"},{"$f":"Time!FS90","v":"2095-07-01"},{"$f":"Time!FT90","v":"2096-01-01"},{"$f":"Time!FU90","v":"2096-07-01"},{"$f":"Time!FV90","v":"2097-01-01"},{"$f":"Time!FW90","v":"2097-07-01"},{"$f":"Time!FX90","v":"2098-01-01"},{"$f":"Time!FY90","v":"2098-07-01"},{"$f":"Time!FZ90","v":"2099-01-01"},{"$f":"Time!GA90","v":"2099-07-01"},{"$f":"Time!GB90","v":"2100-01-01"},{"$f":"Time!GC90","v":"2100-07-01"},{"$f":"Time!GD90","v":"2101-01-01"},{"$f":"Time!GE90","v":"2101-07-01"},{"$f":"Time!GF90","v":"2102-01-01"},{"$f":"Time!GG90","v":"2102-07-01"},{"$f":"Time!GH90","v":"2103-01-01"},{"$f":"Time!GI90","v":"2103-07-01"},{"$f":"Time!GJ90","v":"2104-01-01"},{"$f":"Time!GK90","v":"2104-07-01"},{"$f":"Time!GL90","v":"2105-01-01"},{"$f":"Time!GM90","v":"2105-07-01"},{"$f":"Time!GN90","v":"2106-01-01"},{"$f":"Time!GO90","v":"2106-07-01"},{"$f":"Time!GP90","v":"2107-01-01"},{"$f":"Time!GQ90","v":"2107-07-01"},{"$f":"Time!GR90","v":"2108-01-01"},{"$f":"Time!GS90","v":"2108-07-01"},{"$f":"Time!GT90","v":"2109-01-01"},{"$f":"Time!GU90","v":"2109-07-01"},{"$f":"Time!GV90","v":"2110-01-01"},{"$f":"Time!GW90","v":"2110-07-01"},{"$f":"Time!GX90","v":"2111-01-01"},{"$f":"Time!GY90","v":"2111-07-01"},{"$f":"Time!GZ90","v":"2112-01-01"},{"$f":"Time!HA90","v":"2112-07-01"},{"$f":"Time!HB90","v":"2113-01-01"},{"$f":"Time!HC90","v":"2113-07-01"},{"$f":"Time!HD90","v":"2114-01-01"},{"$f":"Time!HE90","v":"2114-07-01"},{"$f":"Time!HF90","v":"2115-01-01"},{"$f":"Time!HG90","v":"2115-07-01"},{"$f":"Time!HH90","v":"2116-01-01"},{"$f":"Time!HI90","v":"2116-07-01"},{"$f":"Time!HJ90","v":"2117-01-01"},{"$f":"Time!HK90","v":"2117-07-01"},{"$f":"Time!HL90","v":"2118-01-01"},{"$f":"Time!HM90","v":"2118-07-01"},{"$f":"Time!HN90","v":"2119-01-01"},{"$f":"Time!HO90","v":"2119-07-01"},{"$f":"Time!HP90","v":"2120-01-01"},{"$f":"Time!HQ90","v":"2120-07-01"},{"$f":"Time!HR90","v":"2121-01-01"},{"$f":"Time!HS90","v":"2121-07-01"},{"$f":"Time!HT90","v":"2122-01-01"},{"$f":"Time!HU90","v":"2122-07-01"},{"$f":"Time!HV90","v":"2123-01-01"},{"$f":"Time!HW90","v":"2123-07-01"},{"$f":"Time!HX90","v":"2124-01-01"},{"$f":"Time!HY90","v":"2124-07-01"},{"$f":"Time!HZ90","v":"2125-01-01"},{"$f":"Time!IA90","v":"2125-07-01"},{"$f":"Time!IB90","v":"2126-01-01"},{"$f":"Time!IC90","v":"2126-07-01"},{"$f":"Time!ID90","v":"2127-01-01"},{"$f":"Time!IE90","v":"2127-07-01"},{"$f":"Time!IF90","v":"2128-01-01"},{"$f":"Time!IG90","v":"2128-07-01"},{"$f":"Time!IH90","v":"2129-01-01"},{"$f":"Time!II90","v":"2129-07-01"},{"$f":"Time!IJ90","v":"2130-01-01"},{"$f":"Time!IK90","v":"2130-07-01"},{"$f":"Time!IL90","v":"2131-01-01"},{"$f":"Time!IM90","v":"2131-07-01"},{"$f":"Time!IN90","v":"2132-01-01"},{"$f":"Time!IO90","v":"2132-07-01"},{"$f":"Time!IP90","v":"2133-01-01"},{"$f":"Time!IQ90","v":"2133-07-01"},{"$f":"Time!IR90","v":"2134-01-01"},{"$f":"Time!IS90","v":"2134-07-01"},{"$f":"Time!IT90","v":"2135-01-01"},{"$f":"Time!IU90","v":"2135-07-01"},{"$f":"Time!IV90","v":"2136-01-01"},{"$f":"Time!IW90","v":"2136-07-01"},{"$f":"Time!IX90","v":"2137-01-01"},{"$f":"Time!IY90","v":"2137-07-01"},{"$f":"Time!IZ90","v":"2138-01-01"},{"$f":"Time!JA90","v":"2138-07-01"},{"$f":"Time!JB90","v":"2139-01-01"},{"$f":"Time!JC90","v":"2139-07-01"},{"$f":"Time!JD90","v":"2140-01-01"},{"$f":"Time!JE90","v":"2140-07-01"},{"$f":"Time!JF90","v":"2141-01-01"},{"$f":"Time!JG90","v":"2141-07-01"},{"$f":"Time!JH90","v":"2142-01-01"},{"$f":"Time!JI90","v":"2142-07-01"},{"$f":"Time!JJ90","v":"2143-01-01"},{"$f":"Time!JK90","v":"2143-07-01"},{"$f":"Time!JL90","v":"2144-01-01"},{"$f":"Time!JM90","v":"2144-07-01"},{"$f":"Time!JN90","v":"2145-01-01"},{"$f":"Time!JO90","v":"2145-07-01"},{"$f":"Time!JP90","v":"2146-01-01"},{"$f":"Time!JQ90","v":"2146-07-01"},{"$f":"Time!JR90","v":"2147-01-01"},{"$f":"Time!JS90","v":"2147-07-01"},{"$f":"Time!JT90","v":"2148-01-01"},{"$f":"Time!JU90","v":"2148-07-01"},{"$f":"Time!JV90","v":"2149-01-01"},{"$f":"Time!JW90","v":"2149-07-01"},{"$f":"Time!JX90","v":"2150-01-01"},{"$f":"Time!JY90","v":"2150-07-01"},{"$f":"Time!JZ90","v":"2151-01-01"},{"$f":"Time!KA90","v":"2151-07-01"},{"$f":"Time!KB90","v":"2152-01-01"},{"$f":"Time!KC90","v":"2152-07-01"},{"$f":"Time!KD90","v":"2153-01-01"},{"$f":"Time!KE90","v":"2153-07-01"},{"$f":"Time!KF90","v":"2154-01-01"},{"$f":"Time!KG90","v":"2154-07-01"},{"$f":"Time!KH90","v":"2155-01-01"},{"$f":"Time!KI90","v":"2155-07-01"},{"$f":"Time!KJ90","v":"2156-01-01"},{"$f":"Time!KK90","v":"2156-07-01"},{"$f":"Time!KL90","v":"2157-01-01"},{"$f":"Time!KM90","v":"2157-07-01"},{"$f":"Time!KN90","v":"2158-01-01"},{"$f":"Time!KO90","v":"2158-07-01"},{"$f":"Time!KP90","v":"2159-01-01"},{"$f":"Time!KQ90","v":"2159-07-01"},{"$f":"Time!KR90","v":"2160-01-01"},{"$f":"Time!KS90","v":"2160-07-01"},{"$f":"Time!KT90","v":"2161-01-01"},{"$f":"Time!KU90","v":"2161-07-01"},{"$f":"Time!KV90","v":"2162-01-01"},{"$f":"Time!KW90","v":"2162-07-01"},{"$f":"Time!KX90","v":"2163-01-01"},{"$f":"Time!KY90","v":"2163-07-01"},{"$f":"Time!KZ90","v":"2164-01-01"},{"$f":"Time!LA90","v":"2164-07-01"},{"$f":"Time!LB90","v":"2165-01-01"},{"$f":"Time!LC90","v":"2165-07-01"},{"$f":"Time!LD90","v":"2166-01-01"},{"$f":"Time!LE90","v":"2166-07-01"},{"$f":"Time!LF90","v":"2167-01-01"},{"$f":"Time!LG90","v":"2167-07-01"},{"$f":"Time!LH90","v":"2168-01-01"},{"$f":"Time!LI90","v":"2168-07-01"},{"$f":"Time!LJ90","v":"2169-01-01"},{"$f":"Time!LK90","v":"2169-07-01"},{"$f":"Time!LL90","v":"2170-01-01"},{"$f":"Time!LM90","v":"2170-07-01"},{"$f":"Time!LN90","v":"2171-01-01"},{"$f":"Time!LO90","v":"2171-07-01"},{"$f":"Time!LP90","v":"2172-01-01"},{"$f":"Time!LQ90","v":"2172-07-01"},{"$f":"Time!LR90","v":"2173-01-01"},{"$f":"Time!LS90","v":"2173-07-01"},{"$f":"Time!LT90","v":"2174-01-01"},{"$f":"Time!LU90","v":"2174-07-01"},{"$f":"Time!LV90","v":"2175-01-01"},{"$f":"Time!LW90","v":"2175-07-01"},{"$f":"Time!LX90","v":"2176-01-01"},{"$f":"Time!LY90","v":"2176-07-01"},{"$f":"Time!LZ90","v":"2177-01-01"},{"$f":"Time!MA90","v":"2177-07-01"},{"$f":"Time!MB90","v":"2178-01-01"},{"$f":"Time!MC90","v":"2178-07-01"},{"$f":"Time!MD90","v":"2179-01-01"},{"$f":"Time!ME90","v":"2179-07-01"},{"$f":"Time!MF90","v":"2180-01-01"},{"$f":"Time!MG90","v":"2180-07-01"},{"$f":"Time!MH90","v":"2181-01-01"},{"$f":"Time!MI90","v":"2181-07-01"},{"$f":"Time!MJ90","v":"2182-01-01"},{"$f":"Time!MK90","v":"2182-07-01"},{"$f":"Time!ML90","v":"2183-01-01"},{"$f":"Time!MM90","v":"2183-07-01"},{"$f":"Time!MN90","v":"2184-01-01"},{"$f":"Time!MO90","v":"2184-07-01"},{"$f":"Time!MP90","v":"2185-01-01"},{"$f":"Time!MQ90","v":"2185-07-01"},{"$f":"Time!MR90","v":"2186-01-01"},{"$f":"Time!MS90","v":"2186-07-01"},{"$f":"Time!MT90","v":"2187-01-01"},{"$f":"Time!MU90","v":"2187-07-01"},{"$f":"Time!MV90","v":"2188-01-01"},{"$f":"Time!MW90","v":"2188-07-01"},{"$f":"Time!MX90","v":"2189-01-01"},{"$f":"Time!MY90","v":"2189-07-01"},{"$f":"Time!MZ90","v":"2190-01-01"},{"$f":"Time!NA90","v":"2190-07-01"},{"$f":"Time!NB90","v":"2191-01-01"},{"$f":"Time!NC90","v":"2191-07-01"},{"$f":"Time!ND90","v":"2192-01-01"},{"$f":"Time!NE90","v":"2192-07-01"},{"$f":"Time!NF90","v":"2193-01-01"},{"$f":"Time!NG90","v":"2193-07-01"},{"$f":"Time!NH90","v":"2194-01-01"},{"$f":"Time!NI90","v":"2194-07-01"},{"$f":"Time!NJ90","v":"2195-01-01"},{"$f":"Time!NK90","v":"2195-07-01"},{"$f":"Time!NL90","v":"2196-01-01"},{"$f":"Time!NM90","v":"2196-07-01"},{"$f":"Time!NN90","v":"2197-01-01"},{"$f":"Time!NO90","v":"2197-07-01"},{"$f":"Time!NP90","v":"2198-01-01"},{"$f":"Time!NQ90","v":"2198-07-01"},{"$f":"Time!NR90","v":"2199-01-01"},{"$f":"Time!NS90","v":"2199-07-01"},{"$f":"Time!NT90","v":"2200-01-01"},{"$f":"Time!NU90","v":"2200-07-01"},{"$f":"Time!NV90","v":"2201-01-01"},{"$f":"Time!NW90","v":"2201-07-01"},{"$f":"Time!NX90","v":"2202-01-01"},{"$f":"Time!NY90","v":"2202-07-01"},{"$f":"Time!NZ90","v":"2203-01-01"},{"$f":"Time!OA90","v":"2203-07-01"},{"$f":"Time!OB90","v":"2204-01-01"},{"$f":"Time!OC90","v":"2204-07-01"},{"$f":"Time!OD90","v":"2205-01-01"},{"$f":"Time!OE90","v":"2205-07-01"},{"$f":"Time!OF90","v":"2206-01-01"},{"$f":"Time!OG90","v":"2206-07-01"},{"$f":"Time!OH90","v":"2207-01-01"},{"$f":"Time!OI90","v":"2207-07-01"},{"$f":"Time!OJ90","v":"2208-01-01"},{"$f":"Time!OK90","v":"2208-07-01"},{"$f":"Time!OL90","v":"2209-01-01"},{"$f":"Time!OM90","v":"2209-07-01"},{"$f":"Time!ON90","v":"2210-01-01"},{"$f":"Time!OO90","v":"2210-07-01"},{"$f":"Time!OP90","v":"2211-01-01"},{"$f":"Time!OQ90","v":"2211-07-01"},{"$f":"Time!OR90","v":"2212-01-01"},{"$f":"Time!OS90","v":"2212-07-01"},{"$f":"Time!OT90","v":"2213-01-01"},{"$f":"Time!OU90","v":"2213-07-01"},{"$f":"Time!OV90","v":"2214-01-01"},{"$f":"Time!OW90","v":"2214-07-01"},{"$f":"Time!OX90","v":"2215-01-01"},{"$f":"Time!OY90","v":"2215-07-01"},{"$f":"Time!OZ90","v":"2216-01-01"},{"$f":"Time!PA90","v":"2216-07-01"},{"$f":"Time!PB90","v":"2217-01-01"},{"$f":"Time!PC90","v":"2217-07-01"},{"$f":"Time!PD90","v":"2218-01-01"},{"$f":"Time!PE90","v":"2218-07-01"},{"$f":"Time!PF90","v":"2219-01-01"},{"$f":"Time!PG90","v":"2219-07-01"},{"$f":"Time!PH90","v":"2220-01-01"},{"$f":"Time!PI90","v":"2220-07-01"},{"$f":"Time!PJ90","v":"2221-01-01"},{"$f":"Time!PK90","v":"2221-07-01"},{"$f":"Time!PL90","v":"2222-01-01"},{"$f":"Time!PM90","v":"2222-07-01"},{"$f":"Time!PN90","v":"2223-01-01"},{"$f":"Time!PO90","v":"2223-07-01"},{"$f":"Time!PP90","v":"2224-01-01"},{"$f":"Time!PQ90","v":"2224-07-01"},{"$f":"Time!PR90","v":"2225-01-01"},{"$f":"Time!PS90","v":"2225-07-01"},{"$f":"Time!PT90","v":"2226-01-01"},{"$f":"Time!PU90","v":"2226-07-01"},{"$f":"Time!PV90","v":"2227-01-01"},{"$f":"Time!PW90","v":"2227-07-01"},{"$f":"Time!PX90","v":"2228-01-01"},{"$f":"Time!PY90","v":"2228-07-01"},{"$f":"Time!PZ90","v":"2229-01-01"},{"$f":"Time!QA90","v":"2229-07-01"},{"$f":"Time!QB90","v":"2230-01-01"},{"$f":"Time!QC90","v":"2230-07-01"},{"$f":"Time!QD90","v":"2231-01-01"},{"$f":"Time!QE90","v":"2231-07-01"},{"$f":"Time!QF90","v":"2232-01-01"},{"$f":"Time!QG90","v":"2232-07-01"},{"$f":"Time!QH90","v":"2233-01-01"},{"$f":"Time!QI90","v":"2233-07-01"},{"$f":"Time!QJ90","v":"2234-01-01"},{"$f":"Time!QK90","v":"2234-07-01"},{"$f":"Time!QL90","v":"2235-01-01"},{"$f":"Time!QM90","v":"2235-07-01"},{"$f":"Time!QN90","v":"2236-01-01"},{"$f":"Time!QO90","v":"2236-07-01"},{"$f":"Time!QP90","v":"2237-01-01"},{"$f":"Time!QQ90","v":"2237-07-01"},{"$f":"Time!QR90","v":"2238-01-01"},{"$f":"Time!QS90","v":"2238-07-01"},{"$f":"Time!QT90","v":"2239-01-01"},{"$f":"Time!QU90","v":"2239-07-01"},{"$f":"Time!QV90","v":"2240-01-01"},{"$f":"Time!QW90","v":"2240-07-01"},{"$f":"Time!QX90","v":"2241-01-01"},{"$f":"Time!QY90","v":"2241-07-01"},{"$f":"Time!QZ90","v":"2242-01-01"},{"$f":"Time!RA90","v":"2242-07-01"},{"$f":"Time!RB90","v":"2243-01-01"},{"$f":"Time!RC90","v":"2243-07-01"},{"$f":"Time!RD90","v":"2244-01-01"},{"$f":"Time!RE90","v":"2244-07-01"},{"$f":"Time!RF90","v":"2245-01-01"},{"$f":"Time!RG90","v":"2245-07-01"},{"$f":"Time!RH90","v":"2246-01-01"},{"$f":"Time!RI90","v":"2246-07-01"},{"$f":"Time!RJ90","v":"2247-01-01"},{"$f":"Time!RK90","v":"2247-07-01"},{"$f":"Time!RL90","v":"2248-01-01"},{"$f":"Time!RM90","v":"2248-07-01"},{"$f":"Time!RN90","v":"2249-01-01"},{"$f":"Time!RO90","v":"2249-07-01"},{"$f":"Time!RP90","v":"2250-01-01"},{"$f":"Time!RQ90","v":"2250-07-01"},{"$f":"Time!RR90","v":"2251-01-01"},{"$f":"Time!RS90","v":"2251-07-01"},{"$f":"Time!RT90","v":"2252-01-01"},{"$f":"Time!RU90","v":"2252-07-01"},{"$f":"Time!RV90","v":"2253-01-01"},{"$f":"Time!RW90","v":"2253-07-01"},{"$f":"Time!RX90","v":"2254-01-01"},{"$f":"Time!RY90","v":"2254-07-01"},{"$f":"Time!RZ90","v":"2255-01-01"},{"$f":"Time!SA90","v":"2255-07-01"},{"$f":"Time!SB90","v":"2256-01-01"},{"$f":"Time!SC90","v":"2256-07-01"},{"$f":"Time!SD90","v":"2257-01-01"},{"$f":"Time!SE90","v":"2257-07-01"},{"$f":"Time!SF90","v":"2258-01-01"},{"$f":"Time!SG90","v":"2258-07-01"},{"$f":"Time!SH90","v":"2259-01-01"},{"$f":"Time!SI90","v":"2259-07-01"},{"$f":"Time!SJ90","v":"2260-01-01"},{"$f":"Time!SK90","v":"2260-07-01"},{"$f":"Time!SL90","v":"2261-01-01"},{"$f":"Time!SM90","v":"2261-07-01"},{"$f":"Time!SN90","v":"2262-01-01"},{"$f":"Time!SO90","v":"2262-07-01"}]
[null,null,null,null,"Model period beginning - M",{"$f":" Check!$F$9","v":0},"Error chks",null,null,{"$f":"Time!J4","v":"2023-01-01"},{"$f":"Time!K4","v":"2023-02-01"},{"$f":"Time!L4","v":"2023-03-01"},{"$f":"Time!M4","v":"2023-04-01"},{"$f":"Time!N4","v":"2023-05-01"},{"$f":"Time!O4","v":"2023-06-01"},{"$f":"Time!P4","v":"2023-07-01"},{"$f":"Time!Q4","v":"2023-08-01"},{"$f":"Time!R4","v":"2023-09-01"},{"$f":"Time!S4","v":"2023-10-01"},{"$f":"Time!T4","v":"2023-11-01"},{"$f":"Time!U4","v":"2023-12-01"},{"$f":"Time!V4","v":"2024-01-01"},{"$f":"Time!W4","v":"2024-02-01"},{"$f":"Time!X4","v":"2024-03-01"},{"$f":"Time!Y4","v":"2024-04-01"},{"$f":"Time!Z4","v":"2024-05-01"},{"$f":"Time!AA4","v":"2024-06-01"},{"$f":"Time!AB4","v":"2024-07-01"},{"$f":"Time!AC4","v":"2024-08-01"},{"$f":"Time!AD4","v":"2024-09-01"},{"$f":"Time!AE4","v":"2024-10-01"},{"$f":"Time!AF4","v":"2024-11-01"},{"$f":"Time!AG4","v":"2024-12-01"},{"$f":"Time!AH4","v":"2025-01-01"},{"$f":"Time!AI4","v":"2025-02-01"},{"$f":"Time!AJ4","v":"2025-03-01"},{"$f":"Time!AK4","v":"2025-04-01"},{"$f":"Time!AL4","v":"2025-05-01"},{"$f":"Time!AM4","v":"2025-06-01"},{"$f":"Time!AN4","v":"2025-07-01"},{"$f":"Time!AO4","v":"2025-08-01"},{"$f":"Time!AP4","v":"2025-09-01"},{"$f":"Time!AQ4","v":"2025-10-01"},{"$f":"Time!AR4","v":"2025-11-01"},{"$f":"Time!AS4","v":"2025-12-01"},{"$f":"Time!AT4","v":"2026-01-01"},{"$f":"Time!AU4","v":"2026-02-01"},{"$f":"Time!AV4","v":"2026-03-01"},{"$f":"Time!AW4","v":"2026-04-01"},{"$f":"Time!AX4","v":"2026-05-01"},{"$f":"Time!AY4","v":"2026-06-01"},{"$f":"Time!AZ4","v":"2026-07-01"},{"$f":"Time!BA4","v":"2026-08-01"},{"$f":"Time!BB4","v":"2026-09-01"},{"$f":"Time!BC4","v":"2026-10-01"},{"$f":"Time!BD4","v":"2026-11-01"},{"$f":"Time!BE4","v":"2026-12-01"},{"$f":"Time!BF4","v":"2027-01-01"},{"$f":"Time!BG4","v":"2027-02-01"},{"$f":"Time!BH4","v":"2027-03-01"},{"$f":"Time!BI4","v":"2027-04-01"},{"$f":"Time!BJ4","v":"2027-05-01"},{"$f":"Time!BK4","v":"2027-06-01"},{"$f":"Time!BL4","v":"2027-07-01"},{"$f":"Time!BM4","v":"2027-08-01"},{"$f":"Time!BN4","v":"2027-09-01"},{"$f":"Time!BO4","v":"2027-10-01"},{"$f":"Time!BP4","v":"2027-11-01"},{"$f":"Time!BQ4","v":"2027-12-01"},{"$f":"Time!BR4","v":"2028-01-01"},{"$f":"Time!BS4","v":"2028-02-01"},{"$f":"Time!BT4","v":"2028-03-01"},{"$f":"Time!BU4","v":"2028-04-01"},{"$f":"Time!BV4","v":"2028-05-01"},{"$f":"Time!BW4","v":"2028-06-01"},{"$f":"Time!BX4","v":"2028-07-01"},{"$f":"Time!BY4","v":"2028-08-01"},{"$f":"Time!BZ4","v":"2028-09-01"},{"$f":"Time!CA4","v":"2028-10-01"},{"$f":"Time!CB4","v":"2028-11-01"},{"$f":"Time!CC4","v":"2028-12-01"},{"$f":"Time!CD4","v":"2029-01-01"},{"$f":"Time!CE4","v":"2029-02-01"},{"$f":"Time!CF4","v":"2029-03-01"},{"$f":"Time!CG4","v":"2029-04-01"},{"$f":"Time!CH4","v":"2029-05-01"},{"$f":"Time!CI4","v":"2029-06-01"},{"$f":"Time!CJ4","v":"2029-07-01"},{"$f":"Time!CK4","v":"2029-08-01"},{"$f":"Time!CL4","v":"2029-09-01"},{"$f":"Time!CM4","v":"2029-10-01"},{"$f":"Time!CN4","v":"2029-11-01"},{"$f":"Time!CO4","v":"2029-12-01"},{"$f":"Time!CP4","v":"2030-01-01"},{"$f":"Time!CQ4","v":"2030-02-01"},{"$f":"Time!CR4","v":"2030-03-01"},{"$f":"Time!CS4","v":"2030-04-01"},{"$f":"Time!CT4","v":"2030-05-01"},{"$f":"Time!CU4","v":"2030-06-01"},{"$f":"Time!CV4","v":"2030-07-01"},{"$f":"Time!CW4","v":"2030-08-01"},{"$f":"Time!CX4","v":"2030-09-01"},{"$f":"Time!CY4","v":"2030-10-01"},{"$f":"Time!CZ4","v":"2030-11-01"},{"$f":"Time!DA4","v":"2030-12-01"},{"$f":"Time!DB4","v":"2031-01-01"},{"$f":"Time!DC4","v":"2031-02-01"},{"$f":"Time!DD4","v":"2031-03-01"},{"$f":"Time!DE4","v":"2031-04-01"},{"$f":"Time!DF4","v":"2031-05-01"},{"$f":"Time!DG4","v":"2031-06-01"},{"$f":"Time!DH4","v":"2031-07-01"},{"$f":"Time!DI4","v":"2031-08-01"},{"$f":"Time!DJ4","v":"2031-09-01"},{"$f":"Time!DK4","v":"2031-10-01"},{"$f":"Time!DL4","v":"2031-11-01"},{"$f":"Time!DM4","v":"2031-12-01"},{"$f":"Time!DN4","v":"2032-01-01"},{"$f":"Time!DO4","v":"2032-02-01"},{"$f":"Time!DP4","v":"2032-03-01"},{"$f":"Time!DQ4","v":"2032-04-01"},{"$f":"Time!DR4","v":"2032-05-01"},{"$f":"Time!DS4","v":"2032-06-01"},{"$f":"Time!DT4","v":"2032-07-01"},{"$f":"Time!DU4","v":"2032-08-01"},{"$f":"Time!DV4","v":"2032-09-01"},{"$f":"Time!DW4","v":"2032-10-01"},{"$f":"Time!DX4","v":"2032-11-01"},{"$f":"Time!DY4","v":"2032-12-01"},{"$f":"Time!DZ4","v":"2033-01-01"},{"$f":"Time!EA4","v":"2033-02-01"},{"$f":"Time!EB4","v":"2033-03-01"},{"$f":"Time!EC4","v":"2033-04-01"},{"$f":"Time!ED4","v":"2033-05-01"},{"$f":"Time!EE4","v":"2033-06-01"},{"$f":"Time!EF4","v":"2033-07-01"},{"$f":"Time!EG4","v":"2033-08-01"},{"$f":"Time!EH4","v":"2033-09-01"},{"$f":"Time!EI4","v":"2033-10-01"},{"$f":"Time!EJ4","v":"2033-11-01"},{"$f":"Time!EK4","v":"2033-12-01"},{"$f":"Time!EL4","v":"2034-01-01"},{"$f":"Time!EM4","v":"2034-02-01"},{"$f":"Time!EN4","v":"2034-03-01"},{"$f":"Time!EO4","v":"2034-04-01"},{"$f":"Time!EP4","v":"2034-05-01"},{"$f":"Time!EQ4","v":"2034-06-01"},{"$f":"Time!ER4","v":"2034-07-01"},{"$f":"Time!ES4","v":"2034-08-01"},{"$f":"Time!ET4","v":"2034-09-01"},{"$f":"Time!EU4","v":"2034-10-01"},{"$f":"Time!EV4","v":"2034-11-01"},{"$f":"Time!EW4","v":"2034-12-01"},{"$f":"Time!EX4","v":"2035-01-01"},{"$f":"Time!EY4","v":"2035-02-01"},{"$f":"Time!EZ4","v":"2035-03-01"},{"$f":"Time!FA4","v":"2035-04-01"},{"$f":"Time!FB4","v":"2035-05-01"},{"$f":"Time!FC4","v":"2035-06-01"},{"$f":"Time!FD4","v":"2035-07-01"},{"$f":"Time!FE4","v":"2035-08-01"},{"$f":"Time!FF4","v":"2035-09-01"},{"$f":"Time!FG4","v":"2035-10-01"},{"$f":"Time!FH4","v":"2035-11-01"},{"$f":"Time!FI4","v":"2035-12-01"},{"$f":"Time!FJ4","v":"2036-01-01"},{"$f":"Time!FK4","v":"2036-02-01"},{"$f":"Time!FL4","v":"2036-03-01"},{"$f":"Time!FM4","v":"2036-04-01"},{"$f":"Time!FN4","v":"2036-05-01"},{"$f":"Time!FO4","v":"2036-06-01"},{"$f":"Time!FP4","v":"2036-07-01"},{"$f":"Time!FQ4","v":"2036-08-01"},{"$f":"Time!FR4","v":"2036-09-01"},{"$f":"Time!FS4","v":"2036-10-01"},{"$f":"Time!FT4","v":"2036-11-01"},{"$f":"Time!FU4","v":"2036-12-01"},{"$f":"Time!FV4","v":"2037-01-01"},{"$f":"Time!FW4","v":"2037-02-01"},{"$f":"Time!FX4","v":"2037-03-01"},{"$f":"Time!FY4","v":"2037-04-01"},{"$f":"Time!FZ4","v":"2037-05-01"},{"$f":"Time!GA4","v":"2037-06-01"},{"$f":"Time!GB4","v":"2037-07-01"},{"$f":"Time!GC4","v":"2037-08-01"},{"$f":"Time!GD4","v":"2037-09-01"},{"$f":"Time!GE4","v":"2037-10-01"},{"$f":"Time!GF4","v":"2037-11-01"},{"$f":"Time!GG4","v":"2037-12-01"},{"$f":"Time!GH4","v":"2038-01-01"},{"$f":"Time!GI4","v":"2038-02-01"},{"$f":"Time!GJ4","v":"2038-03-01"},{"$f":"Time!GK4","v":"2038-04-01"},{"$f":"Time!GL4","v":"2038-05-01"},{"$f":"Time!GM4","v":"2038-06-01"},{"$f":"Time!GN4","v":"2038-07-01"},{"$f":"Time!GO4","v":"2038-08-01"},{"$f":"Time!GP4","v":"2038-09-01"},{"$f":"Time!GQ4","v":"2038-10-01"},{"$f":"Time!GR4","v":"2038-11-01"},{"$f":"Time!GS4","v":"2038-12-01"},{"$f":"Time!GT4","v":"2039-01-01"},{"$f":"Time!GU4","v":"2039-02-01"},{"$f":"Time!GV4","v":"2039-03-01"},{"$f":"Time!GW4","v":"2039-04-01"},{"$f":"Time!GX4","v":"2039-05-01"},{"$f":"Time!GY4","v":"2039-06-01"},{"$f":"Time!GZ4","v":"2039-07-01"},{"$f":"Time!HA4","v":"2039-08-01"},{"$f":"Time!HB4","v":"2039-09-01"},{"$f":"Time!HC4","v":"2039-10-01"},{"$f":"Time!HD4","v":"2039-11-01"},{"$f":"Time!HE4","v":"2039-12-01"},{"$f":"Time!HF4","v":"2040-01-01"},{"$f":"Time!HG4","v":"2040-02-01"},{"$f":"Time!HH4","v":"2040-03-01"},{"$f":"Time!HI4","v":"2040-04-01"},{"$f":"Time!HJ4","v":"2040-05-01"},{"$f":"Time!HK4","v":"2040-06-01"},{"$f":"Time!HL4","v":"2040-07-01"},{"$f":"Time!HM4","v":"2040-08-01"},{"$f":"Time!HN4","v":"2040-09-01"},{"$f":"Time!HO4","v":"2040-10-01"},{"$f":"Time!HP4","v":"2040-11-01"},{"$f":"Time!HQ4","v":"2040-12-01"},{"$f":"Time!HR4","v":"2041-01-01"},{"$f":"Time!HS4","v":"2041-02-01"},{"$f":"Time!HT4","v":"2041-03-01"},{"$f":"Time!HU4","v":"2041-04-01"},{"$f":"Time!HV4","v":"2041-05-01"},{"$f":"Time!HW4","v":"2041-06-01"},{"$f":"Time!HX4","v":"2041-07-01"},{"$f":"Time!HY4","v":"2041-08-01"},{"$f":"Time!HZ4","v":"2041-09-01"},{"$f":"Time!IA4","v":"2041-10-01"},{"$f":"Time!IB4","v":"2041-11-01"},{"$f":"Time!IC4","v":"2041-12-01"},{"$f":"Time!ID4","v":"2042-01-01"},{"$f":"Time!IE4","v":"2042-02-01"},{"$f":"Time!IF4","v":"2042-03-01"},{"$f":"Time!IG4","v":"2042-04-01"},{"$f":"Time!IH4","v":"2042-05-01"},{"$f":"Time!II4","v":"2042-06-01"},{"$f":"Time!IJ4","v":"2042-07-01"},{"$f":"Time!IK4","v":"2042-08-01"},{"$f":"Time!IL4","v":"2042-09-01"},{"$f":"Time!IM4","v":"2042-10-01"},{"$f":"Time!IN4","v":"2042-11-01"},{"$f":"Time!IO4","v":"2042-12-01"},{"$f":"Time!IP4","v":"2043-01-01"},{"$f":"Time!IQ4","v":"2043-02-01"},{"$f":"Time!IR4","v":"2043-03-01"},{"$f":"Time!IS4","v":"2043-04-01"},{"$f":"Time!IT4","v":"2043-05-01"},{"$f":"Time!IU4","v":"2043-06-01"},{"$f":"Time!IV4","v":"2043-07-01"},{"$f":"Time!IW4","v":"2043-08-01"},{"$f":"Time!IX4","v":"2043-09-01"},{"$f":"Time!IY4","v":"2043-10-01"},{"$f":"Time!IZ4","v":"2043-11-01"},{"$f":"Time!JA4","v":"2043-12-01"},{"$f":"Time!JB4","v":"2044-01-01"},{"$f":"Time!JC4","v":"2044-02-01"},{"$f":"Time!JD4","v":"2044-03-01"},{"$f":"Time!JE4","v":"2044-04-01"},{"$f":"Time!JF4","v":"2044-05-01"},{"$f":"Time!JG4","v":"2044-06-01"},{"$f":"Time!JH4","v":"2044-07-01"},{"$f":"Time!JI4","v":"2044-08-01"},{"$f":"Time!JJ4","v":"2044-09-01"},{"$f":"Time!JK4","v":"2044-10-01"},{"$f":"Time!JL4","v":"2044-11-01"},{"$f":"Time!JM4","v":"2044-12-01"},{"$f":"Time!JN4","v":"2045-01-01"},{"$f":"Time!JO4","v":"2045-02-01"},{"$f":"Time!JP4","v":"2045-03-01"},{"$f":"Time!JQ4","v":"2045-04-01"},{"$f":"Time!JR4","v":"2045-05-01"},{"$f":"Time!JS4","v":"2045-06-01"},{"$f":"Time!JT4","v":"2045-07-01"},{"$f":"Time!JU4","v":"2045-08-01"},{"$f":"Time!JV4","v":"2045-09-01"},{"$f":"Time!JW4","v":"2045-10-01"},{"$f":"Time!JX4","v":"2045-11-01"},{"$f":"Time!JY4","v":"2045-12-01"},{"$f":"Time!JZ4","v":"2046-01-01"},{"$f":"Time!KA4","v":"2046-02-01"},{"$f":"Time!KB4","v":"2046-03-01"},{"$f":"Time!KC4","v":"2046-04-01"},{"$f":"Time!KD4","v":"2046-05-01"},{"$f":"Time!KE4","v":"2046-06-01"},{"$f":"Time!KF4","v":"2046-07-01"},{"$f":"Time!KG4","v":"2046-08-01"},{"$f":"Time!KH4","v":"2046-09-01"},{"$f":"Time!KI4","v":"2046-10-01"},{"$f":"Time!KJ4","v":"2046-11-01"},{"$f":"Time!KK4","v":"2046-12-01"},{"$f":"Time!KL4","v":"2047-01-01"},{"$f":"Time!KM4","v":"2047-02-01"},{"$f":"Time!KN4","v":"2047-03-01"},{"$f":"Time!KO4","v":"2047-04-01"},{"$f":"Time!KP4","v":"2047-05-01"},{"$f":"Time!KQ4","v":"2047-06-01"},{"$f":"Time!KR4","v":"2047-07-01"},{"$f":"Time!KS4","v":"2047-08-01"},{"$f":"Time!KT4","v":"2047-09-01"},{"$f":"Time!KU4","v":"2047-10-01"},{"$f":"Time!KV4","v":"2047-11-01"},{"$f":"Time!KW4","v":"2047-12-01"},{"$f":"Time!KX4","v":"2048-01-01"},{"$f":"Time!KY4","v":"2048-02-01"},{"$f":"Time!KZ4","v":"2048-03-01"},{"$f":"Time!LA4","v":"2048-04-01"},{"$f":"Time!LB4","v":"2048-05-01"},{"$f":"Time!LC4","v":"2048-06-01"},{"$f":"Time!LD4","v":"2048-07-01"},{"$f":"Time!LE4","v":"2048-08-01"},{"$f":"Time!LF4","v":"2048-09-01"},{"$f":"Time!LG4","v":"2048-10-01"},{"$f":"Time!LH4","v":"2048-11-01"},{"$f":"Time!LI4","v":"2048-12-01"},{"$f":"Time!LJ4","v":"2049-01-01"},{"$f":"Time!LK4","v":"2049-02-01"},{"$f":"Time!LL4","v":"2049-03-01"},{"$f":"Time!LM4","v":"2049-04-01"},{"$f":"Time!LN4","v":"2049-05-01"},{"$f":"Time!LO4","v":"2049-06-01"},{"$f":"Time!LP4","v":"2049-07-01"},{"$f":"Time!LQ4","v":"2049-08-01"},{"$f":"Time!LR4","v":"2049-09-01"},{"$f":"Time!LS4","v":"2049-10-01"},{"$f":"Time!LT4","v":"2049-11-01"},{"$f":"Time!LU4","v":"2049-12-01"},{"$f":"Time!LV4","v":"2050-01-01"},{"$f":"Time!LW4","v":"2050-02-01"},{"$f":"Time!LX4","v":"2050-03-01"},{"$f":"Time!LY4","v":"2050-04-01"},{"$f":"Time!LZ4","v":"2050-05-01"},{"$f":"Time!MA4","v":"2050-06-01"},{"$f":"Time!MB4","v":"2050-07-01"},{"$f":"Time!MC4","v":"2050-08-01"},{"$f":"Time!MD4","v":"2050-09-01"},{"$f":"Time!ME4","v":"2050-10-01"},{"$f":"Time!MF4","v":"2050-11-01"},{"$f":"Time!MG4","v":"2050-12-01"},{"$f":"Time!MH4","v":"2051-01-01"},{"$f":"Time!MI4","v":"2051-02-01"},{"$f":"Time!MJ4","v":"2051-03-01"},{"$f":"Time!MK4","v":"2051-04-01"},{"$f":"Time!ML4","v":"2051-05-01"},{"$f":"Time!MM4","v":"2051-06-01"},{"$f":"Time!MN4","v":"2051-07-01"},{"$f":"Time!MO4","v":"2051-08-01"},{"$f":"Time!MP4","v":"2051-09-01"},{"$f":"Time!MQ4","v":"2051-10-01"},{"$f":"Time!MR4","v":"2051-11-01"},{"$f":"Time!MS4","v":"2051-12-01"},{"$f":"Time!MT4","v":"2052-01-01"},{"$f":"Time!MU4","v":"2052-02-01"},{"$f":"Time!MV4","v":"2052-03-01"},{"$f":"Time!MW4","v":"2052-04-01"},{"$f":"Time!MX4","v":"2052-05-01"},{"$f":"Time!MY4","v":"2052-06-01"},{"$f":"Time!MZ4","v":"2052-07-01"},{"$f":"Time!NA4","v":"2052-08-01"},{"$f":"Time!NB4","v":"2052-09-01"},{"$f":"Time!NC4","v":"2052-10-01"},{"$f":"Time!ND4","v":"2052-11-01"},{"$f":"Time!NE4","v":"2052-12-01"},{"$f":"Time!NF4","v":"2053-01-01"},{"$f":"Time!NG4","v":"2053-02-01"},{"$f":"Time!NH4","v":"2053-03-01"},{"$f":"Time!NI4","v":"2053-04-01"},{"$f":"Time!NJ4","v":"2053-05-01"},{"$f":"Time!NK4","v":"2053-06-01"},{"$f":"Time!NL4","v":"2053-07-01"},{"$f":"Time!NM4","v":"2053-08-01"},{"$f":"Time!NN4","v":"2053-09-01"},{"$f":"Time!NO4","v":"2053-10-01"},{"$f":"Time!NP4","v":"2053-11-01"},{"$f":"Time!NQ4","v":"2053-12-01"},{"$f":"Time!NR4","v":"2054-01-01"},{"$f":"Time!NS4","v":"2054-02-01"},{"$f":"Time!NT4","v":"2054-03-01"},{"$f":"Time!NU4","v":"2054-04-01"},{"$f":"Time!NV4","v":"2054-05-01"},{"$f":"Time!NW4","v":"2054-06-01"},{"$f":"Time!NX4","v":"2054-07-01"},{"$f":"Time!NY4","v":"2054-08-01"},{"$f":"Time!NZ4","v":"2054-09-01"},{"$f":"Time!OA4","v":"2054-10-01"},{"$f":"Time!OB4","v":"2054-11-01"},{"$f":"Time!OC4","v":"2054-12-01"},{"$f":"Time!OD4","v":"2055-01-01"},{"$f":"Time!OE4","v":"2055-02-01"},{"$f":"Time!OF4","v":"2055-03-01"},{"$f":"Time!OG4","v":"2055-04-01"},{"$f":"Time!OH4","v":"2055-05-01"},{"$f":"Time!OI4","v":"2055-06-01"},{"$f":"Time!OJ4","v":"2055-07-01"},{"$f":"Time!OK4","v":"2055-08-01"},{"$f":"Time!OL4","v":"2055-09-01"},{"$f":"Time!OM4","v":"2055-10-01"},{"$f":"Time!ON4","v":"2055-11-01"},{"$f":"Time!OO4","v":"2055-12-01"},{"$f":"Time!OP4","v":"2056-01-01"},{"$f":"Time!OQ4","v":"2056-02-01"},{"$f":"Time!OR4","v":"2056-03-01"},{"$f":"Time!OS4","v":"2056-04-01"},{"$f":"Time!OT4","v":"2056-05-01"},{"$f":"Time!OU4","v":"2056-06-01"},{"$f":"Time!OV4","v":"2056-07-01"},{"$f":"Time!OW4","v":"2056-08-01"},{"$f":"Time!OX4","v":"2056-09-01"},{"$f":"Time!OY4","v":"2056-10-01"},{"$f":"Time!OZ4","v":"2056-11-01"},{"$f":"Time!PA4","v":"2056-12-01"},{"$f":"Time!PB4","v":"2057-01-01"},{"$f":"Time!PC4","v":"2057-02-01"},{"$f":"Time!PD4","v":"2057-03-01"},{"$f":"Time!PE4","v":"2057-04-01"},{"$f":"Time!PF4","v":"2057-05-01"},{"$f":"Time!PG4","v":"2057-06-01"},{"$f":"Time!PH4","v":"2057-07-01"},{"$f":"Time!PI4","v":"2057-08-01"},{"$f":"Time!PJ4","v":"2057-09-01"},{"$f":"Time!PK4","v":"2057-10-01"},{"$f":"Time!PL4","v":"2057-11-01"},{"$f":"Time!PM4","v":"2057-12-01"},{"$f":"Time!PN4","v":"2058-01-01"},{"$f":"Time!PO4","v":"2058-02-01"},{"$f":"Time!PP4","v":"2058-03-01"},{"$f":"Time!PQ4","v":"2058-04-01"},{"$f":"Time!PR4","v":"2058-05-01"},{"$f":"Time!PS4","v":"2058-06-01"},{"$f":"Time!PT4","v":"2058-07-01"},{"$f":"Time!PU4","v":"2058-08-01"},{"$f":"Time!PV4","v":"2058-09-01"},{"$f":"Time!PW4","v":"2058-10-01"},{"$f":"Time!PX4","v":"2058-11-01"},{"$f":"Time!PY4","v":"2058-12-01"},{"$f":"Time!PZ4","v":"2059-01-01"},{"$f":"Time!QA4","v":"2059-02-01"},{"$f":"Time!QB4","v":"2059-03-01"},{"$f":"Time!QC4","v":"2059-04-01"},{"$f":"Time!QD4","v":"2059-05-01"},{"$f":"Time!QE4","v":"2059-06-01"},{"$f":"Time!QF4","v":"2059-07-01"},{"$f":"Time!QG4","v":"2059-08-01"},{"$f":"Time!QH4","v":"2059-09-01"},{"$f":"Time!QI4","v":"2059-10-01"},{"$f":"Time!QJ4","v":"2059-11-01"},{"$f":"Time!QK4","v":"2059-12-01"},{"$f":"Time!QL4","v":"2060-01-01"},{"$f":"Time!QM4","v":"2060-02-01"},{"$f":"Time!QN4","v":"2060-03-01"},{"$f":"Time!QO4","v":"2060-04-01"},{"$f":"Time!QP4","v":"2060-05-01"},{"$f":"Time!QQ4","v":"2060-06-01"},{"$f":"Time!QR4","v":"2060-07-01"},{"$f":"Time!QS4","v":"2060-08-01"},{"$f":"Time!QT4","v":"2060-09-01"},{"$f":"Time!QU4","v":"2060-10-01"},{"$f":"Time!QV4","v":"2060-11-01"},{"$f":"Time!QW4","v":"2060-12-01"},{"$f":"Time!QX4","v":"2061-01-01"},{"$f":"Time!QY4","v":"2061-02-01"},{"$f":"Time!QZ4","v":"2061-03-01"},{"$f":"Time!RA4","v":"2061-04-01"},{"$f":"Time!RB4","v":"2061-05-01"},{"$f":"Time!RC4","v":"2061-06-01"},{"$f":"Time!RD4","v":"2061-07-01"},{"$f":"Time!RE4","v":"2061-08-01"},{"$f":"Time!RF4","v":"2061-09-01"},{"$f":"Time!RG4","v":"2061-10-01"},{"$f":"Time!RH4","v":"2061-11-01"},{"$f":"Time!RI4","v":"2061-12-01"},{"$f":"Time!RJ4","v":"2062-01-01"},{"$f":"Time!RK4","v":"2062-02-01"},{"$f":"Time!RL4","v":"2062-03-01"},{"$f":"Time!RM4","v":"2062-04-01"},{"$f":"Time!RN4","v":"2062-05-01"},{"$f":"Time!RO4","v":"2062-06-01"},{"$f":"Time!RP4","v":"2062-07-01"},{"$f":"Time!RQ4","v":"2062-08-01"},{"$f":"Time!RR4","v":"2062-09-01"},{"$f":"Time!RS4","v":"2062-10-01"},{"$f":"Time!RT4","v":"2062-11-01"},{"$f":"Time!RU4","v":"2062-12-01"},{"$f":"Time!RV4","v":"2063-01-01"},{"$f":"Time!RW4","v":"2063-02-01"},{"$f":"Time!RX4","v":"2063-03-01"},{"$f":"Time!RY4","v":"2063-04-01"},{"$f":"Time!RZ4","v":"2063-05-01"},{"$f":"Time!SA4","v":"2063-06-01"},{"$f":"Time!SB4","v":"2063-07-01"},{"$f":"Time!SC4","v":"2063-08-01"},{"$f":"Time!SD4","v":"2063-09-01"},{"$f":"Time!SE4","v":"2063-10-01"},{"$f":"Time!SF4","v":"2063-11-01"},{"$f":"Time!SG4","v":"2063-12-01"},{"$f":"Time!SH4","v":"2064-01-01"},{"$f":"Time!SI4","v":"2064-02-01"},{"$f":"Time!SJ4","v":"2064-03-01"},{"$f":"Time!SK4","v":"2064-04-01"},{"$f":"Time!SL4","v":"2064-05-01"},{"$f":"Time!SM4","v":"2064-06-01"},{"$f":"Time!SN4","v":"2064-07-01"},{"$f":"Time!SO4","v":"2064-08-01"}]
[null,null,null,null,"Model period ending - M",{"$f":" Check!$F$9","v":0},"Error chks",null,null,{"$f":"Time!J5","v":"2023-01-31"},{"$f":"Time!K5","v":"2023-02-28"},{"$f":"Time!L5","v":"2023-03-31"},{"$f":"Time!M5","v":"2023-04-30"},{"$f":"Time!N5","v":"2023-05-31"},{"$f":"Time!O5","v":"2023-06-30"},{"$f":"Time!P5","v":"2023-07-31"},{"$f":"Time!Q5","v":"2023-08-31"},{"$f":"Time!R5","v":"2023-09-30"},{"$f":"Time!S5","v":"2023-10-31"},{"$f":"Time!T5","v":"2023-11-30"},{"$f":"Time!U5","v":"2023-12-31"},{"$f":"Time!V5","v":"2024-01-31"},{"$f":"Time!W5","v":"2024-02-29"},{"$f":"Time!X5","v":"2024-03-31"},{"$f":"Time!Y5","v":"2024-04-30"},{"$f":"Time!Z5","v":"2024-05-31"},{"$f":"Time!AA5","v":"2024-06-30"},{"$f":"Time!AB5","v":"2024-07-31"},{"$f":"Time!AC5","v":"2024-08-31"},{"$f":"Time!AD5","v":"2024-09-30"},{"$f":"Time!AE5","v":"2024-10-31"},{"$f":"Time!AF5","v":"2024-11-30"},{"$f":"Time!AG5","v":"2024-12-31"},{"$f":"Time!AH5","v":"2025-01-31"},{"$f":"Time!AI5","v":"2025-02-28"},{"$f":"Time!AJ5","v":"2025-03-31"},{"$f":"Time!AK5","v":"2025-04-30"},{"$f":"Time!AL5","v":"2025-05-31"},{"$f":"Time!AM5","v":"2025-06-30"},{"$f":"Time!AN5","v":"2025-07-31"},{"$f":"Time!AO5","v":"2025-08-31"},{"$f":"Time!AP5","v":"2025-09-30"},{"$f":"Time!AQ5","v":"2025-10-31"},{"$f":"Time!AR5","v":"2025-11-30"},{"$f":"Time!AS5","v":"2025-12-31"},{"$f":"Time!AT5","v":"2026-01-31"},{"$f":"Time!AU5","v":"2026-02-28"},{"$f":"Time!AV5","v":"2026-03-31"},{"$f":"Time!AW5","v":"2026-04-30"},{"$f":"Time!AX5","v":"2026-05-31"},{"$f":"Time!AY5","v":"2026-06-30"},{"$f":"Time!AZ5","v":"2026-07-31"},{"$f":"Time!BA5","v":"2026-08-31"},{"$f":"Time!BB5","v":"2026-09-30"},{"$f":"Time!BC5","v":"2026-10-31"},{"$f":"Time!BD5","v":"2026-11-30"},{"$f":"Time!BE5","v":"2026-12-31"},{"$f":"Time!BF5","v":"2027-01-31"},{"$f":"Time!BG5","v":"2027-02-28"},{"$f":"Time!BH5","v":"2027-03-31"},{"$f":"Time!BI5","v":"2027-04-30"},{"$f":"Time!BJ5","v":"2027-05-31"},{"$f":"Time!BK5","v":"2027-06-30"},{"$f":"Time!BL5","v":"2027-07-31"},{"$f":"Time!BM5","v":"2027-08-31"},{"$f":"Time!BN5","v":"2027-09-30"},{"$f":"Time!BO5","v":"2027-10-31"},{"$f":"Time!BP5","v":"2027-11-30"},{"$f":"Time!BQ5","v":"2027-12-31"},{"$f":"Time!BR5","v":"2028-01-31"},{"$f":"Time!BS5","v":"2028-02-29"},{"$f":"Time!BT5","v":"2028-03-31"},{"$f":"Time!BU5","v":"2028-04-30"},{"$f":"Time!BV5","v":"2028-05-31"},{"$f":"Time!BW5","v":"2028-06-30"},{"$f":"Time!BX5","v":"2028-07-31"},{"$f":"Time!BY5","v":"2028-08-31"},{"$f":"Time!BZ5","v":"2028-09-30"},{"$f":"Time!CA5","v":"2028-10-31"},{"$f":"Time!CB5","v":"2028-11-30"},{"$f":"Time!CC5","v":"2028-12-31"},{"$f":"Time!CD5","v":"2029-01-31"},{"$f":"Time!CE5","v":"2029-02-28"},{"$f":"Time!CF5","v":"2029-03-31"},{"$f":"Time!CG5","v":"2029-04-30"},{"$f":"Time!CH5","v":"2029-05-31"},{"$f":"Time!CI5","v":"2029-06-30"},{"$f":"Time!CJ5","v":"2029-07-31"},{"$f":"Time!CK5","v":"2029-08-31"},{"$f":"Time!CL5","v":"2029-09-30"},{"$f":"Time!CM5","v":"2029-10-31"},{"$f":"Time!CN5","v":"2029-11-30"},{"$f":"Time!CO5","v":"2029-12-31"},{"$f":"Time!CP5","v":"2030-01-31"},{"$f":"Time!CQ5","v":"2030-02-28"},{"$f":"Time!CR5","v":"2030-03-31"},{"$f":"Time!CS5","v":"2030-04-30"},{"$f":"Time!CT5","v":"2030-05-31"},{"$f":"Time!CU5","v":"2030-06-30"},{"$f":"Time!CV5","v":"2030-07-31"},{"$f":"Time!CW5","v":"2030-08-31"},{"$f":"Time!CX5","v":"2030-09-30"},{"$f":"Time!CY5","v":"2030-10-31"},{"$f":"Time!CZ5","v":"2030-11-30"},{"$f":"Time!DA5","v":"2030-12-31"},{"$f":"Time!DB5","v":"2031-01-31"},{"$f":"Time!DC5","v":"2031-02-28"},{"$f":"Time!DD5","v":"2031-03-31"},{"$f":"Time!DE5","v":"2031-04-30"},{"$f":"Time!DF5","v":"2031-05-31"},{"$f":"Time!DG5","v":"2031-06-30"},{"$f":"Time!DH5","v":"2031-07-31"},{"$f":"Time!DI5","v":"2031-08-31"},{"$f":"Time!DJ5","v":"2031-09-30"},{"$f":"Time!DK5","v":"2031-10-31"},{"$f":"Time!DL5","v":"2031-11-30"},{"$f":"Time!DM5","v":"2031-12-31"},{"$f":"Time!DN5","v":"2032-01-31"},{"$f":"Time!DO5","v":"2032-02-29"},{"$f":"Time!DP5","v":"2032-03-31"},{"$f":"Time!DQ5","v":"2032-04-30"},{"$f":"Time!DR5","v":"2032-05-31"},{"$f":"Time!DS5","v":"2032-06-30"},{"$f":"Time!DT5","v":"2032-07-31"},{"$f":"Time!DU5","v":"2032-08-31"},{"$f":"Time!DV5","v":"2032-09-30"},{"$f":"Time!DW5","v":"2032-10-31"},{"$f":"Time!DX5","v":"2032-11-30"},{"$f":"Time!DY5","v":"2032-12-31"},{"$f":"Time!DZ5","v":"2033-01-31"},{"$f":"Time!EA5","v":"2033-02-28"},{"$f":"Time!EB5","v":"2033-03-31"},{"$f":"Time!EC5","v":"2033-04-30"},{"$f":"Time!ED5","v":"2033-05-31"},{"$f":"Time!EE5","v":"2033-06-30"},{"$f":"Time!EF5","v":"2033-07-31"},{"$f":"Time!EG5","v":"2033-08-31"},{"$f":"Time!EH5","v":"2033-09-30"},{"$f":"Time!EI5","v":"2033-10-31"},{"$f":"Time!EJ5","v":"2033-11-30"},{"$f":"Time!EK5","v":"2033-12-31"},{"$f":"Time!EL5","v":"2034-01-31"},{"$f":"Time!EM5","v":"2034-02-28"},{"$f":"Time!EN5","v":"2034-03-31"},{"$f":"Time!EO5","v":"2034-04-30"},{"$f":"Time!EP5","v":"2034-05-31"},{"$f":"Time!EQ5","v":"2034-06-30"},{"$f":"Time!ER5","v":"2034-07-31"},{"$f":"Time!ES5","v":"2034-08-31"},{"$f":"Time!ET5","v":"2034-09-30"},{"$f":"Time!EU5","v":"2034-10-31"},{"$f":"Time!EV5","v":"2034-11-30"},{"$f":"Time!EW5","v":"2034-12-31"},{"$f":"Time!EX5","v":"2035-01-31"},{"$f":"Time!EY5","v":"2035-02-28"},{"$f":"Time!EZ5","v":"2035-03-31"},{"$f":"Time!FA5","v":"2035-04-30"},{"$f":"Time!FB5","v":"2035-05-31"},{"$f":"Time!FC5","v":"2035-06-30"},{"$f":"Time!FD5","v":"2035-07-31"},{"$f":"Time!FE5","v":"2035-08-31"},{"$f":"Time!FF5","v":"2035-09-30"},{"$f":"Time!FG5","v":"2035-10-31"},{"$f":"Time!FH5","v":"2035-11-30"},{"$f":"Time!FI5","v":"2035-12-31"},{"$f":"Time!FJ5","v":"2036-01-31"},{"$f":"Time!FK5","v":"2036-02-29"},{"$f":"Time!FL5","v":"2036-03-31"},{"$f":"Time!FM5","v":"2036-04-30"},{"$f":"Time!FN5","v":"2036-05-31"},{"$f":"Time!FO5","v":"2036-06-30"},{"$f":"Time!FP5","v":"2036-07-31"},{"$f":"Time!FQ5","v":"2036-08-31"},{"$f":"Time!FR5","v":"2036-09-30"},{"$f":"Time!FS5","v":"2036-10-31"},{"$f":"Time!FT5","v":"2036-11-30"},{"$f":"Time!FU5","v":"2036-12-31"},{"$f":"Time!FV5","v":"2037-01-31"},{"$f":"Time!FW5","v":"2037-02-28"},{"$f":"Time!FX5","v":"2037-03-31"},{"$f":"Time!FY5","v":"2037-04-30"},{"$f":"Time!FZ5","v":"2037-05-31"},{"$f":"Time!GA5","v":"2037-06-30"},{"$f":"Time!GB5","v":"2037-07-31"},{"$f":"Time!GC5","v":"2037-08-31"},{"$f":"Time!GD5","v":"2037-09-30"},{"$f":"Time!GE5","v":"2037-10-31"},{"$f":"Time!GF5","v":"2037-11-30"},{"$f":"Time!GG5","v":"2037-12-31"},{"$f":"Time!GH5","v":"2038-01-31"},{"$f":"Time!GI5","v":"2038-02-28"},{"$f":"Time!GJ5","v":"2038-03-31"},{"$f":"Time!GK5","v":"2038-04-30"},{"$f":"Time!GL5","v":"2038-05-31"},{"$f":"Time!GM5","v":"2038-06-30"},{"$f":"Time!GN5","v":"2038-07-31"},{"$f":"Time!GO5","v":"2038-08-31"},{"$f":"Time!GP5","v":"2038-09-30"},{"$f":"Time!GQ5","v":"2038-10-31"},{"$f":"Time!GR5","v":"2038-11-30"},{"$f":"Time!GS5","v":"2038-12-31"},{"$f":"Time!GT5","v":"2039-01-31"},{"$f":"Time!GU5","v":"2039-02-28"},{"$f":"Time!GV5","v":"2039-03-31"},{"$f":"Time!GW5","v":"2039-04-30"},{"$f":"Time!GX5","v":"2039-05-31"},{"$f":"Time!GY5","v":"2039-06-30"},{"$f":"Time!GZ5","v":"2039-07-31"},{"$f":"Time!HA5","v":"2039-08-31"},{"$f":"Time!HB5","v":"2039-09-30"},{"$f":"Time!HC5","v":"2039-10-31"},{"$f":"Time!HD5","v":"2039-11-30"},{"$f":"Time!HE5","v":"2039-12-31"},{"$f":"Time!HF5","v":"2040-01-31"},{"$f":"Time!HG5","v":"2040-02-29"},{"$f":"Time!HH5","v":"2040-03-31"},{"$f":"Time!HI5","v":"2040-04-30"},{"$f":"Time!HJ5","v":"2040-05-31"},{"$f":"Time!HK5","v":"2040-06-30"},{"$f":"Time!HL5","v":"2040-07-31"},{"$f":"Time!HM5","v":"2040-08-31"},{"$f":"Time!HN5","v":"2040-09-30"},{"$f":"Time!HO5","v":"2040-10-31"},{"$f":"Time!HP5","v":"2040-11-30"},{"$f":"Time!HQ5","v":"2040-12-31"},{"$f":"Time!HR5","v":"2041-01-31"},{"$f":"Time!HS5","v":"2041-02-28"},{"$f":"Time!HT5","v":"2041-03-31"},{"$f":"Time!HU5","v":"2041-04-30"},{"$f":"Time!HV5","v":"2041-05-31"},{"$f":"Time!HW5","v":"2041-06-30"},{"$f":"Time!HX5","v":"2041-07-31"},{"$f":"Time!HY5","v":"2041-08-31"},{"$f":"Time!HZ5","v":"2041-09-30"},{"$f":"Time!IA5","v":"2041-10-31"},{"$f":"Time!IB5","v":"2041-11-30"},{"$f":"Time!IC5","v":"2041-12-31"},{"$f":"Time!ID5","v":"2042-01-31"},{"$f":"Time!IE5","v":"2042-02-28"},{"$f":"Time!IF5","v":"2042-03-31"},{"$f":"Time!IG5","v":"2042-04-30"},{"$f":"Time!IH5","v":"2042-05-31"},{"$f":"Time!II5","v":"2042-06-30"},{"$f":"Time!IJ5","v":"2042-07-31"},{"$f":"Time!IK5","v":"2042-08-31"},{"$f":"Time!IL5","v":"2042-09-30"},{"$f":"Time!IM5","v":"2042-10-31"},{"$f":"Time!IN5","v":"2042-11-30"},{"$f":"Time!IO5","v":"2042-12-31"},{"$f":"Time!IP5","v":"2043-01-31"},{"$f":"Time!IQ5","v":"2043-02-28"},{"$f":"Time!IR5","v":"2043-03-31"},{"$f":"Time!IS5","v":"2043-04-30"},{"$f":"Time!IT5","v":"2043-05-31"},{"$f":"Time!IU5","v":"2043-06-30"},{"$f":"Time!IV5","v":"2043-07-31"},{"$f":"Time!IW5","v":"2043-08-31"},{"$f":"Time!IX5","v":"2043-09-30"},{"$f":"Time!IY5","v":"2043-10-31"},{"$f":"Time!IZ5","v":"2043-11-30"},{"$f":"Time!JA5","v":"2043-12-31"},{"$f":"Time!JB5","v":"2044-01-31"},{"$f":"Time!JC5","v":"2044-02-29"},{"$f":"Time!JD5","v":"2044-03-31"},{"$f":"Time!JE5","v":"2044-04-30"},{"$f":"Time!JF5","v":"2044-05-31"},{"$f":"Time!JG5","v":"2044-06-30"},{"$f":"Time!JH5","v":"2044-07-31"},{"$f":"Time!JI5","v":"2044-08-31"},{"$f":"Time!JJ5","v":"2044-09-30"},{"$f":"Time!JK5","v":"2044-10-31"},{"$f":"Time!JL5","v":"2044-11-30"},{"$f":"Time!JM5","v":"2044-12-31"},{"$f":"Time!JN5","v":"2045-01-31"},{"$f":"Time!JO5","v":"2045-02-28"},{"$f":"Time!JP5","v":"2045-03-31"},{"$f":"Time!JQ5","v":"2045-04-30"},{"$f":"Time!JR5","v":"2045-05-31"},{"$f":"Time!JS5","v":"2045-06-30"},{"$f":"Time!JT5","v":"2045-07-31"},{"$f":"Time!JU5","v":"2045-08-31"},{"$f":"Time!JV5","v":"2045-09-30"},{"$f":"Time!JW5","v":"2045-10-31"},{"$f":"Time!JX5","v":"2045-11-30"},{"$f":"Time!JY5","v":"2045-12-31"},{"$f":"Time!JZ5","v":"2046-01-31"},{"$f":"Time!KA5","v":"2046-02-28"},{"$f":"Time!KB5","v":"2046-03-31"},{"$f":"Time!KC5","v":"2046-04-30"},{"$f":"Time!KD5","v":"2046-05-31"},{"$f":"Time!KE5","v":"2046-06-30"},{"$f":"Time!KF5","v":"2046-07-31"},{"$f":"Time!KG5","v":"2046-08-31"},{"$f":"Time!KH5","v":"2046-09-30"},{"$f":"Time!KI5","v":"2046-10-31"},{"$f":"Time!KJ5","v":"2046-11-30"},{"$f":"Time!KK5","v":"2046-12-31"},{"$f":"Time!KL5","v":"2047-01-31"},{"$f":"Time!KM5","v":"2047-02-28"},{"$f":"Time!KN5","v":"2047-03-31"},{"$f":"Time!KO5","v":"2047-04-30"},{"$f":"Time!KP5","v":"2047-05-31"},{"$f":"Time!KQ5","v":"2047-06-30"},{"$f":"Time!KR5","v":"2047-07-31"},{"$f":"Time!KS5","v":"2047-08-31"},{"$f":"Time!KT5","v":"2047-09-30"},{"$f":"Time!KU5","v":"2047-10-31"},{"$f":"Time!KV5","v":"2047-11-30"},{"$f":"Time!KW5","v":"2047-12-31"},{"$f":"Time!KX5","v":"2048-01-31"},{"$f":"Time!KY5","v":"2048-02-29"},{"$f":"Time!KZ5","v":"2048-03-31"},{"$f":"Time!LA5","v":"2048-04-30"},{"$f":"Time!LB5","v":"2048-05-31"},{"$f":"Time!LC5","v":"2048-06-30"},{"$f":"Time!LD5","v":"2048-07-31"},{"$f":"Time!LE5","v":"2048-08-31"},{"$f":"Time!LF5","v":"2048-09-30"},{"$f":"Time!LG5","v":"2048-10-31"},{"$f":"Time!LH5","v":"2048-11-30"},{"$f":"Time!LI5","v":"2048-12-31"},{"$f":"Time!LJ5","v":"2049-01-31"},{"$f":"Time!LK5","v":"2049-02-28"},{"$f":"Time!LL5","v":"2049-03-31"},{"$f":"Time!LM5","v":"2049-04-30"},{"$f":"Time!LN5","v":"2049-05-31"},{"$f":"Time!LO5","v":"2049-06-30"},{"$f":"Time!LP5","v":"2049-07-31"},{"$f":"Time!LQ5","v":"2049-08-31"},{"$f":"Time!LR5","v":"2049-09-30"},{"$f":"Time!LS5","v":"2049-10-31"},{"$f":"Time!LT5","v":"2049-11-30"},{"$f":"Time!LU5","v":"2049-12-31"},{"$f":"Time!LV5","v":"2050-01-31"},{"$f":"Time!LW5","v":"2050-02-28"},{"$f":"Time!LX5","v":"2050-03-31"},{"$f":"Time!LY5","v":"2050-04-30"},{"$f":"Time!LZ5","v":"2050-05-31"},{"$f":"Time!MA5","v":"2050-06-30"},{"$f":"Time!MB5","v":"2050-07-31"},{"$f":"Time!MC5","v":"2050-08-31"},{"$f":"Time!MD5","v":"2050-09-30"},{"$f":"Time!ME5","v":"2050-10-31"},{"$f":"Time!MF5","v":"2050-11-30"},{"$f":"Time!MG5","v":"2050-12-31"},{"$f":"Time!MH5","v":"2051-01-31"},{"$f":"Time!MI5","v":"2051-02-28"},{"$f":"Time!MJ5","v":"2051-03-31"},{"$f":"Time!MK5","v":"2051-04-30"},{"$f":"Time!ML5","v":"2051-05-31"},{"$f":"Time!MM5","v":"2051-06-30"},{"$f":"Time!MN5","v":"2051-07-31"},{"$f":"Time!MO5","v":"2051-08-31"},{"$f":"Time!MP5","v":"2051-09-30"},{"$f":"Time!MQ5","v":"2051-10-31"},{"$f":"Time!MR5","v":"2051-11-30"},{"$f":"Time!MS5","v":"2051-12-31"},{"$f":"Time!MT5","v":"2052-01-31"},{"$f":"Time!MU5","v":"2052-02-29"},{"$f":"Time!MV5","v":"2052-03-31"},{"$f":"Time!MW5","v":"2052-04-30"},{"$f":"Time!MX5","v":"2052-05-31"},{"$f":"Time!MY5","v":"2052-06-30"},{"$f":"Time!MZ5","v":"2052-07-31"},{"$f":"Time!NA5","v":"2052-08-31"},{"$f":"Time!NB5","v":"2052-09-30"},{"$f":"Time!NC5","v":"2052-10-31"},{"$f":"Time!ND5","v":"2052-11-30"},{"$f":"Time!NE5","v":"2052-12-31"},{"$f":"Time!NF5","v":"2053-01-31"},{"$f":"Time!NG5","v":"2053-02-28"},{"$f":"Time!NH5","v":"2053-03-31"},{"$f":"Time!NI5","v":"2053-04-30"},{"$f":"Time!NJ5","v":"2053-05-31"},{"$f":"Time!NK5","v":"2053-06-30"},{"$f":"Time!NL5","v":"2053-07-31"},{"$f":"Time!NM5","v":"2053-08-31"},{"$f":"Time!NN5","v":"2053-09-30"},{"$f":"Time!NO5","v":"2053-10-31"},{"$f":"Time!NP5","v":"2053-11-30"},{"$f":"Time!NQ5","v":"2053-12-31"},{"$f":"Time!NR5","v":"2054-01-31"},{"$f":"Time!NS5","v":"2054-02-28"},{"$f":"Time!NT5","v":"2054-03-31"},{"$f":"Time!NU5","v":"2054-04-30"},{"$f":"Time!NV5","v":"2054-05-31"},{"$f":"Time!NW5","v":"2054-06-30"},{"$f":"Time!NX5","v":"2054-07-31"},{"$f":"Time!NY5","v":"2054-08-31"},{"$f":"Time!NZ5","v":"2054-09-30"},{"$f":"Time!OA5","v":"2054-10-31"},{"$f":"Time!OB5","v":"2054-11-30"},{"$f":"Time!OC5","v":"2054-12-31"},{"$f":"Time!OD5","v":"2055-01-31"},{"$f":"Time!OE5","v":"2055-02-28"},{"$f":"Time!OF5","v":"2055-03-31"},{"$f":"Time!OG5","v":"2055-04-30"},{"$f":"Time!OH5","v":"2055-05-31"},{"$f":"Time!OI5","v":"2055-06-30"},{"$f":"Time!OJ5","v":"2055-07-31"},{"$f":"Time!OK5","v":"2055-08-31"},{"$f":"Time!OL5","v":"2055-09-30"},{"$f":"Time!OM5","v":"2055-10-31"},{"$f":"Time!ON5","v":"2055-11-30"},{"$f":"Time!OO5","v":"2055-12-31"},{"$f":"Time!OP5","v":"2056-01-31"},{"$f":"Time!OQ5","v":"2056-02-29"},{"$f":"Time!OR5","v":"2056-03-31"},{"$f":"Time!OS5","v":"2056-04-30"},{"$f":"Time!OT5","v":"2056-05-31"},{"$f":"Time!OU5","v":"2056-06-30"},{"$f":"Time!OV5","v":"2056-07-31"},{"$f":"Time!OW5","v":"2056-08-31"},{"$f":"Time!OX5","v":"2056-09-30"},{"$f":"Time!OY5","v":"2056-10-31"},{"$f":"Time!OZ5","v":"2056-11-30"},{"$f":"Time!PA5","v":"2056-12-31"},{"$f":"Time!PB5","v":"2057-01-31"},{"$f":"Time!PC5","v":"2057-02-28"},{"$f":"Time!PD5","v":"2057-03-31"},{"$f":"Time!PE5","v":"2057-04-30"},{"$f":"Time!PF5","v":"2057-05-31"},{"$f":"Time!PG5","v":"2057-06-30"},{"$f":"Time!PH5","v":"2057-07-31"},{"$f":"Time!PI5","v":"2057-08-31"},{"$f":"Time!PJ5","v":"2057-09-30"},{"$f":"Time!PK5","v":"2057-10-31"},{"$f":"Time!PL5","v":"2057-11-30"},{"$f":"Time!PM5","v":"2057-12-31"},{"$f":"Time!PN5","v":"2058-01-31"},{"$f":"Time!PO5","v":"2058-02-28"},{"$f":"Time!PP5","v":"2058-03-31"},{"$f":"Time!PQ5","v":"2058-04-30"},{"$f":"Time!PR5","v":"2058-05-31"},{"$f":"Time!PS5","v":"2058-06-30"},{"$f":"Time!PT5","v":"2058-07-31"},{"$f":"Time!PU5","v":"2058-08-31"},{"$f":"Time!PV5","v":"2058-09-30"},{"$f":"Time!PW5","v":"2058-10-31"},{"$f":"Time!PX5","v":"2058-11-30"},{"$f":"Time!PY5","v":"2058-12-31"},{"$f":"Time!PZ5","v":"2059-01-31"},{"$f":"Time!QA5","v":"2059-02-28"},{"$f":"Time!QB5","v":"2059-03-31"},{"$f":"Time!QC5","v":"2059-04-30"},{"$f":"Time!QD5","v":"2059-05-31"},{"$f":"Time!QE5","v":"2059-06-30"},{"$f":"Time!QF5","v":"2059-07-31"},{"$f":"Time!QG5","v":"2059-08-31"},{"$f":"Time!QH5","v":"2059-09-30"},{"$f":"Time!QI5","v":"2059-10-31"},{"$f":"Time!QJ5","v":"2059-11-30"},{"$f":"Time!QK5","v":"2059-12-31"},{"$f":"Time!QL5","v":"2060-01-31"},{"$f":"Time!QM5","v":"2060-02-29"},{"$f":"Time!QN5","v":"2060-03-31"},{"$f":"Time!QO5","v":"2060-04-30"},{"$f":"Time!QP5","v":"2060-05-31"},{"$f":"Time!QQ5","v":"2060-06-30"},{"$f":"Time!QR5","v":"2060-07-31"},{"$f":"Time!QS5","v":"2060-08-31"},{"$f":"Time!QT5","v":"2060-09-30"},{"$f":"Time!QU5","v":"2060-10-31"},{"$f":"Time!QV5","v":"2060-11-30"},{"$f":"Time!QW5","v":"2060-12-31"},{"$f":"Time!QX5","v":"2061-01-31"},{"$f":"Time!QY5","v":"2061-02-28"},{"$f":"Time!QZ5","v":"2061-03-31"},{"$f":"Time!RA5","v":"2061-04-30"},{"$f":"Time!RB5","v":"2061-05-31"},{"$f":"Time!RC5","v":"2061-06-30"},{"$f":"Time!RD5","v":"2061-07-31"},{"$f":"Time!RE5","v":"2061-08-31"},{"$f":"Time!RF5","v":"2061-09-30"},{"$f":"Time!RG5","v":"2061-10-31"},{"$f":"Time!RH5","v":"2061-11-30"},{"$f":"Time!RI5","v":"2061-12-31"},{"$f":"Time!RJ5","v":"2062-01-31"},{"$f":"Time!RK5","v":"2062-02-28"},{"$f":"Time!RL5","v":"2062-03-31"},{"$f":"Time!RM5","v":"2062-04-30"},{"$f":"Time!RN5","v":"2062-05-31"},{"$f":"Time!RO5","v":"2062-06-30"},{"$f":"Time!RP5","v":"2062-07-31"},{"$f":"Time!RQ5","v":"2062-08-31"},{"$f":"Time!RR5","v":"2062-09-30"},{"$f":"Time!RS5","v":"2062-10-31"},{"$f":"Time!RT5","v":"2062-11-30"},{"$f":"Time!RU5","v":"2062-12-31"},{"$f":"Time!RV5","v":"2063-01-31"},{"$f":"Time!RW5","v":"2063-02-28"},{"$f":"Time!RX5","v":"2063-03-31"},{"$f":"Time!RY5","v":"2063-04-30"},{"$f":"Time!RZ5","v":"2063-05-31"},{"$f":"Time!SA5","v":"2063-06-30"},{"$f":"Time!SB5","v":"2063-07-31"},{"$f":"Time!SC5","v":"2063-08-31"},{"$f":"Time!SD5","v":"2063-09-30"},{"$f":"Time!SE5","v":"2063-10-31"},{"$f":"Time!SF5","v":"2063-11-30"},{"$f":"Time!SG5","v":"2063-12-31"},{"$f":"Time!SH5","v":"2064-01-31"},{"$f":"Time!SI5","v":"2064-02-29"},{"$f":"Time!SJ5","v":"2064-03-31"},{"$f":"Time!SK5","v":"2064-04-30"},{"$f":"Time!SL5","v":"2064-05-31"},{"$f":"Time!SM5","v":"2064-06-30"},{"$f":"Time!SN5","v":"2064-07-31"},{"$f":"Time!SO5","v":"2064-08-31"}]
[null,null,null,null,{"$f":"Time!E6","v":"Timeline label"},{"$f":" Output!J2","v":9},"Track chgs",null,null,{"$f":"Time!J6","v":"Construction"},{"$f":"Time!K6","v":"Construction"},{"$f":"Time!L6","v":"Construction"},{"$f":"Time!M6","v":"Construction"},{"$f":"Time!N6","v":"Construction"},{"$f":"Time!O6","v":"Construction"},{"$f":"Time!P6","v":"Construction"},{"$f":"Time!Q6","v":"Construction"},{"$f":"Time!R6","v":"Construction"},{"$f":"Time!S6","v":"Construction"},{"$f":"Time!T6","v":"Construction"},{"$f":"Time!U6","v":"Construction"},{"$f":"Time!V6","v":"Construction"},{"$f":"Time!W6","v":"Construction"},{"$f":"Time!X6","v":"Construction"},{"$f":"Time!Y6","v":"Construction"},{"$f":"Time!Z6","v":"Construction"},{"$f":"Time!AA6","v":"Construction"},{"$f":"Time!AB6","v":"Construction"},{"$f":"Time!AC6","v":"Construction"},{"$f":"Time!AD6","v":"Construction"},{"$f":"Time!AE6","v":"Construction"},{"$f":"Time!AF6","v":"Construction"},{"$f":"Time!AG6","v":"Construction"},{"$f":"Time!AH6","v":"Operations"},{"$f":"Time!AI6","v":"Operations"},{"$f":"Time!AJ6","v":"Operations"},{"$f":"Time!AK6","v":"Operations"},{"$f":"Time!AL6","v":"Operations"},{"$f":"Time!AM6","v":"Operations"},{"$f":"Time!AN6","v":"Operations"},{"$f":"Time!AO6","v":"Operations"},{"$f":"Time!AP6","v":"Operations"},{"$f":"Time!AQ6","v":"Operations"},{"$f":"Time!AR6","v":"Operations"},{"$f":"Time!AS6","v":"Operations"},{"$f":"Time!AT6","v":"Operations"},{"$f":"Time!AU6","v":"Operations"},{"$f":"Time!AV6","v":"Operations"},{"$f":"Time!AW6","v":"Operations"},{"$f":"Time!AX6","v":"Operations"},{"$f":"Time!AY6","v":"Operations"},{"$f":"Time!AZ6","v":"Operations"},{"$f":"Time!BA6","v":"Operations"},{"$f":"Time!BB6","v":"Operations"},{"$f":"Time!BC6","v":"Operations"},{"$f":"Time!BD6","v":"Operations"},{"$f":"Time!BE6","v":"Operations"},{"$f":"Time!BF6","v":"Operations"},{"$f":"Time!BG6","v":"Operations"},{"$f":"Time!BH6","v":"Operations"},{"$f":"Time!BI6","v":"Operations"},{"$f":"Time!BJ6","v":"Operations"},{"$f":"Time!BK6","v":"Operations"},{"$f":"Time!BL6","v":"Operations"},{"$f":"Time!BM6","v":"Operations"},{"$f":"Time!BN6","v":"Operations"},{"$f":"Time!BO6","v":"Operations"},{"$f":"Time!BP6","v":"Operations"},{"$f":"Time!BQ6","v":"Operations"},{"$f":"Time!BR6","v":"Operations"},{"$f":"Time!BS6","v":"Operations"},{"$f":"Time!BT6","v":"Operations"},{"$f":"Time!BU6","v":"Operations"},{"$f":"Time!BV6","v":"Operations"},{"$f":"Time!BW6","v":"Operations"},{"$f":"Time!BX6","v":"Operations"},{"$f":"Time!BY6","v":"Operations"},{"$f":"Time!BZ6","v":"Operations"},{"$f":"Time!CA6","v":"Operations"},{"$f":"Time!CB6","v":"Operations"},{"$f":"Time!CC6","v":"Operations"},{"$f":"Time!CD6","v":"Operations"},{"$f":"Time!CE6","v":"Operations"},{"$f":"Time!CF6","v":"Operations"},{"$f":"Time!CG6","v":"Operations"},{"$f":"Time!CH6","v":"Operations"},{"$f":"Time!CI6","v":"Operations"},{"$f":"Time!CJ6","v":"Operations"},{"$f":"Time!CK6","v":"Operations"},{"$f":"Time!CL6","v":"Operations"},{"$f":"Time!CM6","v":"Operations"},{"$f":"Time!CN6","v":"Operations"},{"$f":"Time!CO6","v":"Operations"},{"$f":"Time!CP6","v":"Operations"},{"$f":"Time!CQ6","v":"Operations"},{"$f":"Time!CR6","v":"Operations"},{"$f":"Time!CS6","v":"Operations"},{"$f":"Time!CT6","v":"Operations"},{"$f":"Time!CU6","v":"Operations"},{"$f":"Time!CV6","v":"Operations"},{"$f":"Time!CW6","v":"Operations"},{"$f":"Time!CX6","v":"Operations"},{"$f":"Time!CY6","v":"Operations"},{"$f":"Time!CZ6","v":"Operations"},{"$f":"Time!DA6","v":"Operations"},{"$f":"Time!DB6","v":"Operations"},{"$f":"Time!DC6","v":"Operations"},{"$f":"Time!DD6","v":"Operations"},{"$f":"Time!DE6","v":"Operations"},{"$f":"Time!DF6","v":"Operations"},{"$f":"Time!DG6","v":"Operations"},{"$f":"Time!DH6","v":"Operations"},{"$f":"Time!DI6","v":"Operations"},{"$f":"Time!DJ6","v":"Operations"},{"$f":"Time!DK6","v":"Operations"},{"$f":"Time!DL6","v":"Operations"},{"$f":"Time!DM6","v":"Operations"},{"$f":"Time!DN6","v":"Operations"},{"$f":"Time!DO6","v":"Operations"},{"$f":"Time!DP6","v":"Operations"},{"$f":"Time!DQ6","v":"Operations"},{"$f":"Time!DR6","v":"Operations"},{"$f":"Time!DS6","v":"Operations"},{"$f":"Time!DT6","v":"Operations"},{"$f":"Time!DU6","v":"Operations"},{"$f":"Time!DV6","v":"Operations"},{"$f":"Time!DW6","v":"Operations"},{"$f":"Time!DX6","v":"Operations"},{"$f":"Time!DY6","v":"Operations"},{"$f":"Time!DZ6","v":"Operations"},{"$f":"Time!EA6","v":"Operations"},{"$f":"Time!EB6","v":"Operations"},{"$f":"Time!EC6","v":"Operations"},{"$f":"Time!ED6","v":"Operations"},{"$f":"Time!EE6","v":"Operations"},{"$f":"Time!EF6","v":"Operations"},{"$f":"Time!EG6","v":"Operations"},{"$f":"Time!EH6","v":"Operations"},{"$f":"Time!EI6","v":"Operations"},{"$f":"Time!EJ6","v":"Operations"},{"$f":"Time!EK6","v":"Operations"},{"$f":"Time!EL6","v":"Operations"},{"$f":"Time!EM6","v":"Operations"},{"$f":"Time!EN6","v":"Operations"},{"$f":"Time!EO6","v":"Operations"},{"$f":"Time!EP6","v":"Operations"},{"$f":"Time!EQ6","v":"Operations"},{"$f":"Time!ER6","v":"Operations"},{"$f":"Time!ES6","v":"Operations"},{"$f":"Time!ET6","v":"Operations"},{"$f":"Time!EU6","v":"Operations"},{"$f":"Time!EV6","v":"Operations"},{"$f":"Time!EW6","v":"Operations"},{"$f":"Time!EX6","v":"Operations"},{"$f":"Time!EY6","v":"Operations"},{"$f":"Time!EZ6","v":"Operations"},{"$f":"Time!FA6","v":"Operations"},{"$f":"Time!FB6","v":"Operations"},{"$f":"Time!FC6","v":"Operations"},{"$f":"Time!FD6","v":"Operations"},{"$f":"Time!FE6","v":"Operations"},{"$f":"Time!FF6","v":"Operations"},{"$f":"Time!FG6","v":"Operations"},{"$f":"Time!FH6","v":"Operations"},{"$f":"Time!FI6","v":"Operations"},{"$f":"Time!FJ6","v":"Operations"},{"$f":"Time!FK6","v":"Operations"},{"$f":"Time!FL6","v":"Operations"},{"$f":"Time!FM6","v":"Operations"},{"$f":"Time!FN6","v":"Operations"},{"$f":"Time!FO6","v":"Operations"},{"$f":"Time!FP6","v":"Operations"},{"$f":"Time!FQ6","v":"Operations"},{"$f":"Time!FR6","v":"Operations"},{"$f":"Time!FS6","v":"Operations"},{"$f":"Time!FT6","v":"Operations"},{"$f":"Time!FU6","v":"Operations"},{"$f":"Time!FV6","v":"Operations"},{"$f":"Time!FW6","v":"Operations"},{"$f":"Time!FX6","v":"Operations"},{"$f":"Time!FY6","v":"Operations"},{"$f":"Time!FZ6","v":"Operations"},{"$f":"Time!GA6","v":"Operations"},{"$f":"Time!GB6","v":"Operations"},{"$f":"Time!GC6","v":"Operations"},{"$f":"Time!GD6","v":"Operations"},{"$f":"Time!GE6","v":"Operations"},{"$f":"Time!GF6","v":"Operations"},{"$f":"Time!GG6","v":"Operations"},{"$f":"Time!GH6","v":"Operations"},{"$f":"Time!GI6","v":"Operations"},{"$f":"Time!GJ6","v":"Operations"},{"$f":"Time!GK6","v":"Operations"},{"$f":"Time!GL6","v":"Operations"},{"$f":"Time!GM6","v":"Operations"},{"$f":"Time!GN6","v":"Operations"},{"$f":"Time!GO6","v":"Operations"},{"$f":"Time!GP6","v":"Operations"},{"$f":"Time!GQ6","v":"Operations"},{"$f":"Time!GR6","v":"Operations"},{"$f":"Time!GS6","v":"Operations"},{"$f":"Time!GT6","v":"Operations"},{"$f":"Time!GU6","v":"Operations"},{"$f":"Time!GV6","v":"Operations"},{"$f":"Time!GW6","v":"Operations"},{"$f":"Time!GX6","v":"Operations"},{"$f":"Time!GY6","v":"Operations"},{"$f":"Time!GZ6","v":"Operations"},{"$f":"Time!HA6","v":"Operations"},{"$f":"Time!HB6","v":"Operations"},{"$f":"Time!HC6","v":"Operations"},{"$f":"Time!HD6","v":"Operations"},{"$f":"Time!HE6","v":"Operations"},{"$f":"Time!HF6","v":"Operations"},{"$f":"Time!HG6","v":"Operations"},{"$f":"Time!HH6","v":"Operations"},{"$f":"Time!HI6","v":"Operations"},{"$f":"Time!HJ6","v":"Operations"},{"$f":"Time!HK6","v":"Operations"},{"$f":"Time!HL6","v":"Operations"},{"$f":"Time!HM6","v":"Operations"},{"$f":"Time!HN6","v":"Operations"},{"$f":"Time!HO6","v":"Operations"},{"$f":"Time!HP6","v":"Operations"},{"$f":"Time!HQ6","v":"Operations"},{"$f":"Time!HR6","v":"Operations"},{"$f":"Time!HS6","v":"Operations"},{"$f":"Time!HT6","v":"Operations"},{"$f":"Time!HU6","v":"Operations"},{"$f":"Time!HV6","v":"Operations"},{"$f":"Time!HW6","v":"Operations"},{"$f":"Time!HX6","v":"Operations"},{"$f":"Time!HY6","v":"Operations"},{"$f":"Time!HZ6","v":"Operations"},{"$f":"Time!IA6","v":"Operations"},{"$f":"Time!IB6","v":"Operations"},{"$f":"Time!IC6","v":"Operations"},{"$f":"Time!ID6","v":"Operations"},{"$f":"Time!IE6","v":"Operations"},{"$f":"Time!IF6","v":"Operations"},{"$f":"Time!IG6","v":"Operations"},{"$f":"Time!IH6","v":"Operations"},{"$f":"Time!II6","v":"Operations"},{"$f":"Time!IJ6","v":"Operations"},{"$f":"Time!IK6","v":"Operations"},{"$f":"Time!IL6","v":"Operations"},{"$f":"Time!IM6","v":"Operations"},{"$f":"Time!IN6","v":"Operations"},{"$f":"Time!IO6","v":"Operations"},{"$f":"Time!IP6","v":"Operations"},{"$f":"Time!IQ6","v":"Operations"},{"$f":"Time!IR6","v":"Operations"},{"$f":"Time!IS6","v":"Operations"},{"$f":"Time!IT6","v":"Operations"},{"$f":"Time!IU6","v":"Operations"},{"$f":"Time!IV6","v":"Operations"},{"$f":"Time!IW6","v":"Operations"},{"$f":"Time!IX6","v":"Operations"},{"$f":"Time!IY6","v":"Operations"},{"$f":"Time!IZ6","v":"Operations"},{"$f":"Time!JA6","v":"Operations"},{"$f":"Time!JB6","v":"Operations"},{"$f":"Time!JC6","v":"Operations"},{"$f":"Time!JD6","v":"Operations"},{"$f":"Time!JE6","v":"Operations"},{"$f":"Time!JF6","v":"Operations"},{"$f":"Time!JG6","v":"Operations"},{"$f":"Time!JH6","v":"Operations"},{"$f":"Time!JI6","v":"Operations"},{"$f":"Time!JJ6","v":"Operations"},{"$f":"Time!JK6","v":"Operations"},{"$f":"Time!JL6","v":"Operations"},{"$f":"Time!JM6","v":"Operations"},{"$f":"Time!JN6","v":"Operations"},{"$f":"Time!JO6","v":"Operations"},{"$f":"Time!JP6","v":"Operations"},{"$f":"Time!JQ6","v":"Operations"},{"$f":"Time!JR6","v":"Operations"},{"$f":"Time!JS6","v":"Operations"},{"$f":"Time!JT6","v":"Operations"},{"$f":"Time!JU6","v":"Operations"},{"$f":"Time!JV6","v":"Operations"},{"$f":"Time!JW6","v":"Operations"},{"$f":"Time!JX6","v":"Operations"},{"$f":"Time!JY6","v":"Operations"},{"$f":"Time!JZ6","v":"Operations"},{"$f":"Time!KA6","v":"Operations"},{"$f":"Time!KB6","v":"Operations"},{"$f":"Time!KC6","v":"Operations"},{"$f":"Time!KD6","v":"Operations"},{"$f":"Time!KE6","v":"Operations"},{"$f":"Time!KF6","v":"Operations"},{"$f":"Time!KG6","v":"Operations"},{"$f":"Time!KH6","v":"Operations"},{"$f":"Time!KI6","v":"Operations"},{"$f":"Time!KJ6","v":"Operations"},{"$f":"Time!KK6","v":"Operations"},{"$f":"Time!KL6","v":"Operations"},{"$f":"Time!KM6","v":"Operations"},{"$f":"Time!KN6","v":"Operations"},{"$f":"Time!KO6","v":"Operations"},{"$f":"Time!KP6","v":"Operations"},{"$f":"Time!KQ6","v":"Operations"},{"$f":"Time!KR6","v":"Operations"},{"$f":"Time!KS6","v":"Operations"},{"$f":"Time!KT6","v":"Operations"},{"$f":"Time!KU6","v":"Operations"},{"$f":"Time!KV6","v":"Operations"},{"$f":"Time!KW6","v":"Operations"},{"$f":"Time!KX6","v":"Operations"},{"$f":"Time!KY6","v":"Operations"},{"$f":"Time!KZ6","v":"Operations"},{"$f":"Time!LA6","v":"Operations"},{"$f":"Time!LB6","v":"Operations"},{"$f":"Time!LC6","v":"Operations"},{"$f":"Time!LD6","v":"Operations"},{"$f":"Time!LE6","v":"Operations"},{"$f":"Time!LF6","v":"Operations"},{"$f":"Time!LG6","v":"Operations"},{"$f":"Time!LH6","v":"Operations"},{"$f":"Time!LI6","v":"Operations"},{"$f":"Time!LJ6","v":"Operations"},{"$f":"Time!LK6","v":"Operations"},{"$f":"Time!LL6","v":"Operations"},{"$f":"Time!LM6","v":"Operations"},{"$f":"Time!LN6","v":"Operations"},{"$f":"Time!LO6","v":"Operations"},{"$f":"Time!LP6","v":"Operations"},{"$f":"Time!LQ6","v":"Operations"},{"$f":"Time!LR6","v":"Operations"},{"$f":"Time!LS6","v":"Operations"},{"$f":"Time!LT6","v":"Operations"},{"$f":"Time!LU6","v":"Operations"},{"$f":"Time!LV6","v":"Operations"},{"$f":"Time!LW6","v":"Operations"},{"$f":"Time!LX6","v":"Operations"},{"$f":"Time!LY6","v":"Operations"},{"$f":"Time!LZ6","v":"Operations"},{"$f":"Time!MA6","v":"Operations"},{"$f":"Time!MB6","v":"Operations"},{"$f":"Time!MC6","v":"Operations"},{"$f":"Time!MD6","v":"Operations"},{"$f":"Time!ME6","v":"Operations"},{"$f":"Time!MF6","v":"Operations"},{"$f":"Time!MG6","v":"Operations"},{"$f":"Time!MH6","v":"Operations"},{"$f":"Time!MI6","v":"Operations"},{"$f":"Time!MJ6","v":"Operations"},{"$f":"Time!MK6","v":"Operations"},{"$f":"Time!ML6","v":"Operations"},{"$f":"Time!MM6","v":"Operations"},{"$f":"Time!MN6","v":"Operations"},{"$f":"Time!MO6","v":"Operations"},{"$f":"Time!MP6","v":"Operations"},{"$f":"Time!MQ6","v":"Operations"},{"$f":"Time!MR6","v":"Operations"},{"$f":"Time!MS6","v":"Operations"},{"$f":"Time!MT6","v":"Operations"},{"$f":"Time!MU6","v":"Operations"},{"$f":"Time!MV6","v":"Operations"},{"$f":"Time!MW6","v":"Operations"},{"$f":"Time!MX6","v":"Operations"},{"$f":"Time!MY6","v":"Operations"},{"$f":"Time!MZ6","v":"Operations"},{"$f":"Time!NA6","v":"Operations"},{"$f":"Time!NB6","v":"Operations"},{"$f":"Time!NC6","v":"Operations"},{"$f":"Time!ND6","v":"Operations"},{"$f":"Time!NE6","v":"Operations"},{"$f":"Time!NF6","v":"Operations"},{"$f":"Time!NG6","v":"Operations"},{"$f":"Time!NH6","v":"Operations"},{"$f":"Time!NI6","v":"Operations"},{"$f":"Time!NJ6","v":"Operations"},{"$f":"Time!NK6","v":"Operations"},{"$f":"Time!NL6","v":"Operations"},{"$f":"Time!NM6","v":"Operations"},{"$f":"Time!NN6","v":"Operations"},{"$f":"Time!NO6","v":"Operations"},{"$f":"Time!NP6","v":"Operations"},{"$f":"Time!NQ6","v":"Operations"},{"$f":"Time!NR6","v":"Operations"},{"$f":"Time!NS6","v":"Operations"},{"$f":"Time!NT6","v":"Operations"},{"$f":"Time!NU6","v":"Operations"},{"$f":"Time!NV6","v":"Operations"},{"$f":"Time!NW6","v":"Operations"},{"$f":"Time!NX6","v":"Operations"},{"$f":"Time!NY6","v":"Operations"},{"$f":"Time!NZ6","v":"Operations"},{"$f":"Time!OA6","v":"Operations"},{"$f":"Time!OB6","v":"Operations"},{"$f":"Time!OC6","v":"Operations"},{"$f":"Time!OD6","v":"Post ops"},{"$f":"Time!OE6","v":"Post ops"},{"$f":"Time!OF6","v":"Post ops"},{"$f":"Time!OG6","v":"Post ops"},{"$f":"Time!OH6","v":"Post ops"},{"$f":"Time!OI6","v":"Post ops"},{"$f":"Time!OJ6","v":"Post ops"},{"$f":"Time!OK6","v":"Post ops"},{"$f":"Time!OL6","v":"Post ops"},{"$f":"Time!OM6","v":"Post ops"},{"$f":"Time!ON6","v":"Post ops"},{"$f":"Time!OO6","v":"Post ops"},{"$f":"Time!OP6","v":"Post ops"},{"$f":"Time!OQ6","v":"Post ops"},{"$f":"Time!OR6","v":"Post ops"},{"$f":"Time!OS6","v":"Post ops"},{"$f":"Time!OT6","v":"Post ops"},{"$f":"Time!OU6","v":"Post ops"},{"$f":"Time!OV6","v":"Post ops"},{"$f":"Time!OW6","v":"Post ops"},{"$f":"Time!OX6","v":"Post ops"},{"$f":"Time!OY6","v":"Post ops"},{"$f":"Time!OZ6","v":"Post ops"},{"$f":"Time!PA6","v":"Post ops"},{"$f":"Time!PB6","v":"Post ops"},{"$f":"Time!PC6","v":"Post ops"},{"$f":"Time!PD6","v":"Post ops"},{"$f":"Time!PE6","v":"Post ops"},{"$f":"Time!PF6","v":"Post ops"},{"$f":"Time!PG6","v":"Post ops"},{"$f":"Time!PH6","v":"Post ops"},{"$f":"Time!PI6","v":"Post ops"},{"$f":"Time!PJ6","v":"Post ops"},{"$f":"Time!PK6","v":"Post ops"},{"$f":"Time!PL6","v":"Post ops"},{"$f":"Time!PM6","v":"Post ops"},{"$f":"Time!PN6","v":"Post ops"},{"$f":"Time!PO6","v":"Post ops"},{"$f":"Time!PP6","v":"Post ops"},{"$f":"Time!PQ6","v":"Post ops"},{"$f":"Time!PR6","v":"Post ops"},{"$f":"Time!PS6","v":"Post ops"},{"$f":"Time!PT6","v":"Post ops"},{"$f":"Time!PU6","v":"Post ops"},{"$f":"Time!PV6","v":"Post ops"},{"$f":"Time!PW6","v":"Post ops"},{"$f":"Time!PX6","v":"Post ops"},{"$f":"Time!PY6","v":"Post ops"},{"$f":"Time!PZ6","v":"Post ops"},{"$f":"Time!QA6","v":"Post ops"},{"$f":"Time!QB6","v":"Post ops"},{"$f":"Time!QC6","v":"Post ops"},{"$f":"Time!QD6","v":"Post ops"},{"$f":"Time!QE6","v":"Post ops"},{"$f":"Time!QF6","v":"Post ops"},{"$f":"Time!QG6","v":"Post ops"},{"$f":"Time!QH6","v":"Post ops"},{"$f":"Time!QI6","v":"Post ops"},{"$f":"Time!QJ6","v":"Post ops"},{"$f":"Time!QK6","v":"Post ops"},{"$f":"Time!QL6","v":"Post ops"},{"$f":"Time!QM6","v":"Post ops"},{"$f":"Time!QN6","v":"Post ops"},{"$f":"Time!QO6","v":"Post ops"},{"$f":"Time!QP6","v":"Post ops"},{"$f":"Time!QQ6","v":"Post ops"},{"$f":"Time!QR6","v":"Post ops"},{"$f":"Time!QS6","v":"Post ops"},{"$f":"Time!QT6","v":"Post ops"},{"$f":"Time!QU6","v":"Post ops"},{"$f":"Time!QV6","v":"Post ops"},{"$f":"Time!QW6","v":"Post ops"},{"$f":"Time!QX6","v":"Post ops"},{"$f":"Time!QY6","v":"Post ops"},{"$f":"Time!QZ6","v":"Post ops"},{"$f":"Time!RA6","v":"Post ops"},{"$f":"Time!RB6","v":"Post ops"},{"$f":"Time!RC6","v":"Post ops"},{"$f":"Time!RD6","v":"Post ops"},{"$f":"Time!RE6","v":"Post ops"},{"$f":"Time!RF6","v":"Post ops"},{"$f":"Time!RG6","v":"Post ops"},{"$f":"Time!RH6","v":"Post ops"},{"$f":"Time!RI6","v":"Post ops"},{"$f":"Time!RJ6","v":"Post ops"},{"$f":"Time!RK6","v":"Post ops"},{"$f":"Time!RL6","v":"Post ops"},{"$f":"Time!RM6","v":"Post ops"},{"$f":"Time!RN6","v":"Post ops"},{"$f":"Time!RO6","v":"Post ops"},{"$f":"Time!RP6","v":"Post ops"},{"$f":"Time!RQ6","v":"Post ops"},{"$f":"Time!RR6","v":"Post ops"},{"$f":"Time!RS6","v":"Post ops"},{"$f":"Time!RT6","v":"Post ops"},{"$f":"Time!RU6","v":"Post ops"},{"$f":"Time!RV6","v":"Post ops"},{"$f":"Time!RW6","v":"Post ops"},{"$f":"Time!RX6","v":"Post ops"},{"$f":"Time!RY6","v":"Post ops"},{"$f":"Time!RZ6","v":"Post ops"},{"$f":"Time!SA6","v":"Post ops"},{"$f":"Time!SB6","v":"Post ops"},{"$f":"Time!SC6","v":"Post ops"},{"$f":"Time!SD6","v":"Post ops"},{"$f":"Time!SE6","v":"Post ops"},{"$f":"Time!SF6","v":"Post ops"},{"$f":"Time!SG6","v":"Post ops"},{"$f":"Time!SH6","v":"Post ops"},{"$f":"Time!SI6","v":"Post ops"},{"$f":"Time!SJ6","v":"Post ops"},{"$f":"Time!SK6","v":"Post ops"},{"$f":"Time!SL6","v":"Post ops"},{"$f":"Time!SM6","v":"Post ops"},{"$f":"Time!SN6","v":"Post ops"},{"$f":"Time!SO6","v":"Post ops"}]
[null,null,null,null,{"$f":"Time!E7","v":"Contract year"},{"$f":" Check!$F$21","v":0},"Alerts",null,null,{"$f":"Time!J7","v":2023},{"$f":"Time!K7","v":2024},{"$f":"Time!L7","v":2024},{"$f":"Time!M7","v":2024},{"$f":"Time!N7","v":2024},{"$f":"Time!O7","v":2024},{"$f":"Time!P7","v":2024},{"$f":"Time!Q7","v":2024},{"$f":"Time!R7","v":2024},{"$f":"Time!S7","v":2024},{"$f":"Time!T7","v":2024},{"$f":"Time!U7","v":2024},{"$f":"Time!V7","v":2024},{"$f":"Time!W7","v":2025},{"$f":"Time!X7","v":2025},{"$f":"Time!Y7","v":2025},{"$f":"Time!Z7","v":2025},{"$f":"Time!AA7","v":2025},{"$f":"Time!AB7","v":2025},{"$f":"Time!AC7","v":2025},{"$f":"Time!AD7","v":2025},{"$f":"Time!AE7","v":2025},{"$f":"Time!AF7","v":2025},{"$f":"Time!AG7","v":2025},{"$f":"Time!AH7","v":2025},{"$f":"Time!AI7","v":2026},{"$f":"Time!AJ7","v":2026},{"$f":"Time!AK7","v":2026},{"$f":"Time!AL7","v":2026},{"$f":"Time!AM7","v":2026},{"$f":"Time!AN7","v":2026},{"$f":"Time!AO7","v":2026},{"$f":"Time!AP7","v":2026},{"$f":"Time!AQ7","v":2026},{"$f":"Time!AR7","v":2026},{"$f":"Time!AS7","v":2026},{"$f":"Time!AT7","v":2026},{"$f":"Time!AU7","v":2027},{"$f":"Time!AV7","v":2027},{"$f":"Time!AW7","v":2027},{"$f":"Time!AX7","v":2027},{"$f":"Time!AY7","v":2027},{"$f":"Time!AZ7","v":2027},{"$f":"Time!BA7","v":2027},{"$f":"Time!BB7","v":2027},{"$f":"Time!BC7","v":2027},{"$f":"Time!BD7","v":2027},{"$f":"Time!BE7","v":2027},{"$f":"Time!BF7","v":2027},{"$f":"Time!BG7","v":2028},{"$f":"Time!BH7","v":2028},{"$f":"Time!BI7","v":2028},{"$f":"Time!BJ7","v":2028},{"$f":"Time!BK7","v":2028},{"$f":"Time!BL7","v":2028},{"$f":"Time!BM7","v":2028},{"$f":"Time!BN7","v":2028},{"$f":"Time!BO7","v":2028},{"$f":"Time!BP7","v":2028},{"$f":"Time!BQ7","v":2028},{"$f":"Time!BR7","v":2028},{"$f":"Time!BS7","v":2029},{"$f":"Time!BT7","v":2029},{"$f":"Time!BU7","v":2029},{"$f":"Time!BV7","v":2029},{"$f":"Time!BW7","v":2029},{"$f":"Time!BX7","v":2029},{"$f":"Time!BY7","v":2029},{"$f":"Time!BZ7","v":2029},{"$f":"Time!CA7","v":2029},{"$f":"Time!CB7","v":2029},{"$f":"Time!CC7","v":2029},{"$f":"Time!CD7","v":2029},{"$f":"Time!CE7","v":2030},{"$f":"Time!CF7","v":2030},{"$f":"Time!CG7","v":2030},{"$f":"Time!CH7","v":2030},{"$f":"Time!CI7","v":2030},{"$f":"Time!CJ7","v":2030},{"$f":"Time!CK7","v":2030},{"$f":"Time!CL7","v":2030},{"$f":"Time!CM7","v":2030},{"$f":"Time!CN7","v":2030},{"$f":"Time!CO7","v":2030},{"$f":"Time!CP7","v":2030},{"$f":"Time!CQ7","v":2031},{"$f":"Time!CR7","v":2031},{"$f":"Time!CS7","v":2031},{"$f":"Time!CT7","v":2031},{"$f":"Time!CU7","v":2031},{"$f":"Time!CV7","v":2031},{"$f":"Time!CW7","v":2031},{"$f":"Time!CX7","v":2031},{"$f":"Time!CY7","v":2031},{"$f":"Time!CZ7","v":2031},{"$f":"Time!DA7","v":2031},{"$f":"Time!DB7","v":2031},{"$f":"Time!DC7","v":2032},{"$f":"Time!DD7","v":2032},{"$f":"Time!DE7","v":2032},{"$f":"Time!DF7","v":2032},{"$f":"Time!DG7","v":2032},{"$f":"Time!DH7","v":2032},{"$f":"Time!DI7","v":2032},{"$f":"Time!DJ7","v":2032},{"$f":"Time!DK7","v":2032},{"$f":"Time!DL7","v":2032},{"$f":"Time!DM7","v":2032},{"$f":"Time!DN7","v":2032},{"$f":"Time!DO7","v":2033},{"$f":"Time!DP7","v":2033},{"$f":"Time!DQ7","v":2033},{"$f":"Time!DR7","v":2033},{"$f":"Time!DS7","v":2033},{"$f":"Time!DT7","v":2033},{"$f":"Time!DU7","v":2033},{"$f":"Time!DV7","v":2033},{"$f":"Time!DW7","v":2033},{"$f":"Time!DX7","v":2033},{"$f":"Time!DY7","v":2033},{"$f":"Time!DZ7","v":2033},{"$f":"Time!EA7","v":2034},{"$f":"Time!EB7","v":2034},{"$f":"Time!EC7","v":2034},{"$f":"Time!ED7","v":2034},{"$f":"Time!EE7","v":2034},{"$f":"Time!EF7","v":2034},{"$f":"Time!EG7","v":2034},{"$f":"Time!EH7","v":2034},{"$f":"Time!EI7","v":2034},{"$f":"Time!EJ7","v":2034},{"$f":"Time!EK7","v":2034},{"$f":"Time!EL7","v":2034},{"$f":"Time!EM7","v":2035},{"$f":"Time!EN7","v":2035},{"$f":"Time!EO7","v":2035},{"$f":"Time!EP7","v":2035},{"$f":"Time!EQ7","v":2035},{"$f":"Time!ER7","v":2035},{"$f":"Time!ES7","v":2035},{"$f":"Time!ET7","v":2035},{"$f":"Time!EU7","v":2035},{"$f":"Time!EV7","v":2035},{"$f":"Time!EW7","v":2035},{"$f":"Time!EX7","v":2035},{"$f":"Time!EY7","v":2036},{"$f":"Time!EZ7","v":2036},{"$f":"Time!FA7","v":2036},{"$f":"Time!FB7","v":2036},{"$f":"Time!FC7","v":2036},{"$f":"Time!FD7","v":2036},{"$f":"Time!FE7","v":2036},{"$f":"Time!FF7","v":2036},{"$f":"Time!FG7","v":2036},{"$f":"Time!FH7","v":2036},{"$f":"Time!FI7","v":2036},{"$f":"Time!FJ7","v":2036},{"$f":"Time!FK7","v":2037},{"$f":"Time!FL7","v":2037},{"$f":"Time!FM7","v":2037},{"$f":"Time!FN7","v":2037},{"$f":"Time!FO7","v":2037},{"$f":"Time!FP7","v":2037},{"$f":"Time!FQ7","v":2037},{"$f":"Time!FR7","v":2037},{"$f":"Time!FS7","v":2037},{"$f":"Time!FT7","v":2037},{"$f":"Time!FU7","v":2037},{"$f":"Time!FV7","v":2037},{"$f":"Time!FW7","v":2038},{"$f":"Time!FX7","v":2038},{"$f":"Time!FY7","v":2038},{"$f":"Time!FZ7","v":2038},{"$f":"Time!GA7","v":2038},{"$f":"Time!GB7","v":2038},{"$f":"Time!GC7","v":2038},{"$f":"Time!GD7","v":2038},{"$f":"Time!GE7","v":2038},{"$f":"Time!GF7","v":2038},{"$f":"Time!GG7","v":2038},{"$f":"Time!GH7","v":2038},{"$f":"Time!GI7","v":2039},{"$f":"Time!GJ7","v":2039},{"$f":"Time!GK7","v":2039},{"$f":"Time!GL7","v":2039},{"$f":"Time!GM7","v":2039},{"$f":"Time!GN7","v":2039},{"$f":"Time!GO7","v":2039},{"$f":"Time!GP7","v":2039},{"$f":"Time!GQ7","v":2039},{"$f":"Time!GR7","v":2039},{"$f":"Time!GS7","v":2039},{"$f":"Time!GT7","v":2039},{"$f":"Time!GU7","v":2040},{"$f":"Time!GV7","v":2040},{"$f":"Time!GW7","v":2040},{"$f":"Time!GX7","v":2040},{"$f":"Time!GY7","v":2040},{"$f":"Time!GZ7","v":2040},{"$f":"Time!HA7","v":2040},{"$f":"Time!HB7","v":2040},{"$f":"Time!HC7","v":2040},{"$f":"Time!HD7","v":2040},{"$f":"Time!HE7","v":2040},{"$f":"Time!HF7","v":2040},{"$f":"Time!HG7","v":2041},{"$f":"Time!HH7","v":2041},{"$f":"Time!HI7","v":2041},{"$f":"Time!HJ7","v":2041},{"$f":"Time!HK7","v":2041},{"$f":"Time!HL7","v":2041},{"$f":"Time!HM7","v":2041},{"$f":"Time!HN7","v":2041},{"$f":"Time!HO7","v":2041},{"$f":"Time!HP7","v":2041},{"$f":"Time!HQ7","v":2041},{"$f":"Time!HR7","v":2041},{"$f":"Time!HS7","v":2042},{"$f":"Time!HT7","v":2042},{"$f":"Time!HU7","v":2042},{"$f":"Time!HV7","v":2042},{"$f":"Time!HW7","v":2042},{"$f":"Time!HX7","v":2042},{"$f":"Time!HY7","v":2042},{"$f":"Time!HZ7","v":2042},{"$f":"Time!IA7","v":2042},{"$f":"Time!IB7","v":2042},{"$f":"Time!IC7","v":2042},{"$f":"Time!ID7","v":2042},{"$f":"Time!IE7","v":2043},{"$f":"Time!IF7","v":2043},{"$f":"Time!IG7","v":2043},{"$f":"Time!IH7","v":2043},{"$f":"Time!II7","v":2043},{"$f":"Time!IJ7","v":2043},{"$f":"Time!IK7","v":2043},{"$f":"Time!IL7","v":2043},{"$f":"Time!IM7","v":2043},{"$f":"Time!IN7","v":2043},{"$f":"Time!IO7","v":2043},{"$f":"Time!IP7","v":2043},{"$f":"Time!IQ7","v":2044},{"$f":"Time!IR7","v":2044},{"$f":"Time!IS7","v":2044},{"$f":"Time!IT7","v":2044},{"$f":"Time!IU7","v":2044},{"$f":"Time!IV7","v":2044},{"$f":"Time!IW7","v":2044},{"$f":"Time!IX7","v":2044},{"$f":"Time!IY7","v":2044},{"$f":"Time!IZ7","v":2044},{"$f":"Time!JA7","v":2044},{"$f":"Time!JB7","v":2044},{"$f":"Time!JC7","v":2045},{"$f":"Time!JD7","v":2045},{"$f":"Time!JE7","v":2045},{"$f":"Time!JF7","v":2045},{"$f":"Time!JG7","v":2045},{"$f":"Time!JH7","v":2045},{"$f":"Time!JI7","v":2045},{"$f":"Time!JJ7","v":2045},{"$f":"Time!JK7","v":2045},{"$f":"Time!JL7","v":2045},{"$f":"Time!JM7","v":2045},{"$f":"Time!JN7","v":2045},{"$f":"Time!JO7","v":2046},{"$f":"Time!JP7","v":2046},{"$f":"Time!JQ7","v":2046},{"$f":"Time!JR7","v":2046},{"$f":"Time!JS7","v":2046},{"$f":"Time!JT7","v":2046},{"$f":"Time!JU7","v":2046},{"$f":"Time!JV7","v":2046},{"$f":"Time!JW7","v":2046},{"$f":"Time!JX7","v":2046},{"$f":"Time!JY7","v":2046},{"$f":"Time!JZ7","v":2046},{"$f":"Time!KA7","v":2047},{"$f":"Time!KB7","v":2047},{"$f":"Time!KC7","v":2047},{"$f":"Time!KD7","v":2047},{"$f":"Time!KE7","v":2047},{"$f":"Time!KF7","v":2047},{"$f":"Time!KG7","v":2047},{"$f":"Time!KH7","v":2047},{"$f":"Time!KI7","v":2047},{"$f":"Time!KJ7","v":2047},{"$f":"Time!KK7","v":2047},{"$f":"Time!KL7","v":2047},{"$f":"Time!KM7","v":2048},{"$f":"Time!KN7","v":2048},{"$f":"Time!KO7","v":2048},{"$f":"Time!KP7","v":2048},{"$f":"Time!KQ7","v":2048},{"$f":"Time!KR7","v":2048},{"$f":"Time!KS7","v":2048},{"$f":"Time!KT7","v":2048},{"$f":"Time!KU7","v":2048},{"$f":"Time!KV7","v":2048},{"$f":"Time!KW7","v":2048},{"$f":"Time!KX7","v":2048},{"$f":"Time!KY7","v":2049},{"$f":"Time!KZ7","v":2049},{"$f":"Time!LA7","v":2049},{"$f":"Time!LB7","v":2049},{"$f":"Time!LC7","v":2049},{"$f":"Time!LD7","v":2049},{"$f":"Time!LE7","v":2049},{"$f":"Time!LF7","v":2049},{"$f":"Time!LG7","v":2049},{"$f":"Time!LH7","v":2049},{"$f":"Time!LI7","v":2049},{"$f":"Time!LJ7","v":2049},{"$f":"Time!LK7","v":2050},{"$f":"Time!LL7","v":2050},{"$f":"Time!LM7","v":2050},{"$f":"Time!LN7","v":2050},{"$f":"Time!LO7","v":2050},{"$f":"Time!LP7","v":2050},{"$f":"Time!LQ7","v":2050},{"$f":"Time!LR7","v":2050},{"$f":"Time!LS7","v":2050},{"$f":"Time!LT7","v":2050},{"$f":"Time!LU7","v":2050},{"$f":"Time!LV7","v":2050},{"$f":"Time!LW7","v":2051},{"$f":"Time!LX7","v":2051},{"$f":"Time!LY7","v":2051},{"$f":"Time!LZ7","v":2051},{"$f":"Time!MA7","v":2051},{"$f":"Time!MB7","v":2051},{"$f":"Time!MC7","v":2051},{"$f":"Time!MD7","v":2051},{"$f":"Time!ME7","v":2051},{"$f":"Time!MF7","v":2051},{"$f":"Time!MG7","v":2051},{"$f":"Time!MH7","v":2051},{"$f":"Time!MI7","v":2052},{"$f":"Time!MJ7","v":2052},{"$f":"Time!MK7","v":2052},{"$f":"Time!ML7","v":2052},{"$f":"Time!MM7","v":2052},{"$f":"Time!MN7","v":2052},{"$f":"Time!MO7","v":2052},{"$f":"Time!MP7","v":2052},{"$f":"Time!MQ7","v":2052},{"$f":"Time!MR7","v":2052},{"$f":"Time!MS7","v":2052},{"$f":"Time!MT7","v":2052},{"$f":"Time!MU7","v":2053},{"$f":"Time!MV7","v":2053},{"$f":"Time!MW7","v":2053},{"$f":"Time!MX7","v":2053},{"$f":"Time!MY7","v":2053},{"$f":"Time!MZ7","v":2053},{"$f":"Time!NA7","v":2053},{"$f":"Time!NB7","v":2053},{"$f":"Time!NC7","v":2053},{"$f":"Time!ND7","v":2053},{"$f":"Time!NE7","v":2053},{"$f":"Time!NF7","v":2053},{"$f":"Time!NG7","v":2054},{"$f":"Time!NH7","v":2054},{"$f":"Time!NI7","v":2054},{"$f":"Time!NJ7","v":2054},{"$f":"Time!NK7","v":2054},{"$f":"Time!NL7","v":2054},{"$f":"Time!NM7","v":2054},{"$f":"Time!NN7","v":2054},{"$f":"Time!NO7","v":2054},{"$f":"Time!NP7","v":2054},{"$f":"Time!NQ7","v":2054},{"$f":"Time!NR7","v":2054},{"$f":"Time!NS7","v":2055},{"$f":"Time!NT7","v":2055},{"$f":"Time!NU7","v":2055},{"$f":"Time!NV7","v":2055},{"$f":"Time!NW7","v":2055},{"$f":"Time!NX7","v":2055},{"$f":"Time!NY7","v":2055},{"$f":"Time!NZ7","v":2055},{"$f":"Time!OA7","v":2055},{"$f":"Time!OB7","v":2055},{"$f":"Time!OC7","v":2055},{"$f":"Time!OD7","v":2055},{"$f":"Time!OE7","v":2056},{"$f":"Time!OF7","v":2056},{"$f":"Time!OG7","v":2056},{"$f":"Time!OH7","v":2056},{"$f":"Time!OI7","v":2056},{"$f":"Time!OJ7","v":2056},{"$f":"Time!OK7","v":2056},{"$f":"Time!OL7","v":2056},{"$f":"Time!OM7","v":2056},{"$f":"Time!ON7","v":2056},{"$f":"Time!OO7","v":2056},{"$f":"Time!OP7","v":2056},{"$f":"Time!OQ7","v":2057},{"$f":"Time!OR7","v":2057},{"$f":"Time!OS7","v":2057},{"$f":"Time!OT7","v":2057},{"$f":"Time!OU7","v":2057},{"$f":"Time!OV7","v":2057},{"$f":"Time!OW7","v":2057},{"$f":"Time!OX7","v":2057},{"$f":"Time!OY7","v":2057},{"$f":"Time!OZ7","v":2057},{"$f":"Time!PA7","v":2057},{"$f":"Time!PB7","v":2057},{"$f":"Time!PC7","v":2058},{"$f":"Time!PD7","v":2058},{"$f":"Time!PE7","v":2058},{"$f":"Time!PF7","v":2058},{"$f":"Time!PG7","v":2058},{"$f":"Time!PH7","v":2058},{"$f":"Time!PI7","v":2058},{"$f":"Time!PJ7","v":2058},{"$f":"Time!PK7","v":2058},{"$f":"Time!PL7","v":2058},{"$f":"Time!PM7","v":2058},{"$f":"Time!PN7","v":2058},{"$f":"Time!PO7","v":2059},{"$f":"Time!PP7","v":2059},{"$f":"Time!PQ7","v":2059},{"$f":"Time!PR7","v":2059},{"$f":"Time!PS7","v":2059},{"$f":"Time!PT7","v":2059},{"$f":"Time!PU7","v":2059},{"$f":"Time!PV7","v":2059},{"$f":"Time!PW7","v":2059},{"$f":"Time!PX7","v":2059},{"$f":"Time!PY7","v":2059},{"$f":"Time!PZ7","v":2059},{"$f":"Time!QA7","v":2060},{"$f":"Time!QB7","v":2060},{"$f":"Time!QC7","v":2060},{"$f":"Time!QD7","v":2060},{"$f":"Time!QE7","v":2060},{"$f":"Time!QF7","v":2060},{"$f":"Time!QG7","v":2060},{"$f":"Time!QH7","v":2060},{"$f":"Time!QI7","v":2060},{"$f":"Time!QJ7","v":2060},{"$f":"Time!QK7","v":2060},{"$f":"Time!QL7","v":2060},{"$f":"Time!QM7","v":2061},{"$f":"Time!QN7","v":2061},{"$f":"Time!QO7","v":2061},{"$f":"Time!QP7","v":2061},{"$f":"Time!QQ7","v":2061},{"$f":"Time!QR7","v":2061},{"$f":"Time!QS7","v":2061},{"$f":"Time!QT7","v":2061},{"$f":"Time!QU7","v":2061},{"$f":"Time!QV7","v":2061},{"$f":"Time!QW7","v":2061},{"$f":"Time!QX7","v":2061},{"$f":"Time!QY7","v":2062},{"$f":"Time!QZ7","v":2062},{"$f":"Time!RA7","v":2062},{"$f":"Time!RB7","v":2062},{"$f":"Time!RC7","v":2062},{"$f":"Time!RD7","v":2062},{"$f":"Time!RE7","v":2062},{"$f":"Time!RF7","v":2062},{"$f":"Time!RG7","v":2062},{"$f":"Time!RH7","v":2062},{"$f":"Time!RI7","v":2062},{"$f":"Time!RJ7","v":2062},{"$f":"Time!RK7","v":2063},{"$f":"Time!RL7","v":2063},{"$f":"Time!RM7","v":2063},{"$f":"Time!RN7","v":2063},{"$f":"Time!RO7","v":2063},{"$f":"Time!RP7","v":2063},{"$f":"Time!RQ7","v":2063},{"$f":"Time!RR7","v":2063},{"$f":"Time!RS7","v":2063},{"$f":"Time!RT7","v":2063},{"$f":"Time!RU7","v":2063},{"$f":"Time!RV7","v":2063},{"$f":"Time!RW7","v":2064},{"$f":"Time!RX7","v":2064},{"$f":"Time!RY7","v":2064},{"$f":"Time!RZ7","v":2064},{"$f":"Time!SA7","v":2064},{"$f":"Time!SB7","v":2064},{"$f":"Time!SC7","v":2064},{"$f":"Time!SD7","v":2064},{"$f":"Time!SE7","v":2064},{"$f":"Time!SF7","v":2064},{"$f":"Time!SG7","v":2064},{"$f":"Time!SH7","v":2064},{"$f":"Time!SI7","v":2065},{"$f":"Time!SJ7","v":2065},{"$f":"Time!SK7","v":2065},{"$f":"Time!SL7","v":2065},{"$f":"Time!SM7","v":2065},{"$f":"Time!SN7","v":2065},{"$f":"Time!SO7","v":2065}]
[null,null,null,null,{"$f":"Time!E8","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":"Time!J8","v":1},{"$f":"Time!K8","v":2},{"$f":"Time!L8","v":3},{"$f":"Time!M8","v":4},{"$f":"Time!N8","v":5},{"$f":"Time!O8","v":6},{"$f":"Time!P8","v":7},{"$f":"Time!Q8","v":8},{"$f":"Time!R8","v":9},{"$f":"Time!S8","v":10},{"$f":"Time!T8","v":11},{"$f":"Time!U8","v":12},{"$f":"Time!V8","v":13},{"$f":"Time!W8","v":14},{"$f":"Time!X8","v":15},{"$f":"Time!Y8","v":16},{"$f":"Time!Z8","v":17},{"$f":"Time!AA8","v":18},{"$f":"Time!AB8","v":19},{"$f":"Time!AC8","v":20},{"$f":"Time!AD8","v":21},{"$f":"Time!AE8","v":22},{"$f":"Time!AF8","v":23},{"$f":"Time!AG8","v":24},{"$f":"Time!AH8","v":25},{"$f":"Time!AI8","v":26},{"$f":"Time!AJ8","v":27},{"$f":"Time!AK8","v":28},{"$f":"Time!AL8","v":29},{"$f":"Time!AM8","v":30},{"$f":"Time!AN8","v":31},{"$f":"Time!AO8","v":32},{"$f":"Time!AP8","v":33},{"$f":"Time!AQ8","v":34},{"$f":"Time!AR8","v":35},{"$f":"Time!AS8","v":36},{"$f":"Time!AT8","v":37},{"$f":"Time!AU8","v":38},{"$f":"Time!AV8","v":39},{"$f":"Time!AW8","v":40},{"$f":"Time!AX8","v":41},{"$f":"Time!AY8","v":42},{"$f":"Time!AZ8","v":43},{"$f":"Time!BA8","v":44},{"$f":"Time!BB8","v":45},{"$f":"Time!BC8","v":46},{"$f":"Time!BD8","v":47},{"$f":"Time!BE8","v":48},{"$f":"Time!BF8","v":49},{"$f":"Time!BG8","v":50},{"$f":"Time!BH8","v":51},{"$f":"Time!BI8","v":52},{"$f":"Time!BJ8","v":53},{"$f":"Time!BK8","v":54},{"$f":"Time!BL8","v":55},{"$f":"Time!BM8","v":56},{"$f":"Time!BN8","v":57},{"$f":"Time!BO8","v":58},{"$f":"Time!BP8","v":59},{"$f":"Time!BQ8","v":60},{"$f":"Time!BR8","v":61},{"$f":"Time!BS8","v":62},{"$f":"Time!BT8","v":63},{"$f":"Time!BU8","v":64},{"$f":"Time!BV8","v":65},{"$f":"Time!BW8","v":66},{"$f":"Time!BX8","v":67},{"$f":"Time!BY8","v":68},{"$f":"Time!BZ8","v":69},{"$f":"Time!CA8","v":70},{"$f":"Time!CB8","v":71},{"$f":"Time!CC8","v":72},{"$f":"Time!CD8","v":73},{"$f":"Time!CE8","v":74},{"$f":"Time!CF8","v":75},{"$f":"Time!CG8","v":76},{"$f":"Time!CH8","v":77},{"$f":"Time!CI8","v":78},{"$f":"Time!CJ8","v":79},{"$f":"Time!CK8","v":80},{"$f":"Time!CL8","v":81},{"$f":"Time!CM8","v":82},{"$f":"Time!CN8","v":83},{"$f":"Time!CO8","v":84},{"$f":"Time!CP8","v":85},{"$f":"Time!CQ8","v":86},{"$f":"Time!CR8","v":87},{"$f":"Time!CS8","v":88},{"$f":"Time!CT8","v":89},{"$f":"Time!CU8","v":90},{"$f":"Time!CV8","v":91},{"$f":"Time!CW8","v":92},{"$f":"Time!CX8","v":93},{"$f":"Time!CY8","v":94},{"$f":"Time!CZ8","v":95},{"$f":"Time!DA8","v":96},{"$f":"Time!DB8","v":97},{"$f":"Time!DC8","v":98},{"$f":"Time!DD8","v":99},{"$f":"Time!DE8","v":100},{"$f":"Time!DF8","v":101},{"$f":"Time!DG8","v":102},{"$f":"Time!DH8","v":103},{"$f":"Time!DI8","v":104},{"$f":"Time!DJ8","v":105},{"$f":"Time!DK8","v":106},{"$f":"Time!DL8","v":107},{"$f":"Time!DM8","v":108},{"$f":"Time!DN8","v":109},{"$f":"Time!DO8","v":110},{"$f":"Time!DP8","v":111},{"$f":"Time!DQ8","v":112},{"$f":"Time!DR8","v":113},{"$f":"Time!DS8","v":114},{"$f":"Time!DT8","v":115},{"$f":"Time!DU8","v":116},{"$f":"Time!DV8","v":117},{"$f":"Time!DW8","v":118},{"$f":"Time!DX8","v":119},{"$f":"Time!DY8","v":120},{"$f":"Time!DZ8","v":121},{"$f":"Time!EA8","v":122},{"$f":"Time!EB8","v":123},{"$f":"Time!EC8","v":124},{"$f":"Time!ED8","v":125},{"$f":"Time!EE8","v":126},{"$f":"Time!EF8","v":127},{"$f":"Time!EG8","v":128},{"$f":"Time!EH8","v":129},{"$f":"Time!EI8","v":130},{"$f":"Time!EJ8","v":131},{"$f":"Time!EK8","v":132},{"$f":"Time!EL8","v":133},{"$f":"Time!EM8","v":134},{"$f":"Time!EN8","v":135},{"$f":"Time!EO8","v":136},{"$f":"Time!EP8","v":137},{"$f":"Time!EQ8","v":138},{"$f":"Time!ER8","v":139},{"$f":"Time!ES8","v":140},{"$f":"Time!ET8","v":141},{"$f":"Time!EU8","v":142},{"$f":"Time!EV8","v":143},{"$f":"Time!EW8","v":144},{"$f":"Time!EX8","v":145},{"$f":"Time!EY8","v":146},{"$f":"Time!EZ8","v":147},{"$f":"Time!FA8","v":148},{"$f":"Time!FB8","v":149},{"$f":"Time!FC8","v":150},{"$f":"Time!FD8","v":151},{"$f":"Time!FE8","v":152},{"$f":"Time!FF8","v":153},{"$f":"Time!FG8","v":154},{"$f":"Time!FH8","v":155},{"$f":"Time!FI8","v":156},{"$f":"Time!FJ8","v":157},{"$f":"Time!FK8","v":158},{"$f":"Time!FL8","v":159},{"$f":"Time!FM8","v":160},{"$f":"Time!FN8","v":161},{"$f":"Time!FO8","v":162},{"$f":"Time!FP8","v":163},{"$f":"Time!FQ8","v":164},{"$f":"Time!FR8","v":165},{"$f":"Time!FS8","v":166},{"$f":"Time!FT8","v":167},{"$f":"Time!FU8","v":168},{"$f":"Time!FV8","v":169},{"$f":"Time!FW8","v":170},{"$f":"Time!FX8","v":171},{"$f":"Time!FY8","v":172},{"$f":"Time!FZ8","v":173},{"$f":"Time!GA8","v":174},{"$f":"Time!GB8","v":175},{"$f":"Time!GC8","v":176},{"$f":"Time!GD8","v":177},{"$f":"Time!GE8","v":178},{"$f":"Time!GF8","v":179},{"$f":"Time!GG8","v":180},{"$f":"Time!GH8","v":181},{"$f":"Time!GI8","v":182},{"$f":"Time!GJ8","v":183},{"$f":"Time!GK8","v":184},{"$f":"Time!GL8","v":185},{"$f":"Time!GM8","v":186},{"$f":"Time!GN8","v":187},{"$f":"Time!GO8","v":188},{"$f":"Time!GP8","v":189},{"$f":"Time!GQ8","v":190},{"$f":"Time!GR8","v":191},{"$f":"Time!GS8","v":192},{"$f":"Time!GT8","v":193},{"$f":"Time!GU8","v":194},{"$f":"Time!GV8","v":195},{"$f":"Time!GW8","v":196},{"$f":"Time!GX8","v":197},{"$f":"Time!GY8","v":198},{"$f":"Time!GZ8","v":199},{"$f":"Time!HA8","v":200},{"$f":"Time!HB8","v":201},{"$f":"Time!HC8","v":202},{"$f":"Time!HD8","v":203},{"$f":"Time!HE8","v":204},{"$f":"Time!HF8","v":205},{"$f":"Time!HG8","v":206},{"$f":"Time!HH8","v":207},{"$f":"Time!HI8","v":208},{"$f":"Time!HJ8","v":209},{"$f":"Time!HK8","v":210},{"$f":"Time!HL8","v":211},{"$f":"Time!HM8","v":212},{"$f":"Time!HN8","v":213},{"$f":"Time!HO8","v":214},{"$f":"Time!HP8","v":215},{"$f":"Time!HQ8","v":216},{"$f":"Time!HR8","v":217},{"$f":"Time!HS8","v":218},{"$f":"Time!HT8","v":219},{"$f":"Time!HU8","v":220},{"$f":"Time!HV8","v":221},{"$f":"Time!HW8","v":222},{"$f":"Time!HX8","v":223},{"$f":"Time!HY8","v":224},{"$f":"Time!HZ8","v":225},{"$f":"Time!IA8","v":226},{"$f":"Time!IB8","v":227},{"$f":"Time!IC8","v":228},{"$f":"Time!ID8","v":229},{"$f":"Time!IE8","v":230},{"$f":"Time!IF8","v":231},{"$f":"Time!IG8","v":232},{"$f":"Time!IH8","v":233},{"$f":"Time!II8","v":234},{"$f":"Time!IJ8","v":235},{"$f":"Time!IK8","v":236},{"$f":"Time!IL8","v":237},{"$f":"Time!IM8","v":238},{"$f":"Time!IN8","v":239},{"$f":"Time!IO8","v":240},{"$f":"Time!IP8","v":241},{"$f":"Time!IQ8","v":242},{"$f":"Time!IR8","v":243},{"$f":"Time!IS8","v":244},{"$f":"Time!IT8","v":245},{"$f":"Time!IU8","v":246},{"$f":"Time!IV8","v":247},{"$f":"Time!IW8","v":248},{"$f":"Time!IX8","v":249},{"$f":"Time!IY8","v":250},{"$f":"Time!IZ8","v":251},{"$f":"Time!JA8","v":252},{"$f":"Time!JB8","v":253},{"$f":"Time!JC8","v":254},{"$f":"Time!JD8","v":255},{"$f":"Time!JE8","v":256},{"$f":"Time!JF8","v":257},{"$f":"Time!JG8","v":258},{"$f":"Time!JH8","v":259},{"$f":"Time!JI8","v":260},{"$f":"Time!JJ8","v":261},{"$f":"Time!JK8","v":262},{"$f":"Time!JL8","v":263},{"$f":"Time!JM8","v":264},{"$f":"Time!JN8","v":265},{"$f":"Time!JO8","v":266},{"$f":"Time!JP8","v":267},{"$f":"Time!JQ8","v":268},{"$f":"Time!JR8","v":269},{"$f":"Time!JS8","v":270},{"$f":"Time!JT8","v":271},{"$f":"Time!JU8","v":272},{"$f":"Time!JV8","v":273},{"$f":"Time!JW8","v":274},{"$f":"Time!JX8","v":275},{"$f":"Time!JY8","v":276},{"$f":"Time!JZ8","v":277},{"$f":"Time!KA8","v":278},{"$f":"Time!KB8","v":279},{"$f":"Time!KC8","v":280},{"$f":"Time!KD8","v":281},{"$f":"Time!KE8","v":282},{"$f":"Time!KF8","v":283},{"$f":"Time!KG8","v":284},{"$f":"Time!KH8","v":285},{"$f":"Time!KI8","v":286},{"$f":"Time!KJ8","v":287},{"$f":"Time!KK8","v":288},{"$f":"Time!KL8","v":289},{"$f":"Time!KM8","v":290},{"$f":"Time!KN8","v":291},{"$f":"Time!KO8","v":292},{"$f":"Time!KP8","v":293},{"$f":"Time!KQ8","v":294},{"$f":"Time!KR8","v":295},{"$f":"Time!KS8","v":296},{"$f":"Time!KT8","v":297},{"$f":"Time!KU8","v":298},{"$f":"Time!KV8","v":299},{"$f":"Time!KW8","v":300},{"$f":"Time!KX8","v":301},{"$f":"Time!KY8","v":302},{"$f":"Time!KZ8","v":303},{"$f":"Time!LA8","v":304},{"$f":"Time!LB8","v":305},{"$f":"Time!LC8","v":306},{"$f":"Time!LD8","v":307},{"$f":"Time!LE8","v":308},{"$f":"Time!LF8","v":309},{"$f":"Time!LG8","v":310},{"$f":"Time!LH8","v":311},{"$f":"Time!LI8","v":312},{"$f":"Time!LJ8","v":313},{"$f":"Time!LK8","v":314},{"$f":"Time!LL8","v":315},{"$f":"Time!LM8","v":316},{"$f":"Time!LN8","v":317},{"$f":"Time!LO8","v":318},{"$f":"Time!LP8","v":319},{"$f":"Time!LQ8","v":320},{"$f":"Time!LR8","v":321},{"$f":"Time!LS8","v":322},{"$f":"Time!LT8","v":323},{"$f":"Time!LU8","v":324},{"$f":"Time!LV8","v":325},{"$f":"Time!LW8","v":326},{"$f":"Time!LX8","v":327},{"$f":"Time!LY8","v":328},{"$f":"Time!LZ8","v":329},{"$f":"Time!MA8","v":330},{"$f":"Time!MB8","v":331},{"$f":"Time!MC8","v":332},{"$f":"Time!MD8","v":333},{"$f":"Time!ME8","v":334},{"$f":"Time!MF8","v":335},{"$f":"Time!MG8","v":336},{"$f":"Time!MH8","v":337},{"$f":"Time!MI8","v":338},{"$f":"Time!MJ8","v":339},{"$f":"Time!MK8","v":340},{"$f":"Time!ML8","v":341},{"$f":"Time!MM8","v":342},{"$f":"Time!MN8","v":343},{"$f":"Time!MO8","v":344},{"$f":"Time!MP8","v":345},{"$f":"Time!MQ8","v":346},{"$f":"Time!MR8","v":347},{"$f":"Time!MS8","v":348},{"$f":"Time!MT8","v":349},{"$f":"Time!MU8","v":350},{"$f":"Time!MV8","v":351},{"$f":"Time!MW8","v":352},{"$f":"Time!MX8","v":353},{"$f":"Time!MY8","v":354},{"$f":"Time!MZ8","v":355},{"$f":"Time!NA8","v":356},{"$f":"Time!NB8","v":357},{"$f":"Time!NC8","v":358},{"$f":"Time!ND8","v":359},{"$f":"Time!NE8","v":360},{"$f":"Time!NF8","v":361},{"$f":"Time!NG8","v":362},{"$f":"Time!NH8","v":363},{"$f":"Time!NI8","v":364},{"$f":"Time!NJ8","v":365},{"$f":"Time!NK8","v":366},{"$f":"Time!NL8","v":367},{"$f":"Time!NM8","v":368},{"$f":"Time!NN8","v":369},{"$f":"Time!NO8","v":370},{"$f":"Time!NP8","v":371},{"$f":"Time!NQ8","v":372},{"$f":"Time!NR8","v":373},{"$f":"Time!NS8","v":374},{"$f":"Time!NT8","v":375},{"$f":"Time!NU8","v":376},{"$f":"Time!NV8","v":377},{"$f":"Time!NW8","v":378},{"$f":"Time!NX8","v":379},{"$f":"Time!NY8","v":380},{"$f":"Time!NZ8","v":381},{"$f":"Time!OA8","v":382},{"$f":"Time!OB8","v":383},{"$f":"Time!OC8","v":384},{"$f":"Time!OD8","v":385},{"$f":"Time!OE8","v":386},{"$f":"Time!OF8","v":387},{"$f":"Time!OG8","v":388},{"$f":"Time!OH8","v":389},{"$f":"Time!OI8","v":390},{"$f":"Time!OJ8","v":391},{"$f":"Time!OK8","v":392},{"$f":"Time!OL8","v":393},{"$f":"Time!OM8","v":394},{"$f":"Time!ON8","v":395},{"$f":"Time!OO8","v":396},{"$f":"Time!OP8","v":397},{"$f":"Time!OQ8","v":398},{"$f":"Time!OR8","v":399},{"$f":"Time!OS8","v":400},{"$f":"Time!OT8","v":401},{"$f":"Time!OU8","v":402},{"$f":"Time!OV8","v":403},{"$f":"Time!OW8","v":404},{"$f":"Time!OX8","v":405},{"$f":"Time!OY8","v":406},{"$f":"Time!OZ8","v":407},{"$f":"Time!PA8","v":408},{"$f":"Time!PB8","v":409},{"$f":"Time!PC8","v":410},{"$f":"Time!PD8","v":411},{"$f":"Time!PE8","v":412},{"$f":"Time!PF8","v":413},{"$f":"Time!PG8","v":414},{"$f":"Time!PH8","v":415},{"$f":"Time!PI8","v":416},{"$f":"Time!PJ8","v":417},{"$f":"Time!PK8","v":418},{"$f":"Time!PL8","v":419},{"$f":"Time!PM8","v":420},{"$f":"Time!PN8","v":421},{"$f":"Time!PO8","v":422},{"$f":"Time!PP8","v":423},{"$f":"Time!PQ8","v":424},{"$f":"Time!PR8","v":425},{"$f":"Time!PS8","v":426},{"$f":"Time!PT8","v":427},{"$f":"Time!PU8","v":428},{"$f":"Time!PV8","v":429},{"$f":"Time!PW8","v":430},{"$f":"Time!PX8","v":431},{"$f":"Time!PY8","v":432},{"$f":"Time!PZ8","v":433},{"$f":"Time!QA8","v":434},{"$f":"Time!QB8","v":435},{"$f":"Time!QC8","v":436},{"$f":"Time!QD8","v":437},{"$f":"Time!QE8","v":438},{"$f":"Time!QF8","v":439},{"$f":"Time!QG8","v":440},{"$f":"Time!QH8","v":441},{"$f":"Time!QI8","v":442},{"$f":"Time!QJ8","v":443},{"$f":"Time!QK8","v":444},{"$f":"Time!QL8","v":445},{"$f":"Time!QM8","v":446},{"$f":"Time!QN8","v":447},{"$f":"Time!QO8","v":448},{"$f":"Time!QP8","v":449},{"$f":"Time!QQ8","v":450},{"$f":"Time!QR8","v":451},{"$f":"Time!QS8","v":452},{"$f":"Time!QT8","v":453},{"$f":"Time!QU8","v":454},{"$f":"Time!QV8","v":455},{"$f":"Time!QW8","v":456},{"$f":"Time!QX8","v":457},{"$f":"Time!QY8","v":458},{"$f":"Time!QZ8","v":459},{"$f":"Time!RA8","v":460},{"$f":"Time!RB8","v":461},{"$f":"Time!RC8","v":462},{"$f":"Time!RD8","v":463},{"$f":"Time!RE8","v":464},{"$f":"Time!RF8","v":465},{"$f":"Time!RG8","v":466},{"$f":"Time!RH8","v":467},{"$f":"Time!RI8","v":468},{"$f":"Time!RJ8","v":469},{"$f":"Time!RK8","v":470},{"$f":"Time!RL8","v":471},{"$f":"Time!RM8","v":472},{"$f":"Time!RN8","v":473},{"$f":"Time!RO8","v":474},{"$f":"Time!RP8","v":475},{"$f":"Time!RQ8","v":476},{"$f":"Time!RR8","v":477},{"$f":"Time!RS8","v":478},{"$f":"Time!RT8","v":479},{"$f":"Time!RU8","v":480},{"$f":"Time!RV8","v":481},{"$f":"Time!RW8","v":482},{"$f":"Time!RX8","v":483},{"$f":"Time!RY8","v":484},{"$f":"Time!RZ8","v":485},{"$f":"Time!SA8","v":486},{"$f":"Time!SB8","v":487},{"$f":"Time!SC8","v":488},{"$f":"Time!SD8","v":489},{"$f":"Time!SE8","v":490},{"$f":"Time!SF8","v":491},{"$f":"Time!SG8","v":492},{"$f":"Time!SH8","v":493},{"$f":"Time!SI8","v":494},{"$f":"Time!SJ8","v":495},{"$f":"Time!SK8","v":496},{"$f":"Time!SL8","v":497},{"$f":"Time!SM8","v":498},{"$f":"Time!SN8","v":499},{"$f":"Time!SO8","v":500}]
[]
["CAPACITY AND PRODUCTION"]
[null,null,null,null,{"$f":" InpC!E$32","v":"Capacity of plant"},{"$f":" InpC!F$32","v":60},{"$f":" InpC!G$32","v":"MWp"}]
[null,null,null,null,{"$f":" Time!E$122","v":"Operating period flag"},{"$f":" Time!F$122","v":0},{"$f":" Time!G$122","v":"flag"},{"$f":" Time!H$122","v":360},{"$f":" Time!I$122","v":0},{"$f":" Time!J$122","v":0},{"$f":" Time!K$122","v":0},{"$f":" Time!L$122","v":0},{"$f":" Time!M$122","v":0},{"$f":" Time!N$122","v":0},{"$f":" Time!O$122","v":0},{"$f":" Time!P$122","v":0},{"$f":" Time!Q$122","v":0},{"$f":" Time!R$122","v":0},{"$f":" Time!S$122","v":0},{"$f":" Time!T$122","v":0},{"$f":" Time!U$122","v":0},{"$f":" Time!V$122","v":0},{"$f":" Time!W$122","v":0},{"$f":" Time!X$122","v":0},{"$f":" Time!Y$122","v":0},{"$f":" Time!Z$122","v":0},{"$f":" Time!AA$122","v":0},{"$f":" Time!AB$122","v":0},{"$f":" Time!AC$122","v":0},{"$f":" Time!AD$122","v":0},{"$f":" Time!AE$122","v":0},{"$f":" Time!AF$122","v":0},{"$f":" Time!AG$122","v":0},{"$f":" Time!AH$122","v":1},{"$f":" Time!AI$122","v":1},{"$f":" Time!AJ$122","v":1},{"$f":" Time!AK$122","v":1},{"$f":" Time!AL$122","v":1},{"$f":" Time!AM$122","v":1},{"$f":" Time!AN$122","v":1},{"$f":" Time!AO$122","v":1},{"$f":" Time!AP$122","v":1},{"$f":" Time!AQ$122","v":1},{"$f":" Time!AR$122","v":1},{"$f":" Time!AS$122","v":1},{"$f":" Time!AT$122","v":1},{"$f":" Time!AU$122","v":1},{"$f":" Time!AV$122","v":1},{"$f":" Time!AW$122","v":1},{"$f":" Time!AX$122","v":1},{"$f":" Time!AY$122","v":1},{"$f":" Time!AZ$122","v":1},{"$f":" Time!BA$122","v":1},{"$f":" Time!BB$122","v":1},{"$f":" Time!BC$122","v":1},{"$f":" Time!BD$122","v":1},{"$f":" Time!BE$122","v":1},{"$f":" Time!BF$122","v":1},{"$f":" Time!BG$122","v":1},{"$f":" Time!BH$122","v":1},{"$f":" Time!BI$122","v":1},{"$f":" Time!BJ$122","v":1},{"$f":" Time!BK$122","v":1},{"$f":" Time!BL$122","v":1},{"$f":" Time!BM$122","v":1},{"$f":" Time!BN$122","v":1},{"$f":" Time!BO$122","v":1},{"$f":" Time!BP$122","v":1},{"$f":" Time!BQ$122","v":1},{"$f":" Time!BR$122","v":1},{"$f":" Time!BS$122","v":1},{"$f":" Time!BT$122","v":1},{"$f":" Time!BU$122","v":1},{"$f":" Time!BV$122","v":1},{"$f":" Time!BW$122","v":1},{"$f":" Time!BX$122","v":1},{"$f":" Time!BY$122","v":1},{"$f":" Time!BZ$122","v":1},{"$f":" Time!CA$122","v":1},{"$f":" Time!CB$122","v":1},{"$f":" Time!CC$122","v":1},{"$f":" Time!CD$122","v":1},{"$f":" Time!CE$122","v":1},{"$f":" Time!CF$122","v":1},{"$f":" Time!CG$122","v":1},{"$f":" Time!CH$122","v":1},{"$f":" Time!CI$122","v":1},{"$f":" Time!CJ$122","v":1},{"$f":" Time!CK$122","v":1},{"$f":" Time!CL$122","v":1},{"$f":" Time!CM$122","v":1},{"$f":" Time!CN$122","v":1},{"$f":" Time!CO$122","v":1},{"$f":" Time!CP$122","v":1},{"$f":" Time!CQ$122","v":1},{"$f":" Time!CR$122","v":1},{"$f":" Time!CS$122","v":1},{"$f":" Time!CT$122","v":1},{"$f":" Time!CU$122","v":1},{"$f":" Time!CV$122","v":1},{"$f":" Time!CW$122","v":1},{"$f":" Time!CX$122","v":1},{"$f":" Time!CY$122","v":1},{"$f":" Time!CZ$122","v":1},{"$f":" Time!DA$122","v":1},{"$f":" Time!DB$122","v":1},{"$f":" Time!DC$122","v":1},{"$f":" Time!DD$122","v":1},{"$f":" Time!DE$122","v":1},{"$f":" Time!DF$122","v":1},{"$f":" Time!DG$122","v":1},{"$f":" Time!DH$122","v":1},{"$f":" Time!DI$122","v":1},{"$f":" Time!DJ$122","v":1},{"$f":" Time!DK$122","v":1},{"$f":" Time!DL$122","v":1},{"$f":" Time!DM$122","v":1},{"$f":" Time!DN$122","v":1},{"$f":" Time!DO$122","v":1},{"$f":" Time!DP$122","v":1},{"$f":" Time!DQ$122","v":1},{"$f":" Time!DR$122","v":1},{"$f":" Time!DS$122","v":1},{"$f":" Time!DT$122","v":1},{"$f":" Time!DU$122","v":1},{"$f":" Time!DV$122","v":1},{"$f":" Time!DW$122","v":1},{"$f":" Time!DX$122","v":1},{"$f":" Time!DY$122","v":1},{"$f":" Time!DZ$122","v":1},{"$f":" Time!EA$122","v":1},{"$f":" Time!EB$122","v":1},{"$f":" Time!EC$122","v":1},{"$f":" Time!ED$122","v":1},{"$f":" Time!EE$122","v":1},{"$f":" Time!EF$122","v":1},{"$f":" Time!EG$122","v":1},{"$f":" Time!EH$122","v":1},{"$f":" Time!EI$122","v":1},{"$f":" Time!EJ$122","v":1},{"$f":" Time!EK$122","v":1},{"$f":" Time!EL$122","v":1},{"$f":" Time!EM$122","v":1},{"$f":" Time!EN$122","v":1},{"$f":" Time!EO$122","v":1},{"$f":" Time!EP$122","v":1},{"$f":" Time!EQ$122","v":1},{"$f":" Time!ER$122","v":1},{"$f":" Time!ES$122","v":1},{"$f":" Time!ET$122","v":1},{"$f":" Time!EU$122","v":1},{"$f":" Time!EV$122","v":1},{"$f":" Time!EW$122","v":1},{"$f":" Time!EX$122","v":1},{"$f":" Time!EY$122","v":1},{"$f":" Time!EZ$122","v":1},{"$f":" Time!FA$122","v":1},{"$f":" Time!FB$122","v":1},{"$f":" Time!FC$122","v":1},{"$f":" Time!FD$122","v":1},{"$f":" Time!FE$122","v":1},{"$f":" Time!FF$122","v":1},{"$f":" Time!FG$122","v":1},{"$f":" Time!FH$122","v":1},{"$f":" Time!FI$122","v":1},{"$f":" Time!FJ$122","v":1},{"$f":" Time!FK$122","v":1},{"$f":" Time!FL$122","v":1},{"$f":" Time!FM$122","v":1},{"$f":" Time!FN$122","v":1},{"$f":" Time!FO$122","v":1},{"$f":" Time!FP$122","v":1},{"$f":" Time!FQ$122","v":1},{"$f":" Time!FR$122","v":1},{"$f":" Time!FS$122","v":1},{"$f":" Time!FT$122","v":1},{"$f":" Time!FU$122","v":1},{"$f":" Time!FV$122","v":1},{"$f":" Time!FW$122","v":1},{"$f":" Time!FX$122","v":1},{"$f":" Time!FY$122","v":1},{"$f":" Time!FZ$122","v":1},{"$f":" Time!GA$122","v":1},{"$f":" Time!GB$122","v":1},{"$f":" Time!GC$122","v":1},{"$f":" Time!GD$122","v":1},{"$f":" Time!GE$122","v":1},{"$f":" Time!GF$122","v":1},{"$f":" Time!GG$122","v":1},{"$f":" Time!GH$122","v":1},{"$f":" Time!GI$122","v":1},{"$f":" Time!GJ$122","v":1},{"$f":" Time!GK$122","v":1},{"$f":" Time!GL$122","v":1},{"$f":" Time!GM$122","v":1},{"$f":" Time!GN$122","v":1},{"$f":" Time!GO$122","v":1},{"$f":" Time!GP$122","v":1},{"$f":" Time!GQ$122","v":1},{"$f":" Time!GR$122","v":1},{"$f":" Time!GS$122","v":1},{"$f":" Time!GT$122","v":1},{"$f":" Time!GU$122","v":1},{"$f":" Time!GV$122","v":1},{"$f":" Time!GW$122","v":1},{"$f":" Time!GX$122","v":1},{"$f":" Time!GY$122","v":1},{"$f":" Time!GZ$122","v":1},{"$f":" Time!HA$122","v":1},{"$f":" Time!HB$122","v":1},{"$f":" Time!HC$122","v":1},{"$f":" Time!HD$122","v":1},{"$f":" Time!HE$122","v":1},{"$f":" Time!HF$122","v":1},{"$f":" Time!HG$122","v":1},{"$f":" Time!HH$122","v":1},{"$f":" Time!HI$122","v":1},{"$f":" Time!HJ$122","v":1},{"$f":" Time!HK$122","v":1},{"$f":" Time!HL$122","v":1},{"$f":" Time!HM$122","v":1},{"$f":" Time!HN$122","v":1},{"$f":" Time!HO$122","v":1},{"$f":" Time!HP$122","v":1},{"$f":" Time!HQ$122","v":1},{"$f":" Time!HR$122","v":1},{"$f":" Time!HS$122","v":1},{"$f":" Time!HT$122","v":1},{"$f":" Time!HU$122","v":1},{"$f":" Time!HV$122","v":1},{"$f":" Time!HW$122","v":1},{"$f":" Time!HX$122","v":1},{"$f":" Time!HY$122","v":1},{"$f":" Time!HZ$122","v":1},{"$f":" Time!IA$122","v":1},{"$f":" Time!IB$122","v":1},{"$f":" Time!IC$122","v":1},{"$f":" Time!ID$122","v":1},{"$f":" Time!IE$122","v":1},{"$f":" Time!IF$122","v":1},{"$f":" Time!IG$122","v":1},{"$f":" Time!IH$122","v":1},{"$f":" Time!II$122","v":1},{"$f":" Time!IJ$122","v":1},{"$f":" Time!IK$122","v":1},{"$f":" Time!IL$122","v":1},{"$f":" Time!IM$122","v":1},{"$f":" Time!IN$122","v":1},{"$f":" Time!IO$122","v":1},{"$f":" Time!IP$122","v":1},{"$f":" Time!IQ$122","v":1},{"$f":" Time!IR$122","v":1},{"$f":" Time!IS$122","v":1},{"$f":" Time!IT$122","v":1},{"$f":" Time!IU$122","v":1},{"$f":" Time!IV$122","v":1},{"$f":" Time!IW$122","v":1},{"$f":" Time!IX$122","v":1},{"$f":" Time!IY$122","v":1},{"$f":" Time!IZ$122","v":1},{"$f":" Time!JA$122","v":1},{"$f":" Time!JB$122","v":1},{"$f":" Time!JC$122","v":1},{"$f":" Time!JD$122","v":1},{"$f":" Time!JE$122","v":1},{"$f":" Time!JF$122","v":1},{"$f":" Time!JG$122","v":1},{"$f":" Time!JH$122","v":1},{"$f":" Time!JI$122","v":1},{"$f":" Time!JJ$122","v":1},{"$f":" Time!JK$122","v":1},{"$f":" Time!JL$122","v":1},{"$f":" Time!JM$122","v":1},{"$f":" Time!JN$122","v":1},{"$f":" Time!JO$122","v":1},{"$f":" Time!JP$122","v":1},{"$f":" Time!JQ$122","v":1},{"$f":" Time!JR$122","v":1},{"$f":" Time!JS$122","v":1},{"$f":" Time!JT$122","v":1},{"$f":" Time!JU$122","v":1},{"$f":" Time!JV$122","v":1},{"$f":" Time!JW$122","v":1},{"$f":" Time!JX$122","v":1},{"$f":" Time!JY$122","v":1},{"$f":" Time!JZ$122","v":1},{"$f":" Time!KA$122","v":1},{"$f":" Time!KB$122","v":1},{"$f":" Time!KC$122","v":1},{"$f":" Time!KD$122","v":1},{"$f":" Time!KE$122","v":1},{"$f":" Time!KF$122","v":1},{"$f":" Time!KG$122","v":1},{"$f":" Time!KH$122","v":1},{"$f":" Time!KI$122","v":1},{"$f":" Time!KJ$122","v":1},{"$f":" Time!KK$122","v":1},{"$f":" Time!KL$122","v":1},{"$f":" Time!KM$122","v":1},{"$f":" Time!KN$122","v":1},{"$f":" Time!KO$122","v":1},{"$f":" Time!KP$122","v":1},{"$f":" Time!KQ$122","v":1},{"$f":" Time!KR$122","v":1},{"$f":" Time!KS$122","v":1},{"$f":" Time!KT$122","v":1},{"$f":" Time!KU$122","v":1},{"$f":" Time!KV$122","v":1},{"$f":" Time!KW$122","v":1},{"$f":" Time!KX$122","v":1},{"$f":" Time!KY$122","v":1},{"$f":" Time!KZ$122","v":1},{"$f":" Time!LA$122","v":1},{"$f":" Time!LB$122","v":1},{"$f":" Time!LC$122","v":1},{"$f":" Time!LD$122","v":1},{"$f":" Time!LE$122","v":1},{"$f":" Time!LF$122","v":1},{"$f":" Time!LG$122","v":1},{"$f":" Time!LH$122","v":1},{"$f":" Time!LI$122","v":1},{"$f":" Time!LJ$122","v":1},{"$f":" Time!LK$122","v":1},{"$f":" Time!LL$122","v":1},{"$f":" Time!LM$122","v":1},{"$f":" Time!LN$122","v":1},{"$f":" Time!LO$122","v":1},{"$f":" Time!LP$122","v":1},{"$f":" Time!LQ$122","v":1},{"$f":" Time!LR$122","v":1},{"$f":" Time!LS$122","v":1},{"$f":" Time!LT$122","v":1},{"$f":" Time!LU$122","v":1},{"$f":" Time!LV$122","v":1},{"$f":" Time!LW$122","v":1},{"$f":" Time!LX$122","v":1},{"$f":" Time!LY$122","v":1},{"$f":" Time!LZ$122","v":1},{"$f":" Time!MA$122","v":1},{"$f":" Time!MB$122","v":1},{"$f":" Time!MC$122","v":1},{"$f":" Time!MD$122","v":1},{"$f":" Time!ME$122","v":1},{"$f":" Time!MF$122","v":1},{"$f":" Time!MG$122","v":1},{"$f":" Time!MH$122","v":1},{"$f":" Time!MI$122","v":1},{"$f":" Time!MJ$122","v":1},{"$f":" Time!MK$122","v":1},{"$f":" Time!ML$122","v":1},{"$f":" Time!MM$122","v":1},{"$f":" Time!MN$122","v":1},{"$f":" Time!MO$122","v":1},{"$f":" Time!MP$122","v":1},{"$f":" Time!MQ$122","v":1},{"$f":" Time!MR$122","v":1},{"$f":" Time!MS$122","v":1},{"$f":" Time!MT$122","v":1},{"$f":" Time!MU$122","v":1},{"$f":" Time!MV$122","v":1},{"$f":" Time!MW$122","v":1},{"$f":" Time!MX$122","v":1},{"$f":" Time!MY$122","v":1},{"$f":" Time!MZ$122","v":1},{"$f":" Time!NA$122","v":1},{"$f":" Time!NB$122","v":1},{"$f":" Time!NC$122","v":1},{"$f":" Time!ND$122","v":1},{"$f":" Time!NE$122","v":1},{"$f":" Time!NF$122","v":1},{"$f":" Time!NG$122","v":1},{"$f":" Time!NH$122","v":1},{"$f":" Time!NI$122","v":1},{"$f":" Time!NJ$122","v":1},{"$f":" Time!NK$122","v":1},{"$f":" Time!NL$122","v":1},{"$f":" Time!NM$122","v":1},{"$f":" Time!NN$122","v":1},{"$f":" Time!NO$122","v":1},{"$f":" Time!NP$122","v":1},{"$f":" Time!NQ$122","v":1},{"$f":" Time!NR$122","v":1},{"$f":" Time!NS$122","v":1},{"$f":" Time!NT$122","v":1},{"$f":" Time!NU$122","v":1},{"$f":" Time!NV$122","v":1},{"$f":" Time!NW$122","v":1},{"$f":" Time!NX$122","v":1},{"$f":" Time!NY$122","v":1},{"$f":" Time!NZ$122","v":1},{"$f":" Time!OA$122","v":1},{"$f":" Time!OB$122","v":1},{"$f":" Time!OC$122","v":1},{"$f":" Time!OD$122","v":0},{"$f":" Time!OE$122","v":0},{"$f":" Time!OF$122","v":0},{"$f":" Time!OG$122","v":0},{"$f":" Time!OH$122","v":0},{"$f":" Time!OI$122","v":0},{"$f":" Time!OJ$122","v":0},{"$f":" Time!OK$122","v":0},{"$f":" Time!OL$122","v":0},{"$f":" Time!OM$122","v":0},{"$f":" Time!ON$122","v":0},{"$f":" Time!OO$122","v":0},{"$f":" Time!OP$122","v":0},{"$f":" Time!OQ$122","v":0},{"$f":" Time!OR$122","v":0},{"$f":" Time!OS$122","v":0},{"$f":" Time!OT$122","v":0},{"$f":" Time!OU$122","v":0},{"$f":" Time!OV$122","v":0},{"$f":" Time!OW$122","v":0},{"$f":" Time!OX$122","v":0},{"$f":" Time!OY$122","v":0},{"$f":" Time!OZ$122","v":0},{"$f":" Time!PA$122","v":0},{"$f":" Time!PB$122","v":0},{"$f":" Time!PC$122","v":0},{"$f":" Time!PD$122","v":0},{"$f":" Time!PE$122","v":0},{"$f":" Time!PF$122","v":0},{"$f":" Time!PG$122","v":0},{"$f":" Time!PH$122","v":0},{"$f":" Time!PI$122","v":0},{"$f":" Time!PJ$122","v":0},{"$f":" Time!PK$122","v":0},{"$f":" Time!PL$122","v":0},{"$f":" Time!PM$122","v":0},{"$f":" Time!PN$122","v":0},{"$f":" Time!PO$122","v":0},{"$f":" Time!PP$122","v":0},{"$f":" Time!PQ$122","v":0},{"$f":" Time!PR$122","v":0},{"$f":" Time!PS$122","v":0},{"$f":" Time!PT$122","v":0},{"$f":" Time!PU$122","v":0},{"$f":" Time!PV$122","v":0},{"$f":" Time!PW$122","v":0},{"$f":" Time!PX$122","v":0},{"$f":" Time!PY$122","v":0},{"$f":" Time!PZ$122","v":0},{"$f":" Time!QA$122","v":0},{"$f":" Time!QB$122","v":0},{"$f":" Time!QC$122","v":0},{"$f":" Time!QD$122","v":0},{"$f":" Time!QE$122","v":0},{"$f":" Time!QF$122","v":0},{"$f":" Time!QG$122","v":0},{"$f":" Time!QH$122","v":0},{"$f":" Time!QI$122","v":0},{"$f":" Time!QJ$122","v":0},{"$f":" Time!QK$122","v":0},{"$f":" Time!QL$122","v":0},{"$f":" Time!QM$122","v":0},{"$f":" Time!QN$122","v":0},{"$f":" Time!QO$122","v":0},{"$f":" Time!QP$122","v":0},{"$f":" Time!QQ$122","v":0},{"$f":" Time!QR$122","v":0},{"$f":" Time!QS$122","v":0},{"$f":" Time!QT$122","v":0},{"$f":" Time!QU$122","v":0},{"$f":" Time!QV$122","v":0},{"$f":" Time!QW$122","v":0},{"$f":" Time!QX$122","v":0},{"$f":" Time!QY$122","v":0},{"$f":" Time!QZ$122","v":0},{"$f":" Time!RA$122","v":0},{"$f":" Time!RB$122","v":0},{"$f":" Time!RC$122","v":0},{"$f":" Time!RD$122","v":0},{"$f":" Time!RE$122","v":0},{"$f":" Time!RF$122","v":0},{"$f":" Time!RG$122","v":0},{"$f":" Time!RH$122","v":0},{"$f":" Time!RI$122","v":0},{"$f":" Time!RJ$122","v":0},{"$f":" Time!RK$122","v":0},{"$f":" Time!RL$122","v":0},{"$f":" Time!RM$122","v":0},{"$f":" Time!RN$122","v":0},{"$f":" Time!RO$122","v":0},{"$f":" Time!RP$122","v":0},{"$f":" Time!RQ$122","v":0},{"$f":" Time!RR$122","v":0},{"$f":" Time!RS$122","v":0},{"$f":" Time!RT$122","v":0},{"$f":" Time!RU$122","v":0},{"$f":" Time!RV$122","v":0},{"$f":" Time!RW$122","v":0},{"$f":" Time!RX$122","v":0},{"$f":" Time!RY$122","v":0},{"$f":" Time!RZ$122","v":0},{"$f":" Time!SA$122","v":0},{"$f":" Time!SB$122","v":0},{"$f":" Time!SC$122","v":0},{"$f":" Time!SD$122","v":0},{"$f":" Time!SE$122","v":0},{"$f":" Time!SF$122","v":0},{"$f":" Time!SG$122","v":0},{"$f":" Time!SH$122","v":0},{"$f":" Time!SI$122","v":0},{"$f":" Time!SJ$122","v":0},{"$f":" Time!SK$122","v":0},{"$f":" Time!SL$122","v":0},{"$f":" Time!SM$122","v":0},{"$f":" Time!SN$122","v":0},{"$f":" Time!SO$122","v":0}]
[null,null,null,null,"Monthly capacity",null,"MWp",null,null,{"$f":"J11*$F10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"BV11*$F10","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"EH11*$F10","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"GT11*$F10","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"JF11*$F10","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"LR11*$F10","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"OD11*$F10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP11*$F10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$36","v":"P50 plant yield - annual"},{"$f":" InpC!F$36","v":2477},{"$f":" InpC!G$36","v":"MWh/MWp"}]
[null,null,null,null,{"$f":" InpC!E$37","v":"P90 plant yield - annual"},{"$f":" InpC!F$37","v":2373},{"$f":" InpC!G$37","v":"MWh/MWp"}]
[null,null,null,null,{"$f":" InpC!E$34","v":"Apply P50 (1 = yes, 0 = no)"},{"$f":" InpC!F$34","v":1},{"$f":" InpC!G$34","v":"Flag"}]
[null,null,null,null,{"$f":" Time!E$122","v":"Operating period flag"},{"$f":" Time!F$122","v":0},{"$f":" Time!G$122","v":"flag"},{"$f":" Time!H$122","v":360},{"$f":" Time!I$122","v":0},{"$f":" Time!J$122","v":0},{"$f":" Time!K$122","v":0},{"$f":" Time!L$122","v":0},{"$f":" Time!M$122","v":0},{"$f":" Time!N$122","v":0},{"$f":" Time!O$122","v":0},{"$f":" Time!P$122","v":0},{"$f":" Time!Q$122","v":0},{"$f":" Time!R$122","v":0},{"$f":" Time!S$122","v":0},{"$f":" Time!T$122","v":0},{"$f":" Time!U$122","v":0},{"$f":" Time!V$122","v":0},{"$f":" Time!W$122","v":0},{"$f":" Time!X$122","v":0},{"$f":" Time!Y$122","v":0},{"$f":" Time!Z$122","v":0},{"$f":" Time!AA$122","v":0},{"$f":" Time!AB$122","v":0},{"$f":" Time!AC$122","v":0},{"$f":" Time!AD$122","v":0},{"$f":" Time!AE$122","v":0},{"$f":" Time!AF$122","v":0},{"$f":" Time!AG$122","v":0},{"$f":" Time!AH$122","v":1},{"$f":" Time!AI$122","v":1},{"$f":" Time!AJ$122","v":1},{"$f":" Time!AK$122","v":1},{"$f":" Time!AL$122","v":1},{"$f":" Time!AM$122","v":1},{"$f":" Time!AN$122","v":1},{"$f":" Time!AO$122","v":1},{"$f":" Time!AP$122","v":1},{"$f":" Time!AQ$122","v":1},{"$f":" Time!AR$122","v":1},{"$f":" Time!AS$122","v":1},{"$f":" Time!AT$122","v":1},{"$f":" Time!AU$122","v":1},{"$f":" Time!AV$122","v":1},{"$f":" Time!AW$122","v":1},{"$f":" Time!AX$122","v":1},{"$f":" Time!AY$122","v":1},{"$f":" Time!AZ$122","v":1},{"$f":" Time!BA$122","v":1},{"$f":" Time!BB$122","v":1},{"$f":" Time!BC$122","v":1},{"$f":" Time!BD$122","v":1},{"$f":" Time!BE$122","v":1},{"$f":" Time!BF$122","v":1},{"$f":" Time!BG$122","v":1},{"$f":" Time!BH$122","v":1},{"$f":" Time!BI$122","v":1},{"$f":" Time!BJ$122","v":1},{"$f":" Time!BK$122","v":1},{"$f":" Time!BL$122","v":1},{"$f":" Time!BM$122","v":1},{"$f":" Time!BN$122","v":1},{"$f":" Time!BO$122","v":1},{"$f":" Time!BP$122","v":1},{"$f":" Time!BQ$122","v":1},{"$f":" Time!BR$122","v":1},{"$f":" Time!BS$122","v":1},{"$f":" Time!BT$122","v":1},{"$f":" Time!BU$122","v":1},{"$f":" Time!BV$122","v":1},{"$f":" Time!BW$122","v":1},{"$f":" Time!BX$122","v":1},{"$f":" Time!BY$122","v":1},{"$f":" Time!BZ$122","v":1},{"$f":" Time!CA$122","v":1},{"$f":" Time!CB$122","v":1},{"$f":" Time!CC$122","v":1},{"$f":" Time!CD$122","v":1},{"$f":" Time!CE$122","v":1},{"$f":" Time!CF$122","v":1},{"$f":" Time!CG$122","v":1},{"$f":" Time!CH$122","v":1},{"$f":" Time!CI$122","v":1},{"$f":" Time!CJ$122","v":1},{"$f":" Time!CK$122","v":1},{"$f":" Time!CL$122","v":1},{"$f":" Time!CM$122","v":1},{"$f":" Time!CN$122","v":1},{"$f":" Time!CO$122","v":1},{"$f":" Time!CP$122","v":1},{"$f":" Time!CQ$122","v":1},{"$f":" Time!CR$122","v":1},{"$f":" Time!CS$122","v":1},{"$f":" Time!CT$122","v":1},{"$f":" Time!CU$122","v":1},{"$f":" Time!CV$122","v":1},{"$f":" Time!CW$122","v":1},{"$f":" Time!CX$122","v":1},{"$f":" Time!CY$122","v":1},{"$f":" Time!CZ$122","v":1},{"$f":" Time!DA$122","v":1},{"$f":" Time!DB$122","v":1},{"$f":" Time!DC$122","v":1},{"$f":" Time!DD$122","v":1},{"$f":" Time!DE$122","v":1},{"$f":" Time!DF$122","v":1},{"$f":" Time!DG$122","v":1},{"$f":" Time!DH$122","v":1},{"$f":" Time!DI$122","v":1},{"$f":" Time!DJ$122","v":1},{"$f":" Time!DK$122","v":1},{"$f":" Time!DL$122","v":1},{"$f":" Time!DM$122","v":1},{"$f":" Time!DN$122","v":1},{"$f":" Time!DO$122","v":1},{"$f":" Time!DP$122","v":1},{"$f":" Time!DQ$122","v":1},{"$f":" Time!DR$122","v":1},{"$f":" Time!DS$122","v":1},{"$f":" Time!DT$122","v":1},{"$f":" Time!DU$122","v":1},{"$f":" Time!DV$122","v":1},{"$f":" Time!DW$122","v":1},{"$f":" Time!DX$122","v":1},{"$f":" Time!DY$122","v":1},{"$f":" Time!DZ$122","v":1},{"$f":" Time!EA$122","v":1},{"$f":" Time!EB$122","v":1},{"$f":" Time!EC$122","v":1},{"$f":" Time!ED$122","v":1},{"$f":" Time!EE$122","v":1},{"$f":" Time!EF$122","v":1},{"$f":" Time!EG$122","v":1},{"$f":" Time!EH$122","v":1},{"$f":" Time!EI$122","v":1},{"$f":" Time!EJ$122","v":1},{"$f":" Time!EK$122","v":1},{"$f":" Time!EL$122","v":1},{"$f":" Time!EM$122","v":1},{"$f":" Time!EN$122","v":1},{"$f":" Time!EO$122","v":1},{"$f":" Time!EP$122","v":1},{"$f":" Time!EQ$122","v":1},{"$f":" Time!ER$122","v":1},{"$f":" Time!ES$122","v":1},{"$f":" Time!ET$122","v":1},{"$f":" Time!EU$122","v":1},{"$f":" Time!EV$122","v":1},{"$f":" Time!EW$122","v":1},{"$f":" Time!EX$122","v":1},{"$f":" Time!EY$122","v":1},{"$f":" Time!EZ$122","v":1},{"$f":" Time!FA$122","v":1},{"$f":" Time!FB$122","v":1},{"$f":" Time!FC$122","v":1},{"$f":" Time!FD$122","v":1},{"$f":" Time!FE$122","v":1},{"$f":" Time!FF$122","v":1},{"$f":" Time!FG$122","v":1},{"$f":" Time!FH$122","v":1},{"$f":" Time!FI$122","v":1},{"$f":" Time!FJ$122","v":1},{"$f":" Time!FK$122","v":1},{"$f":" Time!FL$122","v":1},{"$f":" Time!FM$122","v":1},{"$f":" Time!FN$122","v":1},{"$f":" Time!FO$122","v":1},{"$f":" Time!FP$122","v":1},{"$f":" Time!FQ$122","v":1},{"$f":" Time!FR$122","v":1},{"$f":" Time!FS$122","v":1},{"$f":" Time!FT$122","v":1},{"$f":" Time!FU$122","v":1},{"$f":" Time!FV$122","v":1},{"$f":" Time!FW$122","v":1},{"$f":" Time!FX$122","v":1},{"$f":" Time!FY$122","v":1},{"$f":" Time!FZ$122","v":1},{"$f":" Time!GA$122","v":1},{"$f":" Time!GB$122","v":1},{"$f":" Time!GC$122","v":1},{"$f":" Time!GD$122","v":1},{"$f":" Time!GE$122","v":1},{"$f":" Time!GF$122","v":1},{"$f":" Time!GG$122","v":1},{"$f":" Time!GH$122","v":1},{"$f":" Time!GI$122","v":1},{"$f":" Time!GJ$122","v":1},{"$f":" Time!GK$122","v":1},{"$f":" Time!GL$122","v":1},{"$f":" Time!GM$122","v":1},{"$f":" Time!GN$122","v":1},{"$f":" Time!GO$122","v":1},{"$f":" Time!GP$122","v":1},{"$f":" Time!GQ$122","v":1},{"$f":" Time!GR$122","v":1},{"$f":" Time!GS$122","v":1},{"$f":" Time!GT$122","v":1},{"$f":" Time!GU$122","v":1},{"$f":" Time!GV$122","v":1},{"$f":" Time!GW$122","v":1},{"$f":" Time!GX$122","v":1},{"$f":" Time!GY$122","v":1},{"$f":" Time!GZ$122","v":1},{"$f":" Time!HA$122","v":1},{"$f":" Time!HB$122","v":1},{"$f":" Time!HC$122","v":1},{"$f":" Time!HD$122","v":1},{"$f":" Time!HE$122","v":1},{"$f":" Time!HF$122","v":1},{"$f":" Time!HG$122","v":1},{"$f":" Time!HH$122","v":1},{"$f":" Time!HI$122","v":1},{"$f":" Time!HJ$122","v":1},{"$f":" Time!HK$122","v":1},{"$f":" Time!HL$122","v":1},{"$f":" Time!HM$122","v":1},{"$f":" Time!HN$122","v":1},{"$f":" Time!HO$122","v":1},{"$f":" Time!HP$122","v":1},{"$f":" Time!HQ$122","v":1},{"$f":" Time!HR$122","v":1},{"$f":" Time!HS$122","v":1},{"$f":" Time!HT$122","v":1},{"$f":" Time!HU$122","v":1},{"$f":" Time!HV$122","v":1},{"$f":" Time!HW$122","v":1},{"$f":" Time!HX$122","v":1},{"$f":" Time!HY$122","v":1},{"$f":" Time!HZ$122","v":1},{"$f":" Time!IA$122","v":1},{"$f":" Time!IB$122","v":1},{"$f":" Time!IC$122","v":1},{"$f":" Time!ID$122","v":1},{"$f":" Time!IE$122","v":1},{"$f":" Time!IF$122","v":1},{"$f":" Time!IG$122","v":1},{"$f":" Time!IH$122","v":1},{"$f":" Time!II$122","v":1},{"$f":" Time!IJ$122","v":1},{"$f":" Time!IK$122","v":1},{"$f":" Time!IL$122","v":1},{"$f":" Time!IM$122","v":1},{"$f":" Time!IN$122","v":1},{"$f":" Time!IO$122","v":1},{"$f":" Time!IP$122","v":1},{"$f":" Time!IQ$122","v":1},{"$f":" Time!IR$122","v":1},{"$f":" Time!IS$122","v":1},{"$f":" Time!IT$122","v":1},{"$f":" Time!IU$122","v":1},{"$f":" Time!IV$122","v":1},{"$f":" Time!IW$122","v":1},{"$f":" Time!IX$122","v":1},{"$f":" Time!IY$122","v":1},{"$f":" Time!IZ$122","v":1},{"$f":" Time!JA$122","v":1},{"$f":" Time!JB$122","v":1},{"$f":" Time!JC$122","v":1},{"$f":" Time!JD$122","v":1},{"$f":" Time!JE$122","v":1},{"$f":" Time!JF$122","v":1},{"$f":" Time!JG$122","v":1},{"$f":" Time!JH$122","v":1},{"$f":" Time!JI$122","v":1},{"$f":" Time!JJ$122","v":1},{"$f":" Time!JK$122","v":1},{"$f":" Time!JL$122","v":1},{"$f":" Time!JM$122","v":1},{"$f":" Time!JN$122","v":1},{"$f":" Time!JO$122","v":1},{"$f":" Time!JP$122","v":1},{"$f":" Time!JQ$122","v":1},{"$f":" Time!JR$122","v":1},{"$f":" Time!JS$122","v":1},{"$f":" Time!JT$122","v":1},{"$f":" Time!JU$122","v":1},{"$f":" Time!JV$122","v":1},{"$f":" Time!JW$122","v":1},{"$f":" Time!JX$122","v":1},{"$f":" Time!JY$122","v":1},{"$f":" Time!JZ$122","v":1},{"$f":" Time!KA$122","v":1},{"$f":" Time!KB$122","v":1},{"$f":" Time!KC$122","v":1},{"$f":" Time!KD$122","v":1},{"$f":" Time!KE$122","v":1},{"$f":" Time!KF$122","v":1},{"$f":" Time!KG$122","v":1},{"$f":" Time!KH$122","v":1},{"$f":" Time!KI$122","v":1},{"$f":" Time!KJ$122","v":1},{"$f":" Time!KK$122","v":1},{"$f":" Time!KL$122","v":1},{"$f":" Time!KM$122","v":1},{"$f":" Time!KN$122","v":1},{"$f":" Time!KO$122","v":1},{"$f":" Time!KP$122","v":1},{"$f":" Time!KQ$122","v":1},{"$f":" Time!KR$122","v":1},{"$f":" Time!KS$122","v":1},{"$f":" Time!KT$122","v":1},{"$f":" Time!KU$122","v":1},{"$f":" Time!KV$122","v":1},{"$f":" Time!KW$122","v":1},{"$f":" Time!KX$122","v":1},{"$f":" Time!KY$122","v":1},{"$f":" Time!KZ$122","v":1},{"$f":" Time!LA$122","v":1},{"$f":" Time!LB$122","v":1},{"$f":" Time!LC$122","v":1},{"$f":" Time!LD$122","v":1},{"$f":" Time!LE$122","v":1},{"$f":" Time!LF$122","v":1},{"$f":" Time!LG$122","v":1},{"$f":" Time!LH$122","v":1},{"$f":" Time!LI$122","v":1},{"$f":" Time!LJ$122","v":1},{"$f":" Time!LK$122","v":1},{"$f":" Time!LL$122","v":1},{"$f":" Time!LM$122","v":1},{"$f":" Time!LN$122","v":1},{"$f":" Time!LO$122","v":1},{"$f":" Time!LP$122","v":1},{"$f":" Time!LQ$122","v":1},{"$f":" Time!LR$122","v":1},{"$f":" Time!LS$122","v":1},{"$f":" Time!LT$122","v":1},{"$f":" Time!LU$122","v":1},{"$f":" Time!LV$122","v":1},{"$f":" Time!LW$122","v":1},{"$f":" Time!LX$122","v":1},{"$f":" Time!LY$122","v":1},{"$f":" Time!LZ$122","v":1},{"$f":" Time!MA$122","v":1},{"$f":" Time!MB$122","v":1},{"$f":" Time!MC$122","v":1},{"$f":" Time!MD$122","v":1},{"$f":" Time!ME$122","v":1},{"$f":" Time!MF$122","v":1},{"$f":" Time!MG$122","v":1},{"$f":" Time!MH$122","v":1},{"$f":" Time!MI$122","v":1},{"$f":" Time!MJ$122","v":1},{"$f":" Time!MK$122","v":1},{"$f":" Time!ML$122","v":1},{"$f":" Time!MM$122","v":1},{"$f":" Time!MN$122","v":1},{"$f":" Time!MO$122","v":1},{"$f":" Time!MP$122","v":1},{"$f":" Time!MQ$122","v":1},{"$f":" Time!MR$122","v":1},{"$f":" Time!MS$122","v":1},{"$f":" Time!MT$122","v":1},{"$f":" Time!MU$122","v":1},{"$f":" Time!MV$122","v":1},{"$f":" Time!MW$122","v":1},{"$f":" Time!MX$122","v":1},{"$f":" Time!MY$122","v":1},{"$f":" Time!MZ$122","v":1},{"$f":" Time!NA$122","v":1},{"$f":" Time!NB$122","v":1},{"$f":" Time!NC$122","v":1},{"$f":" Time!ND$122","v":1},{"$f":" Time!NE$122","v":1},{"$f":" Time!NF$122","v":1},{"$f":" Time!NG$122","v":1},{"$f":" Time!NH$122","v":1},{"$f":" Time!NI$122","v":1},{"$f":" Time!NJ$122","v":1},{"$f":" Time!NK$122","v":1},{"$f":" Time!NL$122","v":1},{"$f":" Time!NM$122","v":1},{"$f":" Time!NN$122","v":1},{"$f":" Time!NO$122","v":1},{"$f":" Time!NP$122","v":1},{"$f":" Time!NQ$122","v":1},{"$f":" Time!NR$122","v":1},{"$f":" Time!NS$122","v":1},{"$f":" Time!NT$122","v":1},{"$f":" Time!NU$122","v":1},{"$f":" Time!NV$122","v":1},{"$f":" Time!NW$122","v":1},{"$f":" Time!NX$122","v":1},{"$f":" Time!NY$122","v":1},{"$f":" Time!NZ$122","v":1},{"$f":" Time!OA$122","v":1},{"$f":" Time!OB$122","v":1},{"$f":" Time!OC$122","v":1},{"$f":" Time!OD$122","v":0},{"$f":" Time!OE$122","v":0},{"$f":" Time!OF$122","v":0},{"$f":" Time!OG$122","v":0},{"$f":" Time!OH$122","v":0},{"$f":" Time!OI$122","v":0},{"$f":" Time!OJ$122","v":0},{"$f":" Time!OK$122","v":0},{"$f":" Time!OL$122","v":0},{"$f":" Time!OM$122","v":0},{"$f":" Time!ON$122","v":0},{"$f":" Time!OO$122","v":0},{"$f":" Time!OP$122","v":0},{"$f":" Time!OQ$122","v":0},{"$f":" Time!OR$122","v":0},{"$f":" Time!OS$122","v":0},{"$f":" Time!OT$122","v":0},{"$f":" Time!OU$122","v":0},{"$f":" Time!OV$122","v":0},{"$f":" Time!OW$122","v":0},{"$f":" Time!OX$122","v":0},{"$f":" Time!OY$122","v":0},{"$f":" Time!OZ$122","v":0},{"$f":" Time!PA$122","v":0},{"$f":" Time!PB$122","v":0},{"$f":" Time!PC$122","v":0},{"$f":" Time!PD$122","v":0},{"$f":" Time!PE$122","v":0},{"$f":" Time!PF$122","v":0},{"$f":" Time!PG$122","v":0},{"$f":" Time!PH$122","v":0},{"$f":" Time!PI$122","v":0},{"$f":" Time!PJ$122","v":0},{"$f":" Time!PK$122","v":0},{"$f":" Time!PL$122","v":0},{"$f":" Time!PM$122","v":0},{"$f":" Time!PN$122","v":0},{"$f":" Time!PO$122","v":0},{"$f":" Time!PP$122","v":0},{"$f":" Time!PQ$122","v":0},{"$f":" Time!PR$122","v":0},{"$f":" Time!PS$122","v":0},{"$f":" Time!PT$122","v":0},{"$f":" Time!PU$122","v":0},{"$f":" Time!PV$122","v":0},{"$f":" Time!PW$122","v":0},{"$f":" Time!PX$122","v":0},{"$f":" Time!PY$122","v":0},{"$f":" Time!PZ$122","v":0},{"$f":" Time!QA$122","v":0},{"$f":" Time!QB$122","v":0},{"$f":" Time!QC$122","v":0},{"$f":" Time!QD$122","v":0},{"$f":" Time!QE$122","v":0},{"$f":" Time!QF$122","v":0},{"$f":" Time!QG$122","v":0},{"$f":" Time!QH$122","v":0},{"$f":" Time!QI$122","v":0},{"$f":" Time!QJ$122","v":0},{"$f":" Time!QK$122","v":0},{"$f":" Time!QL$122","v":0},{"$f":" Time!QM$122","v":0},{"$f":" Time!QN$122","v":0},{"$f":" Time!QO$122","v":0},{"$f":" Time!QP$122","v":0},{"$f":" Time!QQ$122","v":0},{"$f":" Time!QR$122","v":0},{"$f":" Time!QS$122","v":0},{"$f":" Time!QT$122","v":0},{"$f":" Time!QU$122","v":0},{"$f":" Time!QV$122","v":0},{"$f":" Time!QW$122","v":0},{"$f":" Time!QX$122","v":0},{"$f":" Time!QY$122","v":0},{"$f":" Time!QZ$122","v":0},{"$f":" Time!RA$122","v":0},{"$f":" Time!RB$122","v":0},{"$f":" Time!RC$122","v":0},{"$f":" Time!RD$122","v":0},{"$f":" Time!RE$122","v":0},{"$f":" Time!RF$122","v":0},{"$f":" Time!RG$122","v":0},{"$f":" Time!RH$122","v":0},{"$f":" Time!RI$122","v":0},{"$f":" Time!RJ$122","v":0},{"$f":" Time!RK$122","v":0},{"$f":" Time!RL$122","v":0},{"$f":" Time!RM$122","v":0},{"$f":" Time!RN$122","v":0},{"$f":" Time!RO$122","v":0},{"$f":" Time!RP$122","v":0},{"$f":" Time!RQ$122","v":0},{"$f":" Time!RR$122","v":0},{"$f":" Time!RS$122","v":0},{"$f":" Time!RT$122","v":0},{"$f":" Time!RU$122","v":0},{"$f":" Time!RV$122","v":0},{"$f":" Time!RW$122","v":0},{"$f":" Time!RX$122","v":0},{"$f":" Time!RY$122","v":0},{"$f":" Time!RZ$122","v":0},{"$f":" Time!SA$122","v":0},{"$f":" Time!SB$122","v":0},{"$f":" Time!SC$122","v":0},{"$f":" Time!SD$122","v":0},{"$f":" Time!SE$122","v":0},{"$f":" Time!SF$122","v":0},{"$f":" Time!SG$122","v":0},{"$f":" Time!SH$122","v":0},{"$f":" Time!SI$122","v":0},{"$f":" Time!SJ$122","v":0},{"$f":" Time!SK$122","v":0},{"$f":" Time!SL$122","v":0},{"$f":" Time!SM$122","v":0},{"$f":" Time!SN$122","v":0},{"$f":" Time!SO$122","v":0}]
[null,null,null,null,"Applied Yield",{"$f":"IF(F16,F14,F15)","v":2477},"MWh/MWp",null,null,{"$f":"J17*$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,{"$f":"BV17*$F18","v":2477},2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,{"$f":"EH17*$F18","v":2477},2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,{"$f":"GT17*$F18","v":2477},2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,{"$f":"JF17*$F18","v":2477},2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,{"$f":"LR17*$F18","v":2477},2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,2477,{"$f":"OD17*$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP17*$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Annual generation b/4 degradation",null,"MWh",null,null,{"$f":"J12*J18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,{"$f":"BV12*BV18","v":148620},148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,{"$f":"EH12*EH18","v":148620},148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,{"$f":"GT12*GT18","v":148620},148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,{"$f":"JF12*JF18","v":148620},148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,{"$f":"LR12*LR18","v":148620},148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,148620,{"$f":"OD12*OD18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP12*QP18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$40","v":"Plant availability factor"},{"$f":" InpC!F$40","v":0.99},{"$f":" InpC!G$40","v":"%"}]
[null,null,null,null,"Available generation",null,"MWh",null,null,{"$f":"J20*$F22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,{"$f":"BV20*$F22","v":147133.79999999999},147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,{"$f":"EH20*$F22","v":147133.79999999999},147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,{"$f":"GT20*$F22","v":147133.79999999999},147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,{"$f":"JF20*$F22","v":147133.79999999999},147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,{"$f":"LR20*$F22","v":147133.79999999999},147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,147133.79999999999,{"$f":"OD20*$F22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP20*$F22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$41","v":"Degradation"},{"$f":" InpC!F$41","v":5.0000000000000001E-3},{"$f":" InpC!G$41","v":"% p.a."}]
[null,null,null,null,"Monthly degradation",{"$f":"F25/months","v":4.1666666666666669E-4},"% p.m"]
[null,null,null,null,{"$f":" Time!E$122","v":"Operating period flag"},{"$f":" Time!F$122","v":0},{"$f":" Time!G$122","v":"flag"},{"$f":" Time!H$122","v":360},{"$f":" Time!I$122","v":0},{"$f":" Time!J$122","v":0},{"$f":" Time!K$122","v":0},{"$f":" Time!L$122","v":0},{"$f":" Time!M$122","v":0},{"$f":" Time!N$122","v":0},{"$f":" Time!O$122","v":0},{"$f":" Time!P$122","v":0},{"$f":" Time!Q$122","v":0},{"$f":" Time!R$122","v":0},{"$f":" Time!S$122","v":0},{"$f":" Time!T$122","v":0},{"$f":" Time!U$122","v":0},{"$f":" Time!V$122","v":0},{"$f":" Time!W$122","v":0},{"$f":" Time!X$122","v":0},{"$f":" Time!Y$122","v":0},{"$f":" Time!Z$122","v":0},{"$f":" Time!AA$122","v":0},{"$f":" Time!AB$122","v":0},{"$f":" Time!AC$122","v":0},{"$f":" Time!AD$122","v":0},{"$f":" Time!AE$122","v":0},{"$f":" Time!AF$122","v":0},{"$f":" Time!AG$122","v":0},{"$f":" Time!AH$122","v":1},{"$f":" Time!AI$122","v":1},{"$f":" Time!AJ$122","v":1},{"$f":" Time!AK$122","v":1},{"$f":" Time!AL$122","v":1},{"$f":" Time!AM$122","v":1},{"$f":" Time!AN$122","v":1},{"$f":" Time!AO$122","v":1},{"$f":" Time!AP$122","v":1},{"$f":" Time!AQ$122","v":1},{"$f":" Time!AR$122","v":1},{"$f":" Time!AS$122","v":1},{"$f":" Time!AT$122","v":1},{"$f":" Time!AU$122","v":1},{"$f":" Time!AV$122","v":1},{"$f":" Time!AW$122","v":1},{"$f":" Time!AX$122","v":1},{"$f":" Time!AY$122","v":1},{"$f":" Time!AZ$122","v":1},{"$f":" Time!BA$122","v":1},{"$f":" Time!BB$122","v":1},{"$f":" Time!BC$122","v":1},{"$f":" Time!BD$122","v":1},{"$f":" Time!BE$122","v":1},{"$f":" Time!BF$122","v":1},{"$f":" Time!BG$122","v":1},{"$f":" Time!BH$122","v":1},{"$f":" Time!BI$122","v":1},{"$f":" Time!BJ$122","v":1},{"$f":" Time!BK$122","v":1},{"$f":" Time!BL$122","v":1},{"$f":" Time!BM$122","v":1},{"$f":" Time!BN$122","v":1},{"$f":" Time!BO$122","v":1},{"$f":" Time!BP$122","v":1},{"$f":" Time!BQ$122","v":1},{"$f":" Time!BR$122","v":1},{"$f":" Time!BS$122","v":1},{"$f":" Time!BT$122","v":1},{"$f":" Time!BU$122","v":1},{"$f":" Time!BV$122","v":1},{"$f":" Time!BW$122","v":1},{"$f":" Time!BX$122","v":1},{"$f":" Time!BY$122","v":1},{"$f":" Time!BZ$122","v":1},{"$f":" Time!CA$122","v":1},{"$f":" Time!CB$122","v":1},{"$f":" Time!CC$122","v":1},{"$f":" Time!CD$122","v":1},{"$f":" Time!CE$122","v":1},{"$f":" Time!CF$122","v":1},{"$f":" Time!CG$122","v":1},{"$f":" Time!CH$122","v":1},{"$f":" Time!CI$122","v":1},{"$f":" Time!CJ$122","v":1},{"$f":" Time!CK$122","v":1},{"$f":" Time!CL$122","v":1},{"$f":" Time!CM$122","v":1},{"$f":" Time!CN$122","v":1},{"$f":" Time!CO$122","v":1},{"$f":" Time!CP$122","v":1},{"$f":" Time!CQ$122","v":1},{"$f":" Time!CR$122","v":1},{"$f":" Time!CS$122","v":1},{"$f":" Time!CT$122","v":1},{"$f":" Time!CU$122","v":1},{"$f":" Time!CV$122","v":1},{"$f":" Time!CW$122","v":1},{"$f":" Time!CX$122","v":1},{"$f":" Time!CY$122","v":1},{"$f":" Time!CZ$122","v":1},{"$f":" Time!DA$122","v":1},{"$f":" Time!DB$122","v":1},{"$f":" Time!DC$122","v":1},{"$f":" Time!DD$122","v":1},{"$f":" Time!DE$122","v":1},{"$f":" Time!DF$122","v":1},{"$f":" Time!DG$122","v":1},{"$f":" Time!DH$122","v":1},{"$f":" Time!DI$122","v":1},{"$f":" Time!DJ$122","v":1},{"$f":" Time!DK$122","v":1},{"$f":" Time!DL$122","v":1},{"$f":" Time!DM$122","v":1},{"$f":" Time!DN$122","v":1},{"$f":" Time!DO$122","v":1},{"$f":" Time!DP$122","v":1},{"$f":" Time!DQ$122","v":1},{"$f":" Time!DR$122","v":1},{"$f":" Time!DS$122","v":1},{"$f":" Time!DT$122","v":1},{"$f":" Time!DU$122","v":1},{"$f":" Time!DV$122","v":1},{"$f":" Time!DW$122","v":1},{"$f":" Time!DX$122","v":1},{"$f":" Time!DY$122","v":1},{"$f":" Time!DZ$122","v":1},{"$f":" Time!EA$122","v":1},{"$f":" Time!EB$122","v":1},{"$f":" Time!EC$122","v":1},{"$f":" Time!ED$122","v":1},{"$f":" Time!EE$122","v":1},{"$f":" Time!EF$122","v":1},{"$f":" Time!EG$122","v":1},{"$f":" Time!EH$122","v":1},{"$f":" Time!EI$122","v":1},{"$f":" Time!EJ$122","v":1},{"$f":" Time!EK$122","v":1},{"$f":" Time!EL$122","v":1},{"$f":" Time!EM$122","v":1},{"$f":" Time!EN$122","v":1},{"$f":" Time!EO$122","v":1},{"$f":" Time!EP$122","v":1},{"$f":" Time!EQ$122","v":1},{"$f":" Time!ER$122","v":1},{"$f":" Time!ES$122","v":1},{"$f":" Time!ET$122","v":1},{"$f":" Time!EU$122","v":1},{"$f":" Time!EV$122","v":1},{"$f":" Time!EW$122","v":1},{"$f":" Time!EX$122","v":1},{"$f":" Time!EY$122","v":1},{"$f":" Time!EZ$122","v":1},{"$f":" Time!FA$122","v":1},{"$f":" Time!FB$122","v":1},{"$f":" Time!FC$122","v":1},{"$f":" Time!FD$122","v":1},{"$f":" Time!FE$122","v":1},{"$f":" Time!FF$122","v":1},{"$f":" Time!FG$122","v":1},{"$f":" Time!FH$122","v":1},{"$f":" Time!FI$122","v":1},{"$f":" Time!FJ$122","v":1},{"$f":" Time!FK$122","v":1},{"$f":" Time!FL$122","v":1},{"$f":" Time!FM$122","v":1},{"$f":" Time!FN$122","v":1},{"$f":" Time!FO$122","v":1},{"$f":" Time!FP$122","v":1},{"$f":" Time!FQ$122","v":1},{"$f":" Time!FR$122","v":1},{"$f":" Time!FS$122","v":1},{"$f":" Time!FT$122","v":1},{"$f":" Time!FU$122","v":1},{"$f":" Time!FV$122","v":1},{"$f":" Time!FW$122","v":1},{"$f":" Time!FX$122","v":1},{"$f":" Time!FY$122","v":1},{"$f":" Time!FZ$122","v":1},{"$f":" Time!GA$122","v":1},{"$f":" Time!GB$122","v":1},{"$f":" Time!GC$122","v":1},{"$f":" Time!GD$122","v":1},{"$f":" Time!GE$122","v":1},{"$f":" Time!GF$122","v":1},{"$f":" Time!GG$122","v":1},{"$f":" Time!GH$122","v":1},{"$f":" Time!GI$122","v":1},{"$f":" Time!GJ$122","v":1},{"$f":" Time!GK$122","v":1},{"$f":" Time!GL$122","v":1},{"$f":" Time!GM$122","v":1},{"$f":" Time!GN$122","v":1},{"$f":" Time!GO$122","v":1},{"$f":" Time!GP$122","v":1},{"$f":" Time!GQ$122","v":1},{"$f":" Time!GR$122","v":1},{"$f":" Time!GS$122","v":1},{"$f":" Time!GT$122","v":1},{"$f":" Time!GU$122","v":1},{"$f":" Time!GV$122","v":1},{"$f":" Time!GW$122","v":1},{"$f":" Time!GX$122","v":1},{"$f":" Time!GY$122","v":1},{"$f":" Time!GZ$122","v":1},{"$f":" Time!HA$122","v":1},{"$f":" Time!HB$122","v":1},{"$f":" Time!HC$122","v":1},{"$f":" Time!HD$122","v":1},{"$f":" Time!HE$122","v":1},{"$f":" Time!HF$122","v":1},{"$f":" Time!HG$122","v":1},{"$f":" Time!HH$122","v":1},{"$f":" Time!HI$122","v":1},{"$f":" Time!HJ$122","v":1},{"$f":" Time!HK$122","v":1},{"$f":" Time!HL$122","v":1},{"$f":" Time!HM$122","v":1},{"$f":" Time!HN$122","v":1},{"$f":" Time!HO$122","v":1},{"$f":" Time!HP$122","v":1},{"$f":" Time!HQ$122","v":1},{"$f":" Time!HR$122","v":1},{"$f":" Time!HS$122","v":1},{"$f":" Time!HT$122","v":1},{"$f":" Time!HU$122","v":1},{"$f":" Time!HV$122","v":1},{"$f":" Time!HW$122","v":1},{"$f":" Time!HX$122","v":1},{"$f":" Time!HY$122","v":1},{"$f":" Time!HZ$122","v":1},{"$f":" Time!IA$122","v":1},{"$f":" Time!IB$122","v":1},{"$f":" Time!IC$122","v":1},{"$f":" Time!ID$122","v":1},{"$f":" Time!IE$122","v":1},{"$f":" Time!IF$122","v":1},{"$f":" Time!IG$122","v":1},{"$f":" Time!IH$122","v":1},{"$f":" Time!II$122","v":1},{"$f":" Time!IJ$122","v":1},{"$f":" Time!IK$122","v":1},{"$f":" Time!IL$122","v":1},{"$f":" Time!IM$122","v":1},{"$f":" Time!IN$122","v":1},{"$f":" Time!IO$122","v":1},{"$f":" Time!IP$122","v":1},{"$f":" Time!IQ$122","v":1},{"$f":" Time!IR$122","v":1},{"$f":" Time!IS$122","v":1},{"$f":" Time!IT$122","v":1},{"$f":" Time!IU$122","v":1},{"$f":" Time!IV$122","v":1},{"$f":" Time!IW$122","v":1},{"$f":" Time!IX$122","v":1},{"$f":" Time!IY$122","v":1},{"$f":" Time!IZ$122","v":1},{"$f":" Time!JA$122","v":1},{"$f":" Time!JB$122","v":1},{"$f":" Time!JC$122","v":1},{"$f":" Time!JD$122","v":1},{"$f":" Time!JE$122","v":1},{"$f":" Time!JF$122","v":1},{"$f":" Time!JG$122","v":1},{"$f":" Time!JH$122","v":1},{"$f":" Time!JI$122","v":1},{"$f":" Time!JJ$122","v":1},{"$f":" Time!JK$122","v":1},{"$f":" Time!JL$122","v":1},{"$f":" Time!JM$122","v":1},{"$f":" Time!JN$122","v":1},{"$f":" Time!JO$122","v":1},{"$f":" Time!JP$122","v":1},{"$f":" Time!JQ$122","v":1},{"$f":" Time!JR$122","v":1},{"$f":" Time!JS$122","v":1},{"$f":" Time!JT$122","v":1},{"$f":" Time!JU$122","v":1},{"$f":" Time!JV$122","v":1},{"$f":" Time!JW$122","v":1},{"$f":" Time!JX$122","v":1},{"$f":" Time!JY$122","v":1},{"$f":" Time!JZ$122","v":1},{"$f":" Time!KA$122","v":1},{"$f":" Time!KB$122","v":1},{"$f":" Time!KC$122","v":1},{"$f":" Time!KD$122","v":1},{"$f":" Time!KE$122","v":1},{"$f":" Time!KF$122","v":1},{"$f":" Time!KG$122","v":1},{"$f":" Time!KH$122","v":1},{"$f":" Time!KI$122","v":1},{"$f":" Time!KJ$122","v":1},{"$f":" Time!KK$122","v":1},{"$f":" Time!KL$122","v":1},{"$f":" Time!KM$122","v":1},{"$f":" Time!KN$122","v":1},{"$f":" Time!KO$122","v":1},{"$f":" Time!KP$122","v":1},{"$f":" Time!KQ$122","v":1},{"$f":" Time!KR$122","v":1},{"$f":" Time!KS$122","v":1},{"$f":" Time!KT$122","v":1},{"$f":" Time!KU$122","v":1},{"$f":" Time!KV$122","v":1},{"$f":" Time!KW$122","v":1},{"$f":" Time!KX$122","v":1},{"$f":" Time!KY$122","v":1},{"$f":" Time!KZ$122","v":1},{"$f":" Time!LA$122","v":1},{"$f":" Time!LB$122","v":1},{"$f":" Time!LC$122","v":1},{"$f":" Time!LD$122","v":1},{"$f":" Time!LE$122","v":1},{"$f":" Time!LF$122","v":1},{"$f":" Time!LG$122","v":1},{"$f":" Time!LH$122","v":1},{"$f":" Time!LI$122","v":1},{"$f":" Time!LJ$122","v":1},{"$f":" Time!LK$122","v":1},{"$f":" Time!LL$122","v":1},{"$f":" Time!LM$122","v":1},{"$f":" Time!LN$122","v":1},{"$f":" Time!LO$122","v":1},{"$f":" Time!LP$122","v":1},{"$f":" Time!LQ$122","v":1},{"$f":" Time!LR$122","v":1},{"$f":" Time!LS$122","v":1},{"$f":" Time!LT$122","v":1},{"$f":" Time!LU$122","v":1},{"$f":" Time!LV$122","v":1},{"$f":" Time!LW$122","v":1},{"$f":" Time!LX$122","v":1},{"$f":" Time!LY$122","v":1},{"$f":" Time!LZ$122","v":1},{"$f":" Time!MA$122","v":1},{"$f":" Time!MB$122","v":1},{"$f":" Time!MC$122","v":1},{"$f":" Time!MD$122","v":1},{"$f":" Time!ME$122","v":1},{"$f":" Time!MF$122","v":1},{"$f":" Time!MG$122","v":1},{"$f":" Time!MH$122","v":1},{"$f":" Time!MI$122","v":1},{"$f":" Time!MJ$122","v":1},{"$f":" Time!MK$122","v":1},{"$f":" Time!ML$122","v":1},{"$f":" Time!MM$122","v":1},{"$f":" Time!MN$122","v":1},{"$f":" Time!MO$122","v":1},{"$f":" Time!MP$122","v":1},{"$f":" Time!MQ$122","v":1},{"$f":" Time!MR$122","v":1},{"$f":" Time!MS$122","v":1},{"$f":" Time!MT$122","v":1},{"$f":" Time!MU$122","v":1},{"$f":" Time!MV$122","v":1},{"$f":" Time!MW$122","v":1},{"$f":" Time!MX$122","v":1},{"$f":" Time!MY$122","v":1},{"$f":" Time!MZ$122","v":1},{"$f":" Time!NA$122","v":1},{"$f":" Time!NB$122","v":1},{"$f":" Time!NC$122","v":1},{"$f":" Time!ND$122","v":1},{"$f":" Time!NE$122","v":1},{"$f":" Time!NF$122","v":1},{"$f":" Time!NG$122","v":1},{"$f":" Time!NH$122","v":1},{"$f":" Time!NI$122","v":1},{"$f":" Time!NJ$122","v":1},{"$f":" Time!NK$122","v":1},{"$f":" Time!NL$122","v":1},{"$f":" Time!NM$122","v":1},{"$f":" Time!NN$122","v":1},{"$f":" Time!NO$122","v":1},{"$f":" Time!NP$122","v":1},{"$f":" Time!NQ$122","v":1},{"$f":" Time!NR$122","v":1},{"$f":" Time!NS$122","v":1},{"$f":" Time!NT$122","v":1},{"$f":" Time!NU$122","v":1},{"$f":" Time!NV$122","v":1},{"$f":" Time!NW$122","v":1},{"$f":" Time!NX$122","v":1},{"$f":" Time!NY$122","v":1},{"$f":" Time!NZ$122","v":1},{"$f":" Time!OA$122","v":1},{"$f":" Time!OB$122","v":1},{"$f":" Time!OC$122","v":1},{"$f":" Time!OD$122","v":0},{"$f":" Time!OE$122","v":0},{"$f":" Time!OF$122","v":0},{"$f":" Time!OG$122","v":0},{"$f":" Time!OH$122","v":0},{"$f":" Time!OI$122","v":0},{"$f":" Time!OJ$122","v":0},{"$f":" Time!OK$122","v":0},{"$f":" Time!OL$122","v":0},{"$f":" Time!OM$122","v":0},{"$f":" Time!ON$122","v":0},{"$f":" Time!OO$122","v":0},{"$f":" Time!OP$122","v":0},{"$f":" Time!OQ$122","v":0},{"$f":" Time!OR$122","v":0},{"$f":" Time!OS$122","v":0},{"$f":" Time!OT$122","v":0},{"$f":" Time!OU$122","v":0},{"$f":" Time!OV$122","v":0},{"$f":" Time!OW$122","v":0},{"$f":" Time!OX$122","v":0},{"$f":" Time!OY$122","v":0},{"$f":" Time!OZ$122","v":0},{"$f":" Time!PA$122","v":0},{"$f":" Time!PB$122","v":0},{"$f":" Time!PC$122","v":0},{"$f":" Time!PD$122","v":0},{"$f":" Time!PE$122","v":0},{"$f":" Time!PF$122","v":0},{"$f":" Time!PG$122","v":0},{"$f":" Time!PH$122","v":0},{"$f":" Time!PI$122","v":0},{"$f":" Time!PJ$122","v":0},{"$f":" Time!PK$122","v":0},{"$f":" Time!PL$122","v":0},{"$f":" Time!PM$122","v":0},{"$f":" Time!PN$122","v":0},{"$f":" Time!PO$122","v":0},{"$f":" Time!PP$122","v":0},{"$f":" Time!PQ$122","v":0},{"$f":" Time!PR$122","v":0},{"$f":" Time!PS$122","v":0},{"$f":" Time!PT$122","v":0},{"$f":" Time!PU$122","v":0},{"$f":" Time!PV$122","v":0},{"$f":" Time!PW$122","v":0},{"$f":" Time!PX$122","v":0},{"$f":" Time!PY$122","v":0},{"$f":" Time!PZ$122","v":0},{"$f":" Time!QA$122","v":0},{"$f":" Time!QB$122","v":0},{"$f":" Time!QC$122","v":0},{"$f":" Time!QD$122","v":0},{"$f":" Time!QE$122","v":0},{"$f":" Time!QF$122","v":0},{"$f":" Time!QG$122","v":0},{"$f":" Time!QH$122","v":0},{"$f":" Time!QI$122","v":0},{"$f":" Time!QJ$122","v":0},{"$f":" Time!QK$122","v":0},{"$f":" Time!QL$122","v":0},{"$f":" Time!QM$122","v":0},{"$f":" Time!QN$122","v":0},{"$f":" Time!QO$122","v":0},{"$f":" Time!QP$122","v":0},{"$f":" Time!QQ$122","v":0},{"$f":" Time!QR$122","v":0},{"$f":" Time!QS$122","v":0},{"$f":" Time!QT$122","v":0},{"$f":" Time!QU$122","v":0},{"$f":" Time!QV$122","v":0},{"$f":" Time!QW$122","v":0},{"$f":" Time!QX$122","v":0},{"$f":" Time!QY$122","v":0},{"$f":" Time!QZ$122","v":0},{"$f":" Time!RA$122","v":0},{"$f":" Time!RB$122","v":0},{"$f":" Time!RC$122","v":0},{"$f":" Time!RD$122","v":0},{"$f":" Time!RE$122","v":0},{"$f":" Time!RF$122","v":0},{"$f":" Time!RG$122","v":0},{"$f":" Time!RH$122","v":0},{"$f":" Time!RI$122","v":0},{"$f":" Time!RJ$122","v":0},{"$f":" Time!RK$122","v":0},{"$f":" Time!RL$122","v":0},{"$f":" Time!RM$122","v":0},{"$f":" Time!RN$122","v":0},{"$f":" Time!RO$122","v":0},{"$f":" Time!RP$122","v":0},{"$f":" Time!RQ$122","v":0},{"$f":" Time!RR$122","v":0},{"$f":" Time!RS$122","v":0},{"$f":" Time!RT$122","v":0},{"$f":" Time!RU$122","v":0},{"$f":" Time!RV$122","v":0},{"$f":" Time!RW$122","v":0},{"$f":" Time!RX$122","v":0},{"$f":" Time!RY$122","v":0},{"$f":" Time!RZ$122","v":0},{"$f":" Time!SA$122","v":0},{"$f":" Time!SB$122","v":0},{"$f":" Time!SC$122","v":0},{"$f":" Time!SD$122","v":0},{"$f":" Time!SE$122","v":0},{"$f":" Time!SF$122","v":0},{"$f":" Time!SG$122","v":0},{"$f":" Time!SH$122","v":0},{"$f":" Time!SI$122","v":0},{"$f":" Time!SJ$122","v":0},{"$f":" Time!SK$122","v":0},{"$f":" Time!SL$122","v":0},{"$f":" Time!SM$122","v":0},{"$f":" Time!SN$122","v":0},{"$f":" Time!SO$122","v":0}]
[null,null,null,null,"Monthly degradation index",null,"Index",null,"1900-01-01",{"$f":"I28*(1-$F26*J27)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99958333333333338,0.99916684027777791,0.99875052076099557,0.99833437471067854,0.99791840205454918,0.99750260272035984,0.99708697663589307,0.99667152372896151,0.99625624392740786,0.99584113715910483,0.9954262033519552,0.99501144243389195,0.99459685433287792,0.99418243897690595,0.99376819629399893,0.99335412621220975,0.99294022865962139,0.99252650356434657,0.99211295085452811,0.99169957045833879,0.99128636230398115,0.99087332631968783,0.99046046243372132,0.99004777057437399,0.98963525066996805,0.9892229026488556,0.98881072643941859,0.98839872197006884,0.98798688916924804,0.98757522796542752,0.98716373828710868,0.98675242006282249,0.98634127322112974,0.98593029769062102,0.98551949339991662,0.98510886027766675,0.98469839825255112,0.98428810725327931,0.98387798720859054,0.98346803804725369,{"$f":"BU28*(1-$F26*BV27)","v":0.98305825969806737},0.98264865208985985,0.98223921515148915,0.98182994881184271,0.98142085299983783,0.98101192764442124,0.98060317267456942,0.98019458801928838,0.97978617360761378,0.97937792936861068,0.97896985523137381,0.97856195112502742,0.9781542169787254,0.97774665272165096,0.97733925828301693,0.97693203359206571,0.97652497857806908,0.97611809317032827,0.97571137729817403,0.97530483089096653,0.97489845387809537,0.97449224618897956,0.97408620775306753,0.97368033849983715,0.97327463835879557,0.9728691072594795,0.97246374513145473,0.97205855190431667,0.97165352750768996,0.97124867187122843,0.97084398492461543,0.97043946659756353,0.97003511681981458,0.96963093552113966,0.96922692263133925,0.96882307808024293,0.96841940179770958,0.96801589371362728,0.96761255375791333,0.96720938186051419,0.96680637795140567,0.96640354196059264,0.96600087381810906,0.96559837345401822,0.96519604079841248,0.96479387578141318,0.96439187833317097,0.96399004838386548,0.96358838586370554,0.96318689070292907,0.96278556283180294,0.96238440218062304,0.96198340867971455,0.96158258225943138,0.96118192285015669,0.96078143038230246,0.96038110478630989,0.95998094599264894,0.95958095393181875,0.95918112853434723,0.95878146973079126,0.95838197745173681,0.95798265162779861,0.95758349218962036,{"$f":"EG28*(1-$F26*EH27)","v":0.95718449906787473},0.95678567219326316,0.95638701149651606,0.95598851690839259,0.95559018835968079,0.95519202578119766,0.95479402910378885,0.954396198258329,0.95399853317572136,0.9536010337868982,0.9532037000228204,0.95280653181447761,0.95240952909288834,0.95201269178909964,0.95161601983418753,0.95121951315925668,0.95082317169544039,0.95042699537390063,0.9500309841258282,0.94963513788244247,0.94923945657499154,0.94884394013475204,0.94844858849302927,0.94805340158115725,0.94765837933049846,0.9472635216724441,0.94686882853841392,0.94647429985985632,0.9460799355682481,0.94568573559509472,0.94529169987193018,0.94489782833031688,0.94450412090184599,0.94411057751813698,0.94371719811083776,0.94332398261162498,0.94293093095220348,0.94253804306430677,0.94214531887969666,0.94175275833016348,0.94136036134752599,0.94096812786363127,0.9405760578103548,0.94018415111960052,0.93979240772330075,0.93940082755341603,0.93900941054193543,0.93861815662087633,0.93822706572228431,0.93783613777823338,0.93744537272082584,0.93705477048219221,0.93666433099449131,0.93627405418991028,0.93588394000066455,0.93549398835899766,0.93510419919718146,0.93471457244751599,0.9343251080423296,0.93393580591397862,0.93354666599484781,0.93315768821735001,0.93276887251392615,0.93238021881704536,{"$f":"GS28*(1-$F26*GT27)","v":0.93199172705920497},0.93160339717293039,0.93121522909077503,0.93082722274532059,0.93043937806917676,0.9300516949949813,0.92966417345540009,0.92927681338312706,0.92888961471088416,0.92850257737142128,0.92811570129751653,0.92772898642197599,0.9273424326776335,0.92695603999735121,0.92656980831401903,0.92618373756055494,0.9257978276699047,0.92541207857504226,0.92502649020896932,0.92464106250471567,0.92425579539533875,0.92387068881392409,0.92348574269358497,0.92310095696746264,0.92271633156872623,0.92233186643057263,0.92194756148622659,0.9215634166689407,0.92117943191199536,0.92079560714869879,0.92041194231238688,0.92002843733642348,0.91964509215419998,0.91926190669913577,0.91887888090467784,0.91849601470430098,0.91811330803150759,0.91773076081982785,0.91734837300281968,0.91696614451406855,0.91658407528718777,0.9162021652558181,0.91582041435362826,0.9154388225143143,0.9150573896716,0.91467611575923691,0.91429500071100389,0.91391404446070768,0.91353324694218241,0.91315260808928989,0.91277212783591943,0.9123918061159878,0.9120116428634395,0.91163163801224645,0.911251791496408,0.91087210324995116,0.91049257320693033,0.91011320130142748,0.90973398746755196,0.90935493163944048,0.90897603375125746,0.90859729373719444,0.9082187115314706,0.90784028706833253,{"$f":"JE28*(1-$F26*JF27)","v":0.90746202028205414},0.90708391110693665,0.90670595947730881,0.90632816532752669,0.90595052859197356,0.90557304920506032,0.90519572710122487,0.90481856221493273,0.90444155448067654,0.90406470383297632,0.90368801020637934,0.90331147353546004,0.90293509375482028,0.90255887079908914,0.90218280460292288,0.90180689510100509,0.90143114222804643,0.90105554591878478,0.90068010610798532,0.90030482273044032,0.89992969572096937,0.89955472501441902,0.89917991054566304,0.89880525224960239,0.89843075006116513,0.89805640391530639,0.89768221374700841,0.8973081794912805,0.89693430108315919,0.89656057845770787,0.89618701155001723,0.89581360029520474,0.89544034462841515,0.89506724448482,0.89469429979961801,0.89432151050803488,0.89394887654532329,0.89357639784676279,0.89320407434766003,0.89283190598334849,0.89245989268918879,0.89208803440056839,0.89171633105290149,0.89134478258162952,0.89097338892222055,0.89060215001016962,0.89023106578099875,0.88986013617025672,0.88948936111351917,0.88911874054638862,0.88874827440449433,0.88837796262349245,0.88800780513906608,0.88763780188692487,0.88726795280280535,0.88689825782247089,0.88652871688171153,0.88615932991634416,0.88579009686221244,0.88542101765518655,0.88505209223116355,0.88468332052606724,0.88431470247584809,0.8839462380164832,{"$f":"LQ28*(1-$F26*LR27)","v":0.88357792708397642},0.88320976961435815,0.88284176554368554,0.88247391480804238,0.88210621734353911,0.88173867308631271,0.88137128197252679,0.88100404393837162,0.88063695892006399,0.88027002685384736,0.8799032476759916,0.87953662132279331,0.87917014773057556,0.87880382683568781,0.87843765857450629,0.87807164288343365,0.87770577969889896,0.87734006895735783,0.8769745105952923,0.87660910454921093,0.87624385075564881,0.87587874915116737,0.87551379967235443,0.87514900225582437,0.87478435683821787,0.87441986335620203,0.87405552174647028,0.87369133194574267,0.87332729389076535,0.87296340751831092,0.87259967276517836,0.87223608956819287,0.8718726578642062,0.87150937759009617,0.87114624868276702,0.87078327107914921,0.87042044471619961,0.87005776953090119,0.86969524546026333,0.86933287244132162,0.86897065041113775,0.8686085793067998,0.86824665906542198,0.86788488962414478,0.86752327092013481,0.86716180289058475,0.86680048547271371,0.86643931860376677,0.86607830222101523,0.86571743626175646,0.86535672066331415,0.86499615536303776,0.86463574029830315,0.86427547540651217,0.86391536062509289,0.8635553958914991,0.86319558114321104,0.86283591631773471,0.8624764013526024,0.86211703618537217,0.86175782075362828,0.86139875499498098,0.86103983884706647,0.86068107224754686,{"$f":"OC28*(1-$F26*OD27)","v":0.86068107224754686},0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,{"$f":"QO28*(1-$F26*QP27)","v":0.86068107224754686},0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686,0.86068107224754686]
[null,null,null,null,"Annual generation after degradation",null,"MWh",null,null,{"$f":"J23*J28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,147072.49424999999,147011.21404406251,146949.95937154416,146888.73022180604,146827.52658421363,146766.34844813688,146705.19580295015,146644.06863803227,146582.96694276642,146521.89070654029,146460.83991874589,146399.81456877975,146338.8146460428,146277.84013994026,146216.89103988197,146155.96733528201,146095.06901555898,146034.19607013583,145973.34848843995,145912.52625990313,145851.72937396148,145790.95782005569,145730.21158763065,145669.49066613583,145608.79504502492,145548.12471375617,145487.47966179211,145426.8598785997,145366.26535365029,145305.69607641961,145245.15203638779,145184.6332230393,145124.13962586306,145063.67123435228,145003.22803800463,144942.81002632214,144882.4171888112,144822.04951498253,144761.70699435132,144701.38961643699,{"$f":"BV23*BV28","v":144641.09737076348},144580.830246859,144520.58823425617,144460.3713224919,144400.17950110752,144340.01275964873,144279.87108766555,144219.75447471236,144159.66291034792,144099.59638413528,144039.5548856419,143979.53840443955,143919.54693010438,143859.58045221685,143799.63896036174,143739.72244412827,143679.8308931099,143619.96429690442,143560.12264511405,143500.30592734527,143440.5141332089,143380.74725232006,143321.00527429828,143261.28818876733,143201.59598535535,143141.92865369481,143082.28618342243,143022.66856417933,142963.07578561094,142903.50783736692,142843.96470910136,142784.44639047259,142724.95287114324,142665.48414078026,142606.04018905494,142546.62100564284,142487.22658022383,142427.85690248208,142368.51196210604,142309.19174878852,142249.89625222652,142190.62546212145,142131.3793681789,142072.1579601088,142012.96122762546,141953.78916044728,141894.64174829709,141835.51898090198,141776.42084799326,141717.34733930661,141658.29844458192,141599.27415356334,141540.27445599937,141481.29934164271,141422.34880025039,141363.4228215836,141304.52139540794,141245.64451149318,141186.79215961343,141127.96432954693,141069.16101107627,141010.38219398833,140951.6278680742,140892.89802312915,{"$f":"EH23*EH28","v":140834.19264895286},140775.51173534914,140716.85527212609,140658.22324909605,140599.61565607559,140541.03248288558,140482.47371935105,140423.93935530132,140365.42938056993,140306.94378499471,140248.48255841763,140190.04569068499,140131.63317164721,140073.24499115901,140014.88113907937,139956.54160527143,139898.22637960257,139839.93545194442,139781.66881217278,139723.4264501677,139665.20835581349,139607.01451899856,139548.84492961565,139490.69957756167,139432.57845273768,139374.48154504906,139316.40884440526,139258.36034072013,139200.33602391148,139142.33588390154,139084.35991061659,139026.40809398718,138968.48042394803,138910.57689043804,138852.69748340038,138794.84219278229,138737.01100853531,138679.20392061508,138621.42091898152,138563.66199359859,138505.92713443461,138448.21633146194,138390.52957465718,138332.86685400107,138275.22815947857,138217.61348107879,138160.02280879501,138102.45613262468,138044.91344256944,137987.39472863503,137929.89998083143,137872.42918917275,137814.98234367729,137757.5594343674,137700.16045126977,137642.78538441507,137585.43422383824,137528.10695957832,137470.80358167851,137413.52408018615,137356.26844515273,137299.03666663391,137241.82873468951,137184.64463938339,{"$f":"GT23*GT28","v":137127.48437078364},137070.34791896251,137013.23527399625,136956.14642596545,136899.08136495462,136842.04008105258,136785.02256435214,136728.02880495033,136671.05879294829,136614.11251845121,136557.18997156853,136500.29114241371,136443.41602110438,136386.56459776228,136329.73686251321,136272.93280548716,136216.15241681822,136159.39568664454,136102.66260510843,136045.95316235634,135989.26734853868,135932.60515381015,135875.96656832937,135819.35158225923,135762.76018576665,135706.19236902258,135649.64812220217,135593.12743548458,135536.63029905313,135480.15670309521,135423.70663780227,135367.28009336986,135310.87705999761,135254.4975278893,135198.14148725267,135141.80892829967,135085.49984124623,135029.21421631236,134972.95204372227,134916.71331370404,134860.49801649002,134804.30614231649,134748.13768142386,134691.99262405661,134635.87096046325,134579.77268089639,134523.6977756127,134467.64623487287,134411.61804894166,134355.61320808795,134299.63170258459,134243.6735227085,134187.73865874074,134131.82710096624,134075.9388396742,134020.07386515764,133964.23216771384,133908.41373764395,133852.61856525327,133796.84664085109,133741.09795475076,133685.37249726962,133629.67025872908,133573.99122945461,{"$f":"JF23*JF28","v":133518.33539977568},133462.70276002577,133407.09330054244,133351.50701166724,133295.9438837457,133240.4039071275,133184.8870721662,133129.39336921947,133073.92278864895,133018.47532082035,132963.05095610337,132907.64968487166,132852.27149750295,132796.916384379,132741.58433588553,132686.27534241226,132630.98939435292,132575.7264821053,132520.48659607107,132465.26972665606,132410.07586426995,132354.90499932651,132299.75712224346,132244.63222344255,132189.53029334944,132134.4513223939,132079.39530100959,132024.36221963415,131969.35206870933,131914.36483868069,131859.40051999793,131804.45910311458,131749.54057848829,131694.64493658059,131639.77216785704,131584.92226278709,131530.09521184428,131475.29100550601,131420.50963425374,131365.75108857278,131311.01535895254,131256.30243588635,131201.61230987139,131146.94497140896,131092.30041100419,131037.67861916628,130983.0795864083,130928.50330324731,130873.9497602043,130819.41894780422,130764.91085657598,130710.4254770524,130655.96279977031,130601.52281527042,130547.10551409739,130492.71088679986,130438.33892393035,130383.98961604539,130329.66295370538,130275.35892747468,130221.07752792156,130166.81874561826,130112.58257114093,130058.36899506963,{"$f":"LR23*LR28","v":130004.17800798836},129950.00960048503,129895.86376315152,129841.74048658354,129787.63976138081,129733.56157814691,129679.50592748936,129625.47280001958,129571.4621863529,129517.47407710859,129463.5084629098,129409.5653343836,129355.64468216094,129301.74649687672,129247.87076916968,129194.01748968253,129140.18664906186,129086.37823795808,129032.5922470256,128978.82866692268,128925.08748831147,128871.36870185802,128817.67229823225,128763.998268108,128710.34660216297,128656.71729107875,128603.11032554079,128549.5256962385,128495.96339386508,128442.42340911765,128388.9057326972,128335.41035530857,128281.93726766053,128228.48646046568,128175.05792444049,128121.65165030531,128068.26762878436,128014.9058506057,127961.56630650128,127908.24898720691,127854.95388346225,127801.6809860108,127748.43028559997,127695.20177298099,127641.99543890893,127588.8112741427,127535.64926944516,127482.50941558288,127429.3917033264,127376.29612345001,127323.22266673192,127270.17132395411,127217.14208590247,127164.13494336668,127111.14988714029,127058.18690802064,127005.24599680897,126952.3271443103,126899.43034133351,126846.5555786913,126793.70284720018,126740.87213768052,126688.0634409565,126635.2767478561,{"$f":"OD23*OD28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP23*QP28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Time!E$198","v":"Month number of the year"},{"$f":" Time!F$198","v":0},{"$f":" Time!G$198","v":"Number"},{"$f":" Time!H$198","v":0},{"$f":" Time!I$198","v":0},{"$f":" Time!J$198","v":1},{"$f":" Time!K$198","v":2},{"$f":" Time!L$198","v":3},{"$f":" Time!M$198","v":4},{"$f":" Time!N$198","v":5},{"$f":" Time!O$198","v":6},{"$f":" Time!P$198","v":7},{"$f":" Time!Q$198","v":8},{"$f":" Time!R$198","v":9},{"$f":" Time!S$198","v":10},{"$f":" Time!T$198","v":11},{"$f":" Time!U$198","v":12},{"$f":" Time!V$198","v":1},{"$f":" Time!W$198","v":2},{"$f":" Time!X$198","v":3},{"$f":" Time!Y$198","v":4},{"$f":" Time!Z$198","v":5},{"$f":" Time!AA$198","v":6},{"$f":" Time!AB$198","v":7},{"$f":" Time!AC$198","v":8},{"$f":" Time!AD$198","v":9},{"$f":" Time!AE$198","v":10},{"$f":" Time!AF$198","v":11},{"$f":" Time!AG$198","v":12},{"$f":" Time!AH$198","v":1},{"$f":" Time!AI$198","v":2},{"$f":" Time!AJ$198","v":3},{"$f":" Time!AK$198","v":4},{"$f":" Time!AL$198","v":5},{"$f":" Time!AM$198","v":6},{"$f":" Time!AN$198","v":7},{"$f":" Time!AO$198","v":8},{"$f":" Time!AP$198","v":9},{"$f":" Time!AQ$198","v":10},{"$f":" Time!AR$198","v":11},{"$f":" Time!AS$198","v":12},{"$f":" Time!AT$198","v":1},{"$f":" Time!AU$198","v":2},{"$f":" Time!AV$198","v":3},{"$f":" Time!AW$198","v":4},{"$f":" Time!AX$198","v":5},{"$f":" Time!AY$198","v":6},{"$f":" Time!AZ$198","v":7},{"$f":" Time!BA$198","v":8},{"$f":" Time!BB$198","v":9},{"$f":" Time!BC$198","v":10},{"$f":" Time!BD$198","v":11},{"$f":" Time!BE$198","v":12},{"$f":" Time!BF$198","v":1},{"$f":" Time!BG$198","v":2},{"$f":" Time!BH$198","v":3},{"$f":" Time!BI$198","v":4},{"$f":" Time!BJ$198","v":5},{"$f":" Time!BK$198","v":6},{"$f":" Time!BL$198","v":7},{"$f":" Time!BM$198","v":8},{"$f":" Time!BN$198","v":9},{"$f":" Time!BO$198","v":10},{"$f":" Time!BP$198","v":11},{"$f":" Time!BQ$198","v":12},{"$f":" Time!BR$198","v":1},{"$f":" Time!BS$198","v":2},{"$f":" Time!BT$198","v":3},{"$f":" Time!BU$198","v":4},{"$f":" Time!BV$198","v":5},{"$f":" Time!BW$198","v":6},{"$f":" Time!BX$198","v":7},{"$f":" Time!BY$198","v":8},{"$f":" Time!BZ$198","v":9},{"$f":" Time!CA$198","v":10},{"$f":" Time!CB$198","v":11},{"$f":" Time!CC$198","v":12},{"$f":" Time!CD$198","v":1},{"$f":" Time!CE$198","v":2},{"$f":" Time!CF$198","v":3},{"$f":" Time!CG$198","v":4},{"$f":" Time!CH$198","v":5},{"$f":" Time!CI$198","v":6},{"$f":" Time!CJ$198","v":7},{"$f":" Time!CK$198","v":8},{"$f":" Time!CL$198","v":9},{"$f":" Time!CM$198","v":10},{"$f":" Time!CN$198","v":11},{"$f":" Time!CO$198","v":12},{"$f":" Time!CP$198","v":1},{"$f":" Time!CQ$198","v":2},{"$f":" Time!CR$198","v":3},{"$f":" Time!CS$198","v":4},{"$f":" Time!CT$198","v":5},{"$f":" Time!CU$198","v":6},{"$f":" Time!CV$198","v":7},{"$f":" Time!CW$198","v":8},{"$f":" Time!CX$198","v":9},{"$f":" Time!CY$198","v":10},{"$f":" Time!CZ$198","v":11},{"$f":" Time!DA$198","v":12},{"$f":" Time!DB$198","v":1},{"$f":" Time!DC$198","v":2},{"$f":" Time!DD$198","v":3},{"$f":" Time!DE$198","v":4},{"$f":" Time!DF$198","v":5},{"$f":" Time!DG$198","v":6},{"$f":" Time!DH$198","v":7},{"$f":" Time!DI$198","v":8},{"$f":" Time!DJ$198","v":9},{"$f":" Time!DK$198","v":10},{"$f":" Time!DL$198","v":11},{"$f":" Time!DM$198","v":12},{"$f":" Time!DN$198","v":1},{"$f":" Time!DO$198","v":2},{"$f":" Time!DP$198","v":3},{"$f":" Time!DQ$198","v":4},{"$f":" Time!DR$198","v":5},{"$f":" Time!DS$198","v":6},{"$f":" Time!DT$198","v":7},{"$f":" Time!DU$198","v":8},{"$f":" Time!DV$198","v":9},{"$f":" Time!DW$198","v":10},{"$f":" Time!DX$198","v":11},{"$f":" Time!DY$198","v":12},{"$f":" Time!DZ$198","v":1},{"$f":" Time!EA$198","v":2},{"$f":" Time!EB$198","v":3},{"$f":" Time!EC$198","v":4},{"$f":" Time!ED$198","v":5},{"$f":" Time!EE$198","v":6},{"$f":" Time!EF$198","v":7},{"$f":" Time!EG$198","v":8},{"$f":" Time!EH$198","v":9},{"$f":" Time!EI$198","v":10},{"$f":" Time!EJ$198","v":11},{"$f":" Time!EK$198","v":12},{"$f":" Time!EL$198","v":1},{"$f":" Time!EM$198","v":2},{"$f":" Time!EN$198","v":3},{"$f":" Time!EO$198","v":4},{"$f":" Time!EP$198","v":5},{"$f":" Time!EQ$198","v":6},{"$f":" Time!ER$198","v":7},{"$f":" Time!ES$198","v":8},{"$f":" Time!ET$198","v":9},{"$f":" Time!EU$198","v":10},{"$f":" Time!EV$198","v":11},{"$f":" Time!EW$198","v":12},{"$f":" Time!EX$198","v":1},{"$f":" Time!EY$198","v":2},{"$f":" Time!EZ$198","v":3},{"$f":" Time!FA$198","v":4},{"$f":" Time!FB$198","v":5},{"$f":" Time!FC$198","v":6},{"$f":" Time!FD$198","v":7},{"$f":" Time!FE$198","v":8},{"$f":" Time!FF$198","v":9},{"$f":" Time!FG$198","v":10},{"$f":" Time!FH$198","v":11},{"$f":" Time!FI$198","v":12},{"$f":" Time!FJ$198","v":1},{"$f":" Time!FK$198","v":2},{"$f":" Time!FL$198","v":3},{"$f":" Time!FM$198","v":4},{"$f":" Time!FN$198","v":5},{"$f":" Time!FO$198","v":6},{"$f":" Time!FP$198","v":7},{"$f":" Time!FQ$198","v":8},{"$f":" Time!FR$198","v":9},{"$f":" Time!FS$198","v":10},{"$f":" Time!FT$198","v":11},{"$f":" Time!FU$198","v":12},{"$f":" Time!FV$198","v":1},{"$f":" Time!FW$198","v":2},{"$f":" Time!FX$198","v":3},{"$f":" Time!FY$198","v":4},{"$f":" Time!FZ$198","v":5},{"$f":" Time!GA$198","v":6},{"$f":" Time!GB$198","v":7},{"$f":" Time!GC$198","v":8},{"$f":" Time!GD$198","v":9},{"$f":" Time!GE$198","v":10},{"$f":" Time!GF$198","v":11},{"$f":" Time!GG$198","v":12},{"$f":" Time!GH$198","v":1},{"$f":" Time!GI$198","v":2},{"$f":" Time!GJ$198","v":3},{"$f":" Time!GK$198","v":4},{"$f":" Time!GL$198","v":5},{"$f":" Time!GM$198","v":6},{"$f":" Time!GN$198","v":7},{"$f":" Time!GO$198","v":8},{"$f":" Time!GP$198","v":9},{"$f":" Time!GQ$198","v":10},{"$f":" Time!GR$198","v":11},{"$f":" Time!GS$198","v":12},{"$f":" Time!GT$198","v":1},{"$f":" Time!GU$198","v":2},{"$f":" Time!GV$198","v":3},{"$f":" Time!GW$198","v":4},{"$f":" Time!GX$198","v":5},{"$f":" Time!GY$198","v":6},{"$f":" Time!GZ$198","v":7},{"$f":" Time!HA$198","v":8},{"$f":" Time!HB$198","v":9},{"$f":" Time!HC$198","v":10},{"$f":" Time!HD$198","v":11},{"$f":" Time!HE$198","v":12},{"$f":" Time!HF$198","v":1},{"$f":" Time!HG$198","v":2},{"$f":" Time!HH$198","v":3},{"$f":" Time!HI$198","v":4},{"$f":" Time!HJ$198","v":5},{"$f":" Time!HK$198","v":6},{"$f":" Time!HL$198","v":7},{"$f":" Time!HM$198","v":8},{"$f":" Time!HN$198","v":9},{"$f":" Time!HO$198","v":10},{"$f":" Time!HP$198","v":11},{"$f":" Time!HQ$198","v":12},{"$f":" Time!HR$198","v":1},{"$f":" Time!HS$198","v":2},{"$f":" Time!HT$198","v":3},{"$f":" Time!HU$198","v":4},{"$f":" Time!HV$198","v":5},{"$f":" Time!HW$198","v":6},{"$f":" Time!HX$198","v":7},{"$f":" Time!HY$198","v":8},{"$f":" Time!HZ$198","v":9},{"$f":" Time!IA$198","v":10},{"$f":" Time!IB$198","v":11},{"$f":" Time!IC$198","v":12},{"$f":" Time!ID$198","v":1},{"$f":" Time!IE$198","v":2},{"$f":" Time!IF$198","v":3},{"$f":" Time!IG$198","v":4},{"$f":" Time!IH$198","v":5},{"$f":" Time!II$198","v":6},{"$f":" Time!IJ$198","v":7},{"$f":" Time!IK$198","v":8},{"$f":" Time!IL$198","v":9},{"$f":" Time!IM$198","v":10},{"$f":" Time!IN$198","v":11},{"$f":" Time!IO$198","v":12},{"$f":" Time!IP$198","v":1},{"$f":" Time!IQ$198","v":2},{"$f":" Time!IR$198","v":3},{"$f":" Time!IS$198","v":4},{"$f":" Time!IT$198","v":5},{"$f":" Time!IU$198","v":6},{"$f":" Time!IV$198","v":7},{"$f":" Time!IW$198","v":8},{"$f":" Time!IX$198","v":9},{"$f":" Time!IY$198","v":10},{"$f":" Time!IZ$198","v":11},{"$f":" Time!JA$198","v":12},{"$f":" Time!JB$198","v":1},{"$f":" Time!JC$198","v":2},{"$f":" Time!JD$198","v":3},{"$f":" Time!JE$198","v":4},{"$f":" Time!JF$198","v":5},{"$f":" Time!JG$198","v":6},{"$f":" Time!JH$198","v":7},{"$f":" Time!JI$198","v":8},{"$f":" Time!JJ$198","v":9},{"$f":" Time!JK$198","v":10},{"$f":" Time!JL$198","v":11},{"$f":" Time!JM$198","v":12},{"$f":" Time!JN$198","v":1},{"$f":" Time!JO$198","v":2},{"$f":" Time!JP$198","v":3},{"$f":" Time!JQ$198","v":4},{"$f":" Time!JR$198","v":5},{"$f":" Time!JS$198","v":6},{"$f":" Time!JT$198","v":7},{"$f":" Time!JU$198","v":8},{"$f":" Time!JV$198","v":9},{"$f":" Time!JW$198","v":10},{"$f":" Time!JX$198","v":11},{"$f":" Time!JY$198","v":12},{"$f":" Time!JZ$198","v":1},{"$f":" Time!KA$198","v":2},{"$f":" Time!KB$198","v":3},{"$f":" Time!KC$198","v":4},{"$f":" Time!KD$198","v":5},{"$f":" Time!KE$198","v":6},{"$f":" Time!KF$198","v":7},{"$f":" Time!KG$198","v":8},{"$f":" Time!KH$198","v":9},{"$f":" Time!KI$198","v":10},{"$f":" Time!KJ$198","v":11},{"$f":" Time!KK$198","v":12},{"$f":" Time!KL$198","v":1},{"$f":" Time!KM$198","v":2},{"$f":" Time!KN$198","v":3},{"$f":" Time!KO$198","v":4},{"$f":" Time!KP$198","v":5},{"$f":" Time!KQ$198","v":6},{"$f":" Time!KR$198","v":7},{"$f":" Time!KS$198","v":8},{"$f":" Time!KT$198","v":9},{"$f":" Time!KU$198","v":10},{"$f":" Time!KV$198","v":11},{"$f":" Time!KW$198","v":12},{"$f":" Time!KX$198","v":1},{"$f":" Time!KY$198","v":2},{"$f":" Time!KZ$198","v":3},{"$f":" Time!LA$198","v":4},{"$f":" Time!LB$198","v":5},{"$f":" Time!LC$198","v":6},{"$f":" Time!LD$198","v":7},{"$f":" Time!LE$198","v":8},{"$f":" Time!LF$198","v":9},{"$f":" Time!LG$198","v":10},{"$f":" Time!LH$198","v":11},{"$f":" Time!LI$198","v":12},{"$f":" Time!LJ$198","v":1},{"$f":" Time!LK$198","v":2},{"$f":" Time!LL$198","v":3},{"$f":" Time!LM$198","v":4},{"$f":" Time!LN$198","v":5},{"$f":" Time!LO$198","v":6},{"$f":" Time!LP$198","v":7},{"$f":" Time!LQ$198","v":8},{"$f":" Time!LR$198","v":9},{"$f":" Time!LS$198","v":10},{"$f":" Time!LT$198","v":11},{"$f":" Time!LU$198","v":12},{"$f":" Time!LV$198","v":1},{"$f":" Time!LW$198","v":2},{"$f":" Time!LX$198","v":3},{"$f":" Time!LY$198","v":4},{"$f":" Time!LZ$198","v":5},{"$f":" Time!MA$198","v":6},{"$f":" Time!MB$198","v":7},{"$f":" Time!MC$198","v":8},{"$f":" Time!MD$198","v":9},{"$f":" Time!ME$198","v":10},{"$f":" Time!MF$198","v":11},{"$f":" Time!MG$198","v":12},{"$f":" Time!MH$198","v":1},{"$f":" Time!MI$198","v":2},{"$f":" Time!MJ$198","v":3},{"$f":" Time!MK$198","v":4},{"$f":" Time!ML$198","v":5},{"$f":" Time!MM$198","v":6},{"$f":" Time!MN$198","v":7},{"$f":" Time!MO$198","v":8},{"$f":" Time!MP$198","v":9},{"$f":" Time!MQ$198","v":10},{"$f":" Time!MR$198","v":11},{"$f":" Time!MS$198","v":12},{"$f":" Time!MT$198","v":1},{"$f":" Time!MU$198","v":2},{"$f":" Time!MV$198","v":3},{"$f":" Time!MW$198","v":4},{"$f":" Time!MX$198","v":5},{"$f":" Time!MY$198","v":6},{"$f":" Time!MZ$198","v":7},{"$f":" Time!NA$198","v":8},{"$f":" Time!NB$198","v":9},{"$f":" Time!NC$198","v":10},{"$f":" Time!ND$198","v":11},{"$f":" Time!NE$198","v":12},{"$f":" Time!NF$198","v":1},{"$f":" Time!NG$198","v":2},{"$f":" Time!NH$198","v":3},{"$f":" Time!NI$198","v":4},{"$f":" Time!NJ$198","v":5},{"$f":" Time!NK$198","v":6},{"$f":" Time!NL$198","v":7},{"$f":" Time!NM$198","v":8},{"$f":" Time!NN$198","v":9},{"$f":" Time!NO$198","v":10},{"$f":" Time!NP$198","v":11},{"$f":" Time!NQ$198","v":12},{"$f":" Time!NR$198","v":1},{"$f":" Time!NS$198","v":2},{"$f":" Time!NT$198","v":3},{"$f":" Time!NU$198","v":4},{"$f":" Time!NV$198","v":5},{"$f":" Time!NW$198","v":6},{"$f":" Time!NX$198","v":7},{"$f":" Time!NY$198","v":8},{"$f":" Time!NZ$198","v":9},{"$f":" Time!OA$198","v":10},{"$f":" Time!OB$198","v":11},{"$f":" Time!OC$198","v":12},{"$f":" Time!OD$198","v":1},{"$f":" Time!OE$198","v":2},{"$f":" Time!OF$198","v":3},{"$f":" Time!OG$198","v":4},{"$f":" Time!OH$198","v":5},{"$f":" Time!OI$198","v":6},{"$f":" Time!OJ$198","v":7},{"$f":" Time!OK$198","v":8},{"$f":" Time!OL$198","v":9},{"$f":" Time!OM$198","v":10},{"$f":" Time!ON$198","v":11},{"$f":" Time!OO$198","v":12},{"$f":" Time!OP$198","v":1},{"$f":" Time!OQ$198","v":2},{"$f":" Time!OR$198","v":3},{"$f":" Time!OS$198","v":4},{"$f":" Time!OT$198","v":5},{"$f":" Time!OU$198","v":6},{"$f":" Time!OV$198","v":7},{"$f":" Time!OW$198","v":8},{"$f":" Time!OX$198","v":9},{"$f":" Time!OY$198","v":10},{"$f":" Time!OZ$198","v":11},{"$f":" Time!PA$198","v":12},{"$f":" Time!PB$198","v":1},{"$f":" Time!PC$198","v":2},{"$f":" Time!PD$198","v":3},{"$f":" Time!PE$198","v":4},{"$f":" Time!PF$198","v":5},{"$f":" Time!PG$198","v":6},{"$f":" Time!PH$198","v":7},{"$f":" Time!PI$198","v":8},{"$f":" Time!PJ$198","v":9},{"$f":" Time!PK$198","v":10},{"$f":" Time!PL$198","v":11},{"$f":" Time!PM$198","v":12},{"$f":" Time!PN$198","v":1},{"$f":" Time!PO$198","v":2},{"$f":" Time!PP$198","v":3},{"$f":" Time!PQ$198","v":4},{"$f":" Time!PR$198","v":5},{"$f":" Time!PS$198","v":6},{"$f":" Time!PT$198","v":7},{"$f":" Time!PU$198","v":8},{"$f":" Time!PV$198","v":9},{"$f":" Time!PW$198","v":10},{"$f":" Time!PX$198","v":11},{"$f":" Time!PY$198","v":12},{"$f":" Time!PZ$198","v":1},{"$f":" Time!QA$198","v":2},{"$f":" Time!QB$198","v":3},{"$f":" Time!QC$198","v":4},{"$f":" Time!QD$198","v":5},{"$f":" Time!QE$198","v":6},{"$f":" Time!QF$198","v":7},{"$f":" Time!QG$198","v":8},{"$f":" Time!QH$198","v":9},{"$f":" Time!QI$198","v":10},{"$f":" Time!QJ$198","v":11},{"$f":" Time!QK$198","v":12},{"$f":" Time!QL$198","v":1},{"$f":" Time!QM$198","v":2},{"$f":" Time!QN$198","v":3},{"$f":" Time!QO$198","v":4},{"$f":" Time!QP$198","v":5},{"$f":" Time!QQ$198","v":6},{"$f":" Time!QR$198","v":7},{"$f":" Time!QS$198","v":8},{"$f":" Time!QT$198","v":9},{"$f":" Time!QU$198","v":10},{"$f":" Time!QV$198","v":11},{"$f":" Time!QW$198","v":12},{"$f":" Time!QX$198","v":1},{"$f":" Time!QY$198","v":2},{"$f":" Time!QZ$198","v":3},{"$f":" Time!RA$198","v":4},{"$f":" Time!RB$198","v":5},{"$f":" Time!RC$198","v":6},{"$f":" Time!RD$198","v":7},{"$f":" Time!RE$198","v":8},{"$f":" Time!RF$198","v":9},{"$f":" Time!RG$198","v":10},{"$f":" Time!RH$198","v":11},{"$f":" Time!RI$198","v":12},{"$f":" Time!RJ$198","v":1},{"$f":" Time!RK$198","v":2},{"$f":" Time!RL$198","v":3},{"$f":" Time!RM$198","v":4},{"$f":" Time!RN$198","v":5},{"$f":" Time!RO$198","v":6},{"$f":" Time!RP$198","v":7},{"$f":" Time!RQ$198","v":8},{"$f":" Time!RR$198","v":9},{"$f":" Time!RS$198","v":10},{"$f":" Time!RT$198","v":11},{"$f":" Time!RU$198","v":12},{"$f":" Time!RV$198","v":1},{"$f":" Time!RW$198","v":2},{"$f":" Time!RX$198","v":3},{"$f":" Time!RY$198","v":4},{"$f":" Time!RZ$198","v":5},{"$f":" Time!SA$198","v":6},{"$f":" Time!SB$198","v":7},{"$f":" Time!SC$198","v":8},{"$f":" Time!SD$198","v":9},{"$f":" Time!SE$198","v":10},{"$f":" Time!SF$198","v":11},{"$f":" Time!SG$198","v":12},{"$f":" Time!SH$198","v":1},{"$f":" Time!SI$198","v":2},{"$f":" Time!SJ$198","v":3},{"$f":" Time!SK$198","v":4},{"$f":" Time!SL$198","v":5},{"$f":" Time!SM$198","v":6},{"$f":" Time!SN$198","v":7},{"$f":" Time!SO$198","v":8}]
[null,null,null,null,"Seasonality",null,null,null,null,{"$f":"IF(J27,LOOKUP(J31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(K27,LOOKUP(K31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(L27,LOOKUP(L31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(M27,LOOKUP(M31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(N27,LOOKUP(N31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(O27,LOOKUP(O31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(P27,LOOKUP(P31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(Q27,LOOKUP(Q31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(R27,LOOKUP(R31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(S27,LOOKUP(S31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(T27,LOOKUP(T31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(U27,LOOKUP(U31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(V27,LOOKUP(V31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(W27,LOOKUP(W31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(X27,LOOKUP(X31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(Y27,LOOKUP(Y31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(Z27,LOOKUP(Z31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(AA27,LOOKUP(AA31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(AB27,LOOKUP(AB31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(AC27,LOOKUP(AC31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(AD27,LOOKUP(AD31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(AE27,LOOKUP(AE31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(AF27,LOOKUP(AF31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(AG27,LOOKUP(AG31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(AH27,LOOKUP(AH31,InpS!20:20,InpS!21:21),0)","v":0.1242},{"$f":"IF(AI27,LOOKUP(AI31,InpS!20:20,InpS!21:21),0)","v":0.1037},{"$f":"IF(AJ27,LOOKUP(AJ31,InpS!20:20,InpS!21:21),0)","v":9.7500000000000003E-2},{"$f":"IF(AK27,LOOKUP(AK31,InpS!20:20,InpS!21:21),0)","v":7.1400000000000005E-2},{"$f":"IF(AL27,LOOKUP(AL31,InpS!20:20,InpS!21:21),0)","v":5.1799999999999999E-2},{"$f":"IF(AM27,LOOKUP(AM31,InpS!20:20,InpS!21:21),0)","v":4.19E-2},{"$f":"IF(AN27,LOOKUP(AN31,InpS!20:20,InpS!21:21),0)","v":4.8000000000000001E-2},{"$f":"IF(AO27,LOOKUP(AO31,InpS!20:20,InpS!21:21),0)","v":5.96E-2},{"$f":"IF(AP27,LOOKUP(AP31,InpS!20:20,InpS!21:21),0)","v":7.5300000000000006E-2},{"$f":"IF(AQ27,LOOKUP(AQ31,InpS!20:20,InpS!21:21),0)","v":9.8599999999999993E-2},{"$f":"IF(AR27,LOOKUP(AR31,InpS!20:20,InpS!21:21),0)","v":0.11219999999999999},{"$f":"IF(AS27,LOOKUP(AS31,InpS!20:20,InpS!21:21),0)","v":0.1159},{"$f":"IF(AT27,LOOKUP(AT31,InpS!20:20,InpS!21:21),0)","v":0.1242},{"$f":"IF(AU27,LOOKUP(AU31,InpS!20:20,InpS!21:21),0)","v":0.1037},{"$f":"IF(AV27,LOOKUP(AV31,InpS!20:20,InpS!21:21),0)","v":9.7500000000000003E-2},{"$f":"IF(AW27,LOOKUP(AW31,InpS!20:20,InpS!21:21),0)","v":7.1400000000000005E-2},{"$f":"IF(AX27,LOOKUP(AX31,InpS!20:20,InpS!21:21),0)","v":5.1799999999999999E-2},{"$f":"IF(AY27,LOOKUP(AY31,InpS!20:20,InpS!21:21),0)","v":4.19E-2},{"$f":"IF(AZ27,LOOKUP(AZ31,InpS!20:20,InpS!21:21),0)","v":4.8000000000000001E-2},{"$f":"IF(BA27,LOOKUP(BA31,InpS!20:20,InpS!21:21),0)","v":5.96E-2},{"$f":"IF(BB27,LOOKUP(BB31,InpS!20:20,InpS!21:21),0)","v":7.5300000000000006E-2},{"$f":"IF(BC27,LOOKUP(BC31,InpS!20:20,InpS!21:21),0)","v":9.8599999999999993E-2},{"$f":"IF(BD27,LOOKUP(BD31,InpS!20:20,InpS!21:21),0)","v":0.11219999999999999},{"$f":"IF(BE27,LOOKUP(BE31,InpS!20:20,InpS!21:21),0)","v":0.1159},{"$f":"IF(BF27,LOOKUP(BF31,InpS!20:20,InpS!21:21),0)","v":0.1242},{"$f":"IF(BG27,LOOKUP(BG31,InpS!20:20,InpS!21:21),0)","v":0.1037},{"$f":"IF(BH27,LOOKUP(BH31,InpS!20:20,InpS!21:21),0)","v":9.7500000000000003E-2},{"$f":"IF(BI27,LOOKUP(BI31,InpS!20:20,InpS!21:21),0)","v":7.1400000000000005E-2},{"$f":"IF(BJ27,LOOKUP(BJ31,InpS!20:20,InpS!21:21),0)","v":5.1799999999999999E-2},{"$f":"IF(BK27,LOOKUP(BK31,InpS!20:20,InpS!21:21),0)","v":4.19E-2},{"$f":"IF(BL27,LOOKUP(BL31,InpS!20:20,InpS!21:21),0)","v":4.8000000000000001E-2},{"$f":"IF(BM27,LOOKUP(BM31,InpS!20:20,InpS!21:21),0)","v":5.96E-2},{"$f":"IF(BN27,LOOKUP(BN31,InpS!20:20,InpS!21:21),0)","v":7.5300000000000006E-2},{"$f":"IF(BO27,LOOKUP(BO31,InpS!20:20,InpS!21:21),0)","v":9.8599999999999993E-2},{"$f":"IF(BP27,LOOKUP(BP31,InpS!20:20,InpS!21:21),0)","v":0.11219999999999999},{"$f":"IF(BQ27,LOOKUP(BQ31,InpS!20:20,InpS!21:21),0)","v":0.1159},{"$f":"IF(BR27,LOOKUP(BR31,InpS!20:20,InpS!21:21),0)","v":0.1242},{"$f":"IF(BS27,LOOKUP(BS31,InpS!20:20,InpS!21:21),0)","v":0.1037},{"$f":"IF(BT27,LOOKUP(BT31,InpS!20:20,InpS!21:21),0)","v":9.7500000000000003E-2},{"$f":"IF(BU27,LOOKUP(BU31,InpS!20:20,InpS!21:21),0)","v":7.1400000000000005E-2},{"$f":"IF(BV27,LOOKUP(BV31,InpS!20:20,InpS!21:21),0)","v":5.1799999999999999E-2},{"$f":"IF(BW27,LOOKUP(BW31,InpS!20:20,InpS!21:21),0)","v":4.19E-2},{"$f":"IF(BX27,LOOKUP(BX31,InpS!20:20,InpS!21:21),0)","v":4.8000000000000001E-2},{"$f":"IF(BY27,LOOKUP(BY31,InpS!20:20,InpS!21:21),0)","v":5.96E-2},{"$f":"IF(BZ27,LOOKUP(BZ31,InpS!20:20,InpS!21:21),0)","v":7.5300000000000006E-2},{"$f":"IF(CA27,LOOKUP(CA31,InpS!20:20,InpS!21:21),0)","v":9.8599999999999993E-2},{"$f":"IF(CB27,LOOKUP(CB31,InpS!20:20,InpS!21:21),0)","v":0.11219999999999999},{"$f":"IF(CC27,LOOKUP(CC31,InpS!20:20,InpS!21:21),0)","v":0.1159},{"$f":"IF(CD27,LOOKUP(CD31,InpS!20:20,InpS!21:21),0)","v":0.1242},{"$f":"IF(CE27,LOOKUP(CE31,InpS!20:20,InpS!21:21),0)","v":0.1037},{"$f":"IF(CF27,LOOKUP(CF31,InpS!20:20,InpS!21:21),0)","v":9.7500000000000003E-2},{"$f":"IF(CG27,LOOKUP(CG31,InpS!20:20,InpS!21:21),0)","v":7.1400000000000005E-2},{"$f":"IF(CH27,LOOKUP(CH31,InpS!20:20,InpS!21:21),0)","v":5.1799999999999999E-2},{"$f":"IF(CI27,LOOKUP(CI31,InpS!20:20,InpS!21:21),0)","v":4.19E-2},{"$f":"IF(CJ27,LOOKUP(CJ31,InpS!20:20,InpS!21:21),0)","v":4.8000000000000001E-2},{"$f":"IF(CK27,LOOKUP(CK31,InpS!20:20,InpS!21:21),0)","v":5.96E-2},{"$f":"IF(CL27,LOOKUP(CL31,InpS!20:20,InpS!21:21),0)","v":7.5300000000000006E-2},{"$f":"IF(CM27,LOOKUP(CM31,InpS!20:20,InpS!21:21),0)","v":9.8599999999999993E-2},{"$f":"IF(CN27,LOOKUP(CN31,InpS!20:20,InpS!21:21),0)","v":0.11219999999999999},{"$f":"IF(CO27,LOOKUP(CO31,InpS!20:20,InpS!21:21),0)","v":0.1159},{"$f":"IF(CP27,LOOKUP(CP31,InpS!20:20,InpS!21:21),0)","v":0.1242},{"$f":"IF(CQ27,LOOKUP(CQ31,InpS!20:20,InpS!21:21),0)","v":0.1037},{"$f":"IF(CR27,LOOKUP(CR31,InpS!20:20,InpS!21:21),0)","v":9.7500000000000003E-2},{"$f":"IF(CS27,LOOKUP(CS31,InpS!20:20,InpS!21:21),0)","v":7.1400000000000005E-2},{"$f":"IF(CT27,LOOKUP(CT31,InpS!20:20,InpS!21:21),0)","v":5.1799999999999999E-2},{"$f":"IF(CU27,LOOKUP(CU31,InpS!20:20,InpS!21:21),0)","v":4.19E-2},{"$f":"IF(CV27,LOOKUP(CV31,InpS!20:20,InpS!21:21),0)","v":4.8000000000000001E-2},{"$f":"IF(CW27,LOOKUP(CW31,InpS!20:20,InpS!21:21),0)","v":5.96E-2},{"$f":"IF(CX27,LOOKUP(CX31,InpS!20:20,InpS!21:21),0)","v":7.5300000000000006E-2},{"$f":"IF(CY27,LOOKUP(CY31,InpS!20:20,InpS!21:21),0)","v":9.8599999999999993E-2},{"$f":"IF(CZ27,LOOKUP(CZ31,InpS!20:20,InpS!21:21),0)","v":0.11219999999999999},{"$f":"IF(DA27,LOOKUP(DA31,InpS!20:20,InpS!21:21),0)","v":0.1159},{"$f":"IF(DB27,LOOKUP(DB31,InpS!20:20,InpS!21:21),0)","v":0.1242},{"$f":"IF(DC27,LOOKUP(DC31,InpS!20:20,InpS!21:21),0)","v":0.1037},{"$f":"IF(DD27,LOOKUP(DD31,InpS!20:20,InpS!21:21),0)","v":9.7500000000000003E-2},{"$f":"IF(DE27,LOOKUP(DE31,InpS!20:20,InpS!21:21),0)","v":7.1400000000000005E-2},{"$f":"IF(DF27,LOOKUP(DF31,InpS!20:20,InpS!21:21),0)","v":5.1799999999999999E-2},{"$f":"IF(DG27,LOOKUP(DG31,InpS!20:20,InpS!21:21),0)","v":4.19E-2},{"$f":"IF(DH27,LOOKUP(DH31,InpS!20:20,InpS!21:21),0)","v":4.8000000000000001E-2},{"$f":"IF(DI27,LOOKUP(DI31,InpS!20:20,InpS!21:21),0)","v":5.96E-2},{"$f":"IF(DJ27,LOOKUP(DJ31,InpS!20:20,InpS!21:21),0)","v":7.5300000000000006E-2},{"$f":"IF(DK27,LOOKUP(DK31,InpS!20:20,InpS!21:21),0)","v":9.8599999999999993E-2},{"$f":"IF(DL27,LOOKUP(DL31,InpS!20:20,InpS!21:21),0)","v":0.11219999999999999},{"$f":"IF(DM27,LOOKUP(DM31,InpS!20:20,InpS!21:21),0)","v":0.1159},{"$f":"IF(DN27,LOOKUP(DN31,InpS!20:20,InpS!21:21),0)","v":0.1242},{"$f":"IF(DO27,LOOKUP(DO31,InpS!20:20,InpS!21:21),0)","v":0.1037},{"$f":"IF(DP27,LOOKUP(DP31,InpS!20:20,InpS!21:21),0)","v":9.7500000000000003E-2},{"$f":"IF(DQ27,LOOKUP(DQ31,InpS!20:20,InpS!21:21),0)","v":7.1400000000000005E-2},{"$f":"IF(DR27,LOOKUP(DR31,InpS!20:20,InpS!21:21),0)","v":5.1799999999999999E-2},{"$f":"IF(DS27,LOOKUP(DS31,InpS!20:20,InpS!21:21),0)","v":4.19E-2},{"$f":"IF(DT27,LOOKUP(DT31,InpS!20:20,InpS!21:21),0)","v":4.8000000000000001E-2},{"$f":"IF(DU27,LOOKUP(DU31,InpS!20:20,InpS!21:21),0)","v":5.96E-2},{"$f":"IF(DV27,LOOKUP(DV31,InpS!20:20,InpS!21:21),0)","v":7.5300000000000006E-2},{"$f":"IF(DW27,LOOKUP(DW31,InpS!20:20,InpS!21:21),0)","v":9.8599999999999993E-2},{"$f":"IF(DX27,LOOKUP(DX31,InpS!20:20,InpS!21:21),0)","v":0.11219999999999999},{"$f":"IF(DY27,LOOKUP(DY31,InpS!20:20,InpS!21:21),0)","v":0.1159},{"$f":"IF(DZ27,LOOKUP(DZ31,InpS!20:20,InpS!21:21),0)","v":0.1242},{"$f":"IF(EA27,LOOKUP(EA31,InpS!20:20,InpS!21:21),0)","v":0.1037},{"$f":"IF(EB27,LOOKUP(EB31,InpS!20:20,InpS!21:21),0)","v":9.7500000000000003E-2},{"$f":"IF(EC27,LOOKUP(EC31,InpS!20:20,InpS!21:21),0)","v":7.1400000000000005E-2},{"$f":"IF(ED27,LOOKUP(ED31,InpS!20:20,InpS!21:21),0)","v":5.1799999999999999E-2},{"$f":"IF(EE27,LOOKUP(EE31,InpS!20:20,InpS!21:21),0)","v":4.19E-2},{"$f":"IF(EF27,LOOKUP(EF31,InpS!20:20,InpS!21:21),0)","v":4.8000000000000001E-2},{"$f":"IF(EG27,LOOKUP(EG31,InpS!20:20,InpS!21:21),0)","v":5.96E-2},{"$f":"IF(EH27,LOOKUP(EH31,InpS!20:20,InpS!21:21),0)","v":7.5300000000000006E-2},{"$f":"IF(EI27,LOOKUP(EI31,InpS!20:20,InpS!21:21),0)","v":9.8599999999999993E-2},{"$f":"IF(EJ27,LOOKUP(EJ31,InpS!20:20,InpS!21:21),0)","v":0.11219999999999999},{"$f":"IF(EK27,LOOKUP(EK31,InpS!20:20,InpS!21:21),0)","v":0.1159},{"$f":"IF(EL27,LOOKUP(EL31,InpS!20:20,InpS!21:21),0)","v":0.1242},{"$f":"IF(EM27,LOOKUP(EM31,InpS!20:20,InpS!21:21),0)","v":0.1037},{"$f":"IF(EN27,LOOKUP(EN31,InpS!20:20,InpS!21:21),0)","v":9.7500000000000003E-2},{"$f":"IF(EO27,LOOKUP(EO31,InpS!20:20,InpS!21:21),0)","v":7.1400000000000005E-2},{"$f":"IF(EP27,LOOKUP(EP31,InpS!20:20,InpS!21:21),0)","v":5.1799999999999999E-2},{"$f":"IF(EQ27,LOOKUP(EQ31,InpS!20:20,InpS!21:21),0)","v":4.19E-2},{"$f":"IF(ER27,LOOKUP(ER31,InpS!20:20,InpS!21:21),0)","v":4.8000000000000001E-2},{"$f":"IF(ES27,LOOKUP(ES31,InpS!20:20,InpS!21:21),0)","v":5.96E-2},{"$f":"IF(ET27,LOOKUP(ET31,InpS!20:20,InpS!21:21),0)","v":7.5300000000000006E-2},{"$f":"IF(EU27,LOOKUP(EU31,InpS!20:20,InpS!21:21),0)","v":9.8599999999999993E-2},{"$f":"IF(EV27,LOOKUP(EV31,InpS!20:20,InpS!21:21),0)","v":0.11219999999999999},{"$f":"IF(EW27,LOOKUP(EW31,InpS!20:20,InpS!21:21),0)","v":0.1159},{"$f":"IF(EX27,LOOKUP(EX31,InpS!20:20,InpS!21:21),0)","v":0.1242},{"$f":"IF(EY27,LOOKUP(EY31,InpS!20:20,InpS!21:21),0)","v":0.1037},{"$f":"IF(EZ27,LOOKUP(EZ31,InpS!20:20,InpS!21:21),0)","v":9.7500000000000003E-2},{"$f":"IF(FA27,LOOKUP(FA31,InpS!20:20,InpS!21:21),0)","v":7.1400000000000005E-2},{"$f":"IF(FB27,LOOKUP(FB31,InpS!20:20,InpS!21:21),0)","v":5.1799999999999999E-2},{"$f":"IF(FC27,LOOKUP(FC31,InpS!20:20,InpS!21:21),0)","v":4.19E-2},{"$f":"IF(FD27,LOOKUP(FD31,InpS!20:20,InpS!21:21),0)","v":4.8000000000000001E-2},{"$f":"IF(FE27,LOOKUP(FE31,InpS!20:20,InpS!21:21),0)","v":5.96E-2},{"$f":"IF(FF27,LOOKUP(FF31,InpS!20:20,InpS!21:21),0)","v":7.5300000000000006E-2},{"$f":"IF(FG27,LOOKUP(FG31,InpS!20:20,InpS!21:21),0)","v":9.8599999999999993E-2},{"$f":"IF(FH27,LOOKUP(FH31,InpS!20:20,InpS!21:21),0)","v":0.11219999999999999},{"$f":"IF(FI27,LOOKUP(FI31,InpS!20:20,InpS!21:21),0)","v":0.1159},{"$f":"IF(FJ27,LOOKUP(FJ31,InpS!20:20,InpS!21:21),0)","v":0.1242},{"$f":"IF(FK27,LOOKUP(FK31,InpS!20:20,InpS!21:21),0)","v":0.1037},{"$f":"IF(FL27,LOOKUP(FL31,InpS!20:20,InpS!21:21),0)","v":9.7500000000000003E-2},{"$f":"IF(FM27,LOOKUP(FM31,InpS!20:20,InpS!21:21),0)","v":7.1400000000000005E-2},{"$f":"IF(FN27,LOOKUP(FN31,InpS!20:20,InpS!21:21),0)","v":5.1799999999999999E-2},{"$f":"IF(FO27,LOOKUP(FO31,InpS!20:20,InpS!21:21),0)","v":4.19E-2},{"$f":"IF(FP27,LOOKUP(FP31,InpS!20:20,InpS!21:21),0)","v":4.8000000000000001E-2},{"$f":"IF(FQ27,LOOKUP(FQ31,InpS!20:20,InpS!21:21),0)","v":5.96E-2},{"$f":"IF(FR27,LOOKUP(FR31,InpS!20:20,InpS!21:21),0)","v":7.5300000000000006E-2},{"$f":"IF(FS27,LOOKUP(FS31,InpS!20:20,InpS!21:21),0)","v":9.8599999999999993E-2},{"$f":"IF(FT27,LOOKUP(FT31,InpS!20:20,InpS!21:21),0)","v":0.11219999999999999},{"$f":"IF(FU27,LOOKUP(FU31,InpS!20:20,InpS!21:21),0)","v":0.1159},{"$f":"IF(FV27,LOOKUP(FV31,InpS!20:20,InpS!21:21),0)","v":0.1242},{"$f":"IF(FW27,LOOKUP(FW31,InpS!20:20,InpS!21:21),0)","v":0.1037},{"$f":"IF(FX27,LOOKUP(FX31,InpS!20:20,InpS!21:21),0)","v":9.7500000000000003E-2},{"$f":"IF(FY27,LOOKUP(FY31,InpS!20:20,InpS!21:21),0)","v":7.1400000000000005E-2},{"$f":"IF(FZ27,LOOKUP(FZ31,InpS!20:20,InpS!21:21),0)","v":5.1799999999999999E-2},{"$f":"IF(GA27,LOOKUP(GA31,InpS!20:20,InpS!21:21),0)","v":4.19E-2},{"$f":"IF(GB27,LOOKUP(GB31,InpS!20:20,InpS!21:21),0)","v":4.8000000000000001E-2},{"$f":"IF(GC27,LOOKUP(GC31,InpS!20:20,InpS!21:21),0)","v":5.96E-2},{"$f":"IF(GD27,LOOKUP(GD31,InpS!20:20,InpS!21:21),0)","v":7.5300000000000006E-2},{"$f":"IF(GE27,LOOKUP(GE31,InpS!20:20,InpS!21:21),0)","v":9.8599999999999993E-2},{"$f":"IF(GF27,LOOKUP(GF31,InpS!20:20,InpS!21:21),0)","v":0.11219999999999999},{"$f":"IF(GG27,LOOKUP(GG31,InpS!20:20,InpS!21:21),0)","v":0.1159},{"$f":"IF(GH27,LOOKUP(GH31,InpS!20:20,InpS!21:21),0)","v":0.1242},{"$f":"IF(GI27,LOOKUP(GI31,InpS!20:20,InpS!21:21),0)","v":0.1037},{"$f":"IF(GJ27,LOOKUP(GJ31,InpS!20:20,InpS!21:21),0)","v":9.7500000000000003E-2},{"$f":"IF(GK27,LOOKUP(GK31,InpS!20:20,InpS!21:21),0)","v":7.1400000000000005E-2},{"$f":"IF(GL27,LOOKUP(GL31,InpS!20:20,InpS!21:21),0)","v":5.1799999999999999E-2},{"$f":"IF(GM27,LOOKUP(GM31,InpS!20:20,InpS!21:21),0)","v":4.19E-2},{"$f":"IF(GN27,LOOKUP(GN31,InpS!20:20,InpS!21:21),0)","v":4.8000000000000001E-2},{"$f":"IF(GO27,LOOKUP(GO31,InpS!20:20,InpS!21:21),0)","v":5.96E-2},{"$f":"IF(GP27,LOOKUP(GP31,InpS!20:20,InpS!21:21),0)","v":7.5300000000000006E-2},{"$f":"IF(GQ27,LOOKUP(GQ31,InpS!20:20,InpS!21:21),0)","v":9.8599999999999993E-2},{"$f":"IF(GR27,LOOKUP(GR31,InpS!20:20,InpS!21:21),0)","v":0.11219999999999999},{"$f":"IF(GS27,LOOKUP(GS31,InpS!20:20,InpS!21:21),0)","v":0.1159},{"$f":"IF(GT27,LOOKUP(GT31,InpS!20:20,InpS!21:21),0)","v":0.1242},{"$f":"IF(GU27,LOOKUP(GU31,InpS!20:20,InpS!21:21),0)","v":0.1037},{"$f":"IF(GV27,LOOKUP(GV31,InpS!20:20,InpS!21:21),0)","v":9.7500000000000003E-2},{"$f":"IF(GW27,LOOKUP(GW31,InpS!20:20,InpS!21:21),0)","v":7.1400000000000005E-2},{"$f":"IF(GX27,LOOKUP(GX31,InpS!20:20,InpS!21:21),0)","v":5.1799999999999999E-2},{"$f":"IF(GY27,LOOKUP(GY31,InpS!20:20,InpS!21:21),0)","v":4.19E-2},{"$f":"IF(GZ27,LOOKUP(GZ31,InpS!20:20,InpS!21:21),0)","v":4.8000000000000001E-2},{"$f":"IF(HA27,LOOKUP(HA31,InpS!20:20,InpS!21:21),0)","v":5.96E-2},{"$f":"IF(HB27,LOOKUP(HB31,InpS!20:20,InpS!21:21),0)","v":7.5300000000000006E-2},{"$f":"IF(HC27,LOOKUP(HC31,InpS!20:20,InpS!21:21),0)","v":9.8599999999999993E-2},{"$f":"IF(HD27,LOOKUP(HD31,InpS!20:20,InpS!21:21),0)","v":0.11219999999999999},{"$f":"IF(HE27,LOOKUP(HE31,InpS!20:20,InpS!21:21),0)","v":0.1159},{"$f":"IF(HF27,LOOKUP(HF31,InpS!20:20,InpS!21:21),0)","v":0.1242},{"$f":"IF(HG27,LOOKUP(HG31,InpS!20:20,InpS!21:21),0)","v":0.1037},{"$f":"IF(HH27,LOOKUP(HH31,InpS!20:20,InpS!21:21),0)","v":9.7500000000000003E-2},{"$f":"IF(HI27,LOOKUP(HI31,InpS!20:20,InpS!21:21),0)","v":7.1400000000000005E-2},{"$f":"IF(HJ27,LOOKUP(HJ31,InpS!20:20,InpS!21:21),0)","v":5.1799999999999999E-2},{"$f":"IF(HK27,LOOKUP(HK31,InpS!20:20,InpS!21:21),0)","v":4.19E-2},{"$f":"IF(HL27,LOOKUP(HL31,InpS!20:20,InpS!21:21),0)","v":4.8000000000000001E-2},{"$f":"IF(HM27,LOOKUP(HM31,InpS!20:20,InpS!21:21),0)","v":5.96E-2},{"$f":"IF(HN27,LOOKUP(HN31,InpS!20:20,InpS!21:21),0)","v":7.5300000000000006E-2},{"$f":"IF(HO27,LOOKUP(HO31,InpS!20:20,InpS!21:21),0)","v":9.8599999999999993E-2},{"$f":"IF(HP27,LOOKUP(HP31,InpS!20:20,InpS!21:21),0)","v":0.11219999999999999},{"$f":"IF(HQ27,LOOKUP(HQ31,InpS!20:20,InpS!21:21),0)","v":0.1159},{"$f":"IF(HR27,LOOKUP(HR31,InpS!20:20,InpS!21:21),0)","v":0.1242},{"$f":"IF(HS27,LOOKUP(HS31,InpS!20:20,InpS!21:21),0)","v":0.1037},{"$f":"IF(HT27,LOOKUP(HT31,InpS!20:20,InpS!21:21),0)","v":9.7500000000000003E-2},{"$f":"IF(HU27,LOOKUP(HU31,InpS!20:20,InpS!21:21),0)","v":7.1400000000000005E-2},{"$f":"IF(HV27,LOOKUP(HV31,InpS!20:20,InpS!21:21),0)","v":5.1799999999999999E-2},{"$f":"IF(HW27,LOOKUP(HW31,InpS!20:20,InpS!21:21),0)","v":4.19E-2},{"$f":"IF(HX27,LOOKUP(HX31,InpS!20:20,InpS!21:21),0)","v":4.8000000000000001E-2},{"$f":"IF(HY27,LOOKUP(HY31,InpS!20:20,InpS!21:21),0)","v":5.96E-2},{"$f":"IF(HZ27,LOOKUP(HZ31,InpS!20:20,InpS!21:21),0)","v":7.5300000000000006E-2},{"$f":"IF(IA27,LOOKUP(IA31,InpS!20:20,InpS!21:21),0)","v":9.8599999999999993E-2},{"$f":"IF(IB27,LOOKUP(IB31,InpS!20:20,InpS!21:21),0)","v":0.11219999999999999},{"$f":"IF(IC27,LOOKUP(IC31,InpS!20:20,InpS!21:21),0)","v":0.1159},{"$f":"IF(ID27,LOOKUP(ID31,InpS!20:20,InpS!21:21),0)","v":0.1242},{"$f":"IF(IE27,LOOKUP(IE31,InpS!20:20,InpS!21:21),0)","v":0.1037},{"$f":"IF(IF27,LOOKUP(IF31,InpS!20:20,InpS!21:21),0)","v":9.7500000000000003E-2},{"$f":"IF(IG27,LOOKUP(IG31,InpS!20:20,InpS!21:21),0)","v":7.1400000000000005E-2},{"$f":"IF(IH27,LOOKUP(IH31,InpS!20:20,InpS!21:21),0)","v":5.1799999999999999E-2},{"$f":"IF(II27,LOOKUP(II31,InpS!20:20,InpS!21:21),0)","v":4.19E-2},{"$f":"IF(IJ27,LOOKUP(IJ31,InpS!20:20,InpS!21:21),0)","v":4.8000000000000001E-2},{"$f":"IF(IK27,LOOKUP(IK31,InpS!20:20,InpS!21:21),0)","v":5.96E-2},{"$f":"IF(IL27,LOOKUP(IL31,InpS!20:20,InpS!21:21),0)","v":7.5300000000000006E-2},{"$f":"IF(IM27,LOOKUP(IM31,InpS!20:20,InpS!21:21),0)","v":9.8599999999999993E-2},{"$f":"IF(IN27,LOOKUP(IN31,InpS!20:20,InpS!21:21),0)","v":0.11219999999999999},{"$f":"IF(IO27,LOOKUP(IO31,InpS!20:20,InpS!21:21),0)","v":0.1159},{"$f":"IF(IP27,LOOKUP(IP31,InpS!20:20,InpS!21:21),0)","v":0.1242},{"$f":"IF(IQ27,LOOKUP(IQ31,InpS!20:20,InpS!21:21),0)","v":0.1037},{"$f":"IF(IR27,LOOKUP(IR31,InpS!20:20,InpS!21:21),0)","v":9.7500000000000003E-2},{"$f":"IF(IS27,LOOKUP(IS31,InpS!20:20,InpS!21:21),0)","v":7.1400000000000005E-2},{"$f":"IF(IT27,LOOKUP(IT31,InpS!20:20,InpS!21:21),0)","v":5.1799999999999999E-2},{"$f":"IF(IU27,LOOKUP(IU31,InpS!20:20,InpS!21:21),0)","v":4.19E-2},{"$f":"IF(IV27,LOOKUP(IV31,InpS!20:20,InpS!21:21),0)","v":4.8000000000000001E-2},{"$f":"IF(IW27,LOOKUP(IW31,InpS!20:20,InpS!21:21),0)","v":5.96E-2},{"$f":"IF(IX27,LOOKUP(IX31,InpS!20:20,InpS!21:21),0)","v":7.5300000000000006E-2},{"$f":"IF(IY27,LOOKUP(IY31,InpS!20:20,InpS!21:21),0)","v":9.8599999999999993E-2},{"$f":"IF(IZ27,LOOKUP(IZ31,InpS!20:20,InpS!21:21),0)","v":0.11219999999999999},{"$f":"IF(JA27,LOOKUP(JA31,InpS!20:20,InpS!21:21),0)","v":0.1159},{"$f":"IF(JB27,LOOKUP(JB31,InpS!20:20,InpS!21:21),0)","v":0.1242},{"$f":"IF(JC27,LOOKUP(JC31,InpS!20:20,InpS!21:21),0)","v":0.1037},{"$f":"IF(JD27,LOOKUP(JD31,InpS!20:20,InpS!21:21),0)","v":9.7500000000000003E-2},{"$f":"IF(JE27,LOOKUP(JE31,InpS!20:20,InpS!21:21),0)","v":7.1400000000000005E-2},{"$f":"IF(JF27,LOOKUP(JF31,InpS!20:20,InpS!21:21),0)","v":5.1799999999999999E-2},{"$f":"IF(JG27,LOOKUP(JG31,InpS!20:20,InpS!21:21),0)","v":4.19E-2},{"$f":"IF(JH27,LOOKUP(JH31,InpS!20:20,InpS!21:21),0)","v":4.8000000000000001E-2},{"$f":"IF(JI27,LOOKUP(JI31,InpS!20:20,InpS!21:21),0)","v":5.96E-2},{"$f":"IF(JJ27,LOOKUP(JJ31,InpS!20:20,InpS!21:21),0)","v":7.5300000000000006E-2},{"$f":"IF(JK27,LOOKUP(JK31,InpS!20:20,InpS!21:21),0)","v":9.8599999999999993E-2},{"$f":"IF(JL27,LOOKUP(JL31,InpS!20:20,InpS!21:21),0)","v":0.11219999999999999},{"$f":"IF(JM27,LOOKUP(JM31,InpS!20:20,InpS!21:21),0)","v":0.1159},{"$f":"IF(JN27,LOOKUP(JN31,InpS!20:20,InpS!21:21),0)","v":0.1242},{"$f":"IF(JO27,LOOKUP(JO31,InpS!20:20,InpS!21:21),0)","v":0.1037},{"$f":"IF(JP27,LOOKUP(JP31,InpS!20:20,InpS!21:21),0)","v":9.7500000000000003E-2},{"$f":"IF(JQ27,LOOKUP(JQ31,InpS!20:20,InpS!21:21),0)","v":7.1400000000000005E-2},{"$f":"IF(JR27,LOOKUP(JR31,InpS!20:20,InpS!21:21),0)","v":5.1799999999999999E-2},{"$f":"IF(JS27,LOOKUP(JS31,InpS!20:20,InpS!21:21),0)","v":4.19E-2},{"$f":"IF(JT27,LOOKUP(JT31,InpS!20:20,InpS!21:21),0)","v":4.8000000000000001E-2},{"$f":"IF(JU27,LOOKUP(JU31,InpS!20:20,InpS!21:21),0)","v":5.96E-2},{"$f":"IF(JV27,LOOKUP(JV31,InpS!20:20,InpS!21:21),0)","v":7.5300000000000006E-2},{"$f":"IF(JW27,LOOKUP(JW31,InpS!20:20,InpS!21:21),0)","v":9.8599999999999993E-2},{"$f":"IF(JX27,LOOKUP(JX31,InpS!20:20,InpS!21:21),0)","v":0.11219999999999999},{"$f":"IF(JY27,LOOKUP(JY31,InpS!20:20,InpS!21:21),0)","v":0.1159},{"$f":"IF(JZ27,LOOKUP(JZ31,InpS!20:20,InpS!21:21),0)","v":0.1242},{"$f":"IF(KA27,LOOKUP(KA31,InpS!20:20,InpS!21:21),0)","v":0.1037},{"$f":"IF(KB27,LOOKUP(KB31,InpS!20:20,InpS!21:21),0)","v":9.7500000000000003E-2},{"$f":"IF(KC27,LOOKUP(KC31,InpS!20:20,InpS!21:21),0)","v":7.1400000000000005E-2},{"$f":"IF(KD27,LOOKUP(KD31,InpS!20:20,InpS!21:21),0)","v":5.1799999999999999E-2},{"$f":"IF(KE27,LOOKUP(KE31,InpS!20:20,InpS!21:21),0)","v":4.19E-2},{"$f":"IF(KF27,LOOKUP(KF31,InpS!20:20,InpS!21:21),0)","v":4.8000000000000001E-2},{"$f":"IF(KG27,LOOKUP(KG31,InpS!20:20,InpS!21:21),0)","v":5.96E-2},{"$f":"IF(KH27,LOOKUP(KH31,InpS!20:20,InpS!21:21),0)","v":7.5300000000000006E-2},{"$f":"IF(KI27,LOOKUP(KI31,InpS!20:20,InpS!21:21),0)","v":9.8599999999999993E-2},{"$f":"IF(KJ27,LOOKUP(KJ31,InpS!20:20,InpS!21:21),0)","v":0.11219999999999999},{"$f":"IF(KK27,LOOKUP(KK31,InpS!20:20,InpS!21:21),0)","v":0.1159},{"$f":"IF(KL27,LOOKUP(KL31,InpS!20:20,InpS!21:21),0)","v":0.1242},{"$f":"IF(KM27,LOOKUP(KM31,InpS!20:20,InpS!21:21),0)","v":0.1037},{"$f":"IF(KN27,LOOKUP(KN31,InpS!20:20,InpS!21:21),0)","v":9.7500000000000003E-2},{"$f":"IF(KO27,LOOKUP(KO31,InpS!20:20,InpS!21:21),0)","v":7.1400000000000005E-2},{"$f":"IF(KP27,LOOKUP(KP31,InpS!20:20,InpS!21:21),0)","v":5.1799999999999999E-2},{"$f":"IF(KQ27,LOOKUP(KQ31,InpS!20:20,InpS!21:21),0)","v":4.19E-2},{"$f":"IF(KR27,LOOKUP(KR31,InpS!20:20,InpS!21:21),0)","v":4.8000000000000001E-2},{"$f":"IF(KS27,LOOKUP(KS31,InpS!20:20,InpS!21:21),0)","v":5.96E-2},{"$f":"IF(KT27,LOOKUP(KT31,InpS!20:20,InpS!21:21),0)","v":7.5300000000000006E-2},{"$f":"IF(KU27,LOOKUP(KU31,InpS!20:20,InpS!21:21),0)","v":9.8599999999999993E-2},{"$f":"IF(KV27,LOOKUP(KV31,InpS!20:20,InpS!21:21),0)","v":0.11219999999999999},{"$f":"IF(KW27,LOOKUP(KW31,InpS!20:20,InpS!21:21),0)","v":0.1159},{"$f":"IF(KX27,LOOKUP(KX31,InpS!20:20,InpS!21:21),0)","v":0.1242},{"$f":"IF(KY27,LOOKUP(KY31,InpS!20:20,InpS!21:21),0)","v":0.1037},{"$f":"IF(KZ27,LOOKUP(KZ31,InpS!20:20,InpS!21:21),0)","v":9.7500000000000003E-2},{"$f":"IF(LA27,LOOKUP(LA31,InpS!20:20,InpS!21:21),0)","v":7.1400000000000005E-2},{"$f":"IF(LB27,LOOKUP(LB31,InpS!20:20,InpS!21:21),0)","v":5.1799999999999999E-2},{"$f":"IF(LC27,LOOKUP(LC31,InpS!20:20,InpS!21:21),0)","v":4.19E-2},{"$f":"IF(LD27,LOOKUP(LD31,InpS!20:20,InpS!21:21),0)","v":4.8000000000000001E-2},{"$f":"IF(LE27,LOOKUP(LE31,InpS!20:20,InpS!21:21),0)","v":5.96E-2},{"$f":"IF(LF27,LOOKUP(LF31,InpS!20:20,InpS!21:21),0)","v":7.5300000000000006E-2},{"$f":"IF(LG27,LOOKUP(LG31,InpS!20:20,InpS!21:21),0)","v":9.8599999999999993E-2},{"$f":"IF(LH27,LOOKUP(LH31,InpS!20:20,InpS!21:21),0)","v":0.11219999999999999},{"$f":"IF(LI27,LOOKUP(LI31,InpS!20:20,InpS!21:21),0)","v":0.1159},{"$f":"IF(LJ27,LOOKUP(LJ31,InpS!20:20,InpS!21:21),0)","v":0.1242},{"$f":"IF(LK27,LOOKUP(LK31,InpS!20:20,InpS!21:21),0)","v":0.1037},{"$f":"IF(LL27,LOOKUP(LL31,InpS!20:20,InpS!21:21),0)","v":9.7500000000000003E-2},{"$f":"IF(LM27,LOOKUP(LM31,InpS!20:20,InpS!21:21),0)","v":7.1400000000000005E-2},{"$f":"IF(LN27,LOOKUP(LN31,InpS!20:20,InpS!21:21),0)","v":5.1799999999999999E-2},{"$f":"IF(LO27,LOOKUP(LO31,InpS!20:20,InpS!21:21),0)","v":4.19E-2},{"$f":"IF(LP27,LOOKUP(LP31,InpS!20:20,InpS!21:21),0)","v":4.8000000000000001E-2},{"$f":"IF(LQ27,LOOKUP(LQ31,InpS!20:20,InpS!21:21),0)","v":5.96E-2},{"$f":"IF(LR27,LOOKUP(LR31,InpS!20:20,InpS!21:21),0)","v":7.5300000000000006E-2},{"$f":"IF(LS27,LOOKUP(LS31,InpS!20:20,InpS!21:21),0)","v":9.8599999999999993E-2},{"$f":"IF(LT27,LOOKUP(LT31,InpS!20:20,InpS!21:21),0)","v":0.11219999999999999},{"$f":"IF(LU27,LOOKUP(LU31,InpS!20:20,InpS!21:21),0)","v":0.1159},{"$f":"IF(LV27,LOOKUP(LV31,InpS!20:20,InpS!21:21),0)","v":0.1242},{"$f":"IF(LW27,LOOKUP(LW31,InpS!20:20,InpS!21:21),0)","v":0.1037},{"$f":"IF(LX27,LOOKUP(LX31,InpS!20:20,InpS!21:21),0)","v":9.7500000000000003E-2},{"$f":"IF(LY27,LOOKUP(LY31,InpS!20:20,InpS!21:21),0)","v":7.1400000000000005E-2},{"$f":"IF(LZ27,LOOKUP(LZ31,InpS!20:20,InpS!21:21),0)","v":5.1799999999999999E-2},{"$f":"IF(MA27,LOOKUP(MA31,InpS!20:20,InpS!21:21),0)","v":4.19E-2},{"$f":"IF(MB27,LOOKUP(MB31,InpS!20:20,InpS!21:21),0)","v":4.8000000000000001E-2},{"$f":"IF(MC27,LOOKUP(MC31,InpS!20:20,InpS!21:21),0)","v":5.96E-2},{"$f":"IF(MD27,LOOKUP(MD31,InpS!20:20,InpS!21:21),0)","v":7.5300000000000006E-2},{"$f":"IF(ME27,LOOKUP(ME31,InpS!20:20,InpS!21:21),0)","v":9.8599999999999993E-2},{"$f":"IF(MF27,LOOKUP(MF31,InpS!20:20,InpS!21:21),0)","v":0.11219999999999999},{"$f":"IF(MG27,LOOKUP(MG31,InpS!20:20,InpS!21:21),0)","v":0.1159},{"$f":"IF(MH27,LOOKUP(MH31,InpS!20:20,InpS!21:21),0)","v":0.1242},{"$f":"IF(MI27,LOOKUP(MI31,InpS!20:20,InpS!21:21),0)","v":0.1037},{"$f":"IF(MJ27,LOOKUP(MJ31,InpS!20:20,InpS!21:21),0)","v":9.7500000000000003E-2},{"$f":"IF(MK27,LOOKUP(MK31,InpS!20:20,InpS!21:21),0)","v":7.1400000000000005E-2},{"$f":"IF(ML27,LOOKUP(ML31,InpS!20:20,InpS!21:21),0)","v":5.1799999999999999E-2},{"$f":"IF(MM27,LOOKUP(MM31,InpS!20:20,InpS!21:21),0)","v":4.19E-2},{"$f":"IF(MN27,LOOKUP(MN31,InpS!20:20,InpS!21:21),0)","v":4.8000000000000001E-2},{"$f":"IF(MO27,LOOKUP(MO31,InpS!20:20,InpS!21:21),0)","v":5.96E-2},{"$f":"IF(MP27,LOOKUP(MP31,InpS!20:20,InpS!21:21),0)","v":7.5300000000000006E-2},{"$f":"IF(MQ27,LOOKUP(MQ31,InpS!20:20,InpS!21:21),0)","v":9.8599999999999993E-2},{"$f":"IF(MR27,LOOKUP(MR31,InpS!20:20,InpS!21:21),0)","v":0.11219999999999999},{"$f":"IF(MS27,LOOKUP(MS31,InpS!20:20,InpS!21:21),0)","v":0.1159},{"$f":"IF(MT27,LOOKUP(MT31,InpS!20:20,InpS!21:21),0)","v":0.1242},{"$f":"IF(MU27,LOOKUP(MU31,InpS!20:20,InpS!21:21),0)","v":0.1037},{"$f":"IF(MV27,LOOKUP(MV31,InpS!20:20,InpS!21:21),0)","v":9.7500000000000003E-2},{"$f":"IF(MW27,LOOKUP(MW31,InpS!20:20,InpS!21:21),0)","v":7.1400000000000005E-2},{"$f":"IF(MX27,LOOKUP(MX31,InpS!20:20,InpS!21:21),0)","v":5.1799999999999999E-2},{"$f":"IF(MY27,LOOKUP(MY31,InpS!20:20,InpS!21:21),0)","v":4.19E-2},{"$f":"IF(MZ27,LOOKUP(MZ31,InpS!20:20,InpS!21:21),0)","v":4.8000000000000001E-2},{"$f":"IF(NA27,LOOKUP(NA31,InpS!20:20,InpS!21:21),0)","v":5.96E-2},{"$f":"IF(NB27,LOOKUP(NB31,InpS!20:20,InpS!21:21),0)","v":7.5300000000000006E-2},{"$f":"IF(NC27,LOOKUP(NC31,InpS!20:20,InpS!21:21),0)","v":9.8599999999999993E-2},{"$f":"IF(ND27,LOOKUP(ND31,InpS!20:20,InpS!21:21),0)","v":0.11219999999999999},{"$f":"IF(NE27,LOOKUP(NE31,InpS!20:20,InpS!21:21),0)","v":0.1159},{"$f":"IF(NF27,LOOKUP(NF31,InpS!20:20,InpS!21:21),0)","v":0.1242},{"$f":"IF(NG27,LOOKUP(NG31,InpS!20:20,InpS!21:21),0)","v":0.1037},{"$f":"IF(NH27,LOOKUP(NH31,InpS!20:20,InpS!21:21),0)","v":9.7500000000000003E-2},{"$f":"IF(NI27,LOOKUP(NI31,InpS!20:20,InpS!21:21),0)","v":7.1400000000000005E-2},{"$f":"IF(NJ27,LOOKUP(NJ31,InpS!20:20,InpS!21:21),0)","v":5.1799999999999999E-2},{"$f":"IF(NK27,LOOKUP(NK31,InpS!20:20,InpS!21:21),0)","v":4.19E-2},{"$f":"IF(NL27,LOOKUP(NL31,InpS!20:20,InpS!21:21),0)","v":4.8000000000000001E-2},{"$f":"IF(NM27,LOOKUP(NM31,InpS!20:20,InpS!21:21),0)","v":5.96E-2},{"$f":"IF(NN27,LOOKUP(NN31,InpS!20:20,InpS!21:21),0)","v":7.5300000000000006E-2},{"$f":"IF(NO27,LOOKUP(NO31,InpS!20:20,InpS!21:21),0)","v":9.8599999999999993E-2},{"$f":"IF(NP27,LOOKUP(NP31,InpS!20:20,InpS!21:21),0)","v":0.11219999999999999},{"$f":"IF(NQ27,LOOKUP(NQ31,InpS!20:20,InpS!21:21),0)","v":0.1159},{"$f":"IF(NR27,LOOKUP(NR31,InpS!20:20,InpS!21:21),0)","v":0.1242},{"$f":"IF(NS27,LOOKUP(NS31,InpS!20:20,InpS!21:21),0)","v":0.1037},{"$f":"IF(NT27,LOOKUP(NT31,InpS!20:20,InpS!21:21),0)","v":9.7500000000000003E-2},{"$f":"IF(NU27,LOOKUP(NU31,InpS!20:20,InpS!21:21),0)","v":7.1400000000000005E-2},{"$f":"IF(NV27,LOOKUP(NV31,InpS!20:20,InpS!21:21),0)","v":5.1799999999999999E-2},{"$f":"IF(NW27,LOOKUP(NW31,InpS!20:20,InpS!21:21),0)","v":4.19E-2},{"$f":"IF(NX27,LOOKUP(NX31,InpS!20:20,InpS!21:21),0)","v":4.8000000000000001E-2},{"$f":"IF(NY27,LOOKUP(NY31,InpS!20:20,InpS!21:21),0)","v":5.96E-2},{"$f":"IF(NZ27,LOOKUP(NZ31,InpS!20:20,InpS!21:21),0)","v":7.5300000000000006E-2},{"$f":"IF(OA27,LOOKUP(OA31,InpS!20:20,InpS!21:21),0)","v":9.8599999999999993E-2},{"$f":"IF(OB27,LOOKUP(OB31,InpS!20:20,InpS!21:21),0)","v":0.11219999999999999},{"$f":"IF(OC27,LOOKUP(OC31,InpS!20:20,InpS!21:21),0)","v":0.1159},{"$f":"IF(OD27,LOOKUP(OD31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(OE27,LOOKUP(OE31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(OF27,LOOKUP(OF31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(OG27,LOOKUP(OG31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(OH27,LOOKUP(OH31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(OI27,LOOKUP(OI31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(OJ27,LOOKUP(OJ31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(OK27,LOOKUP(OK31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(OL27,LOOKUP(OL31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(OM27,LOOKUP(OM31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(ON27,LOOKUP(ON31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(OO27,LOOKUP(OO31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(OP27,LOOKUP(OP31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(OQ27,LOOKUP(OQ31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(OR27,LOOKUP(OR31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(OS27,LOOKUP(OS31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(OT27,LOOKUP(OT31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(OU27,LOOKUP(OU31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(OV27,LOOKUP(OV31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(OW27,LOOKUP(OW31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(OX27,LOOKUP(OX31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(OY27,LOOKUP(OY31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(OZ27,LOOKUP(OZ31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(PA27,LOOKUP(PA31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(PB27,LOOKUP(PB31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(PC27,LOOKUP(PC31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(PD27,LOOKUP(PD31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(PE27,LOOKUP(PE31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(PF27,LOOKUP(PF31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(PG27,LOOKUP(PG31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(PH27,LOOKUP(PH31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(PI27,LOOKUP(PI31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(PJ27,LOOKUP(PJ31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(PK27,LOOKUP(PK31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(PL27,LOOKUP(PL31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(PM27,LOOKUP(PM31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(PN27,LOOKUP(PN31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(PO27,LOOKUP(PO31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(PP27,LOOKUP(PP31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(PQ27,LOOKUP(PQ31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(PR27,LOOKUP(PR31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(PS27,LOOKUP(PS31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(PT27,LOOKUP(PT31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(PU27,LOOKUP(PU31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(PV27,LOOKUP(PV31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(PW27,LOOKUP(PW31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(PX27,LOOKUP(PX31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(PY27,LOOKUP(PY31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(PZ27,LOOKUP(PZ31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(QA27,LOOKUP(QA31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(QB27,LOOKUP(QB31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(QC27,LOOKUP(QC31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(QD27,LOOKUP(QD31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(QE27,LOOKUP(QE31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(QF27,LOOKUP(QF31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(QG27,LOOKUP(QG31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(QH27,LOOKUP(QH31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(QI27,LOOKUP(QI31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(QJ27,LOOKUP(QJ31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(QK27,LOOKUP(QK31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(QL27,LOOKUP(QL31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(QM27,LOOKUP(QM31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(QN27,LOOKUP(QN31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(QO27,LOOKUP(QO31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(QP27,LOOKUP(QP31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(QQ27,LOOKUP(QQ31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(QR27,LOOKUP(QR31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(QS27,LOOKUP(QS31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(QT27,LOOKUP(QT31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(QU27,LOOKUP(QU31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(QV27,LOOKUP(QV31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(QW27,LOOKUP(QW31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(QX27,LOOKUP(QX31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(QY27,LOOKUP(QY31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(QZ27,LOOKUP(QZ31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(RA27,LOOKUP(RA31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(RB27,LOOKUP(RB31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(RC27,LOOKUP(RC31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(RD27,LOOKUP(RD31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(RE27,LOOKUP(RE31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(RF27,LOOKUP(RF31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(RG27,LOOKUP(RG31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(RH27,LOOKUP(RH31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(RI27,LOOKUP(RI31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(RJ27,LOOKUP(RJ31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(RK27,LOOKUP(RK31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(RL27,LOOKUP(RL31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(RM27,LOOKUP(RM31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(RN27,LOOKUP(RN31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(RO27,LOOKUP(RO31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(RP27,LOOKUP(RP31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(RQ27,LOOKUP(RQ31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(RR27,LOOKUP(RR31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(RS27,LOOKUP(RS31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(RT27,LOOKUP(RT31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(RU27,LOOKUP(RU31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(RV27,LOOKUP(RV31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(RW27,LOOKUP(RW31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(RX27,LOOKUP(RX31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(RY27,LOOKUP(RY31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(RZ27,LOOKUP(RZ31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(SA27,LOOKUP(SA31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(SB27,LOOKUP(SB31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(SC27,LOOKUP(SC31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(SD27,LOOKUP(SD31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(SE27,LOOKUP(SE31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(SF27,LOOKUP(SF31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(SG27,LOOKUP(SG31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(SH27,LOOKUP(SH31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(SI27,LOOKUP(SI31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(SJ27,LOOKUP(SJ31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(SK27,LOOKUP(SK31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(SL27,LOOKUP(SL31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(SM27,LOOKUP(SM31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(SN27,LOOKUP(SN31,InpS!20:20,InpS!21:21),0)","v":0},{"$f":"IF(SO27,LOOKUP(SO31,InpS!20:20,InpS!21:21),0)","v":0}]
[null,null,null,null,"Generation Adj. by Seasonality",null,"MWh",null,null,{"$f":"J29*J32","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","1950-01-03T09:41:27.097","1941-09-26T01:30:34.246","1939-03-23T14:54:17.746","1928-09-16T20:31:41.189","1920-10-26T15:58:51.778","1916-10-31T12:14:23.998","1919-04-11T20:23:08.034","1923-12-04T23:40:32.807","1930-03-20T16:44:16.292","1939-07-21T01:24:07.805","1944-12-26T21:44:59.040","1946-06-14T17:43:27.136","1949-10-04T06:44:19.309","1941-07-12T00:17:18.745","1939-01-11T03:31:30.120","1928-07-26T12:51:56.253","1920-09-18T17:23:23.281","1916-09-30T19:59:15.245","1919-03-07T17:17:50.851","1923-10-22T09:16:39.224","1930-01-24T15:14:43.169","1939-05-09T23:43:21.307","1944-10-05T22:18:49.547","1946-03-22T02:15:18.853","1949-07-05T14:41:46.573","1941-04-27T08:10:22.035","1938-11-01T00:42:08.671","1928-06-04T11:28:01.517","1920-08-11T23:20:27.916","1916-08-31T07:24:28.708","1919-01-31T18:24:54.525","1923-09-09T00:05:57.704","1929-11-30T20:20:42.475","1939-02-27T06:40:17.792","1944-07-16T08:41:32.859","1945-12-27T20:55:13.329","1949-04-06T09:30:32.963","1941-02-11T01:07:00.598","1938-08-22T06:23:39.720","1928-04-13T16:18:04.488",{"$f":"BV29*BV32","v":"1920-07-05T09:48:44.105"},"1916-07-31T22:28:58.426","1918-12-27T23:43:03.525","1923-07-27T20:06:54.503","1929-10-07T08:00:15.820","1938-12-17T22:12:22.300","1944-04-26T04:50:12.714","1945-10-05T01:40:08.569","1949-01-06T15:07:23.531","1940-11-28T03:04:31.731","1938-06-12T20:33:30.357","1928-02-22T03:20:13.235","1920-05-29T00:46:50.677","1916-07-01T17:11:38.770","1918-11-23T09:11:02.696","1923-06-14T21:17:56.343","1929-08-14T02:11:25.404","1938-10-07T22:17:00.644","1944-02-05T10:41:53.732","1945-07-13T16:27:03.483","1948-10-09T07:29:04.302","1940-09-14T14:00:13.542","1938-04-03T19:09:08.431","1928-01-01T20:32:36.385","1920-04-21T20:13:26.864","1916-06-01T15:31:24.435","1918-10-19T22:47:37.260","1923-05-03T03:37:30.411","1929-06-21T02:52:14.015","1938-07-29T06:51:39.407","1943-11-17T02:13:41.407","1945-04-21T17:12:57.887","1948-07-12T10:32:22.266","1940-07-02T09:51:24.946","1938-01-24T02:08:02.553","1927-11-11T19:53:23.119","1920-03-15T20:07:12.304","1916-05-02T17:27:10.444","1918-09-15T16:31:32.809","1923-03-21T15:04:04.359","1929-04-28T10:00:45.025","1938-05-19T23:53:45.937","1943-08-29T03:22:42.105","1945-01-29T03:54:52.495","1948-04-15T00:14:05.378","1940-04-19T14:35:25.665","1937-11-15T17:27:42.088","1927-09-22T01:20:43.172","1920-02-08T00:26:47.034","1916-04-02T22:57:52.144","1918-08-12T14:21:35.309","1923-02-07T07:36:06.297","1929-03-05T23:35:02.389","1938-03-11T01:20:48.343","1943-06-10T14:06:03.058","1944-11-08T00:29:48.914","1948-01-18T00:31:02.552","1940-02-06T04:09:36.217","1937-09-07T17:05:37.153","1927-08-02T12:52:46.830","1920-01-02T09:10:51.488","1916-03-04T08:02:25.203","1918-07-09T16:16:31.094","1922-12-27T05:12:04.796",{"$f":"EH29*EH32","v":"1929-01-11T19:33:10.639"},"1937-12-31T11:10:15.494","1943-03-23T10:20:52.356","1944-08-18T06:54:49.643","1947-10-22T11:20:03.651","1939-11-25T02:31:17.916","1937-07-01T00:59:18.612","1927-06-13T06:27:44.925","1919-11-26T22:18:06.501","1916-02-03T20:39:45.613","1918-06-05T22:15:06.866","1922-11-15T07:50:28.881","1928-11-19T21:53:14.884","1937-10-23T05:19:37.009","1943-01-03T16:04:18.953","1944-05-28T23:06:58.065","1947-07-27T08:37:59.492","1939-09-13T09:37:52.870","1937-04-23T17:06:18.074","1927-04-24T06:03:48.834","1919-10-21T15:47:13.301","1916-01-05T12:48:49.681","1918-05-03T08:16:09.692","1922-10-04T15:29:48.033","1928-09-28T06:33:20.807","1937-08-15T07:46:23.262","1942-10-17T07:13:32.650","1944-03-09T01:03:18.445","1947-05-01T16:21:41.832","1939-07-03T01:26:43.972","1937-02-14T17:24:07.887","1927-03-05T11:39:10.475","1919-09-15T13:36:53.507","1915-12-07T08:28:34.036","1918-03-30T22:18:27.003","1922-08-24T04:08:32.181","1928-08-06T21:31:34.661","1937-06-07T18:28:05.368","1942-07-31T07:45:44.102","1943-12-19T12:40:55.925","1947-02-04T10:28:03.368","1939-04-22T01:55:14.901","1936-12-09T01:50:21.137","1927-01-14T23:12:02.308","1919-08-10T15:45:49.132","1915-11-08T07:37:55.620","1918-02-25T16:20:46.593","1922-07-13T21:45:11.708","1928-06-15T18:46:03.264","1937-03-31T13:22:15.189","1942-05-14T17:38:04.806","1943-09-30T09:56:56.517","1946-11-10T14:53:57.732","1939-02-09T11:00:50.113","1936-10-02T18:22:31.641","1926-11-26T16:40:37.325","1919-07-05T22:12:42.577","1915-10-10T10:15:51.691","1918-01-23T14:21:56.614","1922-06-02T20:18:17.439","1928-04-24T22:14:54.003","1937-01-22T16:26:25.325","1942-02-26T12:47:47.100","1943-07-12T16:48:27.104",{"$f":"GT29*GT32","v":"1946-08-17T05:36:19.485"},"1938-11-30T04:40:54.843","1936-07-27T18:58:13.948","1926-10-08T16:03:09.056","1919-05-31T08:56:16.630","1915-09-11T16:21:19.820","1917-12-21T16:20:45.579","1922-04-22T23:46:20.649","1928-03-04T07:56:14.822","1936-11-16T03:38:09.109","1941-12-11T17:12:04.160","1943-04-24T09:12:35.430","1946-05-24T06:32:04.113","1938-09-20T06:52:55.095","1936-05-22T03:35:03.330","1926-08-20T21:17:51.560","1919-04-25T23:55:14.465","1915-08-14T01:53:17.889","1917-11-18T22:16:02.356","1922-03-13T08:07:53.052","1928-01-12T23:48:14.228","1936-09-09T22:55:00.610","1941-09-26T06:48:09.991","1943-02-04T11:06:30.100","1946-02-28T17:38:08.022","1938-07-11T17:34:17.645","1936-03-16T20:10:35.781","1926-07-03T08:22:59.424","1919-03-21T19:08:19.636","1915-07-16T14:50:44.090","1917-10-17T08:06:36.168","1922-01-31T21:21:26.804","1927-11-22T21:49:01.282","1936-07-05T02:14:34.620","1941-07-12T05:33:19.429","1942-11-17T22:27:20.574","1945-12-06T14:51:28.536","1938-05-02T12:42:30.030","1936-01-10T20:42:28.016","1926-05-16T01:16:47.764","1919-02-14T18:34:16.083","1915-06-18T07:12:36.924","1917-09-14T21:51:16.592","1921-12-22T15:25:34.498","1927-10-03T01:56:45.599","1936-04-29T13:34:26.659","1941-04-27T13:24:48.133","1942-08-31T19:12:17.161","1945-09-13T22:09:03.889","1938-02-21T16:15:00.548","1935-11-06T05:08:17.463","1926-03-28T23:57:32.215","1919-01-10T22:11:48.122","1915-05-21T02:57:55.198","1917-08-13T15:28:53.556","1921-11-12T14:18:49.164","1927-08-13T12:09:37.345","1936-02-23T08:52:12.968","1941-02-11T06:19:52.581","1942-06-15T01:18:31.018","1945-06-22T15:27:53.221","1937-12-14T04:09:18.256","1935-09-01T21:25:42.260","1926-02-09T04:23:28.935",{"$f":"JF29*JF32","v":"1918-12-07T05:59:40.448"},"1915-04-23T02:05:38.024","1917-07-12T12:58:17.336","1921-10-03T17:59:44.266","1927-06-24T04:25:47.232","1935-12-19T12:05:30.501","1940-11-28T08:15:50.069","1942-03-29T16:43:14.145","1945-03-31T18:44:56.574","1937-10-06T00:22:52.962","1935-06-28T21:32:21.254","1925-12-23T14:32:54.600","1918-11-02T17:56:38.133","1915-03-26T04:34:44.818","1917-06-10T14:18:18.558","1921-08-25T02:26:53.699","1927-05-05T02:43:26.521","1935-10-14T23:11:56.930","1940-09-14T19:09:58.701","1942-01-11T17:23:39.378","1945-01-08T07:57:14.890","1937-07-29T04:53:15.224","1935-04-25T05:25:53.998","1925-11-06T06:24:06.401","1918-09-29T10:01:26.618","1915-02-26T10:24:15.299","1917-05-09T19:27:48.192","1921-07-16T15:38:51.788","1927-03-16T07:00:47.011","1935-08-10T18:09:10.635","1940-07-02T14:59:37.393","1941-10-27T03:17:00.388","1944-10-18T07:01:50.003","1937-05-21T17:37:56.345","1935-02-19T21:04:00.742","1925-09-20T03:55:22.042","1918-08-26T06:12:51.723","1915-01-29T19:33:09.486","1917-04-08T04:25:37.555","1921-06-07T09:34:13.286","1927-01-25T17:16:01.044","1935-06-06T20:54:50.703","1940-04-19T19:42:05.861","1941-08-11T22:20:31.677","1944-07-28T15:55:44.634","1937-03-14T14:34:28.371","1934-12-17T20:24:22.436","1925-08-04T07:04:59.738","1918-07-23T06:29:39.631","1915-01-02T08:00:27.698","1917-03-07T17:10:38.304","1921-04-29T08:11:33.369","1926-12-07T09:27:21.498","1935-04-03T07:26:36.924","1940-02-06T09:14:44.622","1941-05-28T02:31:28.570","1944-05-08T10:36:02.392","1937-01-05T19:40:24.083","1934-10-15T03:24:40.722","1925-06-18T15:51:18.209","1918-06-19T10:50:36.898","1914-12-05T23:45:10.550","1917-02-04T09:41:42.439","1921-03-21T11:29:27.638",{"$f":"LR29*LR32","v":"1926-10-19T07:33:01.786"},"1935-01-29T01:42:09.787","1939-11-25T07:34:54.989","1941-03-13T15:47:07.215","1944-02-17T14:59:47.763","1936-10-30T08:53:17","1934-08-12T18:02:37.933","1925-05-03T06:12:36.684","1918-05-16T19:14:30.444","1914-11-08T18:46:18.955","1917-01-04T05:57:42.297","1921-02-10T19:26:32.115","1926-08-31T11:31:15.851","1934-11-26T03:39:10.477","1939-09-13T14:39:59.066","1940-12-28T14:04:44.577","1943-11-29T05:04:06.109","1936-08-24T06:10:41.371","1934-06-10T16:15:57.089","1925-03-18T02:07:14.893","1918-04-13T07:40:07.556","1914-10-12T17:02:54.120","1916-12-04T05:57:30.555","1921-01-03T08:01:23.242","1926-07-13T21:20:18.166","1934-09-23T13:15:20.871","1939-07-03T06:27:19.745","1940-10-14T21:21:38.436","1943-09-10T04:46:03.664","1936-06-18T11:30:12.170","1934-04-08T22:02:21.892","1925-01-31T03:33:33.065","1918-03-11T00:06:15.880","1914-09-15T18:33:57.545","1916-11-03T09:40:00.224","1920-11-26T01:12:37.874","1926-05-26T12:58:23.731","1934-07-22T06:28:23.538","1939-04-22T06:54:20.701","1940-08-01T13:35:07.378","1943-06-22T14:02:47.529","1936-04-13T00:49:25.097","1934-02-05T11:19:36.726","1924-12-16T10:29:51.929","1918-02-05T20:31:43.427","1914-08-19T23:18:31.022","1916-10-03T17:04:04.650","1920-10-18T22:58:53.285","1926-04-08T10:23:48.071","1934-05-20T07:16:01.728","1939-02-09T15:58:26.389","1940-05-19T14:42:30.797","1943-04-04T08:51:25.667","1936-02-06T22:05:56.569","1933-12-05T08:05:26.649","1924-10-31T22:54:32.708","1918-01-03T20:55:18.564","1914-07-24T07:15:36.635","1916-09-03T04:08:37.512","1920-09-11T01:18:47.159","1926-02-19T13:34:47.228","1934-03-18T15:35:59.376","1938-11-30T09:37:02.042","1940-03-07T00:41:08.887",{"$f":"OD29*OD32","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00",{"$f":"QP29*QP32","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[]
["REVENUES"]
[]
[null,"PPA rate"]
[null,null,null,null,{"$f":" Time!E$137","v":"PPA period flag"},{"$f":" Time!F$137","v":0},{"$f":" Time!G$137","v":"Flag"},{"$f":" Time!H$137","v":0},{"$f":" Time!I$137","v":0},{"$f":" Time!J$137","v":0},{"$f":" Time!K$137","v":0},{"$f":" Time!L$137","v":0},{"$f":" Time!M$137","v":0},{"$f":" Time!N$137","v":0},{"$f":" Time!O$137","v":0},{"$f":" Time!P$137","v":0},{"$f":" Time!Q$137","v":0},{"$f":" Time!R$137","v":0},{"$f":" Time!S$137","v":0},{"$f":" Time!T$137","v":0},{"$f":" Time!U$137","v":0},{"$f":" Time!V$137","v":0},{"$f":" Time!W$137","v":0},{"$f":" Time!X$137","v":0},{"$f":" Time!Y$137","v":0},{"$f":" Time!Z$137","v":0},{"$f":" Time!AA$137","v":0},{"$f":" Time!AB$137","v":0},{"$f":" Time!AC$137","v":0},{"$f":" Time!AD$137","v":0},{"$f":" Time!AE$137","v":0},{"$f":" Time!AF$137","v":0},{"$f":" Time!AG$137","v":0},{"$f":" Time!AH$137","v":1},{"$f":" Time!AI$137","v":1},{"$f":" Time!AJ$137","v":1},{"$f":" Time!AK$137","v":1},{"$f":" Time!AL$137","v":1},{"$f":" Time!AM$137","v":1},{"$f":" Time!AN$137","v":1},{"$f":" Time!AO$137","v":1},{"$f":" Time!AP$137","v":1},{"$f":" Time!AQ$137","v":1},{"$f":" Time!AR$137","v":1},{"$f":" Time!AS$137","v":1},{"$f":" Time!AT$137","v":1},{"$f":" Time!AU$137","v":1},{"$f":" Time!AV$137","v":1},{"$f":" Time!AW$137","v":1},{"$f":" Time!AX$137","v":1},{"$f":" Time!AY$137","v":1},{"$f":" Time!AZ$137","v":1},{"$f":" Time!BA$137","v":1},{"$f":" Time!BB$137","v":1},{"$f":" Time!BC$137","v":1},{"$f":" Time!BD$137","v":1},{"$f":" Time!BE$137","v":1},{"$f":" Time!BF$137","v":1},{"$f":" Time!BG$137","v":1},{"$f":" Time!BH$137","v":1},{"$f":" Time!BI$137","v":1},{"$f":" Time!BJ$137","v":1},{"$f":" Time!BK$137","v":1},{"$f":" Time!BL$137","v":1},{"$f":" Time!BM$137","v":1},{"$f":" Time!BN$137","v":1},{"$f":" Time!BO$137","v":1},{"$f":" Time!BP$137","v":1},{"$f":" Time!BQ$137","v":1},{"$f":" Time!BR$137","v":1},{"$f":" Time!BS$137","v":1},{"$f":" Time!BT$137","v":1},{"$f":" Time!BU$137","v":1},{"$f":" Time!BV$137","v":1},{"$f":" Time!BW$137","v":1},{"$f":" Time!BX$137","v":1},{"$f":" Time!BY$137","v":1},{"$f":" Time!BZ$137","v":1},{"$f":" Time!CA$137","v":1},{"$f":" Time!CB$137","v":1},{"$f":" Time!CC$137","v":1},{"$f":" Time!CD$137","v":1},{"$f":" Time!CE$137","v":1},{"$f":" Time!CF$137","v":1},{"$f":" Time!CG$137","v":1},{"$f":" Time!CH$137","v":1},{"$f":" Time!CI$137","v":1},{"$f":" Time!CJ$137","v":1},{"$f":" Time!CK$137","v":1},{"$f":" Time!CL$137","v":1},{"$f":" Time!CM$137","v":1},{"$f":" Time!CN$137","v":1},{"$f":" Time!CO$137","v":1},{"$f":" Time!CP$137","v":1},{"$f":" Time!CQ$137","v":1},{"$f":" Time!CR$137","v":1},{"$f":" Time!CS$137","v":1},{"$f":" Time!CT$137","v":1},{"$f":" Time!CU$137","v":1},{"$f":" Time!CV$137","v":1},{"$f":" Time!CW$137","v":1},{"$f":" Time!CX$137","v":1},{"$f":" Time!CY$137","v":1},{"$f":" Time!CZ$137","v":1},{"$f":" Time!DA$137","v":1},{"$f":" Time!DB$137","v":1},{"$f":" Time!DC$137","v":1},{"$f":" Time!DD$137","v":1},{"$f":" Time!DE$137","v":1},{"$f":" Time!DF$137","v":1},{"$f":" Time!DG$137","v":1},{"$f":" Time!DH$137","v":1},{"$f":" Time!DI$137","v":1},{"$f":" Time!DJ$137","v":1},{"$f":" Time!DK$137","v":1},{"$f":" Time!DL$137","v":1},{"$f":" Time!DM$137","v":1},{"$f":" Time!DN$137","v":1},{"$f":" Time!DO$137","v":1},{"$f":" Time!DP$137","v":1},{"$f":" Time!DQ$137","v":1},{"$f":" Time!DR$137","v":1},{"$f":" Time!DS$137","v":1},{"$f":" Time!DT$137","v":1},{"$f":" Time!DU$137","v":1},{"$f":" Time!DV$137","v":1},{"$f":" Time!DW$137","v":1},{"$f":" Time!DX$137","v":1},{"$f":" Time!DY$137","v":1},{"$f":" Time!DZ$137","v":1},{"$f":" Time!EA$137","v":1},{"$f":" Time!EB$137","v":1},{"$f":" Time!EC$137","v":1},{"$f":" Time!ED$137","v":1},{"$f":" Time!EE$137","v":1},{"$f":" Time!EF$137","v":1},{"$f":" Time!EG$137","v":1},{"$f":" Time!EH$137","v":1},{"$f":" Time!EI$137","v":1},{"$f":" Time!EJ$137","v":1},{"$f":" Time!EK$137","v":1},{"$f":" Time!EL$137","v":1},{"$f":" Time!EM$137","v":1},{"$f":" Time!EN$137","v":1},{"$f":" Time!EO$137","v":1},{"$f":" Time!EP$137","v":1},{"$f":" Time!EQ$137","v":1},{"$f":" Time!ER$137","v":1},{"$f":" Time!ES$137","v":1},{"$f":" Time!ET$137","v":1},{"$f":" Time!EU$137","v":1},{"$f":" Time!EV$137","v":1},{"$f":" Time!EW$137","v":1},{"$f":" Time!EX$137","v":1},{"$f":" Time!EY$137","v":1},{"$f":" Time!EZ$137","v":1},{"$f":" Time!FA$137","v":1},{"$f":" Time!FB$137","v":1},{"$f":" Time!FC$137","v":1},{"$f":" Time!FD$137","v":1},{"$f":" Time!FE$137","v":1},{"$f":" Time!FF$137","v":1},{"$f":" Time!FG$137","v":1},{"$f":" Time!FH$137","v":1},{"$f":" Time!FI$137","v":1},{"$f":" Time!FJ$137","v":1},{"$f":" Time!FK$137","v":1},{"$f":" Time!FL$137","v":1},{"$f":" Time!FM$137","v":1},{"$f":" Time!FN$137","v":1},{"$f":" Time!FO$137","v":1},{"$f":" Time!FP$137","v":1},{"$f":" Time!FQ$137","v":1},{"$f":" Time!FR$137","v":1},{"$f":" Time!FS$137","v":1},{"$f":" Time!FT$137","v":1},{"$f":" Time!FU$137","v":1},{"$f":" Time!FV$137","v":1},{"$f":" Time!FW$137","v":1},{"$f":" Time!FX$137","v":1},{"$f":" Time!FY$137","v":1},{"$f":" Time!FZ$137","v":1},{"$f":" Time!GA$137","v":1},{"$f":" Time!GB$137","v":1},{"$f":" Time!GC$137","v":1},{"$f":" Time!GD$137","v":1},{"$f":" Time!GE$137","v":1},{"$f":" Time!GF$137","v":1},{"$f":" Time!GG$137","v":1},{"$f":" Time!GH$137","v":1},{"$f":" Time!GI$137","v":1},{"$f":" Time!GJ$137","v":1},{"$f":" Time!GK$137","v":1},{"$f":" Time!GL$137","v":1},{"$f":" Time!GM$137","v":1},{"$f":" Time!GN$137","v":1},{"$f":" Time!GO$137","v":1},{"$f":" Time!GP$137","v":1},{"$f":" Time!GQ$137","v":1},{"$f":" Time!GR$137","v":1},{"$f":" Time!GS$137","v":1},{"$f":" Time!GT$137","v":1},{"$f":" Time!GU$137","v":1},{"$f":" Time!GV$137","v":1},{"$f":" Time!GW$137","v":1},{"$f":" Time!GX$137","v":1},{"$f":" Time!GY$137","v":1},{"$f":" Time!GZ$137","v":1},{"$f":" Time!HA$137","v":1},{"$f":" Time!HB$137","v":1},{"$f":" Time!HC$137","v":1},{"$f":" Time!HD$137","v":1},{"$f":" Time!HE$137","v":1},{"$f":" Time!HF$137","v":1},{"$f":" Time!HG$137","v":1},{"$f":" Time!HH$137","v":1},{"$f":" Time!HI$137","v":1},{"$f":" Time!HJ$137","v":1},{"$f":" Time!HK$137","v":1},{"$f":" Time!HL$137","v":1},{"$f":" Time!HM$137","v":1},{"$f":" Time!HN$137","v":1},{"$f":" Time!HO$137","v":1},{"$f":" Time!HP$137","v":1},{"$f":" Time!HQ$137","v":1},{"$f":" Time!HR$137","v":1},{"$f":" Time!HS$137","v":1},{"$f":" Time!HT$137","v":1},{"$f":" Time!HU$137","v":1},{"$f":" Time!HV$137","v":1},{"$f":" Time!HW$137","v":1},{"$f":" Time!HX$137","v":1},{"$f":" Time!HY$137","v":1},{"$f":" Time!HZ$137","v":1},{"$f":" Time!IA$137","v":1},{"$f":" Time!IB$137","v":1},{"$f":" Time!IC$137","v":1},{"$f":" Time!ID$137","v":1},{"$f":" Time!IE$137","v":1},{"$f":" Time!IF$137","v":1},{"$f":" Time!IG$137","v":1},{"$f":" Time!IH$137","v":1},{"$f":" Time!II$137","v":1},{"$f":" Time!IJ$137","v":1},{"$f":" Time!IK$137","v":1},{"$f":" Time!IL$137","v":1},{"$f":" Time!IM$137","v":1},{"$f":" Time!IN$137","v":1},{"$f":" Time!IO$137","v":1},{"$f":" Time!IP$137","v":1},{"$f":" Time!IQ$137","v":1},{"$f":" Time!IR$137","v":1},{"$f":" Time!IS$137","v":1},{"$f":" Time!IT$137","v":1},{"$f":" Time!IU$137","v":1},{"$f":" Time!IV$137","v":1},{"$f":" Time!IW$137","v":1},{"$f":" Time!IX$137","v":1},{"$f":" Time!IY$137","v":1},{"$f":" Time!IZ$137","v":1},{"$f":" Time!JA$137","v":1},{"$f":" Time!JB$137","v":1},{"$f":" Time!JC$137","v":1},{"$f":" Time!JD$137","v":1},{"$f":" Time!JE$137","v":1},{"$f":" Time!JF$137","v":1},{"$f":" Time!JG$137","v":1},{"$f":" Time!JH$137","v":1},{"$f":" Time!JI$137","v":1},{"$f":" Time!JJ$137","v":1},{"$f":" Time!JK$137","v":1},{"$f":" Time!JL$137","v":1},{"$f":" Time!JM$137","v":1},{"$f":" Time!JN$137","v":1},{"$f":" Time!JO$137","v":1},{"$f":" Time!JP$137","v":1},{"$f":" Time!JQ$137","v":1},{"$f":" Time!JR$137","v":1},{"$f":" Time!JS$137","v":1},{"$f":" Time!JT$137","v":1},{"$f":" Time!JU$137","v":1},{"$f":" Time!JV$137","v":1},{"$f":" Time!JW$137","v":1},{"$f":" Time!JX$137","v":1},{"$f":" Time!JY$137","v":1},{"$f":" Time!JZ$137","v":1},{"$f":" Time!KA$137","v":1},{"$f":" Time!KB$137","v":1},{"$f":" Time!KC$137","v":1},{"$f":" Time!KD$137","v":1},{"$f":" Time!KE$137","v":1},{"$f":" Time!KF$137","v":1},{"$f":" Time!KG$137","v":1},{"$f":" Time!KH$137","v":1},{"$f":" Time!KI$137","v":1},{"$f":" Time!KJ$137","v":1},{"$f":" Time!KK$137","v":1},{"$f":" Time!KL$137","v":1},{"$f":" Time!KM$137","v":1},{"$f":" Time!KN$137","v":1},{"$f":" Time!KO$137","v":1},{"$f":" Time!KP$137","v":1},{"$f":" Time!KQ$137","v":1},{"$f":" Time!KR$137","v":1},{"$f":" Time!KS$137","v":1},{"$f":" Time!KT$137","v":1},{"$f":" Time!KU$137","v":1},{"$f":" Time!KV$137","v":1},{"$f":" Time!KW$137","v":1},{"$f":" Time!KX$137","v":1},{"$f":" Time!KY$137","v":1},{"$f":" Time!KZ$137","v":1},{"$f":" Time!LA$137","v":1},{"$f":" Time!LB$137","v":1},{"$f":" Time!LC$137","v":1},{"$f":" Time!LD$137","v":1},{"$f":" Time!LE$137","v":1},{"$f":" Time!LF$137","v":1},{"$f":" Time!LG$137","v":1},{"$f":" Time!LH$137","v":1},{"$f":" Time!LI$137","v":1},{"$f":" Time!LJ$137","v":1},{"$f":" Time!LK$137","v":1},{"$f":" Time!LL$137","v":1},{"$f":" Time!LM$137","v":1},{"$f":" Time!LN$137","v":1},{"$f":" Time!LO$137","v":1},{"$f":" Time!LP$137","v":1},{"$f":" Time!LQ$137","v":1},{"$f":" Time!LR$137","v":1},{"$f":" Time!LS$137","v":1},{"$f":" Time!LT$137","v":1},{"$f":" Time!LU$137","v":1},{"$f":" Time!LV$137","v":1},{"$f":" Time!LW$137","v":1},{"$f":" Time!LX$137","v":1},{"$f":" Time!LY$137","v":1},{"$f":" Time!LZ$137","v":1},{"$f":" Time!MA$137","v":1},{"$f":" Time!MB$137","v":1},{"$f":" Time!MC$137","v":1},{"$f":" Time!MD$137","v":1},{"$f":" Time!ME$137","v":1},{"$f":" Time!MF$137","v":1},{"$f":" Time!MG$137","v":1},{"$f":" Time!MH$137","v":1},{"$f":" Time!MI$137","v":1},{"$f":" Time!MJ$137","v":1},{"$f":" Time!MK$137","v":1},{"$f":" Time!ML$137","v":1},{"$f":" Time!MM$137","v":1},{"$f":" Time!MN$137","v":1},{"$f":" Time!MO$137","v":1},{"$f":" Time!MP$137","v":1},{"$f":" Time!MQ$137","v":1},{"$f":" Time!MR$137","v":1},{"$f":" Time!MS$137","v":1},{"$f":" Time!MT$137","v":1},{"$f":" Time!MU$137","v":1},{"$f":" Time!MV$137","v":1},{"$f":" Time!MW$137","v":1},{"$f":" Time!MX$137","v":1},{"$f":" Time!MY$137","v":1},{"$f":" Time!MZ$137","v":1},{"$f":" Time!NA$137","v":1},{"$f":" Time!NB$137","v":1},{"$f":" Time!NC$137","v":1},{"$f":" Time!ND$137","v":1},{"$f":" Time!NE$137","v":1},{"$f":" Time!NF$137","v":1},{"$f":" Time!NG$137","v":1},{"$f":" Time!NH$137","v":1},{"$f":" Time!NI$137","v":1},{"$f":" Time!NJ$137","v":1},{"$f":" Time!NK$137","v":1},{"$f":" Time!NL$137","v":1},{"$f":" Time!NM$137","v":1},{"$f":" Time!NN$137","v":1},{"$f":" Time!NO$137","v":1},{"$f":" Time!NP$137","v":1},{"$f":" Time!NQ$137","v":1},{"$f":" Time!NR$137","v":1},{"$f":" Time!NS$137","v":1},{"$f":" Time!NT$137","v":1},{"$f":" Time!NU$137","v":1},{"$f":" Time!NV$137","v":1},{"$f":" Time!NW$137","v":1},{"$f":" Time!NX$137","v":1},{"$f":" Time!NY$137","v":1},{"$f":" Time!NZ$137","v":1},{"$f":" Time!OA$137","v":1},{"$f":" Time!OB$137","v":1},{"$f":" Time!OC$137","v":1},{"$f":" Time!OD$137","v":0},{"$f":" Time!OE$137","v":0},{"$f":" Time!OF$137","v":0},{"$f":" Time!OG$137","v":0},{"$f":" Time!OH$137","v":0},{"$f":" Time!OI$137","v":0},{"$f":" Time!OJ$137","v":0},{"$f":" Time!OK$137","v":0},{"$f":" Time!OL$137","v":0},{"$f":" Time!OM$137","v":0},{"$f":" Time!ON$137","v":0},{"$f":" Time!OO$137","v":0},{"$f":" Time!OP$137","v":0},{"$f":" Time!OQ$137","v":0},{"$f":" Time!OR$137","v":0},{"$f":" Time!OS$137","v":0},{"$f":" Time!OT$137","v":0},{"$f":" Time!OU$137","v":0},{"$f":" Time!OV$137","v":0},{"$f":" Time!OW$137","v":0},{"$f":" Time!OX$137","v":0},{"$f":" Time!OY$137","v":0},{"$f":" Time!OZ$137","v":0},{"$f":" Time!PA$137","v":0},{"$f":" Time!PB$137","v":0},{"$f":" Time!PC$137","v":0},{"$f":" Time!PD$137","v":0},{"$f":" Time!PE$137","v":0},{"$f":" Time!PF$137","v":0},{"$f":" Time!PG$137","v":0},{"$f":" Time!PH$137","v":0},{"$f":" Time!PI$137","v":0},{"$f":" Time!PJ$137","v":0},{"$f":" Time!PK$137","v":0},{"$f":" Time!PL$137","v":0},{"$f":" Time!PM$137","v":0},{"$f":" Time!PN$137","v":0},{"$f":" Time!PO$137","v":0},{"$f":" Time!PP$137","v":0},{"$f":" Time!PQ$137","v":0},{"$f":" Time!PR$137","v":0},{"$f":" Time!PS$137","v":0},{"$f":" Time!PT$137","v":0},{"$f":" Time!PU$137","v":0},{"$f":" Time!PV$137","v":0},{"$f":" Time!PW$137","v":0},{"$f":" Time!PX$137","v":0},{"$f":" Time!PY$137","v":0},{"$f":" Time!PZ$137","v":0},{"$f":" Time!QA$137","v":0},{"$f":" Time!QB$137","v":0},{"$f":" Time!QC$137","v":0},{"$f":" Time!QD$137","v":0},{"$f":" Time!QE$137","v":0},{"$f":" Time!QF$137","v":0},{"$f":" Time!QG$137","v":0},{"$f":" Time!QH$137","v":0},{"$f":" Time!QI$137","v":0},{"$f":" Time!QJ$137","v":0},{"$f":" Time!QK$137","v":0},{"$f":" Time!QL$137","v":0},{"$f":" Time!QM$137","v":0},{"$f":" Time!QN$137","v":0},{"$f":" Time!QO$137","v":0},{"$f":" Time!QP$137","v":0},{"$f":" Time!QQ$137","v":0},{"$f":" Time!QR$137","v":0},{"$f":" Time!QS$137","v":0},{"$f":" Time!QT$137","v":0},{"$f":" Time!QU$137","v":0},{"$f":" Time!QV$137","v":0},{"$f":" Time!QW$137","v":0},{"$f":" Time!QX$137","v":0},{"$f":" Time!QY$137","v":0},{"$f":" Time!QZ$137","v":0},{"$f":" Time!RA$137","v":0},{"$f":" Time!RB$137","v":0},{"$f":" Time!RC$137","v":0},{"$f":" Time!RD$137","v":0},{"$f":" Time!RE$137","v":0},{"$f":" Time!RF$137","v":0},{"$f":" Time!RG$137","v":0},{"$f":" Time!RH$137","v":0},{"$f":" Time!RI$137","v":0},{"$f":" Time!RJ$137","v":0},{"$f":" Time!RK$137","v":0},{"$f":" Time!RL$137","v":0},{"$f":" Time!RM$137","v":0},{"$f":" Time!RN$137","v":0},{"$f":" Time!RO$137","v":0},{"$f":" Time!RP$137","v":0},{"$f":" Time!RQ$137","v":0},{"$f":" Time!RR$137","v":0},{"$f":" Time!RS$137","v":0},{"$f":" Time!RT$137","v":0},{"$f":" Time!RU$137","v":0},{"$f":" Time!RV$137","v":0},{"$f":" Time!RW$137","v":0},{"$f":" Time!RX$137","v":0},{"$f":" Time!RY$137","v":0},{"$f":" Time!RZ$137","v":0},{"$f":" Time!SA$137","v":0},{"$f":" Time!SB$137","v":0},{"$f":" Time!SC$137","v":0},{"$f":" Time!SD$137","v":0},{"$f":" Time!SE$137","v":0},{"$f":" Time!SF$137","v":0},{"$f":" Time!SG$137","v":0},{"$f":" Time!SH$137","v":0},{"$f":" Time!SI$137","v":0},{"$f":" Time!SJ$137","v":0},{"$f":" Time!SK$137","v":0},{"$f":" Time!SL$137","v":0},{"$f":" Time!SM$137","v":0},{"$f":" Time!SN$137","v":0},{"$f":" Time!SO$137","v":0}]
[]
[null,null,null,null,{"$f":" InpC!E$49","v":"Start date for inflation"},{"$f":" InpC!F$49","v":"2021-01-01"},{"$f":" InpC!G$49","v":"Date"}]
[null,null,null,null,{"$f":" InpC!E$13","v":"Financial Close Date "},{"$f":" InpC!F$13","v":"2023-01-01"},{"$f":" InpC!G$13","v":"date"}]
[null,null,null,null,"Days between model start and Inflation date",{"$f":"F41-F40","v":730},"days"]
[null,null,null,null,{"$f":" InpC!E$48","v":"Apply PPA inflation"},{"$f":" InpC!F$48","v":1},{"$f":" InpC!G$48","v":"1 = yes, 0 = no"}]
[null,null,null,null,{"$f":" InpC!E$50","v":"PPA inflation rate from COD"},{"$f":" InpC!F$50","v":2.5000000000000001E-2},{"$f":" InpC!G$50","v":"% p.a."}]
[null,null,null,null,"Daily inflation rate",{"$f":"(1+F44)^(1/days_year)-1","v":6.7653281778268237E-5},"% p.d."]
[null,null,null,null,"Inflation index at model start",{"$f":"(1+F45)^F42","v":1.0506249999999497},"index"]
[]
[null,null,null,null,{"$f":" Time!E$201","v":"Days in a period"},{"$f":" Time!F$201","v":0},{"$f":" Time!G$201","v":"Days"},{"$f":" Time!H$201","v":0},{"$f":" Time!I$201","v":0},{"$f":" Time!J$201","v":31},{"$f":" Time!K$201","v":28},{"$f":" Time!L$201","v":31},{"$f":" Time!M$201","v":30},{"$f":" Time!N$201","v":31},{"$f":" Time!O$201","v":30},{"$f":" Time!P$201","v":31},{"$f":" Time!Q$201","v":31},{"$f":" Time!R$201","v":30},{"$f":" Time!S$201","v":31},{"$f":" Time!T$201","v":30},{"$f":" Time!U$201","v":31},{"$f":" Time!V$201","v":31},{"$f":" Time!W$201","v":29},{"$f":" Time!X$201","v":31},{"$f":" Time!Y$201","v":30},{"$f":" Time!Z$201","v":31},{"$f":" Time!AA$201","v":30},{"$f":" Time!AB$201","v":31},{"$f":" Time!AC$201","v":31},{"$f":" Time!AD$201","v":30},{"$f":" Time!AE$201","v":31},{"$f":" Time!AF$201","v":30},{"$f":" Time!AG$201","v":31},{"$f":" Time!AH$201","v":31},{"$f":" Time!AI$201","v":28},{"$f":" Time!AJ$201","v":31},{"$f":" Time!AK$201","v":30},{"$f":" Time!AL$201","v":31},{"$f":" Time!AM$201","v":30},{"$f":" Time!AN$201","v":31},{"$f":" Time!AO$201","v":31},{"$f":" Time!AP$201","v":30},{"$f":" Time!AQ$201","v":31},{"$f":" Time!AR$201","v":30},{"$f":" Time!AS$201","v":31},{"$f":" Time!AT$201","v":31},{"$f":" Time!AU$201","v":28},{"$f":" Time!AV$201","v":31},{"$f":" Time!AW$201","v":30},{"$f":" Time!AX$201","v":31},{"$f":" Time!AY$201","v":30},{"$f":" Time!AZ$201","v":31},{"$f":" Time!BA$201","v":31},{"$f":" Time!BB$201","v":30},{"$f":" Time!BC$201","v":31},{"$f":" Time!BD$201","v":30},{"$f":" Time!BE$201","v":31},{"$f":" Time!BF$201","v":31},{"$f":" Time!BG$201","v":28},{"$f":" Time!BH$201","v":31},{"$f":" Time!BI$201","v":30},{"$f":" Time!BJ$201","v":31},{"$f":" Time!BK$201","v":30},{"$f":" Time!BL$201","v":31},{"$f":" Time!BM$201","v":31},{"$f":" Time!BN$201","v":30},{"$f":" Time!BO$201","v":31},{"$f":" Time!BP$201","v":30},{"$f":" Time!BQ$201","v":31},{"$f":" Time!BR$201","v":31},{"$f":" Time!BS$201","v":29},{"$f":" Time!BT$201","v":31},{"$f":" Time!BU$201","v":30},{"$f":" Time!BV$201","v":31},{"$f":" Time!BW$201","v":30},{"$f":" Time!BX$201","v":31},{"$f":" Time!BY$201","v":31},{"$f":" Time!BZ$201","v":30},{"$f":" Time!CA$201","v":31},{"$f":" Time!CB$201","v":30},{"$f":" Time!CC$201","v":31},{"$f":" Time!CD$201","v":31},{"$f":" Time!CE$201","v":28},{"$f":" Time!CF$201","v":31},{"$f":" Time!CG$201","v":30},{"$f":" Time!CH$201","v":31},{"$f":" Time!CI$201","v":30},{"$f":" Time!CJ$201","v":31},{"$f":" Time!CK$201","v":31},{"$f":" Time!CL$201","v":30},{"$f":" Time!CM$201","v":31},{"$f":" Time!CN$201","v":30},{"$f":" Time!CO$201","v":31},{"$f":" Time!CP$201","v":31},{"$f":" Time!CQ$201","v":28},{"$f":" Time!CR$201","v":31},{"$f":" Time!CS$201","v":30},{"$f":" Time!CT$201","v":31},{"$f":" Time!CU$201","v":30},{"$f":" Time!CV$201","v":31},{"$f":" Time!CW$201","v":31},{"$f":" Time!CX$201","v":30},{"$f":" Time!CY$201","v":31},{"$f":" Time!CZ$201","v":30},{"$f":" Time!DA$201","v":31},{"$f":" Time!DB$201","v":31},{"$f":" Time!DC$201","v":28},{"$f":" Time!DD$201","v":31},{"$f":" Time!DE$201","v":30},{"$f":" Time!DF$201","v":31},{"$f":" Time!DG$201","v":30},{"$f":" Time!DH$201","v":31},{"$f":" Time!DI$201","v":31},{"$f":" Time!DJ$201","v":30},{"$f":" Time!DK$201","v":31},{"$f":" Time!DL$201","v":30},{"$f":" Time!DM$201","v":31},{"$f":" Time!DN$201","v":31},{"$f":" Time!DO$201","v":29},{"$f":" Time!DP$201","v":31},{"$f":" Time!DQ$201","v":30},{"$f":" Time!DR$201","v":31},{"$f":" Time!DS$201","v":30},{"$f":" Time!DT$201","v":31},{"$f":" Time!DU$201","v":31},{"$f":" Time!DV$201","v":30},{"$f":" Time!DW$201","v":31},{"$f":" Time!DX$201","v":30},{"$f":" Time!DY$201","v":31},{"$f":" Time!DZ$201","v":31},{"$f":" Time!EA$201","v":28},{"$f":" Time!EB$201","v":31},{"$f":" Time!EC$201","v":30},{"$f":" Time!ED$201","v":31},{"$f":" Time!EE$201","v":30},{"$f":" Time!EF$201","v":31},{"$f":" Time!EG$201","v":31},{"$f":" Time!EH$201","v":30},{"$f":" Time!EI$201","v":31},{"$f":" Time!EJ$201","v":30},{"$f":" Time!EK$201","v":31},{"$f":" Time!EL$201","v":31},{"$f":" Time!EM$201","v":28},{"$f":" Time!EN$201","v":31},{"$f":" Time!EO$201","v":30},{"$f":" Time!EP$201","v":31},{"$f":" Time!EQ$201","v":30},{"$f":" Time!ER$201","v":31},{"$f":" Time!ES$201","v":31},{"$f":" Time!ET$201","v":30},{"$f":" Time!EU$201","v":31},{"$f":" Time!EV$201","v":30},{"$f":" Time!EW$201","v":31},{"$f":" Time!EX$201","v":31},{"$f":" Time!EY$201","v":28},{"$f":" Time!EZ$201","v":31},{"$f":" Time!FA$201","v":30},{"$f":" Time!FB$201","v":31},{"$f":" Time!FC$201","v":30},{"$f":" Time!FD$201","v":31},{"$f":" Time!FE$201","v":31},{"$f":" Time!FF$201","v":30},{"$f":" Time!FG$201","v":31},{"$f":" Time!FH$201","v":30},{"$f":" Time!FI$201","v":31},{"$f":" Time!FJ$201","v":31},{"$f":" Time!FK$201","v":29},{"$f":" Time!FL$201","v":31},{"$f":" Time!FM$201","v":30},{"$f":" Time!FN$201","v":31},{"$f":" Time!FO$201","v":30},{"$f":" Time!FP$201","v":31},{"$f":" Time!FQ$201","v":31},{"$f":" Time!FR$201","v":30},{"$f":" Time!FS$201","v":31},{"$f":" Time!FT$201","v":30},{"$f":" Time!FU$201","v":31},{"$f":" Time!FV$201","v":31},{"$f":" Time!FW$201","v":28},{"$f":" Time!FX$201","v":31},{"$f":" Time!FY$201","v":30},{"$f":" Time!FZ$201","v":31},{"$f":" Time!GA$201","v":30},{"$f":" Time!GB$201","v":31},{"$f":" Time!GC$201","v":31},{"$f":" Time!GD$201","v":30},{"$f":" Time!GE$201","v":31},{"$f":" Time!GF$201","v":30},{"$f":" Time!GG$201","v":31},{"$f":" Time!GH$201","v":31},{"$f":" Time!GI$201","v":28},{"$f":" Time!GJ$201","v":31},{"$f":" Time!GK$201","v":30},{"$f":" Time!GL$201","v":31},{"$f":" Time!GM$201","v":30},{"$f":" Time!GN$201","v":31},{"$f":" Time!GO$201","v":31},{"$f":" Time!GP$201","v":30},{"$f":" Time!GQ$201","v":31},{"$f":" Time!GR$201","v":30},{"$f":" Time!GS$201","v":31},{"$f":" Time!GT$201","v":31},{"$f":" Time!GU$201","v":28},{"$f":" Time!GV$201","v":31},{"$f":" Time!GW$201","v":30},{"$f":" Time!GX$201","v":31},{"$f":" Time!GY$201","v":30},{"$f":" Time!GZ$201","v":31},{"$f":" Time!HA$201","v":31},{"$f":" Time!HB$201","v":30},{"$f":" Time!HC$201","v":31},{"$f":" Time!HD$201","v":30},{"$f":" Time!HE$201","v":31},{"$f":" Time!HF$201","v":31},{"$f":" Time!HG$201","v":29},{"$f":" Time!HH$201","v":31},{"$f":" Time!HI$201","v":30},{"$f":" Time!HJ$201","v":31},{"$f":" Time!HK$201","v":30},{"$f":" Time!HL$201","v":31},{"$f":" Time!HM$201","v":31},{"$f":" Time!HN$201","v":30},{"$f":" Time!HO$201","v":31},{"$f":" Time!HP$201","v":30},{"$f":" Time!HQ$201","v":31},{"$f":" Time!HR$201","v":31},{"$f":" Time!HS$201","v":28},{"$f":" Time!HT$201","v":31},{"$f":" Time!HU$201","v":30},{"$f":" Time!HV$201","v":31},{"$f":" Time!HW$201","v":30},{"$f":" Time!HX$201","v":31},{"$f":" Time!HY$201","v":31},{"$f":" Time!HZ$201","v":30},{"$f":" Time!IA$201","v":31},{"$f":" Time!IB$201","v":30},{"$f":" Time!IC$201","v":31},{"$f":" Time!ID$201","v":31},{"$f":" Time!IE$201","v":28},{"$f":" Time!IF$201","v":31},{"$f":" Time!IG$201","v":30},{"$f":" Time!IH$201","v":31},{"$f":" Time!II$201","v":30},{"$f":" Time!IJ$201","v":31},{"$f":" Time!IK$201","v":31},{"$f":" Time!IL$201","v":30},{"$f":" Time!IM$201","v":31},{"$f":" Time!IN$201","v":30},{"$f":" Time!IO$201","v":31},{"$f":" Time!IP$201","v":31},{"$f":" Time!IQ$201","v":28},{"$f":" Time!IR$201","v":31},{"$f":" Time!IS$201","v":30},{"$f":" Time!IT$201","v":31},{"$f":" Time!IU$201","v":30},{"$f":" Time!IV$201","v":31},{"$f":" Time!IW$201","v":31},{"$f":" Time!IX$201","v":30},{"$f":" Time!IY$201","v":31},{"$f":" Time!IZ$201","v":30},{"$f":" Time!JA$201","v":31},{"$f":" Time!JB$201","v":31},{"$f":" Time!JC$201","v":29},{"$f":" Time!JD$201","v":31},{"$f":" Time!JE$201","v":30},{"$f":" Time!JF$201","v":31},{"$f":" Time!JG$201","v":30},{"$f":" Time!JH$201","v":31},{"$f":" Time!JI$201","v":31},{"$f":" Time!JJ$201","v":30},{"$f":" Time!JK$201","v":31},{"$f":" Time!JL$201","v":30},{"$f":" Time!JM$201","v":31},{"$f":" Time!JN$201","v":31},{"$f":" Time!JO$201","v":28},{"$f":" Time!JP$201","v":31},{"$f":" Time!JQ$201","v":30},{"$f":" Time!JR$201","v":31},{"$f":" Time!JS$201","v":30},{"$f":" Time!JT$201","v":31},{"$f":" Time!JU$201","v":31},{"$f":" Time!JV$201","v":30},{"$f":" Time!JW$201","v":31},{"$f":" Time!JX$201","v":30},{"$f":" Time!JY$201","v":31},{"$f":" Time!JZ$201","v":31},{"$f":" Time!KA$201","v":28},{"$f":" Time!KB$201","v":31},{"$f":" Time!KC$201","v":30},{"$f":" Time!KD$201","v":31},{"$f":" Time!KE$201","v":30},{"$f":" Time!KF$201","v":31},{"$f":" Time!KG$201","v":31},{"$f":" Time!KH$201","v":30},{"$f":" Time!KI$201","v":31},{"$f":" Time!KJ$201","v":30},{"$f":" Time!KK$201","v":31},{"$f":" Time!KL$201","v":31},{"$f":" Time!KM$201","v":28},{"$f":" Time!KN$201","v":31},{"$f":" Time!KO$201","v":30},{"$f":" Time!KP$201","v":31},{"$f":" Time!KQ$201","v":30},{"$f":" Time!KR$201","v":31},{"$f":" Time!KS$201","v":31},{"$f":" Time!KT$201","v":30},{"$f":" Time!KU$201","v":31},{"$f":" Time!KV$201","v":30},{"$f":" Time!KW$201","v":31},{"$f":" Time!KX$201","v":31},{"$f":" Time!KY$201","v":29},{"$f":" Time!KZ$201","v":31},{"$f":" Time!LA$201","v":30},{"$f":" Time!LB$201","v":31},{"$f":" Time!LC$201","v":30},{"$f":" Time!LD$201","v":31},{"$f":" Time!LE$201","v":31},{"$f":" Time!LF$201","v":30},{"$f":" Time!LG$201","v":31},{"$f":" Time!LH$201","v":30},{"$f":" Time!LI$201","v":31},{"$f":" Time!LJ$201","v":31},{"$f":" Time!LK$201","v":28},{"$f":" Time!LL$201","v":31},{"$f":" Time!LM$201","v":30},{"$f":" Time!LN$201","v":31},{"$f":" Time!LO$201","v":30},{"$f":" Time!LP$201","v":31},{"$f":" Time!LQ$201","v":31},{"$f":" Time!LR$201","v":30},{"$f":" Time!LS$201","v":31},{"$f":" Time!LT$201","v":30},{"$f":" Time!LU$201","v":31},{"$f":" Time!LV$201","v":31},{"$f":" Time!LW$201","v":28},{"$f":" Time!LX$201","v":31},{"$f":" Time!LY$201","v":30},{"$f":" Time!LZ$201","v":31},{"$f":" Time!MA$201","v":30},{"$f":" Time!MB$201","v":31},{"$f":" Time!MC$201","v":31},{"$f":" Time!MD$201","v":30},{"$f":" Time!ME$201","v":31},{"$f":" Time!MF$201","v":30},{"$f":" Time!MG$201","v":31},{"$f":" Time!MH$201","v":31},{"$f":" Time!MI$201","v":28},{"$f":" Time!MJ$201","v":31},{"$f":" Time!MK$201","v":30},{"$f":" Time!ML$201","v":31},{"$f":" Time!MM$201","v":30},{"$f":" Time!MN$201","v":31},{"$f":" Time!MO$201","v":31},{"$f":" Time!MP$201","v":30},{"$f":" Time!MQ$201","v":31},{"$f":" Time!MR$201","v":30},{"$f":" Time!MS$201","v":31},{"$f":" Time!MT$201","v":31},{"$f":" Time!MU$201","v":29},{"$f":" Time!MV$201","v":31},{"$f":" Time!MW$201","v":30},{"$f":" Time!MX$201","v":31},{"$f":" Time!MY$201","v":30},{"$f":" Time!MZ$201","v":31},{"$f":" Time!NA$201","v":31},{"$f":" Time!NB$201","v":30},{"$f":" Time!NC$201","v":31},{"$f":" Time!ND$201","v":30},{"$f":" Time!NE$201","v":31},{"$f":" Time!NF$201","v":31},{"$f":" Time!NG$201","v":28},{"$f":" Time!NH$201","v":31},{"$f":" Time!NI$201","v":30},{"$f":" Time!NJ$201","v":31},{"$f":" Time!NK$201","v":30},{"$f":" Time!NL$201","v":31},{"$f":" Time!NM$201","v":31},{"$f":" Time!NN$201","v":30},{"$f":" Time!NO$201","v":31},{"$f":" Time!NP$201","v":30},{"$f":" Time!NQ$201","v":31},{"$f":" Time!NR$201","v":31},{"$f":" Time!NS$201","v":28},{"$f":" Time!NT$201","v":31},{"$f":" Time!NU$201","v":30},{"$f":" Time!NV$201","v":31},{"$f":" Time!NW$201","v":30},{"$f":" Time!NX$201","v":31},{"$f":" Time!NY$201","v":31},{"$f":" Time!NZ$201","v":30},{"$f":" Time!OA$201","v":31},{"$f":" Time!OB$201","v":30},{"$f":" Time!OC$201","v":31},{"$f":" Time!OD$201","v":31},{"$f":" Time!OE$201","v":28},{"$f":" Time!OF$201","v":31},{"$f":" Time!OG$201","v":30},{"$f":" Time!OH$201","v":31},{"$f":" Time!OI$201","v":30},{"$f":" Time!OJ$201","v":31},{"$f":" Time!OK$201","v":31},{"$f":" Time!OL$201","v":30},{"$f":" Time!OM$201","v":31},{"$f":" Time!ON$201","v":30},{"$f":" Time!OO$201","v":31},{"$f":" Time!OP$201","v":31},{"$f":" Time!OQ$201","v":29},{"$f":" Time!OR$201","v":31},{"$f":" Time!OS$201","v":30},{"$f":" Time!OT$201","v":31},{"$f":" Time!OU$201","v":30},{"$f":" Time!OV$201","v":31},{"$f":" Time!OW$201","v":31},{"$f":" Time!OX$201","v":30},{"$f":" Time!OY$201","v":31},{"$f":" Time!OZ$201","v":30},{"$f":" Time!PA$201","v":31},{"$f":" Time!PB$201","v":31},{"$f":" Time!PC$201","v":28},{"$f":" Time!PD$201","v":31},{"$f":" Time!PE$201","v":30},{"$f":" Time!PF$201","v":31},{"$f":" Time!PG$201","v":30},{"$f":" Time!PH$201","v":31},{"$f":" Time!PI$201","v":31},{"$f":" Time!PJ$201","v":30},{"$f":" Time!PK$201","v":31},{"$f":" Time!PL$201","v":30},{"$f":" Time!PM$201","v":31},{"$f":" Time!PN$201","v":31},{"$f":" Time!PO$201","v":28},{"$f":" Time!PP$201","v":31},{"$f":" Time!PQ$201","v":30},{"$f":" Time!PR$201","v":31},{"$f":" Time!PS$201","v":30},{"$f":" Time!PT$201","v":31},{"$f":" Time!PU$201","v":31},{"$f":" Time!PV$201","v":30},{"$f":" Time!PW$201","v":31},{"$f":" Time!PX$201","v":30},{"$f":" Time!PY$201","v":31},{"$f":" Time!PZ$201","v":31},{"$f":" Time!QA$201","v":28},{"$f":" Time!QB$201","v":31},{"$f":" Time!QC$201","v":30},{"$f":" Time!QD$201","v":31},{"$f":" Time!QE$201","v":30},{"$f":" Time!QF$201","v":31},{"$f":" Time!QG$201","v":31},{"$f":" Time!QH$201","v":30},{"$f":" Time!QI$201","v":31},{"$f":" Time!QJ$201","v":30},{"$f":" Time!QK$201","v":31},{"$f":" Time!QL$201","v":31},{"$f":" Time!QM$201","v":29},{"$f":" Time!QN$201","v":31},{"$f":" Time!QO$201","v":30},{"$f":" Time!QP$201","v":31},{"$f":" Time!QQ$201","v":30},{"$f":" Time!QR$201","v":31},{"$f":" Time!QS$201","v":31},{"$f":" Time!QT$201","v":30},{"$f":" Time!QU$201","v":31},{"$f":" Time!QV$201","v":30},{"$f":" Time!QW$201","v":31},{"$f":" Time!QX$201","v":31},{"$f":" Time!QY$201","v":28},{"$f":" Time!QZ$201","v":31},{"$f":" Time!RA$201","v":30},{"$f":" Time!RB$201","v":31},{"$f":" Time!RC$201","v":30},{"$f":" Time!RD$201","v":31},{"$f":" Time!RE$201","v":31},{"$f":" Time!RF$201","v":30},{"$f":" Time!RG$201","v":31},{"$f":" Time!RH$201","v":30},{"$f":" Time!RI$201","v":31},{"$f":" Time!RJ$201","v":31},{"$f":" Time!RK$201","v":28},{"$f":" Time!RL$201","v":31},{"$f":" Time!RM$201","v":30},{"$f":" Time!RN$201","v":31},{"$f":" Time!RO$201","v":30},{"$f":" Time!RP$201","v":31},{"$f":" Time!RQ$201","v":31},{"$f":" Time!RR$201","v":30},{"$f":" Time!RS$201","v":31},{"$f":" Time!RT$201","v":30},{"$f":" Time!RU$201","v":31},{"$f":" Time!RV$201","v":31},{"$f":" Time!RW$201","v":28},{"$f":" Time!RX$201","v":31},{"$f":" Time!RY$201","v":30},{"$f":" Time!RZ$201","v":31},{"$f":" Time!SA$201","v":30},{"$f":" Time!SB$201","v":31},{"$f":" Time!SC$201","v":31},{"$f":" Time!SD$201","v":30},{"$f":" Time!SE$201","v":31},{"$f":" Time!SF$201","v":30},{"$f":" Time!SG$201","v":31},{"$f":" Time!SH$201","v":31},{"$f":" Time!SI$201","v":29},{"$f":" Time!SJ$201","v":31},{"$f":" Time!SK$201","v":30},{"$f":" Time!SL$201","v":31},{"$f":" Time!SM$201","v":30},{"$f":" Time!SN$201","v":31},{"$f":" Time!SO$201","v":31}]
[null,null,null,null,{"$f":" E$45","v":"Daily inflation rate"},{"$f":" F$45","v":6.7653281778268237E-5},{"$f":" G$45","v":"% p.d."},null,null,{"$f":"$F49","v":6.7653281778268237E-5},6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,{"$f":"$F49","v":6.7653281778268237E-5},6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,{"$f":"$F49","v":6.7653281778268237E-5},6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,{"$f":"$F49","v":6.7653281778268237E-5},6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,{"$f":"$F49","v":6.7653281778268237E-5},6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,{"$f":"$F49","v":6.7653281778268237E-5},6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,{"$f":"$F49","v":6.7653281778268237E-5},6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,{"$f":"$F49","v":6.7653281778268237E-5},6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5]
[null,null,null,null,"Period inflation rate",null,"% p.p.",null,null,{"$f":"(1+J49)^J48-1","v":2.0993814170870984E-3},1.8960229979738674E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.9638045519303482E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.8960229979738674E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.8960229979738674E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.8960229979738674E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.9638045519303482E-3,2.0993814170870984E-3,2.0315906915313597E-3,{"$f":"(1+BV49)^BV48-1","v":2.0993814170870984E-3},2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.8960229979738674E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.8960229979738674E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.8960229979738674E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.9638045519303482E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.8960229979738674E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,{"$f":"(1+EH49)^EH48-1","v":2.0315906915313597E-3},2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.8960229979738674E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.8960229979738674E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.9638045519303482E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.8960229979738674E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.8960229979738674E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,{"$f":"(1+GT49)^GT48-1","v":2.0993814170870984E-3},1.8960229979738674E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.9638045519303482E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.8960229979738674E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.8960229979738674E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.8960229979738674E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.9638045519303482E-3,2.0993814170870984E-3,2.0315906915313597E-3,{"$f":"(1+JF49)^JF48-1","v":2.0993814170870984E-3},2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.8960229979738674E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.8960229979738674E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.8960229979738674E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.9638045519303482E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.8960229979738674E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,{"$f":"(1+LR49)^LR48-1","v":2.0315906915313597E-3},2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.8960229979738674E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.8960229979738674E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.9638045519303482E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.8960229979738674E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.8960229979738674E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,{"$f":"(1+OD49)^OD48-1","v":2.0993814170870984E-3},1.8960229979738674E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.9638045519303482E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.8960229979738674E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.8960229979738674E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.8960229979738674E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.9638045519303482E-3,2.0993814170870984E-3,2.0315906915313597E-3,{"$f":"(1+QP49)^QP48-1","v":2.0993814170870984E-3},2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.8960229979738674E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.8960229979738674E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.8960229979738674E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3,1.9638045519303482E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0315906915313597E-3,2.0993814170870984E-3,2.0993814170870984E-3]
[null,null,null,null,"Inflation index",null,"index",null,{"$f":"F46","v":1.0506249999999497},{"$f":"I51*(1+J50)","v":1.0528306626012767},1.0548268537505407,1.0570413376455492,1.0591888129876736,1.0614124542988466,1.0635688099608755,1.0658016465563009,1.068039170727382,1.0702089891648225,1.0724557660290748,1.0746345571804186,1.0768906249999228,1.0791514291662829,1.0812706716551017,1.0835406712100157,1.0857419823515417,1.0880213688930418,1.0902317829782722,1.0925205953237744,1.0948142127593821,1.0970384271229803,1.0993415292107127,1.1015749412282712,1.1038875671894146,1.1062050482345256,1.108302438446453,1.1106291879902399,1.1128855319103039,1.1152219031153414,1.1174875775527024,1.1198336102068422,1.12218456807834,1.1244643878010281,1.1268250674409537,1.1291143147589509,1.1314847563691228,1.1338601744403616,1.1360099994075872,1.1383949176899686,1.1407076702080341,1.1431024506931975,1.1454247669914925,1.1478294504619857,1.1502391822802709,1.1525759974960261,1.1549956941269499,1.157342172627897,1.1597718752783233,1.1622066788013428,1.1644102493927488,1.1668547906321898,1.1692253619632069,1.1716800119604993,1.1740603861662515,1.1765251867235071,1.1789951618372494,1.1813903974333984,1.1838705864800951,1.1862757269435658,1.1887661721602525,1.1912618457713475,1.1936012512066143,1.1961070754928094,1.1985370754934555,{"$f":"BU51*(1+BV50)","v":1.2010532619574363},1.2034933105844625,1.2060199020762921,1.2085517978473481,1.2110070804300883,1.2135494461907042,1.2160148819492982,1.218567760995364,1.2211259995082591,1.2234412824867507,1.2260097523801006,1.2285005023807627,1.231079593506343,1.2335806433490446,1.2361703996281699,1.2387655927935024,1.2412822574408111,1.2438881823454422,1.2464152539980011,1.2490319550202185,1.2516541494959359,1.2540273145488896,1.2566599961895732,1.2592130149402518,1.2618565833439717,1.2644201594327409,1.2670746596188442,1.2697347326133099,1.2723143138768012,1.2749853869040479,1.2775756353479206,1.2802577538956932,1.2829455032333035,1.285377997412581,1.2880764960942817,1.2906933403137271,1.2934029979275399,1.2960306634185281,1.2987515261092841,1.3014781009286114,1.3041221717236899,1.306860021576618,1.3095150262315876,1.3122641977430545,1.315019140814105,1.3176015813887112,1.3203677296638032,1.3230501764527867,1.3258277634071054,1.3285213027498171,1.3313103756850144,1.3341053039481028,1.3368156598651264,1.3396221458195183,1.3423437097011346,1.345161801140625,1.3479858088289149,1.3505416209233969,1.3533769229053663,1.3561264308640741,1.3589734574922507,1.3617343353185303,1.3645931350771074,1.3674579365467729,{"$f":"EG51*(1+EH50)","v":1.370236051361722},1.3731126994649736,1.3759023024436301,1.3787908461691076,1.3816854540496049,1.3843051614464488,1.3872113459779671,1.3900295916356427,1.3929477939295236,1.3957776937014599,1.3987079634540014,1.4016443849604086,1.4044919526457313,1.4074405169515642,1.4102998600046872,1.4132606173233015,1.416227590400811,1.418912790482576,1.4218916296273822,1.4247803314264995,1.4277714887777275,1.4306721360439623,1.4336756625403173,1.4366854945843845,1.4396042514618403,1.4426265298753189,1.4455573565047699,1.4485921327563496,1.4516332801607967,1.4544840042041101,1.4575375208939867,1.4604986405539926,1.4635647842596526,1.4665381488518077,1.4696169717889564,1.472702258349766,1.4756941865492266,1.4787922315017714,1.4817965320339992,1.4849073881372554,1.4880247751140061,1.4908461043091772,1.4939759589163006,1.4970111065678067,1.500153903866108,1.5032016025730668,1.5063573960836443,1.5095198148084741,1.5125865412129211,1.5157620372892795,1.5188414453348129,1.5220300728406506,1.5252253944918199,1.5281172569168702,1.5313253578891715,1.534436384231965,1.5376577514627239,1.5407816426373566,1.5440163309856985,1.5472578101786489,1.550401204743207,1.5536560882214743,1.5568124814681461,1.5600808246616296,{"$f":"GS51*(1+GT50)","v":1.563356029354078},1.5663201883397544,1.5696084918363633,1.5727972938377266,1.5760991952492545,1.5793011837032529,1.5826167392603032,1.5859392554330773,1.5891612348617494,1.5924974904269733,1.5957327935048118,1.5990828452781323,1.602439930087892,1.6055868089167935,1.6089575480269536,1.6122262912045942,1.6156109691204883,1.6188932293264895,1.6222919036883856,1.62569771316408,1.629000465505388,1.6324203588110964,1.6357367688167233,1.6391708041924231,1.6426120489181764,1.6457264791396742,1.6491814867275882,1.6525319484846699,1.6560012433484614,1.6593655600596124,1.662849201280556,1.6663401559931426,1.6697254771429832,1.6732308677813341,1.6766301880371015,1.6801500742971938,1.6836773501410909,1.6868696411181261,1.6904110238957379,1.6938452471967465,1.6974012744321325,1.7008496990610622,1.7044204313125291,1.7079986598929302,1.7114686140715167,1.7150616394758262,1.7185459427379879,1.7221538261545823,1.7257692838945766,1.7290413821460375,1.7326712994930895,1.7361913783766232,1.7398363062928939,1.7433709415375469,1.7470309420953005,1.7506986263902116,1.7542553294232626,1.7579381804626797,1.7615095913063952,1.7652076718084044,1.7689135159918985,1.7723873164065744,1.7761082334025193,1.7797165583566521,{"$f":"JE51*(1+JF50)","v":1.7834528622269483},1.7870761084606335,1.790827862833656,1.7945874935700907,1.7982333608171663,1.8020085385184519,1.8056694822913659,1.8094602712478898,1.8132590185163049,1.8166969993166953,1.8205109392375387,1.8242094723155247,1.8280391837825782,1.8317530111721054,1.8355985594044535,1.839452180909299,1.8431891948375514,1.847058751981369,1.8508112193486059,1.8546967780290426,1.8585904939791682,1.8621144242995684,1.8660237127184327,1.8698147091233683,1.873740163377098,1.8775468364513634,1.88148852338952,1.8854384854319866,1.8892689247084451,1.893235220780858,1.8970814998322758,1.9010641974797233,1.9050552563286018,1.9086672849070119,1.9126743055363478,1.9165600768514066,1.9205836674614796,1.9244855073626015,1.9285257364742119,1.93257444756774,1.93650064782611,1.9405661013003332,1.9445085373280364,1.94859080241667,1.9526816377367704,1.9565163228254288,1.960623796835796,1.9646069818910425,1.9687314412807042,1.9727310977509351,1.9768726127584633,1.9810228223856368,1.9850474499113067,1.9892148216396865,1.9932560919547859,1.9974406967537315,2.0016340866342297,2.0054292308960164,2.0096393917566426,2.0137221564382703,2.0179497273126734,2.0220493751946602,2.0262944280773763,2.0305483929452288,{"$f":"LQ51*(1+LR50)","v":2.0346736361590403},2.0389451921806296,2.0430874942536064,2.0473767141725254,2.0516749388000362,2.0555649616683676,2.0598803765505096,2.0640652103491779,2.068398470495441,2.0726006095744771,2.0769517887792612,2.0813121027688104,2.0855404770629669,2.0899188219850959,2.0941646816098971,2.0985611320267892,2.1029668122699876,2.1069540857100275,2.1113773859642229,2.1156668406078576,2.1201084322577772,2.1244156248137891,2.1288755834986928,2.1333449053379803,2.1376789889894909,2.142166792534673,2.146518798650094,2.151025160327408,2.155540982576686,2.1597740437701427,2.1643082332627408,2.1687052217230423,2.1732581611646675,2.1776733322151842,2.1822450991413227,2.1868264639499895,2.1912692002381449,2.1958695100769603,2.2003306181334503,2.2049499513446076,2.2095789822980674,2.2137683948643443,2.2184159390942573,2.2229228522660658,2.2275896151937316,2.2321151655205109,2.2368012266198032,2.2414971255486864,2.2460509302440452,2.2507662478288308,2.2553388835867327,2.2600737001281686,2.264818456855465,2.2691126047358985,2.2738763375715592,2.2784959235726632,2.2832793555735202,2.2879180446584693,2.2927212572852436,2.2975345536873486,2.3022022035000913,2.3070354040244965,2.3117223556763458,2.3165755426313175,{"$f":"OC51*(1+OD50)","v":2.321438918276796},2.3258404198542406,2.3307232460107925,2.3354583216619238,2.3403613394628024,2.3451159957748748,2.3500392887173183,2.354972917529476,2.3597572585875373,2.3647112891250521,2.3695154145681978,2.3744899311970435,2.379474891233659,2.3841477148562675,2.3891529502644273,2.3940067311588291,2.3990326644026054,2.4039065168322855,2.408953233502138,2.4140105451551843,2.4189148265079803,2.4239930513442678,2.4289176130637156,2.4340168375642173,2.4391267672818766,2.4437514077276168,2.4488817740209807,2.4538568994377425,2.4590084810126132,2.4640041797530352,2.4691770643396338,2.4743608087840059,2.4793876971706217,2.4845928776278159,2.4896405533902497,2.4948672585032639,2.5001049364638646,2.5048451929207483,2.5101038183714461,2.5152033219236269,2.5204836930378693,2.5256042842468016,2.5309064909480647,2.5362198290035463,2.541372389599827,2.5467076995684512,2.5518815672249455,2.5572389399657847,2.5626075598754001,2.5674663227437056,2.5728564138306704,2.5780834049716557,2.5834957853637537,2.5887443913529093,2.5941791532217042,2.5996253247285726,2.6049066993397605,2.6103753920576001,2.6156786064055066,2.6211699134648665,2.6266727488722226,2.6318310207728892,2.6373562379108133,2.6427142662940053,{"$f":"QO51*(1+QP50)","v":2.6482623315153337},2.6536425166167734,2.6592135244037509,2.6647962278609509,2.6702100030723011,2.6758157923324712,2.6812519547884266,2.6868809253168378,2.6925217132013737,2.6976267962921474,2.7032901438585193,2.7087821229512907,2.7144688898031526,2.7199835795321281,2.7256938625137801,2.7314161335574099,2.7369652531490436,2.7427111871407179,2.7482832536580721,2.7540529484496936,2.759834756031343,2.7650674661993859,2.7708723974549172,2.7765016760250076,2.7823306120481659,2.7879831690203658,2.7938362090765589,2.7997015368962792,2.8053893844777038,2.8112789668191698,2.8169903349994576,2.8229042721608693,2.8288306249320594,2.8341941528543035,2.8401442073912229,2.8459142179255656,2.8518888773493027,2.8576827482458076,2.8636821143034052,2.8696940753186184,2.8755241190895786,2.8815609409895808,2.8874150933743756,2.8934768789648224,2.8995513905552923,2.9052455427746207,2.9113447612791967,2.9172594221960502,2.9233838624158306,2.9293229818584874,2.9354727480912475,2.9416354250289558]
[]
[null,null,null,null,{"$f":" InpC!E$47","v":"Power price for offtake (in USD 2021)"},{"$f":" InpC!F$47","v":40},{"$f":" InpC!G$47","v":"USD/MWh"}]
[null,null,null,null,"PPA real inflated",null,"USD/MWh",null,null,{"$f":"$F53*J51","v":42.11322650405107},42.19307415002163,42.281653505821964,42.367552519506944,42.456498171953861,42.54275239843502,42.632065862252034,42.721566829095281,42.808359566592898,42.898230641162989,42.985382287216744,43.075624999996911,43.166057166651314,43.250826866204065,43.34162684840063,43.429679294061671,43.520854755721672,43.609271319130883,43.700823812950979,43.792568510375283,43.881537084919209,43.973661168428507,44.06299764913085,44.155502687576586,44.248201929381025,44.332097537858118,44.425167519609595,44.515421276412155,44.608876124613658,44.699503102108096,44.79334440827369,44.887382723133598,44.978575512041125,45.073002697638145,45.164572590358034,45.259390254764909,45.35440697761446,45.440399976303489,45.535796707598742,45.628306808321362,45.724098027727898,45.816990679659703,45.913178018479428,46.009567291210836,46.103039899841043,46.199827765077998,46.293686905115877,46.390875011132934,46.488267152053709,46.57640997570995,46.674191625287591,46.769014478528277,46.867200478419974,46.962415446650063,47.061007468940289,47.159806473489979,47.255615897335936,47.354823459203807,47.451029077742632,47.5506468864101,47.650473830853898,47.744050048264569,47.844283019712378,47.941483019738214,{"$f":"$F53*BV51","v":48.042130478297452},48.139732423378504,48.240796083051684,48.342071913893925,48.440283217203529,48.541977847628168,48.640595277971926,48.742710439814559,48.845039980330363,48.937651299470026,49.040390095204025,49.140020095230511,49.24318374025372,49.343225733961788,49.446815985126797,49.550623711740094,49.651290297632443,49.755527293817686,49.856610159920045,49.961278200808735,50.066165979837436,50.161092581955586,50.266399847582932,50.368520597610072,50.47426333375887,50.576806377309637,50.682986384753768,50.789389304532399,50.89257255507205,50.999415476161914,51.103025413916825,51.210310155827727,51.317820129332141,51.415119896503242,51.523059843771264,51.627733612549079,51.736119917101597,51.841226536741125,51.950061044371367,52.059124037144457,52.164886868947598,52.27440086306472,52.380601049263504,52.490567909722181,52.600765632564197,52.704063255548448,52.814709186552129,52.922007058111468,53.033110536284212,53.140852109992679,53.252415027400573,53.364212157924115,53.472626394605058,53.584885832780735,53.693748388045385,53.806472045625,53.919432353156594,54.021664836935877,54.135076916214651,54.245057234562964,54.358938299690031,54.469373412741213,54.583725403084301,54.698317461870914,{"$f":"$F53*EH51","v":54.809442054468882},54.924507978598946,55.036092097745204,55.151633846764305,55.267418161984196,55.372206457857949,55.488453839118684,55.601183665425708,55.717911757180943,55.831107748058393,55.948318538160052,56.065775398416342,56.179678105829254,56.297620678062572,56.411994400187488,56.530424692932058,56.649103616032441,56.756511619303041,56.875665185095286,56.991213257059982,57.110859551109101,57.22688544175849,57.347026501612689,57.467419783375384,57.584170058473617,57.70506119501276,57.822294260190795,57.943685310253983,58.065331206431871,58.179360168164401,58.30150083575947,58.419945622159702,58.542591370386106,58.661525954072303,58.784678871558256,58.908090333990643,59.027767461969063,59.151689260070853,59.271861281359968,59.396295525490217,59.520991004560244,59.633844172367091,59.759038356652027,59.880444262712267,60.006156154644323,60.128064102922671,60.254295843345773,60.380792592338963,60.503461648516847,60.630481491571182,60.753657813392515,60.881202913626026,61.009015779672794,61.124690276674805,61.253014315566858,61.3774553692786,61.506310058508959,61.631265705494265,61.760653239427938,61.890312407145956,62.016048189728281,62.146243528858975,62.272499258725844,62.403232986465184,{"$f":"$F53*GT51","v":62.534241174163121},62.652807533590178,62.784339673454532,62.911891753509067,63.043967809970177,63.172047348130114,63.30466957041213,63.437570217323092,63.566449394469977,63.699899617078934,63.829311740192473,63.963313811125289,64.097597203515676,64.223472356671735,64.358301921078137,64.489051648183761,64.62443876481953,64.755729173059578,64.891676147535421,65.027908526563195,65.160018620215524,65.29681435244386,65.429470752668934,65.56683216769693,65.704481956727051,65.829059165586969,65.967259469103524,66.10127793938679,66.240049733938463,66.374622402384503,66.513968051222236,66.653606239725704,66.789019085719332,66.929234711253372,67.065207521484055,67.206002971887756,67.34709400564364,67.474785644725046,67.616440955829518,67.753809887869863,67.896050977285299,68.033987962442495,68.176817252501166,68.31994639571721,68.458744562860673,68.602465579033051,68.741837709519515,68.886153046183296,69.03077135578306,69.161655285841505,69.306851979723575,69.447655135064934,69.59345225171576,69.734837661501871,69.881237683812017,70.027945055608456,70.170213176930503,70.317527218507195,70.460383652255814,70.608306872336172,70.756540639675933,70.895492656262974,71.044329336100773,71.188662334266084,{"$f":"$F53*JF51","v":71.338114489077938},71.483044338425344,71.633114513346243,71.783499742803627,71.929334432686659,72.080341540738075,72.226779291654637,72.378410849915596,72.530360740652199,72.667879972667805,72.82043756950155,72.96837889262099,73.121567351303128,73.270120446884221,73.423942376178132,73.578087236371957,73.727567793502061,73.882350079254763,74.032448773944239,74.187871121161706,74.343619759166728,74.484576971982733,74.64094850873731,74.79258836493473,74.949606535083916,75.101873458054541,75.259540935580802,75.417539417279457,75.570756988337806,75.729408831234323,75.883259993291034,76.042567899188938,76.202210253144074,76.346691396280477,76.506972221453907,76.662403074056272,76.823346698459176,76.979420294504052,77.141029458968475,77.3029779027096,77.460025913044404,77.622644052013328,77.780341493121455,77.943632096666803,78.107265509470821,78.260652913017154,78.424951873431837,78.584279275641705,78.749257651228163,78.909243910037404,79.074904510338527,79.240912895425467,79.401897996452263,79.568592865587462,79.730243678191442,79.897627870149265,80.065363465369188,80.217169235840657,80.385575670265709,80.54888625753081,80.71798909250694,80.881975007786409,81.05177712309505,81.221935717809146,{"$f":"$F53*LR51","v":81.386945446361608},81.557807687225193,81.723499770144258,81.895068566901017,82.066997552001453,82.222598466734695,82.395215062020384,82.562608413967112,82.735938819817648,82.904024382979088,83.078071551170453,83.25248411075242,83.421619082518674,83.596752879403837,83.766587264395881,83.942445281071571,84.118672490799497,84.278163428401101,84.455095438568918,84.626673624314307,84.804337290311082,84.976624992551564,85.155023339947718,85.333796213519207,85.507159559579634,85.686671701386928,85.860751946003759,86.041006413096312,86.221639303067434,86.390961750805701,86.572329330509632,86.748208868921694,86.930326446586704,87.106933288607365,87.289803965652908,87.473058557999579,87.650768009525791,87.834780403078412,88.013224725338006,88.197998053784303,88.383159291922695,88.550735794573768,88.736637563770287,88.916914090642635,89.103584607749269,89.284606620820441,89.472049064792131,89.65988502194746,89.842037209761813,90.030649913153241,90.213555343469309,90.402948005126746,90.592738274218604,90.764504189435939,90.95505350286237,91.139836942906527,91.331174222940803,91.516721786338763,91.708850291409746,91.901382147493948,92.088088140003649,92.281416160979859,92.468894227053823,92.663021705252703,{"$f":"$F53*OD51","v":92.857556731071838},93.033616794169632,93.228929840431704,93.418332866476959,93.614453578512098,93.804639830995001,94.001571548692738,94.198916701179044,94.390290343501491,94.588451565002089,94.780616582727916,94.979597247881742,95.178995649346362,95.365908594250698,95.5661180105771,95.760269246353161,95.961306576104221,96.156260673291428,96.358129340085526,96.560421806207373,96.756593060319204,96.959722053770719,97.156704522548623,97.360673502568687,97.565070691275068,97.750056309104679,97.955270960839229,98.154275977509698,98.36033924050453,98.560167190121405,98.767082573585355,98.974432351360235,99.175507886824875,99.383715105112628,99.585622135609981,99.794690340130558,100.00419745855459,100.19380771682992,100.40415273485785,100.60813287694508,100.81934772151477,101.02417136987206,101.23625963792259,101.44879316014185,101.65489558399308,101.86830798273805,102.07526268899782,102.28955759863139,102.504302395016,102.69865290974822,102.91425655322682,103.12333619886623,103.33983141455015,103.54977565411637,103.76716612886817,103.9850129891429,104.19626797359042,104.415015682304,104.62714425622026,104.84679653859466,105.0669099548889,105.27324083091557,105.49424951643253,105.70857065176021,{"$f":"$F53*QP51","v":105.93049326061335},106.14570066467094,106.36854097615003,106.59184911443803,106.80840012289204,107.03263169329885,107.25007819153706,107.47523701267352,107.70086852805494,107.9050718516859,108.13160575434077,108.35128491805163,108.5787555921261,108.79934318128512,109.0277545005512,109.25664534229639,109.47861012596175,109.70844748562871,109.93133014632289,110.16211793798774,110.39339024125371,110.60269864797544,110.83489589819669,111.06006704100031,111.29322448192664,111.51932676081464,111.75344836306236,111.98806147585117,112.21557537910815,112.45115867276679,112.67961339997831,112.91617088643477,113.15322499728238,113.36776611417214,113.60576829564891,113.83656871702263,114.07555509397211,114.3073099298323,114.54728457213621,114.78776301274473,115.02096476358315,115.26243763958323,115.49660373497503,115.7390751585929,115.98205562221169,116.20982171098483,116.45379045116786,116.69037688784201,116.93535449663322,117.17291927433949,117.41890992364989,117.66541700115823]
[]
[null,null,"PPA revenues and power sales"]
[null,null,null,null,{"$f":" E$33","v":"Generation Adj. by Seasonality"},"00:00:00","MWh","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","1950-01-03T09:41:27.097","1941-09-26T01:30:34.246","1939-03-23T14:54:17.746","1928-09-16T20:31:41.189","1920-10-26T15:58:51.778","1916-10-31T12:14:23.998","1919-04-11T20:23:08.034","1923-12-04T23:40:32.807","1930-03-20T16:44:16.292","1939-07-21T01:24:07.805","1944-12-26T21:44:59.040","1946-06-14T17:43:27.136","1949-10-04T06:44:19.309","1941-07-12T00:17:18.745","1939-01-11T03:31:30.120","1928-07-26T12:51:56.253","1920-09-18T17:23:23.281","1916-09-30T19:59:15.245","1919-03-07T17:17:50.851","1923-10-22T09:16:39.224","1930-01-24T15:14:43.169","1939-05-09T23:43:21.307","1944-10-05T22:18:49.547","1946-03-22T02:15:18.853","1949-07-05T14:41:46.573","1941-04-27T08:10:22.035","1938-11-01T00:42:08.671","1928-06-04T11:28:01.517","1920-08-11T23:20:27.916","1916-08-31T07:24:28.708","1919-01-31T18:24:54.525","1923-09-09T00:05:57.704","1929-11-30T20:20:42.475","1939-02-27T06:40:17.792","1944-07-16T08:41:32.859",{"$f":" BQ$33","v":"1945-12-27T20:55:13.329"},"1949-04-06T09:30:32.963","1941-02-11T01:07:00.598","1938-08-22T06:23:39.720","1928-04-13T16:18:04.488","1920-07-05T09:48:44.105","1916-07-31T22:28:58.426","1918-12-27T23:43:03.525","1923-07-27T20:06:54.503","1929-10-07T08:00:15.820","1938-12-17T22:12:22.300","1944-04-26T04:50:12.714","1945-10-05T01:40:08.569","1949-01-06T15:07:23.531","1940-11-28T03:04:31.731","1938-06-12T20:33:30.357","1928-02-22T03:20:13.235","1920-05-29T00:46:50.677","1916-07-01T17:11:38.770","1918-11-23T09:11:02.696","1923-06-14T21:17:56.343","1929-08-14T02:11:25.404","1938-10-07T22:17:00.644","1944-02-05T10:41:53.732","1945-07-13T16:27:03.483","1948-10-09T07:29:04.302","1940-09-14T14:00:13.542","1938-04-03T19:09:08.431","1928-01-01T20:32:36.385","1920-04-21T20:13:26.864","1916-06-01T15:31:24.435","1918-10-19T22:47:37.260","1923-05-03T03:37:30.411","1929-06-21T02:52:14.015","1938-07-29T06:51:39.407","1943-11-17T02:13:41.407","1945-04-21T17:12:57.887","1948-07-12T10:32:22.266","1940-07-02T09:51:24.946","1938-01-24T02:08:02.553","1927-11-11T19:53:23.119","1920-03-15T20:07:12.304","1916-05-02T17:27:10.444","1918-09-15T16:31:32.809","1923-03-21T15:04:04.359","1929-04-28T10:00:45.025","1938-05-19T23:53:45.937","1943-08-29T03:22:42.105","1945-01-29T03:54:52.495","1948-04-15T00:14:05.378","1940-04-19T14:35:25.665","1937-11-15T17:27:42.088","1927-09-22T01:20:43.172","1920-02-08T00:26:47.034","1916-04-02T22:57:52.144","1918-08-12T14:21:35.309","1923-02-07T07:36:06.297","1929-03-05T23:35:02.389","1938-03-11T01:20:48.343","1943-06-10T14:06:03.058","1944-11-08T00:29:48.914","1948-01-18T00:31:02.552","1940-02-06T04:09:36.217","1937-09-07T17:05:37.153",{"$f":" EC$33","v":"1927-08-02T12:52:46.830"},"1920-01-02T09:10:51.488","1916-03-04T08:02:25.203","1918-07-09T16:16:31.094","1922-12-27T05:12:04.796","1929-01-11T19:33:10.639","1937-12-31T11:10:15.494","1943-03-23T10:20:52.356","1944-08-18T06:54:49.643","1947-10-22T11:20:03.651","1939-11-25T02:31:17.916","1937-07-01T00:59:18.612","1927-06-13T06:27:44.925","1919-11-26T22:18:06.501","1916-02-03T20:39:45.613","1918-06-05T22:15:06.866","1922-11-15T07:50:28.881","1928-11-19T21:53:14.884","1937-10-23T05:19:37.009","1943-01-03T16:04:18.953","1944-05-28T23:06:58.065","1947-07-27T08:37:59.492","1939-09-13T09:37:52.870","1937-04-23T17:06:18.074","1927-04-24T06:03:48.834","1919-10-21T15:47:13.301","1916-01-05T12:48:49.681","1918-05-03T08:16:09.692","1922-10-04T15:29:48.033","1928-09-28T06:33:20.807","1937-08-15T07:46:23.262","1942-10-17T07:13:32.650","1944-03-09T01:03:18.445","1947-05-01T16:21:41.832","1939-07-03T01:26:43.972","1937-02-14T17:24:07.887","1927-03-05T11:39:10.475","1919-09-15T13:36:53.507","1915-12-07T08:28:34.036","1918-03-30T22:18:27.003","1922-08-24T04:08:32.181","1928-08-06T21:31:34.661","1937-06-07T18:28:05.368","1942-07-31T07:45:44.102","1943-12-19T12:40:55.925","1947-02-04T10:28:03.368","1939-04-22T01:55:14.901","1936-12-09T01:50:21.137","1927-01-14T23:12:02.308","1919-08-10T15:45:49.132","1915-11-08T07:37:55.620","1918-02-25T16:20:46.593","1922-07-13T21:45:11.708","1928-06-15T18:46:03.264","1937-03-31T13:22:15.189","1942-05-14T17:38:04.806","1943-09-30T09:56:56.517","1946-11-10T14:53:57.732","1939-02-09T11:00:50.113","1936-10-02T18:22:31.641","1926-11-26T16:40:37.325","1919-07-05T22:12:42.577","1915-10-10T10:15:51.691","1918-01-23T14:21:56.614",{"$f":" GO$33","v":"1922-06-02T20:18:17.439"},"1928-04-24T22:14:54.003","1937-01-22T16:26:25.325","1942-02-26T12:47:47.100","1943-07-12T16:48:27.104","1946-08-17T05:36:19.485","1938-11-30T04:40:54.843","1936-07-27T18:58:13.948","1926-10-08T16:03:09.056","1919-05-31T08:56:16.630","1915-09-11T16:21:19.820","1917-12-21T16:20:45.579","1922-04-22T23:46:20.649","1928-03-04T07:56:14.822","1936-11-16T03:38:09.109","1941-12-11T17:12:04.160","1943-04-24T09:12:35.430","1946-05-24T06:32:04.113","1938-09-20T06:52:55.095","1936-05-22T03:35:03.330","1926-08-20T21:17:51.560","1919-04-25T23:55:14.465","1915-08-14T01:53:17.889","1917-11-18T22:16:02.356","1922-03-13T08:07:53.052","1928-01-12T23:48:14.228","1936-09-09T22:55:00.610","1941-09-26T06:48:09.991","1943-02-04T11:06:30.100","1946-02-28T17:38:08.022","1938-07-11T17:34:17.645","1936-03-16T20:10:35.781","1926-07-03T08:22:59.424","1919-03-21T19:08:19.636","1915-07-16T14:50:44.090","1917-10-17T08:06:36.168","1922-01-31T21:21:26.804","1927-11-22T21:49:01.282","1936-07-05T02:14:34.620","1941-07-12T05:33:19.429","1942-11-17T22:27:20.574","1945-12-06T14:51:28.536","1938-05-02T12:42:30.030","1936-01-10T20:42:28.016","1926-05-16T01:16:47.764","1919-02-14T18:34:16.083","1915-06-18T07:12:36.924","1917-09-14T21:51:16.592","1921-12-22T15:25:34.498","1927-10-03T01:56:45.599","1936-04-29T13:34:26.659","1941-04-27T13:24:48.133","1942-08-31T19:12:17.161","1945-09-13T22:09:03.889","1938-02-21T16:15:00.548","1935-11-06T05:08:17.463","1926-03-28T23:57:32.215","1919-01-10T22:11:48.122","1915-05-21T02:57:55.198","1917-08-13T15:28:53.556","1921-11-12T14:18:49.164","1927-08-13T12:09:37.345","1936-02-23T08:52:12.968","1941-02-11T06:19:52.581",{"$f":" JA$33","v":"1942-06-15T01:18:31.018"},"1945-06-22T15:27:53.221","1937-12-14T04:09:18.256","1935-09-01T21:25:42.260","1926-02-09T04:23:28.935","1918-12-07T05:59:40.448","1915-04-23T02:05:38.024","1917-07-12T12:58:17.336","1921-10-03T17:59:44.266","1927-06-24T04:25:47.232","1935-12-19T12:05:30.501","1940-11-28T08:15:50.069","1942-03-29T16:43:14.145","1945-03-31T18:44:56.574","1937-10-06T00:22:52.962","1935-06-28T21:32:21.254","1925-12-23T14:32:54.600","1918-11-02T17:56:38.133","1915-03-26T04:34:44.818","1917-06-10T14:18:18.558","1921-08-25T02:26:53.699","1927-05-05T02:43:26.521","1935-10-14T23:11:56.930","1940-09-14T19:09:58.701","1942-01-11T17:23:39.378","1945-01-08T07:57:14.890","1937-07-29T04:53:15.224","1935-04-25T05:25:53.998","1925-11-06T06:24:06.401","1918-09-29T10:01:26.618","1915-02-26T10:24:15.299","1917-05-09T19:27:48.192","1921-07-16T15:38:51.788","1927-03-16T07:00:47.011","1935-08-10T18:09:10.635","1940-07-02T14:59:37.393","1941-10-27T03:17:00.388","1944-10-18T07:01:50.003","1937-05-21T17:37:56.345","1935-02-19T21:04:00.742","1925-09-20T03:55:22.042","1918-08-26T06:12:51.723","1915-01-29T19:33:09.486","1917-04-08T04:25:37.555","1921-06-07T09:34:13.286","1927-01-25T17:16:01.044","1935-06-06T20:54:50.703","1940-04-19T19:42:05.861","1941-08-11T22:20:31.677","1944-07-28T15:55:44.634","1937-03-14T14:34:28.371","1934-12-17T20:24:22.436","1925-08-04T07:04:59.738","1918-07-23T06:29:39.631","1915-01-02T08:00:27.698","1917-03-07T17:10:38.304","1921-04-29T08:11:33.369","1926-12-07T09:27:21.498","1935-04-03T07:26:36.924","1940-02-06T09:14:44.622","1941-05-28T02:31:28.570","1944-05-08T10:36:02.392","1937-01-05T19:40:24.083","1934-10-15T03:24:40.722",{"$f":" LM$33","v":"1925-06-18T15:51:18.209"},"1918-06-19T10:50:36.898","1914-12-05T23:45:10.550","1917-02-04T09:41:42.439","1921-03-21T11:29:27.638","1926-10-19T07:33:01.786","1935-01-29T01:42:09.787","1939-11-25T07:34:54.989","1941-03-13T15:47:07.215","1944-02-17T14:59:47.763","1936-10-30T08:53:17","1934-08-12T18:02:37.933","1925-05-03T06:12:36.684","1918-05-16T19:14:30.444","1914-11-08T18:46:18.955","1917-01-04T05:57:42.297","1921-02-10T19:26:32.115","1926-08-31T11:31:15.851","1934-11-26T03:39:10.477","1939-09-13T14:39:59.066","1940-12-28T14:04:44.577","1943-11-29T05:04:06.109","1936-08-24T06:10:41.371","1934-06-10T16:15:57.089","1925-03-18T02:07:14.893","1918-04-13T07:40:07.556","1914-10-12T17:02:54.120","1916-12-04T05:57:30.555","1921-01-03T08:01:23.242","1926-07-13T21:20:18.166","1934-09-23T13:15:20.871","1939-07-03T06:27:19.745","1940-10-14T21:21:38.436","1943-09-10T04:46:03.664","1936-06-18T11:30:12.170","1934-04-08T22:02:21.892","1925-01-31T03:33:33.065","1918-03-11T00:06:15.880","1914-09-15T18:33:57.545","1916-11-03T09:40:00.224","1920-11-26T01:12:37.874","1926-05-26T12:58:23.731","1934-07-22T06:28:23.538","1939-04-22T06:54:20.701","1940-08-01T13:35:07.378","1943-06-22T14:02:47.529","1936-04-13T00:49:25.097","1934-02-05T11:19:36.726","1924-12-16T10:29:51.929","1918-02-05T20:31:43.427","1914-08-19T23:18:31.022","1916-10-03T17:04:04.650","1920-10-18T22:58:53.285","1926-04-08T10:23:48.071","1934-05-20T07:16:01.728","1939-02-09T15:58:26.389","1940-05-19T14:42:30.797","1943-04-04T08:51:25.667","1936-02-06T22:05:56.569","1933-12-05T08:05:26.649","1924-10-31T22:54:32.708","1918-01-03T20:55:18.564","1914-07-24T07:15:36.635","1916-09-03T04:08:37.512",{"$f":" NY$33","v":"1920-09-11T01:18:47.159"},"1926-02-19T13:34:47.228","1934-03-18T15:35:59.376","1938-11-30T09:37:02.042","1940-03-07T00:41:08.887","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00",{"$f":" QK$33","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,{"$f":" InpC!E$46","v":"Offtake amount"},{"$f":" InpC!F$46","v":1},{"$f":" InpC!G$46","v":"%"}]
[null,null,null,null,"Power sales per month",null,"MWh",null,null,{"$f":"J57*$F58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18266.403785849998,15245.062896369282,14327.621038725556,10487.855337836952,7605.6658770622662,6149.5099999769354,7041.849398541608,8739.9864908267227,11037.697410790312,14447.058423664872,16432.906238883286,16967.738508521572,18175.280779038516,15169.012022511806,14256.146876388493,10435.536067739136,7567.7245750059556,6118.832815338691,7006.7207274451175,8696.3865650902262,10982.6352218593,14374.98844105749,16350.929740132158,16883.093968205143,18084.612344592097,15093.340532816515,14185.029267024731,10383.477795332019,7529.9725453190849,6088.3086656019814,6971.7672977466145,8653.0041400931423,10927.847713827488,14303.277983707134,16269.362185864118,16798.871682050736,17994.396214850352,15018.046534703688,14114.266431949254,10331.679218613603,{"$f":"BV57*$F58","v":7492.4088438055487},6057.9367873433921,6936.9882352442964,8609.8381308205171,10873.333516433397,14231.925258101364,16188.201536036075,16715.069543619164,17904.630133465213,14943.128145034829,14043.856601350086,10280.139042076984,7455.0325309794061,6027.716420947886,6902.3826700973641,8566.8874576700455,10819.091266251176,14160.928479674774,16107.445760781797,16631.685456979318,17815.311855344546,14868.58349006559,13973.798014244083,10228.855976677987,7417.8426720414072,5997.646810589812,6867.9497368042767,8524.1510464250878,10765.119606656504,14090.285872764378,16027.092840361172,16548.717336655773,17726.439146595989,14794.410705398914,13904.088918432857,10177.828739802899,7380.8383368555942,5967.7272042139994,6833.6885741810902,8481.6278282277963,10711.417187792658,14019.995670565173,15947.140765109671,16466.163107576609,17638.009784471084,14720.607935938384,13834.727570458967,10127.056055236402,7344.0185999260502,5937.9568535169465,6799.5983253399318,8439.3167395523742,10657.982666536755,13950.05611508597,15867.587535388093,16384.020705021539,17550.021557309665,14647.173335841844,13765.712235562309,10076.536653129651,7307.382540373751,5908.335013928111,6765.6781376675617,8397.2167221784966,{"$f":"EH57*$F58","v":10604.814706466152},13880.465457105423,15788.431161532546,16302.288074570231,17462.47226448459,14574.105068475235,13697.041187636729,10026.269269968516,7270.9292419135218,5878.8609445912789,6731.927162804046,8355.326723164826,10551.911977825035,13811.221956128278,15709.669663804705,16220.963172050959,17375.35971634664,14501.401306366635,13628.712709186846,9976.2526485419748,7234.657792831139,5849.5339083460394,6698.3445566215514,8313.6456948226751,10499.273157491149,13742.323880341835,15631.30107234227,16140.043963489463,17288.681734169808,14429.060231160591,13560.725091285118,9926.4855379106848,7198.5672859605074,5820.3531717093538,6664.9294792032179,8272.1725946898241,10446.89692894271,13673.769506572646,15553.323427109724,16059.528425058077,17202.436150096779,14357.080033572603,13493.076633529075,9876.9666933756762,7162.6568186609902,5791.3180048572012,6631.681094822161,8230.9063855044315,10394.781982225479,13605.557120243413,15475.734777849286,15979.414543025121,17116.620807084721,14285.4589133439,13425.765643998802,9827.6948764472363,7126.9254927948205,5762.4276816063311,6598.5985719205692,8189.8460351790945,10342.927013920002,13537.685015330102,15398.533184032161,15899.700313704536,{"$f":"GT57*$F58","v":17031.233558851331},14214.195079196412,13358.790439214636,9778.6688548139336,7091.3724147046487,5733.681479396103,6565.6810830889026,8148.9905167750394,10291.330727109007,13470.151494319289,15321.716714809989,15820.38374340575,16946.272269821166,14143.286748787948,13292.149344095038,9729.8874023117842,7055.9966951911838,5705.0786792704057,6532.9278050452049,8108.3388084764374,10239.991831344963,13402.95486816568,15245.283448966555,15741.462848383846,16861.734815072217,14072.732148667641,13225.840691914711,9681.3492988935996,7020.7974494909522,5676.6185658596896,6500.3379186145094,8067.889893564844,10188.909042617821,13336.093456249884,15169.231474869748,15662.935654789932,16777.619080282784,14002.529514231592,13159.862824262922,9633.0533305984682,6985.7737972541827,5648.3004273630613,6467.9106087083455,8027.6427603937746,10138.081083322882,13269.565586336383,15093.558890423745,15584.800198621766,16693.922961678556,13932.67708967872,13094.214091001999,9584.9982895213871,6950.9248625227701,5620.1235555304856,6435.6450643043618,7987.5964023633951,10087.506682228854,13203.369594531692,15018.263803021417,15507.054525674641,16610.644365980046,13863.17312796686,13028.892850226086,9537.1829737830594,{"$f":"JF57*$F58","v":6916.2497737083804},5592.0872456450797,6403.5404784260372,7947.7498178953674,10037.184574446052,13137.503825242771,14943.344329497046,15429.696691492536,16527.7812103502,13794.015890769069,12963.897468220079,9489.6061874998377,6881.7476635706525,5564.1907965054797,6371.5960481225056,7908.1020104077706,9987.1135013947751,13071.966631135581,14868.798596079174,15352.724761319438,16445.331422342329,13725.203648430159,12899.226319418738,9442.2667407537992,6847.4176691955008,5536.4335104083048,6339.81097444846,7868.6519882901948,9937.2922107738123,13006.756373093915,14794.624738343768,15276.136810050981,16363.292939848247,13656.734679923407,12834.877786366062,9395.1634495629987,6813.2589319735334,5508.8146931307019,6308.1844624441801,7829.398764878938,9887.7194565291265,12941.871420178393,14720.820901167568,15199.930922186299,16281.663711046722,13588.607272807543,12770.850259674809,9348.2951358518585,6779.2705975785821,5481.3336539129969,6276.7157211156473,7790.3413584323225,9838.3939988227048,12877.310149585663,14647.385238681727,15124.105191780105,16200.44169435215,13520.819723183908,12707.142137986275,9301.660627421692,6745.4518159463369,5453.989705441405,6245.4039634147648,7751.4787921061497,{"$f":"LR57*$F58","v":9789.3146040015235},12813.070946607824,14574.315914225599,15048.657722395033,16119.624858363497,13453.370335653835,12643.751827930213,9255.2587579213978,6711.8017412530799,5426.7821638308496,6214.2484062196709,7712.8100939292626,9740.4800445667206,12749.152204592043,14501.611100300837,14973.586627054206,16039.211181813484,13386.257423276253,12580.677744084996,9209.0883668182796,6678.3195318945345,5399.7103486078513,6183.2482703151481,7674.3342967792369,9691.8890991428725,12685.552324900364,14429.268978525677,14898.890028194042,15959.198653518044,13319.4793075255,12517.918308937977,9163.1482993690333,6645.0043504648147,5372.7735826935113,6152.4027803731442,7636.0504383581965,9643.5405524474627,12622.269716869721,14357.287739589443,14824.566057617281,15879.585272326012,13253.03431824932,12455.471952845997,9117.4374065908432,6611.8553637354826,5345.9711923865789,6121.7111649333674,7597.9575611687396,9595.4331952604789,12559.30279777217,14285.665583207321,14750.612856446282,15800.369047069087,13186.920793627125,12393.337113996178,9071.9545452326747,6578.8717426347048,5319.3025073466015,6091.1726563840084,7560.0547124900013,9547.5658243941743,12496.649992775298,14214.400718075318,14677.028575076522,{"$f":"OD57*$F58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP57*$F58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$137","v":"PPA period flag"},{"$f":" Time!F$137","v":0},{"$f":" Time!G$137","v":"Flag"},{"$f":" Time!H$137","v":0},{"$f":" Time!I$137","v":0},{"$f":" Time!J$137","v":0},{"$f":" Time!K$137","v":0},{"$f":" Time!L$137","v":0},{"$f":" Time!M$137","v":0},{"$f":" Time!N$137","v":0},{"$f":" Time!O$137","v":0},{"$f":" Time!P$137","v":0},{"$f":" Time!Q$137","v":0},{"$f":" Time!R$137","v":0},{"$f":" Time!S$137","v":0},{"$f":" Time!T$137","v":0},{"$f":" Time!U$137","v":0},{"$f":" Time!V$137","v":0},{"$f":" Time!W$137","v":0},{"$f":" Time!X$137","v":0},{"$f":" Time!Y$137","v":0},{"$f":" Time!Z$137","v":0},{"$f":" Time!AA$137","v":0},{"$f":" Time!AB$137","v":0},{"$f":" Time!AC$137","v":0},{"$f":" Time!AD$137","v":0},{"$f":" Time!AE$137","v":0},{"$f":" Time!AF$137","v":0},{"$f":" Time!AG$137","v":0},{"$f":" Time!AH$137","v":1},{"$f":" Time!AI$137","v":1},{"$f":" Time!AJ$137","v":1},{"$f":" Time!AK$137","v":1},{"$f":" Time!AL$137","v":1},{"$f":" Time!AM$137","v":1},{"$f":" Time!AN$137","v":1},{"$f":" Time!AO$137","v":1},{"$f":" Time!AP$137","v":1},{"$f":" Time!AQ$137","v":1},{"$f":" Time!AR$137","v":1},{"$f":" Time!AS$137","v":1},{"$f":" Time!AT$137","v":1},{"$f":" Time!AU$137","v":1},{"$f":" Time!AV$137","v":1},{"$f":" Time!AW$137","v":1},{"$f":" Time!AX$137","v":1},{"$f":" Time!AY$137","v":1},{"$f":" Time!AZ$137","v":1},{"$f":" Time!BA$137","v":1},{"$f":" Time!BB$137","v":1},{"$f":" Time!BC$137","v":1},{"$f":" Time!BD$137","v":1},{"$f":" Time!BE$137","v":1},{"$f":" Time!BF$137","v":1},{"$f":" Time!BG$137","v":1},{"$f":" Time!BH$137","v":1},{"$f":" Time!BI$137","v":1},{"$f":" Time!BJ$137","v":1},{"$f":" Time!BK$137","v":1},{"$f":" Time!BL$137","v":1},{"$f":" Time!BM$137","v":1},{"$f":" Time!BN$137","v":1},{"$f":" Time!BO$137","v":1},{"$f":" Time!BP$137","v":1},{"$f":" Time!BQ$137","v":1},{"$f":" Time!BR$137","v":1},{"$f":" Time!BS$137","v":1},{"$f":" Time!BT$137","v":1},{"$f":" Time!BU$137","v":1},{"$f":" Time!BV$137","v":1},{"$f":" Time!BW$137","v":1},{"$f":" Time!BX$137","v":1},{"$f":" Time!BY$137","v":1},{"$f":" Time!BZ$137","v":1},{"$f":" Time!CA$137","v":1},{"$f":" Time!CB$137","v":1},{"$f":" Time!CC$137","v":1},{"$f":" Time!CD$137","v":1},{"$f":" Time!CE$137","v":1},{"$f":" Time!CF$137","v":1},{"$f":" Time!CG$137","v":1},{"$f":" Time!CH$137","v":1},{"$f":" Time!CI$137","v":1},{"$f":" Time!CJ$137","v":1},{"$f":" Time!CK$137","v":1},{"$f":" Time!CL$137","v":1},{"$f":" Time!CM$137","v":1},{"$f":" Time!CN$137","v":1},{"$f":" Time!CO$137","v":1},{"$f":" Time!CP$137","v":1},{"$f":" Time!CQ$137","v":1},{"$f":" Time!CR$137","v":1},{"$f":" Time!CS$137","v":1},{"$f":" Time!CT$137","v":1},{"$f":" Time!CU$137","v":1},{"$f":" Time!CV$137","v":1},{"$f":" Time!CW$137","v":1},{"$f":" Time!CX$137","v":1},{"$f":" Time!CY$137","v":1},{"$f":" Time!CZ$137","v":1},{"$f":" Time!DA$137","v":1},{"$f":" Time!DB$137","v":1},{"$f":" Time!DC$137","v":1},{"$f":" Time!DD$137","v":1},{"$f":" Time!DE$137","v":1},{"$f":" Time!DF$137","v":1},{"$f":" Time!DG$137","v":1},{"$f":" Time!DH$137","v":1},{"$f":" Time!DI$137","v":1},{"$f":" Time!DJ$137","v":1},{"$f":" Time!DK$137","v":1},{"$f":" Time!DL$137","v":1},{"$f":" Time!DM$137","v":1},{"$f":" Time!DN$137","v":1},{"$f":" Time!DO$137","v":1},{"$f":" Time!DP$137","v":1},{"$f":" Time!DQ$137","v":1},{"$f":" Time!DR$137","v":1},{"$f":" Time!DS$137","v":1},{"$f":" Time!DT$137","v":1},{"$f":" Time!DU$137","v":1},{"$f":" Time!DV$137","v":1},{"$f":" Time!DW$137","v":1},{"$f":" Time!DX$137","v":1},{"$f":" Time!DY$137","v":1},{"$f":" Time!DZ$137","v":1},{"$f":" Time!EA$137","v":1},{"$f":" Time!EB$137","v":1},{"$f":" Time!EC$137","v":1},{"$f":" Time!ED$137","v":1},{"$f":" Time!EE$137","v":1},{"$f":" Time!EF$137","v":1},{"$f":" Time!EG$137","v":1},{"$f":" Time!EH$137","v":1},{"$f":" Time!EI$137","v":1},{"$f":" Time!EJ$137","v":1},{"$f":" Time!EK$137","v":1},{"$f":" Time!EL$137","v":1},{"$f":" Time!EM$137","v":1},{"$f":" Time!EN$137","v":1},{"$f":" Time!EO$137","v":1},{"$f":" Time!EP$137","v":1},{"$f":" Time!EQ$137","v":1},{"$f":" Time!ER$137","v":1},{"$f":" Time!ES$137","v":1},{"$f":" Time!ET$137","v":1},{"$f":" Time!EU$137","v":1},{"$f":" Time!EV$137","v":1},{"$f":" Time!EW$137","v":1},{"$f":" Time!EX$137","v":1},{"$f":" Time!EY$137","v":1},{"$f":" Time!EZ$137","v":1},{"$f":" Time!FA$137","v":1},{"$f":" Time!FB$137","v":1},{"$f":" Time!FC$137","v":1},{"$f":" Time!FD$137","v":1},{"$f":" Time!FE$137","v":1},{"$f":" Time!FF$137","v":1},{"$f":" Time!FG$137","v":1},{"$f":" Time!FH$137","v":1},{"$f":" Time!FI$137","v":1},{"$f":" Time!FJ$137","v":1},{"$f":" Time!FK$137","v":1},{"$f":" Time!FL$137","v":1},{"$f":" Time!FM$137","v":1},{"$f":" Time!FN$137","v":1},{"$f":" Time!FO$137","v":1},{"$f":" Time!FP$137","v":1},{"$f":" Time!FQ$137","v":1},{"$f":" Time!FR$137","v":1},{"$f":" Time!FS$137","v":1},{"$f":" Time!FT$137","v":1},{"$f":" Time!FU$137","v":1},{"$f":" Time!FV$137","v":1},{"$f":" Time!FW$137","v":1},{"$f":" Time!FX$137","v":1},{"$f":" Time!FY$137","v":1},{"$f":" Time!FZ$137","v":1},{"$f":" Time!GA$137","v":1},{"$f":" Time!GB$137","v":1},{"$f":" Time!GC$137","v":1},{"$f":" Time!GD$137","v":1},{"$f":" Time!GE$137","v":1},{"$f":" Time!GF$137","v":1},{"$f":" Time!GG$137","v":1},{"$f":" Time!GH$137","v":1},{"$f":" Time!GI$137","v":1},{"$f":" Time!GJ$137","v":1},{"$f":" Time!GK$137","v":1},{"$f":" Time!GL$137","v":1},{"$f":" Time!GM$137","v":1},{"$f":" Time!GN$137","v":1},{"$f":" Time!GO$137","v":1},{"$f":" Time!GP$137","v":1},{"$f":" Time!GQ$137","v":1},{"$f":" Time!GR$137","v":1},{"$f":" Time!GS$137","v":1},{"$f":" Time!GT$137","v":1},{"$f":" Time!GU$137","v":1},{"$f":" Time!GV$137","v":1},{"$f":" Time!GW$137","v":1},{"$f":" Time!GX$137","v":1},{"$f":" Time!GY$137","v":1},{"$f":" Time!GZ$137","v":1},{"$f":" Time!HA$137","v":1},{"$f":" Time!HB$137","v":1},{"$f":" Time!HC$137","v":1},{"$f":" Time!HD$137","v":1},{"$f":" Time!HE$137","v":1},{"$f":" Time!HF$137","v":1},{"$f":" Time!HG$137","v":1},{"$f":" Time!HH$137","v":1},{"$f":" Time!HI$137","v":1},{"$f":" Time!HJ$137","v":1},{"$f":" Time!HK$137","v":1},{"$f":" Time!HL$137","v":1},{"$f":" Time!HM$137","v":1},{"$f":" Time!HN$137","v":1},{"$f":" Time!HO$137","v":1},{"$f":" Time!HP$137","v":1},{"$f":" Time!HQ$137","v":1},{"$f":" Time!HR$137","v":1},{"$f":" Time!HS$137","v":1},{"$f":" Time!HT$137","v":1},{"$f":" Time!HU$137","v":1},{"$f":" Time!HV$137","v":1},{"$f":" Time!HW$137","v":1},{"$f":" Time!HX$137","v":1},{"$f":" Time!HY$137","v":1},{"$f":" Time!HZ$137","v":1},{"$f":" Time!IA$137","v":1},{"$f":" Time!IB$137","v":1},{"$f":" Time!IC$137","v":1},{"$f":" Time!ID$137","v":1},{"$f":" Time!IE$137","v":1},{"$f":" Time!IF$137","v":1},{"$f":" Time!IG$137","v":1},{"$f":" Time!IH$137","v":1},{"$f":" Time!II$137","v":1},{"$f":" Time!IJ$137","v":1},{"$f":" Time!IK$137","v":1},{"$f":" Time!IL$137","v":1},{"$f":" Time!IM$137","v":1},{"$f":" Time!IN$137","v":1},{"$f":" Time!IO$137","v":1},{"$f":" Time!IP$137","v":1},{"$f":" Time!IQ$137","v":1},{"$f":" Time!IR$137","v":1},{"$f":" Time!IS$137","v":1},{"$f":" Time!IT$137","v":1},{"$f":" Time!IU$137","v":1},{"$f":" Time!IV$137","v":1},{"$f":" Time!IW$137","v":1},{"$f":" Time!IX$137","v":1},{"$f":" Time!IY$137","v":1},{"$f":" Time!IZ$137","v":1},{"$f":" Time!JA$137","v":1},{"$f":" Time!JB$137","v":1},{"$f":" Time!JC$137","v":1},{"$f":" Time!JD$137","v":1},{"$f":" Time!JE$137","v":1},{"$f":" Time!JF$137","v":1},{"$f":" Time!JG$137","v":1},{"$f":" Time!JH$137","v":1},{"$f":" Time!JI$137","v":1},{"$f":" Time!JJ$137","v":1},{"$f":" Time!JK$137","v":1},{"$f":" Time!JL$137","v":1},{"$f":" Time!JM$137","v":1},{"$f":" Time!JN$137","v":1},{"$f":" Time!JO$137","v":1},{"$f":" Time!JP$137","v":1},{"$f":" Time!JQ$137","v":1},{"$f":" Time!JR$137","v":1},{"$f":" Time!JS$137","v":1},{"$f":" Time!JT$137","v":1},{"$f":" Time!JU$137","v":1},{"$f":" Time!JV$137","v":1},{"$f":" Time!JW$137","v":1},{"$f":" Time!JX$137","v":1},{"$f":" Time!JY$137","v":1},{"$f":" Time!JZ$137","v":1},{"$f":" Time!KA$137","v":1},{"$f":" Time!KB$137","v":1},{"$f":" Time!KC$137","v":1},{"$f":" Time!KD$137","v":1},{"$f":" Time!KE$137","v":1},{"$f":" Time!KF$137","v":1},{"$f":" Time!KG$137","v":1},{"$f":" Time!KH$137","v":1},{"$f":" Time!KI$137","v":1},{"$f":" Time!KJ$137","v":1},{"$f":" Time!KK$137","v":1},{"$f":" Time!KL$137","v":1},{"$f":" Time!KM$137","v":1},{"$f":" Time!KN$137","v":1},{"$f":" Time!KO$137","v":1},{"$f":" Time!KP$137","v":1},{"$f":" Time!KQ$137","v":1},{"$f":" Time!KR$137","v":1},{"$f":" Time!KS$137","v":1},{"$f":" Time!KT$137","v":1},{"$f":" Time!KU$137","v":1},{"$f":" Time!KV$137","v":1},{"$f":" Time!KW$137","v":1},{"$f":" Time!KX$137","v":1},{"$f":" Time!KY$137","v":1},{"$f":" Time!KZ$137","v":1},{"$f":" Time!LA$137","v":1},{"$f":" Time!LB$137","v":1},{"$f":" Time!LC$137","v":1},{"$f":" Time!LD$137","v":1},{"$f":" Time!LE$137","v":1},{"$f":" Time!LF$137","v":1},{"$f":" Time!LG$137","v":1},{"$f":" Time!LH$137","v":1},{"$f":" Time!LI$137","v":1},{"$f":" Time!LJ$137","v":1},{"$f":" Time!LK$137","v":1},{"$f":" Time!LL$137","v":1},{"$f":" Time!LM$137","v":1},{"$f":" Time!LN$137","v":1},{"$f":" Time!LO$137","v":1},{"$f":" Time!LP$137","v":1},{"$f":" Time!LQ$137","v":1},{"$f":" Time!LR$137","v":1},{"$f":" Time!LS$137","v":1},{"$f":" Time!LT$137","v":1},{"$f":" Time!LU$137","v":1},{"$f":" Time!LV$137","v":1},{"$f":" Time!LW$137","v":1},{"$f":" Time!LX$137","v":1},{"$f":" Time!LY$137","v":1},{"$f":" Time!LZ$137","v":1},{"$f":" Time!MA$137","v":1},{"$f":" Time!MB$137","v":1},{"$f":" Time!MC$137","v":1},{"$f":" Time!MD$137","v":1},{"$f":" Time!ME$137","v":1},{"$f":" Time!MF$137","v":1},{"$f":" Time!MG$137","v":1},{"$f":" Time!MH$137","v":1},{"$f":" Time!MI$137","v":1},{"$f":" Time!MJ$137","v":1},{"$f":" Time!MK$137","v":1},{"$f":" Time!ML$137","v":1},{"$f":" Time!MM$137","v":1},{"$f":" Time!MN$137","v":1},{"$f":" Time!MO$137","v":1},{"$f":" Time!MP$137","v":1},{"$f":" Time!MQ$137","v":1},{"$f":" Time!MR$137","v":1},{"$f":" Time!MS$137","v":1},{"$f":" Time!MT$137","v":1},{"$f":" Time!MU$137","v":1},{"$f":" Time!MV$137","v":1},{"$f":" Time!MW$137","v":1},{"$f":" Time!MX$137","v":1},{"$f":" Time!MY$137","v":1},{"$f":" Time!MZ$137","v":1},{"$f":" Time!NA$137","v":1},{"$f":" Time!NB$137","v":1},{"$f":" Time!NC$137","v":1},{"$f":" Time!ND$137","v":1},{"$f":" Time!NE$137","v":1},{"$f":" Time!NF$137","v":1},{"$f":" Time!NG$137","v":1},{"$f":" Time!NH$137","v":1},{"$f":" Time!NI$137","v":1},{"$f":" Time!NJ$137","v":1},{"$f":" Time!NK$137","v":1},{"$f":" Time!NL$137","v":1},{"$f":" Time!NM$137","v":1},{"$f":" Time!NN$137","v":1},{"$f":" Time!NO$137","v":1},{"$f":" Time!NP$137","v":1},{"$f":" Time!NQ$137","v":1},{"$f":" Time!NR$137","v":1},{"$f":" Time!NS$137","v":1},{"$f":" Time!NT$137","v":1},{"$f":" Time!NU$137","v":1},{"$f":" Time!NV$137","v":1},{"$f":" Time!NW$137","v":1},{"$f":" Time!NX$137","v":1},{"$f":" Time!NY$137","v":1},{"$f":" Time!NZ$137","v":1},{"$f":" Time!OA$137","v":1},{"$f":" Time!OB$137","v":1},{"$f":" Time!OC$137","v":1},{"$f":" Time!OD$137","v":0},{"$f":" Time!OE$137","v":0},{"$f":" Time!OF$137","v":0},{"$f":" Time!OG$137","v":0},{"$f":" Time!OH$137","v":0},{"$f":" Time!OI$137","v":0},{"$f":" Time!OJ$137","v":0},{"$f":" Time!OK$137","v":0},{"$f":" Time!OL$137","v":0},{"$f":" Time!OM$137","v":0},{"$f":" Time!ON$137","v":0},{"$f":" Time!OO$137","v":0},{"$f":" Time!OP$137","v":0},{"$f":" Time!OQ$137","v":0},{"$f":" Time!OR$137","v":0},{"$f":" Time!OS$137","v":0},{"$f":" Time!OT$137","v":0},{"$f":" Time!OU$137","v":0},{"$f":" Time!OV$137","v":0},{"$f":" Time!OW$137","v":0},{"$f":" Time!OX$137","v":0},{"$f":" Time!OY$137","v":0},{"$f":" Time!OZ$137","v":0},{"$f":" Time!PA$137","v":0},{"$f":" Time!PB$137","v":0},{"$f":" Time!PC$137","v":0},{"$f":" Time!PD$137","v":0},{"$f":" Time!PE$137","v":0},{"$f":" Time!PF$137","v":0},{"$f":" Time!PG$137","v":0},{"$f":" Time!PH$137","v":0},{"$f":" Time!PI$137","v":0},{"$f":" Time!PJ$137","v":0},{"$f":" Time!PK$137","v":0},{"$f":" Time!PL$137","v":0},{"$f":" Time!PM$137","v":0},{"$f":" Time!PN$137","v":0},{"$f":" Time!PO$137","v":0},{"$f":" Time!PP$137","v":0},{"$f":" Time!PQ$137","v":0},{"$f":" Time!PR$137","v":0},{"$f":" Time!PS$137","v":0},{"$f":" Time!PT$137","v":0},{"$f":" Time!PU$137","v":0},{"$f":" Time!PV$137","v":0},{"$f":" Time!PW$137","v":0},{"$f":" Time!PX$137","v":0},{"$f":" Time!PY$137","v":0},{"$f":" Time!PZ$137","v":0},{"$f":" Time!QA$137","v":0},{"$f":" Time!QB$137","v":0},{"$f":" Time!QC$137","v":0},{"$f":" Time!QD$137","v":0},{"$f":" Time!QE$137","v":0},{"$f":" Time!QF$137","v":0},{"$f":" Time!QG$137","v":0},{"$f":" Time!QH$137","v":0},{"$f":" Time!QI$137","v":0},{"$f":" Time!QJ$137","v":0},{"$f":" Time!QK$137","v":0},{"$f":" Time!QL$137","v":0},{"$f":" Time!QM$137","v":0},{"$f":" Time!QN$137","v":0},{"$f":" Time!QO$137","v":0},{"$f":" Time!QP$137","v":0},{"$f":" Time!QQ$137","v":0},{"$f":" Time!QR$137","v":0},{"$f":" Time!QS$137","v":0},{"$f":" Time!QT$137","v":0},{"$f":" Time!QU$137","v":0},{"$f":" Time!QV$137","v":0},{"$f":" Time!QW$137","v":0},{"$f":" Time!QX$137","v":0},{"$f":" Time!QY$137","v":0},{"$f":" Time!QZ$137","v":0},{"$f":" Time!RA$137","v":0},{"$f":" Time!RB$137","v":0},{"$f":" Time!RC$137","v":0},{"$f":" Time!RD$137","v":0},{"$f":" Time!RE$137","v":0},{"$f":" Time!RF$137","v":0},{"$f":" Time!RG$137","v":0},{"$f":" Time!RH$137","v":0},{"$f":" Time!RI$137","v":0},{"$f":" Time!RJ$137","v":0},{"$f":" Time!RK$137","v":0},{"$f":" Time!RL$137","v":0},{"$f":" Time!RM$137","v":0},{"$f":" Time!RN$137","v":0},{"$f":" Time!RO$137","v":0},{"$f":" Time!RP$137","v":0},{"$f":" Time!RQ$137","v":0},{"$f":" Time!RR$137","v":0},{"$f":" Time!RS$137","v":0},{"$f":" Time!RT$137","v":0},{"$f":" Time!RU$137","v":0},{"$f":" Time!RV$137","v":0},{"$f":" Time!RW$137","v":0},{"$f":" Time!RX$137","v":0},{"$f":" Time!RY$137","v":0},{"$f":" Time!RZ$137","v":0},{"$f":" Time!SA$137","v":0},{"$f":" Time!SB$137","v":0},{"$f":" Time!SC$137","v":0},{"$f":" Time!SD$137","v":0},{"$f":" Time!SE$137","v":0},{"$f":" Time!SF$137","v":0},{"$f":" Time!SG$137","v":0},{"$f":" Time!SH$137","v":0},{"$f":" Time!SI$137","v":0},{"$f":" Time!SJ$137","v":0},{"$f":" Time!SK$137","v":0},{"$f":" Time!SL$137","v":0},{"$f":" Time!SM$137","v":0},{"$f":" Time!SN$137","v":0},{"$f":" Time!SO$137","v":0}]
[null,null,null,null,"PPA revenues",null,"USD",null,null,{"$f":"J54*J59*J60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,808255.52323990071,675845.6152926248,636506.96480286564,466871.29864987987,339280.20695507171,274880.04132041376,315427.98538006918,392315.11860875646,496459.90647029283,651172.3033027827,742185.18669659155,767949.49889798055,824329.08138492645,689285.97354829276,649165.00599689526,476155.84140810475,346027.38031441777,280346.50607076875,321700.81608495733,400116.98285690061,506332.86983877892,664121.99010184314,756944.82199722587,783221.50208021712,840722.29001672578,702993.61655946251,662074.77421942505,485625.02334736008,352908.73287846788,285921.6809214399,328098.3928709671,408074.00066110014,516402.17414921243,677329.20380636794,771997.97815776465,798797.21544330858,857441.50593774312,717022.36538005911,675286.95778580615,495316.0238245462,{"$f":"BV54*BV59*BV60","v":359951.2832708559},291627.45598045213,334645.83488694869,416217.41408711148,526707.35505114531,690845.80060785625,787403.75919257419,814737.79474599217,874552.37470213603,731281.59448501084,688716.20617131435,505166.23910942674,367109.53671258764,297426.97201913979,341300.84574723255,424494.61679583415,537181.84121721692,704584.46347625845,803062.64396735479,830940.26406448847,891944.36033224559,745824.3930077164,702412.51837335341,515212.34295129211,374410.14439701155,303341.82145868964,348088.20300162438,432936.42598752101,547864.63064579479,718596.34340300516,819032.93273218139,847464.94749126548,909682.21565856494,760656.4002161962,716381.20541753294,525458.2309326902,381855.93728430173,309374.2979031307,355010.53858693078,441546.11514660699,558759.86580730486,732886.87378155568,835320.81829365646,864318.25281081197,927772.81889783766,775835.8518158251,730677.11330896523,535944.13203311141,389476.15019040543,315548.08698826149,362095.03204061993,450357.48895739333,569910.32524789649,747512.16428776644,851990.25265041343,881566.35205968271,946287.20015579846,791264.68875735207,745207.89067864267,546602.30747518945,397221.55664440891,321823.30612122384,369295.91763209697,459313.62606585049,{"$f":"EH54*EH59*EH60","v":581243.97715243592},762377.73574545386,868933.55148501543,899097.82275316969,965105.75678332092,807000.35479012469,760027.637672688,557472.43915853323,405120.99389364413,328223.31883332803,376640.00528025284,468447.87144134514,592803.01831525459,777538.93478663918,886213.79710334633,916977.93704445101,984298.55293715687,823048.95174097421,775142.10095156392,568558.74219936517,413177.52510671614,334750.60686060059,384130.14280550921,477763.76707462617,604591.93099133752,793001.64047681086,903837.69027461065,935213.62831409788,1003873.0310171589,839473.49207682954,790610.62524306367,579904.74534389691,421422.78307421535,341430.79864409531,391795.73913654318,487297.8904663499,616657.00262078899,808826.56486661744,921874.42863577383,953876.49633475998,1023906.0473464323,856167.87349227152,806333.28409230919,591437.15356734768,429803.50354269933,348220.74023646401,399587.27462613769,496988.65131010144,628920.29300627322,824911.47916143271,940207.49510427355,972845.97923485911,1044268.1889141074,873194.25153830939,822368.61518930434,603198.90366202826,438350.88912372995,355145.71155377512,407533.75826657069,506872.12968365982,641427.46011810529,841316.26977968949,958905.14628810808,992192.70309107774,{"$f":"GT54*GT59*GT60","v":1065035.2668627095},890559.22854179738,838722.83656214853,615194.5564874647,447068.25424115034,362208.39789550734,415638.27146964864,516952.15810821654,654183.3538665286,858047.29801498447,977974.63258452446,1011924.1699918869,1086215.3340521043,908330.98554326443,855460.16066732921,627471.21121869714,455989.82635315164,369436.52986583085,423932.63542022282,527268.31433998817,667238.05840129266,875170.25580079807,997490.82754030498,1032117.8526540201,1107891.5509160289,926394.7172361,872472.46462056541,639949.56083445321,465057.97222618898,376783.41383130237,432363.2686408739,537753.95615113364,680507.24051005987,892574.52906455868,1017327.6568035673,1052643.3001642989,1129923.8893906851,944817.67745671258,889823.08764358971,652676.06400108023,474306.45385415386,384276.4032834773,440961.55957542243,548448.12307406997,694040.30324077106,910324.91638536321,1037558.9757045845,1073576.9316764467,1152394.3789986891,963607.01008530112,907518.75779588625,665655.65568086854,483738.85752524232,391918.40378250112,449730.84238730476,559354.96199107962,707842.49431570957,928428.30083949259,1058192.6293516755,1094926.8646348845,1175311.7331326711,982836.48868627672,925628.95453623077,678939.29834075388,{"$f":"JF54*JF59*JF60","v":493392.21819186781},399739.42052479007,458705.54838194029,570517.29700875969,721968.00601793372,946955.76271625189,1079309.6327657821,1116776.9264264302,1198765.9334292733,1002381.8910914791,944036.68624193943,692441.17983124871,503204.17527645442,407688.92984940117,467827.70108163118,581863.01959591138,736325.58773548307,965787.61486589559,1100773.5703943255,1138985.9659514346,1222605.4660760947,1022315.9876076344,962810.48751028313,706211.56957311276,513211.2600875842,415796.5289076172,477131.26355534827,593434.37148773018,750968.69478248991,984993.97094629158,1122664.3555229155,1161636.6706156011,1246919.089036104,1042646.5080889936,981957.63826726412,720255.80731703958,523417.35307737644,424065.36158704769,486619.84345001372,605235.83971293841,765903.00532365951,1004582.2786154316,1144990.4767518933,1184737.8236936382,1271716.2304146423,1063453.2773484918,1001553.3169978014,734629.03570690542,533862.52697611123,432527.89424891723,496330.69628576044,617313.76100916613,781187.15674342844,1024629.4484962787,1167839.5943284384,1208380.1284818393,1297094.2525578262,1084601.8839419358,1021470.9358859177,749238.40388434252,544479.3061035875,441129.45904823608,506201.09008638799,629590.11217040662,{"$f":"LR54*LR59*LR60","v":796722.41363314295},1045005.9761462134,1191064.1032662254,1232410.8560153658,1322889.2137904989,1106171.0671327452,1041784.6510531233,764138.30460020399,555307.21823506034,449902.08083134878,516267.77372866479,642110.59979409678,812566.61595871951,1065787.7262691876,1214750.4717076821,1256919.4761028828,1349197.1524137375,1128169.1908135235,1062502.3395585783,779334.51559620025,566350.46211525658,458849.16136204923,526534.65077537776,654880.0789557806,828725.90763416013,1086982.757414503,1238907.8845273603,1281915.4924638602,1376028.2698696323,1150682.6273970834,1083705.3463737948,794886.70257056947,577652.3974248952,468005.83004247566,537042.03261650971,667948.68714634492,845263.73575302679,1108674.2887696787,1263631.1922708258,1307497.0482979259,1403487.9146136595,1173565.9403917147,1105256.7003654013,810694.39860864962,589140.01381680544,477312.93491847406,547722.04170940409,681232.00133602554,862073.26617237565,1130722.1933395122,1288760.6827089684,1333498.8871050673,1431398.6977171947,1196904.3276189291,1127236.6402825322,826816.45800596569,600856.08131695236,486805.12766221311,558614.44124344969,694779.47718850605,879217.08315929736,1153208.5586014031,1314389.9165006645,1360017.8174209299,{"$f":"OD54*OD59*OD60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP54*QP59*QP60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PPA revenues in 000s - Month",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J61/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,808.25552323990075,675.84561529262476,636.50696480286558,466.87129864987986,339.28020695507172,274.88004132041374,315.42798538006917,392.31511860875645,496.45990647029282,651.17230330278267,742.18518669659159,767.94949889798056,824.32908138492644,689.28597354829276,649.16500599689527,476.15584140810478,346.02738031441777,280.34650607076873,321.70081608495735,400.11698285690062,506.33286983877895,664.12199010184315,756.94482199722586,783.22150208021708,840.72229001672576,702.99361655946245,662.07477421942508,485.62502334736007,352.9087328784679,285.92168092143987,328.09839287096707,408.07400066110017,516.40217414921244,677.3292038063679,771.99797815776469,798.79721544330857,857.44150593774316,717.02236538005911,675.28695778580618,495.31602382454622,{"$f":"BV61/1000","v":359.95128327085592},291.62745598045211,334.64583488694871,416.21741408711148,526.70735505114533,690.84580060785629,787.40375919257417,814.73779474599212,874.55237470213604,731.28159448501083,688.7162061713143,505.16623910942673,367.10953671258761,297.42697201913978,341.30084574723253,424.49461679583413,537.18184121721697,704.58446347625841,803.0626439673548,830.94026406448847,891.94436033224554,745.82439300771637,702.41251837335335,515.21234295129216,374.41014439701155,303.34182145868965,348.08820300162438,432.93642598752103,547.86463064579482,718.59634340300511,819.03293273218139,847.46494749126543,909.68221565856493,760.65640021619618,716.3812054175329,525.45823093269018,381.85593728430172,309.3742979031307,355.01053858693081,441.54611514660701,558.75986580730489,732.88687378155566,835.32081829365643,864.31825281081194,927.77281889783762,775.83585181582509,730.6771133089652,535.94413203311137,389.47615019040541,315.5480869882615,362.09503204061991,450.35748895739334,569.91032524789648,747.5121642877665,851.99025265041348,881.56635205968269,946.28720015579847,791.26468875735202,745.20789067864268,546.60230747518949,397.22155664440891,321.82330612122382,369.29591763209697,459.31362606585049,{"$f":"EH61/1000","v":581.24397715243595},762.37773574545383,868.93355148501541,899.09782275316968,965.10575678332089,807.00035479012467,760.027637672688,557.47243915853323,405.12099389364414,328.22331883332805,376.64000528025286,468.44787144134511,592.80301831525458,777.53893478663917,886.21379710334634,916.97793704445098,984.29855293715684,823.04895174097419,775.14210095156386,568.55874219936516,413.17752510671613,334.75060686060061,384.13014280550919,477.76376707462617,604.59193099133756,793.00164047681085,903.83769027461062,935.21362831409783,1003.8730310171588,839.47349207682953,790.61062524306362,579.90474534389693,421.42278307421532,341.43079864409532,391.7957391365432,487.29789046634988,616.65700262078894,808.82656486661745,921.87442863577382,953.87649633475996,1023.9060473464324,856.1678734922715,806.33328409230921,591.43715356734765,429.80350354269933,348.220740236464,399.58727462613768,496.98865131010143,628.92029300627325,824.91147916143268,940.20749510427356,972.8459792348591,1044.2681889141074,873.19425153830935,822.36861518930436,603.19890366202821,438.35088912372993,355.14571155377513,407.53375826657071,506.87212968365981,641.42746011810527,841.31626977968949,958.90514628810809,992.19270309107776,{"$f":"GT61/1000","v":1065.0352668627095},890.55922854179732,838.72283656214847,615.19455648746475,447.06825424115033,362.20839789550735,415.63827146964866,516.95215810821651,654.18335386652859,858.04729801498445,977.97463258452444,1011.924169991887,1086.2153340521043,908.33098554326443,855.46016066732921,627.47121121869714,455.98982635315167,369.43652986583083,423.93263542022282,527.26831433998814,667.23805840129262,875.17025580079803,997.49082754030496,1032.11785265402,1107.891550916029,926.39471723609995,872.47246462056546,639.94956083445322,465.05797222618901,376.78341383130237,432.36326864087391,537.75395615113359,680.50724051005989,892.57452906455865,1017.3276568035673,1052.6433001642988,1129.9238893906852,944.81767745671254,889.8230876435897,652.67606400108025,474.30645385415386,384.27640328347729,440.96155957542243,548.44812307406994,694.0403032407711,910.32491638536317,1037.5589757045846,1073.5769316764467,1152.394378998689,963.60701008530111,907.51875779588624,665.65565568086856,483.73885752524234,391.91840378250112,449.73084238730473,559.35496199107956,707.84249431570959,928.42830083949264,1058.1926293516756,1094.9268646348846,1175.3117331326712,982.83648868627677,925.62895453623082,678.93929834075391,{"$f":"JF61/1000","v":493.39221819186781},399.73942052479009,458.70554838194028,570.51729700875967,721.9680060179337,946.95576271625191,1079.309632765782,1116.7769264264302,1198.7659334292732,1002.3818910914791,944.03668624193938,692.44117983124875,503.20417527645441,407.68892984940118,467.82770108163118,581.8630195959114,736.32558773548305,965.78761486589565,1100.7735703943256,1138.9859659514345,1222.6054660760947,1022.3159876076344,962.81048751028311,706.2115695731128,513.21126008758415,415.79652890761719,477.13126355534826,593.43437148773023,750.96869478248993,984.9939709462916,1122.6643555229155,1161.6366706156011,1246.919089036104,1042.6465080889936,981.95763826726409,720.25580731703963,523.41735307737645,424.06536158704768,486.61984345001372,605.2358397129384,765.9030053236595,1004.5822786154316,1144.9904767518933,1184.7378236936381,1271.7162304146423,1063.4532773484918,1001.5533169978014,734.62903570690537,533.86252697611121,432.52789424891722,496.33069628576044,617.31376100916611,781.18715674342843,1024.6294484962787,1167.8395943284384,1208.3801284818394,1297.0942525578262,1084.6018839419357,1021.4709358859177,749.23840388434257,544.47930610358753,441.12945904823607,506.20109008638798,629.59011217040666,{"$f":"LR61/1000","v":796.72241363314299},1045.0059761462135,1191.0641032662254,1232.4108560153659,1322.8892137904988,1106.1710671327451,1041.7846510531233,764.13830460020404,555.3072182350603,449.90208083134877,516.26777372866479,642.11059979409674,812.56661595871947,1065.7877262691877,1214.7504717076822,1256.9194761028828,1349.1971524137375,1128.1691908135235,1062.5023395585783,779.33451559620028,566.35046211525662,458.84916136204924,526.53465077537771,654.88007895578062,828.72590763416008,1086.9827574145031,1238.9078845273602,1281.9154924638601,1376.0282698696324,1150.6826273970835,1083.7053463737948,794.88670257056947,577.65239742489518,468.00583004247568,537.04203261650969,667.94868714634492,845.26373575302682,1108.6742887696787,1263.6311922708257,1307.4970482979259,1403.4879146136595,1173.5659403917148,1105.2567003654012,810.69439860864964,589.14001381680544,477.31293491847407,547.72204170940404,681.23200133602552,862.07326617237561,1130.7221933395122,1288.7606827089685,1333.4988871050673,1431.3986977171946,1196.9043276189291,1127.2366402825321,826.81645800596573,600.85608131695233,486.80512766221312,558.61444124344973,694.77947718850601,879.21708315929732,1153.2085586014032,1314.3899165006646,1360.01781742093,{"$f":"OD61/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP61/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["OPERATIONS AND MAINTENANCE"]
[]
[null,null,"Land lease"]
[null,null,null,null,{"$f":" InpC!E$58","v":"Land lease inflation start"},{"$f":" InpC!F$58","v":"2023-01-01"},{"$f":" InpC!G$58","v":"Date"}]
[null,null,null,null,{"$f":" InpC!E$140","v":"Model start date"},{"$f":" InpC!F$140","v":"2023-01-01"},{"$f":" InpC!G$140","v":"date"}]
[null,null,null,null,"Days between model start and PPA start",{"$f":"F68-F67","v":0},"days"]
[null,null,null,null,{"$f":" InpC!E$57","v":"Land lease inflated switch"},{"$f":" InpC!F$57","v":0},{"$f":" InpC!G$57","v":"1 = yes; 0 = no"}]
[null,null,null,null,{"$f":" InpC!E$59","v":"Land lease inflation if applied"},{"$f":" InpC!F$59","v":2.5000000000000001E-2},{"$f":" InpC!G$59","v":"% p.a."}]
[null,null,null,null,"Annual inflation rate applied",{"$f":"F71*F70","v":0},"% p.a."]
[null,null,null,null,"Daily inflation rate",{"$f":"(1+F72)^(1/days_year)-1","v":0},"% p.d."]
[null,null,null,null,"Inflation index at model start",{"$f":"(1+F73)^F69","v":1},"index"]
[]
[null,null,null,null,{"$f":" Time!E$201","v":"Days in a period"},{"$f":" Time!F$201","v":0},{"$f":" Time!G$201","v":"Days"},{"$f":" Time!H$201","v":0},{"$f":" Time!I$201","v":0},{"$f":" Time!J$201","v":31},{"$f":" Time!K$201","v":28},{"$f":" Time!L$201","v":31},{"$f":" Time!M$201","v":30},{"$f":" Time!N$201","v":31},{"$f":" Time!O$201","v":30},{"$f":" Time!P$201","v":31},{"$f":" Time!Q$201","v":31},{"$f":" Time!R$201","v":30},{"$f":" Time!S$201","v":31},{"$f":" Time!T$201","v":30},{"$f":" Time!U$201","v":31},{"$f":" Time!V$201","v":31},{"$f":" Time!W$201","v":29},{"$f":" Time!X$201","v":31},{"$f":" Time!Y$201","v":30},{"$f":" Time!Z$201","v":31},{"$f":" Time!AA$201","v":30},{"$f":" Time!AB$201","v":31},{"$f":" Time!AC$201","v":31},{"$f":" Time!AD$201","v":30},{"$f":" Time!AE$201","v":31},{"$f":" Time!AF$201","v":30},{"$f":" Time!AG$201","v":31},{"$f":" Time!AH$201","v":31},{"$f":" Time!AI$201","v":28},{"$f":" Time!AJ$201","v":31},{"$f":" Time!AK$201","v":30},{"$f":" Time!AL$201","v":31},{"$f":" Time!AM$201","v":30},{"$f":" Time!AN$201","v":31},{"$f":" Time!AO$201","v":31},{"$f":" Time!AP$201","v":30},{"$f":" Time!AQ$201","v":31},{"$f":" Time!AR$201","v":30},{"$f":" Time!AS$201","v":31},{"$f":" Time!AT$201","v":31},{"$f":" Time!AU$201","v":28},{"$f":" Time!AV$201","v":31},{"$f":" Time!AW$201","v":30},{"$f":" Time!AX$201","v":31},{"$f":" Time!AY$201","v":30},{"$f":" Time!AZ$201","v":31},{"$f":" Time!BA$201","v":31},{"$f":" Time!BB$201","v":30},{"$f":" Time!BC$201","v":31},{"$f":" Time!BD$201","v":30},{"$f":" Time!BE$201","v":31},{"$f":" Time!BF$201","v":31},{"$f":" Time!BG$201","v":28},{"$f":" Time!BH$201","v":31},{"$f":" Time!BI$201","v":30},{"$f":" Time!BJ$201","v":31},{"$f":" Time!BK$201","v":30},{"$f":" Time!BL$201","v":31},{"$f":" Time!BM$201","v":31},{"$f":" Time!BN$201","v":30},{"$f":" Time!BO$201","v":31},{"$f":" Time!BP$201","v":30},{"$f":" Time!BQ$201","v":31},{"$f":" Time!BR$201","v":31},{"$f":" Time!BS$201","v":29},{"$f":" Time!BT$201","v":31},{"$f":" Time!BU$201","v":30},{"$f":" Time!BV$201","v":31},{"$f":" Time!BW$201","v":30},{"$f":" Time!BX$201","v":31},{"$f":" Time!BY$201","v":31},{"$f":" Time!BZ$201","v":30},{"$f":" Time!CA$201","v":31},{"$f":" Time!CB$201","v":30},{"$f":" Time!CC$201","v":31},{"$f":" Time!CD$201","v":31},{"$f":" Time!CE$201","v":28},{"$f":" Time!CF$201","v":31},{"$f":" Time!CG$201","v":30},{"$f":" Time!CH$201","v":31},{"$f":" Time!CI$201","v":30},{"$f":" Time!CJ$201","v":31},{"$f":" Time!CK$201","v":31},{"$f":" Time!CL$201","v":30},{"$f":" Time!CM$201","v":31},{"$f":" Time!CN$201","v":30},{"$f":" Time!CO$201","v":31},{"$f":" Time!CP$201","v":31},{"$f":" Time!CQ$201","v":28},{"$f":" Time!CR$201","v":31},{"$f":" Time!CS$201","v":30},{"$f":" Time!CT$201","v":31},{"$f":" Time!CU$201","v":30},{"$f":" Time!CV$201","v":31},{"$f":" Time!CW$201","v":31},{"$f":" Time!CX$201","v":30},{"$f":" Time!CY$201","v":31},{"$f":" Time!CZ$201","v":30},{"$f":" Time!DA$201","v":31},{"$f":" Time!DB$201","v":31},{"$f":" Time!DC$201","v":28},{"$f":" Time!DD$201","v":31},{"$f":" Time!DE$201","v":30},{"$f":" Time!DF$201","v":31},{"$f":" Time!DG$201","v":30},{"$f":" Time!DH$201","v":31},{"$f":" Time!DI$201","v":31},{"$f":" Time!DJ$201","v":30},{"$f":" Time!DK$201","v":31},{"$f":" Time!DL$201","v":30},{"$f":" Time!DM$201","v":31},{"$f":" Time!DN$201","v":31},{"$f":" Time!DO$201","v":29},{"$f":" Time!DP$201","v":31},{"$f":" Time!DQ$201","v":30},{"$f":" Time!DR$201","v":31},{"$f":" Time!DS$201","v":30},{"$f":" Time!DT$201","v":31},{"$f":" Time!DU$201","v":31},{"$f":" Time!DV$201","v":30},{"$f":" Time!DW$201","v":31},{"$f":" Time!DX$201","v":30},{"$f":" Time!DY$201","v":31},{"$f":" Time!DZ$201","v":31},{"$f":" Time!EA$201","v":28},{"$f":" Time!EB$201","v":31},{"$f":" Time!EC$201","v":30},{"$f":" Time!ED$201","v":31},{"$f":" Time!EE$201","v":30},{"$f":" Time!EF$201","v":31},{"$f":" Time!EG$201","v":31},{"$f":" Time!EH$201","v":30},{"$f":" Time!EI$201","v":31},{"$f":" Time!EJ$201","v":30},{"$f":" Time!EK$201","v":31},{"$f":" Time!EL$201","v":31},{"$f":" Time!EM$201","v":28},{"$f":" Time!EN$201","v":31},{"$f":" Time!EO$201","v":30},{"$f":" Time!EP$201","v":31},{"$f":" Time!EQ$201","v":30},{"$f":" Time!ER$201","v":31},{"$f":" Time!ES$201","v":31},{"$f":" Time!ET$201","v":30},{"$f":" Time!EU$201","v":31},{"$f":" Time!EV$201","v":30},{"$f":" Time!EW$201","v":31},{"$f":" Time!EX$201","v":31},{"$f":" Time!EY$201","v":28},{"$f":" Time!EZ$201","v":31},{"$f":" Time!FA$201","v":30},{"$f":" Time!FB$201","v":31},{"$f":" Time!FC$201","v":30},{"$f":" Time!FD$201","v":31},{"$f":" Time!FE$201","v":31},{"$f":" Time!FF$201","v":30},{"$f":" Time!FG$201","v":31},{"$f":" Time!FH$201","v":30},{"$f":" Time!FI$201","v":31},{"$f":" Time!FJ$201","v":31},{"$f":" Time!FK$201","v":29},{"$f":" Time!FL$201","v":31},{"$f":" Time!FM$201","v":30},{"$f":" Time!FN$201","v":31},{"$f":" Time!FO$201","v":30},{"$f":" Time!FP$201","v":31},{"$f":" Time!FQ$201","v":31},{"$f":" Time!FR$201","v":30},{"$f":" Time!FS$201","v":31},{"$f":" Time!FT$201","v":30},{"$f":" Time!FU$201","v":31},{"$f":" Time!FV$201","v":31},{"$f":" Time!FW$201","v":28},{"$f":" Time!FX$201","v":31},{"$f":" Time!FY$201","v":30},{"$f":" Time!FZ$201","v":31},{"$f":" Time!GA$201","v":30},{"$f":" Time!GB$201","v":31},{"$f":" Time!GC$201","v":31},{"$f":" Time!GD$201","v":30},{"$f":" Time!GE$201","v":31},{"$f":" Time!GF$201","v":30},{"$f":" Time!GG$201","v":31},{"$f":" Time!GH$201","v":31},{"$f":" Time!GI$201","v":28},{"$f":" Time!GJ$201","v":31},{"$f":" Time!GK$201","v":30},{"$f":" Time!GL$201","v":31},{"$f":" Time!GM$201","v":30},{"$f":" Time!GN$201","v":31},{"$f":" Time!GO$201","v":31},{"$f":" Time!GP$201","v":30},{"$f":" Time!GQ$201","v":31},{"$f":" Time!GR$201","v":30},{"$f":" Time!GS$201","v":31},{"$f":" Time!GT$201","v":31},{"$f":" Time!GU$201","v":28},{"$f":" Time!GV$201","v":31},{"$f":" Time!GW$201","v":30},{"$f":" Time!GX$201","v":31},{"$f":" Time!GY$201","v":30},{"$f":" Time!GZ$201","v":31},{"$f":" Time!HA$201","v":31},{"$f":" Time!HB$201","v":30},{"$f":" Time!HC$201","v":31},{"$f":" Time!HD$201","v":30},{"$f":" Time!HE$201","v":31},{"$f":" Time!HF$201","v":31},{"$f":" Time!HG$201","v":29},{"$f":" Time!HH$201","v":31},{"$f":" Time!HI$201","v":30},{"$f":" Time!HJ$201","v":31},{"$f":" Time!HK$201","v":30},{"$f":" Time!HL$201","v":31},{"$f":" Time!HM$201","v":31},{"$f":" Time!HN$201","v":30},{"$f":" Time!HO$201","v":31},{"$f":" Time!HP$201","v":30},{"$f":" Time!HQ$201","v":31},{"$f":" Time!HR$201","v":31},{"$f":" Time!HS$201","v":28},{"$f":" Time!HT$201","v":31},{"$f":" Time!HU$201","v":30},{"$f":" Time!HV$201","v":31},{"$f":" Time!HW$201","v":30},{"$f":" Time!HX$201","v":31},{"$f":" Time!HY$201","v":31},{"$f":" Time!HZ$201","v":30},{"$f":" Time!IA$201","v":31},{"$f":" Time!IB$201","v":30},{"$f":" Time!IC$201","v":31},{"$f":" Time!ID$201","v":31},{"$f":" Time!IE$201","v":28},{"$f":" Time!IF$201","v":31},{"$f":" Time!IG$201","v":30},{"$f":" Time!IH$201","v":31},{"$f":" Time!II$201","v":30},{"$f":" Time!IJ$201","v":31},{"$f":" Time!IK$201","v":31},{"$f":" Time!IL$201","v":30},{"$f":" Time!IM$201","v":31},{"$f":" Time!IN$201","v":30},{"$f":" Time!IO$201","v":31},{"$f":" Time!IP$201","v":31},{"$f":" Time!IQ$201","v":28},{"$f":" Time!IR$201","v":31},{"$f":" Time!IS$201","v":30},{"$f":" Time!IT$201","v":31},{"$f":" Time!IU$201","v":30},{"$f":" Time!IV$201","v":31},{"$f":" Time!IW$201","v":31},{"$f":" Time!IX$201","v":30},{"$f":" Time!IY$201","v":31},{"$f":" Time!IZ$201","v":30},{"$f":" Time!JA$201","v":31},{"$f":" Time!JB$201","v":31},{"$f":" Time!JC$201","v":29},{"$f":" Time!JD$201","v":31},{"$f":" Time!JE$201","v":30},{"$f":" Time!JF$201","v":31},{"$f":" Time!JG$201","v":30},{"$f":" Time!JH$201","v":31},{"$f":" Time!JI$201","v":31},{"$f":" Time!JJ$201","v":30},{"$f":" Time!JK$201","v":31},{"$f":" Time!JL$201","v":30},{"$f":" Time!JM$201","v":31},{"$f":" Time!JN$201","v":31},{"$f":" Time!JO$201","v":28},{"$f":" Time!JP$201","v":31},{"$f":" Time!JQ$201","v":30},{"$f":" Time!JR$201","v":31},{"$f":" Time!JS$201","v":30},{"$f":" Time!JT$201","v":31},{"$f":" Time!JU$201","v":31},{"$f":" Time!JV$201","v":30},{"$f":" Time!JW$201","v":31},{"$f":" Time!JX$201","v":30},{"$f":" Time!JY$201","v":31},{"$f":" Time!JZ$201","v":31},{"$f":" Time!KA$201","v":28},{"$f":" Time!KB$201","v":31},{"$f":" Time!KC$201","v":30},{"$f":" Time!KD$201","v":31},{"$f":" Time!KE$201","v":30},{"$f":" Time!KF$201","v":31},{"$f":" Time!KG$201","v":31},{"$f":" Time!KH$201","v":30},{"$f":" Time!KI$201","v":31},{"$f":" Time!KJ$201","v":30},{"$f":" Time!KK$201","v":31},{"$f":" Time!KL$201","v":31},{"$f":" Time!KM$201","v":28},{"$f":" Time!KN$201","v":31},{"$f":" Time!KO$201","v":30},{"$f":" Time!KP$201","v":31},{"$f":" Time!KQ$201","v":30},{"$f":" Time!KR$201","v":31},{"$f":" Time!KS$201","v":31},{"$f":" Time!KT$201","v":30},{"$f":" Time!KU$201","v":31},{"$f":" Time!KV$201","v":30},{"$f":" Time!KW$201","v":31},{"$f":" Time!KX$201","v":31},{"$f":" Time!KY$201","v":29},{"$f":" Time!KZ$201","v":31},{"$f":" Time!LA$201","v":30},{"$f":" Time!LB$201","v":31},{"$f":" Time!LC$201","v":30},{"$f":" Time!LD$201","v":31},{"$f":" Time!LE$201","v":31},{"$f":" Time!LF$201","v":30},{"$f":" Time!LG$201","v":31},{"$f":" Time!LH$201","v":30},{"$f":" Time!LI$201","v":31},{"$f":" Time!LJ$201","v":31},{"$f":" Time!LK$201","v":28},{"$f":" Time!LL$201","v":31},{"$f":" Time!LM$201","v":30},{"$f":" Time!LN$201","v":31},{"$f":" Time!LO$201","v":30},{"$f":" Time!LP$201","v":31},{"$f":" Time!LQ$201","v":31},{"$f":" Time!LR$201","v":30},{"$f":" Time!LS$201","v":31},{"$f":" Time!LT$201","v":30},{"$f":" Time!LU$201","v":31},{"$f":" Time!LV$201","v":31},{"$f":" Time!LW$201","v":28},{"$f":" Time!LX$201","v":31},{"$f":" Time!LY$201","v":30},{"$f":" Time!LZ$201","v":31},{"$f":" Time!MA$201","v":30},{"$f":" Time!MB$201","v":31},{"$f":" Time!MC$201","v":31},{"$f":" Time!MD$201","v":30},{"$f":" Time!ME$201","v":31},{"$f":" Time!MF$201","v":30},{"$f":" Time!MG$201","v":31},{"$f":" Time!MH$201","v":31},{"$f":" Time!MI$201","v":28},{"$f":" Time!MJ$201","v":31},{"$f":" Time!MK$201","v":30},{"$f":" Time!ML$201","v":31},{"$f":" Time!MM$201","v":30},{"$f":" Time!MN$201","v":31},{"$f":" Time!MO$201","v":31},{"$f":" Time!MP$201","v":30},{"$f":" Time!MQ$201","v":31},{"$f":" Time!MR$201","v":30},{"$f":" Time!MS$201","v":31},{"$f":" Time!MT$201","v":31},{"$f":" Time!MU$201","v":29},{"$f":" Time!MV$201","v":31},{"$f":" Time!MW$201","v":30},{"$f":" Time!MX$201","v":31},{"$f":" Time!MY$201","v":30},{"$f":" Time!MZ$201","v":31},{"$f":" Time!NA$201","v":31},{"$f":" Time!NB$201","v":30},{"$f":" Time!NC$201","v":31},{"$f":" Time!ND$201","v":30},{"$f":" Time!NE$201","v":31},{"$f":" Time!NF$201","v":31},{"$f":" Time!NG$201","v":28},{"$f":" Time!NH$201","v":31},{"$f":" Time!NI$201","v":30},{"$f":" Time!NJ$201","v":31},{"$f":" Time!NK$201","v":30},{"$f":" Time!NL$201","v":31},{"$f":" Time!NM$201","v":31},{"$f":" Time!NN$201","v":30},{"$f":" Time!NO$201","v":31},{"$f":" Time!NP$201","v":30},{"$f":" Time!NQ$201","v":31},{"$f":" Time!NR$201","v":31},{"$f":" Time!NS$201","v":28},{"$f":" Time!NT$201","v":31},{"$f":" Time!NU$201","v":30},{"$f":" Time!NV$201","v":31},{"$f":" Time!NW$201","v":30},{"$f":" Time!NX$201","v":31},{"$f":" Time!NY$201","v":31},{"$f":" Time!NZ$201","v":30},{"$f":" Time!OA$201","v":31},{"$f":" Time!OB$201","v":30},{"$f":" Time!OC$201","v":31},{"$f":" Time!OD$201","v":31},{"$f":" Time!OE$201","v":28},{"$f":" Time!OF$201","v":31},{"$f":" Time!OG$201","v":30},{"$f":" Time!OH$201","v":31},{"$f":" Time!OI$201","v":30},{"$f":" Time!OJ$201","v":31},{"$f":" Time!OK$201","v":31},{"$f":" Time!OL$201","v":30},{"$f":" Time!OM$201","v":31},{"$f":" Time!ON$201","v":30},{"$f":" Time!OO$201","v":31},{"$f":" Time!OP$201","v":31},{"$f":" Time!OQ$201","v":29},{"$f":" Time!OR$201","v":31},{"$f":" Time!OS$201","v":30},{"$f":" Time!OT$201","v":31},{"$f":" Time!OU$201","v":30},{"$f":" Time!OV$201","v":31},{"$f":" Time!OW$201","v":31},{"$f":" Time!OX$201","v":30},{"$f":" Time!OY$201","v":31},{"$f":" Time!OZ$201","v":30},{"$f":" Time!PA$201","v":31},{"$f":" Time!PB$201","v":31},{"$f":" Time!PC$201","v":28},{"$f":" Time!PD$201","v":31},{"$f":" Time!PE$201","v":30},{"$f":" Time!PF$201","v":31},{"$f":" Time!PG$201","v":30},{"$f":" Time!PH$201","v":31},{"$f":" Time!PI$201","v":31},{"$f":" Time!PJ$201","v":30},{"$f":" Time!PK$201","v":31},{"$f":" Time!PL$201","v":30},{"$f":" Time!PM$201","v":31},{"$f":" Time!PN$201","v":31},{"$f":" Time!PO$201","v":28},{"$f":" Time!PP$201","v":31},{"$f":" Time!PQ$201","v":30},{"$f":" Time!PR$201","v":31},{"$f":" Time!PS$201","v":30},{"$f":" Time!PT$201","v":31},{"$f":" Time!PU$201","v":31},{"$f":" Time!PV$201","v":30},{"$f":" Time!PW$201","v":31},{"$f":" Time!PX$201","v":30},{"$f":" Time!PY$201","v":31},{"$f":" Time!PZ$201","v":31},{"$f":" Time!QA$201","v":28},{"$f":" Time!QB$201","v":31},{"$f":" Time!QC$201","v":30},{"$f":" Time!QD$201","v":31},{"$f":" Time!QE$201","v":30},{"$f":" Time!QF$201","v":31},{"$f":" Time!QG$201","v":31},{"$f":" Time!QH$201","v":30},{"$f":" Time!QI$201","v":31},{"$f":" Time!QJ$201","v":30},{"$f":" Time!QK$201","v":31},{"$f":" Time!QL$201","v":31},{"$f":" Time!QM$201","v":29},{"$f":" Time!QN$201","v":31},{"$f":" Time!QO$201","v":30},{"$f":" Time!QP$201","v":31},{"$f":" Time!QQ$201","v":30},{"$f":" Time!QR$201","v":31},{"$f":" Time!QS$201","v":31},{"$f":" Time!QT$201","v":30},{"$f":" Time!QU$201","v":31},{"$f":" Time!QV$201","v":30},{"$f":" Time!QW$201","v":31},{"$f":" Time!QX$201","v":31},{"$f":" Time!QY$201","v":28},{"$f":" Time!QZ$201","v":31},{"$f":" Time!RA$201","v":30},{"$f":" Time!RB$201","v":31},{"$f":" Time!RC$201","v":30},{"$f":" Time!RD$201","v":31},{"$f":" Time!RE$201","v":31},{"$f":" Time!RF$201","v":30},{"$f":" Time!RG$201","v":31},{"$f":" Time!RH$201","v":30},{"$f":" Time!RI$201","v":31},{"$f":" Time!RJ$201","v":31},{"$f":" Time!RK$201","v":28},{"$f":" Time!RL$201","v":31},{"$f":" Time!RM$201","v":30},{"$f":" Time!RN$201","v":31},{"$f":" Time!RO$201","v":30},{"$f":" Time!RP$201","v":31},{"$f":" Time!RQ$201","v":31},{"$f":" Time!RR$201","v":30},{"$f":" Time!RS$201","v":31},{"$f":" Time!RT$201","v":30},{"$f":" Time!RU$201","v":31},{"$f":" Time!RV$201","v":31},{"$f":" Time!RW$201","v":28},{"$f":" Time!RX$201","v":31},{"$f":" Time!RY$201","v":30},{"$f":" Time!RZ$201","v":31},{"$f":" Time!SA$201","v":30},{"$f":" Time!SB$201","v":31},{"$f":" Time!SC$201","v":31},{"$f":" Time!SD$201","v":30},{"$f":" Time!SE$201","v":31},{"$f":" Time!SF$201","v":30},{"$f":" Time!SG$201","v":31},{"$f":" Time!SH$201","v":31},{"$f":" Time!SI$201","v":29},{"$f":" Time!SJ$201","v":31},{"$f":" Time!SK$201","v":30},{"$f":" Time!SL$201","v":31},{"$f":" Time!SM$201","v":30},{"$f":" Time!SN$201","v":31},{"$f":" Time!SO$201","v":31}]
[null,null,null,null,{"$f":" E$45","v":"Daily inflation rate"},{"$f":"F73","v":0},{"$f":" G$45","v":"% p.d."},null,null,{"$f":"$F77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Period inflation rate",null,"% p.p.",null,null,{"$f":"(1+J77)^J76-1","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,{"$f":"(1+BV77)^BV76-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+EH77)^EH76-1","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,{"$f":"(1+GT77)^GT76-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+JF77)^JF76-1","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,{"$f":"(1+LR77)^LR76-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+OD77)^OD76-1","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,{"$f":"(1+QP77)^QP76-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Inflation index",null,"index",null,{"$f":"F74","v":1},{"$f":"I79*(1+J78)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BU79*(1+BV78)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EG79*(1+EH78)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GS79*(1+GT78)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JE79*(1+JF78)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"LQ79*(1+LR78)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OC79*(1+OD78)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"QO79*(1+QP78)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,{"$f":" InpC!E$56","v":"Land lease"},{"$f":" InpC!F$56","v":300},{"$f":" InpC!G$56","v":"$ 000s / Yr"}]
[null,null,null,null,"Land lease per month",{"$f":"F81/months","v":25},"$ 000s / month"]
[]
[null,null,null,null,{"$f":" Time!E$122","v":"Operating period flag"},{"$f":" Time!F$122","v":0},{"$f":" Time!G$122","v":"flag"},{"$f":" Time!H$122","v":360},{"$f":" Time!I$122","v":0},{"$f":" Time!J$122","v":0},{"$f":" Time!K$122","v":0},{"$f":" Time!L$122","v":0},{"$f":" Time!M$122","v":0},{"$f":" Time!N$122","v":0},{"$f":" Time!O$122","v":0},{"$f":" Time!P$122","v":0},{"$f":" Time!Q$122","v":0},{"$f":" Time!R$122","v":0},{"$f":" Time!S$122","v":0},{"$f":" Time!T$122","v":0},{"$f":" Time!U$122","v":0},{"$f":" Time!V$122","v":0},{"$f":" Time!W$122","v":0},{"$f":" Time!X$122","v":0},{"$f":" Time!Y$122","v":0},{"$f":" Time!Z$122","v":0},{"$f":" Time!AA$122","v":0},{"$f":" Time!AB$122","v":0},{"$f":" Time!AC$122","v":0},{"$f":" Time!AD$122","v":0},{"$f":" Time!AE$122","v":0},{"$f":" Time!AF$122","v":0},{"$f":" Time!AG$122","v":0},{"$f":" Time!AH$122","v":1},{"$f":" Time!AI$122","v":1},{"$f":" Time!AJ$122","v":1},{"$f":" Time!AK$122","v":1},{"$f":" Time!AL$122","v":1},{"$f":" Time!AM$122","v":1},{"$f":" Time!AN$122","v":1},{"$f":" Time!AO$122","v":1},{"$f":" Time!AP$122","v":1},{"$f":" Time!AQ$122","v":1},{"$f":" Time!AR$122","v":1},{"$f":" Time!AS$122","v":1},{"$f":" Time!AT$122","v":1},{"$f":" Time!AU$122","v":1},{"$f":" Time!AV$122","v":1},{"$f":" Time!AW$122","v":1},{"$f":" Time!AX$122","v":1},{"$f":" Time!AY$122","v":1},{"$f":" Time!AZ$122","v":1},{"$f":" Time!BA$122","v":1},{"$f":" Time!BB$122","v":1},{"$f":" Time!BC$122","v":1},{"$f":" Time!BD$122","v":1},{"$f":" Time!BE$122","v":1},{"$f":" Time!BF$122","v":1},{"$f":" Time!BG$122","v":1},{"$f":" Time!BH$122","v":1},{"$f":" Time!BI$122","v":1},{"$f":" Time!BJ$122","v":1},{"$f":" Time!BK$122","v":1},{"$f":" Time!BL$122","v":1},{"$f":" Time!BM$122","v":1},{"$f":" Time!BN$122","v":1},{"$f":" Time!BO$122","v":1},{"$f":" Time!BP$122","v":1},{"$f":" Time!BQ$122","v":1},{"$f":" Time!BR$122","v":1},{"$f":" Time!BS$122","v":1},{"$f":" Time!BT$122","v":1},{"$f":" Time!BU$122","v":1},{"$f":" Time!BV$122","v":1},{"$f":" Time!BW$122","v":1},{"$f":" Time!BX$122","v":1},{"$f":" Time!BY$122","v":1},{"$f":" Time!BZ$122","v":1},{"$f":" Time!CA$122","v":1},{"$f":" Time!CB$122","v":1},{"$f":" Time!CC$122","v":1},{"$f":" Time!CD$122","v":1},{"$f":" Time!CE$122","v":1},{"$f":" Time!CF$122","v":1},{"$f":" Time!CG$122","v":1},{"$f":" Time!CH$122","v":1},{"$f":" Time!CI$122","v":1},{"$f":" Time!CJ$122","v":1},{"$f":" Time!CK$122","v":1},{"$f":" Time!CL$122","v":1},{"$f":" Time!CM$122","v":1},{"$f":" Time!CN$122","v":1},{"$f":" Time!CO$122","v":1},{"$f":" Time!CP$122","v":1},{"$f":" Time!CQ$122","v":1},{"$f":" Time!CR$122","v":1},{"$f":" Time!CS$122","v":1},{"$f":" Time!CT$122","v":1},{"$f":" Time!CU$122","v":1},{"$f":" Time!CV$122","v":1},{"$f":" Time!CW$122","v":1},{"$f":" Time!CX$122","v":1},{"$f":" Time!CY$122","v":1},{"$f":" Time!CZ$122","v":1},{"$f":" Time!DA$122","v":1},{"$f":" Time!DB$122","v":1},{"$f":" Time!DC$122","v":1},{"$f":" Time!DD$122","v":1},{"$f":" Time!DE$122","v":1},{"$f":" Time!DF$122","v":1},{"$f":" Time!DG$122","v":1},{"$f":" Time!DH$122","v":1},{"$f":" Time!DI$122","v":1},{"$f":" Time!DJ$122","v":1},{"$f":" Time!DK$122","v":1},{"$f":" Time!DL$122","v":1},{"$f":" Time!DM$122","v":1},{"$f":" Time!DN$122","v":1},{"$f":" Time!DO$122","v":1},{"$f":" Time!DP$122","v":1},{"$f":" Time!DQ$122","v":1},{"$f":" Time!DR$122","v":1},{"$f":" Time!DS$122","v":1},{"$f":" Time!DT$122","v":1},{"$f":" Time!DU$122","v":1},{"$f":" Time!DV$122","v":1},{"$f":" Time!DW$122","v":1},{"$f":" Time!DX$122","v":1},{"$f":" Time!DY$122","v":1},{"$f":" Time!DZ$122","v":1},{"$f":" Time!EA$122","v":1},{"$f":" Time!EB$122","v":1},{"$f":" Time!EC$122","v":1},{"$f":" Time!ED$122","v":1},{"$f":" Time!EE$122","v":1},{"$f":" Time!EF$122","v":1},{"$f":" Time!EG$122","v":1},{"$f":" Time!EH$122","v":1},{"$f":" Time!EI$122","v":1},{"$f":" Time!EJ$122","v":1},{"$f":" Time!EK$122","v":1},{"$f":" Time!EL$122","v":1},{"$f":" Time!EM$122","v":1},{"$f":" Time!EN$122","v":1},{"$f":" Time!EO$122","v":1},{"$f":" Time!EP$122","v":1},{"$f":" Time!EQ$122","v":1},{"$f":" Time!ER$122","v":1},{"$f":" Time!ES$122","v":1},{"$f":" Time!ET$122","v":1},{"$f":" Time!EU$122","v":1},{"$f":" Time!EV$122","v":1},{"$f":" Time!EW$122","v":1},{"$f":" Time!EX$122","v":1},{"$f":" Time!EY$122","v":1},{"$f":" Time!EZ$122","v":1},{"$f":" Time!FA$122","v":1},{"$f":" Time!FB$122","v":1},{"$f":" Time!FC$122","v":1},{"$f":" Time!FD$122","v":1},{"$f":" Time!FE$122","v":1},{"$f":" Time!FF$122","v":1},{"$f":" Time!FG$122","v":1},{"$f":" Time!FH$122","v":1},{"$f":" Time!FI$122","v":1},{"$f":" Time!FJ$122","v":1},{"$f":" Time!FK$122","v":1},{"$f":" Time!FL$122","v":1},{"$f":" Time!FM$122","v":1},{"$f":" Time!FN$122","v":1},{"$f":" Time!FO$122","v":1},{"$f":" Time!FP$122","v":1},{"$f":" Time!FQ$122","v":1},{"$f":" Time!FR$122","v":1},{"$f":" Time!FS$122","v":1},{"$f":" Time!FT$122","v":1},{"$f":" Time!FU$122","v":1},{"$f":" Time!FV$122","v":1},{"$f":" Time!FW$122","v":1},{"$f":" Time!FX$122","v":1},{"$f":" Time!FY$122","v":1},{"$f":" Time!FZ$122","v":1},{"$f":" Time!GA$122","v":1},{"$f":" Time!GB$122","v":1},{"$f":" Time!GC$122","v":1},{"$f":" Time!GD$122","v":1},{"$f":" Time!GE$122","v":1},{"$f":" Time!GF$122","v":1},{"$f":" Time!GG$122","v":1},{"$f":" Time!GH$122","v":1},{"$f":" Time!GI$122","v":1},{"$f":" Time!GJ$122","v":1},{"$f":" Time!GK$122","v":1},{"$f":" Time!GL$122","v":1},{"$f":" Time!GM$122","v":1},{"$f":" Time!GN$122","v":1},{"$f":" Time!GO$122","v":1},{"$f":" Time!GP$122","v":1},{"$f":" Time!GQ$122","v":1},{"$f":" Time!GR$122","v":1},{"$f":" Time!GS$122","v":1},{"$f":" Time!GT$122","v":1},{"$f":" Time!GU$122","v":1},{"$f":" Time!GV$122","v":1},{"$f":" Time!GW$122","v":1},{"$f":" Time!GX$122","v":1},{"$f":" Time!GY$122","v":1},{"$f":" Time!GZ$122","v":1},{"$f":" Time!HA$122","v":1},{"$f":" Time!HB$122","v":1},{"$f":" Time!HC$122","v":1},{"$f":" Time!HD$122","v":1},{"$f":" Time!HE$122","v":1},{"$f":" Time!HF$122","v":1},{"$f":" Time!HG$122","v":1},{"$f":" Time!HH$122","v":1},{"$f":" Time!HI$122","v":1},{"$f":" Time!HJ$122","v":1},{"$f":" Time!HK$122","v":1},{"$f":" Time!HL$122","v":1},{"$f":" Time!HM$122","v":1},{"$f":" Time!HN$122","v":1},{"$f":" Time!HO$122","v":1},{"$f":" Time!HP$122","v":1},{"$f":" Time!HQ$122","v":1},{"$f":" Time!HR$122","v":1},{"$f":" Time!HS$122","v":1},{"$f":" Time!HT$122","v":1},{"$f":" Time!HU$122","v":1},{"$f":" Time!HV$122","v":1},{"$f":" Time!HW$122","v":1},{"$f":" Time!HX$122","v":1},{"$f":" Time!HY$122","v":1},{"$f":" Time!HZ$122","v":1},{"$f":" Time!IA$122","v":1},{"$f":" Time!IB$122","v":1},{"$f":" Time!IC$122","v":1},{"$f":" Time!ID$122","v":1},{"$f":" Time!IE$122","v":1},{"$f":" Time!IF$122","v":1},{"$f":" Time!IG$122","v":1},{"$f":" Time!IH$122","v":1},{"$f":" Time!II$122","v":1},{"$f":" Time!IJ$122","v":1},{"$f":" Time!IK$122","v":1},{"$f":" Time!IL$122","v":1},{"$f":" Time!IM$122","v":1},{"$f":" Time!IN$122","v":1},{"$f":" Time!IO$122","v":1},{"$f":" Time!IP$122","v":1},{"$f":" Time!IQ$122","v":1},{"$f":" Time!IR$122","v":1},{"$f":" Time!IS$122","v":1},{"$f":" Time!IT$122","v":1},{"$f":" Time!IU$122","v":1},{"$f":" Time!IV$122","v":1},{"$f":" Time!IW$122","v":1},{"$f":" Time!IX$122","v":1},{"$f":" Time!IY$122","v":1},{"$f":" Time!IZ$122","v":1},{"$f":" Time!JA$122","v":1},{"$f":" Time!JB$122","v":1},{"$f":" Time!JC$122","v":1},{"$f":" Time!JD$122","v":1},{"$f":" Time!JE$122","v":1},{"$f":" Time!JF$122","v":1},{"$f":" Time!JG$122","v":1},{"$f":" Time!JH$122","v":1},{"$f":" Time!JI$122","v":1},{"$f":" Time!JJ$122","v":1},{"$f":" Time!JK$122","v":1},{"$f":" Time!JL$122","v":1},{"$f":" Time!JM$122","v":1},{"$f":" Time!JN$122","v":1},{"$f":" Time!JO$122","v":1},{"$f":" Time!JP$122","v":1},{"$f":" Time!JQ$122","v":1},{"$f":" Time!JR$122","v":1},{"$f":" Time!JS$122","v":1},{"$f":" Time!JT$122","v":1},{"$f":" Time!JU$122","v":1},{"$f":" Time!JV$122","v":1},{"$f":" Time!JW$122","v":1},{"$f":" Time!JX$122","v":1},{"$f":" Time!JY$122","v":1},{"$f":" Time!JZ$122","v":1},{"$f":" Time!KA$122","v":1},{"$f":" Time!KB$122","v":1},{"$f":" Time!KC$122","v":1},{"$f":" Time!KD$122","v":1},{"$f":" Time!KE$122","v":1},{"$f":" Time!KF$122","v":1},{"$f":" Time!KG$122","v":1},{"$f":" Time!KH$122","v":1},{"$f":" Time!KI$122","v":1},{"$f":" Time!KJ$122","v":1},{"$f":" Time!KK$122","v":1},{"$f":" Time!KL$122","v":1},{"$f":" Time!KM$122","v":1},{"$f":" Time!KN$122","v":1},{"$f":" Time!KO$122","v":1},{"$f":" Time!KP$122","v":1},{"$f":" Time!KQ$122","v":1},{"$f":" Time!KR$122","v":1},{"$f":" Time!KS$122","v":1},{"$f":" Time!KT$122","v":1},{"$f":" Time!KU$122","v":1},{"$f":" Time!KV$122","v":1},{"$f":" Time!KW$122","v":1},{"$f":" Time!KX$122","v":1},{"$f":" Time!KY$122","v":1},{"$f":" Time!KZ$122","v":1},{"$f":" Time!LA$122","v":1},{"$f":" Time!LB$122","v":1},{"$f":" Time!LC$122","v":1},{"$f":" Time!LD$122","v":1},{"$f":" Time!LE$122","v":1},{"$f":" Time!LF$122","v":1},{"$f":" Time!LG$122","v":1},{"$f":" Time!LH$122","v":1},{"$f":" Time!LI$122","v":1},{"$f":" Time!LJ$122","v":1},{"$f":" Time!LK$122","v":1},{"$f":" Time!LL$122","v":1},{"$f":" Time!LM$122","v":1},{"$f":" Time!LN$122","v":1},{"$f":" Time!LO$122","v":1},{"$f":" Time!LP$122","v":1},{"$f":" Time!LQ$122","v":1},{"$f":" Time!LR$122","v":1},{"$f":" Time!LS$122","v":1},{"$f":" Time!LT$122","v":1},{"$f":" Time!LU$122","v":1},{"$f":" Time!LV$122","v":1},{"$f":" Time!LW$122","v":1},{"$f":" Time!LX$122","v":1},{"$f":" Time!LY$122","v":1},{"$f":" Time!LZ$122","v":1},{"$f":" Time!MA$122","v":1},{"$f":" Time!MB$122","v":1},{"$f":" Time!MC$122","v":1},{"$f":" Time!MD$122","v":1},{"$f":" Time!ME$122","v":1},{"$f":" Time!MF$122","v":1},{"$f":" Time!MG$122","v":1},{"$f":" Time!MH$122","v":1},{"$f":" Time!MI$122","v":1},{"$f":" Time!MJ$122","v":1},{"$f":" Time!MK$122","v":1},{"$f":" Time!ML$122","v":1},{"$f":" Time!MM$122","v":1},{"$f":" Time!MN$122","v":1},{"$f":" Time!MO$122","v":1},{"$f":" Time!MP$122","v":1},{"$f":" Time!MQ$122","v":1},{"$f":" Time!MR$122","v":1},{"$f":" Time!MS$122","v":1},{"$f":" Time!MT$122","v":1},{"$f":" Time!MU$122","v":1},{"$f":" Time!MV$122","v":1},{"$f":" Time!MW$122","v":1},{"$f":" Time!MX$122","v":1},{"$f":" Time!MY$122","v":1},{"$f":" Time!MZ$122","v":1},{"$f":" Time!NA$122","v":1},{"$f":" Time!NB$122","v":1},{"$f":" Time!NC$122","v":1},{"$f":" Time!ND$122","v":1},{"$f":" Time!NE$122","v":1},{"$f":" Time!NF$122","v":1},{"$f":" Time!NG$122","v":1},{"$f":" Time!NH$122","v":1},{"$f":" Time!NI$122","v":1},{"$f":" Time!NJ$122","v":1},{"$f":" Time!NK$122","v":1},{"$f":" Time!NL$122","v":1},{"$f":" Time!NM$122","v":1},{"$f":" Time!NN$122","v":1},{"$f":" Time!NO$122","v":1},{"$f":" Time!NP$122","v":1},{"$f":" Time!NQ$122","v":1},{"$f":" Time!NR$122","v":1},{"$f":" Time!NS$122","v":1},{"$f":" Time!NT$122","v":1},{"$f":" Time!NU$122","v":1},{"$f":" Time!NV$122","v":1},{"$f":" Time!NW$122","v":1},{"$f":" Time!NX$122","v":1},{"$f":" Time!NY$122","v":1},{"$f":" Time!NZ$122","v":1},{"$f":" Time!OA$122","v":1},{"$f":" Time!OB$122","v":1},{"$f":" Time!OC$122","v":1},{"$f":" Time!OD$122","v":0},{"$f":" Time!OE$122","v":0},{"$f":" Time!OF$122","v":0},{"$f":" Time!OG$122","v":0},{"$f":" Time!OH$122","v":0},{"$f":" Time!OI$122","v":0},{"$f":" Time!OJ$122","v":0},{"$f":" Time!OK$122","v":0},{"$f":" Time!OL$122","v":0},{"$f":" Time!OM$122","v":0},{"$f":" Time!ON$122","v":0},{"$f":" Time!OO$122","v":0},{"$f":" Time!OP$122","v":0},{"$f":" Time!OQ$122","v":0},{"$f":" Time!OR$122","v":0},{"$f":" Time!OS$122","v":0},{"$f":" Time!OT$122","v":0},{"$f":" Time!OU$122","v":0},{"$f":" Time!OV$122","v":0},{"$f":" Time!OW$122","v":0},{"$f":" Time!OX$122","v":0},{"$f":" Time!OY$122","v":0},{"$f":" Time!OZ$122","v":0},{"$f":" Time!PA$122","v":0},{"$f":" Time!PB$122","v":0},{"$f":" Time!PC$122","v":0},{"$f":" Time!PD$122","v":0},{"$f":" Time!PE$122","v":0},{"$f":" Time!PF$122","v":0},{"$f":" Time!PG$122","v":0},{"$f":" Time!PH$122","v":0},{"$f":" Time!PI$122","v":0},{"$f":" Time!PJ$122","v":0},{"$f":" Time!PK$122","v":0},{"$f":" Time!PL$122","v":0},{"$f":" Time!PM$122","v":0},{"$f":" Time!PN$122","v":0},{"$f":" Time!PO$122","v":0},{"$f":" Time!PP$122","v":0},{"$f":" Time!PQ$122","v":0},{"$f":" Time!PR$122","v":0},{"$f":" Time!PS$122","v":0},{"$f":" Time!PT$122","v":0},{"$f":" Time!PU$122","v":0},{"$f":" Time!PV$122","v":0},{"$f":" Time!PW$122","v":0},{"$f":" Time!PX$122","v":0},{"$f":" Time!PY$122","v":0},{"$f":" Time!PZ$122","v":0},{"$f":" Time!QA$122","v":0},{"$f":" Time!QB$122","v":0},{"$f":" Time!QC$122","v":0},{"$f":" Time!QD$122","v":0},{"$f":" Time!QE$122","v":0},{"$f":" Time!QF$122","v":0},{"$f":" Time!QG$122","v":0},{"$f":" Time!QH$122","v":0},{"$f":" Time!QI$122","v":0},{"$f":" Time!QJ$122","v":0},{"$f":" Time!QK$122","v":0},{"$f":" Time!QL$122","v":0},{"$f":" Time!QM$122","v":0},{"$f":" Time!QN$122","v":0},{"$f":" Time!QO$122","v":0},{"$f":" Time!QP$122","v":0},{"$f":" Time!QQ$122","v":0},{"$f":" Time!QR$122","v":0},{"$f":" Time!QS$122","v":0},{"$f":" Time!QT$122","v":0},{"$f":" Time!QU$122","v":0},{"$f":" Time!QV$122","v":0},{"$f":" Time!QW$122","v":0},{"$f":" Time!QX$122","v":0},{"$f":" Time!QY$122","v":0},{"$f":" Time!QZ$122","v":0},{"$f":" Time!RA$122","v":0},{"$f":" Time!RB$122","v":0},{"$f":" Time!RC$122","v":0},{"$f":" Time!RD$122","v":0},{"$f":" Time!RE$122","v":0},{"$f":" Time!RF$122","v":0},{"$f":" Time!RG$122","v":0},{"$f":" Time!RH$122","v":0},{"$f":" Time!RI$122","v":0},{"$f":" Time!RJ$122","v":0},{"$f":" Time!RK$122","v":0},{"$f":" Time!RL$122","v":0},{"$f":" Time!RM$122","v":0},{"$f":" Time!RN$122","v":0},{"$f":" Time!RO$122","v":0},{"$f":" Time!RP$122","v":0},{"$f":" Time!RQ$122","v":0},{"$f":" Time!RR$122","v":0},{"$f":" Time!RS$122","v":0},{"$f":" Time!RT$122","v":0},{"$f":" Time!RU$122","v":0},{"$f":" Time!RV$122","v":0},{"$f":" Time!RW$122","v":0},{"$f":" Time!RX$122","v":0},{"$f":" Time!RY$122","v":0},{"$f":" Time!RZ$122","v":0},{"$f":" Time!SA$122","v":0},{"$f":" Time!SB$122","v":0},{"$f":" Time!SC$122","v":0},{"$f":" Time!SD$122","v":0},{"$f":" Time!SE$122","v":0},{"$f":" Time!SF$122","v":0},{"$f":" Time!SG$122","v":0},{"$f":" Time!SH$122","v":0},{"$f":" Time!SI$122","v":0},{"$f":" Time!SJ$122","v":0},{"$f":" Time!SK$122","v":0},{"$f":" Time!SL$122","v":0},{"$f":" Time!SM$122","v":0},{"$f":" Time!SN$122","v":0},{"$f":" Time!SO$122","v":0}]
[null,null,null,null,"Land lease during operation - Real",null,"$ 000s / month",null,null,{"$f":"J84*$F82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"BV84*$F82","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"EH84*$F82","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"GT84*$F82","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"JF84*$F82","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"LR84*$F82","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"OD84*$F82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP84*$F82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Land lease during operation - Adj. by inflation",null,"$ 000s / month",null,null,{"$f":"J85*J79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"BV85*BV79","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"EH85*EH79","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"GT85*GT79","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"JF85*JF79","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"LR85*LR79","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"OD85*OD79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP85*QP79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Base O&M costs"]
[null,null,null,null,{"$f":" InpC!E$19","v":"Commercial operation date"},{"$f":" InpC!F$19","v":"2025-01-01"},{"$f":" InpC!G$19","v":"date"}]
[null,null,null,null,{"$f":" InpC!E$140","v":"Model start date"},{"$f":" InpC!F$140","v":"2023-01-01"},{"$f":" InpC!G$140","v":"date"}]
[null,null,null,null,"Days between model start and operation start",{"$f":"MAX(F90-F89,0)","v":0},"days"]
[null,null,null,null,{"$f":" InpC!E$61","v":"O&M inflation"},{"$f":" InpC!F$61","v":2.5000000000000001E-2},{"$f":" InpC!G$61","v":"% p.a."}]
[null,null,null,null,"Daily inflation rate",{"$f":"(1+F92)^(1/days_year)-1","v":6.7653281778268237E-5},"% p.d."]
[null,null,null,null,"Inflation index at model start",{"$f":"(1+F93)^F91","v":1},"index"]
[]
[null,null,null,null,{"$f":" Time!E$201","v":"Days in a period"},{"$f":" Time!F$201","v":0},{"$f":" Time!G$201","v":"Days"},{"$f":" Time!H$201","v":0},{"$f":" Time!I$201","v":0},{"$f":" Time!J$201","v":31},{"$f":" Time!K$201","v":28},{"$f":" Time!L$201","v":31},{"$f":" Time!M$201","v":30},{"$f":" Time!N$201","v":31},{"$f":" Time!O$201","v":30},{"$f":" Time!P$201","v":31},{"$f":" Time!Q$201","v":31},{"$f":" Time!R$201","v":30},{"$f":" Time!S$201","v":31},{"$f":" Time!T$201","v":30},{"$f":" Time!U$201","v":31},{"$f":" Time!V$201","v":31},{"$f":" Time!W$201","v":29},{"$f":" Time!X$201","v":31},{"$f":" Time!Y$201","v":30},{"$f":" Time!Z$201","v":31},{"$f":" Time!AA$201","v":30},{"$f":" Time!AB$201","v":31},{"$f":" Time!AC$201","v":31},{"$f":" Time!AD$201","v":30},{"$f":" Time!AE$201","v":31},{"$f":" Time!AF$201","v":30},{"$f":" Time!AG$201","v":31},{"$f":" Time!AH$201","v":31},{"$f":" Time!AI$201","v":28},{"$f":" Time!AJ$201","v":31},{"$f":" Time!AK$201","v":30},{"$f":" Time!AL$201","v":31},{"$f":" Time!AM$201","v":30},{"$f":" Time!AN$201","v":31},{"$f":" Time!AO$201","v":31},{"$f":" Time!AP$201","v":30},{"$f":" Time!AQ$201","v":31},{"$f":" Time!AR$201","v":30},{"$f":" Time!AS$201","v":31},{"$f":" Time!AT$201","v":31},{"$f":" Time!AU$201","v":28},{"$f":" Time!AV$201","v":31},{"$f":" Time!AW$201","v":30},{"$f":" Time!AX$201","v":31},{"$f":" Time!AY$201","v":30},{"$f":" Time!AZ$201","v":31},{"$f":" Time!BA$201","v":31},{"$f":" Time!BB$201","v":30},{"$f":" Time!BC$201","v":31},{"$f":" Time!BD$201","v":30},{"$f":" Time!BE$201","v":31},{"$f":" Time!BF$201","v":31},{"$f":" Time!BG$201","v":28},{"$f":" Time!BH$201","v":31},{"$f":" Time!BI$201","v":30},{"$f":" Time!BJ$201","v":31},{"$f":" Time!BK$201","v":30},{"$f":" Time!BL$201","v":31},{"$f":" Time!BM$201","v":31},{"$f":" Time!BN$201","v":30},{"$f":" Time!BO$201","v":31},{"$f":" Time!BP$201","v":30},{"$f":" Time!BQ$201","v":31},{"$f":" Time!BR$201","v":31},{"$f":" Time!BS$201","v":29},{"$f":" Time!BT$201","v":31},{"$f":" Time!BU$201","v":30},{"$f":" Time!BV$201","v":31},{"$f":" Time!BW$201","v":30},{"$f":" Time!BX$201","v":31},{"$f":" Time!BY$201","v":31},{"$f":" Time!BZ$201","v":30},{"$f":" Time!CA$201","v":31},{"$f":" Time!CB$201","v":30},{"$f":" Time!CC$201","v":31},{"$f":" Time!CD$201","v":31},{"$f":" Time!CE$201","v":28},{"$f":" Time!CF$201","v":31},{"$f":" Time!CG$201","v":30},{"$f":" Time!CH$201","v":31},{"$f":" Time!CI$201","v":30},{"$f":" Time!CJ$201","v":31},{"$f":" Time!CK$201","v":31},{"$f":" Time!CL$201","v":30},{"$f":" Time!CM$201","v":31},{"$f":" Time!CN$201","v":30},{"$f":" Time!CO$201","v":31},{"$f":" Time!CP$201","v":31},{"$f":" Time!CQ$201","v":28},{"$f":" Time!CR$201","v":31},{"$f":" Time!CS$201","v":30},{"$f":" Time!CT$201","v":31},{"$f":" Time!CU$201","v":30},{"$f":" Time!CV$201","v":31},{"$f":" Time!CW$201","v":31},{"$f":" Time!CX$201","v":30},{"$f":" Time!CY$201","v":31},{"$f":" Time!CZ$201","v":30},{"$f":" Time!DA$201","v":31},{"$f":" Time!DB$201","v":31},{"$f":" Time!DC$201","v":28},{"$f":" Time!DD$201","v":31},{"$f":" Time!DE$201","v":30},{"$f":" Time!DF$201","v":31},{"$f":" Time!DG$201","v":30},{"$f":" Time!DH$201","v":31},{"$f":" Time!DI$201","v":31},{"$f":" Time!DJ$201","v":30},{"$f":" Time!DK$201","v":31},{"$f":" Time!DL$201","v":30},{"$f":" Time!DM$201","v":31},{"$f":" Time!DN$201","v":31},{"$f":" Time!DO$201","v":29},{"$f":" Time!DP$201","v":31},{"$f":" Time!DQ$201","v":30},{"$f":" Time!DR$201","v":31},{"$f":" Time!DS$201","v":30},{"$f":" Time!DT$201","v":31},{"$f":" Time!DU$201","v":31},{"$f":" Time!DV$201","v":30},{"$f":" Time!DW$201","v":31},{"$f":" Time!DX$201","v":30},{"$f":" Time!DY$201","v":31},{"$f":" Time!DZ$201","v":31},{"$f":" Time!EA$201","v":28},{"$f":" Time!EB$201","v":31},{"$f":" Time!EC$201","v":30},{"$f":" Time!ED$201","v":31},{"$f":" Time!EE$201","v":30},{"$f":" Time!EF$201","v":31},{"$f":" Time!EG$201","v":31},{"$f":" Time!EH$201","v":30},{"$f":" Time!EI$201","v":31},{"$f":" Time!EJ$201","v":30},{"$f":" Time!EK$201","v":31},{"$f":" Time!EL$201","v":31},{"$f":" Time!EM$201","v":28},{"$f":" Time!EN$201","v":31},{"$f":" Time!EO$201","v":30},{"$f":" Time!EP$201","v":31},{"$f":" Time!EQ$201","v":30},{"$f":" Time!ER$201","v":31},{"$f":" Time!ES$201","v":31},{"$f":" Time!ET$201","v":30},{"$f":" Time!EU$201","v":31},{"$f":" Time!EV$201","v":30},{"$f":" Time!EW$201","v":31},{"$f":" Time!EX$201","v":31},{"$f":" Time!EY$201","v":28},{"$f":" Time!EZ$201","v":31},{"$f":" Time!FA$201","v":30},{"$f":" Time!FB$201","v":31},{"$f":" Time!FC$201","v":30},{"$f":" Time!FD$201","v":31},{"$f":" Time!FE$201","v":31},{"$f":" Time!FF$201","v":30},{"$f":" Time!FG$201","v":31},{"$f":" Time!FH$201","v":30},{"$f":" Time!FI$201","v":31},{"$f":" Time!FJ$201","v":31},{"$f":" Time!FK$201","v":29},{"$f":" Time!FL$201","v":31},{"$f":" Time!FM$201","v":30},{"$f":" Time!FN$201","v":31},{"$f":" Time!FO$201","v":30},{"$f":" Time!FP$201","v":31},{"$f":" Time!FQ$201","v":31},{"$f":" Time!FR$201","v":30},{"$f":" Time!FS$201","v":31},{"$f":" Time!FT$201","v":30},{"$f":" Time!FU$201","v":31},{"$f":" Time!FV$201","v":31},{"$f":" Time!FW$201","v":28},{"$f":" Time!FX$201","v":31},{"$f":" Time!FY$201","v":30},{"$f":" Time!FZ$201","v":31},{"$f":" Time!GA$201","v":30},{"$f":" Time!GB$201","v":31},{"$f":" Time!GC$201","v":31},{"$f":" Time!GD$201","v":30},{"$f":" Time!GE$201","v":31},{"$f":" Time!GF$201","v":30},{"$f":" Time!GG$201","v":31},{"$f":" Time!GH$201","v":31},{"$f":" Time!GI$201","v":28},{"$f":" Time!GJ$201","v":31},{"$f":" Time!GK$201","v":30},{"$f":" Time!GL$201","v":31},{"$f":" Time!GM$201","v":30},{"$f":" Time!GN$201","v":31},{"$f":" Time!GO$201","v":31},{"$f":" Time!GP$201","v":30},{"$f":" Time!GQ$201","v":31},{"$f":" Time!GR$201","v":30},{"$f":" Time!GS$201","v":31},{"$f":" Time!GT$201","v":31},{"$f":" Time!GU$201","v":28},{"$f":" Time!GV$201","v":31},{"$f":" Time!GW$201","v":30},{"$f":" Time!GX$201","v":31},{"$f":" Time!GY$201","v":30},{"$f":" Time!GZ$201","v":31},{"$f":" Time!HA$201","v":31},{"$f":" Time!HB$201","v":30},{"$f":" Time!HC$201","v":31},{"$f":" Time!HD$201","v":30},{"$f":" Time!HE$201","v":31},{"$f":" Time!HF$201","v":31},{"$f":" Time!HG$201","v":29},{"$f":" Time!HH$201","v":31},{"$f":" Time!HI$201","v":30},{"$f":" Time!HJ$201","v":31},{"$f":" Time!HK$201","v":30},{"$f":" Time!HL$201","v":31},{"$f":" Time!HM$201","v":31},{"$f":" Time!HN$201","v":30},{"$f":" Time!HO$201","v":31},{"$f":" Time!HP$201","v":30},{"$f":" Time!HQ$201","v":31},{"$f":" Time!HR$201","v":31},{"$f":" Time!HS$201","v":28},{"$f":" Time!HT$201","v":31},{"$f":" Time!HU$201","v":30},{"$f":" Time!HV$201","v":31},{"$f":" Time!HW$201","v":30},{"$f":" Time!HX$201","v":31},{"$f":" Time!HY$201","v":31},{"$f":" Time!HZ$201","v":30},{"$f":" Time!IA$201","v":31},{"$f":" Time!IB$201","v":30},{"$f":" Time!IC$201","v":31},{"$f":" Time!ID$201","v":31},{"$f":" Time!IE$201","v":28},{"$f":" Time!IF$201","v":31},{"$f":" Time!IG$201","v":30},{"$f":" Time!IH$201","v":31},{"$f":" Time!II$201","v":30},{"$f":" Time!IJ$201","v":31},{"$f":" Time!IK$201","v":31},{"$f":" Time!IL$201","v":30},{"$f":" Time!IM$201","v":31},{"$f":" Time!IN$201","v":30},{"$f":" Time!IO$201","v":31},{"$f":" Time!IP$201","v":31},{"$f":" Time!IQ$201","v":28},{"$f":" Time!IR$201","v":31},{"$f":" Time!IS$201","v":30},{"$f":" Time!IT$201","v":31},{"$f":" Time!IU$201","v":30},{"$f":" Time!IV$201","v":31},{"$f":" Time!IW$201","v":31},{"$f":" Time!IX$201","v":30},{"$f":" Time!IY$201","v":31},{"$f":" Time!IZ$201","v":30},{"$f":" Time!JA$201","v":31},{"$f":" Time!JB$201","v":31},{"$f":" Time!JC$201","v":29},{"$f":" Time!JD$201","v":31},{"$f":" Time!JE$201","v":30},{"$f":" Time!JF$201","v":31},{"$f":" Time!JG$201","v":30},{"$f":" Time!JH$201","v":31},{"$f":" Time!JI$201","v":31},{"$f":" Time!JJ$201","v":30},{"$f":" Time!JK$201","v":31},{"$f":" Time!JL$201","v":30},{"$f":" Time!JM$201","v":31},{"$f":" Time!JN$201","v":31},{"$f":" Time!JO$201","v":28},{"$f":" Time!JP$201","v":31},{"$f":" Time!JQ$201","v":30},{"$f":" Time!JR$201","v":31},{"$f":" Time!JS$201","v":30},{"$f":" Time!JT$201","v":31},{"$f":" Time!JU$201","v":31},{"$f":" Time!JV$201","v":30},{"$f":" Time!JW$201","v":31},{"$f":" Time!JX$201","v":30},{"$f":" Time!JY$201","v":31},{"$f":" Time!JZ$201","v":31},{"$f":" Time!KA$201","v":28},{"$f":" Time!KB$201","v":31},{"$f":" Time!KC$201","v":30},{"$f":" Time!KD$201","v":31},{"$f":" Time!KE$201","v":30},{"$f":" Time!KF$201","v":31},{"$f":" Time!KG$201","v":31},{"$f":" Time!KH$201","v":30},{"$f":" Time!KI$201","v":31},{"$f":" Time!KJ$201","v":30},{"$f":" Time!KK$201","v":31},{"$f":" Time!KL$201","v":31},{"$f":" Time!KM$201","v":28},{"$f":" Time!KN$201","v":31},{"$f":" Time!KO$201","v":30},{"$f":" Time!KP$201","v":31},{"$f":" Time!KQ$201","v":30},{"$f":" Time!KR$201","v":31},{"$f":" Time!KS$201","v":31},{"$f":" Time!KT$201","v":30},{"$f":" Time!KU$201","v":31},{"$f":" Time!KV$201","v":30},{"$f":" Time!KW$201","v":31},{"$f":" Time!KX$201","v":31},{"$f":" Time!KY$201","v":29},{"$f":" Time!KZ$201","v":31},{"$f":" Time!LA$201","v":30},{"$f":" Time!LB$201","v":31},{"$f":" Time!LC$201","v":30},{"$f":" Time!LD$201","v":31},{"$f":" Time!LE$201","v":31},{"$f":" Time!LF$201","v":30},{"$f":" Time!LG$201","v":31},{"$f":" Time!LH$201","v":30},{"$f":" Time!LI$201","v":31},{"$f":" Time!LJ$201","v":31},{"$f":" Time!LK$201","v":28},{"$f":" Time!LL$201","v":31},{"$f":" Time!LM$201","v":30},{"$f":" Time!LN$201","v":31},{"$f":" Time!LO$201","v":30},{"$f":" Time!LP$201","v":31},{"$f":" Time!LQ$201","v":31},{"$f":" Time!LR$201","v":30},{"$f":" Time!LS$201","v":31},{"$f":" Time!LT$201","v":30},{"$f":" Time!LU$201","v":31},{"$f":" Time!LV$201","v":31},{"$f":" Time!LW$201","v":28},{"$f":" Time!LX$201","v":31},{"$f":" Time!LY$201","v":30},{"$f":" Time!LZ$201","v":31},{"$f":" Time!MA$201","v":30},{"$f":" Time!MB$201","v":31},{"$f":" Time!MC$201","v":31},{"$f":" Time!MD$201","v":30},{"$f":" Time!ME$201","v":31},{"$f":" Time!MF$201","v":30},{"$f":" Time!MG$201","v":31},{"$f":" Time!MH$201","v":31},{"$f":" Time!MI$201","v":28},{"$f":" Time!MJ$201","v":31},{"$f":" Time!MK$201","v":30},{"$f":" Time!ML$201","v":31},{"$f":" Time!MM$201","v":30},{"$f":" Time!MN$201","v":31},{"$f":" Time!MO$201","v":31},{"$f":" Time!MP$201","v":30},{"$f":" Time!MQ$201","v":31},{"$f":" Time!MR$201","v":30},{"$f":" Time!MS$201","v":31},{"$f":" Time!MT$201","v":31},{"$f":" Time!MU$201","v":29},{"$f":" Time!MV$201","v":31},{"$f":" Time!MW$201","v":30},{"$f":" Time!MX$201","v":31},{"$f":" Time!MY$201","v":30},{"$f":" Time!MZ$201","v":31},{"$f":" Time!NA$201","v":31},{"$f":" Time!NB$201","v":30},{"$f":" Time!NC$201","v":31},{"$f":" Time!ND$201","v":30},{"$f":" Time!NE$201","v":31},{"$f":" Time!NF$201","v":31},{"$f":" Time!NG$201","v":28},{"$f":" Time!NH$201","v":31},{"$f":" Time!NI$201","v":30},{"$f":" Time!NJ$201","v":31},{"$f":" Time!NK$201","v":30},{"$f":" Time!NL$201","v":31},{"$f":" Time!NM$201","v":31},{"$f":" Time!NN$201","v":30},{"$f":" Time!NO$201","v":31},{"$f":" Time!NP$201","v":30},{"$f":" Time!NQ$201","v":31},{"$f":" Time!NR$201","v":31},{"$f":" Time!NS$201","v":28},{"$f":" Time!NT$201","v":31},{"$f":" Time!NU$201","v":30},{"$f":" Time!NV$201","v":31},{"$f":" Time!NW$201","v":30},{"$f":" Time!NX$201","v":31},{"$f":" Time!NY$201","v":31},{"$f":" Time!NZ$201","v":30},{"$f":" Time!OA$201","v":31},{"$f":" Time!OB$201","v":30},{"$f":" Time!OC$201","v":31},{"$f":" Time!OD$201","v":31},{"$f":" Time!OE$201","v":28},{"$f":" Time!OF$201","v":31},{"$f":" Time!OG$201","v":30},{"$f":" Time!OH$201","v":31},{"$f":" Time!OI$201","v":30},{"$f":" Time!OJ$201","v":31},{"$f":" Time!OK$201","v":31},{"$f":" Time!OL$201","v":30},{"$f":" Time!OM$201","v":31},{"$f":" Time!ON$201","v":30},{"$f":" Time!OO$201","v":31},{"$f":" Time!OP$201","v":31},{"$f":" Time!OQ$201","v":29},{"$f":" Time!OR$201","v":31},{"$f":" Time!OS$201","v":30},{"$f":" Time!OT$201","v":31},{"$f":" Time!OU$201","v":30},{"$f":" Time!OV$201","v":31},{"$f":" Time!OW$201","v":31},{"$f":" Time!OX$201","v":30},{"$f":" Time!OY$201","v":31},{"$f":" Time!OZ$201","v":30},{"$f":" Time!PA$201","v":31},{"$f":" Time!PB$201","v":31},{"$f":" Time!PC$201","v":28},{"$f":" Time!PD$201","v":31},{"$f":" Time!PE$201","v":30},{"$f":" Time!PF$201","v":31},{"$f":" Time!PG$201","v":30},{"$f":" Time!PH$201","v":31},{"$f":" Time!PI$201","v":31},{"$f":" Time!PJ$201","v":30},{"$f":" Time!PK$201","v":31},{"$f":" Time!PL$201","v":30},{"$f":" Time!PM$201","v":31},{"$f":" Time!PN$201","v":31},{"$f":" Time!PO$201","v":28},{"$f":" Time!PP$201","v":31},{"$f":" Time!PQ$201","v":30},{"$f":" Time!PR$201","v":31},{"$f":" Time!PS$201","v":30},{"$f":" Time!PT$201","v":31},{"$f":" Time!PU$201","v":31},{"$f":" Time!PV$201","v":30},{"$f":" Time!PW$201","v":31},{"$f":" Time!PX$201","v":30},{"$f":" Time!PY$201","v":31},{"$f":" Time!PZ$201","v":31},{"$f":" Time!QA$201","v":28},{"$f":" Time!QB$201","v":31},{"$f":" Time!QC$201","v":30},{"$f":" Time!QD$201","v":31},{"$f":" Time!QE$201","v":30},{"$f":" Time!QF$201","v":31},{"$f":" Time!QG$201","v":31},{"$f":" Time!QH$201","v":30},{"$f":" Time!QI$201","v":31},{"$f":" Time!QJ$201","v":30},{"$f":" Time!QK$201","v":31},{"$f":" Time!QL$201","v":31},{"$f":" Time!QM$201","v":29},{"$f":" Time!QN$201","v":31},{"$f":" Time!QO$201","v":30},{"$f":" Time!QP$201","v":31},{"$f":" Time!QQ$201","v":30},{"$f":" Time!QR$201","v":31},{"$f":" Time!QS$201","v":31},{"$f":" Time!QT$201","v":30},{"$f":" Time!QU$201","v":31},{"$f":" Time!QV$201","v":30},{"$f":" Time!QW$201","v":31},{"$f":" Time!QX$201","v":31},{"$f":" Time!QY$201","v":28},{"$f":" Time!QZ$201","v":31},{"$f":" Time!RA$201","v":30},{"$f":" Time!RB$201","v":31},{"$f":" Time!RC$201","v":30},{"$f":" Time!RD$201","v":31},{"$f":" Time!RE$201","v":31},{"$f":" Time!RF$201","v":30},{"$f":" Time!RG$201","v":31},{"$f":" Time!RH$201","v":30},{"$f":" Time!RI$201","v":31},{"$f":" Time!RJ$201","v":31},{"$f":" Time!RK$201","v":28},{"$f":" Time!RL$201","v":31},{"$f":" Time!RM$201","v":30},{"$f":" Time!RN$201","v":31},{"$f":" Time!RO$201","v":30},{"$f":" Time!RP$201","v":31},{"$f":" Time!RQ$201","v":31},{"$f":" Time!RR$201","v":30},{"$f":" Time!RS$201","v":31},{"$f":" Time!RT$201","v":30},{"$f":" Time!RU$201","v":31},{"$f":" Time!RV$201","v":31},{"$f":" Time!RW$201","v":28},{"$f":" Time!RX$201","v":31},{"$f":" Time!RY$201","v":30},{"$f":" Time!RZ$201","v":31},{"$f":" Time!SA$201","v":30},{"$f":" Time!SB$201","v":31},{"$f":" Time!SC$201","v":31},{"$f":" Time!SD$201","v":30},{"$f":" Time!SE$201","v":31},{"$f":" Time!SF$201","v":30},{"$f":" Time!SG$201","v":31},{"$f":" Time!SH$201","v":31},{"$f":" Time!SI$201","v":29},{"$f":" Time!SJ$201","v":31},{"$f":" Time!SK$201","v":30},{"$f":" Time!SL$201","v":31},{"$f":" Time!SM$201","v":30},{"$f":" Time!SN$201","v":31},{"$f":" Time!SO$201","v":31}]
[null,null,null,null,{"$f":" E$45","v":"Daily inflation rate"},{"$f":" F$45","v":6.7653281778268237E-5},{"$f":" G$45","v":"% p.d."},null,null,{"$f":"$F97","v":6.7653281778268237E-5},6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,{"$f":"$F97","v":6.7653281778268237E-5},6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,{"$f":"$F97","v":6.7653281778268237E-5},6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,{"$f":"$F97","v":6.7653281778268237E-5},6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,{"$f":"$F97","v":6.7653281778268237E-5},6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,{"$f":"$F97","v":6.7653281778268237E-5},6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,{"$f":"$F97","v":6.7653281778268237E-5},6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,{"$f":"$F97","v":6.7653281778268237E-5},6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5,6.7653281778268237E-5]
[null,null,null,null,"Period inflation rate",null,"% p.p.",null,null,{"$f":"(1+J97)^J96-1","v":2.0993814170870984E-3},{"$f":"(1+K97)^K96-1","v":1.8960229979738674E-3},{"$f":"(1+L97)^L96-1","v":2.0993814170870984E-3},{"$f":"(1+M97)^M96-1","v":2.0315906915313597E-3},{"$f":"(1+N97)^N96-1","v":2.0993814170870984E-3},{"$f":"(1+O97)^O96-1","v":2.0315906915313597E-3},{"$f":"(1+P97)^P96-1","v":2.0993814170870984E-3},{"$f":"(1+Q97)^Q96-1","v":2.0993814170870984E-3},{"$f":"(1+R97)^R96-1","v":2.0315906915313597E-3},{"$f":"(1+S97)^S96-1","v":2.0993814170870984E-3},{"$f":"(1+T97)^T96-1","v":2.0315906915313597E-3},{"$f":"(1+U97)^U96-1","v":2.0993814170870984E-3},{"$f":"(1+V97)^V96-1","v":2.0993814170870984E-3},{"$f":"(1+W97)^W96-1","v":1.9638045519303482E-3},{"$f":"(1+X97)^X96-1","v":2.0993814170870984E-3},{"$f":"(1+Y97)^Y96-1","v":2.0315906915313597E-3},{"$f":"(1+Z97)^Z96-1","v":2.0993814170870984E-3},{"$f":"(1+AA97)^AA96-1","v":2.0315906915313597E-3},{"$f":"(1+AB97)^AB96-1","v":2.0993814170870984E-3},{"$f":"(1+AC97)^AC96-1","v":2.0993814170870984E-3},{"$f":"(1+AD97)^AD96-1","v":2.0315906915313597E-3},{"$f":"(1+AE97)^AE96-1","v":2.0993814170870984E-3},{"$f":"(1+AF97)^AF96-1","v":2.0315906915313597E-3},{"$f":"(1+AG97)^AG96-1","v":2.0993814170870984E-3},{"$f":"(1+AH97)^AH96-1","v":2.0993814170870984E-3},{"$f":"(1+AI97)^AI96-1","v":1.8960229979738674E-3},{"$f":"(1+AJ97)^AJ96-1","v":2.0993814170870984E-3},{"$f":"(1+AK97)^AK96-1","v":2.0315906915313597E-3},{"$f":"(1+AL97)^AL96-1","v":2.0993814170870984E-3},{"$f":"(1+AM97)^AM96-1","v":2.0315906915313597E-3},{"$f":"(1+AN97)^AN96-1","v":2.0993814170870984E-3},{"$f":"(1+AO97)^AO96-1","v":2.0993814170870984E-3},{"$f":"(1+AP97)^AP96-1","v":2.0315906915313597E-3},{"$f":"(1+AQ97)^AQ96-1","v":2.0993814170870984E-3},{"$f":"(1+AR97)^AR96-1","v":2.0315906915313597E-3},{"$f":"(1+AS97)^AS96-1","v":2.0993814170870984E-3},{"$f":"(1+AT97)^AT96-1","v":2.0993814170870984E-3},{"$f":"(1+AU97)^AU96-1","v":1.8960229979738674E-3},{"$f":"(1+AV97)^AV96-1","v":2.0993814170870984E-3},{"$f":"(1+AW97)^AW96-1","v":2.0315906915313597E-3},{"$f":"(1+AX97)^AX96-1","v":2.0993814170870984E-3},{"$f":"(1+AY97)^AY96-1","v":2.0315906915313597E-3},{"$f":"(1+AZ97)^AZ96-1","v":2.0993814170870984E-3},{"$f":"(1+BA97)^BA96-1","v":2.0993814170870984E-3},{"$f":"(1+BB97)^BB96-1","v":2.0315906915313597E-3},{"$f":"(1+BC97)^BC96-1","v":2.0993814170870984E-3},{"$f":"(1+BD97)^BD96-1","v":2.0315906915313597E-3},{"$f":"(1+BE97)^BE96-1","v":2.0993814170870984E-3},{"$f":"(1+BF97)^BF96-1","v":2.0993814170870984E-3},{"$f":"(1+BG97)^BG96-1","v":1.8960229979738674E-3},{"$f":"(1+BH97)^BH96-1","v":2.0993814170870984E-3},{"$f":"(1+BI97)^BI96-1","v":2.0315906915313597E-3},{"$f":"(1+BJ97)^BJ96-1","v":2.0993814170870984E-3},{"$f":"(1+BK97)^BK96-1","v":2.0315906915313597E-3},{"$f":"(1+BL97)^BL96-1","v":2.0993814170870984E-3},{"$f":"(1+BM97)^BM96-1","v":2.0993814170870984E-3},{"$f":"(1+BN97)^BN96-1","v":2.0315906915313597E-3},{"$f":"(1+BO97)^BO96-1","v":2.0993814170870984E-3},{"$f":"(1+BP97)^BP96-1","v":2.0315906915313597E-3},{"$f":"(1+BQ97)^BQ96-1","v":2.0993814170870984E-3},{"$f":"(1+BR97)^BR96-1","v":2.0993814170870984E-3},{"$f":"(1+BS97)^BS96-1","v":1.9638045519303482E-3},{"$f":"(1+BT97)^BT96-1","v":2.0993814170870984E-3},{"$f":"(1+BU97)^BU96-1","v":2.0315906915313597E-3},{"$f":"(1+BV97)^BV96-1","v":2.0993814170870984E-3},{"$f":"(1+BW97)^BW96-1","v":2.0315906915313597E-3},{"$f":"(1+BX97)^BX96-1","v":2.0993814170870984E-3},{"$f":"(1+BY97)^BY96-1","v":2.0993814170870984E-3},{"$f":"(1+BZ97)^BZ96-1","v":2.0315906915313597E-3},{"$f":"(1+CA97)^CA96-1","v":2.0993814170870984E-3},{"$f":"(1+CB97)^CB96-1","v":2.0315906915313597E-3},{"$f":"(1+CC97)^CC96-1","v":2.0993814170870984E-3},{"$f":"(1+CD97)^CD96-1","v":2.0993814170870984E-3},{"$f":"(1+CE97)^CE96-1","v":1.8960229979738674E-3},{"$f":"(1+CF97)^CF96-1","v":2.0993814170870984E-3},{"$f":"(1+CG97)^CG96-1","v":2.0315906915313597E-3},{"$f":"(1+CH97)^CH96-1","v":2.0993814170870984E-3},{"$f":"(1+CI97)^CI96-1","v":2.0315906915313597E-3},{"$f":"(1+CJ97)^CJ96-1","v":2.0993814170870984E-3},{"$f":"(1+CK97)^CK96-1","v":2.0993814170870984E-3},{"$f":"(1+CL97)^CL96-1","v":2.0315906915313597E-3},{"$f":"(1+CM97)^CM96-1","v":2.0993814170870984E-3},{"$f":"(1+CN97)^CN96-1","v":2.0315906915313597E-3},{"$f":"(1+CO97)^CO96-1","v":2.0993814170870984E-3},{"$f":"(1+CP97)^CP96-1","v":2.0993814170870984E-3},{"$f":"(1+CQ97)^CQ96-1","v":1.8960229979738674E-3},{"$f":"(1+CR97)^CR96-1","v":2.0993814170870984E-3},{"$f":"(1+CS97)^CS96-1","v":2.0315906915313597E-3},{"$f":"(1+CT97)^CT96-1","v":2.0993814170870984E-3},{"$f":"(1+CU97)^CU96-1","v":2.0315906915313597E-3},{"$f":"(1+CV97)^CV96-1","v":2.0993814170870984E-3},{"$f":"(1+CW97)^CW96-1","v":2.0993814170870984E-3},{"$f":"(1+CX97)^CX96-1","v":2.0315906915313597E-3},{"$f":"(1+CY97)^CY96-1","v":2.0993814170870984E-3},{"$f":"(1+CZ97)^CZ96-1","v":2.0315906915313597E-3},{"$f":"(1+DA97)^DA96-1","v":2.0993814170870984E-3},{"$f":"(1+DB97)^DB96-1","v":2.0993814170870984E-3},{"$f":"(1+DC97)^DC96-1","v":1.8960229979738674E-3},{"$f":"(1+DD97)^DD96-1","v":2.0993814170870984E-3},{"$f":"(1+DE97)^DE96-1","v":2.0315906915313597E-3},{"$f":"(1+DF97)^DF96-1","v":2.0993814170870984E-3},{"$f":"(1+DG97)^DG96-1","v":2.0315906915313597E-3},{"$f":"(1+DH97)^DH96-1","v":2.0993814170870984E-3},{"$f":"(1+DI97)^DI96-1","v":2.0993814170870984E-3},{"$f":"(1+DJ97)^DJ96-1","v":2.0315906915313597E-3},{"$f":"(1+DK97)^DK96-1","v":2.0993814170870984E-3},{"$f":"(1+DL97)^DL96-1","v":2.0315906915313597E-3},{"$f":"(1+DM97)^DM96-1","v":2.0993814170870984E-3},{"$f":"(1+DN97)^DN96-1","v":2.0993814170870984E-3},{"$f":"(1+DO97)^DO96-1","v":1.9638045519303482E-3},{"$f":"(1+DP97)^DP96-1","v":2.0993814170870984E-3},{"$f":"(1+DQ97)^DQ96-1","v":2.0315906915313597E-3},{"$f":"(1+DR97)^DR96-1","v":2.0993814170870984E-3},{"$f":"(1+DS97)^DS96-1","v":2.0315906915313597E-3},{"$f":"(1+DT97)^DT96-1","v":2.0993814170870984E-3},{"$f":"(1+DU97)^DU96-1","v":2.0993814170870984E-3},{"$f":"(1+DV97)^DV96-1","v":2.0315906915313597E-3},{"$f":"(1+DW97)^DW96-1","v":2.0993814170870984E-3},{"$f":"(1+DX97)^DX96-1","v":2.0315906915313597E-3},{"$f":"(1+DY97)^DY96-1","v":2.0993814170870984E-3},{"$f":"(1+DZ97)^DZ96-1","v":2.0993814170870984E-3},{"$f":"(1+EA97)^EA96-1","v":1.8960229979738674E-3},{"$f":"(1+EB97)^EB96-1","v":2.0993814170870984E-3},{"$f":"(1+EC97)^EC96-1","v":2.0315906915313597E-3},{"$f":"(1+ED97)^ED96-1","v":2.0993814170870984E-3},{"$f":"(1+EE97)^EE96-1","v":2.0315906915313597E-3},{"$f":"(1+EF97)^EF96-1","v":2.0993814170870984E-3},{"$f":"(1+EG97)^EG96-1","v":2.0993814170870984E-3},{"$f":"(1+EH97)^EH96-1","v":2.0315906915313597E-3},{"$f":"(1+EI97)^EI96-1","v":2.0993814170870984E-3},{"$f":"(1+EJ97)^EJ96-1","v":2.0315906915313597E-3},{"$f":"(1+EK97)^EK96-1","v":2.0993814170870984E-3},{"$f":"(1+EL97)^EL96-1","v":2.0993814170870984E-3},{"$f":"(1+EM97)^EM96-1","v":1.8960229979738674E-3},{"$f":"(1+EN97)^EN96-1","v":2.0993814170870984E-3},{"$f":"(1+EO97)^EO96-1","v":2.0315906915313597E-3},{"$f":"(1+EP97)^EP96-1","v":2.0993814170870984E-3},{"$f":"(1+EQ97)^EQ96-1","v":2.0315906915313597E-3},{"$f":"(1+ER97)^ER96-1","v":2.0993814170870984E-3},{"$f":"(1+ES97)^ES96-1","v":2.0993814170870984E-3},{"$f":"(1+ET97)^ET96-1","v":2.0315906915313597E-3},{"$f":"(1+EU97)^EU96-1","v":2.0993814170870984E-3},{"$f":"(1+EV97)^EV96-1","v":2.0315906915313597E-3},{"$f":"(1+EW97)^EW96-1","v":2.0993814170870984E-3},{"$f":"(1+EX97)^EX96-1","v":2.0993814170870984E-3},{"$f":"(1+EY97)^EY96-1","v":1.8960229979738674E-3},{"$f":"(1+EZ97)^EZ96-1","v":2.0993814170870984E-3},{"$f":"(1+FA97)^FA96-1","v":2.0315906915313597E-3},{"$f":"(1+FB97)^FB96-1","v":2.0993814170870984E-3},{"$f":"(1+FC97)^FC96-1","v":2.0315906915313597E-3},{"$f":"(1+FD97)^FD96-1","v":2.0993814170870984E-3},{"$f":"(1+FE97)^FE96-1","v":2.0993814170870984E-3},{"$f":"(1+FF97)^FF96-1","v":2.0315906915313597E-3},{"$f":"(1+FG97)^FG96-1","v":2.0993814170870984E-3},{"$f":"(1+FH97)^FH96-1","v":2.0315906915313597E-3},{"$f":"(1+FI97)^FI96-1","v":2.0993814170870984E-3},{"$f":"(1+FJ97)^FJ96-1","v":2.0993814170870984E-3},{"$f":"(1+FK97)^FK96-1","v":1.9638045519303482E-3},{"$f":"(1+FL97)^FL96-1","v":2.0993814170870984E-3},{"$f":"(1+FM97)^FM96-1","v":2.0315906915313597E-3},{"$f":"(1+FN97)^FN96-1","v":2.0993814170870984E-3},{"$f":"(1+FO97)^FO96-1","v":2.0315906915313597E-3},{"$f":"(1+FP97)^FP96-1","v":2.0993814170870984E-3},{"$f":"(1+FQ97)^FQ96-1","v":2.0993814170870984E-3},{"$f":"(1+FR97)^FR96-1","v":2.0315906915313597E-3},{"$f":"(1+FS97)^FS96-1","v":2.0993814170870984E-3},{"$f":"(1+FT97)^FT96-1","v":2.0315906915313597E-3},{"$f":"(1+FU97)^FU96-1","v":2.0993814170870984E-3},{"$f":"(1+FV97)^FV96-1","v":2.0993814170870984E-3},{"$f":"(1+FW97)^FW96-1","v":1.8960229979738674E-3},{"$f":"(1+FX97)^FX96-1","v":2.0993814170870984E-3},{"$f":"(1+FY97)^FY96-1","v":2.0315906915313597E-3},{"$f":"(1+FZ97)^FZ96-1","v":2.0993814170870984E-3},{"$f":"(1+GA97)^GA96-1","v":2.0315906915313597E-3},{"$f":"(1+GB97)^GB96-1","v":2.0993814170870984E-3},{"$f":"(1+GC97)^GC96-1","v":2.0993814170870984E-3},{"$f":"(1+GD97)^GD96-1","v":2.0315906915313597E-3},{"$f":"(1+GE97)^GE96-1","v":2.0993814170870984E-3},{"$f":"(1+GF97)^GF96-1","v":2.0315906915313597E-3},{"$f":"(1+GG97)^GG96-1","v":2.0993814170870984E-3},{"$f":"(1+GH97)^GH96-1","v":2.0993814170870984E-3},{"$f":"(1+GI97)^GI96-1","v":1.8960229979738674E-3},{"$f":"(1+GJ97)^GJ96-1","v":2.0993814170870984E-3},{"$f":"(1+GK97)^GK96-1","v":2.0315906915313597E-3},{"$f":"(1+GL97)^GL96-1","v":2.0993814170870984E-3},{"$f":"(1+GM97)^GM96-1","v":2.0315906915313597E-3},{"$f":"(1+GN97)^GN96-1","v":2.0993814170870984E-3},{"$f":"(1+GO97)^GO96-1","v":2.0993814170870984E-3},{"$f":"(1+GP97)^GP96-1","v":2.0315906915313597E-3},{"$f":"(1+GQ97)^GQ96-1","v":2.0993814170870984E-3},{"$f":"(1+GR97)^GR96-1","v":2.0315906915313597E-3},{"$f":"(1+GS97)^GS96-1","v":2.0993814170870984E-3},{"$f":"(1+GT97)^GT96-1","v":2.0993814170870984E-3},{"$f":"(1+GU97)^GU96-1","v":1.8960229979738674E-3},{"$f":"(1+GV97)^GV96-1","v":2.0993814170870984E-3},{"$f":"(1+GW97)^GW96-1","v":2.0315906915313597E-3},{"$f":"(1+GX97)^GX96-1","v":2.0993814170870984E-3},{"$f":"(1+GY97)^GY96-1","v":2.0315906915313597E-3},{"$f":"(1+GZ97)^GZ96-1","v":2.0993814170870984E-3},{"$f":"(1+HA97)^HA96-1","v":2.0993814170870984E-3},{"$f":"(1+HB97)^HB96-1","v":2.0315906915313597E-3},{"$f":"(1+HC97)^HC96-1","v":2.0993814170870984E-3},{"$f":"(1+HD97)^HD96-1","v":2.0315906915313597E-3},{"$f":"(1+HE97)^HE96-1","v":2.0993814170870984E-3},{"$f":"(1+HF97)^HF96-1","v":2.0993814170870984E-3},{"$f":"(1+HG97)^HG96-1","v":1.9638045519303482E-3},{"$f":"(1+HH97)^HH96-1","v":2.0993814170870984E-3},{"$f":"(1+HI97)^HI96-1","v":2.0315906915313597E-3},{"$f":"(1+HJ97)^HJ96-1","v":2.0993814170870984E-3},{"$f":"(1+HK97)^HK96-1","v":2.0315906915313597E-3},{"$f":"(1+HL97)^HL96-1","v":2.0993814170870984E-3},{"$f":"(1+HM97)^HM96-1","v":2.0993814170870984E-3},{"$f":"(1+HN97)^HN96-1","v":2.0315906915313597E-3},{"$f":"(1+HO97)^HO96-1","v":2.0993814170870984E-3},{"$f":"(1+HP97)^HP96-1","v":2.0315906915313597E-3},{"$f":"(1+HQ97)^HQ96-1","v":2.0993814170870984E-3},{"$f":"(1+HR97)^HR96-1","v":2.0993814170870984E-3},{"$f":"(1+HS97)^HS96-1","v":1.8960229979738674E-3},{"$f":"(1+HT97)^HT96-1","v":2.0993814170870984E-3},{"$f":"(1+HU97)^HU96-1","v":2.0315906915313597E-3},{"$f":"(1+HV97)^HV96-1","v":2.0993814170870984E-3},{"$f":"(1+HW97)^HW96-1","v":2.0315906915313597E-3},{"$f":"(1+HX97)^HX96-1","v":2.0993814170870984E-3},{"$f":"(1+HY97)^HY96-1","v":2.0993814170870984E-3},{"$f":"(1+HZ97)^HZ96-1","v":2.0315906915313597E-3},{"$f":"(1+IA97)^IA96-1","v":2.0993814170870984E-3},{"$f":"(1+IB97)^IB96-1","v":2.0315906915313597E-3},{"$f":"(1+IC97)^IC96-1","v":2.0993814170870984E-3},{"$f":"(1+ID97)^ID96-1","v":2.0993814170870984E-3},{"$f":"(1+IE97)^IE96-1","v":1.8960229979738674E-3},{"$f":"(1+IF97)^IF96-1","v":2.0993814170870984E-3},{"$f":"(1+IG97)^IG96-1","v":2.0315906915313597E-3},{"$f":"(1+IH97)^IH96-1","v":2.0993814170870984E-3},{"$f":"(1+II97)^II96-1","v":2.0315906915313597E-3},{"$f":"(1+IJ97)^IJ96-1","v":2.0993814170870984E-3},{"$f":"(1+IK97)^IK96-1","v":2.0993814170870984E-3},{"$f":"(1+IL97)^IL96-1","v":2.0315906915313597E-3},{"$f":"(1+IM97)^IM96-1","v":2.0993814170870984E-3},{"$f":"(1+IN97)^IN96-1","v":2.0315906915313597E-3},{"$f":"(1+IO97)^IO96-1","v":2.0993814170870984E-3},{"$f":"(1+IP97)^IP96-1","v":2.0993814170870984E-3},{"$f":"(1+IQ97)^IQ96-1","v":1.8960229979738674E-3},{"$f":"(1+IR97)^IR96-1","v":2.0993814170870984E-3},{"$f":"(1+IS97)^IS96-1","v":2.0315906915313597E-3},{"$f":"(1+IT97)^IT96-1","v":2.0993814170870984E-3},{"$f":"(1+IU97)^IU96-1","v":2.0315906915313597E-3},{"$f":"(1+IV97)^IV96-1","v":2.0993814170870984E-3},{"$f":"(1+IW97)^IW96-1","v":2.0993814170870984E-3},{"$f":"(1+IX97)^IX96-1","v":2.0315906915313597E-3},{"$f":"(1+IY97)^IY96-1","v":2.0993814170870984E-3},{"$f":"(1+IZ97)^IZ96-1","v":2.0315906915313597E-3},{"$f":"(1+JA97)^JA96-1","v":2.0993814170870984E-3},{"$f":"(1+JB97)^JB96-1","v":2.0993814170870984E-3},{"$f":"(1+JC97)^JC96-1","v":1.9638045519303482E-3},{"$f":"(1+JD97)^JD96-1","v":2.0993814170870984E-3},{"$f":"(1+JE97)^JE96-1","v":2.0315906915313597E-3},{"$f":"(1+JF97)^JF96-1","v":2.0993814170870984E-3},{"$f":"(1+JG97)^JG96-1","v":2.0315906915313597E-3},{"$f":"(1+JH97)^JH96-1","v":2.0993814170870984E-3},{"$f":"(1+JI97)^JI96-1","v":2.0993814170870984E-3},{"$f":"(1+JJ97)^JJ96-1","v":2.0315906915313597E-3},{"$f":"(1+JK97)^JK96-1","v":2.0993814170870984E-3},{"$f":"(1+JL97)^JL96-1","v":2.0315906915313597E-3},{"$f":"(1+JM97)^JM96-1","v":2.0993814170870984E-3},{"$f":"(1+JN97)^JN96-1","v":2.0993814170870984E-3},{"$f":"(1+JO97)^JO96-1","v":1.8960229979738674E-3},{"$f":"(1+JP97)^JP96-1","v":2.0993814170870984E-3},{"$f":"(1+JQ97)^JQ96-1","v":2.0315906915313597E-3},{"$f":"(1+JR97)^JR96-1","v":2.0993814170870984E-3},{"$f":"(1+JS97)^JS96-1","v":2.0315906915313597E-3},{"$f":"(1+JT97)^JT96-1","v":2.0993814170870984E-3},{"$f":"(1+JU97)^JU96-1","v":2.0993814170870984E-3},{"$f":"(1+JV97)^JV96-1","v":2.0315906915313597E-3},{"$f":"(1+JW97)^JW96-1","v":2.0993814170870984E-3},{"$f":"(1+JX97)^JX96-1","v":2.0315906915313597E-3},{"$f":"(1+JY97)^JY96-1","v":2.0993814170870984E-3},{"$f":"(1+JZ97)^JZ96-1","v":2.0993814170870984E-3},{"$f":"(1+KA97)^KA96-1","v":1.8960229979738674E-3},{"$f":"(1+KB97)^KB96-1","v":2.0993814170870984E-3},{"$f":"(1+KC97)^KC96-1","v":2.0315906915313597E-3},{"$f":"(1+KD97)^KD96-1","v":2.0993814170870984E-3},{"$f":"(1+KE97)^KE96-1","v":2.0315906915313597E-3},{"$f":"(1+KF97)^KF96-1","v":2.0993814170870984E-3},{"$f":"(1+KG97)^KG96-1","v":2.0993814170870984E-3},{"$f":"(1+KH97)^KH96-1","v":2.0315906915313597E-3},{"$f":"(1+KI97)^KI96-1","v":2.0993814170870984E-3},{"$f":"(1+KJ97)^KJ96-1","v":2.0315906915313597E-3},{"$f":"(1+KK97)^KK96-1","v":2.0993814170870984E-3},{"$f":"(1+KL97)^KL96-1","v":2.0993814170870984E-3},{"$f":"(1+KM97)^KM96-1","v":1.8960229979738674E-3},{"$f":"(1+KN97)^KN96-1","v":2.0993814170870984E-3},{"$f":"(1+KO97)^KO96-1","v":2.0315906915313597E-3},{"$f":"(1+KP97)^KP96-1","v":2.0993814170870984E-3},{"$f":"(1+KQ97)^KQ96-1","v":2.0315906915313597E-3},{"$f":"(1+KR97)^KR96-1","v":2.0993814170870984E-3},{"$f":"(1+KS97)^KS96-1","v":2.0993814170870984E-3},{"$f":"(1+KT97)^KT96-1","v":2.0315906915313597E-3},{"$f":"(1+KU97)^KU96-1","v":2.0993814170870984E-3},{"$f":"(1+KV97)^KV96-1","v":2.0315906915313597E-3},{"$f":"(1+KW97)^KW96-1","v":2.0993814170870984E-3},{"$f":"(1+KX97)^KX96-1","v":2.0993814170870984E-3},{"$f":"(1+KY97)^KY96-1","v":1.9638045519303482E-3},{"$f":"(1+KZ97)^KZ96-1","v":2.0993814170870984E-3},{"$f":"(1+LA97)^LA96-1","v":2.0315906915313597E-3},{"$f":"(1+LB97)^LB96-1","v":2.0993814170870984E-3},{"$f":"(1+LC97)^LC96-1","v":2.0315906915313597E-3},{"$f":"(1+LD97)^LD96-1","v":2.0993814170870984E-3},{"$f":"(1+LE97)^LE96-1","v":2.0993814170870984E-3},{"$f":"(1+LF97)^LF96-1","v":2.0315906915313597E-3},{"$f":"(1+LG97)^LG96-1","v":2.0993814170870984E-3},{"$f":"(1+LH97)^LH96-1","v":2.0315906915313597E-3},{"$f":"(1+LI97)^LI96-1","v":2.0993814170870984E-3},{"$f":"(1+LJ97)^LJ96-1","v":2.0993814170870984E-3},{"$f":"(1+LK97)^LK96-1","v":1.8960229979738674E-3},{"$f":"(1+LL97)^LL96-1","v":2.0993814170870984E-3},{"$f":"(1+LM97)^LM96-1","v":2.0315906915313597E-3},{"$f":"(1+LN97)^LN96-1","v":2.0993814170870984E-3},{"$f":"(1+LO97)^LO96-1","v":2.0315906915313597E-3},{"$f":"(1+LP97)^LP96-1","v":2.0993814170870984E-3},{"$f":"(1+LQ97)^LQ96-1","v":2.0993814170870984E-3},{"$f":"(1+LR97)^LR96-1","v":2.0315906915313597E-3},{"$f":"(1+LS97)^LS96-1","v":2.0993814170870984E-3},{"$f":"(1+LT97)^LT96-1","v":2.0315906915313597E-3},{"$f":"(1+LU97)^LU96-1","v":2.0993814170870984E-3},{"$f":"(1+LV97)^LV96-1","v":2.0993814170870984E-3},{"$f":"(1+LW97)^LW96-1","v":1.8960229979738674E-3},{"$f":"(1+LX97)^LX96-1","v":2.0993814170870984E-3},{"$f":"(1+LY97)^LY96-1","v":2.0315906915313597E-3},{"$f":"(1+LZ97)^LZ96-1","v":2.0993814170870984E-3},{"$f":"(1+MA97)^MA96-1","v":2.0315906915313597E-3},{"$f":"(1+MB97)^MB96-1","v":2.0993814170870984E-3},{"$f":"(1+MC97)^MC96-1","v":2.0993814170870984E-3},{"$f":"(1+MD97)^MD96-1","v":2.0315906915313597E-3},{"$f":"(1+ME97)^ME96-1","v":2.0993814170870984E-3},{"$f":"(1+MF97)^MF96-1","v":2.0315906915313597E-3},{"$f":"(1+MG97)^MG96-1","v":2.0993814170870984E-3},{"$f":"(1+MH97)^MH96-1","v":2.0993814170870984E-3},{"$f":"(1+MI97)^MI96-1","v":1.8960229979738674E-3},{"$f":"(1+MJ97)^MJ96-1","v":2.0993814170870984E-3},{"$f":"(1+MK97)^MK96-1","v":2.0315906915313597E-3},{"$f":"(1+ML97)^ML96-1","v":2.0993814170870984E-3},{"$f":"(1+MM97)^MM96-1","v":2.0315906915313597E-3},{"$f":"(1+MN97)^MN96-1","v":2.0993814170870984E-3},{"$f":"(1+MO97)^MO96-1","v":2.0993814170870984E-3},{"$f":"(1+MP97)^MP96-1","v":2.0315906915313597E-3},{"$f":"(1+MQ97)^MQ96-1","v":2.0993814170870984E-3},{"$f":"(1+MR97)^MR96-1","v":2.0315906915313597E-3},{"$f":"(1+MS97)^MS96-1","v":2.0993814170870984E-3},{"$f":"(1+MT97)^MT96-1","v":2.0993814170870984E-3},{"$f":"(1+MU97)^MU96-1","v":1.9638045519303482E-3},{"$f":"(1+MV97)^MV96-1","v":2.0993814170870984E-3},{"$f":"(1+MW97)^MW96-1","v":2.0315906915313597E-3},{"$f":"(1+MX97)^MX96-1","v":2.0993814170870984E-3},{"$f":"(1+MY97)^MY96-1","v":2.0315906915313597E-3},{"$f":"(1+MZ97)^MZ96-1","v":2.0993814170870984E-3},{"$f":"(1+NA97)^NA96-1","v":2.0993814170870984E-3},{"$f":"(1+NB97)^NB96-1","v":2.0315906915313597E-3},{"$f":"(1+NC97)^NC96-1","v":2.0993814170870984E-3},{"$f":"(1+ND97)^ND96-1","v":2.0315906915313597E-3},{"$f":"(1+NE97)^NE96-1","v":2.0993814170870984E-3},{"$f":"(1+NF97)^NF96-1","v":2.0993814170870984E-3},{"$f":"(1+NG97)^NG96-1","v":1.8960229979738674E-3},{"$f":"(1+NH97)^NH96-1","v":2.0993814170870984E-3},{"$f":"(1+NI97)^NI96-1","v":2.0315906915313597E-3},{"$f":"(1+NJ97)^NJ96-1","v":2.0993814170870984E-3},{"$f":"(1+NK97)^NK96-1","v":2.0315906915313597E-3},{"$f":"(1+NL97)^NL96-1","v":2.0993814170870984E-3},{"$f":"(1+NM97)^NM96-1","v":2.0993814170870984E-3},{"$f":"(1+NN97)^NN96-1","v":2.0315906915313597E-3},{"$f":"(1+NO97)^NO96-1","v":2.0993814170870984E-3},{"$f":"(1+NP97)^NP96-1","v":2.0315906915313597E-3},{"$f":"(1+NQ97)^NQ96-1","v":2.0993814170870984E-3},{"$f":"(1+NR97)^NR96-1","v":2.0993814170870984E-3},{"$f":"(1+NS97)^NS96-1","v":1.8960229979738674E-3},{"$f":"(1+NT97)^NT96-1","v":2.0993814170870984E-3},{"$f":"(1+NU97)^NU96-1","v":2.0315906915313597E-3},{"$f":"(1+NV97)^NV96-1","v":2.0993814170870984E-3},{"$f":"(1+NW97)^NW96-1","v":2.0315906915313597E-3},{"$f":"(1+NX97)^NX96-1","v":2.0993814170870984E-3},{"$f":"(1+NY97)^NY96-1","v":2.0993814170870984E-3},{"$f":"(1+NZ97)^NZ96-1","v":2.0315906915313597E-3},{"$f":"(1+OA97)^OA96-1","v":2.0993814170870984E-3},{"$f":"(1+OB97)^OB96-1","v":2.0315906915313597E-3},{"$f":"(1+OC97)^OC96-1","v":2.0993814170870984E-3},{"$f":"(1+OD97)^OD96-1","v":2.0993814170870984E-3},{"$f":"(1+OE97)^OE96-1","v":1.8960229979738674E-3},{"$f":"(1+OF97)^OF96-1","v":2.0993814170870984E-3},{"$f":"(1+OG97)^OG96-1","v":2.0315906915313597E-3},{"$f":"(1+OH97)^OH96-1","v":2.0993814170870984E-3},{"$f":"(1+OI97)^OI96-1","v":2.0315906915313597E-3},{"$f":"(1+OJ97)^OJ96-1","v":2.0993814170870984E-3},{"$f":"(1+OK97)^OK96-1","v":2.0993814170870984E-3},{"$f":"(1+OL97)^OL96-1","v":2.0315906915313597E-3},{"$f":"(1+OM97)^OM96-1","v":2.0993814170870984E-3},{"$f":"(1+ON97)^ON96-1","v":2.0315906915313597E-3},{"$f":"(1+OO97)^OO96-1","v":2.0993814170870984E-3},{"$f":"(1+OP97)^OP96-1","v":2.0993814170870984E-3},{"$f":"(1+OQ97)^OQ96-1","v":1.9638045519303482E-3},{"$f":"(1+OR97)^OR96-1","v":2.0993814170870984E-3},{"$f":"(1+OS97)^OS96-1","v":2.0315906915313597E-3},{"$f":"(1+OT97)^OT96-1","v":2.0993814170870984E-3},{"$f":"(1+OU97)^OU96-1","v":2.0315906915313597E-3},{"$f":"(1+OV97)^OV96-1","v":2.0993814170870984E-3},{"$f":"(1+OW97)^OW96-1","v":2.0993814170870984E-3},{"$f":"(1+OX97)^OX96-1","v":2.0315906915313597E-3},{"$f":"(1+OY97)^OY96-1","v":2.0993814170870984E-3},{"$f":"(1+OZ97)^OZ96-1","v":2.0315906915313597E-3},{"$f":"(1+PA97)^PA96-1","v":2.0993814170870984E-3},{"$f":"(1+PB97)^PB96-1","v":2.0993814170870984E-3},{"$f":"(1+PC97)^PC96-1","v":1.8960229979738674E-3},{"$f":"(1+PD97)^PD96-1","v":2.0993814170870984E-3},{"$f":"(1+PE97)^PE96-1","v":2.0315906915313597E-3},{"$f":"(1+PF97)^PF96-1","v":2.0993814170870984E-3},{"$f":"(1+PG97)^PG96-1","v":2.0315906915313597E-3},{"$f":"(1+PH97)^PH96-1","v":2.0993814170870984E-3},{"$f":"(1+PI97)^PI96-1","v":2.0993814170870984E-3},{"$f":"(1+PJ97)^PJ96-1","v":2.0315906915313597E-3},{"$f":"(1+PK97)^PK96-1","v":2.0993814170870984E-3},{"$f":"(1+PL97)^PL96-1","v":2.0315906915313597E-3},{"$f":"(1+PM97)^PM96-1","v":2.0993814170870984E-3},{"$f":"(1+PN97)^PN96-1","v":2.0993814170870984E-3},{"$f":"(1+PO97)^PO96-1","v":1.8960229979738674E-3},{"$f":"(1+PP97)^PP96-1","v":2.0993814170870984E-3},{"$f":"(1+PQ97)^PQ96-1","v":2.0315906915313597E-3},{"$f":"(1+PR97)^PR96-1","v":2.0993814170870984E-3},{"$f":"(1+PS97)^PS96-1","v":2.0315906915313597E-3},{"$f":"(1+PT97)^PT96-1","v":2.0993814170870984E-3},{"$f":"(1+PU97)^PU96-1","v":2.0993814170870984E-3},{"$f":"(1+PV97)^PV96-1","v":2.0315906915313597E-3},{"$f":"(1+PW97)^PW96-1","v":2.0993814170870984E-3},{"$f":"(1+PX97)^PX96-1","v":2.0315906915313597E-3},{"$f":"(1+PY97)^PY96-1","v":2.0993814170870984E-3},{"$f":"(1+PZ97)^PZ96-1","v":2.0993814170870984E-3},{"$f":"(1+QA97)^QA96-1","v":1.8960229979738674E-3},{"$f":"(1+QB97)^QB96-1","v":2.0993814170870984E-3},{"$f":"(1+QC97)^QC96-1","v":2.0315906915313597E-3},{"$f":"(1+QD97)^QD96-1","v":2.0993814170870984E-3},{"$f":"(1+QE97)^QE96-1","v":2.0315906915313597E-3},{"$f":"(1+QF97)^QF96-1","v":2.0993814170870984E-3},{"$f":"(1+QG97)^QG96-1","v":2.0993814170870984E-3},{"$f":"(1+QH97)^QH96-1","v":2.0315906915313597E-3},{"$f":"(1+QI97)^QI96-1","v":2.0993814170870984E-3},{"$f":"(1+QJ97)^QJ96-1","v":2.0315906915313597E-3},{"$f":"(1+QK97)^QK96-1","v":2.0993814170870984E-3},{"$f":"(1+QL97)^QL96-1","v":2.0993814170870984E-3},{"$f":"(1+QM97)^QM96-1","v":1.9638045519303482E-3},{"$f":"(1+QN97)^QN96-1","v":2.0993814170870984E-3},{"$f":"(1+QO97)^QO96-1","v":2.0315906915313597E-3},{"$f":"(1+QP97)^QP96-1","v":2.0993814170870984E-3},{"$f":"(1+QQ97)^QQ96-1","v":2.0315906915313597E-3},{"$f":"(1+QR97)^QR96-1","v":2.0993814170870984E-3},{"$f":"(1+QS97)^QS96-1","v":2.0993814170870984E-3},{"$f":"(1+QT97)^QT96-1","v":2.0315906915313597E-3},{"$f":"(1+QU97)^QU96-1","v":2.0993814170870984E-3},{"$f":"(1+QV97)^QV96-1","v":2.0315906915313597E-3},{"$f":"(1+QW97)^QW96-1","v":2.0993814170870984E-3},{"$f":"(1+QX97)^QX96-1","v":2.0993814170870984E-3},{"$f":"(1+QY97)^QY96-1","v":1.8960229979738674E-3},{"$f":"(1+QZ97)^QZ96-1","v":2.0993814170870984E-3},{"$f":"(1+RA97)^RA96-1","v":2.0315906915313597E-3},{"$f":"(1+RB97)^RB96-1","v":2.0993814170870984E-3},{"$f":"(1+RC97)^RC96-1","v":2.0315906915313597E-3},{"$f":"(1+RD97)^RD96-1","v":2.0993814170870984E-3},{"$f":"(1+RE97)^RE96-1","v":2.0993814170870984E-3},{"$f":"(1+RF97)^RF96-1","v":2.0315906915313597E-3},{"$f":"(1+RG97)^RG96-1","v":2.0993814170870984E-3},{"$f":"(1+RH97)^RH96-1","v":2.0315906915313597E-3},{"$f":"(1+RI97)^RI96-1","v":2.0993814170870984E-3},{"$f":"(1+RJ97)^RJ96-1","v":2.0993814170870984E-3},{"$f":"(1+RK97)^RK96-1","v":1.8960229979738674E-3},{"$f":"(1+RL97)^RL96-1","v":2.0993814170870984E-3},{"$f":"(1+RM97)^RM96-1","v":2.0315906915313597E-3},{"$f":"(1+RN97)^RN96-1","v":2.0993814170870984E-3},{"$f":"(1+RO97)^RO96-1","v":2.0315906915313597E-3},{"$f":"(1+RP97)^RP96-1","v":2.0993814170870984E-3},{"$f":"(1+RQ97)^RQ96-1","v":2.0993814170870984E-3},{"$f":"(1+RR97)^RR96-1","v":2.0315906915313597E-3},{"$f":"(1+RS97)^RS96-1","v":2.0993814170870984E-3},{"$f":"(1+RT97)^RT96-1","v":2.0315906915313597E-3},{"$f":"(1+RU97)^RU96-1","v":2.0993814170870984E-3},{"$f":"(1+RV97)^RV96-1","v":2.0993814170870984E-3},{"$f":"(1+RW97)^RW96-1","v":1.8960229979738674E-3},{"$f":"(1+RX97)^RX96-1","v":2.0993814170870984E-3},{"$f":"(1+RY97)^RY96-1","v":2.0315906915313597E-3},{"$f":"(1+RZ97)^RZ96-1","v":2.0993814170870984E-3},{"$f":"(1+SA97)^SA96-1","v":2.0315906915313597E-3},{"$f":"(1+SB97)^SB96-1","v":2.0993814170870984E-3},{"$f":"(1+SC97)^SC96-1","v":2.0993814170870984E-3},{"$f":"(1+SD97)^SD96-1","v":2.0315906915313597E-3},{"$f":"(1+SE97)^SE96-1","v":2.0993814170870984E-3},{"$f":"(1+SF97)^SF96-1","v":2.0315906915313597E-3},{"$f":"(1+SG97)^SG96-1","v":2.0993814170870984E-3},{"$f":"(1+SH97)^SH96-1","v":2.0993814170870984E-3},{"$f":"(1+SI97)^SI96-1","v":1.9638045519303482E-3},{"$f":"(1+SJ97)^SJ96-1","v":2.0993814170870984E-3},{"$f":"(1+SK97)^SK96-1","v":2.0315906915313597E-3},{"$f":"(1+SL97)^SL96-1","v":2.0993814170870984E-3},{"$f":"(1+SM97)^SM96-1","v":2.0315906915313597E-3},{"$f":"(1+SN97)^SN96-1","v":2.0993814170870984E-3},{"$f":"(1+SO97)^SO96-1","v":2.0993814170870984E-3}]
[null,null,null,null,{"$f":" Time!E$149","v":"Inflation period for O&M"},{"$f":" Time!F$149","v":0},{"$f":" Time!G$149","v":"flag"},{"$f":" Time!H$149","v":0},{"$f":" Time!I$149","v":0},{"$f":" Time!J$149","v":0},{"$f":" Time!K$149","v":0},{"$f":" Time!L$149","v":0},{"$f":" Time!M$149","v":0},{"$f":" Time!N$149","v":0},{"$f":" Time!O$149","v":0},{"$f":" Time!P$149","v":0},{"$f":" Time!Q$149","v":0},{"$f":" Time!R$149","v":0},{"$f":" Time!S$149","v":0},{"$f":" Time!T$149","v":0},{"$f":" Time!U$149","v":0},{"$f":" Time!V$149","v":0},{"$f":" Time!W$149","v":0},{"$f":" Time!X$149","v":0},{"$f":" Time!Y$149","v":0},{"$f":" Time!Z$149","v":0},{"$f":" Time!AA$149","v":0},{"$f":" Time!AB$149","v":0},{"$f":" Time!AC$149","v":0},{"$f":" Time!AD$149","v":0},{"$f":" Time!AE$149","v":0},{"$f":" Time!AF$149","v":0},{"$f":" Time!AG$149","v":0},{"$f":" Time!AH$149","v":1},{"$f":" Time!AI$149","v":1},{"$f":" Time!AJ$149","v":1},{"$f":" Time!AK$149","v":1},{"$f":" Time!AL$149","v":1},{"$f":" Time!AM$149","v":1},{"$f":" Time!AN$149","v":1},{"$f":" Time!AO$149","v":1},{"$f":" Time!AP$149","v":1},{"$f":" Time!AQ$149","v":1},{"$f":" Time!AR$149","v":1},{"$f":" Time!AS$149","v":1},{"$f":" Time!AT$149","v":1},{"$f":" Time!AU$149","v":1},{"$f":" Time!AV$149","v":1},{"$f":" Time!AW$149","v":1},{"$f":" Time!AX$149","v":1},{"$f":" Time!AY$149","v":1},{"$f":" Time!AZ$149","v":1},{"$f":" Time!BA$149","v":1},{"$f":" Time!BB$149","v":1},{"$f":" Time!BC$149","v":1},{"$f":" Time!BD$149","v":1},{"$f":" Time!BE$149","v":1},{"$f":" Time!BF$149","v":1},{"$f":" Time!BG$149","v":1},{"$f":" Time!BH$149","v":1},{"$f":" Time!BI$149","v":1},{"$f":" Time!BJ$149","v":1},{"$f":" Time!BK$149","v":1},{"$f":" Time!BL$149","v":1},{"$f":" Time!BM$149","v":1},{"$f":" Time!BN$149","v":1},{"$f":" Time!BO$149","v":1},{"$f":" Time!BP$149","v":1},{"$f":" Time!BQ$149","v":1},{"$f":" Time!BR$149","v":1},{"$f":" Time!BS$149","v":1},{"$f":" Time!BT$149","v":1},{"$f":" Time!BU$149","v":1},{"$f":" Time!BV$149","v":1},{"$f":" Time!BW$149","v":1},{"$f":" Time!BX$149","v":1},{"$f":" Time!BY$149","v":1},{"$f":" Time!BZ$149","v":1},{"$f":" Time!CA$149","v":1},{"$f":" Time!CB$149","v":1},{"$f":" Time!CC$149","v":1},{"$f":" Time!CD$149","v":1},{"$f":" Time!CE$149","v":1},{"$f":" Time!CF$149","v":1},{"$f":" Time!CG$149","v":1},{"$f":" Time!CH$149","v":1},{"$f":" Time!CI$149","v":1},{"$f":" Time!CJ$149","v":1},{"$f":" Time!CK$149","v":1},{"$f":" Time!CL$149","v":1},{"$f":" Time!CM$149","v":1},{"$f":" Time!CN$149","v":1},{"$f":" Time!CO$149","v":1},{"$f":" Time!CP$149","v":1},{"$f":" Time!CQ$149","v":1},{"$f":" Time!CR$149","v":1},{"$f":" Time!CS$149","v":1},{"$f":" Time!CT$149","v":1},{"$f":" Time!CU$149","v":1},{"$f":" Time!CV$149","v":1},{"$f":" Time!CW$149","v":1},{"$f":" Time!CX$149","v":1},{"$f":" Time!CY$149","v":1},{"$f":" Time!CZ$149","v":1},{"$f":" Time!DA$149","v":1},{"$f":" Time!DB$149","v":1},{"$f":" Time!DC$149","v":1},{"$f":" Time!DD$149","v":1},{"$f":" Time!DE$149","v":1},{"$f":" Time!DF$149","v":1},{"$f":" Time!DG$149","v":1},{"$f":" Time!DH$149","v":1},{"$f":" Time!DI$149","v":1},{"$f":" Time!DJ$149","v":1},{"$f":" Time!DK$149","v":1},{"$f":" Time!DL$149","v":1},{"$f":" Time!DM$149","v":1},{"$f":" Time!DN$149","v":1},{"$f":" Time!DO$149","v":1},{"$f":" Time!DP$149","v":1},{"$f":" Time!DQ$149","v":1},{"$f":" Time!DR$149","v":1},{"$f":" Time!DS$149","v":1},{"$f":" Time!DT$149","v":1},{"$f":" Time!DU$149","v":1},{"$f":" Time!DV$149","v":1},{"$f":" Time!DW$149","v":1},{"$f":" Time!DX$149","v":1},{"$f":" Time!DY$149","v":1},{"$f":" Time!DZ$149","v":1},{"$f":" Time!EA$149","v":1},{"$f":" Time!EB$149","v":1},{"$f":" Time!EC$149","v":1},{"$f":" Time!ED$149","v":1},{"$f":" Time!EE$149","v":1},{"$f":" Time!EF$149","v":1},{"$f":" Time!EG$149","v":1},{"$f":" Time!EH$149","v":1},{"$f":" Time!EI$149","v":1},{"$f":" Time!EJ$149","v":1},{"$f":" Time!EK$149","v":1},{"$f":" Time!EL$149","v":1},{"$f":" Time!EM$149","v":1},{"$f":" Time!EN$149","v":1},{"$f":" Time!EO$149","v":1},{"$f":" Time!EP$149","v":1},{"$f":" Time!EQ$149","v":1},{"$f":" Time!ER$149","v":1},{"$f":" Time!ES$149","v":1},{"$f":" Time!ET$149","v":1},{"$f":" Time!EU$149","v":1},{"$f":" Time!EV$149","v":1},{"$f":" Time!EW$149","v":1},{"$f":" Time!EX$149","v":1},{"$f":" Time!EY$149","v":1},{"$f":" Time!EZ$149","v":1},{"$f":" Time!FA$149","v":1},{"$f":" Time!FB$149","v":1},{"$f":" Time!FC$149","v":1},{"$f":" Time!FD$149","v":1},{"$f":" Time!FE$149","v":1},{"$f":" Time!FF$149","v":1},{"$f":" Time!FG$149","v":1},{"$f":" Time!FH$149","v":1},{"$f":" Time!FI$149","v":1},{"$f":" Time!FJ$149","v":1},{"$f":" Time!FK$149","v":1},{"$f":" Time!FL$149","v":1},{"$f":" Time!FM$149","v":1},{"$f":" Time!FN$149","v":1},{"$f":" Time!FO$149","v":1},{"$f":" Time!FP$149","v":1},{"$f":" Time!FQ$149","v":1},{"$f":" Time!FR$149","v":1},{"$f":" Time!FS$149","v":1},{"$f":" Time!FT$149","v":1},{"$f":" Time!FU$149","v":1},{"$f":" Time!FV$149","v":1},{"$f":" Time!FW$149","v":1},{"$f":" Time!FX$149","v":1},{"$f":" Time!FY$149","v":1},{"$f":" Time!FZ$149","v":1},{"$f":" Time!GA$149","v":1},{"$f":" Time!GB$149","v":1},{"$f":" Time!GC$149","v":1},{"$f":" Time!GD$149","v":1},{"$f":" Time!GE$149","v":1},{"$f":" Time!GF$149","v":1},{"$f":" Time!GG$149","v":1},{"$f":" Time!GH$149","v":1},{"$f":" Time!GI$149","v":1},{"$f":" Time!GJ$149","v":1},{"$f":" Time!GK$149","v":1},{"$f":" Time!GL$149","v":1},{"$f":" Time!GM$149","v":1},{"$f":" Time!GN$149","v":1},{"$f":" Time!GO$149","v":1},{"$f":" Time!GP$149","v":1},{"$f":" Time!GQ$149","v":1},{"$f":" Time!GR$149","v":1},{"$f":" Time!GS$149","v":1},{"$f":" Time!GT$149","v":1},{"$f":" Time!GU$149","v":1},{"$f":" Time!GV$149","v":1},{"$f":" Time!GW$149","v":1},{"$f":" Time!GX$149","v":1},{"$f":" Time!GY$149","v":1},{"$f":" Time!GZ$149","v":1},{"$f":" Time!HA$149","v":1},{"$f":" Time!HB$149","v":1},{"$f":" Time!HC$149","v":1},{"$f":" Time!HD$149","v":1},{"$f":" Time!HE$149","v":1},{"$f":" Time!HF$149","v":1},{"$f":" Time!HG$149","v":1},{"$f":" Time!HH$149","v":1},{"$f":" Time!HI$149","v":1},{"$f":" Time!HJ$149","v":1},{"$f":" Time!HK$149","v":1},{"$f":" Time!HL$149","v":1},{"$f":" Time!HM$149","v":1},{"$f":" Time!HN$149","v":1},{"$f":" Time!HO$149","v":1},{"$f":" Time!HP$149","v":1},{"$f":" Time!HQ$149","v":1},{"$f":" Time!HR$149","v":1},{"$f":" Time!HS$149","v":1},{"$f":" Time!HT$149","v":1},{"$f":" Time!HU$149","v":1},{"$f":" Time!HV$149","v":1},{"$f":" Time!HW$149","v":1},{"$f":" Time!HX$149","v":1},{"$f":" Time!HY$149","v":1},{"$f":" Time!HZ$149","v":1},{"$f":" Time!IA$149","v":1},{"$f":" Time!IB$149","v":1},{"$f":" Time!IC$149","v":1},{"$f":" Time!ID$149","v":1},{"$f":" Time!IE$149","v":1},{"$f":" Time!IF$149","v":1},{"$f":" Time!IG$149","v":1},{"$f":" Time!IH$149","v":1},{"$f":" Time!II$149","v":1},{"$f":" Time!IJ$149","v":1},{"$f":" Time!IK$149","v":1},{"$f":" Time!IL$149","v":1},{"$f":" Time!IM$149","v":1},{"$f":" Time!IN$149","v":1},{"$f":" Time!IO$149","v":1},{"$f":" Time!IP$149","v":1},{"$f":" Time!IQ$149","v":1},{"$f":" Time!IR$149","v":1},{"$f":" Time!IS$149","v":1},{"$f":" Time!IT$149","v":1},{"$f":" Time!IU$149","v":1},{"$f":" Time!IV$149","v":1},{"$f":" Time!IW$149","v":1},{"$f":" Time!IX$149","v":1},{"$f":" Time!IY$149","v":1},{"$f":" Time!IZ$149","v":1},{"$f":" Time!JA$149","v":1},{"$f":" Time!JB$149","v":1},{"$f":" Time!JC$149","v":1},{"$f":" Time!JD$149","v":1},{"$f":" Time!JE$149","v":1},{"$f":" Time!JF$149","v":1},{"$f":" Time!JG$149","v":1},{"$f":" Time!JH$149","v":1},{"$f":" Time!JI$149","v":1},{"$f":" Time!JJ$149","v":1},{"$f":" Time!JK$149","v":1},{"$f":" Time!JL$149","v":1},{"$f":" Time!JM$149","v":1},{"$f":" Time!JN$149","v":1},{"$f":" Time!JO$149","v":1},{"$f":" Time!JP$149","v":1},{"$f":" Time!JQ$149","v":1},{"$f":" Time!JR$149","v":1},{"$f":" Time!JS$149","v":1},{"$f":" Time!JT$149","v":1},{"$f":" Time!JU$149","v":1},{"$f":" Time!JV$149","v":1},{"$f":" Time!JW$149","v":1},{"$f":" Time!JX$149","v":1},{"$f":" Time!JY$149","v":1},{"$f":" Time!JZ$149","v":1},{"$f":" Time!KA$149","v":1},{"$f":" Time!KB$149","v":1},{"$f":" Time!KC$149","v":1},{"$f":" Time!KD$149","v":1},{"$f":" Time!KE$149","v":1},{"$f":" Time!KF$149","v":1},{"$f":" Time!KG$149","v":1},{"$f":" Time!KH$149","v":1},{"$f":" Time!KI$149","v":1},{"$f":" Time!KJ$149","v":1},{"$f":" Time!KK$149","v":1},{"$f":" Time!KL$149","v":1},{"$f":" Time!KM$149","v":1},{"$f":" Time!KN$149","v":1},{"$f":" Time!KO$149","v":1},{"$f":" Time!KP$149","v":1},{"$f":" Time!KQ$149","v":1},{"$f":" Time!KR$149","v":1},{"$f":" Time!KS$149","v":1},{"$f":" Time!KT$149","v":1},{"$f":" Time!KU$149","v":1},{"$f":" Time!KV$149","v":1},{"$f":" Time!KW$149","v":1},{"$f":" Time!KX$149","v":1},{"$f":" Time!KY$149","v":1},{"$f":" Time!KZ$149","v":1},{"$f":" Time!LA$149","v":1},{"$f":" Time!LB$149","v":1},{"$f":" Time!LC$149","v":1},{"$f":" Time!LD$149","v":1},{"$f":" Time!LE$149","v":1},{"$f":" Time!LF$149","v":1},{"$f":" Time!LG$149","v":1},{"$f":" Time!LH$149","v":1},{"$f":" Time!LI$149","v":1},{"$f":" Time!LJ$149","v":1},{"$f":" Time!LK$149","v":1},{"$f":" Time!LL$149","v":1},{"$f":" Time!LM$149","v":1},{"$f":" Time!LN$149","v":1},{"$f":" Time!LO$149","v":1},{"$f":" Time!LP$149","v":1},{"$f":" Time!LQ$149","v":1},{"$f":" Time!LR$149","v":1},{"$f":" Time!LS$149","v":1},{"$f":" Time!LT$149","v":1},{"$f":" Time!LU$149","v":1},{"$f":" Time!LV$149","v":1},{"$f":" Time!LW$149","v":1},{"$f":" Time!LX$149","v":1},{"$f":" Time!LY$149","v":1},{"$f":" Time!LZ$149","v":1},{"$f":" Time!MA$149","v":1},{"$f":" Time!MB$149","v":1},{"$f":" Time!MC$149","v":1},{"$f":" Time!MD$149","v":1},{"$f":" Time!ME$149","v":1},{"$f":" Time!MF$149","v":1},{"$f":" Time!MG$149","v":1},{"$f":" Time!MH$149","v":1},{"$f":" Time!MI$149","v":1},{"$f":" Time!MJ$149","v":1},{"$f":" Time!MK$149","v":1},{"$f":" Time!ML$149","v":1},{"$f":" Time!MM$149","v":1},{"$f":" Time!MN$149","v":1},{"$f":" Time!MO$149","v":1},{"$f":" Time!MP$149","v":1},{"$f":" Time!MQ$149","v":1},{"$f":" Time!MR$149","v":1},{"$f":" Time!MS$149","v":1},{"$f":" Time!MT$149","v":1},{"$f":" Time!MU$149","v":1},{"$f":" Time!MV$149","v":1},{"$f":" Time!MW$149","v":1},{"$f":" Time!MX$149","v":1},{"$f":" Time!MY$149","v":1},{"$f":" Time!MZ$149","v":1},{"$f":" Time!NA$149","v":1},{"$f":" Time!NB$149","v":1},{"$f":" Time!NC$149","v":1},{"$f":" Time!ND$149","v":1},{"$f":" Time!NE$149","v":1},{"$f":" Time!NF$149","v":1},{"$f":" Time!NG$149","v":1},{"$f":" Time!NH$149","v":1},{"$f":" Time!NI$149","v":1},{"$f":" Time!NJ$149","v":1},{"$f":" Time!NK$149","v":1},{"$f":" Time!NL$149","v":1},{"$f":" Time!NM$149","v":1},{"$f":" Time!NN$149","v":1},{"$f":" Time!NO$149","v":1},{"$f":" Time!NP$149","v":1},{"$f":" Time!NQ$149","v":1},{"$f":" Time!NR$149","v":1},{"$f":" Time!NS$149","v":1},{"$f":" Time!NT$149","v":1},{"$f":" Time!NU$149","v":1},{"$f":" Time!NV$149","v":1},{"$f":" Time!NW$149","v":1},{"$f":" Time!NX$149","v":1},{"$f":" Time!NY$149","v":1},{"$f":" Time!NZ$149","v":1},{"$f":" Time!OA$149","v":1},{"$f":" Time!OB$149","v":1},{"$f":" Time!OC$149","v":1},{"$f":" Time!OD$149","v":1},{"$f":" Time!OE$149","v":1},{"$f":" Time!OF$149","v":1},{"$f":" Time!OG$149","v":1},{"$f":" Time!OH$149","v":1},{"$f":" Time!OI$149","v":1},{"$f":" Time!OJ$149","v":1},{"$f":" Time!OK$149","v":1},{"$f":" Time!OL$149","v":1},{"$f":" Time!OM$149","v":1},{"$f":" Time!ON$149","v":1},{"$f":" Time!OO$149","v":1},{"$f":" Time!OP$149","v":1},{"$f":" Time!OQ$149","v":1},{"$f":" Time!OR$149","v":1},{"$f":" Time!OS$149","v":1},{"$f":" Time!OT$149","v":1},{"$f":" Time!OU$149","v":1},{"$f":" Time!OV$149","v":1},{"$f":" Time!OW$149","v":1},{"$f":" Time!OX$149","v":1},{"$f":" Time!OY$149","v":1},{"$f":" Time!OZ$149","v":1},{"$f":" Time!PA$149","v":1},{"$f":" Time!PB$149","v":1},{"$f":" Time!PC$149","v":1},{"$f":" Time!PD$149","v":1},{"$f":" Time!PE$149","v":1},{"$f":" Time!PF$149","v":1},{"$f":" Time!PG$149","v":1},{"$f":" Time!PH$149","v":1},{"$f":" Time!PI$149","v":1},{"$f":" Time!PJ$149","v":1},{"$f":" Time!PK$149","v":1},{"$f":" Time!PL$149","v":1},{"$f":" Time!PM$149","v":1},{"$f":" Time!PN$149","v":1},{"$f":" Time!PO$149","v":1},{"$f":" Time!PP$149","v":1},{"$f":" Time!PQ$149","v":1},{"$f":" Time!PR$149","v":1},{"$f":" Time!PS$149","v":1},{"$f":" Time!PT$149","v":1},{"$f":" Time!PU$149","v":1},{"$f":" Time!PV$149","v":1},{"$f":" Time!PW$149","v":1},{"$f":" Time!PX$149","v":1},{"$f":" Time!PY$149","v":1},{"$f":" Time!PZ$149","v":1},{"$f":" Time!QA$149","v":1},{"$f":" Time!QB$149","v":1},{"$f":" Time!QC$149","v":1},{"$f":" Time!QD$149","v":1},{"$f":" Time!QE$149","v":1},{"$f":" Time!QF$149","v":1},{"$f":" Time!QG$149","v":1},{"$f":" Time!QH$149","v":1},{"$f":" Time!QI$149","v":1},{"$f":" Time!QJ$149","v":1},{"$f":" Time!QK$149","v":1},{"$f":" Time!QL$149","v":1},{"$f":" Time!QM$149","v":1},{"$f":" Time!QN$149","v":1},{"$f":" Time!QO$149","v":1},{"$f":" Time!QP$149","v":1},{"$f":" Time!QQ$149","v":1},{"$f":" Time!QR$149","v":1},{"$f":" Time!QS$149","v":1},{"$f":" Time!QT$149","v":1},{"$f":" Time!QU$149","v":1},{"$f":" Time!QV$149","v":1},{"$f":" Time!QW$149","v":1},{"$f":" Time!QX$149","v":1},{"$f":" Time!QY$149","v":1},{"$f":" Time!QZ$149","v":1},{"$f":" Time!RA$149","v":1},{"$f":" Time!RB$149","v":1},{"$f":" Time!RC$149","v":1},{"$f":" Time!RD$149","v":1},{"$f":" Time!RE$149","v":1},{"$f":" Time!RF$149","v":1},{"$f":" Time!RG$149","v":1},{"$f":" Time!RH$149","v":1},{"$f":" Time!RI$149","v":1},{"$f":" Time!RJ$149","v":1},{"$f":" Time!RK$149","v":1},{"$f":" Time!RL$149","v":1},{"$f":" Time!RM$149","v":1},{"$f":" Time!RN$149","v":1},{"$f":" Time!RO$149","v":1},{"$f":" Time!RP$149","v":1},{"$f":" Time!RQ$149","v":1},{"$f":" Time!RR$149","v":1},{"$f":" Time!RS$149","v":1},{"$f":" Time!RT$149","v":1},{"$f":" Time!RU$149","v":1},{"$f":" Time!RV$149","v":1},{"$f":" Time!RW$149","v":1},{"$f":" Time!RX$149","v":1},{"$f":" Time!RY$149","v":1},{"$f":" Time!RZ$149","v":1},{"$f":" Time!SA$149","v":1},{"$f":" Time!SB$149","v":1},{"$f":" Time!SC$149","v":1},{"$f":" Time!SD$149","v":1},{"$f":" Time!SE$149","v":1},{"$f":" Time!SF$149","v":1},{"$f":" Time!SG$149","v":1},{"$f":" Time!SH$149","v":1},{"$f":" Time!SI$149","v":1},{"$f":" Time!SJ$149","v":1},{"$f":" Time!SK$149","v":1},{"$f":" Time!SL$149","v":1},{"$f":" Time!SM$149","v":1},{"$f":" Time!SN$149","v":1},{"$f":" Time!SO$149","v":1}]
[null,null,null,null,"Inflation index",null,"index",null,{"$f":"F94","v":1},{"$f":"I100*(1+J98*J99)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0020993814170871,1.0039993848905093,1.0061071625419153,1.0081511604880184,1.0102676542999618,1.0123201046623929,1.0144453506782647,1.016575058396129,1.0186403228220096,1.0207788373864377,1.0228526421705841,1.0249999999999755,1.0271518659524896,1.0290993695127473,1.0312598416054384,1.0333549395001942,1.0355243456574361,1.037628107278928,1.0398064844451966,1.0419894348560075,1.0441063308925349,1.0462983083210737,1.0484239582248238,1.05062499999995,1.0528306626012769,1.054826853750541,1.0570413376455494,1.0591888129876739,1.0614124542988468,1.0635688099608758,1.0658016465563012,1.0680391707273822,1.0702089891648228,1.072455766029075,1.0746345571804188,1.0768906249999231,1.0791514291662831,1.0812706716551019,1.083540671210016,1.085741982351542,{"$f":"BU100*(1+BV98*BV99)","v":1.088021368893042},1.0902317829782724,1.0925205953237747,1.0948142127593823,1.0970384271229805,1.0993415292107129,1.1015749412282714,1.1038875671894148,1.1062050482345258,1.1083024384464533,1.1106291879902401,1.1128855319103041,1.1152219031153416,1.1174875775527027,1.1198336102068425,1.1221845680783402,1.1244643878010283,1.1268250674409539,1.1291143147589511,1.131484756369123,1.1338601744403618,1.1360099994075874,1.1383949176899688,1.1407076702080343,1.1431024506931977,1.1454247669914928,1.1478294504619859,1.1502391822802711,1.1525759974960263,1.1549956941269501,1.1573421726278972,1.1597718752783235,1.162206678801343,1.1644102493927491,1.16685479063219,1.1692253619632071,1.1716800119604995,1.1740603861662517,1.1765251867235074,1.1789951618372496,1.1813903974333986,1.1838705864800954,1.186275726943566,1.1887661721602527,1.1912618457713477,1.1936012512066145,1.1961070754928096,1.1985370754934557,1.2010532619574366,1.2034933105844627,1.2060199020762923,1.2085517978473486,1.2110070804300888,1.2135494461907046,1.2160148819492986,1.2185677609953645,1.2211259995082595,1.2234412824867511,1.226009752380101,1.2285005023807631,1.2310795935063434,1.233580643349045,1.2361703996281703,1.2387655927935028,{"$f":"EG100*(1+EH98*EH99)","v":1.2412822574408116},1.2438881823454426,1.2464152539980016,1.2490319550202189,1.2516541494959363,1.25402731454889,1.2566599961895737,1.2592130149402523,1.2618565833439721,1.2644201594327413,1.2670746596188447,1.2697347326133104,1.2723143138768016,1.2749853869040484,1.2775756353479211,1.2802577538956936,1.2829455032333039,1.2853779974125814,1.2880764960942821,1.2906933403137275,1.2934029979275403,1.2960306634185286,1.2987515261092846,1.3014781009286118,1.3041221717236904,1.3068600215766184,1.309515026231588,1.3122641977430549,1.3150191408141054,1.3176015813887116,1.3203677296638037,1.3230501764527871,1.3258277634071058,1.3285213027498175,1.3313103756850149,1.3341053039481032,1.3368156598651268,1.3396221458195188,1.342343709701135,1.3451618011406254,1.3479858088289154,1.3505416209233974,1.3533769229053667,1.3561264308640746,1.3589734574922512,1.3617343353185307,1.3645931350771079,1.3674579365467734,1.3702360513617224,1.3731126994649741,1.3759023024436305,1.3787908461691081,1.3816854540496053,1.3843051614464492,1.3872113459779676,1.3900295916356431,1.3929477939295241,1.3957776937014603,1.3987079634540018,1.401644384960409,1.4044919526457318,1.4074405169515647,1.4102998600046877,1.413260617323302,{"$f":"GS100*(1+GT98*GT99)","v":1.4162275904008115},1.4189127904825765,1.4218916296273827,1.4247803314265,1.427771488777728,1.4306721360439627,1.4336756625403178,1.436685494584385,1.4396042514618408,1.4426265298753194,1.4455573565047704,1.44859213275635,1.4516332801607972,1.4544840042041105,1.4575375208939871,1.460498640553993,1.4635647842596531,1.4665381488518081,1.4696169717889569,1.4727022583497664,1.475694186549227,1.4787922315017719,1.4817965320339996,1.4849073881372559,1.4880247751140065,1.4908461043091776,1.4939759589163011,1.4970111065678071,1.5001539038661085,1.5032016025730672,1.5063573960836447,1.5095198148084745,1.5125865412129216,1.5157620372892799,1.5188414453348134,1.5220300728406511,1.5252253944918204,1.5281172569168706,1.5313253578891719,1.5344363842319655,1.5376577514627243,1.5407816426373571,1.5440163309856989,1.5472578101786494,1.5504012047432074,1.5536560882214747,1.5568124814681465,1.56008082466163,1.5633560293540785,1.5663201883397548,1.5696084918363638,1.572797293837727,1.5760991952492549,1.5793011837032533,1.5826167392603037,1.5859392554330778,1.5891612348617499,1.5924974904269737,1.5957327935048122,1.5990828452781327,1.6024399300878924,1.605586808916794,1.608957548026954,1.6122262912045946,{"$f":"JE100*(1+JF98*JF99)","v":1.6156109691204887},1.6188932293264899,1.622291903688386,1.6256977131640804,1.6290004655053885,1.6324203588110968,1.6357367688167237,1.6391708041924236,1.6426120489181768,1.6457264791396746,1.6491814867275887,1.6525319484846703,1.6560012433484619,1.6593655600596129,1.6628492012805565,1.666340155993143,1.6697254771429837,1.6732308677813346,1.676630188037102,1.6801500742971942,1.6836773501410913,1.6868696411181265,1.6904110238957384,1.6938452471967469,1.697401274432133,1.7008496990610626,1.7044204313125295,1.7079986598929306,1.7114686140715172,1.7150616394758267,1.7185459427379883,1.7221538261545828,1.7257692838945771,1.729041382146038,1.73267129949309,1.7361913783766236,1.7398363062928943,1.7433709415375473,1.747030942095301,1.750698626390212,1.754255329423263,1.7579381804626801,1.7615095913063956,1.7652076718084049,1.7689135159918989,1.7723873164065749,1.7761082334025198,1.7797165583566525,1.7834528622269488,1.7870761084606339,1.7908278628336565,1.7945874935700912,1.7982333608171668,1.8020085385184523,1.8056694822913664,1.8094602712478902,1.8132590185163053,1.8166969993166957,1.8205109392375391,1.8242094723155251,1.8280391837825787,1.8317530111721059,1.8355985594044539,1.8394521809092994,{"$f":"LQ100*(1+LR98*LR99)","v":1.8431891948375518},1.8470587519813695,1.8508112193486064,1.8546967780290431,1.8585904939791686,1.8621144242995689,1.8660237127184331,1.8698147091233688,1.8737401633770985,1.8775468364513639,1.8814885233895204,1.885438485431987,1.8892689247084455,1.8932352207808585,1.8970814998322763,1.9010641974797238,1.9050552563286023,1.9086672849070123,1.9126743055363482,1.9165600768514071,1.92058366746148,1.9244855073626019,1.9285257364742123,1.9325744475677404,1.9365006478261104,1.9405661013003337,1.9445085373280369,1.9485908024166705,1.9526816377367708,1.9565163228254292,1.9606237968357965,1.964606981891043,1.9687314412807047,1.9727310977509356,1.9768726127584637,1.9810228223856372,1.9850474499113071,1.989214821639687,1.9932560919547864,1.9974406967537319,2.0016340866342301,2.0054292308960169,2.0096393917566431,2.0137221564382708,2.0179497273126739,2.0220493751946607,2.0262944280773767,2.0305483929452293,2.0346736361590407,2.0389451921806301,2.0430874942536068,2.0473767141725259,2.0516749388000366,2.055564961668368,2.05988037655051,2.0640652103491783,2.0683984704954415,2.0726006095744776,2.0769517887792617,2.0813121027688108,2.0855404770629673,2.0899188219850964,2.0941646816098975,2.0985611320267896,{"$f":"OC100*(1+OD98*OD99)","v":2.1029668122699881},2.106954085710028,2.1113773859642233,2.115666840607858,2.1201084322577777,2.1244156248137895,2.1288755834986932,2.1333449053379807,2.1376789889894914,2.1421667925346735,2.1465187986500944,2.1510251603274084,2.1555409825766865,2.1597740437701431,2.1643082332627412,2.1687052217230427,2.173258161164668,2.1776733322151847,2.1822450991413231,2.1868264639499899,2.1912692002381453,2.1958695100769607,2.2003306181334508,2.204949951344608,2.2095789822980678,2.2137683948643447,2.2184159390942577,2.2229228522660662,2.227589615193732,2.2321151655205114,2.2368012266198036,2.2414971255486869,2.2460509302440457,2.2507662478288313,2.2553388835867332,2.260073700128169,2.2648184568554655,2.2691126047358989,2.2738763375715596,2.2784959235726636,2.2832793555735207,2.2879180446584697,2.292721257285244,2.297534553687349,2.3022022035000917,2.3070354040244969,2.3117223556763462,2.3165755426313179,2.3214389182767965,2.3258404198542411,2.3307232460107929,2.3354583216619242,2.3403613394628029,2.3451159957748753,2.3500392887173187,2.3549729175294765,2.3597572585875377,2.3647112891250526,2.3695154145681983,2.374489931197044,2.3794748912336594,2.384147714856268,2.3891529502644278,2.3940067311588296,{"$f":"QO100*(1+QP98*QP99)","v":2.3990326644026059},2.403906516832286,2.4089532335021384,2.4140105451551848,2.4189148265079807,2.4239930513442682,2.428917613063716,2.4340168375642177,2.4391267672818771,2.4437514077276172,2.4488817740209812,2.453856899437743,2.4590084810126136,2.4640041797530357,2.4691770643396342,2.4743608087840063,2.4793876971706221,2.4845928776278163,2.4896405533902501,2.4948672585032643,2.500104936463865,2.5048451929207487,2.5101038183714466,2.5152033219236274,2.5204836930378698,2.5256042842468021,2.5309064909480652,2.5362198290035467,2.5413723895998275,2.5467076995684517,2.551881567224946,2.5572389399657851,2.5626075598754006,2.567466322743706,2.5728564138306709,2.5780834049716561,2.5834957853637541,2.5887443913529098,2.5941791532217047,2.599625324728573,2.6049066993397609,2.6103753920576005,2.6156786064055071,2.6211699134648669,2.626672748872223,2.6318310207728897,2.6373562379108137,2.6427142662940057,2.6482623315153342,2.6536425166167739,2.6592135244037514,2.6647962278609514]
[]
[null,null,null,null,{"$f":" InpC!E$63","v":"O&M per year - initial"},{"$f":" InpC!F$63","v":7},{"$f":" InpC!G$63","v":"$ 000s / MWp - Yr"}]
[null,null,null,null,"O&M per Month - initial",{"$f":"F102/months","v":0.58333333333333337},"$ 000s / MWp - Month"]
[null,null,null,null,{"$f":" Time!E$154","v":"Initial period flag for O&M"},{"$f":" Time!F$154","v":0},{"$f":" Time!G$154","v":"Flag"},{"$f":" Time!H$154","v":0},{"$f":" Time!I$154","v":0},{"$f":" Time!J$154","v":0},{"$f":" Time!K$154","v":0},{"$f":" Time!L$154","v":0},{"$f":" Time!M$154","v":0},{"$f":" Time!N$154","v":0},{"$f":" Time!O$154","v":0},{"$f":" Time!P$154","v":0},{"$f":" Time!Q$154","v":0},{"$f":" Time!R$154","v":0},{"$f":" Time!S$154","v":0},{"$f":" Time!T$154","v":0},{"$f":" Time!U$154","v":0},{"$f":" Time!V$154","v":0},{"$f":" Time!W$154","v":0},{"$f":" Time!X$154","v":0},{"$f":" Time!Y$154","v":0},{"$f":" Time!Z$154","v":0},{"$f":" Time!AA$154","v":0},{"$f":" Time!AB$154","v":0},{"$f":" Time!AC$154","v":0},{"$f":" Time!AD$154","v":0},{"$f":" Time!AE$154","v":0},{"$f":" Time!AF$154","v":0},{"$f":" Time!AG$154","v":0},{"$f":" Time!AH$154","v":1},{"$f":" Time!AI$154","v":1},{"$f":" Time!AJ$154","v":1},{"$f":" Time!AK$154","v":1},{"$f":" Time!AL$154","v":1},{"$f":" Time!AM$154","v":1},{"$f":" Time!AN$154","v":1},{"$f":" Time!AO$154","v":1},{"$f":" Time!AP$154","v":1},{"$f":" Time!AQ$154","v":1},{"$f":" Time!AR$154","v":1},{"$f":" Time!AS$154","v":1},{"$f":" Time!AT$154","v":1},{"$f":" Time!AU$154","v":1},{"$f":" Time!AV$154","v":1},{"$f":" Time!AW$154","v":1},{"$f":" Time!AX$154","v":1},{"$f":" Time!AY$154","v":1},{"$f":" Time!AZ$154","v":1},{"$f":" Time!BA$154","v":1},{"$f":" Time!BB$154","v":1},{"$f":" Time!BC$154","v":1},{"$f":" Time!BD$154","v":1},{"$f":" Time!BE$154","v":1},{"$f":" Time!BF$154","v":1},{"$f":" Time!BG$154","v":1},{"$f":" Time!BH$154","v":1},{"$f":" Time!BI$154","v":1},{"$f":" Time!BJ$154","v":1},{"$f":" Time!BK$154","v":1},{"$f":" Time!BL$154","v":1},{"$f":" Time!BM$154","v":1},{"$f":" Time!BN$154","v":1},{"$f":" Time!BO$154","v":1},{"$f":" Time!BP$154","v":1},{"$f":" Time!BQ$154","v":1},{"$f":" Time!BR$154","v":1},{"$f":" Time!BS$154","v":1},{"$f":" Time!BT$154","v":1},{"$f":" Time!BU$154","v":1},{"$f":" Time!BV$154","v":1},{"$f":" Time!BW$154","v":1},{"$f":" Time!BX$154","v":1},{"$f":" Time!BY$154","v":1},{"$f":" Time!BZ$154","v":1},{"$f":" Time!CA$154","v":1},{"$f":" Time!CB$154","v":1},{"$f":" Time!CC$154","v":1},{"$f":" Time!CD$154","v":1},{"$f":" Time!CE$154","v":1},{"$f":" Time!CF$154","v":1},{"$f":" Time!CG$154","v":1},{"$f":" Time!CH$154","v":1},{"$f":" Time!CI$154","v":1},{"$f":" Time!CJ$154","v":1},{"$f":" Time!CK$154","v":1},{"$f":" Time!CL$154","v":1},{"$f":" Time!CM$154","v":1},{"$f":" Time!CN$154","v":1},{"$f":" Time!CO$154","v":1},{"$f":" Time!CP$154","v":0},{"$f":" Time!CQ$154","v":0},{"$f":" Time!CR$154","v":0},{"$f":" Time!CS$154","v":0},{"$f":" Time!CT$154","v":0},{"$f":" Time!CU$154","v":0},{"$f":" Time!CV$154","v":0},{"$f":" Time!CW$154","v":0},{"$f":" Time!CX$154","v":0},{"$f":" Time!CY$154","v":0},{"$f":" Time!CZ$154","v":0},{"$f":" Time!DA$154","v":0},{"$f":" Time!DB$154","v":0},{"$f":" Time!DC$154","v":0},{"$f":" Time!DD$154","v":0},{"$f":" Time!DE$154","v":0},{"$f":" Time!DF$154","v":0},{"$f":" Time!DG$154","v":0},{"$f":" Time!DH$154","v":0},{"$f":" Time!DI$154","v":0},{"$f":" Time!DJ$154","v":0},{"$f":" Time!DK$154","v":0},{"$f":" Time!DL$154","v":0},{"$f":" Time!DM$154","v":0},{"$f":" Time!DN$154","v":0},{"$f":" Time!DO$154","v":0},{"$f":" Time!DP$154","v":0},{"$f":" Time!DQ$154","v":0},{"$f":" Time!DR$154","v":0},{"$f":" Time!DS$154","v":0},{"$f":" Time!DT$154","v":0},{"$f":" Time!DU$154","v":0},{"$f":" Time!DV$154","v":0},{"$f":" Time!DW$154","v":0},{"$f":" Time!DX$154","v":0},{"$f":" Time!DY$154","v":0},{"$f":" Time!DZ$154","v":0},{"$f":" Time!EA$154","v":0},{"$f":" Time!EB$154","v":0},{"$f":" Time!EC$154","v":0},{"$f":" Time!ED$154","v":0},{"$f":" Time!EE$154","v":0},{"$f":" Time!EF$154","v":0},{"$f":" Time!EG$154","v":0},{"$f":" Time!EH$154","v":0},{"$f":" Time!EI$154","v":0},{"$f":" Time!EJ$154","v":0},{"$f":" Time!EK$154","v":0},{"$f":" Time!EL$154","v":0},{"$f":" Time!EM$154","v":0},{"$f":" Time!EN$154","v":0},{"$f":" Time!EO$154","v":0},{"$f":" Time!EP$154","v":0},{"$f":" Time!EQ$154","v":0},{"$f":" Time!ER$154","v":0},{"$f":" Time!ES$154","v":0},{"$f":" Time!ET$154","v":0},{"$f":" Time!EU$154","v":0},{"$f":" Time!EV$154","v":0},{"$f":" Time!EW$154","v":0},{"$f":" Time!EX$154","v":0},{"$f":" Time!EY$154","v":0},{"$f":" Time!EZ$154","v":0},{"$f":" Time!FA$154","v":0},{"$f":" Time!FB$154","v":0},{"$f":" Time!FC$154","v":0},{"$f":" Time!FD$154","v":0},{"$f":" Time!FE$154","v":0},{"$f":" Time!FF$154","v":0},{"$f":" Time!FG$154","v":0},{"$f":" Time!FH$154","v":0},{"$f":" Time!FI$154","v":0},{"$f":" Time!FJ$154","v":0},{"$f":" Time!FK$154","v":0},{"$f":" Time!FL$154","v":0},{"$f":" Time!FM$154","v":0},{"$f":" Time!FN$154","v":0},{"$f":" Time!FO$154","v":0},{"$f":" Time!FP$154","v":0},{"$f":" Time!FQ$154","v":0},{"$f":" Time!FR$154","v":0},{"$f":" Time!FS$154","v":0},{"$f":" Time!FT$154","v":0},{"$f":" Time!FU$154","v":0},{"$f":" Time!FV$154","v":0},{"$f":" Time!FW$154","v":0},{"$f":" Time!FX$154","v":0},{"$f":" Time!FY$154","v":0},{"$f":" Time!FZ$154","v":0},{"$f":" Time!GA$154","v":0},{"$f":" Time!GB$154","v":0},{"$f":" Time!GC$154","v":0},{"$f":" Time!GD$154","v":0},{"$f":" Time!GE$154","v":0},{"$f":" Time!GF$154","v":0},{"$f":" Time!GG$154","v":0},{"$f":" Time!GH$154","v":0},{"$f":" Time!GI$154","v":0},{"$f":" Time!GJ$154","v":0},{"$f":" Time!GK$154","v":0},{"$f":" Time!GL$154","v":0},{"$f":" Time!GM$154","v":0},{"$f":" Time!GN$154","v":0},{"$f":" Time!GO$154","v":0},{"$f":" Time!GP$154","v":0},{"$f":" Time!GQ$154","v":0},{"$f":" Time!GR$154","v":0},{"$f":" Time!GS$154","v":0},{"$f":" Time!GT$154","v":0},{"$f":" Time!GU$154","v":0},{"$f":" Time!GV$154","v":0},{"$f":" Time!GW$154","v":0},{"$f":" Time!GX$154","v":0},{"$f":" Time!GY$154","v":0},{"$f":" Time!GZ$154","v":0},{"$f":" Time!HA$154","v":0},{"$f":" Time!HB$154","v":0},{"$f":" Time!HC$154","v":0},{"$f":" Time!HD$154","v":0},{"$f":" Time!HE$154","v":0},{"$f":" Time!HF$154","v":0},{"$f":" Time!HG$154","v":0},{"$f":" Time!HH$154","v":0},{"$f":" Time!HI$154","v":0},{"$f":" Time!HJ$154","v":0},{"$f":" Time!HK$154","v":0},{"$f":" Time!HL$154","v":0},{"$f":" Time!HM$154","v":0},{"$f":" Time!HN$154","v":0},{"$f":" Time!HO$154","v":0},{"$f":" Time!HP$154","v":0},{"$f":" Time!HQ$154","v":0},{"$f":" Time!HR$154","v":0},{"$f":" Time!HS$154","v":0},{"$f":" Time!HT$154","v":0},{"$f":" Time!HU$154","v":0},{"$f":" Time!HV$154","v":0},{"$f":" Time!HW$154","v":0},{"$f":" Time!HX$154","v":0},{"$f":" Time!HY$154","v":0},{"$f":" Time!HZ$154","v":0},{"$f":" Time!IA$154","v":0},{"$f":" Time!IB$154","v":0},{"$f":" Time!IC$154","v":0},{"$f":" Time!ID$154","v":0},{"$f":" Time!IE$154","v":0},{"$f":" Time!IF$154","v":0},{"$f":" Time!IG$154","v":0},{"$f":" Time!IH$154","v":0},{"$f":" Time!II$154","v":0},{"$f":" Time!IJ$154","v":0},{"$f":" Time!IK$154","v":0},{"$f":" Time!IL$154","v":0},{"$f":" Time!IM$154","v":0},{"$f":" Time!IN$154","v":0},{"$f":" Time!IO$154","v":0},{"$f":" Time!IP$154","v":0},{"$f":" Time!IQ$154","v":0},{"$f":" Time!IR$154","v":0},{"$f":" Time!IS$154","v":0},{"$f":" Time!IT$154","v":0},{"$f":" Time!IU$154","v":0},{"$f":" Time!IV$154","v":0},{"$f":" Time!IW$154","v":0},{"$f":" Time!IX$154","v":0},{"$f":" Time!IY$154","v":0},{"$f":" Time!IZ$154","v":0},{"$f":" Time!JA$154","v":0},{"$f":" Time!JB$154","v":0},{"$f":" Time!JC$154","v":0},{"$f":" Time!JD$154","v":0},{"$f":" Time!JE$154","v":0},{"$f":" Time!JF$154","v":0},{"$f":" Time!JG$154","v":0},{"$f":" Time!JH$154","v":0},{"$f":" Time!JI$154","v":0},{"$f":" Time!JJ$154","v":0},{"$f":" Time!JK$154","v":0},{"$f":" Time!JL$154","v":0},{"$f":" Time!JM$154","v":0},{"$f":" Time!JN$154","v":0},{"$f":" Time!JO$154","v":0},{"$f":" Time!JP$154","v":0},{"$f":" Time!JQ$154","v":0},{"$f":" Time!JR$154","v":0},{"$f":" Time!JS$154","v":0},{"$f":" Time!JT$154","v":0},{"$f":" Time!JU$154","v":0},{"$f":" Time!JV$154","v":0},{"$f":" Time!JW$154","v":0},{"$f":" Time!JX$154","v":0},{"$f":" Time!JY$154","v":0},{"$f":" Time!JZ$154","v":0},{"$f":" Time!KA$154","v":0},{"$f":" Time!KB$154","v":0},{"$f":" Time!KC$154","v":0},{"$f":" Time!KD$154","v":0},{"$f":" Time!KE$154","v":0},{"$f":" Time!KF$154","v":0},{"$f":" Time!KG$154","v":0},{"$f":" Time!KH$154","v":0},{"$f":" Time!KI$154","v":0},{"$f":" Time!KJ$154","v":0},{"$f":" Time!KK$154","v":0},{"$f":" Time!KL$154","v":0},{"$f":" Time!KM$154","v":0},{"$f":" Time!KN$154","v":0},{"$f":" Time!KO$154","v":0},{"$f":" Time!KP$154","v":0},{"$f":" Time!KQ$154","v":0},{"$f":" Time!KR$154","v":0},{"$f":" Time!KS$154","v":0},{"$f":" Time!KT$154","v":0},{"$f":" Time!KU$154","v":0},{"$f":" Time!KV$154","v":0},{"$f":" Time!KW$154","v":0},{"$f":" Time!KX$154","v":0},{"$f":" Time!KY$154","v":0},{"$f":" Time!KZ$154","v":0},{"$f":" Time!LA$154","v":0},{"$f":" Time!LB$154","v":0},{"$f":" Time!LC$154","v":0},{"$f":" Time!LD$154","v":0},{"$f":" Time!LE$154","v":0},{"$f":" Time!LF$154","v":0},{"$f":" Time!LG$154","v":0},{"$f":" Time!LH$154","v":0},{"$f":" Time!LI$154","v":0},{"$f":" Time!LJ$154","v":0},{"$f":" Time!LK$154","v":0},{"$f":" Time!LL$154","v":0},{"$f":" Time!LM$154","v":0},{"$f":" Time!LN$154","v":0},{"$f":" Time!LO$154","v":0},{"$f":" Time!LP$154","v":0},{"$f":" Time!LQ$154","v":0},{"$f":" Time!LR$154","v":0},{"$f":" Time!LS$154","v":0},{"$f":" Time!LT$154","v":0},{"$f":" Time!LU$154","v":0},{"$f":" Time!LV$154","v":0},{"$f":" Time!LW$154","v":0},{"$f":" Time!LX$154","v":0},{"$f":" Time!LY$154","v":0},{"$f":" Time!LZ$154","v":0},{"$f":" Time!MA$154","v":0},{"$f":" Time!MB$154","v":0},{"$f":" Time!MC$154","v":0},{"$f":" Time!MD$154","v":0},{"$f":" Time!ME$154","v":0},{"$f":" Time!MF$154","v":0},{"$f":" Time!MG$154","v":0},{"$f":" Time!MH$154","v":0},{"$f":" Time!MI$154","v":0},{"$f":" Time!MJ$154","v":0},{"$f":" Time!MK$154","v":0},{"$f":" Time!ML$154","v":0},{"$f":" Time!MM$154","v":0},{"$f":" Time!MN$154","v":0},{"$f":" Time!MO$154","v":0},{"$f":" Time!MP$154","v":0},{"$f":" Time!MQ$154","v":0},{"$f":" Time!MR$154","v":0},{"$f":" Time!MS$154","v":0},{"$f":" Time!MT$154","v":0},{"$f":" Time!MU$154","v":0},{"$f":" Time!MV$154","v":0},{"$f":" Time!MW$154","v":0},{"$f":" Time!MX$154","v":0},{"$f":" Time!MY$154","v":0},{"$f":" Time!MZ$154","v":0},{"$f":" Time!NA$154","v":0},{"$f":" Time!NB$154","v":0},{"$f":" Time!NC$154","v":0},{"$f":" Time!ND$154","v":0},{"$f":" Time!NE$154","v":0},{"$f":" Time!NF$154","v":0},{"$f":" Time!NG$154","v":0},{"$f":" Time!NH$154","v":0},{"$f":" Time!NI$154","v":0},{"$f":" Time!NJ$154","v":0},{"$f":" Time!NK$154","v":0},{"$f":" Time!NL$154","v":0},{"$f":" Time!NM$154","v":0},{"$f":" Time!NN$154","v":0},{"$f":" Time!NO$154","v":0},{"$f":" Time!NP$154","v":0},{"$f":" Time!NQ$154","v":0},{"$f":" Time!NR$154","v":0},{"$f":" Time!NS$154","v":0},{"$f":" Time!NT$154","v":0},{"$f":" Time!NU$154","v":0},{"$f":" Time!NV$154","v":0},{"$f":" Time!NW$154","v":0},{"$f":" Time!NX$154","v":0},{"$f":" Time!NY$154","v":0},{"$f":" Time!NZ$154","v":0},{"$f":" Time!OA$154","v":0},{"$f":" Time!OB$154","v":0},{"$f":" Time!OC$154","v":0},{"$f":" Time!OD$154","v":0},{"$f":" Time!OE$154","v":0},{"$f":" Time!OF$154","v":0},{"$f":" Time!OG$154","v":0},{"$f":" Time!OH$154","v":0},{"$f":" Time!OI$154","v":0},{"$f":" Time!OJ$154","v":0},{"$f":" Time!OK$154","v":0},{"$f":" Time!OL$154","v":0},{"$f":" Time!OM$154","v":0},{"$f":" Time!ON$154","v":0},{"$f":" Time!OO$154","v":0},{"$f":" Time!OP$154","v":0},{"$f":" Time!OQ$154","v":0},{"$f":" Time!OR$154","v":0},{"$f":" Time!OS$154","v":0},{"$f":" Time!OT$154","v":0},{"$f":" Time!OU$154","v":0},{"$f":" Time!OV$154","v":0},{"$f":" Time!OW$154","v":0},{"$f":" Time!OX$154","v":0},{"$f":" Time!OY$154","v":0},{"$f":" Time!OZ$154","v":0},{"$f":" Time!PA$154","v":0},{"$f":" Time!PB$154","v":0},{"$f":" Time!PC$154","v":0},{"$f":" Time!PD$154","v":0},{"$f":" Time!PE$154","v":0},{"$f":" Time!PF$154","v":0},{"$f":" Time!PG$154","v":0},{"$f":" Time!PH$154","v":0},{"$f":" Time!PI$154","v":0},{"$f":" Time!PJ$154","v":0},{"$f":" Time!PK$154","v":0},{"$f":" Time!PL$154","v":0},{"$f":" Time!PM$154","v":0},{"$f":" Time!PN$154","v":0},{"$f":" Time!PO$154","v":0},{"$f":" Time!PP$154","v":0},{"$f":" Time!PQ$154","v":0},{"$f":" Time!PR$154","v":0},{"$f":" Time!PS$154","v":0},{"$f":" Time!PT$154","v":0},{"$f":" Time!PU$154","v":0},{"$f":" Time!PV$154","v":0},{"$f":" Time!PW$154","v":0},{"$f":" Time!PX$154","v":0},{"$f":" Time!PY$154","v":0},{"$f":" Time!PZ$154","v":0},{"$f":" Time!QA$154","v":0},{"$f":" Time!QB$154","v":0},{"$f":" Time!QC$154","v":0},{"$f":" Time!QD$154","v":0},{"$f":" Time!QE$154","v":0},{"$f":" Time!QF$154","v":0},{"$f":" Time!QG$154","v":0},{"$f":" Time!QH$154","v":0},{"$f":" Time!QI$154","v":0},{"$f":" Time!QJ$154","v":0},{"$f":" Time!QK$154","v":0},{"$f":" Time!QL$154","v":0},{"$f":" Time!QM$154","v":0},{"$f":" Time!QN$154","v":0},{"$f":" Time!QO$154","v":0},{"$f":" Time!QP$154","v":0},{"$f":" Time!QQ$154","v":0},{"$f":" Time!QR$154","v":0},{"$f":" Time!QS$154","v":0},{"$f":" Time!QT$154","v":0},{"$f":" Time!QU$154","v":0},{"$f":" Time!QV$154","v":0},{"$f":" Time!QW$154","v":0},{"$f":" Time!QX$154","v":0},{"$f":" Time!QY$154","v":0},{"$f":" Time!QZ$154","v":0},{"$f":" Time!RA$154","v":0},{"$f":" Time!RB$154","v":0},{"$f":" Time!RC$154","v":0},{"$f":" Time!RD$154","v":0},{"$f":" Time!RE$154","v":0},{"$f":" Time!RF$154","v":0},{"$f":" Time!RG$154","v":0},{"$f":" Time!RH$154","v":0},{"$f":" Time!RI$154","v":0},{"$f":" Time!RJ$154","v":0},{"$f":" Time!RK$154","v":0},{"$f":" Time!RL$154","v":0},{"$f":" Time!RM$154","v":0},{"$f":" Time!RN$154","v":0},{"$f":" Time!RO$154","v":0},{"$f":" Time!RP$154","v":0},{"$f":" Time!RQ$154","v":0},{"$f":" Time!RR$154","v":0},{"$f":" Time!RS$154","v":0},{"$f":" Time!RT$154","v":0},{"$f":" Time!RU$154","v":0},{"$f":" Time!RV$154","v":0},{"$f":" Time!RW$154","v":0},{"$f":" Time!RX$154","v":0},{"$f":" Time!RY$154","v":0},{"$f":" Time!RZ$154","v":0},{"$f":" Time!SA$154","v":0},{"$f":" Time!SB$154","v":0},{"$f":" Time!SC$154","v":0},{"$f":" Time!SD$154","v":0},{"$f":" Time!SE$154","v":0},{"$f":" Time!SF$154","v":0},{"$f":" Time!SG$154","v":0},{"$f":" Time!SH$154","v":0},{"$f":" Time!SI$154","v":0},{"$f":" Time!SJ$154","v":0},{"$f":" Time!SK$154","v":0},{"$f":" Time!SL$154","v":0},{"$f":" Time!SM$154","v":0},{"$f":" Time!SN$154","v":0},{"$f":" Time!SO$154","v":0}]
[null,null,null,null,"O&M initial - Real per MWp",null,"$ 000s / MWp - Month",null,null,{"$f":"J104*$F103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,{"$f":"BV104*$F103","v":0.58333333333333337},0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0.58333333333333337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH104*$F103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT104*$F103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF104*$F103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR104*$F103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD104*$F103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP104*$F103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"O&M initial - Nominal per MWp",null,"$ 000s / MWp - Month",null,null,{"$f":"J105*J100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.58455797249330088,0.58566630785279716,0.58689584481611734,0.58808817695134419,0.58932279834164447,0.59052006105306254,0.59175978789565442,0.593002117397742,0.59420685497950565,0.59545432180875535,0.59666404126617412,0.59791666666665244,0.59917192180561896,0.6003079655491026,0.60156824093650574,0.60279038137511332,0.60405586830017111,0.6052830625793747,0.60655378259303139,0.60782717033267109,0.60906202635397877,0.61034067985395968,0.61158064229781395,0.61286458333330418,0.61415121985074494,0.61531566468781562,0.61660744695990388,0.6178601409094765,0.61915726500766066,0.62041513914384427,0.6217176271578424,0.62302284959097298,0.62428857701281337,0.62559919685029375,0.62687015835524429,0.62818619791662178,0.62950500034699852,0.63074122513214281,0.63206539153917607,0.63334948970506622,{"$f":"BV105*BV100","v":0.6346791318542746},0.63596854007065895,0.63730368060553522,0.63864162410963976,0.63993908248840536,0.64128255870624928,0.64258538238315832,0.64393441419382536,0.64528627813680672,0.64650975576043113,0.64786702632764015,0.64918322694767749,0.65054611015061603,0.65186775357240989,0.6532362726206582,0.6546076647123652,0.65593755955059985,0.65731462267388985,0.65865001694272152,0.66003277454865517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH105*EH100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT105*GT100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF105*JF100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR105*LR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD105*OD100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP105*QP100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$12","v":"Monthly capacity"},0,"MWp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":" BQ$12","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":" EC$12","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":" GO$12","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":" JA$12","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":" LM$12","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":" NY$12","v":60},60,60,60,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" QK$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"O&M Initial ",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J108:SO108)","v":2237.381240601374},null,{"$f":"J106*J107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35.073478349598055,35.139978471167829,35.213750688967039,35.285290617080648,35.359367900498668,35.431203663183751,35.505587273739266,35.580127043864522,35.652411298770339,35.727259308525319,35.799842475970451,35.874999999999147,35.950315308337139,36.018477932946155,36.094094456190348,36.167422882506798,36.243352098010263,36.316983754762482,36.393226955581881,36.469630219960266,36.543721581238728,36.620440791237584,36.69483853786884,36.771874999998253,36.849073191044695,36.91893988126894,36.996446817594233,37.07160845456859,37.149435900459636,37.224908348630656,37.303057629470544,37.381370975458381,37.457314620768805,37.535951811017625,37.612209501314659,37.691171874997309,37.77030002081991,37.844473507928569,37.923923492350568,38.000969382303971,{"$f":"BV106*BV107","v":38.080747911256474},38.158112404239539,38.238220836332111,38.318497446578384,38.396344949304321,38.476953522374956,38.555122942989499,38.63606485162952,38.717176688208404,38.790585345625871,38.872021579658409,38.95099361686065,39.032766609036962,39.112065214344597,39.194176357239492,39.276459882741911,39.356253573035993,39.438877360433388,39.519001016563294,39.601966472919308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH106*EH107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT106*GT107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF106*JF107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR106*LR107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD106*OD107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP106*QP107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$65","v":"O&M per Year after initial period"},{"$f":" InpC!F$65","v":5},{"$f":" InpC!G$65","v":"USD 000s / MWp"}]
[null,null,null,null,"O&M per Month - initial",{"$f":"F110/months","v":0.41666666666666669},"$ 000s / MWp - Month"]
[null,null,null,null,{"$f":" Time!E$155","v":"Post initial period flag for O&M"},{"$f":" Time!F$155","v":0},{"$f":" Time!G$155","v":"Flag"},{"$f":" Time!H$155","v":0},{"$f":" Time!I$155","v":0},{"$f":" Time!J$155","v":0},{"$f":" Time!K$155","v":0},{"$f":" Time!L$155","v":0},{"$f":" Time!M$155","v":0},{"$f":" Time!N$155","v":0},{"$f":" Time!O$155","v":0},{"$f":" Time!P$155","v":0},{"$f":" Time!Q$155","v":0},{"$f":" Time!R$155","v":0},{"$f":" Time!S$155","v":0},{"$f":" Time!T$155","v":0},{"$f":" Time!U$155","v":0},{"$f":" Time!V$155","v":0},{"$f":" Time!W$155","v":0},{"$f":" Time!X$155","v":0},{"$f":" Time!Y$155","v":0},{"$f":" Time!Z$155","v":0},{"$f":" Time!AA$155","v":0},{"$f":" Time!AB$155","v":0},{"$f":" Time!AC$155","v":0},{"$f":" Time!AD$155","v":0},{"$f":" Time!AE$155","v":0},{"$f":" Time!AF$155","v":0},{"$f":" Time!AG$155","v":0},{"$f":" Time!AH$155","v":0},{"$f":" Time!AI$155","v":0},{"$f":" Time!AJ$155","v":0},{"$f":" Time!AK$155","v":0},{"$f":" Time!AL$155","v":0},{"$f":" Time!AM$155","v":0},{"$f":" Time!AN$155","v":0},{"$f":" Time!AO$155","v":0},{"$f":" Time!AP$155","v":0},{"$f":" Time!AQ$155","v":0},{"$f":" Time!AR$155","v":0},{"$f":" Time!AS$155","v":0},{"$f":" Time!AT$155","v":0},{"$f":" Time!AU$155","v":0},{"$f":" Time!AV$155","v":0},{"$f":" Time!AW$155","v":0},{"$f":" Time!AX$155","v":0},{"$f":" Time!AY$155","v":0},{"$f":" Time!AZ$155","v":0},{"$f":" Time!BA$155","v":0},{"$f":" Time!BB$155","v":0},{"$f":" Time!BC$155","v":0},{"$f":" Time!BD$155","v":0},{"$f":" Time!BE$155","v":0},{"$f":" Time!BF$155","v":0},{"$f":" Time!BG$155","v":0},{"$f":" Time!BH$155","v":0},{"$f":" Time!BI$155","v":0},{"$f":" Time!BJ$155","v":0},{"$f":" Time!BK$155","v":0},{"$f":" Time!BL$155","v":0},{"$f":" Time!BM$155","v":0},{"$f":" Time!BN$155","v":0},{"$f":" Time!BO$155","v":0},{"$f":" Time!BP$155","v":0},{"$f":" Time!BQ$155","v":0},{"$f":" Time!BR$155","v":0},{"$f":" Time!BS$155","v":0},{"$f":" Time!BT$155","v":0},{"$f":" Time!BU$155","v":0},{"$f":" Time!BV$155","v":0},{"$f":" Time!BW$155","v":0},{"$f":" Time!BX$155","v":0},{"$f":" Time!BY$155","v":0},{"$f":" Time!BZ$155","v":0},{"$f":" Time!CA$155","v":0},{"$f":" Time!CB$155","v":0},{"$f":" Time!CC$155","v":0},{"$f":" Time!CD$155","v":0},{"$f":" Time!CE$155","v":0},{"$f":" Time!CF$155","v":0},{"$f":" Time!CG$155","v":0},{"$f":" Time!CH$155","v":0},{"$f":" Time!CI$155","v":0},{"$f":" Time!CJ$155","v":0},{"$f":" Time!CK$155","v":0},{"$f":" Time!CL$155","v":0},{"$f":" Time!CM$155","v":0},{"$f":" Time!CN$155","v":0},{"$f":" Time!CO$155","v":0},{"$f":" Time!CP$155","v":1},{"$f":" Time!CQ$155","v":1},{"$f":" Time!CR$155","v":1},{"$f":" Time!CS$155","v":1},{"$f":" Time!CT$155","v":1},{"$f":" Time!CU$155","v":1},{"$f":" Time!CV$155","v":1},{"$f":" Time!CW$155","v":1},{"$f":" Time!CX$155","v":1},{"$f":" Time!CY$155","v":1},{"$f":" Time!CZ$155","v":1},{"$f":" Time!DA$155","v":1},{"$f":" Time!DB$155","v":1},{"$f":" Time!DC$155","v":1},{"$f":" Time!DD$155","v":1},{"$f":" Time!DE$155","v":1},{"$f":" Time!DF$155","v":1},{"$f":" Time!DG$155","v":1},{"$f":" Time!DH$155","v":1},{"$f":" Time!DI$155","v":1},{"$f":" Time!DJ$155","v":1},{"$f":" Time!DK$155","v":1},{"$f":" Time!DL$155","v":1},{"$f":" Time!DM$155","v":1},{"$f":" Time!DN$155","v":1},{"$f":" Time!DO$155","v":1},{"$f":" Time!DP$155","v":1},{"$f":" Time!DQ$155","v":1},{"$f":" Time!DR$155","v":1},{"$f":" Time!DS$155","v":1},{"$f":" Time!DT$155","v":1},{"$f":" Time!DU$155","v":1},{"$f":" Time!DV$155","v":1},{"$f":" Time!DW$155","v":1},{"$f":" Time!DX$155","v":1},{"$f":" Time!DY$155","v":1},{"$f":" Time!DZ$155","v":1},{"$f":" Time!EA$155","v":1},{"$f":" Time!EB$155","v":1},{"$f":" Time!EC$155","v":1},{"$f":" Time!ED$155","v":1},{"$f":" Time!EE$155","v":1},{"$f":" Time!EF$155","v":1},{"$f":" Time!EG$155","v":1},{"$f":" Time!EH$155","v":1},{"$f":" Time!EI$155","v":1},{"$f":" Time!EJ$155","v":1},{"$f":" Time!EK$155","v":1},{"$f":" Time!EL$155","v":1},{"$f":" Time!EM$155","v":1},{"$f":" Time!EN$155","v":1},{"$f":" Time!EO$155","v":1},{"$f":" Time!EP$155","v":1},{"$f":" Time!EQ$155","v":1},{"$f":" Time!ER$155","v":1},{"$f":" Time!ES$155","v":1},{"$f":" Time!ET$155","v":1},{"$f":" Time!EU$155","v":1},{"$f":" Time!EV$155","v":1},{"$f":" Time!EW$155","v":1},{"$f":" Time!EX$155","v":1},{"$f":" Time!EY$155","v":1},{"$f":" Time!EZ$155","v":1},{"$f":" Time!FA$155","v":1},{"$f":" Time!FB$155","v":1},{"$f":" Time!FC$155","v":1},{"$f":" Time!FD$155","v":1},{"$f":" Time!FE$155","v":1},{"$f":" Time!FF$155","v":1},{"$f":" Time!FG$155","v":1},{"$f":" Time!FH$155","v":1},{"$f":" Time!FI$155","v":1},{"$f":" Time!FJ$155","v":1},{"$f":" Time!FK$155","v":1},{"$f":" Time!FL$155","v":1},{"$f":" Time!FM$155","v":1},{"$f":" Time!FN$155","v":1},{"$f":" Time!FO$155","v":1},{"$f":" Time!FP$155","v":1},{"$f":" Time!FQ$155","v":1},{"$f":" Time!FR$155","v":1},{"$f":" Time!FS$155","v":1},{"$f":" Time!FT$155","v":1},{"$f":" Time!FU$155","v":1},{"$f":" Time!FV$155","v":1},{"$f":" Time!FW$155","v":1},{"$f":" Time!FX$155","v":1},{"$f":" Time!FY$155","v":1},{"$f":" Time!FZ$155","v":1},{"$f":" Time!GA$155","v":1},{"$f":" Time!GB$155","v":1},{"$f":" Time!GC$155","v":1},{"$f":" Time!GD$155","v":1},{"$f":" Time!GE$155","v":1},{"$f":" Time!GF$155","v":1},{"$f":" Time!GG$155","v":1},{"$f":" Time!GH$155","v":1},{"$f":" Time!GI$155","v":1},{"$f":" Time!GJ$155","v":1},{"$f":" Time!GK$155","v":1},{"$f":" Time!GL$155","v":1},{"$f":" Time!GM$155","v":1},{"$f":" Time!GN$155","v":1},{"$f":" Time!GO$155","v":1},{"$f":" Time!GP$155","v":1},{"$f":" Time!GQ$155","v":1},{"$f":" Time!GR$155","v":1},{"$f":" Time!GS$155","v":1},{"$f":" Time!GT$155","v":1},{"$f":" Time!GU$155","v":1},{"$f":" Time!GV$155","v":1},{"$f":" Time!GW$155","v":1},{"$f":" Time!GX$155","v":1},{"$f":" Time!GY$155","v":1},{"$f":" Time!GZ$155","v":1},{"$f":" Time!HA$155","v":1},{"$f":" Time!HB$155","v":1},{"$f":" Time!HC$155","v":1},{"$f":" Time!HD$155","v":1},{"$f":" Time!HE$155","v":1},{"$f":" Time!HF$155","v":1},{"$f":" Time!HG$155","v":1},{"$f":" Time!HH$155","v":1},{"$f":" Time!HI$155","v":1},{"$f":" Time!HJ$155","v":1},{"$f":" Time!HK$155","v":1},{"$f":" Time!HL$155","v":1},{"$f":" Time!HM$155","v":1},{"$f":" Time!HN$155","v":1},{"$f":" Time!HO$155","v":1},{"$f":" Time!HP$155","v":1},{"$f":" Time!HQ$155","v":1},{"$f":" Time!HR$155","v":1},{"$f":" Time!HS$155","v":1},{"$f":" Time!HT$155","v":1},{"$f":" Time!HU$155","v":1},{"$f":" Time!HV$155","v":1},{"$f":" Time!HW$155","v":1},{"$f":" Time!HX$155","v":1},{"$f":" Time!HY$155","v":1},{"$f":" Time!HZ$155","v":1},{"$f":" Time!IA$155","v":1},{"$f":" Time!IB$155","v":1},{"$f":" Time!IC$155","v":1},{"$f":" Time!ID$155","v":1},{"$f":" Time!IE$155","v":1},{"$f":" Time!IF$155","v":1},{"$f":" Time!IG$155","v":1},{"$f":" Time!IH$155","v":1},{"$f":" Time!II$155","v":1},{"$f":" Time!IJ$155","v":1},{"$f":" Time!IK$155","v":1},{"$f":" Time!IL$155","v":1},{"$f":" Time!IM$155","v":1},{"$f":" Time!IN$155","v":1},{"$f":" Time!IO$155","v":1},{"$f":" Time!IP$155","v":1},{"$f":" Time!IQ$155","v":1},{"$f":" Time!IR$155","v":1},{"$f":" Time!IS$155","v":1},{"$f":" Time!IT$155","v":1},{"$f":" Time!IU$155","v":1},{"$f":" Time!IV$155","v":1},{"$f":" Time!IW$155","v":1},{"$f":" Time!IX$155","v":1},{"$f":" Time!IY$155","v":1},{"$f":" Time!IZ$155","v":1},{"$f":" Time!JA$155","v":1},{"$f":" Time!JB$155","v":1},{"$f":" Time!JC$155","v":1},{"$f":" Time!JD$155","v":1},{"$f":" Time!JE$155","v":1},{"$f":" Time!JF$155","v":1},{"$f":" Time!JG$155","v":1},{"$f":" Time!JH$155","v":1},{"$f":" Time!JI$155","v":1},{"$f":" Time!JJ$155","v":1},{"$f":" Time!JK$155","v":1},{"$f":" Time!JL$155","v":1},{"$f":" Time!JM$155","v":1},{"$f":" Time!JN$155","v":1},{"$f":" Time!JO$155","v":1},{"$f":" Time!JP$155","v":1},{"$f":" Time!JQ$155","v":1},{"$f":" Time!JR$155","v":1},{"$f":" Time!JS$155","v":1},{"$f":" Time!JT$155","v":1},{"$f":" Time!JU$155","v":1},{"$f":" Time!JV$155","v":1},{"$f":" Time!JW$155","v":1},{"$f":" Time!JX$155","v":1},{"$f":" Time!JY$155","v":1},{"$f":" Time!JZ$155","v":1},{"$f":" Time!KA$155","v":1},{"$f":" Time!KB$155","v":1},{"$f":" Time!KC$155","v":1},{"$f":" Time!KD$155","v":1},{"$f":" Time!KE$155","v":1},{"$f":" Time!KF$155","v":1},{"$f":" Time!KG$155","v":1},{"$f":" Time!KH$155","v":1},{"$f":" Time!KI$155","v":1},{"$f":" Time!KJ$155","v":1},{"$f":" Time!KK$155","v":1},{"$f":" Time!KL$155","v":1},{"$f":" Time!KM$155","v":1},{"$f":" Time!KN$155","v":1},{"$f":" Time!KO$155","v":1},{"$f":" Time!KP$155","v":1},{"$f":" Time!KQ$155","v":1},{"$f":" Time!KR$155","v":1},{"$f":" Time!KS$155","v":1},{"$f":" Time!KT$155","v":1},{"$f":" Time!KU$155","v":1},{"$f":" Time!KV$155","v":1},{"$f":" Time!KW$155","v":1},{"$f":" Time!KX$155","v":1},{"$f":" Time!KY$155","v":1},{"$f":" Time!KZ$155","v":1},{"$f":" Time!LA$155","v":1},{"$f":" Time!LB$155","v":1},{"$f":" Time!LC$155","v":1},{"$f":" Time!LD$155","v":1},{"$f":" Time!LE$155","v":1},{"$f":" Time!LF$155","v":1},{"$f":" Time!LG$155","v":1},{"$f":" Time!LH$155","v":1},{"$f":" Time!LI$155","v":1},{"$f":" Time!LJ$155","v":1},{"$f":" Time!LK$155","v":1},{"$f":" Time!LL$155","v":1},{"$f":" Time!LM$155","v":1},{"$f":" Time!LN$155","v":1},{"$f":" Time!LO$155","v":1},{"$f":" Time!LP$155","v":1},{"$f":" Time!LQ$155","v":1},{"$f":" Time!LR$155","v":1},{"$f":" Time!LS$155","v":1},{"$f":" Time!LT$155","v":1},{"$f":" Time!LU$155","v":1},{"$f":" Time!LV$155","v":1},{"$f":" Time!LW$155","v":1},{"$f":" Time!LX$155","v":1},{"$f":" Time!LY$155","v":1},{"$f":" Time!LZ$155","v":1},{"$f":" Time!MA$155","v":1},{"$f":" Time!MB$155","v":1},{"$f":" Time!MC$155","v":1},{"$f":" Time!MD$155","v":1},{"$f":" Time!ME$155","v":1},{"$f":" Time!MF$155","v":1},{"$f":" Time!MG$155","v":1},{"$f":" Time!MH$155","v":1},{"$f":" Time!MI$155","v":1},{"$f":" Time!MJ$155","v":1},{"$f":" Time!MK$155","v":1},{"$f":" Time!ML$155","v":1},{"$f":" Time!MM$155","v":1},{"$f":" Time!MN$155","v":1},{"$f":" Time!MO$155","v":1},{"$f":" Time!MP$155","v":1},{"$f":" Time!MQ$155","v":1},{"$f":" Time!MR$155","v":1},{"$f":" Time!MS$155","v":1},{"$f":" Time!MT$155","v":1},{"$f":" Time!MU$155","v":1},{"$f":" Time!MV$155","v":1},{"$f":" Time!MW$155","v":1},{"$f":" Time!MX$155","v":1},{"$f":" Time!MY$155","v":1},{"$f":" Time!MZ$155","v":1},{"$f":" Time!NA$155","v":1},{"$f":" Time!NB$155","v":1},{"$f":" Time!NC$155","v":1},{"$f":" Time!ND$155","v":1},{"$f":" Time!NE$155","v":1},{"$f":" Time!NF$155","v":1},{"$f":" Time!NG$155","v":1},{"$f":" Time!NH$155","v":1},{"$f":" Time!NI$155","v":1},{"$f":" Time!NJ$155","v":1},{"$f":" Time!NK$155","v":1},{"$f":" Time!NL$155","v":1},{"$f":" Time!NM$155","v":1},{"$f":" Time!NN$155","v":1},{"$f":" Time!NO$155","v":1},{"$f":" Time!NP$155","v":1},{"$f":" Time!NQ$155","v":1},{"$f":" Time!NR$155","v":1},{"$f":" Time!NS$155","v":1},{"$f":" Time!NT$155","v":1},{"$f":" Time!NU$155","v":1},{"$f":" Time!NV$155","v":1},{"$f":" Time!NW$155","v":1},{"$f":" Time!NX$155","v":1},{"$f":" Time!NY$155","v":1},{"$f":" Time!NZ$155","v":1},{"$f":" Time!OA$155","v":1},{"$f":" Time!OB$155","v":1},{"$f":" Time!OC$155","v":1},{"$f":" Time!OD$155","v":0},{"$f":" Time!OE$155","v":0},{"$f":" Time!OF$155","v":0},{"$f":" Time!OG$155","v":0},{"$f":" Time!OH$155","v":0},{"$f":" Time!OI$155","v":0},{"$f":" Time!OJ$155","v":0},{"$f":" Time!OK$155","v":0},{"$f":" Time!OL$155","v":0},{"$f":" Time!OM$155","v":0},{"$f":" Time!ON$155","v":0},{"$f":" Time!OO$155","v":0},{"$f":" Time!OP$155","v":0},{"$f":" Time!OQ$155","v":0},{"$f":" Time!OR$155","v":0},{"$f":" Time!OS$155","v":0},{"$f":" Time!OT$155","v":0},{"$f":" Time!OU$155","v":0},{"$f":" Time!OV$155","v":0},{"$f":" Time!OW$155","v":0},{"$f":" Time!OX$155","v":0},{"$f":" Time!OY$155","v":0},{"$f":" Time!OZ$155","v":0},{"$f":" Time!PA$155","v":0},{"$f":" Time!PB$155","v":0},{"$f":" Time!PC$155","v":0},{"$f":" Time!PD$155","v":0},{"$f":" Time!PE$155","v":0},{"$f":" Time!PF$155","v":0},{"$f":" Time!PG$155","v":0},{"$f":" Time!PH$155","v":0},{"$f":" Time!PI$155","v":0},{"$f":" Time!PJ$155","v":0},{"$f":" Time!PK$155","v":0},{"$f":" Time!PL$155","v":0},{"$f":" Time!PM$155","v":0},{"$f":" Time!PN$155","v":0},{"$f":" Time!PO$155","v":0},{"$f":" Time!PP$155","v":0},{"$f":" Time!PQ$155","v":0},{"$f":" Time!PR$155","v":0},{"$f":" Time!PS$155","v":0},{"$f":" Time!PT$155","v":0},{"$f":" Time!PU$155","v":0},{"$f":" Time!PV$155","v":0},{"$f":" Time!PW$155","v":0},{"$f":" Time!PX$155","v":0},{"$f":" Time!PY$155","v":0},{"$f":" Time!PZ$155","v":0},{"$f":" Time!QA$155","v":0},{"$f":" Time!QB$155","v":0},{"$f":" Time!QC$155","v":0},{"$f":" Time!QD$155","v":0},{"$f":" Time!QE$155","v":0},{"$f":" Time!QF$155","v":0},{"$f":" Time!QG$155","v":0},{"$f":" Time!QH$155","v":0},{"$f":" Time!QI$155","v":0},{"$f":" Time!QJ$155","v":0},{"$f":" Time!QK$155","v":0},{"$f":" Time!QL$155","v":0},{"$f":" Time!QM$155","v":0},{"$f":" Time!QN$155","v":0},{"$f":" Time!QO$155","v":0},{"$f":" Time!QP$155","v":0},{"$f":" Time!QQ$155","v":0},{"$f":" Time!QR$155","v":0},{"$f":" Time!QS$155","v":0},{"$f":" Time!QT$155","v":0},{"$f":" Time!QU$155","v":0},{"$f":" Time!QV$155","v":0},{"$f":" Time!QW$155","v":0},{"$f":" Time!QX$155","v":0},{"$f":" Time!QY$155","v":0},{"$f":" Time!QZ$155","v":0},{"$f":" Time!RA$155","v":0},{"$f":" Time!RB$155","v":0},{"$f":" Time!RC$155","v":0},{"$f":" Time!RD$155","v":0},{"$f":" Time!RE$155","v":0},{"$f":" Time!RF$155","v":0},{"$f":" Time!RG$155","v":0},{"$f":" Time!RH$155","v":0},{"$f":" Time!RI$155","v":0},{"$f":" Time!RJ$155","v":0},{"$f":" Time!RK$155","v":0},{"$f":" Time!RL$155","v":0},{"$f":" Time!RM$155","v":0},{"$f":" Time!RN$155","v":0},{"$f":" Time!RO$155","v":0},{"$f":" Time!RP$155","v":0},{"$f":" Time!RQ$155","v":0},{"$f":" Time!RR$155","v":0},{"$f":" Time!RS$155","v":0},{"$f":" Time!RT$155","v":0},{"$f":" Time!RU$155","v":0},{"$f":" Time!RV$155","v":0},{"$f":" Time!RW$155","v":0},{"$f":" Time!RX$155","v":0},{"$f":" Time!RY$155","v":0},{"$f":" Time!RZ$155","v":0},{"$f":" Time!SA$155","v":0},{"$f":" Time!SB$155","v":0},{"$f":" Time!SC$155","v":0},{"$f":" Time!SD$155","v":0},{"$f":" Time!SE$155","v":0},{"$f":" Time!SF$155","v":0},{"$f":" Time!SG$155","v":0},{"$f":" Time!SH$155","v":0},{"$f":" Time!SI$155","v":0},{"$f":" Time!SJ$155","v":0},{"$f":" Time!SK$155","v":0},{"$f":" Time!SL$155","v":0},{"$f":" Time!SM$155","v":0},{"$f":" Time!SN$155","v":0},{"$f":" Time!SO$155","v":0}]
[null,null,null,null,"O&M initial - Real per MWp",null,"$ 000s / MWp - Month",null,null,{"$f":"J112*$F111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV112*$F111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,{"$f":"EH112*$F111","v":0.41666666666666669},0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,{"$f":"GT112*$F111","v":0.41666666666666669},0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,{"$f":"JF112*$F111","v":0.41666666666666669},0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,{"$f":"LR112*$F111","v":0.41666666666666669},0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,{"$f":"OD112*$F111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP112*$F111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"O&M initial - Nominal per MWp",null,"$ 000s / MWp - Month",null,null,{"$f":"J113*J$100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV113*BV$100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.47244173935015077,0.47333749975316142,0.47433121570415371,0.47529486258668097,0.47629268778883238,0.47726031957978865,0.47826227102582747,0.47926632595011298,0.48023999895667768,0.48124820588622924,0.48222590526162384,0.48323828136596814,0.48425278283389295,0.4851709372469788,0.48618949609674583,0.48717723415133635,0.48820000498354149,0.4891918275692716,0.49021882780146142,0.49124798409885401,0.49224599893058274,0.49327941103337308,0.49428155289315251,0.49531923840010533,0.49635910240472825,0.49733385466942276,0.49837794812200403,0.49939044812227323,0.50043885914893194,0.50145554607685949,0.50250829253178853,0.50356324910306194,0.50458628351253698,0.50564560257946023,0.50667286747887441,0.50773656708140191,0.50880249979510817,0.50976720103614637,0.51083739682504214,0.51187520932531805,0.5129498306276431,0.51399193472876881,0.51507099984507099,0.51615233033062624,{"$f":"EH113*EH$100","v":0.51720094060033817},0.51828674264393448,0.51933968916583406,0.52042998125842455,0.52152256228997351,0.52251138106203754,0.52360833174565569,0.52467208955843847,0.52577357639332178,0.52684173309697557,0.52794777484118527,0.52905613858887934,0.530130964115334,0.53124391121002024,0.53232318139496715,0.53344073078987242,0.53456062634721002,0.53557416558857562,0.53669854003928419,0.53778889179738654,0.53891791580314186,0.54001277642438694,0.54114646921220189,0.54228254205358828,0.54338423821820436,0.54452500899025769,0.54563126092982839,0.54677674905960627,0.54792464200587732,0.54900065891196326,0.55015322069325157,0.55127090685532798,0.55242823475296077,0.553550542812424,0.5547126565354229,0.55587720997837642,0.55700652494380287,0.55817589409146617,0.55930987904213958,0.56048408380859394,0.56166075367871482,0.56272567538474894,0.5639070512105695,0.5650526795266978,0.56623894062177138,0.56738930638272111,0.56858047294879499,0.56977414022782225,0.57093168806738437,0.57213029144373917,0.57329262601817943,0.57449618590379503,0.57570227252066886,0.57679381726935386,0.57800472749081988,0.57917899651485127,0.58039491413730171,0.58157403904227511,0.5827949847725008,0.58401849373350379,0.58520498026905499,0.58643354872981868,0.58762494166861989,0.5888585905513759,{"$f":"GT113*GT$100","v":0.59009482933367152},0.59121366270107356,0.59245484567807616,0.59365847142770833,0.59490478699072002,0.59611339001831787,0.59736485939179906,0.59861895607682714,0.59983510477576707,0.60109438744804977,0.60231556521032104,0.60358005531514591,0.60484720006699888,0.60603500175171277,0.6073073003724947,0.60854110023083041,0.60981866010818886,0.61105756202158679,0.61234040491206543,0.61362594097906942,0.61487257772884463,0.61616342979240502,0.61741522168083318,0.61871141172385669,0.62001032296416947,0.62118587679549075,0.62248998288179214,0.6237546277365863,0.62506412661087851,0.62633400107211135,0.62764891503485198,0.62896658950353113,0.63024439217205064,0.63156751553720003,0.63285060222283895,0.63417919701693792,0.63551058103825853,0.63671552371536277,0.6380522324538217,0.63934849342998568,0.64069072977613517,0.64199235109889885,0.64334013791070788,0.64469075424110389,0.64600050197633641,0.64735670342561447,0.64867186727839443,0.65003367694234582,0.6513983455641994,0.6526334118082312,0.65400353826515156,0.6553322057657196,0.65670799802052293,0.65804215987635561,0.65942364135845988,0.66080802309711573,0.66215051452572915,0.66354062101123912,0.66488866396033841,0.66628451886588869,0.66768330420328859,0.66899450371533087,0.67039897834456419,0.6717609546685811,{"$f":"JF113*JF$100","v":0.67317123713353699},0.67453884555270416,0.67595495987016085,0.67737404715170024,0.67875019396057856,0.68017514950462366,0.68155698700696821,0.68298783508017646,0.68442168704924033,0.68571936630819774,0.68715895280316197,0.68855497853527936,0.69000051806185914,0.69140231669150543,0.69285383386689858,0.69430839833047631,0.69571894880957652,0.69717952824222273,0.69859591168212587,0.70006253095716431,0.70153222922545477,0.70286235046588608,0.70433792662322436,0.70576885299864456,0.70725053101338875,0.70868737460877618,0.71017517971355404,0.71166610828872112,0.71311192252979883,0.71460901644826114,0.71606080947416184,0.71756409423107614,0.71907053495607376,0.72043390922751582,0.72194637478878754,0.72341307432359325,0.72493179428870602,0.72640455897397804,0.72792955920637548,0.72945776099592174,0.73093972059302625,0.73247424185945009,0.73396232971099817,0.73550319658683538,0.73704729832995797,0.73849471516940624,0.74004509725104994,0.74154856598193863,0.74310535926122867,0.74461504519193078,0.74617827618069021,0.74774478898753804,0.74926390034048618,0.75083689104935514,0.75236228428806939,0.75394177968662091,0.75552459104846059,0.75695708304862319,0.75854622468230803,0.76008728013146887,0.76168299324274114,0.76323042132171082,0.76483273308518918,0.76643840871220814,{"$f":"LR113*LR$100","v":0.76799549784897991},0.7696078133255706,0.77117134139525267,0.77279032417876803,0.7744127058246536,0.77588101012482036,0.7775098802993472,0.77908946213473707,0.78072506807379105,0.78231118185473503,0.78395355141230016,0.7855993689299946,0.78719538529518562,0.78884800865869109,0.79045062493011509,0.79211008228321822,0.79377302347025103,0.79527803537792185,0.79694762730681179,0.79856669868808627,0.80024319477561667,0.80186896140108421,0.80355239019758851,0.80523935315322526,0.80687526992754599,0.80856920887513906,0.81021189055334875,0.81191283434027939,0.8136173490569879,0.81521513451059557,0.81692658201491519,0.81858624245460132,0.82030476720029366,0.82197129072955655,0.82369692198269329,0.82542617599401558,0.82710310412971133,0.82883950901653625,0.83052337164782764,0.83226695698072162,0.83401420276426264,0.83559551287334044,0.83734974656526795,0.83905089851594616,0.84081238638028077,0.84252057299777527,0.84428934503224029,0.84606183039384553,0.84778068173293364,0.84956049674192924,0.85128645593900287,0.85307363090521915,0.85486455783334858,0.85648540069515333,0.85828349022937922,0.86002717097882431,0.86183269603976731,0.86358358732269902,0.86539657865802577,0.86721337615367122,0.86897519877623641,0.8707995091604569,0.87256861733745739,0.87440047167782908,{"$f":"OD113*OD$100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP113*QP$100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$12","v":"Monthly capacity"},0,"MWp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":" BQ$12","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":" EC$12","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":" GO$12","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":" JA$12","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":" LM$12","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":" NY$12","v":60},60,60,60,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" QK$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"O&M post initial period",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J114*J115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV114*BV115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.346504361009046,28.400249985189685,28.459872942249223,28.517691755200858,28.577561267329944,28.635619174787319,28.695736261549648,28.755979557006778,28.814399937400662,28.874892353173756,28.933554315697432,28.994296881958089,29.055166970033575,29.110256234818728,29.171369765804751,29.23063404908018,29.292000299012489,29.351509654156295,29.413129668087684,29.474879045931239,29.534759935834963,29.596764662002386,29.65689317358915,29.71915430400632,29.781546144283695,29.840031280165366,29.902676887320244,29.963426887336393,30.026331548935914,30.08733276461157,30.150497551907311,30.213794946183718,30.27517701075222,30.338736154767613,30.400372048732464,30.464194024884115,30.528149987706492,30.586032062168783,30.650243809502527,30.712512559519084,30.776989837658586,30.839516083726128,30.904259990704258,30.969139819837576,{"$f":"EH114*EH115","v":31.032056436020291},31.097204558636069,31.160381349950043,31.225798875505472,31.29135373739841,31.350682863722252,31.416499904739339,31.480325373506307,31.546414583599308,31.610503985818536,31.676866490471117,31.743368315332759,31.80785784692004,31.874634672601214,31.939390883698028,32.006443847392347,32.073637580832603,32.134449935314535,32.201912402357053,32.26733350784319,32.335074948188513,32.400766585463217,32.468788152732117,32.536952523215298,32.603054293092264,32.671500539415462,32.737875655789701,32.806604943576374,32.875478520352637,32.940039534717798,33.009193241595092,33.076254411319681,33.145694085177645,33.21303256874544,33.282759392125371,33.352632598702584,33.42039149662817,33.490553645487971,33.558592742528376,33.629045028515634,33.699645220722886,33.763540523084934,33.834423072634166,33.903160771601868,33.974336437306285,34.04335838296327,34.114828376927697,34.186448413669332,34.255901284043063,34.327817486624348,34.397557561090764,34.469771154227701,34.542136351240131,34.607629036161228,34.680283649449194,34.750739790891075,34.823694848238105,34.894442342536507,34.967699086350045,35.041109624010225,35.112298816143301,35.186012923789121,35.257496500117192,35.331515433082558,{"$f":"GT114*GT115","v":35.405689760020294},35.472819762064411,35.547290740684566,35.619508285662498,35.694287219443204,35.766803401099075,35.841891563507943,35.91713736460963,35.990106286546023,36.065663246882984,36.138933912619265,36.214803318908757,36.290832004019933,36.362100105102769,36.438438022349679,36.512466013849824,36.58911960649133,36.663453721295205,36.740424294723923,36.817556458744164,36.892354663730679,36.969805787544303,37.044913300849991,37.122684703431403,37.200619377850167,37.271152607729448,37.34939897290753,37.425277664195178,37.503847596652712,37.580040064326681,37.658934902091119,37.73799537021187,37.814663530323038,37.894050932232005,37.97103613337034,38.050751821016277,38.130634862295508,38.202931422921765,38.283133947229302,38.360909605799144,38.441443786568108,38.519541065933929,38.600408274642476,38.681445254466233,38.760030118580183,38.841402205536866,38.920312036703663,39.002020616540747,39.083900733851962,39.15800470849387,39.240212295909096,39.319932345943172,39.402479881231379,39.482529592581336,39.565418481507592,39.64848138582694,39.729030871543749,39.812437260674344,39.893319837620304,39.977071131953323,40.060998252197315,40.139670222919854,40.223938700673848,40.305657280114865,{"$f":"JF114*JF115","v":40.390274228012217},40.472330733162252,40.55729759220965,40.642442829102016,40.725011637634715,40.810508970277418,40.893419220418096,40.979270104810588,41.065301222954417,41.143161978491861,41.229537168189715,41.313298712116762,41.400031083711546,41.484139001490327,41.571230032013915,41.658503899828581,41.743136928574593,41.830771694533361,41.91575470092755,42.003751857429862,42.091933753527286,42.171741027953168,42.260275597393459,42.346131179918672,42.435031860803328,42.521242476526574,42.610510782813243,42.699966497323267,42.786715351787933,42.87654098689567,42.963648568449713,43.05384565386457,43.144232097364423,43.226034553650948,43.316782487327252,43.404784459415595,43.495907657322363,43.58427353843868,43.67577355238253,43.767465659755302,43.856383235581575,43.948454511567007,44.037739782659891,44.130191795210123,44.222837899797476,44.309682910164376,44.402705835062996,44.492913958916319,44.58632155567372,44.676902711515844,44.770696570841416,44.864687339252285,44.955834020429172,45.05021346296131,45.141737057284161,45.236506781197257,45.331475462907633,45.417424982917389,45.512773480938485,45.605236807888133,45.700979594564465,45.793825279302652,45.889963985111351,45.986304522732489,{"$f":"LR114*LR115","v":46.079729870938792},46.176468799534234,46.270280483715162,46.367419450726082,46.464762349479216,46.552860607489222,46.650592817960835,46.745367728084226,46.843504084427465,46.938670911284099,47.037213084738013,47.135962135799673,47.231723117711141,47.330880519521465,47.427037495806907,47.526604936993095,47.62638140821506,47.716682122675309,47.816857638408706,47.914001921285177,48.014591686537003,48.112137684065054,48.213143411855313,48.314361189193512,48.412516195652756,48.514152532508341,48.612713433200923,48.714770060416761,48.817040943419272,48.912908070635737,49.015594920894912,49.115174547276077,49.218286032017616,49.31827744377339,49.421815318961599,49.525570559640933,49.626186247782677,49.730370540992176,49.831402298869655,49.936017418843299,50.04085216585576,50.135730772400429,50.240984793916077,50.343053910956769,50.448743182816848,50.551234379866514,50.657360701934415,50.763709823630734,50.866840903976019,50.973629804515753,51.077187356340175,51.184417854313146,51.291873470000915,51.389124041709202,51.497009413762754,51.601630258729458,51.709961762386037,51.815015239361941,51.923794719481549,52.032802569220273,52.138511926574182,52.247970549627411,52.354117040247445,52.464028300669746,{"$f":"OD114*OD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP114*QP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$67","v":"Insurance during operation"},{"$f":" InpC!F$67","v":5},{"$f":" InpC!G$67","v":"$ 000s / MWp - Yr"}]
[null,null,null,null,"Insurance during operation - monthly",{"$f":"F118/months","v":0.41666666666666669},"$ 000s / MWp - Month"]
[null,null,null,null,{"$f":" Time!E$122","v":"Operating period flag"},{"$f":" Time!F$122","v":0},{"$f":" Time!G$122","v":"flag"},{"$f":" Time!H$122","v":360},{"$f":" Time!I$122","v":0},{"$f":" Time!J$122","v":0},{"$f":" Time!K$122","v":0},{"$f":" Time!L$122","v":0},{"$f":" Time!M$122","v":0},{"$f":" Time!N$122","v":0},{"$f":" Time!O$122","v":0},{"$f":" Time!P$122","v":0},{"$f":" Time!Q$122","v":0},{"$f":" Time!R$122","v":0},{"$f":" Time!S$122","v":0},{"$f":" Time!T$122","v":0},{"$f":" Time!U$122","v":0},{"$f":" Time!V$122","v":0},{"$f":" Time!W$122","v":0},{"$f":" Time!X$122","v":0},{"$f":" Time!Y$122","v":0},{"$f":" Time!Z$122","v":0},{"$f":" Time!AA$122","v":0},{"$f":" Time!AB$122","v":0},{"$f":" Time!AC$122","v":0},{"$f":" Time!AD$122","v":0},{"$f":" Time!AE$122","v":0},{"$f":" Time!AF$122","v":0},{"$f":" Time!AG$122","v":0},{"$f":" Time!AH$122","v":1},{"$f":" Time!AI$122","v":1},{"$f":" Time!AJ$122","v":1},{"$f":" Time!AK$122","v":1},{"$f":" Time!AL$122","v":1},{"$f":" Time!AM$122","v":1},{"$f":" Time!AN$122","v":1},{"$f":" Time!AO$122","v":1},{"$f":" Time!AP$122","v":1},{"$f":" Time!AQ$122","v":1},{"$f":" Time!AR$122","v":1},{"$f":" Time!AS$122","v":1},{"$f":" Time!AT$122","v":1},{"$f":" Time!AU$122","v":1},{"$f":" Time!AV$122","v":1},{"$f":" Time!AW$122","v":1},{"$f":" Time!AX$122","v":1},{"$f":" Time!AY$122","v":1},{"$f":" Time!AZ$122","v":1},{"$f":" Time!BA$122","v":1},{"$f":" Time!BB$122","v":1},{"$f":" Time!BC$122","v":1},{"$f":" Time!BD$122","v":1},{"$f":" Time!BE$122","v":1},{"$f":" Time!BF$122","v":1},{"$f":" Time!BG$122","v":1},{"$f":" Time!BH$122","v":1},{"$f":" Time!BI$122","v":1},{"$f":" Time!BJ$122","v":1},{"$f":" Time!BK$122","v":1},{"$f":" Time!BL$122","v":1},{"$f":" Time!BM$122","v":1},{"$f":" Time!BN$122","v":1},{"$f":" Time!BO$122","v":1},{"$f":" Time!BP$122","v":1},{"$f":" Time!BQ$122","v":1},{"$f":" Time!BR$122","v":1},{"$f":" Time!BS$122","v":1},{"$f":" Time!BT$122","v":1},{"$f":" Time!BU$122","v":1},{"$f":" Time!BV$122","v":1},{"$f":" Time!BW$122","v":1},{"$f":" Time!BX$122","v":1},{"$f":" Time!BY$122","v":1},{"$f":" Time!BZ$122","v":1},{"$f":" Time!CA$122","v":1},{"$f":" Time!CB$122","v":1},{"$f":" Time!CC$122","v":1},{"$f":" Time!CD$122","v":1},{"$f":" Time!CE$122","v":1},{"$f":" Time!CF$122","v":1},{"$f":" Time!CG$122","v":1},{"$f":" Time!CH$122","v":1},{"$f":" Time!CI$122","v":1},{"$f":" Time!CJ$122","v":1},{"$f":" Time!CK$122","v":1},{"$f":" Time!CL$122","v":1},{"$f":" Time!CM$122","v":1},{"$f":" Time!CN$122","v":1},{"$f":" Time!CO$122","v":1},{"$f":" Time!CP$122","v":1},{"$f":" Time!CQ$122","v":1},{"$f":" Time!CR$122","v":1},{"$f":" Time!CS$122","v":1},{"$f":" Time!CT$122","v":1},{"$f":" Time!CU$122","v":1},{"$f":" Time!CV$122","v":1},{"$f":" Time!CW$122","v":1},{"$f":" Time!CX$122","v":1},{"$f":" Time!CY$122","v":1},{"$f":" Time!CZ$122","v":1},{"$f":" Time!DA$122","v":1},{"$f":" Time!DB$122","v":1},{"$f":" Time!DC$122","v":1},{"$f":" Time!DD$122","v":1},{"$f":" Time!DE$122","v":1},{"$f":" Time!DF$122","v":1},{"$f":" Time!DG$122","v":1},{"$f":" Time!DH$122","v":1},{"$f":" Time!DI$122","v":1},{"$f":" Time!DJ$122","v":1},{"$f":" Time!DK$122","v":1},{"$f":" Time!DL$122","v":1},{"$f":" Time!DM$122","v":1},{"$f":" Time!DN$122","v":1},{"$f":" Time!DO$122","v":1},{"$f":" Time!DP$122","v":1},{"$f":" Time!DQ$122","v":1},{"$f":" Time!DR$122","v":1},{"$f":" Time!DS$122","v":1},{"$f":" Time!DT$122","v":1},{"$f":" Time!DU$122","v":1},{"$f":" Time!DV$122","v":1},{"$f":" Time!DW$122","v":1},{"$f":" Time!DX$122","v":1},{"$f":" Time!DY$122","v":1},{"$f":" Time!DZ$122","v":1},{"$f":" Time!EA$122","v":1},{"$f":" Time!EB$122","v":1},{"$f":" Time!EC$122","v":1},{"$f":" Time!ED$122","v":1},{"$f":" Time!EE$122","v":1},{"$f":" Time!EF$122","v":1},{"$f":" Time!EG$122","v":1},{"$f":" Time!EH$122","v":1},{"$f":" Time!EI$122","v":1},{"$f":" Time!EJ$122","v":1},{"$f":" Time!EK$122","v":1},{"$f":" Time!EL$122","v":1},{"$f":" Time!EM$122","v":1},{"$f":" Time!EN$122","v":1},{"$f":" Time!EO$122","v":1},{"$f":" Time!EP$122","v":1},{"$f":" Time!EQ$122","v":1},{"$f":" Time!ER$122","v":1},{"$f":" Time!ES$122","v":1},{"$f":" Time!ET$122","v":1},{"$f":" Time!EU$122","v":1},{"$f":" Time!EV$122","v":1},{"$f":" Time!EW$122","v":1},{"$f":" Time!EX$122","v":1},{"$f":" Time!EY$122","v":1},{"$f":" Time!EZ$122","v":1},{"$f":" Time!FA$122","v":1},{"$f":" Time!FB$122","v":1},{"$f":" Time!FC$122","v":1},{"$f":" Time!FD$122","v":1},{"$f":" Time!FE$122","v":1},{"$f":" Time!FF$122","v":1},{"$f":" Time!FG$122","v":1},{"$f":" Time!FH$122","v":1},{"$f":" Time!FI$122","v":1},{"$f":" Time!FJ$122","v":1},{"$f":" Time!FK$122","v":1},{"$f":" Time!FL$122","v":1},{"$f":" Time!FM$122","v":1},{"$f":" Time!FN$122","v":1},{"$f":" Time!FO$122","v":1},{"$f":" Time!FP$122","v":1},{"$f":" Time!FQ$122","v":1},{"$f":" Time!FR$122","v":1},{"$f":" Time!FS$122","v":1},{"$f":" Time!FT$122","v":1},{"$f":" Time!FU$122","v":1},{"$f":" Time!FV$122","v":1},{"$f":" Time!FW$122","v":1},{"$f":" Time!FX$122","v":1},{"$f":" Time!FY$122","v":1},{"$f":" Time!FZ$122","v":1},{"$f":" Time!GA$122","v":1},{"$f":" Time!GB$122","v":1},{"$f":" Time!GC$122","v":1},{"$f":" Time!GD$122","v":1},{"$f":" Time!GE$122","v":1},{"$f":" Time!GF$122","v":1},{"$f":" Time!GG$122","v":1},{"$f":" Time!GH$122","v":1},{"$f":" Time!GI$122","v":1},{"$f":" Time!GJ$122","v":1},{"$f":" Time!GK$122","v":1},{"$f":" Time!GL$122","v":1},{"$f":" Time!GM$122","v":1},{"$f":" Time!GN$122","v":1},{"$f":" Time!GO$122","v":1},{"$f":" Time!GP$122","v":1},{"$f":" Time!GQ$122","v":1},{"$f":" Time!GR$122","v":1},{"$f":" Time!GS$122","v":1},{"$f":" Time!GT$122","v":1},{"$f":" Time!GU$122","v":1},{"$f":" Time!GV$122","v":1},{"$f":" Time!GW$122","v":1},{"$f":" Time!GX$122","v":1},{"$f":" Time!GY$122","v":1},{"$f":" Time!GZ$122","v":1},{"$f":" Time!HA$122","v":1},{"$f":" Time!HB$122","v":1},{"$f":" Time!HC$122","v":1},{"$f":" Time!HD$122","v":1},{"$f":" Time!HE$122","v":1},{"$f":" Time!HF$122","v":1},{"$f":" Time!HG$122","v":1},{"$f":" Time!HH$122","v":1},{"$f":" Time!HI$122","v":1},{"$f":" Time!HJ$122","v":1},{"$f":" Time!HK$122","v":1},{"$f":" Time!HL$122","v":1},{"$f":" Time!HM$122","v":1},{"$f":" Time!HN$122","v":1},{"$f":" Time!HO$122","v":1},{"$f":" Time!HP$122","v":1},{"$f":" Time!HQ$122","v":1},{"$f":" Time!HR$122","v":1},{"$f":" Time!HS$122","v":1},{"$f":" Time!HT$122","v":1},{"$f":" Time!HU$122","v":1},{"$f":" Time!HV$122","v":1},{"$f":" Time!HW$122","v":1},{"$f":" Time!HX$122","v":1},{"$f":" Time!HY$122","v":1},{"$f":" Time!HZ$122","v":1},{"$f":" Time!IA$122","v":1},{"$f":" Time!IB$122","v":1},{"$f":" Time!IC$122","v":1},{"$f":" Time!ID$122","v":1},{"$f":" Time!IE$122","v":1},{"$f":" Time!IF$122","v":1},{"$f":" Time!IG$122","v":1},{"$f":" Time!IH$122","v":1},{"$f":" Time!II$122","v":1},{"$f":" Time!IJ$122","v":1},{"$f":" Time!IK$122","v":1},{"$f":" Time!IL$122","v":1},{"$f":" Time!IM$122","v":1},{"$f":" Time!IN$122","v":1},{"$f":" Time!IO$122","v":1},{"$f":" Time!IP$122","v":1},{"$f":" Time!IQ$122","v":1},{"$f":" Time!IR$122","v":1},{"$f":" Time!IS$122","v":1},{"$f":" Time!IT$122","v":1},{"$f":" Time!IU$122","v":1},{"$f":" Time!IV$122","v":1},{"$f":" Time!IW$122","v":1},{"$f":" Time!IX$122","v":1},{"$f":" Time!IY$122","v":1},{"$f":" Time!IZ$122","v":1},{"$f":" Time!JA$122","v":1},{"$f":" Time!JB$122","v":1},{"$f":" Time!JC$122","v":1},{"$f":" Time!JD$122","v":1},{"$f":" Time!JE$122","v":1},{"$f":" Time!JF$122","v":1},{"$f":" Time!JG$122","v":1},{"$f":" Time!JH$122","v":1},{"$f":" Time!JI$122","v":1},{"$f":" Time!JJ$122","v":1},{"$f":" Time!JK$122","v":1},{"$f":" Time!JL$122","v":1},{"$f":" Time!JM$122","v":1},{"$f":" Time!JN$122","v":1},{"$f":" Time!JO$122","v":1},{"$f":" Time!JP$122","v":1},{"$f":" Time!JQ$122","v":1},{"$f":" Time!JR$122","v":1},{"$f":" Time!JS$122","v":1},{"$f":" Time!JT$122","v":1},{"$f":" Time!JU$122","v":1},{"$f":" Time!JV$122","v":1},{"$f":" Time!JW$122","v":1},{"$f":" Time!JX$122","v":1},{"$f":" Time!JY$122","v":1},{"$f":" Time!JZ$122","v":1},{"$f":" Time!KA$122","v":1},{"$f":" Time!KB$122","v":1},{"$f":" Time!KC$122","v":1},{"$f":" Time!KD$122","v":1},{"$f":" Time!KE$122","v":1},{"$f":" Time!KF$122","v":1},{"$f":" Time!KG$122","v":1},{"$f":" Time!KH$122","v":1},{"$f":" Time!KI$122","v":1},{"$f":" Time!KJ$122","v":1},{"$f":" Time!KK$122","v":1},{"$f":" Time!KL$122","v":1},{"$f":" Time!KM$122","v":1},{"$f":" Time!KN$122","v":1},{"$f":" Time!KO$122","v":1},{"$f":" Time!KP$122","v":1},{"$f":" Time!KQ$122","v":1},{"$f":" Time!KR$122","v":1},{"$f":" Time!KS$122","v":1},{"$f":" Time!KT$122","v":1},{"$f":" Time!KU$122","v":1},{"$f":" Time!KV$122","v":1},{"$f":" Time!KW$122","v":1},{"$f":" Time!KX$122","v":1},{"$f":" Time!KY$122","v":1},{"$f":" Time!KZ$122","v":1},{"$f":" Time!LA$122","v":1},{"$f":" Time!LB$122","v":1},{"$f":" Time!LC$122","v":1},{"$f":" Time!LD$122","v":1},{"$f":" Time!LE$122","v":1},{"$f":" Time!LF$122","v":1},{"$f":" Time!LG$122","v":1},{"$f":" Time!LH$122","v":1},{"$f":" Time!LI$122","v":1},{"$f":" Time!LJ$122","v":1},{"$f":" Time!LK$122","v":1},{"$f":" Time!LL$122","v":1},{"$f":" Time!LM$122","v":1},{"$f":" Time!LN$122","v":1},{"$f":" Time!LO$122","v":1},{"$f":" Time!LP$122","v":1},{"$f":" Time!LQ$122","v":1},{"$f":" Time!LR$122","v":1},{"$f":" Time!LS$122","v":1},{"$f":" Time!LT$122","v":1},{"$f":" Time!LU$122","v":1},{"$f":" Time!LV$122","v":1},{"$f":" Time!LW$122","v":1},{"$f":" Time!LX$122","v":1},{"$f":" Time!LY$122","v":1},{"$f":" Time!LZ$122","v":1},{"$f":" Time!MA$122","v":1},{"$f":" Time!MB$122","v":1},{"$f":" Time!MC$122","v":1},{"$f":" Time!MD$122","v":1},{"$f":" Time!ME$122","v":1},{"$f":" Time!MF$122","v":1},{"$f":" Time!MG$122","v":1},{"$f":" Time!MH$122","v":1},{"$f":" Time!MI$122","v":1},{"$f":" Time!MJ$122","v":1},{"$f":" Time!MK$122","v":1},{"$f":" Time!ML$122","v":1},{"$f":" Time!MM$122","v":1},{"$f":" Time!MN$122","v":1},{"$f":" Time!MO$122","v":1},{"$f":" Time!MP$122","v":1},{"$f":" Time!MQ$122","v":1},{"$f":" Time!MR$122","v":1},{"$f":" Time!MS$122","v":1},{"$f":" Time!MT$122","v":1},{"$f":" Time!MU$122","v":1},{"$f":" Time!MV$122","v":1},{"$f":" Time!MW$122","v":1},{"$f":" Time!MX$122","v":1},{"$f":" Time!MY$122","v":1},{"$f":" Time!MZ$122","v":1},{"$f":" Time!NA$122","v":1},{"$f":" Time!NB$122","v":1},{"$f":" Time!NC$122","v":1},{"$f":" Time!ND$122","v":1},{"$f":" Time!NE$122","v":1},{"$f":" Time!NF$122","v":1},{"$f":" Time!NG$122","v":1},{"$f":" Time!NH$122","v":1},{"$f":" Time!NI$122","v":1},{"$f":" Time!NJ$122","v":1},{"$f":" Time!NK$122","v":1},{"$f":" Time!NL$122","v":1},{"$f":" Time!NM$122","v":1},{"$f":" Time!NN$122","v":1},{"$f":" Time!NO$122","v":1},{"$f":" Time!NP$122","v":1},{"$f":" Time!NQ$122","v":1},{"$f":" Time!NR$122","v":1},{"$f":" Time!NS$122","v":1},{"$f":" Time!NT$122","v":1},{"$f":" Time!NU$122","v":1},{"$f":" Time!NV$122","v":1},{"$f":" Time!NW$122","v":1},{"$f":" Time!NX$122","v":1},{"$f":" Time!NY$122","v":1},{"$f":" Time!NZ$122","v":1},{"$f":" Time!OA$122","v":1},{"$f":" Time!OB$122","v":1},{"$f":" Time!OC$122","v":1},{"$f":" Time!OD$122","v":0},{"$f":" Time!OE$122","v":0},{"$f":" Time!OF$122","v":0},{"$f":" Time!OG$122","v":0},{"$f":" Time!OH$122","v":0},{"$f":" Time!OI$122","v":0},{"$f":" Time!OJ$122","v":0},{"$f":" Time!OK$122","v":0},{"$f":" Time!OL$122","v":0},{"$f":" Time!OM$122","v":0},{"$f":" Time!ON$122","v":0},{"$f":" Time!OO$122","v":0},{"$f":" Time!OP$122","v":0},{"$f":" Time!OQ$122","v":0},{"$f":" Time!OR$122","v":0},{"$f":" Time!OS$122","v":0},{"$f":" Time!OT$122","v":0},{"$f":" Time!OU$122","v":0},{"$f":" Time!OV$122","v":0},{"$f":" Time!OW$122","v":0},{"$f":" Time!OX$122","v":0},{"$f":" Time!OY$122","v":0},{"$f":" Time!OZ$122","v":0},{"$f":" Time!PA$122","v":0},{"$f":" Time!PB$122","v":0},{"$f":" Time!PC$122","v":0},{"$f":" Time!PD$122","v":0},{"$f":" Time!PE$122","v":0},{"$f":" Time!PF$122","v":0},{"$f":" Time!PG$122","v":0},{"$f":" Time!PH$122","v":0},{"$f":" Time!PI$122","v":0},{"$f":" Time!PJ$122","v":0},{"$f":" Time!PK$122","v":0},{"$f":" Time!PL$122","v":0},{"$f":" Time!PM$122","v":0},{"$f":" Time!PN$122","v":0},{"$f":" Time!PO$122","v":0},{"$f":" Time!PP$122","v":0},{"$f":" Time!PQ$122","v":0},{"$f":" Time!PR$122","v":0},{"$f":" Time!PS$122","v":0},{"$f":" Time!PT$122","v":0},{"$f":" Time!PU$122","v":0},{"$f":" Time!PV$122","v":0},{"$f":" Time!PW$122","v":0},{"$f":" Time!PX$122","v":0},{"$f":" Time!PY$122","v":0},{"$f":" Time!PZ$122","v":0},{"$f":" Time!QA$122","v":0},{"$f":" Time!QB$122","v":0},{"$f":" Time!QC$122","v":0},{"$f":" Time!QD$122","v":0},{"$f":" Time!QE$122","v":0},{"$f":" Time!QF$122","v":0},{"$f":" Time!QG$122","v":0},{"$f":" Time!QH$122","v":0},{"$f":" Time!QI$122","v":0},{"$f":" Time!QJ$122","v":0},{"$f":" Time!QK$122","v":0},{"$f":" Time!QL$122","v":0},{"$f":" Time!QM$122","v":0},{"$f":" Time!QN$122","v":0},{"$f":" Time!QO$122","v":0},{"$f":" Time!QP$122","v":0},{"$f":" Time!QQ$122","v":0},{"$f":" Time!QR$122","v":0},{"$f":" Time!QS$122","v":0},{"$f":" Time!QT$122","v":0},{"$f":" Time!QU$122","v":0},{"$f":" Time!QV$122","v":0},{"$f":" Time!QW$122","v":0},{"$f":" Time!QX$122","v":0},{"$f":" Time!QY$122","v":0},{"$f":" Time!QZ$122","v":0},{"$f":" Time!RA$122","v":0},{"$f":" Time!RB$122","v":0},{"$f":" Time!RC$122","v":0},{"$f":" Time!RD$122","v":0},{"$f":" Time!RE$122","v":0},{"$f":" Time!RF$122","v":0},{"$f":" Time!RG$122","v":0},{"$f":" Time!RH$122","v":0},{"$f":" Time!RI$122","v":0},{"$f":" Time!RJ$122","v":0},{"$f":" Time!RK$122","v":0},{"$f":" Time!RL$122","v":0},{"$f":" Time!RM$122","v":0},{"$f":" Time!RN$122","v":0},{"$f":" Time!RO$122","v":0},{"$f":" Time!RP$122","v":0},{"$f":" Time!RQ$122","v":0},{"$f":" Time!RR$122","v":0},{"$f":" Time!RS$122","v":0},{"$f":" Time!RT$122","v":0},{"$f":" Time!RU$122","v":0},{"$f":" Time!RV$122","v":0},{"$f":" Time!RW$122","v":0},{"$f":" Time!RX$122","v":0},{"$f":" Time!RY$122","v":0},{"$f":" Time!RZ$122","v":0},{"$f":" Time!SA$122","v":0},{"$f":" Time!SB$122","v":0},{"$f":" Time!SC$122","v":0},{"$f":" Time!SD$122","v":0},{"$f":" Time!SE$122","v":0},{"$f":" Time!SF$122","v":0},{"$f":" Time!SG$122","v":0},{"$f":" Time!SH$122","v":0},{"$f":" Time!SI$122","v":0},{"$f":" Time!SJ$122","v":0},{"$f":" Time!SK$122","v":0},{"$f":" Time!SL$122","v":0},{"$f":" Time!SM$122","v":0},{"$f":" Time!SN$122","v":0},{"$f":" Time!SO$122","v":0}]
[null,null,null,null,"Insurance during operation - Real",null,"$ 000s / MWp - Month",null,null,{"$f":"J120*$F119","v":0},{"$f":"K120*$F119","v":0},{"$f":"L120*$F119","v":0},{"$f":"M120*$F119","v":0},{"$f":"N120*$F119","v":0},{"$f":"O120*$F119","v":0},{"$f":"P120*$F119","v":0},{"$f":"Q120*$F119","v":0},{"$f":"R120*$F119","v":0},{"$f":"S120*$F119","v":0},{"$f":"T120*$F119","v":0},{"$f":"U120*$F119","v":0},{"$f":"V120*$F119","v":0},{"$f":"W120*$F119","v":0},{"$f":"X120*$F119","v":0},{"$f":"Y120*$F119","v":0},{"$f":"Z120*$F119","v":0},{"$f":"AA120*$F119","v":0},{"$f":"AB120*$F119","v":0},{"$f":"AC120*$F119","v":0},{"$f":"AD120*$F119","v":0},{"$f":"AE120*$F119","v":0},{"$f":"AF120*$F119","v":0},{"$f":"AG120*$F119","v":0},{"$f":"AH120*$F119","v":0.41666666666666669},{"$f":"AI120*$F119","v":0.41666666666666669},{"$f":"AJ120*$F119","v":0.41666666666666669},{"$f":"AK120*$F119","v":0.41666666666666669},{"$f":"AL120*$F119","v":0.41666666666666669},{"$f":"AM120*$F119","v":0.41666666666666669},{"$f":"AN120*$F119","v":0.41666666666666669},{"$f":"AO120*$F119","v":0.41666666666666669},{"$f":"AP120*$F119","v":0.41666666666666669},{"$f":"AQ120*$F119","v":0.41666666666666669},{"$f":"AR120*$F119","v":0.41666666666666669},{"$f":"AS120*$F119","v":0.41666666666666669},{"$f":"AT120*$F119","v":0.41666666666666669},{"$f":"AU120*$F119","v":0.41666666666666669},{"$f":"AV120*$F119","v":0.41666666666666669},{"$f":"AW120*$F119","v":0.41666666666666669},{"$f":"AX120*$F119","v":0.41666666666666669},{"$f":"AY120*$F119","v":0.41666666666666669},{"$f":"AZ120*$F119","v":0.41666666666666669},{"$f":"BA120*$F119","v":0.41666666666666669},{"$f":"BB120*$F119","v":0.41666666666666669},{"$f":"BC120*$F119","v":0.41666666666666669},{"$f":"BD120*$F119","v":0.41666666666666669},{"$f":"BE120*$F119","v":0.41666666666666669},{"$f":"BF120*$F119","v":0.41666666666666669},{"$f":"BG120*$F119","v":0.41666666666666669},{"$f":"BH120*$F119","v":0.41666666666666669},{"$f":"BI120*$F119","v":0.41666666666666669},{"$f":"BJ120*$F119","v":0.41666666666666669},{"$f":"BK120*$F119","v":0.41666666666666669},{"$f":"BL120*$F119","v":0.41666666666666669},{"$f":"BM120*$F119","v":0.41666666666666669},{"$f":"BN120*$F119","v":0.41666666666666669},{"$f":"BO120*$F119","v":0.41666666666666669},{"$f":"BP120*$F119","v":0.41666666666666669},{"$f":"BQ120*$F119","v":0.41666666666666669},{"$f":"BR120*$F119","v":0.41666666666666669},{"$f":"BS120*$F119","v":0.41666666666666669},{"$f":"BT120*$F119","v":0.41666666666666669},{"$f":"BU120*$F119","v":0.41666666666666669},{"$f":"BV120*$F119","v":0.41666666666666669},{"$f":"BW120*$F119","v":0.41666666666666669},{"$f":"BX120*$F119","v":0.41666666666666669},{"$f":"BY120*$F119","v":0.41666666666666669},{"$f":"BZ120*$F119","v":0.41666666666666669},{"$f":"CA120*$F119","v":0.41666666666666669},{"$f":"CB120*$F119","v":0.41666666666666669},{"$f":"CC120*$F119","v":0.41666666666666669},{"$f":"CD120*$F119","v":0.41666666666666669},{"$f":"CE120*$F119","v":0.41666666666666669},{"$f":"CF120*$F119","v":0.41666666666666669},{"$f":"CG120*$F119","v":0.41666666666666669},{"$f":"CH120*$F119","v":0.41666666666666669},{"$f":"CI120*$F119","v":0.41666666666666669},{"$f":"CJ120*$F119","v":0.41666666666666669},{"$f":"CK120*$F119","v":0.41666666666666669},{"$f":"CL120*$F119","v":0.41666666666666669},{"$f":"CM120*$F119","v":0.41666666666666669},{"$f":"CN120*$F119","v":0.41666666666666669},{"$f":"CO120*$F119","v":0.41666666666666669},{"$f":"CP120*$F119","v":0.41666666666666669},{"$f":"CQ120*$F119","v":0.41666666666666669},{"$f":"CR120*$F119","v":0.41666666666666669},{"$f":"CS120*$F119","v":0.41666666666666669},{"$f":"CT120*$F119","v":0.41666666666666669},{"$f":"CU120*$F119","v":0.41666666666666669},{"$f":"CV120*$F119","v":0.41666666666666669},{"$f":"CW120*$F119","v":0.41666666666666669},{"$f":"CX120*$F119","v":0.41666666666666669},{"$f":"CY120*$F119","v":0.41666666666666669},{"$f":"CZ120*$F119","v":0.41666666666666669},{"$f":"DA120*$F119","v":0.41666666666666669},{"$f":"DB120*$F119","v":0.41666666666666669},{"$f":"DC120*$F119","v":0.41666666666666669},{"$f":"DD120*$F119","v":0.41666666666666669},{"$f":"DE120*$F119","v":0.41666666666666669},{"$f":"DF120*$F119","v":0.41666666666666669},{"$f":"DG120*$F119","v":0.41666666666666669},{"$f":"DH120*$F119","v":0.41666666666666669},{"$f":"DI120*$F119","v":0.41666666666666669},{"$f":"DJ120*$F119","v":0.41666666666666669},{"$f":"DK120*$F119","v":0.41666666666666669},{"$f":"DL120*$F119","v":0.41666666666666669},{"$f":"DM120*$F119","v":0.41666666666666669},{"$f":"DN120*$F119","v":0.41666666666666669},{"$f":"DO120*$F119","v":0.41666666666666669},{"$f":"DP120*$F119","v":0.41666666666666669},{"$f":"DQ120*$F119","v":0.41666666666666669},{"$f":"DR120*$F119","v":0.41666666666666669},{"$f":"DS120*$F119","v":0.41666666666666669},{"$f":"DT120*$F119","v":0.41666666666666669},{"$f":"DU120*$F119","v":0.41666666666666669},{"$f":"DV120*$F119","v":0.41666666666666669},{"$f":"DW120*$F119","v":0.41666666666666669},{"$f":"DX120*$F119","v":0.41666666666666669},{"$f":"DY120*$F119","v":0.41666666666666669},{"$f":"DZ120*$F119","v":0.41666666666666669},{"$f":"EA120*$F119","v":0.41666666666666669},{"$f":"EB120*$F119","v":0.41666666666666669},{"$f":"EC120*$F119","v":0.41666666666666669},{"$f":"ED120*$F119","v":0.41666666666666669},{"$f":"EE120*$F119","v":0.41666666666666669},{"$f":"EF120*$F119","v":0.41666666666666669},{"$f":"EG120*$F119","v":0.41666666666666669},{"$f":"EH120*$F119","v":0.41666666666666669},{"$f":"EI120*$F119","v":0.41666666666666669},{"$f":"EJ120*$F119","v":0.41666666666666669},{"$f":"EK120*$F119","v":0.41666666666666669},{"$f":"EL120*$F119","v":0.41666666666666669},{"$f":"EM120*$F119","v":0.41666666666666669},{"$f":"EN120*$F119","v":0.41666666666666669},{"$f":"EO120*$F119","v":0.41666666666666669},{"$f":"EP120*$F119","v":0.41666666666666669},{"$f":"EQ120*$F119","v":0.41666666666666669},{"$f":"ER120*$F119","v":0.41666666666666669},{"$f":"ES120*$F119","v":0.41666666666666669},{"$f":"ET120*$F119","v":0.41666666666666669},{"$f":"EU120*$F119","v":0.41666666666666669},{"$f":"EV120*$F119","v":0.41666666666666669},{"$f":"EW120*$F119","v":0.41666666666666669},{"$f":"EX120*$F119","v":0.41666666666666669},{"$f":"EY120*$F119","v":0.41666666666666669},{"$f":"EZ120*$F119","v":0.41666666666666669},{"$f":"FA120*$F119","v":0.41666666666666669},{"$f":"FB120*$F119","v":0.41666666666666669},{"$f":"FC120*$F119","v":0.41666666666666669},{"$f":"FD120*$F119","v":0.41666666666666669},{"$f":"FE120*$F119","v":0.41666666666666669},{"$f":"FF120*$F119","v":0.41666666666666669},{"$f":"FG120*$F119","v":0.41666666666666669},{"$f":"FH120*$F119","v":0.41666666666666669},{"$f":"FI120*$F119","v":0.41666666666666669},{"$f":"FJ120*$F119","v":0.41666666666666669},{"$f":"FK120*$F119","v":0.41666666666666669},{"$f":"FL120*$F119","v":0.41666666666666669},{"$f":"FM120*$F119","v":0.41666666666666669},{"$f":"FN120*$F119","v":0.41666666666666669},{"$f":"FO120*$F119","v":0.41666666666666669},{"$f":"FP120*$F119","v":0.41666666666666669},{"$f":"FQ120*$F119","v":0.41666666666666669},{"$f":"FR120*$F119","v":0.41666666666666669},{"$f":"FS120*$F119","v":0.41666666666666669},{"$f":"FT120*$F119","v":0.41666666666666669},{"$f":"FU120*$F119","v":0.41666666666666669},{"$f":"FV120*$F119","v":0.41666666666666669},{"$f":"FW120*$F119","v":0.41666666666666669},{"$f":"FX120*$F119","v":0.41666666666666669},{"$f":"FY120*$F119","v":0.41666666666666669},{"$f":"FZ120*$F119","v":0.41666666666666669},{"$f":"GA120*$F119","v":0.41666666666666669},{"$f":"GB120*$F119","v":0.41666666666666669},{"$f":"GC120*$F119","v":0.41666666666666669},{"$f":"GD120*$F119","v":0.41666666666666669},{"$f":"GE120*$F119","v":0.41666666666666669},{"$f":"GF120*$F119","v":0.41666666666666669},{"$f":"GG120*$F119","v":0.41666666666666669},{"$f":"GH120*$F119","v":0.41666666666666669},{"$f":"GI120*$F119","v":0.41666666666666669},{"$f":"GJ120*$F119","v":0.41666666666666669},{"$f":"GK120*$F119","v":0.41666666666666669},{"$f":"GL120*$F119","v":0.41666666666666669},{"$f":"GM120*$F119","v":0.41666666666666669},{"$f":"GN120*$F119","v":0.41666666666666669},{"$f":"GO120*$F119","v":0.41666666666666669},{"$f":"GP120*$F119","v":0.41666666666666669},{"$f":"GQ120*$F119","v":0.41666666666666669},{"$f":"GR120*$F119","v":0.41666666666666669},{"$f":"GS120*$F119","v":0.41666666666666669},{"$f":"GT120*$F119","v":0.41666666666666669},{"$f":"GU120*$F119","v":0.41666666666666669},{"$f":"GV120*$F119","v":0.41666666666666669},{"$f":"GW120*$F119","v":0.41666666666666669},{"$f":"GX120*$F119","v":0.41666666666666669},{"$f":"GY120*$F119","v":0.41666666666666669},{"$f":"GZ120*$F119","v":0.41666666666666669},{"$f":"HA120*$F119","v":0.41666666666666669},{"$f":"HB120*$F119","v":0.41666666666666669},{"$f":"HC120*$F119","v":0.41666666666666669},{"$f":"HD120*$F119","v":0.41666666666666669},{"$f":"HE120*$F119","v":0.41666666666666669},{"$f":"HF120*$F119","v":0.41666666666666669},{"$f":"HG120*$F119","v":0.41666666666666669},{"$f":"HH120*$F119","v":0.41666666666666669},{"$f":"HI120*$F119","v":0.41666666666666669},{"$f":"HJ120*$F119","v":0.41666666666666669},{"$f":"HK120*$F119","v":0.41666666666666669},{"$f":"HL120*$F119","v":0.41666666666666669},{"$f":"HM120*$F119","v":0.41666666666666669},{"$f":"HN120*$F119","v":0.41666666666666669},{"$f":"HO120*$F119","v":0.41666666666666669},{"$f":"HP120*$F119","v":0.41666666666666669},{"$f":"HQ120*$F119","v":0.41666666666666669},{"$f":"HR120*$F119","v":0.41666666666666669},{"$f":"HS120*$F119","v":0.41666666666666669},{"$f":"HT120*$F119","v":0.41666666666666669},{"$f":"HU120*$F119","v":0.41666666666666669},{"$f":"HV120*$F119","v":0.41666666666666669},{"$f":"HW120*$F119","v":0.41666666666666669},{"$f":"HX120*$F119","v":0.41666666666666669},{"$f":"HY120*$F119","v":0.41666666666666669},{"$f":"HZ120*$F119","v":0.41666666666666669},{"$f":"IA120*$F119","v":0.41666666666666669},{"$f":"IB120*$F119","v":0.41666666666666669},{"$f":"IC120*$F119","v":0.41666666666666669},{"$f":"ID120*$F119","v":0.41666666666666669},{"$f":"IE120*$F119","v":0.41666666666666669},{"$f":"IF120*$F119","v":0.41666666666666669},{"$f":"IG120*$F119","v":0.41666666666666669},{"$f":"IH120*$F119","v":0.41666666666666669},{"$f":"II120*$F119","v":0.41666666666666669},{"$f":"IJ120*$F119","v":0.41666666666666669},{"$f":"IK120*$F119","v":0.41666666666666669},{"$f":"IL120*$F119","v":0.41666666666666669},{"$f":"IM120*$F119","v":0.41666666666666669},{"$f":"IN120*$F119","v":0.41666666666666669},{"$f":"IO120*$F119","v":0.41666666666666669},{"$f":"IP120*$F119","v":0.41666666666666669},{"$f":"IQ120*$F119","v":0.41666666666666669},{"$f":"IR120*$F119","v":0.41666666666666669},{"$f":"IS120*$F119","v":0.41666666666666669},{"$f":"IT120*$F119","v":0.41666666666666669},{"$f":"IU120*$F119","v":0.41666666666666669},{"$f":"IV120*$F119","v":0.41666666666666669},{"$f":"IW120*$F119","v":0.41666666666666669},{"$f":"IX120*$F119","v":0.41666666666666669},{"$f":"IY120*$F119","v":0.41666666666666669},{"$f":"IZ120*$F119","v":0.41666666666666669},{"$f":"JA120*$F119","v":0.41666666666666669},{"$f":"JB120*$F119","v":0.41666666666666669},{"$f":"JC120*$F119","v":0.41666666666666669},{"$f":"JD120*$F119","v":0.41666666666666669},{"$f":"JE120*$F119","v":0.41666666666666669},{"$f":"JF120*$F119","v":0.41666666666666669},{"$f":"JG120*$F119","v":0.41666666666666669},{"$f":"JH120*$F119","v":0.41666666666666669},{"$f":"JI120*$F119","v":0.41666666666666669},{"$f":"JJ120*$F119","v":0.41666666666666669},{"$f":"JK120*$F119","v":0.41666666666666669},{"$f":"JL120*$F119","v":0.41666666666666669},{"$f":"JM120*$F119","v":0.41666666666666669},{"$f":"JN120*$F119","v":0.41666666666666669},{"$f":"JO120*$F119","v":0.41666666666666669},{"$f":"JP120*$F119","v":0.41666666666666669},{"$f":"JQ120*$F119","v":0.41666666666666669},{"$f":"JR120*$F119","v":0.41666666666666669},{"$f":"JS120*$F119","v":0.41666666666666669},{"$f":"JT120*$F119","v":0.41666666666666669},{"$f":"JU120*$F119","v":0.41666666666666669},{"$f":"JV120*$F119","v":0.41666666666666669},{"$f":"JW120*$F119","v":0.41666666666666669},{"$f":"JX120*$F119","v":0.41666666666666669},{"$f":"JY120*$F119","v":0.41666666666666669},{"$f":"JZ120*$F119","v":0.41666666666666669},{"$f":"KA120*$F119","v":0.41666666666666669},{"$f":"KB120*$F119","v":0.41666666666666669},{"$f":"KC120*$F119","v":0.41666666666666669},{"$f":"KD120*$F119","v":0.41666666666666669},{"$f":"KE120*$F119","v":0.41666666666666669},{"$f":"KF120*$F119","v":0.41666666666666669},{"$f":"KG120*$F119","v":0.41666666666666669},{"$f":"KH120*$F119","v":0.41666666666666669},{"$f":"KI120*$F119","v":0.41666666666666669},{"$f":"KJ120*$F119","v":0.41666666666666669},{"$f":"KK120*$F119","v":0.41666666666666669},{"$f":"KL120*$F119","v":0.41666666666666669},{"$f":"KM120*$F119","v":0.41666666666666669},{"$f":"KN120*$F119","v":0.41666666666666669},{"$f":"KO120*$F119","v":0.41666666666666669},{"$f":"KP120*$F119","v":0.41666666666666669},{"$f":"KQ120*$F119","v":0.41666666666666669},{"$f":"KR120*$F119","v":0.41666666666666669},{"$f":"KS120*$F119","v":0.41666666666666669},{"$f":"KT120*$F119","v":0.41666666666666669},{"$f":"KU120*$F119","v":0.41666666666666669},{"$f":"KV120*$F119","v":0.41666666666666669},{"$f":"KW120*$F119","v":0.41666666666666669},{"$f":"KX120*$F119","v":0.41666666666666669},{"$f":"KY120*$F119","v":0.41666666666666669},{"$f":"KZ120*$F119","v":0.41666666666666669},{"$f":"LA120*$F119","v":0.41666666666666669},{"$f":"LB120*$F119","v":0.41666666666666669},{"$f":"LC120*$F119","v":0.41666666666666669},{"$f":"LD120*$F119","v":0.41666666666666669},{"$f":"LE120*$F119","v":0.41666666666666669},{"$f":"LF120*$F119","v":0.41666666666666669},{"$f":"LG120*$F119","v":0.41666666666666669},{"$f":"LH120*$F119","v":0.41666666666666669},{"$f":"LI120*$F119","v":0.41666666666666669},{"$f":"LJ120*$F119","v":0.41666666666666669},{"$f":"LK120*$F119","v":0.41666666666666669},{"$f":"LL120*$F119","v":0.41666666666666669},{"$f":"LM120*$F119","v":0.41666666666666669},{"$f":"LN120*$F119","v":0.41666666666666669},{"$f":"LO120*$F119","v":0.41666666666666669},{"$f":"LP120*$F119","v":0.41666666666666669},{"$f":"LQ120*$F119","v":0.41666666666666669},{"$f":"LR120*$F119","v":0.41666666666666669},{"$f":"LS120*$F119","v":0.41666666666666669},{"$f":"LT120*$F119","v":0.41666666666666669},{"$f":"LU120*$F119","v":0.41666666666666669},{"$f":"LV120*$F119","v":0.41666666666666669},{"$f":"LW120*$F119","v":0.41666666666666669},{"$f":"LX120*$F119","v":0.41666666666666669},{"$f":"LY120*$F119","v":0.41666666666666669},{"$f":"LZ120*$F119","v":0.41666666666666669},{"$f":"MA120*$F119","v":0.41666666666666669},{"$f":"MB120*$F119","v":0.41666666666666669},{"$f":"MC120*$F119","v":0.41666666666666669},{"$f":"MD120*$F119","v":0.41666666666666669},{"$f":"ME120*$F119","v":0.41666666666666669},{"$f":"MF120*$F119","v":0.41666666666666669},{"$f":"MG120*$F119","v":0.41666666666666669},{"$f":"MH120*$F119","v":0.41666666666666669},{"$f":"MI120*$F119","v":0.41666666666666669},{"$f":"MJ120*$F119","v":0.41666666666666669},{"$f":"MK120*$F119","v":0.41666666666666669},{"$f":"ML120*$F119","v":0.41666666666666669},{"$f":"MM120*$F119","v":0.41666666666666669},{"$f":"MN120*$F119","v":0.41666666666666669},{"$f":"MO120*$F119","v":0.41666666666666669},{"$f":"MP120*$F119","v":0.41666666666666669},{"$f":"MQ120*$F119","v":0.41666666666666669},{"$f":"MR120*$F119","v":0.41666666666666669},{"$f":"MS120*$F119","v":0.41666666666666669},{"$f":"MT120*$F119","v":0.41666666666666669},{"$f":"MU120*$F119","v":0.41666666666666669},{"$f":"MV120*$F119","v":0.41666666666666669},{"$f":"MW120*$F119","v":0.41666666666666669},{"$f":"MX120*$F119","v":0.41666666666666669},{"$f":"MY120*$F119","v":0.41666666666666669},{"$f":"MZ120*$F119","v":0.41666666666666669},{"$f":"NA120*$F119","v":0.41666666666666669},{"$f":"NB120*$F119","v":0.41666666666666669},{"$f":"NC120*$F119","v":0.41666666666666669},{"$f":"ND120*$F119","v":0.41666666666666669},{"$f":"NE120*$F119","v":0.41666666666666669},{"$f":"NF120*$F119","v":0.41666666666666669},{"$f":"NG120*$F119","v":0.41666666666666669},{"$f":"NH120*$F119","v":0.41666666666666669},{"$f":"NI120*$F119","v":0.41666666666666669},{"$f":"NJ120*$F119","v":0.41666666666666669},{"$f":"NK120*$F119","v":0.41666666666666669},{"$f":"NL120*$F119","v":0.41666666666666669},{"$f":"NM120*$F119","v":0.41666666666666669},{"$f":"NN120*$F119","v":0.41666666666666669},{"$f":"NO120*$F119","v":0.41666666666666669},{"$f":"NP120*$F119","v":0.41666666666666669},{"$f":"NQ120*$F119","v":0.41666666666666669},{"$f":"NR120*$F119","v":0.41666666666666669},{"$f":"NS120*$F119","v":0.41666666666666669},{"$f":"NT120*$F119","v":0.41666666666666669},{"$f":"NU120*$F119","v":0.41666666666666669},{"$f":"NV120*$F119","v":0.41666666666666669},{"$f":"NW120*$F119","v":0.41666666666666669},{"$f":"NX120*$F119","v":0.41666666666666669},{"$f":"NY120*$F119","v":0.41666666666666669},{"$f":"NZ120*$F119","v":0.41666666666666669},{"$f":"OA120*$F119","v":0.41666666666666669},{"$f":"OB120*$F119","v":0.41666666666666669},{"$f":"OC120*$F119","v":0.41666666666666669},{"$f":"OD120*$F119","v":0},{"$f":"OE120*$F119","v":0},{"$f":"OF120*$F119","v":0},{"$f":"OG120*$F119","v":0},{"$f":"OH120*$F119","v":0},{"$f":"OI120*$F119","v":0},{"$f":"OJ120*$F119","v":0},{"$f":"OK120*$F119","v":0},{"$f":"OL120*$F119","v":0},{"$f":"OM120*$F119","v":0},{"$f":"ON120*$F119","v":0},{"$f":"OO120*$F119","v":0},{"$f":"OP120*$F119","v":0},{"$f":"OQ120*$F119","v":0},{"$f":"OR120*$F119","v":0},{"$f":"OS120*$F119","v":0},{"$f":"OT120*$F119","v":0},{"$f":"OU120*$F119","v":0},{"$f":"OV120*$F119","v":0},{"$f":"OW120*$F119","v":0},{"$f":"OX120*$F119","v":0},{"$f":"OY120*$F119","v":0},{"$f":"OZ120*$F119","v":0},{"$f":"PA120*$F119","v":0},{"$f":"PB120*$F119","v":0},{"$f":"PC120*$F119","v":0},{"$f":"PD120*$F119","v":0},{"$f":"PE120*$F119","v":0},{"$f":"PF120*$F119","v":0},{"$f":"PG120*$F119","v":0},{"$f":"PH120*$F119","v":0},{"$f":"PI120*$F119","v":0},{"$f":"PJ120*$F119","v":0},{"$f":"PK120*$F119","v":0},{"$f":"PL120*$F119","v":0},{"$f":"PM120*$F119","v":0},{"$f":"PN120*$F119","v":0},{"$f":"PO120*$F119","v":0},{"$f":"PP120*$F119","v":0},{"$f":"PQ120*$F119","v":0},{"$f":"PR120*$F119","v":0},{"$f":"PS120*$F119","v":0},{"$f":"PT120*$F119","v":0},{"$f":"PU120*$F119","v":0},{"$f":"PV120*$F119","v":0},{"$f":"PW120*$F119","v":0},{"$f":"PX120*$F119","v":0},{"$f":"PY120*$F119","v":0},{"$f":"PZ120*$F119","v":0},{"$f":"QA120*$F119","v":0},{"$f":"QB120*$F119","v":0},{"$f":"QC120*$F119","v":0},{"$f":"QD120*$F119","v":0},{"$f":"QE120*$F119","v":0},{"$f":"QF120*$F119","v":0},{"$f":"QG120*$F119","v":0},{"$f":"QH120*$F119","v":0},{"$f":"QI120*$F119","v":0},{"$f":"QJ120*$F119","v":0},{"$f":"QK120*$F119","v":0},{"$f":"QL120*$F119","v":0},{"$f":"QM120*$F119","v":0},{"$f":"QN120*$F119","v":0},{"$f":"QO120*$F119","v":0},{"$f":"QP120*$F119","v":0},{"$f":"QQ120*$F119","v":0},{"$f":"QR120*$F119","v":0},{"$f":"QS120*$F119","v":0},{"$f":"QT120*$F119","v":0},{"$f":"QU120*$F119","v":0},{"$f":"QV120*$F119","v":0},{"$f":"QW120*$F119","v":0},{"$f":"QX120*$F119","v":0},{"$f":"QY120*$F119","v":0},{"$f":"QZ120*$F119","v":0},{"$f":"RA120*$F119","v":0},{"$f":"RB120*$F119","v":0},{"$f":"RC120*$F119","v":0},{"$f":"RD120*$F119","v":0},{"$f":"RE120*$F119","v":0},{"$f":"RF120*$F119","v":0},{"$f":"RG120*$F119","v":0},{"$f":"RH120*$F119","v":0},{"$f":"RI120*$F119","v":0},{"$f":"RJ120*$F119","v":0},{"$f":"RK120*$F119","v":0},{"$f":"RL120*$F119","v":0},{"$f":"RM120*$F119","v":0},{"$f":"RN120*$F119","v":0},{"$f":"RO120*$F119","v":0},{"$f":"RP120*$F119","v":0},{"$f":"RQ120*$F119","v":0},{"$f":"RR120*$F119","v":0},{"$f":"RS120*$F119","v":0},{"$f":"RT120*$F119","v":0},{"$f":"RU120*$F119","v":0},{"$f":"RV120*$F119","v":0},{"$f":"RW120*$F119","v":0},{"$f":"RX120*$F119","v":0},{"$f":"RY120*$F119","v":0},{"$f":"RZ120*$F119","v":0},{"$f":"SA120*$F119","v":0},{"$f":"SB120*$F119","v":0},{"$f":"SC120*$F119","v":0},{"$f":"SD120*$F119","v":0},{"$f":"SE120*$F119","v":0},{"$f":"SF120*$F119","v":0},{"$f":"SG120*$F119","v":0},{"$f":"SH120*$F119","v":0},{"$f":"SI120*$F119","v":0},{"$f":"SJ120*$F119","v":0},{"$f":"SK120*$F119","v":0},{"$f":"SL120*$F119","v":0},{"$f":"SM120*$F119","v":0},{"$f":"SN120*$F119","v":0},{"$f":"SO120*$F119","v":0}]
[null,null,null,null,"Insurance during operation - Nominal",null,"$ 000s / MWp - Month",null,null,{"$f":"J121*J$100","v":0},{"$f":"K121*K$100","v":0},{"$f":"L121*L$100","v":0},{"$f":"M121*M$100","v":0},{"$f":"N121*N$100","v":0},{"$f":"O121*O$100","v":0},{"$f":"P121*P$100","v":0},{"$f":"Q121*Q$100","v":0},{"$f":"R121*R$100","v":0},{"$f":"S121*S$100","v":0},{"$f":"T121*T$100","v":0},{"$f":"U121*U$100","v":0},{"$f":"V121*V$100","v":0},{"$f":"W121*W$100","v":0},{"$f":"X121*X$100","v":0},{"$f":"Y121*Y$100","v":0},{"$f":"Z121*Z$100","v":0},{"$f":"AA121*AA$100","v":0},{"$f":"AB121*AB$100","v":0},{"$f":"AC121*AC$100","v":0},{"$f":"AD121*AD$100","v":0},{"$f":"AE121*AE$100","v":0},{"$f":"AF121*AF$100","v":0},{"$f":"AG121*AG$100","v":0},{"$f":"AH121*AH$100","v":0.41754140892378633},{"$f":"AI121*AI$100","v":0.41833307703771222},{"$f":"AJ121*AJ$100","v":0.41921131772579806},{"$f":"AK121*AK$100","v":0.42006298353667437},{"$f":"AL121*AL$100","v":0.42094485595831743},{"$f":"AM121*AM$100","v":0.42180004360933038},{"$f":"AN121*AN$100","v":0.42268556278261032},{"$f":"AO121*AO$100","v":0.4235729409983871},{"$f":"AP121*AP$100","v":0.42443346784250402},{"$f":"AQ121*AQ$100","v":0.42532451557768242},{"$f":"AR121*AR$100","v":0.42618860090441008},{"$f":"AS121*AS$100","v":0.42708333333332316},{"$f":"AT121*AT$100","v":0.42797994414687068},{"$f":"AU121*AU$100","v":0.42879140396364473},{"$f":"AV121*AV$100","v":0.42969160066893269},{"$f":"AW121*AW$100","v":0.43056455812508093},{"$f":"AX121*AX$100","v":0.43146847735726507},{"$f":"AY121*AY$100","v":0.43234504469955332},{"$f":"AZ121*AZ$100","v":0.4332527018521653},{"$f":"BA121*BA$100","v":0.43416226452333645},{"$f":"BB121*BB$100","v":0.43504430453855625},{"$f":"BC121*BC$100","v":0.43595762846711406},{"$f":"BD121*BD$100","v":0.43684331592700992},{"$f":"BE121*BE$100","v":0.43776041666664584},{"$f":"BF121*BF$100","v":0.43867944275053206},{"$f":"BG121*BG$100","v":0.4395111890627254},{"$f":"BH121*BH$100","v":0.44043389068564559},{"$f":"BI121*BI$100","v":0.44132867207819748},{"$f":"BJ121*BJ$100","v":0.44225518929118618},{"$f":"BK121*BK$100","v":0.44315367081703161},{"$f":"BL121*BL$100","v":0.44408401939845882},{"$f":"BM121*BM$100","v":0.44501632113640927},{"$f":"BN121*BN$100","v":0.4459204121520095},{"$f":"BO121*BO$100","v":0.44685656917878125},{"$f":"BP121*BP$100","v":0.44776439882517449},{"$f":"BQ121*BQ$100","v":0.44870442708330127},{"$f":"BR121*BR$100","v":0.44964642881928468},{"$f":"BS121*BS$100","v":0.45052944652295918},{"$f":"BT121*BT$100","v":0.45147527967084},{"$f":"BU121*BU$100","v":0.45239249264647585},{"$f":"BV121*BV$100","v":0.45334223703876753},{"$f":"BW121*BW$100","v":0.4542632429076135},{"$f":"BX121*BX$100","v":0.45521691471823944},{"$f":"BY121*BY$100","v":0.45617258864974264},{"$f":"BZ121*BZ$100","v":0.45709934463457524},{"$f":"CA121*CA$100","v":0.45805897050446376},{"$f":"CB121*CB$100","v":0.45898955884511311},{"$f":"CC121*CC$100","v":0.45995315299558953},{"$f":"CD121*CD$100","v":0.46091877009771909},{"$f":"CE121*CE$100","v":0.46179268268602219},{"$f":"CF121*CF$100","v":0.46276216166260009},{"$f":"CG121*CG$100","v":0.46370230496262677},{"$f":"CH121*CH$100","v":0.46467579296472572},{"$f":"CI121*CI$100","v":0.46561982398029278},{"$f":"CJ121*CJ$100","v":0.46659733758618438},{"$f":"CK121*CK$100","v":0.46757690336597513},{"$f":"CL121*CL$100","v":0.46852682825042846},{"$f":"CM121*CM$100","v":0.46951044476706416},{"$f":"CN121*CN$100","v":0.47046429781622962},{"$f":"CO121*CO$100","v":0.47145198182046794},{"$f":"CP121*CP$100","v":0.47244173935015077},{"$f":"CQ121*CQ$100","v":0.47333749975316142},{"$f":"CR121*CR$100","v":0.47433121570415371},{"$f":"CS121*CS$100","v":0.47529486258668097},{"$f":"CT121*CT$100","v":0.47629268778883238},{"$f":"CU121*CU$100","v":0.47726031957978865},{"$f":"CV121*CV$100","v":0.47826227102582747},{"$f":"CW121*CW$100","v":0.47926632595011298},{"$f":"CX121*CX$100","v":0.48023999895667768},{"$f":"CY121*CY$100","v":0.48124820588622924},{"$f":"CZ121*CZ$100","v":0.48222590526162384},{"$f":"DA121*DA$100","v":0.48323828136596814},{"$f":"DB121*DB$100","v":0.48425278283389295},{"$f":"DC121*DC$100","v":0.4851709372469788},{"$f":"DD121*DD$100","v":0.48618949609674583},{"$f":"DE121*DE$100","v":0.48717723415133635},{"$f":"DF121*DF$100","v":0.48820000498354149},{"$f":"DG121*DG$100","v":0.4891918275692716},{"$f":"DH121*DH$100","v":0.49021882780146142},{"$f":"DI121*DI$100","v":0.49124798409885401},{"$f":"DJ121*DJ$100","v":0.49224599893058274},{"$f":"DK121*DK$100","v":0.49327941103337308},{"$f":"DL121*DL$100","v":0.49428155289315251},{"$f":"DM121*DM$100","v":0.49531923840010533},{"$f":"DN121*DN$100","v":0.49635910240472825},{"$f":"DO121*DO$100","v":0.49733385466942276},{"$f":"DP121*DP$100","v":0.49837794812200403},{"$f":"DQ121*DQ$100","v":0.49939044812227323},{"$f":"DR121*DR$100","v":0.50043885914893194},{"$f":"DS121*DS$100","v":0.50145554607685949},{"$f":"DT121*DT$100","v":0.50250829253178853},{"$f":"DU121*DU$100","v":0.50356324910306194},{"$f":"DV121*DV$100","v":0.50458628351253698},{"$f":"DW121*DW$100","v":0.50564560257946023},{"$f":"DX121*DX$100","v":0.50667286747887441},{"$f":"DY121*DY$100","v":0.50773656708140191},{"$f":"DZ121*DZ$100","v":0.50880249979510817},{"$f":"EA121*EA$100","v":0.50976720103614637},{"$f":"EB121*EB$100","v":0.51083739682504214},{"$f":"EC121*EC$100","v":0.51187520932531805},{"$f":"ED121*ED$100","v":0.5129498306276431},{"$f":"EE121*EE$100","v":0.51399193472876881},{"$f":"EF121*EF$100","v":0.51507099984507099},{"$f":"EG121*EG$100","v":0.51615233033062624},{"$f":"EH121*EH$100","v":0.51720094060033817},{"$f":"EI121*EI$100","v":0.51828674264393448},{"$f":"EJ121*EJ$100","v":0.51933968916583406},{"$f":"EK121*EK$100","v":0.52042998125842455},{"$f":"EL121*EL$100","v":0.52152256228997351},{"$f":"EM121*EM$100","v":0.52251138106203754},{"$f":"EN121*EN$100","v":0.52360833174565569},{"$f":"EO121*EO$100","v":0.52467208955843847},{"$f":"EP121*EP$100","v":0.52577357639332178},{"$f":"EQ121*EQ$100","v":0.52684173309697557},{"$f":"ER121*ER$100","v":0.52794777484118527},{"$f":"ES121*ES$100","v":0.52905613858887934},{"$f":"ET121*ET$100","v":0.530130964115334},{"$f":"EU121*EU$100","v":0.53124391121002024},{"$f":"EV121*EV$100","v":0.53232318139496715},{"$f":"EW121*EW$100","v":0.53344073078987242},{"$f":"EX121*EX$100","v":0.53456062634721002},{"$f":"EY121*EY$100","v":0.53557416558857562},{"$f":"EZ121*EZ$100","v":0.53669854003928419},{"$f":"FA121*FA$100","v":0.53778889179738654},{"$f":"FB121*FB$100","v":0.53891791580314186},{"$f":"FC121*FC$100","v":0.54001277642438694},{"$f":"FD121*FD$100","v":0.54114646921220189},{"$f":"FE121*FE$100","v":0.54228254205358828},{"$f":"FF121*FF$100","v":0.54338423821820436},{"$f":"FG121*FG$100","v":0.54452500899025769},{"$f":"FH121*FH$100","v":0.54563126092982839},{"$f":"FI121*FI$100","v":0.54677674905960627},{"$f":"FJ121*FJ$100","v":0.54792464200587732},{"$f":"FK121*FK$100","v":0.54900065891196326},{"$f":"FL121*FL$100","v":0.55015322069325157},{"$f":"FM121*FM$100","v":0.55127090685532798},{"$f":"FN121*FN$100","v":0.55242823475296077},{"$f":"FO121*FO$100","v":0.553550542812424},{"$f":"FP121*FP$100","v":0.5547126565354229},{"$f":"FQ121*FQ$100","v":0.55587720997837642},{"$f":"FR121*FR$100","v":0.55700652494380287},{"$f":"FS121*FS$100","v":0.55817589409146617},{"$f":"FT121*FT$100","v":0.55930987904213958},{"$f":"FU121*FU$100","v":0.56048408380859394},{"$f":"FV121*FV$100","v":0.56166075367871482},{"$f":"FW121*FW$100","v":0.56272567538474894},{"$f":"FX121*FX$100","v":0.5639070512105695},{"$f":"FY121*FY$100","v":0.5650526795266978},{"$f":"FZ121*FZ$100","v":0.56623894062177138},{"$f":"GA121*GA$100","v":0.56738930638272111},{"$f":"GB121*GB$100","v":0.56858047294879499},{"$f":"GC121*GC$100","v":0.56977414022782225},{"$f":"GD121*GD$100","v":0.57093168806738437},{"$f":"GE121*GE$100","v":0.57213029144373917},{"$f":"GF121*GF$100","v":0.57329262601817943},{"$f":"GG121*GG$100","v":0.57449618590379503},{"$f":"GH121*GH$100","v":0.57570227252066886},{"$f":"GI121*GI$100","v":0.57679381726935386},{"$f":"GJ121*GJ$100","v":0.57800472749081988},{"$f":"GK121*GK$100","v":0.57917899651485127},{"$f":"GL121*GL$100","v":0.58039491413730171},{"$f":"GM121*GM$100","v":0.58157403904227511},{"$f":"GN121*GN$100","v":0.5827949847725008},{"$f":"GO121*GO$100","v":0.58401849373350379},{"$f":"GP121*GP$100","v":0.58520498026905499},{"$f":"GQ121*GQ$100","v":0.58643354872981868},{"$f":"GR121*GR$100","v":0.58762494166861989},{"$f":"GS121*GS$100","v":0.5888585905513759},{"$f":"GT121*GT$100","v":0.59009482933367152},{"$f":"GU121*GU$100","v":0.59121366270107356},{"$f":"GV121*GV$100","v":0.59245484567807616},{"$f":"GW121*GW$100","v":0.59365847142770833},{"$f":"GX121*GX$100","v":0.59490478699072002},{"$f":"GY121*GY$100","v":0.59611339001831787},{"$f":"GZ121*GZ$100","v":0.59736485939179906},{"$f":"HA121*HA$100","v":0.59861895607682714},{"$f":"HB121*HB$100","v":0.59983510477576707},{"$f":"HC121*HC$100","v":0.60109438744804977},{"$f":"HD121*HD$100","v":0.60231556521032104},{"$f":"HE121*HE$100","v":0.60358005531514591},{"$f":"HF121*HF$100","v":0.60484720006699888},{"$f":"HG121*HG$100","v":0.60603500175171277},{"$f":"HH121*HH$100","v":0.6073073003724947},{"$f":"HI121*HI$100","v":0.60854110023083041},{"$f":"HJ121*HJ$100","v":0.60981866010818886},{"$f":"HK121*HK$100","v":0.61105756202158679},{"$f":"HL121*HL$100","v":0.61234040491206543},{"$f":"HM121*HM$100","v":0.61362594097906942},{"$f":"HN121*HN$100","v":0.61487257772884463},{"$f":"HO121*HO$100","v":0.61616342979240502},{"$f":"HP121*HP$100","v":0.61741522168083318},{"$f":"HQ121*HQ$100","v":0.61871141172385669},{"$f":"HR121*HR$100","v":0.62001032296416947},{"$f":"HS121*HS$100","v":0.62118587679549075},{"$f":"HT121*HT$100","v":0.62248998288179214},{"$f":"HU121*HU$100","v":0.6237546277365863},{"$f":"HV121*HV$100","v":0.62506412661087851},{"$f":"HW121*HW$100","v":0.62633400107211135},{"$f":"HX121*HX$100","v":0.62764891503485198},{"$f":"HY121*HY$100","v":0.62896658950353113},{"$f":"HZ121*HZ$100","v":0.63024439217205064},{"$f":"IA121*IA$100","v":0.63156751553720003},{"$f":"IB121*IB$100","v":0.63285060222283895},{"$f":"IC121*IC$100","v":0.63417919701693792},{"$f":"ID121*ID$100","v":0.63551058103825853},{"$f":"IE121*IE$100","v":0.63671552371536277},{"$f":"IF121*IF$100","v":0.6380522324538217},{"$f":"IG121*IG$100","v":0.63934849342998568},{"$f":"IH121*IH$100","v":0.64069072977613517},{"$f":"II121*II$100","v":0.64199235109889885},{"$f":"IJ121*IJ$100","v":0.64334013791070788},{"$f":"IK121*IK$100","v":0.64469075424110389},{"$f":"IL121*IL$100","v":0.64600050197633641},{"$f":"IM121*IM$100","v":0.64735670342561447},{"$f":"IN121*IN$100","v":0.64867186727839443},{"$f":"IO121*IO$100","v":0.65003367694234582},{"$f":"IP121*IP$100","v":0.6513983455641994},{"$f":"IQ121*IQ$100","v":0.6526334118082312},{"$f":"IR121*IR$100","v":0.65400353826515156},{"$f":"IS121*IS$100","v":0.6553322057657196},{"$f":"IT121*IT$100","v":0.65670799802052293},{"$f":"IU121*IU$100","v":0.65804215987635561},{"$f":"IV121*IV$100","v":0.65942364135845988},{"$f":"IW121*IW$100","v":0.66080802309711573},{"$f":"IX121*IX$100","v":0.66215051452572915},{"$f":"IY121*IY$100","v":0.66354062101123912},{"$f":"IZ121*IZ$100","v":0.66488866396033841},{"$f":"JA121*JA$100","v":0.66628451886588869},{"$f":"JB121*JB$100","v":0.66768330420328859},{"$f":"JC121*JC$100","v":0.66899450371533087},{"$f":"JD121*JD$100","v":0.67039897834456419},{"$f":"JE121*JE$100","v":0.6717609546685811},{"$f":"JF121*JF$100","v":0.67317123713353699},{"$f":"JG121*JG$100","v":0.67453884555270416},{"$f":"JH121*JH$100","v":0.67595495987016085},{"$f":"JI121*JI$100","v":0.67737404715170024},{"$f":"JJ121*JJ$100","v":0.67875019396057856},{"$f":"JK121*JK$100","v":0.68017514950462366},{"$f":"JL121*JL$100","v":0.68155698700696821},{"$f":"JM121*JM$100","v":0.68298783508017646},{"$f":"JN121*JN$100","v":0.68442168704924033},{"$f":"JO121*JO$100","v":0.68571936630819774},{"$f":"JP121*JP$100","v":0.68715895280316197},{"$f":"JQ121*JQ$100","v":0.68855497853527936},{"$f":"JR121*JR$100","v":0.69000051806185914},{"$f":"JS121*JS$100","v":0.69140231669150543},{"$f":"JT121*JT$100","v":0.69285383386689858},{"$f":"JU121*JU$100","v":0.69430839833047631},{"$f":"JV121*JV$100","v":0.69571894880957652},{"$f":"JW121*JW$100","v":0.69717952824222273},{"$f":"JX121*JX$100","v":0.69859591168212587},{"$f":"JY121*JY$100","v":0.70006253095716431},{"$f":"JZ121*JZ$100","v":0.70153222922545477},{"$f":"KA121*KA$100","v":0.70286235046588608},{"$f":"KB121*KB$100","v":0.70433792662322436},{"$f":"KC121*KC$100","v":0.70576885299864456},{"$f":"KD121*KD$100","v":0.70725053101338875},{"$f":"KE121*KE$100","v":0.70868737460877618},{"$f":"KF121*KF$100","v":0.71017517971355404},{"$f":"KG121*KG$100","v":0.71166610828872112},{"$f":"KH121*KH$100","v":0.71311192252979883},{"$f":"KI121*KI$100","v":0.71460901644826114},{"$f":"KJ121*KJ$100","v":0.71606080947416184},{"$f":"KK121*KK$100","v":0.71756409423107614},{"$f":"KL121*KL$100","v":0.71907053495607376},{"$f":"KM121*KM$100","v":0.72043390922751582},{"$f":"KN121*KN$100","v":0.72194637478878754},{"$f":"KO121*KO$100","v":0.72341307432359325},{"$f":"KP121*KP$100","v":0.72493179428870602},{"$f":"KQ121*KQ$100","v":0.72640455897397804},{"$f":"KR121*KR$100","v":0.72792955920637548},{"$f":"KS121*KS$100","v":0.72945776099592174},{"$f":"KT121*KT$100","v":0.73093972059302625},{"$f":"KU121*KU$100","v":0.73247424185945009},{"$f":"KV121*KV$100","v":0.73396232971099817},{"$f":"KW121*KW$100","v":0.73550319658683538},{"$f":"KX121*KX$100","v":0.73704729832995797},{"$f":"KY121*KY$100","v":0.73849471516940624},{"$f":"KZ121*KZ$100","v":0.74004509725104994},{"$f":"LA121*LA$100","v":0.74154856598193863},{"$f":"LB121*LB$100","v":0.74310535926122867},{"$f":"LC121*LC$100","v":0.74461504519193078},{"$f":"LD121*LD$100","v":0.74617827618069021},{"$f":"LE121*LE$100","v":0.74774478898753804},{"$f":"LF121*LF$100","v":0.74926390034048618},{"$f":"LG121*LG$100","v":0.75083689104935514},{"$f":"LH121*LH$100","v":0.75236228428806939},{"$f":"LI121*LI$100","v":0.75394177968662091},{"$f":"LJ121*LJ$100","v":0.75552459104846059},{"$f":"LK121*LK$100","v":0.75695708304862319},{"$f":"LL121*LL$100","v":0.75854622468230803},{"$f":"LM121*LM$100","v":0.76008728013146887},{"$f":"LN121*LN$100","v":0.76168299324274114},{"$f":"LO121*LO$100","v":0.76323042132171082},{"$f":"LP121*LP$100","v":0.76483273308518918},{"$f":"LQ121*LQ$100","v":0.76643840871220814},{"$f":"LR121*LR$100","v":0.76799549784897991},{"$f":"LS121*LS$100","v":0.7696078133255706},{"$f":"LT121*LT$100","v":0.77117134139525267},{"$f":"LU121*LU$100","v":0.77279032417876803},{"$f":"LV121*LV$100","v":0.7744127058246536},{"$f":"LW121*LW$100","v":0.77588101012482036},{"$f":"LX121*LX$100","v":0.7775098802993472},{"$f":"LY121*LY$100","v":0.77908946213473707},{"$f":"LZ121*LZ$100","v":0.78072506807379105},{"$f":"MA121*MA$100","v":0.78231118185473503},{"$f":"MB121*MB$100","v":0.78395355141230016},{"$f":"MC121*MC$100","v":0.7855993689299946},{"$f":"MD121*MD$100","v":0.78719538529518562},{"$f":"ME121*ME$100","v":0.78884800865869109},{"$f":"MF121*MF$100","v":0.79045062493011509},{"$f":"MG121*MG$100","v":0.79211008228321822},{"$f":"MH121*MH$100","v":0.79377302347025103},{"$f":"MI121*MI$100","v":0.79527803537792185},{"$f":"MJ121*MJ$100","v":0.79694762730681179},{"$f":"MK121*MK$100","v":0.79856669868808627},{"$f":"ML121*ML$100","v":0.80024319477561667},{"$f":"MM121*MM$100","v":0.80186896140108421},{"$f":"MN121*MN$100","v":0.80355239019758851},{"$f":"MO121*MO$100","v":0.80523935315322526},{"$f":"MP121*MP$100","v":0.80687526992754599},{"$f":"MQ121*MQ$100","v":0.80856920887513906},{"$f":"MR121*MR$100","v":0.81021189055334875},{"$f":"MS121*MS$100","v":0.81191283434027939},{"$f":"MT121*MT$100","v":0.8136173490569879},{"$f":"MU121*MU$100","v":0.81521513451059557},{"$f":"MV121*MV$100","v":0.81692658201491519},{"$f":"MW121*MW$100","v":0.81858624245460132},{"$f":"MX121*MX$100","v":0.82030476720029366},{"$f":"MY121*MY$100","v":0.82197129072955655},{"$f":"MZ121*MZ$100","v":0.82369692198269329},{"$f":"NA121*NA$100","v":0.82542617599401558},{"$f":"NB121*NB$100","v":0.82710310412971133},{"$f":"NC121*NC$100","v":0.82883950901653625},{"$f":"ND121*ND$100","v":0.83052337164782764},{"$f":"NE121*NE$100","v":0.83226695698072162},{"$f":"NF121*NF$100","v":0.83401420276426264},{"$f":"NG121*NG$100","v":0.83559551287334044},{"$f":"NH121*NH$100","v":0.83734974656526795},{"$f":"NI121*NI$100","v":0.83905089851594616},{"$f":"NJ121*NJ$100","v":0.84081238638028077},{"$f":"NK121*NK$100","v":0.84252057299777527},{"$f":"NL121*NL$100","v":0.84428934503224029},{"$f":"NM121*NM$100","v":0.84606183039384553},{"$f":"NN121*NN$100","v":0.84778068173293364},{"$f":"NO121*NO$100","v":0.84956049674192924},{"$f":"NP121*NP$100","v":0.85128645593900287},{"$f":"NQ121*NQ$100","v":0.85307363090521915},{"$f":"NR121*NR$100","v":0.85486455783334858},{"$f":"NS121*NS$100","v":0.85648540069515333},{"$f":"NT121*NT$100","v":0.85828349022937922},{"$f":"NU121*NU$100","v":0.86002717097882431},{"$f":"NV121*NV$100","v":0.86183269603976731},{"$f":"NW121*NW$100","v":0.86358358732269902},{"$f":"NX121*NX$100","v":0.86539657865802577},{"$f":"NY121*NY$100","v":0.86721337615367122},{"$f":"NZ121*NZ$100","v":0.86897519877623641},{"$f":"OA121*OA$100","v":0.8707995091604569},{"$f":"OB121*OB$100","v":0.87256861733745739},{"$f":"OC121*OC$100","v":0.87440047167782908},{"$f":"OD121*OD$100","v":0},{"$f":"OE121*OE$100","v":0},{"$f":"OF121*OF$100","v":0},{"$f":"OG121*OG$100","v":0},{"$f":"OH121*OH$100","v":0},{"$f":"OI121*OI$100","v":0},{"$f":"OJ121*OJ$100","v":0},{"$f":"OK121*OK$100","v":0},{"$f":"OL121*OL$100","v":0},{"$f":"OM121*OM$100","v":0},{"$f":"ON121*ON$100","v":0},{"$f":"OO121*OO$100","v":0},{"$f":"OP121*OP$100","v":0},{"$f":"OQ121*OQ$100","v":0},{"$f":"OR121*OR$100","v":0},{"$f":"OS121*OS$100","v":0},{"$f":"OT121*OT$100","v":0},{"$f":"OU121*OU$100","v":0},{"$f":"OV121*OV$100","v":0},{"$f":"OW121*OW$100","v":0},{"$f":"OX121*OX$100","v":0},{"$f":"OY121*OY$100","v":0},{"$f":"OZ121*OZ$100","v":0},{"$f":"PA121*PA$100","v":0},{"$f":"PB121*PB$100","v":0},{"$f":"PC121*PC$100","v":0},{"$f":"PD121*PD$100","v":0},{"$f":"PE121*PE$100","v":0},{"$f":"PF121*PF$100","v":0},{"$f":"PG121*PG$100","v":0},{"$f":"PH121*PH$100","v":0},{"$f":"PI121*PI$100","v":0},{"$f":"PJ121*PJ$100","v":0},{"$f":"PK121*PK$100","v":0},{"$f":"PL121*PL$100","v":0},{"$f":"PM121*PM$100","v":0},{"$f":"PN121*PN$100","v":0},{"$f":"PO121*PO$100","v":0},{"$f":"PP121*PP$100","v":0},{"$f":"PQ121*PQ$100","v":0},{"$f":"PR121*PR$100","v":0},{"$f":"PS121*PS$100","v":0},{"$f":"PT121*PT$100","v":0},{"$f":"PU121*PU$100","v":0},{"$f":"PV121*PV$100","v":0},{"$f":"PW121*PW$100","v":0},{"$f":"PX121*PX$100","v":0},{"$f":"PY121*PY$100","v":0},{"$f":"PZ121*PZ$100","v":0},{"$f":"QA121*QA$100","v":0},{"$f":"QB121*QB$100","v":0},{"$f":"QC121*QC$100","v":0},{"$f":"QD121*QD$100","v":0},{"$f":"QE121*QE$100","v":0},{"$f":"QF121*QF$100","v":0},{"$f":"QG121*QG$100","v":0},{"$f":"QH121*QH$100","v":0},{"$f":"QI121*QI$100","v":0},{"$f":"QJ121*QJ$100","v":0},{"$f":"QK121*QK$100","v":0},{"$f":"QL121*QL$100","v":0},{"$f":"QM121*QM$100","v":0},{"$f":"QN121*QN$100","v":0},{"$f":"QO121*QO$100","v":0},{"$f":"QP121*QP$100","v":0},{"$f":"QQ121*QQ$100","v":0},{"$f":"QR121*QR$100","v":0},{"$f":"QS121*QS$100","v":0},{"$f":"QT121*QT$100","v":0},{"$f":"QU121*QU$100","v":0},{"$f":"QV121*QV$100","v":0},{"$f":"QW121*QW$100","v":0},{"$f":"QX121*QX$100","v":0},{"$f":"QY121*QY$100","v":0},{"$f":"QZ121*QZ$100","v":0},{"$f":"RA121*RA$100","v":0},{"$f":"RB121*RB$100","v":0},{"$f":"RC121*RC$100","v":0},{"$f":"RD121*RD$100","v":0},{"$f":"RE121*RE$100","v":0},{"$f":"RF121*RF$100","v":0},{"$f":"RG121*RG$100","v":0},{"$f":"RH121*RH$100","v":0},{"$f":"RI121*RI$100","v":0},{"$f":"RJ121*RJ$100","v":0},{"$f":"RK121*RK$100","v":0},{"$f":"RL121*RL$100","v":0},{"$f":"RM121*RM$100","v":0},{"$f":"RN121*RN$100","v":0},{"$f":"RO121*RO$100","v":0},{"$f":"RP121*RP$100","v":0},{"$f":"RQ121*RQ$100","v":0},{"$f":"RR121*RR$100","v":0},{"$f":"RS121*RS$100","v":0},{"$f":"RT121*RT$100","v":0},{"$f":"RU121*RU$100","v":0},{"$f":"RV121*RV$100","v":0},{"$f":"RW121*RW$100","v":0},{"$f":"RX121*RX$100","v":0},{"$f":"RY121*RY$100","v":0},{"$f":"RZ121*RZ$100","v":0},{"$f":"SA121*SA$100","v":0},{"$f":"SB121*SB$100","v":0},{"$f":"SC121*SC$100","v":0},{"$f":"SD121*SD$100","v":0},{"$f":"SE121*SE$100","v":0},{"$f":"SF121*SF$100","v":0},{"$f":"SG121*SG$100","v":0},{"$f":"SH121*SH$100","v":0},{"$f":"SI121*SI$100","v":0},{"$f":"SJ121*SJ$100","v":0},{"$f":"SK121*SK$100","v":0},{"$f":"SL121*SL$100","v":0},{"$f":"SM121*SM$100","v":0},{"$f":"SN121*SN$100","v":0},{"$f":"SO121*SO$100","v":0}]
[null,null,null,null,{"$f":" E$12","v":"Monthly capacity"},0,"MWp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":" BQ$12","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":" EC$12","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":" GO$12","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":" JA$12","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":" LM$12","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":" NY$12","v":60},60,60,60,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" QK$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Insurance during construction",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J122*J123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25.05248453542718,25.099984622262735,25.152679063547883,25.203779012200464,25.256691357499047,25.308002616559822,25.36113376695662,25.414376459903227,25.466008070550242,25.519470934660944,25.571316054264603,25.624999999999389,25.678796648812241,25.727484237818683,25.781496040135963,25.833873487504857,25.888108641435903,25.9407026819732,25.995162111129918,26.049735871400188,26.102658272313374,26.157457708026843,26.210598955620597,26.265624999998749,26.320766565031924,26.370671343763526,26.426033441138735,26.479720324691847,26.535311357471169,26.589220249021896,26.645041163907528,26.700979268184557,26.75522472912057,26.811394150726876,26.865863929510468,26.922265624998076,26.978785729157082,27.031766791377549,27.088516780250401,27.14354955878855,{"$f":"BV122*BV123","v":27.200534222326052},27.255794574456811,27.313014883094368,27.370355318984558,27.425960678074514,27.483538230267825,27.539373530706786,27.597189179735373,27.655126205863144,27.707560961161331,27.765729699756005,27.822138297757604,27.880547577883544,27.937189438817565,27.995840255171064,28.054614201958508,28.111609695025706,28.170626686023851,28.227857868973778,28.287118909228077,28.346504361009046,28.400249985189685,28.459872942249223,28.517691755200858,28.577561267329944,28.635619174787319,28.695736261549648,28.755979557006778,28.814399937400662,28.874892353173756,28.933554315697432,28.994296881958089,29.055166970033575,29.110256234818728,29.171369765804751,29.23063404908018,29.292000299012489,29.351509654156295,29.413129668087684,29.474879045931239,29.534759935834963,29.596764662002386,29.65689317358915,29.71915430400632,29.781546144283695,29.840031280165366,29.902676887320244,29.963426887336393,30.026331548935914,30.08733276461157,30.150497551907311,30.213794946183718,30.27517701075222,30.338736154767613,30.400372048732464,30.464194024884115,30.528149987706492,30.586032062168783,30.650243809502527,30.712512559519084,30.776989837658586,30.839516083726128,30.904259990704258,30.969139819837576,{"$f":"EH122*EH123","v":31.032056436020291},31.097204558636069,31.160381349950043,31.225798875505472,31.29135373739841,31.350682863722252,31.416499904739339,31.480325373506307,31.546414583599308,31.610503985818536,31.676866490471117,31.743368315332759,31.80785784692004,31.874634672601214,31.939390883698028,32.006443847392347,32.073637580832603,32.134449935314535,32.201912402357053,32.26733350784319,32.335074948188513,32.400766585463217,32.468788152732117,32.536952523215298,32.603054293092264,32.671500539415462,32.737875655789701,32.806604943576374,32.875478520352637,32.940039534717798,33.009193241595092,33.076254411319681,33.145694085177645,33.21303256874544,33.282759392125371,33.352632598702584,33.42039149662817,33.490553645487971,33.558592742528376,33.629045028515634,33.699645220722886,33.763540523084934,33.834423072634166,33.903160771601868,33.974336437306285,34.04335838296327,34.114828376927697,34.186448413669332,34.255901284043063,34.327817486624348,34.397557561090764,34.469771154227701,34.542136351240131,34.607629036161228,34.680283649449194,34.750739790891075,34.823694848238105,34.894442342536507,34.967699086350045,35.041109624010225,35.112298816143301,35.186012923789121,35.257496500117192,35.331515433082558,{"$f":"GT122*GT123","v":35.405689760020294},35.472819762064411,35.547290740684566,35.619508285662498,35.694287219443204,35.766803401099075,35.841891563507943,35.91713736460963,35.990106286546023,36.065663246882984,36.138933912619265,36.214803318908757,36.290832004019933,36.362100105102769,36.438438022349679,36.512466013849824,36.58911960649133,36.663453721295205,36.740424294723923,36.817556458744164,36.892354663730679,36.969805787544303,37.044913300849991,37.122684703431403,37.200619377850167,37.271152607729448,37.34939897290753,37.425277664195178,37.503847596652712,37.580040064326681,37.658934902091119,37.73799537021187,37.814663530323038,37.894050932232005,37.97103613337034,38.050751821016277,38.130634862295508,38.202931422921765,38.283133947229302,38.360909605799144,38.441443786568108,38.519541065933929,38.600408274642476,38.681445254466233,38.760030118580183,38.841402205536866,38.920312036703663,39.002020616540747,39.083900733851962,39.15800470849387,39.240212295909096,39.319932345943172,39.402479881231379,39.482529592581336,39.565418481507592,39.64848138582694,39.729030871543749,39.812437260674344,39.893319837620304,39.977071131953323,40.060998252197315,40.139670222919854,40.223938700673848,40.305657280114865,{"$f":"JF122*JF123","v":40.390274228012217},40.472330733162252,40.55729759220965,40.642442829102016,40.725011637634715,40.810508970277418,40.893419220418096,40.979270104810588,41.065301222954417,41.143161978491861,41.229537168189715,41.313298712116762,41.400031083711546,41.484139001490327,41.571230032013915,41.658503899828581,41.743136928574593,41.830771694533361,41.91575470092755,42.003751857429862,42.091933753527286,42.171741027953168,42.260275597393459,42.346131179918672,42.435031860803328,42.521242476526574,42.610510782813243,42.699966497323267,42.786715351787933,42.87654098689567,42.963648568449713,43.05384565386457,43.144232097364423,43.226034553650948,43.316782487327252,43.404784459415595,43.495907657322363,43.58427353843868,43.67577355238253,43.767465659755302,43.856383235581575,43.948454511567007,44.037739782659891,44.130191795210123,44.222837899797476,44.309682910164376,44.402705835062996,44.492913958916319,44.58632155567372,44.676902711515844,44.770696570841416,44.864687339252285,44.955834020429172,45.05021346296131,45.141737057284161,45.236506781197257,45.331475462907633,45.417424982917389,45.512773480938485,45.605236807888133,45.700979594564465,45.793825279302652,45.889963985111351,45.986304522732489,{"$f":"LR122*LR123","v":46.079729870938792},46.176468799534234,46.270280483715162,46.367419450726082,46.464762349479216,46.552860607489222,46.650592817960835,46.745367728084226,46.843504084427465,46.938670911284099,47.037213084738013,47.135962135799673,47.231723117711141,47.330880519521465,47.427037495806907,47.526604936993095,47.62638140821506,47.716682122675309,47.816857638408706,47.914001921285177,48.014591686537003,48.112137684065054,48.213143411855313,48.314361189193512,48.412516195652756,48.514152532508341,48.612713433200923,48.714770060416761,48.817040943419272,48.912908070635737,49.015594920894912,49.115174547276077,49.218286032017616,49.31827744377339,49.421815318961599,49.525570559640933,49.626186247782677,49.730370540992176,49.831402298869655,49.936017418843299,50.04085216585576,50.135730772400429,50.240984793916077,50.343053910956769,50.448743182816848,50.551234379866514,50.657360701934415,50.763709823630734,50.866840903976019,50.973629804515753,51.077187356340175,51.184417854313146,51.291873470000915,51.389124041709202,51.497009413762754,51.601630258729458,51.709961762386037,51.815015239361941,51.923794719481549,52.032802569220273,52.138511926574182,52.247970549627411,52.354117040247445,52.464028300669746,{"$f":"OD122*OD123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP122*QP123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$68","v":"Asset management charge"},{"$f":" InpC!F$68","v":18},{"$f":" InpC!G$68","v":"$ 000s / Yr"}]
[null,null,null,null,"Asset management charge - monthly",{"$f":"F126/months","v":1.5},"$ 000s / Month"]
[null,null,null,null,{"$f":" Time!E$122","v":"Operating period flag"},{"$f":" Time!F$122","v":0},{"$f":" Time!G$122","v":"flag"},{"$f":" Time!H$122","v":360},{"$f":" Time!I$122","v":0},{"$f":" Time!J$122","v":0},{"$f":" Time!K$122","v":0},{"$f":" Time!L$122","v":0},{"$f":" Time!M$122","v":0},{"$f":" Time!N$122","v":0},{"$f":" Time!O$122","v":0},{"$f":" Time!P$122","v":0},{"$f":" Time!Q$122","v":0},{"$f":" Time!R$122","v":0},{"$f":" Time!S$122","v":0},{"$f":" Time!T$122","v":0},{"$f":" Time!U$122","v":0},{"$f":" Time!V$122","v":0},{"$f":" Time!W$122","v":0},{"$f":" Time!X$122","v":0},{"$f":" Time!Y$122","v":0},{"$f":" Time!Z$122","v":0},{"$f":" Time!AA$122","v":0},{"$f":" Time!AB$122","v":0},{"$f":" Time!AC$122","v":0},{"$f":" Time!AD$122","v":0},{"$f":" Time!AE$122","v":0},{"$f":" Time!AF$122","v":0},{"$f":" Time!AG$122","v":0},{"$f":" Time!AH$122","v":1},{"$f":" Time!AI$122","v":1},{"$f":" Time!AJ$122","v":1},{"$f":" Time!AK$122","v":1},{"$f":" Time!AL$122","v":1},{"$f":" Time!AM$122","v":1},{"$f":" Time!AN$122","v":1},{"$f":" Time!AO$122","v":1},{"$f":" Time!AP$122","v":1},{"$f":" Time!AQ$122","v":1},{"$f":" Time!AR$122","v":1},{"$f":" Time!AS$122","v":1},{"$f":" Time!AT$122","v":1},{"$f":" Time!AU$122","v":1},{"$f":" Time!AV$122","v":1},{"$f":" Time!AW$122","v":1},{"$f":" Time!AX$122","v":1},{"$f":" Time!AY$122","v":1},{"$f":" Time!AZ$122","v":1},{"$f":" Time!BA$122","v":1},{"$f":" Time!BB$122","v":1},{"$f":" Time!BC$122","v":1},{"$f":" Time!BD$122","v":1},{"$f":" Time!BE$122","v":1},{"$f":" Time!BF$122","v":1},{"$f":" Time!BG$122","v":1},{"$f":" Time!BH$122","v":1},{"$f":" Time!BI$122","v":1},{"$f":" Time!BJ$122","v":1},{"$f":" Time!BK$122","v":1},{"$f":" Time!BL$122","v":1},{"$f":" Time!BM$122","v":1},{"$f":" Time!BN$122","v":1},{"$f":" Time!BO$122","v":1},{"$f":" Time!BP$122","v":1},{"$f":" Time!BQ$122","v":1},{"$f":" Time!BR$122","v":1},{"$f":" Time!BS$122","v":1},{"$f":" Time!BT$122","v":1},{"$f":" Time!BU$122","v":1},{"$f":" Time!BV$122","v":1},{"$f":" Time!BW$122","v":1},{"$f":" Time!BX$122","v":1},{"$f":" Time!BY$122","v":1},{"$f":" Time!BZ$122","v":1},{"$f":" Time!CA$122","v":1},{"$f":" Time!CB$122","v":1},{"$f":" Time!CC$122","v":1},{"$f":" Time!CD$122","v":1},{"$f":" Time!CE$122","v":1},{"$f":" Time!CF$122","v":1},{"$f":" Time!CG$122","v":1},{"$f":" Time!CH$122","v":1},{"$f":" Time!CI$122","v":1},{"$f":" Time!CJ$122","v":1},{"$f":" Time!CK$122","v":1},{"$f":" Time!CL$122","v":1},{"$f":" Time!CM$122","v":1},{"$f":" Time!CN$122","v":1},{"$f":" Time!CO$122","v":1},{"$f":" Time!CP$122","v":1},{"$f":" Time!CQ$122","v":1},{"$f":" Time!CR$122","v":1},{"$f":" Time!CS$122","v":1},{"$f":" Time!CT$122","v":1},{"$f":" Time!CU$122","v":1},{"$f":" Time!CV$122","v":1},{"$f":" Time!CW$122","v":1},{"$f":" Time!CX$122","v":1},{"$f":" Time!CY$122","v":1},{"$f":" Time!CZ$122","v":1},{"$f":" Time!DA$122","v":1},{"$f":" Time!DB$122","v":1},{"$f":" Time!DC$122","v":1},{"$f":" Time!DD$122","v":1},{"$f":" Time!DE$122","v":1},{"$f":" Time!DF$122","v":1},{"$f":" Time!DG$122","v":1},{"$f":" Time!DH$122","v":1},{"$f":" Time!DI$122","v":1},{"$f":" Time!DJ$122","v":1},{"$f":" Time!DK$122","v":1},{"$f":" Time!DL$122","v":1},{"$f":" Time!DM$122","v":1},{"$f":" Time!DN$122","v":1},{"$f":" Time!DO$122","v":1},{"$f":" Time!DP$122","v":1},{"$f":" Time!DQ$122","v":1},{"$f":" Time!DR$122","v":1},{"$f":" Time!DS$122","v":1},{"$f":" Time!DT$122","v":1},{"$f":" Time!DU$122","v":1},{"$f":" Time!DV$122","v":1},{"$f":" Time!DW$122","v":1},{"$f":" Time!DX$122","v":1},{"$f":" Time!DY$122","v":1},{"$f":" Time!DZ$122","v":1},{"$f":" Time!EA$122","v":1},{"$f":" Time!EB$122","v":1},{"$f":" Time!EC$122","v":1},{"$f":" Time!ED$122","v":1},{"$f":" Time!EE$122","v":1},{"$f":" Time!EF$122","v":1},{"$f":" Time!EG$122","v":1},{"$f":" Time!EH$122","v":1},{"$f":" Time!EI$122","v":1},{"$f":" Time!EJ$122","v":1},{"$f":" Time!EK$122","v":1},{"$f":" Time!EL$122","v":1},{"$f":" Time!EM$122","v":1},{"$f":" Time!EN$122","v":1},{"$f":" Time!EO$122","v":1},{"$f":" Time!EP$122","v":1},{"$f":" Time!EQ$122","v":1},{"$f":" Time!ER$122","v":1},{"$f":" Time!ES$122","v":1},{"$f":" Time!ET$122","v":1},{"$f":" Time!EU$122","v":1},{"$f":" Time!EV$122","v":1},{"$f":" Time!EW$122","v":1},{"$f":" Time!EX$122","v":1},{"$f":" Time!EY$122","v":1},{"$f":" Time!EZ$122","v":1},{"$f":" Time!FA$122","v":1},{"$f":" Time!FB$122","v":1},{"$f":" Time!FC$122","v":1},{"$f":" Time!FD$122","v":1},{"$f":" Time!FE$122","v":1},{"$f":" Time!FF$122","v":1},{"$f":" Time!FG$122","v":1},{"$f":" Time!FH$122","v":1},{"$f":" Time!FI$122","v":1},{"$f":" Time!FJ$122","v":1},{"$f":" Time!FK$122","v":1},{"$f":" Time!FL$122","v":1},{"$f":" Time!FM$122","v":1},{"$f":" Time!FN$122","v":1},{"$f":" Time!FO$122","v":1},{"$f":" Time!FP$122","v":1},{"$f":" Time!FQ$122","v":1},{"$f":" Time!FR$122","v":1},{"$f":" Time!FS$122","v":1},{"$f":" Time!FT$122","v":1},{"$f":" Time!FU$122","v":1},{"$f":" Time!FV$122","v":1},{"$f":" Time!FW$122","v":1},{"$f":" Time!FX$122","v":1},{"$f":" Time!FY$122","v":1},{"$f":" Time!FZ$122","v":1},{"$f":" Time!GA$122","v":1},{"$f":" Time!GB$122","v":1},{"$f":" Time!GC$122","v":1},{"$f":" Time!GD$122","v":1},{"$f":" Time!GE$122","v":1},{"$f":" Time!GF$122","v":1},{"$f":" Time!GG$122","v":1},{"$f":" Time!GH$122","v":1},{"$f":" Time!GI$122","v":1},{"$f":" Time!GJ$122","v":1},{"$f":" Time!GK$122","v":1},{"$f":" Time!GL$122","v":1},{"$f":" Time!GM$122","v":1},{"$f":" Time!GN$122","v":1},{"$f":" Time!GO$122","v":1},{"$f":" Time!GP$122","v":1},{"$f":" Time!GQ$122","v":1},{"$f":" Time!GR$122","v":1},{"$f":" Time!GS$122","v":1},{"$f":" Time!GT$122","v":1},{"$f":" Time!GU$122","v":1},{"$f":" Time!GV$122","v":1},{"$f":" Time!GW$122","v":1},{"$f":" Time!GX$122","v":1},{"$f":" Time!GY$122","v":1},{"$f":" Time!GZ$122","v":1},{"$f":" Time!HA$122","v":1},{"$f":" Time!HB$122","v":1},{"$f":" Time!HC$122","v":1},{"$f":" Time!HD$122","v":1},{"$f":" Time!HE$122","v":1},{"$f":" Time!HF$122","v":1},{"$f":" Time!HG$122","v":1},{"$f":" Time!HH$122","v":1},{"$f":" Time!HI$122","v":1},{"$f":" Time!HJ$122","v":1},{"$f":" Time!HK$122","v":1},{"$f":" Time!HL$122","v":1},{"$f":" Time!HM$122","v":1},{"$f":" Time!HN$122","v":1},{"$f":" Time!HO$122","v":1},{"$f":" Time!HP$122","v":1},{"$f":" Time!HQ$122","v":1},{"$f":" Time!HR$122","v":1},{"$f":" Time!HS$122","v":1},{"$f":" Time!HT$122","v":1},{"$f":" Time!HU$122","v":1},{"$f":" Time!HV$122","v":1},{"$f":" Time!HW$122","v":1},{"$f":" Time!HX$122","v":1},{"$f":" Time!HY$122","v":1},{"$f":" Time!HZ$122","v":1},{"$f":" Time!IA$122","v":1},{"$f":" Time!IB$122","v":1},{"$f":" Time!IC$122","v":1},{"$f":" Time!ID$122","v":1},{"$f":" Time!IE$122","v":1},{"$f":" Time!IF$122","v":1},{"$f":" Time!IG$122","v":1},{"$f":" Time!IH$122","v":1},{"$f":" Time!II$122","v":1},{"$f":" Time!IJ$122","v":1},{"$f":" Time!IK$122","v":1},{"$f":" Time!IL$122","v":1},{"$f":" Time!IM$122","v":1},{"$f":" Time!IN$122","v":1},{"$f":" Time!IO$122","v":1},{"$f":" Time!IP$122","v":1},{"$f":" Time!IQ$122","v":1},{"$f":" Time!IR$122","v":1},{"$f":" Time!IS$122","v":1},{"$f":" Time!IT$122","v":1},{"$f":" Time!IU$122","v":1},{"$f":" Time!IV$122","v":1},{"$f":" Time!IW$122","v":1},{"$f":" Time!IX$122","v":1},{"$f":" Time!IY$122","v":1},{"$f":" Time!IZ$122","v":1},{"$f":" Time!JA$122","v":1},{"$f":" Time!JB$122","v":1},{"$f":" Time!JC$122","v":1},{"$f":" Time!JD$122","v":1},{"$f":" Time!JE$122","v":1},{"$f":" Time!JF$122","v":1},{"$f":" Time!JG$122","v":1},{"$f":" Time!JH$122","v":1},{"$f":" Time!JI$122","v":1},{"$f":" Time!JJ$122","v":1},{"$f":" Time!JK$122","v":1},{"$f":" Time!JL$122","v":1},{"$f":" Time!JM$122","v":1},{"$f":" Time!JN$122","v":1},{"$f":" Time!JO$122","v":1},{"$f":" Time!JP$122","v":1},{"$f":" Time!JQ$122","v":1},{"$f":" Time!JR$122","v":1},{"$f":" Time!JS$122","v":1},{"$f":" Time!JT$122","v":1},{"$f":" Time!JU$122","v":1},{"$f":" Time!JV$122","v":1},{"$f":" Time!JW$122","v":1},{"$f":" Time!JX$122","v":1},{"$f":" Time!JY$122","v":1},{"$f":" Time!JZ$122","v":1},{"$f":" Time!KA$122","v":1},{"$f":" Time!KB$122","v":1},{"$f":" Time!KC$122","v":1},{"$f":" Time!KD$122","v":1},{"$f":" Time!KE$122","v":1},{"$f":" Time!KF$122","v":1},{"$f":" Time!KG$122","v":1},{"$f":" Time!KH$122","v":1},{"$f":" Time!KI$122","v":1},{"$f":" Time!KJ$122","v":1},{"$f":" Time!KK$122","v":1},{"$f":" Time!KL$122","v":1},{"$f":" Time!KM$122","v":1},{"$f":" Time!KN$122","v":1},{"$f":" Time!KO$122","v":1},{"$f":" Time!KP$122","v":1},{"$f":" Time!KQ$122","v":1},{"$f":" Time!KR$122","v":1},{"$f":" Time!KS$122","v":1},{"$f":" Time!KT$122","v":1},{"$f":" Time!KU$122","v":1},{"$f":" Time!KV$122","v":1},{"$f":" Time!KW$122","v":1},{"$f":" Time!KX$122","v":1},{"$f":" Time!KY$122","v":1},{"$f":" Time!KZ$122","v":1},{"$f":" Time!LA$122","v":1},{"$f":" Time!LB$122","v":1},{"$f":" Time!LC$122","v":1},{"$f":" Time!LD$122","v":1},{"$f":" Time!LE$122","v":1},{"$f":" Time!LF$122","v":1},{"$f":" Time!LG$122","v":1},{"$f":" Time!LH$122","v":1},{"$f":" Time!LI$122","v":1},{"$f":" Time!LJ$122","v":1},{"$f":" Time!LK$122","v":1},{"$f":" Time!LL$122","v":1},{"$f":" Time!LM$122","v":1},{"$f":" Time!LN$122","v":1},{"$f":" Time!LO$122","v":1},{"$f":" Time!LP$122","v":1},{"$f":" Time!LQ$122","v":1},{"$f":" Time!LR$122","v":1},{"$f":" Time!LS$122","v":1},{"$f":" Time!LT$122","v":1},{"$f":" Time!LU$122","v":1},{"$f":" Time!LV$122","v":1},{"$f":" Time!LW$122","v":1},{"$f":" Time!LX$122","v":1},{"$f":" Time!LY$122","v":1},{"$f":" Time!LZ$122","v":1},{"$f":" Time!MA$122","v":1},{"$f":" Time!MB$122","v":1},{"$f":" Time!MC$122","v":1},{"$f":" Time!MD$122","v":1},{"$f":" Time!ME$122","v":1},{"$f":" Time!MF$122","v":1},{"$f":" Time!MG$122","v":1},{"$f":" Time!MH$122","v":1},{"$f":" Time!MI$122","v":1},{"$f":" Time!MJ$122","v":1},{"$f":" Time!MK$122","v":1},{"$f":" Time!ML$122","v":1},{"$f":" Time!MM$122","v":1},{"$f":" Time!MN$122","v":1},{"$f":" Time!MO$122","v":1},{"$f":" Time!MP$122","v":1},{"$f":" Time!MQ$122","v":1},{"$f":" Time!MR$122","v":1},{"$f":" Time!MS$122","v":1},{"$f":" Time!MT$122","v":1},{"$f":" Time!MU$122","v":1},{"$f":" Time!MV$122","v":1},{"$f":" Time!MW$122","v":1},{"$f":" Time!MX$122","v":1},{"$f":" Time!MY$122","v":1},{"$f":" Time!MZ$122","v":1},{"$f":" Time!NA$122","v":1},{"$f":" Time!NB$122","v":1},{"$f":" Time!NC$122","v":1},{"$f":" Time!ND$122","v":1},{"$f":" Time!NE$122","v":1},{"$f":" Time!NF$122","v":1},{"$f":" Time!NG$122","v":1},{"$f":" Time!NH$122","v":1},{"$f":" Time!NI$122","v":1},{"$f":" Time!NJ$122","v":1},{"$f":" Time!NK$122","v":1},{"$f":" Time!NL$122","v":1},{"$f":" Time!NM$122","v":1},{"$f":" Time!NN$122","v":1},{"$f":" Time!NO$122","v":1},{"$f":" Time!NP$122","v":1},{"$f":" Time!NQ$122","v":1},{"$f":" Time!NR$122","v":1},{"$f":" Time!NS$122","v":1},{"$f":" Time!NT$122","v":1},{"$f":" Time!NU$122","v":1},{"$f":" Time!NV$122","v":1},{"$f":" Time!NW$122","v":1},{"$f":" Time!NX$122","v":1},{"$f":" Time!NY$122","v":1},{"$f":" Time!NZ$122","v":1},{"$f":" Time!OA$122","v":1},{"$f":" Time!OB$122","v":1},{"$f":" Time!OC$122","v":1},{"$f":" Time!OD$122","v":0},{"$f":" Time!OE$122","v":0},{"$f":" Time!OF$122","v":0},{"$f":" Time!OG$122","v":0},{"$f":" Time!OH$122","v":0},{"$f":" Time!OI$122","v":0},{"$f":" Time!OJ$122","v":0},{"$f":" Time!OK$122","v":0},{"$f":" Time!OL$122","v":0},{"$f":" Time!OM$122","v":0},{"$f":" Time!ON$122","v":0},{"$f":" Time!OO$122","v":0},{"$f":" Time!OP$122","v":0},{"$f":" Time!OQ$122","v":0},{"$f":" Time!OR$122","v":0},{"$f":" Time!OS$122","v":0},{"$f":" Time!OT$122","v":0},{"$f":" Time!OU$122","v":0},{"$f":" Time!OV$122","v":0},{"$f":" Time!OW$122","v":0},{"$f":" Time!OX$122","v":0},{"$f":" Time!OY$122","v":0},{"$f":" Time!OZ$122","v":0},{"$f":" Time!PA$122","v":0},{"$f":" Time!PB$122","v":0},{"$f":" Time!PC$122","v":0},{"$f":" Time!PD$122","v":0},{"$f":" Time!PE$122","v":0},{"$f":" Time!PF$122","v":0},{"$f":" Time!PG$122","v":0},{"$f":" Time!PH$122","v":0},{"$f":" Time!PI$122","v":0},{"$f":" Time!PJ$122","v":0},{"$f":" Time!PK$122","v":0},{"$f":" Time!PL$122","v":0},{"$f":" Time!PM$122","v":0},{"$f":" Time!PN$122","v":0},{"$f":" Time!PO$122","v":0},{"$f":" Time!PP$122","v":0},{"$f":" Time!PQ$122","v":0},{"$f":" Time!PR$122","v":0},{"$f":" Time!PS$122","v":0},{"$f":" Time!PT$122","v":0},{"$f":" Time!PU$122","v":0},{"$f":" Time!PV$122","v":0},{"$f":" Time!PW$122","v":0},{"$f":" Time!PX$122","v":0},{"$f":" Time!PY$122","v":0},{"$f":" Time!PZ$122","v":0},{"$f":" Time!QA$122","v":0},{"$f":" Time!QB$122","v":0},{"$f":" Time!QC$122","v":0},{"$f":" Time!QD$122","v":0},{"$f":" Time!QE$122","v":0},{"$f":" Time!QF$122","v":0},{"$f":" Time!QG$122","v":0},{"$f":" Time!QH$122","v":0},{"$f":" Time!QI$122","v":0},{"$f":" Time!QJ$122","v":0},{"$f":" Time!QK$122","v":0},{"$f":" Time!QL$122","v":0},{"$f":" Time!QM$122","v":0},{"$f":" Time!QN$122","v":0},{"$f":" Time!QO$122","v":0},{"$f":" Time!QP$122","v":0},{"$f":" Time!QQ$122","v":0},{"$f":" Time!QR$122","v":0},{"$f":" Time!QS$122","v":0},{"$f":" Time!QT$122","v":0},{"$f":" Time!QU$122","v":0},{"$f":" Time!QV$122","v":0},{"$f":" Time!QW$122","v":0},{"$f":" Time!QX$122","v":0},{"$f":" Time!QY$122","v":0},{"$f":" Time!QZ$122","v":0},{"$f":" Time!RA$122","v":0},{"$f":" Time!RB$122","v":0},{"$f":" Time!RC$122","v":0},{"$f":" Time!RD$122","v":0},{"$f":" Time!RE$122","v":0},{"$f":" Time!RF$122","v":0},{"$f":" Time!RG$122","v":0},{"$f":" Time!RH$122","v":0},{"$f":" Time!RI$122","v":0},{"$f":" Time!RJ$122","v":0},{"$f":" Time!RK$122","v":0},{"$f":" Time!RL$122","v":0},{"$f":" Time!RM$122","v":0},{"$f":" Time!RN$122","v":0},{"$f":" Time!RO$122","v":0},{"$f":" Time!RP$122","v":0},{"$f":" Time!RQ$122","v":0},{"$f":" Time!RR$122","v":0},{"$f":" Time!RS$122","v":0},{"$f":" Time!RT$122","v":0},{"$f":" Time!RU$122","v":0},{"$f":" Time!RV$122","v":0},{"$f":" Time!RW$122","v":0},{"$f":" Time!RX$122","v":0},{"$f":" Time!RY$122","v":0},{"$f":" Time!RZ$122","v":0},{"$f":" Time!SA$122","v":0},{"$f":" Time!SB$122","v":0},{"$f":" Time!SC$122","v":0},{"$f":" Time!SD$122","v":0},{"$f":" Time!SE$122","v":0},{"$f":" Time!SF$122","v":0},{"$f":" Time!SG$122","v":0},{"$f":" Time!SH$122","v":0},{"$f":" Time!SI$122","v":0},{"$f":" Time!SJ$122","v":0},{"$f":" Time!SK$122","v":0},{"$f":" Time!SL$122","v":0},{"$f":" Time!SM$122","v":0},{"$f":" Time!SN$122","v":0},{"$f":" Time!SO$122","v":0}]
[null,null,null,null,"Asset management charge - Real",null,"$ 000s / Month",null,null,{"$f":"J128*$F127","v":0},{"$f":"K128*$F127","v":0},{"$f":"L128*$F127","v":0},{"$f":"M128*$F127","v":0},{"$f":"N128*$F127","v":0},{"$f":"O128*$F127","v":0},{"$f":"P128*$F127","v":0},{"$f":"Q128*$F127","v":0},{"$f":"R128*$F127","v":0},{"$f":"S128*$F127","v":0},{"$f":"T128*$F127","v":0},{"$f":"U128*$F127","v":0},{"$f":"V128*$F127","v":0},{"$f":"W128*$F127","v":0},{"$f":"X128*$F127","v":0},{"$f":"Y128*$F127","v":0},{"$f":"Z128*$F127","v":0},{"$f":"AA128*$F127","v":0},{"$f":"AB128*$F127","v":0},{"$f":"AC128*$F127","v":0},{"$f":"AD128*$F127","v":0},{"$f":"AE128*$F127","v":0},{"$f":"AF128*$F127","v":0},{"$f":"AG128*$F127","v":0},{"$f":"AH128*$F127","v":1.5},{"$f":"AI128*$F127","v":1.5},{"$f":"AJ128*$F127","v":1.5},{"$f":"AK128*$F127","v":1.5},{"$f":"AL128*$F127","v":1.5},{"$f":"AM128*$F127","v":1.5},{"$f":"AN128*$F127","v":1.5},{"$f":"AO128*$F127","v":1.5},{"$f":"AP128*$F127","v":1.5},{"$f":"AQ128*$F127","v":1.5},{"$f":"AR128*$F127","v":1.5},{"$f":"AS128*$F127","v":1.5},{"$f":"AT128*$F127","v":1.5},{"$f":"AU128*$F127","v":1.5},{"$f":"AV128*$F127","v":1.5},{"$f":"AW128*$F127","v":1.5},{"$f":"AX128*$F127","v":1.5},{"$f":"AY128*$F127","v":1.5},{"$f":"AZ128*$F127","v":1.5},{"$f":"BA128*$F127","v":1.5},{"$f":"BB128*$F127","v":1.5},{"$f":"BC128*$F127","v":1.5},{"$f":"BD128*$F127","v":1.5},{"$f":"BE128*$F127","v":1.5},{"$f":"BF128*$F127","v":1.5},{"$f":"BG128*$F127","v":1.5},{"$f":"BH128*$F127","v":1.5},{"$f":"BI128*$F127","v":1.5},{"$f":"BJ128*$F127","v":1.5},{"$f":"BK128*$F127","v":1.5},{"$f":"BL128*$F127","v":1.5},{"$f":"BM128*$F127","v":1.5},{"$f":"BN128*$F127","v":1.5},{"$f":"BO128*$F127","v":1.5},{"$f":"BP128*$F127","v":1.5},{"$f":"BQ128*$F127","v":1.5},{"$f":"BR128*$F127","v":1.5},{"$f":"BS128*$F127","v":1.5},{"$f":"BT128*$F127","v":1.5},{"$f":"BU128*$F127","v":1.5},{"$f":"BV128*$F127","v":1.5},{"$f":"BW128*$F127","v":1.5},{"$f":"BX128*$F127","v":1.5},{"$f":"BY128*$F127","v":1.5},{"$f":"BZ128*$F127","v":1.5},{"$f":"CA128*$F127","v":1.5},{"$f":"CB128*$F127","v":1.5},{"$f":"CC128*$F127","v":1.5},{"$f":"CD128*$F127","v":1.5},{"$f":"CE128*$F127","v":1.5},{"$f":"CF128*$F127","v":1.5},{"$f":"CG128*$F127","v":1.5},{"$f":"CH128*$F127","v":1.5},{"$f":"CI128*$F127","v":1.5},{"$f":"CJ128*$F127","v":1.5},{"$f":"CK128*$F127","v":1.5},{"$f":"CL128*$F127","v":1.5},{"$f":"CM128*$F127","v":1.5},{"$f":"CN128*$F127","v":1.5},{"$f":"CO128*$F127","v":1.5},{"$f":"CP128*$F127","v":1.5},{"$f":"CQ128*$F127","v":1.5},{"$f":"CR128*$F127","v":1.5},{"$f":"CS128*$F127","v":1.5},{"$f":"CT128*$F127","v":1.5},{"$f":"CU128*$F127","v":1.5},{"$f":"CV128*$F127","v":1.5},{"$f":"CW128*$F127","v":1.5},{"$f":"CX128*$F127","v":1.5},{"$f":"CY128*$F127","v":1.5},{"$f":"CZ128*$F127","v":1.5},{"$f":"DA128*$F127","v":1.5},{"$f":"DB128*$F127","v":1.5},{"$f":"DC128*$F127","v":1.5},{"$f":"DD128*$F127","v":1.5},{"$f":"DE128*$F127","v":1.5},{"$f":"DF128*$F127","v":1.5},{"$f":"DG128*$F127","v":1.5},{"$f":"DH128*$F127","v":1.5},{"$f":"DI128*$F127","v":1.5},{"$f":"DJ128*$F127","v":1.5},{"$f":"DK128*$F127","v":1.5},{"$f":"DL128*$F127","v":1.5},{"$f":"DM128*$F127","v":1.5},{"$f":"DN128*$F127","v":1.5},{"$f":"DO128*$F127","v":1.5},{"$f":"DP128*$F127","v":1.5},{"$f":"DQ128*$F127","v":1.5},{"$f":"DR128*$F127","v":1.5},{"$f":"DS128*$F127","v":1.5},{"$f":"DT128*$F127","v":1.5},{"$f":"DU128*$F127","v":1.5},{"$f":"DV128*$F127","v":1.5},{"$f":"DW128*$F127","v":1.5},{"$f":"DX128*$F127","v":1.5},{"$f":"DY128*$F127","v":1.5},{"$f":"DZ128*$F127","v":1.5},{"$f":"EA128*$F127","v":1.5},{"$f":"EB128*$F127","v":1.5},{"$f":"EC128*$F127","v":1.5},{"$f":"ED128*$F127","v":1.5},{"$f":"EE128*$F127","v":1.5},{"$f":"EF128*$F127","v":1.5},{"$f":"EG128*$F127","v":1.5},{"$f":"EH128*$F127","v":1.5},{"$f":"EI128*$F127","v":1.5},{"$f":"EJ128*$F127","v":1.5},{"$f":"EK128*$F127","v":1.5},{"$f":"EL128*$F127","v":1.5},{"$f":"EM128*$F127","v":1.5},{"$f":"EN128*$F127","v":1.5},{"$f":"EO128*$F127","v":1.5},{"$f":"EP128*$F127","v":1.5},{"$f":"EQ128*$F127","v":1.5},{"$f":"ER128*$F127","v":1.5},{"$f":"ES128*$F127","v":1.5},{"$f":"ET128*$F127","v":1.5},{"$f":"EU128*$F127","v":1.5},{"$f":"EV128*$F127","v":1.5},{"$f":"EW128*$F127","v":1.5},{"$f":"EX128*$F127","v":1.5},{"$f":"EY128*$F127","v":1.5},{"$f":"EZ128*$F127","v":1.5},{"$f":"FA128*$F127","v":1.5},{"$f":"FB128*$F127","v":1.5},{"$f":"FC128*$F127","v":1.5},{"$f":"FD128*$F127","v":1.5},{"$f":"FE128*$F127","v":1.5},{"$f":"FF128*$F127","v":1.5},{"$f":"FG128*$F127","v":1.5},{"$f":"FH128*$F127","v":1.5},{"$f":"FI128*$F127","v":1.5},{"$f":"FJ128*$F127","v":1.5},{"$f":"FK128*$F127","v":1.5},{"$f":"FL128*$F127","v":1.5},{"$f":"FM128*$F127","v":1.5},{"$f":"FN128*$F127","v":1.5},{"$f":"FO128*$F127","v":1.5},{"$f":"FP128*$F127","v":1.5},{"$f":"FQ128*$F127","v":1.5},{"$f":"FR128*$F127","v":1.5},{"$f":"FS128*$F127","v":1.5},{"$f":"FT128*$F127","v":1.5},{"$f":"FU128*$F127","v":1.5},{"$f":"FV128*$F127","v":1.5},{"$f":"FW128*$F127","v":1.5},{"$f":"FX128*$F127","v":1.5},{"$f":"FY128*$F127","v":1.5},{"$f":"FZ128*$F127","v":1.5},{"$f":"GA128*$F127","v":1.5},{"$f":"GB128*$F127","v":1.5},{"$f":"GC128*$F127","v":1.5},{"$f":"GD128*$F127","v":1.5},{"$f":"GE128*$F127","v":1.5},{"$f":"GF128*$F127","v":1.5},{"$f":"GG128*$F127","v":1.5},{"$f":"GH128*$F127","v":1.5},{"$f":"GI128*$F127","v":1.5},{"$f":"GJ128*$F127","v":1.5},{"$f":"GK128*$F127","v":1.5},{"$f":"GL128*$F127","v":1.5},{"$f":"GM128*$F127","v":1.5},{"$f":"GN128*$F127","v":1.5},{"$f":"GO128*$F127","v":1.5},{"$f":"GP128*$F127","v":1.5},{"$f":"GQ128*$F127","v":1.5},{"$f":"GR128*$F127","v":1.5},{"$f":"GS128*$F127","v":1.5},{"$f":"GT128*$F127","v":1.5},{"$f":"GU128*$F127","v":1.5},{"$f":"GV128*$F127","v":1.5},{"$f":"GW128*$F127","v":1.5},{"$f":"GX128*$F127","v":1.5},{"$f":"GY128*$F127","v":1.5},{"$f":"GZ128*$F127","v":1.5},{"$f":"HA128*$F127","v":1.5},{"$f":"HB128*$F127","v":1.5},{"$f":"HC128*$F127","v":1.5},{"$f":"HD128*$F127","v":1.5},{"$f":"HE128*$F127","v":1.5},{"$f":"HF128*$F127","v":1.5},{"$f":"HG128*$F127","v":1.5},{"$f":"HH128*$F127","v":1.5},{"$f":"HI128*$F127","v":1.5},{"$f":"HJ128*$F127","v":1.5},{"$f":"HK128*$F127","v":1.5},{"$f":"HL128*$F127","v":1.5},{"$f":"HM128*$F127","v":1.5},{"$f":"HN128*$F127","v":1.5},{"$f":"HO128*$F127","v":1.5},{"$f":"HP128*$F127","v":1.5},{"$f":"HQ128*$F127","v":1.5},{"$f":"HR128*$F127","v":1.5},{"$f":"HS128*$F127","v":1.5},{"$f":"HT128*$F127","v":1.5},{"$f":"HU128*$F127","v":1.5},{"$f":"HV128*$F127","v":1.5},{"$f":"HW128*$F127","v":1.5},{"$f":"HX128*$F127","v":1.5},{"$f":"HY128*$F127","v":1.5},{"$f":"HZ128*$F127","v":1.5},{"$f":"IA128*$F127","v":1.5},{"$f":"IB128*$F127","v":1.5},{"$f":"IC128*$F127","v":1.5},{"$f":"ID128*$F127","v":1.5},{"$f":"IE128*$F127","v":1.5},{"$f":"IF128*$F127","v":1.5},{"$f":"IG128*$F127","v":1.5},{"$f":"IH128*$F127","v":1.5},{"$f":"II128*$F127","v":1.5},{"$f":"IJ128*$F127","v":1.5},{"$f":"IK128*$F127","v":1.5},{"$f":"IL128*$F127","v":1.5},{"$f":"IM128*$F127","v":1.5},{"$f":"IN128*$F127","v":1.5},{"$f":"IO128*$F127","v":1.5},{"$f":"IP128*$F127","v":1.5},{"$f":"IQ128*$F127","v":1.5},{"$f":"IR128*$F127","v":1.5},{"$f":"IS128*$F127","v":1.5},{"$f":"IT128*$F127","v":1.5},{"$f":"IU128*$F127","v":1.5},{"$f":"IV128*$F127","v":1.5},{"$f":"IW128*$F127","v":1.5},{"$f":"IX128*$F127","v":1.5},{"$f":"IY128*$F127","v":1.5},{"$f":"IZ128*$F127","v":1.5},{"$f":"JA128*$F127","v":1.5},{"$f":"JB128*$F127","v":1.5},{"$f":"JC128*$F127","v":1.5},{"$f":"JD128*$F127","v":1.5},{"$f":"JE128*$F127","v":1.5},{"$f":"JF128*$F127","v":1.5},{"$f":"JG128*$F127","v":1.5},{"$f":"JH128*$F127","v":1.5},{"$f":"JI128*$F127","v":1.5},{"$f":"JJ128*$F127","v":1.5},{"$f":"JK128*$F127","v":1.5},{"$f":"JL128*$F127","v":1.5},{"$f":"JM128*$F127","v":1.5},{"$f":"JN128*$F127","v":1.5},{"$f":"JO128*$F127","v":1.5},{"$f":"JP128*$F127","v":1.5},{"$f":"JQ128*$F127","v":1.5},{"$f":"JR128*$F127","v":1.5},{"$f":"JS128*$F127","v":1.5},{"$f":"JT128*$F127","v":1.5},{"$f":"JU128*$F127","v":1.5},{"$f":"JV128*$F127","v":1.5},{"$f":"JW128*$F127","v":1.5},{"$f":"JX128*$F127","v":1.5},{"$f":"JY128*$F127","v":1.5},{"$f":"JZ128*$F127","v":1.5},{"$f":"KA128*$F127","v":1.5},{"$f":"KB128*$F127","v":1.5},{"$f":"KC128*$F127","v":1.5},{"$f":"KD128*$F127","v":1.5},{"$f":"KE128*$F127","v":1.5},{"$f":"KF128*$F127","v":1.5},{"$f":"KG128*$F127","v":1.5},{"$f":"KH128*$F127","v":1.5},{"$f":"KI128*$F127","v":1.5},{"$f":"KJ128*$F127","v":1.5},{"$f":"KK128*$F127","v":1.5},{"$f":"KL128*$F127","v":1.5},{"$f":"KM128*$F127","v":1.5},{"$f":"KN128*$F127","v":1.5},{"$f":"KO128*$F127","v":1.5},{"$f":"KP128*$F127","v":1.5},{"$f":"KQ128*$F127","v":1.5},{"$f":"KR128*$F127","v":1.5},{"$f":"KS128*$F127","v":1.5},{"$f":"KT128*$F127","v":1.5},{"$f":"KU128*$F127","v":1.5},{"$f":"KV128*$F127","v":1.5},{"$f":"KW128*$F127","v":1.5},{"$f":"KX128*$F127","v":1.5},{"$f":"KY128*$F127","v":1.5},{"$f":"KZ128*$F127","v":1.5},{"$f":"LA128*$F127","v":1.5},{"$f":"LB128*$F127","v":1.5},{"$f":"LC128*$F127","v":1.5},{"$f":"LD128*$F127","v":1.5},{"$f":"LE128*$F127","v":1.5},{"$f":"LF128*$F127","v":1.5},{"$f":"LG128*$F127","v":1.5},{"$f":"LH128*$F127","v":1.5},{"$f":"LI128*$F127","v":1.5},{"$f":"LJ128*$F127","v":1.5},{"$f":"LK128*$F127","v":1.5},{"$f":"LL128*$F127","v":1.5},{"$f":"LM128*$F127","v":1.5},{"$f":"LN128*$F127","v":1.5},{"$f":"LO128*$F127","v":1.5},{"$f":"LP128*$F127","v":1.5},{"$f":"LQ128*$F127","v":1.5},{"$f":"LR128*$F127","v":1.5},{"$f":"LS128*$F127","v":1.5},{"$f":"LT128*$F127","v":1.5},{"$f":"LU128*$F127","v":1.5},{"$f":"LV128*$F127","v":1.5},{"$f":"LW128*$F127","v":1.5},{"$f":"LX128*$F127","v":1.5},{"$f":"LY128*$F127","v":1.5},{"$f":"LZ128*$F127","v":1.5},{"$f":"MA128*$F127","v":1.5},{"$f":"MB128*$F127","v":1.5},{"$f":"MC128*$F127","v":1.5},{"$f":"MD128*$F127","v":1.5},{"$f":"ME128*$F127","v":1.5},{"$f":"MF128*$F127","v":1.5},{"$f":"MG128*$F127","v":1.5},{"$f":"MH128*$F127","v":1.5},{"$f":"MI128*$F127","v":1.5},{"$f":"MJ128*$F127","v":1.5},{"$f":"MK128*$F127","v":1.5},{"$f":"ML128*$F127","v":1.5},{"$f":"MM128*$F127","v":1.5},{"$f":"MN128*$F127","v":1.5},{"$f":"MO128*$F127","v":1.5},{"$f":"MP128*$F127","v":1.5},{"$f":"MQ128*$F127","v":1.5},{"$f":"MR128*$F127","v":1.5},{"$f":"MS128*$F127","v":1.5},{"$f":"MT128*$F127","v":1.5},{"$f":"MU128*$F127","v":1.5},{"$f":"MV128*$F127","v":1.5},{"$f":"MW128*$F127","v":1.5},{"$f":"MX128*$F127","v":1.5},{"$f":"MY128*$F127","v":1.5},{"$f":"MZ128*$F127","v":1.5},{"$f":"NA128*$F127","v":1.5},{"$f":"NB128*$F127","v":1.5},{"$f":"NC128*$F127","v":1.5},{"$f":"ND128*$F127","v":1.5},{"$f":"NE128*$F127","v":1.5},{"$f":"NF128*$F127","v":1.5},{"$f":"NG128*$F127","v":1.5},{"$f":"NH128*$F127","v":1.5},{"$f":"NI128*$F127","v":1.5},{"$f":"NJ128*$F127","v":1.5},{"$f":"NK128*$F127","v":1.5},{"$f":"NL128*$F127","v":1.5},{"$f":"NM128*$F127","v":1.5},{"$f":"NN128*$F127","v":1.5},{"$f":"NO128*$F127","v":1.5},{"$f":"NP128*$F127","v":1.5},{"$f":"NQ128*$F127","v":1.5},{"$f":"NR128*$F127","v":1.5},{"$f":"NS128*$F127","v":1.5},{"$f":"NT128*$F127","v":1.5},{"$f":"NU128*$F127","v":1.5},{"$f":"NV128*$F127","v":1.5},{"$f":"NW128*$F127","v":1.5},{"$f":"NX128*$F127","v":1.5},{"$f":"NY128*$F127","v":1.5},{"$f":"NZ128*$F127","v":1.5},{"$f":"OA128*$F127","v":1.5},{"$f":"OB128*$F127","v":1.5},{"$f":"OC128*$F127","v":1.5},{"$f":"OD128*$F127","v":0},{"$f":"OE128*$F127","v":0},{"$f":"OF128*$F127","v":0},{"$f":"OG128*$F127","v":0},{"$f":"OH128*$F127","v":0},{"$f":"OI128*$F127","v":0},{"$f":"OJ128*$F127","v":0},{"$f":"OK128*$F127","v":0},{"$f":"OL128*$F127","v":0},{"$f":"OM128*$F127","v":0},{"$f":"ON128*$F127","v":0},{"$f":"OO128*$F127","v":0},{"$f":"OP128*$F127","v":0},{"$f":"OQ128*$F127","v":0},{"$f":"OR128*$F127","v":0},{"$f":"OS128*$F127","v":0},{"$f":"OT128*$F127","v":0},{"$f":"OU128*$F127","v":0},{"$f":"OV128*$F127","v":0},{"$f":"OW128*$F127","v":0},{"$f":"OX128*$F127","v":0},{"$f":"OY128*$F127","v":0},{"$f":"OZ128*$F127","v":0},{"$f":"PA128*$F127","v":0},{"$f":"PB128*$F127","v":0},{"$f":"PC128*$F127","v":0},{"$f":"PD128*$F127","v":0},{"$f":"PE128*$F127","v":0},{"$f":"PF128*$F127","v":0},{"$f":"PG128*$F127","v":0},{"$f":"PH128*$F127","v":0},{"$f":"PI128*$F127","v":0},{"$f":"PJ128*$F127","v":0},{"$f":"PK128*$F127","v":0},{"$f":"PL128*$F127","v":0},{"$f":"PM128*$F127","v":0},{"$f":"PN128*$F127","v":0},{"$f":"PO128*$F127","v":0},{"$f":"PP128*$F127","v":0},{"$f":"PQ128*$F127","v":0},{"$f":"PR128*$F127","v":0},{"$f":"PS128*$F127","v":0},{"$f":"PT128*$F127","v":0},{"$f":"PU128*$F127","v":0},{"$f":"PV128*$F127","v":0},{"$f":"PW128*$F127","v":0},{"$f":"PX128*$F127","v":0},{"$f":"PY128*$F127","v":0},{"$f":"PZ128*$F127","v":0},{"$f":"QA128*$F127","v":0},{"$f":"QB128*$F127","v":0},{"$f":"QC128*$F127","v":0},{"$f":"QD128*$F127","v":0},{"$f":"QE128*$F127","v":0},{"$f":"QF128*$F127","v":0},{"$f":"QG128*$F127","v":0},{"$f":"QH128*$F127","v":0},{"$f":"QI128*$F127","v":0},{"$f":"QJ128*$F127","v":0},{"$f":"QK128*$F127","v":0},{"$f":"QL128*$F127","v":0},{"$f":"QM128*$F127","v":0},{"$f":"QN128*$F127","v":0},{"$f":"QO128*$F127","v":0},{"$f":"QP128*$F127","v":0},{"$f":"QQ128*$F127","v":0},{"$f":"QR128*$F127","v":0},{"$f":"QS128*$F127","v":0},{"$f":"QT128*$F127","v":0},{"$f":"QU128*$F127","v":0},{"$f":"QV128*$F127","v":0},{"$f":"QW128*$F127","v":0},{"$f":"QX128*$F127","v":0},{"$f":"QY128*$F127","v":0},{"$f":"QZ128*$F127","v":0},{"$f":"RA128*$F127","v":0},{"$f":"RB128*$F127","v":0},{"$f":"RC128*$F127","v":0},{"$f":"RD128*$F127","v":0},{"$f":"RE128*$F127","v":0},{"$f":"RF128*$F127","v":0},{"$f":"RG128*$F127","v":0},{"$f":"RH128*$F127","v":0},{"$f":"RI128*$F127","v":0},{"$f":"RJ128*$F127","v":0},{"$f":"RK128*$F127","v":0},{"$f":"RL128*$F127","v":0},{"$f":"RM128*$F127","v":0},{"$f":"RN128*$F127","v":0},{"$f":"RO128*$F127","v":0},{"$f":"RP128*$F127","v":0},{"$f":"RQ128*$F127","v":0},{"$f":"RR128*$F127","v":0},{"$f":"RS128*$F127","v":0},{"$f":"RT128*$F127","v":0},{"$f":"RU128*$F127","v":0},{"$f":"RV128*$F127","v":0},{"$f":"RW128*$F127","v":0},{"$f":"RX128*$F127","v":0},{"$f":"RY128*$F127","v":0},{"$f":"RZ128*$F127","v":0},{"$f":"SA128*$F127","v":0},{"$f":"SB128*$F127","v":0},{"$f":"SC128*$F127","v":0},{"$f":"SD128*$F127","v":0},{"$f":"SE128*$F127","v":0},{"$f":"SF128*$F127","v":0},{"$f":"SG128*$F127","v":0},{"$f":"SH128*$F127","v":0},{"$f":"SI128*$F127","v":0},{"$f":"SJ128*$F127","v":0},{"$f":"SK128*$F127","v":0},{"$f":"SL128*$F127","v":0},{"$f":"SM128*$F127","v":0},{"$f":"SN128*$F127","v":0},{"$f":"SO128*$F127","v":0}]
[null,null,null,null,"Asset management charge - Nominal",null,"$ 000s / Month",null,null,{"$f":"J129*J$100","v":0},{"$f":"K129*K$100","v":0},{"$f":"L129*L$100","v":0},{"$f":"M129*M$100","v":0},{"$f":"N129*N$100","v":0},{"$f":"O129*O$100","v":0},{"$f":"P129*P$100","v":0},{"$f":"Q129*Q$100","v":0},{"$f":"R129*R$100","v":0},{"$f":"S129*S$100","v":0},{"$f":"T129*T$100","v":0},{"$f":"U129*U$100","v":0},{"$f":"V129*V$100","v":0},{"$f":"W129*W$100","v":0},{"$f":"X129*X$100","v":0},{"$f":"Y129*Y$100","v":0},{"$f":"Z129*Z$100","v":0},{"$f":"AA129*AA$100","v":0},{"$f":"AB129*AB$100","v":0},{"$f":"AC129*AC$100","v":0},{"$f":"AD129*AD$100","v":0},{"$f":"AE129*AE$100","v":0},{"$f":"AF129*AF$100","v":0},{"$f":"AG129*AG$100","v":0},{"$f":"AH129*AH$100","v":1.5031490721256306},{"$f":"AI129*AI$100","v":1.5059990773357641},{"$f":"AJ129*AJ$100","v":1.5091607438128731},{"$f":"AK129*AK$100","v":1.5122267407320278},{"$f":"AL129*AL$100","v":1.5154014814499428},{"$f":"AM129*AM$100","v":1.5184801569935893},{"$f":"AN129*AN$100","v":1.5216680260173971},{"$f":"AO129*AO$100","v":1.5248625875941935},{"$f":"AP129*AP$100","v":1.5279604842330143},{"$f":"AQ129*AQ$100","v":1.5311682560796567},{"$f":"AR129*AR$100","v":1.5342789632558762},{"$f":"AS129*AS$100","v":1.5374999999999632},{"$f":"AT129*AT$100","v":1.5407277989287345},{"$f":"AU129*AU$100","v":1.543649054269121},{"$f":"AV129*AV$100","v":1.5468897624081577},{"$f":"AW129*AW$100","v":1.5500324092502913},{"$f":"AX129*AX$100","v":1.5532865184861542},{"$f":"AY129*AY$100","v":1.556442160918392},{"$f":"AZ129*AZ$100","v":1.5597097266677951},{"$f":"BA129*BA$100","v":1.5629841522840113},{"$f":"BB129*BB$100","v":1.5661594963388024},{"$f":"BC129*BC$100","v":1.5694474624816106},{"$f":"BD129*BD$100","v":1.5726359373372358},{"$f":"BE129*BE$100","v":1.5759374999999249},{"$f":"BF129*BF$100","v":1.5792459939019152},{"$f":"BG129*BG$100","v":1.5822402806258116},{"$f":"BH129*BH$100","v":1.585562006468324},{"$f":"BI129*BI$100","v":1.5887832194815108},{"$f":"BJ129*BJ$100","v":1.5921186814482702},{"$f":"BK129*BK$100","v":1.5953532149413137},{"$f":"BL129*BL$100","v":1.5987024698344516},{"$f":"BM129*BM$100","v":1.6020587560910733},{"$f":"BN129*BN$100","v":1.605313483747234},{"$f":"BO129*BO$100","v":1.6086836490436125},{"$f":"BP129*BP$100","v":1.6119518357706282},{"$f":"BQ129*BQ$100","v":1.6153359374998846},{"$f":"BR129*BR$100","v":1.6187271437494246},{"$f":"BS129*BS$100","v":1.6219060074826528},{"$f":"BT129*BT$100","v":1.6253110068150241},{"$f":"BU129*BU$100","v":1.6286129735273129},{"$f":"BV129*BV$100","v":1.6320320533395631},{"$f":"BW129*BW$100","v":1.6353476744674085},{"$f":"BX129*BX$100","v":1.638780892985662},{"$f":"BY129*BY$100","v":1.6422213191390735},{"$f":"BZ129*BZ$100","v":1.6455576406844707},{"$f":"CA129*CA$100","v":1.6490122938160694},{"$f":"CB129*CB$100","v":1.652362411842407},{"$f":"CC129*CC$100","v":1.6558313507841222},{"$f":"CD129*CD$100","v":1.6593075723517887},{"$f":"CE129*CE$100","v":1.6624536576696798},{"$f":"CF129*CF$100","v":1.6659437819853602},{"$f":"CG129*CG$100","v":1.6693282978654562},{"$f":"CH129*CH$100","v":1.6728328546730125},{"$f":"CI129*CI$100","v":1.676231366329054},{"$f":"CJ129*CJ$100","v":1.6797504153102638},{"$f":"CK129*CK$100","v":1.6832768521175103},{"$f":"CL129*CL$100","v":1.6866965817015425},{"$f":"CM129*CM$100","v":1.6902376011614308},{"$f":"CN129*CN$100","v":1.6936714721384267},{"$f":"CO129*CO$100","v":1.6972271345536845},{"$f":"CP129*CP$100","v":1.7007902616605426},{"$f":"CQ129*CQ$100","v":1.7040149991113811},{"$f":"CR129*CR$100","v":1.7075923765349532},{"$f":"CS129*CS$100","v":1.7110615053120515},{"$f":"CT129*CT$100","v":1.7146536760397966},{"$f":"CU129*CU$100","v":1.7181371504872391},{"$f":"CV129*CV$100","v":1.721744175692979},{"$f":"CW129*CW$100","v":1.7253587734204068},{"$f":"CX129*CX$100","v":1.7288639962440395},{"$f":"CY129*CY$100","v":1.7324935411904252},{"$f":"CZ129*CZ$100","v":1.7360132589418458},{"$f":"DA129*DA$100","v":1.7396578129174851},{"$f":"DB129*DB$100","v":1.7433100182020145},{"$f":"DC129*DC$100","v":1.7466153740891235},{"$f":"DD129*DD$100","v":1.7502821859482851},{"$f":"DE129*DE$100","v":1.7538380429448108},{"$f":"DF129*DF$100","v":1.7575200179407493},{"$f":"DG129*DG$100","v":1.7610905792493776},{"$f":"DH129*DH$100","v":1.7647877800852609},{"$f":"DI129*DI$100","v":1.7684927427558743},{"$f":"DJ129*DJ$100","v":1.7720855961500979},{"$f":"DK129*DK$100","v":1.775805879720143},{"$f":"DL129*DL$100","v":1.779413590415349},{"$f":"DM129*DM$100","v":1.7831492582403792},{"$f":"DN129*DN$100","v":1.7868927686570215},{"$f":"DO129*DO$100","v":1.7904018768099217},{"$f":"DP129*DP$100","v":1.7941606132392143},{"$f":"DQ129*DQ$100","v":1.7978056132401834},{"$f":"DR129*DR$100","v":1.8015798929361548},{"$f":"DS129*DS$100","v":1.805239965876694},{"$f":"DT129*DT$100","v":1.8090298531144384},{"$f":"DU129*DU$100","v":1.8128276967710228},{"$f":"DV129*DV$100","v":1.8165106206451331},{"$f":"DW129*DW$100","v":1.820324169286057},{"$f":"DX129*DX$100","v":1.8240223229239478},{"$f":"DY129*DY$100","v":1.8278516414930466},{"$f":"DZ129*DZ$100","v":1.8316889992623893},{"$f":"EA129*EA$100","v":1.8351619237301267},{"$f":"EB129*EB$100","v":1.8390146285701516},{"$f":"EC129*EC$100","v":1.8427507535711447},{"$f":"ED129*ED$100","v":1.8466193902595152},{"$f":"EE129*EE$100","v":1.8503709650235676},{"$f":"EF129*EF$100","v":1.8542555994422556},{"$f":"EG129*EG$100","v":1.8581483891902542},{"$f":"EH129*EH$100","v":1.8619233861612172},{"$f":"EI129*EI$100","v":1.8658322735181638},{"$f":"EJ129*EJ$100","v":1.8696228809970024},{"$f":"EK129*EK$100","v":1.8735479325303284},{"$f":"EL129*EL$100","v":1.8774812242439045},{"$f":"EM129*EM$100","v":1.8810409718233352},{"$f":"EN129*EN$100","v":1.8849899942843606},{"$f":"EO129*EO$100","v":1.8888195224103783},{"$f":"EP129*EP$100","v":1.8927848750159582},{"$f":"EQ129*EQ$100","v":1.8966302391491121},{"$f":"ER129*ER$100","v":1.9006119894282669},{"$f":"ES129*ES$100","v":1.9046020989199657},{"$f":"ET129*ET$100","v":1.9084714708152024},{"$f":"EU129*EU$100","v":1.9124780803560726},{"$f":"EV129*EV$100","v":1.9163634530218816},{"$f":"EW129*EW$100","v":1.9203866308435404},{"$f":"EX129*EX$100","v":1.924418254849956},{"$f":"EY129*EY$100","v":1.9280669961188721},{"$f":"EZ129*EZ$100","v":1.932114744141423},{"$f":"FA129*FA$100","v":1.9360400104705913},{"$f":"FB129*FB$100","v":1.9401044968913106},{"$f":"FC129*FC$100","v":1.9440459951277929},{"$f":"FD129*FD$100","v":1.948127289163927},{"$f":"FE129*FE$100","v":1.9522171513929178},{"$f":"FF129*FF$100","v":1.9561832575855356},{"$f":"FG129*FG$100","v":1.9602900323649277},{"$f":"FH129*FH$100","v":1.9642725393473821},{"$f":"FI129*FI$100","v":1.9683962966145825},{"$f":"FJ129*FJ$100","v":1.972528711221158},{"$f":"FK129*FK$100","v":1.9764023720830675},{"$f":"FL129*FL$100","v":1.9805515944957055},{"$f":"FM129*FM$100","v":1.9845752646791808},{"$f":"FN129*FN$100","v":1.9887416451106588},{"$f":"FO129*FO$100","v":1.9927819541247263},{"$f":"FP129*FP$100","v":1.9969655635275223},{"$f":"FQ129*FQ$100","v":2.0011579559221548},{"$f":"FR129*FR$100","v":2.0052234897976904},{"$f":"FS129*FS$100","v":2.0094332187292783},{"$f":"FT129*FT$100","v":2.0135155645517027},{"$f":"FU129*FU$100","v":2.0177427017109384},{"$f":"FV129*FV$100","v":2.0219787132433731},{"$f":"FW129*FW$100","v":2.0258124313850958},{"$f":"FX129*FX$100","v":2.0300653843580498},{"$f":"FY129*FY$100","v":2.0341896462961118},{"$f":"FZ129*FZ$100","v":2.0384601862383769},{"$f":"GA129*GA$100","v":2.0426015029777962},{"$f":"GB129*GB$100","v":2.0468897026156618},{"$f":"GC129*GC$100","v":2.0511869048201601},{"$f":"GD129*GD$100","v":2.0553540770425838},{"$f":"GE129*GE$100","v":2.0596690491974612},{"$f":"GF129*GF$100","v":2.0638534536654456},{"$f":"GG129*GG$100","v":2.0681862692536619},{"$f":"GH129*GH$100","v":2.0725281810744081},{"$f":"GI129*GI$100","v":2.0764577421696737},{"$f":"GJ129*GJ$100","v":2.0808170189669513},{"$f":"GK129*GK$100","v":2.0850443874534648},{"$f":"GL129*GL$100","v":2.089421690894286},{"$f":"GM129*GM$100","v":2.0936665405521904},{"$f":"GN129*GN$100","v":2.0980619451810028},{"$f":"GO129*GO$100","v":2.1024665774406133},{"$f":"GP129*GP$100","v":2.1067379289685979},{"$f":"GQ129*GQ$100","v":2.1111607754273471},{"$f":"GR129*GR$100","v":2.1154497900070313},{"$f":"GS129*GS$100","v":2.119890925984953},{"$f":"GT129*GT$100","v":2.124341385601217},{"$f":"GU129*GU$100","v":2.1283691857238649},{"$f":"GV129*GV$100","v":2.132837444441074},{"$f":"GW129*GW$100","v":2.13717049713975},{"$f":"GX129*GX$100","v":2.1416572331665922},{"$f":"GY129*GY$100","v":2.1460082040659438},{"$f":"GZ129*GZ$100","v":2.1505134938104766},{"$f":"HA129*HA$100","v":2.1550282418765776},{"$f":"HB129*HB$100","v":2.1594063771927612},{"$f":"HC129*HC$100","v":2.163939794812979},{"$f":"HD129*HD$100","v":2.1683360347571554},{"$f":"HE129*HE$100","v":2.1728881991345252},{"$f":"HF129*HF$100","v":2.1774499202411959},{"$f":"HG129*HG$100","v":2.1817260063061656},{"$f":"HH129*HH$100","v":2.1863062813409808},{"$f":"HI129*HI$100","v":2.1907479608309894},{"$f":"HJ129*HJ$100","v":2.1953471763894798},{"$f":"HK129*HK$100","v":2.1998072232777122},{"$f":"HL129*HL$100","v":2.2044254576834352},{"$f":"HM129*HM$100","v":2.2090533875246496},{"$f":"HN129*HN$100","v":2.2135412798238407},{"$f":"HO129*HO$100","v":2.2181883472526578},{"$f":"HP129*HP$100","v":2.2226947980509992},{"$f":"HQ129*HQ$100","v":2.227361082205884},{"$f":"HR129*HR$100","v":2.23203716267101},{"$f":"HS129*HS$100","v":2.2362691564637664},{"$f":"HT129*HT$100","v":2.2409639383744517},{"$f":"HU129*HU$100","v":2.2455166598517105},{"$f":"HV129*HV$100","v":2.2502308557991628},{"$f":"HW129*HW$100","v":2.2548024038596006},{"$f":"HX129*HX$100","v":2.2595360941254672},{"$f":"HY129*HY$100","v":2.264279722212712},{"$f":"HZ129*HZ$100","v":2.2688798118193825},{"$f":"IA129*IA$100","v":2.27364305593392},{"$f":"IB129*IB$100","v":2.2782621680022199},{"$f":"IC129*IC$100","v":2.2830451092609767},{"$f":"ID129*ID$100","v":2.2878380917377306},{"$f":"IE129*IE$100","v":2.2921758853753058},{"$f":"IF129*IF$100","v":2.2969880368337581},{"$f":"IG129*IG$100","v":2.3016545763479481},{"$f":"IH129*IH$100","v":2.3064866271940865},{"$f":"II129*II$100","v":2.3111724639560354},{"$f":"IJ129*IJ$100","v":2.3160244964785486},{"$f":"IK129*IK$100","v":2.320886715267974},{"$f":"IL129*IL$100","v":2.3256018071148112},{"$f":"IM129*IM$100","v":2.3304841323322121},{"$f":"IN129*IN$100","v":2.33521872220222},{"$f":"IO129*IO$100","v":2.3401212369924451},{"$f":"IP129*IP$100","v":2.3450340440311175},{"$f":"IQ129*IQ$100","v":2.3494802825096324},{"$f":"IR129*IR$100","v":2.3544127377545454},{"$f":"IS129*IS$100","v":2.3591959407565906},{"$f":"IT129*IT$100","v":2.3641487928738822},{"$f":"IU129*IU$100","v":2.3689517755548799},{"$f":"IV129*IV$100","v":2.3739251088904556},{"$f":"IW129*IW$100","v":2.3789088831496166},{"$f":"IX129*IX$100","v":2.3837418522926246},{"$f":"IY129*IY$100","v":2.3887462356404607},{"$f":"IZ129*IZ$100","v":2.3935991902572185},{"$f":"JA129*JA$100","v":2.398624267917199},{"$f":"JB129*JB$100","v":2.4036598951318386},{"$f":"JC129*JC$100","v":2.408380213375191},{"$f":"JD129*JD$100","v":2.4134363220404311},{"$f":"JE129*JE$100","v":2.418339436806892},{"$f":"JF129*JF$100","v":2.423416453680733},{"$f":"JG129*JG$100","v":2.4283398439897348},{"$f":"JH129*JH$100","v":2.4334378555325791},{"$f":"JI129*JI$100","v":2.4385465697461206},{"$f":"JJ129*JJ$100","v":2.4435006982580827},{"$f":"JK129*JK$100","v":2.4486305382166451},{"$f":"JL129*JL$100","v":2.4536051532250855},{"$f":"JM129*JM$100","v":2.4587562062886352},{"$f":"JN129*JN$100","v":2.4639180733772652},{"$f":"JO129*JO$100","v":2.468589718709512},{"$f":"JP129*JP$100","v":2.4737722300913831},{"$f":"JQ129*JQ$100","v":2.4787979227270056},{"$f":"JR129*JR$100","v":2.4840018650226927},{"$f":"JS129*JS$100","v":2.4890483400894192},{"$f":"JT129*JT$100","v":2.4942738019208348},{"$f":"JU129*JU$100","v":2.4995102339897146},{"$f":"JV129*JV$100","v":2.5045882157144757},{"$f":"JW129*JW$100","v":2.5098463016720016},{"$f":"JX129*JX$100","v":2.514945282055653},{"$f":"JY129*JY$100","v":2.5202251114457912},{"$f":"JZ129*JZ$100","v":2.5255160252116369},{"$f":"KA129*KA$100","v":2.5303044616771899},{"$f":"KB129*KB$100","v":2.5356165358436078},{"$f":"KC129*KC$100","v":2.5407678707951202},{"$f":"KD129*KD$100","v":2.5461019116481993},{"$f":"KE129*KE$100","v":2.5512745485915937},{"$f":"KF129*KF$100","v":2.5566306469687943},{"$f":"KG129*KG$100","v":2.5619979898393961},{"$f":"KH129*KH$100","v":2.5672029211072758},{"$f":"KI129*KI$100","v":2.5725924592137401},{"$f":"KJ129*KJ$100","v":2.5778189141069827},{"$f":"KK129*KK$100","v":2.5832307392318743},{"$f":"KL129*KL$100","v":2.5886539258418657},{"$f":"KM129*KM$100","v":2.593562073219057},{"$f":"KN129*KN$100","v":2.599006949239635},{"$f":"KO129*KO$100","v":2.6042870675649352},{"$f":"KP129*KP$100","v":2.6097544594393414},{"$f":"KQ129*KQ$100","v":2.6150564123063211},{"$f":"KR129*KR$100","v":2.6205464131429514},{"$f":"KS129*KS$100","v":2.6260479395853178},{"$f":"KT129*KT$100","v":2.6313829941348947},{"$f":"KU129*KU$100","v":2.63690727069402},{"$f":"KV129*KV$100","v":2.6422643869595932},{"$f":"KW129*KW$100","v":2.6478115077126074},{"$f":"KX129*KX$100","v":2.6533702739878482},{"$f":"KY129*KY$100","v":2.6585809746098623},{"$f":"KZ129*KZ$100","v":2.6641623501037799},{"$f":"LA129*LA$100","v":2.669574837534979},{"$f":"LB129*LB$100","v":2.675179293340423},{"$f":"LC129*LC$100","v":2.6806141626909508},{"$f":"LD129*LD$100","v":2.6862417942504848},{"$f":"LE129*LE$100","v":2.6918812403551367},{"$f":"LF129*LF$100","v":2.6973500412257501},{"$f":"LG129*LG$100","v":2.7030128077776787},{"$f":"LH129*LH$100","v":2.7085042234370498},{"$f":"LI129*LI$100","v":2.7141904068718352},{"$f":"LJ129*LJ$100","v":2.719888527774458},{"$f":"LK129*LK$100","v":2.7250454989750437},{"$f":"LL129*LL$100","v":2.7307664088563088},{"$f":"LM129*LM$100","v":2.7363142084732877},{"$f":"LN129*LN$100","v":2.7420587756738679},{"$f":"LO129*LO$100","v":2.7476295167581588},{"$f":"LP129*LP$100","v":2.7533978391066807},{"$f":"LQ129*LQ$100","v":2.759178271363949},{"$f":"LR129*LR$100","v":2.7647837922563276},{"$f":"LS129*LS$100","v":2.7705881279720543},{"$f":"LT129*LT$100","v":2.7762168290229097},{"$f":"LU129*LU$100","v":2.7820451670435649},{"$f":"LV129*LV$100","v":2.7878857409687532},{"$f":"LW129*LW$100","v":2.7931716364493533},{"$f":"LX129*LX$100","v":2.7990355690776498},{"$f":"LY129*LY$100","v":2.8047220636850532},{"$f":"LZ129*LZ$100","v":2.8106102450656478},{"$f":"MA129*MA$100","v":2.8163202546770458},{"$f":"MB129*MB$100","v":2.8222327850842808},{"$f":"MC129*MC$100","v":2.8281577281479806},{"$f":"MD129*MD$100","v":2.8339033870626684},{"$f":"ME129*ME$100","v":2.8398528311712878},{"$f":"MF129*MF$100","v":2.8456222497484145},{"$f":"MG129*MG$100","v":2.8515962962195855},{"$f":"MH129*MH$100","v":2.8575828844929037},{"$f":"MI129*MI$100","v":2.8630009273605186},{"$f":"MJ129*MJ$100","v":2.8690114583045223},{"$f":"MK129*MK$100","v":2.8748401152771104},{"$f":"ML129*ML$100","v":2.8808755011922198},{"$f":"MM129*MM$100","v":2.8867282610439027},{"$f":"MN129*MN$100","v":2.8927886047113187},{"$f":"MO129*MO$100","v":2.8988616713516109},{"$f":"MP129*MP$100","v":2.9047509717391655},{"$f":"MQ129*MQ$100","v":2.9108491519505004},{"$f":"MR129*MR$100","v":2.9167628059920552},{"$f":"MS129*MS$100","v":2.9228862036250058},{"$f":"MT129*MT$100","v":2.9290224566051561},{"$f":"MU129*MU$100","v":2.9347744842381438},{"$f":"MV129*MV$100","v":2.9409356952536947},{"$f":"MW129*MW$100","v":2.9469104728365645},{"$f":"MX129*MX$100","v":2.9530971619210571},{"$f":"MY129*MY$100","v":2.9590966466264033},{"$f":"MZ129*MZ$100","v":2.9653089191376956},{"$f":"NA129*NA$100","v":2.9715342335784558},{"$f":"NB129*NB$100","v":2.9775711748669607},{"$f":"NC129*NC$100","v":2.9838222324595307},{"$f":"ND129*ND$100","v":2.9898841379321794},{"$f":"NE129*NE$100","v":2.9961610451305978},{"$f":"NF129*NF$100","v":3.0024511299513454},{"$f":"NG129*NG$100","v":3.0081438463440255},{"$f":"NH129*NH$100","v":3.0144590876349646},{"$f":"NI129*NI$100","v":3.0205832346574062},{"$f":"NJ129*NJ$100","v":3.0269245909690108},{"$f":"NK129*NK$100","v":3.0330740627919912},{"$f":"NL129*NL$100","v":3.0394416421160653},{"$f":"NM129*NM$100","v":3.0458225894178437},{"$f":"NN129*NN$100","v":3.0520104542385611},{"$f":"NO129*NO$100","v":3.0584177882709449},{"$f":"NP129*NP$100","v":3.0646312413804102},{"$f":"NQ129*NQ$100","v":3.071065071258789},{"$f":"NR129*NR$100","v":3.0775124082000547},{"$f":"NS129*NS$100","v":3.0833474425025518},{"$f":"NT129*NT$100","v":3.0898205648257653},{"$f":"NU129*NU$100","v":3.0960978155237675},{"$f":"NV129*NV$100","v":3.102597705743162},{"$f":"NW129*NW$100","v":3.1089009143617163},{"$f":"NX129*NX$100","v":3.1154276831688925},{"$f":"NY129*NY$100","v":3.1219681541532163},{"$f":"NZ129*NZ$100","v":3.1283107155944512},{"$f":"OA129*OA$100","v":3.1348782329776448},{"$f":"OB129*OB$100","v":3.1412470224148463},{"$f":"OC129*OC$100","v":3.1478416980401844},{"$f":"OD129*OD$100","v":0},{"$f":"OE129*OE$100","v":0},{"$f":"OF129*OF$100","v":0},{"$f":"OG129*OG$100","v":0},{"$f":"OH129*OH$100","v":0},{"$f":"OI129*OI$100","v":0},{"$f":"OJ129*OJ$100","v":0},{"$f":"OK129*OK$100","v":0},{"$f":"OL129*OL$100","v":0},{"$f":"OM129*OM$100","v":0},{"$f":"ON129*ON$100","v":0},{"$f":"OO129*OO$100","v":0},{"$f":"OP129*OP$100","v":0},{"$f":"OQ129*OQ$100","v":0},{"$f":"OR129*OR$100","v":0},{"$f":"OS129*OS$100","v":0},{"$f":"OT129*OT$100","v":0},{"$f":"OU129*OU$100","v":0},{"$f":"OV129*OV$100","v":0},{"$f":"OW129*OW$100","v":0},{"$f":"OX129*OX$100","v":0},{"$f":"OY129*OY$100","v":0},{"$f":"OZ129*OZ$100","v":0},{"$f":"PA129*PA$100","v":0},{"$f":"PB129*PB$100","v":0},{"$f":"PC129*PC$100","v":0},{"$f":"PD129*PD$100","v":0},{"$f":"PE129*PE$100","v":0},{"$f":"PF129*PF$100","v":0},{"$f":"PG129*PG$100","v":0},{"$f":"PH129*PH$100","v":0},{"$f":"PI129*PI$100","v":0},{"$f":"PJ129*PJ$100","v":0},{"$f":"PK129*PK$100","v":0},{"$f":"PL129*PL$100","v":0},{"$f":"PM129*PM$100","v":0},{"$f":"PN129*PN$100","v":0},{"$f":"PO129*PO$100","v":0},{"$f":"PP129*PP$100","v":0},{"$f":"PQ129*PQ$100","v":0},{"$f":"PR129*PR$100","v":0},{"$f":"PS129*PS$100","v":0},{"$f":"PT129*PT$100","v":0},{"$f":"PU129*PU$100","v":0},{"$f":"PV129*PV$100","v":0},{"$f":"PW129*PW$100","v":0},{"$f":"PX129*PX$100","v":0},{"$f":"PY129*PY$100","v":0},{"$f":"PZ129*PZ$100","v":0},{"$f":"QA129*QA$100","v":0},{"$f":"QB129*QB$100","v":0},{"$f":"QC129*QC$100","v":0},{"$f":"QD129*QD$100","v":0},{"$f":"QE129*QE$100","v":0},{"$f":"QF129*QF$100","v":0},{"$f":"QG129*QG$100","v":0},{"$f":"QH129*QH$100","v":0},{"$f":"QI129*QI$100","v":0},{"$f":"QJ129*QJ$100","v":0},{"$f":"QK129*QK$100","v":0},{"$f":"QL129*QL$100","v":0},{"$f":"QM129*QM$100","v":0},{"$f":"QN129*QN$100","v":0},{"$f":"QO129*QO$100","v":0},{"$f":"QP129*QP$100","v":0},{"$f":"QQ129*QQ$100","v":0},{"$f":"QR129*QR$100","v":0},{"$f":"QS129*QS$100","v":0},{"$f":"QT129*QT$100","v":0},{"$f":"QU129*QU$100","v":0},{"$f":"QV129*QV$100","v":0},{"$f":"QW129*QW$100","v":0},{"$f":"QX129*QX$100","v":0},{"$f":"QY129*QY$100","v":0},{"$f":"QZ129*QZ$100","v":0},{"$f":"RA129*RA$100","v":0},{"$f":"RB129*RB$100","v":0},{"$f":"RC129*RC$100","v":0},{"$f":"RD129*RD$100","v":0},{"$f":"RE129*RE$100","v":0},{"$f":"RF129*RF$100","v":0},{"$f":"RG129*RG$100","v":0},{"$f":"RH129*RH$100","v":0},{"$f":"RI129*RI$100","v":0},{"$f":"RJ129*RJ$100","v":0},{"$f":"RK129*RK$100","v":0},{"$f":"RL129*RL$100","v":0},{"$f":"RM129*RM$100","v":0},{"$f":"RN129*RN$100","v":0},{"$f":"RO129*RO$100","v":0},{"$f":"RP129*RP$100","v":0},{"$f":"RQ129*RQ$100","v":0},{"$f":"RR129*RR$100","v":0},{"$f":"RS129*RS$100","v":0},{"$f":"RT129*RT$100","v":0},{"$f":"RU129*RU$100","v":0},{"$f":"RV129*RV$100","v":0},{"$f":"RW129*RW$100","v":0},{"$f":"RX129*RX$100","v":0},{"$f":"RY129*RY$100","v":0},{"$f":"RZ129*RZ$100","v":0},{"$f":"SA129*SA$100","v":0},{"$f":"SB129*SB$100","v":0},{"$f":"SC129*SC$100","v":0},{"$f":"SD129*SD$100","v":0},{"$f":"SE129*SE$100","v":0},{"$f":"SF129*SF$100","v":0},{"$f":"SG129*SG$100","v":0},{"$f":"SH129*SH$100","v":0},{"$f":"SI129*SI$100","v":0},{"$f":"SJ129*SJ$100","v":0},{"$f":"SK129*SK$100","v":0},{"$f":"SL129*SL$100","v":0},{"$f":"SM129*SM$100","v":0},{"$f":"SN129*SN$100","v":0},{"$f":"SO129*SO$100","v":0}]
[]
[null,null,null,null,{"$f":" InpC!E$69","v":"Security Services"},{"$f":" InpC!F$69","v":20},{"$f":" InpC!G$69","v":"$ 000s / Yr"}]
[null,null,null,null,"Security services - monthly",{"$f":"F132/months","v":1.6666666666666667},"$ 000s / Month"]
[null,null,null,null,{"$f":" Time!E$122","v":"Operating period flag"},{"$f":" Time!F$122","v":0},{"$f":" Time!G$122","v":"flag"},{"$f":" Time!H$122","v":360},{"$f":" Time!I$122","v":0},{"$f":" Time!J$122","v":0},{"$f":" Time!K$122","v":0},{"$f":" Time!L$122","v":0},{"$f":" Time!M$122","v":0},{"$f":" Time!N$122","v":0},{"$f":" Time!O$122","v":0},{"$f":" Time!P$122","v":0},{"$f":" Time!Q$122","v":0},{"$f":" Time!R$122","v":0},{"$f":" Time!S$122","v":0},{"$f":" Time!T$122","v":0},{"$f":" Time!U$122","v":0},{"$f":" Time!V$122","v":0},{"$f":" Time!W$122","v":0},{"$f":" Time!X$122","v":0},{"$f":" Time!Y$122","v":0},{"$f":" Time!Z$122","v":0},{"$f":" Time!AA$122","v":0},{"$f":" Time!AB$122","v":0},{"$f":" Time!AC$122","v":0},{"$f":" Time!AD$122","v":0},{"$f":" Time!AE$122","v":0},{"$f":" Time!AF$122","v":0},{"$f":" Time!AG$122","v":0},{"$f":" Time!AH$122","v":1},{"$f":" Time!AI$122","v":1},{"$f":" Time!AJ$122","v":1},{"$f":" Time!AK$122","v":1},{"$f":" Time!AL$122","v":1},{"$f":" Time!AM$122","v":1},{"$f":" Time!AN$122","v":1},{"$f":" Time!AO$122","v":1},{"$f":" Time!AP$122","v":1},{"$f":" Time!AQ$122","v":1},{"$f":" Time!AR$122","v":1},{"$f":" Time!AS$122","v":1},{"$f":" Time!AT$122","v":1},{"$f":" Time!AU$122","v":1},{"$f":" Time!AV$122","v":1},{"$f":" Time!AW$122","v":1},{"$f":" Time!AX$122","v":1},{"$f":" Time!AY$122","v":1},{"$f":" Time!AZ$122","v":1},{"$f":" Time!BA$122","v":1},{"$f":" Time!BB$122","v":1},{"$f":" Time!BC$122","v":1},{"$f":" Time!BD$122","v":1},{"$f":" Time!BE$122","v":1},{"$f":" Time!BF$122","v":1},{"$f":" Time!BG$122","v":1},{"$f":" Time!BH$122","v":1},{"$f":" Time!BI$122","v":1},{"$f":" Time!BJ$122","v":1},{"$f":" Time!BK$122","v":1},{"$f":" Time!BL$122","v":1},{"$f":" Time!BM$122","v":1},{"$f":" Time!BN$122","v":1},{"$f":" Time!BO$122","v":1},{"$f":" Time!BP$122","v":1},{"$f":" Time!BQ$122","v":1},{"$f":" Time!BR$122","v":1},{"$f":" Time!BS$122","v":1},{"$f":" Time!BT$122","v":1},{"$f":" Time!BU$122","v":1},{"$f":" Time!BV$122","v":1},{"$f":" Time!BW$122","v":1},{"$f":" Time!BX$122","v":1},{"$f":" Time!BY$122","v":1},{"$f":" Time!BZ$122","v":1},{"$f":" Time!CA$122","v":1},{"$f":" Time!CB$122","v":1},{"$f":" Time!CC$122","v":1},{"$f":" Time!CD$122","v":1},{"$f":" Time!CE$122","v":1},{"$f":" Time!CF$122","v":1},{"$f":" Time!CG$122","v":1},{"$f":" Time!CH$122","v":1},{"$f":" Time!CI$122","v":1},{"$f":" Time!CJ$122","v":1},{"$f":" Time!CK$122","v":1},{"$f":" Time!CL$122","v":1},{"$f":" Time!CM$122","v":1},{"$f":" Time!CN$122","v":1},{"$f":" Time!CO$122","v":1},{"$f":" Time!CP$122","v":1},{"$f":" Time!CQ$122","v":1},{"$f":" Time!CR$122","v":1},{"$f":" Time!CS$122","v":1},{"$f":" Time!CT$122","v":1},{"$f":" Time!CU$122","v":1},{"$f":" Time!CV$122","v":1},{"$f":" Time!CW$122","v":1},{"$f":" Time!CX$122","v":1},{"$f":" Time!CY$122","v":1},{"$f":" Time!CZ$122","v":1},{"$f":" Time!DA$122","v":1},{"$f":" Time!DB$122","v":1},{"$f":" Time!DC$122","v":1},{"$f":" Time!DD$122","v":1},{"$f":" Time!DE$122","v":1},{"$f":" Time!DF$122","v":1},{"$f":" Time!DG$122","v":1},{"$f":" Time!DH$122","v":1},{"$f":" Time!DI$122","v":1},{"$f":" Time!DJ$122","v":1},{"$f":" Time!DK$122","v":1},{"$f":" Time!DL$122","v":1},{"$f":" Time!DM$122","v":1},{"$f":" Time!DN$122","v":1},{"$f":" Time!DO$122","v":1},{"$f":" Time!DP$122","v":1},{"$f":" Time!DQ$122","v":1},{"$f":" Time!DR$122","v":1},{"$f":" Time!DS$122","v":1},{"$f":" Time!DT$122","v":1},{"$f":" Time!DU$122","v":1},{"$f":" Time!DV$122","v":1},{"$f":" Time!DW$122","v":1},{"$f":" Time!DX$122","v":1},{"$f":" Time!DY$122","v":1},{"$f":" Time!DZ$122","v":1},{"$f":" Time!EA$122","v":1},{"$f":" Time!EB$122","v":1},{"$f":" Time!EC$122","v":1},{"$f":" Time!ED$122","v":1},{"$f":" Time!EE$122","v":1},{"$f":" Time!EF$122","v":1},{"$f":" Time!EG$122","v":1},{"$f":" Time!EH$122","v":1},{"$f":" Time!EI$122","v":1},{"$f":" Time!EJ$122","v":1},{"$f":" Time!EK$122","v":1},{"$f":" Time!EL$122","v":1},{"$f":" Time!EM$122","v":1},{"$f":" Time!EN$122","v":1},{"$f":" Time!EO$122","v":1},{"$f":" Time!EP$122","v":1},{"$f":" Time!EQ$122","v":1},{"$f":" Time!ER$122","v":1},{"$f":" Time!ES$122","v":1},{"$f":" Time!ET$122","v":1},{"$f":" Time!EU$122","v":1},{"$f":" Time!EV$122","v":1},{"$f":" Time!EW$122","v":1},{"$f":" Time!EX$122","v":1},{"$f":" Time!EY$122","v":1},{"$f":" Time!EZ$122","v":1},{"$f":" Time!FA$122","v":1},{"$f":" Time!FB$122","v":1},{"$f":" Time!FC$122","v":1},{"$f":" Time!FD$122","v":1},{"$f":" Time!FE$122","v":1},{"$f":" Time!FF$122","v":1},{"$f":" Time!FG$122","v":1},{"$f":" Time!FH$122","v":1},{"$f":" Time!FI$122","v":1},{"$f":" Time!FJ$122","v":1},{"$f":" Time!FK$122","v":1},{"$f":" Time!FL$122","v":1},{"$f":" Time!FM$122","v":1},{"$f":" Time!FN$122","v":1},{"$f":" Time!FO$122","v":1},{"$f":" Time!FP$122","v":1},{"$f":" Time!FQ$122","v":1},{"$f":" Time!FR$122","v":1},{"$f":" Time!FS$122","v":1},{"$f":" Time!FT$122","v":1},{"$f":" Time!FU$122","v":1},{"$f":" Time!FV$122","v":1},{"$f":" Time!FW$122","v":1},{"$f":" Time!FX$122","v":1},{"$f":" Time!FY$122","v":1},{"$f":" Time!FZ$122","v":1},{"$f":" Time!GA$122","v":1},{"$f":" Time!GB$122","v":1},{"$f":" Time!GC$122","v":1},{"$f":" Time!GD$122","v":1},{"$f":" Time!GE$122","v":1},{"$f":" Time!GF$122","v":1},{"$f":" Time!GG$122","v":1},{"$f":" Time!GH$122","v":1},{"$f":" Time!GI$122","v":1},{"$f":" Time!GJ$122","v":1},{"$f":" Time!GK$122","v":1},{"$f":" Time!GL$122","v":1},{"$f":" Time!GM$122","v":1},{"$f":" Time!GN$122","v":1},{"$f":" Time!GO$122","v":1},{"$f":" Time!GP$122","v":1},{"$f":" Time!GQ$122","v":1},{"$f":" Time!GR$122","v":1},{"$f":" Time!GS$122","v":1},{"$f":" Time!GT$122","v":1},{"$f":" Time!GU$122","v":1},{"$f":" Time!GV$122","v":1},{"$f":" Time!GW$122","v":1},{"$f":" Time!GX$122","v":1},{"$f":" Time!GY$122","v":1},{"$f":" Time!GZ$122","v":1},{"$f":" Time!HA$122","v":1},{"$f":" Time!HB$122","v":1},{"$f":" Time!HC$122","v":1},{"$f":" Time!HD$122","v":1},{"$f":" Time!HE$122","v":1},{"$f":" Time!HF$122","v":1},{"$f":" Time!HG$122","v":1},{"$f":" Time!HH$122","v":1},{"$f":" Time!HI$122","v":1},{"$f":" Time!HJ$122","v":1},{"$f":" Time!HK$122","v":1},{"$f":" Time!HL$122","v":1},{"$f":" Time!HM$122","v":1},{"$f":" Time!HN$122","v":1},{"$f":" Time!HO$122","v":1},{"$f":" Time!HP$122","v":1},{"$f":" Time!HQ$122","v":1},{"$f":" Time!HR$122","v":1},{"$f":" Time!HS$122","v":1},{"$f":" Time!HT$122","v":1},{"$f":" Time!HU$122","v":1},{"$f":" Time!HV$122","v":1},{"$f":" Time!HW$122","v":1},{"$f":" Time!HX$122","v":1},{"$f":" Time!HY$122","v":1},{"$f":" Time!HZ$122","v":1},{"$f":" Time!IA$122","v":1},{"$f":" Time!IB$122","v":1},{"$f":" Time!IC$122","v":1},{"$f":" Time!ID$122","v":1},{"$f":" Time!IE$122","v":1},{"$f":" Time!IF$122","v":1},{"$f":" Time!IG$122","v":1},{"$f":" Time!IH$122","v":1},{"$f":" Time!II$122","v":1},{"$f":" Time!IJ$122","v":1},{"$f":" Time!IK$122","v":1},{"$f":" Time!IL$122","v":1},{"$f":" Time!IM$122","v":1},{"$f":" Time!IN$122","v":1},{"$f":" Time!IO$122","v":1},{"$f":" Time!IP$122","v":1},{"$f":" Time!IQ$122","v":1},{"$f":" Time!IR$122","v":1},{"$f":" Time!IS$122","v":1},{"$f":" Time!IT$122","v":1},{"$f":" Time!IU$122","v":1},{"$f":" Time!IV$122","v":1},{"$f":" Time!IW$122","v":1},{"$f":" Time!IX$122","v":1},{"$f":" Time!IY$122","v":1},{"$f":" Time!IZ$122","v":1},{"$f":" Time!JA$122","v":1},{"$f":" Time!JB$122","v":1},{"$f":" Time!JC$122","v":1},{"$f":" Time!JD$122","v":1},{"$f":" Time!JE$122","v":1},{"$f":" Time!JF$122","v":1},{"$f":" Time!JG$122","v":1},{"$f":" Time!JH$122","v":1},{"$f":" Time!JI$122","v":1},{"$f":" Time!JJ$122","v":1},{"$f":" Time!JK$122","v":1},{"$f":" Time!JL$122","v":1},{"$f":" Time!JM$122","v":1},{"$f":" Time!JN$122","v":1},{"$f":" Time!JO$122","v":1},{"$f":" Time!JP$122","v":1},{"$f":" Time!JQ$122","v":1},{"$f":" Time!JR$122","v":1},{"$f":" Time!JS$122","v":1},{"$f":" Time!JT$122","v":1},{"$f":" Time!JU$122","v":1},{"$f":" Time!JV$122","v":1},{"$f":" Time!JW$122","v":1},{"$f":" Time!JX$122","v":1},{"$f":" Time!JY$122","v":1},{"$f":" Time!JZ$122","v":1},{"$f":" Time!KA$122","v":1},{"$f":" Time!KB$122","v":1},{"$f":" Time!KC$122","v":1},{"$f":" Time!KD$122","v":1},{"$f":" Time!KE$122","v":1},{"$f":" Time!KF$122","v":1},{"$f":" Time!KG$122","v":1},{"$f":" Time!KH$122","v":1},{"$f":" Time!KI$122","v":1},{"$f":" Time!KJ$122","v":1},{"$f":" Time!KK$122","v":1},{"$f":" Time!KL$122","v":1},{"$f":" Time!KM$122","v":1},{"$f":" Time!KN$122","v":1},{"$f":" Time!KO$122","v":1},{"$f":" Time!KP$122","v":1},{"$f":" Time!KQ$122","v":1},{"$f":" Time!KR$122","v":1},{"$f":" Time!KS$122","v":1},{"$f":" Time!KT$122","v":1},{"$f":" Time!KU$122","v":1},{"$f":" Time!KV$122","v":1},{"$f":" Time!KW$122","v":1},{"$f":" Time!KX$122","v":1},{"$f":" Time!KY$122","v":1},{"$f":" Time!KZ$122","v":1},{"$f":" Time!LA$122","v":1},{"$f":" Time!LB$122","v":1},{"$f":" Time!LC$122","v":1},{"$f":" Time!LD$122","v":1},{"$f":" Time!LE$122","v":1},{"$f":" Time!LF$122","v":1},{"$f":" Time!LG$122","v":1},{"$f":" Time!LH$122","v":1},{"$f":" Time!LI$122","v":1},{"$f":" Time!LJ$122","v":1},{"$f":" Time!LK$122","v":1},{"$f":" Time!LL$122","v":1},{"$f":" Time!LM$122","v":1},{"$f":" Time!LN$122","v":1},{"$f":" Time!LO$122","v":1},{"$f":" Time!LP$122","v":1},{"$f":" Time!LQ$122","v":1},{"$f":" Time!LR$122","v":1},{"$f":" Time!LS$122","v":1},{"$f":" Time!LT$122","v":1},{"$f":" Time!LU$122","v":1},{"$f":" Time!LV$122","v":1},{"$f":" Time!LW$122","v":1},{"$f":" Time!LX$122","v":1},{"$f":" Time!LY$122","v":1},{"$f":" Time!LZ$122","v":1},{"$f":" Time!MA$122","v":1},{"$f":" Time!MB$122","v":1},{"$f":" Time!MC$122","v":1},{"$f":" Time!MD$122","v":1},{"$f":" Time!ME$122","v":1},{"$f":" Time!MF$122","v":1},{"$f":" Time!MG$122","v":1},{"$f":" Time!MH$122","v":1},{"$f":" Time!MI$122","v":1},{"$f":" Time!MJ$122","v":1},{"$f":" Time!MK$122","v":1},{"$f":" Time!ML$122","v":1},{"$f":" Time!MM$122","v":1},{"$f":" Time!MN$122","v":1},{"$f":" Time!MO$122","v":1},{"$f":" Time!MP$122","v":1},{"$f":" Time!MQ$122","v":1},{"$f":" Time!MR$122","v":1},{"$f":" Time!MS$122","v":1},{"$f":" Time!MT$122","v":1},{"$f":" Time!MU$122","v":1},{"$f":" Time!MV$122","v":1},{"$f":" Time!MW$122","v":1},{"$f":" Time!MX$122","v":1},{"$f":" Time!MY$122","v":1},{"$f":" Time!MZ$122","v":1},{"$f":" Time!NA$122","v":1},{"$f":" Time!NB$122","v":1},{"$f":" Time!NC$122","v":1},{"$f":" Time!ND$122","v":1},{"$f":" Time!NE$122","v":1},{"$f":" Time!NF$122","v":1},{"$f":" Time!NG$122","v":1},{"$f":" Time!NH$122","v":1},{"$f":" Time!NI$122","v":1},{"$f":" Time!NJ$122","v":1},{"$f":" Time!NK$122","v":1},{"$f":" Time!NL$122","v":1},{"$f":" Time!NM$122","v":1},{"$f":" Time!NN$122","v":1},{"$f":" Time!NO$122","v":1},{"$f":" Time!NP$122","v":1},{"$f":" Time!NQ$122","v":1},{"$f":" Time!NR$122","v":1},{"$f":" Time!NS$122","v":1},{"$f":" Time!NT$122","v":1},{"$f":" Time!NU$122","v":1},{"$f":" Time!NV$122","v":1},{"$f":" Time!NW$122","v":1},{"$f":" Time!NX$122","v":1},{"$f":" Time!NY$122","v":1},{"$f":" Time!NZ$122","v":1},{"$f":" Time!OA$122","v":1},{"$f":" Time!OB$122","v":1},{"$f":" Time!OC$122","v":1},{"$f":" Time!OD$122","v":0},{"$f":" Time!OE$122","v":0},{"$f":" Time!OF$122","v":0},{"$f":" Time!OG$122","v":0},{"$f":" Time!OH$122","v":0},{"$f":" Time!OI$122","v":0},{"$f":" Time!OJ$122","v":0},{"$f":" Time!OK$122","v":0},{"$f":" Time!OL$122","v":0},{"$f":" Time!OM$122","v":0},{"$f":" Time!ON$122","v":0},{"$f":" Time!OO$122","v":0},{"$f":" Time!OP$122","v":0},{"$f":" Time!OQ$122","v":0},{"$f":" Time!OR$122","v":0},{"$f":" Time!OS$122","v":0},{"$f":" Time!OT$122","v":0},{"$f":" Time!OU$122","v":0},{"$f":" Time!OV$122","v":0},{"$f":" Time!OW$122","v":0},{"$f":" Time!OX$122","v":0},{"$f":" Time!OY$122","v":0},{"$f":" Time!OZ$122","v":0},{"$f":" Time!PA$122","v":0},{"$f":" Time!PB$122","v":0},{"$f":" Time!PC$122","v":0},{"$f":" Time!PD$122","v":0},{"$f":" Time!PE$122","v":0},{"$f":" Time!PF$122","v":0},{"$f":" Time!PG$122","v":0},{"$f":" Time!PH$122","v":0},{"$f":" Time!PI$122","v":0},{"$f":" Time!PJ$122","v":0},{"$f":" Time!PK$122","v":0},{"$f":" Time!PL$122","v":0},{"$f":" Time!PM$122","v":0},{"$f":" Time!PN$122","v":0},{"$f":" Time!PO$122","v":0},{"$f":" Time!PP$122","v":0},{"$f":" Time!PQ$122","v":0},{"$f":" Time!PR$122","v":0},{"$f":" Time!PS$122","v":0},{"$f":" Time!PT$122","v":0},{"$f":" Time!PU$122","v":0},{"$f":" Time!PV$122","v":0},{"$f":" Time!PW$122","v":0},{"$f":" Time!PX$122","v":0},{"$f":" Time!PY$122","v":0},{"$f":" Time!PZ$122","v":0},{"$f":" Time!QA$122","v":0},{"$f":" Time!QB$122","v":0},{"$f":" Time!QC$122","v":0},{"$f":" Time!QD$122","v":0},{"$f":" Time!QE$122","v":0},{"$f":" Time!QF$122","v":0},{"$f":" Time!QG$122","v":0},{"$f":" Time!QH$122","v":0},{"$f":" Time!QI$122","v":0},{"$f":" Time!QJ$122","v":0},{"$f":" Time!QK$122","v":0},{"$f":" Time!QL$122","v":0},{"$f":" Time!QM$122","v":0},{"$f":" Time!QN$122","v":0},{"$f":" Time!QO$122","v":0},{"$f":" Time!QP$122","v":0},{"$f":" Time!QQ$122","v":0},{"$f":" Time!QR$122","v":0},{"$f":" Time!QS$122","v":0},{"$f":" Time!QT$122","v":0},{"$f":" Time!QU$122","v":0},{"$f":" Time!QV$122","v":0},{"$f":" Time!QW$122","v":0},{"$f":" Time!QX$122","v":0},{"$f":" Time!QY$122","v":0},{"$f":" Time!QZ$122","v":0},{"$f":" Time!RA$122","v":0},{"$f":" Time!RB$122","v":0},{"$f":" Time!RC$122","v":0},{"$f":" Time!RD$122","v":0},{"$f":" Time!RE$122","v":0},{"$f":" Time!RF$122","v":0},{"$f":" Time!RG$122","v":0},{"$f":" Time!RH$122","v":0},{"$f":" Time!RI$122","v":0},{"$f":" Time!RJ$122","v":0},{"$f":" Time!RK$122","v":0},{"$f":" Time!RL$122","v":0},{"$f":" Time!RM$122","v":0},{"$f":" Time!RN$122","v":0},{"$f":" Time!RO$122","v":0},{"$f":" Time!RP$122","v":0},{"$f":" Time!RQ$122","v":0},{"$f":" Time!RR$122","v":0},{"$f":" Time!RS$122","v":0},{"$f":" Time!RT$122","v":0},{"$f":" Time!RU$122","v":0},{"$f":" Time!RV$122","v":0},{"$f":" Time!RW$122","v":0},{"$f":" Time!RX$122","v":0},{"$f":" Time!RY$122","v":0},{"$f":" Time!RZ$122","v":0},{"$f":" Time!SA$122","v":0},{"$f":" Time!SB$122","v":0},{"$f":" Time!SC$122","v":0},{"$f":" Time!SD$122","v":0},{"$f":" Time!SE$122","v":0},{"$f":" Time!SF$122","v":0},{"$f":" Time!SG$122","v":0},{"$f":" Time!SH$122","v":0},{"$f":" Time!SI$122","v":0},{"$f":" Time!SJ$122","v":0},{"$f":" Time!SK$122","v":0},{"$f":" Time!SL$122","v":0},{"$f":" Time!SM$122","v":0},{"$f":" Time!SN$122","v":0},{"$f":" Time!SO$122","v":0}]
[null,null,null,null,"Security services - Real",null,"$ 000s / Month",null,null,{"$f":"J134*$F133","v":0},{"$f":"K134*$F133","v":0},{"$f":"L134*$F133","v":0},{"$f":"M134*$F133","v":0},{"$f":"N134*$F133","v":0},{"$f":"O134*$F133","v":0},{"$f":"P134*$F133","v":0},{"$f":"Q134*$F133","v":0},{"$f":"R134*$F133","v":0},{"$f":"S134*$F133","v":0},{"$f":"T134*$F133","v":0},{"$f":"U134*$F133","v":0},{"$f":"V134*$F133","v":0},{"$f":"W134*$F133","v":0},{"$f":"X134*$F133","v":0},{"$f":"Y134*$F133","v":0},{"$f":"Z134*$F133","v":0},{"$f":"AA134*$F133","v":0},{"$f":"AB134*$F133","v":0},{"$f":"AC134*$F133","v":0},{"$f":"AD134*$F133","v":0},{"$f":"AE134*$F133","v":0},{"$f":"AF134*$F133","v":0},{"$f":"AG134*$F133","v":0},{"$f":"AH134*$F133","v":1.6666666666666667},{"$f":"AI134*$F133","v":1.6666666666666667},{"$f":"AJ134*$F133","v":1.6666666666666667},{"$f":"AK134*$F133","v":1.6666666666666667},{"$f":"AL134*$F133","v":1.6666666666666667},{"$f":"AM134*$F133","v":1.6666666666666667},{"$f":"AN134*$F133","v":1.6666666666666667},{"$f":"AO134*$F133","v":1.6666666666666667},{"$f":"AP134*$F133","v":1.6666666666666667},{"$f":"AQ134*$F133","v":1.6666666666666667},{"$f":"AR134*$F133","v":1.6666666666666667},{"$f":"AS134*$F133","v":1.6666666666666667},{"$f":"AT134*$F133","v":1.6666666666666667},{"$f":"AU134*$F133","v":1.6666666666666667},{"$f":"AV134*$F133","v":1.6666666666666667},{"$f":"AW134*$F133","v":1.6666666666666667},{"$f":"AX134*$F133","v":1.6666666666666667},{"$f":"AY134*$F133","v":1.6666666666666667},{"$f":"AZ134*$F133","v":1.6666666666666667},{"$f":"BA134*$F133","v":1.6666666666666667},{"$f":"BB134*$F133","v":1.6666666666666667},{"$f":"BC134*$F133","v":1.6666666666666667},{"$f":"BD134*$F133","v":1.6666666666666667},{"$f":"BE134*$F133","v":1.6666666666666667},{"$f":"BF134*$F133","v":1.6666666666666667},{"$f":"BG134*$F133","v":1.6666666666666667},{"$f":"BH134*$F133","v":1.6666666666666667},{"$f":"BI134*$F133","v":1.6666666666666667},{"$f":"BJ134*$F133","v":1.6666666666666667},{"$f":"BK134*$F133","v":1.6666666666666667},{"$f":"BL134*$F133","v":1.6666666666666667},{"$f":"BM134*$F133","v":1.6666666666666667},{"$f":"BN134*$F133","v":1.6666666666666667},{"$f":"BO134*$F133","v":1.6666666666666667},{"$f":"BP134*$F133","v":1.6666666666666667},{"$f":"BQ134*$F133","v":1.6666666666666667},{"$f":"BR134*$F133","v":1.6666666666666667},{"$f":"BS134*$F133","v":1.6666666666666667},{"$f":"BT134*$F133","v":1.6666666666666667},{"$f":"BU134*$F133","v":1.6666666666666667},{"$f":"BV134*$F133","v":1.6666666666666667},{"$f":"BW134*$F133","v":1.6666666666666667},{"$f":"BX134*$F133","v":1.6666666666666667},{"$f":"BY134*$F133","v":1.6666666666666667},{"$f":"BZ134*$F133","v":1.6666666666666667},{"$f":"CA134*$F133","v":1.6666666666666667},{"$f":"CB134*$F133","v":1.6666666666666667},{"$f":"CC134*$F133","v":1.6666666666666667},{"$f":"CD134*$F133","v":1.6666666666666667},{"$f":"CE134*$F133","v":1.6666666666666667},{"$f":"CF134*$F133","v":1.6666666666666667},{"$f":"CG134*$F133","v":1.6666666666666667},{"$f":"CH134*$F133","v":1.6666666666666667},{"$f":"CI134*$F133","v":1.6666666666666667},{"$f":"CJ134*$F133","v":1.6666666666666667},{"$f":"CK134*$F133","v":1.6666666666666667},{"$f":"CL134*$F133","v":1.6666666666666667},{"$f":"CM134*$F133","v":1.6666666666666667},{"$f":"CN134*$F133","v":1.6666666666666667},{"$f":"CO134*$F133","v":1.6666666666666667},{"$f":"CP134*$F133","v":1.6666666666666667},{"$f":"CQ134*$F133","v":1.6666666666666667},{"$f":"CR134*$F133","v":1.6666666666666667},{"$f":"CS134*$F133","v":1.6666666666666667},{"$f":"CT134*$F133","v":1.6666666666666667},{"$f":"CU134*$F133","v":1.6666666666666667},{"$f":"CV134*$F133","v":1.6666666666666667},{"$f":"CW134*$F133","v":1.6666666666666667},{"$f":"CX134*$F133","v":1.6666666666666667},{"$f":"CY134*$F133","v":1.6666666666666667},{"$f":"CZ134*$F133","v":1.6666666666666667},{"$f":"DA134*$F133","v":1.6666666666666667},{"$f":"DB134*$F133","v":1.6666666666666667},{"$f":"DC134*$F133","v":1.6666666666666667},{"$f":"DD134*$F133","v":1.6666666666666667},{"$f":"DE134*$F133","v":1.6666666666666667},{"$f":"DF134*$F133","v":1.6666666666666667},{"$f":"DG134*$F133","v":1.6666666666666667},{"$f":"DH134*$F133","v":1.6666666666666667},{"$f":"DI134*$F133","v":1.6666666666666667},{"$f":"DJ134*$F133","v":1.6666666666666667},{"$f":"DK134*$F133","v":1.6666666666666667},{"$f":"DL134*$F133","v":1.6666666666666667},{"$f":"DM134*$F133","v":1.6666666666666667},{"$f":"DN134*$F133","v":1.6666666666666667},{"$f":"DO134*$F133","v":1.6666666666666667},{"$f":"DP134*$F133","v":1.6666666666666667},{"$f":"DQ134*$F133","v":1.6666666666666667},{"$f":"DR134*$F133","v":1.6666666666666667},{"$f":"DS134*$F133","v":1.6666666666666667},{"$f":"DT134*$F133","v":1.6666666666666667},{"$f":"DU134*$F133","v":1.6666666666666667},{"$f":"DV134*$F133","v":1.6666666666666667},{"$f":"DW134*$F133","v":1.6666666666666667},{"$f":"DX134*$F133","v":1.6666666666666667},{"$f":"DY134*$F133","v":1.6666666666666667},{"$f":"DZ134*$F133","v":1.6666666666666667},{"$f":"EA134*$F133","v":1.6666666666666667},{"$f":"EB134*$F133","v":1.6666666666666667},{"$f":"EC134*$F133","v":1.6666666666666667},{"$f":"ED134*$F133","v":1.6666666666666667},{"$f":"EE134*$F133","v":1.6666666666666667},{"$f":"EF134*$F133","v":1.6666666666666667},{"$f":"EG134*$F133","v":1.6666666666666667},{"$f":"EH134*$F133","v":1.6666666666666667},{"$f":"EI134*$F133","v":1.6666666666666667},{"$f":"EJ134*$F133","v":1.6666666666666667},{"$f":"EK134*$F133","v":1.6666666666666667},{"$f":"EL134*$F133","v":1.6666666666666667},{"$f":"EM134*$F133","v":1.6666666666666667},{"$f":"EN134*$F133","v":1.6666666666666667},{"$f":"EO134*$F133","v":1.6666666666666667},{"$f":"EP134*$F133","v":1.6666666666666667},{"$f":"EQ134*$F133","v":1.6666666666666667},{"$f":"ER134*$F133","v":1.6666666666666667},{"$f":"ES134*$F133","v":1.6666666666666667},{"$f":"ET134*$F133","v":1.6666666666666667},{"$f":"EU134*$F133","v":1.6666666666666667},{"$f":"EV134*$F133","v":1.6666666666666667},{"$f":"EW134*$F133","v":1.6666666666666667},{"$f":"EX134*$F133","v":1.6666666666666667},{"$f":"EY134*$F133","v":1.6666666666666667},{"$f":"EZ134*$F133","v":1.6666666666666667},{"$f":"FA134*$F133","v":1.6666666666666667},{"$f":"FB134*$F133","v":1.6666666666666667},{"$f":"FC134*$F133","v":1.6666666666666667},{"$f":"FD134*$F133","v":1.6666666666666667},{"$f":"FE134*$F133","v":1.6666666666666667},{"$f":"FF134*$F133","v":1.6666666666666667},{"$f":"FG134*$F133","v":1.6666666666666667},{"$f":"FH134*$F133","v":1.6666666666666667},{"$f":"FI134*$F133","v":1.6666666666666667},{"$f":"FJ134*$F133","v":1.6666666666666667},{"$f":"FK134*$F133","v":1.6666666666666667},{"$f":"FL134*$F133","v":1.6666666666666667},{"$f":"FM134*$F133","v":1.6666666666666667},{"$f":"FN134*$F133","v":1.6666666666666667},{"$f":"FO134*$F133","v":1.6666666666666667},{"$f":"FP134*$F133","v":1.6666666666666667},{"$f":"FQ134*$F133","v":1.6666666666666667},{"$f":"FR134*$F133","v":1.6666666666666667},{"$f":"FS134*$F133","v":1.6666666666666667},{"$f":"FT134*$F133","v":1.6666666666666667},{"$f":"FU134*$F133","v":1.6666666666666667},{"$f":"FV134*$F133","v":1.6666666666666667},{"$f":"FW134*$F133","v":1.6666666666666667},{"$f":"FX134*$F133","v":1.6666666666666667},{"$f":"FY134*$F133","v":1.6666666666666667},{"$f":"FZ134*$F133","v":1.6666666666666667},{"$f":"GA134*$F133","v":1.6666666666666667},{"$f":"GB134*$F133","v":1.6666666666666667},{"$f":"GC134*$F133","v":1.6666666666666667},{"$f":"GD134*$F133","v":1.6666666666666667},{"$f":"GE134*$F133","v":1.6666666666666667},{"$f":"GF134*$F133","v":1.6666666666666667},{"$f":"GG134*$F133","v":1.6666666666666667},{"$f":"GH134*$F133","v":1.6666666666666667},{"$f":"GI134*$F133","v":1.6666666666666667},{"$f":"GJ134*$F133","v":1.6666666666666667},{"$f":"GK134*$F133","v":1.6666666666666667},{"$f":"GL134*$F133","v":1.6666666666666667},{"$f":"GM134*$F133","v":1.6666666666666667},{"$f":"GN134*$F133","v":1.6666666666666667},{"$f":"GO134*$F133","v":1.6666666666666667},{"$f":"GP134*$F133","v":1.6666666666666667},{"$f":"GQ134*$F133","v":1.6666666666666667},{"$f":"GR134*$F133","v":1.6666666666666667},{"$f":"GS134*$F133","v":1.6666666666666667},{"$f":"GT134*$F133","v":1.6666666666666667},{"$f":"GU134*$F133","v":1.6666666666666667},{"$f":"GV134*$F133","v":1.6666666666666667},{"$f":"GW134*$F133","v":1.6666666666666667},{"$f":"GX134*$F133","v":1.6666666666666667},{"$f":"GY134*$F133","v":1.6666666666666667},{"$f":"GZ134*$F133","v":1.6666666666666667},{"$f":"HA134*$F133","v":1.6666666666666667},{"$f":"HB134*$F133","v":1.6666666666666667},{"$f":"HC134*$F133","v":1.6666666666666667},{"$f":"HD134*$F133","v":1.6666666666666667},{"$f":"HE134*$F133","v":1.6666666666666667},{"$f":"HF134*$F133","v":1.6666666666666667},{"$f":"HG134*$F133","v":1.6666666666666667},{"$f":"HH134*$F133","v":1.6666666666666667},{"$f":"HI134*$F133","v":1.6666666666666667},{"$f":"HJ134*$F133","v":1.6666666666666667},{"$f":"HK134*$F133","v":1.6666666666666667},{"$f":"HL134*$F133","v":1.6666666666666667},{"$f":"HM134*$F133","v":1.6666666666666667},{"$f":"HN134*$F133","v":1.6666666666666667},{"$f":"HO134*$F133","v":1.6666666666666667},{"$f":"HP134*$F133","v":1.6666666666666667},{"$f":"HQ134*$F133","v":1.6666666666666667},{"$f":"HR134*$F133","v":1.6666666666666667},{"$f":"HS134*$F133","v":1.6666666666666667},{"$f":"HT134*$F133","v":1.6666666666666667},{"$f":"HU134*$F133","v":1.6666666666666667},{"$f":"HV134*$F133","v":1.6666666666666667},{"$f":"HW134*$F133","v":1.6666666666666667},{"$f":"HX134*$F133","v":1.6666666666666667},{"$f":"HY134*$F133","v":1.6666666666666667},{"$f":"HZ134*$F133","v":1.6666666666666667},{"$f":"IA134*$F133","v":1.6666666666666667},{"$f":"IB134*$F133","v":1.6666666666666667},{"$f":"IC134*$F133","v":1.6666666666666667},{"$f":"ID134*$F133","v":1.6666666666666667},{"$f":"IE134*$F133","v":1.6666666666666667},{"$f":"IF134*$F133","v":1.6666666666666667},{"$f":"IG134*$F133","v":1.6666666666666667},{"$f":"IH134*$F133","v":1.6666666666666667},{"$f":"II134*$F133","v":1.6666666666666667},{"$f":"IJ134*$F133","v":1.6666666666666667},{"$f":"IK134*$F133","v":1.6666666666666667},{"$f":"IL134*$F133","v":1.6666666666666667},{"$f":"IM134*$F133","v":1.6666666666666667},{"$f":"IN134*$F133","v":1.6666666666666667},{"$f":"IO134*$F133","v":1.6666666666666667},{"$f":"IP134*$F133","v":1.6666666666666667},{"$f":"IQ134*$F133","v":1.6666666666666667},{"$f":"IR134*$F133","v":1.6666666666666667},{"$f":"IS134*$F133","v":1.6666666666666667},{"$f":"IT134*$F133","v":1.6666666666666667},{"$f":"IU134*$F133","v":1.6666666666666667},{"$f":"IV134*$F133","v":1.6666666666666667},{"$f":"IW134*$F133","v":1.6666666666666667},{"$f":"IX134*$F133","v":1.6666666666666667},{"$f":"IY134*$F133","v":1.6666666666666667},{"$f":"IZ134*$F133","v":1.6666666666666667},{"$f":"JA134*$F133","v":1.6666666666666667},{"$f":"JB134*$F133","v":1.6666666666666667},{"$f":"JC134*$F133","v":1.6666666666666667},{"$f":"JD134*$F133","v":1.6666666666666667},{"$f":"JE134*$F133","v":1.6666666666666667},{"$f":"JF134*$F133","v":1.6666666666666667},{"$f":"JG134*$F133","v":1.6666666666666667},{"$f":"JH134*$F133","v":1.6666666666666667},{"$f":"JI134*$F133","v":1.6666666666666667},{"$f":"JJ134*$F133","v":1.6666666666666667},{"$f":"JK134*$F133","v":1.6666666666666667},{"$f":"JL134*$F133","v":1.6666666666666667},{"$f":"JM134*$F133","v":1.6666666666666667},{"$f":"JN134*$F133","v":1.6666666666666667},{"$f":"JO134*$F133","v":1.6666666666666667},{"$f":"JP134*$F133","v":1.6666666666666667},{"$f":"JQ134*$F133","v":1.6666666666666667},{"$f":"JR134*$F133","v":1.6666666666666667},{"$f":"JS134*$F133","v":1.6666666666666667},{"$f":"JT134*$F133","v":1.6666666666666667},{"$f":"JU134*$F133","v":1.6666666666666667},{"$f":"JV134*$F133","v":1.6666666666666667},{"$f":"JW134*$F133","v":1.6666666666666667},{"$f":"JX134*$F133","v":1.6666666666666667},{"$f":"JY134*$F133","v":1.6666666666666667},{"$f":"JZ134*$F133","v":1.6666666666666667},{"$f":"KA134*$F133","v":1.6666666666666667},{"$f":"KB134*$F133","v":1.6666666666666667},{"$f":"KC134*$F133","v":1.6666666666666667},{"$f":"KD134*$F133","v":1.6666666666666667},{"$f":"KE134*$F133","v":1.6666666666666667},{"$f":"KF134*$F133","v":1.6666666666666667},{"$f":"KG134*$F133","v":1.6666666666666667},{"$f":"KH134*$F133","v":1.6666666666666667},{"$f":"KI134*$F133","v":1.6666666666666667},{"$f":"KJ134*$F133","v":1.6666666666666667},{"$f":"KK134*$F133","v":1.6666666666666667},{"$f":"KL134*$F133","v":1.6666666666666667},{"$f":"KM134*$F133","v":1.6666666666666667},{"$f":"KN134*$F133","v":1.6666666666666667},{"$f":"KO134*$F133","v":1.6666666666666667},{"$f":"KP134*$F133","v":1.6666666666666667},{"$f":"KQ134*$F133","v":1.6666666666666667},{"$f":"KR134*$F133","v":1.6666666666666667},{"$f":"KS134*$F133","v":1.6666666666666667},{"$f":"KT134*$F133","v":1.6666666666666667},{"$f":"KU134*$F133","v":1.6666666666666667},{"$f":"KV134*$F133","v":1.6666666666666667},{"$f":"KW134*$F133","v":1.6666666666666667},{"$f":"KX134*$F133","v":1.6666666666666667},{"$f":"KY134*$F133","v":1.6666666666666667},{"$f":"KZ134*$F133","v":1.6666666666666667},{"$f":"LA134*$F133","v":1.6666666666666667},{"$f":"LB134*$F133","v":1.6666666666666667},{"$f":"LC134*$F133","v":1.6666666666666667},{"$f":"LD134*$F133","v":1.6666666666666667},{"$f":"LE134*$F133","v":1.6666666666666667},{"$f":"LF134*$F133","v":1.6666666666666667},{"$f":"LG134*$F133","v":1.6666666666666667},{"$f":"LH134*$F133","v":1.6666666666666667},{"$f":"LI134*$F133","v":1.6666666666666667},{"$f":"LJ134*$F133","v":1.6666666666666667},{"$f":"LK134*$F133","v":1.6666666666666667},{"$f":"LL134*$F133","v":1.6666666666666667},{"$f":"LM134*$F133","v":1.6666666666666667},{"$f":"LN134*$F133","v":1.6666666666666667},{"$f":"LO134*$F133","v":1.6666666666666667},{"$f":"LP134*$F133","v":1.6666666666666667},{"$f":"LQ134*$F133","v":1.6666666666666667},{"$f":"LR134*$F133","v":1.6666666666666667},{"$f":"LS134*$F133","v":1.6666666666666667},{"$f":"LT134*$F133","v":1.6666666666666667},{"$f":"LU134*$F133","v":1.6666666666666667},{"$f":"LV134*$F133","v":1.6666666666666667},{"$f":"LW134*$F133","v":1.6666666666666667},{"$f":"LX134*$F133","v":1.6666666666666667},{"$f":"LY134*$F133","v":1.6666666666666667},{"$f":"LZ134*$F133","v":1.6666666666666667},{"$f":"MA134*$F133","v":1.6666666666666667},{"$f":"MB134*$F133","v":1.6666666666666667},{"$f":"MC134*$F133","v":1.6666666666666667},{"$f":"MD134*$F133","v":1.6666666666666667},{"$f":"ME134*$F133","v":1.6666666666666667},{"$f":"MF134*$F133","v":1.6666666666666667},{"$f":"MG134*$F133","v":1.6666666666666667},{"$f":"MH134*$F133","v":1.6666666666666667},{"$f":"MI134*$F133","v":1.6666666666666667},{"$f":"MJ134*$F133","v":1.6666666666666667},{"$f":"MK134*$F133","v":1.6666666666666667},{"$f":"ML134*$F133","v":1.6666666666666667},{"$f":"MM134*$F133","v":1.6666666666666667},{"$f":"MN134*$F133","v":1.6666666666666667},{"$f":"MO134*$F133","v":1.6666666666666667},{"$f":"MP134*$F133","v":1.6666666666666667},{"$f":"MQ134*$F133","v":1.6666666666666667},{"$f":"MR134*$F133","v":1.6666666666666667},{"$f":"MS134*$F133","v":1.6666666666666667},{"$f":"MT134*$F133","v":1.6666666666666667},{"$f":"MU134*$F133","v":1.6666666666666667},{"$f":"MV134*$F133","v":1.6666666666666667},{"$f":"MW134*$F133","v":1.6666666666666667},{"$f":"MX134*$F133","v":1.6666666666666667},{"$f":"MY134*$F133","v":1.6666666666666667},{"$f":"MZ134*$F133","v":1.6666666666666667},{"$f":"NA134*$F133","v":1.6666666666666667},{"$f":"NB134*$F133","v":1.6666666666666667},{"$f":"NC134*$F133","v":1.6666666666666667},{"$f":"ND134*$F133","v":1.6666666666666667},{"$f":"NE134*$F133","v":1.6666666666666667},{"$f":"NF134*$F133","v":1.6666666666666667},{"$f":"NG134*$F133","v":1.6666666666666667},{"$f":"NH134*$F133","v":1.6666666666666667},{"$f":"NI134*$F133","v":1.6666666666666667},{"$f":"NJ134*$F133","v":1.6666666666666667},{"$f":"NK134*$F133","v":1.6666666666666667},{"$f":"NL134*$F133","v":1.6666666666666667},{"$f":"NM134*$F133","v":1.6666666666666667},{"$f":"NN134*$F133","v":1.6666666666666667},{"$f":"NO134*$F133","v":1.6666666666666667},{"$f":"NP134*$F133","v":1.6666666666666667},{"$f":"NQ134*$F133","v":1.6666666666666667},{"$f":"NR134*$F133","v":1.6666666666666667},{"$f":"NS134*$F133","v":1.6666666666666667},{"$f":"NT134*$F133","v":1.6666666666666667},{"$f":"NU134*$F133","v":1.6666666666666667},{"$f":"NV134*$F133","v":1.6666666666666667},{"$f":"NW134*$F133","v":1.6666666666666667},{"$f":"NX134*$F133","v":1.6666666666666667},{"$f":"NY134*$F133","v":1.6666666666666667},{"$f":"NZ134*$F133","v":1.6666666666666667},{"$f":"OA134*$F133","v":1.6666666666666667},{"$f":"OB134*$F133","v":1.6666666666666667},{"$f":"OC134*$F133","v":1.6666666666666667},{"$f":"OD134*$F133","v":0},{"$f":"OE134*$F133","v":0},{"$f":"OF134*$F133","v":0},{"$f":"OG134*$F133","v":0},{"$f":"OH134*$F133","v":0},{"$f":"OI134*$F133","v":0},{"$f":"OJ134*$F133","v":0},{"$f":"OK134*$F133","v":0},{"$f":"OL134*$F133","v":0},{"$f":"OM134*$F133","v":0},{"$f":"ON134*$F133","v":0},{"$f":"OO134*$F133","v":0},{"$f":"OP134*$F133","v":0},{"$f":"OQ134*$F133","v":0},{"$f":"OR134*$F133","v":0},{"$f":"OS134*$F133","v":0},{"$f":"OT134*$F133","v":0},{"$f":"OU134*$F133","v":0},{"$f":"OV134*$F133","v":0},{"$f":"OW134*$F133","v":0},{"$f":"OX134*$F133","v":0},{"$f":"OY134*$F133","v":0},{"$f":"OZ134*$F133","v":0},{"$f":"PA134*$F133","v":0},{"$f":"PB134*$F133","v":0},{"$f":"PC134*$F133","v":0},{"$f":"PD134*$F133","v":0},{"$f":"PE134*$F133","v":0},{"$f":"PF134*$F133","v":0},{"$f":"PG134*$F133","v":0},{"$f":"PH134*$F133","v":0},{"$f":"PI134*$F133","v":0},{"$f":"PJ134*$F133","v":0},{"$f":"PK134*$F133","v":0},{"$f":"PL134*$F133","v":0},{"$f":"PM134*$F133","v":0},{"$f":"PN134*$F133","v":0},{"$f":"PO134*$F133","v":0},{"$f":"PP134*$F133","v":0},{"$f":"PQ134*$F133","v":0},{"$f":"PR134*$F133","v":0},{"$f":"PS134*$F133","v":0},{"$f":"PT134*$F133","v":0},{"$f":"PU134*$F133","v":0},{"$f":"PV134*$F133","v":0},{"$f":"PW134*$F133","v":0},{"$f":"PX134*$F133","v":0},{"$f":"PY134*$F133","v":0},{"$f":"PZ134*$F133","v":0},{"$f":"QA134*$F133","v":0},{"$f":"QB134*$F133","v":0},{"$f":"QC134*$F133","v":0},{"$f":"QD134*$F133","v":0},{"$f":"QE134*$F133","v":0},{"$f":"QF134*$F133","v":0},{"$f":"QG134*$F133","v":0},{"$f":"QH134*$F133","v":0},{"$f":"QI134*$F133","v":0},{"$f":"QJ134*$F133","v":0},{"$f":"QK134*$F133","v":0},{"$f":"QL134*$F133","v":0},{"$f":"QM134*$F133","v":0},{"$f":"QN134*$F133","v":0},{"$f":"QO134*$F133","v":0},{"$f":"QP134*$F133","v":0},{"$f":"QQ134*$F133","v":0},{"$f":"QR134*$F133","v":0},{"$f":"QS134*$F133","v":0},{"$f":"QT134*$F133","v":0},{"$f":"QU134*$F133","v":0},{"$f":"QV134*$F133","v":0},{"$f":"QW134*$F133","v":0},{"$f":"QX134*$F133","v":0},{"$f":"QY134*$F133","v":0},{"$f":"QZ134*$F133","v":0},{"$f":"RA134*$F133","v":0},{"$f":"RB134*$F133","v":0},{"$f":"RC134*$F133","v":0},{"$f":"RD134*$F133","v":0},{"$f":"RE134*$F133","v":0},{"$f":"RF134*$F133","v":0},{"$f":"RG134*$F133","v":0},{"$f":"RH134*$F133","v":0},{"$f":"RI134*$F133","v":0},{"$f":"RJ134*$F133","v":0},{"$f":"RK134*$F133","v":0},{"$f":"RL134*$F133","v":0},{"$f":"RM134*$F133","v":0},{"$f":"RN134*$F133","v":0},{"$f":"RO134*$F133","v":0},{"$f":"RP134*$F133","v":0},{"$f":"RQ134*$F133","v":0},{"$f":"RR134*$F133","v":0},{"$f":"RS134*$F133","v":0},{"$f":"RT134*$F133","v":0},{"$f":"RU134*$F133","v":0},{"$f":"RV134*$F133","v":0},{"$f":"RW134*$F133","v":0},{"$f":"RX134*$F133","v":0},{"$f":"RY134*$F133","v":0},{"$f":"RZ134*$F133","v":0},{"$f":"SA134*$F133","v":0},{"$f":"SB134*$F133","v":0},{"$f":"SC134*$F133","v":0},{"$f":"SD134*$F133","v":0},{"$f":"SE134*$F133","v":0},{"$f":"SF134*$F133","v":0},{"$f":"SG134*$F133","v":0},{"$f":"SH134*$F133","v":0},{"$f":"SI134*$F133","v":0},{"$f":"SJ134*$F133","v":0},{"$f":"SK134*$F133","v":0},{"$f":"SL134*$F133","v":0},{"$f":"SM134*$F133","v":0},{"$f":"SN134*$F133","v":0},{"$f":"SO134*$F133","v":0}]
[null,null,null,null,"Security services - Nominal",null,"$ 000s / Month",null,null,{"$f":"J135*J$100","v":0},{"$f":"K135*K$100","v":0},{"$f":"L135*L$100","v":0},{"$f":"M135*M$100","v":0},{"$f":"N135*N$100","v":0},{"$f":"O135*O$100","v":0},{"$f":"P135*P$100","v":0},{"$f":"Q135*Q$100","v":0},{"$f":"R135*R$100","v":0},{"$f":"S135*S$100","v":0},{"$f":"T135*T$100","v":0},{"$f":"U135*U$100","v":0},{"$f":"V135*V$100","v":0},{"$f":"W135*W$100","v":0},{"$f":"X135*X$100","v":0},{"$f":"Y135*Y$100","v":0},{"$f":"Z135*Z$100","v":0},{"$f":"AA135*AA$100","v":0},{"$f":"AB135*AB$100","v":0},{"$f":"AC135*AC$100","v":0},{"$f":"AD135*AD$100","v":0},{"$f":"AE135*AE$100","v":0},{"$f":"AF135*AF$100","v":0},{"$f":"AG135*AG$100","v":0},{"$f":"AH135*AH$100","v":1.6701656356951453},{"$f":"AI135*AI$100","v":1.6733323081508489},{"$f":"AJ135*AJ$100","v":1.6768452709031922},{"$f":"AK135*AK$100","v":1.6802519341466975},{"$f":"AL135*AL$100","v":1.6837794238332697},{"$f":"AM135*AM$100","v":1.6872001744373215},{"$f":"AN135*AN$100","v":1.6907422511304413},{"$f":"AO135*AO$100","v":1.6942917639935484},{"$f":"AP135*AP$100","v":1.6977338713700161},{"$f":"AQ135*AQ$100","v":1.7012980623107297},{"$f":"AR135*AR$100","v":1.7047544036176403},{"$f":"AS135*AS$100","v":1.7083333333332926},{"$f":"AT135*AT$100","v":1.7119197765874827},{"$f":"AU135*AU$100","v":1.7151656158545789},{"$f":"AV135*AV$100","v":1.7187664026757308},{"$f":"AW135*AW$100","v":1.7222582325003237},{"$f":"AX135*AX$100","v":1.7258739094290603},{"$f":"AY135*AY$100","v":1.7293801787982133},{"$f":"AZ135*AZ$100","v":1.7330108074086612},{"$f":"BA135*BA$100","v":1.7366490580933458},{"$f":"BB135*BB$100","v":1.740177218154225},{"$f":"BC135*BC$100","v":1.7438305138684562},{"$f":"BD135*BD$100","v":1.7473732637080397},{"$f":"BE135*BE$100","v":1.7510416666665833},{"$f":"BF135*BF$100","v":1.7547177710021282},{"$f":"BG135*BG$100","v":1.7580447562509016},{"$f":"BH135*BH$100","v":1.7617355627425824},{"$f":"BI135*BI$100","v":1.7653146883127899},{"$f":"BJ135*BJ$100","v":1.7690207571647447},{"$f":"BK135*BK$100","v":1.7726146832681264},{"$f":"BL135*BL$100","v":1.7763360775938353},{"$f":"BM135*BM$100","v":1.7800652845456371},{"$f":"BN135*BN$100","v":1.783681648608038},{"$f":"BO135*BO$100","v":1.787426276715125},{"$f":"BP135*BP$100","v":1.791057595300698},{"$f":"BQ135*BQ$100","v":1.7948177083332051},{"$f":"BR135*BR$100","v":1.7985857152771387},{"$f":"BS135*BS$100","v":1.8021177860918367},{"$f":"BT135*BT$100","v":1.80590111868336},{"$f":"BU135*BU$100","v":1.8095699705859034},{"$f":"BV135*BV$100","v":1.8133689481550701},{"$f":"BW135*BW$100","v":1.817052971630454},{"$f":"BX135*BX$100","v":1.8208676588729578},{"$f":"BY135*BY$100","v":1.8246903545989706},{"$f":"BZ135*BZ$100","v":1.828397378538301},{"$f":"CA135*CA$100","v":1.832235882017855},{"$f":"CB135*CB$100","v":1.8359582353804524},{"$f":"CC135*CC$100","v":1.8398126119823581},{"$f":"CD135*CD$100","v":1.8436750803908764},{"$f":"CE135*CE$100","v":1.8471707307440888},{"$f":"CF135*CF$100","v":1.8510486466504004},{"$f":"CG135*CG$100","v":1.8548092198505071},{"$f":"CH135*CH$100","v":1.8587031718589029},{"$f":"CI135*CI$100","v":1.8624792959211711},{"$f":"CJ135*CJ$100","v":1.8663893503447375},{"$f":"CK135*CK$100","v":1.8703076134639005},{"$f":"CL135*CL$100","v":1.8741073130017138},{"$f":"CM135*CM$100","v":1.8780417790682566},{"$f":"CN135*CN$100","v":1.8818571912649185},{"$f":"CO135*CO$100","v":1.8858079272818717},{"$f":"CP135*CP$100","v":1.8897669574006031},{"$f":"CQ135*CQ$100","v":1.8933499990126457},{"$f":"CR135*CR$100","v":1.8973248628166148},{"$f":"CS135*CS$100","v":1.9011794503467239},{"$f":"CT135*CT$100","v":1.9051707511553295},{"$f":"CU135*CU$100","v":1.9090412783191546},{"$f":"CV135*CV$100","v":1.9130490841033099},{"$f":"CW135*CW$100","v":1.9170653038004519},{"$f":"CX135*CX$100","v":1.9209599958267107},{"$f":"CY135*CY$100","v":1.924992823544917},{"$f":"CZ135*CZ$100","v":1.9289036210464954},{"$f":"DA135*DA$100","v":1.9329531254638725},{"$f":"DB135*DB$100","v":1.9370111313355718},{"$f":"DC135*DC$100","v":1.9406837489879152},{"$f":"DD135*DD$100","v":1.9447579843869833},{"$f":"DE135*DE$100","v":1.9487089366053454},{"$f":"DF135*DF$100","v":1.952800019934166},{"$f":"DG135*DG$100","v":1.9567673102770864},{"$f":"DH135*DH$100","v":1.9608753112058457},{"$f":"DI135*DI$100","v":1.964991936395416},{"$f":"DJ135*DJ$100","v":1.968983995722331},{"$f":"DK135*DK$100","v":1.9731176441334923},{"$f":"DL135*DL$100","v":1.97712621157261},{"$f":"DM135*DM$100","v":1.9812769536004213},{"$f":"DN135*DN$100","v":1.985436409618913},{"$f":"DO135*DO$100","v":1.989335418677691},{"$f":"DP135*DP$100","v":1.9935117924880161},{"$f":"DQ135*DQ$100","v":1.9975617924890929},{"$f":"DR135*DR$100","v":2.0017554365957277},{"$f":"DS135*DS$100","v":2.005822184307438},{"$f":"DT135*DT$100","v":2.0100331701271541},{"$f":"DU135*DU$100","v":2.0142529964122478},{"$f":"DV135*DV$100","v":2.0183451340501479},{"$f":"DW135*DW$100","v":2.0225824103178409},{"$f":"DX135*DX$100","v":2.0266914699154976},{"$f":"DY135*DY$100","v":2.0309462683256077},{"$f":"DZ135*DZ$100","v":2.0352099991804327},{"$f":"EA135*EA$100","v":2.0390688041445855},{"$f":"EB135*EB$100","v":2.0433495873001686},{"$f":"EC135*EC$100","v":2.0475008373012722},{"$f":"ED135*ED$100","v":2.0517993225105724},{"$f":"EE135*EE$100","v":2.0559677389150752},{"$f":"EF135*EF$100","v":2.0602839993802839},{"$f":"EG135*EG$100","v":2.064609321322505},{"$f":"EH135*EH$100","v":2.0688037624013527},{"$f":"EI135*EI$100","v":2.0731469705757379},{"$f":"EJ135*EJ$100","v":2.0773587566633362},{"$f":"EK135*EK$100","v":2.0817199250336982},{"$f":"EL135*EL$100","v":2.0860902491598941},{"$f":"EM135*EM$100","v":2.0900455242481502},{"$f":"EN135*EN$100","v":2.0944333269826227},{"$f":"EO135*EO$100","v":2.0986883582337539},{"$f":"EP135*EP$100","v":2.1030943055732871},{"$f":"EQ135*EQ$100","v":2.1073669323879023},{"$f":"ER135*ER$100","v":2.1117910993647411},{"$f":"ES135*ES$100","v":2.1162245543555174},{"$f":"ET135*ET$100","v":2.120523856461336},{"$f":"EU135*EU$100","v":2.1249756448400809},{"$f":"EV135*EV$100","v":2.1292927255798686},{"$f":"EW135*EW$100","v":2.1337629231594897},{"$f":"EX135*EX$100","v":2.1382425053888401},{"$f":"EY135*EY$100","v":2.1422966623543025},{"$f":"EZ135*EZ$100","v":2.1467941601571368},{"$f":"FA135*FA$100","v":2.1511555671895461},{"$f":"FB135*FB$100","v":2.1556716632125674},{"$f":"FC135*FC$100","v":2.1600511056975478},{"$f":"FD135*FD$100","v":2.1645858768488075},{"$f":"FE135*FE$100","v":2.1691301682143531},{"$f":"FF135*FF$100","v":2.1735369528728175},{"$f":"FG135*FG$100","v":2.1781000359610307},{"$f":"FH135*FH$100","v":2.1825250437193136},{"$f":"FI135*FI$100","v":2.1871069962384251},{"$f":"FJ135*FJ$100","v":2.1916985680235093},{"$f":"FK135*FK$100","v":2.196002635647853},{"$f":"FL135*FL$100","v":2.2006128827730063},{"$f":"FM135*FM$100","v":2.2050836274213119},{"$f":"FN135*FN$100","v":2.2097129390118431},{"$f":"FO135*FO$100","v":2.214202171249696},{"$f":"FP135*FP$100","v":2.2188506261416916},{"$f":"FQ135*FQ$100","v":2.2235088399135057},{"$f":"FR135*FR$100","v":2.2280260997752115},{"$f":"FS135*FS$100","v":2.2327035763658647},{"$f":"FT135*FT$100","v":2.2372395161685583},{"$f":"FU135*FU$100","v":2.2419363352343757},{"$f":"FV135*FV$100","v":2.2466430147148593},{"$f":"FW135*FW$100","v":2.2509027015389957},{"$f":"FX135*FX$100","v":2.255628204842278},{"$f":"FY135*FY$100","v":2.2602107181067912},{"$f":"FZ135*FZ$100","v":2.2649557624870855},{"$f":"GA135*GA$100","v":2.2695572255308845},{"$f":"GB135*GB$100","v":2.27432189179518},{"$f":"GC135*GC$100","v":2.279096560911289},{"$f":"GD135*GD$100","v":2.2837267522695375},{"$f":"GE135*GE$100","v":2.2885211657749567},{"$f":"GF135*GF$100","v":2.2931705040727177},{"$f":"GG135*GG$100","v":2.2979847436151801},{"$f":"GH135*GH$100","v":2.3028090900826754},{"$f":"GI135*GI$100","v":2.3071752690774154},{"$f":"GJ135*GJ$100","v":2.3120189099632795},{"$f":"GK135*GK$100","v":2.3167159860594051},{"$f":"GL135*GL$100","v":2.3215796565492068},{"$f":"GM135*GM$100","v":2.3262961561691005},{"$f":"GN135*GN$100","v":2.3311799390900032},{"$f":"GO135*GO$100","v":2.3360739749340151},{"$f":"GP135*GP$100","v":2.3408199210762199},{"$f":"GQ135*GQ$100","v":2.3457341949192747},{"$f":"GR135*GR$100","v":2.3504997666744796},{"$f":"GS135*GS$100","v":2.3554343622055036},{"$f":"GT135*GT$100","v":2.3603793173346861},{"$f":"GU135*GU$100","v":2.3648546508042942},{"$f":"GV135*GV$100","v":2.3698193827123046},{"$f":"GW135*GW$100","v":2.3746338857108333},{"$f":"GX135*GX$100","v":2.3796191479628801},{"$f":"GY135*GY$100","v":2.3844535600732715},{"$f":"GZ135*GZ$100","v":2.3894594375671963},{"$f":"HA135*HA$100","v":2.3944758243073085},{"$f":"HB135*HB$100","v":2.3993404191030683},{"$f":"HC135*HC$100","v":2.4043775497921991},{"$f":"HD135*HD$100","v":2.4092622608412841},{"$f":"HE135*HE$100","v":2.4143202212605837},{"$f":"HF135*HF$100","v":2.4193888002679955},{"$f":"HG135*HG$100","v":2.4241400070068511},{"$f":"HH135*HH$100","v":2.4292292014899788},{"$f":"HI135*HI$100","v":2.4341644009233216},{"$f":"HJ135*HJ$100","v":2.4392746404327554},{"$f":"HK135*HK$100","v":2.4442302480863471},{"$f":"HL135*HL$100","v":2.4493616196482617},{"$f":"HM135*HM$100","v":2.4545037639162777},{"$f":"HN135*HN$100","v":2.4594903109153785},{"$f":"HO135*HO$100","v":2.4646537191696201},{"$f":"HP135*HP$100","v":2.4696608867233327},{"$f":"HQ135*HQ$100","v":2.4748456468954267},{"$f":"HR135*HR$100","v":2.4800412918566779},{"$f":"HS135*HS$100","v":2.484743507181963},{"$f":"HT135*HT$100","v":2.4899599315271685},{"$f":"HU135*HU$100","v":2.4950185109463452},{"$f":"HV135*HV$100","v":2.500256506443514},{"$f":"HW135*HW$100","v":2.5053360042884454},{"$f":"HX135*HX$100","v":2.5105956601394079},{"$f":"HY135*HY$100","v":2.5158663580141245},{"$f":"HZ135*HZ$100","v":2.5209775686882026},{"$f":"IA135*IA$100","v":2.5262700621488001},{"$f":"IB135*IB$100","v":2.5314024088913558},{"$f":"IC135*IC$100","v":2.5367167880677517},{"$f":"ID135*ID$100","v":2.5420423241530341},{"$f":"IE135*IE$100","v":2.5468620948614511},{"$f":"IF135*IF$100","v":2.5522089298152868},{"$f":"IG135*IG$100","v":2.5573939737199427},{"$f":"IH135*IH$100","v":2.5627629191045407},{"$f":"II135*II$100","v":2.5679694043955954},{"$f":"IJ135*IJ$100","v":2.5733605516428315},{"$f":"IK135*IK$100","v":2.5787630169644156},{"$f":"IL135*IL$100","v":2.5840020079053456},{"$f":"IM135*IM$100","v":2.5894268137024579},{"$f":"IN135*IN$100","v":2.5946874691135777},{"$f":"IO135*IO$100","v":2.6001347077693833},{"$f":"IP135*IP$100","v":2.6055933822567976},{"$f":"IQ135*IQ$100","v":2.6105336472329248},{"$f":"IR135*IR$100","v":2.6160141530606063},{"$f":"IS135*IS$100","v":2.6213288230628784},{"$f":"IT135*IT$100","v":2.6268319920820917},{"$f":"IU135*IU$100","v":2.6321686395054225},{"$f":"IV135*IV$100","v":2.6376945654338395},{"$f":"IW135*IW$100","v":2.6432320923884629},{"$f":"IX135*IX$100","v":2.6486020581029166},{"$f":"IY135*IY$100","v":2.6541624840449565},{"$f":"IZ135*IZ$100","v":2.6595546558413536},{"$f":"JA135*JA$100","v":2.6651380754635547},{"$f":"JB135*JB$100","v":2.6707332168131543},{"$f":"JC135*JC$100","v":2.6759780148613235},{"$f":"JD135*JD$100","v":2.6815959133782568},{"$f":"JE135*JE$100","v":2.6870438186743244},{"$f":"JF135*JF$100","v":2.692684948534148},{"$f":"JG135*JG$100","v":2.6981553822108166},{"$f":"JH135*JH$100","v":2.7038198394806434},{"$f":"JI135*JI$100","v":2.709496188606801},{"$f":"JJ135*JJ$100","v":2.7150007758423143},{"$f":"JK135*JK$100","v":2.7207005980184946},{"$f":"JL135*JL$100","v":2.7262279480278728},{"$f":"JM135*JM$100","v":2.7319513403207059},{"$f":"JN135*JN$100","v":2.7376867481969613},{"$f":"JO135*JO$100","v":2.742877465232791},{"$f":"JP135*JP$100","v":2.7486358112126479},{"$f":"JQ135*JQ$100","v":2.7542199141411174},{"$f":"JR135*JR$100","v":2.7600020722474365},{"$f":"JS135*JS$100","v":2.7656092667660217},{"$f":"JT135*JT$100","v":2.7714153354675943},{"$f":"JU135*JU$100","v":2.7772335933219052},{"$f":"JV135*JV$100","v":2.7828757952383061},{"$f":"JW135*JW$100","v":2.7887181129688909},{"$f":"JX135*JX$100","v":2.7943836467285035},{"$f":"JY135*JY$100","v":2.8002501238286572},{"$f":"JZ135*JZ$100","v":2.8061289169018191},{"$f":"KA135*KA$100","v":2.8114494018635443},{"$f":"KB135*KB$100","v":2.8173517064928975},{"$f":"KC135*KC$100","v":2.8230754119945782},{"$f":"KD135*KD$100","v":2.829002124053555},{"$f":"KE135*KE$100","v":2.8347494984351047},{"$f":"KF135*KF$100","v":2.8407007188542162},{"$f":"KG135*KG$100","v":2.8466644331548845},{"$f":"KH135*KH$100","v":2.8524476901191953},{"$f":"KI135*KI$100","v":2.8584360657930445},{"$f":"KJ135*KJ$100","v":2.8642432378966474},{"$f":"KK135*KK$100","v":2.8702563769243046},{"$f":"KL135*KL$100","v":2.876282139824295},{"$f":"KM135*KM$100","v":2.8817356369100633},{"$f":"KN135*KN$100","v":2.8877854991551501},{"$f":"KO135*KO$100","v":2.893652297294373},{"$f":"KP135*KP$100","v":2.8997271771548241},{"$f":"KQ135*KQ$100","v":2.9056182358959122},{"$f":"KR135*KR$100","v":2.9117182368255019},{"$f":"KS135*KS$100","v":2.917831043983687},{"$f":"KT135*KT$100","v":2.923758882372105},{"$f":"KU135*KU$100","v":2.9298969674378004},{"$f":"KV135*KV$100","v":2.9358493188439927},{"$f":"KW135*KW$100","v":2.9420127863473415},{"$f":"KX135*KX$100","v":2.9481891933198319},{"$f":"KY135*KY$100","v":2.9539788606776249},{"$f":"KZ135*KZ$100","v":2.9601803890041998},{"$f":"LA135*LA$100","v":2.9661942639277545},{"$f":"LB135*LB$100","v":2.9724214370449147},{"$f":"LC135*LC$100","v":2.9784601807677231},{"$f":"LD135*LD$100","v":2.9847131047227609},{"$f":"LE135*LE$100","v":2.9909791559501522},{"$f":"LF135*LF$100","v":2.9970556013619447},{"$f":"LG135*LG$100","v":3.0033475641974205},{"$f":"LH135*LH$100","v":3.0094491371522776},{"$f":"LI135*LI$100","v":3.0157671187464836},{"$f":"LJ135*LJ$100","v":3.0220983641938424},{"$f":"LK135*LK$100","v":3.0278283321944928},{"$f":"LL135*LL$100","v":3.0341848987292321},{"$f":"LM135*LM$100","v":3.0403491205258755},{"$f":"LN135*LN$100","v":3.0467319729709645},{"$f":"LO135*LO$100","v":3.0529216852868433},{"$f":"LP135*LP$100","v":3.0593309323407567},{"$f":"LQ135*LQ$100","v":3.0657536348488326},{"$f":"LR135*LR$100","v":3.0719819913959197},{"$f":"LS135*LS$100","v":3.0784312533022824},{"$f":"LT135*LT$100","v":3.0846853655810107},{"$f":"LU135*LU$100","v":3.0911612967150721},{"$f":"LV135*LV$100","v":3.0976508232986144},{"$f":"LW135*LW$100","v":3.1035240404992814},{"$f":"LX135*LX$100","v":3.1100395211973888},{"$f":"LY135*LY$100","v":3.1163578485389483},{"$f":"LZ135*LZ$100","v":3.1229002722951642},{"$f":"MA135*MA$100","v":3.1292447274189401},{"$f":"MB135*MB$100","v":3.1358142056492007},{"$f":"MC135*MC$100","v":3.1423974757199784},{"$f":"MD135*MD$100","v":3.1487815411807425},{"$f":"ME135*ME$100","v":3.1553920346347644},{"$f":"MF135*MF$100","v":3.1618024997204603},{"$f":"MG135*MG$100","v":3.1684403291328729},{"$f":"MH135*MH$100","v":3.1750920938810041},{"$f":"MI135*MI$100","v":3.1811121415116874},{"$f":"MJ135*MJ$100","v":3.1877905092272472},{"$f":"MK135*MK$100","v":3.1942667947523451},{"$f":"ML135*ML$100","v":3.2009727791024667},{"$f":"MM135*MM$100","v":3.2074758456043369},{"$f":"MN135*MN$100","v":3.214209560790354},{"$f":"MO135*MO$100","v":3.220957412612901},{"$f":"MP135*MP$100","v":3.227501079710184},{"$f":"MQ135*MQ$100","v":3.2342768355005562},{"$f":"MR135*MR$100","v":3.240847562213395},{"$f":"MS135*MS$100","v":3.2476513373611176},{"$f":"MT135*MT$100","v":3.2544693962279516},{"$f":"MU135*MU$100","v":3.2608605380423823},{"$f":"MV135*MV$100","v":3.2677063280596608},{"$f":"MW135*MW$100","v":3.2743449698184053},{"$f":"MX135*MX$100","v":3.2812190688011746},{"$f":"MY135*MY$100","v":3.2878851629182262},{"$f":"MZ135*MZ$100","v":3.2947876879307731},{"$f":"NA135*NA$100","v":3.3017047039760623},{"$f":"NB135*NB$100","v":3.3084124165188453},{"$f":"NC135*NC$100","v":3.315358036066145},{"$f":"ND135*ND$100","v":3.3220934865913105},{"$f":"NE135*NE$100","v":3.3290678279228865},{"$f":"NF135*NF$100","v":3.3360568110570505},{"$f":"NG135*NG$100","v":3.3423820514933618},{"$f":"NH135*NH$100","v":3.3493989862610718},{"$f":"NI135*NI$100","v":3.3562035940637847},{"$f":"NJ135*NJ$100","v":3.3632495455211231},{"$f":"NK135*NK$100","v":3.3700822919911011},{"$f":"NL135*NL$100","v":3.3771573801289612},{"$f":"NM135*NM$100","v":3.3842473215753821},{"$f":"NN135*NN$100","v":3.3911227269317346},{"$f":"NO135*NO$100","v":3.398241986967717},{"$f":"NP135*NP$100","v":3.4051458237560115},{"$f":"NQ135*NQ$100","v":3.4122945236208766},{"$f":"NR135*NR$100","v":3.4194582313333943},{"$f":"NS135*NS$100","v":3.4259416027806133},{"$f":"NT135*NT$100","v":3.4331339609175169},{"$f":"NU135*NU$100","v":3.4401086839152972},{"$f":"NV135*NV$100","v":3.4473307841590692},{"$f":"NW135*NW$100","v":3.4543343492907961},{"$f":"NX135*NX$100","v":3.4615863146321031},{"$f":"NY135*NY$100","v":3.4688535046146849},{"$f":"NZ135*NZ$100","v":3.4759007951049457},{"$f":"OA135*OA$100","v":3.4831980366418276},{"$f":"OB135*OB$100","v":3.4902744693498295},{"$f":"OC135*OC$100","v":3.4976018867113163},{"$f":"OD135*OD$100","v":0},{"$f":"OE135*OE$100","v":0},{"$f":"OF135*OF$100","v":0},{"$f":"OG135*OG$100","v":0},{"$f":"OH135*OH$100","v":0},{"$f":"OI135*OI$100","v":0},{"$f":"OJ135*OJ$100","v":0},{"$f":"OK135*OK$100","v":0},{"$f":"OL135*OL$100","v":0},{"$f":"OM135*OM$100","v":0},{"$f":"ON135*ON$100","v":0},{"$f":"OO135*OO$100","v":0},{"$f":"OP135*OP$100","v":0},{"$f":"OQ135*OQ$100","v":0},{"$f":"OR135*OR$100","v":0},{"$f":"OS135*OS$100","v":0},{"$f":"OT135*OT$100","v":0},{"$f":"OU135*OU$100","v":0},{"$f":"OV135*OV$100","v":0},{"$f":"OW135*OW$100","v":0},{"$f":"OX135*OX$100","v":0},{"$f":"OY135*OY$100","v":0},{"$f":"OZ135*OZ$100","v":0},{"$f":"PA135*PA$100","v":0},{"$f":"PB135*PB$100","v":0},{"$f":"PC135*PC$100","v":0},{"$f":"PD135*PD$100","v":0},{"$f":"PE135*PE$100","v":0},{"$f":"PF135*PF$100","v":0},{"$f":"PG135*PG$100","v":0},{"$f":"PH135*PH$100","v":0},{"$f":"PI135*PI$100","v":0},{"$f":"PJ135*PJ$100","v":0},{"$f":"PK135*PK$100","v":0},{"$f":"PL135*PL$100","v":0},{"$f":"PM135*PM$100","v":0},{"$f":"PN135*PN$100","v":0},{"$f":"PO135*PO$100","v":0},{"$f":"PP135*PP$100","v":0},{"$f":"PQ135*PQ$100","v":0},{"$f":"PR135*PR$100","v":0},{"$f":"PS135*PS$100","v":0},{"$f":"PT135*PT$100","v":0},{"$f":"PU135*PU$100","v":0},{"$f":"PV135*PV$100","v":0},{"$f":"PW135*PW$100","v":0},{"$f":"PX135*PX$100","v":0},{"$f":"PY135*PY$100","v":0},{"$f":"PZ135*PZ$100","v":0},{"$f":"QA135*QA$100","v":0},{"$f":"QB135*QB$100","v":0},{"$f":"QC135*QC$100","v":0},{"$f":"QD135*QD$100","v":0},{"$f":"QE135*QE$100","v":0},{"$f":"QF135*QF$100","v":0},{"$f":"QG135*QG$100","v":0},{"$f":"QH135*QH$100","v":0},{"$f":"QI135*QI$100","v":0},{"$f":"QJ135*QJ$100","v":0},{"$f":"QK135*QK$100","v":0},{"$f":"QL135*QL$100","v":0},{"$f":"QM135*QM$100","v":0},{"$f":"QN135*QN$100","v":0},{"$f":"QO135*QO$100","v":0},{"$f":"QP135*QP$100","v":0},{"$f":"QQ135*QQ$100","v":0},{"$f":"QR135*QR$100","v":0},{"$f":"QS135*QS$100","v":0},{"$f":"QT135*QT$100","v":0},{"$f":"QU135*QU$100","v":0},{"$f":"QV135*QV$100","v":0},{"$f":"QW135*QW$100","v":0},{"$f":"QX135*QX$100","v":0},{"$f":"QY135*QY$100","v":0},{"$f":"QZ135*QZ$100","v":0},{"$f":"RA135*RA$100","v":0},{"$f":"RB135*RB$100","v":0},{"$f":"RC135*RC$100","v":0},{"$f":"RD135*RD$100","v":0},{"$f":"RE135*RE$100","v":0},{"$f":"RF135*RF$100","v":0},{"$f":"RG135*RG$100","v":0},{"$f":"RH135*RH$100","v":0},{"$f":"RI135*RI$100","v":0},{"$f":"RJ135*RJ$100","v":0},{"$f":"RK135*RK$100","v":0},{"$f":"RL135*RL$100","v":0},{"$f":"RM135*RM$100","v":0},{"$f":"RN135*RN$100","v":0},{"$f":"RO135*RO$100","v":0},{"$f":"RP135*RP$100","v":0},{"$f":"RQ135*RQ$100","v":0},{"$f":"RR135*RR$100","v":0},{"$f":"RS135*RS$100","v":0},{"$f":"RT135*RT$100","v":0},{"$f":"RU135*RU$100","v":0},{"$f":"RV135*RV$100","v":0},{"$f":"RW135*RW$100","v":0},{"$f":"RX135*RX$100","v":0},{"$f":"RY135*RY$100","v":0},{"$f":"RZ135*RZ$100","v":0},{"$f":"SA135*SA$100","v":0},{"$f":"SB135*SB$100","v":0},{"$f":"SC135*SC$100","v":0},{"$f":"SD135*SD$100","v":0},{"$f":"SE135*SE$100","v":0},{"$f":"SF135*SF$100","v":0},{"$f":"SG135*SG$100","v":0},{"$f":"SH135*SH$100","v":0},{"$f":"SI135*SI$100","v":0},{"$f":"SJ135*SJ$100","v":0},{"$f":"SK135*SK$100","v":0},{"$f":"SL135*SL$100","v":0},{"$f":"SM135*SM$100","v":0},{"$f":"SN135*SN$100","v":0},{"$f":"SO135*SO$100","v":0}]
[]
[null,null,null,null,{"$f":" InpC!E$70","v":"Additional OpEx"},{"$f":" InpC!F$70","v":30},{"$f":" InpC!G$70","v":"$ 000s / Yr"}]
[null,null,null,null,"Additional OpEx - month",{"$f":"F138/months","v":2.5},"$ 000s / Month"]
[null,null,null,null,{"$f":" Time!E$122","v":"Operating period flag"},{"$f":" Time!F$122","v":0},{"$f":" Time!G$122","v":"flag"},{"$f":" Time!H$122","v":360},{"$f":" Time!I$122","v":0},{"$f":" Time!J$122","v":0},{"$f":" Time!K$122","v":0},{"$f":" Time!L$122","v":0},{"$f":" Time!M$122","v":0},{"$f":" Time!N$122","v":0},{"$f":" Time!O$122","v":0},{"$f":" Time!P$122","v":0},{"$f":" Time!Q$122","v":0},{"$f":" Time!R$122","v":0},{"$f":" Time!S$122","v":0},{"$f":" Time!T$122","v":0},{"$f":" Time!U$122","v":0},{"$f":" Time!V$122","v":0},{"$f":" Time!W$122","v":0},{"$f":" Time!X$122","v":0},{"$f":" Time!Y$122","v":0},{"$f":" Time!Z$122","v":0},{"$f":" Time!AA$122","v":0},{"$f":" Time!AB$122","v":0},{"$f":" Time!AC$122","v":0},{"$f":" Time!AD$122","v":0},{"$f":" Time!AE$122","v":0},{"$f":" Time!AF$122","v":0},{"$f":" Time!AG$122","v":0},{"$f":" Time!AH$122","v":1},{"$f":" Time!AI$122","v":1},{"$f":" Time!AJ$122","v":1},{"$f":" Time!AK$122","v":1},{"$f":" Time!AL$122","v":1},{"$f":" Time!AM$122","v":1},{"$f":" Time!AN$122","v":1},{"$f":" Time!AO$122","v":1},{"$f":" Time!AP$122","v":1},{"$f":" Time!AQ$122","v":1},{"$f":" Time!AR$122","v":1},{"$f":" Time!AS$122","v":1},{"$f":" Time!AT$122","v":1},{"$f":" Time!AU$122","v":1},{"$f":" Time!AV$122","v":1},{"$f":" Time!AW$122","v":1},{"$f":" Time!AX$122","v":1},{"$f":" Time!AY$122","v":1},{"$f":" Time!AZ$122","v":1},{"$f":" Time!BA$122","v":1},{"$f":" Time!BB$122","v":1},{"$f":" Time!BC$122","v":1},{"$f":" Time!BD$122","v":1},{"$f":" Time!BE$122","v":1},{"$f":" Time!BF$122","v":1},{"$f":" Time!BG$122","v":1},{"$f":" Time!BH$122","v":1},{"$f":" Time!BI$122","v":1},{"$f":" Time!BJ$122","v":1},{"$f":" Time!BK$122","v":1},{"$f":" Time!BL$122","v":1},{"$f":" Time!BM$122","v":1},{"$f":" Time!BN$122","v":1},{"$f":" Time!BO$122","v":1},{"$f":" Time!BP$122","v":1},{"$f":" Time!BQ$122","v":1},{"$f":" Time!BR$122","v":1},{"$f":" Time!BS$122","v":1},{"$f":" Time!BT$122","v":1},{"$f":" Time!BU$122","v":1},{"$f":" Time!BV$122","v":1},{"$f":" Time!BW$122","v":1},{"$f":" Time!BX$122","v":1},{"$f":" Time!BY$122","v":1},{"$f":" Time!BZ$122","v":1},{"$f":" Time!CA$122","v":1},{"$f":" Time!CB$122","v":1},{"$f":" Time!CC$122","v":1},{"$f":" Time!CD$122","v":1},{"$f":" Time!CE$122","v":1},{"$f":" Time!CF$122","v":1},{"$f":" Time!CG$122","v":1},{"$f":" Time!CH$122","v":1},{"$f":" Time!CI$122","v":1},{"$f":" Time!CJ$122","v":1},{"$f":" Time!CK$122","v":1},{"$f":" Time!CL$122","v":1},{"$f":" Time!CM$122","v":1},{"$f":" Time!CN$122","v":1},{"$f":" Time!CO$122","v":1},{"$f":" Time!CP$122","v":1},{"$f":" Time!CQ$122","v":1},{"$f":" Time!CR$122","v":1},{"$f":" Time!CS$122","v":1},{"$f":" Time!CT$122","v":1},{"$f":" Time!CU$122","v":1},{"$f":" Time!CV$122","v":1},{"$f":" Time!CW$122","v":1},{"$f":" Time!CX$122","v":1},{"$f":" Time!CY$122","v":1},{"$f":" Time!CZ$122","v":1},{"$f":" Time!DA$122","v":1},{"$f":" Time!DB$122","v":1},{"$f":" Time!DC$122","v":1},{"$f":" Time!DD$122","v":1},{"$f":" Time!DE$122","v":1},{"$f":" Time!DF$122","v":1},{"$f":" Time!DG$122","v":1},{"$f":" Time!DH$122","v":1},{"$f":" Time!DI$122","v":1},{"$f":" Time!DJ$122","v":1},{"$f":" Time!DK$122","v":1},{"$f":" Time!DL$122","v":1},{"$f":" Time!DM$122","v":1},{"$f":" Time!DN$122","v":1},{"$f":" Time!DO$122","v":1},{"$f":" Time!DP$122","v":1},{"$f":" Time!DQ$122","v":1},{"$f":" Time!DR$122","v":1},{"$f":" Time!DS$122","v":1},{"$f":" Time!DT$122","v":1},{"$f":" Time!DU$122","v":1},{"$f":" Time!DV$122","v":1},{"$f":" Time!DW$122","v":1},{"$f":" Time!DX$122","v":1},{"$f":" Time!DY$122","v":1},{"$f":" Time!DZ$122","v":1},{"$f":" Time!EA$122","v":1},{"$f":" Time!EB$122","v":1},{"$f":" Time!EC$122","v":1},{"$f":" Time!ED$122","v":1},{"$f":" Time!EE$122","v":1},{"$f":" Time!EF$122","v":1},{"$f":" Time!EG$122","v":1},{"$f":" Time!EH$122","v":1},{"$f":" Time!EI$122","v":1},{"$f":" Time!EJ$122","v":1},{"$f":" Time!EK$122","v":1},{"$f":" Time!EL$122","v":1},{"$f":" Time!EM$122","v":1},{"$f":" Time!EN$122","v":1},{"$f":" Time!EO$122","v":1},{"$f":" Time!EP$122","v":1},{"$f":" Time!EQ$122","v":1},{"$f":" Time!ER$122","v":1},{"$f":" Time!ES$122","v":1},{"$f":" Time!ET$122","v":1},{"$f":" Time!EU$122","v":1},{"$f":" Time!EV$122","v":1},{"$f":" Time!EW$122","v":1},{"$f":" Time!EX$122","v":1},{"$f":" Time!EY$122","v":1},{"$f":" Time!EZ$122","v":1},{"$f":" Time!FA$122","v":1},{"$f":" Time!FB$122","v":1},{"$f":" Time!FC$122","v":1},{"$f":" Time!FD$122","v":1},{"$f":" Time!FE$122","v":1},{"$f":" Time!FF$122","v":1},{"$f":" Time!FG$122","v":1},{"$f":" Time!FH$122","v":1},{"$f":" Time!FI$122","v":1},{"$f":" Time!FJ$122","v":1},{"$f":" Time!FK$122","v":1},{"$f":" Time!FL$122","v":1},{"$f":" Time!FM$122","v":1},{"$f":" Time!FN$122","v":1},{"$f":" Time!FO$122","v":1},{"$f":" Time!FP$122","v":1},{"$f":" Time!FQ$122","v":1},{"$f":" Time!FR$122","v":1},{"$f":" Time!FS$122","v":1},{"$f":" Time!FT$122","v":1},{"$f":" Time!FU$122","v":1},{"$f":" Time!FV$122","v":1},{"$f":" Time!FW$122","v":1},{"$f":" Time!FX$122","v":1},{"$f":" Time!FY$122","v":1},{"$f":" Time!FZ$122","v":1},{"$f":" Time!GA$122","v":1},{"$f":" Time!GB$122","v":1},{"$f":" Time!GC$122","v":1},{"$f":" Time!GD$122","v":1},{"$f":" Time!GE$122","v":1},{"$f":" Time!GF$122","v":1},{"$f":" Time!GG$122","v":1},{"$f":" Time!GH$122","v":1},{"$f":" Time!GI$122","v":1},{"$f":" Time!GJ$122","v":1},{"$f":" Time!GK$122","v":1},{"$f":" Time!GL$122","v":1},{"$f":" Time!GM$122","v":1},{"$f":" Time!GN$122","v":1},{"$f":" Time!GO$122","v":1},{"$f":" Time!GP$122","v":1},{"$f":" Time!GQ$122","v":1},{"$f":" Time!GR$122","v":1},{"$f":" Time!GS$122","v":1},{"$f":" Time!GT$122","v":1},{"$f":" Time!GU$122","v":1},{"$f":" Time!GV$122","v":1},{"$f":" Time!GW$122","v":1},{"$f":" Time!GX$122","v":1},{"$f":" Time!GY$122","v":1},{"$f":" Time!GZ$122","v":1},{"$f":" Time!HA$122","v":1},{"$f":" Time!HB$122","v":1},{"$f":" Time!HC$122","v":1},{"$f":" Time!HD$122","v":1},{"$f":" Time!HE$122","v":1},{"$f":" Time!HF$122","v":1},{"$f":" Time!HG$122","v":1},{"$f":" Time!HH$122","v":1},{"$f":" Time!HI$122","v":1},{"$f":" Time!HJ$122","v":1},{"$f":" Time!HK$122","v":1},{"$f":" Time!HL$122","v":1},{"$f":" Time!HM$122","v":1},{"$f":" Time!HN$122","v":1},{"$f":" Time!HO$122","v":1},{"$f":" Time!HP$122","v":1},{"$f":" Time!HQ$122","v":1},{"$f":" Time!HR$122","v":1},{"$f":" Time!HS$122","v":1},{"$f":" Time!HT$122","v":1},{"$f":" Time!HU$122","v":1},{"$f":" Time!HV$122","v":1},{"$f":" Time!HW$122","v":1},{"$f":" Time!HX$122","v":1},{"$f":" Time!HY$122","v":1},{"$f":" Time!HZ$122","v":1},{"$f":" Time!IA$122","v":1},{"$f":" Time!IB$122","v":1},{"$f":" Time!IC$122","v":1},{"$f":" Time!ID$122","v":1},{"$f":" Time!IE$122","v":1},{"$f":" Time!IF$122","v":1},{"$f":" Time!IG$122","v":1},{"$f":" Time!IH$122","v":1},{"$f":" Time!II$122","v":1},{"$f":" Time!IJ$122","v":1},{"$f":" Time!IK$122","v":1},{"$f":" Time!IL$122","v":1},{"$f":" Time!IM$122","v":1},{"$f":" Time!IN$122","v":1},{"$f":" Time!IO$122","v":1},{"$f":" Time!IP$122","v":1},{"$f":" Time!IQ$122","v":1},{"$f":" Time!IR$122","v":1},{"$f":" Time!IS$122","v":1},{"$f":" Time!IT$122","v":1},{"$f":" Time!IU$122","v":1},{"$f":" Time!IV$122","v":1},{"$f":" Time!IW$122","v":1},{"$f":" Time!IX$122","v":1},{"$f":" Time!IY$122","v":1},{"$f":" Time!IZ$122","v":1},{"$f":" Time!JA$122","v":1},{"$f":" Time!JB$122","v":1},{"$f":" Time!JC$122","v":1},{"$f":" Time!JD$122","v":1},{"$f":" Time!JE$122","v":1},{"$f":" Time!JF$122","v":1},{"$f":" Time!JG$122","v":1},{"$f":" Time!JH$122","v":1},{"$f":" Time!JI$122","v":1},{"$f":" Time!JJ$122","v":1},{"$f":" Time!JK$122","v":1},{"$f":" Time!JL$122","v":1},{"$f":" Time!JM$122","v":1},{"$f":" Time!JN$122","v":1},{"$f":" Time!JO$122","v":1},{"$f":" Time!JP$122","v":1},{"$f":" Time!JQ$122","v":1},{"$f":" Time!JR$122","v":1},{"$f":" Time!JS$122","v":1},{"$f":" Time!JT$122","v":1},{"$f":" Time!JU$122","v":1},{"$f":" Time!JV$122","v":1},{"$f":" Time!JW$122","v":1},{"$f":" Time!JX$122","v":1},{"$f":" Time!JY$122","v":1},{"$f":" Time!JZ$122","v":1},{"$f":" Time!KA$122","v":1},{"$f":" Time!KB$122","v":1},{"$f":" Time!KC$122","v":1},{"$f":" Time!KD$122","v":1},{"$f":" Time!KE$122","v":1},{"$f":" Time!KF$122","v":1},{"$f":" Time!KG$122","v":1},{"$f":" Time!KH$122","v":1},{"$f":" Time!KI$122","v":1},{"$f":" Time!KJ$122","v":1},{"$f":" Time!KK$122","v":1},{"$f":" Time!KL$122","v":1},{"$f":" Time!KM$122","v":1},{"$f":" Time!KN$122","v":1},{"$f":" Time!KO$122","v":1},{"$f":" Time!KP$122","v":1},{"$f":" Time!KQ$122","v":1},{"$f":" Time!KR$122","v":1},{"$f":" Time!KS$122","v":1},{"$f":" Time!KT$122","v":1},{"$f":" Time!KU$122","v":1},{"$f":" Time!KV$122","v":1},{"$f":" Time!KW$122","v":1},{"$f":" Time!KX$122","v":1},{"$f":" Time!KY$122","v":1},{"$f":" Time!KZ$122","v":1},{"$f":" Time!LA$122","v":1},{"$f":" Time!LB$122","v":1},{"$f":" Time!LC$122","v":1},{"$f":" Time!LD$122","v":1},{"$f":" Time!LE$122","v":1},{"$f":" Time!LF$122","v":1},{"$f":" Time!LG$122","v":1},{"$f":" Time!LH$122","v":1},{"$f":" Time!LI$122","v":1},{"$f":" Time!LJ$122","v":1},{"$f":" Time!LK$122","v":1},{"$f":" Time!LL$122","v":1},{"$f":" Time!LM$122","v":1},{"$f":" Time!LN$122","v":1},{"$f":" Time!LO$122","v":1},{"$f":" Time!LP$122","v":1},{"$f":" Time!LQ$122","v":1},{"$f":" Time!LR$122","v":1},{"$f":" Time!LS$122","v":1},{"$f":" Time!LT$122","v":1},{"$f":" Time!LU$122","v":1},{"$f":" Time!LV$122","v":1},{"$f":" Time!LW$122","v":1},{"$f":" Time!LX$122","v":1},{"$f":" Time!LY$122","v":1},{"$f":" Time!LZ$122","v":1},{"$f":" Time!MA$122","v":1},{"$f":" Time!MB$122","v":1},{"$f":" Time!MC$122","v":1},{"$f":" Time!MD$122","v":1},{"$f":" Time!ME$122","v":1},{"$f":" Time!MF$122","v":1},{"$f":" Time!MG$122","v":1},{"$f":" Time!MH$122","v":1},{"$f":" Time!MI$122","v":1},{"$f":" Time!MJ$122","v":1},{"$f":" Time!MK$122","v":1},{"$f":" Time!ML$122","v":1},{"$f":" Time!MM$122","v":1},{"$f":" Time!MN$122","v":1},{"$f":" Time!MO$122","v":1},{"$f":" Time!MP$122","v":1},{"$f":" Time!MQ$122","v":1},{"$f":" Time!MR$122","v":1},{"$f":" Time!MS$122","v":1},{"$f":" Time!MT$122","v":1},{"$f":" Time!MU$122","v":1},{"$f":" Time!MV$122","v":1},{"$f":" Time!MW$122","v":1},{"$f":" Time!MX$122","v":1},{"$f":" Time!MY$122","v":1},{"$f":" Time!MZ$122","v":1},{"$f":" Time!NA$122","v":1},{"$f":" Time!NB$122","v":1},{"$f":" Time!NC$122","v":1},{"$f":" Time!ND$122","v":1},{"$f":" Time!NE$122","v":1},{"$f":" Time!NF$122","v":1},{"$f":" Time!NG$122","v":1},{"$f":" Time!NH$122","v":1},{"$f":" Time!NI$122","v":1},{"$f":" Time!NJ$122","v":1},{"$f":" Time!NK$122","v":1},{"$f":" Time!NL$122","v":1},{"$f":" Time!NM$122","v":1},{"$f":" Time!NN$122","v":1},{"$f":" Time!NO$122","v":1},{"$f":" Time!NP$122","v":1},{"$f":" Time!NQ$122","v":1},{"$f":" Time!NR$122","v":1},{"$f":" Time!NS$122","v":1},{"$f":" Time!NT$122","v":1},{"$f":" Time!NU$122","v":1},{"$f":" Time!NV$122","v":1},{"$f":" Time!NW$122","v":1},{"$f":" Time!NX$122","v":1},{"$f":" Time!NY$122","v":1},{"$f":" Time!NZ$122","v":1},{"$f":" Time!OA$122","v":1},{"$f":" Time!OB$122","v":1},{"$f":" Time!OC$122","v":1},{"$f":" Time!OD$122","v":0},{"$f":" Time!OE$122","v":0},{"$f":" Time!OF$122","v":0},{"$f":" Time!OG$122","v":0},{"$f":" Time!OH$122","v":0},{"$f":" Time!OI$122","v":0},{"$f":" Time!OJ$122","v":0},{"$f":" Time!OK$122","v":0},{"$f":" Time!OL$122","v":0},{"$f":" Time!OM$122","v":0},{"$f":" Time!ON$122","v":0},{"$f":" Time!OO$122","v":0},{"$f":" Time!OP$122","v":0},{"$f":" Time!OQ$122","v":0},{"$f":" Time!OR$122","v":0},{"$f":" Time!OS$122","v":0},{"$f":" Time!OT$122","v":0},{"$f":" Time!OU$122","v":0},{"$f":" Time!OV$122","v":0},{"$f":" Time!OW$122","v":0},{"$f":" Time!OX$122","v":0},{"$f":" Time!OY$122","v":0},{"$f":" Time!OZ$122","v":0},{"$f":" Time!PA$122","v":0},{"$f":" Time!PB$122","v":0},{"$f":" Time!PC$122","v":0},{"$f":" Time!PD$122","v":0},{"$f":" Time!PE$122","v":0},{"$f":" Time!PF$122","v":0},{"$f":" Time!PG$122","v":0},{"$f":" Time!PH$122","v":0},{"$f":" Time!PI$122","v":0},{"$f":" Time!PJ$122","v":0},{"$f":" Time!PK$122","v":0},{"$f":" Time!PL$122","v":0},{"$f":" Time!PM$122","v":0},{"$f":" Time!PN$122","v":0},{"$f":" Time!PO$122","v":0},{"$f":" Time!PP$122","v":0},{"$f":" Time!PQ$122","v":0},{"$f":" Time!PR$122","v":0},{"$f":" Time!PS$122","v":0},{"$f":" Time!PT$122","v":0},{"$f":" Time!PU$122","v":0},{"$f":" Time!PV$122","v":0},{"$f":" Time!PW$122","v":0},{"$f":" Time!PX$122","v":0},{"$f":" Time!PY$122","v":0},{"$f":" Time!PZ$122","v":0},{"$f":" Time!QA$122","v":0},{"$f":" Time!QB$122","v":0},{"$f":" Time!QC$122","v":0},{"$f":" Time!QD$122","v":0},{"$f":" Time!QE$122","v":0},{"$f":" Time!QF$122","v":0},{"$f":" Time!QG$122","v":0},{"$f":" Time!QH$122","v":0},{"$f":" Time!QI$122","v":0},{"$f":" Time!QJ$122","v":0},{"$f":" Time!QK$122","v":0},{"$f":" Time!QL$122","v":0},{"$f":" Time!QM$122","v":0},{"$f":" Time!QN$122","v":0},{"$f":" Time!QO$122","v":0},{"$f":" Time!QP$122","v":0},{"$f":" Time!QQ$122","v":0},{"$f":" Time!QR$122","v":0},{"$f":" Time!QS$122","v":0},{"$f":" Time!QT$122","v":0},{"$f":" Time!QU$122","v":0},{"$f":" Time!QV$122","v":0},{"$f":" Time!QW$122","v":0},{"$f":" Time!QX$122","v":0},{"$f":" Time!QY$122","v":0},{"$f":" Time!QZ$122","v":0},{"$f":" Time!RA$122","v":0},{"$f":" Time!RB$122","v":0},{"$f":" Time!RC$122","v":0},{"$f":" Time!RD$122","v":0},{"$f":" Time!RE$122","v":0},{"$f":" Time!RF$122","v":0},{"$f":" Time!RG$122","v":0},{"$f":" Time!RH$122","v":0},{"$f":" Time!RI$122","v":0},{"$f":" Time!RJ$122","v":0},{"$f":" Time!RK$122","v":0},{"$f":" Time!RL$122","v":0},{"$f":" Time!RM$122","v":0},{"$f":" Time!RN$122","v":0},{"$f":" Time!RO$122","v":0},{"$f":" Time!RP$122","v":0},{"$f":" Time!RQ$122","v":0},{"$f":" Time!RR$122","v":0},{"$f":" Time!RS$122","v":0},{"$f":" Time!RT$122","v":0},{"$f":" Time!RU$122","v":0},{"$f":" Time!RV$122","v":0},{"$f":" Time!RW$122","v":0},{"$f":" Time!RX$122","v":0},{"$f":" Time!RY$122","v":0},{"$f":" Time!RZ$122","v":0},{"$f":" Time!SA$122","v":0},{"$f":" Time!SB$122","v":0},{"$f":" Time!SC$122","v":0},{"$f":" Time!SD$122","v":0},{"$f":" Time!SE$122","v":0},{"$f":" Time!SF$122","v":0},{"$f":" Time!SG$122","v":0},{"$f":" Time!SH$122","v":0},{"$f":" Time!SI$122","v":0},{"$f":" Time!SJ$122","v":0},{"$f":" Time!SK$122","v":0},{"$f":" Time!SL$122","v":0},{"$f":" Time!SM$122","v":0},{"$f":" Time!SN$122","v":0},{"$f":" Time!SO$122","v":0}]
[null,null,null,null,"Additional OpEx - real",null,"$ 000s / Month",null,null,{"$f":"J140*$F139","v":0},{"$f":"K140*$F139","v":0},{"$f":"L140*$F139","v":0},{"$f":"M140*$F139","v":0},{"$f":"N140*$F139","v":0},{"$f":"O140*$F139","v":0},{"$f":"P140*$F139","v":0},{"$f":"Q140*$F139","v":0},{"$f":"R140*$F139","v":0},{"$f":"S140*$F139","v":0},{"$f":"T140*$F139","v":0},{"$f":"U140*$F139","v":0},{"$f":"V140*$F139","v":0},{"$f":"W140*$F139","v":0},{"$f":"X140*$F139","v":0},{"$f":"Y140*$F139","v":0},{"$f":"Z140*$F139","v":0},{"$f":"AA140*$F139","v":0},{"$f":"AB140*$F139","v":0},{"$f":"AC140*$F139","v":0},{"$f":"AD140*$F139","v":0},{"$f":"AE140*$F139","v":0},{"$f":"AF140*$F139","v":0},{"$f":"AG140*$F139","v":0},{"$f":"AH140*$F139","v":2.5},{"$f":"AI140*$F139","v":2.5},{"$f":"AJ140*$F139","v":2.5},{"$f":"AK140*$F139","v":2.5},{"$f":"AL140*$F139","v":2.5},{"$f":"AM140*$F139","v":2.5},{"$f":"AN140*$F139","v":2.5},{"$f":"AO140*$F139","v":2.5},{"$f":"AP140*$F139","v":2.5},{"$f":"AQ140*$F139","v":2.5},{"$f":"AR140*$F139","v":2.5},{"$f":"AS140*$F139","v":2.5},{"$f":"AT140*$F139","v":2.5},{"$f":"AU140*$F139","v":2.5},{"$f":"AV140*$F139","v":2.5},{"$f":"AW140*$F139","v":2.5},{"$f":"AX140*$F139","v":2.5},{"$f":"AY140*$F139","v":2.5},{"$f":"AZ140*$F139","v":2.5},{"$f":"BA140*$F139","v":2.5},{"$f":"BB140*$F139","v":2.5},{"$f":"BC140*$F139","v":2.5},{"$f":"BD140*$F139","v":2.5},{"$f":"BE140*$F139","v":2.5},{"$f":"BF140*$F139","v":2.5},{"$f":"BG140*$F139","v":2.5},{"$f":"BH140*$F139","v":2.5},{"$f":"BI140*$F139","v":2.5},{"$f":"BJ140*$F139","v":2.5},{"$f":"BK140*$F139","v":2.5},{"$f":"BL140*$F139","v":2.5},{"$f":"BM140*$F139","v":2.5},{"$f":"BN140*$F139","v":2.5},{"$f":"BO140*$F139","v":2.5},{"$f":"BP140*$F139","v":2.5},{"$f":"BQ140*$F139","v":2.5},{"$f":"BR140*$F139","v":2.5},{"$f":"BS140*$F139","v":2.5},{"$f":"BT140*$F139","v":2.5},{"$f":"BU140*$F139","v":2.5},{"$f":"BV140*$F139","v":2.5},{"$f":"BW140*$F139","v":2.5},{"$f":"BX140*$F139","v":2.5},{"$f":"BY140*$F139","v":2.5},{"$f":"BZ140*$F139","v":2.5},{"$f":"CA140*$F139","v":2.5},{"$f":"CB140*$F139","v":2.5},{"$f":"CC140*$F139","v":2.5},{"$f":"CD140*$F139","v":2.5},{"$f":"CE140*$F139","v":2.5},{"$f":"CF140*$F139","v":2.5},{"$f":"CG140*$F139","v":2.5},{"$f":"CH140*$F139","v":2.5},{"$f":"CI140*$F139","v":2.5},{"$f":"CJ140*$F139","v":2.5},{"$f":"CK140*$F139","v":2.5},{"$f":"CL140*$F139","v":2.5},{"$f":"CM140*$F139","v":2.5},{"$f":"CN140*$F139","v":2.5},{"$f":"CO140*$F139","v":2.5},{"$f":"CP140*$F139","v":2.5},{"$f":"CQ140*$F139","v":2.5},{"$f":"CR140*$F139","v":2.5},{"$f":"CS140*$F139","v":2.5},{"$f":"CT140*$F139","v":2.5},{"$f":"CU140*$F139","v":2.5},{"$f":"CV140*$F139","v":2.5},{"$f":"CW140*$F139","v":2.5},{"$f":"CX140*$F139","v":2.5},{"$f":"CY140*$F139","v":2.5},{"$f":"CZ140*$F139","v":2.5},{"$f":"DA140*$F139","v":2.5},{"$f":"DB140*$F139","v":2.5},{"$f":"DC140*$F139","v":2.5},{"$f":"DD140*$F139","v":2.5},{"$f":"DE140*$F139","v":2.5},{"$f":"DF140*$F139","v":2.5},{"$f":"DG140*$F139","v":2.5},{"$f":"DH140*$F139","v":2.5},{"$f":"DI140*$F139","v":2.5},{"$f":"DJ140*$F139","v":2.5},{"$f":"DK140*$F139","v":2.5},{"$f":"DL140*$F139","v":2.5},{"$f":"DM140*$F139","v":2.5},{"$f":"DN140*$F139","v":2.5},{"$f":"DO140*$F139","v":2.5},{"$f":"DP140*$F139","v":2.5},{"$f":"DQ140*$F139","v":2.5},{"$f":"DR140*$F139","v":2.5},{"$f":"DS140*$F139","v":2.5},{"$f":"DT140*$F139","v":2.5},{"$f":"DU140*$F139","v":2.5},{"$f":"DV140*$F139","v":2.5},{"$f":"DW140*$F139","v":2.5},{"$f":"DX140*$F139","v":2.5},{"$f":"DY140*$F139","v":2.5},{"$f":"DZ140*$F139","v":2.5},{"$f":"EA140*$F139","v":2.5},{"$f":"EB140*$F139","v":2.5},{"$f":"EC140*$F139","v":2.5},{"$f":"ED140*$F139","v":2.5},{"$f":"EE140*$F139","v":2.5},{"$f":"EF140*$F139","v":2.5},{"$f":"EG140*$F139","v":2.5},{"$f":"EH140*$F139","v":2.5},{"$f":"EI140*$F139","v":2.5},{"$f":"EJ140*$F139","v":2.5},{"$f":"EK140*$F139","v":2.5},{"$f":"EL140*$F139","v":2.5},{"$f":"EM140*$F139","v":2.5},{"$f":"EN140*$F139","v":2.5},{"$f":"EO140*$F139","v":2.5},{"$f":"EP140*$F139","v":2.5},{"$f":"EQ140*$F139","v":2.5},{"$f":"ER140*$F139","v":2.5},{"$f":"ES140*$F139","v":2.5},{"$f":"ET140*$F139","v":2.5},{"$f":"EU140*$F139","v":2.5},{"$f":"EV140*$F139","v":2.5},{"$f":"EW140*$F139","v":2.5},{"$f":"EX140*$F139","v":2.5},{"$f":"EY140*$F139","v":2.5},{"$f":"EZ140*$F139","v":2.5},{"$f":"FA140*$F139","v":2.5},{"$f":"FB140*$F139","v":2.5},{"$f":"FC140*$F139","v":2.5},{"$f":"FD140*$F139","v":2.5},{"$f":"FE140*$F139","v":2.5},{"$f":"FF140*$F139","v":2.5},{"$f":"FG140*$F139","v":2.5},{"$f":"FH140*$F139","v":2.5},{"$f":"FI140*$F139","v":2.5},{"$f":"FJ140*$F139","v":2.5},{"$f":"FK140*$F139","v":2.5},{"$f":"FL140*$F139","v":2.5},{"$f":"FM140*$F139","v":2.5},{"$f":"FN140*$F139","v":2.5},{"$f":"FO140*$F139","v":2.5},{"$f":"FP140*$F139","v":2.5},{"$f":"FQ140*$F139","v":2.5},{"$f":"FR140*$F139","v":2.5},{"$f":"FS140*$F139","v":2.5},{"$f":"FT140*$F139","v":2.5},{"$f":"FU140*$F139","v":2.5},{"$f":"FV140*$F139","v":2.5},{"$f":"FW140*$F139","v":2.5},{"$f":"FX140*$F139","v":2.5},{"$f":"FY140*$F139","v":2.5},{"$f":"FZ140*$F139","v":2.5},{"$f":"GA140*$F139","v":2.5},{"$f":"GB140*$F139","v":2.5},{"$f":"GC140*$F139","v":2.5},{"$f":"GD140*$F139","v":2.5},{"$f":"GE140*$F139","v":2.5},{"$f":"GF140*$F139","v":2.5},{"$f":"GG140*$F139","v":2.5},{"$f":"GH140*$F139","v":2.5},{"$f":"GI140*$F139","v":2.5},{"$f":"GJ140*$F139","v":2.5},{"$f":"GK140*$F139","v":2.5},{"$f":"GL140*$F139","v":2.5},{"$f":"GM140*$F139","v":2.5},{"$f":"GN140*$F139","v":2.5},{"$f":"GO140*$F139","v":2.5},{"$f":"GP140*$F139","v":2.5},{"$f":"GQ140*$F139","v":2.5},{"$f":"GR140*$F139","v":2.5},{"$f":"GS140*$F139","v":2.5},{"$f":"GT140*$F139","v":2.5},{"$f":"GU140*$F139","v":2.5},{"$f":"GV140*$F139","v":2.5},{"$f":"GW140*$F139","v":2.5},{"$f":"GX140*$F139","v":2.5},{"$f":"GY140*$F139","v":2.5},{"$f":"GZ140*$F139","v":2.5},{"$f":"HA140*$F139","v":2.5},{"$f":"HB140*$F139","v":2.5},{"$f":"HC140*$F139","v":2.5},{"$f":"HD140*$F139","v":2.5},{"$f":"HE140*$F139","v":2.5},{"$f":"HF140*$F139","v":2.5},{"$f":"HG140*$F139","v":2.5},{"$f":"HH140*$F139","v":2.5},{"$f":"HI140*$F139","v":2.5},{"$f":"HJ140*$F139","v":2.5},{"$f":"HK140*$F139","v":2.5},{"$f":"HL140*$F139","v":2.5},{"$f":"HM140*$F139","v":2.5},{"$f":"HN140*$F139","v":2.5},{"$f":"HO140*$F139","v":2.5},{"$f":"HP140*$F139","v":2.5},{"$f":"HQ140*$F139","v":2.5},{"$f":"HR140*$F139","v":2.5},{"$f":"HS140*$F139","v":2.5},{"$f":"HT140*$F139","v":2.5},{"$f":"HU140*$F139","v":2.5},{"$f":"HV140*$F139","v":2.5},{"$f":"HW140*$F139","v":2.5},{"$f":"HX140*$F139","v":2.5},{"$f":"HY140*$F139","v":2.5},{"$f":"HZ140*$F139","v":2.5},{"$f":"IA140*$F139","v":2.5},{"$f":"IB140*$F139","v":2.5},{"$f":"IC140*$F139","v":2.5},{"$f":"ID140*$F139","v":2.5},{"$f":"IE140*$F139","v":2.5},{"$f":"IF140*$F139","v":2.5},{"$f":"IG140*$F139","v":2.5},{"$f":"IH140*$F139","v":2.5},{"$f":"II140*$F139","v":2.5},{"$f":"IJ140*$F139","v":2.5},{"$f":"IK140*$F139","v":2.5},{"$f":"IL140*$F139","v":2.5},{"$f":"IM140*$F139","v":2.5},{"$f":"IN140*$F139","v":2.5},{"$f":"IO140*$F139","v":2.5},{"$f":"IP140*$F139","v":2.5},{"$f":"IQ140*$F139","v":2.5},{"$f":"IR140*$F139","v":2.5},{"$f":"IS140*$F139","v":2.5},{"$f":"IT140*$F139","v":2.5},{"$f":"IU140*$F139","v":2.5},{"$f":"IV140*$F139","v":2.5},{"$f":"IW140*$F139","v":2.5},{"$f":"IX140*$F139","v":2.5},{"$f":"IY140*$F139","v":2.5},{"$f":"IZ140*$F139","v":2.5},{"$f":"JA140*$F139","v":2.5},{"$f":"JB140*$F139","v":2.5},{"$f":"JC140*$F139","v":2.5},{"$f":"JD140*$F139","v":2.5},{"$f":"JE140*$F139","v":2.5},{"$f":"JF140*$F139","v":2.5},{"$f":"JG140*$F139","v":2.5},{"$f":"JH140*$F139","v":2.5},{"$f":"JI140*$F139","v":2.5},{"$f":"JJ140*$F139","v":2.5},{"$f":"JK140*$F139","v":2.5},{"$f":"JL140*$F139","v":2.5},{"$f":"JM140*$F139","v":2.5},{"$f":"JN140*$F139","v":2.5},{"$f":"JO140*$F139","v":2.5},{"$f":"JP140*$F139","v":2.5},{"$f":"JQ140*$F139","v":2.5},{"$f":"JR140*$F139","v":2.5},{"$f":"JS140*$F139","v":2.5},{"$f":"JT140*$F139","v":2.5},{"$f":"JU140*$F139","v":2.5},{"$f":"JV140*$F139","v":2.5},{"$f":"JW140*$F139","v":2.5},{"$f":"JX140*$F139","v":2.5},{"$f":"JY140*$F139","v":2.5},{"$f":"JZ140*$F139","v":2.5},{"$f":"KA140*$F139","v":2.5},{"$f":"KB140*$F139","v":2.5},{"$f":"KC140*$F139","v":2.5},{"$f":"KD140*$F139","v":2.5},{"$f":"KE140*$F139","v":2.5},{"$f":"KF140*$F139","v":2.5},{"$f":"KG140*$F139","v":2.5},{"$f":"KH140*$F139","v":2.5},{"$f":"KI140*$F139","v":2.5},{"$f":"KJ140*$F139","v":2.5},{"$f":"KK140*$F139","v":2.5},{"$f":"KL140*$F139","v":2.5},{"$f":"KM140*$F139","v":2.5},{"$f":"KN140*$F139","v":2.5},{"$f":"KO140*$F139","v":2.5},{"$f":"KP140*$F139","v":2.5},{"$f":"KQ140*$F139","v":2.5},{"$f":"KR140*$F139","v":2.5},{"$f":"KS140*$F139","v":2.5},{"$f":"KT140*$F139","v":2.5},{"$f":"KU140*$F139","v":2.5},{"$f":"KV140*$F139","v":2.5},{"$f":"KW140*$F139","v":2.5},{"$f":"KX140*$F139","v":2.5},{"$f":"KY140*$F139","v":2.5},{"$f":"KZ140*$F139","v":2.5},{"$f":"LA140*$F139","v":2.5},{"$f":"LB140*$F139","v":2.5},{"$f":"LC140*$F139","v":2.5},{"$f":"LD140*$F139","v":2.5},{"$f":"LE140*$F139","v":2.5},{"$f":"LF140*$F139","v":2.5},{"$f":"LG140*$F139","v":2.5},{"$f":"LH140*$F139","v":2.5},{"$f":"LI140*$F139","v":2.5},{"$f":"LJ140*$F139","v":2.5},{"$f":"LK140*$F139","v":2.5},{"$f":"LL140*$F139","v":2.5},{"$f":"LM140*$F139","v":2.5},{"$f":"LN140*$F139","v":2.5},{"$f":"LO140*$F139","v":2.5},{"$f":"LP140*$F139","v":2.5},{"$f":"LQ140*$F139","v":2.5},{"$f":"LR140*$F139","v":2.5},{"$f":"LS140*$F139","v":2.5},{"$f":"LT140*$F139","v":2.5},{"$f":"LU140*$F139","v":2.5},{"$f":"LV140*$F139","v":2.5},{"$f":"LW140*$F139","v":2.5},{"$f":"LX140*$F139","v":2.5},{"$f":"LY140*$F139","v":2.5},{"$f":"LZ140*$F139","v":2.5},{"$f":"MA140*$F139","v":2.5},{"$f":"MB140*$F139","v":2.5},{"$f":"MC140*$F139","v":2.5},{"$f":"MD140*$F139","v":2.5},{"$f":"ME140*$F139","v":2.5},{"$f":"MF140*$F139","v":2.5},{"$f":"MG140*$F139","v":2.5},{"$f":"MH140*$F139","v":2.5},{"$f":"MI140*$F139","v":2.5},{"$f":"MJ140*$F139","v":2.5},{"$f":"MK140*$F139","v":2.5},{"$f":"ML140*$F139","v":2.5},{"$f":"MM140*$F139","v":2.5},{"$f":"MN140*$F139","v":2.5},{"$f":"MO140*$F139","v":2.5},{"$f":"MP140*$F139","v":2.5},{"$f":"MQ140*$F139","v":2.5},{"$f":"MR140*$F139","v":2.5},{"$f":"MS140*$F139","v":2.5},{"$f":"MT140*$F139","v":2.5},{"$f":"MU140*$F139","v":2.5},{"$f":"MV140*$F139","v":2.5},{"$f":"MW140*$F139","v":2.5},{"$f":"MX140*$F139","v":2.5},{"$f":"MY140*$F139","v":2.5},{"$f":"MZ140*$F139","v":2.5},{"$f":"NA140*$F139","v":2.5},{"$f":"NB140*$F139","v":2.5},{"$f":"NC140*$F139","v":2.5},{"$f":"ND140*$F139","v":2.5},{"$f":"NE140*$F139","v":2.5},{"$f":"NF140*$F139","v":2.5},{"$f":"NG140*$F139","v":2.5},{"$f":"NH140*$F139","v":2.5},{"$f":"NI140*$F139","v":2.5},{"$f":"NJ140*$F139","v":2.5},{"$f":"NK140*$F139","v":2.5},{"$f":"NL140*$F139","v":2.5},{"$f":"NM140*$F139","v":2.5},{"$f":"NN140*$F139","v":2.5},{"$f":"NO140*$F139","v":2.5},{"$f":"NP140*$F139","v":2.5},{"$f":"NQ140*$F139","v":2.5},{"$f":"NR140*$F139","v":2.5},{"$f":"NS140*$F139","v":2.5},{"$f":"NT140*$F139","v":2.5},{"$f":"NU140*$F139","v":2.5},{"$f":"NV140*$F139","v":2.5},{"$f":"NW140*$F139","v":2.5},{"$f":"NX140*$F139","v":2.5},{"$f":"NY140*$F139","v":2.5},{"$f":"NZ140*$F139","v":2.5},{"$f":"OA140*$F139","v":2.5},{"$f":"OB140*$F139","v":2.5},{"$f":"OC140*$F139","v":2.5},{"$f":"OD140*$F139","v":0},{"$f":"OE140*$F139","v":0},{"$f":"OF140*$F139","v":0},{"$f":"OG140*$F139","v":0},{"$f":"OH140*$F139","v":0},{"$f":"OI140*$F139","v":0},{"$f":"OJ140*$F139","v":0},{"$f":"OK140*$F139","v":0},{"$f":"OL140*$F139","v":0},{"$f":"OM140*$F139","v":0},{"$f":"ON140*$F139","v":0},{"$f":"OO140*$F139","v":0},{"$f":"OP140*$F139","v":0},{"$f":"OQ140*$F139","v":0},{"$f":"OR140*$F139","v":0},{"$f":"OS140*$F139","v":0},{"$f":"OT140*$F139","v":0},{"$f":"OU140*$F139","v":0},{"$f":"OV140*$F139","v":0},{"$f":"OW140*$F139","v":0},{"$f":"OX140*$F139","v":0},{"$f":"OY140*$F139","v":0},{"$f":"OZ140*$F139","v":0},{"$f":"PA140*$F139","v":0},{"$f":"PB140*$F139","v":0},{"$f":"PC140*$F139","v":0},{"$f":"PD140*$F139","v":0},{"$f":"PE140*$F139","v":0},{"$f":"PF140*$F139","v":0},{"$f":"PG140*$F139","v":0},{"$f":"PH140*$F139","v":0},{"$f":"PI140*$F139","v":0},{"$f":"PJ140*$F139","v":0},{"$f":"PK140*$F139","v":0},{"$f":"PL140*$F139","v":0},{"$f":"PM140*$F139","v":0},{"$f":"PN140*$F139","v":0},{"$f":"PO140*$F139","v":0},{"$f":"PP140*$F139","v":0},{"$f":"PQ140*$F139","v":0},{"$f":"PR140*$F139","v":0},{"$f":"PS140*$F139","v":0},{"$f":"PT140*$F139","v":0},{"$f":"PU140*$F139","v":0},{"$f":"PV140*$F139","v":0},{"$f":"PW140*$F139","v":0},{"$f":"PX140*$F139","v":0},{"$f":"PY140*$F139","v":0},{"$f":"PZ140*$F139","v":0},{"$f":"QA140*$F139","v":0},{"$f":"QB140*$F139","v":0},{"$f":"QC140*$F139","v":0},{"$f":"QD140*$F139","v":0},{"$f":"QE140*$F139","v":0},{"$f":"QF140*$F139","v":0},{"$f":"QG140*$F139","v":0},{"$f":"QH140*$F139","v":0},{"$f":"QI140*$F139","v":0},{"$f":"QJ140*$F139","v":0},{"$f":"QK140*$F139","v":0},{"$f":"QL140*$F139","v":0},{"$f":"QM140*$F139","v":0},{"$f":"QN140*$F139","v":0},{"$f":"QO140*$F139","v":0},{"$f":"QP140*$F139","v":0},{"$f":"QQ140*$F139","v":0},{"$f":"QR140*$F139","v":0},{"$f":"QS140*$F139","v":0},{"$f":"QT140*$F139","v":0},{"$f":"QU140*$F139","v":0},{"$f":"QV140*$F139","v":0},{"$f":"QW140*$F139","v":0},{"$f":"QX140*$F139","v":0},{"$f":"QY140*$F139","v":0},{"$f":"QZ140*$F139","v":0},{"$f":"RA140*$F139","v":0},{"$f":"RB140*$F139","v":0},{"$f":"RC140*$F139","v":0},{"$f":"RD140*$F139","v":0},{"$f":"RE140*$F139","v":0},{"$f":"RF140*$F139","v":0},{"$f":"RG140*$F139","v":0},{"$f":"RH140*$F139","v":0},{"$f":"RI140*$F139","v":0},{"$f":"RJ140*$F139","v":0},{"$f":"RK140*$F139","v":0},{"$f":"RL140*$F139","v":0},{"$f":"RM140*$F139","v":0},{"$f":"RN140*$F139","v":0},{"$f":"RO140*$F139","v":0},{"$f":"RP140*$F139","v":0},{"$f":"RQ140*$F139","v":0},{"$f":"RR140*$F139","v":0},{"$f":"RS140*$F139","v":0},{"$f":"RT140*$F139","v":0},{"$f":"RU140*$F139","v":0},{"$f":"RV140*$F139","v":0},{"$f":"RW140*$F139","v":0},{"$f":"RX140*$F139","v":0},{"$f":"RY140*$F139","v":0},{"$f":"RZ140*$F139","v":0},{"$f":"SA140*$F139","v":0},{"$f":"SB140*$F139","v":0},{"$f":"SC140*$F139","v":0},{"$f":"SD140*$F139","v":0},{"$f":"SE140*$F139","v":0},{"$f":"SF140*$F139","v":0},{"$f":"SG140*$F139","v":0},{"$f":"SH140*$F139","v":0},{"$f":"SI140*$F139","v":0},{"$f":"SJ140*$F139","v":0},{"$f":"SK140*$F139","v":0},{"$f":"SL140*$F139","v":0},{"$f":"SM140*$F139","v":0},{"$f":"SN140*$F139","v":0},{"$f":"SO140*$F139","v":0}]
[null,null,null,null,"Additional OpEx - nominal",null,"$ 000s / Month",null,null,{"$f":"J141*J$100","v":0},{"$f":"K141*K$100","v":0},{"$f":"L141*L$100","v":0},{"$f":"M141*M$100","v":0},{"$f":"N141*N$100","v":0},{"$f":"O141*O$100","v":0},{"$f":"P141*P$100","v":0},{"$f":"Q141*Q$100","v":0},{"$f":"R141*R$100","v":0},{"$f":"S141*S$100","v":0},{"$f":"T141*T$100","v":0},{"$f":"U141*U$100","v":0},{"$f":"V141*V$100","v":0},{"$f":"W141*W$100","v":0},{"$f":"X141*X$100","v":0},{"$f":"Y141*Y$100","v":0},{"$f":"Z141*Z$100","v":0},{"$f":"AA141*AA$100","v":0},{"$f":"AB141*AB$100","v":0},{"$f":"AC141*AC$100","v":0},{"$f":"AD141*AD$100","v":0},{"$f":"AE141*AE$100","v":0},{"$f":"AF141*AF$100","v":0},{"$f":"AG141*AG$100","v":0},{"$f":"AH141*AH$100","v":2.505248453542718},{"$f":"AI141*AI$100","v":2.5099984622262732},{"$f":"AJ141*AJ$100","v":2.5152679063547883},{"$f":"AK141*AK$100","v":2.520377901220046},{"$f":"AL141*AL$100","v":2.5256691357499044},{"$f":"AM141*AM$100","v":2.5308002616559824},{"$f":"AN141*AN$100","v":2.5361133766956616},{"$f":"AO141*AO$100","v":2.5414376459903227},{"$f":"AP141*AP$100","v":2.5466008070550239},{"$f":"AQ141*AQ$100","v":2.5519470934660942},{"$f":"AR141*AR$100","v":2.5571316054264601},{"$f":"AS141*AS$100","v":2.5624999999999387},{"$f":"AT141*AT$100","v":2.5678796648812243},{"$f":"AU141*AU$100","v":2.5727484237818681},{"$f":"AV141*AV$100","v":2.5781496040135958},{"$f":"AW141*AW$100","v":2.5833873487504855},{"$f":"AX141*AX$100","v":2.5888108641435901},{"$f":"AY141*AY$100","v":2.5940702681973198},{"$f":"AZ141*AZ$100","v":2.5995162111129915},{"$f":"BA141*BA$100","v":2.6049735871400186},{"$f":"BB141*BB$100","v":2.6102658272313373},{"$f":"BC141*BC$100","v":2.6157457708026843},{"$f":"BD141*BD$100","v":2.6210598955620594},{"$f":"BE141*BE$100","v":2.6265624999998751},{"$f":"BF141*BF$100","v":2.6320766565031923},{"$f":"BG141*BG$100","v":2.6370671343763523},{"$f":"BH141*BH$100","v":2.6426033441138737},{"$f":"BI141*BI$100","v":2.6479720324691849},{"$f":"BJ141*BJ$100","v":2.6535311357471167},{"$f":"BK141*BK$100","v":2.6589220249021892},{"$f":"BL141*BL$100","v":2.664504116390753},{"$f":"BM141*BM$100","v":2.6700979268184555},{"$f":"BN141*BN$100","v":2.675522472912057},{"$f":"BO141*BO$100","v":2.6811394150726873},{"$f":"BP141*BP$100","v":2.686586392951047},{"$f":"BQ141*BQ$100","v":2.6922265624998074},{"$f":"BR141*BR$100","v":2.697878572915708},{"$f":"BS141*BS$100","v":2.7031766791377549},{"$f":"BT141*BT$100","v":2.7088516780250398},{"$f":"BU141*BU$100","v":2.7143549558788549},{"$f":"BV141*BV$100","v":2.7200534222326049},{"$f":"BW141*BW$100","v":2.7255794574456811},{"$f":"BX141*BX$100","v":2.7313014883094366},{"$f":"BY141*BY$100","v":2.7370355318984556},{"$f":"BZ141*BZ$100","v":2.742596067807451},{"$f":"CA141*CA$100","v":2.7483538230267825},{"$f":"CB141*CB$100","v":2.7539373530706786},{"$f":"CC141*CC$100","v":2.7597189179735371},{"$f":"CD141*CD$100","v":2.7655126205863145},{"$f":"CE141*CE$100","v":2.7707560961161333},{"$f":"CF141*CF$100","v":2.7765729699756001},{"$f":"CG141*CG$100","v":2.7822138297757606},{"$f":"CH141*CH$100","v":2.7880547577883541},{"$f":"CI141*CI$100","v":2.7937189438817569},{"$f":"CJ141*CJ$100","v":2.7995840255171061},{"$f":"CK141*CK$100","v":2.8054614201958508},{"$f":"CL141*CL$100","v":2.8111609695025708},{"$f":"CM141*CM$100","v":2.817062668602385},{"$f":"CN141*CN$100","v":2.8227857868973776},{"$f":"CO141*CO$100","v":2.8287118909228077},{"$f":"CP141*CP$100","v":2.8346504361009046},{"$f":"CQ141*CQ$100","v":2.8400249985189685},{"$f":"CR141*CR$100","v":2.8459872942249218},{"$f":"CS141*CS$100","v":2.8517691755200856},{"$f":"CT141*CT$100","v":2.8577561267329941},{"$f":"CU141*CU$100","v":2.8635619174787319},{"$f":"CV141*CV$100","v":2.8695736261549647},{"$f":"CW141*CW$100","v":2.8755979557006777},{"$f":"CX141*CX$100","v":2.8814399937400657},{"$f":"CY141*CY$100","v":2.8874892353173753},{"$f":"CZ141*CZ$100","v":2.8933554315697432},{"$f":"DA141*DA$100","v":2.8994296881958088},{"$f":"DB141*DB$100","v":2.9055166970033577},{"$f":"DC141*DC$100","v":2.9110256234818728},{"$f":"DD141*DD$100","v":2.9171369765804749},{"$f":"DE141*DE$100","v":2.9230634049080177},{"$f":"DF141*DF$100","v":2.9292000299012488},{"$f":"DG141*DG$100","v":2.9351509654156294},{"$f":"DH141*DH$100","v":2.9413129668087685},{"$f":"DI141*DI$100","v":2.9474879045931242},{"$f":"DJ141*DJ$100","v":2.9534759935834964},{"$f":"DK141*DK$100","v":2.9596764662002384},{"$f":"DL141*DL$100","v":2.9656893173589149},{"$f":"DM141*DM$100","v":2.9719154304006317},{"$f":"DN141*DN$100","v":2.9781546144283695},{"$f":"DO141*DO$100","v":2.9840031280165364},{"$f":"DP141*DP$100","v":2.9902676887320241},{"$f":"DQ141*DQ$100","v":2.9963426887336393},{"$f":"DR141*DR$100","v":3.0026331548935916},{"$f":"DS141*DS$100","v":3.008733276461157},{"$f":"DT141*DT$100","v":3.0150497551907307},{"$f":"DU141*DU$100","v":3.0213794946183716},{"$f":"DV141*DV$100","v":3.0275177010752219},{"$f":"DW141*DW$100","v":3.0338736154767614},{"$f":"DX141*DX$100","v":3.0400372048732467},{"$f":"DY141*DY$100","v":3.0464194024884113},{"$f":"DZ141*DZ$100","v":3.052814998770649},{"$f":"EA141*EA$100","v":3.058603206216878},{"$f":"EB141*EB$100","v":3.0650243809502524},{"$f":"EC141*EC$100","v":3.0712512559519078},{"$f":"ED141*ED$100","v":3.0776989837658588},{"$f":"EE141*EE$100","v":3.0839516083726126},{"$f":"EF141*EF$100","v":3.0904259990704257},{"$f":"EG141*EG$100","v":3.0969139819837572},{"$f":"EH141*EH$100","v":3.103205643602029},{"$f":"EI141*EI$100","v":3.1097204558636067},{"$f":"EJ141*EJ$100","v":3.1160381349950041},{"$f":"EK141*EK$100","v":3.1225798875505473},{"$f":"EL141*EL$100","v":3.1291353737398406},{"$f":"EM141*EM$100","v":3.135068286372225},{"$f":"EN141*EN$100","v":3.1416499904739341},{"$f":"EO141*EO$100","v":3.1480325373506308},{"$f":"EP141*EP$100","v":3.1546414583599303},{"$f":"EQ141*EQ$100","v":3.1610503985818532},{"$f":"ER141*ER$100","v":3.1676866490471118},{"$f":"ES141*ES$100","v":3.1743368315332758},{"$f":"ET141*ET$100","v":3.180785784692004},{"$f":"EU141*EU$100","v":3.187463467260121},{"$f":"EV141*EV$100","v":3.1939390883698024},{"$f":"EW141*EW$100","v":3.2006443847392338},{"$f":"EX141*EX$100","v":3.2073637580832597},{"$f":"EY141*EY$100","v":3.2134449935314535},{"$f":"EZ141*EZ$100","v":3.2201912402357054},{"$f":"FA141*FA$100","v":3.2267333507843188},{"$f":"FB141*FB$100","v":3.2335074948188507},{"$f":"FC141*FC$100","v":3.2400766585463217},{"$f":"FD141*FD$100","v":3.2468788152732113},{"$f":"FE141*FE$100","v":3.2536952523215295},{"$f":"FF141*FF$100","v":3.2603054293092262},{"$f":"FG141*FG$100","v":3.2671500539415459},{"$f":"FH141*FH$100","v":3.2737875655789699},{"$f":"FI141*FI$100","v":3.2806604943576372},{"$f":"FJ141*FJ$100","v":3.2875478520352637},{"$f":"FK141*FK$100","v":3.2940039534717789},{"$f":"FL141*FL$100","v":3.3009193241595094},{"$f":"FM141*FM$100","v":3.3076254411319677},{"$f":"FN141*FN$100","v":3.3145694085177646},{"$f":"FO141*FO$100","v":3.3213032568745438},{"$f":"FP141*FP$100","v":3.3282759392125372},{"$f":"FQ141*FQ$100","v":3.3352632598702581},{"$f":"FR141*FR$100","v":3.342039149662817},{"$f":"FS141*FS$100","v":3.3490553645487968},{"$f":"FT141*FT$100","v":3.3558592742528375},{"$f":"FU141*FU$100","v":3.3629045028515634},{"$f":"FV141*FV$100","v":3.3699645220722885},{"$f":"FW141*FW$100","v":3.3763540523084936},{"$f":"FX141*FX$100","v":3.383442307263417},{"$f":"FY141*FY$100","v":3.3903160771601866},{"$f":"FZ141*FZ$100","v":3.3974336437306278},{"$f":"GA141*GA$100","v":3.4043358382963267},{"$f":"GB141*GB$100","v":3.4114828376927697},{"$f":"GC141*GC$100","v":3.4186448413669335},{"$f":"GD141*GD$100","v":3.425590128404306},{"$f":"GE141*GE$100","v":3.432781748662435},{"$f":"GF141*GF$100","v":3.4397557561090766},{"$f":"GG141*GG$100","v":3.4469771154227704},{"$f":"GH141*GH$100","v":3.4542136351240131},{"$f":"GI141*GI$100","v":3.4607629036161232},{"$f":"GJ141*GJ$100","v":3.4680283649449191},{"$f":"GK141*GK$100","v":3.4750739790891076},{"$f":"GL141*GL$100","v":3.4823694848238103},{"$f":"GM141*GM$100","v":3.4894442342536509},{"$f":"GN141*GN$100","v":3.4967699086350046},{"$f":"GO141*GO$100","v":3.5041109624010227},{"$f":"GP141*GP$100","v":3.5112298816143293},{"$f":"GQ141*GQ$100","v":3.5186012923789116},{"$f":"GR141*GR$100","v":3.5257496500117194},{"$f":"GS141*GS$100","v":3.533151543308255},{"$f":"GT141*GT$100","v":3.5405689760020289},{"$f":"GU141*GU$100","v":3.5472819762064409},{"$f":"GV141*GV$100","v":3.5547290740684567},{"$f":"GW141*GW$100","v":3.5619508285662498},{"$f":"GX141*GX$100","v":3.5694287219443197},{"$f":"GY141*GY$100","v":3.576680340109907},{"$f":"GZ141*GZ$100","v":3.5841891563507944},{"$f":"HA141*HA$100","v":3.5917137364609624},{"$f":"HB141*HB$100","v":3.599010628654602},{"$f":"HC141*HC$100","v":3.6065663246882984},{"$f":"HD141*HD$100","v":3.613893391261926},{"$f":"HE141*HE$100","v":3.6214803318908748},{"$f":"HF141*HF$100","v":3.6290832004019928},{"$f":"HG141*HG$100","v":3.6362100105102764},{"$f":"HH141*HH$100","v":3.6438438022349677},{"$f":"HI141*HI$100","v":3.6512466013849827},{"$f":"HJ141*HJ$100","v":3.6589119606491325},{"$f":"HK141*HK$100","v":3.6663453721295203},{"$f":"HL141*HL$100","v":3.6740424294723923},{"$f":"HM141*HM$100","v":3.6817556458744161},{"$f":"HN141*HN$100","v":3.6892354663730673},{"$f":"HO141*HO$100","v":3.6969805787544296},{"$f":"HP141*HP$100","v":3.7044913300849993},{"$f":"HQ141*HQ$100","v":3.7122684703431394},{"$f":"HR141*HR$100","v":3.7200619377850161},{"$f":"HS141*HS$100","v":3.7271152607729441},{"$f":"HT141*HT$100","v":3.7349398972907526},{"$f":"HU141*HU$100","v":3.742527766419518},{"$f":"HV141*HV$100","v":3.7503847596652711},{"$f":"HW141*HW$100","v":3.7580040064326683},{"$f":"HX141*HX$100","v":3.7658934902091117},{"$f":"HY141*HY$100","v":3.7737995370211861},{"$f":"HZ141*HZ$100","v":3.7814663530323038},{"$f":"IA141*IA$100","v":3.7894050932231997},{"$f":"IB141*IB$100","v":3.7971036133370335},{"$f":"IC141*IC$100","v":3.8050751821016275},{"$f":"ID141*ID$100","v":3.8130634862295509},{"$f":"IE141*IE$100","v":3.8202931422921766},{"$f":"IF141*IF$100","v":3.8283133947229295},{"$f":"IG141*IG$100","v":3.8360909605799138},{"$f":"IH141*IH$100","v":3.8441443786568108},{"$f":"II141*II$100","v":3.8519541065933929},{"$f":"IJ141*IJ$100","v":3.860040827464247},{"$f":"IK141*IK$100","v":3.8681445254466236},{"$f":"IL141*IL$100","v":3.8760030118580184},{"$f":"IM141*IM$100","v":3.8841402205536868},{"$f":"IN141*IN$100","v":3.8920312036703661},{"$f":"IO141*IO$100","v":3.9002020616540749},{"$f":"IP141*IP$100","v":3.9083900733851964},{"$f":"IQ141*IQ$100","v":3.915800470849387},{"$f":"IR141*IR$100","v":3.9240212295909096},{"$f":"IS141*IS$100","v":3.9319932345943176},{"$f":"IT141*IT$100","v":3.9402479881231374},{"$f":"IU141*IU$100","v":3.9482529592581335},{"$f":"IV141*IV$100","v":3.956541848150759},{"$f":"IW141*IW$100","v":3.9648481385826946},{"$f":"IX141*IX$100","v":3.9729030871543749},{"$f":"IY141*IY$100","v":3.9812437260674343},{"$f":"IZ141*IZ$100","v":3.9893319837620305},{"$f":"JA141*JA$100","v":3.9977071131953319},{"$f":"JB141*JB$100","v":4.0060998252197315},{"$f":"JC141*JC$100","v":4.0139670222919852},{"$f":"JD141*JD$100","v":4.0223938700673854},{"$f":"JE141*JE$100","v":4.0305657280114868},{"$f":"JF141*JF$100","v":4.0390274228012215},{"$f":"JG141*JG$100","v":4.0472330733162245},{"$f":"JH141*JH$100","v":4.0557297592209647},{"$f":"JI141*JI$100","v":4.0642442829102006},{"$f":"JJ141*JJ$100","v":4.0725011637634712},{"$f":"JK141*JK$100","v":4.0810508970277422},{"$f":"JL141*JL$100","v":4.0893419220418092},{"$f":"JM141*JM$100","v":4.097927010481059},{"$f":"JN141*JN$100","v":4.1065301222954425},{"$f":"JO141*JO$100","v":4.1143161978491865},{"$f":"JP141*JP$100","v":4.122953716818972},{"$f":"JQ141*JQ$100","v":4.1313298712116762},{"$f":"JR141*JR$100","v":4.1400031083711548},{"$f":"JS141*JS$100","v":4.1484139001490323},{"$f":"JT141*JT$100","v":4.1571230032013915},{"$f":"JU141*JU$100","v":4.1658503899828574},{"$f":"JV141*JV$100","v":4.1743136928574591},{"$f":"JW141*JW$100","v":4.1830771694533366},{"$f":"JX141*JX$100","v":4.1915754700927552},{"$f":"JY141*JY$100","v":4.2003751857429856},{"$f":"JZ141*JZ$100","v":4.2091933753527284},{"$f":"KA141*KA$100","v":4.2171741027953162},{"$f":"KB141*KB$100","v":4.2260275597393457},{"$f":"KC141*KC$100","v":4.2346131179918673},{"$f":"KD141*KD$100","v":4.2435031860803321},{"$f":"KE141*KE$100","v":4.2521242476526568},{"$f":"KF141*KF$100","v":4.2610510782813238},{"$f":"KG141*KG$100","v":4.2699966497323265},{"$f":"KH141*KH$100","v":4.278671535178793},{"$f":"KI141*KI$100","v":4.2876540986895666},{"$f":"KJ141*KJ$100","v":4.2963648568449706},{"$f":"KK141*KK$100","v":4.3053845653864569},{"$f":"KL141*KL$100","v":4.314423209736443},{"$f":"KM141*KM$100","v":4.3226034553650949},{"$f":"KN141*KN$100","v":4.3316782487327252},{"$f":"KO141*KO$100","v":4.3404784459415593},{"$f":"KP141*KP$100","v":4.3495907657322359},{"$f":"KQ141*KQ$100","v":4.3584273538438687},{"$f":"KR141*KR$100","v":4.367577355238252},{"$f":"KS141*KS$100","v":4.3767465659755302},{"$f":"KT141*KT$100","v":4.3856383235581573},{"$f":"KU141*KU$100","v":4.3948454511567006},{"$f":"KV141*KV$100","v":4.4037739782659893},{"$f":"KW141*KW$100","v":4.4130191795210125},{"$f":"KX141*KX$100","v":4.4222837899797476},{"$f":"KY141*KY$100","v":4.4309682910164376},{"$f":"KZ141*KZ$100","v":4.4402705835062992},{"$f":"LA141*LA$100","v":4.4492913958916311},{"$f":"LB141*LB$100","v":4.458632155567372},{"$f":"LC141*LC$100","v":4.4676902711515849},{"$f":"LD141*LD$100","v":4.4770696570841411},{"$f":"LE141*LE$100","v":4.4864687339252276},{"$f":"LF141*LF$100","v":4.4955834020429171},{"$f":"LG141*LG$100","v":4.5050213462961306},{"$f":"LH141*LH$100","v":4.5141737057284157},{"$f":"LI141*LI$100","v":4.5236506781197257},{"$f":"LJ141*LJ$100","v":4.5331475462907633},{"$f":"LK141*LK$100","v":4.5417424982917396},{"$f":"LL141*LL$100","v":4.5512773480938478},{"$f":"LM141*LM$100","v":4.5605236807888128},{"$f":"LN141*LN$100","v":4.5700979594564464},{"$f":"LO141*LO$100","v":4.5793825279302647},{"$f":"LP141*LP$100","v":4.5889963985111351},{"$f":"LQ141*LQ$100","v":4.5986304522732482},{"$f":"LR141*LR$100","v":4.6079729870938797},{"$f":"LS141*LS$100","v":4.6176468799534236},{"$f":"LT141*LT$100","v":4.6270280483715158},{"$f":"LU141*LU$100","v":4.6367419450726075},{"$f":"LV141*LV$100","v":4.6464762349479214},{"$f":"LW141*LW$100","v":4.6552860607489226},{"$f":"LX141*LX$100","v":4.6650592817960828},{"$f":"LY141*LY$100","v":4.6745367728084215},{"$f":"LZ141*LZ$100","v":4.6843504084427465},{"$f":"MA141*MA$100","v":4.6938670911284097},{"$f":"MB141*MB$100","v":4.703721308473801},{"$f":"MC141*MC$100","v":4.7135962135799678},{"$f":"MD141*MD$100","v":4.7231723117711137},{"$f":"ME141*ME$100","v":4.7330880519521461},{"$f":"MF141*MF$100","v":4.7427037495806905},{"$f":"MG141*MG$100","v":4.7526604936993095},{"$f":"MH141*MH$100","v":4.7626381408215055},{"$f":"MI141*MI$100","v":4.7716682122675307},{"$f":"MJ141*MJ$100","v":4.781685763840871},{"$f":"MK141*MK$100","v":4.7914001921285179},{"$f":"ML141*ML$100","v":4.8014591686537003},{"$f":"MM141*MM$100","v":4.8112137684065051},{"$f":"MN141*MN$100","v":4.8213143411855306},{"$f":"MO141*MO$100","v":4.8314361189193509},{"$f":"MP141*MP$100","v":4.8412516195652762},{"$f":"MQ141*MQ$100","v":4.8514152532508339},{"$f":"MR141*MR$100","v":4.8612713433200918},{"$f":"MS141*MS$100","v":4.8714770060416761},{"$f":"MT141*MT$100","v":4.8817040943419272},{"$f":"MU141*MU$100","v":4.891290807063573},{"$f":"MV141*MV$100","v":4.9015594920894916},{"$f":"MW141*MW$100","v":4.9115174547276075},{"$f":"MX141*MX$100","v":4.921828603201762},{"$f":"MY141*MY$100","v":4.9318277443773386},{"$f":"MZ141*MZ$100","v":4.9421815318961588},{"$f":"NA141*NA$100","v":4.9525570559640926},{"$f":"NB141*NB$100","v":4.9626186247782673},{"$f":"NC141*NC$100","v":4.9730370540992173},{"$f":"ND141*ND$100","v":4.983140229886966},{"$f":"NE141*NE$100","v":4.9936017418843299},{"$f":"NF141*NF$100","v":5.0040852165855751},{"$f":"NG141*NG$100","v":5.013573077240042},{"$f":"NH141*NH$100","v":5.0240984793916077},{"$f":"NI141*NI$100","v":5.0343053910956765},{"$f":"NJ141*NJ$100","v":5.0448743182816846},{"$f":"NK141*NK$100","v":5.0551234379866514},{"$f":"NL141*NL$100","v":5.0657360701934415},{"$f":"NM141*NM$100","v":5.0763709823630734},{"$f":"NN141*NN$100","v":5.0866840903976023},{"$f":"NO141*NO$100","v":5.0973629804515754},{"$f":"NP141*NP$100","v":5.107718735634017},{"$f":"NQ141*NQ$100","v":5.1184417854313145},{"$f":"NR141*NR$100","v":5.1291873470000917},{"$f":"NS141*NS$100","v":5.1389124041709202},{"$f":"NT141*NT$100","v":5.1497009413762749},{"$f":"NU141*NU$100","v":5.1601630258729454},{"$f":"NV141*NV$100","v":5.1709961762386039},{"$f":"NW141*NW$100","v":5.1815015239361939},{"$f":"NX141*NX$100","v":5.1923794719481542},{"$f":"NY141*NY$100","v":5.2032802569220271},{"$f":"NZ141*NZ$100","v":5.213851192657418},{"$f":"OA141*OA$100","v":5.2247970549627407},{"$f":"OB141*OB$100","v":5.2354117040247434},{"$f":"OC141*OC$100","v":5.2464028300669741},{"$f":"OD141*OD$100","v":0},{"$f":"OE141*OE$100","v":0},{"$f":"OF141*OF$100","v":0},{"$f":"OG141*OG$100","v":0},{"$f":"OH141*OH$100","v":0},{"$f":"OI141*OI$100","v":0},{"$f":"OJ141*OJ$100","v":0},{"$f":"OK141*OK$100","v":0},{"$f":"OL141*OL$100","v":0},{"$f":"OM141*OM$100","v":0},{"$f":"ON141*ON$100","v":0},{"$f":"OO141*OO$100","v":0},{"$f":"OP141*OP$100","v":0},{"$f":"OQ141*OQ$100","v":0},{"$f":"OR141*OR$100","v":0},{"$f":"OS141*OS$100","v":0},{"$f":"OT141*OT$100","v":0},{"$f":"OU141*OU$100","v":0},{"$f":"OV141*OV$100","v":0},{"$f":"OW141*OW$100","v":0},{"$f":"OX141*OX$100","v":0},{"$f":"OY141*OY$100","v":0},{"$f":"OZ141*OZ$100","v":0},{"$f":"PA141*PA$100","v":0},{"$f":"PB141*PB$100","v":0},{"$f":"PC141*PC$100","v":0},{"$f":"PD141*PD$100","v":0},{"$f":"PE141*PE$100","v":0},{"$f":"PF141*PF$100","v":0},{"$f":"PG141*PG$100","v":0},{"$f":"PH141*PH$100","v":0},{"$f":"PI141*PI$100","v":0},{"$f":"PJ141*PJ$100","v":0},{"$f":"PK141*PK$100","v":0},{"$f":"PL141*PL$100","v":0},{"$f":"PM141*PM$100","v":0},{"$f":"PN141*PN$100","v":0},{"$f":"PO141*PO$100","v":0},{"$f":"PP141*PP$100","v":0},{"$f":"PQ141*PQ$100","v":0},{"$f":"PR141*PR$100","v":0},{"$f":"PS141*PS$100","v":0},{"$f":"PT141*PT$100","v":0},{"$f":"PU141*PU$100","v":0},{"$f":"PV141*PV$100","v":0},{"$f":"PW141*PW$100","v":0},{"$f":"PX141*PX$100","v":0},{"$f":"PY141*PY$100","v":0},{"$f":"PZ141*PZ$100","v":0},{"$f":"QA141*QA$100","v":0},{"$f":"QB141*QB$100","v":0},{"$f":"QC141*QC$100","v":0},{"$f":"QD141*QD$100","v":0},{"$f":"QE141*QE$100","v":0},{"$f":"QF141*QF$100","v":0},{"$f":"QG141*QG$100","v":0},{"$f":"QH141*QH$100","v":0},{"$f":"QI141*QI$100","v":0},{"$f":"QJ141*QJ$100","v":0},{"$f":"QK141*QK$100","v":0},{"$f":"QL141*QL$100","v":0},{"$f":"QM141*QM$100","v":0},{"$f":"QN141*QN$100","v":0},{"$f":"QO141*QO$100","v":0},{"$f":"QP141*QP$100","v":0},{"$f":"QQ141*QQ$100","v":0},{"$f":"QR141*QR$100","v":0},{"$f":"QS141*QS$100","v":0},{"$f":"QT141*QT$100","v":0},{"$f":"QU141*QU$100","v":0},{"$f":"QV141*QV$100","v":0},{"$f":"QW141*QW$100","v":0},{"$f":"QX141*QX$100","v":0},{"$f":"QY141*QY$100","v":0},{"$f":"QZ141*QZ$100","v":0},{"$f":"RA141*RA$100","v":0},{"$f":"RB141*RB$100","v":0},{"$f":"RC141*RC$100","v":0},{"$f":"RD141*RD$100","v":0},{"$f":"RE141*RE$100","v":0},{"$f":"RF141*RF$100","v":0},{"$f":"RG141*RG$100","v":0},{"$f":"RH141*RH$100","v":0},{"$f":"RI141*RI$100","v":0},{"$f":"RJ141*RJ$100","v":0},{"$f":"RK141*RK$100","v":0},{"$f":"RL141*RL$100","v":0},{"$f":"RM141*RM$100","v":0},{"$f":"RN141*RN$100","v":0},{"$f":"RO141*RO$100","v":0},{"$f":"RP141*RP$100","v":0},{"$f":"RQ141*RQ$100","v":0},{"$f":"RR141*RR$100","v":0},{"$f":"RS141*RS$100","v":0},{"$f":"RT141*RT$100","v":0},{"$f":"RU141*RU$100","v":0},{"$f":"RV141*RV$100","v":0},{"$f":"RW141*RW$100","v":0},{"$f":"RX141*RX$100","v":0},{"$f":"RY141*RY$100","v":0},{"$f":"RZ141*RZ$100","v":0},{"$f":"SA141*SA$100","v":0},{"$f":"SB141*SB$100","v":0},{"$f":"SC141*SC$100","v":0},{"$f":"SD141*SD$100","v":0},{"$f":"SE141*SE$100","v":0},{"$f":"SF141*SF$100","v":0},{"$f":"SG141*SG$100","v":0},{"$f":"SH141*SH$100","v":0},{"$f":"SI141*SI$100","v":0},{"$f":"SJ141*SJ$100","v":0},{"$f":"SK141*SK$100","v":0},{"$f":"SL141*SL$100","v":0},{"$f":"SM141*SM$100","v":0},{"$f":"SN141*SN$100","v":0},{"$f":"SO141*SO$100","v":0}]
[]
[null,null,null,null,"Total O&M Expenses (Excluding land lease during const.)",null,"$ 000s / Month",null,null,{"$f":"J86+J108+J116+J124+J130+J136+J142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90.80452604638873,90.929292941143444,91.067703673585768,91.201926205379891,91.340909299030841,91.475686872830465,91.615244694539399,91.755095501345821,91.890714531978645,92.03114365504274,92.167323502535027,92.308333333331731,92.449639197546801,92.577525264670413,92.719396265423782,92.856974360512766,92.999432031504981,93.137579044649598,93.280625811901245,93.423972888877842,93.562982395276464,93.706922246417179,93.84650659009678,93.991041666663392,94.135880177483855,94.266963396285533,94.412381172057763,94.553398719523926,94.699417832290933,94.84101852076418,94.987641457197128,95.134572211098103,95.277056955156695,95.424595302575938,95.567669254847502,95.715817708328274,95.864277181919263,96.003440772018365,96.152504076124401,96.297056841084583,{"$f":"BV86+BV108+BV116+BV124+BV130+BV136+BV142","v":96.446736557309762},96.591887082239893,96.742185759594534,96.892799971199437,97.038856714409064,97.190093751503497,97.336754473989814,97.488616912104916,97.640798167400547,97.778526791317091,97.93131667802578,98.079483262109989,98.232904971240799,98.381684259294147,98.535740403582651,98.690119970477696,98.839828132267513,98.994846095289319,99.145173335837811,99.300832334905749,88.118216377180147,88.237889967022369,88.370650418074931,88.499393641580568,88.632703088588002,88.761978695859767,88.895839409050538,89.029981146935114,89.160063860612141,89.294760306400221,89.42538094295297,89.560634390493348,89.69617178660809,89.818837216196371,89.954916678525251,90.08687848261853,90.223520665801132,90.356028163254692,90.493235394275231,90.630730675606884,90.764065457125838,90.902129314058641,91.036015466525171,91.174650250254089,91.313576081271691,91.443802983834885,91.583293869099734,91.718563869135707,91.858631582297306,91.994460955868433,92.135107882246942,92.276050080169085,92.412727477274942,92.554252504615889,92.691495095177615,92.833605362075289,92.976013972626447,93.104898058429157,93.247876215825627,93.386527965862484,93.530097371853131,93.669322479763508,93.813485579301485,93.957951332171675,{"$f":"EH86+EH108+EH116+EH124+EH130+EH136+EH142","v":94.098045664205188},94.24310881722964,94.383782472555424,94.529445496125518,94.675414321940465,94.807520509888235,94.954073121219594,95.096191165007369,95.243349806147805,95.386055541755951,95.533822718782346,95.681900115474278,95.825496805808626,95.974186537658696,96.118377034367612,96.267681633526962,96.417299679987266,96.552708522633694,96.702924949248384,96.848595944130835,96.999433551299759,97.145706930298104,97.297168286750164,97.448947618359398,97.596134225952113,97.748541201098433,97.896336460225058,98.049373674363395,98.202732171985204,98.346488030638298,98.500470284618402,98.649793155871819,98.804412162995561,98.954352519739842,99.109610913132485,99.265195253111088,99.416071732492043,99.572299450619894,99.723799840029841,99.880673596828146,100.0378766914763,100.18015023140245,100.33798204173209,100.49103798476683,100.64952246706866,100.80321133273156,100.96235118595901,101.12182513443703,101.27647352580256,101.43660693688355,101.59189483602877,101.752690436747,101.91382360876136,102.05965398718568,102.22143159277354,102.37831393438412,102.5407605287435,102.69829161604797,102.8614099656061,103.0248707627961,103.18338536394575,103.34752211030379,103.50669220692761,103.67150769766381,{"$f":"GT86+GT108+GT116+GT124+GT130+GT136+GT142","v":103.83666919897853},103.98614533686342,104.15196738259098,104.31277178274183,104.47927954196021,104.64074890644727,104.80794521474435,104.97549253186411,105.13796999804248,105.30621016305945,105.4693595120989,105.63829539010349,105.80758592895106,105.96627623402884,106.13625532976528,106.30109099083894,106.47177299045403,106.637290286084,106.80867809625194,106.98042571480367,107.14697638457365,107.31943422026532,107.48667361655932,107.65984460630726,107.83337914801304,107.99043313987757,108.16466171300743,108.33361826560794,108.50856731521337,108.67822254323409,108.85389504865621,109.02993635767176,109.20065079418598,109.37742007576992,109.54884045697128,109.72634072146292,109.90421362671132,110.06519396837245,110.24377825583058,110.41695872224608,110.59628149809166,110.77017810681289,110.95024242487058,111.13068476661148,111.30566706403853,111.4868555776621,111.66256146839349,111.8444992394974,112.02681896737704,112.1918238175797,112.37487271222423,112.55238269030013,112.73618853554187,112.91443255948109,113.09899848549024,113.28395188577466,113.46330874063744,113.64902696710153,113.82912550510122,114.01561172048274,114.20248944155938,114.3776656963682,114.56530350683376,114.74726354372244,{"$f":"JF86+JF108+JF116+JF124+JF130+JF136+JF142","v":114.93567728104054},115.11838976584127,115.30758263865349,115.49717269946714,115.68102591313328,115.87139997381773,116.05601346413096,116.24717476671157,116.43873738977851,116.61210733877522,116.80443609450245,116.99094513231333,117.18406921306439,117.37134950998512,117.56527220461766,117.75960201695165,117.94805156095941,118.14318497316094,118.33241380073201,118.52835413587717,118.72470582452074,118.90241002224239,119.09954699686277,119.29071876061892,119.48867094338873,119.68063324773249,119.87940400973082,120.07859206737312,120.27175284998113,120.47176459748768,120.66572414574803,120.86656298927178,121.06782347013146,121.24997027279612,121.45203567178204,121.64798672963205,121.85088771697113,122.04764907892346,122.25138910997178,122.45555686905513,122.6535466712283,122.85855871242254,123.05736724938934,123.26322706400121,123.46951905688236,123.66289394663269,123.87002499274026,124.07088841518701,124.27887599730015,124.48057003764195,124.68941769774021,124.89870380873508,125.10165708548894,125.31180864419386,125.51560118088605,125.72662176613254,125.93808536407433,126.12946629529607,126.34177561755635,126.54766062556425,126.76084789723022,126.96758428858057,127.18165314018128,127.39617140395103,{"$f":"LR86+LR108+LR116+LR124+LR130+LR136+LR142","v":127.6041985126237},127.81960386029623,128.02849121040578,128.24478731028341,128.4615374981737,128.657702952676,128.8753200079928,129.08635214120088,129.3048690946585,129.5167738957926,129.73619446868329,129.95607568904728,130.16930347543681,130.39009395680111,130.60420349066337,130.82590699303796,131.04807593562552,131.24914552649037,131.47220300819006,131.68851094472834,131.91249082202239,132.12969324318487,132.35459933039783,132.57997758127087,132.79853606232012,133.02484630571857,133.24430857792737,133.47155466786131,133.69927783401357,133.91274197061557,134.14139135719267,134.36312199193472,134.59271689795921,134.81536444146872,135.04590877688781,135.27693711280045,135.50097471172941,135.73295840460924,135.95792245214975,136.19086545262442,136.4242974893055,136.63556051987825,136.86992614111981,137.09720004173039,137.3325348204055,137.56074855250279,137.79705649630728,138.03386054061775,138.26349907951996,138.50128236472176,138.73187051345079,138.97063708893731,139.20990492653539,139.42644953287251,139.66667429464508,139.89963004277092,140.14084819091292,140.3747672663126,140.61698290871226,140.8597070541305,141.09508655650515,141.33881442383705,141.57516727628433,141.81990301615801,{"$f":"OD86+OD108+OD116+OD124+OD130+OD136+OD142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP86+QP108+QP116+QP124+QP130+QP136+QP142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total EBITDA",null,"$ 000s / Month",null,null,{"$f":"J62-J144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,717.45099719351197,584.91632235148131,545.43926112927977,375.66937244449997,247.93929765604088,183.40435444758327,223.81274068552977,300.56002310741064,404.56919193831419,559.14115964773987,650.01786319405653,675.64116556464887,731.8794421873796,596.70844828362237,556.44560973147145,383.29886704759201,253.0279482829128,187.20892702611911,228.42019027305611,306.69300996802281,412.76988744350251,570.41506785542595,663.09831540712912,689.23046041355371,746.58640983924192,608.72665316317693,567.66239304736735,391.07162462783617,258.20931504617698,191.08066240067569,233.11075141376995,312.93942845000208,421.12511719405575,581.90460850379191,676.4303089029172,703.08139773498033,761.57722875582385,621.01892460804072,579.13445370968179,399.01896698346161,{"$f":"BV62-BV144","v":263.50454671354618},195.0355688982122,237.90364912735419,319.32461411591203,429.66849833673626,593.65570685635282,690.06700471858437,717.24917783388719,776.91157653473545,633.50306769369377,590.78488949328857,407.08675584731674,268.87663174134684,199.04528775984562,242.76510534364988,325.80449682535641,438.34201308494949,605.58961738096912,703.91747063151695,731.63943172958272,803.82614395506539,657.58650304069397,614.04186795527846,426.71294930971158,285.77744130842353,214.57984276282988,259.19236359257383,343.90644484058589,458.70456678518269,629.30158309660487,729.60755178922841,757.90431310077213,819.98604387195678,670.83756299999982,626.42628873900765,435.37135245007164,291.6324166185006,219.01826973987602,264.51730319265556,350.91538447100015,467.99580035017902,641.98474446749697,744.28480282713122,773.14360256055784,836.45924281656596,684.39204883199022,639.09381943986546,444.22556816397565,297.61751860810807,223.55362603239308,269.95992415837298,358.08143887722429,477.49759777062155,654.95791178315062,759.29875755523585,788.73274669760735,853.31118618317203,698.15979069892285,651.96001446281707,453.21577950932704,303.69145927255579,228.15398364146031,275.4824320527955,365.35567473367882,{"$f":"EH62-EH144","v":487.14593148823076},668.13462692822418,774.54976901246005,804.56837725704418,870.43034246138041,712.19283428023641,665.07356455146839,462.37624799352585,309.87764408749632,232.8372632915721,281.10618256147052,372.76597132587085,496.97752150944598,681.56474824898044,790.09542006897868,820.71025541092399,887.88125325716953,726.49624321834051,678.43917600231543,471.71014625523435,316.17809155541636,237.60489993030251,286.83297451875904,380.31481945626678,506.99579676538542,695.25309927571243,805.94135381438559,837.16425463973439,905.67029884517365,741.12700404619125,692.11015495844526,481.25495218802513,322.61837091121976,242.47644612435548,292.68612822341072,388.03269521323881,517.24093088829693,709.25426541599757,822.15062879574396,853.9958227379318,923.86817065495609,755.98772326086907,705.99530205057715,490.94611558258083,329.15398107563067,247.41752890373243,298.62492344017869,395.86682617566441,527.64381948047071,723.47487222454913,838.61560026824475,871.0932887981121,942.35436530534605,771.13459755112365,720.14718359653079,500.82058972764412,335.8101285949864,252.44741993772715,304.67234830096459,403.84725892086374,538.24407475415956,737.96874766938572,855.39845408118049,888.5211953934139,{"$f":"GT62-GT144","v":961.19859766373099},786.57308320493394,734.57086917955746,510.88178470472292,342.58897469919009,257.5676489890601,310.83032625490432,411.97666557635239,549.04538386848617,752.74108785192504,872.50527307242555,906.28587460178346,980.40774812315317,802.36470930923565,749.32390533756393,521.17012022785821,349.51805336269763,262.79923957974682,317.1239573239709,420.28788862518445,560.09108201671893,767.85082158053274,890.00415392374566,924.45800804771272,1000.058171768016,818.40428409622234,764.30780290755797,531.6159425688453,356.54940491097562,268.10519128806828,323.50937359221768,428.72401979346182,571.30658971587388,783.19710898878873,907.77881634659593,942.91695944283583,1020.0196757639739,834.75248348834009,779.57930938775917,542.25910527883411,363.71017235606223,273.50622517666443,330.01131715055186,437.31743830745847,582.73463617673258,798.83806080770103,925.89641423619105,961.73243243694935,1040.367560031312,851.41518626772142,795.14388508366198,553.10327299056848,371.00266898970045,279.00397122302002,336.63184390181448,446.07101010530494,594.37918557507214,814.77927387239106,944.3635038465743,980.91125291440187,1061.1092436911117,868.45882298990853,811.06365102939708,564.19203479703151,{"$f":"JF62-JF144","v":378.45654091082724},284.62103075894879,343.39796574328682,455.02012430929256,606.28698010480048,831.08436274243422,963.25361930165104,1000.5297516597186,1082.3271960394948,885.76978375270392,827.23225014743696,575.45023469893545,386.02010606339002,290.31758033941605,350.26242887701352,464.10341757895975,618.37753617452358,847.64442989273471,982.44115659359363,1020.4576118155574,1103.880760251574,903.41357758539198,843.71094051342038,586.92085081249388,393.72258914419541,296.1158956598847,357.25185954561744,473.35577942035712,630.69694193250882,864.52220634880393,1001.9986313771674,1040.7701076263293,1125.8512655659724,921.39653781619757,860.50560259548206,598.60782058740756,401.56646536040535,302.01771250812419,364.36845434004192,482.78028284388324,643.24945865243126,881.72371990300906,1021.933109502504,1061.4745966296368,1148.24671135776,939.79038340185912,877.68329200506116,610.55814729171834,409.58365097881108,308.04732421127528,371.64127858802021,492.41505720043102,656.08549965793952,899.31763985208477,1042.3239931475523,1082.653506715707,1171.1561671937518,958.47241764663966,895.12916026836137,622.6907432587783,417.7184582063573,314.16187475965552,379.01943694620672,502.19394076645563,{"$f":"LR62-LR144","v":669.11821512051927},917.18637228591729,1063.0356120558197,1104.1660687050826,1194.427676292325,977.51336418006906,912.90933104513056,635.05195245900313,426.0023491404018,320.38530693555617,386.53157925998153,512.1545241050494,682.39731248328269,935.39763231238658,1084.1462682170188,1126.0935691098448,1218.149076478112,996.92004528703319,931.03013655038831,647.64600465147191,434.43797129323423,326.71946811886437,394.18005144497988,522.30010137450972,695.92737157184001,953.95791110878451,1105.6635759494329,1148.4439377959989,1242.3289920356187,1016.7698854264679,949.56395501660211,660.52358057863478,443.05968052693595,333.19046560100696,401.99612383962187,532.67175003354441,709.76276104129738,972.94133036506946,1127.6732698186761,1171.3061828453015,1267.0636171243541,1036.9303798718365,968.38677422428145,673.59719856691925,451.80747899639994,339.75218636597128,409.92498521309676,543.19814079540777,723.80976709285562,992.2209109747904,1150.0288121955177,1194.52825001613,1292.1887927906591,1057.4778780860565,987.56996598788703,686.91682796319481,460.71523312603938,346.43036039590049,417.99745833473747,553.91977013437554,738.12199660279214,1011.8697441775662,1172.8147492243802,1218.1979144047721,{"$f":"OD62-OD144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP62-QP144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["WORKING CAPITAL"]
[]
[null,"Revenues"]
[null,null,null,null,"Revenues booked",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,808.25552323990075,675.84561529262476,636.50696480286558,466.87129864987986,339.28020695507172,274.88004132041374,315.42798538006917,392.31511860875645,496.45990647029282,651.17230330278267,742.18518669659159,767.94949889798056,824.32908138492644,689.28597354829276,649.16500599689527,476.15584140810478,346.02738031441777,280.34650607076873,321.70081608495735,400.11698285690062,506.33286983877895,664.12199010184315,756.94482199722586,783.22150208021708,840.72229001672576,702.99361655946245,662.07477421942508,485.62502334736007,352.9087328784679,285.92168092143987,328.09839287096707,408.07400066110017,516.40217414921244,677.3292038063679,771.99797815776469,798.79721544330857,857.44150593774316,717.02236538005911,675.28695778580618,495.31602382454622,{"$f":"BV62","v":359.95128327085592},291.62745598045211,334.64583488694871,416.21741408711148,526.70735505114533,690.84580060785629,787.40375919257417,814.73779474599212,874.55237470213604,731.28159448501083,688.7162061713143,505.16623910942673,367.10953671258761,297.42697201913978,341.30084574723253,424.49461679583413,537.18184121721697,704.58446347625841,803.0626439673548,830.94026406448847,891.94436033224554,745.82439300771637,702.41251837335335,515.21234295129216,374.41014439701155,303.34182145868965,348.08820300162438,432.93642598752103,547.86463064579482,718.59634340300511,819.03293273218139,847.46494749126543,909.68221565856493,760.65640021619618,716.3812054175329,525.45823093269018,381.85593728430172,309.3742979031307,355.01053858693081,441.54611514660701,558.75986580730489,732.88687378155566,835.32081829365643,864.31825281081194,927.77281889783762,775.83585181582509,730.6771133089652,535.94413203311137,389.47615019040541,315.5480869882615,362.09503204061991,450.35748895739334,569.91032524789648,747.5121642877665,851.99025265041348,881.56635205968269,946.28720015579847,791.26468875735202,745.20789067864268,546.60230747518949,397.22155664440891,321.82330612122382,369.29591763209697,459.31362606585049,{"$f":"EH62","v":581.24397715243595},762.37773574545383,868.93355148501541,899.09782275316968,965.10575678332089,807.00035479012467,760.027637672688,557.47243915853323,405.12099389364414,328.22331883332805,376.64000528025286,468.44787144134511,592.80301831525458,777.53893478663917,886.21379710334634,916.97793704445098,984.29855293715684,823.04895174097419,775.14210095156386,568.55874219936516,413.17752510671613,334.75060686060061,384.13014280550919,477.76376707462617,604.59193099133756,793.00164047681085,903.83769027461062,935.21362831409783,1003.8730310171588,839.47349207682953,790.61062524306362,579.90474534389693,421.42278307421532,341.43079864409532,391.7957391365432,487.29789046634988,616.65700262078894,808.82656486661745,921.87442863577382,953.87649633475996,1023.9060473464324,856.1678734922715,806.33328409230921,591.43715356734765,429.80350354269933,348.220740236464,399.58727462613768,496.98865131010143,628.92029300627325,824.91147916143268,940.20749510427356,972.8459792348591,1044.2681889141074,873.19425153830935,822.36861518930436,603.19890366202821,438.35088912372993,355.14571155377513,407.53375826657071,506.87212968365981,641.42746011810527,841.31626977968949,958.90514628810809,992.19270309107776,{"$f":"GT62","v":1065.0352668627095},890.55922854179732,838.72283656214847,615.19455648746475,447.06825424115033,362.20839789550735,415.63827146964866,516.95215810821651,654.18335386652859,858.04729801498445,977.97463258452444,1011.924169991887,1086.2153340521043,908.33098554326443,855.46016066732921,627.47121121869714,455.98982635315167,369.43652986583083,423.93263542022282,527.26831433998814,667.23805840129262,875.17025580079803,997.49082754030496,1032.11785265402,1107.891550916029,926.39471723609995,872.47246462056546,639.94956083445322,465.05797222618901,376.78341383130237,432.36326864087391,537.75395615113359,680.50724051005989,892.57452906455865,1017.3276568035673,1052.6433001642988,1129.9238893906852,944.81767745671254,889.8230876435897,652.67606400108025,474.30645385415386,384.27640328347729,440.96155957542243,548.44812307406994,694.0403032407711,910.32491638536317,1037.5589757045846,1073.5769316764467,1152.394378998689,963.60701008530111,907.51875779588624,665.65565568086856,483.73885752524234,391.91840378250112,449.73084238730473,559.35496199107956,707.84249431570959,928.42830083949264,1058.1926293516756,1094.9268646348846,1175.3117331326712,982.83648868627677,925.62895453623082,678.93929834075391,{"$f":"JF62","v":493.39221819186781},399.73942052479009,458.70554838194028,570.51729700875967,721.9680060179337,946.95576271625191,1079.309632765782,1116.7769264264302,1198.7659334292732,1002.3818910914791,944.03668624193938,692.44117983124875,503.20417527645441,407.68892984940118,467.82770108163118,581.8630195959114,736.32558773548305,965.78761486589565,1100.7735703943256,1138.9859659514345,1222.6054660760947,1022.3159876076344,962.81048751028311,706.2115695731128,513.21126008758415,415.79652890761719,477.13126355534826,593.43437148773023,750.96869478248993,984.9939709462916,1122.6643555229155,1161.6366706156011,1246.919089036104,1042.6465080889936,981.95763826726409,720.25580731703963,523.41735307737645,424.06536158704768,486.61984345001372,605.2358397129384,765.9030053236595,1004.5822786154316,1144.9904767518933,1184.7378236936381,1271.7162304146423,1063.4532773484918,1001.5533169978014,734.62903570690537,533.86252697611121,432.52789424891722,496.33069628576044,617.31376100916611,781.18715674342843,1024.6294484962787,1167.8395943284384,1208.3801284818394,1297.0942525578262,1084.6018839419357,1021.4709358859177,749.23840388434257,544.47930610358753,441.12945904823607,506.20109008638798,629.59011217040666,{"$f":"LR62","v":796.72241363314299},1045.0059761462135,1191.0641032662254,1232.4108560153659,1322.8892137904988,1106.1710671327451,1041.7846510531233,764.13830460020404,555.3072182350603,449.90208083134877,516.26777372866479,642.11059979409674,812.56661595871947,1065.7877262691877,1214.7504717076822,1256.9194761028828,1349.1971524137375,1128.1691908135235,1062.5023395585783,779.33451559620028,566.35046211525662,458.84916136204924,526.53465077537771,654.88007895578062,828.72590763416008,1086.9827574145031,1238.9078845273602,1281.9154924638601,1376.0282698696324,1150.6826273970835,1083.7053463737948,794.88670257056947,577.65239742489518,468.00583004247568,537.04203261650969,667.94868714634492,845.26373575302682,1108.6742887696787,1263.6311922708257,1307.4970482979259,1403.4879146136595,1173.5659403917148,1105.2567003654012,810.69439860864964,589.14001381680544,477.31293491847407,547.72204170940404,681.23200133602552,862.07326617237561,1130.7221933395122,1288.7606827089685,1333.4988871050673,1431.3986977171946,1196.9043276189291,1127.2366402825321,826.81645800596573,600.85608131695233,486.80512766221312,558.61444124344973,694.77947718850601,879.21708315929732,1153.2085586014032,1314.3899165006646,1360.01781742093,{"$f":"OD62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" InpC!E$52","v":"Revenues arrear collection"},{"$f":" InpC!F$52","v":2},{"$f":" InpC!G$52","v":"Months"}]
[null,null,null,null,"Revenues collected",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"OFFSET(J151,0,-$F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,808.25552323990075,675.84561529262476,636.50696480286558,466.87129864987986,339.28020695507172,274.88004132041374,315.42798538006917,392.31511860875645,496.45990647029282,651.17230330278267,742.18518669659159,767.94949889798056,824.32908138492644,689.28597354829276,649.16500599689527,476.15584140810478,346.02738031441777,280.34650607076873,321.70081608495735,400.11698285690062,506.33286983877895,664.12199010184315,756.94482199722586,783.22150208021708,840.72229001672576,702.99361655946245,662.07477421942508,485.62502334736007,352.9087328784679,285.92168092143987,328.09839287096707,408.07400066110017,516.40217414921244,677.3292038063679,771.99797815776469,798.79721544330857,857.44150593774316,717.02236538005911,{"$f":"OFFSET(BV151,0,-$F152)","v":675.28695778580618},495.31602382454622,359.95128327085592,291.62745598045211,334.64583488694871,416.21741408711148,526.70735505114533,690.84580060785629,787.40375919257417,814.73779474599212,874.55237470213604,731.28159448501083,688.7162061713143,505.16623910942673,367.10953671258761,297.42697201913978,341.30084574723253,424.49461679583413,537.18184121721697,704.58446347625841,803.0626439673548,830.94026406448847,891.94436033224554,745.82439300771637,702.41251837335335,515.21234295129216,374.41014439701155,303.34182145868965,348.08820300162438,432.93642598752103,547.86463064579482,718.59634340300511,819.03293273218139,847.46494749126543,909.68221565856493,760.65640021619618,716.3812054175329,525.45823093269018,381.85593728430172,309.3742979031307,355.01053858693081,441.54611514660701,558.75986580730489,732.88687378155566,835.32081829365643,864.31825281081194,927.77281889783762,775.83585181582509,730.6771133089652,535.94413203311137,389.47615019040541,315.5480869882615,362.09503204061991,450.35748895739334,569.91032524789648,747.5121642877665,851.99025265041348,881.56635205968269,946.28720015579847,791.26468875735202,745.20789067864268,546.60230747518949,397.22155664440891,321.82330612122382,{"$f":"OFFSET(EH151,0,-$F152)","v":369.29591763209697},459.31362606585049,581.24397715243595,762.37773574545383,868.93355148501541,899.09782275316968,965.10575678332089,807.00035479012467,760.027637672688,557.47243915853323,405.12099389364414,328.22331883332805,376.64000528025286,468.44787144134511,592.80301831525458,777.53893478663917,886.21379710334634,916.97793704445098,984.29855293715684,823.04895174097419,775.14210095156386,568.55874219936516,413.17752510671613,334.75060686060061,384.13014280550919,477.76376707462617,604.59193099133756,793.00164047681085,903.83769027461062,935.21362831409783,1003.8730310171588,839.47349207682953,790.61062524306362,579.90474534389693,421.42278307421532,341.43079864409532,391.7957391365432,487.29789046634988,616.65700262078894,808.82656486661745,921.87442863577382,953.87649633475996,1023.9060473464324,856.1678734922715,806.33328409230921,591.43715356734765,429.80350354269933,348.220740236464,399.58727462613768,496.98865131010143,628.92029300627325,824.91147916143268,940.20749510427356,972.8459792348591,1044.2681889141074,873.19425153830935,822.36861518930436,603.19890366202821,438.35088912372993,355.14571155377513,407.53375826657071,506.87212968365981,641.42746011810527,841.31626977968949,{"$f":"OFFSET(GT151,0,-$F152)","v":958.90514628810809},992.19270309107776,1065.0352668627095,890.55922854179732,838.72283656214847,615.19455648746475,447.06825424115033,362.20839789550735,415.63827146964866,516.95215810821651,654.18335386652859,858.04729801498445,977.97463258452444,1011.924169991887,1086.2153340521043,908.33098554326443,855.46016066732921,627.47121121869714,455.98982635315167,369.43652986583083,423.93263542022282,527.26831433998814,667.23805840129262,875.17025580079803,997.49082754030496,1032.11785265402,1107.891550916029,926.39471723609995,872.47246462056546,639.94956083445322,465.05797222618901,376.78341383130237,432.36326864087391,537.75395615113359,680.50724051005989,892.57452906455865,1017.3276568035673,1052.6433001642988,1129.9238893906852,944.81767745671254,889.8230876435897,652.67606400108025,474.30645385415386,384.27640328347729,440.96155957542243,548.44812307406994,694.0403032407711,910.32491638536317,1037.5589757045846,1073.5769316764467,1152.394378998689,963.60701008530111,907.51875779588624,665.65565568086856,483.73885752524234,391.91840378250112,449.73084238730473,559.35496199107956,707.84249431570959,928.42830083949264,1058.1926293516756,1094.9268646348846,1175.3117331326712,982.83648868627677,{"$f":"OFFSET(JF151,0,-$F152)","v":925.62895453623082},678.93929834075391,493.39221819186781,399.73942052479009,458.70554838194028,570.51729700875967,721.9680060179337,946.95576271625191,1079.309632765782,1116.7769264264302,1198.7659334292732,1002.3818910914791,944.03668624193938,692.44117983124875,503.20417527645441,407.68892984940118,467.82770108163118,581.8630195959114,736.32558773548305,965.78761486589565,1100.7735703943256,1138.9859659514345,1222.6054660760947,1022.3159876076344,962.81048751028311,706.2115695731128,513.21126008758415,415.79652890761719,477.13126355534826,593.43437148773023,750.96869478248993,984.9939709462916,1122.6643555229155,1161.6366706156011,1246.919089036104,1042.6465080889936,981.95763826726409,720.25580731703963,523.41735307737645,424.06536158704768,486.61984345001372,605.2358397129384,765.9030053236595,1004.5822786154316,1144.9904767518933,1184.7378236936381,1271.7162304146423,1063.4532773484918,1001.5533169978014,734.62903570690537,533.86252697611121,432.52789424891722,496.33069628576044,617.31376100916611,781.18715674342843,1024.6294484962787,1167.8395943284384,1208.3801284818394,1297.0942525578262,1084.6018839419357,1021.4709358859177,749.23840388434257,544.47930610358753,441.12945904823607,{"$f":"OFFSET(LR151,0,-$F152)","v":506.20109008638798},629.59011217040666,796.72241363314299,1045.0059761462135,1191.0641032662254,1232.4108560153659,1322.8892137904988,1106.1710671327451,1041.7846510531233,764.13830460020404,555.3072182350603,449.90208083134877,516.26777372866479,642.11059979409674,812.56661595871947,1065.7877262691877,1214.7504717076822,1256.9194761028828,1349.1971524137375,1128.1691908135235,1062.5023395585783,779.33451559620028,566.35046211525662,458.84916136204924,526.53465077537771,654.88007895578062,828.72590763416008,1086.9827574145031,1238.9078845273602,1281.9154924638601,1376.0282698696324,1150.6826273970835,1083.7053463737948,794.88670257056947,577.65239742489518,468.00583004247568,537.04203261650969,667.94868714634492,845.26373575302682,1108.6742887696787,1263.6311922708257,1307.4970482979259,1403.4879146136595,1173.5659403917148,1105.2567003654012,810.69439860864964,589.14001381680544,477.31293491847407,547.72204170940404,681.23200133602552,862.07326617237561,1130.7221933395122,1288.7606827089685,1333.4988871050673,1431.3986977171946,1196.9043276189291,1127.2366402825321,826.81645800596573,600.85608131695233,486.80512766221312,558.61444124344973,694.77947718850601,879.21708315929732,1153.2085586014032,{"$f":"OFFSET(OD151,0,-$F152)","v":1314.3899165006646},1360.01781742093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(QP151,0,-$F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Debtors balance - BF",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"I158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,808.25552323990075,1484.1011385325255,1312.3525800954903,1103.3782634527456,806.15150560495169,614.16024827548563,590.3080267004832,707.74310398882585,888.77502507904933,1147.6322097730756,1393.3574899993741,1510.1346855945719,1592.2785802829067,1513.6150549332187,1338.4509795451875,1125.3208474049995,822.18322172252203,626.37388638518587,602.0473221557254,721.81779894185729,906.44985269567906,1170.4548599406214,1421.0668120990681,1540.1663240774424,1623.9437920969422,1543.7159065761878,1365.0683907788871,1147.6997975667848,838.53375622582757,638.83041379990743,614.02007379240672,736.17239353206696,924.47617481031239,1193.73137795558,1449.3271819641323,1570.7951936010732,1656.2387213810518,1574.4638713178024,1392.3093231658652,{"$f":"BU158","v":1170.6029816103523},855.2673070954022,651.57873925130821,626.27329086740099,750.8632489740603,942.92476913825703,1217.5531556590017,1478.2495598004307,1602.1415539385666,1689.2901694481286,1605.8339691871474,1419.9978006563256,1193.8824452807414,872.27577582201479,664.53650873172796,638.72781776637294,765.79546254306729,961.67645801305173,1241.7663046934758,1507.6471074436135,1634.0029080318436,1722.8846243967346,1637.7687533399626,1448.2369113810705,1217.6248613246462,889.6224873483045,677.75196585570211,651.43002446031494,781.02462898914644,980.80105663331688,1266.4609740488008,1537.6292761351874,1666.4978802234477,1757.1471631498312,1670.3386158747621,1477.03760563373,1241.8394363502239,907.3141682169927,691.23023518743321,664.3848364900623,796.55665373353861,1000.3059809539127,1291.6467395888612,1568.2076920752129,1699.6390711044692,1792.0910717086504,1703.6086707136637,1506.5129651247912,1266.6212453420776,925.4202822235178,705.02423717866782,677.64311902888221,812.45252099801405,1020.2678142052906,1317.4224895356638,1599.5024169381807,1733.5566047100965,1827.8535522154816,1737.5518889131508,1536.4725794359952,1291.810198153833,943.82386411959908,719.04486276563352,691.11922375332153,{"$f":"EG158","v":828.60954369794831},1040.5576032182873,1343.6217128978908,1631.31128723047,1768.0313742381859,1864.2035795364914,1772.1061115734465,1567.0279924628135,1317.500076831222,962.59343305217806,733.34431272697293,704.8633241135816,845.0878767215986,1061.2508897566004,1370.3419531018944,1663.7527318899861,1803.1917341477977,1901.2764899816084,1807.3475046781316,1598.191052692539,1343.7008431509298,981.73626730608203,747.92813196731743,718.88074966611066,861.89390988013633,1082.3556980659648,1397.5935714681495,1696.8393307514229,1839.0513185887098,1939.0866593312583,1843.3465230939898,1630.0841173198949,1370.515370586962,1001.3275284181136,762.85358171831206,733.22653778063989,879.09362960289445,1103.9548930871401,1425.4835674874078,1730.7009935023927,1875.7509249705354,1977.7825436811941,1880.0739208387058,1662.5011575845829,1397.7704376596589,1021.2406571100489,778.02424377916532,747.80801486260373,896.57592593624099,1125.9089443163764,1453.8317721677076,1765.1189742657079,1913.0534743391343,2017.114168148968,1917.4624404524184,1695.5628667276153,1425.5675188513342,1041.5497927857598,793.49660067750665,762.67946982034732,914.405887950232,1148.2995898017666,1482.7437298977964,1800.2214160677993,{"$f":"GS158","v":1951.0978493791874},2057.2279699537889,1955.5944954045085,1729.2820651039476,1453.9173930496149,1062.2628107286168,809.27665213665955,777.84666936515782,932.59042957786698,1171.1355119747468,1512.2306518815146,1836.0219305995106,1989.8988025764133,2098.1395040439929,1994.5463195953703,1763.7911462105951,1482.9313718860276,1083.4610375718503,825.42635621898398,793.36916528605514,951.20094976021255,1194.5063727412823,1542.4083142020922,1872.6610833411046,2029.6086801943268,2140.0094035700508,2034.2862681521308,1798.867181856667,1512.4220254550205,1105.0075330606442,841.84138605749331,809.14668247217821,970.11722479200944,1218.2611966611955,1573.0817695746205,1909.9021858681276,2069.9709569678676,2182.5671895549858,2074.7415668473996,1834.640765100304,1542.4991516446719,1126.982517855236,858.58285713763303,825.23796285890148,989.40968264949402,1242.4884263148426,1604.365219626136,1947.8838920899493,2111.1359073810327,2225.9713106751369,2116.0013890839914,1871.1257678811887,1573.1744134767559,1149.3945132061122,875.65726130774476,841.64924616980716,1009.0858043783855,1267.1974563067906,1636.2707951552038,1986.6209301911695,2153.1194939865613,2270.2385977675567,2158.148221818949,1908.4654432225088,{"$f":"JE158","v":1604.5682528769858},1172.3315165326228,893.13163871665904,858.44496890673145,1029.222845390701,1292.4853030266945,1668.9237687341865,2026.265395482035,2196.0865591922129,2315.5428598557037,2201.1478245207527,1946.4185773334191,1636.4778660731886,1195.6453551077036,910.89310512585598,875.51663093103275,1049.6907206775431,1318.1886073313951,1702.1132026013793,2066.5611852602215,2239.7595363457604,2361.5914320275297,2244.9214536837294,1985.1264751179178,1669.0220570833962,1219.4228296606975,929.00778899520185,892.92779246296595,1070.5656350430791,1344.4030662702207,1735.962665728782,2107.6583264692076,2284.301026138517,2408.5557596517056,2289.5655971250981,2024.6041463562581,1702.2134455843041,1243.6731603944163,947.48271466442429,910.68520503706168,1091.8556831629523,1371.138845036598,1770.4852839390915,2149.572755367325,2329.7283004455317,2456.4540541082806,2335.1695077631339,2065.0065943462932,1736.182352704707,1268.4915626830168,966.3904212250286,928.85859053467789,1113.6444572949267,1398.5009177525947,1805.8166052397073,2192.4690428247177,2376.2197228102782,2505.4743810396658,2381.6961364997624,2106.0728198278539,1770.7093397702606,1293.7177099879304,985.60876515182406,947.33054913462456,{"$f":"LQ158","v":1135.7912022567953},1426.3125258035502,1841.728389779357,2236.0700794124396,2423.474959281592,2555.3000698058659,2429.060280923245,2147.95571818587,1805.9229556533287,1319.4455228352656,1005.2092990664103,966.16985456001464,1158.3783735227628,1454.6772157528176,1878.3543422279085,2280.5381979768713,2471.6699478105661,2606.1166285166214,2477.3663432272624,2190.6715303721035,1841.8368551547801,1345.6849777114583,1025.1996234773073,985.38381213742844,1181.4147297311599,1483.6059865899422,1915.7086650486647,2325.8906419418649,2520.8233769912222,2657.9437623334943,2526.7108972667179,2234.3879737708803,1878.5920489443663,1372.5390999954666,1045.6582274673729,1005.0478626589874,1204.9907197628565,1513.2124228993737,1953.9380245227076,2372.3054810405065,2571.1282405687539,2710.9849629115879,2577.053855005377,2278.8226407571187,1915.9510989740534,1399.8344124254577,1066.4529487352822,1025.034976627881,1228.9540430454322,1543.3052675084036,1992.7954595118904,2419.4828760484834,2622.2595698140385,2764.8975848222644,2628.3030253361262,2324.1409679014641,1954.0530982885007,1427.672539322921,1087.6612089791684,1045.4195689056655,1253.3939184319584,1573.9965603478058,2032.425641760703,2467.5984751020706,{"$f":"OC158","v":2674.4077339215974},1360.0178174209327,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,{"$f":"QO158","v":2.7284841053187847E-12},2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12]
[null,null,null,"plus",{"$f":" E$151","v":"Revenues booked"},0,{"$f":"SMU","v":"$ 000s"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,808.25552323990075,675.84561529262476,636.50696480286558,466.87129864987986,339.28020695507172,274.88004132041374,315.42798538006917,392.31511860875645,496.45990647029282,651.17230330278267,742.18518669659159,767.94949889798056,824.32908138492644,689.28597354829276,649.16500599689527,476.15584140810478,346.02738031441777,280.34650607076873,321.70081608495735,400.11698285690062,506.33286983877895,664.12199010184315,756.94482199722586,783.22150208021708,840.72229001672576,702.99361655946245,662.07477421942508,485.62502334736007,352.9087328784679,285.92168092143987,328.09839287096707,408.07400066110017,516.40217414921244,677.3292038063679,771.99797815776469,{"$f":" BQ$151","v":798.79721544330857},857.44150593774316,717.02236538005911,675.28695778580618,495.31602382454622,359.95128327085592,291.62745598045211,334.64583488694871,416.21741408711148,526.70735505114533,690.84580060785629,787.40375919257417,814.73779474599212,874.55237470213604,731.28159448501083,688.7162061713143,505.16623910942673,367.10953671258761,297.42697201913978,341.30084574723253,424.49461679583413,537.18184121721697,704.58446347625841,803.0626439673548,830.94026406448847,891.94436033224554,745.82439300771637,702.41251837335335,515.21234295129216,374.41014439701155,303.34182145868965,348.08820300162438,432.93642598752103,547.86463064579482,718.59634340300511,819.03293273218139,847.46494749126543,909.68221565856493,760.65640021619618,716.3812054175329,525.45823093269018,381.85593728430172,309.3742979031307,355.01053858693081,441.54611514660701,558.75986580730489,732.88687378155566,835.32081829365643,864.31825281081194,927.77281889783762,775.83585181582509,730.6771133089652,535.94413203311137,389.47615019040541,315.5480869882615,362.09503204061991,450.35748895739334,569.91032524789648,747.5121642877665,851.99025265041348,881.56635205968269,946.28720015579847,791.26468875735202,745.20789067864268,{"$f":" EC$151","v":546.60230747518949},397.22155664440891,321.82330612122382,369.29591763209697,459.31362606585049,581.24397715243595,762.37773574545383,868.93355148501541,899.09782275316968,965.10575678332089,807.00035479012467,760.027637672688,557.47243915853323,405.12099389364414,328.22331883332805,376.64000528025286,468.44787144134511,592.80301831525458,777.53893478663917,886.21379710334634,916.97793704445098,984.29855293715684,823.04895174097419,775.14210095156386,568.55874219936516,413.17752510671613,334.75060686060061,384.13014280550919,477.76376707462617,604.59193099133756,793.00164047681085,903.83769027461062,935.21362831409783,1003.8730310171588,839.47349207682953,790.61062524306362,579.90474534389693,421.42278307421532,341.43079864409532,391.7957391365432,487.29789046634988,616.65700262078894,808.82656486661745,921.87442863577382,953.87649633475996,1023.9060473464324,856.1678734922715,806.33328409230921,591.43715356734765,429.80350354269933,348.220740236464,399.58727462613768,496.98865131010143,628.92029300627325,824.91147916143268,940.20749510427356,972.8459792348591,1044.2681889141074,873.19425153830935,822.36861518930436,603.19890366202821,438.35088912372993,355.14571155377513,407.53375826657071,{"$f":" GO$151","v":506.87212968365981},641.42746011810527,841.31626977968949,958.90514628810809,992.19270309107776,1065.0352668627095,890.55922854179732,838.72283656214847,615.19455648746475,447.06825424115033,362.20839789550735,415.63827146964866,516.95215810821651,654.18335386652859,858.04729801498445,977.97463258452444,1011.924169991887,1086.2153340521043,908.33098554326443,855.46016066732921,627.47121121869714,455.98982635315167,369.43652986583083,423.93263542022282,527.26831433998814,667.23805840129262,875.17025580079803,997.49082754030496,1032.11785265402,1107.891550916029,926.39471723609995,872.47246462056546,639.94956083445322,465.05797222618901,376.78341383130237,432.36326864087391,537.75395615113359,680.50724051005989,892.57452906455865,1017.3276568035673,1052.6433001642988,1129.9238893906852,944.81767745671254,889.8230876435897,652.67606400108025,474.30645385415386,384.27640328347729,440.96155957542243,548.44812307406994,694.0403032407711,910.32491638536317,1037.5589757045846,1073.5769316764467,1152.394378998689,963.60701008530111,907.51875779588624,665.65565568086856,483.73885752524234,391.91840378250112,449.73084238730473,559.35496199107956,707.84249431570959,928.42830083949264,1058.1926293516756,{"$f":" JA$151","v":1094.9268646348846},1175.3117331326712,982.83648868627677,925.62895453623082,678.93929834075391,493.39221819186781,399.73942052479009,458.70554838194028,570.51729700875967,721.9680060179337,946.95576271625191,1079.309632765782,1116.7769264264302,1198.7659334292732,1002.3818910914791,944.03668624193938,692.44117983124875,503.20417527645441,407.68892984940118,467.82770108163118,581.8630195959114,736.32558773548305,965.78761486589565,1100.7735703943256,1138.9859659514345,1222.6054660760947,1022.3159876076344,962.81048751028311,706.2115695731128,513.21126008758415,415.79652890761719,477.13126355534826,593.43437148773023,750.96869478248993,984.9939709462916,1122.6643555229155,1161.6366706156011,1246.919089036104,1042.6465080889936,981.95763826726409,720.25580731703963,523.41735307737645,424.06536158704768,486.61984345001372,605.2358397129384,765.9030053236595,1004.5822786154316,1144.9904767518933,1184.7378236936381,1271.7162304146423,1063.4532773484918,1001.5533169978014,734.62903570690537,533.86252697611121,432.52789424891722,496.33069628576044,617.31376100916611,781.18715674342843,1024.6294484962787,1167.8395943284384,1208.3801284818394,1297.0942525578262,1084.6018839419357,1021.4709358859177,{"$f":" LM$151","v":749.23840388434257},544.47930610358753,441.12945904823607,506.20109008638798,629.59011217040666,796.72241363314299,1045.0059761462135,1191.0641032662254,1232.4108560153659,1322.8892137904988,1106.1710671327451,1041.7846510531233,764.13830460020404,555.3072182350603,449.90208083134877,516.26777372866479,642.11059979409674,812.56661595871947,1065.7877262691877,1214.7504717076822,1256.9194761028828,1349.1971524137375,1128.1691908135235,1062.5023395585783,779.33451559620028,566.35046211525662,458.84916136204924,526.53465077537771,654.88007895578062,828.72590763416008,1086.9827574145031,1238.9078845273602,1281.9154924638601,1376.0282698696324,1150.6826273970835,1083.7053463737948,794.88670257056947,577.65239742489518,468.00583004247568,537.04203261650969,667.94868714634492,845.26373575302682,1108.6742887696787,1263.6311922708257,1307.4970482979259,1403.4879146136595,1173.5659403917148,1105.2567003654012,810.69439860864964,589.14001381680544,477.31293491847407,547.72204170940404,681.23200133602552,862.07326617237561,1130.7221933395122,1288.7606827089685,1333.4988871050673,1431.3986977171946,1196.9043276189291,1127.2366402825321,826.81645800596573,600.85608131695233,486.80512766221312,558.61444124344973,{"$f":" NY$151","v":694.77947718850601},879.21708315929732,1153.2085586014032,1314.3899165006646,1360.01781742093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" QK$151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less",{"$f":" E$153","v":"Revenues collected"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,808.25552323990075,675.84561529262476,636.50696480286558,466.87129864987986,339.28020695507172,274.88004132041374,315.42798538006917,392.31511860875645,496.45990647029282,651.17230330278267,742.18518669659159,767.94949889798056,824.32908138492644,689.28597354829276,649.16500599689527,476.15584140810478,346.02738031441777,280.34650607076873,321.70081608495735,400.11698285690062,506.33286983877895,664.12199010184315,756.94482199722586,783.22150208021708,840.72229001672576,702.99361655946245,662.07477421942508,485.62502334736007,352.9087328784679,285.92168092143987,328.09839287096707,408.07400066110017,516.40217414921244,{"$f":" BQ$153","v":677.3292038063679},771.99797815776469,798.79721544330857,857.44150593774316,717.02236538005911,675.28695778580618,495.31602382454622,359.95128327085592,291.62745598045211,334.64583488694871,416.21741408711148,526.70735505114533,690.84580060785629,787.40375919257417,814.73779474599212,874.55237470213604,731.28159448501083,688.7162061713143,505.16623910942673,367.10953671258761,297.42697201913978,341.30084574723253,424.49461679583413,537.18184121721697,704.58446347625841,803.0626439673548,830.94026406448847,891.94436033224554,745.82439300771637,702.41251837335335,515.21234295129216,374.41014439701155,303.34182145868965,348.08820300162438,432.93642598752103,547.86463064579482,718.59634340300511,819.03293273218139,847.46494749126543,909.68221565856493,760.65640021619618,716.3812054175329,525.45823093269018,381.85593728430172,309.3742979031307,355.01053858693081,441.54611514660701,558.75986580730489,732.88687378155566,835.32081829365643,864.31825281081194,927.77281889783762,775.83585181582509,730.6771133089652,535.94413203311137,389.47615019040541,315.5480869882615,362.09503204061991,450.35748895739334,569.91032524789648,747.5121642877665,851.99025265041348,881.56635205968269,946.28720015579847,{"$f":" EC$153","v":791.26468875735202},745.20789067864268,546.60230747518949,397.22155664440891,321.82330612122382,369.29591763209697,459.31362606585049,581.24397715243595,762.37773574545383,868.93355148501541,899.09782275316968,965.10575678332089,807.00035479012467,760.027637672688,557.47243915853323,405.12099389364414,328.22331883332805,376.64000528025286,468.44787144134511,592.80301831525458,777.53893478663917,886.21379710334634,916.97793704445098,984.29855293715684,823.04895174097419,775.14210095156386,568.55874219936516,413.17752510671613,334.75060686060061,384.13014280550919,477.76376707462617,604.59193099133756,793.00164047681085,903.83769027461062,935.21362831409783,1003.8730310171588,839.47349207682953,790.61062524306362,579.90474534389693,421.42278307421532,341.43079864409532,391.7957391365432,487.29789046634988,616.65700262078894,808.82656486661745,921.87442863577382,953.87649633475996,1023.9060473464324,856.1678734922715,806.33328409230921,591.43715356734765,429.80350354269933,348.220740236464,399.58727462613768,496.98865131010143,628.92029300627325,824.91147916143268,940.20749510427356,972.8459792348591,1044.2681889141074,873.19425153830935,822.36861518930436,603.19890366202821,438.35088912372993,{"$f":" GO$153","v":355.14571155377513},407.53375826657071,506.87212968365981,641.42746011810527,841.31626977968949,958.90514628810809,992.19270309107776,1065.0352668627095,890.55922854179732,838.72283656214847,615.19455648746475,447.06825424115033,362.20839789550735,415.63827146964866,516.95215810821651,654.18335386652859,858.04729801498445,977.97463258452444,1011.924169991887,1086.2153340521043,908.33098554326443,855.46016066732921,627.47121121869714,455.98982635315167,369.43652986583083,423.93263542022282,527.26831433998814,667.23805840129262,875.17025580079803,997.49082754030496,1032.11785265402,1107.891550916029,926.39471723609995,872.47246462056546,639.94956083445322,465.05797222618901,376.78341383130237,432.36326864087391,537.75395615113359,680.50724051005989,892.57452906455865,1017.3276568035673,1052.6433001642988,1129.9238893906852,944.81767745671254,889.8230876435897,652.67606400108025,474.30645385415386,384.27640328347729,440.96155957542243,548.44812307406994,694.0403032407711,910.32491638536317,1037.5589757045846,1073.5769316764467,1152.394378998689,963.60701008530111,907.51875779588624,665.65565568086856,483.73885752524234,391.91840378250112,449.73084238730473,559.35496199107956,707.84249431570959,{"$f":" JA$153","v":928.42830083949264},1058.1926293516756,1094.9268646348846,1175.3117331326712,982.83648868627677,925.62895453623082,678.93929834075391,493.39221819186781,399.73942052479009,458.70554838194028,570.51729700875967,721.9680060179337,946.95576271625191,1079.309632765782,1116.7769264264302,1198.7659334292732,1002.3818910914791,944.03668624193938,692.44117983124875,503.20417527645441,407.68892984940118,467.82770108163118,581.8630195959114,736.32558773548305,965.78761486589565,1100.7735703943256,1138.9859659514345,1222.6054660760947,1022.3159876076344,962.81048751028311,706.2115695731128,513.21126008758415,415.79652890761719,477.13126355534826,593.43437148773023,750.96869478248993,984.9939709462916,1122.6643555229155,1161.6366706156011,1246.919089036104,1042.6465080889936,981.95763826726409,720.25580731703963,523.41735307737645,424.06536158704768,486.61984345001372,605.2358397129384,765.9030053236595,1004.5822786154316,1144.9904767518933,1184.7378236936381,1271.7162304146423,1063.4532773484918,1001.5533169978014,734.62903570690537,533.86252697611121,432.52789424891722,496.33069628576044,617.31376100916611,781.18715674342843,1024.6294484962787,1167.8395943284384,1208.3801284818394,1297.0942525578262,{"$f":" LM$153","v":1084.6018839419357},1021.4709358859177,749.23840388434257,544.47930610358753,441.12945904823607,506.20109008638798,629.59011217040666,796.72241363314299,1045.0059761462135,1191.0641032662254,1232.4108560153659,1322.8892137904988,1106.1710671327451,1041.7846510531233,764.13830460020404,555.3072182350603,449.90208083134877,516.26777372866479,642.11059979409674,812.56661595871947,1065.7877262691877,1214.7504717076822,1256.9194761028828,1349.1971524137375,1128.1691908135235,1062.5023395585783,779.33451559620028,566.35046211525662,458.84916136204924,526.53465077537771,654.88007895578062,828.72590763416008,1086.9827574145031,1238.9078845273602,1281.9154924638601,1376.0282698696324,1150.6826273970835,1083.7053463737948,794.88670257056947,577.65239742489518,468.00583004247568,537.04203261650969,667.94868714634492,845.26373575302682,1108.6742887696787,1263.6311922708257,1307.4970482979259,1403.4879146136595,1173.5659403917148,1105.2567003654012,810.69439860864964,589.14001381680544,477.31293491847407,547.72204170940404,681.23200133602552,862.07326617237561,1130.7221933395122,1288.7606827089685,1333.4988871050673,1431.3986977171946,1196.9043276189291,1127.2366402825321,826.81645800596573,600.85608131695233,{"$f":" NY$153","v":486.80512766221312},558.61444124344973,694.77947718850601,879.21708315929732,1153.2085586014032,1314.3899165006646,1360.01781742093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" QK$153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Debtors balance - CF",null,"$ 000s",null,null,{"$f":"J155+J156-J157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,808.25552323990075,1484.1011385325255,1312.3525800954903,1103.3782634527456,806.15150560495169,614.16024827548563,590.3080267004832,707.74310398882585,888.77502507904933,1147.6322097730756,1393.3574899993741,1510.1346855945719,1592.2785802829067,1513.6150549332187,1338.4509795451875,1125.3208474049995,822.18322172252203,626.37388638518587,602.0473221557254,721.81779894185729,906.44985269567906,1170.4548599406214,1421.0668120990681,1540.1663240774424,1623.9437920969422,1543.7159065761878,1365.0683907788871,1147.6997975667848,838.53375622582757,638.83041379990743,614.02007379240672,736.17239353206696,924.47617481031239,1193.73137795558,1449.3271819641323,1570.7951936010732,1656.2387213810518,1574.4638713178024,1392.3093231658652,1170.6029816103523,{"$f":"BV155+BV156-BV157","v":855.2673070954022},651.57873925130821,626.27329086740099,750.8632489740603,942.92476913825703,1217.5531556590017,1478.2495598004307,1602.1415539385666,1689.2901694481286,1605.8339691871474,1419.9978006563256,1193.8824452807414,872.27577582201479,664.53650873172796,638.72781776637294,765.79546254306729,961.67645801305173,1241.7663046934758,1507.6471074436135,1634.0029080318436,1722.8846243967346,1637.7687533399626,1448.2369113810705,1217.6248613246462,889.6224873483045,677.75196585570211,651.43002446031494,781.02462898914644,980.80105663331688,1266.4609740488008,1537.6292761351874,1666.4978802234477,1757.1471631498312,1670.3386158747621,1477.03760563373,1241.8394363502239,907.3141682169927,691.23023518743321,664.3848364900623,796.55665373353861,1000.3059809539127,1291.6467395888612,1568.2076920752129,1699.6390711044692,1792.0910717086504,1703.6086707136637,1506.5129651247912,1266.6212453420776,925.4202822235178,705.02423717866782,677.64311902888221,812.45252099801405,1020.2678142052906,1317.4224895356638,1599.5024169381807,1733.5566047100965,1827.8535522154816,1737.5518889131508,1536.4725794359952,1291.810198153833,943.82386411959908,719.04486276563352,691.11922375332153,828.60954369794831,{"$f":"EH155+EH156-EH157","v":1040.5576032182873},1343.6217128978908,1631.31128723047,1768.0313742381859,1864.2035795364914,1772.1061115734465,1567.0279924628135,1317.500076831222,962.59343305217806,733.34431272697293,704.8633241135816,845.0878767215986,1061.2508897566004,1370.3419531018944,1663.7527318899861,1803.1917341477977,1901.2764899816084,1807.3475046781316,1598.191052692539,1343.7008431509298,981.73626730608203,747.92813196731743,718.88074966611066,861.89390988013633,1082.3556980659648,1397.5935714681495,1696.8393307514229,1839.0513185887098,1939.0866593312583,1843.3465230939898,1630.0841173198949,1370.515370586962,1001.3275284181136,762.85358171831206,733.22653778063989,879.09362960289445,1103.9548930871401,1425.4835674874078,1730.7009935023927,1875.7509249705354,1977.7825436811941,1880.0739208387058,1662.5011575845829,1397.7704376596589,1021.2406571100489,778.02424377916532,747.80801486260373,896.57592593624099,1125.9089443163764,1453.8317721677076,1765.1189742657079,1913.0534743391343,2017.114168148968,1917.4624404524184,1695.5628667276153,1425.5675188513342,1041.5497927857598,793.49660067750665,762.67946982034732,914.405887950232,1148.2995898017666,1482.7437298977964,1800.2214160677993,1951.0978493791874,{"$f":"GT155+GT156-GT157","v":2057.2279699537889},1955.5944954045085,1729.2820651039476,1453.9173930496149,1062.2628107286168,809.27665213665955,777.84666936515782,932.59042957786698,1171.1355119747468,1512.2306518815146,1836.0219305995106,1989.8988025764133,2098.1395040439929,1994.5463195953703,1763.7911462105951,1482.9313718860276,1083.4610375718503,825.42635621898398,793.36916528605514,951.20094976021255,1194.5063727412823,1542.4083142020922,1872.6610833411046,2029.6086801943268,2140.0094035700508,2034.2862681521308,1798.867181856667,1512.4220254550205,1105.0075330606442,841.84138605749331,809.14668247217821,970.11722479200944,1218.2611966611955,1573.0817695746205,1909.9021858681276,2069.9709569678676,2182.5671895549858,2074.7415668473996,1834.640765100304,1542.4991516446719,1126.982517855236,858.58285713763303,825.23796285890148,989.40968264949402,1242.4884263148426,1604.365219626136,1947.8838920899493,2111.1359073810327,2225.9713106751369,2116.0013890839914,1871.1257678811887,1573.1744134767559,1149.3945132061122,875.65726130774476,841.64924616980716,1009.0858043783855,1267.1974563067906,1636.2707951552038,1986.6209301911695,2153.1194939865613,2270.2385977675567,2158.148221818949,1908.4654432225088,1604.5682528769858,{"$f":"JF155+JF156-JF157","v":1172.3315165326228},893.13163871665904,858.44496890673145,1029.222845390701,1292.4853030266945,1668.9237687341865,2026.265395482035,2196.0865591922129,2315.5428598557037,2201.1478245207527,1946.4185773334191,1636.4778660731886,1195.6453551077036,910.89310512585598,875.51663093103275,1049.6907206775431,1318.1886073313951,1702.1132026013793,2066.5611852602215,2239.7595363457604,2361.5914320275297,2244.9214536837294,1985.1264751179178,1669.0220570833962,1219.4228296606975,929.00778899520185,892.92779246296595,1070.5656350430791,1344.4030662702207,1735.962665728782,2107.6583264692076,2284.301026138517,2408.5557596517056,2289.5655971250981,2024.6041463562581,1702.2134455843041,1243.6731603944163,947.48271466442429,910.68520503706168,1091.8556831629523,1371.138845036598,1770.4852839390915,2149.572755367325,2329.7283004455317,2456.4540541082806,2335.1695077631339,2065.0065943462932,1736.182352704707,1268.4915626830168,966.3904212250286,928.85859053467789,1113.6444572949267,1398.5009177525947,1805.8166052397073,2192.4690428247177,2376.2197228102782,2505.4743810396658,2381.6961364997624,2106.0728198278539,1770.7093397702606,1293.7177099879304,985.60876515182406,947.33054913462456,1135.7912022567953,{"$f":"LR155+LR156-LR157","v":1426.3125258035502},1841.728389779357,2236.0700794124396,2423.474959281592,2555.3000698058659,2429.060280923245,2147.95571818587,1805.9229556533287,1319.4455228352656,1005.2092990664103,966.16985456001464,1158.3783735227628,1454.6772157528176,1878.3543422279085,2280.5381979768713,2471.6699478105661,2606.1166285166214,2477.3663432272624,2190.6715303721035,1841.8368551547801,1345.6849777114583,1025.1996234773073,985.38381213742844,1181.4147297311599,1483.6059865899422,1915.7086650486647,2325.8906419418649,2520.8233769912222,2657.9437623334943,2526.7108972667179,2234.3879737708803,1878.5920489443663,1372.5390999954666,1045.6582274673729,1005.0478626589874,1204.9907197628565,1513.2124228993737,1953.9380245227076,2372.3054810405065,2571.1282405687539,2710.9849629115879,2577.053855005377,2278.8226407571187,1915.9510989740534,1399.8344124254577,1066.4529487352822,1025.034976627881,1228.9540430454322,1543.3052675084036,1992.7954595118904,2419.4828760484834,2622.2595698140385,2764.8975848222644,2628.3030253361262,2324.1409679014641,1954.0530982885007,1427.672539322921,1087.6612089791684,1045.4195689056655,1253.3939184319584,1573.9965603478058,2032.425641760703,2467.5984751020706,2674.4077339215974,{"$f":"OD155+OD156-OD157","v":1360.0178174209327},2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,{"$f":"QP155+QP156-QP157","v":2.7284841053187847E-12},2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12]
[]
[null,null,null,null,"Change in debtors",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J158-I158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,808.25552323990075,675.84561529262476,-171.74855843703517,-208.97431664274472,-297.22675784779392,-191.99125732946607,-23.852221575002432,117.43507728834265,181.03192109022348,258.85718469402627,245.72528022629854,116.77719559519778,82.14389468833474,-78.663525349687916,-175.16407538803128,-213.13013214018792,-303.13762568247751,-195.80933533733617,-24.326564229460473,119.77047678613189,184.63205375382176,264.00500724494236,250.61195215844668,119.09951197837427,83.777468019499793,-80.227885520754398,-178.64751579730068,-217.36859321210227,-309.16604134095724,-199.70334242592014,-24.810340007500713,122.15231973966024,188.30378127824542,269.25520314526761,255.59580400855225,121.4680116369409,85.443527779978695,-81.77485006324946,-182.15454815193721,-221.70634155551284,{"$f":"BV158-BU158","v":-315.33567451495014},-203.688567844094,-25.305448383907219,124.58995810665931,192.06152016419674,274.6283865207447,260.69640414142896,123.89199413813594,87.148615509561978,-83.456200260981177,-185.83616853082185,-226.11535537558416,-321.60666945872663,-207.73926709028683,-25.808690965355026,127.06764477669435,195.88099546998444,280.0898466804241,265.88080275013772,126.35580058823007,88.881716364890963,-85.115871056771994,-189.53184195889207,-230.61205005642432,-328.00237397634169,-211.87052149260239,-26.321941395387171,129.5946045288315,199.77642764417044,285.65991741548396,271.16830208638657,128.86860408826033,90.649282926383421,-86.808547275069031,-193.30101024103215,-235.1981692835061,-334.52526813323118,-216.08393302955949,-26.845398697370911,132.17181724347631,203.74932722037408,291.34075863494854,276.56095248635165,131.43137902925628,92.452000604181194,-88.482400994986619,-197.09570558887253,-239.89171978271361,-341.2009631185598,-220.39604504484998,-27.381118149785607,134.80940196913184,207.81529320727657,297.15467533037315,282.07992740251689,134.05418777191585,94.296947505385106,-90.30166330233078,-201.07930947715568,-244.66238128216219,-347.98633403423389,-224.77900135396555,-27.92563901231199,137.49031994462678,{"$f":"EH158-EG158","v":211.94805952033903},303.06410967960346,287.68957433257924,136.72008700771585,96.172205298305471,-92.097467963044892,-205.078119110633,-249.52791563159144,-354.90664377904397,-229.24912032520513,-28.480988613391332,140.22455260801701,216.16301303500177,309.09106334529406,293.41077878809165,139.43900225781158,98.084755833810732,-93.928985303476793,-209.15645198559264,-254.49020954160915,-361.96457584484779,-233.8081353387646,-29.047382301206767,143.01316021402567,220.46178818582848,315.23787340218473,299.2457592832734,142.21198783728687,100.03534074254844,-95.740136237268416,-213.26240577409499,-259.56874673293282,-369.18784216884842,-238.47394669980156,-29.62704393767217,145.86709182225457,224.86126348424568,321.52867440026762,305.21742601498499,145.04993146814263,102.03161871065868,-97.708622842488239,-217.57276325412295,-264.73071992492396,-376.52978054961,-243.2164133308836,-30.21622891656159,148.76791107363726,229.3330183801354,327.92282785133125,311.28720209800031,147.93450007342631,104.06069380983377,-99.651727696549642,-221.89957372480308,-269.99534787628113,-384.01772606557438,-248.05319210825314,-30.817130857159327,151.72641812988468,233.89370185153462,334.44414009602974,317.47768617000293,150.87643331138815,{"$f":"GT158-GS158","v":106.13012057460151},-101.63347454928044,-226.31243030056089,-275.36467205433269,-391.65458232099809,-252.98615859195729,-31.429982771501727,154.74376021270916,238.54508239687982,341.09513990676783,323.79127871799597,153.87687197690275,108.24070146757958,-103.59318444862265,-230.75517338477516,-280.85977432456752,-399.47033431417731,-258.0346813528663,-32.057190932928847,157.83178447415742,243.3054229810698,347.90194146080989,330.25276913901234,156.94759685322219,110.40072337572406,-105.72313541792005,-235.41908629546379,-286.4451564016465,-407.41449239437634,-263.16614700315085,-32.694703585315096,160.97054231983122,248.14397186918609,354.82057291342494,336.82041629350715,160.06877109973993,112.59623258711827,-107.82562270758626,-240.1008017470956,-292.14161345563207,-415.5166337894359,-268.39966071760296,-33.344894278731545,164.17171979059253,253.07874366534861,361.87679331129334,343.51867246381335,163.25201529108335,114.83540329410425,-109.96992159114552,-244.87562120280268,-297.95135440443278,-423.77990027064379,-273.73725189836739,-34.008015137937605,167.43655820857839,258.11165192840508,369.07333884841319,350.35013503596565,166.49856379539187,117.11910378099537,-112.09037594860774,-249.68277859644013,-303.89719034552309,{"$f":"JF158-JE158","v":-432.23673634436295},-279.19987781596376,-34.686669809927594,170.77787648396952,263.26245763599354,376.43846570749201,357.34162674784852,169.82116371017787,119.45630066349077,-114.39503533495099,-254.72924718733361,-309.9407112602305,-440.83251096548497,-284.75224998184763,-35.376474194823231,174.17408974651039,268.49788665385199,383.92459526998414,364.44798265884219,173.19835108553889,121.83189568176931,-116.66997834380027,-259.79497856581156,-316.10441803452159,-449.59922742269873,-290.41504066549567,-36.079996532235896,177.6378425801131,273.83743122714168,391.55959945856125,371.69566074042564,176.64269966930942,124.25473351318851,-118.99016252660749,-264.96145076884,-322.39070077195402,-458.54028518988775,-296.19044572999201,-36.797509627362615,181.17047812589067,279.28316187364567,399.34643890249345,379.08747142823358,180.15554507820661,126.72575366274896,-121.28454634514674,-270.16291341684064,-328.82424164158624,-467.69079002169019,-302.10114145798821,-37.531830690350716,184.78586676024884,284.85646045766794,407.31568748711265,386.65243758501038,183.75067998556051,129.25465822938759,-123.77824453990343,-275.62331667190847,-335.36348005759328,-476.99162978233016,-308.10894483610639,-38.278216017199497,188.4606531221707,{"$f":"LR158-LQ158","v":290.52132354675496},415.41586397580681,394.34168963308252,187.40487986915241,131.8251105242739,-126.23978888262081,-281.10456273737509,-342.03276253254126,-486.47743281806311,-314.23622376885533,-39.039444506395625,192.20851896274814,296.29884223005479,423.67712647509097,402.18385574896274,191.13174983369481,134.4466807060553,-128.750285289359,-286.69481285515894,-348.83467521732337,-496.15187744332184,-320.48535423415092,-39.815811339878906,196.03091759373149,302.19125685878225,432.10267845872249,410.18197689320027,194.93273504935723,137.12038534227213,-131.23286506677641,-292.32292349583759,-355.79592482651401,-506.05294894889971,-326.88087252809373,-40.610364808385498,199.94285710386919,308.22170313651714,440.72560162333389,418.36745651779893,198.82275952824739,139.85672234283402,-133.93110790621085,-298.23121424825831,-362.87154178306537,-516.11668654859568,-333.38146369017545,-41.417972107401283,203.91906641755122,314.35122446297146,449.49019200348675,426.68741653659299,202.77669376555514,142.63801500822592,-136.59455948613822,-304.16205743466207,-370.08786961296346,-526.38055896557967,-340.01133034375266,-42.241640073502822,207.97434952629283,320.60264191584747,458.42908141289718,435.17283334136755,206.8092588195268,{"$f":"OD158-OC158","v":-1314.3899165006646},-1360.01781742093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP158-QO158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating Costs"]
[null,null,null,null,"Expenses booked",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90.80452604638873,90.929292941143444,91.067703673585768,91.201926205379891,91.340909299030841,91.475686872830465,91.615244694539399,91.755095501345821,91.890714531978645,92.03114365504274,92.167323502535027,92.308333333331731,92.449639197546801,92.577525264670413,92.719396265423782,92.856974360512766,92.999432031504981,93.137579044649598,93.280625811901245,93.423972888877842,93.562982395276464,93.706922246417179,93.84650659009678,93.991041666663392,94.135880177483855,94.266963396285533,94.412381172057763,94.553398719523926,94.699417832290933,94.84101852076418,94.987641457197128,95.134572211098103,95.277056955156695,95.424595302575938,95.567669254847502,95.715817708328274,95.864277181919263,96.003440772018365,96.152504076124401,96.297056841084583,{"$f":"BV144","v":96.446736557309762},96.591887082239893,96.742185759594534,96.892799971199437,97.038856714409064,97.190093751503497,97.336754473989814,97.488616912104916,97.640798167400547,97.778526791317091,97.93131667802578,98.079483262109989,98.232904971240799,98.381684259294147,98.535740403582651,98.690119970477696,98.839828132267513,98.994846095289319,99.145173335837811,99.300832334905749,88.118216377180147,88.237889967022369,88.370650418074931,88.499393641580568,88.632703088588002,88.761978695859767,88.895839409050538,89.029981146935114,89.160063860612141,89.294760306400221,89.42538094295297,89.560634390493348,89.69617178660809,89.818837216196371,89.954916678525251,90.08687848261853,90.223520665801132,90.356028163254692,90.493235394275231,90.630730675606884,90.764065457125838,90.902129314058641,91.036015466525171,91.174650250254089,91.313576081271691,91.443802983834885,91.583293869099734,91.718563869135707,91.858631582297306,91.994460955868433,92.135107882246942,92.276050080169085,92.412727477274942,92.554252504615889,92.691495095177615,92.833605362075289,92.976013972626447,93.104898058429157,93.247876215825627,93.386527965862484,93.530097371853131,93.669322479763508,93.813485579301485,93.957951332171675,{"$f":"EH144","v":94.098045664205188},94.24310881722964,94.383782472555424,94.529445496125518,94.675414321940465,94.807520509888235,94.954073121219594,95.096191165007369,95.243349806147805,95.386055541755951,95.533822718782346,95.681900115474278,95.825496805808626,95.974186537658696,96.118377034367612,96.267681633526962,96.417299679987266,96.552708522633694,96.702924949248384,96.848595944130835,96.999433551299759,97.145706930298104,97.297168286750164,97.448947618359398,97.596134225952113,97.748541201098433,97.896336460225058,98.049373674363395,98.202732171985204,98.346488030638298,98.500470284618402,98.649793155871819,98.804412162995561,98.954352519739842,99.109610913132485,99.265195253111088,99.416071732492043,99.572299450619894,99.723799840029841,99.880673596828146,100.0378766914763,100.18015023140245,100.33798204173209,100.49103798476683,100.64952246706866,100.80321133273156,100.96235118595901,101.12182513443703,101.27647352580256,101.43660693688355,101.59189483602877,101.752690436747,101.91382360876136,102.05965398718568,102.22143159277354,102.37831393438412,102.5407605287435,102.69829161604797,102.8614099656061,103.0248707627961,103.18338536394575,103.34752211030379,103.50669220692761,103.67150769766381,{"$f":"GT144","v":103.83666919897853},103.98614533686342,104.15196738259098,104.31277178274183,104.47927954196021,104.64074890644727,104.80794521474435,104.97549253186411,105.13796999804248,105.30621016305945,105.4693595120989,105.63829539010349,105.80758592895106,105.96627623402884,106.13625532976528,106.30109099083894,106.47177299045403,106.637290286084,106.80867809625194,106.98042571480367,107.14697638457365,107.31943422026532,107.48667361655932,107.65984460630726,107.83337914801304,107.99043313987757,108.16466171300743,108.33361826560794,108.50856731521337,108.67822254323409,108.85389504865621,109.02993635767176,109.20065079418598,109.37742007576992,109.54884045697128,109.72634072146292,109.90421362671132,110.06519396837245,110.24377825583058,110.41695872224608,110.59628149809166,110.77017810681289,110.95024242487058,111.13068476661148,111.30566706403853,111.4868555776621,111.66256146839349,111.8444992394974,112.02681896737704,112.1918238175797,112.37487271222423,112.55238269030013,112.73618853554187,112.91443255948109,113.09899848549024,113.28395188577466,113.46330874063744,113.64902696710153,113.82912550510122,114.01561172048274,114.20248944155938,114.3776656963682,114.56530350683376,114.74726354372244,{"$f":"JF144","v":114.93567728104054},115.11838976584127,115.30758263865349,115.49717269946714,115.68102591313328,115.87139997381773,116.05601346413096,116.24717476671157,116.43873738977851,116.61210733877522,116.80443609450245,116.99094513231333,117.18406921306439,117.37134950998512,117.56527220461766,117.75960201695165,117.94805156095941,118.14318497316094,118.33241380073201,118.52835413587717,118.72470582452074,118.90241002224239,119.09954699686277,119.29071876061892,119.48867094338873,119.68063324773249,119.87940400973082,120.07859206737312,120.27175284998113,120.47176459748768,120.66572414574803,120.86656298927178,121.06782347013146,121.24997027279612,121.45203567178204,121.64798672963205,121.85088771697113,122.04764907892346,122.25138910997178,122.45555686905513,122.6535466712283,122.85855871242254,123.05736724938934,123.26322706400121,123.46951905688236,123.66289394663269,123.87002499274026,124.07088841518701,124.27887599730015,124.48057003764195,124.68941769774021,124.89870380873508,125.10165708548894,125.31180864419386,125.51560118088605,125.72662176613254,125.93808536407433,126.12946629529607,126.34177561755635,126.54766062556425,126.76084789723022,126.96758428858057,127.18165314018128,127.39617140395103,{"$f":"LR144","v":127.6041985126237},127.81960386029623,128.02849121040578,128.24478731028341,128.4615374981737,128.657702952676,128.8753200079928,129.08635214120088,129.3048690946585,129.5167738957926,129.73619446868329,129.95607568904728,130.16930347543681,130.39009395680111,130.60420349066337,130.82590699303796,131.04807593562552,131.24914552649037,131.47220300819006,131.68851094472834,131.91249082202239,132.12969324318487,132.35459933039783,132.57997758127087,132.79853606232012,133.02484630571857,133.24430857792737,133.47155466786131,133.69927783401357,133.91274197061557,134.14139135719267,134.36312199193472,134.59271689795921,134.81536444146872,135.04590877688781,135.27693711280045,135.50097471172941,135.73295840460924,135.95792245214975,136.19086545262442,136.4242974893055,136.63556051987825,136.86992614111981,137.09720004173039,137.3325348204055,137.56074855250279,137.79705649630728,138.03386054061775,138.26349907951996,138.50128236472176,138.73187051345079,138.97063708893731,139.20990492653539,139.42644953287251,139.66667429464508,139.89963004277092,140.14084819091292,140.3747672663126,140.61698290871226,140.8597070541305,141.09508655650515,141.33881442383705,141.57516727628433,141.81990301615801,{"$f":"OD144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" InpC!E$52","v":"Revenues arrear collection"},{"$f":" InpC!F$52","v":2},{"$f":" InpC!G$52","v":"Months"}]
[null,null,null,null,"Expenses paid",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"OFFSET(J163,0,-$F164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90.80452604638873,90.929292941143444,91.067703673585768,91.201926205379891,91.340909299030841,91.475686872830465,91.615244694539399,91.755095501345821,91.890714531978645,92.03114365504274,92.167323502535027,92.308333333331731,92.449639197546801,92.577525264670413,92.719396265423782,92.856974360512766,92.999432031504981,93.137579044649598,93.280625811901245,93.423972888877842,93.562982395276464,93.706922246417179,93.84650659009678,93.991041666663392,94.135880177483855,94.266963396285533,94.412381172057763,94.553398719523926,94.699417832290933,94.84101852076418,94.987641457197128,95.134572211098103,95.277056955156695,95.424595302575938,95.567669254847502,95.715817708328274,95.864277181919263,96.003440772018365,{"$f":"OFFSET(BV163,0,-$F164)","v":96.152504076124401},96.297056841084583,96.446736557309762,96.591887082239893,96.742185759594534,96.892799971199437,97.038856714409064,97.190093751503497,97.336754473989814,97.488616912104916,97.640798167400547,97.778526791317091,97.93131667802578,98.079483262109989,98.232904971240799,98.381684259294147,98.535740403582651,98.690119970477696,98.839828132267513,98.994846095289319,99.145173335837811,99.300832334905749,88.118216377180147,88.237889967022369,88.370650418074931,88.499393641580568,88.632703088588002,88.761978695859767,88.895839409050538,89.029981146935114,89.160063860612141,89.294760306400221,89.42538094295297,89.560634390493348,89.69617178660809,89.818837216196371,89.954916678525251,90.08687848261853,90.223520665801132,90.356028163254692,90.493235394275231,90.630730675606884,90.764065457125838,90.902129314058641,91.036015466525171,91.174650250254089,91.313576081271691,91.443802983834885,91.583293869099734,91.718563869135707,91.858631582297306,91.994460955868433,92.135107882246942,92.276050080169085,92.412727477274942,92.554252504615889,92.691495095177615,92.833605362075289,92.976013972626447,93.104898058429157,93.247876215825627,93.386527965862484,93.530097371853131,93.669322479763508,{"$f":"OFFSET(EH163,0,-$F164)","v":93.813485579301485},93.957951332171675,94.098045664205188,94.24310881722964,94.383782472555424,94.529445496125518,94.675414321940465,94.807520509888235,94.954073121219594,95.096191165007369,95.243349806147805,95.386055541755951,95.533822718782346,95.681900115474278,95.825496805808626,95.974186537658696,96.118377034367612,96.267681633526962,96.417299679987266,96.552708522633694,96.702924949248384,96.848595944130835,96.999433551299759,97.145706930298104,97.297168286750164,97.448947618359398,97.596134225952113,97.748541201098433,97.896336460225058,98.049373674363395,98.202732171985204,98.346488030638298,98.500470284618402,98.649793155871819,98.804412162995561,98.954352519739842,99.109610913132485,99.265195253111088,99.416071732492043,99.572299450619894,99.723799840029841,99.880673596828146,100.0378766914763,100.18015023140245,100.33798204173209,100.49103798476683,100.64952246706866,100.80321133273156,100.96235118595901,101.12182513443703,101.27647352580256,101.43660693688355,101.59189483602877,101.752690436747,101.91382360876136,102.05965398718568,102.22143159277354,102.37831393438412,102.5407605287435,102.69829161604797,102.8614099656061,103.0248707627961,103.18338536394575,103.34752211030379,{"$f":"OFFSET(GT163,0,-$F164)","v":103.50669220692761},103.67150769766381,103.83666919897853,103.98614533686342,104.15196738259098,104.31277178274183,104.47927954196021,104.64074890644727,104.80794521474435,104.97549253186411,105.13796999804248,105.30621016305945,105.4693595120989,105.63829539010349,105.80758592895106,105.96627623402884,106.13625532976528,106.30109099083894,106.47177299045403,106.637290286084,106.80867809625194,106.98042571480367,107.14697638457365,107.31943422026532,107.48667361655932,107.65984460630726,107.83337914801304,107.99043313987757,108.16466171300743,108.33361826560794,108.50856731521337,108.67822254323409,108.85389504865621,109.02993635767176,109.20065079418598,109.37742007576992,109.54884045697128,109.72634072146292,109.90421362671132,110.06519396837245,110.24377825583058,110.41695872224608,110.59628149809166,110.77017810681289,110.95024242487058,111.13068476661148,111.30566706403853,111.4868555776621,111.66256146839349,111.8444992394974,112.02681896737704,112.1918238175797,112.37487271222423,112.55238269030013,112.73618853554187,112.91443255948109,113.09899848549024,113.28395188577466,113.46330874063744,113.64902696710153,113.82912550510122,114.01561172048274,114.20248944155938,114.3776656963682,{"$f":"OFFSET(JF163,0,-$F164)","v":114.56530350683376},114.74726354372244,114.93567728104054,115.11838976584127,115.30758263865349,115.49717269946714,115.68102591313328,115.87139997381773,116.05601346413096,116.24717476671157,116.43873738977851,116.61210733877522,116.80443609450245,116.99094513231333,117.18406921306439,117.37134950998512,117.56527220461766,117.75960201695165,117.94805156095941,118.14318497316094,118.33241380073201,118.52835413587717,118.72470582452074,118.90241002224239,119.09954699686277,119.29071876061892,119.48867094338873,119.68063324773249,119.87940400973082,120.07859206737312,120.27175284998113,120.47176459748768,120.66572414574803,120.86656298927178,121.06782347013146,121.24997027279612,121.45203567178204,121.64798672963205,121.85088771697113,122.04764907892346,122.25138910997178,122.45555686905513,122.6535466712283,122.85855871242254,123.05736724938934,123.26322706400121,123.46951905688236,123.66289394663269,123.87002499274026,124.07088841518701,124.27887599730015,124.48057003764195,124.68941769774021,124.89870380873508,125.10165708548894,125.31180864419386,125.51560118088605,125.72662176613254,125.93808536407433,126.12946629529607,126.34177561755635,126.54766062556425,126.76084789723022,126.96758428858057,{"$f":"OFFSET(LR163,0,-$F164)","v":127.18165314018128},127.39617140395103,127.6041985126237,127.81960386029623,128.02849121040578,128.24478731028341,128.4615374981737,128.657702952676,128.8753200079928,129.08635214120088,129.3048690946585,129.5167738957926,129.73619446868329,129.95607568904728,130.16930347543681,130.39009395680111,130.60420349066337,130.82590699303796,131.04807593562552,131.24914552649037,131.47220300819006,131.68851094472834,131.91249082202239,132.12969324318487,132.35459933039783,132.57997758127087,132.79853606232012,133.02484630571857,133.24430857792737,133.47155466786131,133.69927783401357,133.91274197061557,134.14139135719267,134.36312199193472,134.59271689795921,134.81536444146872,135.04590877688781,135.27693711280045,135.50097471172941,135.73295840460924,135.95792245214975,136.19086545262442,136.4242974893055,136.63556051987825,136.86992614111981,137.09720004173039,137.3325348204055,137.56074855250279,137.79705649630728,138.03386054061775,138.26349907951996,138.50128236472176,138.73187051345079,138.97063708893731,139.20990492653539,139.42644953287251,139.66667429464508,139.89963004277092,140.14084819091292,140.3747672663126,140.61698290871226,140.8597070541305,141.09508655650515,141.33881442383705,{"$f":"OFFSET(OD163,0,-$F164)","v":141.57516727628433},141.81990301615801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(QP163,0,-$F164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Creditors balance - BF",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"I170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90.80452604638873,181.73381898753217,181.9969966147292,182.26962987896565,182.54283550441073,182.81659617186131,183.09093156736986,183.37034019588521,183.64581003332444,183.92185818702137,184.1984671575778,184.4756568358668,184.75797253087856,185.02716446221723,185.29692153009421,185.57637062593656,185.85640639201779,186.13701107615464,186.41820485655091,186.70459870077917,186.98695528415442,187.26990464169378,187.55342883651409,187.8375482567603,188.12692184414738,188.4028435737695,188.67934456834342,188.96577989158186,189.25281655181502,189.54043635305524,189.82865997796148,190.12221366829539,190.41162916625495,190.7016522577328,190.9922645574236,191.2834869631759,191.58009489024766,191.86771795393778,192.15594484814295,{"$f":"BU170","v":192.4495609172092},192.74379339839459,193.03862363954991,193.33407284183471,193.63498573079426,193.9316566856088,194.22895046591282,194.52684822549355,194.82537138609499,195.12941507950575,195.41932495871788,195.70984346934313,196.01079994013602,196.31238823335104,196.61458923053522,196.91742466287704,197.22586037406057,197.52994810274546,197.83467422755709,198.1400194311274,198.4460056707438,187.41904871208618,176.35610634420277,176.60854038509757,176.87004405965578,177.13209673016883,177.39468178444804,177.65781810491058,177.92582055598595,178.19004500754755,178.45482416701267,178.7201412493535,178.98601533344663,179.25680617710174,179.51500900280473,179.77375389472189,180.04179516114408,180.31039914841995,180.57954882905608,180.84926355753021,181.12396606988239,181.39479613273301,181.66619477118476,181.93814478058411,182.21066571677954,182.48822633152605,182.75737906510682,183.02709685293487,183.3018577382357,183.57719545143323,183.85309253816592,184.12956883811555,184.41115796241621,184.68877755744421,184.966979981891,185.24574759979367,185.52510045725307,185.80961933470189,186.08091203105579,186.35277427425495,186.6344041816883,186.9166253377158,187.19941985161685,187.48280805906523,{"$f":"EG170","v":187.77143691147339},188.05599699637713,188.34115448143513,188.62689128978536,188.91322796868121,189.20485981806627,189.48293483182897,189.7615936311081,190.05026428622725,190.33954097115543,190.62940534790397,190.9198782605385,191.21572283425681,191.50739692128309,191.79968334346751,192.09256357202648,192.38605866789476,192.68498131351441,192.97000820262113,193.25563347188228,193.55152089337946,193.84802949543086,194.14514048159813,194.44287521704854,194.74611590510983,195.04508184431182,195.34467542705084,195.64487766132382,195.94571013458881,196.25210584634894,196.54922020262387,196.8469583152571,197.15026344049062,197.45420531886776,197.75876468273583,198.06396343287275,198.37480616624399,198.68126698560354,198.98837118311235,199.29609929065018,199.60447343685843,199.91855028830489,200.21802692287918,200.51813227313494,200.82902002649931,201.14056045183585,201.45273379980057,201.7655625186909,202.08417632039635,202.3982986602399,202.71308046268643,203.02850177291265,203.3445852727761,203.66651404550868,203.97347759594737,204.28108557995952,204.59974552715795,204.91907446312794,205.23905214479177,205.55970158165437,205.88628072840248,206.20825612674216,206.53090747424986,206.85421431723174,{"$f":"GS170","v":207.17819990459179},207.50817689664274,207.82281453584238,208.1381127194548,208.46473916533321,208.79205132470244,209.12002844840788,209.44869412119201,209.78343774660883,210.113462529907,210.44418016110234,210.77556967515875,211.1076549022028,211.44588131905493,211.77386216298027,212.10253156379449,212.4373463206046,212.77286398129337,213.10906327653845,213.44596838233633,213.78910381105601,214.12740209937772,214.46641060483933,214.80610783682499,215.14651822286694,215.4932237543207,215.82381228789097,216.15509485288538,216.49827997861576,216.84218558082171,217.18678985844787,217.53211759189071,217.8838314063284,218.23058715185812,218.57807086995626,218.92626053274157,219.27518117843454,219.6305543481746,219.96940759508414,220.30897222420339,220.66073697807701,221.0132402203381,221.36645960490495,221.72042053168386,222.08092719148246,222.43635183065044,222.79252264170105,223.14941704605604,223.50706070789136,223.87131820687489,224.21864278495718,224.5666965298044,224.92725540252485,225.2885712258425,225.65062109502344,226.01343104497181,226.38295037126539,226.74726062641258,227.11233570773945,227.47815247220319,227.84473722558442,228.21810116204261,228.58015513792805,228.94296920320241,{"$f":"JE170","v":229.31256705055665},229.68294082476348,230.05406704688227,230.42597240449524,230.80475533812111,231.17819861260088,231.55242588695145,231.92741343794916,232.30318823084298,232.68591215649053,233.05084472855418,233.41654343327815,233.79538122681629,234.17501434537823,234.55541872305,234.93662171460323,235.32487422156976,235.70765357791151,236.09123653412081,236.47559877389341,236.86076793660965,237.25305996039839,237.62711584676362,238.00195701910565,238.39026575748215,238.77938970400811,239.16930419112168,239.56003725746376,239.95799607710438,240.35034491735468,240.74351744746923,241.13748874323613,241.53228713502028,241.9343864594037,242.31779374292805,242.70200594457864,243.10002240141455,243.49887444660362,243.89853679589498,244.29903818889565,244.70694597902732,245.10910354028385,245.51210538365129,245.91592596181232,246.32059431339101,246.73274612088403,247.13241300351552,247.53291893937342,247.94091340792775,248.34976441248767,248.75944603494258,249.16998773538268,249.58812150647583,250.00036089422457,250.41346572968331,250.82740982508042,251.24222294701909,251.66470713020738,252.06755165937091,252.47124191285292,252.88943624312105,253.30850852279494,253.72843218581127,254.14923742876232,{"$f":"LQ170","v":254.5778245441328},255.00036991657524,255.42380237292042,255.8480950707025,256.27327852068964,256.70632480845757,257.11924045085016,257.53302296066926,257.9616721491941,258.3912212358598,258.82164299045155,259.25296836447632,259.692270157731,260.12537916448457,260.55939743223843,260.99429744746499,261.43011048370181,261.87398292866396,262.29722146211634,262.72134853468083,263.16071395291885,263.60100176675121,264.04218406520772,264.48429257358316,264.93457691166918,265.37851364359148,265.82338236803912,266.26915488364637,266.71586324578914,267.17083250187534,267.6120198046296,268.0541333278087,268.50451334912782,268.95583888989438,269.40808133942835,269.86127321835693,270.32284588968867,270.77791182453029,271.23393311633907,271.69088085675935,272.14878790477451,272.61516294193029,273.05985800918415,273.50548666099843,273.96712618285056,274.42973486213623,274.89328337290863,275.35780504881041,275.83091703692537,276.29735962013808,276.76478144424209,277.23315287817286,277.70250760238844,278.18054201547307,278.63635445940827,279.09312382751796,279.56630433741634,280.04047823368421,280.51561545722586,280.99175017502523,281.47668996284312,281.95479361063605,282.43390098034263,282.91398170012178,{"$f":"OC170","v":283.39507029244277},141.81990301615843,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,{"$f":"QO170","v":4.2632564145606011E-13},4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13]
[null,null,null,"plus",{"$f":" E$163","v":"Expenses booked"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90.80452604638873,90.929292941143444,91.067703673585768,91.201926205379891,91.340909299030841,91.475686872830465,91.615244694539399,91.755095501345821,91.890714531978645,92.03114365504274,92.167323502535027,92.308333333331731,92.449639197546801,92.577525264670413,92.719396265423782,92.856974360512766,92.999432031504981,93.137579044649598,93.280625811901245,93.423972888877842,93.562982395276464,93.706922246417179,93.84650659009678,93.991041666663392,94.135880177483855,94.266963396285533,94.412381172057763,94.553398719523926,94.699417832290933,94.84101852076418,94.987641457197128,95.134572211098103,95.277056955156695,95.424595302575938,95.567669254847502,{"$f":" BQ$163","v":95.715817708328274},95.864277181919263,96.003440772018365,96.152504076124401,96.297056841084583,96.446736557309762,96.591887082239893,96.742185759594534,96.892799971199437,97.038856714409064,97.190093751503497,97.336754473989814,97.488616912104916,97.640798167400547,97.778526791317091,97.93131667802578,98.079483262109989,98.232904971240799,98.381684259294147,98.535740403582651,98.690119970477696,98.839828132267513,98.994846095289319,99.145173335837811,99.300832334905749,88.118216377180147,88.237889967022369,88.370650418074931,88.499393641580568,88.632703088588002,88.761978695859767,88.895839409050538,89.029981146935114,89.160063860612141,89.294760306400221,89.42538094295297,89.560634390493348,89.69617178660809,89.818837216196371,89.954916678525251,90.08687848261853,90.223520665801132,90.356028163254692,90.493235394275231,90.630730675606884,90.764065457125838,90.902129314058641,91.036015466525171,91.174650250254089,91.313576081271691,91.443802983834885,91.583293869099734,91.718563869135707,91.858631582297306,91.994460955868433,92.135107882246942,92.276050080169085,92.412727477274942,92.554252504615889,92.691495095177615,92.833605362075289,92.976013972626447,93.104898058429157,93.247876215825627,{"$f":" EC$163","v":93.386527965862484},93.530097371853131,93.669322479763508,93.813485579301485,93.957951332171675,94.098045664205188,94.24310881722964,94.383782472555424,94.529445496125518,94.675414321940465,94.807520509888235,94.954073121219594,95.096191165007369,95.243349806147805,95.386055541755951,95.533822718782346,95.681900115474278,95.825496805808626,95.974186537658696,96.118377034367612,96.267681633526962,96.417299679987266,96.552708522633694,96.702924949248384,96.848595944130835,96.999433551299759,97.145706930298104,97.297168286750164,97.448947618359398,97.596134225952113,97.748541201098433,97.896336460225058,98.049373674363395,98.202732171985204,98.346488030638298,98.500470284618402,98.649793155871819,98.804412162995561,98.954352519739842,99.109610913132485,99.265195253111088,99.416071732492043,99.572299450619894,99.723799840029841,99.880673596828146,100.0378766914763,100.18015023140245,100.33798204173209,100.49103798476683,100.64952246706866,100.80321133273156,100.96235118595901,101.12182513443703,101.27647352580256,101.43660693688355,101.59189483602877,101.752690436747,101.91382360876136,102.05965398718568,102.22143159277354,102.37831393438412,102.5407605287435,102.69829161604797,102.8614099656061,{"$f":" GO$163","v":103.0248707627961},103.18338536394575,103.34752211030379,103.50669220692761,103.67150769766381,103.83666919897853,103.98614533686342,104.15196738259098,104.31277178274183,104.47927954196021,104.64074890644727,104.80794521474435,104.97549253186411,105.13796999804248,105.30621016305945,105.4693595120989,105.63829539010349,105.80758592895106,105.96627623402884,106.13625532976528,106.30109099083894,106.47177299045403,106.637290286084,106.80867809625194,106.98042571480367,107.14697638457365,107.31943422026532,107.48667361655932,107.65984460630726,107.83337914801304,107.99043313987757,108.16466171300743,108.33361826560794,108.50856731521337,108.67822254323409,108.85389504865621,109.02993635767176,109.20065079418598,109.37742007576992,109.54884045697128,109.72634072146292,109.90421362671132,110.06519396837245,110.24377825583058,110.41695872224608,110.59628149809166,110.77017810681289,110.95024242487058,111.13068476661148,111.30566706403853,111.4868555776621,111.66256146839349,111.8444992394974,112.02681896737704,112.1918238175797,112.37487271222423,112.55238269030013,112.73618853554187,112.91443255948109,113.09899848549024,113.28395188577466,113.46330874063744,113.64902696710153,113.82912550510122,{"$f":" JA$163","v":114.01561172048274},114.20248944155938,114.3776656963682,114.56530350683376,114.74726354372244,114.93567728104054,115.11838976584127,115.30758263865349,115.49717269946714,115.68102591313328,115.87139997381773,116.05601346413096,116.24717476671157,116.43873738977851,116.61210733877522,116.80443609450245,116.99094513231333,117.18406921306439,117.37134950998512,117.56527220461766,117.75960201695165,117.94805156095941,118.14318497316094,118.33241380073201,118.52835413587717,118.72470582452074,118.90241002224239,119.09954699686277,119.29071876061892,119.48867094338873,119.68063324773249,119.87940400973082,120.07859206737312,120.27175284998113,120.47176459748768,120.66572414574803,120.86656298927178,121.06782347013146,121.24997027279612,121.45203567178204,121.64798672963205,121.85088771697113,122.04764907892346,122.25138910997178,122.45555686905513,122.6535466712283,122.85855871242254,123.05736724938934,123.26322706400121,123.46951905688236,123.66289394663269,123.87002499274026,124.07088841518701,124.27887599730015,124.48057003764195,124.68941769774021,124.89870380873508,125.10165708548894,125.31180864419386,125.51560118088605,125.72662176613254,125.93808536407433,126.12946629529607,126.34177561755635,{"$f":" LM$163","v":126.54766062556425},126.76084789723022,126.96758428858057,127.18165314018128,127.39617140395103,127.6041985126237,127.81960386029623,128.02849121040578,128.24478731028341,128.4615374981737,128.657702952676,128.8753200079928,129.08635214120088,129.3048690946585,129.5167738957926,129.73619446868329,129.95607568904728,130.16930347543681,130.39009395680111,130.60420349066337,130.82590699303796,131.04807593562552,131.24914552649037,131.47220300819006,131.68851094472834,131.91249082202239,132.12969324318487,132.35459933039783,132.57997758127087,132.79853606232012,133.02484630571857,133.24430857792737,133.47155466786131,133.69927783401357,133.91274197061557,134.14139135719267,134.36312199193472,134.59271689795921,134.81536444146872,135.04590877688781,135.27693711280045,135.50097471172941,135.73295840460924,135.95792245214975,136.19086545262442,136.4242974893055,136.63556051987825,136.86992614111981,137.09720004173039,137.3325348204055,137.56074855250279,137.79705649630728,138.03386054061775,138.26349907951996,138.50128236472176,138.73187051345079,138.97063708893731,139.20990492653539,139.42644953287251,139.66667429464508,139.89963004277092,140.14084819091292,140.3747672663126,140.61698290871226,{"$f":" NY$163","v":140.8597070541305},141.09508655650515,141.33881442383705,141.57516727628433,141.81990301615801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" QK$163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less",{"$f":" E$165","v":"Expenses paid"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90.80452604638873,90.929292941143444,91.067703673585768,91.201926205379891,91.340909299030841,91.475686872830465,91.615244694539399,91.755095501345821,91.890714531978645,92.03114365504274,92.167323502535027,92.308333333331731,92.449639197546801,92.577525264670413,92.719396265423782,92.856974360512766,92.999432031504981,93.137579044649598,93.280625811901245,93.423972888877842,93.562982395276464,93.706922246417179,93.84650659009678,93.991041666663392,94.135880177483855,94.266963396285533,94.412381172057763,94.553398719523926,94.699417832290933,94.84101852076418,94.987641457197128,95.134572211098103,95.277056955156695,{"$f":" BQ$165","v":95.424595302575938},95.567669254847502,95.715817708328274,95.864277181919263,96.003440772018365,96.152504076124401,96.297056841084583,96.446736557309762,96.591887082239893,96.742185759594534,96.892799971199437,97.038856714409064,97.190093751503497,97.336754473989814,97.488616912104916,97.640798167400547,97.778526791317091,97.93131667802578,98.079483262109989,98.232904971240799,98.381684259294147,98.535740403582651,98.690119970477696,98.839828132267513,98.994846095289319,99.145173335837811,99.300832334905749,88.118216377180147,88.237889967022369,88.370650418074931,88.499393641580568,88.632703088588002,88.761978695859767,88.895839409050538,89.029981146935114,89.160063860612141,89.294760306400221,89.42538094295297,89.560634390493348,89.69617178660809,89.818837216196371,89.954916678525251,90.08687848261853,90.223520665801132,90.356028163254692,90.493235394275231,90.630730675606884,90.764065457125838,90.902129314058641,91.036015466525171,91.174650250254089,91.313576081271691,91.443802983834885,91.583293869099734,91.718563869135707,91.858631582297306,91.994460955868433,92.135107882246942,92.276050080169085,92.412727477274942,92.554252504615889,92.691495095177615,92.833605362075289,92.976013972626447,{"$f":" EC$165","v":93.104898058429157},93.247876215825627,93.386527965862484,93.530097371853131,93.669322479763508,93.813485579301485,93.957951332171675,94.098045664205188,94.24310881722964,94.383782472555424,94.529445496125518,94.675414321940465,94.807520509888235,94.954073121219594,95.096191165007369,95.243349806147805,95.386055541755951,95.533822718782346,95.681900115474278,95.825496805808626,95.974186537658696,96.118377034367612,96.267681633526962,96.417299679987266,96.552708522633694,96.702924949248384,96.848595944130835,96.999433551299759,97.145706930298104,97.297168286750164,97.448947618359398,97.596134225952113,97.748541201098433,97.896336460225058,98.049373674363395,98.202732171985204,98.346488030638298,98.500470284618402,98.649793155871819,98.804412162995561,98.954352519739842,99.109610913132485,99.265195253111088,99.416071732492043,99.572299450619894,99.723799840029841,99.880673596828146,100.0378766914763,100.18015023140245,100.33798204173209,100.49103798476683,100.64952246706866,100.80321133273156,100.96235118595901,101.12182513443703,101.27647352580256,101.43660693688355,101.59189483602877,101.752690436747,101.91382360876136,102.05965398718568,102.22143159277354,102.37831393438412,102.5407605287435,{"$f":" GO$165","v":102.69829161604797},102.8614099656061,103.0248707627961,103.18338536394575,103.34752211030379,103.50669220692761,103.67150769766381,103.83666919897853,103.98614533686342,104.15196738259098,104.31277178274183,104.47927954196021,104.64074890644727,104.80794521474435,104.97549253186411,105.13796999804248,105.30621016305945,105.4693595120989,105.63829539010349,105.80758592895106,105.96627623402884,106.13625532976528,106.30109099083894,106.47177299045403,106.637290286084,106.80867809625194,106.98042571480367,107.14697638457365,107.31943422026532,107.48667361655932,107.65984460630726,107.83337914801304,107.99043313987757,108.16466171300743,108.33361826560794,108.50856731521337,108.67822254323409,108.85389504865621,109.02993635767176,109.20065079418598,109.37742007576992,109.54884045697128,109.72634072146292,109.90421362671132,110.06519396837245,110.24377825583058,110.41695872224608,110.59628149809166,110.77017810681289,110.95024242487058,111.13068476661148,111.30566706403853,111.4868555776621,111.66256146839349,111.8444992394974,112.02681896737704,112.1918238175797,112.37487271222423,112.55238269030013,112.73618853554187,112.91443255948109,113.09899848549024,113.28395188577466,113.46330874063744,{"$f":" JA$165","v":113.64902696710153},113.82912550510122,114.01561172048274,114.20248944155938,114.3776656963682,114.56530350683376,114.74726354372244,114.93567728104054,115.11838976584127,115.30758263865349,115.49717269946714,115.68102591313328,115.87139997381773,116.05601346413096,116.24717476671157,116.43873738977851,116.61210733877522,116.80443609450245,116.99094513231333,117.18406921306439,117.37134950998512,117.56527220461766,117.75960201695165,117.94805156095941,118.14318497316094,118.33241380073201,118.52835413587717,118.72470582452074,118.90241002224239,119.09954699686277,119.29071876061892,119.48867094338873,119.68063324773249,119.87940400973082,120.07859206737312,120.27175284998113,120.47176459748768,120.66572414574803,120.86656298927178,121.06782347013146,121.24997027279612,121.45203567178204,121.64798672963205,121.85088771697113,122.04764907892346,122.25138910997178,122.45555686905513,122.6535466712283,122.85855871242254,123.05736724938934,123.26322706400121,123.46951905688236,123.66289394663269,123.87002499274026,124.07088841518701,124.27887599730015,124.48057003764195,124.68941769774021,124.89870380873508,125.10165708548894,125.31180864419386,125.51560118088605,125.72662176613254,125.93808536407433,{"$f":" LM$165","v":126.12946629529607},126.34177561755635,126.54766062556425,126.76084789723022,126.96758428858057,127.18165314018128,127.39617140395103,127.6041985126237,127.81960386029623,128.02849121040578,128.24478731028341,128.4615374981737,128.657702952676,128.8753200079928,129.08635214120088,129.3048690946585,129.5167738957926,129.73619446868329,129.95607568904728,130.16930347543681,130.39009395680111,130.60420349066337,130.82590699303796,131.04807593562552,131.24914552649037,131.47220300819006,131.68851094472834,131.91249082202239,132.12969324318487,132.35459933039783,132.57997758127087,132.79853606232012,133.02484630571857,133.24430857792737,133.47155466786131,133.69927783401357,133.91274197061557,134.14139135719267,134.36312199193472,134.59271689795921,134.81536444146872,135.04590877688781,135.27693711280045,135.50097471172941,135.73295840460924,135.95792245214975,136.19086545262442,136.4242974893055,136.63556051987825,136.86992614111981,137.09720004173039,137.3325348204055,137.56074855250279,137.79705649630728,138.03386054061775,138.26349907951996,138.50128236472176,138.73187051345079,138.97063708893731,139.20990492653539,139.42644953287251,139.66667429464508,139.89963004277092,140.14084819091292,{"$f":" NY$165","v":140.3747672663126},140.61698290871226,140.8597070541305,141.09508655650515,141.33881442383705,141.57516727628433,141.81990301615801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" QK$165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Creditors balance - CF",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J167+J168-J169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90.80452604638873,181.73381898753217,181.9969966147292,182.26962987896565,182.54283550441073,182.81659617186131,183.09093156736986,183.37034019588521,183.64581003332444,183.92185818702137,184.1984671575778,184.4756568358668,184.75797253087856,185.02716446221723,185.29692153009421,185.57637062593656,185.85640639201779,186.13701107615464,186.41820485655091,186.70459870077917,186.98695528415442,187.26990464169378,187.55342883651409,187.8375482567603,188.12692184414738,188.4028435737695,188.67934456834342,188.96577989158186,189.25281655181502,189.54043635305524,189.82865997796148,190.12221366829539,190.41162916625495,190.7016522577328,190.9922645574236,191.2834869631759,191.58009489024766,191.86771795393778,192.15594484814295,192.4495609172092,{"$f":"BV167+BV168-BV169","v":192.74379339839459},193.03862363954991,193.33407284183471,193.63498573079426,193.9316566856088,194.22895046591282,194.52684822549355,194.82537138609499,195.12941507950575,195.41932495871788,195.70984346934313,196.01079994013602,196.31238823335104,196.61458923053522,196.91742466287704,197.22586037406057,197.52994810274546,197.83467422755709,198.1400194311274,198.4460056707438,187.41904871208618,176.35610634420277,176.60854038509757,176.87004405965578,177.13209673016883,177.39468178444804,177.65781810491058,177.92582055598595,178.19004500754755,178.45482416701267,178.7201412493535,178.98601533344663,179.25680617710174,179.51500900280473,179.77375389472189,180.04179516114408,180.31039914841995,180.57954882905608,180.84926355753021,181.12396606988239,181.39479613273301,181.66619477118476,181.93814478058411,182.21066571677954,182.48822633152605,182.75737906510682,183.02709685293487,183.3018577382357,183.57719545143323,183.85309253816592,184.12956883811555,184.41115796241621,184.68877755744421,184.966979981891,185.24574759979367,185.52510045725307,185.80961933470189,186.08091203105579,186.35277427425495,186.6344041816883,186.9166253377158,187.19941985161685,187.48280805906523,187.77143691147339,{"$f":"EH167+EH168-EH169","v":188.05599699637713},188.34115448143513,188.62689128978536,188.91322796868121,189.20485981806627,189.48293483182897,189.7615936311081,190.05026428622725,190.33954097115543,190.62940534790397,190.9198782605385,191.21572283425681,191.50739692128309,191.79968334346751,192.09256357202648,192.38605866789476,192.68498131351441,192.97000820262113,193.25563347188228,193.55152089337946,193.84802949543086,194.14514048159813,194.44287521704854,194.74611590510983,195.04508184431182,195.34467542705084,195.64487766132382,195.94571013458881,196.25210584634894,196.54922020262387,196.8469583152571,197.15026344049062,197.45420531886776,197.75876468273583,198.06396343287275,198.37480616624399,198.68126698560354,198.98837118311235,199.29609929065018,199.60447343685843,199.91855028830489,200.21802692287918,200.51813227313494,200.82902002649931,201.14056045183585,201.45273379980057,201.7655625186909,202.08417632039635,202.3982986602399,202.71308046268643,203.02850177291265,203.3445852727761,203.66651404550868,203.97347759594737,204.28108557995952,204.59974552715795,204.91907446312794,205.23905214479177,205.55970158165437,205.88628072840248,206.20825612674216,206.53090747424986,206.85421431723174,207.17819990459179,{"$f":"GT167+GT168-GT169","v":207.50817689664274},207.82281453584238,208.1381127194548,208.46473916533321,208.79205132470244,209.12002844840788,209.44869412119201,209.78343774660883,210.113462529907,210.44418016110234,210.77556967515875,211.1076549022028,211.44588131905493,211.77386216298027,212.10253156379449,212.4373463206046,212.77286398129337,213.10906327653845,213.44596838233633,213.78910381105601,214.12740209937772,214.46641060483933,214.80610783682499,215.14651822286694,215.4932237543207,215.82381228789097,216.15509485288538,216.49827997861576,216.84218558082171,217.18678985844787,217.53211759189071,217.8838314063284,218.23058715185812,218.57807086995626,218.92626053274157,219.27518117843454,219.6305543481746,219.96940759508414,220.30897222420339,220.66073697807701,221.0132402203381,221.36645960490495,221.72042053168386,222.08092719148246,222.43635183065044,222.79252264170105,223.14941704605604,223.50706070789136,223.87131820687489,224.21864278495718,224.5666965298044,224.92725540252485,225.2885712258425,225.65062109502344,226.01343104497181,226.38295037126539,226.74726062641258,227.11233570773945,227.47815247220319,227.84473722558442,228.21810116204261,228.58015513792805,228.94296920320241,229.31256705055665,{"$f":"JF167+JF168-JF169","v":229.68294082476348},230.05406704688227,230.42597240449524,230.80475533812111,231.17819861260088,231.55242588695145,231.92741343794916,232.30318823084298,232.68591215649053,233.05084472855418,233.41654343327815,233.79538122681629,234.17501434537823,234.55541872305,234.93662171460323,235.32487422156976,235.70765357791151,236.09123653412081,236.47559877389341,236.86076793660965,237.25305996039839,237.62711584676362,238.00195701910565,238.39026575748215,238.77938970400811,239.16930419112168,239.56003725746376,239.95799607710438,240.35034491735468,240.74351744746923,241.13748874323613,241.53228713502028,241.9343864594037,242.31779374292805,242.70200594457864,243.10002240141455,243.49887444660362,243.89853679589498,244.29903818889565,244.70694597902732,245.10910354028385,245.51210538365129,245.91592596181232,246.32059431339101,246.73274612088403,247.13241300351552,247.53291893937342,247.94091340792775,248.34976441248767,248.75944603494258,249.16998773538268,249.58812150647583,250.00036089422457,250.41346572968331,250.82740982508042,251.24222294701909,251.66470713020738,252.06755165937091,252.47124191285292,252.88943624312105,253.30850852279494,253.72843218581127,254.14923742876232,254.5778245441328,{"$f":"LR167+LR168-LR169","v":255.00036991657524},255.42380237292042,255.8480950707025,256.27327852068964,256.70632480845757,257.11924045085016,257.53302296066926,257.9616721491941,258.3912212358598,258.82164299045155,259.25296836447632,259.692270157731,260.12537916448457,260.55939743223843,260.99429744746499,261.43011048370181,261.87398292866396,262.29722146211634,262.72134853468083,263.16071395291885,263.60100176675121,264.04218406520772,264.48429257358316,264.93457691166918,265.37851364359148,265.82338236803912,266.26915488364637,266.71586324578914,267.17083250187534,267.6120198046296,268.0541333278087,268.50451334912782,268.95583888989438,269.40808133942835,269.86127321835693,270.32284588968867,270.77791182453029,271.23393311633907,271.69088085675935,272.14878790477451,272.61516294193029,273.05985800918415,273.50548666099843,273.96712618285056,274.42973486213623,274.89328337290863,275.35780504881041,275.83091703692537,276.29735962013808,276.76478144424209,277.23315287817286,277.70250760238844,278.18054201547307,278.63635445940827,279.09312382751796,279.56630433741634,280.04047823368421,280.51561545722586,280.99175017502523,281.47668996284312,281.95479361063605,282.43390098034263,282.91398170012178,283.39507029244277,{"$f":"OD167+OD168-OD169","v":141.81990301615843},4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,{"$f":"QP167+QP168-QP169","v":4.2632564145606011E-13},4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13]
[]
[null,null,null,null,"Creditors change",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J170-I170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90.80452604638873,90.929292941143444,0.26317762719702387,0.27263326423644685,0.27320562544508675,0.27376066745057415,0.27433539550855812,0.27940862851534121,0.27546983743923192,0.2760481536969337,0.27660897055642408,0.27718967828900531,0.28231569501176068,0.2691919313386677,0.26975706787698073,0.27944909584235234,0.28003576608122671,0.28060468413684703,0.28119378039627918,0.28639384422825742,0.28235658337524683,0.28294935753936556,0.283524194820302,0.28411942024621339,0.2893735873870753,0.27592172962212658,0.2765009945739223,0.28643532323843601,0.28703666023315577,0.28761980124022557,0.28822362490623732,0.29355369033390843,0.28941549795956689,0.29002309147784899,0.2906122996907925,0.29122240575230762,0.29660792707176142,0.28762306369011981,0.28822689420516667,0.29361606906624615,{"$f":"BV170-BU170","v":0.29423248118538936},0.2948302411553243,0.29544920228480009,0.30091288895954449,0.29667095481454453,0.29729378030401676,0.29789775958073506,0.2985231606014338,0.30404369341076176,0.28990987921213218,0.29051851062524747,0.30095647079289733,0.30158829321501912,0.30220099718417259,0.30283543234182275,0.30843571118353452,0.30408772868489109,0.30472612481162287,0.3053452035703117,0.30598623961640214,-11.026956958657621,-11.062942367883409,0.25243404089479782,0.26150367455821311,0.26205267051304304,0.26258505427921364,0.26313632046253588,0.26800245107537535,0.26422445156160279,0.26477915946512098,0.26531708234082885,0.26587408409312729,0.27079084365510653,0.25820282570299469,0.25874489191716066,0.26804126642218762,0.26860398727586698,0.26914968063613287,0.2697147284741277,0.27470251235217802,0.27083006285062083,0.27139863845175682,0.27195000939934744,0.27252093619543416,0.27756061474650551,0.26915273358076774,0.269717787828057,0.27476088530082166,0.27533771319752987,0.27589708673269797,0.27647629994962131,0.28158912430066607,0.27761959502799982,0.27820242444678911,0.27876761790267324,0.27935285745940064,0.28451887744881788,0.27129269635389619,0.27186224319916619,0.28162990743334149,0.28222115602750364,0.28279451390105237,0.28338820744838245,0.28862885240815217,{"$f":"EH170-EG170","v":0.28456008490374529},0.28515748505799365,0.28573680835023652,0.28633667889585013,0.29163184938505538,0.27807501376270238,0.27865879927912829,0.28867065511914802,0.2892766849281827,0.2898643767485396,0.29047291263452735,0.29584457371831263,0.29167408702627995,0.29228642218441792,0.29288022855897111,0.29349509586828049,0.29892264561965476,0.28502688910671736,0.28562526926114629,0.29588742149718428,0.29650860205140361,0.29711098616726872,0.29773473545040474,0.30324068806129389,0.29896593920199166,0.29959358273902126,0.3002022342729731,0.30083247326498963,0.30639571176013192,0.29711435627493188,0.29773811263322614,0.30330512523352127,0.30394187837714526,0.3045593638680657,0.30519875013692399,0.31084273337123136,0.30646081935955749,0.30710419750880646,0.30772810753782665,0.30837414620825143,0.31407685144645825,0.2994766345742903,0.30010535025576246,0.31088775336436925,0.31154042533654547,0.31217334796471619,0.31282871889033004,0.31861380170545317,0.31412233984354998,0.31478180244653231,0.31542131022621334,0.31608349986345274,0.32192877273257636,0.30696355043869517,0.30760798401215084,0.31865994719842661,0.31932893596999179,0.31997768166382912,0.32064943686259539,0.3265791467481165,0.32197539833967426,0.3226513475077013,0.32330684298187862,0.32398558736005612,{"$f":"GT170-GS170","v":0.32997699205094477},0.31463763919964549,0.31529818361241269,0.32662644587841783,0.32731215936922808,0.32797712370543763,0.32866567278412617,0.33474362541682012,0.33002478329817109,0.33071763119534126,0.33138951405641137,0.33208522704404686,0.33822641685213739,0.32798084392533156,0.32866940081422058,0.3348147568101183,0.33551766068876532,0.33619929524508052,0.33690510579788224,0.34313542871967684,0.33829828832170961,0.33900850546160655,0.33969723198566726,0.34041038604195251,0.34670553145375038,0.33058853357027829,0.33128256499441022,0.34318512573037196,0.34390560220595034,0.34460427762616064,0.34532773344284351,0.35171381443768723,0.34675574552971966,0.34748371809814671,0.34818966278530183,0.34892064569297077,0.35537316974006217,0.33885324690953667,0.339564629119252,0.35176475387362416,0.35250324226109342,0.35321938456684165,0.35396092677891033,0.36050665979860241,0.35542463916797828,0.35617081105061743,0.35689440435498909,0.35764366183531138,0.36425749898353388,0.34732457808229356,0.34805374484722051,0.36055887272044629,0.36131582331765344,0.36204986918093596,0.36280994994837101,0.36951932629358453,0.3643102551471884,0.36507508132686439,0.36581676446374445,0.36658475338123253,0.37336393645819044,0.36205397588543065,0.36281406527436388,0.3695978473542425,{"$f":"JF170-JE170","v":0.3703737742068256},0.37112622211878943,0.37190535761297383,0.37878293362587101,0.37344327447976866,0.37422727435057368,0.37498755099770165,0.37577479289382154,0.38272392564755364,0.36493257206365115,0.36569870472396815,0.37883779353813907,0.37963311856194082,0.38040437767176627,0.38120299155323778,0.38825250696652347,0.38277935634175719,0.38358295620929539,0.38436223977259942,0.38516916271623813,0.39229202378874106,0.3740558863652268,0.3748411723420304,0.3883087383765087,0.38912394652595594,0.38991448711357179,0.39073306634207938,0.39795881964062119,0.3923488402502926,0.39317253011455477,0.39397129576690304,0.39479839178414977,0.40209932438341411,0.38340728352434894,0.38421220165059822,0.39801645683590436,0.39885204518907358,0.39966234929136135,0.40050139300066689,0.40790779013167366,0.40215756125653002,0.40300184336743428,0.40382057816103156,0.40466835157869241,0.41215180749301794,0.39966688263149308,0.40050593585789329,0.4079944685543353,0.40885100455992074,0.40968162245491158,0.41054170044009197,0.41813377109315297,0.41223938774874114,0.41310483545873922,0.41394409539711319,0.41481312193866415,0.4224841831882884,0.40284452916353075,0.40369025348201149,0.41819433026813613,0.41907227967388394,0.4199236630163341,0.42080524295104738,0.42858711537047611,{"$f":"LR170-LQ170","v":0.42254537244244261},0.42343245634518212,0.42429269778207868,0.42518344998714497,0.43304628776792242,0.4129156423925906,0.41378250981910014,0.42864918852484379,0.42954908666570191,0.43042175459174814,0.43132537402476601,0.43930179325468544,0.43310900675356834,0.43401826775385643,0.4349000152265603,0.43581303623682288,0.44387244496215317,0.42323853345237694,0.42412707256448812,0.439365418238026,0.44028781383235582,0.44118229845651058,0.44210850837544058,0.45028433808602131,0.44393673192229244,0.44486872444764458,0.44577251560724562,0.44670836214277188,0.45496925608620131,0.44118730275425833,0.44211352317910269,0.45038002131911981,0.45132554076656106,0.45224244953396919,0.45319187892857826,0.46157267133173718,0.4550659348416275,0.45602129180878137,0.45694774042027575,0.45790704801515858,0.46637503715578532,0.44469506725386054,0.44562865181427469,0.46163952185213475,0.4626086792856654,0.463548510772398,0.46452167590177851,0.47311198811496524,0.46644258321271082,0.46742182410400801,0.46837143393076985,0.46935472421557733,0.4780344130846288,0.45581244393520137,0.45676936810968982,0.47318050989838412,0.47417389626787099,0.47513722354165111,0.47613471779936845,0.48493978781789338,0.47810364779292058,0.47910736970658263,0.48008071977915279,0.48108859232098666,{"$f":"OD170-OC170","v":-141.57516727628433},-141.81990301615801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP170-QO170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total working capital",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J158-J170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,717.45099719351197,1302.3673195449933,1130.3555834807612,921.10863357378003,623.60867010054096,431.34365210362432,407.21709513311333,524.37276379294065,705.12921504572489,963.71035158605423,1209.1590228417963,1325.6590287587051,1407.5206077520281,1328.5878904710016,1153.1540580150931,939.74447677906301,636.32681533050425,440.23687530903123,415.62911729917448,535.11320024107818,719.46289741152464,983.18495529892766,1233.513383262554,1352.328775820682,1435.8168702527948,1355.3130630024182,1176.3890462105437,958.73401767520295,649.28093967401253,449.28997744685216,424.19141381444524,546.05017986377152,734.06454564405749,1003.0297256978472,1258.3349174067087,1379.5117066378973,1464.6586264908042,1382.5961533638647,1200.1533783177222,978.15342069314318,{"$f":"BV158-BV170","v":662.52351369700762},458.54011561175832,432.93921802556628,557.22826324326604,748.99311245264823,1023.3242051930889,1283.7227115749372,1407.3161825524717,1494.1607543686227,1410.4146442284296,1224.2879571869826,997.87164534060537,675.96338758866375,467.92191950119275,441.81039310349593,568.56960216900666,764.14650991030624,1043.9316304659187,1309.5070880124861,1435.5569023610999,1535.4655756846485,1461.4126469957598,1271.628370995973,1040.7548172649904,712.49039061813573,500.35728407125407,473.77220635540436,603.09880843316046,802.61101162576938,1088.0061498817881,1358.909134885834,1487.5118648900011,1577.8903569727295,1490.8236068719575,1297.263851739008,1061.7976411890797,727.00376906857275,510.65068635837713,483.53557293253209,615.43268766365622,818.91118482117963,1109.9805448176764,1386.2695472946289,1517.4284053876895,1609.6028453771244,1520.851291648557,1323.4858682718564,1083.319387603842,741.84308677208458,521.17114464050189,493.51355019076664,628.0413630355979,835.57903664784635,1132.4555095537728,1414.2566693383869,1548.0315042528434,1642.0439328807797,1551.4709768820951,1350.1198051617403,1105.1757939721447,756.90723878188328,531.84544291401664,503.6364156942563,640.8381067864749,{"$f":"EH158-EH170","v":852.50160622191015},1155.2805584164557,1442.6843959406847,1579.1181462695047,1674.998719718425,1582.6231767416175,1377.2663988317054,1127.4498125449948,772.25389208102263,542.71490737906902,513.94344585304316,653.87215388734182,869.74349283531728,1178.542269758427,1471.6601683179597,1610.8056754799029,1708.5915086680939,1614.3774964755105,1404.9354192206567,1150.1493222575505,787.88823781065116,553.78299148571932,524.43787444906206,667.1477939750265,887.31061622165294,1202.2488960410988,1501.1944530900992,1643.105608454121,1742.8345534849093,1646.7973028913659,1433.2371590046378,1173.3651071464715,803.87332309924591,565.09481703557617,535.16257434776708,680.7188234366505,905.27362610153659,1226.4951963042954,1531.4048942117427,1676.146451533677,1777.8639933928891,1679.8558939158265,1461.9830253114478,1196.9414176331595,820.10009665821303,576.57150997936469,546.04245234391283,694.49174961584458,923.51064565613649,1251.1186917050213,1562.0904724927952,1709.7088890663581,1813.4476541034594,1713.4889628564711,1491.2817811476557,1220.9677733241763,836.63071832263188,588.25754853271485,557.11976823869293,708.51960722182957,942.09133367502443,1276.2128224235464,1593.3672017505676,1743.9196494745956,{"$f":"GT158-GT170","v":1849.7197930571463},1747.7716808686662,1521.1439523844929,1245.4526538842817,853.47075940391437,600.15662368825167,568.39797524396579,722.80699183125819,961.02204944483981,1301.7864717204122,1625.2463609243518,1778.7911476742106,1886.693622724938,1782.77245743239,1551.6886146468007,1270.494025565423,870.68817359055697,612.31729294244553,579.9231969037188,737.41184594915649,980.37897064190463,1327.9419035972528,1657.8549755042795,1814.4621619714599,1924.5161798157301,1818.4624558642399,1582.7120870037816,1295.9237454764047,888.16534747982246,624.6545961990455,591.6145648802875,752.23339338568098,1000.0306095093374,1354.5036987046642,1690.9759253353861,1850.6957757894329,1962.9366352068112,1854.7721592523153,1614.3317928761005,1321.8384146665949,905.96927763489794,637.21639753272802,603.5175423272176,767.32875545801153,1020.0520744841922,1381.572696984435,1724.7344750438933,1887.6288466731412,2002.0999924682619,1891.7827462990342,1646.5590713513843,1348.247158074231,924.10594198026968,650.00664021272132,615.63581512483529,782.7028540071201,1040.4501956803781,1409.1584594474643,1759.1427777189663,1925.274756760977,2042.0204966055142,1929.5680666810208,1679.5224740193064,1375.255685826429,{"$f":"JF158-JF170","v":942.64857570785932},663.07757166977672,628.01899650223618,798.41809005257983,1061.3071044140936,1437.3713428472352,1794.3379820440859,1963.7833709613699,2082.8569476992134,1968.0969797921985,1713.002033900141,1402.6824848463723,961.47034076232535,676.33768640280596,640.58000921642952,814.36584645597338,1082.4809537534836,1466.0219660672585,1830.0855864863281,2002.8987684091508,2124.3383720671313,2007.2943378369657,1747.1245180988121,1430.631791325914,980.64343995668946,689.83848480408017,653.36775520550214,830.60763896597473,1104.052721352866,1495.2191482813128,1866.5208377259714,2042.7687390034966,2166.6213731923017,2047.2478033821701,1781.9021404116795,1459.1134231828896,1000.1742859478127,703.58417786852931,666.386166848166,847.14873718392505,1126.0297414963143,1524.9731785554402,1903.6568294055128,2083.4077061321404,2209.7213079873964,2088.0370947596184,1817.4736754069199,1488.2414392967792,1020.1417982705291,717.63097519008602,679.68860279929527,864.05633578845095,1148.5005568583701,1555.4031395100239,1941.6416329996373,2124.9774998632593,2253.8096739094585,2129.6285848403913,1853.6015779150009,1517.8199035271396,1040.4092014651355,731.88033296601282,693.1813117058623,881.21337771266246,{"$f":"LR158-LR170","v":1171.312155886975},1586.3045874064367,1980.221984341737,2167.2016807609025,2298.5937449974081,2171.9410404723949,1890.4226952252006,1547.9612835041346,1061.0543015994058,746.38765607595872,706.91688619553838,898.68610336503184,1194.5518365883331,1617.7949447956701,2019.5439005294063,2210.2398373268643,2344.2426455879577,2215.0691217651461,1927.9501818374226,1578.6761412018614,1082.0839759447072,761.15743941209962,720.89951956384527,916.48015281949074,1218.2274729463506,1649.8852826806256,2059.6214870582185,2254.1075137454332,2390.772929831619,2259.0988774620882,1966.3338404430715,1610.0875355952385,1103.5832611055721,776.2501461279445,735.18658944063043,934.66787387316788,1242.4345110748434,1682.7040914063684,2100.6146001837469,2298.9794526639794,2438.3697999696578,2303.9939969961929,2005.3171540961202,1641.9839727912029,1125.4046775633215,791.55966536237361,749.67717157907055,953.1231260085068,1267.0079078882654,1716.0306780676483,2142.2497231703105,2344.5570622116502,2486.7170428067911,2349.6666708767179,2045.0478440739462,1674.4867939510843,1147.6320610892367,807.14559352194249,764.4278187306403,971.91722846911523,1292.0417667371698,1749.9917407803605,2184.6844934019487,2391.0126636291548,{"$f":"OD158-OD170","v":1218.1979144047743},2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,{"$f":"QP158-QP170","v":2.3021584638627246E-12},2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12,2.3021584638627246E-12]
[null,null,null,null,"Change in working capital",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J174-I174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,717.45099719351197,584.91632235148131,-172.01173606423208,-209.24694990698117,-297.49996347323906,-192.26501799691664,-24.12655697051099,117.15566865982731,180.75645125278425,258.58113654032934,245.44867125574206,116.50000591690878,81.861578993323064,-78.932717281026498,-175.43383245590849,-213.40958123603014,-303.41766144855876,-196.08994002147301,-24.607758009856752,119.48408294190369,184.34969717044646,263.72205788740303,250.32842796362638,118.815392558128,83.488094432112803,-80.503807250376667,-178.92401679187446,-217.65502853534076,-309.45307800119042,-199.99096222716037,-25.098563632406922,121.85876604932628,188.01436578028597,268.96518005378971,255.30519170886146,121.17678923118865,85.146919852906876,-82.062473126939494,-182.44277504614251,-221.999957624579,{"$f":"BV174-BU174","v":-315.62990699613556},-203.98339808524929,-25.600897586192048,124.28904521769977,191.76484920938219,274.33109274044068,260.39850638184828,123.59347097753448,86.844571816151074,-83.746110140193196,-186.12668704144698,-226.4163118463772,-321.90825775194162,-208.041468087471,-26.111526397696821,126.75920906551073,195.57690774129958,279.78512055561248,265.57545754656735,126.04981434861384,99.908673323548555,-74.052928688888642,-189.78427599978681,-230.87355373098262,-328.26442664685464,-212.13310654688166,-26.585077715849707,129.32660207775609,199.51220319260892,285.39513825601875,270.90298500404583,128.60273000416714,90.378492082728371,-87.066750100771969,-193.55975513294948,-235.46621054992829,-334.79387212050699,-216.35308271019562,-27.115113425845038,131.89711473112413,203.47849715752341,291.06935999649681,276.28900247695242,131.15885809306064,92.174439989434859,-88.751553728567387,-197.36542337670062,-240.1664806680144,-341.47630083175738,-220.67194213158268,-27.657594449735257,134.52781284483126,207.53767361224845,296.87647290592645,281.80115978461413,133.77483491445651,94.012428627936288,-90.57295599868462,-201.35117172035484,-244.94401118959559,-348.2685551902614,-225.06179586786664,-28.209027219760344,137.2016910922186,{"$f":"EH174-EG174","v":211.66349943543526},302.77895219454558,287.40383752422895,136.43375032882,95.880573448920359,-92.375542976807537,-205.35677790991213,-249.81658628671062,-355.19592046397213,-229.53898470195361,-28.77146152602586,139.92870803429867,215.87133894797546,308.7987769231097,293.1178985595327,139.14550716194321,97.785833188190963,-94.214012192583368,-209.44207725485376,-254.78609696310627,-362.2610844468993,-234.10524632493184,-29.345117036657257,142.70991952596444,220.16282224662643,314.93827981944582,298.9455570490004,141.91115536402185,99.728945030788282,-96.037250593543376,-213.56014388672816,-259.87205185816629,-369.49178404722556,-238.77850606366974,-29.932242687809094,145.55624908888342,224.5548026648861,321.22157020275881,304.90969790744725,144.74155732193435,101.71754185921213,-98.008099477062615,-217.87286860437871,-265.0416076782883,-376.84132097494648,-243.52858667884834,-30.529057635451863,148.44929727193175,229.01889604029191,327.60804604888483,310.97178078777392,147.61841657356285,103.7387650371013,-99.958691246988337,-222.20718170881537,-270.31400782347941,-384.3370550015444,-248.37316978991703,-31.137780294021923,151.39983898313665,233.57172645319486,334.12148874852198,317.15437932702116,150.55244772402807,{"$f":"GT174-GS174","v":105.80014358255062},-101.94811218848008,-226.6277284841733,-275.69129850021113,-391.98189448036737,-253.3141357156627,-31.758648444285882,154.4090165872924,238.21505761358162,340.76442227557243,323.45988920393961,153.54478674985876,107.90247505072739,-103.92116529254804,-231.08384278558924,-281.19458908137767,-399.80585197486607,-258.37088064811144,-32.39409603872673,157.48864904543768,242.96712469274814,347.56293295534817,329.91307190702673,156.60718646718033,110.05401784427022,-106.05372395149016,-235.75036886045837,-286.78834152737682,-407.75839799658229,-263.51075128077696,-33.040031318757997,160.61882850539348,247.79721612365643,354.47308919532679,336.47222663072193,159.71985045404676,112.24085941737826,-108.16447595449586,-240.4403663762148,-292.49337820950564,-415.86913703169694,-268.75288010216991,-33.698855205510426,163.81121313079393,252.72331902618066,361.52062250024278,343.16177805945836,162.89437162924787,114.47114579512072,-110.3172461692277,-245.2236749476499,-298.31191327715328,-424.14121609396136,-274.09930176754835,-34.370825087886033,167.06703888228481,257.74734167325801,368.70826376708624,349.98431827150193,166.1319790420107,116.74573984453718,-112.45242992449334,-250.04559266171441,-304.26678819287736,{"$f":"JF174-JE174","v":-432.60711011856972},-279.57100403808261,-35.058575167540539,170.39909355034365,262.88901436151377,376.06423843314155,356.96663919685079,169.44538891728394,119.0735767378435,-114.75996790701493,-255.09494589205747,-310.3195490537687,-441.21214408404694,-285.13265435951939,-35.757677186376441,173.78583723954387,268.11510729751024,383.5410123137749,364.06362041906959,172.81318192282265,121.43960365798057,-117.04403423016561,-260.16981973815359,-316.4927267728981,-449.98835136922457,-290.8049551526093,-36.470729598578032,177.23988376047259,273.44508238689127,391.16642692844675,371.30168944465868,176.24790127752522,123.85263418880504,-119.37356981013158,-265.34566297049059,-322.78871722878989,-458.93913723507694,-296.59010807928337,-37.19801102036331,180.76257033575905,278.88100431238922,398.94343705912593,378.68365085007258,179.75087672662767,126.31360185525591,-121.68421322777795,-270.56341935269847,-329.23223611014078,-468.09964102625008,-302.51082308044306,-37.942372390790752,184.36773298915568,284.44422106991919,406.9025826516538,386.23849348961335,183.33586686362196,128.83217404619927,-124.18108906906718,-276.02700692539042,-335.78167438786136,-477.41070206200402,-308.52886849912272,-38.699021260150516,188.03206600680016,{"$f":"LR174-LQ174","v":290.09877817431254},414.99243151946166,393.9173969353003,186.97969641916552,131.39206423650558,-126.65270452501318,-281.51834524719425,-342.46141172106604,-486.90698190472881,-314.66664552344707,-39.470769880420335,191.76921716949346,295.86573322330128,423.24310820733695,401.74895573373624,190.69593679745799,134.00280826109338,-129.1735238228116,-287.11893992772343,-349.27404063556128,-496.59216525715419,-320.92653653260754,-40.257919848254346,195.58063325564547,301.7473201268599,431.65780973427491,409.73620437759291,194.48602668721469,136.66541608618581,-131.67405236953073,-292.76503701901675,-356.24630484783302,-506.50427448966639,-327.33311497762759,-41.063556687314076,199.48128443253745,307.76663720167551,440.26958033152505,417.91050877737848,198.36485248023246,139.39034730567846,-134.37580297346494,-298.67684290007264,-363.33318130491739,-516.5792952278814,-333.84501220094785,-41.882493783303062,203.44595442943626,313.88478187975863,449.02277017938286,426.21904510266222,202.30733904133967,142.15998059514095,-137.0503719300732,-304.61882680277176,-370.56105012286184,-526.85473286184765,-340.4864675672942,-42.71777479130219,207.48940973847493,320.12453826805461,457.94997404319065,434.69275262158817,206.3281702272061,{"$f":"OD174-OC174","v":-1172.8147492243804},-1218.1979144047721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP174-QO174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["END"]

{"sheet":"Tax SA","index":6,"n_rows":52,"n_cols":509,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"Tax SA - Base case 1"}]
[null,null,null,null,{"$f":"Time!E2","v":"Model period beginning - SA"},{"$f":" Check!$F$9","v":0},"Error chks",null,null,{"$f":"Time!T2","v":"2023-11-01"},{"$f":"Time!U2","v":"2023-12-01"},{"$f":"Time!V2","v":"2024-01-01"},{"$f":"Time!W2","v":"2024-02-01"},{"$f":"Time!X2","v":"2024-03-01"},{"$f":"Time!Y2","v":"2024-04-01"},{"$f":"Time!Z2","v":"2024-05-01"},{"$f":"Time!AA2","v":"2024-06-01"},{"$f":"Time!AB2","v":"2024-07-01"},{"$f":"Time!AC2","v":"2024-08-01"},{"$f":"Time!AD2","v":"2024-09-01"},{"$f":"Time!AE2","v":"2024-10-01"},{"$f":"Time!AF2","v":"2024-11-01"},{"$f":"Time!AG2","v":"2024-12-01"},{"$f":"Time!AH2","v":"2025-01-01"},{"$f":"Time!AI2","v":"2025-07-01"},{"$f":"Time!AJ2","v":"2026-01-01"},{"$f":"Time!AK2","v":"2026-07-01"},{"$f":"Time!AL2","v":"2027-01-01"},{"$f":"Time!AM2","v":"2027-07-01"},{"$f":"Time!AN2","v":"2028-01-01"},{"$f":"Time!AO2","v":"2028-07-01"},{"$f":"Time!AP2","v":"2029-01-01"},{"$f":"Time!AQ2","v":"2029-07-01"},{"$f":"Time!AR2","v":"2030-01-01"},{"$f":"Time!AS2","v":"2030-07-01"},{"$f":"Time!AT2","v":"2031-01-01"},{"$f":"Time!AU2","v":"2031-07-01"},{"$f":"Time!AV2","v":"2032-01-01"},{"$f":"Time!AW2","v":"2032-07-01"},{"$f":"Time!AX2","v":"2033-01-01"},{"$f":"Time!AY2","v":"2033-07-01"},{"$f":"Time!AZ2","v":"2034-01-01"},{"$f":"Time!BA2","v":"2034-07-01"},{"$f":"Time!BB2","v":"2035-01-01"},{"$f":"Time!BC2","v":"2035-07-01"},{"$f":"Time!BD2","v":"2036-01-01"},{"$f":"Time!BE2","v":"2036-07-01"},{"$f":"Time!BF2","v":"2037-01-01"},{"$f":"Time!BG2","v":"2037-07-01"},{"$f":"Time!BH2","v":"2038-01-01"},{"$f":"Time!BI2","v":"2038-07-01"},{"$f":"Time!BJ2","v":"2039-01-01"},{"$f":"Time!BK2","v":"2039-07-01"},{"$f":"Time!BL2","v":"2040-01-01"},{"$f":"Time!BM2","v":"2040-07-01"},{"$f":"Time!BN2","v":"2041-01-01"},{"$f":"Time!BO2","v":"2041-07-01"},{"$f":"Time!BP2","v":"2042-01-01"},{"$f":"Time!BQ2","v":"2042-07-01"},{"$f":"Time!BR2","v":"2043-01-01"},{"$f":"Time!BS2","v":"2043-07-01"},{"$f":"Time!BT2","v":"2044-01-01"},{"$f":"Time!BU2","v":"2044-07-01"},{"$f":"Time!BV2","v":"2045-01-01"},{"$f":"Time!BW2","v":"2045-07-01"},{"$f":"Time!BX2","v":"2046-01-01"},{"$f":"Time!BY2","v":"2046-07-01"},{"$f":"Time!BZ2","v":"2047-01-01"},{"$f":"Time!CA2","v":"2047-07-01"},{"$f":"Time!CB2","v":"2048-01-01"},{"$f":"Time!CC2","v":"2048-07-01"},{"$f":"Time!CD2","v":"2049-01-01"},{"$f":"Time!CE2","v":"2049-07-01"},{"$f":"Time!CF2","v":"2050-01-01"},{"$f":"Time!CG2","v":"2050-07-01"},{"$f":"Time!CH2","v":"2051-01-01"},{"$f":"Time!CI2","v":"2051-07-01"},{"$f":"Time!CJ2","v":"2052-01-01"},{"$f":"Time!CK2","v":"2052-07-01"},{"$f":"Time!CL2","v":"2053-01-01"},{"$f":"Time!CM2","v":"2053-07-01"},{"$f":"Time!CN2","v":"2054-01-01"},{"$f":"Time!CO2","v":"2054-07-01"},{"$f":"Time!CP2","v":"2055-01-01"},{"$f":"Time!CQ2","v":"2055-07-01"},{"$f":"Time!CR2","v":"2056-01-01"},{"$f":"Time!CS2","v":"2056-07-01"},{"$f":"Time!CT2","v":"2057-01-01"},{"$f":"Time!CU2","v":"2057-07-01"},{"$f":"Time!CV2","v":"2058-01-01"},{"$f":"Time!CW2","v":"2058-07-01"},{"$f":"Time!CX2","v":"2059-01-01"},{"$f":"Time!CY2","v":"2059-07-01"},{"$f":"Time!CZ2","v":"2060-01-01"},{"$f":"Time!DA2","v":"2060-07-01"},{"$f":"Time!DB2","v":"2061-01-01"},{"$f":"Time!DC2","v":"2061-07-01"},{"$f":"Time!DD2","v":"2062-01-01"},{"$f":"Time!DE2","v":"2062-07-01"},{"$f":"Time!DF2","v":"2063-01-01"},{"$f":"Time!DG2","v":"2063-07-01"},{"$f":"Time!DH2","v":"2064-01-01"},{"$f":"Time!DI2","v":"2064-07-01"},{"$f":"Time!DJ2","v":"2065-01-01"},{"$f":"Time!DK2","v":"2065-07-01"},{"$f":"Time!DL2","v":"2066-01-01"},{"$f":"Time!DM2","v":"2066-07-01"},{"$f":"Time!DN2","v":"2067-01-01"},{"$f":"Time!DO2","v":"2067-07-01"},{"$f":"Time!DP2","v":"2068-01-01"},{"$f":"Time!DQ2","v":"2068-07-01"},{"$f":"Time!DR2","v":"2069-01-01"},{"$f":"Time!DS2","v":"2069-07-01"},{"$f":"Time!DT2","v":"2070-01-01"},{"$f":"Time!DU2","v":"2070-07-01"},{"$f":"Time!DV2","v":"2071-01-01"},{"$f":"Time!DW2","v":"2071-07-01"},{"$f":"Time!DX2","v":"2072-01-01"},{"$f":"Time!DY2","v":"2072-07-01"},{"$f":"Time!DZ2","v":"2073-01-01"},{"$f":"Time!EA2","v":"2073-07-01"},{"$f":"Time!EB2","v":"2074-01-01"},{"$f":"Time!EC2","v":"2074-07-01"},{"$f":"Time!ED2","v":"2075-01-01"},{"$f":"Time!EE2","v":"2075-07-01"},{"$f":"Time!EF2","v":"2076-01-01"},{"$f":"Time!EG2","v":"2076-07-01"},{"$f":"Time!EH2","v":"2077-01-01"},{"$f":"Time!EI2","v":"2077-07-01"},{"$f":"Time!EJ2","v":"2078-01-01"},{"$f":"Time!EK2","v":"2078-07-01"},{"$f":"Time!EL2","v":"2079-01-01"},{"$f":"Time!EM2","v":"2079-07-01"},{"$f":"Time!EN2","v":"2080-01-01"},{"$f":"Time!EO2","v":"2080-07-01"},{"$f":"Time!EP2","v":"2081-01-01"},{"$f":"Time!EQ2","v":"2081-07-01"},{"$f":"Time!ER2","v":"2082-01-01"},{"$f":"Time!ES2","v":"2082-07-01"},{"$f":"Time!ET2","v":"2083-01-01"},{"$f":"Time!EU2","v":"2083-07-01"},{"$f":"Time!EV2","v":"2084-01-01"},{"$f":"Time!EW2","v":"2084-07-01"},{"$f":"Time!EX2","v":"2085-01-01"},{"$f":"Time!EY2","v":"2085-07-01"},{"$f":"Time!EZ2","v":"2086-01-01"},{"$f":"Time!FA2","v":"2086-07-01"},{"$f":"Time!FB2","v":"2087-01-01"},{"$f":"Time!FC2","v":"2087-07-01"},{"$f":"Time!FD2","v":"2088-01-01"},{"$f":"Time!FE2","v":"2088-07-01"},{"$f":"Time!FF2","v":"2089-01-01"},{"$f":"Time!FG2","v":"2089-07-01"},{"$f":"Time!FH2","v":"2090-01-01"},{"$f":"Time!FI2","v":"2090-07-01"},{"$f":"Time!FJ2","v":"2091-01-01"},{"$f":"Time!FK2","v":"2091-07-01"},{"$f":"Time!FL2","v":"2092-01-01"},{"$f":"Time!FM2","v":"2092-07-01"},{"$f":"Time!FN2","v":"2093-01-01"},{"$f":"Time!FO2","v":"2093-07-01"},{"$f":"Time!FP2","v":"2094-01-01"},{"$f":"Time!FQ2","v":"2094-07-01"},{"$f":"Time!FR2","v":"2095-01-01"},{"$f":"Time!FS2","v":"2095-07-01"},{"$f":"Time!FT2","v":"2096-01-01"},{"$f":"Time!FU2","v":"2096-07-01"},{"$f":"Time!FV2","v":"2097-01-01"},{"$f":"Time!FW2","v":"2097-07-01"},{"$f":"Time!FX2","v":"2098-01-01"},{"$f":"Time!FY2","v":"2098-07-01"},{"$f":"Time!FZ2","v":"2099-01-01"},{"$f":"Time!GA2","v":"2099-07-01"},{"$f":"Time!GB2","v":"2100-01-01"},{"$f":"Time!GC2","v":"2100-07-01"},{"$f":"Time!GD2","v":"2101-01-01"},{"$f":"Time!GE2","v":"2101-07-01"},{"$f":"Time!GF2","v":"2102-01-01"},{"$f":"Time!GG2","v":"2102-07-01"},{"$f":"Time!GH2","v":"2103-01-01"},{"$f":"Time!GI2","v":"2103-07-01"},{"$f":"Time!GJ2","v":"2104-01-01"},{"$f":"Time!GK2","v":"2104-07-01"},{"$f":"Time!GL2","v":"2105-01-01"},{"$f":"Time!GM2","v":"2105-07-01"},{"$f":"Time!GN2","v":"2106-01-01"},{"$f":"Time!GO2","v":"2106-07-01"},{"$f":"Time!GP2","v":"2107-01-01"},{"$f":"Time!GQ2","v":"2107-07-01"},{"$f":"Time!GR2","v":"2108-01-01"},{"$f":"Time!GS2","v":"2108-07-01"},{"$f":"Time!GT2","v":"2109-01-01"},{"$f":"Time!GU2","v":"2109-07-01"},{"$f":"Time!GV2","v":"2110-01-01"},{"$f":"Time!GW2","v":"2110-07-01"},{"$f":"Time!GX2","v":"2111-01-01"},{"$f":"Time!GY2","v":"2111-07-01"},{"$f":"Time!GZ2","v":"2112-01-01"},{"$f":"Time!HA2","v":"2112-07-01"},{"$f":"Time!HB2","v":"2113-01-01"},{"$f":"Time!HC2","v":"2113-07-01"},{"$f":"Time!HD2","v":"2114-01-01"},{"$f":"Time!HE2","v":"2114-07-01"},{"$f":"Time!HF2","v":"2115-01-01"},{"$f":"Time!HG2","v":"2115-07-01"},{"$f":"Time!HH2","v":"2116-01-01"},{"$f":"Time!HI2","v":"2116-07-01"},{"$f":"Time!HJ2","v":"2117-01-01"},{"$f":"Time!HK2","v":"2117-07-01"},{"$f":"Time!HL2","v":"2118-01-01"},{"$f":"Time!HM2","v":"2118-07-01"},{"$f":"Time!HN2","v":"2119-01-01"},{"$f":"Time!HO2","v":"2119-07-01"},{"$f":"Time!HP2","v":"2120-01-01"},{"$f":"Time!HQ2","v":"2120-07-01"},{"$f":"Time!HR2","v":"2121-01-01"},{"$f":"Time!HS2","v":"2121-07-01"},{"$f":"Time!HT2","v":"2122-01-01"},{"$f":"Time!HU2","v":"2122-07-01"},{"$f":"Time!HV2","v":"2123-01-01"},{"$f":"Time!HW2","v":"2123-07-01"},{"$f":"Time!HX2","v":"2124-01-01"},{"$f":"Time!HY2","v":"2124-07-01"},{"$f":"Time!HZ2","v":"2125-01-01"},{"$f":"Time!IA2","v":"2125-07-01"},{"$f":"Time!IB2","v":"2126-01-01"},{"$f":"Time!IC2","v":"2126-07-01"},{"$f":"Time!ID2","v":"2127-01-01"},{"$f":"Time!IE2","v":"2127-07-01"},{"$f":"Time!IF2","v":"2128-01-01"},{"$f":"Time!IG2","v":"2128-07-01"},{"$f":"Time!IH2","v":"2129-01-01"},{"$f":"Time!II2","v":"2129-07-01"},{"$f":"Time!IJ2","v":"2130-01-01"},{"$f":"Time!IK2","v":"2130-07-01"},{"$f":"Time!IL2","v":"2131-01-01"},{"$f":"Time!IM2","v":"2131-07-01"},{"$f":"Time!IN2","v":"2132-01-01"},{"$f":"Time!IO2","v":"2132-07-01"},{"$f":"Time!IP2","v":"2133-01-01"},{"$f":"Time!IQ2","v":"2133-07-01"},{"$f":"Time!IR2","v":"2134-01-01"},{"$f":"Time!IS2","v":"2134-07-01"},{"$f":"Time!IT2","v":"2135-01-01"},{"$f":"Time!IU2","v":"2135-07-01"},{"$f":"Time!IV2","v":"2136-01-01"},{"$f":"Time!IW2","v":"2136-07-01"},{"$f":"Time!IX2","v":"2137-01-01"},{"$f":"Time!IY2","v":"2137-07-01"},{"$f":"Time!IZ2","v":"2138-01-01"},{"$f":"Time!JA2","v":"2138-07-01"},{"$f":"Time!JB2","v":"2139-01-01"},{"$f":"Time!JC2","v":"2139-07-01"},{"$f":"Time!JD2","v":"2140-01-01"},{"$f":"Time!JE2","v":"2140-07-01"},{"$f":"Time!JF2","v":"2141-01-01"},{"$f":"Time!JG2","v":"2141-07-01"},{"$f":"Time!JH2","v":"2142-01-01"},{"$f":"Time!JI2","v":"2142-07-01"},{"$f":"Time!JJ2","v":"2143-01-01"},{"$f":"Time!JK2","v":"2143-07-01"},{"$f":"Time!JL2","v":"2144-01-01"},{"$f":"Time!JM2","v":"2144-07-01"},{"$f":"Time!JN2","v":"2145-01-01"},{"$f":"Time!JO2","v":"2145-07-01"},{"$f":"Time!JP2","v":"2146-01-01"},{"$f":"Time!JQ2","v":"2146-07-01"},{"$f":"Time!JR2","v":"2147-01-01"},{"$f":"Time!JS2","v":"2147-07-01"},{"$f":"Time!JT2","v":"2148-01-01"},{"$f":"Time!JU2","v":"2148-07-01"},{"$f":"Time!JV2","v":"2149-01-01"},{"$f":"Time!JW2","v":"2149-07-01"},{"$f":"Time!JX2","v":"2150-01-01"},{"$f":"Time!JY2","v":"2150-07-01"},{"$f":"Time!JZ2","v":"2151-01-01"},{"$f":"Time!KA2","v":"2151-07-01"},{"$f":"Time!KB2","v":"2152-01-01"},{"$f":"Time!KC2","v":"2152-07-01"},{"$f":"Time!KD2","v":"2153-01-01"},{"$f":"Time!KE2","v":"2153-07-01"},{"$f":"Time!KF2","v":"2154-01-01"},{"$f":"Time!KG2","v":"2154-07-01"},{"$f":"Time!KH2","v":"2155-01-01"},{"$f":"Time!KI2","v":"2155-07-01"},{"$f":"Time!KJ2","v":"2156-01-01"},{"$f":"Time!KK2","v":"2156-07-01"},{"$f":"Time!KL2","v":"2157-01-01"},{"$f":"Time!KM2","v":"2157-07-01"},{"$f":"Time!KN2","v":"2158-01-01"},{"$f":"Time!KO2","v":"2158-07-01"},{"$f":"Time!KP2","v":"2159-01-01"},{"$f":"Time!KQ2","v":"2159-07-01"},{"$f":"Time!KR2","v":"2160-01-01"},{"$f":"Time!KS2","v":"2160-07-01"},{"$f":"Time!KT2","v":"2161-01-01"},{"$f":"Time!KU2","v":"2161-07-01"},{"$f":"Time!KV2","v":"2162-01-01"},{"$f":"Time!KW2","v":"2162-07-01"},{"$f":"Time!KX2","v":"2163-01-01"},{"$f":"Time!KY2","v":"2163-07-01"},{"$f":"Time!KZ2","v":"2164-01-01"},{"$f":"Time!LA2","v":"2164-07-01"},{"$f":"Time!LB2","v":"2165-01-01"},{"$f":"Time!LC2","v":"2165-07-01"},{"$f":"Time!LD2","v":"2166-01-01"},{"$f":"Time!LE2","v":"2166-07-01"},{"$f":"Time!LF2","v":"2167-01-01"},{"$f":"Time!LG2","v":"2167-07-01"},{"$f":"Time!LH2","v":"2168-01-01"},{"$f":"Time!LI2","v":"2168-07-01"},{"$f":"Time!LJ2","v":"2169-01-01"},{"$f":"Time!LK2","v":"2169-07-01"},{"$f":"Time!LL2","v":"2170-01-01"},{"$f":"Time!LM2","v":"2170-07-01"},{"$f":"Time!LN2","v":"2171-01-01"},{"$f":"Time!LO2","v":"2171-07-01"},{"$f":"Time!LP2","v":"2172-01-01"},{"$f":"Time!LQ2","v":"2172-07-01"},{"$f":"Time!LR2","v":"2173-01-01"},{"$f":"Time!LS2","v":"2173-07-01"},{"$f":"Time!LT2","v":"2174-01-01"},{"$f":"Time!LU2","v":"2174-07-01"},{"$f":"Time!LV2","v":"2175-01-01"},{"$f":"Time!LW2","v":"2175-07-01"},{"$f":"Time!LX2","v":"2176-01-01"},{"$f":"Time!LY2","v":"2176-07-01"},{"$f":"Time!LZ2","v":"2177-01-01"},{"$f":"Time!MA2","v":"2177-07-01"},{"$f":"Time!MB2","v":"2178-01-01"},{"$f":"Time!MC2","v":"2178-07-01"},{"$f":"Time!MD2","v":"2179-01-01"},{"$f":"Time!ME2","v":"2179-07-01"},{"$f":"Time!MF2","v":"2180-01-01"},{"$f":"Time!MG2","v":"2180-07-01"},{"$f":"Time!MH2","v":"2181-01-01"},{"$f":"Time!MI2","v":"2181-07-01"},{"$f":"Time!MJ2","v":"2182-01-01"},{"$f":"Time!MK2","v":"2182-07-01"},{"$f":"Time!ML2","v":"2183-01-01"},{"$f":"Time!MM2","v":"2183-07-01"},{"$f":"Time!MN2","v":"2184-01-01"},{"$f":"Time!MO2","v":"2184-07-01"},{"$f":"Time!MP2","v":"2185-01-01"},{"$f":"Time!MQ2","v":"2185-07-01"},{"$f":"Time!MR2","v":"2186-01-01"},{"$f":"Time!MS2","v":"2186-07-01"},{"$f":"Time!MT2","v":"2187-01-01"},{"$f":"Time!MU2","v":"2187-07-01"},{"$f":"Time!MV2","v":"2188-01-01"},{"$f":"Time!MW2","v":"2188-07-01"},{"$f":"Time!MX2","v":"2189-01-01"},{"$f":"Time!MY2","v":"2189-07-01"},{"$f":"Time!MZ2","v":"2190-01-01"},{"$f":"Time!NA2","v":"2190-07-01"},{"$f":"Time!NB2","v":"2191-01-01"},{"$f":"Time!NC2","v":"2191-07-01"},{"$f":"Time!ND2","v":"2192-01-01"},{"$f":"Time!NE2","v":"2192-07-01"},{"$f":"Time!NF2","v":"2193-01-01"},{"$f":"Time!NG2","v":"2193-07-01"},{"$f":"Time!NH2","v":"2194-01-01"},{"$f":"Time!NI2","v":"2194-07-01"},{"$f":"Time!NJ2","v":"2195-01-01"},{"$f":"Time!NK2","v":"2195-07-01"},{"$f":"Time!NL2","v":"2196-01-01"},{"$f":"Time!NM2","v":"2196-07-01"},{"$f":"Time!NN2","v":"2197-01-01"},{"$f":"Time!NO2","v":"2197-07-01"},{"$f":"Time!NP2","v":"2198-01-01"},{"$f":"Time!NQ2","v":"2198-07-01"},{"$f":"Time!NR2","v":"2199-01-01"},{"$f":"Time!NS2","v":"2199-07-01"},{"$f":"Time!NT2","v":"2200-01-01"},{"$f":"Time!NU2","v":"2200-07-01"},{"$f":"Time!NV2","v":"2201-01-01"},{"$f":"Time!NW2","v":"2201-07-01"},{"$f":"Time!NX2","v":"2202-01-01"},{"$f":"Time!NY2","v":"2202-07-01"},{"$f":"Time!NZ2","v":"2203-01-01"},{"$f":"Time!OA2","v":"2203-07-01"},{"$f":"Time!OB2","v":"2204-01-01"},{"$f":"Time!OC2","v":"2204-07-01"},{"$f":"Time!OD2","v":"2205-01-01"},{"$f":"Time!OE2","v":"2205-07-01"},{"$f":"Time!OF2","v":"2206-01-01"},{"$f":"Time!OG2","v":"2206-07-01"},{"$f":"Time!OH2","v":"2207-01-01"},{"$f":"Time!OI2","v":"2207-07-01"},{"$f":"Time!OJ2","v":"2208-01-01"},{"$f":"Time!OK2","v":"2208-07-01"},{"$f":"Time!OL2","v":"2209-01-01"},{"$f":"Time!OM2","v":"2209-07-01"},{"$f":"Time!ON2","v":"2210-01-01"},{"$f":"Time!OO2","v":"2210-07-01"},{"$f":"Time!OP2","v":"2211-01-01"},{"$f":"Time!OQ2","v":"2211-07-01"},{"$f":"Time!OR2","v":"2212-01-01"},{"$f":"Time!OS2","v":"2212-07-01"},{"$f":"Time!OT2","v":"2213-01-01"},{"$f":"Time!OU2","v":"2213-07-01"},{"$f":"Time!OV2","v":"2214-01-01"},{"$f":"Time!OW2","v":"2214-07-01"},{"$f":"Time!OX2","v":"2215-01-01"},{"$f":"Time!OY2","v":"2215-07-01"},{"$f":"Time!OZ2","v":"2216-01-01"},{"$f":"Time!PA2","v":"2216-07-01"},{"$f":"Time!PB2","v":"2217-01-01"},{"$f":"Time!PC2","v":"2217-07-01"},{"$f":"Time!PD2","v":"2218-01-01"},{"$f":"Time!PE2","v":"2218-07-01"},{"$f":"Time!PF2","v":"2219-01-01"},{"$f":"Time!PG2","v":"2219-07-01"},{"$f":"Time!PH2","v":"2220-01-01"},{"$f":"Time!PI2","v":"2220-07-01"},{"$f":"Time!PJ2","v":"2221-01-01"},{"$f":"Time!PK2","v":"2221-07-01"},{"$f":"Time!PL2","v":"2222-01-01"},{"$f":"Time!PM2","v":"2222-07-01"},{"$f":"Time!PN2","v":"2223-01-01"},{"$f":"Time!PO2","v":"2223-07-01"},{"$f":"Time!PP2","v":"2224-01-01"},{"$f":"Time!PQ2","v":"2224-07-01"},{"$f":"Time!PR2","v":"2225-01-01"},{"$f":"Time!PS2","v":"2225-07-01"},{"$f":"Time!PT2","v":"2226-01-01"},{"$f":"Time!PU2","v":"2226-07-01"},{"$f":"Time!PV2","v":"2227-01-01"},{"$f":"Time!PW2","v":"2227-07-01"},{"$f":"Time!PX2","v":"2228-01-01"},{"$f":"Time!PY2","v":"2228-07-01"},{"$f":"Time!PZ2","v":"2229-01-01"},{"$f":"Time!QA2","v":"2229-07-01"},{"$f":"Time!QB2","v":"2230-01-01"},{"$f":"Time!QC2","v":"2230-07-01"},{"$f":"Time!QD2","v":"2231-01-01"},{"$f":"Time!QE2","v":"2231-07-01"},{"$f":"Time!QF2","v":"2232-01-01"},{"$f":"Time!QG2","v":"2232-07-01"},{"$f":"Time!QH2","v":"2233-01-01"},{"$f":"Time!QI2","v":"2233-07-01"},{"$f":"Time!QJ2","v":"2234-01-01"},{"$f":"Time!QK2","v":"2234-07-01"},{"$f":"Time!QL2","v":"2235-01-01"},{"$f":"Time!QM2","v":"2235-07-01"},{"$f":"Time!QN2","v":"2236-01-01"},{"$f":"Time!QO2","v":"2236-07-01"},{"$f":"Time!QP2","v":"2237-01-01"},{"$f":"Time!QQ2","v":"2237-07-01"},{"$f":"Time!QR2","v":"2238-01-01"},{"$f":"Time!QS2","v":"2238-07-01"},{"$f":"Time!QT2","v":"2239-01-01"},{"$f":"Time!QU2","v":"2239-07-01"},{"$f":"Time!QV2","v":"2240-01-01"},{"$f":"Time!QW2","v":"2240-07-01"},{"$f":"Time!QX2","v":"2241-01-01"},{"$f":"Time!QY2","v":"2241-07-01"},{"$f":"Time!QZ2","v":"2242-01-01"},{"$f":"Time!RA2","v":"2242-07-01"},{"$f":"Time!RB2","v":"2243-01-01"},{"$f":"Time!RC2","v":"2243-07-01"},{"$f":"Time!RD2","v":"2244-01-01"},{"$f":"Time!RE2","v":"2244-07-01"},{"$f":"Time!RF2","v":"2245-01-01"},{"$f":"Time!RG2","v":"2245-07-01"},{"$f":"Time!RH2","v":"2246-01-01"},{"$f":"Time!RI2","v":"2246-07-01"},{"$f":"Time!RJ2","v":"2247-01-01"},{"$f":"Time!RK2","v":"2247-07-01"},{"$f":"Time!RL2","v":"2248-01-01"},{"$f":"Time!RM2","v":"2248-07-01"},{"$f":"Time!RN2","v":"2249-01-01"},{"$f":"Time!RO2","v":"2249-07-01"},{"$f":"Time!RP2","v":"2250-01-01"},{"$f":"Time!RQ2","v":"2250-07-01"},{"$f":"Time!RR2","v":"2251-01-01"},{"$f":"Time!RS2","v":"2251-07-01"},{"$f":"Time!RT2","v":"2252-01-01"},{"$f":"Time!RU2","v":"2252-07-01"},{"$f":"Time!RV2","v":"2253-01-01"},{"$f":"Time!RW2","v":"2253-07-01"},{"$f":"Time!RX2","v":"2254-01-01"},{"$f":"Time!RY2","v":"2254-07-01"},{"$f":"Time!RZ2","v":"2255-01-01"},{"$f":"Time!SA2","v":"2255-07-01"},{"$f":"Time!SB2","v":"2256-01-01"},{"$f":"Time!SC2","v":"2256-07-01"},{"$f":"Time!SD2","v":"2257-01-01"},{"$f":"Time!SE2","v":"2257-07-01"},{"$f":"Time!SF2","v":"2258-01-01"},{"$f":"Time!SG2","v":"2258-07-01"},{"$f":"Time!SH2","v":"2259-01-01"},{"$f":"Time!SI2","v":"2259-07-01"},{"$f":"Time!SJ2","v":"2260-01-01"},{"$f":"Time!SK2","v":"2260-07-01"},{"$f":"Time!SL2","v":"2261-01-01"},{"$f":"Time!SM2","v":"2261-07-01"},{"$f":"Time!SN2","v":"2262-01-01"},{"$f":"Time!SO2","v":"2262-07-01"},{"$f":"Time!SP2","v":"00:00:00"},{"$f":"Time!SQ2","v":"00:00:00"},{"$f":"Time!SR2","v":"00:00:00"},{"$f":"Time!SS2","v":"00:00:00"},{"$f":"Time!ST2","v":"00:00:00"},{"$f":"Time!SU2","v":"00:00:00"},{"$f":"Time!SV2","v":"00:00:00"},{"$f":"Time!SW2","v":"00:00:00"},{"$f":"Time!SX2","v":"00:00:00"},{"$f":"Time!SY2","v":"00:00:00"}]
[null,null,null,null,{"$f":"Time!E3","v":"Model period ending - SA"},{"$f":" Check!$F$9","v":0},"Error chks",null,null,{"$f":"Time!T3","v":"2023-11-30"},{"$f":"Time!U3","v":"2023-12-31"},{"$f":"Time!V3","v":"2024-01-31"},{"$f":"Time!W3","v":"2024-02-29"},{"$f":"Time!X3","v":"2024-03-31"},{"$f":"Time!Y3","v":"2024-04-30"},{"$f":"Time!Z3","v":"2024-05-31"},{"$f":"Time!AA3","v":"2024-06-30"},{"$f":"Time!AB3","v":"2024-07-31"},{"$f":"Time!AC3","v":"2024-08-31"},{"$f":"Time!AD3","v":"2024-09-30"},{"$f":"Time!AE3","v":"2024-10-31"},{"$f":"Time!AF3","v":"2024-11-30"},{"$f":"Time!AG3","v":"2024-12-31"},{"$f":"Time!AH3","v":"2025-06-30"},{"$f":"Time!AI3","v":"2025-12-31"},{"$f":"Time!AJ3","v":"2026-06-30"},{"$f":"Time!AK3","v":"2026-12-31"},{"$f":"Time!AL3","v":"2027-06-30"},{"$f":"Time!AM3","v":"2027-12-31"},{"$f":"Time!AN3","v":"2028-06-30"},{"$f":"Time!AO3","v":"2028-12-31"},{"$f":"Time!AP3","v":"2029-06-30"},{"$f":"Time!AQ3","v":"2029-12-31"},{"$f":"Time!AR3","v":"2030-06-30"},{"$f":"Time!AS3","v":"2030-12-31"},{"$f":"Time!AT3","v":"2031-06-30"},{"$f":"Time!AU3","v":"2031-12-31"},{"$f":"Time!AV3","v":"2032-06-30"},{"$f":"Time!AW3","v":"2032-12-31"},{"$f":"Time!AX3","v":"2033-06-30"},{"$f":"Time!AY3","v":"2033-12-31"},{"$f":"Time!AZ3","v":"2034-06-30"},{"$f":"Time!BA3","v":"2034-12-31"},{"$f":"Time!BB3","v":"2035-06-30"},{"$f":"Time!BC3","v":"2035-12-31"},{"$f":"Time!BD3","v":"2036-06-30"},{"$f":"Time!BE3","v":"2036-12-31"},{"$f":"Time!BF3","v":"2037-06-30"},{"$f":"Time!BG3","v":"2037-12-31"},{"$f":"Time!BH3","v":"2038-06-30"},{"$f":"Time!BI3","v":"2038-12-31"},{"$f":"Time!BJ3","v":"2039-06-30"},{"$f":"Time!BK3","v":"2039-12-31"},{"$f":"Time!BL3","v":"2040-06-30"},{"$f":"Time!BM3","v":"2040-12-31"},{"$f":"Time!BN3","v":"2041-06-30"},{"$f":"Time!BO3","v":"2041-12-31"},{"$f":"Time!BP3","v":"2042-06-30"},{"$f":"Time!BQ3","v":"2042-12-31"},{"$f":"Time!BR3","v":"2043-06-30"},{"$f":"Time!BS3","v":"2043-12-31"},{"$f":"Time!BT3","v":"2044-06-30"},{"$f":"Time!BU3","v":"2044-12-31"},{"$f":"Time!BV3","v":"2045-06-30"},{"$f":"Time!BW3","v":"2045-12-31"},{"$f":"Time!BX3","v":"2046-06-30"},{"$f":"Time!BY3","v":"2046-12-31"},{"$f":"Time!BZ3","v":"2047-06-30"},{"$f":"Time!CA3","v":"2047-12-31"},{"$f":"Time!CB3","v":"2048-06-30"},{"$f":"Time!CC3","v":"2048-12-31"},{"$f":"Time!CD3","v":"2049-06-30"},{"$f":"Time!CE3","v":"2049-12-31"},{"$f":"Time!CF3","v":"2050-06-30"},{"$f":"Time!CG3","v":"2050-12-31"},{"$f":"Time!CH3","v":"2051-06-30"},{"$f":"Time!CI3","v":"2051-12-31"},{"$f":"Time!CJ3","v":"2052-06-30"},{"$f":"Time!CK3","v":"2052-12-31"},{"$f":"Time!CL3","v":"2053-06-30"},{"$f":"Time!CM3","v":"2053-12-31"},{"$f":"Time!CN3","v":"2054-06-30"},{"$f":"Time!CO3","v":"2054-12-31"},{"$f":"Time!CP3","v":"2055-06-30"},{"$f":"Time!CQ3","v":"2055-12-31"},{"$f":"Time!CR3","v":"2056-06-30"},{"$f":"Time!CS3","v":"2056-12-31"},{"$f":"Time!CT3","v":"2057-06-30"},{"$f":"Time!CU3","v":"2057-12-31"},{"$f":"Time!CV3","v":"2058-06-30"},{"$f":"Time!CW3","v":"2058-12-31"},{"$f":"Time!CX3","v":"2059-06-30"},{"$f":"Time!CY3","v":"2059-12-31"},{"$f":"Time!CZ3","v":"2060-06-30"},{"$f":"Time!DA3","v":"2060-12-31"},{"$f":"Time!DB3","v":"2061-06-30"},{"$f":"Time!DC3","v":"2061-12-31"},{"$f":"Time!DD3","v":"2062-06-30"},{"$f":"Time!DE3","v":"2062-12-31"},{"$f":"Time!DF3","v":"2063-06-30"},{"$f":"Time!DG3","v":"2063-12-31"},{"$f":"Time!DH3","v":"2064-06-30"},{"$f":"Time!DI3","v":"2064-12-31"},{"$f":"Time!DJ3","v":"2065-06-30"},{"$f":"Time!DK3","v":"2065-12-31"},{"$f":"Time!DL3","v":"2066-06-30"},{"$f":"Time!DM3","v":"2066-12-31"},{"$f":"Time!DN3","v":"2067-06-30"},{"$f":"Time!DO3","v":"2067-12-31"},{"$f":"Time!DP3","v":"2068-06-30"},{"$f":"Time!DQ3","v":"2068-12-31"},{"$f":"Time!DR3","v":"2069-06-30"},{"$f":"Time!DS3","v":"2069-12-31"},{"$f":"Time!DT3","v":"2070-06-30"},{"$f":"Time!DU3","v":"2070-12-31"},{"$f":"Time!DV3","v":"2071-06-30"},{"$f":"Time!DW3","v":"2071-12-31"},{"$f":"Time!DX3","v":"2072-06-30"},{"$f":"Time!DY3","v":"2072-12-31"},{"$f":"Time!DZ3","v":"2073-06-30"},{"$f":"Time!EA3","v":"2073-12-31"},{"$f":"Time!EB3","v":"2074-06-30"},{"$f":"Time!EC3","v":"2074-12-31"},{"$f":"Time!ED3","v":"2075-06-30"},{"$f":"Time!EE3","v":"2075-12-31"},{"$f":"Time!EF3","v":"2076-06-30"},{"$f":"Time!EG3","v":"2076-12-31"},{"$f":"Time!EH3","v":"2077-06-30"},{"$f":"Time!EI3","v":"2077-12-31"},{"$f":"Time!EJ3","v":"2078-06-30"},{"$f":"Time!EK3","v":"2078-12-31"},{"$f":"Time!EL3","v":"2079-06-30"},{"$f":"Time!EM3","v":"2079-12-31"},{"$f":"Time!EN3","v":"2080-06-30"},{"$f":"Time!EO3","v":"2080-12-31"},{"$f":"Time!EP3","v":"2081-06-30"},{"$f":"Time!EQ3","v":"2081-12-31"},{"$f":"Time!ER3","v":"2082-06-30"},{"$f":"Time!ES3","v":"2082-12-31"},{"$f":"Time!ET3","v":"2083-06-30"},{"$f":"Time!EU3","v":"2083-12-31"},{"$f":"Time!EV3","v":"2084-06-30"},{"$f":"Time!EW3","v":"2084-12-31"},{"$f":"Time!EX3","v":"2085-06-30"},{"$f":"Time!EY3","v":"2085-12-31"},{"$f":"Time!EZ3","v":"2086-06-30"},{"$f":"Time!FA3","v":"2086-12-31"},{"$f":"Time!FB3","v":"2087-06-30"},{"$f":"Time!FC3","v":"2087-12-31"},{"$f":"Time!FD3","v":"2088-06-30"},{"$f":"Time!FE3","v":"2088-12-31"},{"$f":"Time!FF3","v":"2089-06-30"},{"$f":"Time!FG3","v":"2089-12-31"},{"$f":"Time!FH3","v":"2090-06-30"},{"$f":"Time!FI3","v":"2090-12-31"},{"$f":"Time!FJ3","v":"2091-06-30"},{"$f":"Time!FK3","v":"2091-12-31"},{"$f":"Time!FL3","v":"2092-06-30"},{"$f":"Time!FM3","v":"2092-12-31"},{"$f":"Time!FN3","v":"2093-06-30"},{"$f":"Time!FO3","v":"2093-12-31"},{"$f":"Time!FP3","v":"2094-06-30"},{"$f":"Time!FQ3","v":"2094-12-31"},{"$f":"Time!FR3","v":"2095-06-30"},{"$f":"Time!FS3","v":"2095-12-31"},{"$f":"Time!FT3","v":"2096-06-30"},{"$f":"Time!FU3","v":"2096-12-31"},{"$f":"Time!FV3","v":"2097-06-30"},{"$f":"Time!FW3","v":"2097-12-31"},{"$f":"Time!FX3","v":"2098-06-30"},{"$f":"Time!FY3","v":"2098-12-31"},{"$f":"Time!FZ3","v":"2099-06-30"},{"$f":"Time!GA3","v":"2099-12-31"},{"$f":"Time!GB3","v":"2100-06-30"},{"$f":"Time!GC3","v":"2100-12-31"},{"$f":"Time!GD3","v":"2101-06-30"},{"$f":"Time!GE3","v":"2101-12-31"},{"$f":"Time!GF3","v":"2102-06-30"},{"$f":"Time!GG3","v":"2102-12-31"},{"$f":"Time!GH3","v":"2103-06-30"},{"$f":"Time!GI3","v":"2103-12-31"},{"$f":"Time!GJ3","v":"2104-06-30"},{"$f":"Time!GK3","v":"2104-12-31"},{"$f":"Time!GL3","v":"2105-06-30"},{"$f":"Time!GM3","v":"2105-12-31"},{"$f":"Time!GN3","v":"2106-06-30"},{"$f":"Time!GO3","v":"2106-12-31"},{"$f":"Time!GP3","v":"2107-06-30"},{"$f":"Time!GQ3","v":"2107-12-31"},{"$f":"Time!GR3","v":"2108-06-30"},{"$f":"Time!GS3","v":"2108-12-31"},{"$f":"Time!GT3","v":"2109-06-30"},{"$f":"Time!GU3","v":"2109-12-31"},{"$f":"Time!GV3","v":"2110-06-30"},{"$f":"Time!GW3","v":"2110-12-31"},{"$f":"Time!GX3","v":"2111-06-30"},{"$f":"Time!GY3","v":"2111-12-31"},{"$f":"Time!GZ3","v":"2112-06-30"},{"$f":"Time!HA3","v":"2112-12-31"},{"$f":"Time!HB3","v":"2113-06-30"},{"$f":"Time!HC3","v":"2113-12-31"},{"$f":"Time!HD3","v":"2114-06-30"},{"$f":"Time!HE3","v":"2114-12-31"},{"$f":"Time!HF3","v":"2115-06-30"},{"$f":"Time!HG3","v":"2115-12-31"},{"$f":"Time!HH3","v":"2116-06-30"},{"$f":"Time!HI3","v":"2116-12-31"},{"$f":"Time!HJ3","v":"2117-06-30"},{"$f":"Time!HK3","v":"2117-12-31"},{"$f":"Time!HL3","v":"2118-06-30"},{"$f":"Time!HM3","v":"2118-12-31"},{"$f":"Time!HN3","v":"2119-06-30"},{"$f":"Time!HO3","v":"2119-12-31"},{"$f":"Time!HP3","v":"2120-06-30"},{"$f":"Time!HQ3","v":"2120-12-31"},{"$f":"Time!HR3","v":"2121-06-30"},{"$f":"Time!HS3","v":"2121-12-31"},{"$f":"Time!HT3","v":"2122-06-30"},{"$f":"Time!HU3","v":"2122-12-31"},{"$f":"Time!HV3","v":"2123-06-30"},{"$f":"Time!HW3","v":"2123-12-31"},{"$f":"Time!HX3","v":"2124-06-30"},{"$f":"Time!HY3","v":"2124-12-31"},{"$f":"Time!HZ3","v":"2125-06-30"},{"$f":"Time!IA3","v":"2125-12-31"},{"$f":"Time!IB3","v":"2126-06-30"},{"$f":"Time!IC3","v":"2126-12-31"},{"$f":"Time!ID3","v":"2127-06-30"},{"$f":"Time!IE3","v":"2127-12-31"},{"$f":"Time!IF3","v":"2128-06-30"},{"$f":"Time!IG3","v":"2128-12-31"},{"$f":"Time!IH3","v":"2129-06-30"},{"$f":"Time!II3","v":"2129-12-31"},{"$f":"Time!IJ3","v":"2130-06-30"},{"$f":"Time!IK3","v":"2130-12-31"},{"$f":"Time!IL3","v":"2131-06-30"},{"$f":"Time!IM3","v":"2131-12-31"},{"$f":"Time!IN3","v":"2132-06-30"},{"$f":"Time!IO3","v":"2132-12-31"},{"$f":"Time!IP3","v":"2133-06-30"},{"$f":"Time!IQ3","v":"2133-12-31"},{"$f":"Time!IR3","v":"2134-06-30"},{"$f":"Time!IS3","v":"2134-12-31"},{"$f":"Time!IT3","v":"2135-06-30"},{"$f":"Time!IU3","v":"2135-12-31"},{"$f":"Time!IV3","v":"2136-06-30"},{"$f":"Time!IW3","v":"2136-12-31"},{"$f":"Time!IX3","v":"2137-06-30"},{"$f":"Time!IY3","v":"2137-12-31"},{"$f":"Time!IZ3","v":"2138-06-30"},{"$f":"Time!JA3","v":"2138-12-31"},{"$f":"Time!JB3","v":"2139-06-30"},{"$f":"Time!JC3","v":"2139-12-31"},{"$f":"Time!JD3","v":"2140-06-30"},{"$f":"Time!JE3","v":"2140-12-31"},{"$f":"Time!JF3","v":"2141-06-30"},{"$f":"Time!JG3","v":"2141-12-31"},{"$f":"Time!JH3","v":"2142-06-30"},{"$f":"Time!JI3","v":"2142-12-31"},{"$f":"Time!JJ3","v":"2143-06-30"},{"$f":"Time!JK3","v":"2143-12-31"},{"$f":"Time!JL3","v":"2144-06-30"},{"$f":"Time!JM3","v":"2144-12-31"},{"$f":"Time!JN3","v":"2145-06-30"},{"$f":"Time!JO3","v":"2145-12-31"},{"$f":"Time!JP3","v":"2146-06-30"},{"$f":"Time!JQ3","v":"2146-12-31"},{"$f":"Time!JR3","v":"2147-06-30"},{"$f":"Time!JS3","v":"2147-12-31"},{"$f":"Time!JT3","v":"2148-06-30"},{"$f":"Time!JU3","v":"2148-12-31"},{"$f":"Time!JV3","v":"2149-06-30"},{"$f":"Time!JW3","v":"2149-12-31"},{"$f":"Time!JX3","v":"2150-06-30"},{"$f":"Time!JY3","v":"2150-12-31"},{"$f":"Time!JZ3","v":"2151-06-30"},{"$f":"Time!KA3","v":"2151-12-31"},{"$f":"Time!KB3","v":"2152-06-30"},{"$f":"Time!KC3","v":"2152-12-31"},{"$f":"Time!KD3","v":"2153-06-30"},{"$f":"Time!KE3","v":"2153-12-31"},{"$f":"Time!KF3","v":"2154-06-30"},{"$f":"Time!KG3","v":"2154-12-31"},{"$f":"Time!KH3","v":"2155-06-30"},{"$f":"Time!KI3","v":"2155-12-31"},{"$f":"Time!KJ3","v":"2156-06-30"},{"$f":"Time!KK3","v":"2156-12-31"},{"$f":"Time!KL3","v":"2157-06-30"},{"$f":"Time!KM3","v":"2157-12-31"},{"$f":"Time!KN3","v":"2158-06-30"},{"$f":"Time!KO3","v":"2158-12-31"},{"$f":"Time!KP3","v":"2159-06-30"},{"$f":"Time!KQ3","v":"2159-12-31"},{"$f":"Time!KR3","v":"2160-06-30"},{"$f":"Time!KS3","v":"2160-12-31"},{"$f":"Time!KT3","v":"2161-06-30"},{"$f":"Time!KU3","v":"2161-12-31"},{"$f":"Time!KV3","v":"2162-06-30"},{"$f":"Time!KW3","v":"2162-12-31"},{"$f":"Time!KX3","v":"2163-06-30"},{"$f":"Time!KY3","v":"2163-12-31"},{"$f":"Time!KZ3","v":"2164-06-30"},{"$f":"Time!LA3","v":"2164-12-31"},{"$f":"Time!LB3","v":"2165-06-30"},{"$f":"Time!LC3","v":"2165-12-31"},{"$f":"Time!LD3","v":"2166-06-30"},{"$f":"Time!LE3","v":"2166-12-31"},{"$f":"Time!LF3","v":"2167-06-30"},{"$f":"Time!LG3","v":"2167-12-31"},{"$f":"Time!LH3","v":"2168-06-30"},{"$f":"Time!LI3","v":"2168-12-31"},{"$f":"Time!LJ3","v":"2169-06-30"},{"$f":"Time!LK3","v":"2169-12-31"},{"$f":"Time!LL3","v":"2170-06-30"},{"$f":"Time!LM3","v":"2170-12-31"},{"$f":"Time!LN3","v":"2171-06-30"},{"$f":"Time!LO3","v":"2171-12-31"},{"$f":"Time!LP3","v":"2172-06-30"},{"$f":"Time!LQ3","v":"2172-12-31"},{"$f":"Time!LR3","v":"2173-06-30"},{"$f":"Time!LS3","v":"2173-12-31"},{"$f":"Time!LT3","v":"2174-06-30"},{"$f":"Time!LU3","v":"2174-12-31"},{"$f":"Time!LV3","v":"2175-06-30"},{"$f":"Time!LW3","v":"2175-12-31"},{"$f":"Time!LX3","v":"2176-06-30"},{"$f":"Time!LY3","v":"2176-12-31"},{"$f":"Time!LZ3","v":"2177-06-30"},{"$f":"Time!MA3","v":"2177-12-31"},{"$f":"Time!MB3","v":"2178-06-30"},{"$f":"Time!MC3","v":"2178-12-31"},{"$f":"Time!MD3","v":"2179-06-30"},{"$f":"Time!ME3","v":"2179-12-31"},{"$f":"Time!MF3","v":"2180-06-30"},{"$f":"Time!MG3","v":"2180-12-31"},{"$f":"Time!MH3","v":"2181-06-30"},{"$f":"Time!MI3","v":"2181-12-31"},{"$f":"Time!MJ3","v":"2182-06-30"},{"$f":"Time!MK3","v":"2182-12-31"},{"$f":"Time!ML3","v":"2183-06-30"},{"$f":"Time!MM3","v":"2183-12-31"},{"$f":"Time!MN3","v":"2184-06-30"},{"$f":"Time!MO3","v":"2184-12-31"},{"$f":"Time!MP3","v":"2185-06-30"},{"$f":"Time!MQ3","v":"2185-12-31"},{"$f":"Time!MR3","v":"2186-06-30"},{"$f":"Time!MS3","v":"2186-12-31"},{"$f":"Time!MT3","v":"2187-06-30"},{"$f":"Time!MU3","v":"2187-12-31"},{"$f":"Time!MV3","v":"2188-06-30"},{"$f":"Time!MW3","v":"2188-12-31"},{"$f":"Time!MX3","v":"2189-06-30"},{"$f":"Time!MY3","v":"2189-12-31"},{"$f":"Time!MZ3","v":"2190-06-30"},{"$f":"Time!NA3","v":"2190-12-31"},{"$f":"Time!NB3","v":"2191-06-30"},{"$f":"Time!NC3","v":"2191-12-31"},{"$f":"Time!ND3","v":"2192-06-30"},{"$f":"Time!NE3","v":"2192-12-31"},{"$f":"Time!NF3","v":"2193-06-30"},{"$f":"Time!NG3","v":"2193-12-31"},{"$f":"Time!NH3","v":"2194-06-30"},{"$f":"Time!NI3","v":"2194-12-31"},{"$f":"Time!NJ3","v":"2195-06-30"},{"$f":"Time!NK3","v":"2195-12-31"},{"$f":"Time!NL3","v":"2196-06-30"},{"$f":"Time!NM3","v":"2196-12-31"},{"$f":"Time!NN3","v":"2197-06-30"},{"$f":"Time!NO3","v":"2197-12-31"},{"$f":"Time!NP3","v":"2198-06-30"},{"$f":"Time!NQ3","v":"2198-12-31"},{"$f":"Time!NR3","v":"2199-06-30"},{"$f":"Time!NS3","v":"2199-12-31"},{"$f":"Time!NT3","v":"2200-06-30"},{"$f":"Time!NU3","v":"2200-12-31"},{"$f":"Time!NV3","v":"2201-06-30"},{"$f":"Time!NW3","v":"2201-12-31"},{"$f":"Time!NX3","v":"2202-06-30"},{"$f":"Time!NY3","v":"2202-12-31"},{"$f":"Time!NZ3","v":"2203-06-30"},{"$f":"Time!OA3","v":"2203-12-31"},{"$f":"Time!OB3","v":"2204-06-30"},{"$f":"Time!OC3","v":"2204-12-31"},{"$f":"Time!OD3","v":"2205-06-30"},{"$f":"Time!OE3","v":"2205-12-31"},{"$f":"Time!OF3","v":"2206-06-30"},{"$f":"Time!OG3","v":"2206-12-31"},{"$f":"Time!OH3","v":"2207-06-30"},{"$f":"Time!OI3","v":"2207-12-31"},{"$f":"Time!OJ3","v":"2208-06-30"},{"$f":"Time!OK3","v":"2208-12-31"},{"$f":"Time!OL3","v":"2209-06-30"},{"$f":"Time!OM3","v":"2209-12-31"},{"$f":"Time!ON3","v":"2210-06-30"},{"$f":"Time!OO3","v":"2210-12-31"},{"$f":"Time!OP3","v":"2211-06-30"},{"$f":"Time!OQ3","v":"2211-12-31"},{"$f":"Time!OR3","v":"2212-06-30"},{"$f":"Time!OS3","v":"2212-12-31"},{"$f":"Time!OT3","v":"2213-06-30"},{"$f":"Time!OU3","v":"2213-12-31"},{"$f":"Time!OV3","v":"2214-06-30"},{"$f":"Time!OW3","v":"2214-12-31"},{"$f":"Time!OX3","v":"2215-06-30"},{"$f":"Time!OY3","v":"2215-12-31"},{"$f":"Time!OZ3","v":"2216-06-30"},{"$f":"Time!PA3","v":"2216-12-31"},{"$f":"Time!PB3","v":"2217-06-30"},{"$f":"Time!PC3","v":"2217-12-31"},{"$f":"Time!PD3","v":"2218-06-30"},{"$f":"Time!PE3","v":"2218-12-31"},{"$f":"Time!PF3","v":"2219-06-30"},{"$f":"Time!PG3","v":"2219-12-31"},{"$f":"Time!PH3","v":"2220-06-30"},{"$f":"Time!PI3","v":"2220-12-31"},{"$f":"Time!PJ3","v":"2221-06-30"},{"$f":"Time!PK3","v":"2221-12-31"},{"$f":"Time!PL3","v":"2222-06-30"},{"$f":"Time!PM3","v":"2222-12-31"},{"$f":"Time!PN3","v":"2223-06-30"},{"$f":"Time!PO3","v":"2223-12-31"},{"$f":"Time!PP3","v":"2224-06-30"},{"$f":"Time!PQ3","v":"2224-12-31"},{"$f":"Time!PR3","v":"2225-06-30"},{"$f":"Time!PS3","v":"2225-12-31"},{"$f":"Time!PT3","v":"2226-06-30"},{"$f":"Time!PU3","v":"2226-12-31"},{"$f":"Time!PV3","v":"2227-06-30"},{"$f":"Time!PW3","v":"2227-12-31"},{"$f":"Time!PX3","v":"2228-06-30"},{"$f":"Time!PY3","v":"2228-12-31"},{"$f":"Time!PZ3","v":"2229-06-30"},{"$f":"Time!QA3","v":"2229-12-31"},{"$f":"Time!QB3","v":"2230-06-30"},{"$f":"Time!QC3","v":"2230-12-31"},{"$f":"Time!QD3","v":"2231-06-30"},{"$f":"Time!QE3","v":"2231-12-31"},{"$f":"Time!QF3","v":"2232-06-30"},{"$f":"Time!QG3","v":"2232-12-31"},{"$f":"Time!QH3","v":"2233-06-30"},{"$f":"Time!QI3","v":"2233-12-31"},{"$f":"Time!QJ3","v":"2234-06-30"},{"$f":"Time!QK3","v":"2234-12-31"},{"$f":"Time!QL3","v":"2235-06-30"},{"$f":"Time!QM3","v":"2235-12-31"},{"$f":"Time!QN3","v":"2236-06-30"},{"$f":"Time!QO3","v":"2236-12-31"},{"$f":"Time!QP3","v":"2237-06-30"},{"$f":"Time!QQ3","v":"2237-12-31"},{"$f":"Time!QR3","v":"2238-06-30"},{"$f":"Time!QS3","v":"2238-12-31"},{"$f":"Time!QT3","v":"2239-06-30"},{"$f":"Time!QU3","v":"2239-12-31"},{"$f":"Time!QV3","v":"2240-06-30"},{"$f":"Time!QW3","v":"2240-12-31"},{"$f":"Time!QX3","v":"2241-06-30"},{"$f":"Time!QY3","v":"2241-12-31"},{"$f":"Time!QZ3","v":"2242-06-30"},{"$f":"Time!RA3","v":"2242-12-31"},{"$f":"Time!RB3","v":"2243-06-30"},{"$f":"Time!RC3","v":"2243-12-31"},{"$f":"Time!RD3","v":"2244-06-30"},{"$f":"Time!RE3","v":"2244-12-31"},{"$f":"Time!RF3","v":"2245-06-30"},{"$f":"Time!RG3","v":"2245-12-31"},{"$f":"Time!RH3","v":"2246-06-30"},{"$f":"Time!RI3","v":"2246-12-31"},{"$f":"Time!RJ3","v":"2247-06-30"},{"$f":"Time!RK3","v":"2247-12-31"},{"$f":"Time!RL3","v":"2248-06-30"},{"$f":"Time!RM3","v":"2248-12-31"},{"$f":"Time!RN3","v":"2249-06-30"},{"$f":"Time!RO3","v":"2249-12-31"},{"$f":"Time!RP3","v":"2250-06-30"},{"$f":"Time!RQ3","v":"2250-12-31"},{"$f":"Time!RR3","v":"2251-06-30"},{"$f":"Time!RS3","v":"2251-12-31"},{"$f":"Time!RT3","v":"2252-06-30"},{"$f":"Time!RU3","v":"2252-12-31"},{"$f":"Time!RV3","v":"2253-06-30"},{"$f":"Time!RW3","v":"2253-12-31"},{"$f":"Time!RX3","v":"2254-06-30"},{"$f":"Time!RY3","v":"2254-12-31"},{"$f":"Time!RZ3","v":"2255-06-30"},{"$f":"Time!SA3","v":"2255-12-31"},{"$f":"Time!SB3","v":"2256-06-30"},{"$f":"Time!SC3","v":"2256-12-31"},{"$f":"Time!SD3","v":"2257-06-30"},{"$f":"Time!SE3","v":"2257-12-31"},{"$f":"Time!SF3","v":"2258-06-30"},{"$f":"Time!SG3","v":"2258-12-31"},{"$f":"Time!SH3","v":"2259-06-30"},{"$f":"Time!SI3","v":"2259-12-31"},{"$f":"Time!SJ3","v":"2260-06-30"},{"$f":"Time!SK3","v":"2260-12-31"},{"$f":"Time!SL3","v":"2261-06-30"},{"$f":"Time!SM3","v":"2261-12-31"},{"$f":"Time!SN3","v":"2262-06-30"},{"$f":"Time!SO3","v":"2262-12-31"},{"$f":"Time!SP3","v":"00:00:00"},{"$f":"Time!SQ3","v":"00:00:00"},{"$f":"Time!SR3","v":"00:00:00"},{"$f":"Time!SS3","v":"00:00:00"},{"$f":"Time!ST3","v":"00:00:00"},{"$f":"Time!SU3","v":"00:00:00"},{"$f":"Time!SV3","v":"00:00:00"},{"$f":"Time!SW3","v":"00:00:00"},{"$f":"Time!SX3","v":"00:00:00"},{"$f":"Time!SY3","v":"00:00:00"}]
[null,null,null,null,{"$f":"Time!E6","v":"Timeline label"},{"$f":" Output!J2","v":9},"Track chgs",null,null,{"$f":"Time!J6","v":"Construction"},{"$f":"Time!K6","v":"Construction"},{"$f":"Time!L6","v":"Construction"},{"$f":"Time!M6","v":"Construction"},{"$f":"Time!N6","v":"Construction"},{"$f":"Time!O6","v":"Construction"},{"$f":"Time!P6","v":"Construction"},{"$f":"Time!Q6","v":"Construction"},{"$f":"Time!R6","v":"Construction"},{"$f":"Time!S6","v":"Construction"},{"$f":"Time!T6","v":"Construction"},{"$f":"Time!U6","v":"Construction"},{"$f":"Time!V6","v":"Construction"},{"$f":"Time!W6","v":"Construction"},{"$f":"Time!X6","v":"Construction"},{"$f":"Time!Y6","v":"Construction"},{"$f":"Time!Z6","v":"Construction"},{"$f":"Time!AA6","v":"Construction"},{"$f":"Time!AB6","v":"Construction"},{"$f":"Time!AC6","v":"Construction"},{"$f":"Time!AD6","v":"Construction"},{"$f":"Time!AE6","v":"Construction"},{"$f":"Time!AF6","v":"Construction"},{"$f":"Time!AG6","v":"Construction"},{"$f":"Time!AH6","v":"Operations"},{"$f":"Time!AI6","v":"Operations"},{"$f":"Time!AJ6","v":"Operations"},{"$f":"Time!AK6","v":"Operations"},{"$f":"Time!AL6","v":"Operations"},{"$f":"Time!AM6","v":"Operations"},{"$f":"Time!AN6","v":"Operations"},{"$f":"Time!AO6","v":"Operations"},{"$f":"Time!AP6","v":"Operations"},{"$f":"Time!AQ6","v":"Operations"},{"$f":"Time!AR6","v":"Operations"},{"$f":"Time!AS6","v":"Operations"},{"$f":"Time!AT6","v":"Operations"},{"$f":"Time!AU6","v":"Operations"},{"$f":"Time!AV6","v":"Operations"},{"$f":"Time!AW6","v":"Operations"},{"$f":"Time!AX6","v":"Operations"},{"$f":"Time!AY6","v":"Operations"},{"$f":"Time!AZ6","v":"Operations"},{"$f":"Time!BA6","v":"Operations"},{"$f":"Time!BB6","v":"Operations"},{"$f":"Time!BC6","v":"Operations"},{"$f":"Time!BD6","v":"Operations"},{"$f":"Time!BE6","v":"Operations"},{"$f":"Time!BF6","v":"Operations"},{"$f":"Time!BG6","v":"Operations"},{"$f":"Time!BH6","v":"Operations"},{"$f":"Time!BI6","v":"Operations"},{"$f":"Time!BJ6","v":"Operations"},{"$f":"Time!BK6","v":"Operations"},{"$f":"Time!BL6","v":"Operations"},{"$f":"Time!BM6","v":"Operations"},{"$f":"Time!BN6","v":"Operations"},{"$f":"Time!BO6","v":"Operations"},{"$f":"Time!BP6","v":"Operations"},{"$f":"Time!BQ6","v":"Operations"},{"$f":"Time!BR6","v":"Operations"},{"$f":"Time!BS6","v":"Operations"},{"$f":"Time!BT6","v":"Operations"},{"$f":"Time!BU6","v":"Operations"},{"$f":"Time!BV6","v":"Operations"},{"$f":"Time!BW6","v":"Operations"},{"$f":"Time!BX6","v":"Operations"},{"$f":"Time!BY6","v":"Operations"},{"$f":"Time!BZ6","v":"Operations"},{"$f":"Time!CA6","v":"Operations"},{"$f":"Time!CB6","v":"Operations"},{"$f":"Time!CC6","v":"Operations"},{"$f":"Time!CD6","v":"Operations"},{"$f":"Time!CE6","v":"Operations"},{"$f":"Time!CF6","v":"Operations"},{"$f":"Time!CG6","v":"Operations"},{"$f":"Time!CH6","v":"Operations"},{"$f":"Time!CI6","v":"Operations"},{"$f":"Time!CJ6","v":"Operations"},{"$f":"Time!CK6","v":"Operations"},{"$f":"Time!CL6","v":"Operations"},{"$f":"Time!CM6","v":"Operations"},{"$f":"Time!CN6","v":"Operations"},{"$f":"Time!CO6","v":"Operations"},{"$f":"Time!CP6","v":"Operations"},{"$f":"Time!CQ6","v":"Operations"},{"$f":"Time!CR6","v":"Operations"},{"$f":"Time!CS6","v":"Operations"},{"$f":"Time!CT6","v":"Operations"},{"$f":"Time!CU6","v":"Operations"},{"$f":"Time!CV6","v":"Operations"},{"$f":"Time!CW6","v":"Operations"},{"$f":"Time!CX6","v":"Operations"},{"$f":"Time!CY6","v":"Operations"},{"$f":"Time!CZ6","v":"Operations"},{"$f":"Time!DA6","v":"Operations"},{"$f":"Time!DB6","v":"Operations"},{"$f":"Time!DC6","v":"Operations"},{"$f":"Time!DD6","v":"Operations"},{"$f":"Time!DE6","v":"Operations"},{"$f":"Time!DF6","v":"Operations"},{"$f":"Time!DG6","v":"Operations"},{"$f":"Time!DH6","v":"Operations"},{"$f":"Time!DI6","v":"Operations"},{"$f":"Time!DJ6","v":"Operations"},{"$f":"Time!DK6","v":"Operations"},{"$f":"Time!DL6","v":"Operations"},{"$f":"Time!DM6","v":"Operations"},{"$f":"Time!DN6","v":"Operations"},{"$f":"Time!DO6","v":"Operations"},{"$f":"Time!DP6","v":"Operations"},{"$f":"Time!DQ6","v":"Operations"},{"$f":"Time!DR6","v":"Operations"},{"$f":"Time!DS6","v":"Operations"},{"$f":"Time!DT6","v":"Operations"},{"$f":"Time!DU6","v":"Operations"},{"$f":"Time!DV6","v":"Operations"},{"$f":"Time!DW6","v":"Operations"},{"$f":"Time!DX6","v":"Operations"},{"$f":"Time!DY6","v":"Operations"},{"$f":"Time!DZ6","v":"Operations"},{"$f":"Time!EA6","v":"Operations"},{"$f":"Time!EB6","v":"Operations"},{"$f":"Time!EC6","v":"Operations"},{"$f":"Time!ED6","v":"Operations"},{"$f":"Time!EE6","v":"Operations"},{"$f":"Time!EF6","v":"Operations"},{"$f":"Time!EG6","v":"Operations"},{"$f":"Time!EH6","v":"Operations"},{"$f":"Time!EI6","v":"Operations"},{"$f":"Time!EJ6","v":"Operations"},{"$f":"Time!EK6","v":"Operations"},{"$f":"Time!EL6","v":"Operations"},{"$f":"Time!EM6","v":"Operations"},{"$f":"Time!EN6","v":"Operations"},{"$f":"Time!EO6","v":"Operations"},{"$f":"Time!EP6","v":"Operations"},{"$f":"Time!EQ6","v":"Operations"},{"$f":"Time!ER6","v":"Operations"},{"$f":"Time!ES6","v":"Operations"},{"$f":"Time!ET6","v":"Operations"},{"$f":"Time!EU6","v":"Operations"},{"$f":"Time!EV6","v":"Operations"},{"$f":"Time!EW6","v":"Operations"},{"$f":"Time!EX6","v":"Operations"},{"$f":"Time!EY6","v":"Operations"},{"$f":"Time!EZ6","v":"Operations"},{"$f":"Time!FA6","v":"Operations"},{"$f":"Time!FB6","v":"Operations"},{"$f":"Time!FC6","v":"Operations"},{"$f":"Time!FD6","v":"Operations"},{"$f":"Time!FE6","v":"Operations"},{"$f":"Time!FF6","v":"Operations"},{"$f":"Time!FG6","v":"Operations"},{"$f":"Time!FH6","v":"Operations"},{"$f":"Time!FI6","v":"Operations"},{"$f":"Time!FJ6","v":"Operations"},{"$f":"Time!FK6","v":"Operations"},{"$f":"Time!FL6","v":"Operations"},{"$f":"Time!FM6","v":"Operations"},{"$f":"Time!FN6","v":"Operations"},{"$f":"Time!FO6","v":"Operations"},{"$f":"Time!FP6","v":"Operations"},{"$f":"Time!FQ6","v":"Operations"},{"$f":"Time!FR6","v":"Operations"},{"$f":"Time!FS6","v":"Operations"},{"$f":"Time!FT6","v":"Operations"},{"$f":"Time!FU6","v":"Operations"},{"$f":"Time!FV6","v":"Operations"},{"$f":"Time!FW6","v":"Operations"},{"$f":"Time!FX6","v":"Operations"},{"$f":"Time!FY6","v":"Operations"},{"$f":"Time!FZ6","v":"Operations"},{"$f":"Time!GA6","v":"Operations"},{"$f":"Time!GB6","v":"Operations"},{"$f":"Time!GC6","v":"Operations"},{"$f":"Time!GD6","v":"Operations"},{"$f":"Time!GE6","v":"Operations"},{"$f":"Time!GF6","v":"Operations"},{"$f":"Time!GG6","v":"Operations"},{"$f":"Time!GH6","v":"Operations"},{"$f":"Time!GI6","v":"Operations"},{"$f":"Time!GJ6","v":"Operations"},{"$f":"Time!GK6","v":"Operations"},{"$f":"Time!GL6","v":"Operations"},{"$f":"Time!GM6","v":"Operations"},{"$f":"Time!GN6","v":"Operations"},{"$f":"Time!GO6","v":"Operations"},{"$f":"Time!GP6","v":"Operations"},{"$f":"Time!GQ6","v":"Operations"},{"$f":"Time!GR6","v":"Operations"},{"$f":"Time!GS6","v":"Operations"},{"$f":"Time!GT6","v":"Operations"},{"$f":"Time!GU6","v":"Operations"},{"$f":"Time!GV6","v":"Operations"},{"$f":"Time!GW6","v":"Operations"},{"$f":"Time!GX6","v":"Operations"},{"$f":"Time!GY6","v":"Operations"},{"$f":"Time!GZ6","v":"Operations"},{"$f":"Time!HA6","v":"Operations"},{"$f":"Time!HB6","v":"Operations"},{"$f":"Time!HC6","v":"Operations"},{"$f":"Time!HD6","v":"Operations"},{"$f":"Time!HE6","v":"Operations"},{"$f":"Time!HF6","v":"Operations"},{"$f":"Time!HG6","v":"Operations"},{"$f":"Time!HH6","v":"Operations"},{"$f":"Time!HI6","v":"Operations"},{"$f":"Time!HJ6","v":"Operations"},{"$f":"Time!HK6","v":"Operations"},{"$f":"Time!HL6","v":"Operations"},{"$f":"Time!HM6","v":"Operations"},{"$f":"Time!HN6","v":"Operations"},{"$f":"Time!HO6","v":"Operations"},{"$f":"Time!HP6","v":"Operations"},{"$f":"Time!HQ6","v":"Operations"},{"$f":"Time!HR6","v":"Operations"},{"$f":"Time!HS6","v":"Operations"},{"$f":"Time!HT6","v":"Operations"},{"$f":"Time!HU6","v":"Operations"},{"$f":"Time!HV6","v":"Operations"},{"$f":"Time!HW6","v":"Operations"},{"$f":"Time!HX6","v":"Operations"},{"$f":"Time!HY6","v":"Operations"},{"$f":"Time!HZ6","v":"Operations"},{"$f":"Time!IA6","v":"Operations"},{"$f":"Time!IB6","v":"Operations"},{"$f":"Time!IC6","v":"Operations"},{"$f":"Time!ID6","v":"Operations"},{"$f":"Time!IE6","v":"Operations"},{"$f":"Time!IF6","v":"Operations"},{"$f":"Time!IG6","v":"Operations"},{"$f":"Time!IH6","v":"Operations"},{"$f":"Time!II6","v":"Operations"},{"$f":"Time!IJ6","v":"Operations"},{"$f":"Time!IK6","v":"Operations"},{"$f":"Time!IL6","v":"Operations"},{"$f":"Time!IM6","v":"Operations"},{"$f":"Time!IN6","v":"Operations"},{"$f":"Time!IO6","v":"Operations"},{"$f":"Time!IP6","v":"Operations"},{"$f":"Time!IQ6","v":"Operations"},{"$f":"Time!IR6","v":"Operations"},{"$f":"Time!IS6","v":"Operations"},{"$f":"Time!IT6","v":"Operations"},{"$f":"Time!IU6","v":"Operations"},{"$f":"Time!IV6","v":"Operations"},{"$f":"Time!IW6","v":"Operations"},{"$f":"Time!IX6","v":"Operations"},{"$f":"Time!IY6","v":"Operations"},{"$f":"Time!IZ6","v":"Operations"},{"$f":"Time!JA6","v":"Operations"},{"$f":"Time!JB6","v":"Operations"},{"$f":"Time!JC6","v":"Operations"},{"$f":"Time!JD6","v":"Operations"},{"$f":"Time!JE6","v":"Operations"},{"$f":"Time!JF6","v":"Operations"},{"$f":"Time!JG6","v":"Operations"},{"$f":"Time!JH6","v":"Operations"},{"$f":"Time!JI6","v":"Operations"},{"$f":"Time!JJ6","v":"Operations"},{"$f":"Time!JK6","v":"Operations"},{"$f":"Time!JL6","v":"Operations"},{"$f":"Time!JM6","v":"Operations"},{"$f":"Time!JN6","v":"Operations"},{"$f":"Time!JO6","v":"Operations"},{"$f":"Time!JP6","v":"Operations"},{"$f":"Time!JQ6","v":"Operations"},{"$f":"Time!JR6","v":"Operations"},{"$f":"Time!JS6","v":"Operations"},{"$f":"Time!JT6","v":"Operations"},{"$f":"Time!JU6","v":"Operations"},{"$f":"Time!JV6","v":"Operations"},{"$f":"Time!JW6","v":"Operations"},{"$f":"Time!JX6","v":"Operations"},{"$f":"Time!JY6","v":"Operations"},{"$f":"Time!JZ6","v":"Operations"},{"$f":"Time!KA6","v":"Operations"},{"$f":"Time!KB6","v":"Operations"},{"$f":"Time!KC6","v":"Operations"},{"$f":"Time!KD6","v":"Operations"},{"$f":"Time!KE6","v":"Operations"},{"$f":"Time!KF6","v":"Operations"},{"$f":"Time!KG6","v":"Operations"},{"$f":"Time!KH6","v":"Operations"},{"$f":"Time!KI6","v":"Operations"},{"$f":"Time!KJ6","v":"Operations"},{"$f":"Time!KK6","v":"Operations"},{"$f":"Time!KL6","v":"Operations"},{"$f":"Time!KM6","v":"Operations"},{"$f":"Time!KN6","v":"Operations"},{"$f":"Time!KO6","v":"Operations"},{"$f":"Time!KP6","v":"Operations"},{"$f":"Time!KQ6","v":"Operations"},{"$f":"Time!KR6","v":"Operations"},{"$f":"Time!KS6","v":"Operations"},{"$f":"Time!KT6","v":"Operations"},{"$f":"Time!KU6","v":"Operations"},{"$f":"Time!KV6","v":"Operations"},{"$f":"Time!KW6","v":"Operations"},{"$f":"Time!KX6","v":"Operations"},{"$f":"Time!KY6","v":"Operations"},{"$f":"Time!KZ6","v":"Operations"},{"$f":"Time!LA6","v":"Operations"},{"$f":"Time!LB6","v":"Operations"},{"$f":"Time!LC6","v":"Operations"},{"$f":"Time!LD6","v":"Operations"},{"$f":"Time!LE6","v":"Operations"},{"$f":"Time!LF6","v":"Operations"},{"$f":"Time!LG6","v":"Operations"},{"$f":"Time!LH6","v":"Operations"},{"$f":"Time!LI6","v":"Operations"},{"$f":"Time!LJ6","v":"Operations"},{"$f":"Time!LK6","v":"Operations"},{"$f":"Time!LL6","v":"Operations"},{"$f":"Time!LM6","v":"Operations"},{"$f":"Time!LN6","v":"Operations"},{"$f":"Time!LO6","v":"Operations"},{"$f":"Time!LP6","v":"Operations"},{"$f":"Time!LQ6","v":"Operations"},{"$f":"Time!LR6","v":"Operations"},{"$f":"Time!LS6","v":"Operations"},{"$f":"Time!LT6","v":"Operations"},{"$f":"Time!LU6","v":"Operations"},{"$f":"Time!LV6","v":"Operations"},{"$f":"Time!LW6","v":"Operations"},{"$f":"Time!LX6","v":"Operations"},{"$f":"Time!LY6","v":"Operations"},{"$f":"Time!LZ6","v":"Operations"},{"$f":"Time!MA6","v":"Operations"},{"$f":"Time!MB6","v":"Operations"},{"$f":"Time!MC6","v":"Operations"},{"$f":"Time!MD6","v":"Operations"},{"$f":"Time!ME6","v":"Operations"},{"$f":"Time!MF6","v":"Operations"},{"$f":"Time!MG6","v":"Operations"},{"$f":"Time!MH6","v":"Operations"},{"$f":"Time!MI6","v":"Operations"},{"$f":"Time!MJ6","v":"Operations"},{"$f":"Time!MK6","v":"Operations"},{"$f":"Time!ML6","v":"Operations"},{"$f":"Time!MM6","v":"Operations"},{"$f":"Time!MN6","v":"Operations"},{"$f":"Time!MO6","v":"Operations"},{"$f":"Time!MP6","v":"Operations"},{"$f":"Time!MQ6","v":"Operations"},{"$f":"Time!MR6","v":"Operations"},{"$f":"Time!MS6","v":"Operations"},{"$f":"Time!MT6","v":"Operations"},{"$f":"Time!MU6","v":"Operations"},{"$f":"Time!MV6","v":"Operations"},{"$f":"Time!MW6","v":"Operations"},{"$f":"Time!MX6","v":"Operations"},{"$f":"Time!MY6","v":"Operations"},{"$f":"Time!MZ6","v":"Operations"},{"$f":"Time!NA6","v":"Operations"},{"$f":"Time!NB6","v":"Operations"},{"$f":"Time!NC6","v":"Operations"},{"$f":"Time!ND6","v":"Operations"},{"$f":"Time!NE6","v":"Operations"},{"$f":"Time!NF6","v":"Operations"},{"$f":"Time!NG6","v":"Operations"},{"$f":"Time!NH6","v":"Operations"},{"$f":"Time!NI6","v":"Operations"},{"$f":"Time!NJ6","v":"Operations"},{"$f":"Time!NK6","v":"Operations"},{"$f":"Time!NL6","v":"Operations"},{"$f":"Time!NM6","v":"Operations"},{"$f":"Time!NN6","v":"Operations"},{"$f":"Time!NO6","v":"Operations"},{"$f":"Time!NP6","v":"Operations"},{"$f":"Time!NQ6","v":"Operations"},{"$f":"Time!NR6","v":"Operations"},{"$f":"Time!NS6","v":"Operations"},{"$f":"Time!NT6","v":"Operations"},{"$f":"Time!NU6","v":"Operations"},{"$f":"Time!NV6","v":"Operations"},{"$f":"Time!NW6","v":"Operations"},{"$f":"Time!NX6","v":"Operations"},{"$f":"Time!NY6","v":"Operations"},{"$f":"Time!NZ6","v":"Operations"},{"$f":"Time!OA6","v":"Operations"},{"$f":"Time!OB6","v":"Operations"},{"$f":"Time!OC6","v":"Operations"},{"$f":"Time!OD6","v":"Post ops"},{"$f":"Time!OE6","v":"Post ops"},{"$f":"Time!OF6","v":"Post ops"},{"$f":"Time!OG6","v":"Post ops"},{"$f":"Time!OH6","v":"Post ops"},{"$f":"Time!OI6","v":"Post ops"},{"$f":"Time!OJ6","v":"Post ops"},{"$f":"Time!OK6","v":"Post ops"},{"$f":"Time!OL6","v":"Post ops"},{"$f":"Time!OM6","v":"Post ops"},{"$f":"Time!ON6","v":"Post ops"},{"$f":"Time!OO6","v":"Post ops"},{"$f":"Time!OP6","v":"Post ops"},{"$f":"Time!OQ6","v":"Post ops"},{"$f":"Time!OR6","v":"Post ops"},{"$f":"Time!OS6","v":"Post ops"},{"$f":"Time!OT6","v":"Post ops"},{"$f":"Time!OU6","v":"Post ops"},{"$f":"Time!OV6","v":"Post ops"},{"$f":"Time!OW6","v":"Post ops"},{"$f":"Time!OX6","v":"Post ops"},{"$f":"Time!OY6","v":"Post ops"},{"$f":"Time!OZ6","v":"Post ops"},{"$f":"Time!PA6","v":"Post ops"},{"$f":"Time!PB6","v":"Post ops"},{"$f":"Time!PC6","v":"Post ops"},{"$f":"Time!PD6","v":"Post ops"},{"$f":"Time!PE6","v":"Post ops"},{"$f":"Time!PF6","v":"Post ops"},{"$f":"Time!PG6","v":"Post ops"},{"$f":"Time!PH6","v":"Post ops"},{"$f":"Time!PI6","v":"Post ops"},{"$f":"Time!PJ6","v":"Post ops"},{"$f":"Time!PK6","v":"Post ops"},{"$f":"Time!PL6","v":"Post ops"},{"$f":"Time!PM6","v":"Post ops"},{"$f":"Time!PN6","v":"Post ops"},{"$f":"Time!PO6","v":"Post ops"},{"$f":"Time!PP6","v":"Post ops"},{"$f":"Time!PQ6","v":"Post ops"},{"$f":"Time!PR6","v":"Post ops"},{"$f":"Time!PS6","v":"Post ops"},{"$f":"Time!PT6","v":"Post ops"},{"$f":"Time!PU6","v":"Post ops"},{"$f":"Time!PV6","v":"Post ops"},{"$f":"Time!PW6","v":"Post ops"},{"$f":"Time!PX6","v":"Post ops"},{"$f":"Time!PY6","v":"Post ops"},{"$f":"Time!PZ6","v":"Post ops"},{"$f":"Time!QA6","v":"Post ops"},{"$f":"Time!QB6","v":"Post ops"},{"$f":"Time!QC6","v":"Post ops"},{"$f":"Time!QD6","v":"Post ops"},{"$f":"Time!QE6","v":"Post ops"},{"$f":"Time!QF6","v":"Post ops"},{"$f":"Time!QG6","v":"Post ops"},{"$f":"Time!QH6","v":"Post ops"},{"$f":"Time!QI6","v":"Post ops"},{"$f":"Time!QJ6","v":"Post ops"},{"$f":"Time!QK6","v":"Post ops"},{"$f":"Time!QL6","v":"Post ops"},{"$f":"Time!QM6","v":"Post ops"},{"$f":"Time!QN6","v":"Post ops"},{"$f":"Time!QO6","v":"Post ops"},{"$f":"Time!QP6","v":"Post ops"},{"$f":"Time!QQ6","v":"Post ops"},{"$f":"Time!QR6","v":"Post ops"},{"$f":"Time!QS6","v":"Post ops"},{"$f":"Time!QT6","v":"Post ops"},{"$f":"Time!QU6","v":"Post ops"},{"$f":"Time!QV6","v":"Post ops"},{"$f":"Time!QW6","v":"Post ops"},{"$f":"Time!QX6","v":"Post ops"},{"$f":"Time!QY6","v":"Post ops"},{"$f":"Time!QZ6","v":"Post ops"},{"$f":"Time!RA6","v":"Post ops"},{"$f":"Time!RB6","v":"Post ops"},{"$f":"Time!RC6","v":"Post ops"},{"$f":"Time!RD6","v":"Post ops"},{"$f":"Time!RE6","v":"Post ops"},{"$f":"Time!RF6","v":"Post ops"},{"$f":"Time!RG6","v":"Post ops"},{"$f":"Time!RH6","v":"Post ops"},{"$f":"Time!RI6","v":"Post ops"},{"$f":"Time!RJ6","v":"Post ops"},{"$f":"Time!RK6","v":"Post ops"},{"$f":"Time!RL6","v":"Post ops"},{"$f":"Time!RM6","v":"Post ops"},{"$f":"Time!RN6","v":"Post ops"},{"$f":"Time!RO6","v":"Post ops"},{"$f":"Time!RP6","v":"Post ops"},{"$f":"Time!RQ6","v":"Post ops"},{"$f":"Time!RR6","v":"Post ops"},{"$f":"Time!RS6","v":"Post ops"},{"$f":"Time!RT6","v":"Post ops"},{"$f":"Time!RU6","v":"Post ops"},{"$f":"Time!RV6","v":"Post ops"},{"$f":"Time!RW6","v":"Post ops"},{"$f":"Time!RX6","v":"Post ops"},{"$f":"Time!RY6","v":"Post ops"},{"$f":"Time!RZ6","v":"Post ops"},{"$f":"Time!SA6","v":"Post ops"},{"$f":"Time!SB6","v":"Post ops"},{"$f":"Time!SC6","v":"Post ops"},{"$f":"Time!SD6","v":"Post ops"},{"$f":"Time!SE6","v":"Post ops"},{"$f":"Time!SF6","v":"Post ops"},{"$f":"Time!SG6","v":"Post ops"},{"$f":"Time!SH6","v":"Post ops"},{"$f":"Time!SI6","v":"Post ops"},{"$f":"Time!SJ6","v":"Post ops"},{"$f":"Time!SK6","v":"Post ops"},{"$f":"Time!SL6","v":"Post ops"},{"$f":"Time!SM6","v":"Post ops"},{"$f":"Time!SN6","v":"Post ops"},{"$f":"Time!SO6","v":"Post ops"}]
[null,null,null,null,{"$f":"Time!E7","v":"Contract year"},{"$f":" Check!$F$21","v":0},"Alerts",null,null,{"$f":"Time!J7","v":2023},{"$f":"Time!K7","v":2024},{"$f":"Time!L7","v":2024},{"$f":"Time!M7","v":2024},{"$f":"Time!N7","v":2024},{"$f":"Time!O7","v":2024},{"$f":"Time!P7","v":2024},{"$f":"Time!Q7","v":2024},{"$f":"Time!R7","v":2024},{"$f":"Time!S7","v":2024},{"$f":"Time!T7","v":2024},{"$f":"Time!U7","v":2024},{"$f":"Time!V7","v":2024},{"$f":"Time!W7","v":2025},{"$f":"Time!X7","v":2025},{"$f":"Time!Y7","v":2025},{"$f":"Time!Z7","v":2025},{"$f":"Time!AA7","v":2025},{"$f":"Time!AB7","v":2025},{"$f":"Time!AC7","v":2025},{"$f":"Time!AD7","v":2025},{"$f":"Time!AE7","v":2025},{"$f":"Time!AF7","v":2025},{"$f":"Time!AG7","v":2025},{"$f":"Time!AH7","v":2025},{"$f":"Time!AI7","v":2026},{"$f":"Time!AJ7","v":2026},{"$f":"Time!AK7","v":2026},{"$f":"Time!AL7","v":2026},{"$f":"Time!AM7","v":2026},{"$f":"Time!AN7","v":2026},{"$f":"Time!AO7","v":2026},{"$f":"Time!AP7","v":2026},{"$f":"Time!AQ7","v":2026},{"$f":"Time!AR7","v":2026},{"$f":"Time!AS7","v":2026},{"$f":"Time!AT7","v":2026},{"$f":"Time!AU7","v":2027},{"$f":"Time!AV7","v":2027},{"$f":"Time!AW7","v":2027},{"$f":"Time!AX7","v":2027},{"$f":"Time!AY7","v":2027},{"$f":"Time!AZ7","v":2027},{"$f":"Time!BA7","v":2027},{"$f":"Time!BB7","v":2027},{"$f":"Time!BC7","v":2027},{"$f":"Time!BD7","v":2027},{"$f":"Time!BE7","v":2027},{"$f":"Time!BF7","v":2027},{"$f":"Time!BG7","v":2028},{"$f":"Time!BH7","v":2028},{"$f":"Time!BI7","v":2028},{"$f":"Time!BJ7","v":2028},{"$f":"Time!BK7","v":2028},{"$f":"Time!BL7","v":2028},{"$f":"Time!BM7","v":2028},{"$f":"Time!BN7","v":2028},{"$f":"Time!BO7","v":2028},{"$f":"Time!BP7","v":2028},{"$f":"Time!BQ7","v":2028},{"$f":"Time!BR7","v":2028},{"$f":"Time!BS7","v":2029},{"$f":"Time!BT7","v":2029},{"$f":"Time!BU7","v":2029},{"$f":"Time!BV7","v":2029},{"$f":"Time!BW7","v":2029},{"$f":"Time!BX7","v":2029},{"$f":"Time!BY7","v":2029},{"$f":"Time!BZ7","v":2029},{"$f":"Time!CA7","v":2029},{"$f":"Time!CB7","v":2029},{"$f":"Time!CC7","v":2029},{"$f":"Time!CD7","v":2029},{"$f":"Time!CE7","v":2030},{"$f":"Time!CF7","v":2030},{"$f":"Time!CG7","v":2030},{"$f":"Time!CH7","v":2030},{"$f":"Time!CI7","v":2030},{"$f":"Time!CJ7","v":2030},{"$f":"Time!CK7","v":2030},{"$f":"Time!CL7","v":2030},{"$f":"Time!CM7","v":2030},{"$f":"Time!CN7","v":2030},{"$f":"Time!CO7","v":2030},{"$f":"Time!CP7","v":2030},{"$f":"Time!CQ7","v":2031},{"$f":"Time!CR7","v":2031},{"$f":"Time!CS7","v":2031},{"$f":"Time!CT7","v":2031},{"$f":"Time!CU7","v":2031},{"$f":"Time!CV7","v":2031},{"$f":"Time!CW7","v":2031},{"$f":"Time!CX7","v":2031},{"$f":"Time!CY7","v":2031},{"$f":"Time!CZ7","v":2031},{"$f":"Time!DA7","v":2031},{"$f":"Time!DB7","v":2031},{"$f":"Time!DC7","v":2032},{"$f":"Time!DD7","v":2032},{"$f":"Time!DE7","v":2032},{"$f":"Time!DF7","v":2032},{"$f":"Time!DG7","v":2032},{"$f":"Time!DH7","v":2032},{"$f":"Time!DI7","v":2032},{"$f":"Time!DJ7","v":2032},{"$f":"Time!DK7","v":2032},{"$f":"Time!DL7","v":2032},{"$f":"Time!DM7","v":2032},{"$f":"Time!DN7","v":2032},{"$f":"Time!DO7","v":2033},{"$f":"Time!DP7","v":2033},{"$f":"Time!DQ7","v":2033},{"$f":"Time!DR7","v":2033},{"$f":"Time!DS7","v":2033},{"$f":"Time!DT7","v":2033},{"$f":"Time!DU7","v":2033},{"$f":"Time!DV7","v":2033},{"$f":"Time!DW7","v":2033},{"$f":"Time!DX7","v":2033},{"$f":"Time!DY7","v":2033},{"$f":"Time!DZ7","v":2033},{"$f":"Time!EA7","v":2034},{"$f":"Time!EB7","v":2034},{"$f":"Time!EC7","v":2034},{"$f":"Time!ED7","v":2034},{"$f":"Time!EE7","v":2034},{"$f":"Time!EF7","v":2034},{"$f":"Time!EG7","v":2034},{"$f":"Time!EH7","v":2034},{"$f":"Time!EI7","v":2034},{"$f":"Time!EJ7","v":2034},{"$f":"Time!EK7","v":2034},{"$f":"Time!EL7","v":2034},{"$f":"Time!EM7","v":2035},{"$f":"Time!EN7","v":2035},{"$f":"Time!EO7","v":2035},{"$f":"Time!EP7","v":2035},{"$f":"Time!EQ7","v":2035},{"$f":"Time!ER7","v":2035},{"$f":"Time!ES7","v":2035},{"$f":"Time!ET7","v":2035},{"$f":"Time!EU7","v":2035},{"$f":"Time!EV7","v":2035},{"$f":"Time!EW7","v":2035},{"$f":"Time!EX7","v":2035},{"$f":"Time!EY7","v":2036},{"$f":"Time!EZ7","v":2036},{"$f":"Time!FA7","v":2036},{"$f":"Time!FB7","v":2036},{"$f":"Time!FC7","v":2036},{"$f":"Time!FD7","v":2036},{"$f":"Time!FE7","v":2036},{"$f":"Time!FF7","v":2036},{"$f":"Time!FG7","v":2036},{"$f":"Time!FH7","v":2036},{"$f":"Time!FI7","v":2036},{"$f":"Time!FJ7","v":2036},{"$f":"Time!FK7","v":2037},{"$f":"Time!FL7","v":2037},{"$f":"Time!FM7","v":2037},{"$f":"Time!FN7","v":2037},{"$f":"Time!FO7","v":2037},{"$f":"Time!FP7","v":2037},{"$f":"Time!FQ7","v":2037},{"$f":"Time!FR7","v":2037},{"$f":"Time!FS7","v":2037},{"$f":"Time!FT7","v":2037},{"$f":"Time!FU7","v":2037},{"$f":"Time!FV7","v":2037},{"$f":"Time!FW7","v":2038},{"$f":"Time!FX7","v":2038},{"$f":"Time!FY7","v":2038},{"$f":"Time!FZ7","v":2038},{"$f":"Time!GA7","v":2038},{"$f":"Time!GB7","v":2038},{"$f":"Time!GC7","v":2038},{"$f":"Time!GD7","v":2038},{"$f":"Time!GE7","v":2038},{"$f":"Time!GF7","v":2038},{"$f":"Time!GG7","v":2038},{"$f":"Time!GH7","v":2038},{"$f":"Time!GI7","v":2039},{"$f":"Time!GJ7","v":2039},{"$f":"Time!GK7","v":2039},{"$f":"Time!GL7","v":2039},{"$f":"Time!GM7","v":2039},{"$f":"Time!GN7","v":2039},{"$f":"Time!GO7","v":2039},{"$f":"Time!GP7","v":2039},{"$f":"Time!GQ7","v":2039},{"$f":"Time!GR7","v":2039},{"$f":"Time!GS7","v":2039},{"$f":"Time!GT7","v":2039},{"$f":"Time!GU7","v":2040},{"$f":"Time!GV7","v":2040},{"$f":"Time!GW7","v":2040},{"$f":"Time!GX7","v":2040},{"$f":"Time!GY7","v":2040},{"$f":"Time!GZ7","v":2040},{"$f":"Time!HA7","v":2040},{"$f":"Time!HB7","v":2040},{"$f":"Time!HC7","v":2040},{"$f":"Time!HD7","v":2040},{"$f":"Time!HE7","v":2040},{"$f":"Time!HF7","v":2040},{"$f":"Time!HG7","v":2041},{"$f":"Time!HH7","v":2041},{"$f":"Time!HI7","v":2041},{"$f":"Time!HJ7","v":2041},{"$f":"Time!HK7","v":2041},{"$f":"Time!HL7","v":2041},{"$f":"Time!HM7","v":2041},{"$f":"Time!HN7","v":2041},{"$f":"Time!HO7","v":2041},{"$f":"Time!HP7","v":2041},{"$f":"Time!HQ7","v":2041},{"$f":"Time!HR7","v":2041},{"$f":"Time!HS7","v":2042},{"$f":"Time!HT7","v":2042},{"$f":"Time!HU7","v":2042},{"$f":"Time!HV7","v":2042},{"$f":"Time!HW7","v":2042},{"$f":"Time!HX7","v":2042},{"$f":"Time!HY7","v":2042},{"$f":"Time!HZ7","v":2042},{"$f":"Time!IA7","v":2042},{"$f":"Time!IB7","v":2042},{"$f":"Time!IC7","v":2042},{"$f":"Time!ID7","v":2042},{"$f":"Time!IE7","v":2043},{"$f":"Time!IF7","v":2043},{"$f":"Time!IG7","v":2043},{"$f":"Time!IH7","v":2043},{"$f":"Time!II7","v":2043},{"$f":"Time!IJ7","v":2043},{"$f":"Time!IK7","v":2043},{"$f":"Time!IL7","v":2043},{"$f":"Time!IM7","v":2043},{"$f":"Time!IN7","v":2043},{"$f":"Time!IO7","v":2043},{"$f":"Time!IP7","v":2043},{"$f":"Time!IQ7","v":2044},{"$f":"Time!IR7","v":2044},{"$f":"Time!IS7","v":2044},{"$f":"Time!IT7","v":2044},{"$f":"Time!IU7","v":2044},{"$f":"Time!IV7","v":2044},{"$f":"Time!IW7","v":2044},{"$f":"Time!IX7","v":2044},{"$f":"Time!IY7","v":2044},{"$f":"Time!IZ7","v":2044},{"$f":"Time!JA7","v":2044},{"$f":"Time!JB7","v":2044},{"$f":"Time!JC7","v":2045},{"$f":"Time!JD7","v":2045},{"$f":"Time!JE7","v":2045},{"$f":"Time!JF7","v":2045},{"$f":"Time!JG7","v":2045},{"$f":"Time!JH7","v":2045},{"$f":"Time!JI7","v":2045},{"$f":"Time!JJ7","v":2045},{"$f":"Time!JK7","v":2045},{"$f":"Time!JL7","v":2045},{"$f":"Time!JM7","v":2045},{"$f":"Time!JN7","v":2045},{"$f":"Time!JO7","v":2046},{"$f":"Time!JP7","v":2046},{"$f":"Time!JQ7","v":2046},{"$f":"Time!JR7","v":2046},{"$f":"Time!JS7","v":2046},{"$f":"Time!JT7","v":2046},{"$f":"Time!JU7","v":2046},{"$f":"Time!JV7","v":2046},{"$f":"Time!JW7","v":2046},{"$f":"Time!JX7","v":2046},{"$f":"Time!JY7","v":2046},{"$f":"Time!JZ7","v":2046},{"$f":"Time!KA7","v":2047},{"$f":"Time!KB7","v":2047},{"$f":"Time!KC7","v":2047},{"$f":"Time!KD7","v":2047},{"$f":"Time!KE7","v":2047},{"$f":"Time!KF7","v":2047},{"$f":"Time!KG7","v":2047},{"$f":"Time!KH7","v":2047},{"$f":"Time!KI7","v":2047},{"$f":"Time!KJ7","v":2047},{"$f":"Time!KK7","v":2047},{"$f":"Time!KL7","v":2047},{"$f":"Time!KM7","v":2048},{"$f":"Time!KN7","v":2048},{"$f":"Time!KO7","v":2048},{"$f":"Time!KP7","v":2048},{"$f":"Time!KQ7","v":2048},{"$f":"Time!KR7","v":2048},{"$f":"Time!KS7","v":2048},{"$f":"Time!KT7","v":2048},{"$f":"Time!KU7","v":2048},{"$f":"Time!KV7","v":2048},{"$f":"Time!KW7","v":2048},{"$f":"Time!KX7","v":2048},{"$f":"Time!KY7","v":2049},{"$f":"Time!KZ7","v":2049},{"$f":"Time!LA7","v":2049},{"$f":"Time!LB7","v":2049},{"$f":"Time!LC7","v":2049},{"$f":"Time!LD7","v":2049},{"$f":"Time!LE7","v":2049},{"$f":"Time!LF7","v":2049},{"$f":"Time!LG7","v":2049},{"$f":"Time!LH7","v":2049},{"$f":"Time!LI7","v":2049},{"$f":"Time!LJ7","v":2049},{"$f":"Time!LK7","v":2050},{"$f":"Time!LL7","v":2050},{"$f":"Time!LM7","v":2050},{"$f":"Time!LN7","v":2050},{"$f":"Time!LO7","v":2050},{"$f":"Time!LP7","v":2050},{"$f":"Time!LQ7","v":2050},{"$f":"Time!LR7","v":2050},{"$f":"Time!LS7","v":2050},{"$f":"Time!LT7","v":2050},{"$f":"Time!LU7","v":2050},{"$f":"Time!LV7","v":2050},{"$f":"Time!LW7","v":2051},{"$f":"Time!LX7","v":2051},{"$f":"Time!LY7","v":2051},{"$f":"Time!LZ7","v":2051},{"$f":"Time!MA7","v":2051},{"$f":"Time!MB7","v":2051},{"$f":"Time!MC7","v":2051},{"$f":"Time!MD7","v":2051},{"$f":"Time!ME7","v":2051},{"$f":"Time!MF7","v":2051},{"$f":"Time!MG7","v":2051},{"$f":"Time!MH7","v":2051},{"$f":"Time!MI7","v":2052},{"$f":"Time!MJ7","v":2052},{"$f":"Time!MK7","v":2052},{"$f":"Time!ML7","v":2052},{"$f":"Time!MM7","v":2052},{"$f":"Time!MN7","v":2052},{"$f":"Time!MO7","v":2052},{"$f":"Time!MP7","v":2052},{"$f":"Time!MQ7","v":2052},{"$f":"Time!MR7","v":2052},{"$f":"Time!MS7","v":2052},{"$f":"Time!MT7","v":2052},{"$f":"Time!MU7","v":2053},{"$f":"Time!MV7","v":2053},{"$f":"Time!MW7","v":2053},{"$f":"Time!MX7","v":2053},{"$f":"Time!MY7","v":2053},{"$f":"Time!MZ7","v":2053},{"$f":"Time!NA7","v":2053},{"$f":"Time!NB7","v":2053},{"$f":"Time!NC7","v":2053},{"$f":"Time!ND7","v":2053},{"$f":"Time!NE7","v":2053},{"$f":"Time!NF7","v":2053},{"$f":"Time!NG7","v":2054},{"$f":"Time!NH7","v":2054},{"$f":"Time!NI7","v":2054},{"$f":"Time!NJ7","v":2054},{"$f":"Time!NK7","v":2054},{"$f":"Time!NL7","v":2054},{"$f":"Time!NM7","v":2054},{"$f":"Time!NN7","v":2054},{"$f":"Time!NO7","v":2054},{"$f":"Time!NP7","v":2054},{"$f":"Time!NQ7","v":2054},{"$f":"Time!NR7","v":2054},{"$f":"Time!NS7","v":2055},{"$f":"Time!NT7","v":2055},{"$f":"Time!NU7","v":2055},{"$f":"Time!NV7","v":2055},{"$f":"Time!NW7","v":2055},{"$f":"Time!NX7","v":2055},{"$f":"Time!NY7","v":2055},{"$f":"Time!NZ7","v":2055},{"$f":"Time!OA7","v":2055},{"$f":"Time!OB7","v":2055},{"$f":"Time!OC7","v":2055},{"$f":"Time!OD7","v":2055},{"$f":"Time!OE7","v":2056},{"$f":"Time!OF7","v":2056},{"$f":"Time!OG7","v":2056},{"$f":"Time!OH7","v":2056},{"$f":"Time!OI7","v":2056},{"$f":"Time!OJ7","v":2056},{"$f":"Time!OK7","v":2056},{"$f":"Time!OL7","v":2056},{"$f":"Time!OM7","v":2056},{"$f":"Time!ON7","v":2056},{"$f":"Time!OO7","v":2056},{"$f":"Time!OP7","v":2056},{"$f":"Time!OQ7","v":2057},{"$f":"Time!OR7","v":2057},{"$f":"Time!OS7","v":2057},{"$f":"Time!OT7","v":2057},{"$f":"Time!OU7","v":2057},{"$f":"Time!OV7","v":2057},{"$f":"Time!OW7","v":2057},{"$f":"Time!OX7","v":2057},{"$f":"Time!OY7","v":2057},{"$f":"Time!OZ7","v":2057},{"$f":"Time!PA7","v":2057},{"$f":"Time!PB7","v":2057},{"$f":"Time!PC7","v":2058},{"$f":"Time!PD7","v":2058},{"$f":"Time!PE7","v":2058},{"$f":"Time!PF7","v":2058},{"$f":"Time!PG7","v":2058},{"$f":"Time!PH7","v":2058},{"$f":"Time!PI7","v":2058},{"$f":"Time!PJ7","v":2058},{"$f":"Time!PK7","v":2058},{"$f":"Time!PL7","v":2058},{"$f":"Time!PM7","v":2058},{"$f":"Time!PN7","v":2058},{"$f":"Time!PO7","v":2059},{"$f":"Time!PP7","v":2059},{"$f":"Time!PQ7","v":2059},{"$f":"Time!PR7","v":2059},{"$f":"Time!PS7","v":2059},{"$f":"Time!PT7","v":2059},{"$f":"Time!PU7","v":2059},{"$f":"Time!PV7","v":2059},{"$f":"Time!PW7","v":2059},{"$f":"Time!PX7","v":2059},{"$f":"Time!PY7","v":2059},{"$f":"Time!PZ7","v":2059},{"$f":"Time!QA7","v":2060},{"$f":"Time!QB7","v":2060},{"$f":"Time!QC7","v":2060},{"$f":"Time!QD7","v":2060},{"$f":"Time!QE7","v":2060},{"$f":"Time!QF7","v":2060},{"$f":"Time!QG7","v":2060},{"$f":"Time!QH7","v":2060},{"$f":"Time!QI7","v":2060},{"$f":"Time!QJ7","v":2060},{"$f":"Time!QK7","v":2060},{"$f":"Time!QL7","v":2060},{"$f":"Time!QM7","v":2061},{"$f":"Time!QN7","v":2061},{"$f":"Time!QO7","v":2061},{"$f":"Time!QP7","v":2061},{"$f":"Time!QQ7","v":2061},{"$f":"Time!QR7","v":2061},{"$f":"Time!QS7","v":2061},{"$f":"Time!QT7","v":2061},{"$f":"Time!QU7","v":2061},{"$f":"Time!QV7","v":2061},{"$f":"Time!QW7","v":2061},{"$f":"Time!QX7","v":2061},{"$f":"Time!QY7","v":2062},{"$f":"Time!QZ7","v":2062},{"$f":"Time!RA7","v":2062},{"$f":"Time!RB7","v":2062},{"$f":"Time!RC7","v":2062},{"$f":"Time!RD7","v":2062},{"$f":"Time!RE7","v":2062},{"$f":"Time!RF7","v":2062},{"$f":"Time!RG7","v":2062},{"$f":"Time!RH7","v":2062},{"$f":"Time!RI7","v":2062},{"$f":"Time!RJ7","v":2062},{"$f":"Time!RK7","v":2063},{"$f":"Time!RL7","v":2063},{"$f":"Time!RM7","v":2063},{"$f":"Time!RN7","v":2063},{"$f":"Time!RO7","v":2063},{"$f":"Time!RP7","v":2063},{"$f":"Time!RQ7","v":2063},{"$f":"Time!RR7","v":2063},{"$f":"Time!RS7","v":2063},{"$f":"Time!RT7","v":2063},{"$f":"Time!RU7","v":2063},{"$f":"Time!RV7","v":2063},{"$f":"Time!RW7","v":2064},{"$f":"Time!RX7","v":2064},{"$f":"Time!RY7","v":2064},{"$f":"Time!RZ7","v":2064},{"$f":"Time!SA7","v":2064},{"$f":"Time!SB7","v":2064},{"$f":"Time!SC7","v":2064},{"$f":"Time!SD7","v":2064},{"$f":"Time!SE7","v":2064},{"$f":"Time!SF7","v":2064},{"$f":"Time!SG7","v":2064},{"$f":"Time!SH7","v":2064},{"$f":"Time!SI7","v":2065},{"$f":"Time!SJ7","v":2065},{"$f":"Time!SK7","v":2065},{"$f":"Time!SL7","v":2065},{"$f":"Time!SM7","v":2065},{"$f":"Time!SN7","v":2065},{"$f":"Time!SO7","v":2065}]
[null,null,null,null,{"$f":"Time!E8","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":"Time!J8","v":1},{"$f":"Time!K8","v":2},{"$f":"Time!L8","v":3},{"$f":"Time!M8","v":4},{"$f":"Time!N8","v":5},{"$f":"Time!O8","v":6},{"$f":"Time!P8","v":7},{"$f":"Time!Q8","v":8},{"$f":"Time!R8","v":9},{"$f":"Time!S8","v":10},{"$f":"Time!T8","v":11},{"$f":"Time!U8","v":12},{"$f":"Time!V8","v":13},{"$f":"Time!W8","v":14},{"$f":"Time!X8","v":15},{"$f":"Time!Y8","v":16},{"$f":"Time!Z8","v":17},{"$f":"Time!AA8","v":18},{"$f":"Time!AB8","v":19},{"$f":"Time!AC8","v":20},{"$f":"Time!AD8","v":21},{"$f":"Time!AE8","v":22},{"$f":"Time!AF8","v":23},{"$f":"Time!AG8","v":24},{"$f":"Time!AH8","v":25},{"$f":"Time!AI8","v":26},{"$f":"Time!AJ8","v":27},{"$f":"Time!AK8","v":28},{"$f":"Time!AL8","v":29},{"$f":"Time!AM8","v":30},{"$f":"Time!AN8","v":31},{"$f":"Time!AO8","v":32},{"$f":"Time!AP8","v":33},{"$f":"Time!AQ8","v":34},{"$f":"Time!AR8","v":35},{"$f":"Time!AS8","v":36},{"$f":"Time!AT8","v":37},{"$f":"Time!AU8","v":38},{"$f":"Time!AV8","v":39},{"$f":"Time!AW8","v":40},{"$f":"Time!AX8","v":41},{"$f":"Time!AY8","v":42},{"$f":"Time!AZ8","v":43},{"$f":"Time!BA8","v":44},{"$f":"Time!BB8","v":45},{"$f":"Time!BC8","v":46},{"$f":"Time!BD8","v":47},{"$f":"Time!BE8","v":48},{"$f":"Time!BF8","v":49},{"$f":"Time!BG8","v":50},{"$f":"Time!BH8","v":51},{"$f":"Time!BI8","v":52},{"$f":"Time!BJ8","v":53},{"$f":"Time!BK8","v":54},{"$f":"Time!BL8","v":55},{"$f":"Time!BM8","v":56},{"$f":"Time!BN8","v":57},{"$f":"Time!BO8","v":58},{"$f":"Time!BP8","v":59},{"$f":"Time!BQ8","v":60},{"$f":"Time!BR8","v":61},{"$f":"Time!BS8","v":62},{"$f":"Time!BT8","v":63},{"$f":"Time!BU8","v":64},{"$f":"Time!BV8","v":65},{"$f":"Time!BW8","v":66},{"$f":"Time!BX8","v":67},{"$f":"Time!BY8","v":68},{"$f":"Time!BZ8","v":69},{"$f":"Time!CA8","v":70},{"$f":"Time!CB8","v":71},{"$f":"Time!CC8","v":72},{"$f":"Time!CD8","v":73},{"$f":"Time!CE8","v":74},{"$f":"Time!CF8","v":75},{"$f":"Time!CG8","v":76},{"$f":"Time!CH8","v":77},{"$f":"Time!CI8","v":78},{"$f":"Time!CJ8","v":79},{"$f":"Time!CK8","v":80},{"$f":"Time!CL8","v":81},{"$f":"Time!CM8","v":82},{"$f":"Time!CN8","v":83},{"$f":"Time!CO8","v":84},{"$f":"Time!CP8","v":85},{"$f":"Time!CQ8","v":86},{"$f":"Time!CR8","v":87},{"$f":"Time!CS8","v":88},{"$f":"Time!CT8","v":89},{"$f":"Time!CU8","v":90},{"$f":"Time!CV8","v":91},{"$f":"Time!CW8","v":92},{"$f":"Time!CX8","v":93},{"$f":"Time!CY8","v":94},{"$f":"Time!CZ8","v":95},{"$f":"Time!DA8","v":96},{"$f":"Time!DB8","v":97},{"$f":"Time!DC8","v":98},{"$f":"Time!DD8","v":99},{"$f":"Time!DE8","v":100},{"$f":"Time!DF8","v":101},{"$f":"Time!DG8","v":102},{"$f":"Time!DH8","v":103},{"$f":"Time!DI8","v":104},{"$f":"Time!DJ8","v":105},{"$f":"Time!DK8","v":106},{"$f":"Time!DL8","v":107},{"$f":"Time!DM8","v":108},{"$f":"Time!DN8","v":109},{"$f":"Time!DO8","v":110},{"$f":"Time!DP8","v":111},{"$f":"Time!DQ8","v":112},{"$f":"Time!DR8","v":113},{"$f":"Time!DS8","v":114},{"$f":"Time!DT8","v":115},{"$f":"Time!DU8","v":116},{"$f":"Time!DV8","v":117},{"$f":"Time!DW8","v":118},{"$f":"Time!DX8","v":119},{"$f":"Time!DY8","v":120},{"$f":"Time!DZ8","v":121},{"$f":"Time!EA8","v":122},{"$f":"Time!EB8","v":123},{"$f":"Time!EC8","v":124},{"$f":"Time!ED8","v":125},{"$f":"Time!EE8","v":126},{"$f":"Time!EF8","v":127},{"$f":"Time!EG8","v":128},{"$f":"Time!EH8","v":129},{"$f":"Time!EI8","v":130},{"$f":"Time!EJ8","v":131},{"$f":"Time!EK8","v":132},{"$f":"Time!EL8","v":133},{"$f":"Time!EM8","v":134},{"$f":"Time!EN8","v":135},{"$f":"Time!EO8","v":136},{"$f":"Time!EP8","v":137},{"$f":"Time!EQ8","v":138},{"$f":"Time!ER8","v":139},{"$f":"Time!ES8","v":140},{"$f":"Time!ET8","v":141},{"$f":"Time!EU8","v":142},{"$f":"Time!EV8","v":143},{"$f":"Time!EW8","v":144},{"$f":"Time!EX8","v":145},{"$f":"Time!EY8","v":146},{"$f":"Time!EZ8","v":147},{"$f":"Time!FA8","v":148},{"$f":"Time!FB8","v":149},{"$f":"Time!FC8","v":150},{"$f":"Time!FD8","v":151},{"$f":"Time!FE8","v":152},{"$f":"Time!FF8","v":153},{"$f":"Time!FG8","v":154},{"$f":"Time!FH8","v":155},{"$f":"Time!FI8","v":156},{"$f":"Time!FJ8","v":157},{"$f":"Time!FK8","v":158},{"$f":"Time!FL8","v":159},{"$f":"Time!FM8","v":160},{"$f":"Time!FN8","v":161},{"$f":"Time!FO8","v":162},{"$f":"Time!FP8","v":163},{"$f":"Time!FQ8","v":164},{"$f":"Time!FR8","v":165},{"$f":"Time!FS8","v":166},{"$f":"Time!FT8","v":167},{"$f":"Time!FU8","v":168},{"$f":"Time!FV8","v":169},{"$f":"Time!FW8","v":170},{"$f":"Time!FX8","v":171},{"$f":"Time!FY8","v":172},{"$f":"Time!FZ8","v":173},{"$f":"Time!GA8","v":174},{"$f":"Time!GB8","v":175},{"$f":"Time!GC8","v":176},{"$f":"Time!GD8","v":177},{"$f":"Time!GE8","v":178},{"$f":"Time!GF8","v":179},{"$f":"Time!GG8","v":180},{"$f":"Time!GH8","v":181},{"$f":"Time!GI8","v":182},{"$f":"Time!GJ8","v":183},{"$f":"Time!GK8","v":184},{"$f":"Time!GL8","v":185},{"$f":"Time!GM8","v":186},{"$f":"Time!GN8","v":187},{"$f":"Time!GO8","v":188},{"$f":"Time!GP8","v":189},{"$f":"Time!GQ8","v":190},{"$f":"Time!GR8","v":191},{"$f":"Time!GS8","v":192},{"$f":"Time!GT8","v":193},{"$f":"Time!GU8","v":194},{"$f":"Time!GV8","v":195},{"$f":"Time!GW8","v":196},{"$f":"Time!GX8","v":197},{"$f":"Time!GY8","v":198},{"$f":"Time!GZ8","v":199},{"$f":"Time!HA8","v":200},{"$f":"Time!HB8","v":201},{"$f":"Time!HC8","v":202},{"$f":"Time!HD8","v":203},{"$f":"Time!HE8","v":204},{"$f":"Time!HF8","v":205},{"$f":"Time!HG8","v":206},{"$f":"Time!HH8","v":207},{"$f":"Time!HI8","v":208},{"$f":"Time!HJ8","v":209},{"$f":"Time!HK8","v":210},{"$f":"Time!HL8","v":211},{"$f":"Time!HM8","v":212},{"$f":"Time!HN8","v":213},{"$f":"Time!HO8","v":214},{"$f":"Time!HP8","v":215},{"$f":"Time!HQ8","v":216},{"$f":"Time!HR8","v":217},{"$f":"Time!HS8","v":218},{"$f":"Time!HT8","v":219},{"$f":"Time!HU8","v":220},{"$f":"Time!HV8","v":221},{"$f":"Time!HW8","v":222},{"$f":"Time!HX8","v":223},{"$f":"Time!HY8","v":224},{"$f":"Time!HZ8","v":225},{"$f":"Time!IA8","v":226},{"$f":"Time!IB8","v":227},{"$f":"Time!IC8","v":228},{"$f":"Time!ID8","v":229},{"$f":"Time!IE8","v":230},{"$f":"Time!IF8","v":231},{"$f":"Time!IG8","v":232},{"$f":"Time!IH8","v":233},{"$f":"Time!II8","v":234},{"$f":"Time!IJ8","v":235},{"$f":"Time!IK8","v":236},{"$f":"Time!IL8","v":237},{"$f":"Time!IM8","v":238},{"$f":"Time!IN8","v":239},{"$f":"Time!IO8","v":240},{"$f":"Time!IP8","v":241},{"$f":"Time!IQ8","v":242},{"$f":"Time!IR8","v":243},{"$f":"Time!IS8","v":244},{"$f":"Time!IT8","v":245},{"$f":"Time!IU8","v":246},{"$f":"Time!IV8","v":247},{"$f":"Time!IW8","v":248},{"$f":"Time!IX8","v":249},{"$f":"Time!IY8","v":250},{"$f":"Time!IZ8","v":251},{"$f":"Time!JA8","v":252},{"$f":"Time!JB8","v":253},{"$f":"Time!JC8","v":254},{"$f":"Time!JD8","v":255},{"$f":"Time!JE8","v":256},{"$f":"Time!JF8","v":257},{"$f":"Time!JG8","v":258},{"$f":"Time!JH8","v":259},{"$f":"Time!JI8","v":260},{"$f":"Time!JJ8","v":261},{"$f":"Time!JK8","v":262},{"$f":"Time!JL8","v":263},{"$f":"Time!JM8","v":264},{"$f":"Time!JN8","v":265},{"$f":"Time!JO8","v":266},{"$f":"Time!JP8","v":267},{"$f":"Time!JQ8","v":268},{"$f":"Time!JR8","v":269},{"$f":"Time!JS8","v":270},{"$f":"Time!JT8","v":271},{"$f":"Time!JU8","v":272},{"$f":"Time!JV8","v":273},{"$f":"Time!JW8","v":274},{"$f":"Time!JX8","v":275},{"$f":"Time!JY8","v":276},{"$f":"Time!JZ8","v":277},{"$f":"Time!KA8","v":278},{"$f":"Time!KB8","v":279},{"$f":"Time!KC8","v":280},{"$f":"Time!KD8","v":281},{"$f":"Time!KE8","v":282},{"$f":"Time!KF8","v":283},{"$f":"Time!KG8","v":284},{"$f":"Time!KH8","v":285},{"$f":"Time!KI8","v":286},{"$f":"Time!KJ8","v":287},{"$f":"Time!KK8","v":288},{"$f":"Time!KL8","v":289},{"$f":"Time!KM8","v":290},{"$f":"Time!KN8","v":291},{"$f":"Time!KO8","v":292},{"$f":"Time!KP8","v":293},{"$f":"Time!KQ8","v":294},{"$f":"Time!KR8","v":295},{"$f":"Time!KS8","v":296},{"$f":"Time!KT8","v":297},{"$f":"Time!KU8","v":298},{"$f":"Time!KV8","v":299},{"$f":"Time!KW8","v":300},{"$f":"Time!KX8","v":301},{"$f":"Time!KY8","v":302},{"$f":"Time!KZ8","v":303},{"$f":"Time!LA8","v":304},{"$f":"Time!LB8","v":305},{"$f":"Time!LC8","v":306},{"$f":"Time!LD8","v":307},{"$f":"Time!LE8","v":308},{"$f":"Time!LF8","v":309},{"$f":"Time!LG8","v":310},{"$f":"Time!LH8","v":311},{"$f":"Time!LI8","v":312},{"$f":"Time!LJ8","v":313},{"$f":"Time!LK8","v":314},{"$f":"Time!LL8","v":315},{"$f":"Time!LM8","v":316},{"$f":"Time!LN8","v":317},{"$f":"Time!LO8","v":318},{"$f":"Time!LP8","v":319},{"$f":"Time!LQ8","v":320},{"$f":"Time!LR8","v":321},{"$f":"Time!LS8","v":322},{"$f":"Time!LT8","v":323},{"$f":"Time!LU8","v":324},{"$f":"Time!LV8","v":325},{"$f":"Time!LW8","v":326},{"$f":"Time!LX8","v":327},{"$f":"Time!LY8","v":328},{"$f":"Time!LZ8","v":329},{"$f":"Time!MA8","v":330},{"$f":"Time!MB8","v":331},{"$f":"Time!MC8","v":332},{"$f":"Time!MD8","v":333},{"$f":"Time!ME8","v":334},{"$f":"Time!MF8","v":335},{"$f":"Time!MG8","v":336},{"$f":"Time!MH8","v":337},{"$f":"Time!MI8","v":338},{"$f":"Time!MJ8","v":339},{"$f":"Time!MK8","v":340},{"$f":"Time!ML8","v":341},{"$f":"Time!MM8","v":342},{"$f":"Time!MN8","v":343},{"$f":"Time!MO8","v":344},{"$f":"Time!MP8","v":345},{"$f":"Time!MQ8","v":346},{"$f":"Time!MR8","v":347},{"$f":"Time!MS8","v":348},{"$f":"Time!MT8","v":349},{"$f":"Time!MU8","v":350},{"$f":"Time!MV8","v":351},{"$f":"Time!MW8","v":352},{"$f":"Time!MX8","v":353},{"$f":"Time!MY8","v":354},{"$f":"Time!MZ8","v":355},{"$f":"Time!NA8","v":356},{"$f":"Time!NB8","v":357},{"$f":"Time!NC8","v":358},{"$f":"Time!ND8","v":359},{"$f":"Time!NE8","v":360},{"$f":"Time!NF8","v":361},{"$f":"Time!NG8","v":362},{"$f":"Time!NH8","v":363},{"$f":"Time!NI8","v":364},{"$f":"Time!NJ8","v":365},{"$f":"Time!NK8","v":366},{"$f":"Time!NL8","v":367},{"$f":"Time!NM8","v":368},{"$f":"Time!NN8","v":369},{"$f":"Time!NO8","v":370},{"$f":"Time!NP8","v":371},{"$f":"Time!NQ8","v":372},{"$f":"Time!NR8","v":373},{"$f":"Time!NS8","v":374},{"$f":"Time!NT8","v":375},{"$f":"Time!NU8","v":376},{"$f":"Time!NV8","v":377},{"$f":"Time!NW8","v":378},{"$f":"Time!NX8","v":379},{"$f":"Time!NY8","v":380},{"$f":"Time!NZ8","v":381},{"$f":"Time!OA8","v":382},{"$f":"Time!OB8","v":383},{"$f":"Time!OC8","v":384},{"$f":"Time!OD8","v":385},{"$f":"Time!OE8","v":386},{"$f":"Time!OF8","v":387},{"$f":"Time!OG8","v":388},{"$f":"Time!OH8","v":389},{"$f":"Time!OI8","v":390},{"$f":"Time!OJ8","v":391},{"$f":"Time!OK8","v":392},{"$f":"Time!OL8","v":393},{"$f":"Time!OM8","v":394},{"$f":"Time!ON8","v":395},{"$f":"Time!OO8","v":396},{"$f":"Time!OP8","v":397},{"$f":"Time!OQ8","v":398},{"$f":"Time!OR8","v":399},{"$f":"Time!OS8","v":400},{"$f":"Time!OT8","v":401},{"$f":"Time!OU8","v":402},{"$f":"Time!OV8","v":403},{"$f":"Time!OW8","v":404},{"$f":"Time!OX8","v":405},{"$f":"Time!OY8","v":406},{"$f":"Time!OZ8","v":407},{"$f":"Time!PA8","v":408},{"$f":"Time!PB8","v":409},{"$f":"Time!PC8","v":410},{"$f":"Time!PD8","v":411},{"$f":"Time!PE8","v":412},{"$f":"Time!PF8","v":413},{"$f":"Time!PG8","v":414},{"$f":"Time!PH8","v":415},{"$f":"Time!PI8","v":416},{"$f":"Time!PJ8","v":417},{"$f":"Time!PK8","v":418},{"$f":"Time!PL8","v":419},{"$f":"Time!PM8","v":420},{"$f":"Time!PN8","v":421},{"$f":"Time!PO8","v":422},{"$f":"Time!PP8","v":423},{"$f":"Time!PQ8","v":424},{"$f":"Time!PR8","v":425},{"$f":"Time!PS8","v":426},{"$f":"Time!PT8","v":427},{"$f":"Time!PU8","v":428},{"$f":"Time!PV8","v":429},{"$f":"Time!PW8","v":430},{"$f":"Time!PX8","v":431},{"$f":"Time!PY8","v":432},{"$f":"Time!PZ8","v":433},{"$f":"Time!QA8","v":434},{"$f":"Time!QB8","v":435},{"$f":"Time!QC8","v":436},{"$f":"Time!QD8","v":437},{"$f":"Time!QE8","v":438},{"$f":"Time!QF8","v":439},{"$f":"Time!QG8","v":440},{"$f":"Time!QH8","v":441},{"$f":"Time!QI8","v":442},{"$f":"Time!QJ8","v":443},{"$f":"Time!QK8","v":444},{"$f":"Time!QL8","v":445},{"$f":"Time!QM8","v":446},{"$f":"Time!QN8","v":447},{"$f":"Time!QO8","v":448},{"$f":"Time!QP8","v":449},{"$f":"Time!QQ8","v":450},{"$f":"Time!QR8","v":451},{"$f":"Time!QS8","v":452},{"$f":"Time!QT8","v":453},{"$f":"Time!QU8","v":454},{"$f":"Time!QV8","v":455},{"$f":"Time!QW8","v":456},{"$f":"Time!QX8","v":457},{"$f":"Time!QY8","v":458},{"$f":"Time!QZ8","v":459},{"$f":"Time!RA8","v":460},{"$f":"Time!RB8","v":461},{"$f":"Time!RC8","v":462},{"$f":"Time!RD8","v":463},{"$f":"Time!RE8","v":464},{"$f":"Time!RF8","v":465},{"$f":"Time!RG8","v":466},{"$f":"Time!RH8","v":467},{"$f":"Time!RI8","v":468},{"$f":"Time!RJ8","v":469},{"$f":"Time!RK8","v":470},{"$f":"Time!RL8","v":471},{"$f":"Time!RM8","v":472},{"$f":"Time!RN8","v":473},{"$f":"Time!RO8","v":474},{"$f":"Time!RP8","v":475},{"$f":"Time!RQ8","v":476},{"$f":"Time!RR8","v":477},{"$f":"Time!RS8","v":478},{"$f":"Time!RT8","v":479},{"$f":"Time!RU8","v":480},{"$f":"Time!RV8","v":481},{"$f":"Time!RW8","v":482},{"$f":"Time!RX8","v":483},{"$f":"Time!RY8","v":484},{"$f":"Time!RZ8","v":485},{"$f":"Time!SA8","v":486},{"$f":"Time!SB8","v":487},{"$f":"Time!SC8","v":488},{"$f":"Time!SD8","v":489},{"$f":"Time!SE8","v":490},{"$f":"Time!SF8","v":491},{"$f":"Time!SG8","v":492},{"$f":"Time!SH8","v":493},{"$f":"Time!SI8","v":494},{"$f":"Time!SJ8","v":495},{"$f":"Time!SK8","v":496},{"$f":"Time!SL8","v":497},{"$f":"Time!SM8","v":498},{"$f":"Time!SN8","v":499},{"$f":"Time!SO8","v":500}]
[]
["TRANSFERRED VARIABLES"]
[null,null,null,null,"EBITDA semi-annual",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J9:SO9)","v":226645.37843973585},null,{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!J2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!K2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!L2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!M2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!N2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!O2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!P2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!Q2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!R2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!S2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!T2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!U2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!V2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!W2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!X2,Ops!146:146)","v":717.45099719351197},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!Y2,Ops!146:146)","v":584.91632235148131},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!Z2,Ops!146:146)","v":545.43926112927977},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AA2,Ops!146:146)","v":375.66937244449997},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AB2,Ops!146:146)","v":247.93929765604088},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AC2,Ops!146:146)","v":183.40435444758327},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AD2,Ops!146:146)","v":223.81274068552977},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AE2,Ops!146:146)","v":300.56002310741064},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AF2,Ops!146:146)","v":404.56919193831419},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AG2,Ops!146:146)","v":559.14115964773987},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AH2,Ops!146:146)","v":650.01786319405653},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AI2,Ops!146:146)","v":675.64116556464887},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AJ2,Ops!146:146)","v":731.8794421873796},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AK2,Ops!146:146)","v":596.70844828362237},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AL2,Ops!146:146)","v":556.44560973147145},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AM2,Ops!146:146)","v":383.29886704759201},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AN2,Ops!146:146)","v":253.0279482829128},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AO2,Ops!146:146)","v":187.20892702611911},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AP2,Ops!146:146)","v":228.42019027305611},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AQ2,Ops!146:146)","v":306.69300996802281},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AR2,Ops!146:146)","v":412.76988744350251},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AS2,Ops!146:146)","v":570.41506785542595},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AT2,Ops!146:146)","v":663.09831540712912},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AU2,Ops!146:146)","v":689.23046041355371},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AV2,Ops!146:146)","v":746.58640983924192},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AW2,Ops!146:146)","v":608.72665316317693},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AX2,Ops!146:146)","v":567.66239304736735},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AY2,Ops!146:146)","v":391.07162462783617},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AZ2,Ops!146:146)","v":258.20931504617698},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BA2,Ops!146:146)","v":191.08066240067569},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BB2,Ops!146:146)","v":233.11075141376995},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BC2,Ops!146:146)","v":312.93942845000208},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BD2,Ops!146:146)","v":421.12511719405575},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BE2,Ops!146:146)","v":581.90460850379191},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BF2,Ops!146:146)","v":676.4303089029172},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BG2,Ops!146:146)","v":703.08139773498033},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BH2,Ops!146:146)","v":761.57722875582385},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BI2,Ops!146:146)","v":621.01892460804072},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BJ2,Ops!146:146)","v":579.13445370968179},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BK2,Ops!146:146)","v":399.01896698346161},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BL2,Ops!146:146)","v":263.50454671354618},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BM2,Ops!146:146)","v":195.0355688982122},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BN2,Ops!146:146)","v":237.90364912735419},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BO2,Ops!146:146)","v":319.32461411591203},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BP2,Ops!146:146)","v":429.66849833673626},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BQ2,Ops!146:146)","v":593.65570685635282},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BR2,Ops!146:146)","v":690.06700471858437},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BS2,Ops!146:146)","v":717.24917783388719},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BT2,Ops!146:146)","v":776.91157653473545},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BU2,Ops!146:146)","v":633.50306769369377},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BV2,Ops!146:146)","v":590.78488949328857},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BW2,Ops!146:146)","v":407.08675584731674},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BX2,Ops!146:146)","v":268.87663174134684},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BY2,Ops!146:146)","v":199.04528775984562},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BZ2,Ops!146:146)","v":242.76510534364988},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CA2,Ops!146:146)","v":325.80449682535641},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CB2,Ops!146:146)","v":438.34201308494949},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CC2,Ops!146:146)","v":605.58961738096912},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CD2,Ops!146:146)","v":703.91747063151695},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CE2,Ops!146:146)","v":731.63943172958272},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CF2,Ops!146:146)","v":803.82614395506539},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CG2,Ops!146:146)","v":657.58650304069397},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CH2,Ops!146:146)","v":614.04186795527846},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CI2,Ops!146:146)","v":426.71294930971158},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CJ2,Ops!146:146)","v":285.77744130842353},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CK2,Ops!146:146)","v":214.57984276282988},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CL2,Ops!146:146)","v":259.19236359257383},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CM2,Ops!146:146)","v":343.90644484058589},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CN2,Ops!146:146)","v":458.70456678518269},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CO2,Ops!146:146)","v":629.30158309660487},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CP2,Ops!146:146)","v":729.60755178922841},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CQ2,Ops!146:146)","v":757.90431310077213},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CR2,Ops!146:146)","v":819.98604387195678},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CS2,Ops!146:146)","v":670.83756299999982},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CT2,Ops!146:146)","v":626.42628873900765},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CU2,Ops!146:146)","v":435.37135245007164},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CV2,Ops!146:146)","v":291.6324166185006},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CW2,Ops!146:146)","v":219.01826973987602},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CX2,Ops!146:146)","v":264.51730319265556},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CY2,Ops!146:146)","v":350.91538447100015},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CZ2,Ops!146:146)","v":467.99580035017902},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DA2,Ops!146:146)","v":641.98474446749697},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DB2,Ops!146:146)","v":744.28480282713122},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DC2,Ops!146:146)","v":773.14360256055784},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DD2,Ops!146:146)","v":836.45924281656596},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DE2,Ops!146:146)","v":684.39204883199022},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DF2,Ops!146:146)","v":639.09381943986546},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DG2,Ops!146:146)","v":444.22556816397565},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DH2,Ops!146:146)","v":297.61751860810807},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DI2,Ops!146:146)","v":223.55362603239308},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DJ2,Ops!146:146)","v":269.95992415837298},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DK2,Ops!146:146)","v":358.08143887722429},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DL2,Ops!146:146)","v":477.49759777062155},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DM2,Ops!146:146)","v":654.95791178315062},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DN2,Ops!146:146)","v":759.29875755523585},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DO2,Ops!146:146)","v":788.73274669760735},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DP2,Ops!146:146)","v":853.31118618317203},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DQ2,Ops!146:146)","v":698.15979069892285},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DR2,Ops!146:146)","v":651.96001446281707},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DS2,Ops!146:146)","v":453.21577950932704},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DT2,Ops!146:146)","v":303.69145927255579},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DU2,Ops!146:146)","v":228.15398364146031},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DV2,Ops!146:146)","v":275.4824320527955},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DW2,Ops!146:146)","v":365.35567473367882},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DX2,Ops!146:146)","v":487.14593148823076},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DY2,Ops!146:146)","v":668.13462692822418},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DZ2,Ops!146:146)","v":774.54976901246005},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EA2,Ops!146:146)","v":804.56837725704418},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EB2,Ops!146:146)","v":870.43034246138041},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EC2,Ops!146:146)","v":712.19283428023641},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ED2,Ops!146:146)","v":665.07356455146839},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EE2,Ops!146:146)","v":462.37624799352585},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EF2,Ops!146:146)","v":309.87764408749632},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EG2,Ops!146:146)","v":232.8372632915721},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EH2,Ops!146:146)","v":281.10618256147052},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EI2,Ops!146:146)","v":372.76597132587085},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EJ2,Ops!146:146)","v":496.97752150944598},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EK2,Ops!146:146)","v":681.56474824898044},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EL2,Ops!146:146)","v":790.09542006897868},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EM2,Ops!146:146)","v":820.71025541092399},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EN2,Ops!146:146)","v":887.88125325716953},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EO2,Ops!146:146)","v":726.49624321834051},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EP2,Ops!146:146)","v":678.43917600231543},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EQ2,Ops!146:146)","v":471.71014625523435},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ER2,Ops!146:146)","v":316.17809155541636},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ES2,Ops!146:146)","v":237.60489993030251},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ET2,Ops!146:146)","v":286.83297451875904},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EU2,Ops!146:146)","v":380.31481945626678},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EV2,Ops!146:146)","v":506.99579676538542},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EW2,Ops!146:146)","v":695.25309927571243},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EX2,Ops!146:146)","v":805.94135381438559},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EY2,Ops!146:146)","v":837.16425463973439},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EZ2,Ops!146:146)","v":905.67029884517365},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FA2,Ops!146:146)","v":741.12700404619125},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FB2,Ops!146:146)","v":692.11015495844526},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FC2,Ops!146:146)","v":481.25495218802513},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FD2,Ops!146:146)","v":322.61837091121976},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FE2,Ops!146:146)","v":242.47644612435548},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FF2,Ops!146:146)","v":292.68612822341072},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FG2,Ops!146:146)","v":388.03269521323881},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FH2,Ops!146:146)","v":517.24093088829693},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FI2,Ops!146:146)","v":709.25426541599757},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FJ2,Ops!146:146)","v":822.15062879574396},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FK2,Ops!146:146)","v":853.9958227379318},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FL2,Ops!146:146)","v":923.86817065495609},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FM2,Ops!146:146)","v":755.98772326086907},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FN2,Ops!146:146)","v":705.99530205057715},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FO2,Ops!146:146)","v":490.94611558258083},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FP2,Ops!146:146)","v":329.15398107563067},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FQ2,Ops!146:146)","v":247.41752890373243},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FR2,Ops!146:146)","v":298.62492344017869},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FS2,Ops!146:146)","v":395.86682617566441},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FT2,Ops!146:146)","v":527.64381948047071},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FU2,Ops!146:146)","v":723.47487222454913},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FV2,Ops!146:146)","v":838.61560026824475},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FW2,Ops!146:146)","v":871.0932887981121},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FX2,Ops!146:146)","v":942.35436530534605},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FY2,Ops!146:146)","v":771.13459755112365},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FZ2,Ops!146:146)","v":720.14718359653079},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GA2,Ops!146:146)","v":500.82058972764412},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GB2,Ops!146:146)","v":335.8101285949864},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GC2,Ops!146:146)","v":252.44741993772715},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GD2,Ops!146:146)","v":304.67234830096459},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GE2,Ops!146:146)","v":403.84725892086374},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GF2,Ops!146:146)","v":538.24407475415956},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GG2,Ops!146:146)","v":737.96874766938572},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GH2,Ops!146:146)","v":855.39845408118049},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GI2,Ops!146:146)","v":888.5211953934139},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GJ2,Ops!146:146)","v":961.19859766373099},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GK2,Ops!146:146)","v":786.57308320493394},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GL2,Ops!146:146)","v":734.57086917955746},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GM2,Ops!146:146)","v":510.88178470472292},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GN2,Ops!146:146)","v":342.58897469919009},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GO2,Ops!146:146)","v":257.5676489890601},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GP2,Ops!146:146)","v":310.83032625490432},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GQ2,Ops!146:146)","v":411.97666557635239},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GR2,Ops!146:146)","v":549.04538386848617},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GS2,Ops!146:146)","v":752.74108785192504},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GT2,Ops!146:146)","v":872.50527307242555},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GU2,Ops!146:146)","v":906.28587460178346},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GV2,Ops!146:146)","v":980.40774812315317},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GW2,Ops!146:146)","v":802.36470930923565},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GX2,Ops!146:146)","v":749.32390533756393},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GY2,Ops!146:146)","v":521.17012022785821},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GZ2,Ops!146:146)","v":349.51805336269763},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HA2,Ops!146:146)","v":262.79923957974682},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HB2,Ops!146:146)","v":317.1239573239709},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HC2,Ops!146:146)","v":420.28788862518445},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HD2,Ops!146:146)","v":560.09108201671893},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HE2,Ops!146:146)","v":767.85082158053274},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HF2,Ops!146:146)","v":890.00415392374566},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HG2,Ops!146:146)","v":924.45800804771272},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HH2,Ops!146:146)","v":1000.058171768016},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HI2,Ops!146:146)","v":818.40428409622234},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HJ2,Ops!146:146)","v":764.30780290755797},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HK2,Ops!146:146)","v":531.6159425688453},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HL2,Ops!146:146)","v":356.54940491097562},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HM2,Ops!146:146)","v":268.10519128806828},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HN2,Ops!146:146)","v":323.50937359221768},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HO2,Ops!146:146)","v":428.72401979346182},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HP2,Ops!146:146)","v":571.30658971587388},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HQ2,Ops!146:146)","v":783.19710898878873},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HR2,Ops!146:146)","v":907.77881634659593},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HS2,Ops!146:146)","v":942.91695944283583},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HT2,Ops!146:146)","v":1020.0196757639739},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HU2,Ops!146:146)","v":834.75248348834009},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HV2,Ops!146:146)","v":779.57930938775917},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HW2,Ops!146:146)","v":542.25910527883411},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HX2,Ops!146:146)","v":363.71017235606223},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HY2,Ops!146:146)","v":273.50622517666443},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HZ2,Ops!146:146)","v":330.01131715055186},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IA2,Ops!146:146)","v":437.31743830745847},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IB2,Ops!146:146)","v":582.73463617673258},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IC2,Ops!146:146)","v":798.83806080770103},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ID2,Ops!146:146)","v":925.89641423619105},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IE2,Ops!146:146)","v":961.73243243694935},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IF2,Ops!146:146)","v":1040.367560031312},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IG2,Ops!146:146)","v":851.41518626772142},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IH2,Ops!146:146)","v":795.14388508366198},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!II2,Ops!146:146)","v":553.10327299056848},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IJ2,Ops!146:146)","v":371.00266898970045},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IK2,Ops!146:146)","v":279.00397122302002},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IL2,Ops!146:146)","v":336.63184390181448},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IM2,Ops!146:146)","v":446.07101010530494},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IN2,Ops!146:146)","v":594.37918557507214},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IO2,Ops!146:146)","v":814.77927387239106},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IP2,Ops!146:146)","v":944.3635038465743},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IQ2,Ops!146:146)","v":980.91125291440187},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IR2,Ops!146:146)","v":1061.1092436911117},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IS2,Ops!146:146)","v":868.45882298990853},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IT2,Ops!146:146)","v":811.06365102939708},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IU2,Ops!146:146)","v":564.19203479703151},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IV2,Ops!146:146)","v":378.45654091082724},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IW2,Ops!146:146)","v":284.62103075894879},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IX2,Ops!146:146)","v":343.39796574328682},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IY2,Ops!146:146)","v":455.02012430929256},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IZ2,Ops!146:146)","v":606.28698010480048},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JA2,Ops!146:146)","v":831.08436274243422},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JB2,Ops!146:146)","v":963.25361930165104},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JC2,Ops!146:146)","v":1000.5297516597186},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JD2,Ops!146:146)","v":1082.3271960394948},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JE2,Ops!146:146)","v":885.76978375270392},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JF2,Ops!146:146)","v":827.23225014743696},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JG2,Ops!146:146)","v":575.45023469893545},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JH2,Ops!146:146)","v":386.02010606339002},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JI2,Ops!146:146)","v":290.31758033941605},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JJ2,Ops!146:146)","v":350.26242887701352},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JK2,Ops!146:146)","v":464.10341757895975},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JL2,Ops!146:146)","v":618.37753617452358},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JM2,Ops!146:146)","v":847.64442989273471},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JN2,Ops!146:146)","v":982.44115659359363},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JO2,Ops!146:146)","v":1020.4576118155574},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JP2,Ops!146:146)","v":1103.880760251574},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JQ2,Ops!146:146)","v":903.41357758539198},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JR2,Ops!146:146)","v":843.71094051342038},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JS2,Ops!146:146)","v":586.92085081249388},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JT2,Ops!146:146)","v":393.72258914419541},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JU2,Ops!146:146)","v":296.1158956598847},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JV2,Ops!146:146)","v":357.25185954561744},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JW2,Ops!146:146)","v":473.35577942035712},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JX2,Ops!146:146)","v":630.69694193250882},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JY2,Ops!146:146)","v":864.52220634880393},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JZ2,Ops!146:146)","v":1001.9986313771674},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KA2,Ops!146:146)","v":1040.7701076263293},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KB2,Ops!146:146)","v":1125.8512655659724},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KC2,Ops!146:146)","v":921.39653781619757},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KD2,Ops!146:146)","v":860.50560259548206},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KE2,Ops!146:146)","v":598.60782058740756},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KF2,Ops!146:146)","v":401.56646536040535},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KG2,Ops!146:146)","v":302.01771250812419},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KH2,Ops!146:146)","v":364.36845434004192},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KI2,Ops!146:146)","v":482.78028284388324},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KJ2,Ops!146:146)","v":643.24945865243126},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KK2,Ops!146:146)","v":881.72371990300906},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KL2,Ops!146:146)","v":1021.933109502504},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KM2,Ops!146:146)","v":1061.4745966296368},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KN2,Ops!146:146)","v":1148.24671135776},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KO2,Ops!146:146)","v":939.79038340185912},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KP2,Ops!146:146)","v":877.68329200506116},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KQ2,Ops!146:146)","v":610.55814729171834},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KR2,Ops!146:146)","v":409.58365097881108},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KS2,Ops!146:146)","v":308.04732421127528},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KT2,Ops!146:146)","v":371.64127858802021},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KU2,Ops!146:146)","v":492.41505720043102},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KV2,Ops!146:146)","v":656.08549965793952},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KW2,Ops!146:146)","v":899.31763985208477},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KX2,Ops!146:146)","v":1042.3239931475523},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KY2,Ops!146:146)","v":1082.653506715707},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KZ2,Ops!146:146)","v":1171.1561671937518},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LA2,Ops!146:146)","v":958.47241764663966},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LB2,Ops!146:146)","v":895.12916026836137},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LC2,Ops!146:146)","v":622.6907432587783},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LD2,Ops!146:146)","v":417.7184582063573},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LE2,Ops!146:146)","v":314.16187475965552},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LF2,Ops!146:146)","v":379.01943694620672},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LG2,Ops!146:146)","v":502.19394076645563},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LH2,Ops!146:146)","v":669.11821512051927},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LI2,Ops!146:146)","v":917.18637228591729},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LJ2,Ops!146:146)","v":1063.0356120558197},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LK2,Ops!146:146)","v":1104.1660687050826},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LL2,Ops!146:146)","v":1194.427676292325},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LM2,Ops!146:146)","v":977.51336418006906},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LN2,Ops!146:146)","v":912.90933104513056},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LO2,Ops!146:146)","v":635.05195245900313},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LP2,Ops!146:146)","v":426.0023491404018},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LQ2,Ops!146:146)","v":320.38530693555617},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LR2,Ops!146:146)","v":386.53157925998153},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LS2,Ops!146:146)","v":512.1545241050494},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LT2,Ops!146:146)","v":682.39731248328269},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LU2,Ops!146:146)","v":935.39763231238658},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LV2,Ops!146:146)","v":1084.1462682170188},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LW2,Ops!146:146)","v":1126.0935691098448},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LX2,Ops!146:146)","v":1218.149076478112},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LY2,Ops!146:146)","v":996.92004528703319},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LZ2,Ops!146:146)","v":931.03013655038831},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MA2,Ops!146:146)","v":647.64600465147191},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MB2,Ops!146:146)","v":434.43797129323423},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MC2,Ops!146:146)","v":326.71946811886437},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MD2,Ops!146:146)","v":394.18005144497988},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ME2,Ops!146:146)","v":522.30010137450972},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MF2,Ops!146:146)","v":695.92737157184001},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MG2,Ops!146:146)","v":953.95791110878451},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MH2,Ops!146:146)","v":1105.6635759494329},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MI2,Ops!146:146)","v":1148.4439377959989},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MJ2,Ops!146:146)","v":1242.3289920356187},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MK2,Ops!146:146)","v":1016.7698854264679},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ML2,Ops!146:146)","v":949.56395501660211},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MM2,Ops!146:146)","v":660.52358057863478},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MN2,Ops!146:146)","v":443.05968052693595},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MO2,Ops!146:146)","v":333.19046560100696},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MP2,Ops!146:146)","v":401.99612383962187},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MQ2,Ops!146:146)","v":532.67175003354441},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MR2,Ops!146:146)","v":709.76276104129738},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MS2,Ops!146:146)","v":972.94133036506946},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MT2,Ops!146:146)","v":1127.6732698186761},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MU2,Ops!146:146)","v":1171.3061828453015},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MV2,Ops!146:146)","v":1267.0636171243541},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MW2,Ops!146:146)","v":1036.9303798718365},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MX2,Ops!146:146)","v":968.38677422428145},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MY2,Ops!146:146)","v":673.59719856691925},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MZ2,Ops!146:146)","v":451.80747899639994},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NA2,Ops!146:146)","v":339.75218636597128},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NB2,Ops!146:146)","v":409.92498521309676},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NC2,Ops!146:146)","v":543.19814079540777},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ND2,Ops!146:146)","v":723.80976709285562},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NE2,Ops!146:146)","v":992.2209109747904},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NF2,Ops!146:146)","v":1150.0288121955177},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NG2,Ops!146:146)","v":1194.52825001613},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NH2,Ops!146:146)","v":1292.1887927906591},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NI2,Ops!146:146)","v":1057.4778780860565},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NJ2,Ops!146:146)","v":987.56996598788703},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NK2,Ops!146:146)","v":686.91682796319481},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NL2,Ops!146:146)","v":460.71523312603938},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NM2,Ops!146:146)","v":346.43036039590049},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NN2,Ops!146:146)","v":417.99745833473747},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NO2,Ops!146:146)","v":553.91977013437554},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NP2,Ops!146:146)","v":738.12199660279214},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NQ2,Ops!146:146)","v":1011.8697441775662},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NR2,Ops!146:146)","v":1172.8147492243802},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NS2,Ops!146:146)","v":1218.1979144047721},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NT2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NU2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NV2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NW2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NX2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NY2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NZ2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OA2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OB2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OC2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OD2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OE2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OF2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OG2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OH2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OI2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OJ2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OK2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OL2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OM2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ON2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OO2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OP2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OQ2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OR2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OS2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OT2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OU2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OV2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OW2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OX2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OY2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OZ2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PA2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PB2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PC2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PD2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PE2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PF2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PG2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PH2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PI2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PJ2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PK2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PL2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PM2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PN2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PO2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PP2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PQ2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PR2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PS2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PT2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PU2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PV2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PW2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PX2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PY2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PZ2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QA2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QB2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QC2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QD2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QE2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QF2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QG2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QH2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QI2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QJ2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QK2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QL2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QM2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QN2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QO2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QP2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QQ2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QR2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QS2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QT2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QU2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QV2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QW2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QX2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QY2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QZ2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RA2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RB2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RC2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RD2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RE2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RF2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RG2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RH2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RI2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RJ2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RK2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RL2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RM2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RN2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RO2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RP2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RQ2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RR2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RS2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RT2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RU2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RV2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RW2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RX2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RY2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RZ2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SA2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SB2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SC2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SD2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SE2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SF2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SG2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SH2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SI2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SJ2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SK2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SL2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SM2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SN2,Ops!146:146)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SO2,Ops!146:146)","v":0}]
[null,null,null,null,"Working capital changes to semi-annual",null,"$ 000s",{"$f":" SUM(J10:SO10)","v":2.2737367544323206E-12},null,{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!J2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!K2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!L2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!M2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!N2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!O2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!P2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!Q2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!R2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!S2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!T2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!U2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!V2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!W2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!X2,Ops!175:175)","v":717.45099719351197},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!Y2,Ops!175:175)","v":584.91632235148131},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!Z2,Ops!175:175)","v":-172.01173606423208},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AA2,Ops!175:175)","v":-209.24694990698117},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AB2,Ops!175:175)","v":-297.49996347323906},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AC2,Ops!175:175)","v":-192.26501799691664},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AD2,Ops!175:175)","v":-24.12655697051099},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AE2,Ops!175:175)","v":117.15566865982731},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AF2,Ops!175:175)","v":180.75645125278425},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AG2,Ops!175:175)","v":258.58113654032934},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AH2,Ops!175:175)","v":245.44867125574206},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AI2,Ops!175:175)","v":116.50000591690878},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AJ2,Ops!175:175)","v":81.861578993323064},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AK2,Ops!175:175)","v":-78.932717281026498},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AL2,Ops!175:175)","v":-175.43383245590849},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AM2,Ops!175:175)","v":-213.40958123603014},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AN2,Ops!175:175)","v":-303.41766144855876},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AO2,Ops!175:175)","v":-196.08994002147301},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AP2,Ops!175:175)","v":-24.607758009856752},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AQ2,Ops!175:175)","v":119.48408294190369},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AR2,Ops!175:175)","v":184.34969717044646},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AS2,Ops!175:175)","v":263.72205788740303},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AT2,Ops!175:175)","v":250.32842796362638},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AU2,Ops!175:175)","v":118.815392558128},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AV2,Ops!175:175)","v":83.488094432112803},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AW2,Ops!175:175)","v":-80.503807250376667},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AX2,Ops!175:175)","v":-178.92401679187446},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AY2,Ops!175:175)","v":-217.65502853534076},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AZ2,Ops!175:175)","v":-309.45307800119042},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BA2,Ops!175:175)","v":-199.99096222716037},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BB2,Ops!175:175)","v":-25.098563632406922},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BC2,Ops!175:175)","v":121.85876604932628},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BD2,Ops!175:175)","v":188.01436578028597},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BE2,Ops!175:175)","v":268.96518005378971},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BF2,Ops!175:175)","v":255.30519170886146},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BG2,Ops!175:175)","v":121.17678923118865},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BH2,Ops!175:175)","v":85.146919852906876},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BI2,Ops!175:175)","v":-82.062473126939494},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BJ2,Ops!175:175)","v":-182.44277504614251},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BK2,Ops!175:175)","v":-221.999957624579},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BL2,Ops!175:175)","v":-315.62990699613556},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BM2,Ops!175:175)","v":-203.98339808524929},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BN2,Ops!175:175)","v":-25.600897586192048},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BO2,Ops!175:175)","v":124.28904521769977},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BP2,Ops!175:175)","v":191.76484920938219},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BQ2,Ops!175:175)","v":274.33109274044068},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BR2,Ops!175:175)","v":260.39850638184828},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BS2,Ops!175:175)","v":123.59347097753448},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BT2,Ops!175:175)","v":86.844571816151074},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BU2,Ops!175:175)","v":-83.746110140193196},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BV2,Ops!175:175)","v":-186.12668704144698},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BW2,Ops!175:175)","v":-226.4163118463772},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BX2,Ops!175:175)","v":-321.90825775194162},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BY2,Ops!175:175)","v":-208.041468087471},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BZ2,Ops!175:175)","v":-26.111526397696821},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CA2,Ops!175:175)","v":126.75920906551073},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CB2,Ops!175:175)","v":195.57690774129958},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CC2,Ops!175:175)","v":279.78512055561248},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CD2,Ops!175:175)","v":265.57545754656735},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CE2,Ops!175:175)","v":126.04981434861384},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CF2,Ops!175:175)","v":99.908673323548555},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CG2,Ops!175:175)","v":-74.052928688888642},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CH2,Ops!175:175)","v":-189.78427599978681},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CI2,Ops!175:175)","v":-230.87355373098262},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CJ2,Ops!175:175)","v":-328.26442664685464},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CK2,Ops!175:175)","v":-212.13310654688166},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CL2,Ops!175:175)","v":-26.585077715849707},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CM2,Ops!175:175)","v":129.32660207775609},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CN2,Ops!175:175)","v":199.51220319260892},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CO2,Ops!175:175)","v":285.39513825601875},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CP2,Ops!175:175)","v":270.90298500404583},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CQ2,Ops!175:175)","v":128.60273000416714},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CR2,Ops!175:175)","v":90.378492082728371},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CS2,Ops!175:175)","v":-87.066750100771969},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CT2,Ops!175:175)","v":-193.55975513294948},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CU2,Ops!175:175)","v":-235.46621054992829},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CV2,Ops!175:175)","v":-334.79387212050699},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CW2,Ops!175:175)","v":-216.35308271019562},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CX2,Ops!175:175)","v":-27.115113425845038},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CY2,Ops!175:175)","v":131.89711473112413},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CZ2,Ops!175:175)","v":203.47849715752341},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DA2,Ops!175:175)","v":291.06935999649681},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DB2,Ops!175:175)","v":276.28900247695242},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DC2,Ops!175:175)","v":131.15885809306064},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DD2,Ops!175:175)","v":92.174439989434859},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DE2,Ops!175:175)","v":-88.751553728567387},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DF2,Ops!175:175)","v":-197.36542337670062},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DG2,Ops!175:175)","v":-240.1664806680144},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DH2,Ops!175:175)","v":-341.47630083175738},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DI2,Ops!175:175)","v":-220.67194213158268},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DJ2,Ops!175:175)","v":-27.657594449735257},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DK2,Ops!175:175)","v":134.52781284483126},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DL2,Ops!175:175)","v":207.53767361224845},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DM2,Ops!175:175)","v":296.87647290592645},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DN2,Ops!175:175)","v":281.80115978461413},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DO2,Ops!175:175)","v":133.77483491445651},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DP2,Ops!175:175)","v":94.012428627936288},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DQ2,Ops!175:175)","v":-90.57295599868462},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DR2,Ops!175:175)","v":-201.35117172035484},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DS2,Ops!175:175)","v":-244.94401118959559},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DT2,Ops!175:175)","v":-348.2685551902614},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DU2,Ops!175:175)","v":-225.06179586786664},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DV2,Ops!175:175)","v":-28.209027219760344},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DW2,Ops!175:175)","v":137.2016910922186},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DX2,Ops!175:175)","v":211.66349943543526},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DY2,Ops!175:175)","v":302.77895219454558},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DZ2,Ops!175:175)","v":287.40383752422895},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EA2,Ops!175:175)","v":136.43375032882},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EB2,Ops!175:175)","v":95.880573448920359},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EC2,Ops!175:175)","v":-92.375542976807537},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ED2,Ops!175:175)","v":-205.35677790991213},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EE2,Ops!175:175)","v":-249.81658628671062},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EF2,Ops!175:175)","v":-355.19592046397213},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EG2,Ops!175:175)","v":-229.53898470195361},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EH2,Ops!175:175)","v":-28.77146152602586},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EI2,Ops!175:175)","v":139.92870803429867},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EJ2,Ops!175:175)","v":215.87133894797546},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EK2,Ops!175:175)","v":308.7987769231097},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EL2,Ops!175:175)","v":293.1178985595327},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EM2,Ops!175:175)","v":139.14550716194321},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EN2,Ops!175:175)","v":97.785833188190963},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EO2,Ops!175:175)","v":-94.214012192583368},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EP2,Ops!175:175)","v":-209.44207725485376},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EQ2,Ops!175:175)","v":-254.78609696310627},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ER2,Ops!175:175)","v":-362.2610844468993},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ES2,Ops!175:175)","v":-234.10524632493184},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ET2,Ops!175:175)","v":-29.345117036657257},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EU2,Ops!175:175)","v":142.70991952596444},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EV2,Ops!175:175)","v":220.16282224662643},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EW2,Ops!175:175)","v":314.93827981944582},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EX2,Ops!175:175)","v":298.9455570490004},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EY2,Ops!175:175)","v":141.91115536402185},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EZ2,Ops!175:175)","v":99.728945030788282},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FA2,Ops!175:175)","v":-96.037250593543376},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FB2,Ops!175:175)","v":-213.56014388672816},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FC2,Ops!175:175)","v":-259.87205185816629},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FD2,Ops!175:175)","v":-369.49178404722556},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FE2,Ops!175:175)","v":-238.77850606366974},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FF2,Ops!175:175)","v":-29.932242687809094},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FG2,Ops!175:175)","v":145.55624908888342},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FH2,Ops!175:175)","v":224.5548026648861},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FI2,Ops!175:175)","v":321.22157020275881},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FJ2,Ops!175:175)","v":304.90969790744725},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FK2,Ops!175:175)","v":144.74155732193435},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FL2,Ops!175:175)","v":101.71754185921213},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FM2,Ops!175:175)","v":-98.008099477062615},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FN2,Ops!175:175)","v":-217.87286860437871},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FO2,Ops!175:175)","v":-265.0416076782883},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FP2,Ops!175:175)","v":-376.84132097494648},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FQ2,Ops!175:175)","v":-243.52858667884834},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FR2,Ops!175:175)","v":-30.529057635451863},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FS2,Ops!175:175)","v":148.44929727193175},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FT2,Ops!175:175)","v":229.01889604029191},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FU2,Ops!175:175)","v":327.60804604888483},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FV2,Ops!175:175)","v":310.97178078777392},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FW2,Ops!175:175)","v":147.61841657356285},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FX2,Ops!175:175)","v":103.7387650371013},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FY2,Ops!175:175)","v":-99.958691246988337},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FZ2,Ops!175:175)","v":-222.20718170881537},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GA2,Ops!175:175)","v":-270.31400782347941},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GB2,Ops!175:175)","v":-384.3370550015444},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GC2,Ops!175:175)","v":-248.37316978991703},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GD2,Ops!175:175)","v":-31.137780294021923},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GE2,Ops!175:175)","v":151.39983898313665},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GF2,Ops!175:175)","v":233.57172645319486},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GG2,Ops!175:175)","v":334.12148874852198},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GH2,Ops!175:175)","v":317.15437932702116},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GI2,Ops!175:175)","v":150.55244772402807},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GJ2,Ops!175:175)","v":105.80014358255062},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GK2,Ops!175:175)","v":-101.94811218848008},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GL2,Ops!175:175)","v":-226.6277284841733},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GM2,Ops!175:175)","v":-275.69129850021113},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GN2,Ops!175:175)","v":-391.98189448036737},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GO2,Ops!175:175)","v":-253.3141357156627},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GP2,Ops!175:175)","v":-31.758648444285882},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GQ2,Ops!175:175)","v":154.4090165872924},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GR2,Ops!175:175)","v":238.21505761358162},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GS2,Ops!175:175)","v":340.76442227557243},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GT2,Ops!175:175)","v":323.45988920393961},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GU2,Ops!175:175)","v":153.54478674985876},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GV2,Ops!175:175)","v":107.90247505072739},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GW2,Ops!175:175)","v":-103.92116529254804},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GX2,Ops!175:175)","v":-231.08384278558924},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GY2,Ops!175:175)","v":-281.19458908137767},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GZ2,Ops!175:175)","v":-399.80585197486607},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HA2,Ops!175:175)","v":-258.37088064811144},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HB2,Ops!175:175)","v":-32.39409603872673},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HC2,Ops!175:175)","v":157.48864904543768},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HD2,Ops!175:175)","v":242.96712469274814},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HE2,Ops!175:175)","v":347.56293295534817},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HF2,Ops!175:175)","v":329.91307190702673},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HG2,Ops!175:175)","v":156.60718646718033},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HH2,Ops!175:175)","v":110.05401784427022},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HI2,Ops!175:175)","v":-106.05372395149016},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HJ2,Ops!175:175)","v":-235.75036886045837},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HK2,Ops!175:175)","v":-286.78834152737682},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HL2,Ops!175:175)","v":-407.75839799658229},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HM2,Ops!175:175)","v":-263.51075128077696},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HN2,Ops!175:175)","v":-33.040031318757997},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HO2,Ops!175:175)","v":160.61882850539348},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HP2,Ops!175:175)","v":247.79721612365643},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HQ2,Ops!175:175)","v":354.47308919532679},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HR2,Ops!175:175)","v":336.47222663072193},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HS2,Ops!175:175)","v":159.71985045404676},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HT2,Ops!175:175)","v":112.24085941737826},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HU2,Ops!175:175)","v":-108.16447595449586},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HV2,Ops!175:175)","v":-240.4403663762148},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HW2,Ops!175:175)","v":-292.49337820950564},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HX2,Ops!175:175)","v":-415.86913703169694},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HY2,Ops!175:175)","v":-268.75288010216991},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HZ2,Ops!175:175)","v":-33.698855205510426},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IA2,Ops!175:175)","v":163.81121313079393},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IB2,Ops!175:175)","v":252.72331902618066},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IC2,Ops!175:175)","v":361.52062250024278},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ID2,Ops!175:175)","v":343.16177805945836},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IE2,Ops!175:175)","v":162.89437162924787},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IF2,Ops!175:175)","v":114.47114579512072},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IG2,Ops!175:175)","v":-110.3172461692277},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IH2,Ops!175:175)","v":-245.2236749476499},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!II2,Ops!175:175)","v":-298.31191327715328},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IJ2,Ops!175:175)","v":-424.14121609396136},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IK2,Ops!175:175)","v":-274.09930176754835},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IL2,Ops!175:175)","v":-34.370825087886033},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IM2,Ops!175:175)","v":167.06703888228481},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IN2,Ops!175:175)","v":257.74734167325801},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IO2,Ops!175:175)","v":368.70826376708624},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IP2,Ops!175:175)","v":349.98431827150193},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IQ2,Ops!175:175)","v":166.1319790420107},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IR2,Ops!175:175)","v":116.74573984453718},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IS2,Ops!175:175)","v":-112.45242992449334},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IT2,Ops!175:175)","v":-250.04559266171441},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IU2,Ops!175:175)","v":-304.26678819287736},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IV2,Ops!175:175)","v":-432.60711011856972},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IW2,Ops!175:175)","v":-279.57100403808261},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IX2,Ops!175:175)","v":-35.058575167540539},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IY2,Ops!175:175)","v":170.39909355034365},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IZ2,Ops!175:175)","v":262.88901436151377},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JA2,Ops!175:175)","v":376.06423843314155},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JB2,Ops!175:175)","v":356.96663919685079},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JC2,Ops!175:175)","v":169.44538891728394},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JD2,Ops!175:175)","v":119.0735767378435},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JE2,Ops!175:175)","v":-114.75996790701493},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JF2,Ops!175:175)","v":-255.09494589205747},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JG2,Ops!175:175)","v":-310.3195490537687},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JH2,Ops!175:175)","v":-441.21214408404694},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JI2,Ops!175:175)","v":-285.13265435951939},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JJ2,Ops!175:175)","v":-35.757677186376441},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JK2,Ops!175:175)","v":173.78583723954387},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JL2,Ops!175:175)","v":268.11510729751024},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JM2,Ops!175:175)","v":383.5410123137749},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JN2,Ops!175:175)","v":364.06362041906959},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JO2,Ops!175:175)","v":172.81318192282265},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JP2,Ops!175:175)","v":121.43960365798057},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JQ2,Ops!175:175)","v":-117.04403423016561},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JR2,Ops!175:175)","v":-260.16981973815359},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JS2,Ops!175:175)","v":-316.4927267728981},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JT2,Ops!175:175)","v":-449.98835136922457},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JU2,Ops!175:175)","v":-290.8049551526093},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JV2,Ops!175:175)","v":-36.470729598578032},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JW2,Ops!175:175)","v":177.23988376047259},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JX2,Ops!175:175)","v":273.44508238689127},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JY2,Ops!175:175)","v":391.16642692844675},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JZ2,Ops!175:175)","v":371.30168944465868},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KA2,Ops!175:175)","v":176.24790127752522},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KB2,Ops!175:175)","v":123.85263418880504},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KC2,Ops!175:175)","v":-119.37356981013158},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KD2,Ops!175:175)","v":-265.34566297049059},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KE2,Ops!175:175)","v":-322.78871722878989},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KF2,Ops!175:175)","v":-458.93913723507694},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KG2,Ops!175:175)","v":-296.59010807928337},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KH2,Ops!175:175)","v":-37.19801102036331},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KI2,Ops!175:175)","v":180.76257033575905},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KJ2,Ops!175:175)","v":278.88100431238922},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KK2,Ops!175:175)","v":398.94343705912593},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KL2,Ops!175:175)","v":378.68365085007258},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KM2,Ops!175:175)","v":179.75087672662767},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KN2,Ops!175:175)","v":126.31360185525591},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KO2,Ops!175:175)","v":-121.68421322777795},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KP2,Ops!175:175)","v":-270.56341935269847},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KQ2,Ops!175:175)","v":-329.23223611014078},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KR2,Ops!175:175)","v":-468.09964102625008},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KS2,Ops!175:175)","v":-302.51082308044306},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KT2,Ops!175:175)","v":-37.942372390790752},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KU2,Ops!175:175)","v":184.36773298915568},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KV2,Ops!175:175)","v":284.44422106991919},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KW2,Ops!175:175)","v":406.9025826516538},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KX2,Ops!175:175)","v":386.23849348961335},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KY2,Ops!175:175)","v":183.33586686362196},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KZ2,Ops!175:175)","v":128.83217404619927},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LA2,Ops!175:175)","v":-124.18108906906718},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LB2,Ops!175:175)","v":-276.02700692539042},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LC2,Ops!175:175)","v":-335.78167438786136},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LD2,Ops!175:175)","v":-477.41070206200402},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LE2,Ops!175:175)","v":-308.52886849912272},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LF2,Ops!175:175)","v":-38.699021260150516},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LG2,Ops!175:175)","v":188.03206600680016},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LH2,Ops!175:175)","v":290.09877817431254},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LI2,Ops!175:175)","v":414.99243151946166},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LJ2,Ops!175:175)","v":393.9173969353003},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LK2,Ops!175:175)","v":186.97969641916552},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LL2,Ops!175:175)","v":131.39206423650558},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LM2,Ops!175:175)","v":-126.65270452501318},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LN2,Ops!175:175)","v":-281.51834524719425},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LO2,Ops!175:175)","v":-342.46141172106604},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LP2,Ops!175:175)","v":-486.90698190472881},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LQ2,Ops!175:175)","v":-314.66664552344707},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LR2,Ops!175:175)","v":-39.470769880420335},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LS2,Ops!175:175)","v":191.76921716949346},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LT2,Ops!175:175)","v":295.86573322330128},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LU2,Ops!175:175)","v":423.24310820733695},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LV2,Ops!175:175)","v":401.74895573373624},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LW2,Ops!175:175)","v":190.69593679745799},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LX2,Ops!175:175)","v":134.00280826109338},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LY2,Ops!175:175)","v":-129.1735238228116},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LZ2,Ops!175:175)","v":-287.11893992772343},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MA2,Ops!175:175)","v":-349.27404063556128},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MB2,Ops!175:175)","v":-496.59216525715419},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MC2,Ops!175:175)","v":-320.92653653260754},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MD2,Ops!175:175)","v":-40.257919848254346},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ME2,Ops!175:175)","v":195.58063325564547},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MF2,Ops!175:175)","v":301.7473201268599},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MG2,Ops!175:175)","v":431.65780973427491},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MH2,Ops!175:175)","v":409.73620437759291},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MI2,Ops!175:175)","v":194.48602668721469},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MJ2,Ops!175:175)","v":136.66541608618581},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MK2,Ops!175:175)","v":-131.67405236953073},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ML2,Ops!175:175)","v":-292.76503701901675},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MM2,Ops!175:175)","v":-356.24630484783302},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MN2,Ops!175:175)","v":-506.50427448966639},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MO2,Ops!175:175)","v":-327.33311497762759},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MP2,Ops!175:175)","v":-41.063556687314076},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MQ2,Ops!175:175)","v":199.48128443253745},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MR2,Ops!175:175)","v":307.76663720167551},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MS2,Ops!175:175)","v":440.26958033152505},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MT2,Ops!175:175)","v":417.91050877737848},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MU2,Ops!175:175)","v":198.36485248023246},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MV2,Ops!175:175)","v":139.39034730567846},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MW2,Ops!175:175)","v":-134.37580297346494},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MX2,Ops!175:175)","v":-298.67684290007264},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MY2,Ops!175:175)","v":-363.33318130491739},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MZ2,Ops!175:175)","v":-516.5792952278814},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NA2,Ops!175:175)","v":-333.84501220094785},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NB2,Ops!175:175)","v":-41.882493783303062},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NC2,Ops!175:175)","v":203.44595442943626},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ND2,Ops!175:175)","v":313.88478187975863},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NE2,Ops!175:175)","v":449.02277017938286},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NF2,Ops!175:175)","v":426.21904510266222},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NG2,Ops!175:175)","v":202.30733904133967},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NH2,Ops!175:175)","v":142.15998059514095},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NI2,Ops!175:175)","v":-137.0503719300732},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NJ2,Ops!175:175)","v":-304.61882680277176},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NK2,Ops!175:175)","v":-370.56105012286184},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NL2,Ops!175:175)","v":-526.85473286184765},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NM2,Ops!175:175)","v":-340.4864675672942},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NN2,Ops!175:175)","v":-42.71777479130219},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NO2,Ops!175:175)","v":207.48940973847493},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NP2,Ops!175:175)","v":320.12453826805461},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NQ2,Ops!175:175)","v":457.94997404319065},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NR2,Ops!175:175)","v":434.69275262158817},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NS2,Ops!175:175)","v":206.3281702272061},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NT2,Ops!175:175)","v":-1172.8147492243804},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NU2,Ops!175:175)","v":-1218.1979144047721},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NV2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NW2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NX2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NY2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NZ2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OA2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OB2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OC2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OD2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OE2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OF2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OG2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OH2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OI2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OJ2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OK2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OL2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OM2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ON2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OO2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OP2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OQ2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OR2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OS2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OT2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OU2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OV2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OW2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OX2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OY2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OZ2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PA2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PB2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PC2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PD2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PE2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PF2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PG2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PH2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PI2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PJ2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PK2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PL2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PM2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PN2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PO2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PP2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PQ2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PR2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PS2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PT2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PU2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PV2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PW2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PX2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PY2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PZ2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QA2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QB2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QC2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QD2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QE2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QF2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QG2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QH2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QI2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QJ2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QK2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QL2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QM2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QN2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QO2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QP2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QQ2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QR2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QS2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QT2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QU2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QV2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QW2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QX2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QY2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QZ2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RA2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RB2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RC2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RD2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RE2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RF2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RG2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RH2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RI2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RJ2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RK2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RL2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RM2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RN2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RO2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RP2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RQ2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RR2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RS2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RT2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RU2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RV2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RW2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RX2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RY2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RZ2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SA2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SB2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SC2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SD2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SE2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SF2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SG2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SH2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SI2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SJ2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SK2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SL2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SM2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SN2,Ops!175:175)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SO2,Ops!175:175)","v":0}]
[null,null,null,null,"Revenues",null,"$ 000s",266013.60975931719,null,{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!J2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!K2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!L2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!M2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!N2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!O2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!P2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!Q2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!R2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!S2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!T2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!U2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!V2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!W2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!X2,Ops!62:62)","v":808.25552323990075},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!Y2,Ops!62:62)","v":675.84561529262476},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!Z2,Ops!62:62)","v":636.50696480286558},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AA2,Ops!62:62)","v":466.87129864987986},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AB2,Ops!62:62)","v":339.28020695507172},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AC2,Ops!62:62)","v":274.88004132041374},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AD2,Ops!62:62)","v":315.42798538006917},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AE2,Ops!62:62)","v":392.31511860875645},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AF2,Ops!62:62)","v":496.45990647029282},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AG2,Ops!62:62)","v":651.17230330278267},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AH2,Ops!62:62)","v":742.18518669659159},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AI2,Ops!62:62)","v":767.94949889798056},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AJ2,Ops!62:62)","v":824.32908138492644},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AK2,Ops!62:62)","v":689.28597354829276},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AL2,Ops!62:62)","v":649.16500599689527},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AM2,Ops!62:62)","v":476.15584140810478},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AN2,Ops!62:62)","v":346.02738031441777},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AO2,Ops!62:62)","v":280.34650607076873},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AP2,Ops!62:62)","v":321.70081608495735},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AQ2,Ops!62:62)","v":400.11698285690062},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AR2,Ops!62:62)","v":506.33286983877895},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AS2,Ops!62:62)","v":664.12199010184315},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AT2,Ops!62:62)","v":756.94482199722586},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AU2,Ops!62:62)","v":783.22150208021708},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AV2,Ops!62:62)","v":840.72229001672576},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AW2,Ops!62:62)","v":702.99361655946245},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AX2,Ops!62:62)","v":662.07477421942508},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AY2,Ops!62:62)","v":485.62502334736007},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AZ2,Ops!62:62)","v":352.9087328784679},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BA2,Ops!62:62)","v":285.92168092143987},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BB2,Ops!62:62)","v":328.09839287096707},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BC2,Ops!62:62)","v":408.07400066110017},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BD2,Ops!62:62)","v":516.40217414921244},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BE2,Ops!62:62)","v":677.3292038063679},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BF2,Ops!62:62)","v":771.99797815776469},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BG2,Ops!62:62)","v":798.79721544330857},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BH2,Ops!62:62)","v":857.44150593774316},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BI2,Ops!62:62)","v":717.02236538005911},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BJ2,Ops!62:62)","v":675.28695778580618},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BK2,Ops!62:62)","v":495.31602382454622},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BL2,Ops!62:62)","v":359.95128327085592},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BM2,Ops!62:62)","v":291.62745598045211},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BN2,Ops!62:62)","v":334.64583488694871},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BO2,Ops!62:62)","v":416.21741408711148},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BP2,Ops!62:62)","v":526.70735505114533},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BQ2,Ops!62:62)","v":690.84580060785629},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BR2,Ops!62:62)","v":787.40375919257417},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BS2,Ops!62:62)","v":814.73779474599212},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BT2,Ops!62:62)","v":874.55237470213604},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BU2,Ops!62:62)","v":731.28159448501083},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BV2,Ops!62:62)","v":688.7162061713143},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BW2,Ops!62:62)","v":505.16623910942673},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BX2,Ops!62:62)","v":367.10953671258761},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BY2,Ops!62:62)","v":297.42697201913978},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BZ2,Ops!62:62)","v":341.30084574723253},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CA2,Ops!62:62)","v":424.49461679583413},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CB2,Ops!62:62)","v":537.18184121721697},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CC2,Ops!62:62)","v":704.58446347625841},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CD2,Ops!62:62)","v":803.0626439673548},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CE2,Ops!62:62)","v":830.94026406448847},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CF2,Ops!62:62)","v":891.94436033224554},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CG2,Ops!62:62)","v":745.82439300771637},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CH2,Ops!62:62)","v":702.41251837335335},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CI2,Ops!62:62)","v":515.21234295129216},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CJ2,Ops!62:62)","v":374.41014439701155},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CK2,Ops!62:62)","v":303.34182145868965},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CL2,Ops!62:62)","v":348.08820300162438},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CM2,Ops!62:62)","v":432.93642598752103},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CN2,Ops!62:62)","v":547.86463064579482},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CO2,Ops!62:62)","v":718.59634340300511},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CP2,Ops!62:62)","v":819.03293273218139},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CQ2,Ops!62:62)","v":847.46494749126543},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CR2,Ops!62:62)","v":909.68221565856493},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CS2,Ops!62:62)","v":760.65640021619618},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CT2,Ops!62:62)","v":716.3812054175329},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CU2,Ops!62:62)","v":525.45823093269018},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CV2,Ops!62:62)","v":381.85593728430172},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CW2,Ops!62:62)","v":309.3742979031307},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CX2,Ops!62:62)","v":355.01053858693081},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CY2,Ops!62:62)","v":441.54611514660701},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CZ2,Ops!62:62)","v":558.75986580730489},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DA2,Ops!62:62)","v":732.88687378155566},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DB2,Ops!62:62)","v":835.32081829365643},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DC2,Ops!62:62)","v":864.31825281081194},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DD2,Ops!62:62)","v":927.77281889783762},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DE2,Ops!62:62)","v":775.83585181582509},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DF2,Ops!62:62)","v":730.6771133089652},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DG2,Ops!62:62)","v":535.94413203311137},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DH2,Ops!62:62)","v":389.47615019040541},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DI2,Ops!62:62)","v":315.5480869882615},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DJ2,Ops!62:62)","v":362.09503204061991},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DK2,Ops!62:62)","v":450.35748895739334},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DL2,Ops!62:62)","v":569.91032524789648},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DM2,Ops!62:62)","v":747.5121642877665},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DN2,Ops!62:62)","v":851.99025265041348},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DO2,Ops!62:62)","v":881.56635205968269},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DP2,Ops!62:62)","v":946.28720015579847},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DQ2,Ops!62:62)","v":791.26468875735202},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DR2,Ops!62:62)","v":745.20789067864268},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DS2,Ops!62:62)","v":546.60230747518949},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DT2,Ops!62:62)","v":397.22155664440891},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DU2,Ops!62:62)","v":321.82330612122382},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DV2,Ops!62:62)","v":369.29591763209697},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DW2,Ops!62:62)","v":459.31362606585049},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DX2,Ops!62:62)","v":581.24397715243595},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DY2,Ops!62:62)","v":762.37773574545383},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DZ2,Ops!62:62)","v":868.93355148501541},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EA2,Ops!62:62)","v":899.09782275316968},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EB2,Ops!62:62)","v":965.10575678332089},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EC2,Ops!62:62)","v":807.00035479012467},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ED2,Ops!62:62)","v":760.027637672688},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EE2,Ops!62:62)","v":557.47243915853323},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EF2,Ops!62:62)","v":405.12099389364414},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EG2,Ops!62:62)","v":328.22331883332805},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EH2,Ops!62:62)","v":376.64000528025286},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EI2,Ops!62:62)","v":468.44787144134511},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EJ2,Ops!62:62)","v":592.80301831525458},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EK2,Ops!62:62)","v":777.53893478663917},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EL2,Ops!62:62)","v":886.21379710334634},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EM2,Ops!62:62)","v":916.97793704445098},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EN2,Ops!62:62)","v":984.29855293715684},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EO2,Ops!62:62)","v":823.04895174097419},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EP2,Ops!62:62)","v":775.14210095156386},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EQ2,Ops!62:62)","v":568.55874219936516},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ER2,Ops!62:62)","v":413.17752510671613},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ES2,Ops!62:62)","v":334.75060686060061},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ET2,Ops!62:62)","v":384.13014280550919},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EU2,Ops!62:62)","v":477.76376707462617},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EV2,Ops!62:62)","v":604.59193099133756},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EW2,Ops!62:62)","v":793.00164047681085},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EX2,Ops!62:62)","v":903.83769027461062},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EY2,Ops!62:62)","v":935.21362831409783},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EZ2,Ops!62:62)","v":1003.8730310171588},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FA2,Ops!62:62)","v":839.47349207682953},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FB2,Ops!62:62)","v":790.61062524306362},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FC2,Ops!62:62)","v":579.90474534389693},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FD2,Ops!62:62)","v":421.42278307421532},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FE2,Ops!62:62)","v":341.43079864409532},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FF2,Ops!62:62)","v":391.7957391365432},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FG2,Ops!62:62)","v":487.29789046634988},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FH2,Ops!62:62)","v":616.65700262078894},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FI2,Ops!62:62)","v":808.82656486661745},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FJ2,Ops!62:62)","v":921.87442863577382},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FK2,Ops!62:62)","v":953.87649633475996},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FL2,Ops!62:62)","v":1023.9060473464324},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FM2,Ops!62:62)","v":856.1678734922715},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FN2,Ops!62:62)","v":806.33328409230921},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FO2,Ops!62:62)","v":591.43715356734765},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FP2,Ops!62:62)","v":429.80350354269933},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FQ2,Ops!62:62)","v":348.220740236464},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FR2,Ops!62:62)","v":399.58727462613768},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FS2,Ops!62:62)","v":496.98865131010143},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FT2,Ops!62:62)","v":628.92029300627325},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FU2,Ops!62:62)","v":824.91147916143268},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FV2,Ops!62:62)","v":940.20749510427356},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FW2,Ops!62:62)","v":972.8459792348591},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FX2,Ops!62:62)","v":1044.2681889141074},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FY2,Ops!62:62)","v":873.19425153830935},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FZ2,Ops!62:62)","v":822.36861518930436},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GA2,Ops!62:62)","v":603.19890366202821},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GB2,Ops!62:62)","v":438.35088912372993},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GC2,Ops!62:62)","v":355.14571155377513},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GD2,Ops!62:62)","v":407.53375826657071},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GE2,Ops!62:62)","v":506.87212968365981},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GF2,Ops!62:62)","v":641.42746011810527},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GG2,Ops!62:62)","v":841.31626977968949},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GH2,Ops!62:62)","v":958.90514628810809},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GI2,Ops!62:62)","v":992.19270309107776},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GJ2,Ops!62:62)","v":1065.0352668627095},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GK2,Ops!62:62)","v":890.55922854179732},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GL2,Ops!62:62)","v":838.72283656214847},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GM2,Ops!62:62)","v":615.19455648746475},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GN2,Ops!62:62)","v":447.06825424115033},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GO2,Ops!62:62)","v":362.20839789550735},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GP2,Ops!62:62)","v":415.63827146964866},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GQ2,Ops!62:62)","v":516.95215810821651},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GR2,Ops!62:62)","v":654.18335386652859},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GS2,Ops!62:62)","v":858.04729801498445},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GT2,Ops!62:62)","v":977.97463258452444},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GU2,Ops!62:62)","v":1011.924169991887},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GV2,Ops!62:62)","v":1086.2153340521043},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GW2,Ops!62:62)","v":908.33098554326443},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GX2,Ops!62:62)","v":855.46016066732921},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GY2,Ops!62:62)","v":627.47121121869714},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GZ2,Ops!62:62)","v":455.98982635315167},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HA2,Ops!62:62)","v":369.43652986583083},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HB2,Ops!62:62)","v":423.93263542022282},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HC2,Ops!62:62)","v":527.26831433998814},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HD2,Ops!62:62)","v":667.23805840129262},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HE2,Ops!62:62)","v":875.17025580079803},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HF2,Ops!62:62)","v":997.49082754030496},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HG2,Ops!62:62)","v":1032.11785265402},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HH2,Ops!62:62)","v":1107.891550916029},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HI2,Ops!62:62)","v":926.39471723609995},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HJ2,Ops!62:62)","v":872.47246462056546},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HK2,Ops!62:62)","v":639.94956083445322},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HL2,Ops!62:62)","v":465.05797222618901},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HM2,Ops!62:62)","v":376.78341383130237},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HN2,Ops!62:62)","v":432.36326864087391},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HO2,Ops!62:62)","v":537.75395615113359},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HP2,Ops!62:62)","v":680.50724051005989},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HQ2,Ops!62:62)","v":892.57452906455865},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HR2,Ops!62:62)","v":1017.3276568035673},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HS2,Ops!62:62)","v":1052.6433001642988},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HT2,Ops!62:62)","v":1129.9238893906852},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HU2,Ops!62:62)","v":944.81767745671254},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HV2,Ops!62:62)","v":889.8230876435897},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HW2,Ops!62:62)","v":652.67606400108025},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HX2,Ops!62:62)","v":474.30645385415386},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HY2,Ops!62:62)","v":384.27640328347729},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HZ2,Ops!62:62)","v":440.96155957542243},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IA2,Ops!62:62)","v":548.44812307406994},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IB2,Ops!62:62)","v":694.0403032407711},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IC2,Ops!62:62)","v":910.32491638536317},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ID2,Ops!62:62)","v":1037.5589757045846},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IE2,Ops!62:62)","v":1073.5769316764467},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IF2,Ops!62:62)","v":1152.394378998689},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IG2,Ops!62:62)","v":963.60701008530111},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IH2,Ops!62:62)","v":907.51875779588624},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!II2,Ops!62:62)","v":665.65565568086856},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IJ2,Ops!62:62)","v":483.73885752524234},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IK2,Ops!62:62)","v":391.91840378250112},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IL2,Ops!62:62)","v":449.73084238730473},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IM2,Ops!62:62)","v":559.35496199107956},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IN2,Ops!62:62)","v":707.84249431570959},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IO2,Ops!62:62)","v":928.42830083949264},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IP2,Ops!62:62)","v":1058.1926293516756},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IQ2,Ops!62:62)","v":1094.9268646348846},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IR2,Ops!62:62)","v":1175.3117331326712},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IS2,Ops!62:62)","v":982.83648868627677},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IT2,Ops!62:62)","v":925.62895453623082},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IU2,Ops!62:62)","v":678.93929834075391},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IV2,Ops!62:62)","v":493.39221819186781},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IW2,Ops!62:62)","v":399.73942052479009},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IX2,Ops!62:62)","v":458.70554838194028},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IY2,Ops!62:62)","v":570.51729700875967},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IZ2,Ops!62:62)","v":721.9680060179337},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JA2,Ops!62:62)","v":946.95576271625191},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JB2,Ops!62:62)","v":1079.309632765782},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JC2,Ops!62:62)","v":1116.7769264264302},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JD2,Ops!62:62)","v":1198.7659334292732},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JE2,Ops!62:62)","v":1002.3818910914791},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JF2,Ops!62:62)","v":944.03668624193938},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JG2,Ops!62:62)","v":692.44117983124875},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JH2,Ops!62:62)","v":503.20417527645441},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JI2,Ops!62:62)","v":407.68892984940118},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JJ2,Ops!62:62)","v":467.82770108163118},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JK2,Ops!62:62)","v":581.8630195959114},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JL2,Ops!62:62)","v":736.32558773548305},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JM2,Ops!62:62)","v":965.78761486589565},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JN2,Ops!62:62)","v":1100.7735703943256},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JO2,Ops!62:62)","v":1138.9859659514345},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JP2,Ops!62:62)","v":1222.6054660760947},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JQ2,Ops!62:62)","v":1022.3159876076344},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JR2,Ops!62:62)","v":962.81048751028311},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JS2,Ops!62:62)","v":706.2115695731128},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JT2,Ops!62:62)","v":513.21126008758415},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JU2,Ops!62:62)","v":415.79652890761719},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JV2,Ops!62:62)","v":477.13126355534826},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JW2,Ops!62:62)","v":593.43437148773023},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JX2,Ops!62:62)","v":750.96869478248993},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JY2,Ops!62:62)","v":984.9939709462916},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JZ2,Ops!62:62)","v":1122.6643555229155},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KA2,Ops!62:62)","v":1161.6366706156011},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KB2,Ops!62:62)","v":1246.919089036104},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KC2,Ops!62:62)","v":1042.6465080889936},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KD2,Ops!62:62)","v":981.95763826726409},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KE2,Ops!62:62)","v":720.25580731703963},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KF2,Ops!62:62)","v":523.41735307737645},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KG2,Ops!62:62)","v":424.06536158704768},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KH2,Ops!62:62)","v":486.61984345001372},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KI2,Ops!62:62)","v":605.2358397129384},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KJ2,Ops!62:62)","v":765.9030053236595},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KK2,Ops!62:62)","v":1004.5822786154316},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KL2,Ops!62:62)","v":1144.9904767518933},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KM2,Ops!62:62)","v":1184.7378236936381},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KN2,Ops!62:62)","v":1271.7162304146423},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KO2,Ops!62:62)","v":1063.4532773484918},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KP2,Ops!62:62)","v":1001.5533169978014},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KQ2,Ops!62:62)","v":734.62903570690537},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KR2,Ops!62:62)","v":533.86252697611121},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KS2,Ops!62:62)","v":432.52789424891722},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KT2,Ops!62:62)","v":496.33069628576044},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KU2,Ops!62:62)","v":617.31376100916611},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KV2,Ops!62:62)","v":781.18715674342843},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KW2,Ops!62:62)","v":1024.6294484962787},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KX2,Ops!62:62)","v":1167.8395943284384},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KY2,Ops!62:62)","v":1208.3801284818394},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KZ2,Ops!62:62)","v":1297.0942525578262},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LA2,Ops!62:62)","v":1084.6018839419357},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LB2,Ops!62:62)","v":1021.4709358859177},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LC2,Ops!62:62)","v":749.23840388434257},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LD2,Ops!62:62)","v":544.47930610358753},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LE2,Ops!62:62)","v":441.12945904823607},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LF2,Ops!62:62)","v":506.20109008638798},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LG2,Ops!62:62)","v":629.59011217040666},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LH2,Ops!62:62)","v":796.72241363314299},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LI2,Ops!62:62)","v":1045.0059761462135},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LJ2,Ops!62:62)","v":1191.0641032662254},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LK2,Ops!62:62)","v":1232.4108560153659},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LL2,Ops!62:62)","v":1322.8892137904988},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LM2,Ops!62:62)","v":1106.1710671327451},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LN2,Ops!62:62)","v":1041.7846510531233},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LO2,Ops!62:62)","v":764.13830460020404},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LP2,Ops!62:62)","v":555.3072182350603},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LQ2,Ops!62:62)","v":449.90208083134877},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LR2,Ops!62:62)","v":516.26777372866479},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LS2,Ops!62:62)","v":642.11059979409674},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LT2,Ops!62:62)","v":812.56661595871947},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LU2,Ops!62:62)","v":1065.7877262691877},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LV2,Ops!62:62)","v":1214.7504717076822},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LW2,Ops!62:62)","v":1256.9194761028828},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LX2,Ops!62:62)","v":1349.1971524137375},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LY2,Ops!62:62)","v":1128.1691908135235},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LZ2,Ops!62:62)","v":1062.5023395585783},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MA2,Ops!62:62)","v":779.33451559620028},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MB2,Ops!62:62)","v":566.35046211525662},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MC2,Ops!62:62)","v":458.84916136204924},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MD2,Ops!62:62)","v":526.53465077537771},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ME2,Ops!62:62)","v":654.88007895578062},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MF2,Ops!62:62)","v":828.72590763416008},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MG2,Ops!62:62)","v":1086.9827574145031},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MH2,Ops!62:62)","v":1238.9078845273602},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MI2,Ops!62:62)","v":1281.9154924638601},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MJ2,Ops!62:62)","v":1376.0282698696324},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MK2,Ops!62:62)","v":1150.6826273970835},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ML2,Ops!62:62)","v":1083.7053463737948},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MM2,Ops!62:62)","v":794.88670257056947},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MN2,Ops!62:62)","v":577.65239742489518},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MO2,Ops!62:62)","v":468.00583004247568},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MP2,Ops!62:62)","v":537.04203261650969},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MQ2,Ops!62:62)","v":667.94868714634492},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MR2,Ops!62:62)","v":845.26373575302682},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MS2,Ops!62:62)","v":1108.6742887696787},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MT2,Ops!62:62)","v":1263.6311922708257},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MU2,Ops!62:62)","v":1307.4970482979259},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MV2,Ops!62:62)","v":1403.4879146136595},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MW2,Ops!62:62)","v":1173.5659403917148},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MX2,Ops!62:62)","v":1105.2567003654012},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MY2,Ops!62:62)","v":810.69439860864964},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MZ2,Ops!62:62)","v":589.14001381680544},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NA2,Ops!62:62)","v":477.31293491847407},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NB2,Ops!62:62)","v":547.72204170940404},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NC2,Ops!62:62)","v":681.23200133602552},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ND2,Ops!62:62)","v":862.07326617237561},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NE2,Ops!62:62)","v":1130.7221933395122},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NF2,Ops!62:62)","v":1288.7606827089685},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NG2,Ops!62:62)","v":1333.4988871050673},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NH2,Ops!62:62)","v":1431.3986977171946},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NI2,Ops!62:62)","v":1196.9043276189291},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NJ2,Ops!62:62)","v":1127.2366402825321},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NK2,Ops!62:62)","v":826.81645800596573},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NL2,Ops!62:62)","v":600.85608131695233},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NM2,Ops!62:62)","v":486.80512766221312},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NN2,Ops!62:62)","v":558.61444124344973},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NO2,Ops!62:62)","v":694.77947718850601},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NP2,Ops!62:62)","v":879.21708315929732},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NQ2,Ops!62:62)","v":1153.2085586014032},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NR2,Ops!62:62)","v":1314.3899165006646},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NS2,Ops!62:62)","v":1360.01781742093},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NT2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NU2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NV2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NW2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NX2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NY2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NZ2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OA2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OB2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OC2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OD2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OE2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OF2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OG2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OH2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OI2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OJ2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OK2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OL2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OM2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ON2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OO2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OP2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OQ2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OR2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OS2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OT2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OU2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OV2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OW2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OX2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OY2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OZ2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PA2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PB2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PC2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PD2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PE2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PF2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PG2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PH2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PI2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PJ2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PK2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PL2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PM2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PN2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PO2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PP2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PQ2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PR2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PS2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PT2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PU2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PV2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PW2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PX2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PY2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PZ2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QA2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QB2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QC2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QD2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QE2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QF2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QG2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QH2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QI2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QJ2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QK2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QL2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QM2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QN2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QO2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QP2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QQ2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QR2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QS2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QT2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QU2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QV2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QW2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QX2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QY2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QZ2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RA2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RB2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RC2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RD2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RE2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RF2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RG2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RH2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RI2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RJ2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RK2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RL2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RM2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RN2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RO2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RP2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RQ2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RR2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RS2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RT2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RU2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RV2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RW2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RX2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RY2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RZ2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SA2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SB2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SC2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SD2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SE2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SF2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SG2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SH2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SI2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SJ2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SK2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SL2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SM2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SN2,Ops!62:62)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SO2,Ops!62:62)","v":0}]
[null,null,null,null,"Total operating expenses",null,"$ 000s",39368.231319581537,null,{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!J2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!K2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!L2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!M2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!N2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!O2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!P2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!Q2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!R2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!S2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!T2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!U2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!V2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!W2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!X2,Ops!144:144)","v":90.80452604638873},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!Y2,Ops!144:144)","v":90.929292941143444},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!Z2,Ops!144:144)","v":91.067703673585768},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AA2,Ops!144:144)","v":91.201926205379891},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AB2,Ops!144:144)","v":91.340909299030841},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AC2,Ops!144:144)","v":91.475686872830465},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AD2,Ops!144:144)","v":91.615244694539399},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AE2,Ops!144:144)","v":91.755095501345821},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AF2,Ops!144:144)","v":91.890714531978645},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AG2,Ops!144:144)","v":92.03114365504274},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AH2,Ops!144:144)","v":92.167323502535027},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AI2,Ops!144:144)","v":92.308333333331731},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AJ2,Ops!144:144)","v":92.449639197546801},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AK2,Ops!144:144)","v":92.577525264670413},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AL2,Ops!144:144)","v":92.719396265423782},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AM2,Ops!144:144)","v":92.856974360512766},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AN2,Ops!144:144)","v":92.999432031504981},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AO2,Ops!144:144)","v":93.137579044649598},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AP2,Ops!144:144)","v":93.280625811901245},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AQ2,Ops!144:144)","v":93.423972888877842},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AR2,Ops!144:144)","v":93.562982395276464},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AS2,Ops!144:144)","v":93.706922246417179},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AT2,Ops!144:144)","v":93.84650659009678},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AU2,Ops!144:144)","v":93.991041666663392},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AV2,Ops!144:144)","v":94.135880177483855},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AW2,Ops!144:144)","v":94.266963396285533},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AX2,Ops!144:144)","v":94.412381172057763},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AY2,Ops!144:144)","v":94.553398719523926},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AZ2,Ops!144:144)","v":94.699417832290933},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BA2,Ops!144:144)","v":94.84101852076418},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BB2,Ops!144:144)","v":94.987641457197128},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BC2,Ops!144:144)","v":95.134572211098103},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BD2,Ops!144:144)","v":95.277056955156695},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BE2,Ops!144:144)","v":95.424595302575938},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BF2,Ops!144:144)","v":95.567669254847502},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BG2,Ops!144:144)","v":95.715817708328274},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BH2,Ops!144:144)","v":95.864277181919263},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BI2,Ops!144:144)","v":96.003440772018365},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BJ2,Ops!144:144)","v":96.152504076124401},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BK2,Ops!144:144)","v":96.297056841084583},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BL2,Ops!144:144)","v":96.446736557309762},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BM2,Ops!144:144)","v":96.591887082239893},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BN2,Ops!144:144)","v":96.742185759594534},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BO2,Ops!144:144)","v":96.892799971199437},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BP2,Ops!144:144)","v":97.038856714409064},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BQ2,Ops!144:144)","v":97.190093751503497},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BR2,Ops!144:144)","v":97.336754473989814},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BS2,Ops!144:144)","v":97.488616912104916},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BT2,Ops!144:144)","v":97.640798167400547},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BU2,Ops!144:144)","v":97.778526791317091},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BV2,Ops!144:144)","v":97.93131667802578},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BW2,Ops!144:144)","v":98.079483262109989},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BX2,Ops!144:144)","v":98.232904971240799},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BY2,Ops!144:144)","v":98.381684259294147},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BZ2,Ops!144:144)","v":98.535740403582651},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CA2,Ops!144:144)","v":98.690119970477696},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CB2,Ops!144:144)","v":98.839828132267513},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CC2,Ops!144:144)","v":98.994846095289319},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CD2,Ops!144:144)","v":99.145173335837811},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CE2,Ops!144:144)","v":99.300832334905749},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CF2,Ops!144:144)","v":88.118216377180147},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CG2,Ops!144:144)","v":88.237889967022369},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CH2,Ops!144:144)","v":88.370650418074931},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CI2,Ops!144:144)","v":88.499393641580568},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CJ2,Ops!144:144)","v":88.632703088588002},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CK2,Ops!144:144)","v":88.761978695859767},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CL2,Ops!144:144)","v":88.895839409050538},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CM2,Ops!144:144)","v":89.029981146935114},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CN2,Ops!144:144)","v":89.160063860612141},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CO2,Ops!144:144)","v":89.294760306400221},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CP2,Ops!144:144)","v":89.42538094295297},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CQ2,Ops!144:144)","v":89.560634390493348},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CR2,Ops!144:144)","v":89.69617178660809},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CS2,Ops!144:144)","v":89.818837216196371},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CT2,Ops!144:144)","v":89.954916678525251},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CU2,Ops!144:144)","v":90.08687848261853},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CV2,Ops!144:144)","v":90.223520665801132},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CW2,Ops!144:144)","v":90.356028163254692},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CX2,Ops!144:144)","v":90.493235394275231},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CY2,Ops!144:144)","v":90.630730675606884},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CZ2,Ops!144:144)","v":90.764065457125838},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DA2,Ops!144:144)","v":90.902129314058641},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DB2,Ops!144:144)","v":91.036015466525171},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DC2,Ops!144:144)","v":91.174650250254089},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DD2,Ops!144:144)","v":91.313576081271691},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DE2,Ops!144:144)","v":91.443802983834885},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DF2,Ops!144:144)","v":91.583293869099734},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DG2,Ops!144:144)","v":91.718563869135707},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DH2,Ops!144:144)","v":91.858631582297306},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DI2,Ops!144:144)","v":91.994460955868433},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DJ2,Ops!144:144)","v":92.135107882246942},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DK2,Ops!144:144)","v":92.276050080169085},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DL2,Ops!144:144)","v":92.412727477274942},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DM2,Ops!144:144)","v":92.554252504615889},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DN2,Ops!144:144)","v":92.691495095177615},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DO2,Ops!144:144)","v":92.833605362075289},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DP2,Ops!144:144)","v":92.976013972626447},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DQ2,Ops!144:144)","v":93.104898058429157},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DR2,Ops!144:144)","v":93.247876215825627},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DS2,Ops!144:144)","v":93.386527965862484},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DT2,Ops!144:144)","v":93.530097371853131},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DU2,Ops!144:144)","v":93.669322479763508},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DV2,Ops!144:144)","v":93.813485579301485},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DW2,Ops!144:144)","v":93.957951332171675},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DX2,Ops!144:144)","v":94.098045664205188},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DY2,Ops!144:144)","v":94.24310881722964},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DZ2,Ops!144:144)","v":94.383782472555424},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EA2,Ops!144:144)","v":94.529445496125518},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EB2,Ops!144:144)","v":94.675414321940465},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EC2,Ops!144:144)","v":94.807520509888235},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ED2,Ops!144:144)","v":94.954073121219594},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EE2,Ops!144:144)","v":95.096191165007369},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EF2,Ops!144:144)","v":95.243349806147805},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EG2,Ops!144:144)","v":95.386055541755951},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EH2,Ops!144:144)","v":95.533822718782346},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EI2,Ops!144:144)","v":95.681900115474278},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EJ2,Ops!144:144)","v":95.825496805808626},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EK2,Ops!144:144)","v":95.974186537658696},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EL2,Ops!144:144)","v":96.118377034367612},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EM2,Ops!144:144)","v":96.267681633526962},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EN2,Ops!144:144)","v":96.417299679987266},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EO2,Ops!144:144)","v":96.552708522633694},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EP2,Ops!144:144)","v":96.702924949248384},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EQ2,Ops!144:144)","v":96.848595944130835},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ER2,Ops!144:144)","v":96.999433551299759},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ES2,Ops!144:144)","v":97.145706930298104},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ET2,Ops!144:144)","v":97.297168286750164},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EU2,Ops!144:144)","v":97.448947618359398},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EV2,Ops!144:144)","v":97.596134225952113},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EW2,Ops!144:144)","v":97.748541201098433},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EX2,Ops!144:144)","v":97.896336460225058},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EY2,Ops!144:144)","v":98.049373674363395},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EZ2,Ops!144:144)","v":98.202732171985204},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FA2,Ops!144:144)","v":98.346488030638298},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FB2,Ops!144:144)","v":98.500470284618402},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FC2,Ops!144:144)","v":98.649793155871819},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FD2,Ops!144:144)","v":98.804412162995561},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FE2,Ops!144:144)","v":98.954352519739842},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FF2,Ops!144:144)","v":99.109610913132485},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FG2,Ops!144:144)","v":99.265195253111088},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FH2,Ops!144:144)","v":99.416071732492043},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FI2,Ops!144:144)","v":99.572299450619894},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FJ2,Ops!144:144)","v":99.723799840029841},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FK2,Ops!144:144)","v":99.880673596828146},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FL2,Ops!144:144)","v":100.0378766914763},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FM2,Ops!144:144)","v":100.18015023140245},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FN2,Ops!144:144)","v":100.33798204173209},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FO2,Ops!144:144)","v":100.49103798476683},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FP2,Ops!144:144)","v":100.64952246706866},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FQ2,Ops!144:144)","v":100.80321133273156},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FR2,Ops!144:144)","v":100.96235118595901},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FS2,Ops!144:144)","v":101.12182513443703},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FT2,Ops!144:144)","v":101.27647352580256},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FU2,Ops!144:144)","v":101.43660693688355},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FV2,Ops!144:144)","v":101.59189483602877},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FW2,Ops!144:144)","v":101.752690436747},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FX2,Ops!144:144)","v":101.91382360876136},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FY2,Ops!144:144)","v":102.05965398718568},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FZ2,Ops!144:144)","v":102.22143159277354},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GA2,Ops!144:144)","v":102.37831393438412},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GB2,Ops!144:144)","v":102.5407605287435},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GC2,Ops!144:144)","v":102.69829161604797},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GD2,Ops!144:144)","v":102.8614099656061},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GE2,Ops!144:144)","v":103.0248707627961},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GF2,Ops!144:144)","v":103.18338536394575},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GG2,Ops!144:144)","v":103.34752211030379},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GH2,Ops!144:144)","v":103.50669220692761},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GI2,Ops!144:144)","v":103.67150769766381},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GJ2,Ops!144:144)","v":103.83666919897853},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GK2,Ops!144:144)","v":103.98614533686342},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GL2,Ops!144:144)","v":104.15196738259098},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GM2,Ops!144:144)","v":104.31277178274183},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GN2,Ops!144:144)","v":104.47927954196021},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GO2,Ops!144:144)","v":104.64074890644727},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GP2,Ops!144:144)","v":104.80794521474435},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GQ2,Ops!144:144)","v":104.97549253186411},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GR2,Ops!144:144)","v":105.13796999804248},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GS2,Ops!144:144)","v":105.30621016305945},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GT2,Ops!144:144)","v":105.4693595120989},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GU2,Ops!144:144)","v":105.63829539010349},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GV2,Ops!144:144)","v":105.80758592895106},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GW2,Ops!144:144)","v":105.96627623402884},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GX2,Ops!144:144)","v":106.13625532976528},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GY2,Ops!144:144)","v":106.30109099083894},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GZ2,Ops!144:144)","v":106.47177299045403},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HA2,Ops!144:144)","v":106.637290286084},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HB2,Ops!144:144)","v":106.80867809625194},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HC2,Ops!144:144)","v":106.98042571480367},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HD2,Ops!144:144)","v":107.14697638457365},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HE2,Ops!144:144)","v":107.31943422026532},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HF2,Ops!144:144)","v":107.48667361655932},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HG2,Ops!144:144)","v":107.65984460630726},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HH2,Ops!144:144)","v":107.83337914801304},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HI2,Ops!144:144)","v":107.99043313987757},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HJ2,Ops!144:144)","v":108.16466171300743},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HK2,Ops!144:144)","v":108.33361826560794},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HL2,Ops!144:144)","v":108.50856731521337},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HM2,Ops!144:144)","v":108.67822254323409},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HN2,Ops!144:144)","v":108.85389504865621},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HO2,Ops!144:144)","v":109.02993635767176},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HP2,Ops!144:144)","v":109.20065079418598},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HQ2,Ops!144:144)","v":109.37742007576992},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HR2,Ops!144:144)","v":109.54884045697128},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HS2,Ops!144:144)","v":109.72634072146292},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HT2,Ops!144:144)","v":109.90421362671132},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HU2,Ops!144:144)","v":110.06519396837245},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HV2,Ops!144:144)","v":110.24377825583058},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HW2,Ops!144:144)","v":110.41695872224608},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HX2,Ops!144:144)","v":110.59628149809166},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HY2,Ops!144:144)","v":110.77017810681289},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HZ2,Ops!144:144)","v":110.95024242487058},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IA2,Ops!144:144)","v":111.13068476661148},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IB2,Ops!144:144)","v":111.30566706403853},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IC2,Ops!144:144)","v":111.4868555776621},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ID2,Ops!144:144)","v":111.66256146839349},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IE2,Ops!144:144)","v":111.8444992394974},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IF2,Ops!144:144)","v":112.02681896737704},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IG2,Ops!144:144)","v":112.1918238175797},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IH2,Ops!144:144)","v":112.37487271222423},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!II2,Ops!144:144)","v":112.55238269030013},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IJ2,Ops!144:144)","v":112.73618853554187},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IK2,Ops!144:144)","v":112.91443255948109},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IL2,Ops!144:144)","v":113.09899848549024},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IM2,Ops!144:144)","v":113.28395188577466},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IN2,Ops!144:144)","v":113.46330874063744},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IO2,Ops!144:144)","v":113.64902696710153},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IP2,Ops!144:144)","v":113.82912550510122},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IQ2,Ops!144:144)","v":114.01561172048274},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IR2,Ops!144:144)","v":114.20248944155938},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IS2,Ops!144:144)","v":114.3776656963682},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IT2,Ops!144:144)","v":114.56530350683376},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IU2,Ops!144:144)","v":114.74726354372244},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IV2,Ops!144:144)","v":114.93567728104054},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IW2,Ops!144:144)","v":115.11838976584127},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IX2,Ops!144:144)","v":115.30758263865349},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IY2,Ops!144:144)","v":115.49717269946714},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IZ2,Ops!144:144)","v":115.68102591313328},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JA2,Ops!144:144)","v":115.87139997381773},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JB2,Ops!144:144)","v":116.05601346413096},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JC2,Ops!144:144)","v":116.24717476671157},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JD2,Ops!144:144)","v":116.43873738977851},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JE2,Ops!144:144)","v":116.61210733877522},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JF2,Ops!144:144)","v":116.80443609450245},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JG2,Ops!144:144)","v":116.99094513231333},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JH2,Ops!144:144)","v":117.18406921306439},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JI2,Ops!144:144)","v":117.37134950998512},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JJ2,Ops!144:144)","v":117.56527220461766},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JK2,Ops!144:144)","v":117.75960201695165},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JL2,Ops!144:144)","v":117.94805156095941},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JM2,Ops!144:144)","v":118.14318497316094},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JN2,Ops!144:144)","v":118.33241380073201},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JO2,Ops!144:144)","v":118.52835413587717},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JP2,Ops!144:144)","v":118.72470582452074},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JQ2,Ops!144:144)","v":118.90241002224239},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JR2,Ops!144:144)","v":119.09954699686277},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JS2,Ops!144:144)","v":119.29071876061892},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JT2,Ops!144:144)","v":119.48867094338873},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JU2,Ops!144:144)","v":119.68063324773249},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JV2,Ops!144:144)","v":119.87940400973082},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JW2,Ops!144:144)","v":120.07859206737312},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JX2,Ops!144:144)","v":120.27175284998113},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JY2,Ops!144:144)","v":120.47176459748768},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JZ2,Ops!144:144)","v":120.66572414574803},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KA2,Ops!144:144)","v":120.86656298927178},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KB2,Ops!144:144)","v":121.06782347013146},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KC2,Ops!144:144)","v":121.24997027279612},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KD2,Ops!144:144)","v":121.45203567178204},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KE2,Ops!144:144)","v":121.64798672963205},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KF2,Ops!144:144)","v":121.85088771697113},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KG2,Ops!144:144)","v":122.04764907892346},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KH2,Ops!144:144)","v":122.25138910997178},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KI2,Ops!144:144)","v":122.45555686905513},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KJ2,Ops!144:144)","v":122.6535466712283},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KK2,Ops!144:144)","v":122.85855871242254},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KL2,Ops!144:144)","v":123.05736724938934},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KM2,Ops!144:144)","v":123.26322706400121},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KN2,Ops!144:144)","v":123.46951905688236},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KO2,Ops!144:144)","v":123.66289394663269},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KP2,Ops!144:144)","v":123.87002499274026},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KQ2,Ops!144:144)","v":124.07088841518701},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KR2,Ops!144:144)","v":124.27887599730015},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KS2,Ops!144:144)","v":124.48057003764195},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KT2,Ops!144:144)","v":124.68941769774021},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KU2,Ops!144:144)","v":124.89870380873508},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KV2,Ops!144:144)","v":125.10165708548894},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KW2,Ops!144:144)","v":125.31180864419386},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KX2,Ops!144:144)","v":125.51560118088605},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KY2,Ops!144:144)","v":125.72662176613254},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KZ2,Ops!144:144)","v":125.93808536407433},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LA2,Ops!144:144)","v":126.12946629529607},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LB2,Ops!144:144)","v":126.34177561755635},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LC2,Ops!144:144)","v":126.54766062556425},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LD2,Ops!144:144)","v":126.76084789723022},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LE2,Ops!144:144)","v":126.96758428858057},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LF2,Ops!144:144)","v":127.18165314018128},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LG2,Ops!144:144)","v":127.39617140395103},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LH2,Ops!144:144)","v":127.6041985126237},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LI2,Ops!144:144)","v":127.81960386029623},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LJ2,Ops!144:144)","v":128.02849121040578},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LK2,Ops!144:144)","v":128.24478731028341},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LL2,Ops!144:144)","v":128.4615374981737},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LM2,Ops!144:144)","v":128.657702952676},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LN2,Ops!144:144)","v":128.8753200079928},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LO2,Ops!144:144)","v":129.08635214120088},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LP2,Ops!144:144)","v":129.3048690946585},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LQ2,Ops!144:144)","v":129.5167738957926},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LR2,Ops!144:144)","v":129.73619446868329},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LS2,Ops!144:144)","v":129.95607568904728},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LT2,Ops!144:144)","v":130.16930347543681},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LU2,Ops!144:144)","v":130.39009395680111},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LV2,Ops!144:144)","v":130.60420349066337},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LW2,Ops!144:144)","v":130.82590699303796},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LX2,Ops!144:144)","v":131.04807593562552},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LY2,Ops!144:144)","v":131.24914552649037},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LZ2,Ops!144:144)","v":131.47220300819006},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MA2,Ops!144:144)","v":131.68851094472834},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MB2,Ops!144:144)","v":131.91249082202239},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MC2,Ops!144:144)","v":132.12969324318487},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MD2,Ops!144:144)","v":132.35459933039783},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ME2,Ops!144:144)","v":132.57997758127087},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MF2,Ops!144:144)","v":132.79853606232012},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MG2,Ops!144:144)","v":133.02484630571857},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MH2,Ops!144:144)","v":133.24430857792737},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MI2,Ops!144:144)","v":133.47155466786131},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MJ2,Ops!144:144)","v":133.69927783401357},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MK2,Ops!144:144)","v":133.91274197061557},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ML2,Ops!144:144)","v":134.14139135719267},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MM2,Ops!144:144)","v":134.36312199193472},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MN2,Ops!144:144)","v":134.59271689795921},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MO2,Ops!144:144)","v":134.81536444146872},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MP2,Ops!144:144)","v":135.04590877688781},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MQ2,Ops!144:144)","v":135.27693711280045},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MR2,Ops!144:144)","v":135.50097471172941},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MS2,Ops!144:144)","v":135.73295840460924},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MT2,Ops!144:144)","v":135.95792245214975},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MU2,Ops!144:144)","v":136.19086545262442},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MV2,Ops!144:144)","v":136.4242974893055},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MW2,Ops!144:144)","v":136.63556051987825},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MX2,Ops!144:144)","v":136.86992614111981},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MY2,Ops!144:144)","v":137.09720004173039},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MZ2,Ops!144:144)","v":137.3325348204055},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NA2,Ops!144:144)","v":137.56074855250279},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NB2,Ops!144:144)","v":137.79705649630728},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NC2,Ops!144:144)","v":138.03386054061775},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ND2,Ops!144:144)","v":138.26349907951996},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NE2,Ops!144:144)","v":138.50128236472176},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NF2,Ops!144:144)","v":138.73187051345079},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NG2,Ops!144:144)","v":138.97063708893731},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NH2,Ops!144:144)","v":139.20990492653539},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NI2,Ops!144:144)","v":139.42644953287251},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NJ2,Ops!144:144)","v":139.66667429464508},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NK2,Ops!144:144)","v":139.89963004277092},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NL2,Ops!144:144)","v":140.14084819091292},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NM2,Ops!144:144)","v":140.3747672663126},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NN2,Ops!144:144)","v":140.61698290871226},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NO2,Ops!144:144)","v":140.8597070541305},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NP2,Ops!144:144)","v":141.09508655650515},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NQ2,Ops!144:144)","v":141.33881442383705},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NR2,Ops!144:144)","v":141.57516727628433},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NS2,Ops!144:144)","v":141.81990301615801},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NT2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NU2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NV2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NW2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NX2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NY2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NZ2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OA2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OB2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OC2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OD2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OE2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OF2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OG2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OH2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OI2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OJ2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OK2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OL2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OM2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ON2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OO2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OP2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OQ2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OR2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OS2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OT2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OU2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OV2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OW2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OX2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OY2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OZ2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PA2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PB2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PC2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PD2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PE2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PF2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PG2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PH2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PI2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PJ2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PK2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PL2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PM2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PN2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PO2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PP2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PQ2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PR2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PS2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PT2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PU2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PV2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PW2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PX2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PY2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PZ2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QA2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QB2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QC2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QD2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QE2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QF2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QG2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QH2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QI2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QJ2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QK2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QL2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QM2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QN2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QO2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QP2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QQ2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QR2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QS2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QT2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QU2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QV2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QW2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QX2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QY2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QZ2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RA2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RB2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RC2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RD2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RE2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RF2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RG2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RH2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RI2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RJ2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RK2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RL2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RM2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RN2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RO2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RP2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RQ2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RR2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RS2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RT2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RU2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RV2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RW2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RX2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RY2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RZ2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SA2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SB2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SC2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SD2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SE2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SF2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SG2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SH2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SI2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SJ2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SK2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SL2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SM2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SN2,Ops!144:144)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SO2,Ops!144:144)","v":0}]
[null,null,null,null,"Accounts receivable change",null,"$ 000s",2.7284841053187847E-12,null,{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!J2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!K2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!L2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!M2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!N2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!O2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!P2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!Q2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!R2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!S2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!T2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!U2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!V2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!W2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!X2,Ops!160:160)","v":808.25552323990075},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!Y2,Ops!160:160)","v":675.84561529262476},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!Z2,Ops!160:160)","v":-171.74855843703517},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AA2,Ops!160:160)","v":-208.97431664274472},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AB2,Ops!160:160)","v":-297.22675784779392},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AC2,Ops!160:160)","v":-191.99125732946607},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AD2,Ops!160:160)","v":-23.852221575002432},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AE2,Ops!160:160)","v":117.43507728834265},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AF2,Ops!160:160)","v":181.03192109022348},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AG2,Ops!160:160)","v":258.85718469402627},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AH2,Ops!160:160)","v":245.72528022629854},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AI2,Ops!160:160)","v":116.77719559519778},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AJ2,Ops!160:160)","v":82.14389468833474},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AK2,Ops!160:160)","v":-78.663525349687916},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AL2,Ops!160:160)","v":-175.16407538803128},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AM2,Ops!160:160)","v":-213.13013214018792},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AN2,Ops!160:160)","v":-303.13762568247751},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AO2,Ops!160:160)","v":-195.80933533733617},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AP2,Ops!160:160)","v":-24.326564229460473},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AQ2,Ops!160:160)","v":119.77047678613189},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AR2,Ops!160:160)","v":184.63205375382176},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AS2,Ops!160:160)","v":264.00500724494236},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AT2,Ops!160:160)","v":250.61195215844668},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AU2,Ops!160:160)","v":119.09951197837427},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AV2,Ops!160:160)","v":83.777468019499793},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AW2,Ops!160:160)","v":-80.227885520754398},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AX2,Ops!160:160)","v":-178.64751579730068},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AY2,Ops!160:160)","v":-217.36859321210227},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AZ2,Ops!160:160)","v":-309.16604134095724},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BA2,Ops!160:160)","v":-199.70334242592014},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BB2,Ops!160:160)","v":-24.810340007500713},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BC2,Ops!160:160)","v":122.15231973966024},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BD2,Ops!160:160)","v":188.30378127824542},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BE2,Ops!160:160)","v":269.25520314526761},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BF2,Ops!160:160)","v":255.59580400855225},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BG2,Ops!160:160)","v":121.4680116369409},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BH2,Ops!160:160)","v":85.443527779978695},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BI2,Ops!160:160)","v":-81.77485006324946},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BJ2,Ops!160:160)","v":-182.15454815193721},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BK2,Ops!160:160)","v":-221.70634155551284},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BL2,Ops!160:160)","v":-315.33567451495014},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BM2,Ops!160:160)","v":-203.688567844094},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BN2,Ops!160:160)","v":-25.305448383907219},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BO2,Ops!160:160)","v":124.58995810665931},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BP2,Ops!160:160)","v":192.06152016419674},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BQ2,Ops!160:160)","v":274.6283865207447},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BR2,Ops!160:160)","v":260.69640414142896},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BS2,Ops!160:160)","v":123.89199413813594},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BT2,Ops!160:160)","v":87.148615509561978},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BU2,Ops!160:160)","v":-83.456200260981177},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BV2,Ops!160:160)","v":-185.83616853082185},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BW2,Ops!160:160)","v":-226.11535537558416},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BX2,Ops!160:160)","v":-321.60666945872663},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BY2,Ops!160:160)","v":-207.73926709028683},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BZ2,Ops!160:160)","v":-25.808690965355026},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CA2,Ops!160:160)","v":127.06764477669435},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CB2,Ops!160:160)","v":195.88099546998444},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CC2,Ops!160:160)","v":280.0898466804241},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CD2,Ops!160:160)","v":265.88080275013772},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CE2,Ops!160:160)","v":126.35580058823007},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CF2,Ops!160:160)","v":88.881716364890963},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CG2,Ops!160:160)","v":-85.115871056771994},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CH2,Ops!160:160)","v":-189.53184195889207},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CI2,Ops!160:160)","v":-230.61205005642432},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CJ2,Ops!160:160)","v":-328.00237397634169},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CK2,Ops!160:160)","v":-211.87052149260239},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CL2,Ops!160:160)","v":-26.321941395387171},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CM2,Ops!160:160)","v":129.5946045288315},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CN2,Ops!160:160)","v":199.77642764417044},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CO2,Ops!160:160)","v":285.65991741548396},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CP2,Ops!160:160)","v":271.16830208638657},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CQ2,Ops!160:160)","v":128.86860408826033},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CR2,Ops!160:160)","v":90.649282926383421},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CS2,Ops!160:160)","v":-86.808547275069031},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CT2,Ops!160:160)","v":-193.30101024103215},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CU2,Ops!160:160)","v":-235.1981692835061},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CV2,Ops!160:160)","v":-334.52526813323118},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CW2,Ops!160:160)","v":-216.08393302955949},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CX2,Ops!160:160)","v":-26.845398697370911},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CY2,Ops!160:160)","v":132.17181724347631},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CZ2,Ops!160:160)","v":203.74932722037408},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DA2,Ops!160:160)","v":291.34075863494854},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DB2,Ops!160:160)","v":276.56095248635165},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DC2,Ops!160:160)","v":131.43137902925628},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DD2,Ops!160:160)","v":92.452000604181194},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DE2,Ops!160:160)","v":-88.482400994986619},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DF2,Ops!160:160)","v":-197.09570558887253},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DG2,Ops!160:160)","v":-239.89171978271361},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DH2,Ops!160:160)","v":-341.2009631185598},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DI2,Ops!160:160)","v":-220.39604504484998},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DJ2,Ops!160:160)","v":-27.381118149785607},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DK2,Ops!160:160)","v":134.80940196913184},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DL2,Ops!160:160)","v":207.81529320727657},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DM2,Ops!160:160)","v":297.15467533037315},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DN2,Ops!160:160)","v":282.07992740251689},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DO2,Ops!160:160)","v":134.05418777191585},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DP2,Ops!160:160)","v":94.296947505385106},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DQ2,Ops!160:160)","v":-90.30166330233078},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DR2,Ops!160:160)","v":-201.07930947715568},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DS2,Ops!160:160)","v":-244.66238128216219},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DT2,Ops!160:160)","v":-347.98633403423389},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DU2,Ops!160:160)","v":-224.77900135396555},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DV2,Ops!160:160)","v":-27.92563901231199},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DW2,Ops!160:160)","v":137.49031994462678},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DX2,Ops!160:160)","v":211.94805952033903},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DY2,Ops!160:160)","v":303.06410967960346},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DZ2,Ops!160:160)","v":287.68957433257924},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EA2,Ops!160:160)","v":136.72008700771585},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EB2,Ops!160:160)","v":96.172205298305471},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EC2,Ops!160:160)","v":-92.097467963044892},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ED2,Ops!160:160)","v":-205.078119110633},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EE2,Ops!160:160)","v":-249.52791563159144},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EF2,Ops!160:160)","v":-354.90664377904397},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EG2,Ops!160:160)","v":-229.24912032520513},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EH2,Ops!160:160)","v":-28.480988613391332},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EI2,Ops!160:160)","v":140.22455260801701},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EJ2,Ops!160:160)","v":216.16301303500177},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EK2,Ops!160:160)","v":309.09106334529406},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EL2,Ops!160:160)","v":293.41077878809165},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EM2,Ops!160:160)","v":139.43900225781158},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EN2,Ops!160:160)","v":98.084755833810732},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EO2,Ops!160:160)","v":-93.928985303476793},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EP2,Ops!160:160)","v":-209.15645198559264},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EQ2,Ops!160:160)","v":-254.49020954160915},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ER2,Ops!160:160)","v":-361.96457584484779},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ES2,Ops!160:160)","v":-233.8081353387646},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ET2,Ops!160:160)","v":-29.047382301206767},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EU2,Ops!160:160)","v":143.01316021402567},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EV2,Ops!160:160)","v":220.46178818582848},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EW2,Ops!160:160)","v":315.23787340218473},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EX2,Ops!160:160)","v":299.2457592832734},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EY2,Ops!160:160)","v":142.21198783728687},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EZ2,Ops!160:160)","v":100.03534074254844},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FA2,Ops!160:160)","v":-95.740136237268416},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FB2,Ops!160:160)","v":-213.26240577409499},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FC2,Ops!160:160)","v":-259.56874673293282},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FD2,Ops!160:160)","v":-369.18784216884842},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FE2,Ops!160:160)","v":-238.47394669980156},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FF2,Ops!160:160)","v":-29.62704393767217},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FG2,Ops!160:160)","v":145.86709182225457},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FH2,Ops!160:160)","v":224.86126348424568},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FI2,Ops!160:160)","v":321.52867440026762},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FJ2,Ops!160:160)","v":305.21742601498499},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FK2,Ops!160:160)","v":145.04993146814263},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FL2,Ops!160:160)","v":102.03161871065868},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FM2,Ops!160:160)","v":-97.708622842488239},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FN2,Ops!160:160)","v":-217.57276325412295},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FO2,Ops!160:160)","v":-264.73071992492396},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FP2,Ops!160:160)","v":-376.52978054961},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FQ2,Ops!160:160)","v":-243.2164133308836},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FR2,Ops!160:160)","v":-30.21622891656159},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FS2,Ops!160:160)","v":148.76791107363726},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FT2,Ops!160:160)","v":229.3330183801354},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FU2,Ops!160:160)","v":327.92282785133125},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FV2,Ops!160:160)","v":311.28720209800031},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FW2,Ops!160:160)","v":147.93450007342631},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FX2,Ops!160:160)","v":104.06069380983377},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FY2,Ops!160:160)","v":-99.651727696549642},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FZ2,Ops!160:160)","v":-221.89957372480308},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GA2,Ops!160:160)","v":-269.99534787628113},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GB2,Ops!160:160)","v":-384.01772606557438},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GC2,Ops!160:160)","v":-248.05319210825314},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GD2,Ops!160:160)","v":-30.817130857159327},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GE2,Ops!160:160)","v":151.72641812988468},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GF2,Ops!160:160)","v":233.89370185153462},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GG2,Ops!160:160)","v":334.44414009602974},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GH2,Ops!160:160)","v":317.47768617000293},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GI2,Ops!160:160)","v":150.87643331138815},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GJ2,Ops!160:160)","v":106.13012057460151},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GK2,Ops!160:160)","v":-101.63347454928044},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GL2,Ops!160:160)","v":-226.31243030056089},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GM2,Ops!160:160)","v":-275.36467205433269},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GN2,Ops!160:160)","v":-391.65458232099809},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GO2,Ops!160:160)","v":-252.98615859195729},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GP2,Ops!160:160)","v":-31.429982771501727},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GQ2,Ops!160:160)","v":154.74376021270916},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GR2,Ops!160:160)","v":238.54508239687982},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GS2,Ops!160:160)","v":341.09513990676783},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GT2,Ops!160:160)","v":323.79127871799597},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GU2,Ops!160:160)","v":153.87687197690275},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GV2,Ops!160:160)","v":108.24070146757958},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GW2,Ops!160:160)","v":-103.59318444862265},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GX2,Ops!160:160)","v":-230.75517338477516},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GY2,Ops!160:160)","v":-280.85977432456752},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GZ2,Ops!160:160)","v":-399.47033431417731},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HA2,Ops!160:160)","v":-258.0346813528663},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HB2,Ops!160:160)","v":-32.057190932928847},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HC2,Ops!160:160)","v":157.83178447415742},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HD2,Ops!160:160)","v":243.3054229810698},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HE2,Ops!160:160)","v":347.90194146080989},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HF2,Ops!160:160)","v":330.25276913901234},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HG2,Ops!160:160)","v":156.94759685322219},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HH2,Ops!160:160)","v":110.40072337572406},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HI2,Ops!160:160)","v":-105.72313541792005},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HJ2,Ops!160:160)","v":-235.41908629546379},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HK2,Ops!160:160)","v":-286.4451564016465},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HL2,Ops!160:160)","v":-407.41449239437634},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HM2,Ops!160:160)","v":-263.16614700315085},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HN2,Ops!160:160)","v":-32.694703585315096},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HO2,Ops!160:160)","v":160.97054231983122},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HP2,Ops!160:160)","v":248.14397186918609},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HQ2,Ops!160:160)","v":354.82057291342494},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HR2,Ops!160:160)","v":336.82041629350715},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HS2,Ops!160:160)","v":160.06877109973993},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HT2,Ops!160:160)","v":112.59623258711827},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HU2,Ops!160:160)","v":-107.82562270758626},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HV2,Ops!160:160)","v":-240.1008017470956},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HW2,Ops!160:160)","v":-292.14161345563207},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HX2,Ops!160:160)","v":-415.5166337894359},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HY2,Ops!160:160)","v":-268.39966071760296},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HZ2,Ops!160:160)","v":-33.344894278731545},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IA2,Ops!160:160)","v":164.17171979059253},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IB2,Ops!160:160)","v":253.07874366534861},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IC2,Ops!160:160)","v":361.87679331129334},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ID2,Ops!160:160)","v":343.51867246381335},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IE2,Ops!160:160)","v":163.25201529108335},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IF2,Ops!160:160)","v":114.83540329410425},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IG2,Ops!160:160)","v":-109.96992159114552},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IH2,Ops!160:160)","v":-244.87562120280268},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!II2,Ops!160:160)","v":-297.95135440443278},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IJ2,Ops!160:160)","v":-423.77990027064379},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IK2,Ops!160:160)","v":-273.73725189836739},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IL2,Ops!160:160)","v":-34.008015137937605},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IM2,Ops!160:160)","v":167.43655820857839},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IN2,Ops!160:160)","v":258.11165192840508},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IO2,Ops!160:160)","v":369.07333884841319},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IP2,Ops!160:160)","v":350.35013503596565},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IQ2,Ops!160:160)","v":166.49856379539187},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IR2,Ops!160:160)","v":117.11910378099537},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IS2,Ops!160:160)","v":-112.09037594860774},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IT2,Ops!160:160)","v":-249.68277859644013},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IU2,Ops!160:160)","v":-303.89719034552309},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IV2,Ops!160:160)","v":-432.23673634436295},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IW2,Ops!160:160)","v":-279.19987781596376},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IX2,Ops!160:160)","v":-34.686669809927594},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IY2,Ops!160:160)","v":170.77787648396952},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IZ2,Ops!160:160)","v":263.26245763599354},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JA2,Ops!160:160)","v":376.43846570749201},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JB2,Ops!160:160)","v":357.34162674784852},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JC2,Ops!160:160)","v":169.82116371017787},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JD2,Ops!160:160)","v":119.45630066349077},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JE2,Ops!160:160)","v":-114.39503533495099},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JF2,Ops!160:160)","v":-254.72924718733361},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JG2,Ops!160:160)","v":-309.9407112602305},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JH2,Ops!160:160)","v":-440.83251096548497},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JI2,Ops!160:160)","v":-284.75224998184763},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JJ2,Ops!160:160)","v":-35.376474194823231},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JK2,Ops!160:160)","v":174.17408974651039},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JL2,Ops!160:160)","v":268.49788665385199},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JM2,Ops!160:160)","v":383.92459526998414},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JN2,Ops!160:160)","v":364.44798265884219},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JO2,Ops!160:160)","v":173.19835108553889},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JP2,Ops!160:160)","v":121.83189568176931},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JQ2,Ops!160:160)","v":-116.66997834380027},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JR2,Ops!160:160)","v":-259.79497856581156},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JS2,Ops!160:160)","v":-316.10441803452159},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JT2,Ops!160:160)","v":-449.59922742269873},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JU2,Ops!160:160)","v":-290.41504066549567},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JV2,Ops!160:160)","v":-36.079996532235896},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JW2,Ops!160:160)","v":177.6378425801131},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JX2,Ops!160:160)","v":273.83743122714168},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JY2,Ops!160:160)","v":391.55959945856125},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JZ2,Ops!160:160)","v":371.69566074042564},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KA2,Ops!160:160)","v":176.64269966930942},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KB2,Ops!160:160)","v":124.25473351318851},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KC2,Ops!160:160)","v":-118.99016252660749},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KD2,Ops!160:160)","v":-264.96145076884},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KE2,Ops!160:160)","v":-322.39070077195402},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KF2,Ops!160:160)","v":-458.54028518988775},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KG2,Ops!160:160)","v":-296.19044572999201},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KH2,Ops!160:160)","v":-36.797509627362615},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KI2,Ops!160:160)","v":181.17047812589067},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KJ2,Ops!160:160)","v":279.28316187364567},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KK2,Ops!160:160)","v":399.34643890249345},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KL2,Ops!160:160)","v":379.08747142823358},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KM2,Ops!160:160)","v":180.15554507820661},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KN2,Ops!160:160)","v":126.72575366274896},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KO2,Ops!160:160)","v":-121.28454634514674},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KP2,Ops!160:160)","v":-270.16291341684064},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KQ2,Ops!160:160)","v":-328.82424164158624},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KR2,Ops!160:160)","v":-467.69079002169019},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KS2,Ops!160:160)","v":-302.10114145798821},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KT2,Ops!160:160)","v":-37.531830690350716},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KU2,Ops!160:160)","v":184.78586676024884},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KV2,Ops!160:160)","v":284.85646045766794},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KW2,Ops!160:160)","v":407.31568748711265},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KX2,Ops!160:160)","v":386.65243758501038},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KY2,Ops!160:160)","v":183.75067998556051},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KZ2,Ops!160:160)","v":129.25465822938759},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LA2,Ops!160:160)","v":-123.77824453990343},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LB2,Ops!160:160)","v":-275.62331667190847},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LC2,Ops!160:160)","v":-335.36348005759328},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LD2,Ops!160:160)","v":-476.99162978233016},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LE2,Ops!160:160)","v":-308.10894483610639},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LF2,Ops!160:160)","v":-38.278216017199497},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LG2,Ops!160:160)","v":188.4606531221707},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LH2,Ops!160:160)","v":290.52132354675496},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LI2,Ops!160:160)","v":415.41586397580681},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LJ2,Ops!160:160)","v":394.34168963308252},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LK2,Ops!160:160)","v":187.40487986915241},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LL2,Ops!160:160)","v":131.8251105242739},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LM2,Ops!160:160)","v":-126.23978888262081},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LN2,Ops!160:160)","v":-281.10456273737509},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LO2,Ops!160:160)","v":-342.03276253254126},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LP2,Ops!160:160)","v":-486.47743281806311},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LQ2,Ops!160:160)","v":-314.23622376885533},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LR2,Ops!160:160)","v":-39.039444506395625},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LS2,Ops!160:160)","v":192.20851896274814},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LT2,Ops!160:160)","v":296.29884223005479},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LU2,Ops!160:160)","v":423.67712647509097},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LV2,Ops!160:160)","v":402.18385574896274},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LW2,Ops!160:160)","v":191.13174983369481},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LX2,Ops!160:160)","v":134.4466807060553},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LY2,Ops!160:160)","v":-128.750285289359},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LZ2,Ops!160:160)","v":-286.69481285515894},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MA2,Ops!160:160)","v":-348.83467521732337},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MB2,Ops!160:160)","v":-496.15187744332184},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MC2,Ops!160:160)","v":-320.48535423415092},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MD2,Ops!160:160)","v":-39.815811339878906},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ME2,Ops!160:160)","v":196.03091759373149},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MF2,Ops!160:160)","v":302.19125685878225},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MG2,Ops!160:160)","v":432.10267845872249},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MH2,Ops!160:160)","v":410.18197689320027},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MI2,Ops!160:160)","v":194.93273504935723},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MJ2,Ops!160:160)","v":137.12038534227213},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MK2,Ops!160:160)","v":-131.23286506677641},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ML2,Ops!160:160)","v":-292.32292349583759},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MM2,Ops!160:160)","v":-355.79592482651401},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MN2,Ops!160:160)","v":-506.05294894889971},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MO2,Ops!160:160)","v":-326.88087252809373},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MP2,Ops!160:160)","v":-40.610364808385498},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MQ2,Ops!160:160)","v":199.94285710386919},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MR2,Ops!160:160)","v":308.22170313651714},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MS2,Ops!160:160)","v":440.72560162333389},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MT2,Ops!160:160)","v":418.36745651779893},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MU2,Ops!160:160)","v":198.82275952824739},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MV2,Ops!160:160)","v":139.85672234283402},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MW2,Ops!160:160)","v":-133.93110790621085},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MX2,Ops!160:160)","v":-298.23121424825831},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MY2,Ops!160:160)","v":-362.87154178306537},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MZ2,Ops!160:160)","v":-516.11668654859568},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NA2,Ops!160:160)","v":-333.38146369017545},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NB2,Ops!160:160)","v":-41.417972107401283},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NC2,Ops!160:160)","v":203.91906641755122},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ND2,Ops!160:160)","v":314.35122446297146},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NE2,Ops!160:160)","v":449.49019200348675},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NF2,Ops!160:160)","v":426.68741653659299},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NG2,Ops!160:160)","v":202.77669376555514},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NH2,Ops!160:160)","v":142.63801500822592},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NI2,Ops!160:160)","v":-136.59455948613822},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NJ2,Ops!160:160)","v":-304.16205743466207},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NK2,Ops!160:160)","v":-370.08786961296346},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NL2,Ops!160:160)","v":-526.38055896557967},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NM2,Ops!160:160)","v":-340.01133034375266},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NN2,Ops!160:160)","v":-42.241640073502822},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NO2,Ops!160:160)","v":207.97434952629283},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NP2,Ops!160:160)","v":320.60264191584747},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NQ2,Ops!160:160)","v":458.42908141289718},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NR2,Ops!160:160)","v":435.17283334136755},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NS2,Ops!160:160)","v":206.8092588195268},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NT2,Ops!160:160)","v":-1314.3899165006646},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NU2,Ops!160:160)","v":-1360.01781742093},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NV2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NW2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NX2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NY2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NZ2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OA2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OB2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OC2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OD2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OE2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OF2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OG2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OH2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OI2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OJ2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OK2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OL2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OM2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ON2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OO2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OP2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OQ2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OR2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OS2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OT2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OU2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OV2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OW2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OX2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OY2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OZ2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PA2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PB2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PC2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PD2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PE2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PF2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PG2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PH2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PI2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PJ2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PK2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PL2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PM2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PN2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PO2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PP2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PQ2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PR2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PS2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PT2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PU2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PV2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PW2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PX2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PY2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PZ2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QA2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QB2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QC2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QD2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QE2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QF2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QG2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QH2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QI2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QJ2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QK2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QL2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QM2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QN2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QO2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QP2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QQ2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QR2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QS2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QT2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QU2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QV2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QW2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QX2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QY2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QZ2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RA2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RB2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RC2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RD2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RE2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RF2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RG2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RH2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RI2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RJ2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RK2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RL2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RM2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RN2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RO2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RP2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RQ2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RR2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RS2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RT2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RU2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RV2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RW2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RX2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RY2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RZ2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SA2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SB2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SC2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SD2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SE2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SF2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SG2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SH2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SI2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SJ2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SK2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SL2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SM2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SN2,Ops!160:160)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SO2,Ops!160:160)","v":0}]
[null,null,null,null,"Accounts payable change",null,"$ 000s",4.2632564145606011E-13,null,{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!J2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!K2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!L2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!M2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!N2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!O2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!P2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!Q2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!R2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!S2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!T2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!U2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!V2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!W2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!X2,Ops!172:172)","v":90.80452604638873},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!Y2,Ops!172:172)","v":90.929292941143444},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!Z2,Ops!172:172)","v":0.26317762719702387},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AA2,Ops!172:172)","v":0.27263326423644685},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AB2,Ops!172:172)","v":0.27320562544508675},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AC2,Ops!172:172)","v":0.27376066745057415},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AD2,Ops!172:172)","v":0.27433539550855812},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AE2,Ops!172:172)","v":0.27940862851534121},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AF2,Ops!172:172)","v":0.27546983743923192},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AG2,Ops!172:172)","v":0.2760481536969337},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AH2,Ops!172:172)","v":0.27660897055642408},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AI2,Ops!172:172)","v":0.27718967828900531},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AJ2,Ops!172:172)","v":0.28231569501176068},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AK2,Ops!172:172)","v":0.2691919313386677},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AL2,Ops!172:172)","v":0.26975706787698073},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AM2,Ops!172:172)","v":0.27944909584235234},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AN2,Ops!172:172)","v":0.28003576608122671},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AO2,Ops!172:172)","v":0.28060468413684703},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AP2,Ops!172:172)","v":0.28119378039627918},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AQ2,Ops!172:172)","v":0.28639384422825742},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AR2,Ops!172:172)","v":0.28235658337524683},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AS2,Ops!172:172)","v":0.28294935753936556},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AT2,Ops!172:172)","v":0.283524194820302},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AU2,Ops!172:172)","v":0.28411942024621339},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AV2,Ops!172:172)","v":0.2893735873870753},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AW2,Ops!172:172)","v":0.27592172962212658},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AX2,Ops!172:172)","v":0.2765009945739223},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AY2,Ops!172:172)","v":0.28643532323843601},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!AZ2,Ops!172:172)","v":0.28703666023315577},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BA2,Ops!172:172)","v":0.28761980124022557},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BB2,Ops!172:172)","v":0.28822362490623732},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BC2,Ops!172:172)","v":0.29355369033390843},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BD2,Ops!172:172)","v":0.28941549795956689},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BE2,Ops!172:172)","v":0.29002309147784899},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BF2,Ops!172:172)","v":0.2906122996907925},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BG2,Ops!172:172)","v":0.29122240575230762},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BH2,Ops!172:172)","v":0.29660792707176142},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BI2,Ops!172:172)","v":0.28762306369011981},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BJ2,Ops!172:172)","v":0.28822689420516667},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BK2,Ops!172:172)","v":0.29361606906624615},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BL2,Ops!172:172)","v":0.29423248118538936},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BM2,Ops!172:172)","v":0.2948302411553243},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BN2,Ops!172:172)","v":0.29544920228480009},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BO2,Ops!172:172)","v":0.30091288895954449},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BP2,Ops!172:172)","v":0.29667095481454453},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BQ2,Ops!172:172)","v":0.29729378030401676},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BR2,Ops!172:172)","v":0.29789775958073506},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BS2,Ops!172:172)","v":0.2985231606014338},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BT2,Ops!172:172)","v":0.30404369341076176},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BU2,Ops!172:172)","v":0.28990987921213218},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BV2,Ops!172:172)","v":0.29051851062524747},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BW2,Ops!172:172)","v":0.30095647079289733},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BX2,Ops!172:172)","v":0.30158829321501912},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BY2,Ops!172:172)","v":0.30220099718417259},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!BZ2,Ops!172:172)","v":0.30283543234182275},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CA2,Ops!172:172)","v":0.30843571118353452},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CB2,Ops!172:172)","v":0.30408772868489109},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CC2,Ops!172:172)","v":0.30472612481162287},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CD2,Ops!172:172)","v":0.3053452035703117},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CE2,Ops!172:172)","v":0.30598623961640214},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CF2,Ops!172:172)","v":-11.026956958657621},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CG2,Ops!172:172)","v":-11.062942367883409},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CH2,Ops!172:172)","v":0.25243404089479782},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CI2,Ops!172:172)","v":0.26150367455821311},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CJ2,Ops!172:172)","v":0.26205267051304304},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CK2,Ops!172:172)","v":0.26258505427921364},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CL2,Ops!172:172)","v":0.26313632046253588},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CM2,Ops!172:172)","v":0.26800245107537535},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CN2,Ops!172:172)","v":0.26422445156160279},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CO2,Ops!172:172)","v":0.26477915946512098},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CP2,Ops!172:172)","v":0.26531708234082885},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CQ2,Ops!172:172)","v":0.26587408409312729},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CR2,Ops!172:172)","v":0.27079084365510653},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CS2,Ops!172:172)","v":0.25820282570299469},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CT2,Ops!172:172)","v":0.25874489191716066},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CU2,Ops!172:172)","v":0.26804126642218762},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CV2,Ops!172:172)","v":0.26860398727586698},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CW2,Ops!172:172)","v":0.26914968063613287},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CX2,Ops!172:172)","v":0.2697147284741277},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CY2,Ops!172:172)","v":0.27470251235217802},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!CZ2,Ops!172:172)","v":0.27083006285062083},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DA2,Ops!172:172)","v":0.27139863845175682},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DB2,Ops!172:172)","v":0.27195000939934744},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DC2,Ops!172:172)","v":0.27252093619543416},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DD2,Ops!172:172)","v":0.27756061474650551},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DE2,Ops!172:172)","v":0.26915273358076774},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DF2,Ops!172:172)","v":0.269717787828057},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DG2,Ops!172:172)","v":0.27476088530082166},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DH2,Ops!172:172)","v":0.27533771319752987},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DI2,Ops!172:172)","v":0.27589708673269797},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DJ2,Ops!172:172)","v":0.27647629994962131},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DK2,Ops!172:172)","v":0.28158912430066607},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DL2,Ops!172:172)","v":0.27761959502799982},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DM2,Ops!172:172)","v":0.27820242444678911},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DN2,Ops!172:172)","v":0.27876761790267324},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DO2,Ops!172:172)","v":0.27935285745940064},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DP2,Ops!172:172)","v":0.28451887744881788},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DQ2,Ops!172:172)","v":0.27129269635389619},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DR2,Ops!172:172)","v":0.27186224319916619},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DS2,Ops!172:172)","v":0.28162990743334149},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DT2,Ops!172:172)","v":0.28222115602750364},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DU2,Ops!172:172)","v":0.28279451390105237},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DV2,Ops!172:172)","v":0.28338820744838245},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DW2,Ops!172:172)","v":0.28862885240815217},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DX2,Ops!172:172)","v":0.28456008490374529},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DY2,Ops!172:172)","v":0.28515748505799365},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!DZ2,Ops!172:172)","v":0.28573680835023652},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EA2,Ops!172:172)","v":0.28633667889585013},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EB2,Ops!172:172)","v":0.29163184938505538},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EC2,Ops!172:172)","v":0.27807501376270238},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ED2,Ops!172:172)","v":0.27865879927912829},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EE2,Ops!172:172)","v":0.28867065511914802},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EF2,Ops!172:172)","v":0.2892766849281827},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EG2,Ops!172:172)","v":0.2898643767485396},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EH2,Ops!172:172)","v":0.29047291263452735},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EI2,Ops!172:172)","v":0.29584457371831263},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EJ2,Ops!172:172)","v":0.29167408702627995},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EK2,Ops!172:172)","v":0.29228642218441792},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EL2,Ops!172:172)","v":0.29288022855897111},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EM2,Ops!172:172)","v":0.29349509586828049},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EN2,Ops!172:172)","v":0.29892264561965476},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EO2,Ops!172:172)","v":0.28502688910671736},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EP2,Ops!172:172)","v":0.28562526926114629},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EQ2,Ops!172:172)","v":0.29588742149718428},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ER2,Ops!172:172)","v":0.29650860205140361},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ES2,Ops!172:172)","v":0.29711098616726872},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ET2,Ops!172:172)","v":0.29773473545040474},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EU2,Ops!172:172)","v":0.30324068806129389},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EV2,Ops!172:172)","v":0.29896593920199166},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EW2,Ops!172:172)","v":0.29959358273902126},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EX2,Ops!172:172)","v":0.3002022342729731},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EY2,Ops!172:172)","v":0.30083247326498963},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!EZ2,Ops!172:172)","v":0.30639571176013192},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FA2,Ops!172:172)","v":0.29711435627493188},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FB2,Ops!172:172)","v":0.29773811263322614},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FC2,Ops!172:172)","v":0.30330512523352127},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FD2,Ops!172:172)","v":0.30394187837714526},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FE2,Ops!172:172)","v":0.3045593638680657},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FF2,Ops!172:172)","v":0.30519875013692399},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FG2,Ops!172:172)","v":0.31084273337123136},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FH2,Ops!172:172)","v":0.30646081935955749},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FI2,Ops!172:172)","v":0.30710419750880646},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FJ2,Ops!172:172)","v":0.30772810753782665},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FK2,Ops!172:172)","v":0.30837414620825143},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FL2,Ops!172:172)","v":0.31407685144645825},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FM2,Ops!172:172)","v":0.2994766345742903},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FN2,Ops!172:172)","v":0.30010535025576246},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FO2,Ops!172:172)","v":0.31088775336436925},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FP2,Ops!172:172)","v":0.31154042533654547},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FQ2,Ops!172:172)","v":0.31217334796471619},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FR2,Ops!172:172)","v":0.31282871889033004},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FS2,Ops!172:172)","v":0.31861380170545317},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FT2,Ops!172:172)","v":0.31412233984354998},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FU2,Ops!172:172)","v":0.31478180244653231},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FV2,Ops!172:172)","v":0.31542131022621334},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FW2,Ops!172:172)","v":0.31608349986345274},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FX2,Ops!172:172)","v":0.32192877273257636},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FY2,Ops!172:172)","v":0.30696355043869517},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!FZ2,Ops!172:172)","v":0.30760798401215084},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GA2,Ops!172:172)","v":0.31865994719842661},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GB2,Ops!172:172)","v":0.31932893596999179},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GC2,Ops!172:172)","v":0.31997768166382912},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GD2,Ops!172:172)","v":0.32064943686259539},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GE2,Ops!172:172)","v":0.3265791467481165},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GF2,Ops!172:172)","v":0.32197539833967426},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GG2,Ops!172:172)","v":0.3226513475077013},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GH2,Ops!172:172)","v":0.32330684298187862},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GI2,Ops!172:172)","v":0.32398558736005612},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GJ2,Ops!172:172)","v":0.32997699205094477},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GK2,Ops!172:172)","v":0.31463763919964549},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GL2,Ops!172:172)","v":0.31529818361241269},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GM2,Ops!172:172)","v":0.32662644587841783},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GN2,Ops!172:172)","v":0.32731215936922808},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GO2,Ops!172:172)","v":0.32797712370543763},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GP2,Ops!172:172)","v":0.32866567278412617},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GQ2,Ops!172:172)","v":0.33474362541682012},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GR2,Ops!172:172)","v":0.33002478329817109},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GS2,Ops!172:172)","v":0.33071763119534126},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GT2,Ops!172:172)","v":0.33138951405641137},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GU2,Ops!172:172)","v":0.33208522704404686},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GV2,Ops!172:172)","v":0.33822641685213739},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GW2,Ops!172:172)","v":0.32798084392533156},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GX2,Ops!172:172)","v":0.32866940081422058},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GY2,Ops!172:172)","v":0.3348147568101183},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!GZ2,Ops!172:172)","v":0.33551766068876532},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HA2,Ops!172:172)","v":0.33619929524508052},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HB2,Ops!172:172)","v":0.33690510579788224},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HC2,Ops!172:172)","v":0.34313542871967684},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HD2,Ops!172:172)","v":0.33829828832170961},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HE2,Ops!172:172)","v":0.33900850546160655},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HF2,Ops!172:172)","v":0.33969723198566726},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HG2,Ops!172:172)","v":0.34041038604195251},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HH2,Ops!172:172)","v":0.34670553145375038},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HI2,Ops!172:172)","v":0.33058853357027829},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HJ2,Ops!172:172)","v":0.33128256499441022},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HK2,Ops!172:172)","v":0.34318512573037196},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HL2,Ops!172:172)","v":0.34390560220595034},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HM2,Ops!172:172)","v":0.34460427762616064},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HN2,Ops!172:172)","v":0.34532773344284351},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HO2,Ops!172:172)","v":0.35171381443768723},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HP2,Ops!172:172)","v":0.34675574552971966},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HQ2,Ops!172:172)","v":0.34748371809814671},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HR2,Ops!172:172)","v":0.34818966278530183},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HS2,Ops!172:172)","v":0.34892064569297077},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HT2,Ops!172:172)","v":0.35537316974006217},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HU2,Ops!172:172)","v":0.33885324690953667},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HV2,Ops!172:172)","v":0.339564629119252},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HW2,Ops!172:172)","v":0.35176475387362416},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HX2,Ops!172:172)","v":0.35250324226109342},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HY2,Ops!172:172)","v":0.35321938456684165},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!HZ2,Ops!172:172)","v":0.35396092677891033},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IA2,Ops!172:172)","v":0.36050665979860241},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IB2,Ops!172:172)","v":0.35542463916797828},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IC2,Ops!172:172)","v":0.35617081105061743},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ID2,Ops!172:172)","v":0.35689440435498909},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IE2,Ops!172:172)","v":0.35764366183531138},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IF2,Ops!172:172)","v":0.36425749898353388},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IG2,Ops!172:172)","v":0.34732457808229356},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IH2,Ops!172:172)","v":0.34805374484722051},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!II2,Ops!172:172)","v":0.36055887272044629},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IJ2,Ops!172:172)","v":0.36131582331765344},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IK2,Ops!172:172)","v":0.36204986918093596},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IL2,Ops!172:172)","v":0.36280994994837101},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IM2,Ops!172:172)","v":0.36951932629358453},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IN2,Ops!172:172)","v":0.3643102551471884},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IO2,Ops!172:172)","v":0.36507508132686439},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IP2,Ops!172:172)","v":0.36581676446374445},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IQ2,Ops!172:172)","v":0.36658475338123253},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IR2,Ops!172:172)","v":0.37336393645819044},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IS2,Ops!172:172)","v":0.36205397588543065},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IT2,Ops!172:172)","v":0.36281406527436388},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IU2,Ops!172:172)","v":0.3695978473542425},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IV2,Ops!172:172)","v":0.3703737742068256},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IW2,Ops!172:172)","v":0.37112622211878943},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IX2,Ops!172:172)","v":0.37190535761297383},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IY2,Ops!172:172)","v":0.37878293362587101},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!IZ2,Ops!172:172)","v":0.37344327447976866},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JA2,Ops!172:172)","v":0.37422727435057368},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JB2,Ops!172:172)","v":0.37498755099770165},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JC2,Ops!172:172)","v":0.37577479289382154},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JD2,Ops!172:172)","v":0.38272392564755364},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JE2,Ops!172:172)","v":0.36493257206365115},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JF2,Ops!172:172)","v":0.36569870472396815},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JG2,Ops!172:172)","v":0.37883779353813907},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JH2,Ops!172:172)","v":0.37963311856194082},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JI2,Ops!172:172)","v":0.38040437767176627},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JJ2,Ops!172:172)","v":0.38120299155323778},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JK2,Ops!172:172)","v":0.38825250696652347},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JL2,Ops!172:172)","v":0.38277935634175719},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JM2,Ops!172:172)","v":0.38358295620929539},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JN2,Ops!172:172)","v":0.38436223977259942},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JO2,Ops!172:172)","v":0.38516916271623813},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JP2,Ops!172:172)","v":0.39229202378874106},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JQ2,Ops!172:172)","v":0.3740558863652268},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JR2,Ops!172:172)","v":0.3748411723420304},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JS2,Ops!172:172)","v":0.3883087383765087},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JT2,Ops!172:172)","v":0.38912394652595594},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JU2,Ops!172:172)","v":0.38991448711357179},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JV2,Ops!172:172)","v":0.39073306634207938},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JW2,Ops!172:172)","v":0.39795881964062119},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JX2,Ops!172:172)","v":0.3923488402502926},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JY2,Ops!172:172)","v":0.39317253011455477},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!JZ2,Ops!172:172)","v":0.39397129576690304},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KA2,Ops!172:172)","v":0.39479839178414977},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KB2,Ops!172:172)","v":0.40209932438341411},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KC2,Ops!172:172)","v":0.38340728352434894},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KD2,Ops!172:172)","v":0.38421220165059822},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KE2,Ops!172:172)","v":0.39801645683590436},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KF2,Ops!172:172)","v":0.39885204518907358},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KG2,Ops!172:172)","v":0.39966234929136135},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KH2,Ops!172:172)","v":0.40050139300066689},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KI2,Ops!172:172)","v":0.40790779013167366},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KJ2,Ops!172:172)","v":0.40215756125653002},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KK2,Ops!172:172)","v":0.40300184336743428},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KL2,Ops!172:172)","v":0.40382057816103156},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KM2,Ops!172:172)","v":0.40466835157869241},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KN2,Ops!172:172)","v":0.41215180749301794},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KO2,Ops!172:172)","v":0.39966688263149308},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KP2,Ops!172:172)","v":0.40050593585789329},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KQ2,Ops!172:172)","v":0.4079944685543353},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KR2,Ops!172:172)","v":0.40885100455992074},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KS2,Ops!172:172)","v":0.40968162245491158},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KT2,Ops!172:172)","v":0.41054170044009197},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KU2,Ops!172:172)","v":0.41813377109315297},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KV2,Ops!172:172)","v":0.41223938774874114},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KW2,Ops!172:172)","v":0.41310483545873922},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KX2,Ops!172:172)","v":0.41394409539711319},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KY2,Ops!172:172)","v":0.41481312193866415},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!KZ2,Ops!172:172)","v":0.4224841831882884},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LA2,Ops!172:172)","v":0.40284452916353075},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LB2,Ops!172:172)","v":0.40369025348201149},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LC2,Ops!172:172)","v":0.41819433026813613},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LD2,Ops!172:172)","v":0.41907227967388394},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LE2,Ops!172:172)","v":0.4199236630163341},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LF2,Ops!172:172)","v":0.42080524295104738},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LG2,Ops!172:172)","v":0.42858711537047611},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LH2,Ops!172:172)","v":0.42254537244244261},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LI2,Ops!172:172)","v":0.42343245634518212},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LJ2,Ops!172:172)","v":0.42429269778207868},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LK2,Ops!172:172)","v":0.42518344998714497},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LL2,Ops!172:172)","v":0.43304628776792242},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LM2,Ops!172:172)","v":0.4129156423925906},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LN2,Ops!172:172)","v":0.41378250981910014},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LO2,Ops!172:172)","v":0.42864918852484379},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LP2,Ops!172:172)","v":0.42954908666570191},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LQ2,Ops!172:172)","v":0.43042175459174814},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LR2,Ops!172:172)","v":0.43132537402476601},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LS2,Ops!172:172)","v":0.43930179325468544},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LT2,Ops!172:172)","v":0.43310900675356834},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LU2,Ops!172:172)","v":0.43401826775385643},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LV2,Ops!172:172)","v":0.4349000152265603},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LW2,Ops!172:172)","v":0.43581303623682288},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LX2,Ops!172:172)","v":0.44387244496215317},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LY2,Ops!172:172)","v":0.42323853345237694},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!LZ2,Ops!172:172)","v":0.42412707256448812},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MA2,Ops!172:172)","v":0.439365418238026},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MB2,Ops!172:172)","v":0.44028781383235582},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MC2,Ops!172:172)","v":0.44118229845651058},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MD2,Ops!172:172)","v":0.44210850837544058},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ME2,Ops!172:172)","v":0.45028433808602131},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MF2,Ops!172:172)","v":0.44393673192229244},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MG2,Ops!172:172)","v":0.44486872444764458},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MH2,Ops!172:172)","v":0.44577251560724562},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MI2,Ops!172:172)","v":0.44670836214277188},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MJ2,Ops!172:172)","v":0.45496925608620131},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MK2,Ops!172:172)","v":0.44118730275425833},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ML2,Ops!172:172)","v":0.44211352317910269},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MM2,Ops!172:172)","v":0.45038002131911981},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MN2,Ops!172:172)","v":0.45132554076656106},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MO2,Ops!172:172)","v":0.45224244953396919},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MP2,Ops!172:172)","v":0.45319187892857826},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MQ2,Ops!172:172)","v":0.46157267133173718},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MR2,Ops!172:172)","v":0.4550659348416275},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MS2,Ops!172:172)","v":0.45602129180878137},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MT2,Ops!172:172)","v":0.45694774042027575},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MU2,Ops!172:172)","v":0.45790704801515858},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MV2,Ops!172:172)","v":0.46637503715578532},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MW2,Ops!172:172)","v":0.44469506725386054},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MX2,Ops!172:172)","v":0.44562865181427469},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MY2,Ops!172:172)","v":0.46163952185213475},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!MZ2,Ops!172:172)","v":0.4626086792856654},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NA2,Ops!172:172)","v":0.463548510772398},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NB2,Ops!172:172)","v":0.46452167590177851},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NC2,Ops!172:172)","v":0.47311198811496524},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ND2,Ops!172:172)","v":0.46644258321271082},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NE2,Ops!172:172)","v":0.46742182410400801},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NF2,Ops!172:172)","v":0.46837143393076985},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NG2,Ops!172:172)","v":0.46935472421557733},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NH2,Ops!172:172)","v":0.4780344130846288},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NI2,Ops!172:172)","v":0.45581244393520137},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NJ2,Ops!172:172)","v":0.45676936810968982},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NK2,Ops!172:172)","v":0.47318050989838412},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NL2,Ops!172:172)","v":0.47417389626787099},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NM2,Ops!172:172)","v":0.47513722354165111},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NN2,Ops!172:172)","v":0.47613471779936845},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NO2,Ops!172:172)","v":0.48493978781789338},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NP2,Ops!172:172)","v":0.47810364779292058},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NQ2,Ops!172:172)","v":0.47910736970658263},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NR2,Ops!172:172)","v":0.48008071977915279},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NS2,Ops!172:172)","v":0.48108859232098666},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NT2,Ops!172:172)","v":-141.57516727628433},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NU2,Ops!172:172)","v":-141.81990301615801},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NV2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NW2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NX2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NY2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!NZ2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OA2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OB2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OC2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OD2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OE2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OF2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OG2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OH2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OI2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OJ2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OK2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OL2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OM2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!ON2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OO2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OP2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OQ2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OR2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OS2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OT2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OU2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OV2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OW2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OX2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OY2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!OZ2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PA2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PB2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PC2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PD2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PE2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PF2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PG2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PH2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PI2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PJ2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PK2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PL2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PM2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PN2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PO2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PP2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PQ2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PR2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PS2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PT2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PU2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PV2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PW2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PX2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PY2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!PZ2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QA2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QB2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QC2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QD2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QE2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QF2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QG2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QH2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QI2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QJ2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QK2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QL2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QM2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QN2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QO2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QP2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QQ2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QR2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QS2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QT2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QU2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QV2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QW2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QX2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QY2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!QZ2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RA2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RB2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RC2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RD2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RE2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RF2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RG2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RH2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RI2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RJ2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RK2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RL2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RM2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RN2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RO2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RP2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RQ2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RR2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RS2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RT2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RU2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RV2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RW2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RX2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RY2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!RZ2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SA2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SB2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SC2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SD2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SE2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SF2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SG2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SH2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SI2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SJ2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SK2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SL2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SM2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SN2,Ops!172:172)","v":0},{"$f":"SUMIF(Ops!$2:$2,'Tax SA'!SO2,Ops!172:172)","v":0}]
[]
[null,"Capital allowance"]
[null,null,null,null,{"$f":" Const!E$48","v":"Total Expenses without financing costs"},{"$f":" Const!F$48","v":0},{"$f":" Const!G$48","v":"$ 000s"},{"$f":" Const!H$48","v":52125},{"$f":" Const!I$48","v":0},{"$f":" Const!J$48","v":17631.25},{"$f":" Const!K$48","v":25},{"$f":" Const!L$48","v":25},{"$f":" Const!M$48","v":25},{"$f":" Const!N$48","v":25},{"$f":" Const!O$48","v":25},{"$f":" Const!P$48","v":25},{"$f":" Const!Q$48","v":25},{"$f":" Const!R$48","v":25},{"$f":" Const!S$48","v":25},{"$f":" Const!T$48","v":25},{"$f":" Const!U$48","v":22637.5},{"$f":" Const!V$48","v":25},{"$f":" Const!W$48","v":25},{"$f":" Const!X$48","v":25},{"$f":" Const!Y$48","v":25},{"$f":" Const!Z$48","v":25},{"$f":" Const!AA$48","v":25},{"$f":" Const!AB$48","v":25},{"$f":" Const!AC$48","v":25},{"$f":" Const!AD$48","v":25},{"$f":" Const!AE$48","v":25},{"$f":" Const!AF$48","v":25},{"$f":" Const!AG$48","v":11331.25},{"$f":" Const!AH$48","v":0},{"$f":" Const!AI$48","v":0},{"$f":" Const!AJ$48","v":0},{"$f":" Const!AK$48","v":0},{"$f":" Const!AL$48","v":0},{"$f":" Const!AM$48","v":0},{"$f":" Const!AN$48","v":0},{"$f":" Const!AO$48","v":0},{"$f":" Const!AP$48","v":0},{"$f":" Const!AQ$48","v":0},{"$f":" Const!AR$48","v":0},{"$f":" Const!AS$48","v":0},{"$f":" Const!AT$48","v":0},{"$f":" Const!AU$48","v":0},{"$f":" Const!AV$48","v":0},{"$f":" Const!AW$48","v":0},{"$f":" Const!AX$48","v":0},{"$f":" Const!AY$48","v":0},{"$f":" Const!AZ$48","v":0},{"$f":" Const!BA$48","v":0},{"$f":" Const!BB$48","v":0},{"$f":" Const!BC$48","v":0},{"$f":" Const!BD$48","v":0},{"$f":" Const!BE$48","v":0},{"$f":" Const!BF$48","v":0},{"$f":" Const!BG$48","v":0},{"$f":" Const!BH$48","v":0},{"$f":" Const!BI$48","v":0},{"$f":" Const!BJ$48","v":0},{"$f":" Const!BK$48","v":0},{"$f":" Const!BL$48","v":0},{"$f":" Const!BM$48","v":0},{"$f":" Const!BN$48","v":0},{"$f":" Const!BO$48","v":0},{"$f":" Const!BP$48","v":0},{"$f":" Const!BQ$48","v":0},{"$f":" Const!BR$48","v":0},{"$f":" Const!BS$48","v":0},{"$f":" Const!BT$48","v":0},{"$f":" Const!BU$48","v":0},{"$f":" Const!BV$48","v":0},{"$f":" Const!BW$48","v":0},{"$f":" Const!BX$48","v":0},{"$f":" Const!BY$48","v":0},{"$f":" Const!BZ$48","v":0},{"$f":" Const!CA$48","v":0},{"$f":" Const!CB$48","v":0},{"$f":" Const!CC$48","v":0},{"$f":" Const!CD$48","v":0},{"$f":" Const!CE$48","v":0},{"$f":" Const!CF$48","v":0},{"$f":" Const!CG$48","v":0},{"$f":" Const!CH$48","v":0},{"$f":" Const!CI$48","v":0},{"$f":" Const!CJ$48","v":0},{"$f":" Const!CK$48","v":0},{"$f":" Const!CL$48","v":0},{"$f":" Const!CM$48","v":0},{"$f":" Const!CN$48","v":0},{"$f":" Const!CO$48","v":0},{"$f":" Const!CP$48","v":0},{"$f":" Const!CQ$48","v":0},{"$f":" Const!CR$48","v":0},{"$f":" Const!CS$48","v":0},{"$f":" Const!CT$48","v":0},{"$f":" Const!CU$48","v":0},{"$f":" Const!CV$48","v":0},{"$f":" Const!CW$48","v":0},{"$f":" Const!CX$48","v":0},{"$f":" Const!CY$48","v":0},{"$f":" Const!CZ$48","v":0},{"$f":" Const!DA$48","v":0},{"$f":" Const!DB$48","v":0},{"$f":" Const!DC$48","v":0},{"$f":" Const!DD$48","v":0},{"$f":" Const!DE$48","v":0},{"$f":" Const!DF$48","v":0},{"$f":" Const!DG$48","v":0},{"$f":" Const!DH$48","v":0},{"$f":" Const!DI$48","v":0},{"$f":" Const!DJ$48","v":0},{"$f":" Const!DK$48","v":0},{"$f":" Const!DL$48","v":0},{"$f":" Const!DM$48","v":0},{"$f":" Const!DN$48","v":0},{"$f":" Const!DO$48","v":0},{"$f":" Const!DP$48","v":0},{"$f":" Const!DQ$48","v":0},{"$f":" Const!DR$48","v":0},{"$f":" Const!DS$48","v":0},{"$f":" Const!DT$48","v":0},{"$f":" Const!DU$48","v":0},{"$f":" Const!DV$48","v":0},{"$f":" Const!DW$48","v":0},{"$f":" Const!DX$48","v":0},{"$f":" Const!DY$48","v":0},{"$f":" Const!DZ$48","v":0},{"$f":" Const!EA$48","v":0},{"$f":" Const!EB$48","v":0},{"$f":" Const!EC$48","v":0},{"$f":" Const!ED$48","v":0},{"$f":" Const!EE$48","v":0},{"$f":" Const!EF$48","v":0},{"$f":" Const!EG$48","v":0},{"$f":" Const!EH$48","v":0},{"$f":" Const!EI$48","v":0},{"$f":" Const!EJ$48","v":0},{"$f":" Const!EK$48","v":0},{"$f":" Const!EL$48","v":0},{"$f":" Const!EM$48","v":0},{"$f":" Const!EN$48","v":0},{"$f":" Const!EO$48","v":0},{"$f":" Const!EP$48","v":0},{"$f":" Const!EQ$48","v":0},{"$f":" Const!ER$48","v":0},{"$f":" Const!ES$48","v":0},{"$f":" Const!ET$48","v":0},{"$f":" Const!EU$48","v":0},{"$f":" Const!EV$48","v":0},{"$f":" Const!EW$48","v":0},{"$f":" Const!EX$48","v":0},{"$f":" Const!EY$48","v":0},{"$f":" Const!EZ$48","v":0},{"$f":" Const!FA$48","v":0},{"$f":" Const!FB$48","v":0},{"$f":" Const!FC$48","v":0},{"$f":" Const!FD$48","v":0},{"$f":" Const!FE$48","v":0},{"$f":" Const!FF$48","v":0},{"$f":" Const!FG$48","v":0},{"$f":" Const!FH$48","v":0},{"$f":" Const!FI$48","v":0},{"$f":" Const!FJ$48","v":0},{"$f":" Const!FK$48","v":0},{"$f":" Const!FL$48","v":0},{"$f":" Const!FM$48","v":0},{"$f":" Const!FN$48","v":0},{"$f":" Const!FO$48","v":0},{"$f":" Const!FP$48","v":0},{"$f":" Const!FQ$48","v":0},{"$f":" Const!FR$48","v":0},{"$f":" Const!FS$48","v":0},{"$f":" Const!FT$48","v":0},{"$f":" Const!FU$48","v":0},{"$f":" Const!FV$48","v":0},{"$f":" Const!FW$48","v":0},{"$f":" Const!FX$48","v":0},{"$f":" Const!FY$48","v":0},{"$f":" Const!FZ$48","v":0},{"$f":" Const!GA$48","v":0},{"$f":" Const!GB$48","v":0},{"$f":" Const!GC$48","v":0},{"$f":" Const!GD$48","v":0},{"$f":" Const!GE$48","v":0},{"$f":" Const!GF$48","v":0},{"$f":" Const!GG$48","v":0},{"$f":" Const!GH$48","v":0},{"$f":" Const!GI$48","v":0},{"$f":" Const!GJ$48","v":0},{"$f":" Const!GK$48","v":0},{"$f":" Const!GL$48","v":0},{"$f":" Const!GM$48","v":0},{"$f":" Const!GN$48","v":0},{"$f":" Const!GO$48","v":0},{"$f":" Const!GP$48","v":0},{"$f":" Const!GQ$48","v":0},{"$f":" Const!GR$48","v":0},{"$f":" Const!GS$48","v":0},{"$f":" Const!GT$48","v":0},{"$f":" Const!GU$48","v":0},{"$f":" Const!GV$48","v":0},{"$f":" Const!GW$48","v":0},{"$f":" Const!GX$48","v":0},{"$f":" Const!GY$48","v":0},{"$f":" Const!GZ$48","v":0},{"$f":" Const!HA$48","v":0},{"$f":" Const!HB$48","v":0},{"$f":" Const!HC$48","v":0},{"$f":" Const!HD$48","v":0},{"$f":" Const!HE$48","v":0},{"$f":" Const!HF$48","v":0},{"$f":" Const!HG$48","v":0},{"$f":" Const!HH$48","v":0},{"$f":" Const!HI$48","v":0},{"$f":" Const!HJ$48","v":0},{"$f":" Const!HK$48","v":0},{"$f":" Const!HL$48","v":0},{"$f":" Const!HM$48","v":0},{"$f":" Const!HN$48","v":0},{"$f":" Const!HO$48","v":0},{"$f":" Const!HP$48","v":0},{"$f":" Const!HQ$48","v":0},{"$f":" Const!HR$48","v":0},{"$f":" Const!HS$48","v":0},{"$f":" Const!HT$48","v":0},{"$f":" Const!HU$48","v":0},{"$f":" Const!HV$48","v":0},{"$f":" Const!HW$48","v":0},{"$f":" Const!HX$48","v":0},{"$f":" Const!HY$48","v":0},{"$f":" Const!HZ$48","v":0},{"$f":" Const!IA$48","v":0},{"$f":" Const!IB$48","v":0},{"$f":" Const!IC$48","v":0},{"$f":" Const!ID$48","v":0},{"$f":" Const!IE$48","v":0},{"$f":" Const!IF$48","v":0},{"$f":" Const!IG$48","v":0},{"$f":" Const!IH$48","v":0},{"$f":" Const!II$48","v":0},{"$f":" Const!IJ$48","v":0},{"$f":" Const!IK$48","v":0},{"$f":" Const!IL$48","v":0},{"$f":" Const!IM$48","v":0},{"$f":" Const!IN$48","v":0},{"$f":" Const!IO$48","v":0},{"$f":" Const!IP$48","v":0},{"$f":" Const!IQ$48","v":0},{"$f":" Const!IR$48","v":0},{"$f":" Const!IS$48","v":0},{"$f":" Const!IT$48","v":0},{"$f":" Const!IU$48","v":0},{"$f":" Const!IV$48","v":0},{"$f":" Const!IW$48","v":0},{"$f":" Const!IX$48","v":0},{"$f":" Const!IY$48","v":0},{"$f":" Const!IZ$48","v":0},{"$f":" Const!JA$48","v":0},{"$f":" Const!JB$48","v":0},{"$f":" Const!JC$48","v":0},{"$f":" Const!JD$48","v":0},{"$f":" Const!JE$48","v":0},{"$f":" Const!JF$48","v":0},{"$f":" Const!JG$48","v":0},{"$f":" Const!JH$48","v":0},{"$f":" Const!JI$48","v":0},{"$f":" Const!JJ$48","v":0},{"$f":" Const!JK$48","v":0},{"$f":" Const!JL$48","v":0},{"$f":" Const!JM$48","v":0},{"$f":" Const!JN$48","v":0},{"$f":" Const!JO$48","v":0},{"$f":" Const!JP$48","v":0},{"$f":" Const!JQ$48","v":0},{"$f":" Const!JR$48","v":0},{"$f":" Const!JS$48","v":0},{"$f":" Const!JT$48","v":0},{"$f":" Const!JU$48","v":0},{"$f":" Const!JV$48","v":0},{"$f":" Const!JW$48","v":0},{"$f":" Const!JX$48","v":0},{"$f":" Const!JY$48","v":0},{"$f":" Const!JZ$48","v":0},{"$f":" Const!KA$48","v":0},{"$f":" Const!KB$48","v":0},{"$f":" Const!KC$48","v":0},{"$f":" Const!KD$48","v":0},{"$f":" Const!KE$48","v":0},{"$f":" Const!KF$48","v":0},{"$f":" Const!KG$48","v":0},{"$f":" Const!KH$48","v":0},{"$f":" Const!KI$48","v":0},{"$f":" Const!KJ$48","v":0},{"$f":" Const!KK$48","v":0},{"$f":" Const!KL$48","v":0},{"$f":" Const!KM$48","v":0},{"$f":" Const!KN$48","v":0},{"$f":" Const!KO$48","v":0},{"$f":" Const!KP$48","v":0},{"$f":" Const!KQ$48","v":0},{"$f":" Const!KR$48","v":0},{"$f":" Const!KS$48","v":0},{"$f":" Const!KT$48","v":0},{"$f":" Const!KU$48","v":0},{"$f":" Const!KV$48","v":0},{"$f":" Const!KW$48","v":0},{"$f":" Const!KX$48","v":0},{"$f":" Const!KY$48","v":0},{"$f":" Const!KZ$48","v":0},{"$f":" Const!LA$48","v":0},{"$f":" Const!LB$48","v":0},{"$f":" Const!LC$48","v":0},{"$f":" Const!LD$48","v":0},{"$f":" Const!LE$48","v":0},{"$f":" Const!LF$48","v":0},{"$f":" Const!LG$48","v":0},{"$f":" Const!LH$48","v":0},{"$f":" Const!LI$48","v":0},{"$f":" Const!LJ$48","v":0},{"$f":" Const!LK$48","v":0},{"$f":" Const!LL$48","v":0},{"$f":" Const!LM$48","v":0},{"$f":" Const!LN$48","v":0},{"$f":" Const!LO$48","v":0},{"$f":" Const!LP$48","v":0},{"$f":" Const!LQ$48","v":0},{"$f":" Const!LR$48","v":0},{"$f":" Const!LS$48","v":0},{"$f":" Const!LT$48","v":0},{"$f":" Const!LU$48","v":0},{"$f":" Const!LV$48","v":0},{"$f":" Const!LW$48","v":0},{"$f":" Const!LX$48","v":0},{"$f":" Const!LY$48","v":0},{"$f":" Const!LZ$48","v":0},{"$f":" Const!MA$48","v":0},{"$f":" Const!MB$48","v":0},{"$f":" Const!MC$48","v":0},{"$f":" Const!MD$48","v":0},{"$f":" Const!ME$48","v":0},{"$f":" Const!MF$48","v":0},{"$f":" Const!MG$48","v":0},{"$f":" Const!MH$48","v":0},{"$f":" Const!MI$48","v":0},{"$f":" Const!MJ$48","v":0},{"$f":" Const!MK$48","v":0},{"$f":" Const!ML$48","v":0},{"$f":" Const!MM$48","v":0},{"$f":" Const!MN$48","v":0},{"$f":" Const!MO$48","v":0},{"$f":" Const!MP$48","v":0},{"$f":" Const!MQ$48","v":0},{"$f":" Const!MR$48","v":0},{"$f":" Const!MS$48","v":0},{"$f":" Const!MT$48","v":0},{"$f":" Const!MU$48","v":0},{"$f":" Const!MV$48","v":0},{"$f":" Const!MW$48","v":0},{"$f":" Const!MX$48","v":0},{"$f":" Const!MY$48","v":0},{"$f":" Const!MZ$48","v":0},{"$f":" Const!NA$48","v":0},{"$f":" Const!NB$48","v":0},{"$f":" Const!NC$48","v":0},{"$f":" Const!ND$48","v":0},{"$f":" Const!NE$48","v":0},{"$f":" Const!NF$48","v":0},{"$f":" Const!NG$48","v":0},{"$f":" Const!NH$48","v":0},{"$f":" Const!NI$48","v":0},{"$f":" Const!NJ$48","v":0},{"$f":" Const!NK$48","v":0},{"$f":" Const!NL$48","v":0},{"$f":" Const!NM$48","v":0},{"$f":" Const!NN$48","v":0},{"$f":" Const!NO$48","v":0},{"$f":" Const!NP$48","v":0},{"$f":" Const!NQ$48","v":0},{"$f":" Const!NR$48","v":0},{"$f":" Const!NS$48","v":0},{"$f":" Const!NT$48","v":0},{"$f":" Const!NU$48","v":0},{"$f":" Const!NV$48","v":0},{"$f":" Const!NW$48","v":0},{"$f":" Const!NX$48","v":0},{"$f":" Const!NY$48","v":0},{"$f":" Const!NZ$48","v":0},{"$f":" Const!OA$48","v":0},{"$f":" Const!OB$48","v":0},{"$f":" Const!OC$48","v":0},{"$f":" Const!OD$48","v":0},{"$f":" Const!OE$48","v":0},{"$f":" Const!OF$48","v":0},{"$f":" Const!OG$48","v":0},{"$f":" Const!OH$48","v":0},{"$f":" Const!OI$48","v":0},{"$f":" Const!OJ$48","v":0},{"$f":" Const!OK$48","v":0},{"$f":" Const!OL$48","v":0},{"$f":" Const!OM$48","v":0},{"$f":" Const!ON$48","v":0},{"$f":" Const!OO$48","v":0},{"$f":" Const!OP$48","v":0},{"$f":" Const!OQ$48","v":0},{"$f":" Const!OR$48","v":0},{"$f":" Const!OS$48","v":0},{"$f":" Const!OT$48","v":0},{"$f":" Const!OU$48","v":0},{"$f":" Const!OV$48","v":0},{"$f":" Const!OW$48","v":0},{"$f":" Const!OX$48","v":0},{"$f":" Const!OY$48","v":0},{"$f":" Const!OZ$48","v":0},{"$f":" Const!PA$48","v":0},{"$f":" Const!PB$48","v":0},{"$f":" Const!PC$48","v":0},{"$f":" Const!PD$48","v":0},{"$f":" Const!PE$48","v":0},{"$f":" Const!PF$48","v":0},{"$f":" Const!PG$48","v":0},{"$f":" Const!PH$48","v":0},{"$f":" Const!PI$48","v":0},{"$f":" Const!PJ$48","v":0},{"$f":" Const!PK$48","v":0},{"$f":" Const!PL$48","v":0},{"$f":" Const!PM$48","v":0},{"$f":" Const!PN$48","v":0},{"$f":" Const!PO$48","v":0},{"$f":" Const!PP$48","v":0},{"$f":" Const!PQ$48","v":0},{"$f":" Const!PR$48","v":0},{"$f":" Const!PS$48","v":0},{"$f":" Const!PT$48","v":0},{"$f":" Const!PU$48","v":0},{"$f":" Const!PV$48","v":0},{"$f":" Const!PW$48","v":0},{"$f":" Const!PX$48","v":0},{"$f":" Const!PY$48","v":0},{"$f":" Const!PZ$48","v":0},{"$f":" Const!QA$48","v":0},{"$f":" Const!QB$48","v":0},{"$f":" Const!QC$48","v":0},{"$f":" Const!QD$48","v":0},{"$f":" Const!QE$48","v":0},{"$f":" Const!QF$48","v":0},{"$f":" Const!QG$48","v":0},{"$f":" Const!QH$48","v":0},{"$f":" Const!QI$48","v":0},{"$f":" Const!QJ$48","v":0},{"$f":" Const!QK$48","v":0},{"$f":" Const!QL$48","v":0},{"$f":" Const!QM$48","v":0},{"$f":" Const!QN$48","v":0},{"$f":" Const!QO$48","v":0},{"$f":" Const!QP$48","v":0},{"$f":" Const!QQ$48","v":0},{"$f":" Const!QR$48","v":0},{"$f":" Const!QS$48","v":0},{"$f":" Const!QT$48","v":0},{"$f":" Const!QU$48","v":0},{"$f":" Const!QV$48","v":0},{"$f":" Const!QW$48","v":0},{"$f":" Const!QX$48","v":0},{"$f":" Const!QY$48","v":0},{"$f":" Const!QZ$48","v":0},{"$f":" Const!RA$48","v":0},{"$f":" Const!RB$48","v":0},{"$f":" Const!RC$48","v":0},{"$f":" Const!RD$48","v":0},{"$f":" Const!RE$48","v":0},{"$f":" Const!RF$48","v":0},{"$f":" Const!RG$48","v":0},{"$f":" Const!RH$48","v":0},{"$f":" Const!RI$48","v":0},{"$f":" Const!RJ$48","v":0},{"$f":" Const!RK$48","v":0},{"$f":" Const!RL$48","v":0},{"$f":" Const!RM$48","v":0},{"$f":" Const!RN$48","v":0},{"$f":" Const!RO$48","v":0},{"$f":" Const!RP$48","v":0},{"$f":" Const!RQ$48","v":0},{"$f":" Const!RR$48","v":0},{"$f":" Const!RS$48","v":0},{"$f":" Const!RT$48","v":0},{"$f":" Const!RU$48","v":0},{"$f":" Const!RV$48","v":0},{"$f":" Const!RW$48","v":0},{"$f":" Const!RX$48","v":0},{"$f":" Const!RY$48","v":0},{"$f":" Const!RZ$48","v":0},{"$f":" Const!SA$48","v":0},{"$f":" Const!SB$48","v":0},{"$f":" Const!SC$48","v":0},{"$f":" Const!SD$48","v":0},{"$f":" Const!SE$48","v":0},{"$f":" Const!SF$48","v":0},{"$f":" Const!SG$48","v":0},{"$f":" Const!SH$48","v":0},{"$f":" Const!SI$48","v":0},{"$f":" Const!SJ$48","v":0},{"$f":" Const!SK$48","v":0},{"$f":" Const!SL$48","v":0},{"$f":" Const!SM$48","v":0},{"$f":" Const!SN$48","v":0},{"$f":" Const!SO$48","v":0}]
[null,null,null,null,{"$f":" Const!E$90","v":"Total IDC on Senior debt"},{"$f":" Const!F$90","v":0},{"$f":" Const!G$90","v":"$ 000s"},{"$f":" Const!H$90","v":1138.65625},{"$f":" Const!I$90","v":0},{"$f":" Const!J$90","v":0},{"$f":" Const!K$90","v":29.385416666666668},{"$f":" Const!L$90","v":29.427083333333332},{"$f":" Const!M$90","v":29.46875},{"$f":" Const!N$90","v":29.510416666666668},{"$f":" Const!O$90","v":29.552083333333332},{"$f":" Const!P$90","v":29.59375},{"$f":" Const!Q$90","v":29.635416666666668},{"$f":" Const!R$90","v":29.677083333333332},{"$f":" Const!S$90","v":29.71875},{"$f":" Const!T$90","v":29.760416666666668},{"$f":" Const!U$90","v":29.802083333333332},{"$f":" Const!V$90","v":67.53125},{"$f":" Const!W$90","v":67.572916666666671},{"$f":" Const!X$90","v":67.614583333333329},{"$f":" Const!Y$90","v":67.65625},{"$f":" Const!Z$90","v":67.697916666666671},{"$f":" Const!AA$90","v":67.739583333333329},{"$f":" Const!AB$90","v":67.78125},{"$f":" Const!AC$90","v":67.822916666666671},{"$f":" Const!AD$90","v":67.864583333333329},{"$f":" Const!AE$90","v":67.90625},{"$f":" Const!AF$90","v":67.947916666666671},{"$f":" Const!AG$90","v":67.989583333333329},{"$f":" Const!AH$90","v":0},{"$f":" Const!AI$90","v":0},{"$f":" Const!AJ$90","v":0},{"$f":" Const!AK$90","v":0},{"$f":" Const!AL$90","v":0},{"$f":" Const!AM$90","v":0},{"$f":" Const!AN$90","v":0},{"$f":" Const!AO$90","v":0},{"$f":" Const!AP$90","v":0},{"$f":" Const!AQ$90","v":0},{"$f":" Const!AR$90","v":0},{"$f":" Const!AS$90","v":0},{"$f":" Const!AT$90","v":0},{"$f":" Const!AU$90","v":0},{"$f":" Const!AV$90","v":0},{"$f":" Const!AW$90","v":0},{"$f":" Const!AX$90","v":0},{"$f":" Const!AY$90","v":0},{"$f":" Const!AZ$90","v":0},{"$f":" Const!BA$90","v":0},{"$f":" Const!BB$90","v":0},{"$f":" Const!BC$90","v":0},{"$f":" Const!BD$90","v":0},{"$f":" Const!BE$90","v":0},{"$f":" Const!BF$90","v":0},{"$f":" Const!BG$90","v":0},{"$f":" Const!BH$90","v":0},{"$f":" Const!BI$90","v":0},{"$f":" Const!BJ$90","v":0},{"$f":" Const!BK$90","v":0},{"$f":" Const!BL$90","v":0},{"$f":" Const!BM$90","v":0},{"$f":" Const!BN$90","v":0},{"$f":" Const!BO$90","v":0},{"$f":" Const!BP$90","v":0},{"$f":" Const!BQ$90","v":0},{"$f":" Const!BR$90","v":0},{"$f":" Const!BS$90","v":0},{"$f":" Const!BT$90","v":0},{"$f":" Const!BU$90","v":0},{"$f":" Const!BV$90","v":0},{"$f":" Const!BW$90","v":0},{"$f":" Const!BX$90","v":0},{"$f":" Const!BY$90","v":0},{"$f":" Const!BZ$90","v":0},{"$f":" Const!CA$90","v":0},{"$f":" Const!CB$90","v":0},{"$f":" Const!CC$90","v":0},{"$f":" Const!CD$90","v":0},{"$f":" Const!CE$90","v":0},{"$f":" Const!CF$90","v":0},{"$f":" Const!CG$90","v":0},{"$f":" Const!CH$90","v":0},{"$f":" Const!CI$90","v":0},{"$f":" Const!CJ$90","v":0},{"$f":" Const!CK$90","v":0},{"$f":" Const!CL$90","v":0},{"$f":" Const!CM$90","v":0},{"$f":" Const!CN$90","v":0},{"$f":" Const!CO$90","v":0},{"$f":" Const!CP$90","v":0},{"$f":" Const!CQ$90","v":0},{"$f":" Const!CR$90","v":0},{"$f":" Const!CS$90","v":0},{"$f":" Const!CT$90","v":0},{"$f":" Const!CU$90","v":0},{"$f":" Const!CV$90","v":0},{"$f":" Const!CW$90","v":0},{"$f":" Const!CX$90","v":0},{"$f":" Const!CY$90","v":0},{"$f":" Const!CZ$90","v":0},{"$f":" Const!DA$90","v":0},{"$f":" Const!DB$90","v":0},{"$f":" Const!DC$90","v":0},{"$f":" Const!DD$90","v":0},{"$f":" Const!DE$90","v":0},{"$f":" Const!DF$90","v":0},{"$f":" Const!DG$90","v":0},{"$f":" Const!DH$90","v":0},{"$f":" Const!DI$90","v":0},{"$f":" Const!DJ$90","v":0},{"$f":" Const!DK$90","v":0},{"$f":" Const!DL$90","v":0},{"$f":" Const!DM$90","v":0},{"$f":" Const!DN$90","v":0},{"$f":" Const!DO$90","v":0},{"$f":" Const!DP$90","v":0},{"$f":" Const!DQ$90","v":0},{"$f":" Const!DR$90","v":0},{"$f":" Const!DS$90","v":0},{"$f":" Const!DT$90","v":0},{"$f":" Const!DU$90","v":0},{"$f":" Const!DV$90","v":0},{"$f":" Const!DW$90","v":0},{"$f":" Const!DX$90","v":0},{"$f":" Const!DY$90","v":0},{"$f":" Const!DZ$90","v":0},{"$f":" Const!EA$90","v":0},{"$f":" Const!EB$90","v":0},{"$f":" Const!EC$90","v":0},{"$f":" Const!ED$90","v":0},{"$f":" Const!EE$90","v":0},{"$f":" Const!EF$90","v":0},{"$f":" Const!EG$90","v":0},{"$f":" Const!EH$90","v":0},{"$f":" Const!EI$90","v":0},{"$f":" Const!EJ$90","v":0},{"$f":" Const!EK$90","v":0},{"$f":" Const!EL$90","v":0},{"$f":" Const!EM$90","v":0},{"$f":" Const!EN$90","v":0},{"$f":" Const!EO$90","v":0},{"$f":" Const!EP$90","v":0},{"$f":" Const!EQ$90","v":0},{"$f":" Const!ER$90","v":0},{"$f":" Const!ES$90","v":0},{"$f":" Const!ET$90","v":0},{"$f":" Const!EU$90","v":0},{"$f":" Const!EV$90","v":0},{"$f":" Const!EW$90","v":0},{"$f":" Const!EX$90","v":0},{"$f":" Const!EY$90","v":0},{"$f":" Const!EZ$90","v":0},{"$f":" Const!FA$90","v":0},{"$f":" Const!FB$90","v":0},{"$f":" Const!FC$90","v":0},{"$f":" Const!FD$90","v":0},{"$f":" Const!FE$90","v":0},{"$f":" Const!FF$90","v":0},{"$f":" Const!FG$90","v":0},{"$f":" Const!FH$90","v":0},{"$f":" Const!FI$90","v":0},{"$f":" Const!FJ$90","v":0},{"$f":" Const!FK$90","v":0},{"$f":" Const!FL$90","v":0},{"$f":" Const!FM$90","v":0},{"$f":" Const!FN$90","v":0},{"$f":" Const!FO$90","v":0},{"$f":" Const!FP$90","v":0},{"$f":" Const!FQ$90","v":0},{"$f":" Const!FR$90","v":0},{"$f":" Const!FS$90","v":0},{"$f":" Const!FT$90","v":0},{"$f":" Const!FU$90","v":0},{"$f":" Const!FV$90","v":0},{"$f":" Const!FW$90","v":0},{"$f":" Const!FX$90","v":0},{"$f":" Const!FY$90","v":0},{"$f":" Const!FZ$90","v":0},{"$f":" Const!GA$90","v":0},{"$f":" Const!GB$90","v":0},{"$f":" Const!GC$90","v":0},{"$f":" Const!GD$90","v":0},{"$f":" Const!GE$90","v":0},{"$f":" Const!GF$90","v":0},{"$f":" Const!GG$90","v":0},{"$f":" Const!GH$90","v":0},{"$f":" Const!GI$90","v":0},{"$f":" Const!GJ$90","v":0},{"$f":" Const!GK$90","v":0},{"$f":" Const!GL$90","v":0},{"$f":" Const!GM$90","v":0},{"$f":" Const!GN$90","v":0},{"$f":" Const!GO$90","v":0},{"$f":" Const!GP$90","v":0},{"$f":" Const!GQ$90","v":0},{"$f":" Const!GR$90","v":0},{"$f":" Const!GS$90","v":0},{"$f":" Const!GT$90","v":0},{"$f":" Const!GU$90","v":0},{"$f":" Const!GV$90","v":0},{"$f":" Const!GW$90","v":0},{"$f":" Const!GX$90","v":0},{"$f":" Const!GY$90","v":0},{"$f":" Const!GZ$90","v":0},{"$f":" Const!HA$90","v":0},{"$f":" Const!HB$90","v":0},{"$f":" Const!HC$90","v":0},{"$f":" Const!HD$90","v":0},{"$f":" Const!HE$90","v":0},{"$f":" Const!HF$90","v":0},{"$f":" Const!HG$90","v":0},{"$f":" Const!HH$90","v":0},{"$f":" Const!HI$90","v":0},{"$f":" Const!HJ$90","v":0},{"$f":" Const!HK$90","v":0},{"$f":" Const!HL$90","v":0},{"$f":" Const!HM$90","v":0},{"$f":" Const!HN$90","v":0},{"$f":" Const!HO$90","v":0},{"$f":" Const!HP$90","v":0},{"$f":" Const!HQ$90","v":0},{"$f":" Const!HR$90","v":0},{"$f":" Const!HS$90","v":0},{"$f":" Const!HT$90","v":0},{"$f":" Const!HU$90","v":0},{"$f":" Const!HV$90","v":0},{"$f":" Const!HW$90","v":0},{"$f":" Const!HX$90","v":0},{"$f":" Const!HY$90","v":0},{"$f":" Const!HZ$90","v":0},{"$f":" Const!IA$90","v":0},{"$f":" Const!IB$90","v":0},{"$f":" Const!IC$90","v":0},{"$f":" Const!ID$90","v":0},{"$f":" Const!IE$90","v":0},{"$f":" Const!IF$90","v":0},{"$f":" Const!IG$90","v":0},{"$f":" Const!IH$90","v":0},{"$f":" Const!II$90","v":0},{"$f":" Const!IJ$90","v":0},{"$f":" Const!IK$90","v":0},{"$f":" Const!IL$90","v":0},{"$f":" Const!IM$90","v":0},{"$f":" Const!IN$90","v":0},{"$f":" Const!IO$90","v":0},{"$f":" Const!IP$90","v":0},{"$f":" Const!IQ$90","v":0},{"$f":" Const!IR$90","v":0},{"$f":" Const!IS$90","v":0},{"$f":" Const!IT$90","v":0},{"$f":" Const!IU$90","v":0},{"$f":" Const!IV$90","v":0},{"$f":" Const!IW$90","v":0},{"$f":" Const!IX$90","v":0},{"$f":" Const!IY$90","v":0},{"$f":" Const!IZ$90","v":0},{"$f":" Const!JA$90","v":0},{"$f":" Const!JB$90","v":0},{"$f":" Const!JC$90","v":0},{"$f":" Const!JD$90","v":0},{"$f":" Const!JE$90","v":0},{"$f":" Const!JF$90","v":0},{"$f":" Const!JG$90","v":0},{"$f":" Const!JH$90","v":0},{"$f":" Const!JI$90","v":0},{"$f":" Const!JJ$90","v":0},{"$f":" Const!JK$90","v":0},{"$f":" Const!JL$90","v":0},{"$f":" Const!JM$90","v":0},{"$f":" Const!JN$90","v":0},{"$f":" Const!JO$90","v":0},{"$f":" Const!JP$90","v":0},{"$f":" Const!JQ$90","v":0},{"$f":" Const!JR$90","v":0},{"$f":" Const!JS$90","v":0},{"$f":" Const!JT$90","v":0},{"$f":" Const!JU$90","v":0},{"$f":" Const!JV$90","v":0},{"$f":" Const!JW$90","v":0},{"$f":" Const!JX$90","v":0},{"$f":" Const!JY$90","v":0},{"$f":" Const!JZ$90","v":0},{"$f":" Const!KA$90","v":0},{"$f":" Const!KB$90","v":0},{"$f":" Const!KC$90","v":0},{"$f":" Const!KD$90","v":0},{"$f":" Const!KE$90","v":0},{"$f":" Const!KF$90","v":0},{"$f":" Const!KG$90","v":0},{"$f":" Const!KH$90","v":0},{"$f":" Const!KI$90","v":0},{"$f":" Const!KJ$90","v":0},{"$f":" Const!KK$90","v":0},{"$f":" Const!KL$90","v":0},{"$f":" Const!KM$90","v":0},{"$f":" Const!KN$90","v":0},{"$f":" Const!KO$90","v":0},{"$f":" Const!KP$90","v":0},{"$f":" Const!KQ$90","v":0},{"$f":" Const!KR$90","v":0},{"$f":" Const!KS$90","v":0},{"$f":" Const!KT$90","v":0},{"$f":" Const!KU$90","v":0},{"$f":" Const!KV$90","v":0},{"$f":" Const!KW$90","v":0},{"$f":" Const!KX$90","v":0},{"$f":" Const!KY$90","v":0},{"$f":" Const!KZ$90","v":0},{"$f":" Const!LA$90","v":0},{"$f":" Const!LB$90","v":0},{"$f":" Const!LC$90","v":0},{"$f":" Const!LD$90","v":0},{"$f":" Const!LE$90","v":0},{"$f":" Const!LF$90","v":0},{"$f":" Const!LG$90","v":0},{"$f":" Const!LH$90","v":0},{"$f":" Const!LI$90","v":0},{"$f":" Const!LJ$90","v":0},{"$f":" Const!LK$90","v":0},{"$f":" Const!LL$90","v":0},{"$f":" Const!LM$90","v":0},{"$f":" Const!LN$90","v":0},{"$f":" Const!LO$90","v":0},{"$f":" Const!LP$90","v":0},{"$f":" Const!LQ$90","v":0},{"$f":" Const!LR$90","v":0},{"$f":" Const!LS$90","v":0},{"$f":" Const!LT$90","v":0},{"$f":" Const!LU$90","v":0},{"$f":" Const!LV$90","v":0},{"$f":" Const!LW$90","v":0},{"$f":" Const!LX$90","v":0},{"$f":" Const!LY$90","v":0},{"$f":" Const!LZ$90","v":0},{"$f":" Const!MA$90","v":0},{"$f":" Const!MB$90","v":0},{"$f":" Const!MC$90","v":0},{"$f":" Const!MD$90","v":0},{"$f":" Const!ME$90","v":0},{"$f":" Const!MF$90","v":0},{"$f":" Const!MG$90","v":0},{"$f":" Const!MH$90","v":0},{"$f":" Const!MI$90","v":0},{"$f":" Const!MJ$90","v":0},{"$f":" Const!MK$90","v":0},{"$f":" Const!ML$90","v":0},{"$f":" Const!MM$90","v":0},{"$f":" Const!MN$90","v":0},{"$f":" Const!MO$90","v":0},{"$f":" Const!MP$90","v":0},{"$f":" Const!MQ$90","v":0},{"$f":" Const!MR$90","v":0},{"$f":" Const!MS$90","v":0},{"$f":" Const!MT$90","v":0},{"$f":" Const!MU$90","v":0},{"$f":" Const!MV$90","v":0},{"$f":" Const!MW$90","v":0},{"$f":" Const!MX$90","v":0},{"$f":" Const!MY$90","v":0},{"$f":" Const!MZ$90","v":0},{"$f":" Const!NA$90","v":0},{"$f":" Const!NB$90","v":0},{"$f":" Const!NC$90","v":0},{"$f":" Const!ND$90","v":0},{"$f":" Const!NE$90","v":0},{"$f":" Const!NF$90","v":0},{"$f":" Const!NG$90","v":0},{"$f":" Const!NH$90","v":0},{"$f":" Const!NI$90","v":0},{"$f":" Const!NJ$90","v":0},{"$f":" Const!NK$90","v":0},{"$f":" Const!NL$90","v":0},{"$f":" Const!NM$90","v":0},{"$f":" Const!NN$90","v":0},{"$f":" Const!NO$90","v":0},{"$f":" Const!NP$90","v":0},{"$f":" Const!NQ$90","v":0},{"$f":" Const!NR$90","v":0},{"$f":" Const!NS$90","v":0},{"$f":" Const!NT$90","v":0},{"$f":" Const!NU$90","v":0},{"$f":" Const!NV$90","v":0},{"$f":" Const!NW$90","v":0},{"$f":" Const!NX$90","v":0},{"$f":" Const!NY$90","v":0},{"$f":" Const!NZ$90","v":0},{"$f":" Const!OA$90","v":0},{"$f":" Const!OB$90","v":0},{"$f":" Const!OC$90","v":0},{"$f":" Const!OD$90","v":0},{"$f":" Const!OE$90","v":0},{"$f":" Const!OF$90","v":0},{"$f":" Const!OG$90","v":0},{"$f":" Const!OH$90","v":0},{"$f":" Const!OI$90","v":0},{"$f":" Const!OJ$90","v":0},{"$f":" Const!OK$90","v":0},{"$f":" Const!OL$90","v":0},{"$f":" Const!OM$90","v":0},{"$f":" Const!ON$90","v":0},{"$f":" Const!OO$90","v":0},{"$f":" Const!OP$90","v":0},{"$f":" Const!OQ$90","v":0},{"$f":" Const!OR$90","v":0},{"$f":" Const!OS$90","v":0},{"$f":" Const!OT$90","v":0},{"$f":" Const!OU$90","v":0},{"$f":" Const!OV$90","v":0},{"$f":" Const!OW$90","v":0},{"$f":" Const!OX$90","v":0},{"$f":" Const!OY$90","v":0},{"$f":" Const!OZ$90","v":0},{"$f":" Const!PA$90","v":0},{"$f":" Const!PB$90","v":0},{"$f":" Const!PC$90","v":0},{"$f":" Const!PD$90","v":0},{"$f":" Const!PE$90","v":0},{"$f":" Const!PF$90","v":0},{"$f":" Const!PG$90","v":0},{"$f":" Const!PH$90","v":0},{"$f":" Const!PI$90","v":0},{"$f":" Const!PJ$90","v":0},{"$f":" Const!PK$90","v":0},{"$f":" Const!PL$90","v":0},{"$f":" Const!PM$90","v":0},{"$f":" Const!PN$90","v":0},{"$f":" Const!PO$90","v":0},{"$f":" Const!PP$90","v":0},{"$f":" Const!PQ$90","v":0},{"$f":" Const!PR$90","v":0},{"$f":" Const!PS$90","v":0},{"$f":" Const!PT$90","v":0},{"$f":" Const!PU$90","v":0},{"$f":" Const!PV$90","v":0},{"$f":" Const!PW$90","v":0},{"$f":" Const!PX$90","v":0},{"$f":" Const!PY$90","v":0},{"$f":" Const!PZ$90","v":0},{"$f":" Const!QA$90","v":0},{"$f":" Const!QB$90","v":0},{"$f":" Const!QC$90","v":0},{"$f":" Const!QD$90","v":0},{"$f":" Const!QE$90","v":0},{"$f":" Const!QF$90","v":0},{"$f":" Const!QG$90","v":0},{"$f":" Const!QH$90","v":0},{"$f":" Const!QI$90","v":0},{"$f":" Const!QJ$90","v":0},{"$f":" Const!QK$90","v":0},{"$f":" Const!QL$90","v":0},{"$f":" Const!QM$90","v":0},{"$f":" Const!QN$90","v":0},{"$f":" Const!QO$90","v":0},{"$f":" Const!QP$90","v":0},{"$f":" Const!QQ$90","v":0},{"$f":" Const!QR$90","v":0},{"$f":" Const!QS$90","v":0},{"$f":" Const!QT$90","v":0},{"$f":" Const!QU$90","v":0},{"$f":" Const!QV$90","v":0},{"$f":" Const!QW$90","v":0},{"$f":" Const!QX$90","v":0},{"$f":" Const!QY$90","v":0},{"$f":" Const!QZ$90","v":0},{"$f":" Const!RA$90","v":0},{"$f":" Const!RB$90","v":0},{"$f":" Const!RC$90","v":0},{"$f":" Const!RD$90","v":0},{"$f":" Const!RE$90","v":0},{"$f":" Const!RF$90","v":0},{"$f":" Const!RG$90","v":0},{"$f":" Const!RH$90","v":0},{"$f":" Const!RI$90","v":0},{"$f":" Const!RJ$90","v":0},{"$f":" Const!RK$90","v":0},{"$f":" Const!RL$90","v":0},{"$f":" Const!RM$90","v":0},{"$f":" Const!RN$90","v":0},{"$f":" Const!RO$90","v":0},{"$f":" Const!RP$90","v":0},{"$f":" Const!RQ$90","v":0},{"$f":" Const!RR$90","v":0},{"$f":" Const!RS$90","v":0},{"$f":" Const!RT$90","v":0},{"$f":" Const!RU$90","v":0},{"$f":" Const!RV$90","v":0},{"$f":" Const!RW$90","v":0},{"$f":" Const!RX$90","v":0},{"$f":" Const!RY$90","v":0},{"$f":" Const!RZ$90","v":0},{"$f":" Const!SA$90","v":0},{"$f":" Const!SB$90","v":0},{"$f":" Const!SC$90","v":0},{"$f":" Const!SD$90","v":0},{"$f":" Const!SE$90","v":0},{"$f":" Const!SF$90","v":0},{"$f":" Const!SG$90","v":0},{"$f":" Const!SH$90","v":0},{"$f":" Const!SI$90","v":0},{"$f":" Const!SJ$90","v":0},{"$f":" Const!SK$90","v":0},{"$f":" Const!SL$90","v":0},{"$f":" Const!SM$90","v":0},{"$f":" Const!SN$90","v":0},{"$f":" Const!SO$90","v":0}]
[null,null,null,null,{"$f":" Const!E$91","v":"Total IDC on Shareholder debt"},{"$f":" Const!F$91","v":0},{"$f":" Const!G$91","v":"$ 000s"},{"$f":" Const!H$91","v":0},{"$f":" Const!I$91","v":0},{"$f":" Const!J$91","v":0},{"$f":" Const!K$91","v":0},{"$f":" Const!L$91","v":0},{"$f":" Const!M$91","v":0},{"$f":" Const!N$91","v":0},{"$f":" Const!O$91","v":0},{"$f":" Const!P$91","v":0},{"$f":" Const!Q$91","v":0},{"$f":" Const!R$91","v":0},{"$f":" Const!S$91","v":0},{"$f":" Const!T$91","v":0},{"$f":" Const!U$91","v":0},{"$f":" Const!V$91","v":0},{"$f":" Const!W$91","v":0},{"$f":" Const!X$91","v":0},{"$f":" Const!Y$91","v":0},{"$f":" Const!Z$91","v":0},{"$f":" Const!AA$91","v":0},{"$f":" Const!AB$91","v":0},{"$f":" Const!AC$91","v":0},{"$f":" Const!AD$91","v":0},{"$f":" Const!AE$91","v":0},{"$f":" Const!AF$91","v":0},{"$f":" Const!AG$91","v":0},{"$f":" Const!AH$91","v":0},{"$f":" Const!AI$91","v":0},{"$f":" Const!AJ$91","v":0},{"$f":" Const!AK$91","v":0},{"$f":" Const!AL$91","v":0},{"$f":" Const!AM$91","v":0},{"$f":" Const!AN$91","v":0},{"$f":" Const!AO$91","v":0},{"$f":" Const!AP$91","v":0},{"$f":" Const!AQ$91","v":0},{"$f":" Const!AR$91","v":0},{"$f":" Const!AS$91","v":0},{"$f":" Const!AT$91","v":0},{"$f":" Const!AU$91","v":0},{"$f":" Const!AV$91","v":0},{"$f":" Const!AW$91","v":0},{"$f":" Const!AX$91","v":0},{"$f":" Const!AY$91","v":0},{"$f":" Const!AZ$91","v":0},{"$f":" Const!BA$91","v":0},{"$f":" Const!BB$91","v":0},{"$f":" Const!BC$91","v":0},{"$f":" Const!BD$91","v":0},{"$f":" Const!BE$91","v":0},{"$f":" Const!BF$91","v":0},{"$f":" Const!BG$91","v":0},{"$f":" Const!BH$91","v":0},{"$f":" Const!BI$91","v":0},{"$f":" Const!BJ$91","v":0},{"$f":" Const!BK$91","v":0},{"$f":" Const!BL$91","v":0},{"$f":" Const!BM$91","v":0},{"$f":" Const!BN$91","v":0},{"$f":" Const!BO$91","v":0},{"$f":" Const!BP$91","v":0},{"$f":" Const!BQ$91","v":0},{"$f":" Const!BR$91","v":0},{"$f":" Const!BS$91","v":0},{"$f":" Const!BT$91","v":0},{"$f":" Const!BU$91","v":0},{"$f":" Const!BV$91","v":0},{"$f":" Const!BW$91","v":0},{"$f":" Const!BX$91","v":0},{"$f":" Const!BY$91","v":0},{"$f":" Const!BZ$91","v":0},{"$f":" Const!CA$91","v":0},{"$f":" Const!CB$91","v":0},{"$f":" Const!CC$91","v":0},{"$f":" Const!CD$91","v":0},{"$f":" Const!CE$91","v":0},{"$f":" Const!CF$91","v":0},{"$f":" Const!CG$91","v":0},{"$f":" Const!CH$91","v":0},{"$f":" Const!CI$91","v":0},{"$f":" Const!CJ$91","v":0},{"$f":" Const!CK$91","v":0},{"$f":" Const!CL$91","v":0},{"$f":" Const!CM$91","v":0},{"$f":" Const!CN$91","v":0},{"$f":" Const!CO$91","v":0},{"$f":" Const!CP$91","v":0},{"$f":" Const!CQ$91","v":0},{"$f":" Const!CR$91","v":0},{"$f":" Const!CS$91","v":0},{"$f":" Const!CT$91","v":0},{"$f":" Const!CU$91","v":0},{"$f":" Const!CV$91","v":0},{"$f":" Const!CW$91","v":0},{"$f":" Const!CX$91","v":0},{"$f":" Const!CY$91","v":0},{"$f":" Const!CZ$91","v":0},{"$f":" Const!DA$91","v":0},{"$f":" Const!DB$91","v":0},{"$f":" Const!DC$91","v":0},{"$f":" Const!DD$91","v":0},{"$f":" Const!DE$91","v":0},{"$f":" Const!DF$91","v":0},{"$f":" Const!DG$91","v":0},{"$f":" Const!DH$91","v":0},{"$f":" Const!DI$91","v":0},{"$f":" Const!DJ$91","v":0},{"$f":" Const!DK$91","v":0},{"$f":" Const!DL$91","v":0},{"$f":" Const!DM$91","v":0},{"$f":" Const!DN$91","v":0},{"$f":" Const!DO$91","v":0},{"$f":" Const!DP$91","v":0},{"$f":" Const!DQ$91","v":0},{"$f":" Const!DR$91","v":0},{"$f":" Const!DS$91","v":0},{"$f":" Const!DT$91","v":0},{"$f":" Const!DU$91","v":0},{"$f":" Const!DV$91","v":0},{"$f":" Const!DW$91","v":0},{"$f":" Const!DX$91","v":0},{"$f":" Const!DY$91","v":0},{"$f":" Const!DZ$91","v":0},{"$f":" Const!EA$91","v":0},{"$f":" Const!EB$91","v":0},{"$f":" Const!EC$91","v":0},{"$f":" Const!ED$91","v":0},{"$f":" Const!EE$91","v":0},{"$f":" Const!EF$91","v":0},{"$f":" Const!EG$91","v":0},{"$f":" Const!EH$91","v":0},{"$f":" Const!EI$91","v":0},{"$f":" Const!EJ$91","v":0},{"$f":" Const!EK$91","v":0},{"$f":" Const!EL$91","v":0},{"$f":" Const!EM$91","v":0},{"$f":" Const!EN$91","v":0},{"$f":" Const!EO$91","v":0},{"$f":" Const!EP$91","v":0},{"$f":" Const!EQ$91","v":0},{"$f":" Const!ER$91","v":0},{"$f":" Const!ES$91","v":0},{"$f":" Const!ET$91","v":0},{"$f":" Const!EU$91","v":0},{"$f":" Const!EV$91","v":0},{"$f":" Const!EW$91","v":0},{"$f":" Const!EX$91","v":0},{"$f":" Const!EY$91","v":0},{"$f":" Const!EZ$91","v":0},{"$f":" Const!FA$91","v":0},{"$f":" Const!FB$91","v":0},{"$f":" Const!FC$91","v":0},{"$f":" Const!FD$91","v":0},{"$f":" Const!FE$91","v":0},{"$f":" Const!FF$91","v":0},{"$f":" Const!FG$91","v":0},{"$f":" Const!FH$91","v":0},{"$f":" Const!FI$91","v":0},{"$f":" Const!FJ$91","v":0},{"$f":" Const!FK$91","v":0},{"$f":" Const!FL$91","v":0},{"$f":" Const!FM$91","v":0},{"$f":" Const!FN$91","v":0},{"$f":" Const!FO$91","v":0},{"$f":" Const!FP$91","v":0},{"$f":" Const!FQ$91","v":0},{"$f":" Const!FR$91","v":0},{"$f":" Const!FS$91","v":0},{"$f":" Const!FT$91","v":0},{"$f":" Const!FU$91","v":0},{"$f":" Const!FV$91","v":0},{"$f":" Const!FW$91","v":0},{"$f":" Const!FX$91","v":0},{"$f":" Const!FY$91","v":0},{"$f":" Const!FZ$91","v":0},{"$f":" Const!GA$91","v":0},{"$f":" Const!GB$91","v":0},{"$f":" Const!GC$91","v":0},{"$f":" Const!GD$91","v":0},{"$f":" Const!GE$91","v":0},{"$f":" Const!GF$91","v":0},{"$f":" Const!GG$91","v":0},{"$f":" Const!GH$91","v":0},{"$f":" Const!GI$91","v":0},{"$f":" Const!GJ$91","v":0},{"$f":" Const!GK$91","v":0},{"$f":" Const!GL$91","v":0},{"$f":" Const!GM$91","v":0},{"$f":" Const!GN$91","v":0},{"$f":" Const!GO$91","v":0},{"$f":" Const!GP$91","v":0},{"$f":" Const!GQ$91","v":0},{"$f":" Const!GR$91","v":0},{"$f":" Const!GS$91","v":0},{"$f":" Const!GT$91","v":0},{"$f":" Const!GU$91","v":0},{"$f":" Const!GV$91","v":0},{"$f":" Const!GW$91","v":0},{"$f":" Const!GX$91","v":0},{"$f":" Const!GY$91","v":0},{"$f":" Const!GZ$91","v":0},{"$f":" Const!HA$91","v":0},{"$f":" Const!HB$91","v":0},{"$f":" Const!HC$91","v":0},{"$f":" Const!HD$91","v":0},{"$f":" Const!HE$91","v":0},{"$f":" Const!HF$91","v":0},{"$f":" Const!HG$91","v":0},{"$f":" Const!HH$91","v":0},{"$f":" Const!HI$91","v":0},{"$f":" Const!HJ$91","v":0},{"$f":" Const!HK$91","v":0},{"$f":" Const!HL$91","v":0},{"$f":" Const!HM$91","v":0},{"$f":" Const!HN$91","v":0},{"$f":" Const!HO$91","v":0},{"$f":" Const!HP$91","v":0},{"$f":" Const!HQ$91","v":0},{"$f":" Const!HR$91","v":0},{"$f":" Const!HS$91","v":0},{"$f":" Const!HT$91","v":0},{"$f":" Const!HU$91","v":0},{"$f":" Const!HV$91","v":0},{"$f":" Const!HW$91","v":0},{"$f":" Const!HX$91","v":0},{"$f":" Const!HY$91","v":0},{"$f":" Const!HZ$91","v":0},{"$f":" Const!IA$91","v":0},{"$f":" Const!IB$91","v":0},{"$f":" Const!IC$91","v":0},{"$f":" Const!ID$91","v":0},{"$f":" Const!IE$91","v":0},{"$f":" Const!IF$91","v":0},{"$f":" Const!IG$91","v":0},{"$f":" Const!IH$91","v":0},{"$f":" Const!II$91","v":0},{"$f":" Const!IJ$91","v":0},{"$f":" Const!IK$91","v":0},{"$f":" Const!IL$91","v":0},{"$f":" Const!IM$91","v":0},{"$f":" Const!IN$91","v":0},{"$f":" Const!IO$91","v":0},{"$f":" Const!IP$91","v":0},{"$f":" Const!IQ$91","v":0},{"$f":" Const!IR$91","v":0},{"$f":" Const!IS$91","v":0},{"$f":" Const!IT$91","v":0},{"$f":" Const!IU$91","v":0},{"$f":" Const!IV$91","v":0},{"$f":" Const!IW$91","v":0},{"$f":" Const!IX$91","v":0},{"$f":" Const!IY$91","v":0},{"$f":" Const!IZ$91","v":0},{"$f":" Const!JA$91","v":0},{"$f":" Const!JB$91","v":0},{"$f":" Const!JC$91","v":0},{"$f":" Const!JD$91","v":0},{"$f":" Const!JE$91","v":0},{"$f":" Const!JF$91","v":0},{"$f":" Const!JG$91","v":0},{"$f":" Const!JH$91","v":0},{"$f":" Const!JI$91","v":0},{"$f":" Const!JJ$91","v":0},{"$f":" Const!JK$91","v":0},{"$f":" Const!JL$91","v":0},{"$f":" Const!JM$91","v":0},{"$f":" Const!JN$91","v":0},{"$f":" Const!JO$91","v":0},{"$f":" Const!JP$91","v":0},{"$f":" Const!JQ$91","v":0},{"$f":" Const!JR$91","v":0},{"$f":" Const!JS$91","v":0},{"$f":" Const!JT$91","v":0},{"$f":" Const!JU$91","v":0},{"$f":" Const!JV$91","v":0},{"$f":" Const!JW$91","v":0},{"$f":" Const!JX$91","v":0},{"$f":" Const!JY$91","v":0},{"$f":" Const!JZ$91","v":0},{"$f":" Const!KA$91","v":0},{"$f":" Const!KB$91","v":0},{"$f":" Const!KC$91","v":0},{"$f":" Const!KD$91","v":0},{"$f":" Const!KE$91","v":0},{"$f":" Const!KF$91","v":0},{"$f":" Const!KG$91","v":0},{"$f":" Const!KH$91","v":0},{"$f":" Const!KI$91","v":0},{"$f":" Const!KJ$91","v":0},{"$f":" Const!KK$91","v":0},{"$f":" Const!KL$91","v":0},{"$f":" Const!KM$91","v":0},{"$f":" Const!KN$91","v":0},{"$f":" Const!KO$91","v":0},{"$f":" Const!KP$91","v":0},{"$f":" Const!KQ$91","v":0},{"$f":" Const!KR$91","v":0},{"$f":" Const!KS$91","v":0},{"$f":" Const!KT$91","v":0},{"$f":" Const!KU$91","v":0},{"$f":" Const!KV$91","v":0},{"$f":" Const!KW$91","v":0},{"$f":" Const!KX$91","v":0},{"$f":" Const!KY$91","v":0},{"$f":" Const!KZ$91","v":0},{"$f":" Const!LA$91","v":0},{"$f":" Const!LB$91","v":0},{"$f":" Const!LC$91","v":0},{"$f":" Const!LD$91","v":0},{"$f":" Const!LE$91","v":0},{"$f":" Const!LF$91","v":0},{"$f":" Const!LG$91","v":0},{"$f":" Const!LH$91","v":0},{"$f":" Const!LI$91","v":0},{"$f":" Const!LJ$91","v":0},{"$f":" Const!LK$91","v":0},{"$f":" Const!LL$91","v":0},{"$f":" Const!LM$91","v":0},{"$f":" Const!LN$91","v":0},{"$f":" Const!LO$91","v":0},{"$f":" Const!LP$91","v":0},{"$f":" Const!LQ$91","v":0},{"$f":" Const!LR$91","v":0},{"$f":" Const!LS$91","v":0},{"$f":" Const!LT$91","v":0},{"$f":" Const!LU$91","v":0},{"$f":" Const!LV$91","v":0},{"$f":" Const!LW$91","v":0},{"$f":" Const!LX$91","v":0},{"$f":" Const!LY$91","v":0},{"$f":" Const!LZ$91","v":0},{"$f":" Const!MA$91","v":0},{"$f":" Const!MB$91","v":0},{"$f":" Const!MC$91","v":0},{"$f":" Const!MD$91","v":0},{"$f":" Const!ME$91","v":0},{"$f":" Const!MF$91","v":0},{"$f":" Const!MG$91","v":0},{"$f":" Const!MH$91","v":0},{"$f":" Const!MI$91","v":0},{"$f":" Const!MJ$91","v":0},{"$f":" Const!MK$91","v":0},{"$f":" Const!ML$91","v":0},{"$f":" Const!MM$91","v":0},{"$f":" Const!MN$91","v":0},{"$f":" Const!MO$91","v":0},{"$f":" Const!MP$91","v":0},{"$f":" Const!MQ$91","v":0},{"$f":" Const!MR$91","v":0},{"$f":" Const!MS$91","v":0},{"$f":" Const!MT$91","v":0},{"$f":" Const!MU$91","v":0},{"$f":" Const!MV$91","v":0},{"$f":" Const!MW$91","v":0},{"$f":" Const!MX$91","v":0},{"$f":" Const!MY$91","v":0},{"$f":" Const!MZ$91","v":0},{"$f":" Const!NA$91","v":0},{"$f":" Const!NB$91","v":0},{"$f":" Const!NC$91","v":0},{"$f":" Const!ND$91","v":0},{"$f":" Const!NE$91","v":0},{"$f":" Const!NF$91","v":0},{"$f":" Const!NG$91","v":0},{"$f":" Const!NH$91","v":0},{"$f":" Const!NI$91","v":0},{"$f":" Const!NJ$91","v":0},{"$f":" Const!NK$91","v":0},{"$f":" Const!NL$91","v":0},{"$f":" Const!NM$91","v":0},{"$f":" Const!NN$91","v":0},{"$f":" Const!NO$91","v":0},{"$f":" Const!NP$91","v":0},{"$f":" Const!NQ$91","v":0},{"$f":" Const!NR$91","v":0},{"$f":" Const!NS$91","v":0},{"$f":" Const!NT$91","v":0},{"$f":" Const!NU$91","v":0},{"$f":" Const!NV$91","v":0},{"$f":" Const!NW$91","v":0},{"$f":" Const!NX$91","v":0},{"$f":" Const!NY$91","v":0},{"$f":" Const!NZ$91","v":0},{"$f":" Const!OA$91","v":0},{"$f":" Const!OB$91","v":0},{"$f":" Const!OC$91","v":0},{"$f":" Const!OD$91","v":0},{"$f":" Const!OE$91","v":0},{"$f":" Const!OF$91","v":0},{"$f":" Const!OG$91","v":0},{"$f":" Const!OH$91","v":0},{"$f":" Const!OI$91","v":0},{"$f":" Const!OJ$91","v":0},{"$f":" Const!OK$91","v":0},{"$f":" Const!OL$91","v":0},{"$f":" Const!OM$91","v":0},{"$f":" Const!ON$91","v":0},{"$f":" Const!OO$91","v":0},{"$f":" Const!OP$91","v":0},{"$f":" Const!OQ$91","v":0},{"$f":" Const!OR$91","v":0},{"$f":" Const!OS$91","v":0},{"$f":" Const!OT$91","v":0},{"$f":" Const!OU$91","v":0},{"$f":" Const!OV$91","v":0},{"$f":" Const!OW$91","v":0},{"$f":" Const!OX$91","v":0},{"$f":" Const!OY$91","v":0},{"$f":" Const!OZ$91","v":0},{"$f":" Const!PA$91","v":0},{"$f":" Const!PB$91","v":0},{"$f":" Const!PC$91","v":0},{"$f":" Const!PD$91","v":0},{"$f":" Const!PE$91","v":0},{"$f":" Const!PF$91","v":0},{"$f":" Const!PG$91","v":0},{"$f":" Const!PH$91","v":0},{"$f":" Const!PI$91","v":0},{"$f":" Const!PJ$91","v":0},{"$f":" Const!PK$91","v":0},{"$f":" Const!PL$91","v":0},{"$f":" Const!PM$91","v":0},{"$f":" Const!PN$91","v":0},{"$f":" Const!PO$91","v":0},{"$f":" Const!PP$91","v":0},{"$f":" Const!PQ$91","v":0},{"$f":" Const!PR$91","v":0},{"$f":" Const!PS$91","v":0},{"$f":" Const!PT$91","v":0},{"$f":" Const!PU$91","v":0},{"$f":" Const!PV$91","v":0},{"$f":" Const!PW$91","v":0},{"$f":" Const!PX$91","v":0},{"$f":" Const!PY$91","v":0},{"$f":" Const!PZ$91","v":0},{"$f":" Const!QA$91","v":0},{"$f":" Const!QB$91","v":0},{"$f":" Const!QC$91","v":0},{"$f":" Const!QD$91","v":0},{"$f":" Const!QE$91","v":0},{"$f":" Const!QF$91","v":0},{"$f":" Const!QG$91","v":0},{"$f":" Const!QH$91","v":0},{"$f":" Const!QI$91","v":0},{"$f":" Const!QJ$91","v":0},{"$f":" Const!QK$91","v":0},{"$f":" Const!QL$91","v":0},{"$f":" Const!QM$91","v":0},{"$f":" Const!QN$91","v":0},{"$f":" Const!QO$91","v":0},{"$f":" Const!QP$91","v":0},{"$f":" Const!QQ$91","v":0},{"$f":" Const!QR$91","v":0},{"$f":" Const!QS$91","v":0},{"$f":" Const!QT$91","v":0},{"$f":" Const!QU$91","v":0},{"$f":" Const!QV$91","v":0},{"$f":" Const!QW$91","v":0},{"$f":" Const!QX$91","v":0},{"$f":" Const!QY$91","v":0},{"$f":" Const!QZ$91","v":0},{"$f":" Const!RA$91","v":0},{"$f":" Const!RB$91","v":0},{"$f":" Const!RC$91","v":0},{"$f":" Const!RD$91","v":0},{"$f":" Const!RE$91","v":0},{"$f":" Const!RF$91","v":0},{"$f":" Const!RG$91","v":0},{"$f":" Const!RH$91","v":0},{"$f":" Const!RI$91","v":0},{"$f":" Const!RJ$91","v":0},{"$f":" Const!RK$91","v":0},{"$f":" Const!RL$91","v":0},{"$f":" Const!RM$91","v":0},{"$f":" Const!RN$91","v":0},{"$f":" Const!RO$91","v":0},{"$f":" Const!RP$91","v":0},{"$f":" Const!RQ$91","v":0},{"$f":" Const!RR$91","v":0},{"$f":" Const!RS$91","v":0},{"$f":" Const!RT$91","v":0},{"$f":" Const!RU$91","v":0},{"$f":" Const!RV$91","v":0},{"$f":" Const!RW$91","v":0},{"$f":" Const!RX$91","v":0},{"$f":" Const!RY$91","v":0},{"$f":" Const!RZ$91","v":0},{"$f":" Const!SA$91","v":0},{"$f":" Const!SB$91","v":0},{"$f":" Const!SC$91","v":0},{"$f":" Const!SD$91","v":0},{"$f":" Const!SE$91","v":0},{"$f":" Const!SF$91","v":0},{"$f":" Const!SG$91","v":0},{"$f":" Const!SH$91","v":0},{"$f":" Const!SI$91","v":0},{"$f":" Const!SJ$91","v":0},{"$f":" Const!SK$91","v":0},{"$f":" Const!SL$91","v":0},{"$f":" Const!SM$91","v":0},{"$f":" Const!SN$91","v":0},{"$f":" Const!SO$91","v":0}]
[null,null,null,null,"Total costs for capital allowance",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"SUM(J17:J19)","v":17631.25},54.385416666666671,54.427083333333329,54.46875,54.510416666666671,54.552083333333329,54.59375,54.635416666666671,54.677083333333329,54.71875,54.760416666666671,22667.302083333332,92.53125,92.572916666666671,92.614583333333329,92.65625,92.697916666666671,92.739583333333329,92.78125,92.822916666666671,92.864583333333329,92.90625,92.947916666666671,11399.239583333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV17:BV19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH17:EH19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GT17:GT19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JF17:JF19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LR17:LR19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OD17:OD19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QP17:QP19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Accumulated base for capital allowance",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"I21+J20","v":17631.25},17685.635416666668,17740.0625,17794.53125,17849.041666666668,17903.59375,17958.1875,18012.822916666668,18067.5,18122.21875,18176.979166666668,40844.28125,40936.8125,41029.385416666664,41122,41214.65625,41307.354166666664,41400.09375,41492.875,41585.697916666664,41678.5625,41771.46875,41864.416666666664,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,{"$f":"BU21+BV20","v":53263.65625},53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,{"$f":"EG21+EH20","v":53263.65625},53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,{"$f":"GS21+GT20","v":53263.65625},53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,{"$f":"JE21+JF20","v":53263.65625},53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,{"$f":"LQ21+LR20","v":53263.65625},53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,{"$f":"OC21+OD20","v":53263.65625},53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,{"$f":"QO21+QP20","v":53263.65625},53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625,53263.65625]
[]
[null,null,null,null,{"$f":" Time!E$79","v":"Post COD flag"},{"$f":" Time!F$79","v":0},{"$f":" Time!G$79","v":"flag"},{"$f":" Time!H$79","v":0},{"$f":" Time!I$79","v":0},{"$f":" Time!J$79","v":0},{"$f":" Time!K$79","v":0},{"$f":" Time!L$79","v":0},{"$f":" Time!M$79","v":0},{"$f":" Time!N$79","v":0},{"$f":" Time!O$79","v":0},{"$f":" Time!P$79","v":0},{"$f":" Time!Q$79","v":0},{"$f":" Time!R$79","v":0},{"$f":" Time!S$79","v":0},{"$f":" Time!T$79","v":0},{"$f":" Time!U$79","v":0},{"$f":" Time!V$79","v":0},{"$f":" Time!W$79","v":0},{"$f":" Time!X$79","v":0},{"$f":" Time!Y$79","v":0},{"$f":" Time!Z$79","v":0},{"$f":" Time!AA$79","v":0},{"$f":" Time!AB$79","v":0},{"$f":" Time!AC$79","v":0},{"$f":" Time!AD$79","v":0},{"$f":" Time!AE$79","v":0},{"$f":" Time!AF$79","v":0},{"$f":" Time!AG$79","v":0},{"$f":" Time!AH$79","v":1},{"$f":" Time!AI$79","v":1},{"$f":" Time!AJ$79","v":1},{"$f":" Time!AK$79","v":1},{"$f":" Time!AL$79","v":1},{"$f":" Time!AM$79","v":1},{"$f":" Time!AN$79","v":1},{"$f":" Time!AO$79","v":1},{"$f":" Time!AP$79","v":1},{"$f":" Time!AQ$79","v":1},{"$f":" Time!AR$79","v":1},{"$f":" Time!AS$79","v":1},{"$f":" Time!AT$79","v":1},{"$f":" Time!AU$79","v":1},{"$f":" Time!AV$79","v":1},{"$f":" Time!AW$79","v":1},{"$f":" Time!AX$79","v":1},{"$f":" Time!AY$79","v":1},{"$f":" Time!AZ$79","v":1},{"$f":" Time!BA$79","v":1},{"$f":" Time!BB$79","v":1},{"$f":" Time!BC$79","v":1},{"$f":" Time!BD$79","v":1},{"$f":" Time!BE$79","v":1},{"$f":" Time!BF$79","v":1},{"$f":" Time!BG$79","v":1},{"$f":" Time!BH$79","v":1},{"$f":" Time!BI$79","v":1},{"$f":" Time!BJ$79","v":1},{"$f":" Time!BK$79","v":1},{"$f":" Time!BL$79","v":1},{"$f":" Time!BM$79","v":1},{"$f":" Time!BN$79","v":1},{"$f":" Time!BO$79","v":1},{"$f":" Time!BP$79","v":1},{"$f":" Time!BQ$79","v":1},{"$f":" Time!BR$79","v":1},{"$f":" Time!BS$79","v":1},{"$f":" Time!BT$79","v":1},{"$f":" Time!BU$79","v":1},{"$f":" Time!BV$79","v":1},{"$f":" Time!BW$79","v":1},{"$f":" Time!BX$79","v":1},{"$f":" Time!BY$79","v":1},{"$f":" Time!BZ$79","v":1},{"$f":" Time!CA$79","v":1},{"$f":" Time!CB$79","v":1},{"$f":" Time!CC$79","v":1},{"$f":" Time!CD$79","v":1},{"$f":" Time!CE$79","v":1},{"$f":" Time!CF$79","v":1},{"$f":" Time!CG$79","v":1},{"$f":" Time!CH$79","v":1},{"$f":" Time!CI$79","v":1},{"$f":" Time!CJ$79","v":1},{"$f":" Time!CK$79","v":1},{"$f":" Time!CL$79","v":1},{"$f":" Time!CM$79","v":1},{"$f":" Time!CN$79","v":1},{"$f":" Time!CO$79","v":1},{"$f":" Time!CP$79","v":1},{"$f":" Time!CQ$79","v":1},{"$f":" Time!CR$79","v":1},{"$f":" Time!CS$79","v":1},{"$f":" Time!CT$79","v":1},{"$f":" Time!CU$79","v":1},{"$f":" Time!CV$79","v":1},{"$f":" Time!CW$79","v":1},{"$f":" Time!CX$79","v":1},{"$f":" Time!CY$79","v":1},{"$f":" Time!CZ$79","v":1},{"$f":" Time!DA$79","v":1},{"$f":" Time!DB$79","v":1},{"$f":" Time!DC$79","v":1},{"$f":" Time!DD$79","v":1},{"$f":" Time!DE$79","v":1},{"$f":" Time!DF$79","v":1},{"$f":" Time!DG$79","v":1},{"$f":" Time!DH$79","v":1},{"$f":" Time!DI$79","v":1},{"$f":" Time!DJ$79","v":1},{"$f":" Time!DK$79","v":1},{"$f":" Time!DL$79","v":1},{"$f":" Time!DM$79","v":1},{"$f":" Time!DN$79","v":1},{"$f":" Time!DO$79","v":1},{"$f":" Time!DP$79","v":1},{"$f":" Time!DQ$79","v":1},{"$f":" Time!DR$79","v":1},{"$f":" Time!DS$79","v":1},{"$f":" Time!DT$79","v":1},{"$f":" Time!DU$79","v":1},{"$f":" Time!DV$79","v":1},{"$f":" Time!DW$79","v":1},{"$f":" Time!DX$79","v":1},{"$f":" Time!DY$79","v":1},{"$f":" Time!DZ$79","v":1},{"$f":" Time!EA$79","v":1},{"$f":" Time!EB$79","v":1},{"$f":" Time!EC$79","v":1},{"$f":" Time!ED$79","v":1},{"$f":" Time!EE$79","v":1},{"$f":" Time!EF$79","v":1},{"$f":" Time!EG$79","v":1},{"$f":" Time!EH$79","v":1},{"$f":" Time!EI$79","v":1},{"$f":" Time!EJ$79","v":1},{"$f":" Time!EK$79","v":1},{"$f":" Time!EL$79","v":1},{"$f":" Time!EM$79","v":1},{"$f":" Time!EN$79","v":1},{"$f":" Time!EO$79","v":1},{"$f":" Time!EP$79","v":1},{"$f":" Time!EQ$79","v":1},{"$f":" Time!ER$79","v":1},{"$f":" Time!ES$79","v":1},{"$f":" Time!ET$79","v":1},{"$f":" Time!EU$79","v":1},{"$f":" Time!EV$79","v":1},{"$f":" Time!EW$79","v":1},{"$f":" Time!EX$79","v":1},{"$f":" Time!EY$79","v":1},{"$f":" Time!EZ$79","v":1},{"$f":" Time!FA$79","v":1},{"$f":" Time!FB$79","v":1},{"$f":" Time!FC$79","v":1},{"$f":" Time!FD$79","v":1},{"$f":" Time!FE$79","v":1},{"$f":" Time!FF$79","v":1},{"$f":" Time!FG$79","v":1},{"$f":" Time!FH$79","v":1},{"$f":" Time!FI$79","v":1},{"$f":" Time!FJ$79","v":1},{"$f":" Time!FK$79","v":1},{"$f":" Time!FL$79","v":1},{"$f":" Time!FM$79","v":1},{"$f":" Time!FN$79","v":1},{"$f":" Time!FO$79","v":1},{"$f":" Time!FP$79","v":1},{"$f":" Time!FQ$79","v":1},{"$f":" Time!FR$79","v":1},{"$f":" Time!FS$79","v":1},{"$f":" Time!FT$79","v":1},{"$f":" Time!FU$79","v":1},{"$f":" Time!FV$79","v":1},{"$f":" Time!FW$79","v":1},{"$f":" Time!FX$79","v":1},{"$f":" Time!FY$79","v":1},{"$f":" Time!FZ$79","v":1},{"$f":" Time!GA$79","v":1},{"$f":" Time!GB$79","v":1},{"$f":" Time!GC$79","v":1},{"$f":" Time!GD$79","v":1},{"$f":" Time!GE$79","v":1},{"$f":" Time!GF$79","v":1},{"$f":" Time!GG$79","v":1},{"$f":" Time!GH$79","v":1},{"$f":" Time!GI$79","v":1},{"$f":" Time!GJ$79","v":1},{"$f":" Time!GK$79","v":1},{"$f":" Time!GL$79","v":1},{"$f":" Time!GM$79","v":1},{"$f":" Time!GN$79","v":1},{"$f":" Time!GO$79","v":1},{"$f":" Time!GP$79","v":1},{"$f":" Time!GQ$79","v":1},{"$f":" Time!GR$79","v":1},{"$f":" Time!GS$79","v":1},{"$f":" Time!GT$79","v":1},{"$f":" Time!GU$79","v":1},{"$f":" Time!GV$79","v":1},{"$f":" Time!GW$79","v":1},{"$f":" Time!GX$79","v":1},{"$f":" Time!GY$79","v":1},{"$f":" Time!GZ$79","v":1},{"$f":" Time!HA$79","v":1},{"$f":" Time!HB$79","v":1},{"$f":" Time!HC$79","v":1},{"$f":" Time!HD$79","v":1},{"$f":" Time!HE$79","v":1},{"$f":" Time!HF$79","v":1},{"$f":" Time!HG$79","v":1},{"$f":" Time!HH$79","v":1},{"$f":" Time!HI$79","v":1},{"$f":" Time!HJ$79","v":1},{"$f":" Time!HK$79","v":1},{"$f":" Time!HL$79","v":1},{"$f":" Time!HM$79","v":1},{"$f":" Time!HN$79","v":1},{"$f":" Time!HO$79","v":1},{"$f":" Time!HP$79","v":1},{"$f":" Time!HQ$79","v":1},{"$f":" Time!HR$79","v":1},{"$f":" Time!HS$79","v":1},{"$f":" Time!HT$79","v":1},{"$f":" Time!HU$79","v":1},{"$f":" Time!HV$79","v":1},{"$f":" Time!HW$79","v":1},{"$f":" Time!HX$79","v":1},{"$f":" Time!HY$79","v":1},{"$f":" Time!HZ$79","v":1},{"$f":" Time!IA$79","v":1},{"$f":" Time!IB$79","v":1},{"$f":" Time!IC$79","v":1},{"$f":" Time!ID$79","v":1},{"$f":" Time!IE$79","v":1},{"$f":" Time!IF$79","v":1},{"$f":" Time!IG$79","v":1},{"$f":" Time!IH$79","v":1},{"$f":" Time!II$79","v":1},{"$f":" Time!IJ$79","v":1},{"$f":" Time!IK$79","v":1},{"$f":" Time!IL$79","v":1},{"$f":" Time!IM$79","v":1},{"$f":" Time!IN$79","v":1},{"$f":" Time!IO$79","v":1},{"$f":" Time!IP$79","v":1},{"$f":" Time!IQ$79","v":1},{"$f":" Time!IR$79","v":1},{"$f":" Time!IS$79","v":1},{"$f":" Time!IT$79","v":1},{"$f":" Time!IU$79","v":1},{"$f":" Time!IV$79","v":1},{"$f":" Time!IW$79","v":1},{"$f":" Time!IX$79","v":1},{"$f":" Time!IY$79","v":1},{"$f":" Time!IZ$79","v":1},{"$f":" Time!JA$79","v":1},{"$f":" Time!JB$79","v":1},{"$f":" Time!JC$79","v":1},{"$f":" Time!JD$79","v":1},{"$f":" Time!JE$79","v":1},{"$f":" Time!JF$79","v":1},{"$f":" Time!JG$79","v":1},{"$f":" Time!JH$79","v":1},{"$f":" Time!JI$79","v":1},{"$f":" Time!JJ$79","v":1},{"$f":" Time!JK$79","v":1},{"$f":" Time!JL$79","v":1},{"$f":" Time!JM$79","v":1},{"$f":" Time!JN$79","v":1},{"$f":" Time!JO$79","v":1},{"$f":" Time!JP$79","v":1},{"$f":" Time!JQ$79","v":1},{"$f":" Time!JR$79","v":1},{"$f":" Time!JS$79","v":1},{"$f":" Time!JT$79","v":1},{"$f":" Time!JU$79","v":1},{"$f":" Time!JV$79","v":1},{"$f":" Time!JW$79","v":1},{"$f":" Time!JX$79","v":1},{"$f":" Time!JY$79","v":1},{"$f":" Time!JZ$79","v":1},{"$f":" Time!KA$79","v":1},{"$f":" Time!KB$79","v":1},{"$f":" Time!KC$79","v":1},{"$f":" Time!KD$79","v":1},{"$f":" Time!KE$79","v":1},{"$f":" Time!KF$79","v":1},{"$f":" Time!KG$79","v":1},{"$f":" Time!KH$79","v":1},{"$f":" Time!KI$79","v":1},{"$f":" Time!KJ$79","v":1},{"$f":" Time!KK$79","v":1},{"$f":" Time!KL$79","v":1},{"$f":" Time!KM$79","v":1},{"$f":" Time!KN$79","v":1},{"$f":" Time!KO$79","v":1},{"$f":" Time!KP$79","v":1},{"$f":" Time!KQ$79","v":1},{"$f":" Time!KR$79","v":1},{"$f":" Time!KS$79","v":1},{"$f":" Time!KT$79","v":1},{"$f":" Time!KU$79","v":1},{"$f":" Time!KV$79","v":1},{"$f":" Time!KW$79","v":1},{"$f":" Time!KX$79","v":1},{"$f":" Time!KY$79","v":1},{"$f":" Time!KZ$79","v":1},{"$f":" Time!LA$79","v":1},{"$f":" Time!LB$79","v":1},{"$f":" Time!LC$79","v":1},{"$f":" Time!LD$79","v":1},{"$f":" Time!LE$79","v":1},{"$f":" Time!LF$79","v":1},{"$f":" Time!LG$79","v":1},{"$f":" Time!LH$79","v":1},{"$f":" Time!LI$79","v":1},{"$f":" Time!LJ$79","v":1},{"$f":" Time!LK$79","v":1},{"$f":" Time!LL$79","v":1},{"$f":" Time!LM$79","v":1},{"$f":" Time!LN$79","v":1},{"$f":" Time!LO$79","v":1},{"$f":" Time!LP$79","v":1},{"$f":" Time!LQ$79","v":1},{"$f":" Time!LR$79","v":1},{"$f":" Time!LS$79","v":1},{"$f":" Time!LT$79","v":1},{"$f":" Time!LU$79","v":1},{"$f":" Time!LV$79","v":1},{"$f":" Time!LW$79","v":1},{"$f":" Time!LX$79","v":1},{"$f":" Time!LY$79","v":1},{"$f":" Time!LZ$79","v":1},{"$f":" Time!MA$79","v":1},{"$f":" Time!MB$79","v":1},{"$f":" Time!MC$79","v":1},{"$f":" Time!MD$79","v":1},{"$f":" Time!ME$79","v":1},{"$f":" Time!MF$79","v":1},{"$f":" Time!MG$79","v":1},{"$f":" Time!MH$79","v":1},{"$f":" Time!MI$79","v":1},{"$f":" Time!MJ$79","v":1},{"$f":" Time!MK$79","v":1},{"$f":" Time!ML$79","v":1},{"$f":" Time!MM$79","v":1},{"$f":" Time!MN$79","v":1},{"$f":" Time!MO$79","v":1},{"$f":" Time!MP$79","v":1},{"$f":" Time!MQ$79","v":1},{"$f":" Time!MR$79","v":1},{"$f":" Time!MS$79","v":1},{"$f":" Time!MT$79","v":1},{"$f":" Time!MU$79","v":1},{"$f":" Time!MV$79","v":1},{"$f":" Time!MW$79","v":1},{"$f":" Time!MX$79","v":1},{"$f":" Time!MY$79","v":1},{"$f":" Time!MZ$79","v":1},{"$f":" Time!NA$79","v":1},{"$f":" Time!NB$79","v":1},{"$f":" Time!NC$79","v":1},{"$f":" Time!ND$79","v":1},{"$f":" Time!NE$79","v":1},{"$f":" Time!NF$79","v":1},{"$f":" Time!NG$79","v":1},{"$f":" Time!NH$79","v":1},{"$f":" Time!NI$79","v":1},{"$f":" Time!NJ$79","v":1},{"$f":" Time!NK$79","v":1},{"$f":" Time!NL$79","v":1},{"$f":" Time!NM$79","v":1},{"$f":" Time!NN$79","v":1},{"$f":" Time!NO$79","v":1},{"$f":" Time!NP$79","v":1},{"$f":" Time!NQ$79","v":1},{"$f":" Time!NR$79","v":1},{"$f":" Time!NS$79","v":1},{"$f":" Time!NT$79","v":1},{"$f":" Time!NU$79","v":1},{"$f":" Time!NV$79","v":1},{"$f":" Time!NW$79","v":1},{"$f":" Time!NX$79","v":1},{"$f":" Time!NY$79","v":1},{"$f":" Time!NZ$79","v":1},{"$f":" Time!OA$79","v":1},{"$f":" Time!OB$79","v":1},{"$f":" Time!OC$79","v":1},{"$f":" Time!OD$79","v":1},{"$f":" Time!OE$79","v":1},{"$f":" Time!OF$79","v":1},{"$f":" Time!OG$79","v":1},{"$f":" Time!OH$79","v":1},{"$f":" Time!OI$79","v":1},{"$f":" Time!OJ$79","v":1},{"$f":" Time!OK$79","v":1},{"$f":" Time!OL$79","v":1},{"$f":" Time!OM$79","v":1},{"$f":" Time!ON$79","v":1},{"$f":" Time!OO$79","v":1},{"$f":" Time!OP$79","v":1},{"$f":" Time!OQ$79","v":1},{"$f":" Time!OR$79","v":1},{"$f":" Time!OS$79","v":1},{"$f":" Time!OT$79","v":1},{"$f":" Time!OU$79","v":1},{"$f":" Time!OV$79","v":1},{"$f":" Time!OW$79","v":1},{"$f":" Time!OX$79","v":1},{"$f":" Time!OY$79","v":1},{"$f":" Time!OZ$79","v":1},{"$f":" Time!PA$79","v":1},{"$f":" Time!PB$79","v":1},{"$f":" Time!PC$79","v":1},{"$f":" Time!PD$79","v":1},{"$f":" Time!PE$79","v":1},{"$f":" Time!PF$79","v":1},{"$f":" Time!PG$79","v":1},{"$f":" Time!PH$79","v":1},{"$f":" Time!PI$79","v":1},{"$f":" Time!PJ$79","v":1},{"$f":" Time!PK$79","v":1},{"$f":" Time!PL$79","v":1},{"$f":" Time!PM$79","v":1},{"$f":" Time!PN$79","v":1},{"$f":" Time!PO$79","v":1},{"$f":" Time!PP$79","v":1},{"$f":" Time!PQ$79","v":1},{"$f":" Time!PR$79","v":1},{"$f":" Time!PS$79","v":1},{"$f":" Time!PT$79","v":1},{"$f":" Time!PU$79","v":1},{"$f":" Time!PV$79","v":1},{"$f":" Time!PW$79","v":1},{"$f":" Time!PX$79","v":1},{"$f":" Time!PY$79","v":1},{"$f":" Time!PZ$79","v":1},{"$f":" Time!QA$79","v":1},{"$f":" Time!QB$79","v":1},{"$f":" Time!QC$79","v":1},{"$f":" Time!QD$79","v":1},{"$f":" Time!QE$79","v":1},{"$f":" Time!QF$79","v":1},{"$f":" Time!QG$79","v":1},{"$f":" Time!QH$79","v":1},{"$f":" Time!QI$79","v":1},{"$f":" Time!QJ$79","v":1},{"$f":" Time!QK$79","v":1},{"$f":" Time!QL$79","v":1},{"$f":" Time!QM$79","v":1},{"$f":" Time!QN$79","v":1},{"$f":" Time!QO$79","v":1},{"$f":" Time!QP$79","v":1},{"$f":" Time!QQ$79","v":1},{"$f":" Time!QR$79","v":1},{"$f":" Time!QS$79","v":1},{"$f":" Time!QT$79","v":1},{"$f":" Time!QU$79","v":1},{"$f":" Time!QV$79","v":1},{"$f":" Time!QW$79","v":1},{"$f":" Time!QX$79","v":1},{"$f":" Time!QY$79","v":1},{"$f":" Time!QZ$79","v":1},{"$f":" Time!RA$79","v":1},{"$f":" Time!RB$79","v":1},{"$f":" Time!RC$79","v":1},{"$f":" Time!RD$79","v":1},{"$f":" Time!RE$79","v":1},{"$f":" Time!RF$79","v":1},{"$f":" Time!RG$79","v":1},{"$f":" Time!RH$79","v":1},{"$f":" Time!RI$79","v":1},{"$f":" Time!RJ$79","v":1},{"$f":" Time!RK$79","v":1},{"$f":" Time!RL$79","v":1},{"$f":" Time!RM$79","v":1},{"$f":" Time!RN$79","v":1},{"$f":" Time!RO$79","v":1},{"$f":" Time!RP$79","v":1},{"$f":" Time!RQ$79","v":1},{"$f":" Time!RR$79","v":1},{"$f":" Time!RS$79","v":1},{"$f":" Time!RT$79","v":1},{"$f":" Time!RU$79","v":1},{"$f":" Time!RV$79","v":1},{"$f":" Time!RW$79","v":1},{"$f":" Time!RX$79","v":1},{"$f":" Time!RY$79","v":1},{"$f":" Time!RZ$79","v":1},{"$f":" Time!SA$79","v":1},{"$f":" Time!SB$79","v":1},{"$f":" Time!SC$79","v":1},{"$f":" Time!SD$79","v":1},{"$f":" Time!SE$79","v":1},{"$f":" Time!SF$79","v":1},{"$f":" Time!SG$79","v":1},{"$f":" Time!SH$79","v":1},{"$f":" Time!SI$79","v":1},{"$f":" Time!SJ$79","v":1},{"$f":" Time!SK$79","v":1},{"$f":" Time!SL$79","v":1},{"$f":" Time!SM$79","v":1},{"$f":" Time!SN$79","v":1},{"$f":" Time!SO$79","v":1}]
[]
[null,null,null,null,{"$f":" InpC!E$84","v":"Capital allowance"},{"$f":" InpC!F$84","v":0.2},{"$f":" InpC!G$84","v":"% p.a."}]
[null,null,null,null,"Capital allowance per period",{"$f":"F25/yearperiod","v":0.1},"% p.p"]
[null,null,null,null,"Capital allowance per period b/4 adjustment",null,"% p.p",null,null,{"$f":"J23*$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"BV23*$F26","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"EH23*$F26","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"GT23*$F26","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"JF23*$F26","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"LR23*$F26","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"OD23*$F26","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"QP23*$F26","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,"Accumulated capital balance",null,"% p.p",null,null,{"$f":"I28+J27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.2,0.30000000000000004,0.4,0.5,0.6,0.7,0.79999999999999993,0.89999999999999991,0.99999999999999989,1.0999999999999999,1.2,1.3,1.4000000000000001,1.5000000000000002,1.6000000000000003,1.7000000000000004,1.8000000000000005,1.9000000000000006,2.0000000000000004,2.1000000000000005,2.2000000000000006,2.3000000000000007,2.4000000000000008,2.5000000000000009,2.600000000000001,2.7000000000000011,2.8000000000000012,2.9000000000000012,3.0000000000000013,3.1000000000000014,3.2000000000000015,3.3000000000000016,3.4000000000000017,3.5000000000000018,3.6000000000000019,3.700000000000002,3.800000000000002,3.9000000000000021,4.0000000000000018,{"$f":"BU28+BV27","v":4.1000000000000014},4.2000000000000011,4.3000000000000007,4.4000000000000004,4.5,4.5999999999999996,4.6999999999999993,4.7999999999999989,4.8999999999999986,4.9999999999999982,5.0999999999999979,5.1999999999999975,5.2999999999999972,5.3999999999999968,5.4999999999999964,5.5999999999999961,5.6999999999999957,5.7999999999999954,5.899999999999995,5.9999999999999947,6.0999999999999943,6.199999999999994,6.2999999999999936,6.3999999999999932,6.4999999999999929,6.5999999999999925,6.6999999999999922,6.7999999999999918,6.8999999999999915,6.9999999999999911,7.0999999999999908,7.1999999999999904,7.2999999999999901,7.3999999999999897,7.4999999999999893,7.599999999999989,7.6999999999999886,7.7999999999999883,7.8999999999999879,7.9999999999999876,8.0999999999999872,8.1999999999999869,8.2999999999999865,8.3999999999999861,8.4999999999999858,8.5999999999999854,8.6999999999999851,8.7999999999999847,8.8999999999999844,8.999999999999984,9.0999999999999837,9.1999999999999833,9.2999999999999829,9.3999999999999826,9.4999999999999822,9.5999999999999819,9.6999999999999815,9.7999999999999812,9.8999999999999808,9.9999999999999805,10.09999999999998,10.19999999999998,10.299999999999979,10.399999999999979,{"$f":"EG28+EH27","v":10.499999999999979},10.599999999999978,10.699999999999978,10.799999999999978,10.899999999999977,10.999999999999977,11.099999999999977,11.199999999999976,11.299999999999976,11.399999999999975,11.499999999999975,11.599999999999975,11.699999999999974,11.799999999999974,11.899999999999974,11.999999999999973,12.099999999999973,12.199999999999973,12.299999999999972,12.399999999999972,12.499999999999972,12.599999999999971,12.699999999999971,12.799999999999971,12.89999999999997,12.99999999999997,13.099999999999969,13.199999999999969,13.299999999999969,13.399999999999968,13.499999999999968,13.599999999999968,13.699999999999967,13.799999999999967,13.899999999999967,13.999999999999966,14.099999999999966,14.199999999999966,14.299999999999965,14.399999999999965,14.499999999999964,14.599999999999964,14.699999999999964,14.799999999999963,14.899999999999963,14.999999999999963,15.099999999999962,15.199999999999962,15.299999999999962,15.399999999999961,15.499999999999961,15.599999999999961,15.69999999999996,15.79999999999996,15.899999999999959,15.999999999999959,16.099999999999959,16.19999999999996,16.299999999999962,16.399999999999963,16.499999999999964,16.599999999999966,16.699999999999967,16.799999999999969,{"$f":"GS28+GT27","v":16.89999999999997},16.999999999999972,17.099999999999973,17.199999999999974,17.299999999999976,17.399999999999977,17.499999999999979,17.59999999999998,17.699999999999982,17.799999999999983,17.899999999999984,17.999999999999986,18.099999999999987,18.199999999999989,18.29999999999999,18.399999999999991,18.499999999999993,18.599999999999994,18.699999999999996,18.799999999999997,18.899999999999999,19,19.100000000000001,19.200000000000003,19.300000000000004,19.400000000000006,19.500000000000007,19.600000000000009,19.70000000000001,19.800000000000011,19.900000000000013,20.000000000000014,20.100000000000016,20.200000000000017,20.300000000000018,20.40000000000002,20.500000000000021,20.600000000000023,20.700000000000024,20.800000000000026,20.900000000000027,21.000000000000028,21.10000000000003,21.200000000000031,21.300000000000033,21.400000000000034,21.500000000000036,21.600000000000037,21.700000000000038,21.80000000000004,21.900000000000041,22.000000000000043,22.100000000000044,22.200000000000045,22.300000000000047,22.400000000000048,22.50000000000005,22.600000000000051,22.700000000000053,22.800000000000054,22.900000000000055,23.000000000000057,23.100000000000058,23.20000000000006,{"$f":"JE28+JF27","v":23.300000000000061},23.400000000000063,23.500000000000064,23.600000000000065,23.700000000000067,23.800000000000068,23.90000000000007,24.000000000000071,24.100000000000072,24.200000000000074,24.300000000000075,24.400000000000077,24.500000000000078,24.60000000000008,24.700000000000081,24.800000000000082,24.900000000000084,25.000000000000085,25.100000000000087,25.200000000000088,25.30000000000009,25.400000000000091,25.500000000000092,25.600000000000094,25.700000000000095,25.800000000000097,25.900000000000098,26.000000000000099,26.100000000000101,26.200000000000102,26.300000000000104,26.400000000000105,26.500000000000107,26.600000000000108,26.700000000000109,26.800000000000111,26.900000000000112,27.000000000000114,27.100000000000115,27.200000000000117,27.300000000000118,27.400000000000119,27.500000000000121,27.600000000000122,27.700000000000124,27.800000000000125,27.900000000000126,28.000000000000128,28.100000000000129,28.200000000000131,28.300000000000132,28.400000000000134,28.500000000000135,28.600000000000136,28.700000000000138,28.800000000000139,28.900000000000141,29.000000000000142,29.100000000000144,29.200000000000145,29.300000000000146,29.400000000000148,29.500000000000149,29.600000000000151,{"$f":"LQ28+LR27","v":29.700000000000152},29.800000000000153,29.900000000000155,30.000000000000156,30.100000000000158,30.200000000000159,30.300000000000161,30.400000000000162,30.500000000000163,30.600000000000165,30.700000000000166,30.800000000000168,30.900000000000169,31.000000000000171,31.100000000000172,31.200000000000173,31.300000000000175,31.400000000000176,31.500000000000178,31.600000000000179,31.70000000000018,31.800000000000182,31.900000000000183,32.000000000000185,32.100000000000186,32.200000000000188,32.300000000000189,32.40000000000019,32.500000000000192,32.600000000000193,32.700000000000195,32.800000000000196,32.900000000000198,33.000000000000199,33.1000000000002,33.200000000000202,33.300000000000203,33.400000000000205,33.500000000000206,33.600000000000207,33.700000000000209,33.80000000000021,33.900000000000212,34.000000000000213,34.100000000000215,34.200000000000216,34.300000000000217,34.400000000000219,34.50000000000022,34.600000000000222,34.700000000000223,34.800000000000225,34.900000000000226,35.000000000000227,35.100000000000229,35.20000000000023,35.300000000000232,35.400000000000233,35.500000000000234,35.600000000000236,35.700000000000237,35.800000000000239,35.90000000000024,36.000000000000242,{"$f":"OC28+OD27","v":36.100000000000243},36.200000000000244,36.300000000000246,36.400000000000247,36.500000000000249,36.60000000000025,36.700000000000252,36.800000000000253,36.900000000000254,37.000000000000256,37.100000000000257,37.200000000000259,37.30000000000026,37.400000000000261,37.500000000000263,37.600000000000264,37.700000000000266,37.800000000000267,37.900000000000269,38.00000000000027,38.100000000000271,38.200000000000273,38.300000000000274,38.400000000000276,38.500000000000277,38.600000000000279,38.70000000000028,38.800000000000281,38.900000000000283,39.000000000000284,39.100000000000286,39.200000000000287,39.300000000000288,39.40000000000029,39.500000000000291,39.600000000000293,39.700000000000294,39.800000000000296,39.900000000000297,40.000000000000298,40.1000000000003,40.200000000000301,40.300000000000303,40.400000000000304,40.500000000000306,40.600000000000307,40.700000000000308,40.80000000000031,40.900000000000311,41.000000000000313,41.100000000000314,41.200000000000315,41.300000000000317,41.400000000000318,41.50000000000032,41.600000000000321,41.700000000000323,41.800000000000324,41.900000000000325,42.000000000000327,42.100000000000328,42.20000000000033,42.300000000000331,42.400000000000333,{"$f":"QO28+QP27","v":42.500000000000334},42.600000000000335,42.700000000000337,42.800000000000338,42.90000000000034,43.000000000000341,43.100000000000342,43.200000000000344,43.300000000000345,43.400000000000347,43.500000000000348,43.60000000000035,43.700000000000351,43.800000000000352,43.900000000000354,44.000000000000355,44.100000000000357,44.200000000000358,44.30000000000036,44.400000000000361,44.500000000000362,44.600000000000364,44.700000000000365,44.800000000000367,44.900000000000368,45.000000000000369,45.100000000000371,45.200000000000372,45.300000000000374,45.400000000000375,45.500000000000377,45.600000000000378,45.700000000000379,45.800000000000381,45.900000000000382,46.000000000000384,46.100000000000385,46.200000000000387,46.300000000000388,46.400000000000389,46.500000000000391,46.600000000000392,46.700000000000394,46.800000000000395,46.900000000000396,47.000000000000398,47.100000000000399,47.200000000000401,47.300000000000402,47.400000000000404,47.500000000000405,47.600000000000406]
[null,null,null,null,"Final capital allowance rate",null,"% p.p",{"$f":" SUM(J29:SO29)","v":0.99999999999999989},null,{"$f":"IF(J28<=1,J27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV28<=1,BV27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH28<=1,EH27,0)","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,{"$f":"IF(GT28<=1,GT27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JF28<=1,JF27,0)","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,{"$f":"IF(LR28<=1,LR27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OD28<=1,OD27,0)","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,{"$f":"IF(QP28<=1,QP27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital allowance",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J30:SO30)","v":53263.656249999993},null,{"$f":"J29*J21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5326.3656250000004,5326.3656250000004,5326.3656250000004,5326.3656250000004,5326.3656250000004,5326.3656250000004,5326.3656250000004,5326.3656250000004,5326.3656250000004,5326.3656250000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV29*BV21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH29*EH21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT29*GT21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF29*JF21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR29*LR21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD29*OD21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP29*QP21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Capital allowance without financing",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J30*J16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV30*BV16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH30*EH16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT30*GT16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF30*JF16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR30*LR16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD30*OD16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP30*QP16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TAXES"]
[null,null,null,null,{"$f":" E$9","v":"EBITDA semi-annual"},{"$f":" F$9","v":0},{"$f":" G$9","v":"$ 000s"},{"$f":" H$9","v":226645.37843973585},{"$f":" I$9","v":0},{"$f":" J$9","v":0},{"$f":" K$9","v":0},{"$f":" L$9","v":0},{"$f":" M$9","v":0},{"$f":" N$9","v":0},{"$f":" O$9","v":0},{"$f":" P$9","v":0},{"$f":" Q$9","v":0},{"$f":" R$9","v":0},{"$f":" S$9","v":0},{"$f":" T$9","v":0},{"$f":" U$9","v":0},{"$f":" V$9","v":0},{"$f":" W$9","v":0},{"$f":" X$9","v":717.45099719351197},{"$f":" Y$9","v":584.91632235148131},{"$f":" Z$9","v":545.43926112927977},{"$f":" AA$9","v":375.66937244449997},{"$f":" AB$9","v":247.93929765604088},{"$f":" AC$9","v":183.40435444758327},{"$f":" AD$9","v":223.81274068552977},{"$f":" AE$9","v":300.56002310741064},{"$f":" AF$9","v":404.56919193831419},{"$f":" AG$9","v":559.14115964773987},{"$f":" AH$9","v":650.01786319405653},{"$f":" AI$9","v":675.64116556464887},{"$f":" AJ$9","v":731.8794421873796},{"$f":" AK$9","v":596.70844828362237},{"$f":" AL$9","v":556.44560973147145},{"$f":" AM$9","v":383.29886704759201},{"$f":" AN$9","v":253.0279482829128},{"$f":" AO$9","v":187.20892702611911},{"$f":" AP$9","v":228.42019027305611},{"$f":" AQ$9","v":306.69300996802281},{"$f":" AR$9","v":412.76988744350251},{"$f":" AS$9","v":570.41506785542595},{"$f":" AT$9","v":663.09831540712912},{"$f":" AU$9","v":689.23046041355371},{"$f":" AV$9","v":746.58640983924192},{"$f":" AW$9","v":608.72665316317693},{"$f":" AX$9","v":567.66239304736735},{"$f":" AY$9","v":391.07162462783617},{"$f":" AZ$9","v":258.20931504617698},{"$f":" BA$9","v":191.08066240067569},{"$f":" BB$9","v":233.11075141376995},{"$f":" BC$9","v":312.93942845000208},{"$f":" BD$9","v":421.12511719405575},{"$f":" BE$9","v":581.90460850379191},{"$f":" BF$9","v":676.4303089029172},{"$f":" BG$9","v":703.08139773498033},{"$f":" BH$9","v":761.57722875582385},{"$f":" BI$9","v":621.01892460804072},{"$f":" BJ$9","v":579.13445370968179},{"$f":" BK$9","v":399.01896698346161},{"$f":" BL$9","v":263.50454671354618},{"$f":" BM$9","v":195.0355688982122},{"$f":" BN$9","v":237.90364912735419},{"$f":" BO$9","v":319.32461411591203},{"$f":" BP$9","v":429.66849833673626},{"$f":" BQ$9","v":593.65570685635282},{"$f":" BR$9","v":690.06700471858437},{"$f":" BS$9","v":717.24917783388719},{"$f":" BT$9","v":776.91157653473545},{"$f":" BU$9","v":633.50306769369377},{"$f":" BV$9","v":590.78488949328857},{"$f":" BW$9","v":407.08675584731674},{"$f":" BX$9","v":268.87663174134684},{"$f":" BY$9","v":199.04528775984562},{"$f":" BZ$9","v":242.76510534364988},{"$f":" CA$9","v":325.80449682535641},{"$f":" CB$9","v":438.34201308494949},{"$f":" CC$9","v":605.58961738096912},{"$f":" CD$9","v":703.91747063151695},{"$f":" CE$9","v":731.63943172958272},{"$f":" CF$9","v":803.82614395506539},{"$f":" CG$9","v":657.58650304069397},{"$f":" CH$9","v":614.04186795527846},{"$f":" CI$9","v":426.71294930971158},{"$f":" CJ$9","v":285.77744130842353},{"$f":" CK$9","v":214.57984276282988},{"$f":" CL$9","v":259.19236359257383},{"$f":" CM$9","v":343.90644484058589},{"$f":" CN$9","v":458.70456678518269},{"$f":" CO$9","v":629.30158309660487},{"$f":" CP$9","v":729.60755178922841},{"$f":" CQ$9","v":757.90431310077213},{"$f":" CR$9","v":819.98604387195678},{"$f":" CS$9","v":670.83756299999982},{"$f":" CT$9","v":626.42628873900765},{"$f":" CU$9","v":435.37135245007164},{"$f":" CV$9","v":291.6324166185006},{"$f":" CW$9","v":219.01826973987602},{"$f":" CX$9","v":264.51730319265556},{"$f":" CY$9","v":350.91538447100015},{"$f":" CZ$9","v":467.99580035017902},{"$f":" DA$9","v":641.98474446749697},{"$f":" DB$9","v":744.28480282713122},{"$f":" DC$9","v":773.14360256055784},{"$f":" DD$9","v":836.45924281656596},{"$f":" DE$9","v":684.39204883199022},{"$f":" DF$9","v":639.09381943986546},{"$f":" DG$9","v":444.22556816397565},{"$f":" DH$9","v":297.61751860810807},{"$f":" DI$9","v":223.55362603239308},{"$f":" DJ$9","v":269.95992415837298},{"$f":" DK$9","v":358.08143887722429},{"$f":" DL$9","v":477.49759777062155},{"$f":" DM$9","v":654.95791178315062},{"$f":" DN$9","v":759.29875755523585},{"$f":" DO$9","v":788.73274669760735},{"$f":" DP$9","v":853.31118618317203},{"$f":" DQ$9","v":698.15979069892285},{"$f":" DR$9","v":651.96001446281707},{"$f":" DS$9","v":453.21577950932704},{"$f":" DT$9","v":303.69145927255579},{"$f":" DU$9","v":228.15398364146031},{"$f":" DV$9","v":275.4824320527955},{"$f":" DW$9","v":365.35567473367882},{"$f":" DX$9","v":487.14593148823076},{"$f":" DY$9","v":668.13462692822418},{"$f":" DZ$9","v":774.54976901246005},{"$f":" EA$9","v":804.56837725704418},{"$f":" EB$9","v":870.43034246138041},{"$f":" EC$9","v":712.19283428023641},{"$f":" ED$9","v":665.07356455146839},{"$f":" EE$9","v":462.37624799352585},{"$f":" EF$9","v":309.87764408749632},{"$f":" EG$9","v":232.8372632915721},{"$f":" EH$9","v":281.10618256147052},{"$f":" EI$9","v":372.76597132587085},{"$f":" EJ$9","v":496.97752150944598},{"$f":" EK$9","v":681.56474824898044},{"$f":" EL$9","v":790.09542006897868},{"$f":" EM$9","v":820.71025541092399},{"$f":" EN$9","v":887.88125325716953},{"$f":" EO$9","v":726.49624321834051},{"$f":" EP$9","v":678.43917600231543},{"$f":" EQ$9","v":471.71014625523435},{"$f":" ER$9","v":316.17809155541636},{"$f":" ES$9","v":237.60489993030251},{"$f":" ET$9","v":286.83297451875904},{"$f":" EU$9","v":380.31481945626678},{"$f":" EV$9","v":506.99579676538542},{"$f":" EW$9","v":695.25309927571243},{"$f":" EX$9","v":805.94135381438559},{"$f":" EY$9","v":837.16425463973439},{"$f":" EZ$9","v":905.67029884517365},{"$f":" FA$9","v":741.12700404619125},{"$f":" FB$9","v":692.11015495844526},{"$f":" FC$9","v":481.25495218802513},{"$f":" FD$9","v":322.61837091121976},{"$f":" FE$9","v":242.47644612435548},{"$f":" FF$9","v":292.68612822341072},{"$f":" FG$9","v":388.03269521323881},{"$f":" FH$9","v":517.24093088829693},{"$f":" FI$9","v":709.25426541599757},{"$f":" FJ$9","v":822.15062879574396},{"$f":" FK$9","v":853.9958227379318},{"$f":" FL$9","v":923.86817065495609},{"$f":" FM$9","v":755.98772326086907},{"$f":" FN$9","v":705.99530205057715},{"$f":" FO$9","v":490.94611558258083},{"$f":" FP$9","v":329.15398107563067},{"$f":" FQ$9","v":247.41752890373243},{"$f":" FR$9","v":298.62492344017869},{"$f":" FS$9","v":395.86682617566441},{"$f":" FT$9","v":527.64381948047071},{"$f":" FU$9","v":723.47487222454913},{"$f":" FV$9","v":838.61560026824475},{"$f":" FW$9","v":871.0932887981121},{"$f":" FX$9","v":942.35436530534605},{"$f":" FY$9","v":771.13459755112365},{"$f":" FZ$9","v":720.14718359653079},{"$f":" GA$9","v":500.82058972764412},{"$f":" GB$9","v":335.8101285949864},{"$f":" GC$9","v":252.44741993772715},{"$f":" GD$9","v":304.67234830096459},{"$f":" GE$9","v":403.84725892086374},{"$f":" GF$9","v":538.24407475415956},{"$f":" GG$9","v":737.96874766938572},{"$f":" GH$9","v":855.39845408118049},{"$f":" GI$9","v":888.5211953934139},{"$f":" GJ$9","v":961.19859766373099},{"$f":" GK$9","v":786.57308320493394},{"$f":" GL$9","v":734.57086917955746},{"$f":" GM$9","v":510.88178470472292},{"$f":" GN$9","v":342.58897469919009},{"$f":" GO$9","v":257.5676489890601},{"$f":" GP$9","v":310.83032625490432},{"$f":" GQ$9","v":411.97666557635239},{"$f":" GR$9","v":549.04538386848617},{"$f":" GS$9","v":752.74108785192504},{"$f":" GT$9","v":872.50527307242555},{"$f":" GU$9","v":906.28587460178346},{"$f":" GV$9","v":980.40774812315317},{"$f":" GW$9","v":802.36470930923565},{"$f":" GX$9","v":749.32390533756393},{"$f":" GY$9","v":521.17012022785821},{"$f":" GZ$9","v":349.51805336269763},{"$f":" HA$9","v":262.79923957974682},{"$f":" HB$9","v":317.1239573239709},{"$f":" HC$9","v":420.28788862518445},{"$f":" HD$9","v":560.09108201671893},{"$f":" HE$9","v":767.85082158053274},{"$f":" HF$9","v":890.00415392374566},{"$f":" HG$9","v":924.45800804771272},{"$f":" HH$9","v":1000.058171768016},{"$f":" HI$9","v":818.40428409622234},{"$f":" HJ$9","v":764.30780290755797},{"$f":" HK$9","v":531.6159425688453},{"$f":" HL$9","v":356.54940491097562},{"$f":" HM$9","v":268.10519128806828},{"$f":" HN$9","v":323.50937359221768},{"$f":" HO$9","v":428.72401979346182},{"$f":" HP$9","v":571.30658971587388},{"$f":" HQ$9","v":783.19710898878873},{"$f":" HR$9","v":907.77881634659593},{"$f":" HS$9","v":942.91695944283583},{"$f":" HT$9","v":1020.0196757639739},{"$f":" HU$9","v":834.75248348834009},{"$f":" HV$9","v":779.57930938775917},{"$f":" HW$9","v":542.25910527883411},{"$f":" HX$9","v":363.71017235606223},{"$f":" HY$9","v":273.50622517666443},{"$f":" HZ$9","v":330.01131715055186},{"$f":" IA$9","v":437.31743830745847},{"$f":" IB$9","v":582.73463617673258},{"$f":" IC$9","v":798.83806080770103},{"$f":" ID$9","v":925.89641423619105},{"$f":" IE$9","v":961.73243243694935},{"$f":" IF$9","v":1040.367560031312},{"$f":" IG$9","v":851.41518626772142},{"$f":" IH$9","v":795.14388508366198},{"$f":" II$9","v":553.10327299056848},{"$f":" IJ$9","v":371.00266898970045},{"$f":" IK$9","v":279.00397122302002},{"$f":" IL$9","v":336.63184390181448},{"$f":" IM$9","v":446.07101010530494},{"$f":" IN$9","v":594.37918557507214},{"$f":" IO$9","v":814.77927387239106},{"$f":" IP$9","v":944.3635038465743},{"$f":" IQ$9","v":980.91125291440187},{"$f":" IR$9","v":1061.1092436911117},{"$f":" IS$9","v":868.45882298990853},{"$f":" IT$9","v":811.06365102939708},{"$f":" IU$9","v":564.19203479703151},{"$f":" IV$9","v":378.45654091082724},{"$f":" IW$9","v":284.62103075894879},{"$f":" IX$9","v":343.39796574328682},{"$f":" IY$9","v":455.02012430929256},{"$f":" IZ$9","v":606.28698010480048},{"$f":" JA$9","v":831.08436274243422},{"$f":" JB$9","v":963.25361930165104},{"$f":" JC$9","v":1000.5297516597186},{"$f":" JD$9","v":1082.3271960394948},{"$f":" JE$9","v":885.76978375270392},{"$f":" JF$9","v":827.23225014743696},{"$f":" JG$9","v":575.45023469893545},{"$f":" JH$9","v":386.02010606339002},{"$f":" JI$9","v":290.31758033941605},{"$f":" JJ$9","v":350.26242887701352},{"$f":" JK$9","v":464.10341757895975},{"$f":" JL$9","v":618.37753617452358},{"$f":" JM$9","v":847.64442989273471},{"$f":" JN$9","v":982.44115659359363},{"$f":" JO$9","v":1020.4576118155574},{"$f":" JP$9","v":1103.880760251574},{"$f":" JQ$9","v":903.41357758539198},{"$f":" JR$9","v":843.71094051342038},{"$f":" JS$9","v":586.92085081249388},{"$f":" JT$9","v":393.72258914419541},{"$f":" JU$9","v":296.1158956598847},{"$f":" JV$9","v":357.25185954561744},{"$f":" JW$9","v":473.35577942035712},{"$f":" JX$9","v":630.69694193250882},{"$f":" JY$9","v":864.52220634880393},{"$f":" JZ$9","v":1001.9986313771674},{"$f":" KA$9","v":1040.7701076263293},{"$f":" KB$9","v":1125.8512655659724},{"$f":" KC$9","v":921.39653781619757},{"$f":" KD$9","v":860.50560259548206},{"$f":" KE$9","v":598.60782058740756},{"$f":" KF$9","v":401.56646536040535},{"$f":" KG$9","v":302.01771250812419},{"$f":" KH$9","v":364.36845434004192},{"$f":" KI$9","v":482.78028284388324},{"$f":" KJ$9","v":643.24945865243126},{"$f":" KK$9","v":881.72371990300906},{"$f":" KL$9","v":1021.933109502504},{"$f":" KM$9","v":1061.4745966296368},{"$f":" KN$9","v":1148.24671135776},{"$f":" KO$9","v":939.79038340185912},{"$f":" KP$9","v":877.68329200506116},{"$f":" KQ$9","v":610.55814729171834},{"$f":" KR$9","v":409.58365097881108},{"$f":" KS$9","v":308.04732421127528},{"$f":" KT$9","v":371.64127858802021},{"$f":" KU$9","v":492.41505720043102},{"$f":" KV$9","v":656.08549965793952},{"$f":" KW$9","v":899.31763985208477},{"$f":" KX$9","v":1042.3239931475523},{"$f":" KY$9","v":1082.653506715707},{"$f":" KZ$9","v":1171.1561671937518},{"$f":" LA$9","v":958.47241764663966},{"$f":" LB$9","v":895.12916026836137},{"$f":" LC$9","v":622.6907432587783},{"$f":" LD$9","v":417.7184582063573},{"$f":" LE$9","v":314.16187475965552},{"$f":" LF$9","v":379.01943694620672},{"$f":" LG$9","v":502.19394076645563},{"$f":" LH$9","v":669.11821512051927},{"$f":" LI$9","v":917.18637228591729},{"$f":" LJ$9","v":1063.0356120558197},{"$f":" LK$9","v":1104.1660687050826},{"$f":" LL$9","v":1194.427676292325},{"$f":" LM$9","v":977.51336418006906},{"$f":" LN$9","v":912.90933104513056},{"$f":" LO$9","v":635.05195245900313},{"$f":" LP$9","v":426.0023491404018},{"$f":" LQ$9","v":320.38530693555617},{"$f":" LR$9","v":386.53157925998153},{"$f":" LS$9","v":512.1545241050494},{"$f":" LT$9","v":682.39731248328269},{"$f":" LU$9","v":935.39763231238658},{"$f":" LV$9","v":1084.1462682170188},{"$f":" LW$9","v":1126.0935691098448},{"$f":" LX$9","v":1218.149076478112},{"$f":" LY$9","v":996.92004528703319},{"$f":" LZ$9","v":931.03013655038831},{"$f":" MA$9","v":647.64600465147191},{"$f":" MB$9","v":434.43797129323423},{"$f":" MC$9","v":326.71946811886437},{"$f":" MD$9","v":394.18005144497988},{"$f":" ME$9","v":522.30010137450972},{"$f":" MF$9","v":695.92737157184001},{"$f":" MG$9","v":953.95791110878451},{"$f":" MH$9","v":1105.6635759494329},{"$f":" MI$9","v":1148.4439377959989},{"$f":" MJ$9","v":1242.3289920356187},{"$f":" MK$9","v":1016.7698854264679},{"$f":" ML$9","v":949.56395501660211},{"$f":" MM$9","v":660.52358057863478},{"$f":" MN$9","v":443.05968052693595},{"$f":" MO$9","v":333.19046560100696},{"$f":" MP$9","v":401.99612383962187},{"$f":" MQ$9","v":532.67175003354441},{"$f":" MR$9","v":709.76276104129738},{"$f":" MS$9","v":972.94133036506946},{"$f":" MT$9","v":1127.6732698186761},{"$f":" MU$9","v":1171.3061828453015},{"$f":" MV$9","v":1267.0636171243541},{"$f":" MW$9","v":1036.9303798718365},{"$f":" MX$9","v":968.38677422428145},{"$f":" MY$9","v":673.59719856691925},{"$f":" MZ$9","v":451.80747899639994},{"$f":" NA$9","v":339.75218636597128},{"$f":" NB$9","v":409.92498521309676},{"$f":" NC$9","v":543.19814079540777},{"$f":" ND$9","v":723.80976709285562},{"$f":" NE$9","v":992.2209109747904},{"$f":" NF$9","v":1150.0288121955177},{"$f":" NG$9","v":1194.52825001613},{"$f":" NH$9","v":1292.1887927906591},{"$f":" NI$9","v":1057.4778780860565},{"$f":" NJ$9","v":987.56996598788703},{"$f":" NK$9","v":686.91682796319481},{"$f":" NL$9","v":460.71523312603938},{"$f":" NM$9","v":346.43036039590049},{"$f":" NN$9","v":417.99745833473747},{"$f":" NO$9","v":553.91977013437554},{"$f":" NP$9","v":738.12199660279214},{"$f":" NQ$9","v":1011.8697441775662},{"$f":" NR$9","v":1172.8147492243802},{"$f":" NS$9","v":1218.1979144047721},{"$f":" NT$9","v":0},{"$f":" NU$9","v":0},{"$f":" NV$9","v":0},{"$f":" NW$9","v":0},{"$f":" NX$9","v":0},{"$f":" NY$9","v":0},{"$f":" NZ$9","v":0},{"$f":" OA$9","v":0},{"$f":" OB$9","v":0},{"$f":" OC$9","v":0},{"$f":" OD$9","v":0},{"$f":" OE$9","v":0},{"$f":" OF$9","v":0},{"$f":" OG$9","v":0},{"$f":" OH$9","v":0},{"$f":" OI$9","v":0},{"$f":" OJ$9","v":0},{"$f":" OK$9","v":0},{"$f":" OL$9","v":0},{"$f":" OM$9","v":0},{"$f":" ON$9","v":0},{"$f":" OO$9","v":0},{"$f":" OP$9","v":0},{"$f":" OQ$9","v":0},{"$f":" OR$9","v":0},{"$f":" OS$9","v":0},{"$f":" OT$9","v":0},{"$f":" OU$9","v":0},{"$f":" OV$9","v":0},{"$f":" OW$9","v":0},{"$f":" OX$9","v":0},{"$f":" OY$9","v":0},{"$f":" OZ$9","v":0},{"$f":" PA$9","v":0},{"$f":" PB$9","v":0},{"$f":" PC$9","v":0},{"$f":" PD$9","v":0},{"$f":" PE$9","v":0},{"$f":" PF$9","v":0},{"$f":" PG$9","v":0},{"$f":" PH$9","v":0},{"$f":" PI$9","v":0},{"$f":" PJ$9","v":0},{"$f":" PK$9","v":0},{"$f":" PL$9","v":0},{"$f":" PM$9","v":0},{"$f":" PN$9","v":0},{"$f":" PO$9","v":0},{"$f":" PP$9","v":0},{"$f":" PQ$9","v":0},{"$f":" PR$9","v":0},{"$f":" PS$9","v":0},{"$f":" PT$9","v":0},{"$f":" PU$9","v":0},{"$f":" PV$9","v":0},{"$f":" PW$9","v":0},{"$f":" PX$9","v":0},{"$f":" PY$9","v":0},{"$f":" PZ$9","v":0},{"$f":" QA$9","v":0},{"$f":" QB$9","v":0},{"$f":" QC$9","v":0},{"$f":" QD$9","v":0},{"$f":" QE$9","v":0},{"$f":" QF$9","v":0},{"$f":" QG$9","v":0},{"$f":" QH$9","v":0},{"$f":" QI$9","v":0},{"$f":" QJ$9","v":0},{"$f":" QK$9","v":0},{"$f":" QL$9","v":0},{"$f":" QM$9","v":0},{"$f":" QN$9","v":0},{"$f":" QO$9","v":0},{"$f":" QP$9","v":0},{"$f":" QQ$9","v":0},{"$f":" QR$9","v":0},{"$f":" QS$9","v":0},{"$f":" QT$9","v":0},{"$f":" QU$9","v":0},{"$f":" QV$9","v":0},{"$f":" QW$9","v":0},{"$f":" QX$9","v":0},{"$f":" QY$9","v":0},{"$f":" QZ$9","v":0},{"$f":" RA$9","v":0},{"$f":" RB$9","v":0},{"$f":" RC$9","v":0},{"$f":" RD$9","v":0},{"$f":" RE$9","v":0},{"$f":" RF$9","v":0},{"$f":" RG$9","v":0},{"$f":" RH$9","v":0},{"$f":" RI$9","v":0},{"$f":" RJ$9","v":0},{"$f":" RK$9","v":0},{"$f":" RL$9","v":0},{"$f":" RM$9","v":0},{"$f":" RN$9","v":0},{"$f":" RO$9","v":0},{"$f":" RP$9","v":0},{"$f":" RQ$9","v":0},{"$f":" RR$9","v":0},{"$f":" RS$9","v":0},{"$f":" RT$9","v":0},{"$f":" RU$9","v":0},{"$f":" RV$9","v":0},{"$f":" RW$9","v":0},{"$f":" RX$9","v":0},{"$f":" RY$9","v":0},{"$f":" RZ$9","v":0},{"$f":" SA$9","v":0},{"$f":" SB$9","v":0},{"$f":" SC$9","v":0},{"$f":" SD$9","v":0},{"$f":" SE$9","v":0},{"$f":" SF$9","v":0},{"$f":" SG$9","v":0},{"$f":" SH$9","v":0},{"$f":" SI$9","v":0},{"$f":" SJ$9","v":0},{"$f":" SK$9","v":0},{"$f":" SL$9","v":0},{"$f":" SM$9","v":0},{"$f":" SN$9","v":0},{"$f":" SO$9","v":0}]
[null,null,null,"less",{"$f":" E$30","v":"Capital allowance"},0,"$ 000s",53263.656249999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5326.3656250000004,5326.3656250000004,5326.3656250000004,5326.3656250000004,5326.3656250000004,5326.3656250000004,5326.3656250000004,5326.3656250000004,5326.3656250000004,5326.3656250000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EC$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" GO$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" JA$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" LM$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" NY$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" QK$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less",{"$f":" 'Debt SA'!E$52","v":"Interest expense Senior Loan"},{"$f":" 'Debt SA'!F$52","v":0},{"$f":" 'Debt SA'!G$52","v":"$ 000s"},{"$f":" 'Debt SA'!H$52","v":0},{"$f":" 'Debt SA'!I$52","v":0},{"$f":" 'Debt SA'!J$52","v":0},{"$f":" 'Debt SA'!K$52","v":0},{"$f":" 'Debt SA'!L$52","v":0},{"$f":" 'Debt SA'!M$52","v":0},{"$f":" 'Debt SA'!N$52","v":0},{"$f":" 'Debt SA'!O$52","v":0},{"$f":" 'Debt SA'!P$52","v":0},{"$f":" 'Debt SA'!Q$52","v":0},{"$f":" 'Debt SA'!R$52","v":0},{"$f":" 'Debt SA'!S$52","v":0},{"$f":" 'Debt SA'!T$52","v":0},{"$f":" 'Debt SA'!U$52","v":0},{"$f":" 'Debt SA'!V$52","v":0},{"$f":" 'Debt SA'!W$52","v":0},{"$f":" 'Debt SA'!X$52","v":0},{"$f":" 'Debt SA'!Y$52","v":0},{"$f":" 'Debt SA'!Z$52","v":0},{"$f":" 'Debt SA'!AA$52","v":0},{"$f":" 'Debt SA'!AB$52","v":0},{"$f":" 'Debt SA'!AC$52","v":0},{"$f":" 'Debt SA'!AD$52","v":0},{"$f":" 'Debt SA'!AE$52","v":0},{"$f":" 'Debt SA'!AF$52","v":0},{"$f":" 'Debt SA'!AG$52","v":0},{"$f":" 'Debt SA'!AH$52","v":532.63656250000008},{"$f":" 'Debt SA'!AI$52","v":523.56835602988474},{"$f":" 'Debt SA'!AJ$52","v":508.37837101526503},{"$f":" 'Debt SA'!AK$52","v":489.46600815285166},{"$f":" 'Debt SA'!AL$52","v":469.32122758668987},{"$f":" 'Debt SA'!AM$52","v":446.73857774427006},{"$f":" 'Debt SA'!AN$52","v":429.12792808345853},{"$f":" 'Debt SA'!AO$52","v":412.86221746931153},{"$f":" 'Debt SA'!AP$52","v":403.1236386049415},{"$f":" 'Debt SA'!AQ$52","v":398.32713811810385},{"$f":" 'Debt SA'!AR$52","v":396.02915767641616},{"$f":" 'Debt SA'!AS$52","v":392.10051373341696},{"$f":" 'Debt SA'!AT$52","v":385.0801890866519},{"$f":" 'Debt SA'!AU$52","v":373.848755583328},{"$f":" 'Debt SA'!AV$52","v":356.3490431734478},{"$f":" 'Debt SA'!AW$52","v":335.02785846166387},{"$f":" 'Debt SA'!AX$52","v":312.42436635666974},{"$f":" 'Debt SA'!AY$52","v":287.30882559499457},{"$f":" 'Debt SA'!AZ$52","v":267.23813980257609},{"$f":" 'Debt SA'!BA$52","v":248.5127949687153},{"$f":" 'Debt SA'!BB$52","v":236.41771049598893},{"$f":" 'Debt SA'!BC$52","v":229.33597902238307},{"$f":" 'Debt SA'!BD$52","v":224.77510938824594},{"$f":" 'Debt SA'!BE$52","v":218.52346124895416},{"$f":" 'Debt SA'!BF$52","v":209.09061652879259},{"$f":" 'Debt SA'!BG$52","v":195.33453404330976},{"$f":" 'Debt SA'!BH$52","v":175.15677954358284},{"$f":" 'Debt SA'!BI$52","v":151.05245852785325},{"$f":" 'Debt SA'!BJ$52","v":125.6108688515644},{"$f":" 'Debt SA'!BK$52","v":97.577445526326002},{"$f":" 'Debt SA'!BL$52","v":74.657299907225024},{"$f":" 'Debt SA'!BM$52","v":53.078759725286631},{"$f":" 'Debt SA'!BN$52","v":38.231825633468098},{"$f":" 'Debt SA'!BO$52","v":28.466937627519826},{"$f":" 'Debt SA'!BP$52","v":21.241472295722573},{"$f":" 'Debt SA'!BQ$52","v":12.259347136093488},{"$f":" 'Debt SA'!BR$52","v":4.7606363295926712E-13},{"$f":" 'Debt SA'!BS$52","v":4.82014428371258E-13},{"$f":" 'Debt SA'!BT$52","v":4.8803960872589868E-13},{"$f":" 'Debt SA'!BU$52","v":4.941401038349724E-13},{"$f":" 'Debt SA'!BV$52","v":5.0031685513290948E-13},{"$f":" 'Debt SA'!BW$52","v":5.0657081582207083E-13},{"$f":" 'Debt SA'!BX$52","v":5.129029510198467E-13},{"$f":" 'Debt SA'!BY$52","v":5.1931423790759482E-13},{"$f":" 'Debt SA'!BZ$52","v":5.258056658814397E-13},{"$f":" 'Debt SA'!CA$52","v":5.3237823670495775E-13},{"$f":" 'Debt SA'!CB$52","v":5.3903296466376965E-13},{"$f":" 'Debt SA'!CC$52","v":5.4577087672206685E-13},{"$f":" 'Debt SA'!CD$52","v":5.5259301268109267E-13},{"$f":" 'Debt SA'!CE$52","v":5.5950042533960624E-13},{"$f":" 'Debt SA'!CF$52","v":5.6649418065635133E-13},{"$f":" 'Debt SA'!CG$52","v":5.7357535791455569E-13},{"$f":" 'Debt SA'!CH$52","v":5.8074504988848763E-13},{"$f":" 'Debt SA'!CI$52","v":5.8800436301209378E-13},{"$f":" 'Debt SA'!CJ$52","v":5.9535441754974499E-13},{"$f":" 'Debt SA'!CK$52","v":6.0279634776911674E-13},{"$f":" 'Debt SA'!CL$52","v":6.1033130211623076E-13},{"$f":" 'Debt SA'!CM$52","v":6.179604433926836E-13},{"$f":" 'Debt SA'!CN$52","v":6.2568494893509215E-13},{"$f":" 'Debt SA'!CO$52","v":6.3350601079678081E-13},{"$f":" 'Debt SA'!CP$52","v":6.4142483593174056E-13},{"$f":" 'Debt SA'!CQ$52","v":6.4944264638088734E-13},{"$f":" 'Debt SA'!CR$52","v":6.5756067946064846E-13},{"$f":" 'Debt SA'!CS$52","v":6.657801879539066E-13},{"$f":" 'Debt SA'!CT$52","v":6.7410244030333036E-13},{"$f":" 'Debt SA'!CU$52","v":6.8252872080712204E-13},{"$f":" 'Debt SA'!CV$52","v":6.9106032981721097E-13},{"$f":" 'Debt SA'!CW$52","v":6.9969858393992615E-13},{"$f":" 'Debt SA'!CX$52","v":7.0844481623917526E-13},{"$f":" 'Debt SA'!CY$52","v":7.1730037644216496E-13},{"$f":" 'Debt SA'!CZ$52","v":7.26266631147692E-13},{"$f":" 'Debt SA'!DA$52","v":7.3534496403703821E-13},{"$f":" 'Debt SA'!DB$52","v":7.4453677608750121E-13},{"$f":" 'Debt SA'!DC$52","v":7.5384348578859496E-13},{"$f":" 'Debt SA'!DD$52","v":7.6326652936095238E-13},{"$f":" 'Debt SA'!DE$52","v":7.7280736097796436E-13},{"$f":" 'Debt SA'!DF$52","v":7.8246745299018889E-13},{"$f":" 'Debt SA'!DG$52","v":7.9224829615256629E-13},{"$f":" 'Debt SA'!DH$52","v":8.0215139985447333E-13},{"$f":" 'Debt SA'!DI$52","v":8.1217829235265426E-13},{"$f":" 'Debt SA'!DJ$52","v":8.2233052100706235E-13},{"$f":" 'Debt SA'!DK$52","v":8.3260965251965073E-13},{"$f":" 'Debt SA'!DL$52","v":8.4301727317614644E-13},{"$f":" 'Debt SA'!DM$52","v":8.5355498909084824E-13},{"$f":" 'Debt SA'!DN$52","v":8.6422442645448387E-13},{"$f":" 'Debt SA'!DO$52","v":8.7502723178516493E-13},{"$f":" 'Debt SA'!DP$52","v":8.8596507218247955E-13},{"$f":" 'Debt SA'!DQ$52","v":8.970396355847605E-13},{"$f":" 'Debt SA'!DR$52","v":9.0825263102956999E-13},{"$f":" 'Debt SA'!DS$52","v":9.1960578891743956E-13},{"$f":" 'Debt SA'!DT$52","v":9.3110086127890757E-13},{"$f":" 'Debt SA'!DU$52","v":9.4273962204489389E-13},{"$f":" 'Debt SA'!DV$52","v":9.5452386732045506E-13},{"$f":" 'Debt SA'!DW$52","v":9.6645541566196078E-13},{"$f":" 'Debt SA'!DX$52","v":9.7853610835773533E-13},{"$f":" 'Debt SA'!DY$52","v":9.9076780971220704E-13},{"$f":" 'Debt SA'!DZ$52","v":1.0031524073336098E-12},{"$f":" 'Debt SA'!EA$52","v":1.0156918124252798E-12},{"$f":" 'Debt SA'!EB$52","v":1.0283879600805957E-12},{"$f":" 'Debt SA'!EC$52","v":1.0412428095816033E-12},{"$f":" 'Debt SA'!ED$52","v":1.0542583447013733E-12},{"$f":" 'Debt SA'!EE$52","v":1.0674365740101405E-12},{"$f":" 'Debt SA'!EF$52","v":1.0807795311852674E-12},{"$f":" 'Debt SA'!EG$52","v":1.0942892753250832E-12},{"$f":" 'Debt SA'!EH$52","v":1.1079678912666467E-12},{"$f":" 'Debt SA'!EI$52","v":1.1218174899074796E-12},{"$f":" 'Debt SA'!EJ$52","v":1.1358402085313232E-12},{"$f":" 'Debt SA'!EK$52","v":1.1500382111379647E-12},{"$f":" 'Debt SA'!EL$52","v":1.1644136887771893E-12},{"$f":" 'Debt SA'!EM$52","v":1.1789688598869041E-12},{"$f":" 'Debt SA'!EN$52","v":1.1937059706354904E-12},{"$f":" 'Debt SA'!EO$52","v":1.2086272952684341E-12},{"$f":" 'Debt SA'!EP$52","v":1.2237351364592895E-12},{"$f":" 'Debt SA'!EQ$52","v":1.2390318256650307E-12},{"$f":" 'Debt SA'!ER$52","v":1.2545197234858435E-12},{"$f":" 'Debt SA'!ES$52","v":1.2702012200294166E-12},{"$f":" 'Debt SA'!ET$52","v":1.2860787352797842E-12},{"$f":" 'Debt SA'!EU$52","v":1.3021547194707816E-12},{"$f":" 'Debt SA'!EV$52","v":1.3184316534641664E-12},{"$f":" 'Debt SA'!EW$52","v":1.3349120491324683E-12},{"$f":" 'Debt SA'!EX$52","v":1.3515984497466242E-12},{"$f":" 'Debt SA'!EY$52","v":1.3684934303684568E-12},{"$f":" 'Debt SA'!EZ$52","v":1.3855995982480626E-12},{"$f":" 'Debt SA'!FA$52","v":1.4029195932261633E-12},{"$f":" 'Debt SA'!FB$52","v":1.4204560881414902E-12},{"$f":" 'Debt SA'!FC$52","v":1.4382117892432589E-12},{"$f":" 'Debt SA'!FD$52","v":1.4561894366087997E-12},{"$f":" 'Debt SA'!FE$52","v":1.4743918045664097E-12},{"$f":" 'Debt SA'!FF$52","v":1.4928217021234898E-12},{"$f":" 'Debt SA'!FG$52","v":1.5114819734000336E-12},{"$f":" 'Debt SA'!FH$52","v":1.530375498067534E-12},{"$f":" 'Debt SA'!FI$52","v":1.5495051917933782E-12},{"$f":" 'Debt SA'!FJ$52","v":1.5688740066907954E-12},{"$f":" 'Debt SA'!FK$52","v":1.5884849317744304E-12},{"$f":" 'Debt SA'!FL$52","v":1.6083409934216109E-12},{"$f":" 'Debt SA'!FM$52","v":1.628445255839381E-12},{"$f":" 'Debt SA'!FN$52","v":1.6488008215373734E-12},{"$f":" 'Debt SA'!FO$52","v":1.6694108318065905E-12},{"$f":" 'Debt SA'!FP$52","v":1.6902784672041728E-12},{"$f":" 'Debt SA'!FQ$52","v":1.7114069480442249E-12},{"$f":" 'Debt SA'!FR$52","v":1.7327995348947777E-12},{"$f":" 'Debt SA'!FS$52","v":1.7544595290809625E-12},{"$f":" 'Debt SA'!FT$52","v":1.7763902731944746E-12},{"$f":" 'Debt SA'!FU$52","v":1.7985951516094056E-12},{"$f":" 'Debt SA'!FV$52","v":1.8210775910045235E-12},{"$f":" 'Debt SA'!FW$52","v":1.8438410608920798E-12},{"$f":" 'Debt SA'!FX$52","v":1.8668890741532306E-12},{"$f":" 'Debt SA'!FY$52","v":1.8902251875801462E-12},{"$f":" 'Debt SA'!FZ$52","v":1.9138530024248978E-12},{"$f":" 'Debt SA'!GA$52","v":1.937776164955209E-12},{"$f":" 'Debt SA'!GB$52","v":1.9619983670171491E-12},{"$f":" 'Debt SA'!GC$52","v":1.9865233466048632E-12},{"$f":" 'Debt SA'!GD$52","v":2.0113548884374241E-12},{"$f":" 'Debt SA'!GE$52","v":2.0364968245428917E-12},{"$f":" 'Debt SA'!GF$52","v":2.061953034849678E-12},{"$f":" 'Debt SA'!GG$52","v":2.0877274477852988E-12},{"$f":" 'Debt SA'!GH$52","v":2.1138240408826152E-12},{"$f":" 'Debt SA'!GI$52","v":2.1402468413936479E-12},{"$f":" 'Debt SA'!GJ$52","v":2.1669999269110686E-12},{"$f":" 'Debt SA'!GK$52","v":2.1940874259974572E-12},{"$f":" 'Debt SA'!GL$52","v":2.2215135188224253E-12},{"$f":" 'Debt SA'!GM$52","v":2.2492824378077056E-12},{"$f":" 'Debt SA'!GN$52","v":2.2773984682803021E-12},{"$f":" 'Debt SA'!GO$52","v":2.3058659491338056E-12},{"$f":" 'Debt SA'!GP$52","v":2.3346892734979786E-12},{"$f":" 'Debt SA'!GQ$52","v":2.3638728894167032E-12},{"$f":" 'Debt SA'!GR$52","v":2.393421300534412E-12},{"$f":" 'Debt SA'!GS$52","v":2.4233390667910922E-12},{"$f":" 'Debt SA'!GT$52","v":2.4536308051259809E-12},{"$f":" 'Debt SA'!GU$52","v":2.4843011901900553E-12},{"$f":" 'Debt SA'!GV$52","v":2.5153549550674314E-12},{"$f":" 'Debt SA'!GW$52","v":2.5467968920057742E-12},{"$f":" 'Debt SA'!GX$52","v":2.5786318531558465E-12},{"$f":" 'Debt SA'!GY$52","v":2.6108647513202945E-12},{"$f":" 'Debt SA'!GZ$52","v":2.643500560711798E-12},{"$f":" 'Debt SA'!HA$52","v":2.6765443177206958E-12},{"$f":" 'Debt SA'!HB$52","v":2.7100011216922043E-12},{"$f":" 'Debt SA'!HC$52","v":2.7438761357133569E-12},{"$f":" 'Debt SA'!HD$52","v":2.7781745874097738E-12},{"$f":" 'Debt SA'!HE$52","v":2.8129017697523962E-12},{"$f":" 'Debt SA'!HF$52","v":2.8480630418743011E-12},{"$f":" 'Debt SA'!HG$52","v":2.88366382989773E-12},{"$f":" 'Debt SA'!HH$52","v":2.9197096277714518E-12},{"$f":" 'Debt SA'!HI$52","v":2.9562059981185948E-12},{"$f":" 'Debt SA'!HJ$52","v":2.9931585730950767E-12},{"$f":" 'Debt SA'!HK$52","v":3.030573055258765E-12},{"$f":" 'Debt SA'!HL$52","v":3.0684552184494995E-12},{"$f":" 'Debt SA'!HM$52","v":3.1068109086801186E-12},{"$f":" 'Debt SA'!HN$52","v":3.1456460450386201E-12},{"$f":" 'Debt SA'!HO$52","v":3.1849666206016028E-12},{"$f":" 'Debt SA'!HP$52","v":3.2247787033591227E-12},{"$f":" 'Debt SA'!HQ$52","v":3.2650884371511116E-12},{"$f":" 'Debt SA'!HR$52","v":3.3059020426155004E-12},{"$f":" 'Debt SA'!HS$52","v":3.3472258181481941E-12},{"$f":" 'Debt SA'!HT$52","v":3.3890661408750468E-12},{"$f":" 'Debt SA'!HU$52","v":3.4314294676359848E-12},{"$f":" 'Debt SA'!HV$52","v":3.4743223359814347E-12},{"$f":" 'Debt SA'!HW$52","v":3.5177513651812026E-12},{"$f":" 'Debt SA'!HX$52","v":3.5617232572459678E-12},{"$f":" 'Debt SA'!HY$52","v":3.6062447979615424E-12},{"$f":" 'Debt SA'!HZ$52","v":3.6513228579360615E-12},{"$f":" 'Debt SA'!IA$52","v":3.6969643936602622E-12},{"$f":" 'Debt SA'!IB$52","v":3.7431764485810151E-12},{"$f":" 'Debt SA'!IC$52","v":3.7899661541882784E-12},{"$f":" 'Debt SA'!ID$52","v":3.8373407311156317E-12},{"$f":" 'Debt SA'!IE$52","v":3.8853074902545768E-12},{"$f":" 'Debt SA'!IF$52","v":3.9338738338827588E-12},{"$f":" 'Debt SA'!IG$52","v":3.9830472568062934E-12},{"$f":" 'Debt SA'!IH$52","v":4.0328353475163722E-12},{"$f":" 'Debt SA'!II$52","v":4.0832457893603272E-12},{"$f":" 'Debt SA'!IJ$52","v":4.134286361727331E-12},{"$f":" 'Debt SA'!IK$52","v":4.1859649412489228E-12},{"$f":" 'Debt SA'!IL$52","v":4.238289503014534E-12},{"$f":" 'Debt SA'!IM$52","v":4.2912681218022158E-12},{"$f":" 'Debt SA'!IN$52","v":4.3449089733247441E-12},{"$f":" 'Debt SA'!IO$52","v":4.3992203354913035E-12},{"$f":" 'Debt SA'!IP$52","v":4.4542105896849445E-12},{"$f":" 'Debt SA'!IQ$52","v":4.5098882220560069E-12},{"$f":" 'Debt SA'!IR$52","v":4.5662618248317073E-12},{"$f":" 'Debt SA'!IS$52","v":4.6233400976421039E-12},{"$f":" 'Debt SA'!IT$52","v":4.68113184886263E-12},{"$f":" 'Debt SA'!IU$52","v":4.7396459969734128E-12},{"$f":" 'Debt SA'!IV$52","v":4.7988915719355798E-12},{"$f":" 'Debt SA'!IW$52","v":4.8588777165847749E-12},{"$f":" 'Debt SA'!IX$52","v":4.919613688042084E-12},{"$f":" 'Debt SA'!IY$52","v":4.9811088591426105E-12},{"$f":" 'Debt SA'!IZ$52","v":5.0433727198818932E-12},{"$f":" 'Debt SA'!JA$52","v":5.1064148788804164E-12},{"$f":" 'Debt SA'!JB$52","v":5.170245064866422E-12},{"$f":" 'Debt SA'!JC$52","v":5.2348731281772521E-12},{"$f":" 'Debt SA'!JD$52","v":5.3003090422794681E-12},{"$f":" 'Debt SA'!JE$52","v":5.366562905307962E-12},{"$f":" 'Debt SA'!JF$52","v":5.4336449416243115E-12},{"$f":" 'Debt SA'!JG$52","v":5.5015655033946153E-12},{"$f":" 'Debt SA'!JH$52","v":5.5703350721870474E-12},{"$f":" 'Debt SA'!JI$52","v":5.639964260589385E-12},{"$f":" 'Debt SA'!JJ$52","v":5.7104638138467531E-12},{"$f":" 'Debt SA'!JK$52","v":5.7818446115198376E-12},{"$f":" 'Debt SA'!JL$52","v":5.8541176691638352E-12},{"$f":" 'Debt SA'!JM$52","v":5.9272941400283832E-12},{"$f":" 'Debt SA'!JN$52","v":6.0013853167787378E-12},{"$f":" 'Debt SA'!JO$52","v":6.076402633238471E-12},{"$f":" 'Debt SA'!JP$52","v":6.1523576661539513E-12},{"$f":" 'Debt SA'!JQ$52","v":6.2292621369808756E-12},{"$f":" 'Debt SA'!JR$52","v":6.3071279136931366E-12},{"$f":" 'Debt SA'!JS$52","v":6.3859670126143008E-12},{"$f":" 'Debt SA'!JT$52","v":6.4657916002719794E-12},{"$f":" 'Debt SA'!JU$52","v":6.5466139952753798E-12},{"$f":" 'Debt SA'!JV$52","v":6.6284466702163222E-12},{"$f":" 'Debt SA'!JW$52","v":6.7113022535940262E-12},{"$f":" 'Debt SA'!JX$52","v":6.7951935317639515E-12},{"$f":" 'Debt SA'!JY$52","v":6.8801334509110006E-12},{"$f":" 'Debt SA'!JZ$52","v":6.9661351190473882E-12},{"$f":" 'Debt SA'!KA$52","v":7.0532118080354807E-12},{"$f":" 'Debt SA'!KB$52","v":7.1413769556359239E-12},{"$f":" 'Debt SA'!KC$52","v":7.2306441675813725E-12},{"$f":" 'Debt SA'!KD$52","v":7.3210272196761391E-12},{"$f":" 'Debt SA'!KE$52","v":7.4125400599220907E-12},{"$f":" 'Debt SA'!KF$52","v":7.5051968106711175E-12},{"$f":" 'Debt SA'!KG$52","v":7.5990117708045066E-12},{"$f":" 'Debt SA'!KH$52","v":7.6939994179395617E-12},{"$f":" 'Debt SA'!KI$52","v":7.7901744106638075E-12},{"$f":" 'Debt SA'!KJ$52","v":7.8875515907971035E-12},{"$f":" 'Debt SA'!KK$52","v":7.986145985682067E-12},{"$f":" 'Debt SA'!KL$52","v":8.0859728105030932E-12},{"$f":" 'Debt SA'!KM$52","v":8.1870474706343803E-12},{"$f":" 'Debt SA'!KN$52","v":8.2893855640173109E-12},{"$f":" 'Debt SA'!KO$52","v":8.3930028835675268E-12},{"$f":" 'Debt SA'!KP$52","v":8.4979154196121211E-12},{"$f":" 'Debt SA'!KQ$52","v":8.6041393623572719E-12},{"$f":" 'Debt SA'!KR$52","v":8.7116911043867377E-12},{"$f":" 'Debt SA'!KS$52","v":8.820587243191573E-12},{"$f":" 'Debt SA'!KT$52","v":8.9308445837314687E-12},{"$f":" 'Debt SA'!KU$52","v":9.0424801410281104E-12},{"$f":" 'Debt SA'!KV$52","v":9.1555111427909617E-12},{"$f":" 'Debt SA'!KW$52","v":9.2699550320758481E-12},{"$f":" 'Debt SA'!KX$52","v":9.3858294699767954E-12},{"$f":" 'Debt SA'!KY$52","v":9.5031523383515054E-12},{"$f":" 'Debt SA'!KZ$52","v":9.6219417425809003E-12},{"$f":" 'Debt SA'!LA$52","v":9.7422160143631607E-12},{"$f":" 'Debt SA'!LB$52","v":9.8639937145427015E-12},{"$f":" 'Debt SA'!LC$52","v":9.9872936359744847E-12},{"$f":" 'Debt SA'!LD$52","v":1.0112134806424165E-11},{"$f":" 'Debt SA'!LE$52","v":1.0238536491504467E-11},{"$f":" 'Debt SA'!LF$52","v":1.0366518197648274E-11},{"$f":" 'Debt SA'!LG$52","v":1.0496099675118877E-11},{"$f":" 'Debt SA'!LH$52","v":1.0627300921057862E-11},{"$f":" 'Debt SA'!LI$52","v":1.0760142182571086E-11},{"$f":" 'Debt SA'!LJ$52","v":1.0894643959853225E-11},{"$f":" 'Debt SA'!LK$52","v":1.103082700935139E-11},{"$f":" 'Debt SA'!LL$52","v":1.1168712346968283E-11},{"$f":" 'Debt SA'!LM$52","v":1.1308321251305386E-11},{"$f":" 'Debt SA'!LN$52","v":1.1449675266946703E-11},{"$f":" 'Debt SA'!LO$52","v":1.1592796207783538E-11},{"$f":" 'Debt SA'!LP$52","v":1.1737706160380831E-11},{"$f":" 'Debt SA'!LQ$52","v":1.1884427487385591E-11},{"$f":" 'Debt SA'!LR$52","v":1.2032982830977911E-11},{"$f":" 'Debt SA'!LS$52","v":1.2183395116365135E-11},{"$f":" 'Debt SA'!LT$52","v":1.2335687555319698E-11},{"$f":" 'Debt SA'!LU$52","v":1.2489883649761193E-11},{"$f":" 'Debt SA'!LV$52","v":1.264600719538321E-11},{"$f":" 'Debt SA'!LW$52","v":1.2804082285325501E-11},{"$f":" 'Debt SA'!LX$52","v":1.296413331389207E-11},{"$f":" 'Debt SA'!LY$52","v":1.3126184980315719E-11},{"$f":" 'Debt SA'!LZ$52","v":1.3290262292569667E-11},{"$f":" 'Debt SA'!MA$52","v":1.3456390571226789E-11},{"$f":" 'Debt SA'!MB$52","v":1.3624595453367125E-11},{"$f":" 'Debt SA'!MC$52","v":1.3794902896534212E-11},{"$f":" 'Debt SA'!MD$52","v":1.396733918274089E-11},{"$f":" 'Debt SA'!ME$52","v":1.414193092252515E-11},{"$f":" 'Debt SA'!MF$52","v":1.4318705059056714E-11},{"$f":" 'Debt SA'!MG$52","v":1.4497688872294923E-11},{"$f":" 'Debt SA'!MH$52","v":1.467890998319861E-11},{"$f":" 'Debt SA'!MI$52","v":1.4862396357988593E-11},{"$f":" 'Debt SA'!MJ$52","v":1.504817631246345E-11},{"$f":" 'Debt SA'!MK$52","v":1.523627851636924E-11},{"$f":" 'Debt SA'!ML$52","v":1.5426731997823858E-11},{"$f":" 'Debt SA'!MM$52","v":1.5619566147796656E-11},{"$f":" 'Debt SA'!MN$52","v":1.5814810724644114E-11},{"$f":" 'Debt SA'!MO$52","v":1.6012495858702166E-11},{"$f":" 'Debt SA'!MP$52","v":1.6212652056935941E-11},{"$f":" 'Debt SA'!MQ$52","v":1.6415310207647637E-11},{"$f":" 'Debt SA'!MR$52","v":1.6620501585243232E-11},{"$f":" 'Debt SA'!MS$52","v":1.6828257855058774E-11},{"$f":" 'Debt SA'!MT$52","v":1.7038611078247011E-11},{"$f":" 'Debt SA'!MU$52","v":1.7251593716725099E-11},{"$f":" 'Debt SA'!MV$52","v":1.7467238638184164E-11},{"$f":" 'Debt SA'!MW$52","v":1.7685579121161464E-11},{"$f":" 'Debt SA'!MX$52","v":1.7906648860175981E-11},{"$f":" 'Debt SA'!MY$52","v":1.8130481970928182E-11},{"$f":" 'Debt SA'!MZ$52","v":1.8357112995564783E-11},{"$f":" 'Debt SA'!NA$52","v":1.858657690800934E-11},{"$f":" 'Debt SA'!NB$52","v":1.8818909119359458E-11},{"$f":" 'Debt SA'!NC$52","v":1.9054145483351449E-11},{"$f":" 'Debt SA'!ND$52","v":1.9292322301893344E-11},{"$f":" 'Debt SA'!NE$52","v":1.953347633066701E-11},{"$f":" 'Debt SA'!NF$52","v":1.9777644784800345E-11},{"$f":" 'Debt SA'!NG$52","v":2.0024865344610351E-11},{"$f":" 'Debt SA'!NH$52","v":2.027517616141798E-11},{"$f":" 'Debt SA'!NI$52","v":2.0528615863435707E-11},{"$f":" 'Debt SA'!NJ$52","v":2.0785223561728653E-11},{"$f":" 'Debt SA'!NK$52","v":2.1045038856250259E-11},{"$f":" 'Debt SA'!NL$52","v":2.1308101841953387E-11},{"$f":" 'Debt SA'!NM$52","v":2.1574453114977806E-11},{"$f":" 'Debt SA'!NN$52","v":2.1844133778915028E-11},{"$f":" 'Debt SA'!NO$52","v":2.2117185451151467E-11},{"$f":" 'Debt SA'!NP$52","v":2.2393650269290859E-11},{"$f":" 'Debt SA'!NQ$52","v":2.2673570897656996E-11},{"$f":" 'Debt SA'!NR$52","v":2.2956990533877707E-11},{"$f":" 'Debt SA'!NS$52","v":2.3243952915551182E-11},{"$f":" 'Debt SA'!NT$52","v":2.3534502326995572E-11},{"$f":" 'Debt SA'!NU$52","v":2.3828683606083018E-11},{"$f":" 'Debt SA'!NV$52","v":2.4126542151159055E-11},{"$f":" 'Debt SA'!NW$52","v":2.4428123928048544E-11},{"$f":" 'Debt SA'!NX$52","v":2.4733475477149153E-11},{"$f":" 'Debt SA'!NY$52","v":2.5042643920613518E-11},{"$f":" 'Debt SA'!NZ$52","v":2.5355676969621187E-11},{"$f":" 'Debt SA'!OA$52","v":2.5672622931741452E-11},{"$f":" 'Debt SA'!OB$52","v":2.599353071838822E-11},{"$f":" 'Debt SA'!OC$52","v":2.6318449852368074E-11},{"$f":" 'Debt SA'!OD$52","v":2.6647430475522672E-11},{"$f":" 'Debt SA'!OE$52","v":2.6980523356466704E-11},{"$f":" 'Debt SA'!OF$52","v":2.7317779898422538E-11},{"$f":" 'Debt SA'!OG$52","v":2.7659252147152819E-11},{"$f":" 'Debt SA'!OH$52","v":2.8004992798992229E-11},{"$f":" 'Debt SA'!OI$52","v":2.8355055208979635E-11},{"$f":" 'Debt SA'!OJ$52","v":2.870949339909188E-11},{"$f":" 'Debt SA'!OK$52","v":2.9068362066580531E-11},{"$f":" 'Debt SA'!OL$52","v":2.9431716592412787E-11},{"$f":" 'Debt SA'!OM$52","v":2.9799613049817947E-11},{"$f":" 'Debt SA'!ON$52","v":3.0172108212940672E-11},{"$f":" 'Debt SA'!OO$52","v":3.0549259565602424E-11},{"$f":" 'Debt SA'!OP$52","v":3.0931125310172457E-11},{"$f":" 'Debt SA'!OQ$52","v":3.1317764376549614E-11},{"$f":" 'Debt SA'!OR$52","v":3.1709236431256485E-11},{"$f":" 'Debt SA'!OS$52","v":3.2105601886647189E-11},{"$f":" 'Debt SA'!OT$52","v":3.2506921910230282E-11},{"$f":" 'Debt SA'!OU$52","v":3.2913258434108159E-11},{"$f":" 'Debt SA'!OV$52","v":3.3324674164534513E-11},{"$f":" 'Debt SA'!OW$52","v":3.3741232591591197E-11},{"$f":" 'Debt SA'!OX$52","v":3.4162997998986084E-11},{"$f":" 'Debt SA'!OY$52","v":3.4590035473973406E-11},{"$f":" 'Debt SA'!OZ$52","v":3.5022410917398081E-11},{"$f":" 'Debt SA'!PA$52","v":3.5460191053865556E-11},{"$f":" 'Debt SA'!PB$52","v":3.590344344203888E-11},{"$f":" 'Debt SA'!PC$52","v":3.6352236485064366E-11},{"$f":" 'Debt SA'!PD$52","v":3.6806639441127671E-11},{"$f":" 'Debt SA'!PE$52","v":3.7266722434141769E-11},{"$f":" 'Debt SA'!PF$52","v":3.773255646456854E-11},{"$f":" 'Debt SA'!PG$52","v":3.8204213420375646E-11},{"$f":" 'Debt SA'!PH$52","v":3.8681766088130344E-11},{"$f":" 'Debt SA'!PI$52","v":3.916528816423198E-11},{"$f":" 'Debt SA'!PJ$52","v":3.9654854266284882E-11},{"$f":" 'Debt SA'!PK$52","v":4.015053994461344E-11},{"$f":" 'Debt SA'!PL$52","v":4.0652421693921103E-11},{"$f":" 'Debt SA'!PM$52","v":4.1160576965095117E-11},{"$f":" 'Debt SA'!PN$52","v":4.1675084177158807E-11},{"$f":" 'Debt SA'!PO$52","v":4.2196022729373289E-11},{"$f":" 'Debt SA'!PP$52","v":4.2723473013490453E-11},{"$f":" 'Debt SA'!PQ$52","v":4.3257516426159085E-11},{"$f":" 'Debt SA'!PR$52","v":4.3798235381486072E-11},{"$f":" 'Debt SA'!PS$52","v":4.4345713323754648E-11},{"$f":" 'Debt SA'!PT$52","v":4.4900034740301582E-11},{"$f":" 'Debt SA'!PU$52","v":4.5461285174555352E-11},{"$f":" 'Debt SA'!PV$52","v":4.6029551239237294E-11},{"$f":" 'Debt SA'!PW$52","v":4.6604920629727763E-11},{"$f":" 'Debt SA'!PX$52","v":4.7187482137599357E-11},{"$f":" 'Debt SA'!PY$52","v":4.7777325664319351E-11},{"$f":" 'Debt SA'!PZ$52","v":4.8374542235123338E-11},{"$f":" 'Debt SA'!QA$52","v":4.8979224013062384E-11},{"$f":" 'Debt SA'!QB$52","v":4.9591464313225664E-11},{"$f":" 'Debt SA'!QC$52","v":5.0211357617140981E-11},{"$f":" 'Debt SA'!QD$52","v":5.0838999587355239E-11},{"$f":" 'Debt SA'!QE$52","v":5.147448708219718E-11},{"$f":" 'Debt SA'!QF$52","v":5.2117918170724647E-11},{"$f":" 'Debt SA'!QG$52","v":5.2769392147858696E-11},{"$f":" 'Debt SA'!QH$52","v":5.3429009549706934E-11},{"$f":" 'Debt SA'!QI$52","v":5.4096872169078266E-11},{"$f":" 'Debt SA'!QJ$52","v":5.477308307119175E-11},{"$f":" 'Debt SA'!QK$52","v":5.5457746609581646E-11},{"$f":" 'Debt SA'!QL$52","v":5.6150968442201422E-11},{"$f":" 'Debt SA'!QM$52","v":5.6852855547728942E-11},{"$f":" 'Debt SA'!QN$52","v":5.756351624207555E-11},{"$f":" 'Debt SA'!QO$52","v":5.8283060195101495E-11},{"$f":" 'Debt SA'!QP$52","v":5.9011598447540257E-11},{"$f":" 'Debt SA'!QQ$52","v":5.9749243428134516E-11},{"$f":" 'Debt SA'!QR$52","v":6.0496108970986208E-11},{"$f":" 'Debt SA'!QS$52","v":6.1252310333123531E-11},{"$f":" 'Debt SA'!QT$52","v":6.2017964212287565E-11},{"$f":" 'Debt SA'!QU$52","v":6.2793188764941154E-11},{"$f":" 'Debt SA'!QV$52","v":6.3578103624502931E-11},{"$f":" 'Debt SA'!QW$52","v":6.437282991980922E-11},{"$f":" 'Debt SA'!QX$52","v":6.5177490293806825E-11},{"$f":" 'Debt SA'!QY$52","v":6.599220892247941E-11},{"$f":" 'Debt SA'!QZ$52","v":6.6817111534010395E-11},{"$f":" 'Debt SA'!RA$52","v":6.7652325428185532E-11},{"$f":" 'Debt SA'!RB$52","v":6.8497979496037853E-11},{"$f":" 'Debt SA'!RC$52","v":6.9354204239738327E-11},{"$f":" 'Debt SA'!RD$52","v":7.0221131792735058E-11},{"$f":" 'Debt SA'!RE$52","v":7.1098895940144256E-11},{"$f":" 'Debt SA'!RF$52","v":7.1987632139396055E-11},{"$f":" 'Debt SA'!RG$52","v":7.288747754113851E-11},{"$f":" 'Debt SA'!RH$52","v":7.3798571010402742E-11},{"$f":" 'Debt SA'!RI$52","v":7.4721053148032781E-11},{"$f":" 'Debt SA'!RJ$52","v":7.565506631238319E-11},{"$f":" 'Debt SA'!RK$52","v":7.6600754641287985E-11},{"$f":" 'Debt SA'!RL$52","v":7.7558264074304078E-11},{"$f":" 'Debt SA'!RM$52","v":7.8527742375232883E-11},{"$f":" 'Debt SA'!RN$52","v":7.9509339154923295E-11},{"$f":" 'Debt SA'!RO$52","v":8.0503205894359829E-11},{"$f":" 'Debt SA'!RP$52","v":8.1509495968039322E-11},{"$f":" 'Debt SA'!RQ$52","v":8.2528364667639817E-11},{"$f":" 'Debt SA'!RR$52","v":8.3559969225985312E-11},{"$f":" 'Debt SA'!RS$52","v":8.4604468841310116E-11},{"$f":" 'Debt SA'!RT$52","v":8.5662024701826493E-11},{"$f":" 'Debt SA'!RU$52","v":8.6732800010599319E-11},{"$f":" 'Debt SA'!RV$52","v":8.7816960010731818E-11},{"$f":" 'Debt SA'!RW$52","v":8.8914672010865963E-11},{"$f":" 'Debt SA'!RX$52","v":9.0026105411001792E-11},{"$f":" 'Debt SA'!RY$52","v":9.1151431728639306E-11},{"$f":" 'Debt SA'!RZ$52","v":9.22908246252473E-11},{"$f":" 'Debt SA'!SA$52","v":9.3444459933062896E-11},{"$f":" 'Debt SA'!SB$52","v":9.4612515682226175E-11},{"$f":" 'Debt SA'!SC$52","v":9.5795172128254005E-11},{"$f":" 'Debt SA'!SD$52","v":9.6992611779857178E-11},{"$f":" 'Debt SA'!SE$52","v":9.8205019427105406E-11},{"$f":" 'Debt SA'!SF$52","v":9.9432582169944222E-11},{"$f":" 'Debt SA'!SG$52","v":1.0067548944706851E-10},{"$f":" 'Debt SA'!SH$52","v":1.0193393306515688E-10},{"$f":" 'Debt SA'!SI$52","v":1.0320810722847134E-10},{"$f":" 'Debt SA'!SJ$52","v":1.0449820856882724E-10},{"$f":" 'Debt SA'!SK$52","v":1.0580443617593758E-10},{"$f":" 'Debt SA'!SL$52","v":1.0712699162813681E-10},{"$f":" 'Debt SA'!SM$52","v":1.0846607902348851E-10},{"$f":" 'Debt SA'!SN$52","v":1.0982190501128212E-10},{"$f":" 'Debt SA'!SO$52","v":1.1119467882392314E-10}]
[null,null,null,"less",{"$f":" 'Debt SA'!E$63","v":"Interest expense SHL"},{"$f":" 'Debt SA'!F$63","v":0},{"$f":" 'Debt SA'!G$63","v":"$ 000s"},{"$f":" 'Debt SA'!H$63","v":0},{"$f":" 'Debt SA'!I$63","v":0},{"$f":" 'Debt SA'!J$63","v":0},{"$f":" 'Debt SA'!K$63","v":0},{"$f":" 'Debt SA'!L$63","v":0},{"$f":" 'Debt SA'!M$63","v":0},{"$f":" 'Debt SA'!N$63","v":0},{"$f":" 'Debt SA'!O$63","v":0},{"$f":" 'Debt SA'!P$63","v":0},{"$f":" 'Debt SA'!Q$63","v":0},{"$f":" 'Debt SA'!R$63","v":0},{"$f":" 'Debt SA'!S$63","v":0},{"$f":" 'Debt SA'!T$63","v":0},{"$f":" 'Debt SA'!U$63","v":0},{"$f":" 'Debt SA'!V$63","v":0},{"$f":" 'Debt SA'!W$63","v":0},{"$f":" 'Debt SA'!X$63","v":0},{"$f":" 'Debt SA'!Y$63","v":0},{"$f":" 'Debt SA'!Z$63","v":0},{"$f":" 'Debt SA'!AA$63","v":0},{"$f":" 'Debt SA'!AB$63","v":0},{"$f":" 'Debt SA'!AC$63","v":0},{"$f":" 'Debt SA'!AD$63","v":0},{"$f":" 'Debt SA'!AE$63","v":0},{"$f":" 'Debt SA'!AF$63","v":0},{"$f":" 'Debt SA'!AG$63","v":0},{"$f":" 'Debt SA'!AH$63","v":0},{"$f":" 'Debt SA'!AI$63","v":0},{"$f":" 'Debt SA'!AJ$63","v":0},{"$f":" 'Debt SA'!AK$63","v":0},{"$f":" 'Debt SA'!AL$63","v":0},{"$f":" 'Debt SA'!AM$63","v":0},{"$f":" 'Debt SA'!AN$63","v":0},{"$f":" 'Debt SA'!AO$63","v":0},{"$f":" 'Debt SA'!AP$63","v":0},{"$f":" 'Debt SA'!AQ$63","v":0},{"$f":" 'Debt SA'!AR$63","v":0},{"$f":" 'Debt SA'!AS$63","v":0},{"$f":" 'Debt SA'!AT$63","v":0},{"$f":" 'Debt SA'!AU$63","v":0},{"$f":" 'Debt SA'!AV$63","v":0},{"$f":" 'Debt SA'!AW$63","v":0},{"$f":" 'Debt SA'!AX$63","v":0},{"$f":" 'Debt SA'!AY$63","v":0},{"$f":" 'Debt SA'!AZ$63","v":0},{"$f":" 'Debt SA'!BA$63","v":0},{"$f":" 'Debt SA'!BB$63","v":0},{"$f":" 'Debt SA'!BC$63","v":0},{"$f":" 'Debt SA'!BD$63","v":0},{"$f":" 'Debt SA'!BE$63","v":0},{"$f":" 'Debt SA'!BF$63","v":0},{"$f":" 'Debt SA'!BG$63","v":0},{"$f":" 'Debt SA'!BH$63","v":0},{"$f":" 'Debt SA'!BI$63","v":0},{"$f":" 'Debt SA'!BJ$63","v":0},{"$f":" 'Debt SA'!BK$63","v":0},{"$f":" 'Debt SA'!BL$63","v":0},{"$f":" 'Debt SA'!BM$63","v":0},{"$f":" 'Debt SA'!BN$63","v":0},{"$f":" 'Debt SA'!BO$63","v":0},{"$f":" 'Debt SA'!BP$63","v":0},{"$f":" 'Debt SA'!BQ$63","v":0},{"$f":" 'Debt SA'!BR$63","v":0},{"$f":" 'Debt SA'!BS$63","v":0},{"$f":" 'Debt SA'!BT$63","v":0},{"$f":" 'Debt SA'!BU$63","v":0},{"$f":" 'Debt SA'!BV$63","v":0},{"$f":" 'Debt SA'!BW$63","v":0},{"$f":" 'Debt SA'!BX$63","v":0},{"$f":" 'Debt SA'!BY$63","v":0},{"$f":" 'Debt SA'!BZ$63","v":0},{"$f":" 'Debt SA'!CA$63","v":0},{"$f":" 'Debt SA'!CB$63","v":0},{"$f":" 'Debt SA'!CC$63","v":0},{"$f":" 'Debt SA'!CD$63","v":0},{"$f":" 'Debt SA'!CE$63","v":0},{"$f":" 'Debt SA'!CF$63","v":0},{"$f":" 'Debt SA'!CG$63","v":0},{"$f":" 'Debt SA'!CH$63","v":0},{"$f":" 'Debt SA'!CI$63","v":0},{"$f":" 'Debt SA'!CJ$63","v":0},{"$f":" 'Debt SA'!CK$63","v":0},{"$f":" 'Debt SA'!CL$63","v":0},{"$f":" 'Debt SA'!CM$63","v":0},{"$f":" 'Debt SA'!CN$63","v":0},{"$f":" 'Debt SA'!CO$63","v":0},{"$f":" 'Debt SA'!CP$63","v":0},{"$f":" 'Debt SA'!CQ$63","v":0},{"$f":" 'Debt SA'!CR$63","v":0},{"$f":" 'Debt SA'!CS$63","v":0},{"$f":" 'Debt SA'!CT$63","v":0},{"$f":" 'Debt SA'!CU$63","v":0},{"$f":" 'Debt SA'!CV$63","v":0},{"$f":" 'Debt SA'!CW$63","v":0},{"$f":" 'Debt SA'!CX$63","v":0},{"$f":" 'Debt SA'!CY$63","v":0},{"$f":" 'Debt SA'!CZ$63","v":0},{"$f":" 'Debt SA'!DA$63","v":0},{"$f":" 'Debt SA'!DB$63","v":0},{"$f":" 'Debt SA'!DC$63","v":0},{"$f":" 'Debt SA'!DD$63","v":0},{"$f":" 'Debt SA'!DE$63","v":0},{"$f":" 'Debt SA'!DF$63","v":0},{"$f":" 'Debt SA'!DG$63","v":0},{"$f":" 'Debt SA'!DH$63","v":0},{"$f":" 'Debt SA'!DI$63","v":0},{"$f":" 'Debt SA'!DJ$63","v":0},{"$f":" 'Debt SA'!DK$63","v":0},{"$f":" 'Debt SA'!DL$63","v":0},{"$f":" 'Debt SA'!DM$63","v":0},{"$f":" 'Debt SA'!DN$63","v":0},{"$f":" 'Debt SA'!DO$63","v":0},{"$f":" 'Debt SA'!DP$63","v":0},{"$f":" 'Debt SA'!DQ$63","v":0},{"$f":" 'Debt SA'!DR$63","v":0},{"$f":" 'Debt SA'!DS$63","v":0},{"$f":" 'Debt SA'!DT$63","v":0},{"$f":" 'Debt SA'!DU$63","v":0},{"$f":" 'Debt SA'!DV$63","v":0},{"$f":" 'Debt SA'!DW$63","v":0},{"$f":" 'Debt SA'!DX$63","v":0},{"$f":" 'Debt SA'!DY$63","v":0},{"$f":" 'Debt SA'!DZ$63","v":0},{"$f":" 'Debt SA'!EA$63","v":0},{"$f":" 'Debt SA'!EB$63","v":0},{"$f":" 'Debt SA'!EC$63","v":0},{"$f":" 'Debt SA'!ED$63","v":0},{"$f":" 'Debt SA'!EE$63","v":0},{"$f":" 'Debt SA'!EF$63","v":0},{"$f":" 'Debt SA'!EG$63","v":0},{"$f":" 'Debt SA'!EH$63","v":0},{"$f":" 'Debt SA'!EI$63","v":0},{"$f":" 'Debt SA'!EJ$63","v":0},{"$f":" 'Debt SA'!EK$63","v":0},{"$f":" 'Debt SA'!EL$63","v":0},{"$f":" 'Debt SA'!EM$63","v":0},{"$f":" 'Debt SA'!EN$63","v":0},{"$f":" 'Debt SA'!EO$63","v":0},{"$f":" 'Debt SA'!EP$63","v":0},{"$f":" 'Debt SA'!EQ$63","v":0},{"$f":" 'Debt SA'!ER$63","v":0},{"$f":" 'Debt SA'!ES$63","v":0},{"$f":" 'Debt SA'!ET$63","v":0},{"$f":" 'Debt SA'!EU$63","v":0},{"$f":" 'Debt SA'!EV$63","v":0},{"$f":" 'Debt SA'!EW$63","v":0},{"$f":" 'Debt SA'!EX$63","v":0},{"$f":" 'Debt SA'!EY$63","v":0},{"$f":" 'Debt SA'!EZ$63","v":0},{"$f":" 'Debt SA'!FA$63","v":0},{"$f":" 'Debt SA'!FB$63","v":0},{"$f":" 'Debt SA'!FC$63","v":0},{"$f":" 'Debt SA'!FD$63","v":0},{"$f":" 'Debt SA'!FE$63","v":0},{"$f":" 'Debt SA'!FF$63","v":0},{"$f":" 'Debt SA'!FG$63","v":0},{"$f":" 'Debt SA'!FH$63","v":0},{"$f":" 'Debt SA'!FI$63","v":0},{"$f":" 'Debt SA'!FJ$63","v":0},{"$f":" 'Debt SA'!FK$63","v":0},{"$f":" 'Debt SA'!FL$63","v":0},{"$f":" 'Debt SA'!FM$63","v":0},{"$f":" 'Debt SA'!FN$63","v":0},{"$f":" 'Debt SA'!FO$63","v":0},{"$f":" 'Debt SA'!FP$63","v":0},{"$f":" 'Debt SA'!FQ$63","v":0},{"$f":" 'Debt SA'!FR$63","v":0},{"$f":" 'Debt SA'!FS$63","v":0},{"$f":" 'Debt SA'!FT$63","v":0},{"$f":" 'Debt SA'!FU$63","v":0},{"$f":" 'Debt SA'!FV$63","v":0},{"$f":" 'Debt SA'!FW$63","v":0},{"$f":" 'Debt SA'!FX$63","v":0},{"$f":" 'Debt SA'!FY$63","v":0},{"$f":" 'Debt SA'!FZ$63","v":0},{"$f":" 'Debt SA'!GA$63","v":0},{"$f":" 'Debt SA'!GB$63","v":0},{"$f":" 'Debt SA'!GC$63","v":0},{"$f":" 'Debt SA'!GD$63","v":0},{"$f":" 'Debt SA'!GE$63","v":0},{"$f":" 'Debt SA'!GF$63","v":0},{"$f":" 'Debt SA'!GG$63","v":0},{"$f":" 'Debt SA'!GH$63","v":0},{"$f":" 'Debt SA'!GI$63","v":0},{"$f":" 'Debt SA'!GJ$63","v":0},{"$f":" 'Debt SA'!GK$63","v":0},{"$f":" 'Debt SA'!GL$63","v":0},{"$f":" 'Debt SA'!GM$63","v":0},{"$f":" 'Debt SA'!GN$63","v":0},{"$f":" 'Debt SA'!GO$63","v":0},{"$f":" 'Debt SA'!GP$63","v":0},{"$f":" 'Debt SA'!GQ$63","v":0},{"$f":" 'Debt SA'!GR$63","v":0},{"$f":" 'Debt SA'!GS$63","v":0},{"$f":" 'Debt SA'!GT$63","v":0},{"$f":" 'Debt SA'!GU$63","v":0},{"$f":" 'Debt SA'!GV$63","v":0},{"$f":" 'Debt SA'!GW$63","v":0},{"$f":" 'Debt SA'!GX$63","v":0},{"$f":" 'Debt SA'!GY$63","v":0},{"$f":" 'Debt SA'!GZ$63","v":0},{"$f":" 'Debt SA'!HA$63","v":0},{"$f":" 'Debt SA'!HB$63","v":0},{"$f":" 'Debt SA'!HC$63","v":0},{"$f":" 'Debt SA'!HD$63","v":0},{"$f":" 'Debt SA'!HE$63","v":0},{"$f":" 'Debt SA'!HF$63","v":0},{"$f":" 'Debt SA'!HG$63","v":0},{"$f":" 'Debt SA'!HH$63","v":0},{"$f":" 'Debt SA'!HI$63","v":0},{"$f":" 'Debt SA'!HJ$63","v":0},{"$f":" 'Debt SA'!HK$63","v":0},{"$f":" 'Debt SA'!HL$63","v":0},{"$f":" 'Debt SA'!HM$63","v":0},{"$f":" 'Debt SA'!HN$63","v":0},{"$f":" 'Debt SA'!HO$63","v":0},{"$f":" 'Debt SA'!HP$63","v":0},{"$f":" 'Debt SA'!HQ$63","v":0},{"$f":" 'Debt SA'!HR$63","v":0},{"$f":" 'Debt SA'!HS$63","v":0},{"$f":" 'Debt SA'!HT$63","v":0},{"$f":" 'Debt SA'!HU$63","v":0},{"$f":" 'Debt SA'!HV$63","v":0},{"$f":" 'Debt SA'!HW$63","v":0},{"$f":" 'Debt SA'!HX$63","v":0},{"$f":" 'Debt SA'!HY$63","v":0},{"$f":" 'Debt SA'!HZ$63","v":0},{"$f":" 'Debt SA'!IA$63","v":0},{"$f":" 'Debt SA'!IB$63","v":0},{"$f":" 'Debt SA'!IC$63","v":0},{"$f":" 'Debt SA'!ID$63","v":0},{"$f":" 'Debt SA'!IE$63","v":0},{"$f":" 'Debt SA'!IF$63","v":0},{"$f":" 'Debt SA'!IG$63","v":0},{"$f":" 'Debt SA'!IH$63","v":0},{"$f":" 'Debt SA'!II$63","v":0},{"$f":" 'Debt SA'!IJ$63","v":0},{"$f":" 'Debt SA'!IK$63","v":0},{"$f":" 'Debt SA'!IL$63","v":0},{"$f":" 'Debt SA'!IM$63","v":0},{"$f":" 'Debt SA'!IN$63","v":0},{"$f":" 'Debt SA'!IO$63","v":0},{"$f":" 'Debt SA'!IP$63","v":0},{"$f":" 'Debt SA'!IQ$63","v":0},{"$f":" 'Debt SA'!IR$63","v":0},{"$f":" 'Debt SA'!IS$63","v":0},{"$f":" 'Debt SA'!IT$63","v":0},{"$f":" 'Debt SA'!IU$63","v":0},{"$f":" 'Debt SA'!IV$63","v":0},{"$f":" 'Debt SA'!IW$63","v":0},{"$f":" 'Debt SA'!IX$63","v":0},{"$f":" 'Debt SA'!IY$63","v":0},{"$f":" 'Debt SA'!IZ$63","v":0},{"$f":" 'Debt SA'!JA$63","v":0},{"$f":" 'Debt SA'!JB$63","v":0},{"$f":" 'Debt SA'!JC$63","v":0},{"$f":" 'Debt SA'!JD$63","v":0},{"$f":" 'Debt SA'!JE$63","v":0},{"$f":" 'Debt SA'!JF$63","v":0},{"$f":" 'Debt SA'!JG$63","v":0},{"$f":" 'Debt SA'!JH$63","v":0},{"$f":" 'Debt SA'!JI$63","v":0},{"$f":" 'Debt SA'!JJ$63","v":0},{"$f":" 'Debt SA'!JK$63","v":0},{"$f":" 'Debt SA'!JL$63","v":0},{"$f":" 'Debt SA'!JM$63","v":0},{"$f":" 'Debt SA'!JN$63","v":0},{"$f":" 'Debt SA'!JO$63","v":0},{"$f":" 'Debt SA'!JP$63","v":0},{"$f":" 'Debt SA'!JQ$63","v":0},{"$f":" 'Debt SA'!JR$63","v":0},{"$f":" 'Debt SA'!JS$63","v":0},{"$f":" 'Debt SA'!JT$63","v":0},{"$f":" 'Debt SA'!JU$63","v":0},{"$f":" 'Debt SA'!JV$63","v":0},{"$f":" 'Debt SA'!JW$63","v":0},{"$f":" 'Debt SA'!JX$63","v":0},{"$f":" 'Debt SA'!JY$63","v":0},{"$f":" 'Debt SA'!JZ$63","v":0},{"$f":" 'Debt SA'!KA$63","v":0},{"$f":" 'Debt SA'!KB$63","v":0},{"$f":" 'Debt SA'!KC$63","v":0},{"$f":" 'Debt SA'!KD$63","v":0},{"$f":" 'Debt SA'!KE$63","v":0},{"$f":" 'Debt SA'!KF$63","v":0},{"$f":" 'Debt SA'!KG$63","v":0},{"$f":" 'Debt SA'!KH$63","v":0},{"$f":" 'Debt SA'!KI$63","v":0},{"$f":" 'Debt SA'!KJ$63","v":0},{"$f":" 'Debt SA'!KK$63","v":0},{"$f":" 'Debt SA'!KL$63","v":0},{"$f":" 'Debt SA'!KM$63","v":0},{"$f":" 'Debt SA'!KN$63","v":0},{"$f":" 'Debt SA'!KO$63","v":0},{"$f":" 'Debt SA'!KP$63","v":0},{"$f":" 'Debt SA'!KQ$63","v":0},{"$f":" 'Debt SA'!KR$63","v":0},{"$f":" 'Debt SA'!KS$63","v":0},{"$f":" 'Debt SA'!KT$63","v":0},{"$f":" 'Debt SA'!KU$63","v":0},{"$f":" 'Debt SA'!KV$63","v":0},{"$f":" 'Debt SA'!KW$63","v":0},{"$f":" 'Debt SA'!KX$63","v":0},{"$f":" 'Debt SA'!KY$63","v":0},{"$f":" 'Debt SA'!KZ$63","v":0},{"$f":" 'Debt SA'!LA$63","v":0},{"$f":" 'Debt SA'!LB$63","v":0},{"$f":" 'Debt SA'!LC$63","v":0},{"$f":" 'Debt SA'!LD$63","v":0},{"$f":" 'Debt SA'!LE$63","v":0},{"$f":" 'Debt SA'!LF$63","v":0},{"$f":" 'Debt SA'!LG$63","v":0},{"$f":" 'Debt SA'!LH$63","v":0},{"$f":" 'Debt SA'!LI$63","v":0},{"$f":" 'Debt SA'!LJ$63","v":0},{"$f":" 'Debt SA'!LK$63","v":0},{"$f":" 'Debt SA'!LL$63","v":0},{"$f":" 'Debt SA'!LM$63","v":0},{"$f":" 'Debt SA'!LN$63","v":0},{"$f":" 'Debt SA'!LO$63","v":0},{"$f":" 'Debt SA'!LP$63","v":0},{"$f":" 'Debt SA'!LQ$63","v":0},{"$f":" 'Debt SA'!LR$63","v":0},{"$f":" 'Debt SA'!LS$63","v":0},{"$f":" 'Debt SA'!LT$63","v":0},{"$f":" 'Debt SA'!LU$63","v":0},{"$f":" 'Debt SA'!LV$63","v":0},{"$f":" 'Debt SA'!LW$63","v":0},{"$f":" 'Debt SA'!LX$63","v":0},{"$f":" 'Debt SA'!LY$63","v":0},{"$f":" 'Debt SA'!LZ$63","v":0},{"$f":" 'Debt SA'!MA$63","v":0},{"$f":" 'Debt SA'!MB$63","v":0},{"$f":" 'Debt SA'!MC$63","v":0},{"$f":" 'Debt SA'!MD$63","v":0},{"$f":" 'Debt SA'!ME$63","v":0},{"$f":" 'Debt SA'!MF$63","v":0},{"$f":" 'Debt SA'!MG$63","v":0},{"$f":" 'Debt SA'!MH$63","v":0},{"$f":" 'Debt SA'!MI$63","v":0},{"$f":" 'Debt SA'!MJ$63","v":0},{"$f":" 'Debt SA'!MK$63","v":0},{"$f":" 'Debt SA'!ML$63","v":0},{"$f":" 'Debt SA'!MM$63","v":0},{"$f":" 'Debt SA'!MN$63","v":0},{"$f":" 'Debt SA'!MO$63","v":0},{"$f":" 'Debt SA'!MP$63","v":0},{"$f":" 'Debt SA'!MQ$63","v":0},{"$f":" 'Debt SA'!MR$63","v":0},{"$f":" 'Debt SA'!MS$63","v":0},{"$f":" 'Debt SA'!MT$63","v":0},{"$f":" 'Debt SA'!MU$63","v":0},{"$f":" 'Debt SA'!MV$63","v":0},{"$f":" 'Debt SA'!MW$63","v":0},{"$f":" 'Debt SA'!MX$63","v":0},{"$f":" 'Debt SA'!MY$63","v":0},{"$f":" 'Debt SA'!MZ$63","v":0},{"$f":" 'Debt SA'!NA$63","v":0},{"$f":" 'Debt SA'!NB$63","v":0},{"$f":" 'Debt SA'!NC$63","v":0},{"$f":" 'Debt SA'!ND$63","v":0},{"$f":" 'Debt SA'!NE$63","v":0},{"$f":" 'Debt SA'!NF$63","v":0},{"$f":" 'Debt SA'!NG$63","v":0},{"$f":" 'Debt SA'!NH$63","v":0},{"$f":" 'Debt SA'!NI$63","v":0},{"$f":" 'Debt SA'!NJ$63","v":0},{"$f":" 'Debt SA'!NK$63","v":0},{"$f":" 'Debt SA'!NL$63","v":0},{"$f":" 'Debt SA'!NM$63","v":0},{"$f":" 'Debt SA'!NN$63","v":0},{"$f":" 'Debt SA'!NO$63","v":0},{"$f":" 'Debt SA'!NP$63","v":0},{"$f":" 'Debt SA'!NQ$63","v":0},{"$f":" 'Debt SA'!NR$63","v":0},{"$f":" 'Debt SA'!NS$63","v":0},{"$f":" 'Debt SA'!NT$63","v":0},{"$f":" 'Debt SA'!NU$63","v":0},{"$f":" 'Debt SA'!NV$63","v":0},{"$f":" 'Debt SA'!NW$63","v":0},{"$f":" 'Debt SA'!NX$63","v":0},{"$f":" 'Debt SA'!NY$63","v":0},{"$f":" 'Debt SA'!NZ$63","v":0},{"$f":" 'Debt SA'!OA$63","v":0},{"$f":" 'Debt SA'!OB$63","v":0},{"$f":" 'Debt SA'!OC$63","v":0},{"$f":" 'Debt SA'!OD$63","v":0},{"$f":" 'Debt SA'!OE$63","v":0},{"$f":" 'Debt SA'!OF$63","v":0},{"$f":" 'Debt SA'!OG$63","v":0},{"$f":" 'Debt SA'!OH$63","v":0},{"$f":" 'Debt SA'!OI$63","v":0},{"$f":" 'Debt SA'!OJ$63","v":0},{"$f":" 'Debt SA'!OK$63","v":0},{"$f":" 'Debt SA'!OL$63","v":0},{"$f":" 'Debt SA'!OM$63","v":0},{"$f":" 'Debt SA'!ON$63","v":0},{"$f":" 'Debt SA'!OO$63","v":0},{"$f":" 'Debt SA'!OP$63","v":0},{"$f":" 'Debt SA'!OQ$63","v":0},{"$f":" 'Debt SA'!OR$63","v":0},{"$f":" 'Debt SA'!OS$63","v":0},{"$f":" 'Debt SA'!OT$63","v":0},{"$f":" 'Debt SA'!OU$63","v":0},{"$f":" 'Debt SA'!OV$63","v":0},{"$f":" 'Debt SA'!OW$63","v":0},{"$f":" 'Debt SA'!OX$63","v":0},{"$f":" 'Debt SA'!OY$63","v":0},{"$f":" 'Debt SA'!OZ$63","v":0},{"$f":" 'Debt SA'!PA$63","v":0},{"$f":" 'Debt SA'!PB$63","v":0},{"$f":" 'Debt SA'!PC$63","v":0},{"$f":" 'Debt SA'!PD$63","v":0},{"$f":" 'Debt SA'!PE$63","v":0},{"$f":" 'Debt SA'!PF$63","v":0},{"$f":" 'Debt SA'!PG$63","v":0},{"$f":" 'Debt SA'!PH$63","v":0},{"$f":" 'Debt SA'!PI$63","v":0},{"$f":" 'Debt SA'!PJ$63","v":0},{"$f":" 'Debt SA'!PK$63","v":0},{"$f":" 'Debt SA'!PL$63","v":0},{"$f":" 'Debt SA'!PM$63","v":0},{"$f":" 'Debt SA'!PN$63","v":0},{"$f":" 'Debt SA'!PO$63","v":0},{"$f":" 'Debt SA'!PP$63","v":0},{"$f":" 'Debt SA'!PQ$63","v":0},{"$f":" 'Debt SA'!PR$63","v":0},{"$f":" 'Debt SA'!PS$63","v":0},{"$f":" 'Debt SA'!PT$63","v":0},{"$f":" 'Debt SA'!PU$63","v":0},{"$f":" 'Debt SA'!PV$63","v":0},{"$f":" 'Debt SA'!PW$63","v":0},{"$f":" 'Debt SA'!PX$63","v":0},{"$f":" 'Debt SA'!PY$63","v":0},{"$f":" 'Debt SA'!PZ$63","v":0},{"$f":" 'Debt SA'!QA$63","v":0},{"$f":" 'Debt SA'!QB$63","v":0},{"$f":" 'Debt SA'!QC$63","v":0},{"$f":" 'Debt SA'!QD$63","v":0},{"$f":" 'Debt SA'!QE$63","v":0},{"$f":" 'Debt SA'!QF$63","v":0},{"$f":" 'Debt SA'!QG$63","v":0},{"$f":" 'Debt SA'!QH$63","v":0},{"$f":" 'Debt SA'!QI$63","v":0},{"$f":" 'Debt SA'!QJ$63","v":0},{"$f":" 'Debt SA'!QK$63","v":0},{"$f":" 'Debt SA'!QL$63","v":0},{"$f":" 'Debt SA'!QM$63","v":0},{"$f":" 'Debt SA'!QN$63","v":0},{"$f":" 'Debt SA'!QO$63","v":0},{"$f":" 'Debt SA'!QP$63","v":0},{"$f":" 'Debt SA'!QQ$63","v":0},{"$f":" 'Debt SA'!QR$63","v":0},{"$f":" 'Debt SA'!QS$63","v":0},{"$f":" 'Debt SA'!QT$63","v":0},{"$f":" 'Debt SA'!QU$63","v":0},{"$f":" 'Debt SA'!QV$63","v":0},{"$f":" 'Debt SA'!QW$63","v":0},{"$f":" 'Debt SA'!QX$63","v":0},{"$f":" 'Debt SA'!QY$63","v":0},{"$f":" 'Debt SA'!QZ$63","v":0},{"$f":" 'Debt SA'!RA$63","v":0},{"$f":" 'Debt SA'!RB$63","v":0},{"$f":" 'Debt SA'!RC$63","v":0},{"$f":" 'Debt SA'!RD$63","v":0},{"$f":" 'Debt SA'!RE$63","v":0},{"$f":" 'Debt SA'!RF$63","v":0},{"$f":" 'Debt SA'!RG$63","v":0},{"$f":" 'Debt SA'!RH$63","v":0},{"$f":" 'Debt SA'!RI$63","v":0},{"$f":" 'Debt SA'!RJ$63","v":0},{"$f":" 'Debt SA'!RK$63","v":0},{"$f":" 'Debt SA'!RL$63","v":0},{"$f":" 'Debt SA'!RM$63","v":0},{"$f":" 'Debt SA'!RN$63","v":0},{"$f":" 'Debt SA'!RO$63","v":0},{"$f":" 'Debt SA'!RP$63","v":0},{"$f":" 'Debt SA'!RQ$63","v":0},{"$f":" 'Debt SA'!RR$63","v":0},{"$f":" 'Debt SA'!RS$63","v":0},{"$f":" 'Debt SA'!RT$63","v":0},{"$f":" 'Debt SA'!RU$63","v":0},{"$f":" 'Debt SA'!RV$63","v":0},{"$f":" 'Debt SA'!RW$63","v":0},{"$f":" 'Debt SA'!RX$63","v":0},{"$f":" 'Debt SA'!RY$63","v":0},{"$f":" 'Debt SA'!RZ$63","v":0},{"$f":" 'Debt SA'!SA$63","v":0},{"$f":" 'Debt SA'!SB$63","v":0},{"$f":" 'Debt SA'!SC$63","v":0},{"$f":" 'Debt SA'!SD$63","v":0},{"$f":" 'Debt SA'!SE$63","v":0},{"$f":" 'Debt SA'!SF$63","v":0},{"$f":" 'Debt SA'!SG$63","v":0},{"$f":" 'Debt SA'!SH$63","v":0},{"$f":" 'Debt SA'!SI$63","v":0},{"$f":" 'Debt SA'!SJ$63","v":0},{"$f":" 'Debt SA'!SK$63","v":0},{"$f":" 'Debt SA'!SL$63","v":0},{"$f":" 'Debt SA'!SM$63","v":0},{"$f":" 'Debt SA'!SN$63","v":0},{"$f":" 'Debt SA'!SO$63","v":0}]
[null,null,null,null,"EBT before NOL",null,"$ 000s",{"$f":" SUM(J39:SO39)","v":163323.44191448181},null,{"$f":"J35-J36-J37-J38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,717.45099719351197,584.91632235148131,545.43926112927977,375.66937244449997,247.93929765604088,183.40435444758327,223.81274068552977,300.56002310741064,404.56919193831419,559.14115964773987,-5208.984324305944,-5174.2928154652363,-5102.8645538278852,-5219.1231848692296,-5239.2412428552188,-5389.8053356966793,-5502.4656048005463,-5552.0189154431928,-5501.0690733318852,-5417.9997531500812,16.74072976708635,178.31455412200899,278.01812632047722,315.38170483022571,390.23736666579413,273.69879470151307,255.23802669069761,103.7627990328416,-9.0288247563991035,-57.432132568039606,-3.3069590822189809,83.603449427619012,196.35000780580981,363.38114725483774,467.33969237412464,507.74686369167057,586.42044921224101,469.9664660801875,453.52358485811737,301.44152145713559,188.84724680632115,141.95680917292557,199.67182349388608,290.8576764883922,408.42702604101368,581.39635972025928,690.06700471858392,717.24917783388673,776.91157653473499,633.50306769369331,{"$f":"BV35-BV36-BV37-BV38","v":590.78488949328812},407.08675584731623,268.87663174134633,199.04528775984511,242.76510534364934,325.8044968253559,438.34201308494897,605.58961738096855,703.91747063151638,731.63943172958216,803.82614395506482,657.5865030406934,614.04186795527789,426.71294930971101,285.77744130842296,214.57984276282929,259.1923635925732,343.90644484058527,458.70456678518207,629.30158309660419,729.60755178922773,757.90431310077145,819.9860438719561,670.83756299999914,626.42628873900696,435.37135245007096,291.63241661849992,219.01826973987531,264.51730319265488,350.91538447099941,467.99580035017829,641.98474446749628,744.28480282713042,773.14360256055704,836.45924281656517,684.39204883198943,639.09381943986466,444.22556816397486,297.61751860810728,223.55362603239226,269.95992415837219,358.08143887722343,477.4975977706207,654.95791178314971,759.29875755523494,788.73274669760644,853.31118618317112,698.15979069892194,651.96001446281616,453.21577950932613,303.69145927255488,228.15398364145938,275.48243205279454,365.35567473367786,487.14593148822979,668.13462692822316,774.54976901245902,804.56837725704315,870.43034246137938,712.19283428023539,665.07356455146737,462.37624799352477,309.87764408749524,232.83726329157099,{"$f":"EH35-EH36-EH37-EH38","v":281.10618256146944},372.76597132586971,496.97752150944484,681.5647482489793,790.09542006897755,820.71025541092285,887.88125325716828,726.49624321833926,678.43917600231418,471.7101462552331,316.17809155541511,237.60489993030123,286.83297451875774,380.31481945626547,506.99579676538411,695.25309927571107,805.94135381438423,837.16425463973303,905.67029884517228,741.12700404618988,692.1101549584439,481.25495218802371,322.61837091121828,242.476446124354,292.68612822340924,388.03269521323728,517.24093088829545,709.25426541599597,822.15062879574236,853.99582273793021,923.8681706549545,755.98772326086748,705.99530205057545,490.94611558257918,329.15398107562896,247.41752890373073,298.62492344017699,395.86682617566265,527.64381948046889,723.47487222454731,838.61560026824293,871.09328879811028,942.35436530534423,771.13459755112171,720.14718359652886,500.82058972764219,335.81012859498441,252.44741993772516,304.6723483009626,403.84725892086169,538.24407475415751,737.96874766938367,855.39845408117833,888.52119539341174,961.19859766372883,786.57308320493178,734.57086917955519,510.88178470472064,342.58897469918782,257.56764898905777,310.83032625490199,411.97666557635,549.04538386848378,752.74108785192266,{"$f":"GT35-GT36-GT37-GT38","v":872.50527307242305},906.28587460178096,980.40774812315067,802.36470930923315,749.32390533756131,521.17012022785559,349.51805336269496,262.79923957974415,317.12395732396817,420.28788862518172,560.0910820167162,767.8508215805299,890.00415392374282,924.45800804770988,1000.058171768013,818.40428409621938,764.30780290755501,531.61594256884223,356.54940491097256,268.10519128806516,323.50937359221456,428.72401979345864,571.3065897158707,783.19710898878543,907.77881634659263,942.91695944283254,1020.0196757639704,834.75248348833668,779.57930938775564,542.25910527883059,363.71017235605865,273.50622517666085,330.01131715054822,437.31743830745478,582.73463617672883,798.83806080769727,925.89641423618718,961.73243243694549,1040.3675600313081,851.41518626771744,795.14388508365801,553.10327299056439,371.0026689896963,279.00397122301581,336.63184390181021,446.07101010530067,594.37918557506782,814.77927387238663,944.36350384656987,980.91125291439732,1061.1092436911072,868.45882298990387,811.06365102939242,564.19203479702674,378.45654091082247,284.62103075894396,343.39796574328187,455.02012430928755,606.28698010479548,831.08436274242911,963.25361930164593,1000.5297516597134,1082.3271960394895,885.76978375269857,{"$f":"JF35-JF36-JF37-JF38","v":827.2322501474315},575.45023469892999,386.02010606338445,290.31758033941043,350.26242887700784,464.10341757895395,618.37753617451779,847.64442989272879,982.44115659358761,1020.4576118155513,1103.8807602515678,903.41357758538572,843.71094051341413,586.92085081248752,393.72258914418893,296.11589565987816,357.25185954561078,473.35577942035042,630.696941932502,864.522206348797,1001.9986313771605,1040.7701076263222,1125.8512655659654,921.39653781619029,860.50560259547478,598.60782058740017,401.56646536039784,302.01771250811657,364.36845434003425,482.78028284387545,643.24945865242341,881.7237199030011,1021.9331095024959,1061.4745966296286,1148.2467113577518,939.7903834018507,877.68329200505264,610.5581472917097,409.58365097880238,308.04732421126647,371.64127858801129,492.41505720042198,656.08549965793031,899.31763985207544,1042.323993147543,1082.6535067156974,1171.1561671937422,958.47241764662988,895.12916026835148,622.69074325876829,417.71845820634718,314.16187475964529,379.01943694619638,502.19394076644511,669.11821512050869,917.18637228590649,1063.0356120558088,1104.1660687050714,1194.4276762923139,977.51336418005781,912.90933104511907,635.05195245899154,426.00234914039009,320.38530693554429,{"$f":"LR35-LR36-LR37-LR38","v":386.53157925996948},512.15452410503724,682.3973124832703,935.39763231237407,1084.1462682170061,1126.0935691098321,1218.149076478099,996.92004528702012,931.030136550375,647.6460046514585,434.43797129322058,326.71946811885056,394.1800514449659,522.30010137449563,695.92737157182569,953.95791110876996,1105.6635759494181,1148.4439377959841,1242.3289920356037,1016.7698854264527,949.56395501658665,660.5235805786192,443.05968052692015,333.19046560099093,401.99612383960567,532.67175003352804,709.76276104128078,972.94133036505264,1127.673269818659,1171.3061828452842,1267.0636171243366,1036.9303798718188,968.38677422426349,673.59719856690117,451.80747899638158,339.7521863659527,409.92498521307795,543.19814079538867,723.8097670928363,992.22091097477085,1150.0288121954979,1194.52825001611,1292.1887927906389,1057.4778780860361,987.56996598786623,686.91682796317377,460.71523312601806,346.43036039587889,417.99745833471565,553.91977013435337,738.12199660276974,1011.8697441775436,1172.8147492243572,1218.1979144047489,-2.3534502326995572E-11,-2.3828683606083018E-11,-2.4126542151159055E-11,-2.4428123928048544E-11,-2.4733475477149153E-11,-2.5042643920613518E-11,-2.5355676969621187E-11,-2.5672622931741452E-11,-2.599353071838822E-11,-2.6318449852368074E-11,{"$f":"OD35-OD36-OD37-OD38","v":-2.6647430475522672E-11},-2.6980523356466704E-11,-2.7317779898422538E-11,-2.7659252147152819E-11,-2.8004992798992229E-11,-2.8355055208979635E-11,-2.870949339909188E-11,-2.9068362066580531E-11,-2.9431716592412787E-11,-2.9799613049817947E-11,-3.0172108212940672E-11,-3.0549259565602424E-11,-3.0931125310172457E-11,-3.1317764376549614E-11,-3.1709236431256485E-11,-3.2105601886647189E-11,-3.2506921910230282E-11,-3.2913258434108159E-11,-3.3324674164534513E-11,-3.3741232591591197E-11,-3.4162997998986084E-11,-3.4590035473973406E-11,-3.5022410917398081E-11,-3.5460191053865556E-11,-3.590344344203888E-11,-3.6352236485064366E-11,-3.6806639441127671E-11,-3.7266722434141769E-11,-3.773255646456854E-11,-3.8204213420375646E-11,-3.8681766088130344E-11,-3.916528816423198E-11,-3.9654854266284882E-11,-4.015053994461344E-11,-4.0652421693921103E-11,-4.1160576965095117E-11,-4.1675084177158807E-11,-4.2196022729373289E-11,-4.2723473013490453E-11,-4.3257516426159085E-11,-4.3798235381486072E-11,-4.4345713323754648E-11,-4.4900034740301582E-11,-4.5461285174555352E-11,-4.6029551239237294E-11,-4.6604920629727763E-11,-4.7187482137599357E-11,-4.7777325664319351E-11,-4.8374542235123338E-11,-4.8979224013062384E-11,-4.9591464313225664E-11,-5.0211357617140981E-11,-5.0838999587355239E-11,-5.147448708219718E-11,-5.2117918170724647E-11,-5.2769392147858696E-11,-5.3429009549706934E-11,-5.4096872169078266E-11,-5.477308307119175E-11,-5.5457746609581646E-11,-5.6150968442201422E-11,-5.6852855547728942E-11,-5.756351624207555E-11,-5.8283060195101495E-11,{"$f":"QP35-QP36-QP37-QP38","v":-5.9011598447540257E-11},-5.9749243428134516E-11,-6.0496108970986208E-11,-6.1252310333123531E-11,-6.2017964212287565E-11,-6.2793188764941154E-11,-6.3578103624502931E-11,-6.437282991980922E-11,-6.5177490293806825E-11,-6.599220892247941E-11,-6.6817111534010395E-11,-6.7652325428185532E-11,-6.8497979496037853E-11,-6.9354204239738327E-11,-7.0221131792735058E-11,-7.1098895940144256E-11,-7.1987632139396055E-11,-7.288747754113851E-11,-7.3798571010402742E-11,-7.4721053148032781E-11,-7.565506631238319E-11,-7.6600754641287985E-11,-7.7558264074304078E-11,-7.8527742375232883E-11,-7.9509339154923295E-11,-8.0503205894359829E-11,-8.1509495968039322E-11,-8.2528364667639817E-11,-8.3559969225985312E-11,-8.4604468841310116E-11,-8.5662024701826493E-11,-8.6732800010599319E-11,-8.7816960010731818E-11,-8.8914672010865963E-11,-9.0026105411001792E-11,-9.1151431728639306E-11,-9.22908246252473E-11,-9.3444459933062896E-11,-9.4612515682226175E-11,-9.5795172128254005E-11,-9.6992611779857178E-11,-9.8205019427105406E-11,-9.9432582169944222E-11,-1.0067548944706851E-10,-1.0193393306515688E-10,-1.0320810722847134E-10,-1.0449820856882724E-10,-1.0580443617593758E-10,-1.0712699162813681E-10,-1.0846607902348851E-10,-1.0982190501128212E-10,-1.1119467882392314E-10]
[]
[null,null,null,null,"NOL opening balance",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J41:SO41)","v":3600064.5943522686},null,{"$f":"I44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5208.984324305944,10383.27713977118,15486.141693599066,20705.264878468297,25944.506121323517,31334.311457020194,36836.777061820743,42388.795977263937,47889.865050595821,53307.864803745906,53291.124073978819,53112.809519856812,52834.791393536332,52519.40968870611,52129.172322040315,51855.4735273388,51600.235500648101,51496.472701615261,51505.501526371663,51562.933658939706,51566.240618021926,51482.637168594309,51286.287160788495,50922.906013533655,50455.566321159531,49947.819457467864,49361.399008255619,48891.432542175433,48437.908957317319,48136.467435860184,47947.620189053865,47805.663379880942,47605.991556387053,47315.133879898662,46906.70685385765,46325.310494137389,45635.243489418805,44917.994311584916,44141.082735050179,{"$f":"BU44","v":43507.579667356484},42916.794777863193,42509.708022015875,42240.831390274529,42041.786102514685,41799.020997171036,41473.216500345683,41034.874487260735,40429.284869879768,39725.367399248251,38993.727967518666,38189.901823563603,37532.31532052291,36918.273452567635,36491.560503257926,36205.7830619495,35991.203219186667,35732.010855594097,35388.104410753513,34929.399843968327,34300.098260871724,33570.4907090825,32812.586395981729,31992.600352109774,31321.762789109773,30695.336500370766,30259.965147920695,29968.332731302195,29749.314461562321,29484.797158369667,29133.881773898669,28665.885973548491,28023.901229080995,27279.616426253866,26506.472823693308,25670.013580876745,24985.621532044755,24346.52771260489,23902.302144440913,23604.684625832808,23381.130999800414,23111.171075642043,22753.08963676482,22275.5920389942,21620.634127211051,20861.335369655815,20072.602622958209,19219.291436775038,18521.131646076115,17869.171631613299,17415.955852103973,17112.264392831417,16884.110409189958,16608.627977137163,16243.272302403486,15756.126370915255,15087.991743987031,14313.441974974572,13508.873597717529,12638.44325525615,11926.250420975915,11261.176856424448,10798.800608430924,10488.922964343428,{"$f":"EG44","v":10256.085701051858},9974.9795184903887,9602.2135471645197,9105.2360256550746,8423.6712774060961,7633.5758573371186,6812.8656019261962,5924.9843486690279,5198.4881054506886,4520.0489294483741,4048.3387831931409,3732.1606916377259,3494.5557917074248,3207.7228171886672,2827.4079977324018,2320.4122009670177,1625.1591016913067,819.21774787692243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3534502326995572E-11,4.736318593307859E-11,7.1489728084237645E-11,9.5917852012286182E-11,1.2065132748943534E-10,1.4569397141004885E-10,1.7104964837967003E-10,1.9672227131141147E-10,2.227158020297997E-10,{"$f":"OC44","v":2.4903425188216778E-10},2.7568168235769042E-10,3.026622057141571E-10,3.2997998561257963E-10,3.5763923775973247E-10,3.8564423055872467E-10,4.139992857677043E-10,4.4270877916679618E-10,4.7177714123337673E-10,5.0120885782578953E-10,5.3100847087560751E-10,5.6118057908854821E-10,5.9172983865415067E-10,6.2266096396432309E-10,6.5397872834087274E-10,6.8568796477212918E-10,7.1779356665877642E-10,7.5030048856900669E-10,7.832137470031149E-10,8.1653842116764944E-10,8.5027965375924066E-10,8.8444265175822669E-10,9.1903268723220008E-10,9.5405509814959821E-10,9.8951528920346376E-10,1.0254187326455026E-9,1.0617709691305669E-9,1.0985776085716947E-9,1.1358443310058365E-9,1.173576887470405E-9,1.2117811008907805E-9,1.2504628669789108E-9,1.2896281551431428E-9,1.3292830094094275E-9,1.369433549354041E-9,1.410085971047962E-9,1.4512465480130572E-9,1.4929216321902161E-9,1.5351176549195893E-9,1.5778411279330798E-9,1.621098644359239E-9,1.6648968797407251E-9,1.7092425930644797E-9,1.7541426278047814E-9,1.7996039129793368E-9,1.845633464218574E-9,1.8922383848483019E-9,1.9394258669859013E-9,1.9872031926502208E-9,2.0355777348853441E-9,2.0845569588984066E-9,2.1341484232116322E-9,2.1843597808287733E-9,2.2351987804161283E-9,2.2866732674983256E-9,2.3387911856690503E-9,2.3915605778169091E-9,2.4449895873666162E-9,2.4990864595356947E-9,2.5538595426068863E-9,2.609317289216468E-9,2.6654682576586694E-9,2.7223211132063985E-9,2.7798846294484739E-9,{"$f":"QO44","v":2.8381676896435755E-9},2.8971792880911158E-9,2.9569285315192503E-9,3.0174246404902366E-9,3.0786769508233601E-9,3.1406949150356477E-9,3.2034881038005887E-9,3.2670662074250916E-9,3.3314390373449009E-9,3.3966165276387077E-9,3.4626087365611873E-9,3.5294258480951976E-9,3.5970781735233833E-9,3.6655761530194211E-9,3.7349303572591594E-9,3.8051514890518943E-9,3.8762503849920385E-9,3.9482380171314347E-9,4.0211254946725734E-9,4.0949240656829765E-9,4.1696451188310095E-9,4.2453001851433927E-9,4.3219009397846805E-9,4.3994592038589847E-9,4.4779869462342177E-9,4.5574962853891408E-9,4.6379994912835005E-9,4.7195089872515396E-9,4.802037351919179E-9,4.885597321145164E-9,4.9702017899864739E-9,5.0558638146883002E-9,5.1425966146988991E-9,5.2304135747096309E-9,5.3193282467204968E-9,5.4093543521314983E-9,5.5005057838601375E-9,5.5927966084853847E-9,5.6862410684184472E-9,5.7808535841006732E-9,5.8766487562289272E-9,5.9736413680087841E-9,6.0718463874358895E-9,6.1712789696058339E-9,6.2719544590529022E-9,6.3738883921180595E-9,6.4770964993465306E-9,6.5815947079153579E-9,6.6873991440912955E-9,6.7945261357194324E-9,6.902992214742921E-9,7.0128141197542029E-9]
[null,null,null,"Add","NOL generated",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J42:SO42)","v":53377.632720159694},null,{"$f":"MAX(-J39,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5208.984324305944,5174.2928154652363,5102.8645538278852,5219.1231848692296,5239.2412428552188,5389.8053356966793,5502.4656048005463,5552.0189154431928,5501.0690733318852,5417.9997531500812,0,0,0,0,0,0,0,0,9.0288247563991035,57.432132568039606,3.3069590822189809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-BV39,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EH39,0)","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,{"$f":"MAX(-GT39,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JF39,0)","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,{"$f":"MAX(-LR39,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3534502326995572E-11,2.3828683606083018E-11,2.4126542151159055E-11,2.4428123928048544E-11,2.4733475477149153E-11,2.5042643920613518E-11,2.5355676969621187E-11,2.5672622931741452E-11,2.599353071838822E-11,2.6318449852368074E-11,{"$f":"MAX(-OD39,0)","v":2.6647430475522672E-11},2.6980523356466704E-11,2.7317779898422538E-11,2.7659252147152819E-11,2.8004992798992229E-11,2.8355055208979635E-11,2.870949339909188E-11,2.9068362066580531E-11,2.9431716592412787E-11,2.9799613049817947E-11,3.0172108212940672E-11,3.0549259565602424E-11,3.0931125310172457E-11,3.1317764376549614E-11,3.1709236431256485E-11,3.2105601886647189E-11,3.2506921910230282E-11,3.2913258434108159E-11,3.3324674164534513E-11,3.3741232591591197E-11,3.4162997998986084E-11,3.4590035473973406E-11,3.5022410917398081E-11,3.5460191053865556E-11,3.590344344203888E-11,3.6352236485064366E-11,3.6806639441127671E-11,3.7266722434141769E-11,3.773255646456854E-11,3.8204213420375646E-11,3.8681766088130344E-11,3.916528816423198E-11,3.9654854266284882E-11,4.015053994461344E-11,4.0652421693921103E-11,4.1160576965095117E-11,4.1675084177158807E-11,4.2196022729373289E-11,4.2723473013490453E-11,4.3257516426159085E-11,4.3798235381486072E-11,4.4345713323754648E-11,4.4900034740301582E-11,4.5461285174555352E-11,4.6029551239237294E-11,4.6604920629727763E-11,4.7187482137599357E-11,4.7777325664319351E-11,4.8374542235123338E-11,4.8979224013062384E-11,4.9591464313225664E-11,5.0211357617140981E-11,5.0838999587355239E-11,5.147448708219718E-11,5.2117918170724647E-11,5.2769392147858696E-11,5.3429009549706934E-11,5.4096872169078266E-11,5.477308307119175E-11,5.5457746609581646E-11,5.6150968442201422E-11,5.6852855547728942E-11,5.756351624207555E-11,5.8283060195101495E-11,{"$f":"MAX(-QP39,0)","v":5.9011598447540257E-11},5.9749243428134516E-11,6.0496108970986208E-11,6.1252310333123531E-11,6.2017964212287565E-11,6.2793188764941154E-11,6.3578103624502931E-11,6.437282991980922E-11,6.5177490293806825E-11,6.599220892247941E-11,6.6817111534010395E-11,6.7652325428185532E-11,6.8497979496037853E-11,6.9354204239738327E-11,7.0221131792735058E-11,7.1098895940144256E-11,7.1987632139396055E-11,7.288747754113851E-11,7.3798571010402742E-11,7.4721053148032781E-11,7.565506631238319E-11,7.6600754641287985E-11,7.7558264074304078E-11,7.8527742375232883E-11,7.9509339154923295E-11,8.0503205894359829E-11,8.1509495968039322E-11,8.2528364667639817E-11,8.3559969225985312E-11,8.4604468841310116E-11,8.5662024701826493E-11,8.6732800010599319E-11,8.7816960010731818E-11,8.8914672010865963E-11,9.0026105411001792E-11,9.1151431728639306E-11,9.22908246252473E-11,9.3444459933062896E-11,9.4612515682226175E-11,9.5795172128254005E-11,9.6992611779857178E-11,9.8205019427105406E-11,9.9432582169944222E-11,1.0067548944706851E-10,1.0193393306515688E-10,1.0320810722847134E-10,1.0449820856882724E-10,1.0580443617593758E-10,1.0712699162813681E-10,1.0846607902348851E-10,1.0982190501128212E-10,1.1119467882392314E-10]
[null,null,null,"less","NOL used",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J43:SO43)","v":53377.632720152542},null,{"$f":"MIN(MAX(J39,0),J41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.74072976708635,178.31455412200899,278.01812632047722,315.38170483022571,390.23736666579413,273.69879470151307,255.23802669069761,103.7627990328416,0,0,0,83.603449427619012,196.35000780580981,363.38114725483774,467.33969237412464,507.74686369167057,586.42044921224101,469.9664660801875,453.52358485811737,301.44152145713559,188.84724680632115,141.95680917292557,199.67182349388608,290.8576764883922,408.42702604101368,581.39635972025928,690.06700471858392,717.24917783388673,776.91157653473499,633.50306769369331,{"$f":"MIN(MAX(BV39,0),BV41)","v":590.78488949328812},407.08675584731623,268.87663174134633,199.04528775984511,242.76510534364934,325.8044968253559,438.34201308494897,605.58961738096855,703.91747063151638,731.63943172958216,803.82614395506482,657.5865030406934,614.04186795527789,426.71294930971101,285.77744130842296,214.57984276282929,259.1923635925732,343.90644484058527,458.70456678518207,629.30158309660419,729.60755178922773,757.90431310077145,819.9860438719561,670.83756299999914,626.42628873900696,435.37135245007096,291.63241661849992,219.01826973987531,264.51730319265488,350.91538447099941,467.99580035017829,641.98474446749628,744.28480282713042,773.14360256055704,836.45924281656517,684.39204883198943,639.09381943986466,444.22556816397486,297.61751860810728,223.55362603239226,269.95992415837219,358.08143887722343,477.4975977706207,654.95791178314971,759.29875755523494,788.73274669760644,853.31118618317112,698.15979069892194,651.96001446281616,453.21577950932613,303.69145927255488,228.15398364145938,275.48243205279454,365.35567473367786,487.14593148822979,668.13462692822316,774.54976901245902,804.56837725704315,870.43034246137938,712.19283428023539,665.07356455146737,462.37624799352477,309.87764408749524,232.83726329157099,{"$f":"MIN(MAX(EH39,0),EH41)","v":281.10618256146944},372.76597132586971,496.97752150944484,681.5647482489793,790.09542006897755,820.71025541092285,887.88125325716828,726.49624321833926,678.43917600231418,471.7101462552331,316.17809155541511,237.60489993030123,286.83297451875774,380.31481945626547,506.99579676538411,695.25309927571107,805.94135381438423,819.21774787692243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(GT39,0),GT41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(JF39,0),JF41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(LR39,0),LR41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(OD39,0),OD41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(QP39,0),QP41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"NOL closing balance",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J44:SO44)","v":3600064.5943522756},null,{"$f":"J41+J42-J43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5208.984324305944,10383.27713977118,15486.141693599066,20705.264878468297,25944.506121323517,31334.311457020194,36836.777061820743,42388.795977263937,47889.865050595821,53307.864803745906,53291.124073978819,53112.809519856812,52834.791393536332,52519.40968870611,52129.172322040315,51855.4735273388,51600.235500648101,51496.472701615261,51505.501526371663,51562.933658939706,51566.240618021926,51482.637168594309,51286.287160788495,50922.906013533655,50455.566321159531,49947.819457467864,49361.399008255619,48891.432542175433,48437.908957317319,48136.467435860184,47947.620189053865,47805.663379880942,47605.991556387053,47315.133879898662,46906.70685385765,46325.310494137389,45635.243489418805,44917.994311584916,44141.082735050179,43507.579667356484,{"$f":"BV41+BV42-BV43","v":42916.794777863193},42509.708022015875,42240.831390274529,42041.786102514685,41799.020997171036,41473.216500345683,41034.874487260735,40429.284869879768,39725.367399248251,38993.727967518666,38189.901823563603,37532.31532052291,36918.273452567635,36491.560503257926,36205.7830619495,35991.203219186667,35732.010855594097,35388.104410753513,34929.399843968327,34300.098260871724,33570.4907090825,32812.586395981729,31992.600352109774,31321.762789109773,30695.336500370766,30259.965147920695,29968.332731302195,29749.314461562321,29484.797158369667,29133.881773898669,28665.885973548491,28023.901229080995,27279.616426253866,26506.472823693308,25670.013580876745,24985.621532044755,24346.52771260489,23902.302144440913,23604.684625832808,23381.130999800414,23111.171075642043,22753.08963676482,22275.5920389942,21620.634127211051,20861.335369655815,20072.602622958209,19219.291436775038,18521.131646076115,17869.171631613299,17415.955852103973,17112.264392831417,16884.110409189958,16608.627977137163,16243.272302403486,15756.126370915255,15087.991743987031,14313.441974974572,13508.873597717529,12638.44325525615,11926.250420975915,11261.176856424448,10798.800608430924,10488.922964343428,10256.085701051858,{"$f":"EH41+EH42-EH43","v":9974.9795184903887},9602.2135471645197,9105.2360256550746,8423.6712774060961,7633.5758573371186,6812.8656019261962,5924.9843486690279,5198.4881054506886,4520.0489294483741,4048.3387831931409,3732.1606916377259,3494.5557917074248,3207.7228171886672,2827.4079977324018,2320.4122009670177,1625.1591016913067,819.21774787692243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT41+GT42-GT43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF41+JF42-JF43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR41+LR42-LR43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3534502326995572E-11,4.736318593307859E-11,7.1489728084237645E-11,9.5917852012286182E-11,1.2065132748943534E-10,1.4569397141004885E-10,1.7104964837967003E-10,1.9672227131141147E-10,2.227158020297997E-10,2.4903425188216778E-10,{"$f":"OD41+OD42-OD43","v":2.7568168235769042E-10},3.026622057141571E-10,3.2997998561257963E-10,3.5763923775973247E-10,3.8564423055872467E-10,4.139992857677043E-10,4.4270877916679618E-10,4.7177714123337673E-10,5.0120885782578953E-10,5.3100847087560751E-10,5.6118057908854821E-10,5.9172983865415067E-10,6.2266096396432309E-10,6.5397872834087274E-10,6.8568796477212918E-10,7.1779356665877642E-10,7.5030048856900669E-10,7.832137470031149E-10,8.1653842116764944E-10,8.5027965375924066E-10,8.8444265175822669E-10,9.1903268723220008E-10,9.5405509814959821E-10,9.8951528920346376E-10,1.0254187326455026E-9,1.0617709691305669E-9,1.0985776085716947E-9,1.1358443310058365E-9,1.173576887470405E-9,1.2117811008907805E-9,1.2504628669789108E-9,1.2896281551431428E-9,1.3292830094094275E-9,1.369433549354041E-9,1.410085971047962E-9,1.4512465480130572E-9,1.4929216321902161E-9,1.5351176549195893E-9,1.5778411279330798E-9,1.621098644359239E-9,1.6648968797407251E-9,1.7092425930644797E-9,1.7541426278047814E-9,1.7996039129793368E-9,1.845633464218574E-9,1.8922383848483019E-9,1.9394258669859013E-9,1.9872031926502208E-9,2.0355777348853441E-9,2.0845569588984066E-9,2.1341484232116322E-9,2.1843597808287733E-9,2.2351987804161283E-9,2.2866732674983256E-9,2.3387911856690503E-9,2.3915605778169091E-9,2.4449895873666162E-9,2.4990864595356947E-9,2.5538595426068863E-9,2.609317289216468E-9,2.6654682576586694E-9,2.7223211132063985E-9,2.7798846294484739E-9,2.8381676896435755E-9,{"$f":"QP41+QP42-QP43","v":2.8971792880911158E-9},2.9569285315192503E-9,3.0174246404902366E-9,3.0786769508233601E-9,3.1406949150356477E-9,3.2034881038005887E-9,3.2670662074250916E-9,3.3314390373449009E-9,3.3966165276387077E-9,3.4626087365611873E-9,3.5294258480951976E-9,3.5970781735233833E-9,3.6655761530194211E-9,3.7349303572591594E-9,3.8051514890518943E-9,3.8762503849920385E-9,3.9482380171314347E-9,4.0211254946725734E-9,4.0949240656829765E-9,4.1696451188310095E-9,4.2453001851433927E-9,4.3219009397846805E-9,4.3994592038589847E-9,4.4779869462342177E-9,4.5574962853891408E-9,4.6379994912835005E-9,4.7195089872515396E-9,4.802037351919179E-9,4.885597321145164E-9,4.9702017899864739E-9,5.0558638146883002E-9,5.1425966146988991E-9,5.2304135747096309E-9,5.3193282467204968E-9,5.4093543521314983E-9,5.5005057838601375E-9,5.5927966084853847E-9,5.6862410684184472E-9,5.7808535841006732E-9,5.8766487562289272E-9,5.9736413680087841E-9,6.0718463874358895E-9,6.1712789696058339E-9,6.2719544590529022E-9,6.3738883921180595E-9,6.4770964993465306E-9,6.5815947079153579E-9,6.6873991440912955E-9,6.7945261357194324E-9,6.902992214742921E-9,7.0128141197542029E-9,7.1240087985781263E-9]
[]
[null,null,null,null,"Adjusted EBT for NOL",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J46:SO46)","v":163323.44191448894},null,{"$f":"J39+J42-J43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,717.45099719351197,584.91632235148131,545.43926112927977,375.66937244449997,247.93929765604088,183.40435444758327,223.81274068552977,300.56002310741064,404.56919193831419,559.14115964773987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV39+BV42-BV43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH39+EH42-EH43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.9465067628106,905.67029884517228,741.12700404618988,692.1101549584439,481.25495218802371,322.61837091121828,242.476446124354,292.68612822340924,388.03269521323728,517.24093088829545,709.25426541599597,822.15062879574236,853.99582273793021,923.8681706549545,755.98772326086748,705.99530205057545,490.94611558257918,329.15398107562896,247.41752890373073,298.62492344017699,395.86682617566265,527.64381948046889,723.47487222454731,838.61560026824293,871.09328879811028,942.35436530534423,771.13459755112171,720.14718359652886,500.82058972764219,335.81012859498441,252.44741993772516,304.6723483009626,403.84725892086169,538.24407475415751,737.96874766938367,855.39845408117833,888.52119539341174,961.19859766372883,786.57308320493178,734.57086917955519,510.88178470472064,342.58897469918782,257.56764898905777,310.83032625490199,411.97666557635,549.04538386848378,752.74108785192266,{"$f":"GT39+GT42-GT43","v":872.50527307242305},906.28587460178096,980.40774812315067,802.36470930923315,749.32390533756131,521.17012022785559,349.51805336269496,262.79923957974415,317.12395732396817,420.28788862518172,560.0910820167162,767.8508215805299,890.00415392374282,924.45800804770988,1000.058171768013,818.40428409621938,764.30780290755501,531.61594256884223,356.54940491097256,268.10519128806516,323.50937359221456,428.72401979345864,571.3065897158707,783.19710898878543,907.77881634659263,942.91695944283254,1020.0196757639704,834.75248348833668,779.57930938775564,542.25910527883059,363.71017235605865,273.50622517666085,330.01131715054822,437.31743830745478,582.73463617672883,798.83806080769727,925.89641423618718,961.73243243694549,1040.3675600313081,851.41518626771744,795.14388508365801,553.10327299056439,371.0026689896963,279.00397122301581,336.63184390181021,446.07101010530067,594.37918557506782,814.77927387238663,944.36350384656987,980.91125291439732,1061.1092436911072,868.45882298990387,811.06365102939242,564.19203479702674,378.45654091082247,284.62103075894396,343.39796574328187,455.02012430928755,606.28698010479548,831.08436274242911,963.25361930164593,1000.5297516597134,1082.3271960394895,885.76978375269857,{"$f":"JF39+JF42-JF43","v":827.2322501474315},575.45023469892999,386.02010606338445,290.31758033941043,350.26242887700784,464.10341757895395,618.37753617451779,847.64442989272879,982.44115659358761,1020.4576118155513,1103.8807602515678,903.41357758538572,843.71094051341413,586.92085081248752,393.72258914418893,296.11589565987816,357.25185954561078,473.35577942035042,630.696941932502,864.522206348797,1001.9986313771605,1040.7701076263222,1125.8512655659654,921.39653781619029,860.50560259547478,598.60782058740017,401.56646536039784,302.01771250811657,364.36845434003425,482.78028284387545,643.24945865242341,881.7237199030011,1021.9331095024959,1061.4745966296286,1148.2467113577518,939.7903834018507,877.68329200505264,610.5581472917097,409.58365097880238,308.04732421126647,371.64127858801129,492.41505720042198,656.08549965793031,899.31763985207544,1042.323993147543,1082.6535067156974,1171.1561671937422,958.47241764662988,895.12916026835148,622.69074325876829,417.71845820634718,314.16187475964529,379.01943694619638,502.19394076644511,669.11821512050869,917.18637228590649,1063.0356120558088,1104.1660687050714,1194.4276762923139,977.51336418005781,912.90933104511907,635.05195245899154,426.00234914039009,320.38530693554429,{"$f":"LR39+LR42-LR43","v":386.53157925996948},512.15452410503724,682.3973124832703,935.39763231237407,1084.1462682170061,1126.0935691098321,1218.149076478099,996.92004528702012,931.030136550375,647.6460046514585,434.43797129322058,326.71946811885056,394.1800514449659,522.30010137449563,695.92737157182569,953.95791110876996,1105.6635759494181,1148.4439377959841,1242.3289920356037,1016.7698854264527,949.56395501658665,660.5235805786192,443.05968052692015,333.19046560099093,401.99612383960567,532.67175003352804,709.76276104128078,972.94133036505264,1127.673269818659,1171.3061828452842,1267.0636171243366,1036.9303798718188,968.38677422426349,673.59719856690117,451.80747899638158,339.7521863659527,409.92498521307795,543.19814079538867,723.8097670928363,992.22091097477085,1150.0288121954979,1194.52825001611,1292.1887927906389,1057.4778780860361,987.56996598786623,686.91682796317377,460.71523312601806,346.43036039587889,417.99745833471565,553.91977013435337,738.12199660276974,1011.8697441775436,1172.8147492243572,1218.1979144047489,0,0,0,0,0,0,0,0,0,0,{"$f":"OD39+OD42-OD43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP39+QP42-QP43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$85","v":"Tax rate"},{"$f":" InpC!F$85","v":0.2},{"$f":" InpC!G$85","v":"%"}]
[null,null,null,null,"Income taxes",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J49:SO49)","v":32664.688382897788},null,{"$f":"J46*$F48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,143.4901994387024,116.98326447029626,109.08785222585595,75.133874488899991,49.587859531208181,36.680870889516655,44.762548137105959,60.112004621482129,80.91383838766285,111.82823192954798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV46*$F48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH46*$F48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5893013525621202,181.13405976903448,148.22540080923798,138.42203099168879,96.250990437604742,64.523674182243653,48.495289224870803,58.537225644681854,77.606539042647455,103.4481861776591,141.85085308319921,164.4301257591485,170.79916454758606,184.7736341309909,151.19754465217349,141.1990604101151,98.189223116515848,65.830796215125801,49.48350578074615,59.724984688035399,79.173365235132536,105.52876389609378,144.69497444490946,167.72312005364859,174.21865775962206,188.47087306106886,154.22691951022435,144.02943671930578,100.16411794552845,67.162025718996887,50.489483987545036,60.934469660192519,80.769451784172347,107.64881495083151,147.59374953387675,171.07969081623568,177.70423907868235,192.23971953274577,157.31461664098637,146.91417383591104,102.17635694094413,68.517794939837572,51.513529797811557,62.166065250980402,82.395333115270006,109.80907677369676,150.54821757038454,{"$f":"GT46*$F48","v":174.50105461448462},181.25717492035619,196.08154962463016,160.47294186184664,149.86478106751227,104.23402404557112,69.903610672538989,52.559847915948836,63.424791464793635,84.057577725036353,112.01821640334325,153.570164316106,178.00083078474859,184.89160160954199,200.01163435360263,163.6808568192439,152.86156058151101,106.32318851376846,71.309880982194514,53.621038257613037,64.701874718442909,85.744803958691733,114.26131794317415,156.63942179775711,181.55576326931853,188.58339188856652,204.0039351527941,166.95049669766735,155.91586187755115,108.45182105576612,72.742034471211738,54.701245035332171,66.00226343010965,87.463487661490959,116.54692723534578,159.76761216153946,185.17928284723746,192.34648648738911,208.07351200626164,170.28303725354351,159.02877701673162,110.62065459811288,74.200533797939258,55.800794244603168,67.326368780362046,89.214202021060146,118.87583711501357,162.95585477447733,188.87270076931398,196.18225058287948,212.22184873822144,173.69176459798078,162.2127302058785,112.83840695940535,75.691308182164491,56.924206151788795,68.67959314865638,91.004024861857516,121.25739602095911,166.21687254848584,192.65072386032921,200.10595033194269,216.46543920789793,177.15395675053972,{"$f":"JF46*$F48","v":165.4464500294863},115.09004693978601,77.204021212676892,58.063516067882091,70.052485775401564,92.82068351579079,123.67550723490356,169.52888597854576,196.48823131871754,204.09152236311027,220.77615205031358,180.68271551707716,168.74218810268283,117.38417016249751,78.744517828837786,59.223179131975634,71.450371909122154,94.671155884070089,126.1393883865004,172.90444126975942,200.3997262754321,208.15402152526445,225.1702531131931,184.27930756323806,172.10112051909496,119.72156411748004,80.313293072079574,60.403542501623321,72.873690868006847,96.556056568775091,128.64989173048468,176.34474398060024,204.38662190049919,212.29491932592575,229.64934227155038,187.95807668037014,175.53665840101053,122.11162945834195,81.916730195760479,61.609464842253296,74.328255717602261,98.483011440084397,131.21709993158606,179.86352797041511,208.46479862950861,216.5307013431395,234.23123343874846,191.69448352932599,179.02583205367031,124.53814865175366,83.543691641269447,62.832374951929062,75.803887389239279,100.43878815328902,133.82364302410176,183.4372744571813,212.60712241116175,220.8332137410143,238.8855352584628,195.50267283601158,182.58186620902381,127.01039049179832,85.200469828078027,64.077061387108856,{"$f":"LR46*$F48","v":77.306315851993901},102.43090482100746,136.47946249665407,187.07952646247483,216.82925364340122,225.21871382196642,243.62981529561981,199.38400905740403,186.206027310075,129.52920093029169,86.887594258644128,65.343893623770114,78.83601028899318,104.46002027489914,139.18547431436514,190.791582221754,221.13271518988364,229.68878755919684,248.46579840712076,203.35397708529055,189.91279100331735,132.10471611572385,88.611936105384032,66.638093120198192,80.39922476792114,106.53435000670561,141.95255220825615,194.58826607301054,225.53465396373181,234.26123656905685,253.41272342486732,207.38607597436376,193.67735484485272,134.71943971338024,90.361495799276327,67.950437273190545,81.984997042615589,108.63962815907774,144.76195341856726,198.44418219495418,230.00576243909961,238.90565000322201,258.43775855812777,211.49557561720724,197.51399319757326,137.38336559263476,92.143046625203624,69.286072079175781,83.599491666943138,110.78395402687067,147.62439932055395,202.37394883550871,234.56294984487147,243.63958288094977,0,0,0,0,0,0,0,0,0,0,{"$f":"OD46*$F48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP46*$F48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["END"]

{"sheet":"Debt SA","index":7,"n_rows":80,"n_cols":509,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"Debt SA - Base case 1"}]
[null,null,null,null,{"$f":"Time!E2","v":"Model period beginning - SA"},{"$f":" Check!$F$9","v":0},"Error chks",null,null,{"$f":"Time!T2","v":"2023-11-01"},{"$f":"Time!U2","v":"2023-12-01"},{"$f":"Time!V2","v":"2024-01-01"},{"$f":"Time!W2","v":"2024-02-01"},{"$f":"Time!X2","v":"2024-03-01"},{"$f":"Time!Y2","v":"2024-04-01"},{"$f":"Time!Z2","v":"2024-05-01"},{"$f":"Time!AA2","v":"2024-06-01"},{"$f":"Time!AB2","v":"2024-07-01"},{"$f":"Time!AC2","v":"2024-08-01"},{"$f":"Time!AD2","v":"2024-09-01"},{"$f":"Time!AE2","v":"2024-10-01"},{"$f":"Time!AF2","v":"2024-11-01"},{"$f":"Time!AG2","v":"2024-12-01"},{"$f":"Time!AH2","v":"2025-01-01"},{"$f":"Time!AI2","v":"2025-07-01"},{"$f":"Time!AJ2","v":"2026-01-01"},{"$f":"Time!AK2","v":"2026-07-01"},{"$f":"Time!AL2","v":"2027-01-01"},{"$f":"Time!AM2","v":"2027-07-01"},{"$f":"Time!AN2","v":"2028-01-01"},{"$f":"Time!AO2","v":"2028-07-01"},{"$f":"Time!AP2","v":"2029-01-01"},{"$f":"Time!AQ2","v":"2029-07-01"},{"$f":"Time!AR2","v":"2030-01-01"},{"$f":"Time!AS2","v":"2030-07-01"},{"$f":"Time!AT2","v":"2031-01-01"},{"$f":"Time!AU2","v":"2031-07-01"},{"$f":"Time!AV2","v":"2032-01-01"},{"$f":"Time!AW2","v":"2032-07-01"},{"$f":"Time!AX2","v":"2033-01-01"},{"$f":"Time!AY2","v":"2033-07-01"},{"$f":"Time!AZ2","v":"2034-01-01"},{"$f":"Time!BA2","v":"2034-07-01"},{"$f":"Time!BB2","v":"2035-01-01"},{"$f":"Time!BC2","v":"2035-07-01"},{"$f":"Time!BD2","v":"2036-01-01"},{"$f":"Time!BE2","v":"2036-07-01"},{"$f":"Time!BF2","v":"2037-01-01"},{"$f":"Time!BG2","v":"2037-07-01"},{"$f":"Time!BH2","v":"2038-01-01"},{"$f":"Time!BI2","v":"2038-07-01"},{"$f":"Time!BJ2","v":"2039-01-01"},{"$f":"Time!BK2","v":"2039-07-01"},{"$f":"Time!BL2","v":"2040-01-01"},{"$f":"Time!BM2","v":"2040-07-01"},{"$f":"Time!BN2","v":"2041-01-01"},{"$f":"Time!BO2","v":"2041-07-01"},{"$f":"Time!BP2","v":"2042-01-01"},{"$f":"Time!BQ2","v":"2042-07-01"},{"$f":"Time!BR2","v":"2043-01-01"},{"$f":"Time!BS2","v":"2043-07-01"},{"$f":"Time!BT2","v":"2044-01-01"},{"$f":"Time!BU2","v":"2044-07-01"},{"$f":"Time!BV2","v":"2045-01-01"},{"$f":"Time!BW2","v":"2045-07-01"},{"$f":"Time!BX2","v":"2046-01-01"},{"$f":"Time!BY2","v":"2046-07-01"},{"$f":"Time!BZ2","v":"2047-01-01"},{"$f":"Time!CA2","v":"2047-07-01"},{"$f":"Time!CB2","v":"2048-01-01"},{"$f":"Time!CC2","v":"2048-07-01"},{"$f":"Time!CD2","v":"2049-01-01"},{"$f":"Time!CE2","v":"2049-07-01"},{"$f":"Time!CF2","v":"2050-01-01"},{"$f":"Time!CG2","v":"2050-07-01"},{"$f":"Time!CH2","v":"2051-01-01"},{"$f":"Time!CI2","v":"2051-07-01"},{"$f":"Time!CJ2","v":"2052-01-01"},{"$f":"Time!CK2","v":"2052-07-01"},{"$f":"Time!CL2","v":"2053-01-01"},{"$f":"Time!CM2","v":"2053-07-01"},{"$f":"Time!CN2","v":"2054-01-01"},{"$f":"Time!CO2","v":"2054-07-01"},{"$f":"Time!CP2","v":"2055-01-01"},{"$f":"Time!CQ2","v":"2055-07-01"},{"$f":"Time!CR2","v":"2056-01-01"},{"$f":"Time!CS2","v":"2056-07-01"},{"$f":"Time!CT2","v":"2057-01-01"},{"$f":"Time!CU2","v":"2057-07-01"},{"$f":"Time!CV2","v":"2058-01-01"},{"$f":"Time!CW2","v":"2058-07-01"},{"$f":"Time!CX2","v":"2059-01-01"},{"$f":"Time!CY2","v":"2059-07-01"},{"$f":"Time!CZ2","v":"2060-01-01"},{"$f":"Time!DA2","v":"2060-07-01"},{"$f":"Time!DB2","v":"2061-01-01"},{"$f":"Time!DC2","v":"2061-07-01"},{"$f":"Time!DD2","v":"2062-01-01"},{"$f":"Time!DE2","v":"2062-07-01"},{"$f":"Time!DF2","v":"2063-01-01"},{"$f":"Time!DG2","v":"2063-07-01"},{"$f":"Time!DH2","v":"2064-01-01"},{"$f":"Time!DI2","v":"2064-07-01"},{"$f":"Time!DJ2","v":"2065-01-01"},{"$f":"Time!DK2","v":"2065-07-01"},{"$f":"Time!DL2","v":"2066-01-01"},{"$f":"Time!DM2","v":"2066-07-01"},{"$f":"Time!DN2","v":"2067-01-01"},{"$f":"Time!DO2","v":"2067-07-01"},{"$f":"Time!DP2","v":"2068-01-01"},{"$f":"Time!DQ2","v":"2068-07-01"},{"$f":"Time!DR2","v":"2069-01-01"},{"$f":"Time!DS2","v":"2069-07-01"},{"$f":"Time!DT2","v":"2070-01-01"},{"$f":"Time!DU2","v":"2070-07-01"},{"$f":"Time!DV2","v":"2071-01-01"},{"$f":"Time!DW2","v":"2071-07-01"},{"$f":"Time!DX2","v":"2072-01-01"},{"$f":"Time!DY2","v":"2072-07-01"},{"$f":"Time!DZ2","v":"2073-01-01"},{"$f":"Time!EA2","v":"2073-07-01"},{"$f":"Time!EB2","v":"2074-01-01"},{"$f":"Time!EC2","v":"2074-07-01"},{"$f":"Time!ED2","v":"2075-01-01"},{"$f":"Time!EE2","v":"2075-07-01"},{"$f":"Time!EF2","v":"2076-01-01"},{"$f":"Time!EG2","v":"2076-07-01"},{"$f":"Time!EH2","v":"2077-01-01"},{"$f":"Time!EI2","v":"2077-07-01"},{"$f":"Time!EJ2","v":"2078-01-01"},{"$f":"Time!EK2","v":"2078-07-01"},{"$f":"Time!EL2","v":"2079-01-01"},{"$f":"Time!EM2","v":"2079-07-01"},{"$f":"Time!EN2","v":"2080-01-01"},{"$f":"Time!EO2","v":"2080-07-01"},{"$f":"Time!EP2","v":"2081-01-01"},{"$f":"Time!EQ2","v":"2081-07-01"},{"$f":"Time!ER2","v":"2082-01-01"},{"$f":"Time!ES2","v":"2082-07-01"},{"$f":"Time!ET2","v":"2083-01-01"},{"$f":"Time!EU2","v":"2083-07-01"},{"$f":"Time!EV2","v":"2084-01-01"},{"$f":"Time!EW2","v":"2084-07-01"},{"$f":"Time!EX2","v":"2085-01-01"},{"$f":"Time!EY2","v":"2085-07-01"},{"$f":"Time!EZ2","v":"2086-01-01"},{"$f":"Time!FA2","v":"2086-07-01"},{"$f":"Time!FB2","v":"2087-01-01"},{"$f":"Time!FC2","v":"2087-07-01"},{"$f":"Time!FD2","v":"2088-01-01"},{"$f":"Time!FE2","v":"2088-07-01"},{"$f":"Time!FF2","v":"2089-01-01"},{"$f":"Time!FG2","v":"2089-07-01"},{"$f":"Time!FH2","v":"2090-01-01"},{"$f":"Time!FI2","v":"2090-07-01"},{"$f":"Time!FJ2","v":"2091-01-01"},{"$f":"Time!FK2","v":"2091-07-01"},{"$f":"Time!FL2","v":"2092-01-01"},{"$f":"Time!FM2","v":"2092-07-01"},{"$f":"Time!FN2","v":"2093-01-01"},{"$f":"Time!FO2","v":"2093-07-01"},{"$f":"Time!FP2","v":"2094-01-01"},{"$f":"Time!FQ2","v":"2094-07-01"},{"$f":"Time!FR2","v":"2095-01-01"},{"$f":"Time!FS2","v":"2095-07-01"},{"$f":"Time!FT2","v":"2096-01-01"},{"$f":"Time!FU2","v":"2096-07-01"},{"$f":"Time!FV2","v":"2097-01-01"},{"$f":"Time!FW2","v":"2097-07-01"},{"$f":"Time!FX2","v":"2098-01-01"},{"$f":"Time!FY2","v":"2098-07-01"},{"$f":"Time!FZ2","v":"2099-01-01"},{"$f":"Time!GA2","v":"2099-07-01"},{"$f":"Time!GB2","v":"2100-01-01"},{"$f":"Time!GC2","v":"2100-07-01"},{"$f":"Time!GD2","v":"2101-01-01"},{"$f":"Time!GE2","v":"2101-07-01"},{"$f":"Time!GF2","v":"2102-01-01"},{"$f":"Time!GG2","v":"2102-07-01"},{"$f":"Time!GH2","v":"2103-01-01"},{"$f":"Time!GI2","v":"2103-07-01"},{"$f":"Time!GJ2","v":"2104-01-01"},{"$f":"Time!GK2","v":"2104-07-01"},{"$f":"Time!GL2","v":"2105-01-01"},{"$f":"Time!GM2","v":"2105-07-01"},{"$f":"Time!GN2","v":"2106-01-01"},{"$f":"Time!GO2","v":"2106-07-01"},{"$f":"Time!GP2","v":"2107-01-01"},{"$f":"Time!GQ2","v":"2107-07-01"},{"$f":"Time!GR2","v":"2108-01-01"},{"$f":"Time!GS2","v":"2108-07-01"},{"$f":"Time!GT2","v":"2109-01-01"},{"$f":"Time!GU2","v":"2109-07-01"},{"$f":"Time!GV2","v":"2110-01-01"},{"$f":"Time!GW2","v":"2110-07-01"},{"$f":"Time!GX2","v":"2111-01-01"},{"$f":"Time!GY2","v":"2111-07-01"},{"$f":"Time!GZ2","v":"2112-01-01"},{"$f":"Time!HA2","v":"2112-07-01"},{"$f":"Time!HB2","v":"2113-01-01"},{"$f":"Time!HC2","v":"2113-07-01"},{"$f":"Time!HD2","v":"2114-01-01"},{"$f":"Time!HE2","v":"2114-07-01"},{"$f":"Time!HF2","v":"2115-01-01"},{"$f":"Time!HG2","v":"2115-07-01"},{"$f":"Time!HH2","v":"2116-01-01"},{"$f":"Time!HI2","v":"2116-07-01"},{"$f":"Time!HJ2","v":"2117-01-01"},{"$f":"Time!HK2","v":"2117-07-01"},{"$f":"Time!HL2","v":"2118-01-01"},{"$f":"Time!HM2","v":"2118-07-01"},{"$f":"Time!HN2","v":"2119-01-01"},{"$f":"Time!HO2","v":"2119-07-01"},{"$f":"Time!HP2","v":"2120-01-01"},{"$f":"Time!HQ2","v":"2120-07-01"},{"$f":"Time!HR2","v":"2121-01-01"},{"$f":"Time!HS2","v":"2121-07-01"},{"$f":"Time!HT2","v":"2122-01-01"},{"$f":"Time!HU2","v":"2122-07-01"},{"$f":"Time!HV2","v":"2123-01-01"},{"$f":"Time!HW2","v":"2123-07-01"},{"$f":"Time!HX2","v":"2124-01-01"},{"$f":"Time!HY2","v":"2124-07-01"},{"$f":"Time!HZ2","v":"2125-01-01"},{"$f":"Time!IA2","v":"2125-07-01"},{"$f":"Time!IB2","v":"2126-01-01"},{"$f":"Time!IC2","v":"2126-07-01"},{"$f":"Time!ID2","v":"2127-01-01"},{"$f":"Time!IE2","v":"2127-07-01"},{"$f":"Time!IF2","v":"2128-01-01"},{"$f":"Time!IG2","v":"2128-07-01"},{"$f":"Time!IH2","v":"2129-01-01"},{"$f":"Time!II2","v":"2129-07-01"},{"$f":"Time!IJ2","v":"2130-01-01"},{"$f":"Time!IK2","v":"2130-07-01"},{"$f":"Time!IL2","v":"2131-01-01"},{"$f":"Time!IM2","v":"2131-07-01"},{"$f":"Time!IN2","v":"2132-01-01"},{"$f":"Time!IO2","v":"2132-07-01"},{"$f":"Time!IP2","v":"2133-01-01"},{"$f":"Time!IQ2","v":"2133-07-01"},{"$f":"Time!IR2","v":"2134-01-01"},{"$f":"Time!IS2","v":"2134-07-01"},{"$f":"Time!IT2","v":"2135-01-01"},{"$f":"Time!IU2","v":"2135-07-01"},{"$f":"Time!IV2","v":"2136-01-01"},{"$f":"Time!IW2","v":"2136-07-01"},{"$f":"Time!IX2","v":"2137-01-01"},{"$f":"Time!IY2","v":"2137-07-01"},{"$f":"Time!IZ2","v":"2138-01-01"},{"$f":"Time!JA2","v":"2138-07-01"},{"$f":"Time!JB2","v":"2139-01-01"},{"$f":"Time!JC2","v":"2139-07-01"},{"$f":"Time!JD2","v":"2140-01-01"},{"$f":"Time!JE2","v":"2140-07-01"},{"$f":"Time!JF2","v":"2141-01-01"},{"$f":"Time!JG2","v":"2141-07-01"},{"$f":"Time!JH2","v":"2142-01-01"},{"$f":"Time!JI2","v":"2142-07-01"},{"$f":"Time!JJ2","v":"2143-01-01"},{"$f":"Time!JK2","v":"2143-07-01"},{"$f":"Time!JL2","v":"2144-01-01"},{"$f":"Time!JM2","v":"2144-07-01"},{"$f":"Time!JN2","v":"2145-01-01"},{"$f":"Time!JO2","v":"2145-07-01"},{"$f":"Time!JP2","v":"2146-01-01"},{"$f":"Time!JQ2","v":"2146-07-01"},{"$f":"Time!JR2","v":"2147-01-01"},{"$f":"Time!JS2","v":"2147-07-01"},{"$f":"Time!JT2","v":"2148-01-01"},{"$f":"Time!JU2","v":"2148-07-01"},{"$f":"Time!JV2","v":"2149-01-01"},{"$f":"Time!JW2","v":"2149-07-01"},{"$f":"Time!JX2","v":"2150-01-01"},{"$f":"Time!JY2","v":"2150-07-01"},{"$f":"Time!JZ2","v":"2151-01-01"},{"$f":"Time!KA2","v":"2151-07-01"},{"$f":"Time!KB2","v":"2152-01-01"},{"$f":"Time!KC2","v":"2152-07-01"},{"$f":"Time!KD2","v":"2153-01-01"},{"$f":"Time!KE2","v":"2153-07-01"},{"$f":"Time!KF2","v":"2154-01-01"},{"$f":"Time!KG2","v":"2154-07-01"},{"$f":"Time!KH2","v":"2155-01-01"},{"$f":"Time!KI2","v":"2155-07-01"},{"$f":"Time!KJ2","v":"2156-01-01"},{"$f":"Time!KK2","v":"2156-07-01"},{"$f":"Time!KL2","v":"2157-01-01"},{"$f":"Time!KM2","v":"2157-07-01"},{"$f":"Time!KN2","v":"2158-01-01"},{"$f":"Time!KO2","v":"2158-07-01"},{"$f":"Time!KP2","v":"2159-01-01"},{"$f":"Time!KQ2","v":"2159-07-01"},{"$f":"Time!KR2","v":"2160-01-01"},{"$f":"Time!KS2","v":"2160-07-01"},{"$f":"Time!KT2","v":"2161-01-01"},{"$f":"Time!KU2","v":"2161-07-01"},{"$f":"Time!KV2","v":"2162-01-01"},{"$f":"Time!KW2","v":"2162-07-01"},{"$f":"Time!KX2","v":"2163-01-01"},{"$f":"Time!KY2","v":"2163-07-01"},{"$f":"Time!KZ2","v":"2164-01-01"},{"$f":"Time!LA2","v":"2164-07-01"},{"$f":"Time!LB2","v":"2165-01-01"},{"$f":"Time!LC2","v":"2165-07-01"},{"$f":"Time!LD2","v":"2166-01-01"},{"$f":"Time!LE2","v":"2166-07-01"},{"$f":"Time!LF2","v":"2167-01-01"},{"$f":"Time!LG2","v":"2167-07-01"},{"$f":"Time!LH2","v":"2168-01-01"},{"$f":"Time!LI2","v":"2168-07-01"},{"$f":"Time!LJ2","v":"2169-01-01"},{"$f":"Time!LK2","v":"2169-07-01"},{"$f":"Time!LL2","v":"2170-01-01"},{"$f":"Time!LM2","v":"2170-07-01"},{"$f":"Time!LN2","v":"2171-01-01"},{"$f":"Time!LO2","v":"2171-07-01"},{"$f":"Time!LP2","v":"2172-01-01"},{"$f":"Time!LQ2","v":"2172-07-01"},{"$f":"Time!LR2","v":"2173-01-01"},{"$f":"Time!LS2","v":"2173-07-01"},{"$f":"Time!LT2","v":"2174-01-01"},{"$f":"Time!LU2","v":"2174-07-01"},{"$f":"Time!LV2","v":"2175-01-01"},{"$f":"Time!LW2","v":"2175-07-01"},{"$f":"Time!LX2","v":"2176-01-01"},{"$f":"Time!LY2","v":"2176-07-01"},{"$f":"Time!LZ2","v":"2177-01-01"},{"$f":"Time!MA2","v":"2177-07-01"},{"$f":"Time!MB2","v":"2178-01-01"},{"$f":"Time!MC2","v":"2178-07-01"},{"$f":"Time!MD2","v":"2179-01-01"},{"$f":"Time!ME2","v":"2179-07-01"},{"$f":"Time!MF2","v":"2180-01-01"},{"$f":"Time!MG2","v":"2180-07-01"},{"$f":"Time!MH2","v":"2181-01-01"},{"$f":"Time!MI2","v":"2181-07-01"},{"$f":"Time!MJ2","v":"2182-01-01"},{"$f":"Time!MK2","v":"2182-07-01"},{"$f":"Time!ML2","v":"2183-01-01"},{"$f":"Time!MM2","v":"2183-07-01"},{"$f":"Time!MN2","v":"2184-01-01"},{"$f":"Time!MO2","v":"2184-07-01"},{"$f":"Time!MP2","v":"2185-01-01"},{"$f":"Time!MQ2","v":"2185-07-01"},{"$f":"Time!MR2","v":"2186-01-01"},{"$f":"Time!MS2","v":"2186-07-01"},{"$f":"Time!MT2","v":"2187-01-01"},{"$f":"Time!MU2","v":"2187-07-01"},{"$f":"Time!MV2","v":"2188-01-01"},{"$f":"Time!MW2","v":"2188-07-01"},{"$f":"Time!MX2","v":"2189-01-01"},{"$f":"Time!MY2","v":"2189-07-01"},{"$f":"Time!MZ2","v":"2190-01-01"},{"$f":"Time!NA2","v":"2190-07-01"},{"$f":"Time!NB2","v":"2191-01-01"},{"$f":"Time!NC2","v":"2191-07-01"},{"$f":"Time!ND2","v":"2192-01-01"},{"$f":"Time!NE2","v":"2192-07-01"},{"$f":"Time!NF2","v":"2193-01-01"},{"$f":"Time!NG2","v":"2193-07-01"},{"$f":"Time!NH2","v":"2194-01-01"},{"$f":"Time!NI2","v":"2194-07-01"},{"$f":"Time!NJ2","v":"2195-01-01"},{"$f":"Time!NK2","v":"2195-07-01"},{"$f":"Time!NL2","v":"2196-01-01"},{"$f":"Time!NM2","v":"2196-07-01"},{"$f":"Time!NN2","v":"2197-01-01"},{"$f":"Time!NO2","v":"2197-07-01"},{"$f":"Time!NP2","v":"2198-01-01"},{"$f":"Time!NQ2","v":"2198-07-01"},{"$f":"Time!NR2","v":"2199-01-01"},{"$f":"Time!NS2","v":"2199-07-01"},{"$f":"Time!NT2","v":"2200-01-01"},{"$f":"Time!NU2","v":"2200-07-01"},{"$f":"Time!NV2","v":"2201-01-01"},{"$f":"Time!NW2","v":"2201-07-01"},{"$f":"Time!NX2","v":"2202-01-01"},{"$f":"Time!NY2","v":"2202-07-01"},{"$f":"Time!NZ2","v":"2203-01-01"},{"$f":"Time!OA2","v":"2203-07-01"},{"$f":"Time!OB2","v":"2204-01-01"},{"$f":"Time!OC2","v":"2204-07-01"},{"$f":"Time!OD2","v":"2205-01-01"},{"$f":"Time!OE2","v":"2205-07-01"},{"$f":"Time!OF2","v":"2206-01-01"},{"$f":"Time!OG2","v":"2206-07-01"},{"$f":"Time!OH2","v":"2207-01-01"},{"$f":"Time!OI2","v":"2207-07-01"},{"$f":"Time!OJ2","v":"2208-01-01"},{"$f":"Time!OK2","v":"2208-07-01"},{"$f":"Time!OL2","v":"2209-01-01"},{"$f":"Time!OM2","v":"2209-07-01"},{"$f":"Time!ON2","v":"2210-01-01"},{"$f":"Time!OO2","v":"2210-07-01"},{"$f":"Time!OP2","v":"2211-01-01"},{"$f":"Time!OQ2","v":"2211-07-01"},{"$f":"Time!OR2","v":"2212-01-01"},{"$f":"Time!OS2","v":"2212-07-01"},{"$f":"Time!OT2","v":"2213-01-01"},{"$f":"Time!OU2","v":"2213-07-01"},{"$f":"Time!OV2","v":"2214-01-01"},{"$f":"Time!OW2","v":"2214-07-01"},{"$f":"Time!OX2","v":"2215-01-01"},{"$f":"Time!OY2","v":"2215-07-01"},{"$f":"Time!OZ2","v":"2216-01-01"},{"$f":"Time!PA2","v":"2216-07-01"},{"$f":"Time!PB2","v":"2217-01-01"},{"$f":"Time!PC2","v":"2217-07-01"},{"$f":"Time!PD2","v":"2218-01-01"},{"$f":"Time!PE2","v":"2218-07-01"},{"$f":"Time!PF2","v":"2219-01-01"},{"$f":"Time!PG2","v":"2219-07-01"},{"$f":"Time!PH2","v":"2220-01-01"},{"$f":"Time!PI2","v":"2220-07-01"},{"$f":"Time!PJ2","v":"2221-01-01"},{"$f":"Time!PK2","v":"2221-07-01"},{"$f":"Time!PL2","v":"2222-01-01"},{"$f":"Time!PM2","v":"2222-07-01"},{"$f":"Time!PN2","v":"2223-01-01"},{"$f":"Time!PO2","v":"2223-07-01"},{"$f":"Time!PP2","v":"2224-01-01"},{"$f":"Time!PQ2","v":"2224-07-01"},{"$f":"Time!PR2","v":"2225-01-01"},{"$f":"Time!PS2","v":"2225-07-01"},{"$f":"Time!PT2","v":"2226-01-01"},{"$f":"Time!PU2","v":"2226-07-01"},{"$f":"Time!PV2","v":"2227-01-01"},{"$f":"Time!PW2","v":"2227-07-01"},{"$f":"Time!PX2","v":"2228-01-01"},{"$f":"Time!PY2","v":"2228-07-01"},{"$f":"Time!PZ2","v":"2229-01-01"},{"$f":"Time!QA2","v":"2229-07-01"},{"$f":"Time!QB2","v":"2230-01-01"},{"$f":"Time!QC2","v":"2230-07-01"},{"$f":"Time!QD2","v":"2231-01-01"},{"$f":"Time!QE2","v":"2231-07-01"},{"$f":"Time!QF2","v":"2232-01-01"},{"$f":"Time!QG2","v":"2232-07-01"},{"$f":"Time!QH2","v":"2233-01-01"},{"$f":"Time!QI2","v":"2233-07-01"},{"$f":"Time!QJ2","v":"2234-01-01"},{"$f":"Time!QK2","v":"2234-07-01"},{"$f":"Time!QL2","v":"2235-01-01"},{"$f":"Time!QM2","v":"2235-07-01"},{"$f":"Time!QN2","v":"2236-01-01"},{"$f":"Time!QO2","v":"2236-07-01"},{"$f":"Time!QP2","v":"2237-01-01"},{"$f":"Time!QQ2","v":"2237-07-01"},{"$f":"Time!QR2","v":"2238-01-01"},{"$f":"Time!QS2","v":"2238-07-01"},{"$f":"Time!QT2","v":"2239-01-01"},{"$f":"Time!QU2","v":"2239-07-01"},{"$f":"Time!QV2","v":"2240-01-01"},{"$f":"Time!QW2","v":"2240-07-01"},{"$f":"Time!QX2","v":"2241-01-01"},{"$f":"Time!QY2","v":"2241-07-01"},{"$f":"Time!QZ2","v":"2242-01-01"},{"$f":"Time!RA2","v":"2242-07-01"},{"$f":"Time!RB2","v":"2243-01-01"},{"$f":"Time!RC2","v":"2243-07-01"},{"$f":"Time!RD2","v":"2244-01-01"},{"$f":"Time!RE2","v":"2244-07-01"},{"$f":"Time!RF2","v":"2245-01-01"},{"$f":"Time!RG2","v":"2245-07-01"},{"$f":"Time!RH2","v":"2246-01-01"},{"$f":"Time!RI2","v":"2246-07-01"},{"$f":"Time!RJ2","v":"2247-01-01"},{"$f":"Time!RK2","v":"2247-07-01"},{"$f":"Time!RL2","v":"2248-01-01"},{"$f":"Time!RM2","v":"2248-07-01"},{"$f":"Time!RN2","v":"2249-01-01"},{"$f":"Time!RO2","v":"2249-07-01"},{"$f":"Time!RP2","v":"2250-01-01"},{"$f":"Time!RQ2","v":"2250-07-01"},{"$f":"Time!RR2","v":"2251-01-01"},{"$f":"Time!RS2","v":"2251-07-01"},{"$f":"Time!RT2","v":"2252-01-01"},{"$f":"Time!RU2","v":"2252-07-01"},{"$f":"Time!RV2","v":"2253-01-01"},{"$f":"Time!RW2","v":"2253-07-01"},{"$f":"Time!RX2","v":"2254-01-01"},{"$f":"Time!RY2","v":"2254-07-01"},{"$f":"Time!RZ2","v":"2255-01-01"},{"$f":"Time!SA2","v":"2255-07-01"},{"$f":"Time!SB2","v":"2256-01-01"},{"$f":"Time!SC2","v":"2256-07-01"},{"$f":"Time!SD2","v":"2257-01-01"},{"$f":"Time!SE2","v":"2257-07-01"},{"$f":"Time!SF2","v":"2258-01-01"},{"$f":"Time!SG2","v":"2258-07-01"},{"$f":"Time!SH2","v":"2259-01-01"},{"$f":"Time!SI2","v":"2259-07-01"},{"$f":"Time!SJ2","v":"2260-01-01"},{"$f":"Time!SK2","v":"2260-07-01"},{"$f":"Time!SL2","v":"2261-01-01"},{"$f":"Time!SM2","v":"2261-07-01"},{"$f":"Time!SN2","v":"2262-01-01"},{"$f":"Time!SO2","v":"2262-07-01"},{"$f":"Time!SP2","v":"00:00:00"},{"$f":"Time!SQ2","v":"00:00:00"},{"$f":"Time!SR2","v":"00:00:00"},{"$f":"Time!SS2","v":"00:00:00"},{"$f":"Time!ST2","v":"00:00:00"},{"$f":"Time!SU2","v":"00:00:00"},{"$f":"Time!SV2","v":"00:00:00"},{"$f":"Time!SW2","v":"00:00:00"},{"$f":"Time!SX2","v":"00:00:00"},{"$f":"Time!SY2","v":"00:00:00"}]
[null,null,null,null,{"$f":"Time!E3","v":"Model period ending - SA"},{"$f":" Check!$F$9","v":0},"Error chks",null,null,{"$f":"Time!T3","v":"2023-11-30"},{"$f":"Time!U3","v":"2023-12-31"},{"$f":"Time!V3","v":"2024-01-31"},{"$f":"Time!W3","v":"2024-02-29"},{"$f":"Time!X3","v":"2024-03-31"},{"$f":"Time!Y3","v":"2024-04-30"},{"$f":"Time!Z3","v":"2024-05-31"},{"$f":"Time!AA3","v":"2024-06-30"},{"$f":"Time!AB3","v":"2024-07-31"},{"$f":"Time!AC3","v":"2024-08-31"},{"$f":"Time!AD3","v":"2024-09-30"},{"$f":"Time!AE3","v":"2024-10-31"},{"$f":"Time!AF3","v":"2024-11-30"},{"$f":"Time!AG3","v":"2024-12-31"},{"$f":"Time!AH3","v":"2025-06-30"},{"$f":"Time!AI3","v":"2025-12-31"},{"$f":"Time!AJ3","v":"2026-06-30"},{"$f":"Time!AK3","v":"2026-12-31"},{"$f":"Time!AL3","v":"2027-06-30"},{"$f":"Time!AM3","v":"2027-12-31"},{"$f":"Time!AN3","v":"2028-06-30"},{"$f":"Time!AO3","v":"2028-12-31"},{"$f":"Time!AP3","v":"2029-06-30"},{"$f":"Time!AQ3","v":"2029-12-31"},{"$f":"Time!AR3","v":"2030-06-30"},{"$f":"Time!AS3","v":"2030-12-31"},{"$f":"Time!AT3","v":"2031-06-30"},{"$f":"Time!AU3","v":"2031-12-31"},{"$f":"Time!AV3","v":"2032-06-30"},{"$f":"Time!AW3","v":"2032-12-31"},{"$f":"Time!AX3","v":"2033-06-30"},{"$f":"Time!AY3","v":"2033-12-31"},{"$f":"Time!AZ3","v":"2034-06-30"},{"$f":"Time!BA3","v":"2034-12-31"},{"$f":"Time!BB3","v":"2035-06-30"},{"$f":"Time!BC3","v":"2035-12-31"},{"$f":"Time!BD3","v":"2036-06-30"},{"$f":"Time!BE3","v":"2036-12-31"},{"$f":"Time!BF3","v":"2037-06-30"},{"$f":"Time!BG3","v":"2037-12-31"},{"$f":"Time!BH3","v":"2038-06-30"},{"$f":"Time!BI3","v":"2038-12-31"},{"$f":"Time!BJ3","v":"2039-06-30"},{"$f":"Time!BK3","v":"2039-12-31"},{"$f":"Time!BL3","v":"2040-06-30"},{"$f":"Time!BM3","v":"2040-12-31"},{"$f":"Time!BN3","v":"2041-06-30"},{"$f":"Time!BO3","v":"2041-12-31"},{"$f":"Time!BP3","v":"2042-06-30"},{"$f":"Time!BQ3","v":"2042-12-31"},{"$f":"Time!BR3","v":"2043-06-30"},{"$f":"Time!BS3","v":"2043-12-31"},{"$f":"Time!BT3","v":"2044-06-30"},{"$f":"Time!BU3","v":"2044-12-31"},{"$f":"Time!BV3","v":"2045-06-30"},{"$f":"Time!BW3","v":"2045-12-31"},{"$f":"Time!BX3","v":"2046-06-30"},{"$f":"Time!BY3","v":"2046-12-31"},{"$f":"Time!BZ3","v":"2047-06-30"},{"$f":"Time!CA3","v":"2047-12-31"},{"$f":"Time!CB3","v":"2048-06-30"},{"$f":"Time!CC3","v":"2048-12-31"},{"$f":"Time!CD3","v":"2049-06-30"},{"$f":"Time!CE3","v":"2049-12-31"},{"$f":"Time!CF3","v":"2050-06-30"},{"$f":"Time!CG3","v":"2050-12-31"},{"$f":"Time!CH3","v":"2051-06-30"},{"$f":"Time!CI3","v":"2051-12-31"},{"$f":"Time!CJ3","v":"2052-06-30"},{"$f":"Time!CK3","v":"2052-12-31"},{"$f":"Time!CL3","v":"2053-06-30"},{"$f":"Time!CM3","v":"2053-12-31"},{"$f":"Time!CN3","v":"2054-06-30"},{"$f":"Time!CO3","v":"2054-12-31"},{"$f":"Time!CP3","v":"2055-06-30"},{"$f":"Time!CQ3","v":"2055-12-31"},{"$f":"Time!CR3","v":"2056-06-30"},{"$f":"Time!CS3","v":"2056-12-31"},{"$f":"Time!CT3","v":"2057-06-30"},{"$f":"Time!CU3","v":"2057-12-31"},{"$f":"Time!CV3","v":"2058-06-30"},{"$f":"Time!CW3","v":"2058-12-31"},{"$f":"Time!CX3","v":"2059-06-30"},{"$f":"Time!CY3","v":"2059-12-31"},{"$f":"Time!CZ3","v":"2060-06-30"},{"$f":"Time!DA3","v":"2060-12-31"},{"$f":"Time!DB3","v":"2061-06-30"},{"$f":"Time!DC3","v":"2061-12-31"},{"$f":"Time!DD3","v":"2062-06-30"},{"$f":"Time!DE3","v":"2062-12-31"},{"$f":"Time!DF3","v":"2063-06-30"},{"$f":"Time!DG3","v":"2063-12-31"},{"$f":"Time!DH3","v":"2064-06-30"},{"$f":"Time!DI3","v":"2064-12-31"},{"$f":"Time!DJ3","v":"2065-06-30"},{"$f":"Time!DK3","v":"2065-12-31"},{"$f":"Time!DL3","v":"2066-06-30"},{"$f":"Time!DM3","v":"2066-12-31"},{"$f":"Time!DN3","v":"2067-06-30"},{"$f":"Time!DO3","v":"2067-12-31"},{"$f":"Time!DP3","v":"2068-06-30"},{"$f":"Time!DQ3","v":"2068-12-31"},{"$f":"Time!DR3","v":"2069-06-30"},{"$f":"Time!DS3","v":"2069-12-31"},{"$f":"Time!DT3","v":"2070-06-30"},{"$f":"Time!DU3","v":"2070-12-31"},{"$f":"Time!DV3","v":"2071-06-30"},{"$f":"Time!DW3","v":"2071-12-31"},{"$f":"Time!DX3","v":"2072-06-30"},{"$f":"Time!DY3","v":"2072-12-31"},{"$f":"Time!DZ3","v":"2073-06-30"},{"$f":"Time!EA3","v":"2073-12-31"},{"$f":"Time!EB3","v":"2074-06-30"},{"$f":"Time!EC3","v":"2074-12-31"},{"$f":"Time!ED3","v":"2075-06-30"},{"$f":"Time!EE3","v":"2075-12-31"},{"$f":"Time!EF3","v":"2076-06-30"},{"$f":"Time!EG3","v":"2076-12-31"},{"$f":"Time!EH3","v":"2077-06-30"},{"$f":"Time!EI3","v":"2077-12-31"},{"$f":"Time!EJ3","v":"2078-06-30"},{"$f":"Time!EK3","v":"2078-12-31"},{"$f":"Time!EL3","v":"2079-06-30"},{"$f":"Time!EM3","v":"2079-12-31"},{"$f":"Time!EN3","v":"2080-06-30"},{"$f":"Time!EO3","v":"2080-12-31"},{"$f":"Time!EP3","v":"2081-06-30"},{"$f":"Time!EQ3","v":"2081-12-31"},{"$f":"Time!ER3","v":"2082-06-30"},{"$f":"Time!ES3","v":"2082-12-31"},{"$f":"Time!ET3","v":"2083-06-30"},{"$f":"Time!EU3","v":"2083-12-31"},{"$f":"Time!EV3","v":"2084-06-30"},{"$f":"Time!EW3","v":"2084-12-31"},{"$f":"Time!EX3","v":"2085-06-30"},{"$f":"Time!EY3","v":"2085-12-31"},{"$f":"Time!EZ3","v":"2086-06-30"},{"$f":"Time!FA3","v":"2086-12-31"},{"$f":"Time!FB3","v":"2087-06-30"},{"$f":"Time!FC3","v":"2087-12-31"},{"$f":"Time!FD3","v":"2088-06-30"},{"$f":"Time!FE3","v":"2088-12-31"},{"$f":"Time!FF3","v":"2089-06-30"},{"$f":"Time!FG3","v":"2089-12-31"},{"$f":"Time!FH3","v":"2090-06-30"},{"$f":"Time!FI3","v":"2090-12-31"},{"$f":"Time!FJ3","v":"2091-06-30"},{"$f":"Time!FK3","v":"2091-12-31"},{"$f":"Time!FL3","v":"2092-06-30"},{"$f":"Time!FM3","v":"2092-12-31"},{"$f":"Time!FN3","v":"2093-06-30"},{"$f":"Time!FO3","v":"2093-12-31"},{"$f":"Time!FP3","v":"2094-06-30"},{"$f":"Time!FQ3","v":"2094-12-31"},{"$f":"Time!FR3","v":"2095-06-30"},{"$f":"Time!FS3","v":"2095-12-31"},{"$f":"Time!FT3","v":"2096-06-30"},{"$f":"Time!FU3","v":"2096-12-31"},{"$f":"Time!FV3","v":"2097-06-30"},{"$f":"Time!FW3","v":"2097-12-31"},{"$f":"Time!FX3","v":"2098-06-30"},{"$f":"Time!FY3","v":"2098-12-31"},{"$f":"Time!FZ3","v":"2099-06-30"},{"$f":"Time!GA3","v":"2099-12-31"},{"$f":"Time!GB3","v":"2100-06-30"},{"$f":"Time!GC3","v":"2100-12-31"},{"$f":"Time!GD3","v":"2101-06-30"},{"$f":"Time!GE3","v":"2101-12-31"},{"$f":"Time!GF3","v":"2102-06-30"},{"$f":"Time!GG3","v":"2102-12-31"},{"$f":"Time!GH3","v":"2103-06-30"},{"$f":"Time!GI3","v":"2103-12-31"},{"$f":"Time!GJ3","v":"2104-06-30"},{"$f":"Time!GK3","v":"2104-12-31"},{"$f":"Time!GL3","v":"2105-06-30"},{"$f":"Time!GM3","v":"2105-12-31"},{"$f":"Time!GN3","v":"2106-06-30"},{"$f":"Time!GO3","v":"2106-12-31"},{"$f":"Time!GP3","v":"2107-06-30"},{"$f":"Time!GQ3","v":"2107-12-31"},{"$f":"Time!GR3","v":"2108-06-30"},{"$f":"Time!GS3","v":"2108-12-31"},{"$f":"Time!GT3","v":"2109-06-30"},{"$f":"Time!GU3","v":"2109-12-31"},{"$f":"Time!GV3","v":"2110-06-30"},{"$f":"Time!GW3","v":"2110-12-31"},{"$f":"Time!GX3","v":"2111-06-30"},{"$f":"Time!GY3","v":"2111-12-31"},{"$f":"Time!GZ3","v":"2112-06-30"},{"$f":"Time!HA3","v":"2112-12-31"},{"$f":"Time!HB3","v":"2113-06-30"},{"$f":"Time!HC3","v":"2113-12-31"},{"$f":"Time!HD3","v":"2114-06-30"},{"$f":"Time!HE3","v":"2114-12-31"},{"$f":"Time!HF3","v":"2115-06-30"},{"$f":"Time!HG3","v":"2115-12-31"},{"$f":"Time!HH3","v":"2116-06-30"},{"$f":"Time!HI3","v":"2116-12-31"},{"$f":"Time!HJ3","v":"2117-06-30"},{"$f":"Time!HK3","v":"2117-12-31"},{"$f":"Time!HL3","v":"2118-06-30"},{"$f":"Time!HM3","v":"2118-12-31"},{"$f":"Time!HN3","v":"2119-06-30"},{"$f":"Time!HO3","v":"2119-12-31"},{"$f":"Time!HP3","v":"2120-06-30"},{"$f":"Time!HQ3","v":"2120-12-31"},{"$f":"Time!HR3","v":"2121-06-30"},{"$f":"Time!HS3","v":"2121-12-31"},{"$f":"Time!HT3","v":"2122-06-30"},{"$f":"Time!HU3","v":"2122-12-31"},{"$f":"Time!HV3","v":"2123-06-30"},{"$f":"Time!HW3","v":"2123-12-31"},{"$f":"Time!HX3","v":"2124-06-30"},{"$f":"Time!HY3","v":"2124-12-31"},{"$f":"Time!HZ3","v":"2125-06-30"},{"$f":"Time!IA3","v":"2125-12-31"},{"$f":"Time!IB3","v":"2126-06-30"},{"$f":"Time!IC3","v":"2126-12-31"},{"$f":"Time!ID3","v":"2127-06-30"},{"$f":"Time!IE3","v":"2127-12-31"},{"$f":"Time!IF3","v":"2128-06-30"},{"$f":"Time!IG3","v":"2128-12-31"},{"$f":"Time!IH3","v":"2129-06-30"},{"$f":"Time!II3","v":"2129-12-31"},{"$f":"Time!IJ3","v":"2130-06-30"},{"$f":"Time!IK3","v":"2130-12-31"},{"$f":"Time!IL3","v":"2131-06-30"},{"$f":"Time!IM3","v":"2131-12-31"},{"$f":"Time!IN3","v":"2132-06-30"},{"$f":"Time!IO3","v":"2132-12-31"},{"$f":"Time!IP3","v":"2133-06-30"},{"$f":"Time!IQ3","v":"2133-12-31"},{"$f":"Time!IR3","v":"2134-06-30"},{"$f":"Time!IS3","v":"2134-12-31"},{"$f":"Time!IT3","v":"2135-06-30"},{"$f":"Time!IU3","v":"2135-12-31"},{"$f":"Time!IV3","v":"2136-06-30"},{"$f":"Time!IW3","v":"2136-12-31"},{"$f":"Time!IX3","v":"2137-06-30"},{"$f":"Time!IY3","v":"2137-12-31"},{"$f":"Time!IZ3","v":"2138-06-30"},{"$f":"Time!JA3","v":"2138-12-31"},{"$f":"Time!JB3","v":"2139-06-30"},{"$f":"Time!JC3","v":"2139-12-31"},{"$f":"Time!JD3","v":"2140-06-30"},{"$f":"Time!JE3","v":"2140-12-31"},{"$f":"Time!JF3","v":"2141-06-30"},{"$f":"Time!JG3","v":"2141-12-31"},{"$f":"Time!JH3","v":"2142-06-30"},{"$f":"Time!JI3","v":"2142-12-31"},{"$f":"Time!JJ3","v":"2143-06-30"},{"$f":"Time!JK3","v":"2143-12-31"},{"$f":"Time!JL3","v":"2144-06-30"},{"$f":"Time!JM3","v":"2144-12-31"},{"$f":"Time!JN3","v":"2145-06-30"},{"$f":"Time!JO3","v":"2145-12-31"},{"$f":"Time!JP3","v":"2146-06-30"},{"$f":"Time!JQ3","v":"2146-12-31"},{"$f":"Time!JR3","v":"2147-06-30"},{"$f":"Time!JS3","v":"2147-12-31"},{"$f":"Time!JT3","v":"2148-06-30"},{"$f":"Time!JU3","v":"2148-12-31"},{"$f":"Time!JV3","v":"2149-06-30"},{"$f":"Time!JW3","v":"2149-12-31"},{"$f":"Time!JX3","v":"2150-06-30"},{"$f":"Time!JY3","v":"2150-12-31"},{"$f":"Time!JZ3","v":"2151-06-30"},{"$f":"Time!KA3","v":"2151-12-31"},{"$f":"Time!KB3","v":"2152-06-30"},{"$f":"Time!KC3","v":"2152-12-31"},{"$f":"Time!KD3","v":"2153-06-30"},{"$f":"Time!KE3","v":"2153-12-31"},{"$f":"Time!KF3","v":"2154-06-30"},{"$f":"Time!KG3","v":"2154-12-31"},{"$f":"Time!KH3","v":"2155-06-30"},{"$f":"Time!KI3","v":"2155-12-31"},{"$f":"Time!KJ3","v":"2156-06-30"},{"$f":"Time!KK3","v":"2156-12-31"},{"$f":"Time!KL3","v":"2157-06-30"},{"$f":"Time!KM3","v":"2157-12-31"},{"$f":"Time!KN3","v":"2158-06-30"},{"$f":"Time!KO3","v":"2158-12-31"},{"$f":"Time!KP3","v":"2159-06-30"},{"$f":"Time!KQ3","v":"2159-12-31"},{"$f":"Time!KR3","v":"2160-06-30"},{"$f":"Time!KS3","v":"2160-12-31"},{"$f":"Time!KT3","v":"2161-06-30"},{"$f":"Time!KU3","v":"2161-12-31"},{"$f":"Time!KV3","v":"2162-06-30"},{"$f":"Time!KW3","v":"2162-12-31"},{"$f":"Time!KX3","v":"2163-06-30"},{"$f":"Time!KY3","v":"2163-12-31"},{"$f":"Time!KZ3","v":"2164-06-30"},{"$f":"Time!LA3","v":"2164-12-31"},{"$f":"Time!LB3","v":"2165-06-30"},{"$f":"Time!LC3","v":"2165-12-31"},{"$f":"Time!LD3","v":"2166-06-30"},{"$f":"Time!LE3","v":"2166-12-31"},{"$f":"Time!LF3","v":"2167-06-30"},{"$f":"Time!LG3","v":"2167-12-31"},{"$f":"Time!LH3","v":"2168-06-30"},{"$f":"Time!LI3","v":"2168-12-31"},{"$f":"Time!LJ3","v":"2169-06-30"},{"$f":"Time!LK3","v":"2169-12-31"},{"$f":"Time!LL3","v":"2170-06-30"},{"$f":"Time!LM3","v":"2170-12-31"},{"$f":"Time!LN3","v":"2171-06-30"},{"$f":"Time!LO3","v":"2171-12-31"},{"$f":"Time!LP3","v":"2172-06-30"},{"$f":"Time!LQ3","v":"2172-12-31"},{"$f":"Time!LR3","v":"2173-06-30"},{"$f":"Time!LS3","v":"2173-12-31"},{"$f":"Time!LT3","v":"2174-06-30"},{"$f":"Time!LU3","v":"2174-12-31"},{"$f":"Time!LV3","v":"2175-06-30"},{"$f":"Time!LW3","v":"2175-12-31"},{"$f":"Time!LX3","v":"2176-06-30"},{"$f":"Time!LY3","v":"2176-12-31"},{"$f":"Time!LZ3","v":"2177-06-30"},{"$f":"Time!MA3","v":"2177-12-31"},{"$f":"Time!MB3","v":"2178-06-30"},{"$f":"Time!MC3","v":"2178-12-31"},{"$f":"Time!MD3","v":"2179-06-30"},{"$f":"Time!ME3","v":"2179-12-31"},{"$f":"Time!MF3","v":"2180-06-30"},{"$f":"Time!MG3","v":"2180-12-31"},{"$f":"Time!MH3","v":"2181-06-30"},{"$f":"Time!MI3","v":"2181-12-31"},{"$f":"Time!MJ3","v":"2182-06-30"},{"$f":"Time!MK3","v":"2182-12-31"},{"$f":"Time!ML3","v":"2183-06-30"},{"$f":"Time!MM3","v":"2183-12-31"},{"$f":"Time!MN3","v":"2184-06-30"},{"$f":"Time!MO3","v":"2184-12-31"},{"$f":"Time!MP3","v":"2185-06-30"},{"$f":"Time!MQ3","v":"2185-12-31"},{"$f":"Time!MR3","v":"2186-06-30"},{"$f":"Time!MS3","v":"2186-12-31"},{"$f":"Time!MT3","v":"2187-06-30"},{"$f":"Time!MU3","v":"2187-12-31"},{"$f":"Time!MV3","v":"2188-06-30"},{"$f":"Time!MW3","v":"2188-12-31"},{"$f":"Time!MX3","v":"2189-06-30"},{"$f":"Time!MY3","v":"2189-12-31"},{"$f":"Time!MZ3","v":"2190-06-30"},{"$f":"Time!NA3","v":"2190-12-31"},{"$f":"Time!NB3","v":"2191-06-30"},{"$f":"Time!NC3","v":"2191-12-31"},{"$f":"Time!ND3","v":"2192-06-30"},{"$f":"Time!NE3","v":"2192-12-31"},{"$f":"Time!NF3","v":"2193-06-30"},{"$f":"Time!NG3","v":"2193-12-31"},{"$f":"Time!NH3","v":"2194-06-30"},{"$f":"Time!NI3","v":"2194-12-31"},{"$f":"Time!NJ3","v":"2195-06-30"},{"$f":"Time!NK3","v":"2195-12-31"},{"$f":"Time!NL3","v":"2196-06-30"},{"$f":"Time!NM3","v":"2196-12-31"},{"$f":"Time!NN3","v":"2197-06-30"},{"$f":"Time!NO3","v":"2197-12-31"},{"$f":"Time!NP3","v":"2198-06-30"},{"$f":"Time!NQ3","v":"2198-12-31"},{"$f":"Time!NR3","v":"2199-06-30"},{"$f":"Time!NS3","v":"2199-12-31"},{"$f":"Time!NT3","v":"2200-06-30"},{"$f":"Time!NU3","v":"2200-12-31"},{"$f":"Time!NV3","v":"2201-06-30"},{"$f":"Time!NW3","v":"2201-12-31"},{"$f":"Time!NX3","v":"2202-06-30"},{"$f":"Time!NY3","v":"2202-12-31"},{"$f":"Time!NZ3","v":"2203-06-30"},{"$f":"Time!OA3","v":"2203-12-31"},{"$f":"Time!OB3","v":"2204-06-30"},{"$f":"Time!OC3","v":"2204-12-31"},{"$f":"Time!OD3","v":"2205-06-30"},{"$f":"Time!OE3","v":"2205-12-31"},{"$f":"Time!OF3","v":"2206-06-30"},{"$f":"Time!OG3","v":"2206-12-31"},{"$f":"Time!OH3","v":"2207-06-30"},{"$f":"Time!OI3","v":"2207-12-31"},{"$f":"Time!OJ3","v":"2208-06-30"},{"$f":"Time!OK3","v":"2208-12-31"},{"$f":"Time!OL3","v":"2209-06-30"},{"$f":"Time!OM3","v":"2209-12-31"},{"$f":"Time!ON3","v":"2210-06-30"},{"$f":"Time!OO3","v":"2210-12-31"},{"$f":"Time!OP3","v":"2211-06-30"},{"$f":"Time!OQ3","v":"2211-12-31"},{"$f":"Time!OR3","v":"2212-06-30"},{"$f":"Time!OS3","v":"2212-12-31"},{"$f":"Time!OT3","v":"2213-06-30"},{"$f":"Time!OU3","v":"2213-12-31"},{"$f":"Time!OV3","v":"2214-06-30"},{"$f":"Time!OW3","v":"2214-12-31"},{"$f":"Time!OX3","v":"2215-06-30"},{"$f":"Time!OY3","v":"2215-12-31"},{"$f":"Time!OZ3","v":"2216-06-30"},{"$f":"Time!PA3","v":"2216-12-31"},{"$f":"Time!PB3","v":"2217-06-30"},{"$f":"Time!PC3","v":"2217-12-31"},{"$f":"Time!PD3","v":"2218-06-30"},{"$f":"Time!PE3","v":"2218-12-31"},{"$f":"Time!PF3","v":"2219-06-30"},{"$f":"Time!PG3","v":"2219-12-31"},{"$f":"Time!PH3","v":"2220-06-30"},{"$f":"Time!PI3","v":"2220-12-31"},{"$f":"Time!PJ3","v":"2221-06-30"},{"$f":"Time!PK3","v":"2221-12-31"},{"$f":"Time!PL3","v":"2222-06-30"},{"$f":"Time!PM3","v":"2222-12-31"},{"$f":"Time!PN3","v":"2223-06-30"},{"$f":"Time!PO3","v":"2223-12-31"},{"$f":"Time!PP3","v":"2224-06-30"},{"$f":"Time!PQ3","v":"2224-12-31"},{"$f":"Time!PR3","v":"2225-06-30"},{"$f":"Time!PS3","v":"2225-12-31"},{"$f":"Time!PT3","v":"2226-06-30"},{"$f":"Time!PU3","v":"2226-12-31"},{"$f":"Time!PV3","v":"2227-06-30"},{"$f":"Time!PW3","v":"2227-12-31"},{"$f":"Time!PX3","v":"2228-06-30"},{"$f":"Time!PY3","v":"2228-12-31"},{"$f":"Time!PZ3","v":"2229-06-30"},{"$f":"Time!QA3","v":"2229-12-31"},{"$f":"Time!QB3","v":"2230-06-30"},{"$f":"Time!QC3","v":"2230-12-31"},{"$f":"Time!QD3","v":"2231-06-30"},{"$f":"Time!QE3","v":"2231-12-31"},{"$f":"Time!QF3","v":"2232-06-30"},{"$f":"Time!QG3","v":"2232-12-31"},{"$f":"Time!QH3","v":"2233-06-30"},{"$f":"Time!QI3","v":"2233-12-31"},{"$f":"Time!QJ3","v":"2234-06-30"},{"$f":"Time!QK3","v":"2234-12-31"},{"$f":"Time!QL3","v":"2235-06-30"},{"$f":"Time!QM3","v":"2235-12-31"},{"$f":"Time!QN3","v":"2236-06-30"},{"$f":"Time!QO3","v":"2236-12-31"},{"$f":"Time!QP3","v":"2237-06-30"},{"$f":"Time!QQ3","v":"2237-12-31"},{"$f":"Time!QR3","v":"2238-06-30"},{"$f":"Time!QS3","v":"2238-12-31"},{"$f":"Time!QT3","v":"2239-06-30"},{"$f":"Time!QU3","v":"2239-12-31"},{"$f":"Time!QV3","v":"2240-06-30"},{"$f":"Time!QW3","v":"2240-12-31"},{"$f":"Time!QX3","v":"2241-06-30"},{"$f":"Time!QY3","v":"2241-12-31"},{"$f":"Time!QZ3","v":"2242-06-30"},{"$f":"Time!RA3","v":"2242-12-31"},{"$f":"Time!RB3","v":"2243-06-30"},{"$f":"Time!RC3","v":"2243-12-31"},{"$f":"Time!RD3","v":"2244-06-30"},{"$f":"Time!RE3","v":"2244-12-31"},{"$f":"Time!RF3","v":"2245-06-30"},{"$f":"Time!RG3","v":"2245-12-31"},{"$f":"Time!RH3","v":"2246-06-30"},{"$f":"Time!RI3","v":"2246-12-31"},{"$f":"Time!RJ3","v":"2247-06-30"},{"$f":"Time!RK3","v":"2247-12-31"},{"$f":"Time!RL3","v":"2248-06-30"},{"$f":"Time!RM3","v":"2248-12-31"},{"$f":"Time!RN3","v":"2249-06-30"},{"$f":"Time!RO3","v":"2249-12-31"},{"$f":"Time!RP3","v":"2250-06-30"},{"$f":"Time!RQ3","v":"2250-12-31"},{"$f":"Time!RR3","v":"2251-06-30"},{"$f":"Time!RS3","v":"2251-12-31"},{"$f":"Time!RT3","v":"2252-06-30"},{"$f":"Time!RU3","v":"2252-12-31"},{"$f":"Time!RV3","v":"2253-06-30"},{"$f":"Time!RW3","v":"2253-12-31"},{"$f":"Time!RX3","v":"2254-06-30"},{"$f":"Time!RY3","v":"2254-12-31"},{"$f":"Time!RZ3","v":"2255-06-30"},{"$f":"Time!SA3","v":"2255-12-31"},{"$f":"Time!SB3","v":"2256-06-30"},{"$f":"Time!SC3","v":"2256-12-31"},{"$f":"Time!SD3","v":"2257-06-30"},{"$f":"Time!SE3","v":"2257-12-31"},{"$f":"Time!SF3","v":"2258-06-30"},{"$f":"Time!SG3","v":"2258-12-31"},{"$f":"Time!SH3","v":"2259-06-30"},{"$f":"Time!SI3","v":"2259-12-31"},{"$f":"Time!SJ3","v":"2260-06-30"},{"$f":"Time!SK3","v":"2260-12-31"},{"$f":"Time!SL3","v":"2261-06-30"},{"$f":"Time!SM3","v":"2261-12-31"},{"$f":"Time!SN3","v":"2262-06-30"},{"$f":"Time!SO3","v":"2262-12-31"},{"$f":"Time!SP3","v":"00:00:00"},{"$f":"Time!SQ3","v":"00:00:00"},{"$f":"Time!SR3","v":"00:00:00"},{"$f":"Time!SS3","v":"00:00:00"},{"$f":"Time!ST3","v":"00:00:00"},{"$f":"Time!SU3","v":"00:00:00"},{"$f":"Time!SV3","v":"00:00:00"},{"$f":"Time!SW3","v":"00:00:00"},{"$f":"Time!SX3","v":"00:00:00"},{"$f":"Time!SY3","v":"00:00:00"}]
[null,null,null,null,{"$f":"Time!E6","v":"Timeline label"},{"$f":" Output!J2","v":9},"Track chgs",null,null,{"$f":"Time!J6","v":"Construction"},{"$f":"Time!K6","v":"Construction"},{"$f":"Time!L6","v":"Construction"},{"$f":"Time!M6","v":"Construction"},{"$f":"Time!N6","v":"Construction"},{"$f":"Time!O6","v":"Construction"},{"$f":"Time!P6","v":"Construction"},{"$f":"Time!Q6","v":"Construction"},{"$f":"Time!R6","v":"Construction"},{"$f":"Time!S6","v":"Construction"},{"$f":"Time!T6","v":"Construction"},{"$f":"Time!U6","v":"Construction"},{"$f":"Time!V6","v":"Construction"},{"$f":"Time!W6","v":"Construction"},{"$f":"Time!X6","v":"Construction"},{"$f":"Time!Y6","v":"Construction"},{"$f":"Time!Z6","v":"Construction"},{"$f":"Time!AA6","v":"Construction"},{"$f":"Time!AB6","v":"Construction"},{"$f":"Time!AC6","v":"Construction"},{"$f":"Time!AD6","v":"Construction"},{"$f":"Time!AE6","v":"Construction"},{"$f":"Time!AF6","v":"Construction"},{"$f":"Time!AG6","v":"Construction"},{"$f":"Time!AH6","v":"Operations"},{"$f":"Time!AI6","v":"Operations"},{"$f":"Time!AJ6","v":"Operations"},{"$f":"Time!AK6","v":"Operations"},{"$f":"Time!AL6","v":"Operations"},{"$f":"Time!AM6","v":"Operations"},{"$f":"Time!AN6","v":"Operations"},{"$f":"Time!AO6","v":"Operations"},{"$f":"Time!AP6","v":"Operations"},{"$f":"Time!AQ6","v":"Operations"},{"$f":"Time!AR6","v":"Operations"},{"$f":"Time!AS6","v":"Operations"},{"$f":"Time!AT6","v":"Operations"},{"$f":"Time!AU6","v":"Operations"},{"$f":"Time!AV6","v":"Operations"},{"$f":"Time!AW6","v":"Operations"},{"$f":"Time!AX6","v":"Operations"},{"$f":"Time!AY6","v":"Operations"},{"$f":"Time!AZ6","v":"Operations"},{"$f":"Time!BA6","v":"Operations"},{"$f":"Time!BB6","v":"Operations"},{"$f":"Time!BC6","v":"Operations"},{"$f":"Time!BD6","v":"Operations"},{"$f":"Time!BE6","v":"Operations"},{"$f":"Time!BF6","v":"Operations"},{"$f":"Time!BG6","v":"Operations"},{"$f":"Time!BH6","v":"Operations"},{"$f":"Time!BI6","v":"Operations"},{"$f":"Time!BJ6","v":"Operations"},{"$f":"Time!BK6","v":"Operations"},{"$f":"Time!BL6","v":"Operations"},{"$f":"Time!BM6","v":"Operations"},{"$f":"Time!BN6","v":"Operations"},{"$f":"Time!BO6","v":"Operations"},{"$f":"Time!BP6","v":"Operations"},{"$f":"Time!BQ6","v":"Operations"},{"$f":"Time!BR6","v":"Operations"},{"$f":"Time!BS6","v":"Operations"},{"$f":"Time!BT6","v":"Operations"},{"$f":"Time!BU6","v":"Operations"},{"$f":"Time!BV6","v":"Operations"},{"$f":"Time!BW6","v":"Operations"},{"$f":"Time!BX6","v":"Operations"},{"$f":"Time!BY6","v":"Operations"},{"$f":"Time!BZ6","v":"Operations"},{"$f":"Time!CA6","v":"Operations"},{"$f":"Time!CB6","v":"Operations"},{"$f":"Time!CC6","v":"Operations"},{"$f":"Time!CD6","v":"Operations"},{"$f":"Time!CE6","v":"Operations"},{"$f":"Time!CF6","v":"Operations"},{"$f":"Time!CG6","v":"Operations"},{"$f":"Time!CH6","v":"Operations"},{"$f":"Time!CI6","v":"Operations"},{"$f":"Time!CJ6","v":"Operations"},{"$f":"Time!CK6","v":"Operations"},{"$f":"Time!CL6","v":"Operations"},{"$f":"Time!CM6","v":"Operations"},{"$f":"Time!CN6","v":"Operations"},{"$f":"Time!CO6","v":"Operations"},{"$f":"Time!CP6","v":"Operations"},{"$f":"Time!CQ6","v":"Operations"},{"$f":"Time!CR6","v":"Operations"},{"$f":"Time!CS6","v":"Operations"},{"$f":"Time!CT6","v":"Operations"},{"$f":"Time!CU6","v":"Operations"},{"$f":"Time!CV6","v":"Operations"},{"$f":"Time!CW6","v":"Operations"},{"$f":"Time!CX6","v":"Operations"},{"$f":"Time!CY6","v":"Operations"},{"$f":"Time!CZ6","v":"Operations"},{"$f":"Time!DA6","v":"Operations"},{"$f":"Time!DB6","v":"Operations"},{"$f":"Time!DC6","v":"Operations"},{"$f":"Time!DD6","v":"Operations"},{"$f":"Time!DE6","v":"Operations"},{"$f":"Time!DF6","v":"Operations"},{"$f":"Time!DG6","v":"Operations"},{"$f":"Time!DH6","v":"Operations"},{"$f":"Time!DI6","v":"Operations"},{"$f":"Time!DJ6","v":"Operations"},{"$f":"Time!DK6","v":"Operations"},{"$f":"Time!DL6","v":"Operations"},{"$f":"Time!DM6","v":"Operations"},{"$f":"Time!DN6","v":"Operations"},{"$f":"Time!DO6","v":"Operations"},{"$f":"Time!DP6","v":"Operations"},{"$f":"Time!DQ6","v":"Operations"},{"$f":"Time!DR6","v":"Operations"},{"$f":"Time!DS6","v":"Operations"},{"$f":"Time!DT6","v":"Operations"},{"$f":"Time!DU6","v":"Operations"},{"$f":"Time!DV6","v":"Operations"},{"$f":"Time!DW6","v":"Operations"},{"$f":"Time!DX6","v":"Operations"},{"$f":"Time!DY6","v":"Operations"},{"$f":"Time!DZ6","v":"Operations"},{"$f":"Time!EA6","v":"Operations"},{"$f":"Time!EB6","v":"Operations"},{"$f":"Time!EC6","v":"Operations"},{"$f":"Time!ED6","v":"Operations"},{"$f":"Time!EE6","v":"Operations"},{"$f":"Time!EF6","v":"Operations"},{"$f":"Time!EG6","v":"Operations"},{"$f":"Time!EH6","v":"Operations"},{"$f":"Time!EI6","v":"Operations"},{"$f":"Time!EJ6","v":"Operations"},{"$f":"Time!EK6","v":"Operations"},{"$f":"Time!EL6","v":"Operations"},{"$f":"Time!EM6","v":"Operations"},{"$f":"Time!EN6","v":"Operations"},{"$f":"Time!EO6","v":"Operations"},{"$f":"Time!EP6","v":"Operations"},{"$f":"Time!EQ6","v":"Operations"},{"$f":"Time!ER6","v":"Operations"},{"$f":"Time!ES6","v":"Operations"},{"$f":"Time!ET6","v":"Operations"},{"$f":"Time!EU6","v":"Operations"},{"$f":"Time!EV6","v":"Operations"},{"$f":"Time!EW6","v":"Operations"},{"$f":"Time!EX6","v":"Operations"},{"$f":"Time!EY6","v":"Operations"},{"$f":"Time!EZ6","v":"Operations"},{"$f":"Time!FA6","v":"Operations"},{"$f":"Time!FB6","v":"Operations"},{"$f":"Time!FC6","v":"Operations"},{"$f":"Time!FD6","v":"Operations"},{"$f":"Time!FE6","v":"Operations"},{"$f":"Time!FF6","v":"Operations"},{"$f":"Time!FG6","v":"Operations"},{"$f":"Time!FH6","v":"Operations"},{"$f":"Time!FI6","v":"Operations"},{"$f":"Time!FJ6","v":"Operations"},{"$f":"Time!FK6","v":"Operations"},{"$f":"Time!FL6","v":"Operations"},{"$f":"Time!FM6","v":"Operations"},{"$f":"Time!FN6","v":"Operations"},{"$f":"Time!FO6","v":"Operations"},{"$f":"Time!FP6","v":"Operations"},{"$f":"Time!FQ6","v":"Operations"},{"$f":"Time!FR6","v":"Operations"},{"$f":"Time!FS6","v":"Operations"},{"$f":"Time!FT6","v":"Operations"},{"$f":"Time!FU6","v":"Operations"},{"$f":"Time!FV6","v":"Operations"},{"$f":"Time!FW6","v":"Operations"},{"$f":"Time!FX6","v":"Operations"},{"$f":"Time!FY6","v":"Operations"},{"$f":"Time!FZ6","v":"Operations"},{"$f":"Time!GA6","v":"Operations"},{"$f":"Time!GB6","v":"Operations"},{"$f":"Time!GC6","v":"Operations"},{"$f":"Time!GD6","v":"Operations"},{"$f":"Time!GE6","v":"Operations"},{"$f":"Time!GF6","v":"Operations"},{"$f":"Time!GG6","v":"Operations"},{"$f":"Time!GH6","v":"Operations"},{"$f":"Time!GI6","v":"Operations"},{"$f":"Time!GJ6","v":"Operations"},{"$f":"Time!GK6","v":"Operations"},{"$f":"Time!GL6","v":"Operations"},{"$f":"Time!GM6","v":"Operations"},{"$f":"Time!GN6","v":"Operations"},{"$f":"Time!GO6","v":"Operations"},{"$f":"Time!GP6","v":"Operations"},{"$f":"Time!GQ6","v":"Operations"},{"$f":"Time!GR6","v":"Operations"},{"$f":"Time!GS6","v":"Operations"},{"$f":"Time!GT6","v":"Operations"},{"$f":"Time!GU6","v":"Operations"},{"$f":"Time!GV6","v":"Operations"},{"$f":"Time!GW6","v":"Operations"},{"$f":"Time!GX6","v":"Operations"},{"$f":"Time!GY6","v":"Operations"},{"$f":"Time!GZ6","v":"Operations"},{"$f":"Time!HA6","v":"Operations"},{"$f":"Time!HB6","v":"Operations"},{"$f":"Time!HC6","v":"Operations"},{"$f":"Time!HD6","v":"Operations"},{"$f":"Time!HE6","v":"Operations"},{"$f":"Time!HF6","v":"Operations"},{"$f":"Time!HG6","v":"Operations"},{"$f":"Time!HH6","v":"Operations"},{"$f":"Time!HI6","v":"Operations"},{"$f":"Time!HJ6","v":"Operations"},{"$f":"Time!HK6","v":"Operations"},{"$f":"Time!HL6","v":"Operations"},{"$f":"Time!HM6","v":"Operations"},{"$f":"Time!HN6","v":"Operations"},{"$f":"Time!HO6","v":"Operations"},{"$f":"Time!HP6","v":"Operations"},{"$f":"Time!HQ6","v":"Operations"},{"$f":"Time!HR6","v":"Operations"},{"$f":"Time!HS6","v":"Operations"},{"$f":"Time!HT6","v":"Operations"},{"$f":"Time!HU6","v":"Operations"},{"$f":"Time!HV6","v":"Operations"},{"$f":"Time!HW6","v":"Operations"},{"$f":"Time!HX6","v":"Operations"},{"$f":"Time!HY6","v":"Operations"},{"$f":"Time!HZ6","v":"Operations"},{"$f":"Time!IA6","v":"Operations"},{"$f":"Time!IB6","v":"Operations"},{"$f":"Time!IC6","v":"Operations"},{"$f":"Time!ID6","v":"Operations"},{"$f":"Time!IE6","v":"Operations"},{"$f":"Time!IF6","v":"Operations"},{"$f":"Time!IG6","v":"Operations"},{"$f":"Time!IH6","v":"Operations"},{"$f":"Time!II6","v":"Operations"},{"$f":"Time!IJ6","v":"Operations"},{"$f":"Time!IK6","v":"Operations"},{"$f":"Time!IL6","v":"Operations"},{"$f":"Time!IM6","v":"Operations"},{"$f":"Time!IN6","v":"Operations"},{"$f":"Time!IO6","v":"Operations"},{"$f":"Time!IP6","v":"Operations"},{"$f":"Time!IQ6","v":"Operations"},{"$f":"Time!IR6","v":"Operations"},{"$f":"Time!IS6","v":"Operations"},{"$f":"Time!IT6","v":"Operations"},{"$f":"Time!IU6","v":"Operations"},{"$f":"Time!IV6","v":"Operations"},{"$f":"Time!IW6","v":"Operations"},{"$f":"Time!IX6","v":"Operations"},{"$f":"Time!IY6","v":"Operations"},{"$f":"Time!IZ6","v":"Operations"},{"$f":"Time!JA6","v":"Operations"},{"$f":"Time!JB6","v":"Operations"},{"$f":"Time!JC6","v":"Operations"},{"$f":"Time!JD6","v":"Operations"},{"$f":"Time!JE6","v":"Operations"},{"$f":"Time!JF6","v":"Operations"},{"$f":"Time!JG6","v":"Operations"},{"$f":"Time!JH6","v":"Operations"},{"$f":"Time!JI6","v":"Operations"},{"$f":"Time!JJ6","v":"Operations"},{"$f":"Time!JK6","v":"Operations"},{"$f":"Time!JL6","v":"Operations"},{"$f":"Time!JM6","v":"Operations"},{"$f":"Time!JN6","v":"Operations"},{"$f":"Time!JO6","v":"Operations"},{"$f":"Time!JP6","v":"Operations"},{"$f":"Time!JQ6","v":"Operations"},{"$f":"Time!JR6","v":"Operations"},{"$f":"Time!JS6","v":"Operations"},{"$f":"Time!JT6","v":"Operations"},{"$f":"Time!JU6","v":"Operations"},{"$f":"Time!JV6","v":"Operations"},{"$f":"Time!JW6","v":"Operations"},{"$f":"Time!JX6","v":"Operations"},{"$f":"Time!JY6","v":"Operations"},{"$f":"Time!JZ6","v":"Operations"},{"$f":"Time!KA6","v":"Operations"},{"$f":"Time!KB6","v":"Operations"},{"$f":"Time!KC6","v":"Operations"},{"$f":"Time!KD6","v":"Operations"},{"$f":"Time!KE6","v":"Operations"},{"$f":"Time!KF6","v":"Operations"},{"$f":"Time!KG6","v":"Operations"},{"$f":"Time!KH6","v":"Operations"},{"$f":"Time!KI6","v":"Operations"},{"$f":"Time!KJ6","v":"Operations"},{"$f":"Time!KK6","v":"Operations"},{"$f":"Time!KL6","v":"Operations"},{"$f":"Time!KM6","v":"Operations"},{"$f":"Time!KN6","v":"Operations"},{"$f":"Time!KO6","v":"Operations"},{"$f":"Time!KP6","v":"Operations"},{"$f":"Time!KQ6","v":"Operations"},{"$f":"Time!KR6","v":"Operations"},{"$f":"Time!KS6","v":"Operations"},{"$f":"Time!KT6","v":"Operations"},{"$f":"Time!KU6","v":"Operations"},{"$f":"Time!KV6","v":"Operations"},{"$f":"Time!KW6","v":"Operations"},{"$f":"Time!KX6","v":"Operations"},{"$f":"Time!KY6","v":"Operations"},{"$f":"Time!KZ6","v":"Operations"},{"$f":"Time!LA6","v":"Operations"},{"$f":"Time!LB6","v":"Operations"},{"$f":"Time!LC6","v":"Operations"},{"$f":"Time!LD6","v":"Operations"},{"$f":"Time!LE6","v":"Operations"},{"$f":"Time!LF6","v":"Operations"},{"$f":"Time!LG6","v":"Operations"},{"$f":"Time!LH6","v":"Operations"},{"$f":"Time!LI6","v":"Operations"},{"$f":"Time!LJ6","v":"Operations"},{"$f":"Time!LK6","v":"Operations"},{"$f":"Time!LL6","v":"Operations"},{"$f":"Time!LM6","v":"Operations"},{"$f":"Time!LN6","v":"Operations"},{"$f":"Time!LO6","v":"Operations"},{"$f":"Time!LP6","v":"Operations"},{"$f":"Time!LQ6","v":"Operations"},{"$f":"Time!LR6","v":"Operations"},{"$f":"Time!LS6","v":"Operations"},{"$f":"Time!LT6","v":"Operations"},{"$f":"Time!LU6","v":"Operations"},{"$f":"Time!LV6","v":"Operations"},{"$f":"Time!LW6","v":"Operations"},{"$f":"Time!LX6","v":"Operations"},{"$f":"Time!LY6","v":"Operations"},{"$f":"Time!LZ6","v":"Operations"},{"$f":"Time!MA6","v":"Operations"},{"$f":"Time!MB6","v":"Operations"},{"$f":"Time!MC6","v":"Operations"},{"$f":"Time!MD6","v":"Operations"},{"$f":"Time!ME6","v":"Operations"},{"$f":"Time!MF6","v":"Operations"},{"$f":"Time!MG6","v":"Operations"},{"$f":"Time!MH6","v":"Operations"},{"$f":"Time!MI6","v":"Operations"},{"$f":"Time!MJ6","v":"Operations"},{"$f":"Time!MK6","v":"Operations"},{"$f":"Time!ML6","v":"Operations"},{"$f":"Time!MM6","v":"Operations"},{"$f":"Time!MN6","v":"Operations"},{"$f":"Time!MO6","v":"Operations"},{"$f":"Time!MP6","v":"Operations"},{"$f":"Time!MQ6","v":"Operations"},{"$f":"Time!MR6","v":"Operations"},{"$f":"Time!MS6","v":"Operations"},{"$f":"Time!MT6","v":"Operations"},{"$f":"Time!MU6","v":"Operations"},{"$f":"Time!MV6","v":"Operations"},{"$f":"Time!MW6","v":"Operations"},{"$f":"Time!MX6","v":"Operations"},{"$f":"Time!MY6","v":"Operations"},{"$f":"Time!MZ6","v":"Operations"},{"$f":"Time!NA6","v":"Operations"},{"$f":"Time!NB6","v":"Operations"},{"$f":"Time!NC6","v":"Operations"},{"$f":"Time!ND6","v":"Operations"},{"$f":"Time!NE6","v":"Operations"},{"$f":"Time!NF6","v":"Operations"},{"$f":"Time!NG6","v":"Operations"},{"$f":"Time!NH6","v":"Operations"},{"$f":"Time!NI6","v":"Operations"},{"$f":"Time!NJ6","v":"Operations"},{"$f":"Time!NK6","v":"Operations"},{"$f":"Time!NL6","v":"Operations"},{"$f":"Time!NM6","v":"Operations"},{"$f":"Time!NN6","v":"Operations"},{"$f":"Time!NO6","v":"Operations"},{"$f":"Time!NP6","v":"Operations"},{"$f":"Time!NQ6","v":"Operations"},{"$f":"Time!NR6","v":"Operations"},{"$f":"Time!NS6","v":"Operations"},{"$f":"Time!NT6","v":"Operations"},{"$f":"Time!NU6","v":"Operations"},{"$f":"Time!NV6","v":"Operations"},{"$f":"Time!NW6","v":"Operations"},{"$f":"Time!NX6","v":"Operations"},{"$f":"Time!NY6","v":"Operations"},{"$f":"Time!NZ6","v":"Operations"},{"$f":"Time!OA6","v":"Operations"},{"$f":"Time!OB6","v":"Operations"},{"$f":"Time!OC6","v":"Operations"},{"$f":"Time!OD6","v":"Post ops"},{"$f":"Time!OE6","v":"Post ops"},{"$f":"Time!OF6","v":"Post ops"},{"$f":"Time!OG6","v":"Post ops"},{"$f":"Time!OH6","v":"Post ops"},{"$f":"Time!OI6","v":"Post ops"},{"$f":"Time!OJ6","v":"Post ops"},{"$f":"Time!OK6","v":"Post ops"},{"$f":"Time!OL6","v":"Post ops"},{"$f":"Time!OM6","v":"Post ops"},{"$f":"Time!ON6","v":"Post ops"},{"$f":"Time!OO6","v":"Post ops"},{"$f":"Time!OP6","v":"Post ops"},{"$f":"Time!OQ6","v":"Post ops"},{"$f":"Time!OR6","v":"Post ops"},{"$f":"Time!OS6","v":"Post ops"},{"$f":"Time!OT6","v":"Post ops"},{"$f":"Time!OU6","v":"Post ops"},{"$f":"Time!OV6","v":"Post ops"},{"$f":"Time!OW6","v":"Post ops"},{"$f":"Time!OX6","v":"Post ops"},{"$f":"Time!OY6","v":"Post ops"},{"$f":"Time!OZ6","v":"Post ops"},{"$f":"Time!PA6","v":"Post ops"},{"$f":"Time!PB6","v":"Post ops"},{"$f":"Time!PC6","v":"Post ops"},{"$f":"Time!PD6","v":"Post ops"},{"$f":"Time!PE6","v":"Post ops"},{"$f":"Time!PF6","v":"Post ops"},{"$f":"Time!PG6","v":"Post ops"},{"$f":"Time!PH6","v":"Post ops"},{"$f":"Time!PI6","v":"Post ops"},{"$f":"Time!PJ6","v":"Post ops"},{"$f":"Time!PK6","v":"Post ops"},{"$f":"Time!PL6","v":"Post ops"},{"$f":"Time!PM6","v":"Post ops"},{"$f":"Time!PN6","v":"Post ops"},{"$f":"Time!PO6","v":"Post ops"},{"$f":"Time!PP6","v":"Post ops"},{"$f":"Time!PQ6","v":"Post ops"},{"$f":"Time!PR6","v":"Post ops"},{"$f":"Time!PS6","v":"Post ops"},{"$f":"Time!PT6","v":"Post ops"},{"$f":"Time!PU6","v":"Post ops"},{"$f":"Time!PV6","v":"Post ops"},{"$f":"Time!PW6","v":"Post ops"},{"$f":"Time!PX6","v":"Post ops"},{"$f":"Time!PY6","v":"Post ops"},{"$f":"Time!PZ6","v":"Post ops"},{"$f":"Time!QA6","v":"Post ops"},{"$f":"Time!QB6","v":"Post ops"},{"$f":"Time!QC6","v":"Post ops"},{"$f":"Time!QD6","v":"Post ops"},{"$f":"Time!QE6","v":"Post ops"},{"$f":"Time!QF6","v":"Post ops"},{"$f":"Time!QG6","v":"Post ops"},{"$f":"Time!QH6","v":"Post ops"},{"$f":"Time!QI6","v":"Post ops"},{"$f":"Time!QJ6","v":"Post ops"},{"$f":"Time!QK6","v":"Post ops"},{"$f":"Time!QL6","v":"Post ops"},{"$f":"Time!QM6","v":"Post ops"},{"$f":"Time!QN6","v":"Post ops"},{"$f":"Time!QO6","v":"Post ops"},{"$f":"Time!QP6","v":"Post ops"},{"$f":"Time!QQ6","v":"Post ops"},{"$f":"Time!QR6","v":"Post ops"},{"$f":"Time!QS6","v":"Post ops"},{"$f":"Time!QT6","v":"Post ops"},{"$f":"Time!QU6","v":"Post ops"},{"$f":"Time!QV6","v":"Post ops"},{"$f":"Time!QW6","v":"Post ops"},{"$f":"Time!QX6","v":"Post ops"},{"$f":"Time!QY6","v":"Post ops"},{"$f":"Time!QZ6","v":"Post ops"},{"$f":"Time!RA6","v":"Post ops"},{"$f":"Time!RB6","v":"Post ops"},{"$f":"Time!RC6","v":"Post ops"},{"$f":"Time!RD6","v":"Post ops"},{"$f":"Time!RE6","v":"Post ops"},{"$f":"Time!RF6","v":"Post ops"},{"$f":"Time!RG6","v":"Post ops"},{"$f":"Time!RH6","v":"Post ops"},{"$f":"Time!RI6","v":"Post ops"},{"$f":"Time!RJ6","v":"Post ops"},{"$f":"Time!RK6","v":"Post ops"},{"$f":"Time!RL6","v":"Post ops"},{"$f":"Time!RM6","v":"Post ops"},{"$f":"Time!RN6","v":"Post ops"},{"$f":"Time!RO6","v":"Post ops"},{"$f":"Time!RP6","v":"Post ops"},{"$f":"Time!RQ6","v":"Post ops"},{"$f":"Time!RR6","v":"Post ops"},{"$f":"Time!RS6","v":"Post ops"},{"$f":"Time!RT6","v":"Post ops"},{"$f":"Time!RU6","v":"Post ops"},{"$f":"Time!RV6","v":"Post ops"},{"$f":"Time!RW6","v":"Post ops"},{"$f":"Time!RX6","v":"Post ops"},{"$f":"Time!RY6","v":"Post ops"},{"$f":"Time!RZ6","v":"Post ops"},{"$f":"Time!SA6","v":"Post ops"},{"$f":"Time!SB6","v":"Post ops"},{"$f":"Time!SC6","v":"Post ops"},{"$f":"Time!SD6","v":"Post ops"},{"$f":"Time!SE6","v":"Post ops"},{"$f":"Time!SF6","v":"Post ops"},{"$f":"Time!SG6","v":"Post ops"},{"$f":"Time!SH6","v":"Post ops"},{"$f":"Time!SI6","v":"Post ops"},{"$f":"Time!SJ6","v":"Post ops"},{"$f":"Time!SK6","v":"Post ops"},{"$f":"Time!SL6","v":"Post ops"},{"$f":"Time!SM6","v":"Post ops"},{"$f":"Time!SN6","v":"Post ops"},{"$f":"Time!SO6","v":"Post ops"}]
[null,null,null,null,{"$f":"Time!E7","v":"Contract year"},{"$f":" Check!$F$21","v":0},"Alerts",null,null,{"$f":"Time!J7","v":2023},{"$f":"Time!K7","v":2024},{"$f":"Time!L7","v":2024},{"$f":"Time!M7","v":2024},{"$f":"Time!N7","v":2024},{"$f":"Time!O7","v":2024},{"$f":"Time!P7","v":2024},{"$f":"Time!Q7","v":2024},{"$f":"Time!R7","v":2024},{"$f":"Time!S7","v":2024},{"$f":"Time!T7","v":2024},{"$f":"Time!U7","v":2024},{"$f":"Time!V7","v":2024},{"$f":"Time!W7","v":2025},{"$f":"Time!X7","v":2025},{"$f":"Time!Y7","v":2025},{"$f":"Time!Z7","v":2025},{"$f":"Time!AA7","v":2025},{"$f":"Time!AB7","v":2025},{"$f":"Time!AC7","v":2025},{"$f":"Time!AD7","v":2025},{"$f":"Time!AE7","v":2025},{"$f":"Time!AF7","v":2025},{"$f":"Time!AG7","v":2025},{"$f":"Time!AH7","v":2025},{"$f":"Time!AI7","v":2026},{"$f":"Time!AJ7","v":2026},{"$f":"Time!AK7","v":2026},{"$f":"Time!AL7","v":2026},{"$f":"Time!AM7","v":2026},{"$f":"Time!AN7","v":2026},{"$f":"Time!AO7","v":2026},{"$f":"Time!AP7","v":2026},{"$f":"Time!AQ7","v":2026},{"$f":"Time!AR7","v":2026},{"$f":"Time!AS7","v":2026},{"$f":"Time!AT7","v":2026},{"$f":"Time!AU7","v":2027},{"$f":"Time!AV7","v":2027},{"$f":"Time!AW7","v":2027},{"$f":"Time!AX7","v":2027},{"$f":"Time!AY7","v":2027},{"$f":"Time!AZ7","v":2027},{"$f":"Time!BA7","v":2027},{"$f":"Time!BB7","v":2027},{"$f":"Time!BC7","v":2027},{"$f":"Time!BD7","v":2027},{"$f":"Time!BE7","v":2027},{"$f":"Time!BF7","v":2027},{"$f":"Time!BG7","v":2028},{"$f":"Time!BH7","v":2028},{"$f":"Time!BI7","v":2028},{"$f":"Time!BJ7","v":2028},{"$f":"Time!BK7","v":2028},{"$f":"Time!BL7","v":2028},{"$f":"Time!BM7","v":2028},{"$f":"Time!BN7","v":2028},{"$f":"Time!BO7","v":2028},{"$f":"Time!BP7","v":2028},{"$f":"Time!BQ7","v":2028},{"$f":"Time!BR7","v":2028},{"$f":"Time!BS7","v":2029},{"$f":"Time!BT7","v":2029},{"$f":"Time!BU7","v":2029},{"$f":"Time!BV7","v":2029},{"$f":"Time!BW7","v":2029},{"$f":"Time!BX7","v":2029},{"$f":"Time!BY7","v":2029},{"$f":"Time!BZ7","v":2029},{"$f":"Time!CA7","v":2029},{"$f":"Time!CB7","v":2029},{"$f":"Time!CC7","v":2029},{"$f":"Time!CD7","v":2029},{"$f":"Time!CE7","v":2030},{"$f":"Time!CF7","v":2030},{"$f":"Time!CG7","v":2030},{"$f":"Time!CH7","v":2030},{"$f":"Time!CI7","v":2030},{"$f":"Time!CJ7","v":2030},{"$f":"Time!CK7","v":2030},{"$f":"Time!CL7","v":2030},{"$f":"Time!CM7","v":2030},{"$f":"Time!CN7","v":2030},{"$f":"Time!CO7","v":2030},{"$f":"Time!CP7","v":2030},{"$f":"Time!CQ7","v":2031},{"$f":"Time!CR7","v":2031},{"$f":"Time!CS7","v":2031},{"$f":"Time!CT7","v":2031},{"$f":"Time!CU7","v":2031},{"$f":"Time!CV7","v":2031},{"$f":"Time!CW7","v":2031},{"$f":"Time!CX7","v":2031},{"$f":"Time!CY7","v":2031},{"$f":"Time!CZ7","v":2031},{"$f":"Time!DA7","v":2031},{"$f":"Time!DB7","v":2031},{"$f":"Time!DC7","v":2032},{"$f":"Time!DD7","v":2032},{"$f":"Time!DE7","v":2032},{"$f":"Time!DF7","v":2032},{"$f":"Time!DG7","v":2032},{"$f":"Time!DH7","v":2032},{"$f":"Time!DI7","v":2032},{"$f":"Time!DJ7","v":2032},{"$f":"Time!DK7","v":2032},{"$f":"Time!DL7","v":2032},{"$f":"Time!DM7","v":2032},{"$f":"Time!DN7","v":2032},{"$f":"Time!DO7","v":2033},{"$f":"Time!DP7","v":2033},{"$f":"Time!DQ7","v":2033},{"$f":"Time!DR7","v":2033},{"$f":"Time!DS7","v":2033},{"$f":"Time!DT7","v":2033},{"$f":"Time!DU7","v":2033},{"$f":"Time!DV7","v":2033},{"$f":"Time!DW7","v":2033},{"$f":"Time!DX7","v":2033},{"$f":"Time!DY7","v":2033},{"$f":"Time!DZ7","v":2033},{"$f":"Time!EA7","v":2034},{"$f":"Time!EB7","v":2034},{"$f":"Time!EC7","v":2034},{"$f":"Time!ED7","v":2034},{"$f":"Time!EE7","v":2034},{"$f":"Time!EF7","v":2034},{"$f":"Time!EG7","v":2034},{"$f":"Time!EH7","v":2034},{"$f":"Time!EI7","v":2034},{"$f":"Time!EJ7","v":2034},{"$f":"Time!EK7","v":2034},{"$f":"Time!EL7","v":2034},{"$f":"Time!EM7","v":2035},{"$f":"Time!EN7","v":2035},{"$f":"Time!EO7","v":2035},{"$f":"Time!EP7","v":2035},{"$f":"Time!EQ7","v":2035},{"$f":"Time!ER7","v":2035},{"$f":"Time!ES7","v":2035},{"$f":"Time!ET7","v":2035},{"$f":"Time!EU7","v":2035},{"$f":"Time!EV7","v":2035},{"$f":"Time!EW7","v":2035},{"$f":"Time!EX7","v":2035},{"$f":"Time!EY7","v":2036},{"$f":"Time!EZ7","v":2036},{"$f":"Time!FA7","v":2036},{"$f":"Time!FB7","v":2036},{"$f":"Time!FC7","v":2036},{"$f":"Time!FD7","v":2036},{"$f":"Time!FE7","v":2036},{"$f":"Time!FF7","v":2036},{"$f":"Time!FG7","v":2036},{"$f":"Time!FH7","v":2036},{"$f":"Time!FI7","v":2036},{"$f":"Time!FJ7","v":2036},{"$f":"Time!FK7","v":2037},{"$f":"Time!FL7","v":2037},{"$f":"Time!FM7","v":2037},{"$f":"Time!FN7","v":2037},{"$f":"Time!FO7","v":2037},{"$f":"Time!FP7","v":2037},{"$f":"Time!FQ7","v":2037},{"$f":"Time!FR7","v":2037},{"$f":"Time!FS7","v":2037},{"$f":"Time!FT7","v":2037},{"$f":"Time!FU7","v":2037},{"$f":"Time!FV7","v":2037},{"$f":"Time!FW7","v":2038},{"$f":"Time!FX7","v":2038},{"$f":"Time!FY7","v":2038},{"$f":"Time!FZ7","v":2038},{"$f":"Time!GA7","v":2038},{"$f":"Time!GB7","v":2038},{"$f":"Time!GC7","v":2038},{"$f":"Time!GD7","v":2038},{"$f":"Time!GE7","v":2038},{"$f":"Time!GF7","v":2038},{"$f":"Time!GG7","v":2038},{"$f":"Time!GH7","v":2038},{"$f":"Time!GI7","v":2039},{"$f":"Time!GJ7","v":2039},{"$f":"Time!GK7","v":2039},{"$f":"Time!GL7","v":2039},{"$f":"Time!GM7","v":2039},{"$f":"Time!GN7","v":2039},{"$f":"Time!GO7","v":2039},{"$f":"Time!GP7","v":2039},{"$f":"Time!GQ7","v":2039},{"$f":"Time!GR7","v":2039},{"$f":"Time!GS7","v":2039},{"$f":"Time!GT7","v":2039},{"$f":"Time!GU7","v":2040},{"$f":"Time!GV7","v":2040},{"$f":"Time!GW7","v":2040},{"$f":"Time!GX7","v":2040},{"$f":"Time!GY7","v":2040},{"$f":"Time!GZ7","v":2040},{"$f":"Time!HA7","v":2040},{"$f":"Time!HB7","v":2040},{"$f":"Time!HC7","v":2040},{"$f":"Time!HD7","v":2040},{"$f":"Time!HE7","v":2040},{"$f":"Time!HF7","v":2040},{"$f":"Time!HG7","v":2041},{"$f":"Time!HH7","v":2041},{"$f":"Time!HI7","v":2041},{"$f":"Time!HJ7","v":2041},{"$f":"Time!HK7","v":2041},{"$f":"Time!HL7","v":2041},{"$f":"Time!HM7","v":2041},{"$f":"Time!HN7","v":2041},{"$f":"Time!HO7","v":2041},{"$f":"Time!HP7","v":2041},{"$f":"Time!HQ7","v":2041},{"$f":"Time!HR7","v":2041},{"$f":"Time!HS7","v":2042},{"$f":"Time!HT7","v":2042},{"$f":"Time!HU7","v":2042},{"$f":"Time!HV7","v":2042},{"$f":"Time!HW7","v":2042},{"$f":"Time!HX7","v":2042},{"$f":"Time!HY7","v":2042},{"$f":"Time!HZ7","v":2042},{"$f":"Time!IA7","v":2042},{"$f":"Time!IB7","v":2042},{"$f":"Time!IC7","v":2042},{"$f":"Time!ID7","v":2042},{"$f":"Time!IE7","v":2043},{"$f":"Time!IF7","v":2043},{"$f":"Time!IG7","v":2043},{"$f":"Time!IH7","v":2043},{"$f":"Time!II7","v":2043},{"$f":"Time!IJ7","v":2043},{"$f":"Time!IK7","v":2043},{"$f":"Time!IL7","v":2043},{"$f":"Time!IM7","v":2043},{"$f":"Time!IN7","v":2043},{"$f":"Time!IO7","v":2043},{"$f":"Time!IP7","v":2043},{"$f":"Time!IQ7","v":2044},{"$f":"Time!IR7","v":2044},{"$f":"Time!IS7","v":2044},{"$f":"Time!IT7","v":2044},{"$f":"Time!IU7","v":2044},{"$f":"Time!IV7","v":2044},{"$f":"Time!IW7","v":2044},{"$f":"Time!IX7","v":2044},{"$f":"Time!IY7","v":2044},{"$f":"Time!IZ7","v":2044},{"$f":"Time!JA7","v":2044},{"$f":"Time!JB7","v":2044},{"$f":"Time!JC7","v":2045},{"$f":"Time!JD7","v":2045},{"$f":"Time!JE7","v":2045},{"$f":"Time!JF7","v":2045},{"$f":"Time!JG7","v":2045},{"$f":"Time!JH7","v":2045},{"$f":"Time!JI7","v":2045},{"$f":"Time!JJ7","v":2045},{"$f":"Time!JK7","v":2045},{"$f":"Time!JL7","v":2045},{"$f":"Time!JM7","v":2045},{"$f":"Time!JN7","v":2045},{"$f":"Time!JO7","v":2046},{"$f":"Time!JP7","v":2046},{"$f":"Time!JQ7","v":2046},{"$f":"Time!JR7","v":2046},{"$f":"Time!JS7","v":2046},{"$f":"Time!JT7","v":2046},{"$f":"Time!JU7","v":2046},{"$f":"Time!JV7","v":2046},{"$f":"Time!JW7","v":2046},{"$f":"Time!JX7","v":2046},{"$f":"Time!JY7","v":2046},{"$f":"Time!JZ7","v":2046},{"$f":"Time!KA7","v":2047},{"$f":"Time!KB7","v":2047},{"$f":"Time!KC7","v":2047},{"$f":"Time!KD7","v":2047},{"$f":"Time!KE7","v":2047},{"$f":"Time!KF7","v":2047},{"$f":"Time!KG7","v":2047},{"$f":"Time!KH7","v":2047},{"$f":"Time!KI7","v":2047},{"$f":"Time!KJ7","v":2047},{"$f":"Time!KK7","v":2047},{"$f":"Time!KL7","v":2047},{"$f":"Time!KM7","v":2048},{"$f":"Time!KN7","v":2048},{"$f":"Time!KO7","v":2048},{"$f":"Time!KP7","v":2048},{"$f":"Time!KQ7","v":2048},{"$f":"Time!KR7","v":2048},{"$f":"Time!KS7","v":2048},{"$f":"Time!KT7","v":2048},{"$f":"Time!KU7","v":2048},{"$f":"Time!KV7","v":2048},{"$f":"Time!KW7","v":2048},{"$f":"Time!KX7","v":2048},{"$f":"Time!KY7","v":2049},{"$f":"Time!KZ7","v":2049},{"$f":"Time!LA7","v":2049},{"$f":"Time!LB7","v":2049},{"$f":"Time!LC7","v":2049},{"$f":"Time!LD7","v":2049},{"$f":"Time!LE7","v":2049},{"$f":"Time!LF7","v":2049},{"$f":"Time!LG7","v":2049},{"$f":"Time!LH7","v":2049},{"$f":"Time!LI7","v":2049},{"$f":"Time!LJ7","v":2049},{"$f":"Time!LK7","v":2050},{"$f":"Time!LL7","v":2050},{"$f":"Time!LM7","v":2050},{"$f":"Time!LN7","v":2050},{"$f":"Time!LO7","v":2050},{"$f":"Time!LP7","v":2050},{"$f":"Time!LQ7","v":2050},{"$f":"Time!LR7","v":2050},{"$f":"Time!LS7","v":2050},{"$f":"Time!LT7","v":2050},{"$f":"Time!LU7","v":2050},{"$f":"Time!LV7","v":2050},{"$f":"Time!LW7","v":2051},{"$f":"Time!LX7","v":2051},{"$f":"Time!LY7","v":2051},{"$f":"Time!LZ7","v":2051},{"$f":"Time!MA7","v":2051},{"$f":"Time!MB7","v":2051},{"$f":"Time!MC7","v":2051},{"$f":"Time!MD7","v":2051},{"$f":"Time!ME7","v":2051},{"$f":"Time!MF7","v":2051},{"$f":"Time!MG7","v":2051},{"$f":"Time!MH7","v":2051},{"$f":"Time!MI7","v":2052},{"$f":"Time!MJ7","v":2052},{"$f":"Time!MK7","v":2052},{"$f":"Time!ML7","v":2052},{"$f":"Time!MM7","v":2052},{"$f":"Time!MN7","v":2052},{"$f":"Time!MO7","v":2052},{"$f":"Time!MP7","v":2052},{"$f":"Time!MQ7","v":2052},{"$f":"Time!MR7","v":2052},{"$f":"Time!MS7","v":2052},{"$f":"Time!MT7","v":2052},{"$f":"Time!MU7","v":2053},{"$f":"Time!MV7","v":2053},{"$f":"Time!MW7","v":2053},{"$f":"Time!MX7","v":2053},{"$f":"Time!MY7","v":2053},{"$f":"Time!MZ7","v":2053},{"$f":"Time!NA7","v":2053},{"$f":"Time!NB7","v":2053},{"$f":"Time!NC7","v":2053},{"$f":"Time!ND7","v":2053},{"$f":"Time!NE7","v":2053},{"$f":"Time!NF7","v":2053},{"$f":"Time!NG7","v":2054},{"$f":"Time!NH7","v":2054},{"$f":"Time!NI7","v":2054},{"$f":"Time!NJ7","v":2054},{"$f":"Time!NK7","v":2054},{"$f":"Time!NL7","v":2054},{"$f":"Time!NM7","v":2054},{"$f":"Time!NN7","v":2054},{"$f":"Time!NO7","v":2054},{"$f":"Time!NP7","v":2054},{"$f":"Time!NQ7","v":2054},{"$f":"Time!NR7","v":2054},{"$f":"Time!NS7","v":2055},{"$f":"Time!NT7","v":2055},{"$f":"Time!NU7","v":2055},{"$f":"Time!NV7","v":2055},{"$f":"Time!NW7","v":2055},{"$f":"Time!NX7","v":2055},{"$f":"Time!NY7","v":2055},{"$f":"Time!NZ7","v":2055},{"$f":"Time!OA7","v":2055},{"$f":"Time!OB7","v":2055},{"$f":"Time!OC7","v":2055},{"$f":"Time!OD7","v":2055},{"$f":"Time!OE7","v":2056},{"$f":"Time!OF7","v":2056},{"$f":"Time!OG7","v":2056},{"$f":"Time!OH7","v":2056},{"$f":"Time!OI7","v":2056},{"$f":"Time!OJ7","v":2056},{"$f":"Time!OK7","v":2056},{"$f":"Time!OL7","v":2056},{"$f":"Time!OM7","v":2056},{"$f":"Time!ON7","v":2056},{"$f":"Time!OO7","v":2056},{"$f":"Time!OP7","v":2056},{"$f":"Time!OQ7","v":2057},{"$f":"Time!OR7","v":2057},{"$f":"Time!OS7","v":2057},{"$f":"Time!OT7","v":2057},{"$f":"Time!OU7","v":2057},{"$f":"Time!OV7","v":2057},{"$f":"Time!OW7","v":2057},{"$f":"Time!OX7","v":2057},{"$f":"Time!OY7","v":2057},{"$f":"Time!OZ7","v":2057},{"$f":"Time!PA7","v":2057},{"$f":"Time!PB7","v":2057},{"$f":"Time!PC7","v":2058},{"$f":"Time!PD7","v":2058},{"$f":"Time!PE7","v":2058},{"$f":"Time!PF7","v":2058},{"$f":"Time!PG7","v":2058},{"$f":"Time!PH7","v":2058},{"$f":"Time!PI7","v":2058},{"$f":"Time!PJ7","v":2058},{"$f":"Time!PK7","v":2058},{"$f":"Time!PL7","v":2058},{"$f":"Time!PM7","v":2058},{"$f":"Time!PN7","v":2058},{"$f":"Time!PO7","v":2059},{"$f":"Time!PP7","v":2059},{"$f":"Time!PQ7","v":2059},{"$f":"Time!PR7","v":2059},{"$f":"Time!PS7","v":2059},{"$f":"Time!PT7","v":2059},{"$f":"Time!PU7","v":2059},{"$f":"Time!PV7","v":2059},{"$f":"Time!PW7","v":2059},{"$f":"Time!PX7","v":2059},{"$f":"Time!PY7","v":2059},{"$f":"Time!PZ7","v":2059},{"$f":"Time!QA7","v":2060},{"$f":"Time!QB7","v":2060},{"$f":"Time!QC7","v":2060},{"$f":"Time!QD7","v":2060},{"$f":"Time!QE7","v":2060},{"$f":"Time!QF7","v":2060},{"$f":"Time!QG7","v":2060},{"$f":"Time!QH7","v":2060},{"$f":"Time!QI7","v":2060},{"$f":"Time!QJ7","v":2060},{"$f":"Time!QK7","v":2060},{"$f":"Time!QL7","v":2060},{"$f":"Time!QM7","v":2061},{"$f":"Time!QN7","v":2061},{"$f":"Time!QO7","v":2061},{"$f":"Time!QP7","v":2061},{"$f":"Time!QQ7","v":2061},{"$f":"Time!QR7","v":2061},{"$f":"Time!QS7","v":2061},{"$f":"Time!QT7","v":2061},{"$f":"Time!QU7","v":2061},{"$f":"Time!QV7","v":2061},{"$f":"Time!QW7","v":2061},{"$f":"Time!QX7","v":2061},{"$f":"Time!QY7","v":2062},{"$f":"Time!QZ7","v":2062},{"$f":"Time!RA7","v":2062},{"$f":"Time!RB7","v":2062},{"$f":"Time!RC7","v":2062},{"$f":"Time!RD7","v":2062},{"$f":"Time!RE7","v":2062},{"$f":"Time!RF7","v":2062},{"$f":"Time!RG7","v":2062},{"$f":"Time!RH7","v":2062},{"$f":"Time!RI7","v":2062},{"$f":"Time!RJ7","v":2062},{"$f":"Time!RK7","v":2063},{"$f":"Time!RL7","v":2063},{"$f":"Time!RM7","v":2063},{"$f":"Time!RN7","v":2063},{"$f":"Time!RO7","v":2063},{"$f":"Time!RP7","v":2063},{"$f":"Time!RQ7","v":2063},{"$f":"Time!RR7","v":2063},{"$f":"Time!RS7","v":2063},{"$f":"Time!RT7","v":2063},{"$f":"Time!RU7","v":2063},{"$f":"Time!RV7","v":2063},{"$f":"Time!RW7","v":2064},{"$f":"Time!RX7","v":2064},{"$f":"Time!RY7","v":2064},{"$f":"Time!RZ7","v":2064},{"$f":"Time!SA7","v":2064},{"$f":"Time!SB7","v":2064},{"$f":"Time!SC7","v":2064},{"$f":"Time!SD7","v":2064},{"$f":"Time!SE7","v":2064},{"$f":"Time!SF7","v":2064},{"$f":"Time!SG7","v":2064},{"$f":"Time!SH7","v":2064},{"$f":"Time!SI7","v":2065},{"$f":"Time!SJ7","v":2065},{"$f":"Time!SK7","v":2065},{"$f":"Time!SL7","v":2065},{"$f":"Time!SM7","v":2065},{"$f":"Time!SN7","v":2065},{"$f":"Time!SO7","v":2065}]
[null,null,null,null,"[Cicular model check ]","Constant","Unit","Total",null,{"$f":"Time!J8","v":1},{"$f":"Time!K8","v":2},{"$f":"Time!L8","v":3},{"$f":"Time!M8","v":4},{"$f":"Time!N8","v":5},{"$f":"Time!O8","v":6},{"$f":"Time!P8","v":7},{"$f":"Time!Q8","v":8},{"$f":"Time!R8","v":9},{"$f":"Time!S8","v":10},{"$f":"Time!T8","v":11},{"$f":"Time!U8","v":12},{"$f":"Time!V8","v":13},{"$f":"Time!W8","v":14},{"$f":"Time!X8","v":15},{"$f":"Time!Y8","v":16},{"$f":"Time!Z8","v":17},{"$f":"Time!AA8","v":18},{"$f":"Time!AB8","v":19},{"$f":"Time!AC8","v":20},{"$f":"Time!AD8","v":21},{"$f":"Time!AE8","v":22},{"$f":"Time!AF8","v":23},{"$f":"Time!AG8","v":24},{"$f":"Time!AH8","v":25},{"$f":"Time!AI8","v":26},{"$f":"Time!AJ8","v":27},{"$f":"Time!AK8","v":28},{"$f":"Time!AL8","v":29},{"$f":"Time!AM8","v":30},{"$f":"Time!AN8","v":31},{"$f":"Time!AO8","v":32},{"$f":"Time!AP8","v":33},{"$f":"Time!AQ8","v":34},{"$f":"Time!AR8","v":35},{"$f":"Time!AS8","v":36},{"$f":"Time!AT8","v":37},{"$f":"Time!AU8","v":38},{"$f":"Time!AV8","v":39},{"$f":"Time!AW8","v":40},{"$f":"Time!AX8","v":41},{"$f":"Time!AY8","v":42},{"$f":"Time!AZ8","v":43},{"$f":"Time!BA8","v":44},{"$f":"Time!BB8","v":45},{"$f":"Time!BC8","v":46},{"$f":"Time!BD8","v":47},{"$f":"Time!BE8","v":48},{"$f":"Time!BF8","v":49},{"$f":"Time!BG8","v":50},{"$f":"Time!BH8","v":51},{"$f":"Time!BI8","v":52},{"$f":"Time!BJ8","v":53},{"$f":"Time!BK8","v":54},{"$f":"Time!BL8","v":55},{"$f":"Time!BM8","v":56},{"$f":"Time!BN8","v":57},{"$f":"Time!BO8","v":58},{"$f":"Time!BP8","v":59},{"$f":"Time!BQ8","v":60},{"$f":"Time!BR8","v":61},{"$f":"Time!BS8","v":62},{"$f":"Time!BT8","v":63},{"$f":"Time!BU8","v":64},{"$f":"Time!BV8","v":65},{"$f":"Time!BW8","v":66},{"$f":"Time!BX8","v":67},{"$f":"Time!BY8","v":68},{"$f":"Time!BZ8","v":69},{"$f":"Time!CA8","v":70},{"$f":"Time!CB8","v":71},{"$f":"Time!CC8","v":72},{"$f":"Time!CD8","v":73},{"$f":"Time!CE8","v":74},{"$f":"Time!CF8","v":75},{"$f":"Time!CG8","v":76},{"$f":"Time!CH8","v":77},{"$f":"Time!CI8","v":78},{"$f":"Time!CJ8","v":79},{"$f":"Time!CK8","v":80},{"$f":"Time!CL8","v":81},{"$f":"Time!CM8","v":82},{"$f":"Time!CN8","v":83},{"$f":"Time!CO8","v":84},{"$f":"Time!CP8","v":85},{"$f":"Time!CQ8","v":86},{"$f":"Time!CR8","v":87},{"$f":"Time!CS8","v":88},{"$f":"Time!CT8","v":89},{"$f":"Time!CU8","v":90},{"$f":"Time!CV8","v":91},{"$f":"Time!CW8","v":92},{"$f":"Time!CX8","v":93},{"$f":"Time!CY8","v":94},{"$f":"Time!CZ8","v":95},{"$f":"Time!DA8","v":96},{"$f":"Time!DB8","v":97},{"$f":"Time!DC8","v":98},{"$f":"Time!DD8","v":99},{"$f":"Time!DE8","v":100},{"$f":"Time!DF8","v":101},{"$f":"Time!DG8","v":102},{"$f":"Time!DH8","v":103},{"$f":"Time!DI8","v":104},{"$f":"Time!DJ8","v":105},{"$f":"Time!DK8","v":106},{"$f":"Time!DL8","v":107},{"$f":"Time!DM8","v":108},{"$f":"Time!DN8","v":109},{"$f":"Time!DO8","v":110},{"$f":"Time!DP8","v":111},{"$f":"Time!DQ8","v":112},{"$f":"Time!DR8","v":113},{"$f":"Time!DS8","v":114},{"$f":"Time!DT8","v":115},{"$f":"Time!DU8","v":116},{"$f":"Time!DV8","v":117},{"$f":"Time!DW8","v":118},{"$f":"Time!DX8","v":119},{"$f":"Time!DY8","v":120},{"$f":"Time!DZ8","v":121},{"$f":"Time!EA8","v":122},{"$f":"Time!EB8","v":123},{"$f":"Time!EC8","v":124},{"$f":"Time!ED8","v":125},{"$f":"Time!EE8","v":126},{"$f":"Time!EF8","v":127},{"$f":"Time!EG8","v":128},{"$f":"Time!EH8","v":129},{"$f":"Time!EI8","v":130},{"$f":"Time!EJ8","v":131},{"$f":"Time!EK8","v":132},{"$f":"Time!EL8","v":133},{"$f":"Time!EM8","v":134},{"$f":"Time!EN8","v":135},{"$f":"Time!EO8","v":136},{"$f":"Time!EP8","v":137},{"$f":"Time!EQ8","v":138},{"$f":"Time!ER8","v":139},{"$f":"Time!ES8","v":140},{"$f":"Time!ET8","v":141},{"$f":"Time!EU8","v":142},{"$f":"Time!EV8","v":143},{"$f":"Time!EW8","v":144},{"$f":"Time!EX8","v":145},{"$f":"Time!EY8","v":146},{"$f":"Time!EZ8","v":147},{"$f":"Time!FA8","v":148},{"$f":"Time!FB8","v":149},{"$f":"Time!FC8","v":150},{"$f":"Time!FD8","v":151},{"$f":"Time!FE8","v":152},{"$f":"Time!FF8","v":153},{"$f":"Time!FG8","v":154},{"$f":"Time!FH8","v":155},{"$f":"Time!FI8","v":156},{"$f":"Time!FJ8","v":157},{"$f":"Time!FK8","v":158},{"$f":"Time!FL8","v":159},{"$f":"Time!FM8","v":160},{"$f":"Time!FN8","v":161},{"$f":"Time!FO8","v":162},{"$f":"Time!FP8","v":163},{"$f":"Time!FQ8","v":164},{"$f":"Time!FR8","v":165},{"$f":"Time!FS8","v":166},{"$f":"Time!FT8","v":167},{"$f":"Time!FU8","v":168},{"$f":"Time!FV8","v":169},{"$f":"Time!FW8","v":170},{"$f":"Time!FX8","v":171},{"$f":"Time!FY8","v":172},{"$f":"Time!FZ8","v":173},{"$f":"Time!GA8","v":174},{"$f":"Time!GB8","v":175},{"$f":"Time!GC8","v":176},{"$f":"Time!GD8","v":177},{"$f":"Time!GE8","v":178},{"$f":"Time!GF8","v":179},{"$f":"Time!GG8","v":180},{"$f":"Time!GH8","v":181},{"$f":"Time!GI8","v":182},{"$f":"Time!GJ8","v":183},{"$f":"Time!GK8","v":184},{"$f":"Time!GL8","v":185},{"$f":"Time!GM8","v":186},{"$f":"Time!GN8","v":187},{"$f":"Time!GO8","v":188},{"$f":"Time!GP8","v":189},{"$f":"Time!GQ8","v":190},{"$f":"Time!GR8","v":191},{"$f":"Time!GS8","v":192},{"$f":"Time!GT8","v":193},{"$f":"Time!GU8","v":194},{"$f":"Time!GV8","v":195},{"$f":"Time!GW8","v":196},{"$f":"Time!GX8","v":197},{"$f":"Time!GY8","v":198},{"$f":"Time!GZ8","v":199},{"$f":"Time!HA8","v":200},{"$f":"Time!HB8","v":201},{"$f":"Time!HC8","v":202},{"$f":"Time!HD8","v":203},{"$f":"Time!HE8","v":204},{"$f":"Time!HF8","v":205},{"$f":"Time!HG8","v":206},{"$f":"Time!HH8","v":207},{"$f":"Time!HI8","v":208},{"$f":"Time!HJ8","v":209},{"$f":"Time!HK8","v":210},{"$f":"Time!HL8","v":211},{"$f":"Time!HM8","v":212},{"$f":"Time!HN8","v":213},{"$f":"Time!HO8","v":214},{"$f":"Time!HP8","v":215},{"$f":"Time!HQ8","v":216},{"$f":"Time!HR8","v":217},{"$f":"Time!HS8","v":218},{"$f":"Time!HT8","v":219},{"$f":"Time!HU8","v":220},{"$f":"Time!HV8","v":221},{"$f":"Time!HW8","v":222},{"$f":"Time!HX8","v":223},{"$f":"Time!HY8","v":224},{"$f":"Time!HZ8","v":225},{"$f":"Time!IA8","v":226},{"$f":"Time!IB8","v":227},{"$f":"Time!IC8","v":228},{"$f":"Time!ID8","v":229},{"$f":"Time!IE8","v":230},{"$f":"Time!IF8","v":231},{"$f":"Time!IG8","v":232},{"$f":"Time!IH8","v":233},{"$f":"Time!II8","v":234},{"$f":"Time!IJ8","v":235},{"$f":"Time!IK8","v":236},{"$f":"Time!IL8","v":237},{"$f":"Time!IM8","v":238},{"$f":"Time!IN8","v":239},{"$f":"Time!IO8","v":240},{"$f":"Time!IP8","v":241},{"$f":"Time!IQ8","v":242},{"$f":"Time!IR8","v":243},{"$f":"Time!IS8","v":244},{"$f":"Time!IT8","v":245},{"$f":"Time!IU8","v":246},{"$f":"Time!IV8","v":247},{"$f":"Time!IW8","v":248},{"$f":"Time!IX8","v":249},{"$f":"Time!IY8","v":250},{"$f":"Time!IZ8","v":251},{"$f":"Time!JA8","v":252},{"$f":"Time!JB8","v":253},{"$f":"Time!JC8","v":254},{"$f":"Time!JD8","v":255},{"$f":"Time!JE8","v":256},{"$f":"Time!JF8","v":257},{"$f":"Time!JG8","v":258},{"$f":"Time!JH8","v":259},{"$f":"Time!JI8","v":260},{"$f":"Time!JJ8","v":261},{"$f":"Time!JK8","v":262},{"$f":"Time!JL8","v":263},{"$f":"Time!JM8","v":264},{"$f":"Time!JN8","v":265},{"$f":"Time!JO8","v":266},{"$f":"Time!JP8","v":267},{"$f":"Time!JQ8","v":268},{"$f":"Time!JR8","v":269},{"$f":"Time!JS8","v":270},{"$f":"Time!JT8","v":271},{"$f":"Time!JU8","v":272},{"$f":"Time!JV8","v":273},{"$f":"Time!JW8","v":274},{"$f":"Time!JX8","v":275},{"$f":"Time!JY8","v":276},{"$f":"Time!JZ8","v":277},{"$f":"Time!KA8","v":278},{"$f":"Time!KB8","v":279},{"$f":"Time!KC8","v":280},{"$f":"Time!KD8","v":281},{"$f":"Time!KE8","v":282},{"$f":"Time!KF8","v":283},{"$f":"Time!KG8","v":284},{"$f":"Time!KH8","v":285},{"$f":"Time!KI8","v":286},{"$f":"Time!KJ8","v":287},{"$f":"Time!KK8","v":288},{"$f":"Time!KL8","v":289},{"$f":"Time!KM8","v":290},{"$f":"Time!KN8","v":291},{"$f":"Time!KO8","v":292},{"$f":"Time!KP8","v":293},{"$f":"Time!KQ8","v":294},{"$f":"Time!KR8","v":295},{"$f":"Time!KS8","v":296},{"$f":"Time!KT8","v":297},{"$f":"Time!KU8","v":298},{"$f":"Time!KV8","v":299},{"$f":"Time!KW8","v":300},{"$f":"Time!KX8","v":301},{"$f":"Time!KY8","v":302},{"$f":"Time!KZ8","v":303},{"$f":"Time!LA8","v":304},{"$f":"Time!LB8","v":305},{"$f":"Time!LC8","v":306},{"$f":"Time!LD8","v":307},{"$f":"Time!LE8","v":308},{"$f":"Time!LF8","v":309},{"$f":"Time!LG8","v":310},{"$f":"Time!LH8","v":311},{"$f":"Time!LI8","v":312},{"$f":"Time!LJ8","v":313},{"$f":"Time!LK8","v":314},{"$f":"Time!LL8","v":315},{"$f":"Time!LM8","v":316},{"$f":"Time!LN8","v":317},{"$f":"Time!LO8","v":318},{"$f":"Time!LP8","v":319},{"$f":"Time!LQ8","v":320},{"$f":"Time!LR8","v":321},{"$f":"Time!LS8","v":322},{"$f":"Time!LT8","v":323},{"$f":"Time!LU8","v":324},{"$f":"Time!LV8","v":325},{"$f":"Time!LW8","v":326},{"$f":"Time!LX8","v":327},{"$f":"Time!LY8","v":328},{"$f":"Time!LZ8","v":329},{"$f":"Time!MA8","v":330},{"$f":"Time!MB8","v":331},{"$f":"Time!MC8","v":332},{"$f":"Time!MD8","v":333},{"$f":"Time!ME8","v":334},{"$f":"Time!MF8","v":335},{"$f":"Time!MG8","v":336},{"$f":"Time!MH8","v":337},{"$f":"Time!MI8","v":338},{"$f":"Time!MJ8","v":339},{"$f":"Time!MK8","v":340},{"$f":"Time!ML8","v":341},{"$f":"Time!MM8","v":342},{"$f":"Time!MN8","v":343},{"$f":"Time!MO8","v":344},{"$f":"Time!MP8","v":345},{"$f":"Time!MQ8","v":346},{"$f":"Time!MR8","v":347},{"$f":"Time!MS8","v":348},{"$f":"Time!MT8","v":349},{"$f":"Time!MU8","v":350},{"$f":"Time!MV8","v":351},{"$f":"Time!MW8","v":352},{"$f":"Time!MX8","v":353},{"$f":"Time!MY8","v":354},{"$f":"Time!MZ8","v":355},{"$f":"Time!NA8","v":356},{"$f":"Time!NB8","v":357},{"$f":"Time!NC8","v":358},{"$f":"Time!ND8","v":359},{"$f":"Time!NE8","v":360},{"$f":"Time!NF8","v":361},{"$f":"Time!NG8","v":362},{"$f":"Time!NH8","v":363},{"$f":"Time!NI8","v":364},{"$f":"Time!NJ8","v":365},{"$f":"Time!NK8","v":366},{"$f":"Time!NL8","v":367},{"$f":"Time!NM8","v":368},{"$f":"Time!NN8","v":369},{"$f":"Time!NO8","v":370},{"$f":"Time!NP8","v":371},{"$f":"Time!NQ8","v":372},{"$f":"Time!NR8","v":373},{"$f":"Time!NS8","v":374},{"$f":"Time!NT8","v":375},{"$f":"Time!NU8","v":376},{"$f":"Time!NV8","v":377},{"$f":"Time!NW8","v":378},{"$f":"Time!NX8","v":379},{"$f":"Time!NY8","v":380},{"$f":"Time!NZ8","v":381},{"$f":"Time!OA8","v":382},{"$f":"Time!OB8","v":383},{"$f":"Time!OC8","v":384},{"$f":"Time!OD8","v":385},{"$f":"Time!OE8","v":386},{"$f":"Time!OF8","v":387},{"$f":"Time!OG8","v":388},{"$f":"Time!OH8","v":389},{"$f":"Time!OI8","v":390},{"$f":"Time!OJ8","v":391},{"$f":"Time!OK8","v":392},{"$f":"Time!OL8","v":393},{"$f":"Time!OM8","v":394},{"$f":"Time!ON8","v":395},{"$f":"Time!OO8","v":396},{"$f":"Time!OP8","v":397},{"$f":"Time!OQ8","v":398},{"$f":"Time!OR8","v":399},{"$f":"Time!OS8","v":400},{"$f":"Time!OT8","v":401},{"$f":"Time!OU8","v":402},{"$f":"Time!OV8","v":403},{"$f":"Time!OW8","v":404},{"$f":"Time!OX8","v":405},{"$f":"Time!OY8","v":406},{"$f":"Time!OZ8","v":407},{"$f":"Time!PA8","v":408},{"$f":"Time!PB8","v":409},{"$f":"Time!PC8","v":410},{"$f":"Time!PD8","v":411},{"$f":"Time!PE8","v":412},{"$f":"Time!PF8","v":413},{"$f":"Time!PG8","v":414},{"$f":"Time!PH8","v":415},{"$f":"Time!PI8","v":416},{"$f":"Time!PJ8","v":417},{"$f":"Time!PK8","v":418},{"$f":"Time!PL8","v":419},{"$f":"Time!PM8","v":420},{"$f":"Time!PN8","v":421},{"$f":"Time!PO8","v":422},{"$f":"Time!PP8","v":423},{"$f":"Time!PQ8","v":424},{"$f":"Time!PR8","v":425},{"$f":"Time!PS8","v":426},{"$f":"Time!PT8","v":427},{"$f":"Time!PU8","v":428},{"$f":"Time!PV8","v":429},{"$f":"Time!PW8","v":430},{"$f":"Time!PX8","v":431},{"$f":"Time!PY8","v":432},{"$f":"Time!PZ8","v":433},{"$f":"Time!QA8","v":434},{"$f":"Time!QB8","v":435},{"$f":"Time!QC8","v":436},{"$f":"Time!QD8","v":437},{"$f":"Time!QE8","v":438},{"$f":"Time!QF8","v":439},{"$f":"Time!QG8","v":440},{"$f":"Time!QH8","v":441},{"$f":"Time!QI8","v":442},{"$f":"Time!QJ8","v":443},{"$f":"Time!QK8","v":444},{"$f":"Time!QL8","v":445},{"$f":"Time!QM8","v":446},{"$f":"Time!QN8","v":447},{"$f":"Time!QO8","v":448},{"$f":"Time!QP8","v":449},{"$f":"Time!QQ8","v":450},{"$f":"Time!QR8","v":451},{"$f":"Time!QS8","v":452},{"$f":"Time!QT8","v":453},{"$f":"Time!QU8","v":454},{"$f":"Time!QV8","v":455},{"$f":"Time!QW8","v":456},{"$f":"Time!QX8","v":457},{"$f":"Time!QY8","v":458},{"$f":"Time!QZ8","v":459},{"$f":"Time!RA8","v":460},{"$f":"Time!RB8","v":461},{"$f":"Time!RC8","v":462},{"$f":"Time!RD8","v":463},{"$f":"Time!RE8","v":464},{"$f":"Time!RF8","v":465},{"$f":"Time!RG8","v":466},{"$f":"Time!RH8","v":467},{"$f":"Time!RI8","v":468},{"$f":"Time!RJ8","v":469},{"$f":"Time!RK8","v":470},{"$f":"Time!RL8","v":471},{"$f":"Time!RM8","v":472},{"$f":"Time!RN8","v":473},{"$f":"Time!RO8","v":474},{"$f":"Time!RP8","v":475},{"$f":"Time!RQ8","v":476},{"$f":"Time!RR8","v":477},{"$f":"Time!RS8","v":478},{"$f":"Time!RT8","v":479},{"$f":"Time!RU8","v":480},{"$f":"Time!RV8","v":481},{"$f":"Time!RW8","v":482},{"$f":"Time!RX8","v":483},{"$f":"Time!RY8","v":484},{"$f":"Time!RZ8","v":485},{"$f":"Time!SA8","v":486},{"$f":"Time!SB8","v":487},{"$f":"Time!SC8","v":488},{"$f":"Time!SD8","v":489},{"$f":"Time!SE8","v":490},{"$f":"Time!SF8","v":491},{"$f":"Time!SG8","v":492},{"$f":"Time!SH8","v":493},{"$f":"Time!SI8","v":494},{"$f":"Time!SJ8","v":495},{"$f":"Time!SK8","v":496},{"$f":"Time!SL8","v":497},{"$f":"Time!SM8","v":498},{"$f":"Time!SN8","v":499},{"$f":"Time!SO8","v":500}]
[]
["TRANSFERRED VARIABLES"]
[null,null,null,null,{"$f":" 'Tax SA'!E$9","v":"EBITDA semi-annual"},{"$f":" 'Tax SA'!F$9","v":0},{"$f":" 'Tax SA'!G$9","v":"$ 000s"},{"$f":" 'Tax SA'!H$9","v":226645.37843973585},{"$f":" 'Tax SA'!I$9","v":0},{"$f":" 'Tax SA'!J$9","v":0},{"$f":" 'Tax SA'!K$9","v":0},{"$f":" 'Tax SA'!L$9","v":0},{"$f":" 'Tax SA'!M$9","v":0},{"$f":" 'Tax SA'!N$9","v":0},{"$f":" 'Tax SA'!O$9","v":0},{"$f":" 'Tax SA'!P$9","v":0},{"$f":" 'Tax SA'!Q$9","v":0},{"$f":" 'Tax SA'!R$9","v":0},{"$f":" 'Tax SA'!S$9","v":0},{"$f":" 'Tax SA'!T$9","v":0},{"$f":" 'Tax SA'!U$9","v":0},{"$f":" 'Tax SA'!V$9","v":0},{"$f":" 'Tax SA'!W$9","v":0},{"$f":" 'Tax SA'!X$9","v":717.45099719351197},{"$f":" 'Tax SA'!Y$9","v":584.91632235148131},{"$f":" 'Tax SA'!Z$9","v":545.43926112927977},{"$f":" 'Tax SA'!AA$9","v":375.66937244449997},{"$f":" 'Tax SA'!AB$9","v":247.93929765604088},{"$f":" 'Tax SA'!AC$9","v":183.40435444758327},{"$f":" 'Tax SA'!AD$9","v":223.81274068552977},{"$f":" 'Tax SA'!AE$9","v":300.56002310741064},{"$f":" 'Tax SA'!AF$9","v":404.56919193831419},{"$f":" 'Tax SA'!AG$9","v":559.14115964773987},{"$f":" 'Tax SA'!AH$9","v":650.01786319405653},{"$f":" 'Tax SA'!AI$9","v":675.64116556464887},{"$f":" 'Tax SA'!AJ$9","v":731.8794421873796},{"$f":" 'Tax SA'!AK$9","v":596.70844828362237},{"$f":" 'Tax SA'!AL$9","v":556.44560973147145},{"$f":" 'Tax SA'!AM$9","v":383.29886704759201},{"$f":" 'Tax SA'!AN$9","v":253.0279482829128},{"$f":" 'Tax SA'!AO$9","v":187.20892702611911},{"$f":" 'Tax SA'!AP$9","v":228.42019027305611},{"$f":" 'Tax SA'!AQ$9","v":306.69300996802281},{"$f":" 'Tax SA'!AR$9","v":412.76988744350251},{"$f":" 'Tax SA'!AS$9","v":570.41506785542595},{"$f":" 'Tax SA'!AT$9","v":663.09831540712912},{"$f":" 'Tax SA'!AU$9","v":689.23046041355371},{"$f":" 'Tax SA'!AV$9","v":746.58640983924192},{"$f":" 'Tax SA'!AW$9","v":608.72665316317693},{"$f":" 'Tax SA'!AX$9","v":567.66239304736735},{"$f":" 'Tax SA'!AY$9","v":391.07162462783617},{"$f":" 'Tax SA'!AZ$9","v":258.20931504617698},{"$f":" 'Tax SA'!BA$9","v":191.08066240067569},{"$f":" 'Tax SA'!BB$9","v":233.11075141376995},{"$f":" 'Tax SA'!BC$9","v":312.93942845000208},{"$f":" 'Tax SA'!BD$9","v":421.12511719405575},{"$f":" 'Tax SA'!BE$9","v":581.90460850379191},{"$f":" 'Tax SA'!BF$9","v":676.4303089029172},{"$f":" 'Tax SA'!BG$9","v":703.08139773498033},{"$f":" 'Tax SA'!BH$9","v":761.57722875582385},{"$f":" 'Tax SA'!BI$9","v":621.01892460804072},{"$f":" 'Tax SA'!BJ$9","v":579.13445370968179},{"$f":" 'Tax SA'!BK$9","v":399.01896698346161},{"$f":" 'Tax SA'!BL$9","v":263.50454671354618},{"$f":" 'Tax SA'!BM$9","v":195.0355688982122},{"$f":" 'Tax SA'!BN$9","v":237.90364912735419},{"$f":" 'Tax SA'!BO$9","v":319.32461411591203},{"$f":" 'Tax SA'!BP$9","v":429.66849833673626},{"$f":" 'Tax SA'!BQ$9","v":593.65570685635282},{"$f":" 'Tax SA'!BR$9","v":690.06700471858437},{"$f":" 'Tax SA'!BS$9","v":717.24917783388719},{"$f":" 'Tax SA'!BT$9","v":776.91157653473545},{"$f":" 'Tax SA'!BU$9","v":633.50306769369377},{"$f":" 'Tax SA'!BV$9","v":590.78488949328857},{"$f":" 'Tax SA'!BW$9","v":407.08675584731674},{"$f":" 'Tax SA'!BX$9","v":268.87663174134684},{"$f":" 'Tax SA'!BY$9","v":199.04528775984562},{"$f":" 'Tax SA'!BZ$9","v":242.76510534364988},{"$f":" 'Tax SA'!CA$9","v":325.80449682535641},{"$f":" 'Tax SA'!CB$9","v":438.34201308494949},{"$f":" 'Tax SA'!CC$9","v":605.58961738096912},{"$f":" 'Tax SA'!CD$9","v":703.91747063151695},{"$f":" 'Tax SA'!CE$9","v":731.63943172958272},{"$f":" 'Tax SA'!CF$9","v":803.82614395506539},{"$f":" 'Tax SA'!CG$9","v":657.58650304069397},{"$f":" 'Tax SA'!CH$9","v":614.04186795527846},{"$f":" 'Tax SA'!CI$9","v":426.71294930971158},{"$f":" 'Tax SA'!CJ$9","v":285.77744130842353},{"$f":" 'Tax SA'!CK$9","v":214.57984276282988},{"$f":" 'Tax SA'!CL$9","v":259.19236359257383},{"$f":" 'Tax SA'!CM$9","v":343.90644484058589},{"$f":" 'Tax SA'!CN$9","v":458.70456678518269},{"$f":" 'Tax SA'!CO$9","v":629.30158309660487},{"$f":" 'Tax SA'!CP$9","v":729.60755178922841},{"$f":" 'Tax SA'!CQ$9","v":757.90431310077213},{"$f":" 'Tax SA'!CR$9","v":819.98604387195678},{"$f":" 'Tax SA'!CS$9","v":670.83756299999982},{"$f":" 'Tax SA'!CT$9","v":626.42628873900765},{"$f":" 'Tax SA'!CU$9","v":435.37135245007164},{"$f":" 'Tax SA'!CV$9","v":291.6324166185006},{"$f":" 'Tax SA'!CW$9","v":219.01826973987602},{"$f":" 'Tax SA'!CX$9","v":264.51730319265556},{"$f":" 'Tax SA'!CY$9","v":350.91538447100015},{"$f":" 'Tax SA'!CZ$9","v":467.99580035017902},{"$f":" 'Tax SA'!DA$9","v":641.98474446749697},{"$f":" 'Tax SA'!DB$9","v":744.28480282713122},{"$f":" 'Tax SA'!DC$9","v":773.14360256055784},{"$f":" 'Tax SA'!DD$9","v":836.45924281656596},{"$f":" 'Tax SA'!DE$9","v":684.39204883199022},{"$f":" 'Tax SA'!DF$9","v":639.09381943986546},{"$f":" 'Tax SA'!DG$9","v":444.22556816397565},{"$f":" 'Tax SA'!DH$9","v":297.61751860810807},{"$f":" 'Tax SA'!DI$9","v":223.55362603239308},{"$f":" 'Tax SA'!DJ$9","v":269.95992415837298},{"$f":" 'Tax SA'!DK$9","v":358.08143887722429},{"$f":" 'Tax SA'!DL$9","v":477.49759777062155},{"$f":" 'Tax SA'!DM$9","v":654.95791178315062},{"$f":" 'Tax SA'!DN$9","v":759.29875755523585},{"$f":" 'Tax SA'!DO$9","v":788.73274669760735},{"$f":" 'Tax SA'!DP$9","v":853.31118618317203},{"$f":" 'Tax SA'!DQ$9","v":698.15979069892285},{"$f":" 'Tax SA'!DR$9","v":651.96001446281707},{"$f":" 'Tax SA'!DS$9","v":453.21577950932704},{"$f":" 'Tax SA'!DT$9","v":303.69145927255579},{"$f":" 'Tax SA'!DU$9","v":228.15398364146031},{"$f":" 'Tax SA'!DV$9","v":275.4824320527955},{"$f":" 'Tax SA'!DW$9","v":365.35567473367882},{"$f":" 'Tax SA'!DX$9","v":487.14593148823076},{"$f":" 'Tax SA'!DY$9","v":668.13462692822418},{"$f":" 'Tax SA'!DZ$9","v":774.54976901246005},{"$f":" 'Tax SA'!EA$9","v":804.56837725704418},{"$f":" 'Tax SA'!EB$9","v":870.43034246138041},{"$f":" 'Tax SA'!EC$9","v":712.19283428023641},{"$f":" 'Tax SA'!ED$9","v":665.07356455146839},{"$f":" 'Tax SA'!EE$9","v":462.37624799352585},{"$f":" 'Tax SA'!EF$9","v":309.87764408749632},{"$f":" 'Tax SA'!EG$9","v":232.8372632915721},{"$f":" 'Tax SA'!EH$9","v":281.10618256147052},{"$f":" 'Tax SA'!EI$9","v":372.76597132587085},{"$f":" 'Tax SA'!EJ$9","v":496.97752150944598},{"$f":" 'Tax SA'!EK$9","v":681.56474824898044},{"$f":" 'Tax SA'!EL$9","v":790.09542006897868},{"$f":" 'Tax SA'!EM$9","v":820.71025541092399},{"$f":" 'Tax SA'!EN$9","v":887.88125325716953},{"$f":" 'Tax SA'!EO$9","v":726.49624321834051},{"$f":" 'Tax SA'!EP$9","v":678.43917600231543},{"$f":" 'Tax SA'!EQ$9","v":471.71014625523435},{"$f":" 'Tax SA'!ER$9","v":316.17809155541636},{"$f":" 'Tax SA'!ES$9","v":237.60489993030251},{"$f":" 'Tax SA'!ET$9","v":286.83297451875904},{"$f":" 'Tax SA'!EU$9","v":380.31481945626678},{"$f":" 'Tax SA'!EV$9","v":506.99579676538542},{"$f":" 'Tax SA'!EW$9","v":695.25309927571243},{"$f":" 'Tax SA'!EX$9","v":805.94135381438559},{"$f":" 'Tax SA'!EY$9","v":837.16425463973439},{"$f":" 'Tax SA'!EZ$9","v":905.67029884517365},{"$f":" 'Tax SA'!FA$9","v":741.12700404619125},{"$f":" 'Tax SA'!FB$9","v":692.11015495844526},{"$f":" 'Tax SA'!FC$9","v":481.25495218802513},{"$f":" 'Tax SA'!FD$9","v":322.61837091121976},{"$f":" 'Tax SA'!FE$9","v":242.47644612435548},{"$f":" 'Tax SA'!FF$9","v":292.68612822341072},{"$f":" 'Tax SA'!FG$9","v":388.03269521323881},{"$f":" 'Tax SA'!FH$9","v":517.24093088829693},{"$f":" 'Tax SA'!FI$9","v":709.25426541599757},{"$f":" 'Tax SA'!FJ$9","v":822.15062879574396},{"$f":" 'Tax SA'!FK$9","v":853.9958227379318},{"$f":" 'Tax SA'!FL$9","v":923.86817065495609},{"$f":" 'Tax SA'!FM$9","v":755.98772326086907},{"$f":" 'Tax SA'!FN$9","v":705.99530205057715},{"$f":" 'Tax SA'!FO$9","v":490.94611558258083},{"$f":" 'Tax SA'!FP$9","v":329.15398107563067},{"$f":" 'Tax SA'!FQ$9","v":247.41752890373243},{"$f":" 'Tax SA'!FR$9","v":298.62492344017869},{"$f":" 'Tax SA'!FS$9","v":395.86682617566441},{"$f":" 'Tax SA'!FT$9","v":527.64381948047071},{"$f":" 'Tax SA'!FU$9","v":723.47487222454913},{"$f":" 'Tax SA'!FV$9","v":838.61560026824475},{"$f":" 'Tax SA'!FW$9","v":871.0932887981121},{"$f":" 'Tax SA'!FX$9","v":942.35436530534605},{"$f":" 'Tax SA'!FY$9","v":771.13459755112365},{"$f":" 'Tax SA'!FZ$9","v":720.14718359653079},{"$f":" 'Tax SA'!GA$9","v":500.82058972764412},{"$f":" 'Tax SA'!GB$9","v":335.8101285949864},{"$f":" 'Tax SA'!GC$9","v":252.44741993772715},{"$f":" 'Tax SA'!GD$9","v":304.67234830096459},{"$f":" 'Tax SA'!GE$9","v":403.84725892086374},{"$f":" 'Tax SA'!GF$9","v":538.24407475415956},{"$f":" 'Tax SA'!GG$9","v":737.96874766938572},{"$f":" 'Tax SA'!GH$9","v":855.39845408118049},{"$f":" 'Tax SA'!GI$9","v":888.5211953934139},{"$f":" 'Tax SA'!GJ$9","v":961.19859766373099},{"$f":" 'Tax SA'!GK$9","v":786.57308320493394},{"$f":" 'Tax SA'!GL$9","v":734.57086917955746},{"$f":" 'Tax SA'!GM$9","v":510.88178470472292},{"$f":" 'Tax SA'!GN$9","v":342.58897469919009},{"$f":" 'Tax SA'!GO$9","v":257.5676489890601},{"$f":" 'Tax SA'!GP$9","v":310.83032625490432},{"$f":" 'Tax SA'!GQ$9","v":411.97666557635239},{"$f":" 'Tax SA'!GR$9","v":549.04538386848617},{"$f":" 'Tax SA'!GS$9","v":752.74108785192504},{"$f":" 'Tax SA'!GT$9","v":872.50527307242555},{"$f":" 'Tax SA'!GU$9","v":906.28587460178346},{"$f":" 'Tax SA'!GV$9","v":980.40774812315317},{"$f":" 'Tax SA'!GW$9","v":802.36470930923565},{"$f":" 'Tax SA'!GX$9","v":749.32390533756393},{"$f":" 'Tax SA'!GY$9","v":521.17012022785821},{"$f":" 'Tax SA'!GZ$9","v":349.51805336269763},{"$f":" 'Tax SA'!HA$9","v":262.79923957974682},{"$f":" 'Tax SA'!HB$9","v":317.1239573239709},{"$f":" 'Tax SA'!HC$9","v":420.28788862518445},{"$f":" 'Tax SA'!HD$9","v":560.09108201671893},{"$f":" 'Tax SA'!HE$9","v":767.85082158053274},{"$f":" 'Tax SA'!HF$9","v":890.00415392374566},{"$f":" 'Tax SA'!HG$9","v":924.45800804771272},{"$f":" 'Tax SA'!HH$9","v":1000.058171768016},{"$f":" 'Tax SA'!HI$9","v":818.40428409622234},{"$f":" 'Tax SA'!HJ$9","v":764.30780290755797},{"$f":" 'Tax SA'!HK$9","v":531.6159425688453},{"$f":" 'Tax SA'!HL$9","v":356.54940491097562},{"$f":" 'Tax SA'!HM$9","v":268.10519128806828},{"$f":" 'Tax SA'!HN$9","v":323.50937359221768},{"$f":" 'Tax SA'!HO$9","v":428.72401979346182},{"$f":" 'Tax SA'!HP$9","v":571.30658971587388},{"$f":" 'Tax SA'!HQ$9","v":783.19710898878873},{"$f":" 'Tax SA'!HR$9","v":907.77881634659593},{"$f":" 'Tax SA'!HS$9","v":942.91695944283583},{"$f":" 'Tax SA'!HT$9","v":1020.0196757639739},{"$f":" 'Tax SA'!HU$9","v":834.75248348834009},{"$f":" 'Tax SA'!HV$9","v":779.57930938775917},{"$f":" 'Tax SA'!HW$9","v":542.25910527883411},{"$f":" 'Tax SA'!HX$9","v":363.71017235606223},{"$f":" 'Tax SA'!HY$9","v":273.50622517666443},{"$f":" 'Tax SA'!HZ$9","v":330.01131715055186},{"$f":" 'Tax SA'!IA$9","v":437.31743830745847},{"$f":" 'Tax SA'!IB$9","v":582.73463617673258},{"$f":" 'Tax SA'!IC$9","v":798.83806080770103},{"$f":" 'Tax SA'!ID$9","v":925.89641423619105},{"$f":" 'Tax SA'!IE$9","v":961.73243243694935},{"$f":" 'Tax SA'!IF$9","v":1040.367560031312},{"$f":" 'Tax SA'!IG$9","v":851.41518626772142},{"$f":" 'Tax SA'!IH$9","v":795.14388508366198},{"$f":" 'Tax SA'!II$9","v":553.10327299056848},{"$f":" 'Tax SA'!IJ$9","v":371.00266898970045},{"$f":" 'Tax SA'!IK$9","v":279.00397122302002},{"$f":" 'Tax SA'!IL$9","v":336.63184390181448},{"$f":" 'Tax SA'!IM$9","v":446.07101010530494},{"$f":" 'Tax SA'!IN$9","v":594.37918557507214},{"$f":" 'Tax SA'!IO$9","v":814.77927387239106},{"$f":" 'Tax SA'!IP$9","v":944.3635038465743},{"$f":" 'Tax SA'!IQ$9","v":980.91125291440187},{"$f":" 'Tax SA'!IR$9","v":1061.1092436911117},{"$f":" 'Tax SA'!IS$9","v":868.45882298990853},{"$f":" 'Tax SA'!IT$9","v":811.06365102939708},{"$f":" 'Tax SA'!IU$9","v":564.19203479703151},{"$f":" 'Tax SA'!IV$9","v":378.45654091082724},{"$f":" 'Tax SA'!IW$9","v":284.62103075894879},{"$f":" 'Tax SA'!IX$9","v":343.39796574328682},{"$f":" 'Tax SA'!IY$9","v":455.02012430929256},{"$f":" 'Tax SA'!IZ$9","v":606.28698010480048},{"$f":" 'Tax SA'!JA$9","v":831.08436274243422},{"$f":" 'Tax SA'!JB$9","v":963.25361930165104},{"$f":" 'Tax SA'!JC$9","v":1000.5297516597186},{"$f":" 'Tax SA'!JD$9","v":1082.3271960394948},{"$f":" 'Tax SA'!JE$9","v":885.76978375270392},{"$f":" 'Tax SA'!JF$9","v":827.23225014743696},{"$f":" 'Tax SA'!JG$9","v":575.45023469893545},{"$f":" 'Tax SA'!JH$9","v":386.02010606339002},{"$f":" 'Tax SA'!JI$9","v":290.31758033941605},{"$f":" 'Tax SA'!JJ$9","v":350.26242887701352},{"$f":" 'Tax SA'!JK$9","v":464.10341757895975},{"$f":" 'Tax SA'!JL$9","v":618.37753617452358},{"$f":" 'Tax SA'!JM$9","v":847.64442989273471},{"$f":" 'Tax SA'!JN$9","v":982.44115659359363},{"$f":" 'Tax SA'!JO$9","v":1020.4576118155574},{"$f":" 'Tax SA'!JP$9","v":1103.880760251574},{"$f":" 'Tax SA'!JQ$9","v":903.41357758539198},{"$f":" 'Tax SA'!JR$9","v":843.71094051342038},{"$f":" 'Tax SA'!JS$9","v":586.92085081249388},{"$f":" 'Tax SA'!JT$9","v":393.72258914419541},{"$f":" 'Tax SA'!JU$9","v":296.1158956598847},{"$f":" 'Tax SA'!JV$9","v":357.25185954561744},{"$f":" 'Tax SA'!JW$9","v":473.35577942035712},{"$f":" 'Tax SA'!JX$9","v":630.69694193250882},{"$f":" 'Tax SA'!JY$9","v":864.52220634880393},{"$f":" 'Tax SA'!JZ$9","v":1001.9986313771674},{"$f":" 'Tax SA'!KA$9","v":1040.7701076263293},{"$f":" 'Tax SA'!KB$9","v":1125.8512655659724},{"$f":" 'Tax SA'!KC$9","v":921.39653781619757},{"$f":" 'Tax SA'!KD$9","v":860.50560259548206},{"$f":" 'Tax SA'!KE$9","v":598.60782058740756},{"$f":" 'Tax SA'!KF$9","v":401.56646536040535},{"$f":" 'Tax SA'!KG$9","v":302.01771250812419},{"$f":" 'Tax SA'!KH$9","v":364.36845434004192},{"$f":" 'Tax SA'!KI$9","v":482.78028284388324},{"$f":" 'Tax SA'!KJ$9","v":643.24945865243126},{"$f":" 'Tax SA'!KK$9","v":881.72371990300906},{"$f":" 'Tax SA'!KL$9","v":1021.933109502504},{"$f":" 'Tax SA'!KM$9","v":1061.4745966296368},{"$f":" 'Tax SA'!KN$9","v":1148.24671135776},{"$f":" 'Tax SA'!KO$9","v":939.79038340185912},{"$f":" 'Tax SA'!KP$9","v":877.68329200506116},{"$f":" 'Tax SA'!KQ$9","v":610.55814729171834},{"$f":" 'Tax SA'!KR$9","v":409.58365097881108},{"$f":" 'Tax SA'!KS$9","v":308.04732421127528},{"$f":" 'Tax SA'!KT$9","v":371.64127858802021},{"$f":" 'Tax SA'!KU$9","v":492.41505720043102},{"$f":" 'Tax SA'!KV$9","v":656.08549965793952},{"$f":" 'Tax SA'!KW$9","v":899.31763985208477},{"$f":" 'Tax SA'!KX$9","v":1042.3239931475523},{"$f":" 'Tax SA'!KY$9","v":1082.653506715707},{"$f":" 'Tax SA'!KZ$9","v":1171.1561671937518},{"$f":" 'Tax SA'!LA$9","v":958.47241764663966},{"$f":" 'Tax SA'!LB$9","v":895.12916026836137},{"$f":" 'Tax SA'!LC$9","v":622.6907432587783},{"$f":" 'Tax SA'!LD$9","v":417.7184582063573},{"$f":" 'Tax SA'!LE$9","v":314.16187475965552},{"$f":" 'Tax SA'!LF$9","v":379.01943694620672},{"$f":" 'Tax SA'!LG$9","v":502.19394076645563},{"$f":" 'Tax SA'!LH$9","v":669.11821512051927},{"$f":" 'Tax SA'!LI$9","v":917.18637228591729},{"$f":" 'Tax SA'!LJ$9","v":1063.0356120558197},{"$f":" 'Tax SA'!LK$9","v":1104.1660687050826},{"$f":" 'Tax SA'!LL$9","v":1194.427676292325},{"$f":" 'Tax SA'!LM$9","v":977.51336418006906},{"$f":" 'Tax SA'!LN$9","v":912.90933104513056},{"$f":" 'Tax SA'!LO$9","v":635.05195245900313},{"$f":" 'Tax SA'!LP$9","v":426.0023491404018},{"$f":" 'Tax SA'!LQ$9","v":320.38530693555617},{"$f":" 'Tax SA'!LR$9","v":386.53157925998153},{"$f":" 'Tax SA'!LS$9","v":512.1545241050494},{"$f":" 'Tax SA'!LT$9","v":682.39731248328269},{"$f":" 'Tax SA'!LU$9","v":935.39763231238658},{"$f":" 'Tax SA'!LV$9","v":1084.1462682170188},{"$f":" 'Tax SA'!LW$9","v":1126.0935691098448},{"$f":" 'Tax SA'!LX$9","v":1218.149076478112},{"$f":" 'Tax SA'!LY$9","v":996.92004528703319},{"$f":" 'Tax SA'!LZ$9","v":931.03013655038831},{"$f":" 'Tax SA'!MA$9","v":647.64600465147191},{"$f":" 'Tax SA'!MB$9","v":434.43797129323423},{"$f":" 'Tax SA'!MC$9","v":326.71946811886437},{"$f":" 'Tax SA'!MD$9","v":394.18005144497988},{"$f":" 'Tax SA'!ME$9","v":522.30010137450972},{"$f":" 'Tax SA'!MF$9","v":695.92737157184001},{"$f":" 'Tax SA'!MG$9","v":953.95791110878451},{"$f":" 'Tax SA'!MH$9","v":1105.6635759494329},{"$f":" 'Tax SA'!MI$9","v":1148.4439377959989},{"$f":" 'Tax SA'!MJ$9","v":1242.3289920356187},{"$f":" 'Tax SA'!MK$9","v":1016.7698854264679},{"$f":" 'Tax SA'!ML$9","v":949.56395501660211},{"$f":" 'Tax SA'!MM$9","v":660.52358057863478},{"$f":" 'Tax SA'!MN$9","v":443.05968052693595},{"$f":" 'Tax SA'!MO$9","v":333.19046560100696},{"$f":" 'Tax SA'!MP$9","v":401.99612383962187},{"$f":" 'Tax SA'!MQ$9","v":532.67175003354441},{"$f":" 'Tax SA'!MR$9","v":709.76276104129738},{"$f":" 'Tax SA'!MS$9","v":972.94133036506946},{"$f":" 'Tax SA'!MT$9","v":1127.6732698186761},{"$f":" 'Tax SA'!MU$9","v":1171.3061828453015},{"$f":" 'Tax SA'!MV$9","v":1267.0636171243541},{"$f":" 'Tax SA'!MW$9","v":1036.9303798718365},{"$f":" 'Tax SA'!MX$9","v":968.38677422428145},{"$f":" 'Tax SA'!MY$9","v":673.59719856691925},{"$f":" 'Tax SA'!MZ$9","v":451.80747899639994},{"$f":" 'Tax SA'!NA$9","v":339.75218636597128},{"$f":" 'Tax SA'!NB$9","v":409.92498521309676},{"$f":" 'Tax SA'!NC$9","v":543.19814079540777},{"$f":" 'Tax SA'!ND$9","v":723.80976709285562},{"$f":" 'Tax SA'!NE$9","v":992.2209109747904},{"$f":" 'Tax SA'!NF$9","v":1150.0288121955177},{"$f":" 'Tax SA'!NG$9","v":1194.52825001613},{"$f":" 'Tax SA'!NH$9","v":1292.1887927906591},{"$f":" 'Tax SA'!NI$9","v":1057.4778780860565},{"$f":" 'Tax SA'!NJ$9","v":987.56996598788703},{"$f":" 'Tax SA'!NK$9","v":686.91682796319481},{"$f":" 'Tax SA'!NL$9","v":460.71523312603938},{"$f":" 'Tax SA'!NM$9","v":346.43036039590049},{"$f":" 'Tax SA'!NN$9","v":417.99745833473747},{"$f":" 'Tax SA'!NO$9","v":553.91977013437554},{"$f":" 'Tax SA'!NP$9","v":738.12199660279214},{"$f":" 'Tax SA'!NQ$9","v":1011.8697441775662},{"$f":" 'Tax SA'!NR$9","v":1172.8147492243802},{"$f":" 'Tax SA'!NS$9","v":1218.1979144047721},{"$f":" 'Tax SA'!NT$9","v":0},{"$f":" 'Tax SA'!NU$9","v":0},{"$f":" 'Tax SA'!NV$9","v":0},{"$f":" 'Tax SA'!NW$9","v":0},{"$f":" 'Tax SA'!NX$9","v":0},{"$f":" 'Tax SA'!NY$9","v":0},{"$f":" 'Tax SA'!NZ$9","v":0},{"$f":" 'Tax SA'!OA$9","v":0},{"$f":" 'Tax SA'!OB$9","v":0},{"$f":" 'Tax SA'!OC$9","v":0},{"$f":" 'Tax SA'!OD$9","v":0},{"$f":" 'Tax SA'!OE$9","v":0},{"$f":" 'Tax SA'!OF$9","v":0},{"$f":" 'Tax SA'!OG$9","v":0},{"$f":" 'Tax SA'!OH$9","v":0},{"$f":" 'Tax SA'!OI$9","v":0},{"$f":" 'Tax SA'!OJ$9","v":0},{"$f":" 'Tax SA'!OK$9","v":0},{"$f":" 'Tax SA'!OL$9","v":0},{"$f":" 'Tax SA'!OM$9","v":0},{"$f":" 'Tax SA'!ON$9","v":0},{"$f":" 'Tax SA'!OO$9","v":0},{"$f":" 'Tax SA'!OP$9","v":0},{"$f":" 'Tax SA'!OQ$9","v":0},{"$f":" 'Tax SA'!OR$9","v":0},{"$f":" 'Tax SA'!OS$9","v":0},{"$f":" 'Tax SA'!OT$9","v":0},{"$f":" 'Tax SA'!OU$9","v":0},{"$f":" 'Tax SA'!OV$9","v":0},{"$f":" 'Tax SA'!OW$9","v":0},{"$f":" 'Tax SA'!OX$9","v":0},{"$f":" 'Tax SA'!OY$9","v":0},{"$f":" 'Tax SA'!OZ$9","v":0},{"$f":" 'Tax SA'!PA$9","v":0},{"$f":" 'Tax SA'!PB$9","v":0},{"$f":" 'Tax SA'!PC$9","v":0},{"$f":" 'Tax SA'!PD$9","v":0},{"$f":" 'Tax SA'!PE$9","v":0},{"$f":" 'Tax SA'!PF$9","v":0},{"$f":" 'Tax SA'!PG$9","v":0},{"$f":" 'Tax SA'!PH$9","v":0},{"$f":" 'Tax SA'!PI$9","v":0},{"$f":" 'Tax SA'!PJ$9","v":0},{"$f":" 'Tax SA'!PK$9","v":0},{"$f":" 'Tax SA'!PL$9","v":0},{"$f":" 'Tax SA'!PM$9","v":0},{"$f":" 'Tax SA'!PN$9","v":0},{"$f":" 'Tax SA'!PO$9","v":0},{"$f":" 'Tax SA'!PP$9","v":0},{"$f":" 'Tax SA'!PQ$9","v":0},{"$f":" 'Tax SA'!PR$9","v":0},{"$f":" 'Tax SA'!PS$9","v":0},{"$f":" 'Tax SA'!PT$9","v":0},{"$f":" 'Tax SA'!PU$9","v":0},{"$f":" 'Tax SA'!PV$9","v":0},{"$f":" 'Tax SA'!PW$9","v":0},{"$f":" 'Tax SA'!PX$9","v":0},{"$f":" 'Tax SA'!PY$9","v":0},{"$f":" 'Tax SA'!PZ$9","v":0},{"$f":" 'Tax SA'!QA$9","v":0},{"$f":" 'Tax SA'!QB$9","v":0},{"$f":" 'Tax SA'!QC$9","v":0},{"$f":" 'Tax SA'!QD$9","v":0},{"$f":" 'Tax SA'!QE$9","v":0},{"$f":" 'Tax SA'!QF$9","v":0},{"$f":" 'Tax SA'!QG$9","v":0},{"$f":" 'Tax SA'!QH$9","v":0},{"$f":" 'Tax SA'!QI$9","v":0},{"$f":" 'Tax SA'!QJ$9","v":0},{"$f":" 'Tax SA'!QK$9","v":0},{"$f":" 'Tax SA'!QL$9","v":0},{"$f":" 'Tax SA'!QM$9","v":0},{"$f":" 'Tax SA'!QN$9","v":0},{"$f":" 'Tax SA'!QO$9","v":0},{"$f":" 'Tax SA'!QP$9","v":0},{"$f":" 'Tax SA'!QQ$9","v":0},{"$f":" 'Tax SA'!QR$9","v":0},{"$f":" 'Tax SA'!QS$9","v":0},{"$f":" 'Tax SA'!QT$9","v":0},{"$f":" 'Tax SA'!QU$9","v":0},{"$f":" 'Tax SA'!QV$9","v":0},{"$f":" 'Tax SA'!QW$9","v":0},{"$f":" 'Tax SA'!QX$9","v":0},{"$f":" 'Tax SA'!QY$9","v":0},{"$f":" 'Tax SA'!QZ$9","v":0},{"$f":" 'Tax SA'!RA$9","v":0},{"$f":" 'Tax SA'!RB$9","v":0},{"$f":" 'Tax SA'!RC$9","v":0},{"$f":" 'Tax SA'!RD$9","v":0},{"$f":" 'Tax SA'!RE$9","v":0},{"$f":" 'Tax SA'!RF$9","v":0},{"$f":" 'Tax SA'!RG$9","v":0},{"$f":" 'Tax SA'!RH$9","v":0},{"$f":" 'Tax SA'!RI$9","v":0},{"$f":" 'Tax SA'!RJ$9","v":0},{"$f":" 'Tax SA'!RK$9","v":0},{"$f":" 'Tax SA'!RL$9","v":0},{"$f":" 'Tax SA'!RM$9","v":0},{"$f":" 'Tax SA'!RN$9","v":0},{"$f":" 'Tax SA'!RO$9","v":0},{"$f":" 'Tax SA'!RP$9","v":0},{"$f":" 'Tax SA'!RQ$9","v":0},{"$f":" 'Tax SA'!RR$9","v":0},{"$f":" 'Tax SA'!RS$9","v":0},{"$f":" 'Tax SA'!RT$9","v":0},{"$f":" 'Tax SA'!RU$9","v":0},{"$f":" 'Tax SA'!RV$9","v":0},{"$f":" 'Tax SA'!RW$9","v":0},{"$f":" 'Tax SA'!RX$9","v":0},{"$f":" 'Tax SA'!RY$9","v":0},{"$f":" 'Tax SA'!RZ$9","v":0},{"$f":" 'Tax SA'!SA$9","v":0},{"$f":" 'Tax SA'!SB$9","v":0},{"$f":" 'Tax SA'!SC$9","v":0},{"$f":" 'Tax SA'!SD$9","v":0},{"$f":" 'Tax SA'!SE$9","v":0},{"$f":" 'Tax SA'!SF$9","v":0},{"$f":" 'Tax SA'!SG$9","v":0},{"$f":" 'Tax SA'!SH$9","v":0},{"$f":" 'Tax SA'!SI$9","v":0},{"$f":" 'Tax SA'!SJ$9","v":0},{"$f":" 'Tax SA'!SK$9","v":0},{"$f":" 'Tax SA'!SL$9","v":0},{"$f":" 'Tax SA'!SM$9","v":0},{"$f":" 'Tax SA'!SN$9","v":0},{"$f":" 'Tax SA'!SO$9","v":0}]
[null,null,null,null,{"$f":" 'Tax SA'!E$10","v":"Working capital changes to semi-annual"},{"$f":" 'Tax SA'!F$10","v":0},{"$f":" 'Tax SA'!G$10","v":"$ 000s"},{"$f":" 'Tax SA'!H$10","v":2.2737367544323206E-12},{"$f":" 'Tax SA'!I$10","v":0},{"$f":" 'Tax SA'!J$10","v":0},{"$f":" 'Tax SA'!K$10","v":0},{"$f":" 'Tax SA'!L$10","v":0},{"$f":" 'Tax SA'!M$10","v":0},{"$f":" 'Tax SA'!N$10","v":0},{"$f":" 'Tax SA'!O$10","v":0},{"$f":" 'Tax SA'!P$10","v":0},{"$f":" 'Tax SA'!Q$10","v":0},{"$f":" 'Tax SA'!R$10","v":0},{"$f":" 'Tax SA'!S$10","v":0},{"$f":" 'Tax SA'!T$10","v":0},{"$f":" 'Tax SA'!U$10","v":0},{"$f":" 'Tax SA'!V$10","v":0},{"$f":" 'Tax SA'!W$10","v":0},{"$f":" 'Tax SA'!X$10","v":717.45099719351197},{"$f":" 'Tax SA'!Y$10","v":584.91632235148131},{"$f":" 'Tax SA'!Z$10","v":-172.01173606423208},{"$f":" 'Tax SA'!AA$10","v":-209.24694990698117},{"$f":" 'Tax SA'!AB$10","v":-297.49996347323906},{"$f":" 'Tax SA'!AC$10","v":-192.26501799691664},{"$f":" 'Tax SA'!AD$10","v":-24.12655697051099},{"$f":" 'Tax SA'!AE$10","v":117.15566865982731},{"$f":" 'Tax SA'!AF$10","v":180.75645125278425},{"$f":" 'Tax SA'!AG$10","v":258.58113654032934},{"$f":" 'Tax SA'!AH$10","v":245.44867125574206},{"$f":" 'Tax SA'!AI$10","v":116.50000591690878},{"$f":" 'Tax SA'!AJ$10","v":81.861578993323064},{"$f":" 'Tax SA'!AK$10","v":-78.932717281026498},{"$f":" 'Tax SA'!AL$10","v":-175.43383245590849},{"$f":" 'Tax SA'!AM$10","v":-213.40958123603014},{"$f":" 'Tax SA'!AN$10","v":-303.41766144855876},{"$f":" 'Tax SA'!AO$10","v":-196.08994002147301},{"$f":" 'Tax SA'!AP$10","v":-24.607758009856752},{"$f":" 'Tax SA'!AQ$10","v":119.48408294190369},{"$f":" 'Tax SA'!AR$10","v":184.34969717044646},{"$f":" 'Tax SA'!AS$10","v":263.72205788740303},{"$f":" 'Tax SA'!AT$10","v":250.32842796362638},{"$f":" 'Tax SA'!AU$10","v":118.815392558128},{"$f":" 'Tax SA'!AV$10","v":83.488094432112803},{"$f":" 'Tax SA'!AW$10","v":-80.503807250376667},{"$f":" 'Tax SA'!AX$10","v":-178.92401679187446},{"$f":" 'Tax SA'!AY$10","v":-217.65502853534076},{"$f":" 'Tax SA'!AZ$10","v":-309.45307800119042},{"$f":" 'Tax SA'!BA$10","v":-199.99096222716037},{"$f":" 'Tax SA'!BB$10","v":-25.098563632406922},{"$f":" 'Tax SA'!BC$10","v":121.85876604932628},{"$f":" 'Tax SA'!BD$10","v":188.01436578028597},{"$f":" 'Tax SA'!BE$10","v":268.96518005378971},{"$f":" 'Tax SA'!BF$10","v":255.30519170886146},{"$f":" 'Tax SA'!BG$10","v":121.17678923118865},{"$f":" 'Tax SA'!BH$10","v":85.146919852906876},{"$f":" 'Tax SA'!BI$10","v":-82.062473126939494},{"$f":" 'Tax SA'!BJ$10","v":-182.44277504614251},{"$f":" 'Tax SA'!BK$10","v":-221.999957624579},{"$f":" 'Tax SA'!BL$10","v":-315.62990699613556},{"$f":" 'Tax SA'!BM$10","v":-203.98339808524929},{"$f":" 'Tax SA'!BN$10","v":-25.600897586192048},{"$f":" 'Tax SA'!BO$10","v":124.28904521769977},{"$f":" 'Tax SA'!BP$10","v":191.76484920938219},{"$f":" 'Tax SA'!BQ$10","v":274.33109274044068},{"$f":" 'Tax SA'!BR$10","v":260.39850638184828},{"$f":" 'Tax SA'!BS$10","v":123.59347097753448},{"$f":" 'Tax SA'!BT$10","v":86.844571816151074},{"$f":" 'Tax SA'!BU$10","v":-83.746110140193196},{"$f":" 'Tax SA'!BV$10","v":-186.12668704144698},{"$f":" 'Tax SA'!BW$10","v":-226.4163118463772},{"$f":" 'Tax SA'!BX$10","v":-321.90825775194162},{"$f":" 'Tax SA'!BY$10","v":-208.041468087471},{"$f":" 'Tax SA'!BZ$10","v":-26.111526397696821},{"$f":" 'Tax SA'!CA$10","v":126.75920906551073},{"$f":" 'Tax SA'!CB$10","v":195.57690774129958},{"$f":" 'Tax SA'!CC$10","v":279.78512055561248},{"$f":" 'Tax SA'!CD$10","v":265.57545754656735},{"$f":" 'Tax SA'!CE$10","v":126.04981434861384},{"$f":" 'Tax SA'!CF$10","v":99.908673323548555},{"$f":" 'Tax SA'!CG$10","v":-74.052928688888642},{"$f":" 'Tax SA'!CH$10","v":-189.78427599978681},{"$f":" 'Tax SA'!CI$10","v":-230.87355373098262},{"$f":" 'Tax SA'!CJ$10","v":-328.26442664685464},{"$f":" 'Tax SA'!CK$10","v":-212.13310654688166},{"$f":" 'Tax SA'!CL$10","v":-26.585077715849707},{"$f":" 'Tax SA'!CM$10","v":129.32660207775609},{"$f":" 'Tax SA'!CN$10","v":199.51220319260892},{"$f":" 'Tax SA'!CO$10","v":285.39513825601875},{"$f":" 'Tax SA'!CP$10","v":270.90298500404583},{"$f":" 'Tax SA'!CQ$10","v":128.60273000416714},{"$f":" 'Tax SA'!CR$10","v":90.378492082728371},{"$f":" 'Tax SA'!CS$10","v":-87.066750100771969},{"$f":" 'Tax SA'!CT$10","v":-193.55975513294948},{"$f":" 'Tax SA'!CU$10","v":-235.46621054992829},{"$f":" 'Tax SA'!CV$10","v":-334.79387212050699},{"$f":" 'Tax SA'!CW$10","v":-216.35308271019562},{"$f":" 'Tax SA'!CX$10","v":-27.115113425845038},{"$f":" 'Tax SA'!CY$10","v":131.89711473112413},{"$f":" 'Tax SA'!CZ$10","v":203.47849715752341},{"$f":" 'Tax SA'!DA$10","v":291.06935999649681},{"$f":" 'Tax SA'!DB$10","v":276.28900247695242},{"$f":" 'Tax SA'!DC$10","v":131.15885809306064},{"$f":" 'Tax SA'!DD$10","v":92.174439989434859},{"$f":" 'Tax SA'!DE$10","v":-88.751553728567387},{"$f":" 'Tax SA'!DF$10","v":-197.36542337670062},{"$f":" 'Tax SA'!DG$10","v":-240.1664806680144},{"$f":" 'Tax SA'!DH$10","v":-341.47630083175738},{"$f":" 'Tax SA'!DI$10","v":-220.67194213158268},{"$f":" 'Tax SA'!DJ$10","v":-27.657594449735257},{"$f":" 'Tax SA'!DK$10","v":134.52781284483126},{"$f":" 'Tax SA'!DL$10","v":207.53767361224845},{"$f":" 'Tax SA'!DM$10","v":296.87647290592645},{"$f":" 'Tax SA'!DN$10","v":281.80115978461413},{"$f":" 'Tax SA'!DO$10","v":133.77483491445651},{"$f":" 'Tax SA'!DP$10","v":94.012428627936288},{"$f":" 'Tax SA'!DQ$10","v":-90.57295599868462},{"$f":" 'Tax SA'!DR$10","v":-201.35117172035484},{"$f":" 'Tax SA'!DS$10","v":-244.94401118959559},{"$f":" 'Tax SA'!DT$10","v":-348.2685551902614},{"$f":" 'Tax SA'!DU$10","v":-225.06179586786664},{"$f":" 'Tax SA'!DV$10","v":-28.209027219760344},{"$f":" 'Tax SA'!DW$10","v":137.2016910922186},{"$f":" 'Tax SA'!DX$10","v":211.66349943543526},{"$f":" 'Tax SA'!DY$10","v":302.77895219454558},{"$f":" 'Tax SA'!DZ$10","v":287.40383752422895},{"$f":" 'Tax SA'!EA$10","v":136.43375032882},{"$f":" 'Tax SA'!EB$10","v":95.880573448920359},{"$f":" 'Tax SA'!EC$10","v":-92.375542976807537},{"$f":" 'Tax SA'!ED$10","v":-205.35677790991213},{"$f":" 'Tax SA'!EE$10","v":-249.81658628671062},{"$f":" 'Tax SA'!EF$10","v":-355.19592046397213},{"$f":" 'Tax SA'!EG$10","v":-229.53898470195361},{"$f":" 'Tax SA'!EH$10","v":-28.77146152602586},{"$f":" 'Tax SA'!EI$10","v":139.92870803429867},{"$f":" 'Tax SA'!EJ$10","v":215.87133894797546},{"$f":" 'Tax SA'!EK$10","v":308.7987769231097},{"$f":" 'Tax SA'!EL$10","v":293.1178985595327},{"$f":" 'Tax SA'!EM$10","v":139.14550716194321},{"$f":" 'Tax SA'!EN$10","v":97.785833188190963},{"$f":" 'Tax SA'!EO$10","v":-94.214012192583368},{"$f":" 'Tax SA'!EP$10","v":-209.44207725485376},{"$f":" 'Tax SA'!EQ$10","v":-254.78609696310627},{"$f":" 'Tax SA'!ER$10","v":-362.2610844468993},{"$f":" 'Tax SA'!ES$10","v":-234.10524632493184},{"$f":" 'Tax SA'!ET$10","v":-29.345117036657257},{"$f":" 'Tax SA'!EU$10","v":142.70991952596444},{"$f":" 'Tax SA'!EV$10","v":220.16282224662643},{"$f":" 'Tax SA'!EW$10","v":314.93827981944582},{"$f":" 'Tax SA'!EX$10","v":298.9455570490004},{"$f":" 'Tax SA'!EY$10","v":141.91115536402185},{"$f":" 'Tax SA'!EZ$10","v":99.728945030788282},{"$f":" 'Tax SA'!FA$10","v":-96.037250593543376},{"$f":" 'Tax SA'!FB$10","v":-213.56014388672816},{"$f":" 'Tax SA'!FC$10","v":-259.87205185816629},{"$f":" 'Tax SA'!FD$10","v":-369.49178404722556},{"$f":" 'Tax SA'!FE$10","v":-238.77850606366974},{"$f":" 'Tax SA'!FF$10","v":-29.932242687809094},{"$f":" 'Tax SA'!FG$10","v":145.55624908888342},{"$f":" 'Tax SA'!FH$10","v":224.5548026648861},{"$f":" 'Tax SA'!FI$10","v":321.22157020275881},{"$f":" 'Tax SA'!FJ$10","v":304.90969790744725},{"$f":" 'Tax SA'!FK$10","v":144.74155732193435},{"$f":" 'Tax SA'!FL$10","v":101.71754185921213},{"$f":" 'Tax SA'!FM$10","v":-98.008099477062615},{"$f":" 'Tax SA'!FN$10","v":-217.87286860437871},{"$f":" 'Tax SA'!FO$10","v":-265.0416076782883},{"$f":" 'Tax SA'!FP$10","v":-376.84132097494648},{"$f":" 'Tax SA'!FQ$10","v":-243.52858667884834},{"$f":" 'Tax SA'!FR$10","v":-30.529057635451863},{"$f":" 'Tax SA'!FS$10","v":148.44929727193175},{"$f":" 'Tax SA'!FT$10","v":229.01889604029191},{"$f":" 'Tax SA'!FU$10","v":327.60804604888483},{"$f":" 'Tax SA'!FV$10","v":310.97178078777392},{"$f":" 'Tax SA'!FW$10","v":147.61841657356285},{"$f":" 'Tax SA'!FX$10","v":103.7387650371013},{"$f":" 'Tax SA'!FY$10","v":-99.958691246988337},{"$f":" 'Tax SA'!FZ$10","v":-222.20718170881537},{"$f":" 'Tax SA'!GA$10","v":-270.31400782347941},{"$f":" 'Tax SA'!GB$10","v":-384.3370550015444},{"$f":" 'Tax SA'!GC$10","v":-248.37316978991703},{"$f":" 'Tax SA'!GD$10","v":-31.137780294021923},{"$f":" 'Tax SA'!GE$10","v":151.39983898313665},{"$f":" 'Tax SA'!GF$10","v":233.57172645319486},{"$f":" 'Tax SA'!GG$10","v":334.12148874852198},{"$f":" 'Tax SA'!GH$10","v":317.15437932702116},{"$f":" 'Tax SA'!GI$10","v":150.55244772402807},{"$f":" 'Tax SA'!GJ$10","v":105.80014358255062},{"$f":" 'Tax SA'!GK$10","v":-101.94811218848008},{"$f":" 'Tax SA'!GL$10","v":-226.6277284841733},{"$f":" 'Tax SA'!GM$10","v":-275.69129850021113},{"$f":" 'Tax SA'!GN$10","v":-391.98189448036737},{"$f":" 'Tax SA'!GO$10","v":-253.3141357156627},{"$f":" 'Tax SA'!GP$10","v":-31.758648444285882},{"$f":" 'Tax SA'!GQ$10","v":154.4090165872924},{"$f":" 'Tax SA'!GR$10","v":238.21505761358162},{"$f":" 'Tax SA'!GS$10","v":340.76442227557243},{"$f":" 'Tax SA'!GT$10","v":323.45988920393961},{"$f":" 'Tax SA'!GU$10","v":153.54478674985876},{"$f":" 'Tax SA'!GV$10","v":107.90247505072739},{"$f":" 'Tax SA'!GW$10","v":-103.92116529254804},{"$f":" 'Tax SA'!GX$10","v":-231.08384278558924},{"$f":" 'Tax SA'!GY$10","v":-281.19458908137767},{"$f":" 'Tax SA'!GZ$10","v":-399.80585197486607},{"$f":" 'Tax SA'!HA$10","v":-258.37088064811144},{"$f":" 'Tax SA'!HB$10","v":-32.39409603872673},{"$f":" 'Tax SA'!HC$10","v":157.48864904543768},{"$f":" 'Tax SA'!HD$10","v":242.96712469274814},{"$f":" 'Tax SA'!HE$10","v":347.56293295534817},{"$f":" 'Tax SA'!HF$10","v":329.91307190702673},{"$f":" 'Tax SA'!HG$10","v":156.60718646718033},{"$f":" 'Tax SA'!HH$10","v":110.05401784427022},{"$f":" 'Tax SA'!HI$10","v":-106.05372395149016},{"$f":" 'Tax SA'!HJ$10","v":-235.75036886045837},{"$f":" 'Tax SA'!HK$10","v":-286.78834152737682},{"$f":" 'Tax SA'!HL$10","v":-407.75839799658229},{"$f":" 'Tax SA'!HM$10","v":-263.51075128077696},{"$f":" 'Tax SA'!HN$10","v":-33.040031318757997},{"$f":" 'Tax SA'!HO$10","v":160.61882850539348},{"$f":" 'Tax SA'!HP$10","v":247.79721612365643},{"$f":" 'Tax SA'!HQ$10","v":354.47308919532679},{"$f":" 'Tax SA'!HR$10","v":336.47222663072193},{"$f":" 'Tax SA'!HS$10","v":159.71985045404676},{"$f":" 'Tax SA'!HT$10","v":112.24085941737826},{"$f":" 'Tax SA'!HU$10","v":-108.16447595449586},{"$f":" 'Tax SA'!HV$10","v":-240.4403663762148},{"$f":" 'Tax SA'!HW$10","v":-292.49337820950564},{"$f":" 'Tax SA'!HX$10","v":-415.86913703169694},{"$f":" 'Tax SA'!HY$10","v":-268.75288010216991},{"$f":" 'Tax SA'!HZ$10","v":-33.698855205510426},{"$f":" 'Tax SA'!IA$10","v":163.81121313079393},{"$f":" 'Tax SA'!IB$10","v":252.72331902618066},{"$f":" 'Tax SA'!IC$10","v":361.52062250024278},{"$f":" 'Tax SA'!ID$10","v":343.16177805945836},{"$f":" 'Tax SA'!IE$10","v":162.89437162924787},{"$f":" 'Tax SA'!IF$10","v":114.47114579512072},{"$f":" 'Tax SA'!IG$10","v":-110.3172461692277},{"$f":" 'Tax SA'!IH$10","v":-245.2236749476499},{"$f":" 'Tax SA'!II$10","v":-298.31191327715328},{"$f":" 'Tax SA'!IJ$10","v":-424.14121609396136},{"$f":" 'Tax SA'!IK$10","v":-274.09930176754835},{"$f":" 'Tax SA'!IL$10","v":-34.370825087886033},{"$f":" 'Tax SA'!IM$10","v":167.06703888228481},{"$f":" 'Tax SA'!IN$10","v":257.74734167325801},{"$f":" 'Tax SA'!IO$10","v":368.70826376708624},{"$f":" 'Tax SA'!IP$10","v":349.98431827150193},{"$f":" 'Tax SA'!IQ$10","v":166.1319790420107},{"$f":" 'Tax SA'!IR$10","v":116.74573984453718},{"$f":" 'Tax SA'!IS$10","v":-112.45242992449334},{"$f":" 'Tax SA'!IT$10","v":-250.04559266171441},{"$f":" 'Tax SA'!IU$10","v":-304.26678819287736},{"$f":" 'Tax SA'!IV$10","v":-432.60711011856972},{"$f":" 'Tax SA'!IW$10","v":-279.57100403808261},{"$f":" 'Tax SA'!IX$10","v":-35.058575167540539},{"$f":" 'Tax SA'!IY$10","v":170.39909355034365},{"$f":" 'Tax SA'!IZ$10","v":262.88901436151377},{"$f":" 'Tax SA'!JA$10","v":376.06423843314155},{"$f":" 'Tax SA'!JB$10","v":356.96663919685079},{"$f":" 'Tax SA'!JC$10","v":169.44538891728394},{"$f":" 'Tax SA'!JD$10","v":119.0735767378435},{"$f":" 'Tax SA'!JE$10","v":-114.75996790701493},{"$f":" 'Tax SA'!JF$10","v":-255.09494589205747},{"$f":" 'Tax SA'!JG$10","v":-310.3195490537687},{"$f":" 'Tax SA'!JH$10","v":-441.21214408404694},{"$f":" 'Tax SA'!JI$10","v":-285.13265435951939},{"$f":" 'Tax SA'!JJ$10","v":-35.757677186376441},{"$f":" 'Tax SA'!JK$10","v":173.78583723954387},{"$f":" 'Tax SA'!JL$10","v":268.11510729751024},{"$f":" 'Tax SA'!JM$10","v":383.5410123137749},{"$f":" 'Tax SA'!JN$10","v":364.06362041906959},{"$f":" 'Tax SA'!JO$10","v":172.81318192282265},{"$f":" 'Tax SA'!JP$10","v":121.43960365798057},{"$f":" 'Tax SA'!JQ$10","v":-117.04403423016561},{"$f":" 'Tax SA'!JR$10","v":-260.16981973815359},{"$f":" 'Tax SA'!JS$10","v":-316.4927267728981},{"$f":" 'Tax SA'!JT$10","v":-449.98835136922457},{"$f":" 'Tax SA'!JU$10","v":-290.8049551526093},{"$f":" 'Tax SA'!JV$10","v":-36.470729598578032},{"$f":" 'Tax SA'!JW$10","v":177.23988376047259},{"$f":" 'Tax SA'!JX$10","v":273.44508238689127},{"$f":" 'Tax SA'!JY$10","v":391.16642692844675},{"$f":" 'Tax SA'!JZ$10","v":371.30168944465868},{"$f":" 'Tax SA'!KA$10","v":176.24790127752522},{"$f":" 'Tax SA'!KB$10","v":123.85263418880504},{"$f":" 'Tax SA'!KC$10","v":-119.37356981013158},{"$f":" 'Tax SA'!KD$10","v":-265.34566297049059},{"$f":" 'Tax SA'!KE$10","v":-322.78871722878989},{"$f":" 'Tax SA'!KF$10","v":-458.93913723507694},{"$f":" 'Tax SA'!KG$10","v":-296.59010807928337},{"$f":" 'Tax SA'!KH$10","v":-37.19801102036331},{"$f":" 'Tax SA'!KI$10","v":180.76257033575905},{"$f":" 'Tax SA'!KJ$10","v":278.88100431238922},{"$f":" 'Tax SA'!KK$10","v":398.94343705912593},{"$f":" 'Tax SA'!KL$10","v":378.68365085007258},{"$f":" 'Tax SA'!KM$10","v":179.75087672662767},{"$f":" 'Tax SA'!KN$10","v":126.31360185525591},{"$f":" 'Tax SA'!KO$10","v":-121.68421322777795},{"$f":" 'Tax SA'!KP$10","v":-270.56341935269847},{"$f":" 'Tax SA'!KQ$10","v":-329.23223611014078},{"$f":" 'Tax SA'!KR$10","v":-468.09964102625008},{"$f":" 'Tax SA'!KS$10","v":-302.51082308044306},{"$f":" 'Tax SA'!KT$10","v":-37.942372390790752},{"$f":" 'Tax SA'!KU$10","v":184.36773298915568},{"$f":" 'Tax SA'!KV$10","v":284.44422106991919},{"$f":" 'Tax SA'!KW$10","v":406.9025826516538},{"$f":" 'Tax SA'!KX$10","v":386.23849348961335},{"$f":" 'Tax SA'!KY$10","v":183.33586686362196},{"$f":" 'Tax SA'!KZ$10","v":128.83217404619927},{"$f":" 'Tax SA'!LA$10","v":-124.18108906906718},{"$f":" 'Tax SA'!LB$10","v":-276.02700692539042},{"$f":" 'Tax SA'!LC$10","v":-335.78167438786136},{"$f":" 'Tax SA'!LD$10","v":-477.41070206200402},{"$f":" 'Tax SA'!LE$10","v":-308.52886849912272},{"$f":" 'Tax SA'!LF$10","v":-38.699021260150516},{"$f":" 'Tax SA'!LG$10","v":188.03206600680016},{"$f":" 'Tax SA'!LH$10","v":290.09877817431254},{"$f":" 'Tax SA'!LI$10","v":414.99243151946166},{"$f":" 'Tax SA'!LJ$10","v":393.9173969353003},{"$f":" 'Tax SA'!LK$10","v":186.97969641916552},{"$f":" 'Tax SA'!LL$10","v":131.39206423650558},{"$f":" 'Tax SA'!LM$10","v":-126.65270452501318},{"$f":" 'Tax SA'!LN$10","v":-281.51834524719425},{"$f":" 'Tax SA'!LO$10","v":-342.46141172106604},{"$f":" 'Tax SA'!LP$10","v":-486.90698190472881},{"$f":" 'Tax SA'!LQ$10","v":-314.66664552344707},{"$f":" 'Tax SA'!LR$10","v":-39.470769880420335},{"$f":" 'Tax SA'!LS$10","v":191.76921716949346},{"$f":" 'Tax SA'!LT$10","v":295.86573322330128},{"$f":" 'Tax SA'!LU$10","v":423.24310820733695},{"$f":" 'Tax SA'!LV$10","v":401.74895573373624},{"$f":" 'Tax SA'!LW$10","v":190.69593679745799},{"$f":" 'Tax SA'!LX$10","v":134.00280826109338},{"$f":" 'Tax SA'!LY$10","v":-129.1735238228116},{"$f":" 'Tax SA'!LZ$10","v":-287.11893992772343},{"$f":" 'Tax SA'!MA$10","v":-349.27404063556128},{"$f":" 'Tax SA'!MB$10","v":-496.59216525715419},{"$f":" 'Tax SA'!MC$10","v":-320.92653653260754},{"$f":" 'Tax SA'!MD$10","v":-40.257919848254346},{"$f":" 'Tax SA'!ME$10","v":195.58063325564547},{"$f":" 'Tax SA'!MF$10","v":301.7473201268599},{"$f":" 'Tax SA'!MG$10","v":431.65780973427491},{"$f":" 'Tax SA'!MH$10","v":409.73620437759291},{"$f":" 'Tax SA'!MI$10","v":194.48602668721469},{"$f":" 'Tax SA'!MJ$10","v":136.66541608618581},{"$f":" 'Tax SA'!MK$10","v":-131.67405236953073},{"$f":" 'Tax SA'!ML$10","v":-292.76503701901675},{"$f":" 'Tax SA'!MM$10","v":-356.24630484783302},{"$f":" 'Tax SA'!MN$10","v":-506.50427448966639},{"$f":" 'Tax SA'!MO$10","v":-327.33311497762759},{"$f":" 'Tax SA'!MP$10","v":-41.063556687314076},{"$f":" 'Tax SA'!MQ$10","v":199.48128443253745},{"$f":" 'Tax SA'!MR$10","v":307.76663720167551},{"$f":" 'Tax SA'!MS$10","v":440.26958033152505},{"$f":" 'Tax SA'!MT$10","v":417.91050877737848},{"$f":" 'Tax SA'!MU$10","v":198.36485248023246},{"$f":" 'Tax SA'!MV$10","v":139.39034730567846},{"$f":" 'Tax SA'!MW$10","v":-134.37580297346494},{"$f":" 'Tax SA'!MX$10","v":-298.67684290007264},{"$f":" 'Tax SA'!MY$10","v":-363.33318130491739},{"$f":" 'Tax SA'!MZ$10","v":-516.5792952278814},{"$f":" 'Tax SA'!NA$10","v":-333.84501220094785},{"$f":" 'Tax SA'!NB$10","v":-41.882493783303062},{"$f":" 'Tax SA'!NC$10","v":203.44595442943626},{"$f":" 'Tax SA'!ND$10","v":313.88478187975863},{"$f":" 'Tax SA'!NE$10","v":449.02277017938286},{"$f":" 'Tax SA'!NF$10","v":426.21904510266222},{"$f":" 'Tax SA'!NG$10","v":202.30733904133967},{"$f":" 'Tax SA'!NH$10","v":142.15998059514095},{"$f":" 'Tax SA'!NI$10","v":-137.0503719300732},{"$f":" 'Tax SA'!NJ$10","v":-304.61882680277176},{"$f":" 'Tax SA'!NK$10","v":-370.56105012286184},{"$f":" 'Tax SA'!NL$10","v":-526.85473286184765},{"$f":" 'Tax SA'!NM$10","v":-340.4864675672942},{"$f":" 'Tax SA'!NN$10","v":-42.71777479130219},{"$f":" 'Tax SA'!NO$10","v":207.48940973847493},{"$f":" 'Tax SA'!NP$10","v":320.12453826805461},{"$f":" 'Tax SA'!NQ$10","v":457.94997404319065},{"$f":" 'Tax SA'!NR$10","v":434.69275262158817},{"$f":" 'Tax SA'!NS$10","v":206.3281702272061},{"$f":" 'Tax SA'!NT$10","v":-1172.8147492243804},{"$f":" 'Tax SA'!NU$10","v":-1218.1979144047721},{"$f":" 'Tax SA'!NV$10","v":0},{"$f":" 'Tax SA'!NW$10","v":0},{"$f":" 'Tax SA'!NX$10","v":0},{"$f":" 'Tax SA'!NY$10","v":0},{"$f":" 'Tax SA'!NZ$10","v":0},{"$f":" 'Tax SA'!OA$10","v":0},{"$f":" 'Tax SA'!OB$10","v":0},{"$f":" 'Tax SA'!OC$10","v":0},{"$f":" 'Tax SA'!OD$10","v":0},{"$f":" 'Tax SA'!OE$10","v":0},{"$f":" 'Tax SA'!OF$10","v":0},{"$f":" 'Tax SA'!OG$10","v":0},{"$f":" 'Tax SA'!OH$10","v":0},{"$f":" 'Tax SA'!OI$10","v":0},{"$f":" 'Tax SA'!OJ$10","v":0},{"$f":" 'Tax SA'!OK$10","v":0},{"$f":" 'Tax SA'!OL$10","v":0},{"$f":" 'Tax SA'!OM$10","v":0},{"$f":" 'Tax SA'!ON$10","v":0},{"$f":" 'Tax SA'!OO$10","v":0},{"$f":" 'Tax SA'!OP$10","v":0},{"$f":" 'Tax SA'!OQ$10","v":0},{"$f":" 'Tax SA'!OR$10","v":0},{"$f":" 'Tax SA'!OS$10","v":0},{"$f":" 'Tax SA'!OT$10","v":0},{"$f":" 'Tax SA'!OU$10","v":0},{"$f":" 'Tax SA'!OV$10","v":0},{"$f":" 'Tax SA'!OW$10","v":0},{"$f":" 'Tax SA'!OX$10","v":0},{"$f":" 'Tax SA'!OY$10","v":0},{"$f":" 'Tax SA'!OZ$10","v":0},{"$f":" 'Tax SA'!PA$10","v":0},{"$f":" 'Tax SA'!PB$10","v":0},{"$f":" 'Tax SA'!PC$10","v":0},{"$f":" 'Tax SA'!PD$10","v":0},{"$f":" 'Tax SA'!PE$10","v":0},{"$f":" 'Tax SA'!PF$10","v":0},{"$f":" 'Tax SA'!PG$10","v":0},{"$f":" 'Tax SA'!PH$10","v":0},{"$f":" 'Tax SA'!PI$10","v":0},{"$f":" 'Tax SA'!PJ$10","v":0},{"$f":" 'Tax SA'!PK$10","v":0},{"$f":" 'Tax SA'!PL$10","v":0},{"$f":" 'Tax SA'!PM$10","v":0},{"$f":" 'Tax SA'!PN$10","v":0},{"$f":" 'Tax SA'!PO$10","v":0},{"$f":" 'Tax SA'!PP$10","v":0},{"$f":" 'Tax SA'!PQ$10","v":0},{"$f":" 'Tax SA'!PR$10","v":0},{"$f":" 'Tax SA'!PS$10","v":0},{"$f":" 'Tax SA'!PT$10","v":0},{"$f":" 'Tax SA'!PU$10","v":0},{"$f":" 'Tax SA'!PV$10","v":0},{"$f":" 'Tax SA'!PW$10","v":0},{"$f":" 'Tax SA'!PX$10","v":0},{"$f":" 'Tax SA'!PY$10","v":0},{"$f":" 'Tax SA'!PZ$10","v":0},{"$f":" 'Tax SA'!QA$10","v":0},{"$f":" 'Tax SA'!QB$10","v":0},{"$f":" 'Tax SA'!QC$10","v":0},{"$f":" 'Tax SA'!QD$10","v":0},{"$f":" 'Tax SA'!QE$10","v":0},{"$f":" 'Tax SA'!QF$10","v":0},{"$f":" 'Tax SA'!QG$10","v":0},{"$f":" 'Tax SA'!QH$10","v":0},{"$f":" 'Tax SA'!QI$10","v":0},{"$f":" 'Tax SA'!QJ$10","v":0},{"$f":" 'Tax SA'!QK$10","v":0},{"$f":" 'Tax SA'!QL$10","v":0},{"$f":" 'Tax SA'!QM$10","v":0},{"$f":" 'Tax SA'!QN$10","v":0},{"$f":" 'Tax SA'!QO$10","v":0},{"$f":" 'Tax SA'!QP$10","v":0},{"$f":" 'Tax SA'!QQ$10","v":0},{"$f":" 'Tax SA'!QR$10","v":0},{"$f":" 'Tax SA'!QS$10","v":0},{"$f":" 'Tax SA'!QT$10","v":0},{"$f":" 'Tax SA'!QU$10","v":0},{"$f":" 'Tax SA'!QV$10","v":0},{"$f":" 'Tax SA'!QW$10","v":0},{"$f":" 'Tax SA'!QX$10","v":0},{"$f":" 'Tax SA'!QY$10","v":0},{"$f":" 'Tax SA'!QZ$10","v":0},{"$f":" 'Tax SA'!RA$10","v":0},{"$f":" 'Tax SA'!RB$10","v":0},{"$f":" 'Tax SA'!RC$10","v":0},{"$f":" 'Tax SA'!RD$10","v":0},{"$f":" 'Tax SA'!RE$10","v":0},{"$f":" 'Tax SA'!RF$10","v":0},{"$f":" 'Tax SA'!RG$10","v":0},{"$f":" 'Tax SA'!RH$10","v":0},{"$f":" 'Tax SA'!RI$10","v":0},{"$f":" 'Tax SA'!RJ$10","v":0},{"$f":" 'Tax SA'!RK$10","v":0},{"$f":" 'Tax SA'!RL$10","v":0},{"$f":" 'Tax SA'!RM$10","v":0},{"$f":" 'Tax SA'!RN$10","v":0},{"$f":" 'Tax SA'!RO$10","v":0},{"$f":" 'Tax SA'!RP$10","v":0},{"$f":" 'Tax SA'!RQ$10","v":0},{"$f":" 'Tax SA'!RR$10","v":0},{"$f":" 'Tax SA'!RS$10","v":0},{"$f":" 'Tax SA'!RT$10","v":0},{"$f":" 'Tax SA'!RU$10","v":0},{"$f":" 'Tax SA'!RV$10","v":0},{"$f":" 'Tax SA'!RW$10","v":0},{"$f":" 'Tax SA'!RX$10","v":0},{"$f":" 'Tax SA'!RY$10","v":0},{"$f":" 'Tax SA'!RZ$10","v":0},{"$f":" 'Tax SA'!SA$10","v":0},{"$f":" 'Tax SA'!SB$10","v":0},{"$f":" 'Tax SA'!SC$10","v":0},{"$f":" 'Tax SA'!SD$10","v":0},{"$f":" 'Tax SA'!SE$10","v":0},{"$f":" 'Tax SA'!SF$10","v":0},{"$f":" 'Tax SA'!SG$10","v":0},{"$f":" 'Tax SA'!SH$10","v":0},{"$f":" 'Tax SA'!SI$10","v":0},{"$f":" 'Tax SA'!SJ$10","v":0},{"$f":" 'Tax SA'!SK$10","v":0},{"$f":" 'Tax SA'!SL$10","v":0},{"$f":" 'Tax SA'!SM$10","v":0},{"$f":" 'Tax SA'!SN$10","v":0},{"$f":" 'Tax SA'!SO$10","v":0}]
[null,null,null,null,{"$f":" 'Tax SA'!E$49","v":"Income taxes"},{"$f":" 'Tax SA'!F$49","v":0},{"$f":" 'Tax SA'!G$49","v":"$ 000s"},{"$f":" 'Tax SA'!H$49","v":32664.688382897788},{"$f":" 'Tax SA'!I$49","v":0},{"$f":" 'Tax SA'!J$49","v":0},{"$f":" 'Tax SA'!K$49","v":0},{"$f":" 'Tax SA'!L$49","v":0},{"$f":" 'Tax SA'!M$49","v":0},{"$f":" 'Tax SA'!N$49","v":0},{"$f":" 'Tax SA'!O$49","v":0},{"$f":" 'Tax SA'!P$49","v":0},{"$f":" 'Tax SA'!Q$49","v":0},{"$f":" 'Tax SA'!R$49","v":0},{"$f":" 'Tax SA'!S$49","v":0},{"$f":" 'Tax SA'!T$49","v":0},{"$f":" 'Tax SA'!U$49","v":0},{"$f":" 'Tax SA'!V$49","v":0},{"$f":" 'Tax SA'!W$49","v":0},{"$f":" 'Tax SA'!X$49","v":143.4901994387024},{"$f":" 'Tax SA'!Y$49","v":116.98326447029626},{"$f":" 'Tax SA'!Z$49","v":109.08785222585595},{"$f":" 'Tax SA'!AA$49","v":75.133874488899991},{"$f":" 'Tax SA'!AB$49","v":49.587859531208181},{"$f":" 'Tax SA'!AC$49","v":36.680870889516655},{"$f":" 'Tax SA'!AD$49","v":44.762548137105959},{"$f":" 'Tax SA'!AE$49","v":60.112004621482129},{"$f":" 'Tax SA'!AF$49","v":80.91383838766285},{"$f":" 'Tax SA'!AG$49","v":111.82823192954798},{"$f":" 'Tax SA'!AH$49","v":0},{"$f":" 'Tax SA'!AI$49","v":0},{"$f":" 'Tax SA'!AJ$49","v":0},{"$f":" 'Tax SA'!AK$49","v":0},{"$f":" 'Tax SA'!AL$49","v":0},{"$f":" 'Tax SA'!AM$49","v":0},{"$f":" 'Tax SA'!AN$49","v":0},{"$f":" 'Tax SA'!AO$49","v":0},{"$f":" 'Tax SA'!AP$49","v":0},{"$f":" 'Tax SA'!AQ$49","v":0},{"$f":" 'Tax SA'!AR$49","v":0},{"$f":" 'Tax SA'!AS$49","v":0},{"$f":" 'Tax SA'!AT$49","v":0},{"$f":" 'Tax SA'!AU$49","v":0},{"$f":" 'Tax SA'!AV$49","v":0},{"$f":" 'Tax SA'!AW$49","v":0},{"$f":" 'Tax SA'!AX$49","v":0},{"$f":" 'Tax SA'!AY$49","v":0},{"$f":" 'Tax SA'!AZ$49","v":0},{"$f":" 'Tax SA'!BA$49","v":0},{"$f":" 'Tax SA'!BB$49","v":0},{"$f":" 'Tax SA'!BC$49","v":0},{"$f":" 'Tax SA'!BD$49","v":0},{"$f":" 'Tax SA'!BE$49","v":0},{"$f":" 'Tax SA'!BF$49","v":0},{"$f":" 'Tax SA'!BG$49","v":0},{"$f":" 'Tax SA'!BH$49","v":0},{"$f":" 'Tax SA'!BI$49","v":0},{"$f":" 'Tax SA'!BJ$49","v":0},{"$f":" 'Tax SA'!BK$49","v":0},{"$f":" 'Tax SA'!BL$49","v":0},{"$f":" 'Tax SA'!BM$49","v":0},{"$f":" 'Tax SA'!BN$49","v":0},{"$f":" 'Tax SA'!BO$49","v":0},{"$f":" 'Tax SA'!BP$49","v":0},{"$f":" 'Tax SA'!BQ$49","v":0},{"$f":" 'Tax SA'!BR$49","v":0},{"$f":" 'Tax SA'!BS$49","v":0},{"$f":" 'Tax SA'!BT$49","v":0},{"$f":" 'Tax SA'!BU$49","v":0},{"$f":" 'Tax SA'!BV$49","v":0},{"$f":" 'Tax SA'!BW$49","v":0},{"$f":" 'Tax SA'!BX$49","v":0},{"$f":" 'Tax SA'!BY$49","v":0},{"$f":" 'Tax SA'!BZ$49","v":0},{"$f":" 'Tax SA'!CA$49","v":0},{"$f":" 'Tax SA'!CB$49","v":0},{"$f":" 'Tax SA'!CC$49","v":0},{"$f":" 'Tax SA'!CD$49","v":0},{"$f":" 'Tax SA'!CE$49","v":0},{"$f":" 'Tax SA'!CF$49","v":0},{"$f":" 'Tax SA'!CG$49","v":0},{"$f":" 'Tax SA'!CH$49","v":0},{"$f":" 'Tax SA'!CI$49","v":0},{"$f":" 'Tax SA'!CJ$49","v":0},{"$f":" 'Tax SA'!CK$49","v":0},{"$f":" 'Tax SA'!CL$49","v":0},{"$f":" 'Tax SA'!CM$49","v":0},{"$f":" 'Tax SA'!CN$49","v":0},{"$f":" 'Tax SA'!CO$49","v":0},{"$f":" 'Tax SA'!CP$49","v":0},{"$f":" 'Tax SA'!CQ$49","v":0},{"$f":" 'Tax SA'!CR$49","v":0},{"$f":" 'Tax SA'!CS$49","v":0},{"$f":" 'Tax SA'!CT$49","v":0},{"$f":" 'Tax SA'!CU$49","v":0},{"$f":" 'Tax SA'!CV$49","v":0},{"$f":" 'Tax SA'!CW$49","v":0},{"$f":" 'Tax SA'!CX$49","v":0},{"$f":" 'Tax SA'!CY$49","v":0},{"$f":" 'Tax SA'!CZ$49","v":0},{"$f":" 'Tax SA'!DA$49","v":0},{"$f":" 'Tax SA'!DB$49","v":0},{"$f":" 'Tax SA'!DC$49","v":0},{"$f":" 'Tax SA'!DD$49","v":0},{"$f":" 'Tax SA'!DE$49","v":0},{"$f":" 'Tax SA'!DF$49","v":0},{"$f":" 'Tax SA'!DG$49","v":0},{"$f":" 'Tax SA'!DH$49","v":0},{"$f":" 'Tax SA'!DI$49","v":0},{"$f":" 'Tax SA'!DJ$49","v":0},{"$f":" 'Tax SA'!DK$49","v":0},{"$f":" 'Tax SA'!DL$49","v":0},{"$f":" 'Tax SA'!DM$49","v":0},{"$f":" 'Tax SA'!DN$49","v":0},{"$f":" 'Tax SA'!DO$49","v":0},{"$f":" 'Tax SA'!DP$49","v":0},{"$f":" 'Tax SA'!DQ$49","v":0},{"$f":" 'Tax SA'!DR$49","v":0},{"$f":" 'Tax SA'!DS$49","v":0},{"$f":" 'Tax SA'!DT$49","v":0},{"$f":" 'Tax SA'!DU$49","v":0},{"$f":" 'Tax SA'!DV$49","v":0},{"$f":" 'Tax SA'!DW$49","v":0},{"$f":" 'Tax SA'!DX$49","v":0},{"$f":" 'Tax SA'!DY$49","v":0},{"$f":" 'Tax SA'!DZ$49","v":0},{"$f":" 'Tax SA'!EA$49","v":0},{"$f":" 'Tax SA'!EB$49","v":0},{"$f":" 'Tax SA'!EC$49","v":0},{"$f":" 'Tax SA'!ED$49","v":0},{"$f":" 'Tax SA'!EE$49","v":0},{"$f":" 'Tax SA'!EF$49","v":0},{"$f":" 'Tax SA'!EG$49","v":0},{"$f":" 'Tax SA'!EH$49","v":0},{"$f":" 'Tax SA'!EI$49","v":0},{"$f":" 'Tax SA'!EJ$49","v":0},{"$f":" 'Tax SA'!EK$49","v":0},{"$f":" 'Tax SA'!EL$49","v":0},{"$f":" 'Tax SA'!EM$49","v":0},{"$f":" 'Tax SA'!EN$49","v":0},{"$f":" 'Tax SA'!EO$49","v":0},{"$f":" 'Tax SA'!EP$49","v":0},{"$f":" 'Tax SA'!EQ$49","v":0},{"$f":" 'Tax SA'!ER$49","v":0},{"$f":" 'Tax SA'!ES$49","v":0},{"$f":" 'Tax SA'!ET$49","v":0},{"$f":" 'Tax SA'!EU$49","v":0},{"$f":" 'Tax SA'!EV$49","v":0},{"$f":" 'Tax SA'!EW$49","v":0},{"$f":" 'Tax SA'!EX$49","v":0},{"$f":" 'Tax SA'!EY$49","v":3.5893013525621202},{"$f":" 'Tax SA'!EZ$49","v":181.13405976903448},{"$f":" 'Tax SA'!FA$49","v":148.22540080923798},{"$f":" 'Tax SA'!FB$49","v":138.42203099168879},{"$f":" 'Tax SA'!FC$49","v":96.250990437604742},{"$f":" 'Tax SA'!FD$49","v":64.523674182243653},{"$f":" 'Tax SA'!FE$49","v":48.495289224870803},{"$f":" 'Tax SA'!FF$49","v":58.537225644681854},{"$f":" 'Tax SA'!FG$49","v":77.606539042647455},{"$f":" 'Tax SA'!FH$49","v":103.4481861776591},{"$f":" 'Tax SA'!FI$49","v":141.85085308319921},{"$f":" 'Tax SA'!FJ$49","v":164.4301257591485},{"$f":" 'Tax SA'!FK$49","v":170.79916454758606},{"$f":" 'Tax SA'!FL$49","v":184.7736341309909},{"$f":" 'Tax SA'!FM$49","v":151.19754465217349},{"$f":" 'Tax SA'!FN$49","v":141.1990604101151},{"$f":" 'Tax SA'!FO$49","v":98.189223116515848},{"$f":" 'Tax SA'!FP$49","v":65.830796215125801},{"$f":" 'Tax SA'!FQ$49","v":49.48350578074615},{"$f":" 'Tax SA'!FR$49","v":59.724984688035399},{"$f":" 'Tax SA'!FS$49","v":79.173365235132536},{"$f":" 'Tax SA'!FT$49","v":105.52876389609378},{"$f":" 'Tax SA'!FU$49","v":144.69497444490946},{"$f":" 'Tax SA'!FV$49","v":167.72312005364859},{"$f":" 'Tax SA'!FW$49","v":174.21865775962206},{"$f":" 'Tax SA'!FX$49","v":188.47087306106886},{"$f":" 'Tax SA'!FY$49","v":154.22691951022435},{"$f":" 'Tax SA'!FZ$49","v":144.02943671930578},{"$f":" 'Tax SA'!GA$49","v":100.16411794552845},{"$f":" 'Tax SA'!GB$49","v":67.162025718996887},{"$f":" 'Tax SA'!GC$49","v":50.489483987545036},{"$f":" 'Tax SA'!GD$49","v":60.934469660192519},{"$f":" 'Tax SA'!GE$49","v":80.769451784172347},{"$f":" 'Tax SA'!GF$49","v":107.64881495083151},{"$f":" 'Tax SA'!GG$49","v":147.59374953387675},{"$f":" 'Tax SA'!GH$49","v":171.07969081623568},{"$f":" 'Tax SA'!GI$49","v":177.70423907868235},{"$f":" 'Tax SA'!GJ$49","v":192.23971953274577},{"$f":" 'Tax SA'!GK$49","v":157.31461664098637},{"$f":" 'Tax SA'!GL$49","v":146.91417383591104},{"$f":" 'Tax SA'!GM$49","v":102.17635694094413},{"$f":" 'Tax SA'!GN$49","v":68.517794939837572},{"$f":" 'Tax SA'!GO$49","v":51.513529797811557},{"$f":" 'Tax SA'!GP$49","v":62.166065250980402},{"$f":" 'Tax SA'!GQ$49","v":82.395333115270006},{"$f":" 'Tax SA'!GR$49","v":109.80907677369676},{"$f":" 'Tax SA'!GS$49","v":150.54821757038454},{"$f":" 'Tax SA'!GT$49","v":174.50105461448462},{"$f":" 'Tax SA'!GU$49","v":181.25717492035619},{"$f":" 'Tax SA'!GV$49","v":196.08154962463016},{"$f":" 'Tax SA'!GW$49","v":160.47294186184664},{"$f":" 'Tax SA'!GX$49","v":149.86478106751227},{"$f":" 'Tax SA'!GY$49","v":104.23402404557112},{"$f":" 'Tax SA'!GZ$49","v":69.903610672538989},{"$f":" 'Tax SA'!HA$49","v":52.559847915948836},{"$f":" 'Tax SA'!HB$49","v":63.424791464793635},{"$f":" 'Tax SA'!HC$49","v":84.057577725036353},{"$f":" 'Tax SA'!HD$49","v":112.01821640334325},{"$f":" 'Tax SA'!HE$49","v":153.570164316106},{"$f":" 'Tax SA'!HF$49","v":178.00083078474859},{"$f":" 'Tax SA'!HG$49","v":184.89160160954199},{"$f":" 'Tax SA'!HH$49","v":200.01163435360263},{"$f":" 'Tax SA'!HI$49","v":163.6808568192439},{"$f":" 'Tax SA'!HJ$49","v":152.86156058151101},{"$f":" 'Tax SA'!HK$49","v":106.32318851376846},{"$f":" 'Tax SA'!HL$49","v":71.309880982194514},{"$f":" 'Tax SA'!HM$49","v":53.621038257613037},{"$f":" 'Tax SA'!HN$49","v":64.701874718442909},{"$f":" 'Tax SA'!HO$49","v":85.744803958691733},{"$f":" 'Tax SA'!HP$49","v":114.26131794317415},{"$f":" 'Tax SA'!HQ$49","v":156.63942179775711},{"$f":" 'Tax SA'!HR$49","v":181.55576326931853},{"$f":" 'Tax SA'!HS$49","v":188.58339188856652},{"$f":" 'Tax SA'!HT$49","v":204.0039351527941},{"$f":" 'Tax SA'!HU$49","v":166.95049669766735},{"$f":" 'Tax SA'!HV$49","v":155.91586187755115},{"$f":" 'Tax SA'!HW$49","v":108.45182105576612},{"$f":" 'Tax SA'!HX$49","v":72.742034471211738},{"$f":" 'Tax SA'!HY$49","v":54.701245035332171},{"$f":" 'Tax SA'!HZ$49","v":66.00226343010965},{"$f":" 'Tax SA'!IA$49","v":87.463487661490959},{"$f":" 'Tax SA'!IB$49","v":116.54692723534578},{"$f":" 'Tax SA'!IC$49","v":159.76761216153946},{"$f":" 'Tax SA'!ID$49","v":185.17928284723746},{"$f":" 'Tax SA'!IE$49","v":192.34648648738911},{"$f":" 'Tax SA'!IF$49","v":208.07351200626164},{"$f":" 'Tax SA'!IG$49","v":170.28303725354351},{"$f":" 'Tax SA'!IH$49","v":159.02877701673162},{"$f":" 'Tax SA'!II$49","v":110.62065459811288},{"$f":" 'Tax SA'!IJ$49","v":74.200533797939258},{"$f":" 'Tax SA'!IK$49","v":55.800794244603168},{"$f":" 'Tax SA'!IL$49","v":67.326368780362046},{"$f":" 'Tax SA'!IM$49","v":89.214202021060146},{"$f":" 'Tax SA'!IN$49","v":118.87583711501357},{"$f":" 'Tax SA'!IO$49","v":162.95585477447733},{"$f":" 'Tax SA'!IP$49","v":188.87270076931398},{"$f":" 'Tax SA'!IQ$49","v":196.18225058287948},{"$f":" 'Tax SA'!IR$49","v":212.22184873822144},{"$f":" 'Tax SA'!IS$49","v":173.69176459798078},{"$f":" 'Tax SA'!IT$49","v":162.2127302058785},{"$f":" 'Tax SA'!IU$49","v":112.83840695940535},{"$f":" 'Tax SA'!IV$49","v":75.691308182164491},{"$f":" 'Tax SA'!IW$49","v":56.924206151788795},{"$f":" 'Tax SA'!IX$49","v":68.67959314865638},{"$f":" 'Tax SA'!IY$49","v":91.004024861857516},{"$f":" 'Tax SA'!IZ$49","v":121.25739602095911},{"$f":" 'Tax SA'!JA$49","v":166.21687254848584},{"$f":" 'Tax SA'!JB$49","v":192.65072386032921},{"$f":" 'Tax SA'!JC$49","v":200.10595033194269},{"$f":" 'Tax SA'!JD$49","v":216.46543920789793},{"$f":" 'Tax SA'!JE$49","v":177.15395675053972},{"$f":" 'Tax SA'!JF$49","v":165.4464500294863},{"$f":" 'Tax SA'!JG$49","v":115.09004693978601},{"$f":" 'Tax SA'!JH$49","v":77.204021212676892},{"$f":" 'Tax SA'!JI$49","v":58.063516067882091},{"$f":" 'Tax SA'!JJ$49","v":70.052485775401564},{"$f":" 'Tax SA'!JK$49","v":92.82068351579079},{"$f":" 'Tax SA'!JL$49","v":123.67550723490356},{"$f":" 'Tax SA'!JM$49","v":169.52888597854576},{"$f":" 'Tax SA'!JN$49","v":196.48823131871754},{"$f":" 'Tax SA'!JO$49","v":204.09152236311027},{"$f":" 'Tax SA'!JP$49","v":220.77615205031358},{"$f":" 'Tax SA'!JQ$49","v":180.68271551707716},{"$f":" 'Tax SA'!JR$49","v":168.74218810268283},{"$f":" 'Tax SA'!JS$49","v":117.38417016249751},{"$f":" 'Tax SA'!JT$49","v":78.744517828837786},{"$f":" 'Tax SA'!JU$49","v":59.223179131975634},{"$f":" 'Tax SA'!JV$49","v":71.450371909122154},{"$f":" 'Tax SA'!JW$49","v":94.671155884070089},{"$f":" 'Tax SA'!JX$49","v":126.1393883865004},{"$f":" 'Tax SA'!JY$49","v":172.90444126975942},{"$f":" 'Tax SA'!JZ$49","v":200.3997262754321},{"$f":" 'Tax SA'!KA$49","v":208.15402152526445},{"$f":" 'Tax SA'!KB$49","v":225.1702531131931},{"$f":" 'Tax SA'!KC$49","v":184.27930756323806},{"$f":" 'Tax SA'!KD$49","v":172.10112051909496},{"$f":" 'Tax SA'!KE$49","v":119.72156411748004},{"$f":" 'Tax SA'!KF$49","v":80.313293072079574},{"$f":" 'Tax SA'!KG$49","v":60.403542501623321},{"$f":" 'Tax SA'!KH$49","v":72.873690868006847},{"$f":" 'Tax SA'!KI$49","v":96.556056568775091},{"$f":" 'Tax SA'!KJ$49","v":128.64989173048468},{"$f":" 'Tax SA'!KK$49","v":176.34474398060024},{"$f":" 'Tax SA'!KL$49","v":204.38662190049919},{"$f":" 'Tax SA'!KM$49","v":212.29491932592575},{"$f":" 'Tax SA'!KN$49","v":229.64934227155038},{"$f":" 'Tax SA'!KO$49","v":187.95807668037014},{"$f":" 'Tax SA'!KP$49","v":175.53665840101053},{"$f":" 'Tax SA'!KQ$49","v":122.11162945834195},{"$f":" 'Tax SA'!KR$49","v":81.916730195760479},{"$f":" 'Tax SA'!KS$49","v":61.609464842253296},{"$f":" 'Tax SA'!KT$49","v":74.328255717602261},{"$f":" 'Tax SA'!KU$49","v":98.483011440084397},{"$f":" 'Tax SA'!KV$49","v":131.21709993158606},{"$f":" 'Tax SA'!KW$49","v":179.86352797041511},{"$f":" 'Tax SA'!KX$49","v":208.46479862950861},{"$f":" 'Tax SA'!KY$49","v":216.5307013431395},{"$f":" 'Tax SA'!KZ$49","v":234.23123343874846},{"$f":" 'Tax SA'!LA$49","v":191.69448352932599},{"$f":" 'Tax SA'!LB$49","v":179.02583205367031},{"$f":" 'Tax SA'!LC$49","v":124.53814865175366},{"$f":" 'Tax SA'!LD$49","v":83.543691641269447},{"$f":" 'Tax SA'!LE$49","v":62.832374951929062},{"$f":" 'Tax SA'!LF$49","v":75.803887389239279},{"$f":" 'Tax SA'!LG$49","v":100.43878815328902},{"$f":" 'Tax SA'!LH$49","v":133.82364302410176},{"$f":" 'Tax SA'!LI$49","v":183.4372744571813},{"$f":" 'Tax SA'!LJ$49","v":212.60712241116175},{"$f":" 'Tax SA'!LK$49","v":220.8332137410143},{"$f":" 'Tax SA'!LL$49","v":238.8855352584628},{"$f":" 'Tax SA'!LM$49","v":195.50267283601158},{"$f":" 'Tax SA'!LN$49","v":182.58186620902381},{"$f":" 'Tax SA'!LO$49","v":127.01039049179832},{"$f":" 'Tax SA'!LP$49","v":85.200469828078027},{"$f":" 'Tax SA'!LQ$49","v":64.077061387108856},{"$f":" 'Tax SA'!LR$49","v":77.306315851993901},{"$f":" 'Tax SA'!LS$49","v":102.43090482100746},{"$f":" 'Tax SA'!LT$49","v":136.47946249665407},{"$f":" 'Tax SA'!LU$49","v":187.07952646247483},{"$f":" 'Tax SA'!LV$49","v":216.82925364340122},{"$f":" 'Tax SA'!LW$49","v":225.21871382196642},{"$f":" 'Tax SA'!LX$49","v":243.62981529561981},{"$f":" 'Tax SA'!LY$49","v":199.38400905740403},{"$f":" 'Tax SA'!LZ$49","v":186.206027310075},{"$f":" 'Tax SA'!MA$49","v":129.52920093029169},{"$f":" 'Tax SA'!MB$49","v":86.887594258644128},{"$f":" 'Tax SA'!MC$49","v":65.343893623770114},{"$f":" 'Tax SA'!MD$49","v":78.83601028899318},{"$f":" 'Tax SA'!ME$49","v":104.46002027489914},{"$f":" 'Tax SA'!MF$49","v":139.18547431436514},{"$f":" 'Tax SA'!MG$49","v":190.791582221754},{"$f":" 'Tax SA'!MH$49","v":221.13271518988364},{"$f":" 'Tax SA'!MI$49","v":229.68878755919684},{"$f":" 'Tax SA'!MJ$49","v":248.46579840712076},{"$f":" 'Tax SA'!MK$49","v":203.35397708529055},{"$f":" 'Tax SA'!ML$49","v":189.91279100331735},{"$f":" 'Tax SA'!MM$49","v":132.10471611572385},{"$f":" 'Tax SA'!MN$49","v":88.611936105384032},{"$f":" 'Tax SA'!MO$49","v":66.638093120198192},{"$f":" 'Tax SA'!MP$49","v":80.39922476792114},{"$f":" 'Tax SA'!MQ$49","v":106.53435000670561},{"$f":" 'Tax SA'!MR$49","v":141.95255220825615},{"$f":" 'Tax SA'!MS$49","v":194.58826607301054},{"$f":" 'Tax SA'!MT$49","v":225.53465396373181},{"$f":" 'Tax SA'!MU$49","v":234.26123656905685},{"$f":" 'Tax SA'!MV$49","v":253.41272342486732},{"$f":" 'Tax SA'!MW$49","v":207.38607597436376},{"$f":" 'Tax SA'!MX$49","v":193.67735484485272},{"$f":" 'Tax SA'!MY$49","v":134.71943971338024},{"$f":" 'Tax SA'!MZ$49","v":90.361495799276327},{"$f":" 'Tax SA'!NA$49","v":67.950437273190545},{"$f":" 'Tax SA'!NB$49","v":81.984997042615589},{"$f":" 'Tax SA'!NC$49","v":108.63962815907774},{"$f":" 'Tax SA'!ND$49","v":144.76195341856726},{"$f":" 'Tax SA'!NE$49","v":198.44418219495418},{"$f":" 'Tax SA'!NF$49","v":230.00576243909961},{"$f":" 'Tax SA'!NG$49","v":238.90565000322201},{"$f":" 'Tax SA'!NH$49","v":258.43775855812777},{"$f":" 'Tax SA'!NI$49","v":211.49557561720724},{"$f":" 'Tax SA'!NJ$49","v":197.51399319757326},{"$f":" 'Tax SA'!NK$49","v":137.38336559263476},{"$f":" 'Tax SA'!NL$49","v":92.143046625203624},{"$f":" 'Tax SA'!NM$49","v":69.286072079175781},{"$f":" 'Tax SA'!NN$49","v":83.599491666943138},{"$f":" 'Tax SA'!NO$49","v":110.78395402687067},{"$f":" 'Tax SA'!NP$49","v":147.62439932055395},{"$f":" 'Tax SA'!NQ$49","v":202.37394883550871},{"$f":" 'Tax SA'!NR$49","v":234.56294984487147},{"$f":" 'Tax SA'!NS$49","v":243.63958288094977},{"$f":" 'Tax SA'!NT$49","v":0},{"$f":" 'Tax SA'!NU$49","v":0},{"$f":" 'Tax SA'!NV$49","v":0},{"$f":" 'Tax SA'!NW$49","v":0},{"$f":" 'Tax SA'!NX$49","v":0},{"$f":" 'Tax SA'!NY$49","v":0},{"$f":" 'Tax SA'!NZ$49","v":0},{"$f":" 'Tax SA'!OA$49","v":0},{"$f":" 'Tax SA'!OB$49","v":0},{"$f":" 'Tax SA'!OC$49","v":0},{"$f":" 'Tax SA'!OD$49","v":0},{"$f":" 'Tax SA'!OE$49","v":0},{"$f":" 'Tax SA'!OF$49","v":0},{"$f":" 'Tax SA'!OG$49","v":0},{"$f":" 'Tax SA'!OH$49","v":0},{"$f":" 'Tax SA'!OI$49","v":0},{"$f":" 'Tax SA'!OJ$49","v":0},{"$f":" 'Tax SA'!OK$49","v":0},{"$f":" 'Tax SA'!OL$49","v":0},{"$f":" 'Tax SA'!OM$49","v":0},{"$f":" 'Tax SA'!ON$49","v":0},{"$f":" 'Tax SA'!OO$49","v":0},{"$f":" 'Tax SA'!OP$49","v":0},{"$f":" 'Tax SA'!OQ$49","v":0},{"$f":" 'Tax SA'!OR$49","v":0},{"$f":" 'Tax SA'!OS$49","v":0},{"$f":" 'Tax SA'!OT$49","v":0},{"$f":" 'Tax SA'!OU$49","v":0},{"$f":" 'Tax SA'!OV$49","v":0},{"$f":" 'Tax SA'!OW$49","v":0},{"$f":" 'Tax SA'!OX$49","v":0},{"$f":" 'Tax SA'!OY$49","v":0},{"$f":" 'Tax SA'!OZ$49","v":0},{"$f":" 'Tax SA'!PA$49","v":0},{"$f":" 'Tax SA'!PB$49","v":0},{"$f":" 'Tax SA'!PC$49","v":0},{"$f":" 'Tax SA'!PD$49","v":0},{"$f":" 'Tax SA'!PE$49","v":0},{"$f":" 'Tax SA'!PF$49","v":0},{"$f":" 'Tax SA'!PG$49","v":0},{"$f":" 'Tax SA'!PH$49","v":0},{"$f":" 'Tax SA'!PI$49","v":0},{"$f":" 'Tax SA'!PJ$49","v":0},{"$f":" 'Tax SA'!PK$49","v":0},{"$f":" 'Tax SA'!PL$49","v":0},{"$f":" 'Tax SA'!PM$49","v":0},{"$f":" 'Tax SA'!PN$49","v":0},{"$f":" 'Tax SA'!PO$49","v":0},{"$f":" 'Tax SA'!PP$49","v":0},{"$f":" 'Tax SA'!PQ$49","v":0},{"$f":" 'Tax SA'!PR$49","v":0},{"$f":" 'Tax SA'!PS$49","v":0},{"$f":" 'Tax SA'!PT$49","v":0},{"$f":" 'Tax SA'!PU$49","v":0},{"$f":" 'Tax SA'!PV$49","v":0},{"$f":" 'Tax SA'!PW$49","v":0},{"$f":" 'Tax SA'!PX$49","v":0},{"$f":" 'Tax SA'!PY$49","v":0},{"$f":" 'Tax SA'!PZ$49","v":0},{"$f":" 'Tax SA'!QA$49","v":0},{"$f":" 'Tax SA'!QB$49","v":0},{"$f":" 'Tax SA'!QC$49","v":0},{"$f":" 'Tax SA'!QD$49","v":0},{"$f":" 'Tax SA'!QE$49","v":0},{"$f":" 'Tax SA'!QF$49","v":0},{"$f":" 'Tax SA'!QG$49","v":0},{"$f":" 'Tax SA'!QH$49","v":0},{"$f":" 'Tax SA'!QI$49","v":0},{"$f":" 'Tax SA'!QJ$49","v":0},{"$f":" 'Tax SA'!QK$49","v":0},{"$f":" 'Tax SA'!QL$49","v":0},{"$f":" 'Tax SA'!QM$49","v":0},{"$f":" 'Tax SA'!QN$49","v":0},{"$f":" 'Tax SA'!QO$49","v":0},{"$f":" 'Tax SA'!QP$49","v":0},{"$f":" 'Tax SA'!QQ$49","v":0},{"$f":" 'Tax SA'!QR$49","v":0},{"$f":" 'Tax SA'!QS$49","v":0},{"$f":" 'Tax SA'!QT$49","v":0},{"$f":" 'Tax SA'!QU$49","v":0},{"$f":" 'Tax SA'!QV$49","v":0},{"$f":" 'Tax SA'!QW$49","v":0},{"$f":" 'Tax SA'!QX$49","v":0},{"$f":" 'Tax SA'!QY$49","v":0},{"$f":" 'Tax SA'!QZ$49","v":0},{"$f":" 'Tax SA'!RA$49","v":0},{"$f":" 'Tax SA'!RB$49","v":0},{"$f":" 'Tax SA'!RC$49","v":0},{"$f":" 'Tax SA'!RD$49","v":0},{"$f":" 'Tax SA'!RE$49","v":0},{"$f":" 'Tax SA'!RF$49","v":0},{"$f":" 'Tax SA'!RG$49","v":0},{"$f":" 'Tax SA'!RH$49","v":0},{"$f":" 'Tax SA'!RI$49","v":0},{"$f":" 'Tax SA'!RJ$49","v":0},{"$f":" 'Tax SA'!RK$49","v":0},{"$f":" 'Tax SA'!RL$49","v":0},{"$f":" 'Tax SA'!RM$49","v":0},{"$f":" 'Tax SA'!RN$49","v":0},{"$f":" 'Tax SA'!RO$49","v":0},{"$f":" 'Tax SA'!RP$49","v":0},{"$f":" 'Tax SA'!RQ$49","v":0},{"$f":" 'Tax SA'!RR$49","v":0},{"$f":" 'Tax SA'!RS$49","v":0},{"$f":" 'Tax SA'!RT$49","v":0},{"$f":" 'Tax SA'!RU$49","v":0},{"$f":" 'Tax SA'!RV$49","v":0},{"$f":" 'Tax SA'!RW$49","v":0},{"$f":" 'Tax SA'!RX$49","v":0},{"$f":" 'Tax SA'!RY$49","v":0},{"$f":" 'Tax SA'!RZ$49","v":0},{"$f":" 'Tax SA'!SA$49","v":0},{"$f":" 'Tax SA'!SB$49","v":0},{"$f":" 'Tax SA'!SC$49","v":0},{"$f":" 'Tax SA'!SD$49","v":0},{"$f":" 'Tax SA'!SE$49","v":0},{"$f":" 'Tax SA'!SF$49","v":0},{"$f":" 'Tax SA'!SG$49","v":0},{"$f":" 'Tax SA'!SH$49","v":0},{"$f":" 'Tax SA'!SI$49","v":0},{"$f":" 'Tax SA'!SJ$49","v":0},{"$f":" 'Tax SA'!SK$49","v":0},{"$f":" 'Tax SA'!SL$49","v":0},{"$f":" 'Tax SA'!SM$49","v":0},{"$f":" 'Tax SA'!SN$49","v":0},{"$f":" 'Tax SA'!SO$49","v":0}]
[]
["CFADS"]
[null,null,null,null,{"$f":" 'Tax SA'!E$9","v":"EBITDA semi-annual"},{"$f":" 'Tax SA'!F$9","v":0},{"$f":" 'Tax SA'!G$9","v":"$ 000s"},{"$f":" 'Tax SA'!H$9","v":226645.37843973585},{"$f":" 'Tax SA'!I$9","v":0},{"$f":" 'Tax SA'!J$9","v":0},{"$f":" 'Tax SA'!K$9","v":0},{"$f":" 'Tax SA'!L$9","v":0},{"$f":" 'Tax SA'!M$9","v":0},{"$f":" 'Tax SA'!N$9","v":0},{"$f":" 'Tax SA'!O$9","v":0},{"$f":" 'Tax SA'!P$9","v":0},{"$f":" 'Tax SA'!Q$9","v":0},{"$f":" 'Tax SA'!R$9","v":0},{"$f":" 'Tax SA'!S$9","v":0},{"$f":" 'Tax SA'!T$9","v":0},{"$f":" 'Tax SA'!U$9","v":0},{"$f":" 'Tax SA'!V$9","v":0},{"$f":" 'Tax SA'!W$9","v":0},{"$f":" 'Tax SA'!X$9","v":717.45099719351197},{"$f":" 'Tax SA'!Y$9","v":584.91632235148131},{"$f":" 'Tax SA'!Z$9","v":545.43926112927977},{"$f":" 'Tax SA'!AA$9","v":375.66937244449997},{"$f":" 'Tax SA'!AB$9","v":247.93929765604088},{"$f":" 'Tax SA'!AC$9","v":183.40435444758327},{"$f":" 'Tax SA'!AD$9","v":223.81274068552977},{"$f":" 'Tax SA'!AE$9","v":300.56002310741064},{"$f":" 'Tax SA'!AF$9","v":404.56919193831419},{"$f":" 'Tax SA'!AG$9","v":559.14115964773987},{"$f":" 'Tax SA'!AH$9","v":650.01786319405653},{"$f":" 'Tax SA'!AI$9","v":675.64116556464887},{"$f":" 'Tax SA'!AJ$9","v":731.8794421873796},{"$f":" 'Tax SA'!AK$9","v":596.70844828362237},{"$f":" 'Tax SA'!AL$9","v":556.44560973147145},{"$f":" 'Tax SA'!AM$9","v":383.29886704759201},{"$f":" 'Tax SA'!AN$9","v":253.0279482829128},{"$f":" 'Tax SA'!AO$9","v":187.20892702611911},{"$f":" 'Tax SA'!AP$9","v":228.42019027305611},{"$f":" 'Tax SA'!AQ$9","v":306.69300996802281},{"$f":" 'Tax SA'!AR$9","v":412.76988744350251},{"$f":" 'Tax SA'!AS$9","v":570.41506785542595},{"$f":" 'Tax SA'!AT$9","v":663.09831540712912},{"$f":" 'Tax SA'!AU$9","v":689.23046041355371},{"$f":" 'Tax SA'!AV$9","v":746.58640983924192},{"$f":" 'Tax SA'!AW$9","v":608.72665316317693},{"$f":" 'Tax SA'!AX$9","v":567.66239304736735},{"$f":" 'Tax SA'!AY$9","v":391.07162462783617},{"$f":" 'Tax SA'!AZ$9","v":258.20931504617698},{"$f":" 'Tax SA'!BA$9","v":191.08066240067569},{"$f":" 'Tax SA'!BB$9","v":233.11075141376995},{"$f":" 'Tax SA'!BC$9","v":312.93942845000208},{"$f":" 'Tax SA'!BD$9","v":421.12511719405575},{"$f":" 'Tax SA'!BE$9","v":581.90460850379191},{"$f":" 'Tax SA'!BF$9","v":676.4303089029172},{"$f":" 'Tax SA'!BG$9","v":703.08139773498033},{"$f":" 'Tax SA'!BH$9","v":761.57722875582385},{"$f":" 'Tax SA'!BI$9","v":621.01892460804072},{"$f":" 'Tax SA'!BJ$9","v":579.13445370968179},{"$f":" 'Tax SA'!BK$9","v":399.01896698346161},{"$f":" 'Tax SA'!BL$9","v":263.50454671354618},{"$f":" 'Tax SA'!BM$9","v":195.0355688982122},{"$f":" 'Tax SA'!BN$9","v":237.90364912735419},{"$f":" 'Tax SA'!BO$9","v":319.32461411591203},{"$f":" 'Tax SA'!BP$9","v":429.66849833673626},{"$f":" 'Tax SA'!BQ$9","v":593.65570685635282},{"$f":" 'Tax SA'!BR$9","v":690.06700471858437},{"$f":" 'Tax SA'!BS$9","v":717.24917783388719},{"$f":" 'Tax SA'!BT$9","v":776.91157653473545},{"$f":" 'Tax SA'!BU$9","v":633.50306769369377},{"$f":" 'Tax SA'!BV$9","v":590.78488949328857},{"$f":" 'Tax SA'!BW$9","v":407.08675584731674},{"$f":" 'Tax SA'!BX$9","v":268.87663174134684},{"$f":" 'Tax SA'!BY$9","v":199.04528775984562},{"$f":" 'Tax SA'!BZ$9","v":242.76510534364988},{"$f":" 'Tax SA'!CA$9","v":325.80449682535641},{"$f":" 'Tax SA'!CB$9","v":438.34201308494949},{"$f":" 'Tax SA'!CC$9","v":605.58961738096912},{"$f":" 'Tax SA'!CD$9","v":703.91747063151695},{"$f":" 'Tax SA'!CE$9","v":731.63943172958272},{"$f":" 'Tax SA'!CF$9","v":803.82614395506539},{"$f":" 'Tax SA'!CG$9","v":657.58650304069397},{"$f":" 'Tax SA'!CH$9","v":614.04186795527846},{"$f":" 'Tax SA'!CI$9","v":426.71294930971158},{"$f":" 'Tax SA'!CJ$9","v":285.77744130842353},{"$f":" 'Tax SA'!CK$9","v":214.57984276282988},{"$f":" 'Tax SA'!CL$9","v":259.19236359257383},{"$f":" 'Tax SA'!CM$9","v":343.90644484058589},{"$f":" 'Tax SA'!CN$9","v":458.70456678518269},{"$f":" 'Tax SA'!CO$9","v":629.30158309660487},{"$f":" 'Tax SA'!CP$9","v":729.60755178922841},{"$f":" 'Tax SA'!CQ$9","v":757.90431310077213},{"$f":" 'Tax SA'!CR$9","v":819.98604387195678},{"$f":" 'Tax SA'!CS$9","v":670.83756299999982},{"$f":" 'Tax SA'!CT$9","v":626.42628873900765},{"$f":" 'Tax SA'!CU$9","v":435.37135245007164},{"$f":" 'Tax SA'!CV$9","v":291.6324166185006},{"$f":" 'Tax SA'!CW$9","v":219.01826973987602},{"$f":" 'Tax SA'!CX$9","v":264.51730319265556},{"$f":" 'Tax SA'!CY$9","v":350.91538447100015},{"$f":" 'Tax SA'!CZ$9","v":467.99580035017902},{"$f":" 'Tax SA'!DA$9","v":641.98474446749697},{"$f":" 'Tax SA'!DB$9","v":744.28480282713122},{"$f":" 'Tax SA'!DC$9","v":773.14360256055784},{"$f":" 'Tax SA'!DD$9","v":836.45924281656596},{"$f":" 'Tax SA'!DE$9","v":684.39204883199022},{"$f":" 'Tax SA'!DF$9","v":639.09381943986546},{"$f":" 'Tax SA'!DG$9","v":444.22556816397565},{"$f":" 'Tax SA'!DH$9","v":297.61751860810807},{"$f":" 'Tax SA'!DI$9","v":223.55362603239308},{"$f":" 'Tax SA'!DJ$9","v":269.95992415837298},{"$f":" 'Tax SA'!DK$9","v":358.08143887722429},{"$f":" 'Tax SA'!DL$9","v":477.49759777062155},{"$f":" 'Tax SA'!DM$9","v":654.95791178315062},{"$f":" 'Tax SA'!DN$9","v":759.29875755523585},{"$f":" 'Tax SA'!DO$9","v":788.73274669760735},{"$f":" 'Tax SA'!DP$9","v":853.31118618317203},{"$f":" 'Tax SA'!DQ$9","v":698.15979069892285},{"$f":" 'Tax SA'!DR$9","v":651.96001446281707},{"$f":" 'Tax SA'!DS$9","v":453.21577950932704},{"$f":" 'Tax SA'!DT$9","v":303.69145927255579},{"$f":" 'Tax SA'!DU$9","v":228.15398364146031},{"$f":" 'Tax SA'!DV$9","v":275.4824320527955},{"$f":" 'Tax SA'!DW$9","v":365.35567473367882},{"$f":" 'Tax SA'!DX$9","v":487.14593148823076},{"$f":" 'Tax SA'!DY$9","v":668.13462692822418},{"$f":" 'Tax SA'!DZ$9","v":774.54976901246005},{"$f":" 'Tax SA'!EA$9","v":804.56837725704418},{"$f":" 'Tax SA'!EB$9","v":870.43034246138041},{"$f":" 'Tax SA'!EC$9","v":712.19283428023641},{"$f":" 'Tax SA'!ED$9","v":665.07356455146839},{"$f":" 'Tax SA'!EE$9","v":462.37624799352585},{"$f":" 'Tax SA'!EF$9","v":309.87764408749632},{"$f":" 'Tax SA'!EG$9","v":232.8372632915721},{"$f":" 'Tax SA'!EH$9","v":281.10618256147052},{"$f":" 'Tax SA'!EI$9","v":372.76597132587085},{"$f":" 'Tax SA'!EJ$9","v":496.97752150944598},{"$f":" 'Tax SA'!EK$9","v":681.56474824898044},{"$f":" 'Tax SA'!EL$9","v":790.09542006897868},{"$f":" 'Tax SA'!EM$9","v":820.71025541092399},{"$f":" 'Tax SA'!EN$9","v":887.88125325716953},{"$f":" 'Tax SA'!EO$9","v":726.49624321834051},{"$f":" 'Tax SA'!EP$9","v":678.43917600231543},{"$f":" 'Tax SA'!EQ$9","v":471.71014625523435},{"$f":" 'Tax SA'!ER$9","v":316.17809155541636},{"$f":" 'Tax SA'!ES$9","v":237.60489993030251},{"$f":" 'Tax SA'!ET$9","v":286.83297451875904},{"$f":" 'Tax SA'!EU$9","v":380.31481945626678},{"$f":" 'Tax SA'!EV$9","v":506.99579676538542},{"$f":" 'Tax SA'!EW$9","v":695.25309927571243},{"$f":" 'Tax SA'!EX$9","v":805.94135381438559},{"$f":" 'Tax SA'!EY$9","v":837.16425463973439},{"$f":" 'Tax SA'!EZ$9","v":905.67029884517365},{"$f":" 'Tax SA'!FA$9","v":741.12700404619125},{"$f":" 'Tax SA'!FB$9","v":692.11015495844526},{"$f":" 'Tax SA'!FC$9","v":481.25495218802513},{"$f":" 'Tax SA'!FD$9","v":322.61837091121976},{"$f":" 'Tax SA'!FE$9","v":242.47644612435548},{"$f":" 'Tax SA'!FF$9","v":292.68612822341072},{"$f":" 'Tax SA'!FG$9","v":388.03269521323881},{"$f":" 'Tax SA'!FH$9","v":517.24093088829693},{"$f":" 'Tax SA'!FI$9","v":709.25426541599757},{"$f":" 'Tax SA'!FJ$9","v":822.15062879574396},{"$f":" 'Tax SA'!FK$9","v":853.9958227379318},{"$f":" 'Tax SA'!FL$9","v":923.86817065495609},{"$f":" 'Tax SA'!FM$9","v":755.98772326086907},{"$f":" 'Tax SA'!FN$9","v":705.99530205057715},{"$f":" 'Tax SA'!FO$9","v":490.94611558258083},{"$f":" 'Tax SA'!FP$9","v":329.15398107563067},{"$f":" 'Tax SA'!FQ$9","v":247.41752890373243},{"$f":" 'Tax SA'!FR$9","v":298.62492344017869},{"$f":" 'Tax SA'!FS$9","v":395.86682617566441},{"$f":" 'Tax SA'!FT$9","v":527.64381948047071},{"$f":" 'Tax SA'!FU$9","v":723.47487222454913},{"$f":" 'Tax SA'!FV$9","v":838.61560026824475},{"$f":" 'Tax SA'!FW$9","v":871.0932887981121},{"$f":" 'Tax SA'!FX$9","v":942.35436530534605},{"$f":" 'Tax SA'!FY$9","v":771.13459755112365},{"$f":" 'Tax SA'!FZ$9","v":720.14718359653079},{"$f":" 'Tax SA'!GA$9","v":500.82058972764412},{"$f":" 'Tax SA'!GB$9","v":335.8101285949864},{"$f":" 'Tax SA'!GC$9","v":252.44741993772715},{"$f":" 'Tax SA'!GD$9","v":304.67234830096459},{"$f":" 'Tax SA'!GE$9","v":403.84725892086374},{"$f":" 'Tax SA'!GF$9","v":538.24407475415956},{"$f":" 'Tax SA'!GG$9","v":737.96874766938572},{"$f":" 'Tax SA'!GH$9","v":855.39845408118049},{"$f":" 'Tax SA'!GI$9","v":888.5211953934139},{"$f":" 'Tax SA'!GJ$9","v":961.19859766373099},{"$f":" 'Tax SA'!GK$9","v":786.57308320493394},{"$f":" 'Tax SA'!GL$9","v":734.57086917955746},{"$f":" 'Tax SA'!GM$9","v":510.88178470472292},{"$f":" 'Tax SA'!GN$9","v":342.58897469919009},{"$f":" 'Tax SA'!GO$9","v":257.5676489890601},{"$f":" 'Tax SA'!GP$9","v":310.83032625490432},{"$f":" 'Tax SA'!GQ$9","v":411.97666557635239},{"$f":" 'Tax SA'!GR$9","v":549.04538386848617},{"$f":" 'Tax SA'!GS$9","v":752.74108785192504},{"$f":" 'Tax SA'!GT$9","v":872.50527307242555},{"$f":" 'Tax SA'!GU$9","v":906.28587460178346},{"$f":" 'Tax SA'!GV$9","v":980.40774812315317},{"$f":" 'Tax SA'!GW$9","v":802.36470930923565},{"$f":" 'Tax SA'!GX$9","v":749.32390533756393},{"$f":" 'Tax SA'!GY$9","v":521.17012022785821},{"$f":" 'Tax SA'!GZ$9","v":349.51805336269763},{"$f":" 'Tax SA'!HA$9","v":262.79923957974682},{"$f":" 'Tax SA'!HB$9","v":317.1239573239709},{"$f":" 'Tax SA'!HC$9","v":420.28788862518445},{"$f":" 'Tax SA'!HD$9","v":560.09108201671893},{"$f":" 'Tax SA'!HE$9","v":767.85082158053274},{"$f":" 'Tax SA'!HF$9","v":890.00415392374566},{"$f":" 'Tax SA'!HG$9","v":924.45800804771272},{"$f":" 'Tax SA'!HH$9","v":1000.058171768016},{"$f":" 'Tax SA'!HI$9","v":818.40428409622234},{"$f":" 'Tax SA'!HJ$9","v":764.30780290755797},{"$f":" 'Tax SA'!HK$9","v":531.6159425688453},{"$f":" 'Tax SA'!HL$9","v":356.54940491097562},{"$f":" 'Tax SA'!HM$9","v":268.10519128806828},{"$f":" 'Tax SA'!HN$9","v":323.50937359221768},{"$f":" 'Tax SA'!HO$9","v":428.72401979346182},{"$f":" 'Tax SA'!HP$9","v":571.30658971587388},{"$f":" 'Tax SA'!HQ$9","v":783.19710898878873},{"$f":" 'Tax SA'!HR$9","v":907.77881634659593},{"$f":" 'Tax SA'!HS$9","v":942.91695944283583},{"$f":" 'Tax SA'!HT$9","v":1020.0196757639739},{"$f":" 'Tax SA'!HU$9","v":834.75248348834009},{"$f":" 'Tax SA'!HV$9","v":779.57930938775917},{"$f":" 'Tax SA'!HW$9","v":542.25910527883411},{"$f":" 'Tax SA'!HX$9","v":363.71017235606223},{"$f":" 'Tax SA'!HY$9","v":273.50622517666443},{"$f":" 'Tax SA'!HZ$9","v":330.01131715055186},{"$f":" 'Tax SA'!IA$9","v":437.31743830745847},{"$f":" 'Tax SA'!IB$9","v":582.73463617673258},{"$f":" 'Tax SA'!IC$9","v":798.83806080770103},{"$f":" 'Tax SA'!ID$9","v":925.89641423619105},{"$f":" 'Tax SA'!IE$9","v":961.73243243694935},{"$f":" 'Tax SA'!IF$9","v":1040.367560031312},{"$f":" 'Tax SA'!IG$9","v":851.41518626772142},{"$f":" 'Tax SA'!IH$9","v":795.14388508366198},{"$f":" 'Tax SA'!II$9","v":553.10327299056848},{"$f":" 'Tax SA'!IJ$9","v":371.00266898970045},{"$f":" 'Tax SA'!IK$9","v":279.00397122302002},{"$f":" 'Tax SA'!IL$9","v":336.63184390181448},{"$f":" 'Tax SA'!IM$9","v":446.07101010530494},{"$f":" 'Tax SA'!IN$9","v":594.37918557507214},{"$f":" 'Tax SA'!IO$9","v":814.77927387239106},{"$f":" 'Tax SA'!IP$9","v":944.3635038465743},{"$f":" 'Tax SA'!IQ$9","v":980.91125291440187},{"$f":" 'Tax SA'!IR$9","v":1061.1092436911117},{"$f":" 'Tax SA'!IS$9","v":868.45882298990853},{"$f":" 'Tax SA'!IT$9","v":811.06365102939708},{"$f":" 'Tax SA'!IU$9","v":564.19203479703151},{"$f":" 'Tax SA'!IV$9","v":378.45654091082724},{"$f":" 'Tax SA'!IW$9","v":284.62103075894879},{"$f":" 'Tax SA'!IX$9","v":343.39796574328682},{"$f":" 'Tax SA'!IY$9","v":455.02012430929256},{"$f":" 'Tax SA'!IZ$9","v":606.28698010480048},{"$f":" 'Tax SA'!JA$9","v":831.08436274243422},{"$f":" 'Tax SA'!JB$9","v":963.25361930165104},{"$f":" 'Tax SA'!JC$9","v":1000.5297516597186},{"$f":" 'Tax SA'!JD$9","v":1082.3271960394948},{"$f":" 'Tax SA'!JE$9","v":885.76978375270392},{"$f":" 'Tax SA'!JF$9","v":827.23225014743696},{"$f":" 'Tax SA'!JG$9","v":575.45023469893545},{"$f":" 'Tax SA'!JH$9","v":386.02010606339002},{"$f":" 'Tax SA'!JI$9","v":290.31758033941605},{"$f":" 'Tax SA'!JJ$9","v":350.26242887701352},{"$f":" 'Tax SA'!JK$9","v":464.10341757895975},{"$f":" 'Tax SA'!JL$9","v":618.37753617452358},{"$f":" 'Tax SA'!JM$9","v":847.64442989273471},{"$f":" 'Tax SA'!JN$9","v":982.44115659359363},{"$f":" 'Tax SA'!JO$9","v":1020.4576118155574},{"$f":" 'Tax SA'!JP$9","v":1103.880760251574},{"$f":" 'Tax SA'!JQ$9","v":903.41357758539198},{"$f":" 'Tax SA'!JR$9","v":843.71094051342038},{"$f":" 'Tax SA'!JS$9","v":586.92085081249388},{"$f":" 'Tax SA'!JT$9","v":393.72258914419541},{"$f":" 'Tax SA'!JU$9","v":296.1158956598847},{"$f":" 'Tax SA'!JV$9","v":357.25185954561744},{"$f":" 'Tax SA'!JW$9","v":473.35577942035712},{"$f":" 'Tax SA'!JX$9","v":630.69694193250882},{"$f":" 'Tax SA'!JY$9","v":864.52220634880393},{"$f":" 'Tax SA'!JZ$9","v":1001.9986313771674},{"$f":" 'Tax SA'!KA$9","v":1040.7701076263293},{"$f":" 'Tax SA'!KB$9","v":1125.8512655659724},{"$f":" 'Tax SA'!KC$9","v":921.39653781619757},{"$f":" 'Tax SA'!KD$9","v":860.50560259548206},{"$f":" 'Tax SA'!KE$9","v":598.60782058740756},{"$f":" 'Tax SA'!KF$9","v":401.56646536040535},{"$f":" 'Tax SA'!KG$9","v":302.01771250812419},{"$f":" 'Tax SA'!KH$9","v":364.36845434004192},{"$f":" 'Tax SA'!KI$9","v":482.78028284388324},{"$f":" 'Tax SA'!KJ$9","v":643.24945865243126},{"$f":" 'Tax SA'!KK$9","v":881.72371990300906},{"$f":" 'Tax SA'!KL$9","v":1021.933109502504},{"$f":" 'Tax SA'!KM$9","v":1061.4745966296368},{"$f":" 'Tax SA'!KN$9","v":1148.24671135776},{"$f":" 'Tax SA'!KO$9","v":939.79038340185912},{"$f":" 'Tax SA'!KP$9","v":877.68329200506116},{"$f":" 'Tax SA'!KQ$9","v":610.55814729171834},{"$f":" 'Tax SA'!KR$9","v":409.58365097881108},{"$f":" 'Tax SA'!KS$9","v":308.04732421127528},{"$f":" 'Tax SA'!KT$9","v":371.64127858802021},{"$f":" 'Tax SA'!KU$9","v":492.41505720043102},{"$f":" 'Tax SA'!KV$9","v":656.08549965793952},{"$f":" 'Tax SA'!KW$9","v":899.31763985208477},{"$f":" 'Tax SA'!KX$9","v":1042.3239931475523},{"$f":" 'Tax SA'!KY$9","v":1082.653506715707},{"$f":" 'Tax SA'!KZ$9","v":1171.1561671937518},{"$f":" 'Tax SA'!LA$9","v":958.47241764663966},{"$f":" 'Tax SA'!LB$9","v":895.12916026836137},{"$f":" 'Tax SA'!LC$9","v":622.6907432587783},{"$f":" 'Tax SA'!LD$9","v":417.7184582063573},{"$f":" 'Tax SA'!LE$9","v":314.16187475965552},{"$f":" 'Tax SA'!LF$9","v":379.01943694620672},{"$f":" 'Tax SA'!LG$9","v":502.19394076645563},{"$f":" 'Tax SA'!LH$9","v":669.11821512051927},{"$f":" 'Tax SA'!LI$9","v":917.18637228591729},{"$f":" 'Tax SA'!LJ$9","v":1063.0356120558197},{"$f":" 'Tax SA'!LK$9","v":1104.1660687050826},{"$f":" 'Tax SA'!LL$9","v":1194.427676292325},{"$f":" 'Tax SA'!LM$9","v":977.51336418006906},{"$f":" 'Tax SA'!LN$9","v":912.90933104513056},{"$f":" 'Tax SA'!LO$9","v":635.05195245900313},{"$f":" 'Tax SA'!LP$9","v":426.0023491404018},{"$f":" 'Tax SA'!LQ$9","v":320.38530693555617},{"$f":" 'Tax SA'!LR$9","v":386.53157925998153},{"$f":" 'Tax SA'!LS$9","v":512.1545241050494},{"$f":" 'Tax SA'!LT$9","v":682.39731248328269},{"$f":" 'Tax SA'!LU$9","v":935.39763231238658},{"$f":" 'Tax SA'!LV$9","v":1084.1462682170188},{"$f":" 'Tax SA'!LW$9","v":1126.0935691098448},{"$f":" 'Tax SA'!LX$9","v":1218.149076478112},{"$f":" 'Tax SA'!LY$9","v":996.92004528703319},{"$f":" 'Tax SA'!LZ$9","v":931.03013655038831},{"$f":" 'Tax SA'!MA$9","v":647.64600465147191},{"$f":" 'Tax SA'!MB$9","v":434.43797129323423},{"$f":" 'Tax SA'!MC$9","v":326.71946811886437},{"$f":" 'Tax SA'!MD$9","v":394.18005144497988},{"$f":" 'Tax SA'!ME$9","v":522.30010137450972},{"$f":" 'Tax SA'!MF$9","v":695.92737157184001},{"$f":" 'Tax SA'!MG$9","v":953.95791110878451},{"$f":" 'Tax SA'!MH$9","v":1105.6635759494329},{"$f":" 'Tax SA'!MI$9","v":1148.4439377959989},{"$f":" 'Tax SA'!MJ$9","v":1242.3289920356187},{"$f":" 'Tax SA'!MK$9","v":1016.7698854264679},{"$f":" 'Tax SA'!ML$9","v":949.56395501660211},{"$f":" 'Tax SA'!MM$9","v":660.52358057863478},{"$f":" 'Tax SA'!MN$9","v":443.05968052693595},{"$f":" 'Tax SA'!MO$9","v":333.19046560100696},{"$f":" 'Tax SA'!MP$9","v":401.99612383962187},{"$f":" 'Tax SA'!MQ$9","v":532.67175003354441},{"$f":" 'Tax SA'!MR$9","v":709.76276104129738},{"$f":" 'Tax SA'!MS$9","v":972.94133036506946},{"$f":" 'Tax SA'!MT$9","v":1127.6732698186761},{"$f":" 'Tax SA'!MU$9","v":1171.3061828453015},{"$f":" 'Tax SA'!MV$9","v":1267.0636171243541},{"$f":" 'Tax SA'!MW$9","v":1036.9303798718365},{"$f":" 'Tax SA'!MX$9","v":968.38677422428145},{"$f":" 'Tax SA'!MY$9","v":673.59719856691925},{"$f":" 'Tax SA'!MZ$9","v":451.80747899639994},{"$f":" 'Tax SA'!NA$9","v":339.75218636597128},{"$f":" 'Tax SA'!NB$9","v":409.92498521309676},{"$f":" 'Tax SA'!NC$9","v":543.19814079540777},{"$f":" 'Tax SA'!ND$9","v":723.80976709285562},{"$f":" 'Tax SA'!NE$9","v":992.2209109747904},{"$f":" 'Tax SA'!NF$9","v":1150.0288121955177},{"$f":" 'Tax SA'!NG$9","v":1194.52825001613},{"$f":" 'Tax SA'!NH$9","v":1292.1887927906591},{"$f":" 'Tax SA'!NI$9","v":1057.4778780860565},{"$f":" 'Tax SA'!NJ$9","v":987.56996598788703},{"$f":" 'Tax SA'!NK$9","v":686.91682796319481},{"$f":" 'Tax SA'!NL$9","v":460.71523312603938},{"$f":" 'Tax SA'!NM$9","v":346.43036039590049},{"$f":" 'Tax SA'!NN$9","v":417.99745833473747},{"$f":" 'Tax SA'!NO$9","v":553.91977013437554},{"$f":" 'Tax SA'!NP$9","v":738.12199660279214},{"$f":" 'Tax SA'!NQ$9","v":1011.8697441775662},{"$f":" 'Tax SA'!NR$9","v":1172.8147492243802},{"$f":" 'Tax SA'!NS$9","v":1218.1979144047721},{"$f":" 'Tax SA'!NT$9","v":0},{"$f":" 'Tax SA'!NU$9","v":0},{"$f":" 'Tax SA'!NV$9","v":0},{"$f":" 'Tax SA'!NW$9","v":0},{"$f":" 'Tax SA'!NX$9","v":0},{"$f":" 'Tax SA'!NY$9","v":0},{"$f":" 'Tax SA'!NZ$9","v":0},{"$f":" 'Tax SA'!OA$9","v":0},{"$f":" 'Tax SA'!OB$9","v":0},{"$f":" 'Tax SA'!OC$9","v":0},{"$f":" 'Tax SA'!OD$9","v":0},{"$f":" 'Tax SA'!OE$9","v":0},{"$f":" 'Tax SA'!OF$9","v":0},{"$f":" 'Tax SA'!OG$9","v":0},{"$f":" 'Tax SA'!OH$9","v":0},{"$f":" 'Tax SA'!OI$9","v":0},{"$f":" 'Tax SA'!OJ$9","v":0},{"$f":" 'Tax SA'!OK$9","v":0},{"$f":" 'Tax SA'!OL$9","v":0},{"$f":" 'Tax SA'!OM$9","v":0},{"$f":" 'Tax SA'!ON$9","v":0},{"$f":" 'Tax SA'!OO$9","v":0},{"$f":" 'Tax SA'!OP$9","v":0},{"$f":" 'Tax SA'!OQ$9","v":0},{"$f":" 'Tax SA'!OR$9","v":0},{"$f":" 'Tax SA'!OS$9","v":0},{"$f":" 'Tax SA'!OT$9","v":0},{"$f":" 'Tax SA'!OU$9","v":0},{"$f":" 'Tax SA'!OV$9","v":0},{"$f":" 'Tax SA'!OW$9","v":0},{"$f":" 'Tax SA'!OX$9","v":0},{"$f":" 'Tax SA'!OY$9","v":0},{"$f":" 'Tax SA'!OZ$9","v":0},{"$f":" 'Tax SA'!PA$9","v":0},{"$f":" 'Tax SA'!PB$9","v":0},{"$f":" 'Tax SA'!PC$9","v":0},{"$f":" 'Tax SA'!PD$9","v":0},{"$f":" 'Tax SA'!PE$9","v":0},{"$f":" 'Tax SA'!PF$9","v":0},{"$f":" 'Tax SA'!PG$9","v":0},{"$f":" 'Tax SA'!PH$9","v":0},{"$f":" 'Tax SA'!PI$9","v":0},{"$f":" 'Tax SA'!PJ$9","v":0},{"$f":" 'Tax SA'!PK$9","v":0},{"$f":" 'Tax SA'!PL$9","v":0},{"$f":" 'Tax SA'!PM$9","v":0},{"$f":" 'Tax SA'!PN$9","v":0},{"$f":" 'Tax SA'!PO$9","v":0},{"$f":" 'Tax SA'!PP$9","v":0},{"$f":" 'Tax SA'!PQ$9","v":0},{"$f":" 'Tax SA'!PR$9","v":0},{"$f":" 'Tax SA'!PS$9","v":0},{"$f":" 'Tax SA'!PT$9","v":0},{"$f":" 'Tax SA'!PU$9","v":0},{"$f":" 'Tax SA'!PV$9","v":0},{"$f":" 'Tax SA'!PW$9","v":0},{"$f":" 'Tax SA'!PX$9","v":0},{"$f":" 'Tax SA'!PY$9","v":0},{"$f":" 'Tax SA'!PZ$9","v":0},{"$f":" 'Tax SA'!QA$9","v":0},{"$f":" 'Tax SA'!QB$9","v":0},{"$f":" 'Tax SA'!QC$9","v":0},{"$f":" 'Tax SA'!QD$9","v":0},{"$f":" 'Tax SA'!QE$9","v":0},{"$f":" 'Tax SA'!QF$9","v":0},{"$f":" 'Tax SA'!QG$9","v":0},{"$f":" 'Tax SA'!QH$9","v":0},{"$f":" 'Tax SA'!QI$9","v":0},{"$f":" 'Tax SA'!QJ$9","v":0},{"$f":" 'Tax SA'!QK$9","v":0},{"$f":" 'Tax SA'!QL$9","v":0},{"$f":" 'Tax SA'!QM$9","v":0},{"$f":" 'Tax SA'!QN$9","v":0},{"$f":" 'Tax SA'!QO$9","v":0},{"$f":" 'Tax SA'!QP$9","v":0},{"$f":" 'Tax SA'!QQ$9","v":0},{"$f":" 'Tax SA'!QR$9","v":0},{"$f":" 'Tax SA'!QS$9","v":0},{"$f":" 'Tax SA'!QT$9","v":0},{"$f":" 'Tax SA'!QU$9","v":0},{"$f":" 'Tax SA'!QV$9","v":0},{"$f":" 'Tax SA'!QW$9","v":0},{"$f":" 'Tax SA'!QX$9","v":0},{"$f":" 'Tax SA'!QY$9","v":0},{"$f":" 'Tax SA'!QZ$9","v":0},{"$f":" 'Tax SA'!RA$9","v":0},{"$f":" 'Tax SA'!RB$9","v":0},{"$f":" 'Tax SA'!RC$9","v":0},{"$f":" 'Tax SA'!RD$9","v":0},{"$f":" 'Tax SA'!RE$9","v":0},{"$f":" 'Tax SA'!RF$9","v":0},{"$f":" 'Tax SA'!RG$9","v":0},{"$f":" 'Tax SA'!RH$9","v":0},{"$f":" 'Tax SA'!RI$9","v":0},{"$f":" 'Tax SA'!RJ$9","v":0},{"$f":" 'Tax SA'!RK$9","v":0},{"$f":" 'Tax SA'!RL$9","v":0},{"$f":" 'Tax SA'!RM$9","v":0},{"$f":" 'Tax SA'!RN$9","v":0},{"$f":" 'Tax SA'!RO$9","v":0},{"$f":" 'Tax SA'!RP$9","v":0},{"$f":" 'Tax SA'!RQ$9","v":0},{"$f":" 'Tax SA'!RR$9","v":0},{"$f":" 'Tax SA'!RS$9","v":0},{"$f":" 'Tax SA'!RT$9","v":0},{"$f":" 'Tax SA'!RU$9","v":0},{"$f":" 'Tax SA'!RV$9","v":0},{"$f":" 'Tax SA'!RW$9","v":0},{"$f":" 'Tax SA'!RX$9","v":0},{"$f":" 'Tax SA'!RY$9","v":0},{"$f":" 'Tax SA'!RZ$9","v":0},{"$f":" 'Tax SA'!SA$9","v":0},{"$f":" 'Tax SA'!SB$9","v":0},{"$f":" 'Tax SA'!SC$9","v":0},{"$f":" 'Tax SA'!SD$9","v":0},{"$f":" 'Tax SA'!SE$9","v":0},{"$f":" 'Tax SA'!SF$9","v":0},{"$f":" 'Tax SA'!SG$9","v":0},{"$f":" 'Tax SA'!SH$9","v":0},{"$f":" 'Tax SA'!SI$9","v":0},{"$f":" 'Tax SA'!SJ$9","v":0},{"$f":" 'Tax SA'!SK$9","v":0},{"$f":" 'Tax SA'!SL$9","v":0},{"$f":" 'Tax SA'!SM$9","v":0},{"$f":" 'Tax SA'!SN$9","v":0},{"$f":" 'Tax SA'!SO$9","v":0}]
[null,null,null,"less",{"$f":" 'Tax SA'!E$10","v":"Working capital changes to semi-annual"},{"$f":" 'Tax SA'!F$10","v":0},{"$f":" 'Tax SA'!G$10","v":"$ 000s"},{"$f":" 'Tax SA'!H$10","v":2.2737367544323206E-12},{"$f":" 'Tax SA'!I$10","v":0},{"$f":" 'Tax SA'!J$10","v":0},{"$f":" 'Tax SA'!K$10","v":0},{"$f":" 'Tax SA'!L$10","v":0},{"$f":" 'Tax SA'!M$10","v":0},{"$f":" 'Tax SA'!N$10","v":0},{"$f":" 'Tax SA'!O$10","v":0},{"$f":" 'Tax SA'!P$10","v":0},{"$f":" 'Tax SA'!Q$10","v":0},{"$f":" 'Tax SA'!R$10","v":0},{"$f":" 'Tax SA'!S$10","v":0},{"$f":" 'Tax SA'!T$10","v":0},{"$f":" 'Tax SA'!U$10","v":0},{"$f":" 'Tax SA'!V$10","v":0},{"$f":" 'Tax SA'!W$10","v":0},{"$f":" 'Tax SA'!X$10","v":717.45099719351197},{"$f":" 'Tax SA'!Y$10","v":584.91632235148131},{"$f":" 'Tax SA'!Z$10","v":-172.01173606423208},{"$f":" 'Tax SA'!AA$10","v":-209.24694990698117},{"$f":" 'Tax SA'!AB$10","v":-297.49996347323906},{"$f":" 'Tax SA'!AC$10","v":-192.26501799691664},{"$f":" 'Tax SA'!AD$10","v":-24.12655697051099},{"$f":" 'Tax SA'!AE$10","v":117.15566865982731},{"$f":" 'Tax SA'!AF$10","v":180.75645125278425},{"$f":" 'Tax SA'!AG$10","v":258.58113654032934},{"$f":" 'Tax SA'!AH$10","v":245.44867125574206},{"$f":" 'Tax SA'!AI$10","v":116.50000591690878},{"$f":" 'Tax SA'!AJ$10","v":81.861578993323064},{"$f":" 'Tax SA'!AK$10","v":-78.932717281026498},{"$f":" 'Tax SA'!AL$10","v":-175.43383245590849},{"$f":" 'Tax SA'!AM$10","v":-213.40958123603014},{"$f":" 'Tax SA'!AN$10","v":-303.41766144855876},{"$f":" 'Tax SA'!AO$10","v":-196.08994002147301},{"$f":" 'Tax SA'!AP$10","v":-24.607758009856752},{"$f":" 'Tax SA'!AQ$10","v":119.48408294190369},{"$f":" 'Tax SA'!AR$10","v":184.34969717044646},{"$f":" 'Tax SA'!AS$10","v":263.72205788740303},{"$f":" 'Tax SA'!AT$10","v":250.32842796362638},{"$f":" 'Tax SA'!AU$10","v":118.815392558128},{"$f":" 'Tax SA'!AV$10","v":83.488094432112803},{"$f":" 'Tax SA'!AW$10","v":-80.503807250376667},{"$f":" 'Tax SA'!AX$10","v":-178.92401679187446},{"$f":" 'Tax SA'!AY$10","v":-217.65502853534076},{"$f":" 'Tax SA'!AZ$10","v":-309.45307800119042},{"$f":" 'Tax SA'!BA$10","v":-199.99096222716037},{"$f":" 'Tax SA'!BB$10","v":-25.098563632406922},{"$f":" 'Tax SA'!BC$10","v":121.85876604932628},{"$f":" 'Tax SA'!BD$10","v":188.01436578028597},{"$f":" 'Tax SA'!BE$10","v":268.96518005378971},{"$f":" 'Tax SA'!BF$10","v":255.30519170886146},{"$f":" 'Tax SA'!BG$10","v":121.17678923118865},{"$f":" 'Tax SA'!BH$10","v":85.146919852906876},{"$f":" 'Tax SA'!BI$10","v":-82.062473126939494},{"$f":" 'Tax SA'!BJ$10","v":-182.44277504614251},{"$f":" 'Tax SA'!BK$10","v":-221.999957624579},{"$f":" 'Tax SA'!BL$10","v":-315.62990699613556},{"$f":" 'Tax SA'!BM$10","v":-203.98339808524929},{"$f":" 'Tax SA'!BN$10","v":-25.600897586192048},{"$f":" 'Tax SA'!BO$10","v":124.28904521769977},{"$f":" 'Tax SA'!BP$10","v":191.76484920938219},{"$f":" 'Tax SA'!BQ$10","v":274.33109274044068},{"$f":" 'Tax SA'!BR$10","v":260.39850638184828},{"$f":" 'Tax SA'!BS$10","v":123.59347097753448},{"$f":" 'Tax SA'!BT$10","v":86.844571816151074},{"$f":" 'Tax SA'!BU$10","v":-83.746110140193196},{"$f":" 'Tax SA'!BV$10","v":-186.12668704144698},{"$f":" 'Tax SA'!BW$10","v":-226.4163118463772},{"$f":" 'Tax SA'!BX$10","v":-321.90825775194162},{"$f":" 'Tax SA'!BY$10","v":-208.041468087471},{"$f":" 'Tax SA'!BZ$10","v":-26.111526397696821},{"$f":" 'Tax SA'!CA$10","v":126.75920906551073},{"$f":" 'Tax SA'!CB$10","v":195.57690774129958},{"$f":" 'Tax SA'!CC$10","v":279.78512055561248},{"$f":" 'Tax SA'!CD$10","v":265.57545754656735},{"$f":" 'Tax SA'!CE$10","v":126.04981434861384},{"$f":" 'Tax SA'!CF$10","v":99.908673323548555},{"$f":" 'Tax SA'!CG$10","v":-74.052928688888642},{"$f":" 'Tax SA'!CH$10","v":-189.78427599978681},{"$f":" 'Tax SA'!CI$10","v":-230.87355373098262},{"$f":" 'Tax SA'!CJ$10","v":-328.26442664685464},{"$f":" 'Tax SA'!CK$10","v":-212.13310654688166},{"$f":" 'Tax SA'!CL$10","v":-26.585077715849707},{"$f":" 'Tax SA'!CM$10","v":129.32660207775609},{"$f":" 'Tax SA'!CN$10","v":199.51220319260892},{"$f":" 'Tax SA'!CO$10","v":285.39513825601875},{"$f":" 'Tax SA'!CP$10","v":270.90298500404583},{"$f":" 'Tax SA'!CQ$10","v":128.60273000416714},{"$f":" 'Tax SA'!CR$10","v":90.378492082728371},{"$f":" 'Tax SA'!CS$10","v":-87.066750100771969},{"$f":" 'Tax SA'!CT$10","v":-193.55975513294948},{"$f":" 'Tax SA'!CU$10","v":-235.46621054992829},{"$f":" 'Tax SA'!CV$10","v":-334.79387212050699},{"$f":" 'Tax SA'!CW$10","v":-216.35308271019562},{"$f":" 'Tax SA'!CX$10","v":-27.115113425845038},{"$f":" 'Tax SA'!CY$10","v":131.89711473112413},{"$f":" 'Tax SA'!CZ$10","v":203.47849715752341},{"$f":" 'Tax SA'!DA$10","v":291.06935999649681},{"$f":" 'Tax SA'!DB$10","v":276.28900247695242},{"$f":" 'Tax SA'!DC$10","v":131.15885809306064},{"$f":" 'Tax SA'!DD$10","v":92.174439989434859},{"$f":" 'Tax SA'!DE$10","v":-88.751553728567387},{"$f":" 'Tax SA'!DF$10","v":-197.36542337670062},{"$f":" 'Tax SA'!DG$10","v":-240.1664806680144},{"$f":" 'Tax SA'!DH$10","v":-341.47630083175738},{"$f":" 'Tax SA'!DI$10","v":-220.67194213158268},{"$f":" 'Tax SA'!DJ$10","v":-27.657594449735257},{"$f":" 'Tax SA'!DK$10","v":134.52781284483126},{"$f":" 'Tax SA'!DL$10","v":207.53767361224845},{"$f":" 'Tax SA'!DM$10","v":296.87647290592645},{"$f":" 'Tax SA'!DN$10","v":281.80115978461413},{"$f":" 'Tax SA'!DO$10","v":133.77483491445651},{"$f":" 'Tax SA'!DP$10","v":94.012428627936288},{"$f":" 'Tax SA'!DQ$10","v":-90.57295599868462},{"$f":" 'Tax SA'!DR$10","v":-201.35117172035484},{"$f":" 'Tax SA'!DS$10","v":-244.94401118959559},{"$f":" 'Tax SA'!DT$10","v":-348.2685551902614},{"$f":" 'Tax SA'!DU$10","v":-225.06179586786664},{"$f":" 'Tax SA'!DV$10","v":-28.209027219760344},{"$f":" 'Tax SA'!DW$10","v":137.2016910922186},{"$f":" 'Tax SA'!DX$10","v":211.66349943543526},{"$f":" 'Tax SA'!DY$10","v":302.77895219454558},{"$f":" 'Tax SA'!DZ$10","v":287.40383752422895},{"$f":" 'Tax SA'!EA$10","v":136.43375032882},{"$f":" 'Tax SA'!EB$10","v":95.880573448920359},{"$f":" 'Tax SA'!EC$10","v":-92.375542976807537},{"$f":" 'Tax SA'!ED$10","v":-205.35677790991213},{"$f":" 'Tax SA'!EE$10","v":-249.81658628671062},{"$f":" 'Tax SA'!EF$10","v":-355.19592046397213},{"$f":" 'Tax SA'!EG$10","v":-229.53898470195361},{"$f":" 'Tax SA'!EH$10","v":-28.77146152602586},{"$f":" 'Tax SA'!EI$10","v":139.92870803429867},{"$f":" 'Tax SA'!EJ$10","v":215.87133894797546},{"$f":" 'Tax SA'!EK$10","v":308.7987769231097},{"$f":" 'Tax SA'!EL$10","v":293.1178985595327},{"$f":" 'Tax SA'!EM$10","v":139.14550716194321},{"$f":" 'Tax SA'!EN$10","v":97.785833188190963},{"$f":" 'Tax SA'!EO$10","v":-94.214012192583368},{"$f":" 'Tax SA'!EP$10","v":-209.44207725485376},{"$f":" 'Tax SA'!EQ$10","v":-254.78609696310627},{"$f":" 'Tax SA'!ER$10","v":-362.2610844468993},{"$f":" 'Tax SA'!ES$10","v":-234.10524632493184},{"$f":" 'Tax SA'!ET$10","v":-29.345117036657257},{"$f":" 'Tax SA'!EU$10","v":142.70991952596444},{"$f":" 'Tax SA'!EV$10","v":220.16282224662643},{"$f":" 'Tax SA'!EW$10","v":314.93827981944582},{"$f":" 'Tax SA'!EX$10","v":298.9455570490004},{"$f":" 'Tax SA'!EY$10","v":141.91115536402185},{"$f":" 'Tax SA'!EZ$10","v":99.728945030788282},{"$f":" 'Tax SA'!FA$10","v":-96.037250593543376},{"$f":" 'Tax SA'!FB$10","v":-213.56014388672816},{"$f":" 'Tax SA'!FC$10","v":-259.87205185816629},{"$f":" 'Tax SA'!FD$10","v":-369.49178404722556},{"$f":" 'Tax SA'!FE$10","v":-238.77850606366974},{"$f":" 'Tax SA'!FF$10","v":-29.932242687809094},{"$f":" 'Tax SA'!FG$10","v":145.55624908888342},{"$f":" 'Tax SA'!FH$10","v":224.5548026648861},{"$f":" 'Tax SA'!FI$10","v":321.22157020275881},{"$f":" 'Tax SA'!FJ$10","v":304.90969790744725},{"$f":" 'Tax SA'!FK$10","v":144.74155732193435},{"$f":" 'Tax SA'!FL$10","v":101.71754185921213},{"$f":" 'Tax SA'!FM$10","v":-98.008099477062615},{"$f":" 'Tax SA'!FN$10","v":-217.87286860437871},{"$f":" 'Tax SA'!FO$10","v":-265.0416076782883},{"$f":" 'Tax SA'!FP$10","v":-376.84132097494648},{"$f":" 'Tax SA'!FQ$10","v":-243.52858667884834},{"$f":" 'Tax SA'!FR$10","v":-30.529057635451863},{"$f":" 'Tax SA'!FS$10","v":148.44929727193175},{"$f":" 'Tax SA'!FT$10","v":229.01889604029191},{"$f":" 'Tax SA'!FU$10","v":327.60804604888483},{"$f":" 'Tax SA'!FV$10","v":310.97178078777392},{"$f":" 'Tax SA'!FW$10","v":147.61841657356285},{"$f":" 'Tax SA'!FX$10","v":103.7387650371013},{"$f":" 'Tax SA'!FY$10","v":-99.958691246988337},{"$f":" 'Tax SA'!FZ$10","v":-222.20718170881537},{"$f":" 'Tax SA'!GA$10","v":-270.31400782347941},{"$f":" 'Tax SA'!GB$10","v":-384.3370550015444},{"$f":" 'Tax SA'!GC$10","v":-248.37316978991703},{"$f":" 'Tax SA'!GD$10","v":-31.137780294021923},{"$f":" 'Tax SA'!GE$10","v":151.39983898313665},{"$f":" 'Tax SA'!GF$10","v":233.57172645319486},{"$f":" 'Tax SA'!GG$10","v":334.12148874852198},{"$f":" 'Tax SA'!GH$10","v":317.15437932702116},{"$f":" 'Tax SA'!GI$10","v":150.55244772402807},{"$f":" 'Tax SA'!GJ$10","v":105.80014358255062},{"$f":" 'Tax SA'!GK$10","v":-101.94811218848008},{"$f":" 'Tax SA'!GL$10","v":-226.6277284841733},{"$f":" 'Tax SA'!GM$10","v":-275.69129850021113},{"$f":" 'Tax SA'!GN$10","v":-391.98189448036737},{"$f":" 'Tax SA'!GO$10","v":-253.3141357156627},{"$f":" 'Tax SA'!GP$10","v":-31.758648444285882},{"$f":" 'Tax SA'!GQ$10","v":154.4090165872924},{"$f":" 'Tax SA'!GR$10","v":238.21505761358162},{"$f":" 'Tax SA'!GS$10","v":340.76442227557243},{"$f":" 'Tax SA'!GT$10","v":323.45988920393961},{"$f":" 'Tax SA'!GU$10","v":153.54478674985876},{"$f":" 'Tax SA'!GV$10","v":107.90247505072739},{"$f":" 'Tax SA'!GW$10","v":-103.92116529254804},{"$f":" 'Tax SA'!GX$10","v":-231.08384278558924},{"$f":" 'Tax SA'!GY$10","v":-281.19458908137767},{"$f":" 'Tax SA'!GZ$10","v":-399.80585197486607},{"$f":" 'Tax SA'!HA$10","v":-258.37088064811144},{"$f":" 'Tax SA'!HB$10","v":-32.39409603872673},{"$f":" 'Tax SA'!HC$10","v":157.48864904543768},{"$f":" 'Tax SA'!HD$10","v":242.96712469274814},{"$f":" 'Tax SA'!HE$10","v":347.56293295534817},{"$f":" 'Tax SA'!HF$10","v":329.91307190702673},{"$f":" 'Tax SA'!HG$10","v":156.60718646718033},{"$f":" 'Tax SA'!HH$10","v":110.05401784427022},{"$f":" 'Tax SA'!HI$10","v":-106.05372395149016},{"$f":" 'Tax SA'!HJ$10","v":-235.75036886045837},{"$f":" 'Tax SA'!HK$10","v":-286.78834152737682},{"$f":" 'Tax SA'!HL$10","v":-407.75839799658229},{"$f":" 'Tax SA'!HM$10","v":-263.51075128077696},{"$f":" 'Tax SA'!HN$10","v":-33.040031318757997},{"$f":" 'Tax SA'!HO$10","v":160.61882850539348},{"$f":" 'Tax SA'!HP$10","v":247.79721612365643},{"$f":" 'Tax SA'!HQ$10","v":354.47308919532679},{"$f":" 'Tax SA'!HR$10","v":336.47222663072193},{"$f":" 'Tax SA'!HS$10","v":159.71985045404676},{"$f":" 'Tax SA'!HT$10","v":112.24085941737826},{"$f":" 'Tax SA'!HU$10","v":-108.16447595449586},{"$f":" 'Tax SA'!HV$10","v":-240.4403663762148},{"$f":" 'Tax SA'!HW$10","v":-292.49337820950564},{"$f":" 'Tax SA'!HX$10","v":-415.86913703169694},{"$f":" 'Tax SA'!HY$10","v":-268.75288010216991},{"$f":" 'Tax SA'!HZ$10","v":-33.698855205510426},{"$f":" 'Tax SA'!IA$10","v":163.81121313079393},{"$f":" 'Tax SA'!IB$10","v":252.72331902618066},{"$f":" 'Tax SA'!IC$10","v":361.52062250024278},{"$f":" 'Tax SA'!ID$10","v":343.16177805945836},{"$f":" 'Tax SA'!IE$10","v":162.89437162924787},{"$f":" 'Tax SA'!IF$10","v":114.47114579512072},{"$f":" 'Tax SA'!IG$10","v":-110.3172461692277},{"$f":" 'Tax SA'!IH$10","v":-245.2236749476499},{"$f":" 'Tax SA'!II$10","v":-298.31191327715328},{"$f":" 'Tax SA'!IJ$10","v":-424.14121609396136},{"$f":" 'Tax SA'!IK$10","v":-274.09930176754835},{"$f":" 'Tax SA'!IL$10","v":-34.370825087886033},{"$f":" 'Tax SA'!IM$10","v":167.06703888228481},{"$f":" 'Tax SA'!IN$10","v":257.74734167325801},{"$f":" 'Tax SA'!IO$10","v":368.70826376708624},{"$f":" 'Tax SA'!IP$10","v":349.98431827150193},{"$f":" 'Tax SA'!IQ$10","v":166.1319790420107},{"$f":" 'Tax SA'!IR$10","v":116.74573984453718},{"$f":" 'Tax SA'!IS$10","v":-112.45242992449334},{"$f":" 'Tax SA'!IT$10","v":-250.04559266171441},{"$f":" 'Tax SA'!IU$10","v":-304.26678819287736},{"$f":" 'Tax SA'!IV$10","v":-432.60711011856972},{"$f":" 'Tax SA'!IW$10","v":-279.57100403808261},{"$f":" 'Tax SA'!IX$10","v":-35.058575167540539},{"$f":" 'Tax SA'!IY$10","v":170.39909355034365},{"$f":" 'Tax SA'!IZ$10","v":262.88901436151377},{"$f":" 'Tax SA'!JA$10","v":376.06423843314155},{"$f":" 'Tax SA'!JB$10","v":356.96663919685079},{"$f":" 'Tax SA'!JC$10","v":169.44538891728394},{"$f":" 'Tax SA'!JD$10","v":119.0735767378435},{"$f":" 'Tax SA'!JE$10","v":-114.75996790701493},{"$f":" 'Tax SA'!JF$10","v":-255.09494589205747},{"$f":" 'Tax SA'!JG$10","v":-310.3195490537687},{"$f":" 'Tax SA'!JH$10","v":-441.21214408404694},{"$f":" 'Tax SA'!JI$10","v":-285.13265435951939},{"$f":" 'Tax SA'!JJ$10","v":-35.757677186376441},{"$f":" 'Tax SA'!JK$10","v":173.78583723954387},{"$f":" 'Tax SA'!JL$10","v":268.11510729751024},{"$f":" 'Tax SA'!JM$10","v":383.5410123137749},{"$f":" 'Tax SA'!JN$10","v":364.06362041906959},{"$f":" 'Tax SA'!JO$10","v":172.81318192282265},{"$f":" 'Tax SA'!JP$10","v":121.43960365798057},{"$f":" 'Tax SA'!JQ$10","v":-117.04403423016561},{"$f":" 'Tax SA'!JR$10","v":-260.16981973815359},{"$f":" 'Tax SA'!JS$10","v":-316.4927267728981},{"$f":" 'Tax SA'!JT$10","v":-449.98835136922457},{"$f":" 'Tax SA'!JU$10","v":-290.8049551526093},{"$f":" 'Tax SA'!JV$10","v":-36.470729598578032},{"$f":" 'Tax SA'!JW$10","v":177.23988376047259},{"$f":" 'Tax SA'!JX$10","v":273.44508238689127},{"$f":" 'Tax SA'!JY$10","v":391.16642692844675},{"$f":" 'Tax SA'!JZ$10","v":371.30168944465868},{"$f":" 'Tax SA'!KA$10","v":176.24790127752522},{"$f":" 'Tax SA'!KB$10","v":123.85263418880504},{"$f":" 'Tax SA'!KC$10","v":-119.37356981013158},{"$f":" 'Tax SA'!KD$10","v":-265.34566297049059},{"$f":" 'Tax SA'!KE$10","v":-322.78871722878989},{"$f":" 'Tax SA'!KF$10","v":-458.93913723507694},{"$f":" 'Tax SA'!KG$10","v":-296.59010807928337},{"$f":" 'Tax SA'!KH$10","v":-37.19801102036331},{"$f":" 'Tax SA'!KI$10","v":180.76257033575905},{"$f":" 'Tax SA'!KJ$10","v":278.88100431238922},{"$f":" 'Tax SA'!KK$10","v":398.94343705912593},{"$f":" 'Tax SA'!KL$10","v":378.68365085007258},{"$f":" 'Tax SA'!KM$10","v":179.75087672662767},{"$f":" 'Tax SA'!KN$10","v":126.31360185525591},{"$f":" 'Tax SA'!KO$10","v":-121.68421322777795},{"$f":" 'Tax SA'!KP$10","v":-270.56341935269847},{"$f":" 'Tax SA'!KQ$10","v":-329.23223611014078},{"$f":" 'Tax SA'!KR$10","v":-468.09964102625008},{"$f":" 'Tax SA'!KS$10","v":-302.51082308044306},{"$f":" 'Tax SA'!KT$10","v":-37.942372390790752},{"$f":" 'Tax SA'!KU$10","v":184.36773298915568},{"$f":" 'Tax SA'!KV$10","v":284.44422106991919},{"$f":" 'Tax SA'!KW$10","v":406.9025826516538},{"$f":" 'Tax SA'!KX$10","v":386.23849348961335},{"$f":" 'Tax SA'!KY$10","v":183.33586686362196},{"$f":" 'Tax SA'!KZ$10","v":128.83217404619927},{"$f":" 'Tax SA'!LA$10","v":-124.18108906906718},{"$f":" 'Tax SA'!LB$10","v":-276.02700692539042},{"$f":" 'Tax SA'!LC$10","v":-335.78167438786136},{"$f":" 'Tax SA'!LD$10","v":-477.41070206200402},{"$f":" 'Tax SA'!LE$10","v":-308.52886849912272},{"$f":" 'Tax SA'!LF$10","v":-38.699021260150516},{"$f":" 'Tax SA'!LG$10","v":188.03206600680016},{"$f":" 'Tax SA'!LH$10","v":290.09877817431254},{"$f":" 'Tax SA'!LI$10","v":414.99243151946166},{"$f":" 'Tax SA'!LJ$10","v":393.9173969353003},{"$f":" 'Tax SA'!LK$10","v":186.97969641916552},{"$f":" 'Tax SA'!LL$10","v":131.39206423650558},{"$f":" 'Tax SA'!LM$10","v":-126.65270452501318},{"$f":" 'Tax SA'!LN$10","v":-281.51834524719425},{"$f":" 'Tax SA'!LO$10","v":-342.46141172106604},{"$f":" 'Tax SA'!LP$10","v":-486.90698190472881},{"$f":" 'Tax SA'!LQ$10","v":-314.66664552344707},{"$f":" 'Tax SA'!LR$10","v":-39.470769880420335},{"$f":" 'Tax SA'!LS$10","v":191.76921716949346},{"$f":" 'Tax SA'!LT$10","v":295.86573322330128},{"$f":" 'Tax SA'!LU$10","v":423.24310820733695},{"$f":" 'Tax SA'!LV$10","v":401.74895573373624},{"$f":" 'Tax SA'!LW$10","v":190.69593679745799},{"$f":" 'Tax SA'!LX$10","v":134.00280826109338},{"$f":" 'Tax SA'!LY$10","v":-129.1735238228116},{"$f":" 'Tax SA'!LZ$10","v":-287.11893992772343},{"$f":" 'Tax SA'!MA$10","v":-349.27404063556128},{"$f":" 'Tax SA'!MB$10","v":-496.59216525715419},{"$f":" 'Tax SA'!MC$10","v":-320.92653653260754},{"$f":" 'Tax SA'!MD$10","v":-40.257919848254346},{"$f":" 'Tax SA'!ME$10","v":195.58063325564547},{"$f":" 'Tax SA'!MF$10","v":301.7473201268599},{"$f":" 'Tax SA'!MG$10","v":431.65780973427491},{"$f":" 'Tax SA'!MH$10","v":409.73620437759291},{"$f":" 'Tax SA'!MI$10","v":194.48602668721469},{"$f":" 'Tax SA'!MJ$10","v":136.66541608618581},{"$f":" 'Tax SA'!MK$10","v":-131.67405236953073},{"$f":" 'Tax SA'!ML$10","v":-292.76503701901675},{"$f":" 'Tax SA'!MM$10","v":-356.24630484783302},{"$f":" 'Tax SA'!MN$10","v":-506.50427448966639},{"$f":" 'Tax SA'!MO$10","v":-327.33311497762759},{"$f":" 'Tax SA'!MP$10","v":-41.063556687314076},{"$f":" 'Tax SA'!MQ$10","v":199.48128443253745},{"$f":" 'Tax SA'!MR$10","v":307.76663720167551},{"$f":" 'Tax SA'!MS$10","v":440.26958033152505},{"$f":" 'Tax SA'!MT$10","v":417.91050877737848},{"$f":" 'Tax SA'!MU$10","v":198.36485248023246},{"$f":" 'Tax SA'!MV$10","v":139.39034730567846},{"$f":" 'Tax SA'!MW$10","v":-134.37580297346494},{"$f":" 'Tax SA'!MX$10","v":-298.67684290007264},{"$f":" 'Tax SA'!MY$10","v":-363.33318130491739},{"$f":" 'Tax SA'!MZ$10","v":-516.5792952278814},{"$f":" 'Tax SA'!NA$10","v":-333.84501220094785},{"$f":" 'Tax SA'!NB$10","v":-41.882493783303062},{"$f":" 'Tax SA'!NC$10","v":203.44595442943626},{"$f":" 'Tax SA'!ND$10","v":313.88478187975863},{"$f":" 'Tax SA'!NE$10","v":449.02277017938286},{"$f":" 'Tax SA'!NF$10","v":426.21904510266222},{"$f":" 'Tax SA'!NG$10","v":202.30733904133967},{"$f":" 'Tax SA'!NH$10","v":142.15998059514095},{"$f":" 'Tax SA'!NI$10","v":-137.0503719300732},{"$f":" 'Tax SA'!NJ$10","v":-304.61882680277176},{"$f":" 'Tax SA'!NK$10","v":-370.56105012286184},{"$f":" 'Tax SA'!NL$10","v":-526.85473286184765},{"$f":" 'Tax SA'!NM$10","v":-340.4864675672942},{"$f":" 'Tax SA'!NN$10","v":-42.71777479130219},{"$f":" 'Tax SA'!NO$10","v":207.48940973847493},{"$f":" 'Tax SA'!NP$10","v":320.12453826805461},{"$f":" 'Tax SA'!NQ$10","v":457.94997404319065},{"$f":" 'Tax SA'!NR$10","v":434.69275262158817},{"$f":" 'Tax SA'!NS$10","v":206.3281702272061},{"$f":" 'Tax SA'!NT$10","v":-1172.8147492243804},{"$f":" 'Tax SA'!NU$10","v":-1218.1979144047721},{"$f":" 'Tax SA'!NV$10","v":0},{"$f":" 'Tax SA'!NW$10","v":0},{"$f":" 'Tax SA'!NX$10","v":0},{"$f":" 'Tax SA'!NY$10","v":0},{"$f":" 'Tax SA'!NZ$10","v":0},{"$f":" 'Tax SA'!OA$10","v":0},{"$f":" 'Tax SA'!OB$10","v":0},{"$f":" 'Tax SA'!OC$10","v":0},{"$f":" 'Tax SA'!OD$10","v":0},{"$f":" 'Tax SA'!OE$10","v":0},{"$f":" 'Tax SA'!OF$10","v":0},{"$f":" 'Tax SA'!OG$10","v":0},{"$f":" 'Tax SA'!OH$10","v":0},{"$f":" 'Tax SA'!OI$10","v":0},{"$f":" 'Tax SA'!OJ$10","v":0},{"$f":" 'Tax SA'!OK$10","v":0},{"$f":" 'Tax SA'!OL$10","v":0},{"$f":" 'Tax SA'!OM$10","v":0},{"$f":" 'Tax SA'!ON$10","v":0},{"$f":" 'Tax SA'!OO$10","v":0},{"$f":" 'Tax SA'!OP$10","v":0},{"$f":" 'Tax SA'!OQ$10","v":0},{"$f":" 'Tax SA'!OR$10","v":0},{"$f":" 'Tax SA'!OS$10","v":0},{"$f":" 'Tax SA'!OT$10","v":0},{"$f":" 'Tax SA'!OU$10","v":0},{"$f":" 'Tax SA'!OV$10","v":0},{"$f":" 'Tax SA'!OW$10","v":0},{"$f":" 'Tax SA'!OX$10","v":0},{"$f":" 'Tax SA'!OY$10","v":0},{"$f":" 'Tax SA'!OZ$10","v":0},{"$f":" 'Tax SA'!PA$10","v":0},{"$f":" 'Tax SA'!PB$10","v":0},{"$f":" 'Tax SA'!PC$10","v":0},{"$f":" 'Tax SA'!PD$10","v":0},{"$f":" 'Tax SA'!PE$10","v":0},{"$f":" 'Tax SA'!PF$10","v":0},{"$f":" 'Tax SA'!PG$10","v":0},{"$f":" 'Tax SA'!PH$10","v":0},{"$f":" 'Tax SA'!PI$10","v":0},{"$f":" 'Tax SA'!PJ$10","v":0},{"$f":" 'Tax SA'!PK$10","v":0},{"$f":" 'Tax SA'!PL$10","v":0},{"$f":" 'Tax SA'!PM$10","v":0},{"$f":" 'Tax SA'!PN$10","v":0},{"$f":" 'Tax SA'!PO$10","v":0},{"$f":" 'Tax SA'!PP$10","v":0},{"$f":" 'Tax SA'!PQ$10","v":0},{"$f":" 'Tax SA'!PR$10","v":0},{"$f":" 'Tax SA'!PS$10","v":0},{"$f":" 'Tax SA'!PT$10","v":0},{"$f":" 'Tax SA'!PU$10","v":0},{"$f":" 'Tax SA'!PV$10","v":0},{"$f":" 'Tax SA'!PW$10","v":0},{"$f":" 'Tax SA'!PX$10","v":0},{"$f":" 'Tax SA'!PY$10","v":0},{"$f":" 'Tax SA'!PZ$10","v":0},{"$f":" 'Tax SA'!QA$10","v":0},{"$f":" 'Tax SA'!QB$10","v":0},{"$f":" 'Tax SA'!QC$10","v":0},{"$f":" 'Tax SA'!QD$10","v":0},{"$f":" 'Tax SA'!QE$10","v":0},{"$f":" 'Tax SA'!QF$10","v":0},{"$f":" 'Tax SA'!QG$10","v":0},{"$f":" 'Tax SA'!QH$10","v":0},{"$f":" 'Tax SA'!QI$10","v":0},{"$f":" 'Tax SA'!QJ$10","v":0},{"$f":" 'Tax SA'!QK$10","v":0},{"$f":" 'Tax SA'!QL$10","v":0},{"$f":" 'Tax SA'!QM$10","v":0},{"$f":" 'Tax SA'!QN$10","v":0},{"$f":" 'Tax SA'!QO$10","v":0},{"$f":" 'Tax SA'!QP$10","v":0},{"$f":" 'Tax SA'!QQ$10","v":0},{"$f":" 'Tax SA'!QR$10","v":0},{"$f":" 'Tax SA'!QS$10","v":0},{"$f":" 'Tax SA'!QT$10","v":0},{"$f":" 'Tax SA'!QU$10","v":0},{"$f":" 'Tax SA'!QV$10","v":0},{"$f":" 'Tax SA'!QW$10","v":0},{"$f":" 'Tax SA'!QX$10","v":0},{"$f":" 'Tax SA'!QY$10","v":0},{"$f":" 'Tax SA'!QZ$10","v":0},{"$f":" 'Tax SA'!RA$10","v":0},{"$f":" 'Tax SA'!RB$10","v":0},{"$f":" 'Tax SA'!RC$10","v":0},{"$f":" 'Tax SA'!RD$10","v":0},{"$f":" 'Tax SA'!RE$10","v":0},{"$f":" 'Tax SA'!RF$10","v":0},{"$f":" 'Tax SA'!RG$10","v":0},{"$f":" 'Tax SA'!RH$10","v":0},{"$f":" 'Tax SA'!RI$10","v":0},{"$f":" 'Tax SA'!RJ$10","v":0},{"$f":" 'Tax SA'!RK$10","v":0},{"$f":" 'Tax SA'!RL$10","v":0},{"$f":" 'Tax SA'!RM$10","v":0},{"$f":" 'Tax SA'!RN$10","v":0},{"$f":" 'Tax SA'!RO$10","v":0},{"$f":" 'Tax SA'!RP$10","v":0},{"$f":" 'Tax SA'!RQ$10","v":0},{"$f":" 'Tax SA'!RR$10","v":0},{"$f":" 'Tax SA'!RS$10","v":0},{"$f":" 'Tax SA'!RT$10","v":0},{"$f":" 'Tax SA'!RU$10","v":0},{"$f":" 'Tax SA'!RV$10","v":0},{"$f":" 'Tax SA'!RW$10","v":0},{"$f":" 'Tax SA'!RX$10","v":0},{"$f":" 'Tax SA'!RY$10","v":0},{"$f":" 'Tax SA'!RZ$10","v":0},{"$f":" 'Tax SA'!SA$10","v":0},{"$f":" 'Tax SA'!SB$10","v":0},{"$f":" 'Tax SA'!SC$10","v":0},{"$f":" 'Tax SA'!SD$10","v":0},{"$f":" 'Tax SA'!SE$10","v":0},{"$f":" 'Tax SA'!SF$10","v":0},{"$f":" 'Tax SA'!SG$10","v":0},{"$f":" 'Tax SA'!SH$10","v":0},{"$f":" 'Tax SA'!SI$10","v":0},{"$f":" 'Tax SA'!SJ$10","v":0},{"$f":" 'Tax SA'!SK$10","v":0},{"$f":" 'Tax SA'!SL$10","v":0},{"$f":" 'Tax SA'!SM$10","v":0},{"$f":" 'Tax SA'!SN$10","v":0},{"$f":" 'Tax SA'!SO$10","v":0}]
[null,null,null,"less",{"$f":" 'Tax SA'!E$49","v":"Income taxes"},{"$f":" 'Tax SA'!F$49","v":0},{"$f":" 'Tax SA'!G$49","v":"$ 000s"},{"$f":" 'Tax SA'!H$49","v":32664.688382897788},{"$f":" 'Tax SA'!I$49","v":0},{"$f":" 'Tax SA'!J$49","v":0},{"$f":" 'Tax SA'!K$49","v":0},{"$f":" 'Tax SA'!L$49","v":0},{"$f":" 'Tax SA'!M$49","v":0},{"$f":" 'Tax SA'!N$49","v":0},{"$f":" 'Tax SA'!O$49","v":0},{"$f":" 'Tax SA'!P$49","v":0},{"$f":" 'Tax SA'!Q$49","v":0},{"$f":" 'Tax SA'!R$49","v":0},{"$f":" 'Tax SA'!S$49","v":0},{"$f":" 'Tax SA'!T$49","v":0},{"$f":" 'Tax SA'!U$49","v":0},{"$f":" 'Tax SA'!V$49","v":0},{"$f":" 'Tax SA'!W$49","v":0},{"$f":" 'Tax SA'!X$49","v":143.4901994387024},{"$f":" 'Tax SA'!Y$49","v":116.98326447029626},{"$f":" 'Tax SA'!Z$49","v":109.08785222585595},{"$f":" 'Tax SA'!AA$49","v":75.133874488899991},{"$f":" 'Tax SA'!AB$49","v":49.587859531208181},{"$f":" 'Tax SA'!AC$49","v":36.680870889516655},{"$f":" 'Tax SA'!AD$49","v":44.762548137105959},{"$f":" 'Tax SA'!AE$49","v":60.112004621482129},{"$f":" 'Tax SA'!AF$49","v":80.91383838766285},{"$f":" 'Tax SA'!AG$49","v":111.82823192954798},{"$f":" 'Tax SA'!AH$49","v":0},{"$f":" 'Tax SA'!AI$49","v":0},{"$f":" 'Tax SA'!AJ$49","v":0},{"$f":" 'Tax SA'!AK$49","v":0},{"$f":" 'Tax SA'!AL$49","v":0},{"$f":" 'Tax SA'!AM$49","v":0},{"$f":" 'Tax SA'!AN$49","v":0},{"$f":" 'Tax SA'!AO$49","v":0},{"$f":" 'Tax SA'!AP$49","v":0},{"$f":" 'Tax SA'!AQ$49","v":0},{"$f":" 'Tax SA'!AR$49","v":0},{"$f":" 'Tax SA'!AS$49","v":0},{"$f":" 'Tax SA'!AT$49","v":0},{"$f":" 'Tax SA'!AU$49","v":0},{"$f":" 'Tax SA'!AV$49","v":0},{"$f":" 'Tax SA'!AW$49","v":0},{"$f":" 'Tax SA'!AX$49","v":0},{"$f":" 'Tax SA'!AY$49","v":0},{"$f":" 'Tax SA'!AZ$49","v":0},{"$f":" 'Tax SA'!BA$49","v":0},{"$f":" 'Tax SA'!BB$49","v":0},{"$f":" 'Tax SA'!BC$49","v":0},{"$f":" 'Tax SA'!BD$49","v":0},{"$f":" 'Tax SA'!BE$49","v":0},{"$f":" 'Tax SA'!BF$49","v":0},{"$f":" 'Tax SA'!BG$49","v":0},{"$f":" 'Tax SA'!BH$49","v":0},{"$f":" 'Tax SA'!BI$49","v":0},{"$f":" 'Tax SA'!BJ$49","v":0},{"$f":" 'Tax SA'!BK$49","v":0},{"$f":" 'Tax SA'!BL$49","v":0},{"$f":" 'Tax SA'!BM$49","v":0},{"$f":" 'Tax SA'!BN$49","v":0},{"$f":" 'Tax SA'!BO$49","v":0},{"$f":" 'Tax SA'!BP$49","v":0},{"$f":" 'Tax SA'!BQ$49","v":0},{"$f":" 'Tax SA'!BR$49","v":0},{"$f":" 'Tax SA'!BS$49","v":0},{"$f":" 'Tax SA'!BT$49","v":0},{"$f":" 'Tax SA'!BU$49","v":0},{"$f":" 'Tax SA'!BV$49","v":0},{"$f":" 'Tax SA'!BW$49","v":0},{"$f":" 'Tax SA'!BX$49","v":0},{"$f":" 'Tax SA'!BY$49","v":0},{"$f":" 'Tax SA'!BZ$49","v":0},{"$f":" 'Tax SA'!CA$49","v":0},{"$f":" 'Tax SA'!CB$49","v":0},{"$f":" 'Tax SA'!CC$49","v":0},{"$f":" 'Tax SA'!CD$49","v":0},{"$f":" 'Tax SA'!CE$49","v":0},{"$f":" 'Tax SA'!CF$49","v":0},{"$f":" 'Tax SA'!CG$49","v":0},{"$f":" 'Tax SA'!CH$49","v":0},{"$f":" 'Tax SA'!CI$49","v":0},{"$f":" 'Tax SA'!CJ$49","v":0},{"$f":" 'Tax SA'!CK$49","v":0},{"$f":" 'Tax SA'!CL$49","v":0},{"$f":" 'Tax SA'!CM$49","v":0},{"$f":" 'Tax SA'!CN$49","v":0},{"$f":" 'Tax SA'!CO$49","v":0},{"$f":" 'Tax SA'!CP$49","v":0},{"$f":" 'Tax SA'!CQ$49","v":0},{"$f":" 'Tax SA'!CR$49","v":0},{"$f":" 'Tax SA'!CS$49","v":0},{"$f":" 'Tax SA'!CT$49","v":0},{"$f":" 'Tax SA'!CU$49","v":0},{"$f":" 'Tax SA'!CV$49","v":0},{"$f":" 'Tax SA'!CW$49","v":0},{"$f":" 'Tax SA'!CX$49","v":0},{"$f":" 'Tax SA'!CY$49","v":0},{"$f":" 'Tax SA'!CZ$49","v":0},{"$f":" 'Tax SA'!DA$49","v":0},{"$f":" 'Tax SA'!DB$49","v":0},{"$f":" 'Tax SA'!DC$49","v":0},{"$f":" 'Tax SA'!DD$49","v":0},{"$f":" 'Tax SA'!DE$49","v":0},{"$f":" 'Tax SA'!DF$49","v":0},{"$f":" 'Tax SA'!DG$49","v":0},{"$f":" 'Tax SA'!DH$49","v":0},{"$f":" 'Tax SA'!DI$49","v":0},{"$f":" 'Tax SA'!DJ$49","v":0},{"$f":" 'Tax SA'!DK$49","v":0},{"$f":" 'Tax SA'!DL$49","v":0},{"$f":" 'Tax SA'!DM$49","v":0},{"$f":" 'Tax SA'!DN$49","v":0},{"$f":" 'Tax SA'!DO$49","v":0},{"$f":" 'Tax SA'!DP$49","v":0},{"$f":" 'Tax SA'!DQ$49","v":0},{"$f":" 'Tax SA'!DR$49","v":0},{"$f":" 'Tax SA'!DS$49","v":0},{"$f":" 'Tax SA'!DT$49","v":0},{"$f":" 'Tax SA'!DU$49","v":0},{"$f":" 'Tax SA'!DV$49","v":0},{"$f":" 'Tax SA'!DW$49","v":0},{"$f":" 'Tax SA'!DX$49","v":0},{"$f":" 'Tax SA'!DY$49","v":0},{"$f":" 'Tax SA'!DZ$49","v":0},{"$f":" 'Tax SA'!EA$49","v":0},{"$f":" 'Tax SA'!EB$49","v":0},{"$f":" 'Tax SA'!EC$49","v":0},{"$f":" 'Tax SA'!ED$49","v":0},{"$f":" 'Tax SA'!EE$49","v":0},{"$f":" 'Tax SA'!EF$49","v":0},{"$f":" 'Tax SA'!EG$49","v":0},{"$f":" 'Tax SA'!EH$49","v":0},{"$f":" 'Tax SA'!EI$49","v":0},{"$f":" 'Tax SA'!EJ$49","v":0},{"$f":" 'Tax SA'!EK$49","v":0},{"$f":" 'Tax SA'!EL$49","v":0},{"$f":" 'Tax SA'!EM$49","v":0},{"$f":" 'Tax SA'!EN$49","v":0},{"$f":" 'Tax SA'!EO$49","v":0},{"$f":" 'Tax SA'!EP$49","v":0},{"$f":" 'Tax SA'!EQ$49","v":0},{"$f":" 'Tax SA'!ER$49","v":0},{"$f":" 'Tax SA'!ES$49","v":0},{"$f":" 'Tax SA'!ET$49","v":0},{"$f":" 'Tax SA'!EU$49","v":0},{"$f":" 'Tax SA'!EV$49","v":0},{"$f":" 'Tax SA'!EW$49","v":0},{"$f":" 'Tax SA'!EX$49","v":0},{"$f":" 'Tax SA'!EY$49","v":3.5893013525621202},{"$f":" 'Tax SA'!EZ$49","v":181.13405976903448},{"$f":" 'Tax SA'!FA$49","v":148.22540080923798},{"$f":" 'Tax SA'!FB$49","v":138.42203099168879},{"$f":" 'Tax SA'!FC$49","v":96.250990437604742},{"$f":" 'Tax SA'!FD$49","v":64.523674182243653},{"$f":" 'Tax SA'!FE$49","v":48.495289224870803},{"$f":" 'Tax SA'!FF$49","v":58.537225644681854},{"$f":" 'Tax SA'!FG$49","v":77.606539042647455},{"$f":" 'Tax SA'!FH$49","v":103.4481861776591},{"$f":" 'Tax SA'!FI$49","v":141.85085308319921},{"$f":" 'Tax SA'!FJ$49","v":164.4301257591485},{"$f":" 'Tax SA'!FK$49","v":170.79916454758606},{"$f":" 'Tax SA'!FL$49","v":184.7736341309909},{"$f":" 'Tax SA'!FM$49","v":151.19754465217349},{"$f":" 'Tax SA'!FN$49","v":141.1990604101151},{"$f":" 'Tax SA'!FO$49","v":98.189223116515848},{"$f":" 'Tax SA'!FP$49","v":65.830796215125801},{"$f":" 'Tax SA'!FQ$49","v":49.48350578074615},{"$f":" 'Tax SA'!FR$49","v":59.724984688035399},{"$f":" 'Tax SA'!FS$49","v":79.173365235132536},{"$f":" 'Tax SA'!FT$49","v":105.52876389609378},{"$f":" 'Tax SA'!FU$49","v":144.69497444490946},{"$f":" 'Tax SA'!FV$49","v":167.72312005364859},{"$f":" 'Tax SA'!FW$49","v":174.21865775962206},{"$f":" 'Tax SA'!FX$49","v":188.47087306106886},{"$f":" 'Tax SA'!FY$49","v":154.22691951022435},{"$f":" 'Tax SA'!FZ$49","v":144.02943671930578},{"$f":" 'Tax SA'!GA$49","v":100.16411794552845},{"$f":" 'Tax SA'!GB$49","v":67.162025718996887},{"$f":" 'Tax SA'!GC$49","v":50.489483987545036},{"$f":" 'Tax SA'!GD$49","v":60.934469660192519},{"$f":" 'Tax SA'!GE$49","v":80.769451784172347},{"$f":" 'Tax SA'!GF$49","v":107.64881495083151},{"$f":" 'Tax SA'!GG$49","v":147.59374953387675},{"$f":" 'Tax SA'!GH$49","v":171.07969081623568},{"$f":" 'Tax SA'!GI$49","v":177.70423907868235},{"$f":" 'Tax SA'!GJ$49","v":192.23971953274577},{"$f":" 'Tax SA'!GK$49","v":157.31461664098637},{"$f":" 'Tax SA'!GL$49","v":146.91417383591104},{"$f":" 'Tax SA'!GM$49","v":102.17635694094413},{"$f":" 'Tax SA'!GN$49","v":68.517794939837572},{"$f":" 'Tax SA'!GO$49","v":51.513529797811557},{"$f":" 'Tax SA'!GP$49","v":62.166065250980402},{"$f":" 'Tax SA'!GQ$49","v":82.395333115270006},{"$f":" 'Tax SA'!GR$49","v":109.80907677369676},{"$f":" 'Tax SA'!GS$49","v":150.54821757038454},{"$f":" 'Tax SA'!GT$49","v":174.50105461448462},{"$f":" 'Tax SA'!GU$49","v":181.25717492035619},{"$f":" 'Tax SA'!GV$49","v":196.08154962463016},{"$f":" 'Tax SA'!GW$49","v":160.47294186184664},{"$f":" 'Tax SA'!GX$49","v":149.86478106751227},{"$f":" 'Tax SA'!GY$49","v":104.23402404557112},{"$f":" 'Tax SA'!GZ$49","v":69.903610672538989},{"$f":" 'Tax SA'!HA$49","v":52.559847915948836},{"$f":" 'Tax SA'!HB$49","v":63.424791464793635},{"$f":" 'Tax SA'!HC$49","v":84.057577725036353},{"$f":" 'Tax SA'!HD$49","v":112.01821640334325},{"$f":" 'Tax SA'!HE$49","v":153.570164316106},{"$f":" 'Tax SA'!HF$49","v":178.00083078474859},{"$f":" 'Tax SA'!HG$49","v":184.89160160954199},{"$f":" 'Tax SA'!HH$49","v":200.01163435360263},{"$f":" 'Tax SA'!HI$49","v":163.6808568192439},{"$f":" 'Tax SA'!HJ$49","v":152.86156058151101},{"$f":" 'Tax SA'!HK$49","v":106.32318851376846},{"$f":" 'Tax SA'!HL$49","v":71.309880982194514},{"$f":" 'Tax SA'!HM$49","v":53.621038257613037},{"$f":" 'Tax SA'!HN$49","v":64.701874718442909},{"$f":" 'Tax SA'!HO$49","v":85.744803958691733},{"$f":" 'Tax SA'!HP$49","v":114.26131794317415},{"$f":" 'Tax SA'!HQ$49","v":156.63942179775711},{"$f":" 'Tax SA'!HR$49","v":181.55576326931853},{"$f":" 'Tax SA'!HS$49","v":188.58339188856652},{"$f":" 'Tax SA'!HT$49","v":204.0039351527941},{"$f":" 'Tax SA'!HU$49","v":166.95049669766735},{"$f":" 'Tax SA'!HV$49","v":155.91586187755115},{"$f":" 'Tax SA'!HW$49","v":108.45182105576612},{"$f":" 'Tax SA'!HX$49","v":72.742034471211738},{"$f":" 'Tax SA'!HY$49","v":54.701245035332171},{"$f":" 'Tax SA'!HZ$49","v":66.00226343010965},{"$f":" 'Tax SA'!IA$49","v":87.463487661490959},{"$f":" 'Tax SA'!IB$49","v":116.54692723534578},{"$f":" 'Tax SA'!IC$49","v":159.76761216153946},{"$f":" 'Tax SA'!ID$49","v":185.17928284723746},{"$f":" 'Tax SA'!IE$49","v":192.34648648738911},{"$f":" 'Tax SA'!IF$49","v":208.07351200626164},{"$f":" 'Tax SA'!IG$49","v":170.28303725354351},{"$f":" 'Tax SA'!IH$49","v":159.02877701673162},{"$f":" 'Tax SA'!II$49","v":110.62065459811288},{"$f":" 'Tax SA'!IJ$49","v":74.200533797939258},{"$f":" 'Tax SA'!IK$49","v":55.800794244603168},{"$f":" 'Tax SA'!IL$49","v":67.326368780362046},{"$f":" 'Tax SA'!IM$49","v":89.214202021060146},{"$f":" 'Tax SA'!IN$49","v":118.87583711501357},{"$f":" 'Tax SA'!IO$49","v":162.95585477447733},{"$f":" 'Tax SA'!IP$49","v":188.87270076931398},{"$f":" 'Tax SA'!IQ$49","v":196.18225058287948},{"$f":" 'Tax SA'!IR$49","v":212.22184873822144},{"$f":" 'Tax SA'!IS$49","v":173.69176459798078},{"$f":" 'Tax SA'!IT$49","v":162.2127302058785},{"$f":" 'Tax SA'!IU$49","v":112.83840695940535},{"$f":" 'Tax SA'!IV$49","v":75.691308182164491},{"$f":" 'Tax SA'!IW$49","v":56.924206151788795},{"$f":" 'Tax SA'!IX$49","v":68.67959314865638},{"$f":" 'Tax SA'!IY$49","v":91.004024861857516},{"$f":" 'Tax SA'!IZ$49","v":121.25739602095911},{"$f":" 'Tax SA'!JA$49","v":166.21687254848584},{"$f":" 'Tax SA'!JB$49","v":192.65072386032921},{"$f":" 'Tax SA'!JC$49","v":200.10595033194269},{"$f":" 'Tax SA'!JD$49","v":216.46543920789793},{"$f":" 'Tax SA'!JE$49","v":177.15395675053972},{"$f":" 'Tax SA'!JF$49","v":165.4464500294863},{"$f":" 'Tax SA'!JG$49","v":115.09004693978601},{"$f":" 'Tax SA'!JH$49","v":77.204021212676892},{"$f":" 'Tax SA'!JI$49","v":58.063516067882091},{"$f":" 'Tax SA'!JJ$49","v":70.052485775401564},{"$f":" 'Tax SA'!JK$49","v":92.82068351579079},{"$f":" 'Tax SA'!JL$49","v":123.67550723490356},{"$f":" 'Tax SA'!JM$49","v":169.52888597854576},{"$f":" 'Tax SA'!JN$49","v":196.48823131871754},{"$f":" 'Tax SA'!JO$49","v":204.09152236311027},{"$f":" 'Tax SA'!JP$49","v":220.77615205031358},{"$f":" 'Tax SA'!JQ$49","v":180.68271551707716},{"$f":" 'Tax SA'!JR$49","v":168.74218810268283},{"$f":" 'Tax SA'!JS$49","v":117.38417016249751},{"$f":" 'Tax SA'!JT$49","v":78.744517828837786},{"$f":" 'Tax SA'!JU$49","v":59.223179131975634},{"$f":" 'Tax SA'!JV$49","v":71.450371909122154},{"$f":" 'Tax SA'!JW$49","v":94.671155884070089},{"$f":" 'Tax SA'!JX$49","v":126.1393883865004},{"$f":" 'Tax SA'!JY$49","v":172.90444126975942},{"$f":" 'Tax SA'!JZ$49","v":200.3997262754321},{"$f":" 'Tax SA'!KA$49","v":208.15402152526445},{"$f":" 'Tax SA'!KB$49","v":225.1702531131931},{"$f":" 'Tax SA'!KC$49","v":184.27930756323806},{"$f":" 'Tax SA'!KD$49","v":172.10112051909496},{"$f":" 'Tax SA'!KE$49","v":119.72156411748004},{"$f":" 'Tax SA'!KF$49","v":80.313293072079574},{"$f":" 'Tax SA'!KG$49","v":60.403542501623321},{"$f":" 'Tax SA'!KH$49","v":72.873690868006847},{"$f":" 'Tax SA'!KI$49","v":96.556056568775091},{"$f":" 'Tax SA'!KJ$49","v":128.64989173048468},{"$f":" 'Tax SA'!KK$49","v":176.34474398060024},{"$f":" 'Tax SA'!KL$49","v":204.38662190049919},{"$f":" 'Tax SA'!KM$49","v":212.29491932592575},{"$f":" 'Tax SA'!KN$49","v":229.64934227155038},{"$f":" 'Tax SA'!KO$49","v":187.95807668037014},{"$f":" 'Tax SA'!KP$49","v":175.53665840101053},{"$f":" 'Tax SA'!KQ$49","v":122.11162945834195},{"$f":" 'Tax SA'!KR$49","v":81.916730195760479},{"$f":" 'Tax SA'!KS$49","v":61.609464842253296},{"$f":" 'Tax SA'!KT$49","v":74.328255717602261},{"$f":" 'Tax SA'!KU$49","v":98.483011440084397},{"$f":" 'Tax SA'!KV$49","v":131.21709993158606},{"$f":" 'Tax SA'!KW$49","v":179.86352797041511},{"$f":" 'Tax SA'!KX$49","v":208.46479862950861},{"$f":" 'Tax SA'!KY$49","v":216.5307013431395},{"$f":" 'Tax SA'!KZ$49","v":234.23123343874846},{"$f":" 'Tax SA'!LA$49","v":191.69448352932599},{"$f":" 'Tax SA'!LB$49","v":179.02583205367031},{"$f":" 'Tax SA'!LC$49","v":124.53814865175366},{"$f":" 'Tax SA'!LD$49","v":83.543691641269447},{"$f":" 'Tax SA'!LE$49","v":62.832374951929062},{"$f":" 'Tax SA'!LF$49","v":75.803887389239279},{"$f":" 'Tax SA'!LG$49","v":100.43878815328902},{"$f":" 'Tax SA'!LH$49","v":133.82364302410176},{"$f":" 'Tax SA'!LI$49","v":183.4372744571813},{"$f":" 'Tax SA'!LJ$49","v":212.60712241116175},{"$f":" 'Tax SA'!LK$49","v":220.8332137410143},{"$f":" 'Tax SA'!LL$49","v":238.8855352584628},{"$f":" 'Tax SA'!LM$49","v":195.50267283601158},{"$f":" 'Tax SA'!LN$49","v":182.58186620902381},{"$f":" 'Tax SA'!LO$49","v":127.01039049179832},{"$f":" 'Tax SA'!LP$49","v":85.200469828078027},{"$f":" 'Tax SA'!LQ$49","v":64.077061387108856},{"$f":" 'Tax SA'!LR$49","v":77.306315851993901},{"$f":" 'Tax SA'!LS$49","v":102.43090482100746},{"$f":" 'Tax SA'!LT$49","v":136.47946249665407},{"$f":" 'Tax SA'!LU$49","v":187.07952646247483},{"$f":" 'Tax SA'!LV$49","v":216.82925364340122},{"$f":" 'Tax SA'!LW$49","v":225.21871382196642},{"$f":" 'Tax SA'!LX$49","v":243.62981529561981},{"$f":" 'Tax SA'!LY$49","v":199.38400905740403},{"$f":" 'Tax SA'!LZ$49","v":186.206027310075},{"$f":" 'Tax SA'!MA$49","v":129.52920093029169},{"$f":" 'Tax SA'!MB$49","v":86.887594258644128},{"$f":" 'Tax SA'!MC$49","v":65.343893623770114},{"$f":" 'Tax SA'!MD$49","v":78.83601028899318},{"$f":" 'Tax SA'!ME$49","v":104.46002027489914},{"$f":" 'Tax SA'!MF$49","v":139.18547431436514},{"$f":" 'Tax SA'!MG$49","v":190.791582221754},{"$f":" 'Tax SA'!MH$49","v":221.13271518988364},{"$f":" 'Tax SA'!MI$49","v":229.68878755919684},{"$f":" 'Tax SA'!MJ$49","v":248.46579840712076},{"$f":" 'Tax SA'!MK$49","v":203.35397708529055},{"$f":" 'Tax SA'!ML$49","v":189.91279100331735},{"$f":" 'Tax SA'!MM$49","v":132.10471611572385},{"$f":" 'Tax SA'!MN$49","v":88.611936105384032},{"$f":" 'Tax SA'!MO$49","v":66.638093120198192},{"$f":" 'Tax SA'!MP$49","v":80.39922476792114},{"$f":" 'Tax SA'!MQ$49","v":106.53435000670561},{"$f":" 'Tax SA'!MR$49","v":141.95255220825615},{"$f":" 'Tax SA'!MS$49","v":194.58826607301054},{"$f":" 'Tax SA'!MT$49","v":225.53465396373181},{"$f":" 'Tax SA'!MU$49","v":234.26123656905685},{"$f":" 'Tax SA'!MV$49","v":253.41272342486732},{"$f":" 'Tax SA'!MW$49","v":207.38607597436376},{"$f":" 'Tax SA'!MX$49","v":193.67735484485272},{"$f":" 'Tax SA'!MY$49","v":134.71943971338024},{"$f":" 'Tax SA'!MZ$49","v":90.361495799276327},{"$f":" 'Tax SA'!NA$49","v":67.950437273190545},{"$f":" 'Tax SA'!NB$49","v":81.984997042615589},{"$f":" 'Tax SA'!NC$49","v":108.63962815907774},{"$f":" 'Tax SA'!ND$49","v":144.76195341856726},{"$f":" 'Tax SA'!NE$49","v":198.44418219495418},{"$f":" 'Tax SA'!NF$49","v":230.00576243909961},{"$f":" 'Tax SA'!NG$49","v":238.90565000322201},{"$f":" 'Tax SA'!NH$49","v":258.43775855812777},{"$f":" 'Tax SA'!NI$49","v":211.49557561720724},{"$f":" 'Tax SA'!NJ$49","v":197.51399319757326},{"$f":" 'Tax SA'!NK$49","v":137.38336559263476},{"$f":" 'Tax SA'!NL$49","v":92.143046625203624},{"$f":" 'Tax SA'!NM$49","v":69.286072079175781},{"$f":" 'Tax SA'!NN$49","v":83.599491666943138},{"$f":" 'Tax SA'!NO$49","v":110.78395402687067},{"$f":" 'Tax SA'!NP$49","v":147.62439932055395},{"$f":" 'Tax SA'!NQ$49","v":202.37394883550871},{"$f":" 'Tax SA'!NR$49","v":234.56294984487147},{"$f":" 'Tax SA'!NS$49","v":243.63958288094977},{"$f":" 'Tax SA'!NT$49","v":0},{"$f":" 'Tax SA'!NU$49","v":0},{"$f":" 'Tax SA'!NV$49","v":0},{"$f":" 'Tax SA'!NW$49","v":0},{"$f":" 'Tax SA'!NX$49","v":0},{"$f":" 'Tax SA'!NY$49","v":0},{"$f":" 'Tax SA'!NZ$49","v":0},{"$f":" 'Tax SA'!OA$49","v":0},{"$f":" 'Tax SA'!OB$49","v":0},{"$f":" 'Tax SA'!OC$49","v":0},{"$f":" 'Tax SA'!OD$49","v":0},{"$f":" 'Tax SA'!OE$49","v":0},{"$f":" 'Tax SA'!OF$49","v":0},{"$f":" 'Tax SA'!OG$49","v":0},{"$f":" 'Tax SA'!OH$49","v":0},{"$f":" 'Tax SA'!OI$49","v":0},{"$f":" 'Tax SA'!OJ$49","v":0},{"$f":" 'Tax SA'!OK$49","v":0},{"$f":" 'Tax SA'!OL$49","v":0},{"$f":" 'Tax SA'!OM$49","v":0},{"$f":" 'Tax SA'!ON$49","v":0},{"$f":" 'Tax SA'!OO$49","v":0},{"$f":" 'Tax SA'!OP$49","v":0},{"$f":" 'Tax SA'!OQ$49","v":0},{"$f":" 'Tax SA'!OR$49","v":0},{"$f":" 'Tax SA'!OS$49","v":0},{"$f":" 'Tax SA'!OT$49","v":0},{"$f":" 'Tax SA'!OU$49","v":0},{"$f":" 'Tax SA'!OV$49","v":0},{"$f":" 'Tax SA'!OW$49","v":0},{"$f":" 'Tax SA'!OX$49","v":0},{"$f":" 'Tax SA'!OY$49","v":0},{"$f":" 'Tax SA'!OZ$49","v":0},{"$f":" 'Tax SA'!PA$49","v":0},{"$f":" 'Tax SA'!PB$49","v":0},{"$f":" 'Tax SA'!PC$49","v":0},{"$f":" 'Tax SA'!PD$49","v":0},{"$f":" 'Tax SA'!PE$49","v":0},{"$f":" 'Tax SA'!PF$49","v":0},{"$f":" 'Tax SA'!PG$49","v":0},{"$f":" 'Tax SA'!PH$49","v":0},{"$f":" 'Tax SA'!PI$49","v":0},{"$f":" 'Tax SA'!PJ$49","v":0},{"$f":" 'Tax SA'!PK$49","v":0},{"$f":" 'Tax SA'!PL$49","v":0},{"$f":" 'Tax SA'!PM$49","v":0},{"$f":" 'Tax SA'!PN$49","v":0},{"$f":" 'Tax SA'!PO$49","v":0},{"$f":" 'Tax SA'!PP$49","v":0},{"$f":" 'Tax SA'!PQ$49","v":0},{"$f":" 'Tax SA'!PR$49","v":0},{"$f":" 'Tax SA'!PS$49","v":0},{"$f":" 'Tax SA'!PT$49","v":0},{"$f":" 'Tax SA'!PU$49","v":0},{"$f":" 'Tax SA'!PV$49","v":0},{"$f":" 'Tax SA'!PW$49","v":0},{"$f":" 'Tax SA'!PX$49","v":0},{"$f":" 'Tax SA'!PY$49","v":0},{"$f":" 'Tax SA'!PZ$49","v":0},{"$f":" 'Tax SA'!QA$49","v":0},{"$f":" 'Tax SA'!QB$49","v":0},{"$f":" 'Tax SA'!QC$49","v":0},{"$f":" 'Tax SA'!QD$49","v":0},{"$f":" 'Tax SA'!QE$49","v":0},{"$f":" 'Tax SA'!QF$49","v":0},{"$f":" 'Tax SA'!QG$49","v":0},{"$f":" 'Tax SA'!QH$49","v":0},{"$f":" 'Tax SA'!QI$49","v":0},{"$f":" 'Tax SA'!QJ$49","v":0},{"$f":" 'Tax SA'!QK$49","v":0},{"$f":" 'Tax SA'!QL$49","v":0},{"$f":" 'Tax SA'!QM$49","v":0},{"$f":" 'Tax SA'!QN$49","v":0},{"$f":" 'Tax SA'!QO$49","v":0},{"$f":" 'Tax SA'!QP$49","v":0},{"$f":" 'Tax SA'!QQ$49","v":0},{"$f":" 'Tax SA'!QR$49","v":0},{"$f":" 'Tax SA'!QS$49","v":0},{"$f":" 'Tax SA'!QT$49","v":0},{"$f":" 'Tax SA'!QU$49","v":0},{"$f":" 'Tax SA'!QV$49","v":0},{"$f":" 'Tax SA'!QW$49","v":0},{"$f":" 'Tax SA'!QX$49","v":0},{"$f":" 'Tax SA'!QY$49","v":0},{"$f":" 'Tax SA'!QZ$49","v":0},{"$f":" 'Tax SA'!RA$49","v":0},{"$f":" 'Tax SA'!RB$49","v":0},{"$f":" 'Tax SA'!RC$49","v":0},{"$f":" 'Tax SA'!RD$49","v":0},{"$f":" 'Tax SA'!RE$49","v":0},{"$f":" 'Tax SA'!RF$49","v":0},{"$f":" 'Tax SA'!RG$49","v":0},{"$f":" 'Tax SA'!RH$49","v":0},{"$f":" 'Tax SA'!RI$49","v":0},{"$f":" 'Tax SA'!RJ$49","v":0},{"$f":" 'Tax SA'!RK$49","v":0},{"$f":" 'Tax SA'!RL$49","v":0},{"$f":" 'Tax SA'!RM$49","v":0},{"$f":" 'Tax SA'!RN$49","v":0},{"$f":" 'Tax SA'!RO$49","v":0},{"$f":" 'Tax SA'!RP$49","v":0},{"$f":" 'Tax SA'!RQ$49","v":0},{"$f":" 'Tax SA'!RR$49","v":0},{"$f":" 'Tax SA'!RS$49","v":0},{"$f":" 'Tax SA'!RT$49","v":0},{"$f":" 'Tax SA'!RU$49","v":0},{"$f":" 'Tax SA'!RV$49","v":0},{"$f":" 'Tax SA'!RW$49","v":0},{"$f":" 'Tax SA'!RX$49","v":0},{"$f":" 'Tax SA'!RY$49","v":0},{"$f":" 'Tax SA'!RZ$49","v":0},{"$f":" 'Tax SA'!SA$49","v":0},{"$f":" 'Tax SA'!SB$49","v":0},{"$f":" 'Tax SA'!SC$49","v":0},{"$f":" 'Tax SA'!SD$49","v":0},{"$f":" 'Tax SA'!SE$49","v":0},{"$f":" 'Tax SA'!SF$49","v":0},{"$f":" 'Tax SA'!SG$49","v":0},{"$f":" 'Tax SA'!SH$49","v":0},{"$f":" 'Tax SA'!SI$49","v":0},{"$f":" 'Tax SA'!SJ$49","v":0},{"$f":" 'Tax SA'!SK$49","v":0},{"$f":" 'Tax SA'!SL$49","v":0},{"$f":" 'Tax SA'!SM$49","v":0},{"$f":" 'Tax SA'!SN$49","v":0},{"$f":" 'Tax SA'!SO$49","v":0}]
[null,null,null,null,"Applied CFADS",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-143.4901994387024,-116.98326447029626,608.3631449676559,509.78244786258108,495.85140159807167,338.98850155498326,203.1767495189348,123.2923498261012,142.8989022978671,188.73179117786253,404.56919193831448,559.1411596477401,650.01786319405653,675.64116556464887,731.87944218737994,596.70844828362215,556.44560973147156,383.29886704759213,253.02794828291286,187.20892702611911,228.42019027305605,306.69300996802292,412.76988744350274,570.41506785542572,663.09831540712912,689.2304604135536,746.58640983924181,608.72665316317693,567.66239304736746,391.07162462783606,258.20931504617687,191.08066240067581,233.11075141376978,312.9394284500022,421.12511719405575,581.90460850379168,676.43030890291698,703.08139773498021,761.57722875582431,621.01892460804061,579.13445370968179,399.0189669834615,263.50454671354623,195.03556889821226,237.90364912735407,319.32461411591214,429.66849833673609,593.65570685635271,690.06700471858437,717.24917783388696,{"$f":"BV18","v":776.91157653473556},633.50306769369399,590.78488949328846,407.08675584731662,268.87663174134673,199.04528775984568,242.76510534364991,325.80449682535664,438.3420130849496,605.58961738096889,703.91747063151684,731.63943172958261,803.82614395506528,657.5865030406942,614.04186795527812,426.71294930971158,285.77744130842353,214.5798427628298,259.19236359257377,343.90644484058612,458.70456678518258,629.30158309660499,729.60755178922841,757.90431310077179,819.98604387195712,670.83756299999993,626.42628873900753,435.37135245007164,291.6324166185006,219.01826973987602,264.51730319265562,350.91538447100015,467.9958003501788,641.98474446749719,744.2848028271311,773.14360256055761,836.45924281656607,684.39204883199,639.09381943986546,444.22556816397577,297.61751860810824,223.55362603239303,269.9599241583731,358.08143887722417,477.49759777062172,654.95791178315085,759.29875755523574,788.73274669760747,853.31118618317191,698.15979069892262,651.96001446281718,453.21577950932692,303.69145927255585,228.15398364146023,275.4824320527955,365.3556747336786,487.1459314882311,668.13462692822418,774.54976901246005,804.56837725704395,870.43034246138052,712.19283428023641,665.07356455146851,462.37624799352568,{"$f":"EH18","v":293.21749273656178},158.28406902639802,181.7106782595813,236.45302167607466,338.95843749565023,517.42269716679596,612.51916941754462,675.4110067672558,752.19341805670615,632.1542139672938,615.20355769123239,424.18916626917382,258.81149665166447,161.54193603904898,185.43381516568189,241.26419960112412,345.8075260025081,527.82024834776564,624.80729404535066,688.93885383049633,767.24826785348432,644.87601360858639,627.58648077620137,432.75966296315408,264.08114526653765,164.86990708170762,189.23794204575142,246.18184213003923,352.81080512914787,538.45510086841114,637.37699466475271,702.79827808575783,782.66911024484045,657.79850014435306,640.164505835451,441.46260980183428,269.42899638759479,168.24416366859975,193.09615954408466,251.17185173075447,359.9206994268219,549.25621446492687,650.14472720717549,716.86636928788721,798.32492858603996,670.97047960559473,652.98515787753354,450.33110574009874,274.87565893479359,171.67796815355433,197.02353335013277,256.25350938698659,367.16438393792322,560.26450859070303,663.15873454843415,731.20657875242728,814.2844238278193,684.39672626398942,666.05307423971942,459.36825490691081,280.42290944820934,175.1723158737895,201.02124948120729,261.4284480059676,{"$f":"GT18","v":374.54432925400079},571.48391293156806,676.42372344779517,745.81293273993651,830.54296705564036,698.13068526366419,679.42029466502413,468.61027231190883,286.09326189790346,178.74166185470989,205.105740920627,266.71772430907799,382.09025123196977,582.95921997098981,689.99251957014258,760.77715122846803,847.1966111865047,712.08109558245303,692.99792192536279,477.99490431123149,291.84753019253213,182.36038732937595,209.24805564904267,272.08459799570414,389.75082644655481,594.61371710022195,703.77488119380087,775.96646274516797,864.10381388642213,726.30066243257295,706.83727491654668,487.55786024350147,297.70790892595193,186.04273751517286,213.4643899152054,277.54982614591802,397.55535332949444,606.49157432031166,717.8229022299289,791.44939518340482,881.33878301457935,740.79453166960809,720.94335128572175,497.30247874596438,303.67630020933763,189.78976920195913,217.7560067867997,283.11515533082661,405.50648480575751,618.59702328951084,732.14165510835221,807.21948831642021,898.89651348523205,755.62041603050261,735.37234284723149,507.26782864524165,309.77694776216998,193.61700589709039,222.1405697223266,288.80325176080578,413.63625624447002,630.97841241049093,746.78818009375232,823.37579490917801,{"$f":"JF18","v":916.8807460100071},770.6797368129171,750.028228934759,517.38671863105219,315.96762028798724,197.49689682362393,226.58692164210862,294.57453160041285,421.88930485580534,643.55290752962321,761.66500454327866,839.77489629847923,935.13857214888992,786.0294074228932,764.96642268458083,527.69767168051703,322.27221723507199,201.4447397758131,231.11247115911578,300.45133815059637,430.29721565707518,656.36818482353817,776.82837826397292,856.49080006308975,953.75014504687624,801.67497369871592,780.19230952340126,538.20427808578268,328.69277449239684,205.46165593934754,235.71856260955579,306.43553886328129,438.86283675193056,669.4288005770818,792.28376723095209,873.51651994926522,972.71005295674729,817.6787539435154,795.76656180929899,548.94868244946326,335.2553952612069,209.56431277118912,240.42417865643242,312.55152923001401,447.62070102842847,682.78693850894365,808.09275970880219,890.959023186379,992.13033514007952,833.93426899488395,811.58546862708988,559.85836830684707,341.91457081711587,213.72308660636435,245.19579392210287,318.75666630927219,456.51109270935547,696.35315854490057,824.15007679735447,908.66339586906827,1011.8458100832987,850.50297368826853,827.70886121705018,570.97489107189199,{"$f":"LR18","v":348.69603328840554},217.95440211454604,250.05211676332488,325.07499764257227,465.5680588398788,710.1789184904178,840.51645292139619,926.70956005243818,1031.9430491680341,867.39084435673885,844.14254229174162,582.30211102769908,355.60196100423826,222.25944784396231,254.9945771306121,331.50851915275268,474.79465638195342,724.26912354958438,857.19777754230915,945.0899607107051,1052.4162010322984,884.66516931074079,860.95201891121519,593.8854874584332,362.6604557590116,226.65611559429806,260.0435716313624,338.08348396053054,484.22810707756241,738.68009379600869,874.26054639380482,963.92010687093421,1073.3862622794977,902.21094015845267,878.02527842500137,605.64676129372492,369.82248195378048,231.11255820688996,265.16303179452586,344.75395860044944,493.80400465375192,753.31526097156427,891.59105363738627,983.0326743989184,1094.6747995930814,920.0945124934176,895.4269193626792,617.63075588401455,377.11574145909219,235.6464063690255,270.37305901417909,351.54582129886228,503.55904675791601,768.23016129661153,1172.8147492243804,1218.1979144047721,0,0,0,0,0,0,0,0,{"$f":"OD18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed CFADS",null,{"$f":"SMU","v":"$ 000s"},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-143.4901994387024,-116.98326447029626,608.3631449676559,509.78244786258108,495.85140159807167,338.98850155498326,203.1767495189348,123.2923498261012,142.8989022978671,188.73179117786253,404.56919193831448,559.1411596477401,650.01786319405653,675.64116556464887,731.87944218737994,596.70844828362215,556.44560973147156,383.29886704759213,253.02794828291286,187.20892702611911,228.42019027305605,306.69300996802292,412.76988744350274,570.41506785542572,663.09831540712912,689.2304604135536,746.58640983924181,608.72665316317693,567.66239304736746,391.07162462783606,258.20931504617687,191.08066240067581,233.11075141376978,312.9394284500022,421.12511719405575,581.90460850379168,676.43030890291698,703.08139773498021,761.57722875582431,621.01892460804061,579.13445370968179,399.0189669834615,263.50454671354623,195.03556889821226,237.90364912735407,319.32461411591214,429.66849833673609,593.65570685635271,690.06700471858437,717.24917783388696,776.91157653473556,633.50306769369399,590.78488949328846,407.08675584731662,268.87663174134673,199.04528775984568,242.76510534364991,325.80449682535664,438.3420130849496,605.58961738096889,703.91747063151684,731.63943172958261,803.82614395506528,657.5865030406942,614.04186795527812,426.71294930971158,285.77744130842353,214.5798427628298,259.19236359257377,343.90644484058612,458.70456678518258,629.30158309660499,729.60755178922841,757.90431310077179,819.98604387195712,670.83756299999993,626.42628873900753,435.37135245007164,291.6324166185006,219.01826973987602,264.51730319265562,350.91538447100015,467.9958003501788,641.98474446749719,744.2848028271311,773.14360256055761,836.45924281656607,684.39204883199,639.09381943986546,444.22556816397577,297.61751860810824,223.55362603239303,269.9599241583731,358.08143887722417,477.49759777062172,654.95791178315085,759.29875755523574,788.73274669760747,853.31118618317191,698.15979069892262,651.96001446281718,453.21577950932692,303.69145927255585,228.15398364146023,275.4824320527955,365.3556747336786,487.1459314882311,668.13462692822418,774.54976901246005,804.56837725704395,870.43034246138052,712.19283428023641,665.07356455146851,462.37624799352568,293.21749273656178,158.28406902639802,181.7106782595813,236.45302167607466,338.95843749565023,517.42269716679596,612.51916941754462,675.4110067672558,752.19341805670615,632.1542139672938,615.20355769123239,424.18916626917382,258.81149665166447,161.54193603904898,185.43381516568189,241.26419960112412,345.8075260025081,527.82024834776564,624.80729404535066,688.93885383049633,767.24826785348432,644.87601360858639,627.58648077620137,432.75966296315408,264.08114526653765,164.86990708170762,189.23794204575142,246.18184213003923,352.81080512914787,538.45510086841114,637.37699466475271,702.79827808575783,782.66911024484045,657.79850014435306,640.164505835451,441.46260980183428,269.42899638759479,168.24416366859975,193.09615954408466,251.17185173075447,359.9206994268219,549.25621446492687,650.14472720717549,716.86636928788721,798.32492858603996,670.97047960559473,652.98515787753354,450.33110574009874,274.87565893479359,171.67796815355433,197.02353335013277,256.25350938698659,367.16438393792322,560.26450859070303,663.15873454843415,731.20657875242728,814.2844238278193,684.39672626398942,666.05307423971942,459.36825490691081,280.42290944820934,175.1723158737895,201.02124948120729,261.4284480059676,374.54432925400079,571.48391293156806,676.42372344779517,745.81293273993651,830.54296705564036,698.13068526366419,679.42029466502413,468.61027231190883,286.09326189790346,178.74166185470989,205.105740920627,266.71772430907799,382.09025123196977,582.95921997098981,689.99251957014258,760.77715122846803,847.1966111865047,712.08109558245303,692.99792192536279,477.99490431123149,291.84753019253213,182.36038732937595,209.24805564904267,272.08459799570414,389.75082644655481,594.61371710022195,703.77488119380087,775.96646274516797,864.10381388642213,726.30066243257295,706.83727491654668,487.55786024350147,297.70790892595193,186.04273751517286,213.4643899152054,277.54982614591802,397.55535332949444,606.49157432031166,717.8229022299289,791.44939518340482,881.33878301457935,740.79453166960809,720.94335128572175,497.30247874596438,303.67630020933763,189.78976920195913,217.7560067867997,283.11515533082661,405.50648480575751,618.59702328951084,732.14165510835221,807.21948831642021,898.89651348523205,755.62041603050261,735.37234284723149,507.26782864524165,309.77694776216998,193.61700589709039,222.1405697223266,288.80325176080578,413.63625624447002,630.97841241049093,746.78818009375232,823.37579490917801,916.8807460100071,770.6797368129171,750.028228934759,517.38671863105219,315.96762028798724,197.49689682362393,226.58692164210862,294.57453160041285,421.88930485580534,643.55290752962321,761.66500454327866,839.77489629847923,935.13857214888992,786.0294074228932,764.96642268458083,527.69767168051703,322.27221723507199,201.4447397758131,231.11247115911578,300.45133815059637,430.29721565707518,656.36818482353817,776.82837826397292,856.49080006308975,953.75014504687624,801.67497369871592,780.19230952340126,538.20427808578268,328.69277449239684,205.46165593934754,235.71856260955579,306.43553886328129,438.86283675193056,669.4288005770818,792.28376723095209,873.51651994926522,972.71005295674729,817.6787539435154,795.76656180929899,548.94868244946326,335.2553952612069,209.56431277118912,240.42417865643242,312.55152923001401,447.62070102842847,682.78693850894365,808.09275970880219,890.959023186379,992.13033514007952,833.93426899488395,811.58546862708988,559.85836830684707,341.91457081711587,213.72308660636435,245.19579392210287,318.75666630927219,456.51109270935547,696.35315854490057,824.15007679735447,908.66339586906827,1011.8458100832987,850.50297368826853,827.70886121705018,570.97489107189199,348.69603328840554,217.95440211454604,250.05211676332488,325.07499764257227,465.5680588398788,710.1789184904178,840.51645292139619,926.70956005243818,1031.9430491680341,867.39084435673885,844.14254229174162,582.30211102769908,355.60196100423826,222.25944784396231,254.9945771306121,331.50851915275268,474.79465638195342,724.26912354958438,857.19777754230915,945.0899607107051,1052.4162010322984,884.66516931074079,860.95201891121519,593.8854874584332,362.6604557590116,226.65611559429806,260.0435716313624,338.08348396053054,484.22810707756241,738.68009379600869,874.26054639380482,963.92010687093421,1073.3862622794977,902.21094015845267,878.02527842500137,605.64676129372492,369.82248195378048,231.11255820688996,265.16303179452586,344.75395860044944,493.80400465375192,753.31526097156427,891.59105363738627,983.0326743989184,1094.6747995930814,920.0945124934176,895.4269193626792,617.63075588401455,377.11574145909219,235.6464063690255,270.37305901417909,351.54582129886228,503.55904675791601,768.23016129661153,1172.8147492243804,1218.1979144047721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Computed CFADS",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J14-J15-J16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-143.4901994387024,-116.98326447029626,608.3631449676559,509.78244786258108,495.85140159807167,338.98850155498326,203.1767495189348,123.2923498261012,142.8989022978671,188.73179117786253,404.56919193831448,559.1411596477401,650.01786319405653,675.64116556464887,731.87944218737994,596.70844828362215,556.44560973147156,383.29886704759213,253.02794828291286,187.20892702611911,228.42019027305605,306.69300996802292,412.76988744350274,570.41506785542572,663.09831540712912,689.2304604135536,746.58640983924181,608.72665316317693,567.66239304736746,391.07162462783606,258.20931504617687,191.08066240067581,233.11075141376978,312.9394284500022,421.12511719405575,581.90460850379168,676.43030890291698,703.08139773498021,761.57722875582431,621.01892460804061,579.13445370968179,399.0189669834615,263.50454671354623,195.03556889821226,237.90364912735407,319.32461411591214,429.66849833673609,593.65570685635271,690.06700471858437,717.24917783388696,{"$f":"BV14-BV15-BV16","v":776.91157653473556},633.50306769369399,590.78488949328846,407.08675584731662,268.87663174134673,199.04528775984568,242.76510534364991,325.80449682535664,438.3420130849496,605.58961738096889,703.91747063151684,731.63943172958261,803.82614395506528,657.5865030406942,614.04186795527812,426.71294930971158,285.77744130842353,214.5798427628298,259.19236359257377,343.90644484058612,458.70456678518258,629.30158309660499,729.60755178922841,757.90431310077179,819.98604387195712,670.83756299999993,626.42628873900753,435.37135245007164,291.6324166185006,219.01826973987602,264.51730319265562,350.91538447100015,467.9958003501788,641.98474446749719,744.2848028271311,773.14360256055761,836.45924281656607,684.39204883199,639.09381943986546,444.22556816397577,297.61751860810824,223.55362603239303,269.9599241583731,358.08143887722417,477.49759777062172,654.95791178315085,759.29875755523574,788.73274669760747,853.31118618317191,698.15979069892262,651.96001446281718,453.21577950932692,303.69145927255585,228.15398364146023,275.4824320527955,365.3556747336786,487.1459314882311,668.13462692822418,774.54976901246005,804.56837725704395,870.43034246138052,712.19283428023641,665.07356455146851,462.37624799352568,{"$f":"EH14-EH15-EH16","v":309.87764408749638},232.83726329157219,281.10618256147052,372.76597132587074,496.97752150944598,681.56474824898078,790.09542006897857,820.71025541092388,887.88125325716919,726.49624321834062,678.43917600231566,471.71014625523435,316.1780915554163,237.60489993030234,286.83297451875899,380.3148194562666,506.99579676538519,691.66379792315047,624.80729404535089,688.93885383049667,767.24826785348466,644.87601360858662,627.5864807762016,432.75966296315437,264.08114526653799,164.86990708170794,189.23794204575174,246.18184213003954,352.81080512914821,538.45510086841136,637.37699466475306,702.79827808575817,782.66911024484079,657.79850014435328,640.16450583545134,441.46260980183462,269.42899638759513,168.24416366860012,193.09615954408503,251.17185173075484,359.92069942682224,549.25621446492721,650.14472720717595,716.86636928788766,798.32492858604041,670.97047960559507,652.98515787753388,450.33110574009913,274.87565893479399,171.67796815355473,197.02353335013319,256.25350938698699,367.16438393792362,560.26450859070349,663.15873454843461,731.20657875242762,814.28442382781975,684.39672626398988,666.05307423971988,459.36825490691126,280.42290944820979,175.17231587378998,201.0212494812078,261.42844800596811,{"$f":"GT14-GT15-GT16","v":374.54432925400135},571.48391293156851,676.42372344779562,745.81293273993708,830.54296705564093,698.13068526366476,679.4202946650247,468.6102723119094,286.09326189790397,178.7416618547104,205.10574092062754,266.71772430907856,382.09025123197034,582.95921997099038,689.99251957014314,760.7771512284686,847.19661118650538,712.0810955824536,692.99792192536347,477.99490431123218,291.84753019253276,182.36038732937661,209.24805564904329,272.08459799570483,389.75082644655549,594.61371710022252,703.77488119380155,775.96646274516866,864.10381388642281,726.30066243257363,706.83727491654747,487.55786024350215,297.70790892595267,186.0427375151736,213.46438991520614,277.54982614591881,397.55535332949523,606.49157432031234,717.8229022299297,791.44939518340561,881.33878301458014,740.79453166960889,720.94335128572266,497.30247874596523,303.67630020933848,189.78976920195998,217.75600678680058,283.11515533082752,405.50648480575842,618.59702328951175,732.14165510835312,807.21948831642112,898.89651348523296,755.62041603050352,735.37234284723252,507.26782864524262,309.77694776217095,193.61700589709139,222.1405697223276,288.8032517608068,413.63625624447104,630.97841241049196,746.78818009375334,823.37579490917915,{"$f":"JF14-JF15-JF16","v":916.88074601000824},770.67973681291812,750.02822893476002,517.38671863105333,315.96762028798838,197.49689682362509,226.58692164210979,294.57453160041405,421.88930485580647,643.55290752962446,761.66500454327979,839.77489629848037,935.13857214889117,786.02940742289445,764.96642268458208,527.6976716805184,322.2722172350733,201.44473977581444,231.11247115911715,300.45133815059773,430.29721565707661,656.36818482353965,776.82837826397429,856.49080006309123,953.75014504687772,801.67497369871739,780.19230952340274,538.20427808578427,328.69277449239837,205.4616559393491,235.71856260955735,306.43553886328289,438.86283675193215,669.42880057708339,792.28376723095369,873.51651994926692,972.710052956749,817.67875394351722,795.7665618093007,548.94868244946508,335.25539526120872,209.56431277119094,240.42417865643426,312.55152923001583,447.62070102843035,682.78693850894547,808.09275970880412,890.95902318638093,992.13033514008146,833.934268994886,811.58546862709193,559.85836830684912,341.91457081711798,213.72308660636645,245.19579392210497,318.75666630927435,456.51109270935763,696.35315854490273,824.15007679735663,908.66339586907054,1011.845810083301,850.50297368827091,827.70886121705257,570.97489107189438,{"$f":"LR14-LR15-LR16","v":348.69603328840799},217.95440211454849,250.05211676332735,325.07499764257477,465.56805883988136,710.17891849042041,840.51645292139881,926.70956005244079,1031.9430491680369,867.39084435674147,844.14254229174435,582.30211102770181,355.60196100424105,222.25944784396512,254.99457713061497,331.50851915275564,474.79465638195637,724.26912354958733,857.19777754231222,945.08996071070806,1052.4162010323014,884.66516931074398,860.95201891121826,593.88548745843639,362.66045575901478,226.65611559430135,260.04357163136569,338.08348396053384,484.22810707756582,738.68009379601222,874.26054639380834,963.92010687093773,1073.3862622795014,902.21094015845631,878.02527842500501,605.64676129372856,369.82248195378423,231.11255820689377,265.16303179452973,344.75395860045336,493.8040046537559,753.31526097156825,891.59105363739036,983.0326743989225,1094.6747995930855,920.0945124934218,895.42691936268341,617.63075588401887,377.11574145909651,235.64640636902993,270.37305901418358,351.54582129886683,503.55904675792056,768.23016129661619,1172.8147492243804,1218.1979144047721,0,0,0,0,0,0,0,0,{"$f":"OD14-OD15-OD16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP14-QP15-QP16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Difference",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J20:SO20)","v":-2011.6560550493427},null,{"$f":"J18-J19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV18-BV19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH18-EH19","v":-16.660151350934598},-74.55319426517417,-99.395504301889218,-136.31294964979608,-158.01908401379575,-164.14205108218482,-177.57625065143395,-145.29924864366808,-135.68783520046304,-94.342029251046824,-63.235618311083272,-47.520979986060524,-57.366594903751832,-76.062963891253361,-101.3991593530771,-139.05061985514249,-161.1882707628771,-163.84354957538483,0,0,0,0,0,0,0,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,0,0,0,0,0,0,0,0,0,-3.694822225952521E-13,-3.694822225952521E-13,-3.694822225952521E-13,0,0,0,0,0,0,0,0,0,-3.979039320256561E-13,-4.2632564145606011E-13,0,0,0,0,0,0,0,0,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.8316906031686813E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,{"$f":"GT18-GT19","v":-5.6843418860808015E-13},0,0,0,0,0,0,-5.6843418860808015E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.4001247917767614E-13,-5.6843418860808015E-13,-5.6843418860808015E-13,0,0,0,0,0,0,-6.8212102632969618E-13,-6.2527760746888816E-13,-6.5369931689929217E-13,-6.2527760746888816E-13,-6.8212102632969618E-13,-6.8212102632969618E-13,0,0,0,0,0,0,-6.8212102632969618E-13,-7.3896444519050419E-13,-7.3896444519050419E-13,-7.3896444519050419E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,0,0,0,0,0,-9.0949470177292824E-13,-8.5265128291212022E-13,-8.5265128291212022E-13,-8.5265128291212022E-13,-8.8107299234252423E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-1.0231815394945443E-12,-9.6633812063373625E-13,-9.6633812063373625E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.1368683772161603E-12,{"$f":"JF18-JF19","v":-1.1368683772161603E-12},-1.0231815394945443E-12,-1.0231815394945443E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1652900866465643E-12,-1.1652900866465643E-12,-1.1937117960769683E-12,-1.1368683772161603E-12,-1.2505552149377763E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.2505552149377763E-12,-1.2505552149377763E-12,-1.2505552149377763E-12,-1.3642420526593924E-12,-1.3073986337985843E-12,-1.3358203432289883E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.4210854715202004E-12,-1.4779288903810084E-12,-1.3642420526593924E-12,-1.4779288903810084E-12,-1.4779288903810084E-12,-1.4779288903810084E-12,-1.4779288903810084E-12,-1.5916157281026244E-12,-1.5347723092418164E-12,-1.5631940186722204E-12,-1.5631940186722204E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.7053025658242404E-12,-1.7053025658242404E-12,-1.8189894035458565E-12,-1.7053025658242404E-12,-1.8189894035458565E-12,-1.8189894035458565E-12,-1.8189894035458565E-12,-1.8474111129762605E-12,-1.8189894035458565E-12,-1.8758328224066645E-12,-1.8189894035458565E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.1032064978498966E-12,-2.1032064978498966E-12,-2.1032064978498966E-12,-2.1600499167107046E-12,-2.1600499167107046E-12,-2.1600499167107046E-12,-2.1600499167107046E-12,-2.2737367544323206E-12,-2.2737367544323206E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,{"$f":"LR18-LR19","v":-2.4442670110147446E-12},-2.4442670110147446E-12,-2.4726887204451486E-12,-2.5011104298755527E-12,-2.5579538487363607E-12,-2.6147972675971687E-12,-2.6147972675971687E-12,-2.6147972675971687E-12,-2.7284841053187847E-12,-2.6147972675971687E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7853275241795927E-12,-2.8137492336099967E-12,-2.8705926524708048E-12,-2.9558577807620168E-12,-2.9558577807620168E-12,-2.9558577807620168E-12,-3.0695446184836328E-12,-2.9558577807620168E-12,-2.9558577807620168E-12,-3.1832314562052488E-12,-3.0695446184836328E-12,-3.1832314562052488E-12,-3.1832314562052488E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.4106051316484809E-12,-3.5242919693700969E-12,-3.5242919693700969E-12,-3.5242919693700969E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.751665644813329E-12,-3.808509063674137E-12,-3.865352482534945E-12,-3.922195901395753E-12,-3.979039320256561E-12,-3.979039320256561E-12,-4.0927261579781771E-12,-4.0927261579781771E-12,-4.0927261579781771E-12,-4.2064129956997931E-12,-4.2064129956997931E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.4337866711430252E-12,-4.4906300900038332E-12,-4.5474735088646412E-12,-4.5474735088646412E-12,-4.6611603465862572E-12,0,0,0,0,0,0,0,0,0,0,{"$f":"OD18-OD19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP18-QP19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Circular Check",null,"Test",{"$f":"ROUND(H20,0)=0","v":false}]
[]
[null,"Computation of DSCR"]
[null,null,null,null,{"$f":" Time!E$97","v":"Repayment flag"},{"$f":" Time!F$97","v":0},{"$f":" Time!G$97","v":"flag"},{"$f":" Time!H$97","v":36},{"$f":" Time!I$97","v":0},{"$f":" Time!J$97","v":0},{"$f":" Time!K$97","v":0},{"$f":" Time!L$97","v":0},{"$f":" Time!M$97","v":0},{"$f":" Time!N$97","v":0},{"$f":" Time!O$97","v":0},{"$f":" Time!P$97","v":0},{"$f":" Time!Q$97","v":0},{"$f":" Time!R$97","v":0},{"$f":" Time!S$97","v":0},{"$f":" Time!T$97","v":0},{"$f":" Time!U$97","v":0},{"$f":" Time!V$97","v":0},{"$f":" Time!W$97","v":0},{"$f":" Time!X$97","v":0},{"$f":" Time!Y$97","v":0},{"$f":" Time!Z$97","v":0},{"$f":" Time!AA$97","v":0},{"$f":" Time!AB$97","v":0},{"$f":" Time!AC$97","v":0},{"$f":" Time!AD$97","v":0},{"$f":" Time!AE$97","v":0},{"$f":" Time!AF$97","v":0},{"$f":" Time!AG$97","v":0},{"$f":" Time!AH$97","v":1},{"$f":" Time!AI$97","v":1},{"$f":" Time!AJ$97","v":1},{"$f":" Time!AK$97","v":1},{"$f":" Time!AL$97","v":1},{"$f":" Time!AM$97","v":1},{"$f":" Time!AN$97","v":1},{"$f":" Time!AO$97","v":1},{"$f":" Time!AP$97","v":1},{"$f":" Time!AQ$97","v":1},{"$f":" Time!AR$97","v":1},{"$f":" Time!AS$97","v":1},{"$f":" Time!AT$97","v":1},{"$f":" Time!AU$97","v":1},{"$f":" Time!AV$97","v":1},{"$f":" Time!AW$97","v":1},{"$f":" Time!AX$97","v":1},{"$f":" Time!AY$97","v":1},{"$f":" Time!AZ$97","v":1},{"$f":" Time!BA$97","v":1},{"$f":" Time!BB$97","v":1},{"$f":" Time!BC$97","v":1},{"$f":" Time!BD$97","v":1},{"$f":" Time!BE$97","v":1},{"$f":" Time!BF$97","v":1},{"$f":" Time!BG$97","v":1},{"$f":" Time!BH$97","v":1},{"$f":" Time!BI$97","v":1},{"$f":" Time!BJ$97","v":1},{"$f":" Time!BK$97","v":1},{"$f":" Time!BL$97","v":1},{"$f":" Time!BM$97","v":1},{"$f":" Time!BN$97","v":1},{"$f":" Time!BO$97","v":1},{"$f":" Time!BP$97","v":1},{"$f":" Time!BQ$97","v":1},{"$f":" Time!BR$97","v":0},{"$f":" Time!BS$97","v":0},{"$f":" Time!BT$97","v":0},{"$f":" Time!BU$97","v":0},{"$f":" Time!BV$97","v":0},{"$f":" Time!BW$97","v":0},{"$f":" Time!BX$97","v":0},{"$f":" Time!BY$97","v":0},{"$f":" Time!BZ$97","v":0},{"$f":" Time!CA$97","v":0},{"$f":" Time!CB$97","v":0},{"$f":" Time!CC$97","v":0},{"$f":" Time!CD$97","v":0},{"$f":" Time!CE$97","v":0},{"$f":" Time!CF$97","v":0},{"$f":" Time!CG$97","v":0},{"$f":" Time!CH$97","v":0},{"$f":" Time!CI$97","v":0},{"$f":" Time!CJ$97","v":0},{"$f":" Time!CK$97","v":0},{"$f":" Time!CL$97","v":0},{"$f":" Time!CM$97","v":0},{"$f":" Time!CN$97","v":0},{"$f":" Time!CO$97","v":0},{"$f":" Time!CP$97","v":0},{"$f":" Time!CQ$97","v":0},{"$f":" Time!CR$97","v":0},{"$f":" Time!CS$97","v":0},{"$f":" Time!CT$97","v":0},{"$f":" Time!CU$97","v":0},{"$f":" Time!CV$97","v":0},{"$f":" Time!CW$97","v":0},{"$f":" Time!CX$97","v":0},{"$f":" Time!CY$97","v":0},{"$f":" Time!CZ$97","v":0},{"$f":" Time!DA$97","v":0},{"$f":" Time!DB$97","v":0},{"$f":" Time!DC$97","v":0},{"$f":" Time!DD$97","v":0},{"$f":" Time!DE$97","v":0},{"$f":" Time!DF$97","v":0},{"$f":" Time!DG$97","v":0},{"$f":" Time!DH$97","v":0},{"$f":" Time!DI$97","v":0},{"$f":" Time!DJ$97","v":0},{"$f":" Time!DK$97","v":0},{"$f":" Time!DL$97","v":0},{"$f":" Time!DM$97","v":0},{"$f":" Time!DN$97","v":0},{"$f":" Time!DO$97","v":0},{"$f":" Time!DP$97","v":0},{"$f":" Time!DQ$97","v":0},{"$f":" Time!DR$97","v":0},{"$f":" Time!DS$97","v":0},{"$f":" Time!DT$97","v":0},{"$f":" Time!DU$97","v":0},{"$f":" Time!DV$97","v":0},{"$f":" Time!DW$97","v":0},{"$f":" Time!DX$97","v":0},{"$f":" Time!DY$97","v":0},{"$f":" Time!DZ$97","v":0},{"$f":" Time!EA$97","v":0},{"$f":" Time!EB$97","v":0},{"$f":" Time!EC$97","v":0},{"$f":" Time!ED$97","v":0},{"$f":" Time!EE$97","v":0},{"$f":" Time!EF$97","v":0},{"$f":" Time!EG$97","v":0},{"$f":" Time!EH$97","v":0},{"$f":" Time!EI$97","v":0},{"$f":" Time!EJ$97","v":0},{"$f":" Time!EK$97","v":0},{"$f":" Time!EL$97","v":0},{"$f":" Time!EM$97","v":0},{"$f":" Time!EN$97","v":0},{"$f":" Time!EO$97","v":0},{"$f":" Time!EP$97","v":0},{"$f":" Time!EQ$97","v":0},{"$f":" Time!ER$97","v":0},{"$f":" Time!ES$97","v":0},{"$f":" Time!ET$97","v":0},{"$f":" Time!EU$97","v":0},{"$f":" Time!EV$97","v":0},{"$f":" Time!EW$97","v":0},{"$f":" Time!EX$97","v":0},{"$f":" Time!EY$97","v":0},{"$f":" Time!EZ$97","v":0},{"$f":" Time!FA$97","v":0},{"$f":" Time!FB$97","v":0},{"$f":" Time!FC$97","v":0},{"$f":" Time!FD$97","v":0},{"$f":" Time!FE$97","v":0},{"$f":" Time!FF$97","v":0},{"$f":" Time!FG$97","v":0},{"$f":" Time!FH$97","v":0},{"$f":" Time!FI$97","v":0},{"$f":" Time!FJ$97","v":0},{"$f":" Time!FK$97","v":0},{"$f":" Time!FL$97","v":0},{"$f":" Time!FM$97","v":0},{"$f":" Time!FN$97","v":0},{"$f":" Time!FO$97","v":0},{"$f":" Time!FP$97","v":0},{"$f":" Time!FQ$97","v":0},{"$f":" Time!FR$97","v":0},{"$f":" Time!FS$97","v":0},{"$f":" Time!FT$97","v":0},{"$f":" Time!FU$97","v":0},{"$f":" Time!FV$97","v":0},{"$f":" Time!FW$97","v":0},{"$f":" Time!FX$97","v":0},{"$f":" Time!FY$97","v":0},{"$f":" Time!FZ$97","v":0},{"$f":" Time!GA$97","v":0},{"$f":" Time!GB$97","v":0},{"$f":" Time!GC$97","v":0},{"$f":" Time!GD$97","v":0},{"$f":" Time!GE$97","v":0},{"$f":" Time!GF$97","v":0},{"$f":" Time!GG$97","v":0},{"$f":" Time!GH$97","v":0},{"$f":" Time!GI$97","v":0},{"$f":" Time!GJ$97","v":0},{"$f":" Time!GK$97","v":0},{"$f":" Time!GL$97","v":0},{"$f":" Time!GM$97","v":0},{"$f":" Time!GN$97","v":0},{"$f":" Time!GO$97","v":0},{"$f":" Time!GP$97","v":0},{"$f":" Time!GQ$97","v":0},{"$f":" Time!GR$97","v":0},{"$f":" Time!GS$97","v":0},{"$f":" Time!GT$97","v":0},{"$f":" Time!GU$97","v":0},{"$f":" Time!GV$97","v":0},{"$f":" Time!GW$97","v":0},{"$f":" Time!GX$97","v":0},{"$f":" Time!GY$97","v":0},{"$f":" Time!GZ$97","v":0},{"$f":" Time!HA$97","v":0},{"$f":" Time!HB$97","v":0},{"$f":" Time!HC$97","v":0},{"$f":" Time!HD$97","v":0},{"$f":" Time!HE$97","v":0},{"$f":" Time!HF$97","v":0},{"$f":" Time!HG$97","v":0},{"$f":" Time!HH$97","v":0},{"$f":" Time!HI$97","v":0},{"$f":" Time!HJ$97","v":0},{"$f":" Time!HK$97","v":0},{"$f":" Time!HL$97","v":0},{"$f":" Time!HM$97","v":0},{"$f":" Time!HN$97","v":0},{"$f":" Time!HO$97","v":0},{"$f":" Time!HP$97","v":0},{"$f":" Time!HQ$97","v":0},{"$f":" Time!HR$97","v":0},{"$f":" Time!HS$97","v":0},{"$f":" Time!HT$97","v":0},{"$f":" Time!HU$97","v":0},{"$f":" Time!HV$97","v":0},{"$f":" Time!HW$97","v":0},{"$f":" Time!HX$97","v":0},{"$f":" Time!HY$97","v":0},{"$f":" Time!HZ$97","v":0},{"$f":" Time!IA$97","v":0},{"$f":" Time!IB$97","v":0},{"$f":" Time!IC$97","v":0},{"$f":" Time!ID$97","v":0},{"$f":" Time!IE$97","v":0},{"$f":" Time!IF$97","v":0},{"$f":" Time!IG$97","v":0},{"$f":" Time!IH$97","v":0},{"$f":" Time!II$97","v":0},{"$f":" Time!IJ$97","v":0},{"$f":" Time!IK$97","v":0},{"$f":" Time!IL$97","v":0},{"$f":" Time!IM$97","v":0},{"$f":" Time!IN$97","v":0},{"$f":" Time!IO$97","v":0},{"$f":" Time!IP$97","v":0},{"$f":" Time!IQ$97","v":0},{"$f":" Time!IR$97","v":0},{"$f":" Time!IS$97","v":0},{"$f":" Time!IT$97","v":0},{"$f":" Time!IU$97","v":0},{"$f":" Time!IV$97","v":0},{"$f":" Time!IW$97","v":0},{"$f":" Time!IX$97","v":0},{"$f":" Time!IY$97","v":0},{"$f":" Time!IZ$97","v":0},{"$f":" Time!JA$97","v":0},{"$f":" Time!JB$97","v":0},{"$f":" Time!JC$97","v":0},{"$f":" Time!JD$97","v":0},{"$f":" Time!JE$97","v":0},{"$f":" Time!JF$97","v":0},{"$f":" Time!JG$97","v":0},{"$f":" Time!JH$97","v":0},{"$f":" Time!JI$97","v":0},{"$f":" Time!JJ$97","v":0},{"$f":" Time!JK$97","v":0},{"$f":" Time!JL$97","v":0},{"$f":" Time!JM$97","v":0},{"$f":" Time!JN$97","v":0},{"$f":" Time!JO$97","v":0},{"$f":" Time!JP$97","v":0},{"$f":" Time!JQ$97","v":0},{"$f":" Time!JR$97","v":0},{"$f":" Time!JS$97","v":0},{"$f":" Time!JT$97","v":0},{"$f":" Time!JU$97","v":0},{"$f":" Time!JV$97","v":0},{"$f":" Time!JW$97","v":0},{"$f":" Time!JX$97","v":0},{"$f":" Time!JY$97","v":0},{"$f":" Time!JZ$97","v":0},{"$f":" Time!KA$97","v":0},{"$f":" Time!KB$97","v":0},{"$f":" Time!KC$97","v":0},{"$f":" Time!KD$97","v":0},{"$f":" Time!KE$97","v":0},{"$f":" Time!KF$97","v":0},{"$f":" Time!KG$97","v":0},{"$f":" Time!KH$97","v":0},{"$f":" Time!KI$97","v":0},{"$f":" Time!KJ$97","v":0},{"$f":" Time!KK$97","v":0},{"$f":" Time!KL$97","v":0},{"$f":" Time!KM$97","v":0},{"$f":" Time!KN$97","v":0},{"$f":" Time!KO$97","v":0},{"$f":" Time!KP$97","v":0},{"$f":" Time!KQ$97","v":0},{"$f":" Time!KR$97","v":0},{"$f":" Time!KS$97","v":0},{"$f":" Time!KT$97","v":0},{"$f":" Time!KU$97","v":0},{"$f":" Time!KV$97","v":0},{"$f":" Time!KW$97","v":0},{"$f":" Time!KX$97","v":0},{"$f":" Time!KY$97","v":0},{"$f":" Time!KZ$97","v":0},{"$f":" Time!LA$97","v":0},{"$f":" Time!LB$97","v":0},{"$f":" Time!LC$97","v":0},{"$f":" Time!LD$97","v":0},{"$f":" Time!LE$97","v":0},{"$f":" Time!LF$97","v":0},{"$f":" Time!LG$97","v":0},{"$f":" Time!LH$97","v":0},{"$f":" Time!LI$97","v":0},{"$f":" Time!LJ$97","v":0},{"$f":" Time!LK$97","v":0},{"$f":" Time!LL$97","v":0},{"$f":" Time!LM$97","v":0},{"$f":" Time!LN$97","v":0},{"$f":" Time!LO$97","v":0},{"$f":" Time!LP$97","v":0},{"$f":" Time!LQ$97","v":0},{"$f":" Time!LR$97","v":0},{"$f":" Time!LS$97","v":0},{"$f":" Time!LT$97","v":0},{"$f":" Time!LU$97","v":0},{"$f":" Time!LV$97","v":0},{"$f":" Time!LW$97","v":0},{"$f":" Time!LX$97","v":0},{"$f":" Time!LY$97","v":0},{"$f":" Time!LZ$97","v":0},{"$f":" Time!MA$97","v":0},{"$f":" Time!MB$97","v":0},{"$f":" Time!MC$97","v":0},{"$f":" Time!MD$97","v":0},{"$f":" Time!ME$97","v":0},{"$f":" Time!MF$97","v":0},{"$f":" Time!MG$97","v":0},{"$f":" Time!MH$97","v":0},{"$f":" Time!MI$97","v":0},{"$f":" Time!MJ$97","v":0},{"$f":" Time!MK$97","v":0},{"$f":" Time!ML$97","v":0},{"$f":" Time!MM$97","v":0},{"$f":" Time!MN$97","v":0},{"$f":" Time!MO$97","v":0},{"$f":" Time!MP$97","v":0},{"$f":" Time!MQ$97","v":0},{"$f":" Time!MR$97","v":0},{"$f":" Time!MS$97","v":0},{"$f":" Time!MT$97","v":0},{"$f":" Time!MU$97","v":0},{"$f":" Time!MV$97","v":0},{"$f":" Time!MW$97","v":0},{"$f":" Time!MX$97","v":0},{"$f":" Time!MY$97","v":0},{"$f":" Time!MZ$97","v":0},{"$f":" Time!NA$97","v":0},{"$f":" Time!NB$97","v":0},{"$f":" Time!NC$97","v":0},{"$f":" Time!ND$97","v":0},{"$f":" Time!NE$97","v":0},{"$f":" Time!NF$97","v":0},{"$f":" Time!NG$97","v":0},{"$f":" Time!NH$97","v":0},{"$f":" Time!NI$97","v":0},{"$f":" Time!NJ$97","v":0},{"$f":" Time!NK$97","v":0},{"$f":" Time!NL$97","v":0},{"$f":" Time!NM$97","v":0},{"$f":" Time!NN$97","v":0},{"$f":" Time!NO$97","v":0},{"$f":" Time!NP$97","v":0},{"$f":" Time!NQ$97","v":0},{"$f":" Time!NR$97","v":0},{"$f":" Time!NS$97","v":0},{"$f":" Time!NT$97","v":0},{"$f":" Time!NU$97","v":0},{"$f":" Time!NV$97","v":0},{"$f":" Time!NW$97","v":0},{"$f":" Time!NX$97","v":0},{"$f":" Time!NY$97","v":0},{"$f":" Time!NZ$97","v":0},{"$f":" Time!OA$97","v":0},{"$f":" Time!OB$97","v":0},{"$f":" Time!OC$97","v":0},{"$f":" Time!OD$97","v":0},{"$f":" Time!OE$97","v":0},{"$f":" Time!OF$97","v":0},{"$f":" Time!OG$97","v":0},{"$f":" Time!OH$97","v":0},{"$f":" Time!OI$97","v":0},{"$f":" Time!OJ$97","v":0},{"$f":" Time!OK$97","v":0},{"$f":" Time!OL$97","v":0},{"$f":" Time!OM$97","v":0},{"$f":" Time!ON$97","v":0},{"$f":" Time!OO$97","v":0},{"$f":" Time!OP$97","v":0},{"$f":" Time!OQ$97","v":0},{"$f":" Time!OR$97","v":0},{"$f":" Time!OS$97","v":0},{"$f":" Time!OT$97","v":0},{"$f":" Time!OU$97","v":0},{"$f":" Time!OV$97","v":0},{"$f":" Time!OW$97","v":0},{"$f":" Time!OX$97","v":0},{"$f":" Time!OY$97","v":0},{"$f":" Time!OZ$97","v":0},{"$f":" Time!PA$97","v":0},{"$f":" Time!PB$97","v":0},{"$f":" Time!PC$97","v":0},{"$f":" Time!PD$97","v":0},{"$f":" Time!PE$97","v":0},{"$f":" Time!PF$97","v":0},{"$f":" Time!PG$97","v":0},{"$f":" Time!PH$97","v":0},{"$f":" Time!PI$97","v":0},{"$f":" Time!PJ$97","v":0},{"$f":" Time!PK$97","v":0},{"$f":" Time!PL$97","v":0},{"$f":" Time!PM$97","v":0},{"$f":" Time!PN$97","v":0},{"$f":" Time!PO$97","v":0},{"$f":" Time!PP$97","v":0},{"$f":" Time!PQ$97","v":0},{"$f":" Time!PR$97","v":0},{"$f":" Time!PS$97","v":0},{"$f":" Time!PT$97","v":0},{"$f":" Time!PU$97","v":0},{"$f":" Time!PV$97","v":0},{"$f":" Time!PW$97","v":0},{"$f":" Time!PX$97","v":0},{"$f":" Time!PY$97","v":0},{"$f":" Time!PZ$97","v":0},{"$f":" Time!QA$97","v":0},{"$f":" Time!QB$97","v":0},{"$f":" Time!QC$97","v":0},{"$f":" Time!QD$97","v":0},{"$f":" Time!QE$97","v":0},{"$f":" Time!QF$97","v":0},{"$f":" Time!QG$97","v":0},{"$f":" Time!QH$97","v":0},{"$f":" Time!QI$97","v":0},{"$f":" Time!QJ$97","v":0},{"$f":" Time!QK$97","v":0},{"$f":" Time!QL$97","v":0},{"$f":" Time!QM$97","v":0},{"$f":" Time!QN$97","v":0},{"$f":" Time!QO$97","v":0},{"$f":" Time!QP$97","v":0},{"$f":" Time!QQ$97","v":0},{"$f":" Time!QR$97","v":0},{"$f":" Time!QS$97","v":0},{"$f":" Time!QT$97","v":0},{"$f":" Time!QU$97","v":0},{"$f":" Time!QV$97","v":0},{"$f":" Time!QW$97","v":0},{"$f":" Time!QX$97","v":0},{"$f":" Time!QY$97","v":0},{"$f":" Time!QZ$97","v":0},{"$f":" Time!RA$97","v":0},{"$f":" Time!RB$97","v":0},{"$f":" Time!RC$97","v":0},{"$f":" Time!RD$97","v":0},{"$f":" Time!RE$97","v":0},{"$f":" Time!RF$97","v":0},{"$f":" Time!RG$97","v":0},{"$f":" Time!RH$97","v":0},{"$f":" Time!RI$97","v":0},{"$f":" Time!RJ$97","v":0},{"$f":" Time!RK$97","v":0},{"$f":" Time!RL$97","v":0},{"$f":" Time!RM$97","v":0},{"$f":" Time!RN$97","v":0},{"$f":" Time!RO$97","v":0},{"$f":" Time!RP$97","v":0},{"$f":" Time!RQ$97","v":0},{"$f":" Time!RR$97","v":0},{"$f":" Time!RS$97","v":0},{"$f":" Time!RT$97","v":0},{"$f":" Time!RU$97","v":0},{"$f":" Time!RV$97","v":0},{"$f":" Time!RW$97","v":0},{"$f":" Time!RX$97","v":0},{"$f":" Time!RY$97","v":0},{"$f":" Time!RZ$97","v":0},{"$f":" Time!SA$97","v":0},{"$f":" Time!SB$97","v":0},{"$f":" Time!SC$97","v":0},{"$f":" Time!SD$97","v":0},{"$f":" Time!SE$97","v":0},{"$f":" Time!SF$97","v":0},{"$f":" Time!SG$97","v":0},{"$f":" Time!SH$97","v":0},{"$f":" Time!SI$97","v":0},{"$f":" Time!SJ$97","v":0},{"$f":" Time!SK$97","v":0},{"$f":" Time!SL$97","v":0},{"$f":" Time!SM$97","v":0},{"$f":" Time!SN$97","v":0},{"$f":" Time!SO$97","v":0}]
[null,null,null,null,"CFADS over debt repayment period",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J25:SO25)","v":16937.012177500572},null,{"$f":"J24*J17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,404.56919193831448,559.1411596477401,650.01786319405653,675.64116556464887,731.87944218737994,596.70844828362215,556.44560973147156,383.29886704759213,253.02794828291286,187.20892702611911,228.42019027305605,306.69300996802292,412.76988744350274,570.41506785542572,663.09831540712912,689.2304604135536,746.58640983924181,608.72665316317693,567.66239304736746,391.07162462783606,258.20931504617687,191.08066240067581,233.11075141376978,312.9394284500022,421.12511719405575,581.90460850379168,676.43030890291698,703.08139773498021,761.57722875582431,621.01892460804061,579.13445370968179,399.0189669834615,263.50454671354623,195.03556889821226,237.90364912735407,319.32461411591214,0,0,0,0,{"$f":"BV24*BV17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH24*EH17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT24*GT17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF24*JF17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR24*LR17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD24*OD17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP24*QP17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$99","v":"Annual interest rate"},{"$f":" InpC!F$99","v":2.5000000000000001E-2},{"$f":" InpC!G$99","v":"% p.a."}]
[null,null,null,null,"Periodic interest rate",{"$f":"F27/yearperiod","v":1.2500000000000001E-2},"% p.p"]
[null,null,null,null,"Interest rate index",null,"index",null,1,{"$f":"I29*(1+J24*$F28)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0125,1.02515625,1.0379707031249998,1.0509453369140622,1.0640821536254879,1.0773831805458065,1.0908504703026289,1.1044861011814118,1.1182921774461794,1.1322708296642565,1.1464242150350596,1.1607545177229979,1.1752639491945354,1.189954748559467,1.2048291829164604,1.2198895477029161,1.2351381670492025,1.2505773941373175,1.266209611564034,1.2820372317085844,1.2980626971049416,1.3142884808187534,1.3307170868289877,1.34735105041435,1.3641929385445293,1.3812453502763358,1.3985109171547898,1.4159923036192246,1.4336922074144649,1.4516133600071457,1.4697585270072349,1.4881305085948253,1.5067321399522606,1.5255662917016639,1.5446358703479346,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,{"$f":"BU29*(1+BV24*$F28)","v":1.5639438187272836},1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,{"$f":"EG29*(1+EH24*$F28)","v":1.5639438187272836},1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,{"$f":"GS29*(1+GT24*$F28)","v":1.5639438187272836},1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,{"$f":"JE29*(1+JF24*$F28)","v":1.5639438187272836},1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,{"$f":"LQ29*(1+LR24*$F28)","v":1.5639438187272836},1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,{"$f":"OC29*(1+OD24*$F28)","v":1.5639438187272836},1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,{"$f":"QO29*(1+QP24*$F28)","v":1.5639438187272836},1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836]
[null,null,null,null,"PV of CFADS over repayement period",{"$f":"SUMPRODUCT(J25:SO25/J29:SO29)","v":13702.537409630724},{"$f":"SMU","v":"$ 000s"}]
[]
[null,null,"Computed DSCR from debt size"]
[null,null,null,null,{"$f":" E$30","v":"PV of CFADS over repayement period"},13702.537409630724,"$ 000s"]
[null,null,null,null,"Senior loan",{"$f":" Const!H$103","v":42610.925000000003},{"$f":"SMU","v":"$ 000s"}]
[null,null,null,null,"Derived DSCR",{"$f":"F33/F34","v":0.32157333851895314},"factor"]
[]
[null,null,"Sculpted debt service"]
[null,null,null,null,"Target debt service",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"IFERROR(J25/$F35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1258.0930801092195,1738.7671571994611,2021.3674000083352,2101.0484534457992,2275.9332149802708,1855.5905506091976,1730.3847772152146,1191.948526618916,786.84367755195501,582.16557345311526,710.32067311635421,953.72648547462461,1283.5948693525615,1773.825748373745,2062.0438201161596,2143.3072268611945,2321.6676272906839,1892.9636889884741,1765.2657265114351,1216.1195527868265,802.95622838445706,594.20554975335347,724.90696053158808,973.15103886187978,1309.5772153674211,1809.554894021461,2103.5024608019517,2186.3796326309603,2368.2847348706364,1931.1890950544039,1800.9405144622967,1240.833487070769,819.42286610932945,606.5041641713002,739.81148506604916,993.00711802353453,0,0,0,0,{"$f":"IFERROR(BV25/$F35,0)","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,{"$f":"IFERROR(EH25/$F35,0)","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,{"$f":"IFERROR(GT25/$F35,0)","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,{"$f":"IFERROR(JF25/$F35,0)","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,{"$f":"IFERROR(LR25/$F35,0)","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,{"$f":"IFERROR(OD25/$F35,0)","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,{"$f":"IFERROR(QP25/$F35,0)","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]
[null,null,null,null,{"$f":" E$29","v":"Interest rate index"},0,"index",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0125,1.02515625,1.0379707031249998,1.0509453369140622,1.0640821536254879,1.0773831805458065,1.0908504703026289,1.1044861011814118,1.1182921774461794,1.1322708296642565,1.1464242150350596,1.1607545177229979,1.1752639491945354,1.189954748559467,1.2048291829164604,1.2198895477029161,1.2351381670492025,1.2505773941373175,1.266209611564034,1.2820372317085844,1.2980626971049416,1.3142884808187534,1.3307170868289877,1.34735105041435,1.3641929385445293,1.3812453502763358,1.3985109171547898,1.4159923036192246,1.4336922074144649,1.4516133600071457,1.4697585270072349,1.4881305085948253,1.5067321399522606,1.5255662917016639,1.5446358703479346,{"$f":" BQ$29","v":1.5639438187272836},1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,{"$f":" EC$29","v":1.5639438187272836},1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,{"$f":" GO$29","v":1.5639438187272836},1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,{"$f":" JA$29","v":1.5639438187272836},1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,{"$f":" LM$29","v":1.5639438187272836},1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,{"$f":" NY$29","v":1.5639438187272836},1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,{"$f":" QK$29","v":1.5639438187272836},1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836,1.5639438187272836]
[null,null,null,null,"PV of sculpted debt service",{"$f":"SUMPRODUCT(J38:SO38/J39:SO39)","v":42610.925000000003},{"$f":"SMU","v":"$ 000s"}]
[]
[null,null,null,null,{"$f":" Time!E$85","v":"Period before COD"},{"$f":" Time!F$85","v":"2024-12-01"},{"$f":" Time!G$85","v":"date"},{"$f":" Time!H$85","v":0},{"$f":" Time!I$85","v":0},{"$f":" Time!J$85","v":0},{"$f":" Time!K$85","v":0},{"$f":" Time!L$85","v":0},{"$f":" Time!M$85","v":0},{"$f":" Time!N$85","v":0},{"$f":" Time!O$85","v":0},{"$f":" Time!P$85","v":0},{"$f":" Time!Q$85","v":0},{"$f":" Time!R$85","v":0},{"$f":" Time!S$85","v":0},{"$f":" Time!T$85","v":0},{"$f":" Time!U$85","v":0},{"$f":" Time!V$85","v":0},{"$f":" Time!W$85","v":0},{"$f":" Time!X$85","v":0},{"$f":" Time!Y$85","v":0},{"$f":" Time!Z$85","v":0},{"$f":" Time!AA$85","v":0},{"$f":" Time!AB$85","v":0},{"$f":" Time!AC$85","v":0},{"$f":" Time!AD$85","v":0},{"$f":" Time!AE$85","v":0},{"$f":" Time!AF$85","v":0},{"$f":" Time!AG$85","v":1},{"$f":" Time!AH$85","v":0},{"$f":" Time!AI$85","v":0},{"$f":" Time!AJ$85","v":0},{"$f":" Time!AK$85","v":0},{"$f":" Time!AL$85","v":0},{"$f":" Time!AM$85","v":0},{"$f":" Time!AN$85","v":0},{"$f":" Time!AO$85","v":0},{"$f":" Time!AP$85","v":0},{"$f":" Time!AQ$85","v":0},{"$f":" Time!AR$85","v":0},{"$f":" Time!AS$85","v":0},{"$f":" Time!AT$85","v":0},{"$f":" Time!AU$85","v":0},{"$f":" Time!AV$85","v":0},{"$f":" Time!AW$85","v":0},{"$f":" Time!AX$85","v":0},{"$f":" Time!AY$85","v":0},{"$f":" Time!AZ$85","v":0},{"$f":" Time!BA$85","v":0},{"$f":" Time!BB$85","v":0},{"$f":" Time!BC$85","v":0},{"$f":" Time!BD$85","v":0},{"$f":" Time!BE$85","v":0},{"$f":" Time!BF$85","v":0},{"$f":" Time!BG$85","v":0},{"$f":" Time!BH$85","v":0},{"$f":" Time!BI$85","v":0},{"$f":" Time!BJ$85","v":0},{"$f":" Time!BK$85","v":0},{"$f":" Time!BL$85","v":0},{"$f":" Time!BM$85","v":0},{"$f":" Time!BN$85","v":0},{"$f":" Time!BO$85","v":0},{"$f":" Time!BP$85","v":0},{"$f":" Time!BQ$85","v":0},{"$f":" Time!BR$85","v":0},{"$f":" Time!BS$85","v":0},{"$f":" Time!BT$85","v":0},{"$f":" Time!BU$85","v":0},{"$f":" Time!BV$85","v":0},{"$f":" Time!BW$85","v":0},{"$f":" Time!BX$85","v":0},{"$f":" Time!BY$85","v":0},{"$f":" Time!BZ$85","v":0},{"$f":" Time!CA$85","v":0},{"$f":" Time!CB$85","v":0},{"$f":" Time!CC$85","v":0},{"$f":" Time!CD$85","v":0},{"$f":" Time!CE$85","v":0},{"$f":" Time!CF$85","v":0},{"$f":" Time!CG$85","v":0},{"$f":" Time!CH$85","v":0},{"$f":" Time!CI$85","v":0},{"$f":" Time!CJ$85","v":0},{"$f":" Time!CK$85","v":0},{"$f":" Time!CL$85","v":0},{"$f":" Time!CM$85","v":0},{"$f":" Time!CN$85","v":0},{"$f":" Time!CO$85","v":0},{"$f":" Time!CP$85","v":0},{"$f":" Time!CQ$85","v":0},{"$f":" Time!CR$85","v":0},{"$f":" Time!CS$85","v":0},{"$f":" Time!CT$85","v":0},{"$f":" Time!CU$85","v":0},{"$f":" Time!CV$85","v":0},{"$f":" Time!CW$85","v":0},{"$f":" Time!CX$85","v":0},{"$f":" Time!CY$85","v":0},{"$f":" Time!CZ$85","v":0},{"$f":" Time!DA$85","v":0},{"$f":" Time!DB$85","v":0},{"$f":" Time!DC$85","v":0},{"$f":" Time!DD$85","v":0},{"$f":" Time!DE$85","v":0},{"$f":" Time!DF$85","v":0},{"$f":" Time!DG$85","v":0},{"$f":" Time!DH$85","v":0},{"$f":" Time!DI$85","v":0},{"$f":" Time!DJ$85","v":0},{"$f":" Time!DK$85","v":0},{"$f":" Time!DL$85","v":0},{"$f":" Time!DM$85","v":0},{"$f":" Time!DN$85","v":0},{"$f":" Time!DO$85","v":0},{"$f":" Time!DP$85","v":0},{"$f":" Time!DQ$85","v":0},{"$f":" Time!DR$85","v":0},{"$f":" Time!DS$85","v":0},{"$f":" Time!DT$85","v":0},{"$f":" Time!DU$85","v":0},{"$f":" Time!DV$85","v":0},{"$f":" Time!DW$85","v":0},{"$f":" Time!DX$85","v":0},{"$f":" Time!DY$85","v":0},{"$f":" Time!DZ$85","v":0},{"$f":" Time!EA$85","v":0},{"$f":" Time!EB$85","v":0},{"$f":" Time!EC$85","v":0},{"$f":" Time!ED$85","v":0},{"$f":" Time!EE$85","v":0},{"$f":" Time!EF$85","v":0},{"$f":" Time!EG$85","v":0},{"$f":" Time!EH$85","v":0},{"$f":" Time!EI$85","v":0},{"$f":" Time!EJ$85","v":0},{"$f":" Time!EK$85","v":0},{"$f":" Time!EL$85","v":0},{"$f":" Time!EM$85","v":0},{"$f":" Time!EN$85","v":0},{"$f":" Time!EO$85","v":0},{"$f":" Time!EP$85","v":0},{"$f":" Time!EQ$85","v":0},{"$f":" Time!ER$85","v":0},{"$f":" Time!ES$85","v":0},{"$f":" Time!ET$85","v":0},{"$f":" Time!EU$85","v":0},{"$f":" Time!EV$85","v":0},{"$f":" Time!EW$85","v":0},{"$f":" Time!EX$85","v":0},{"$f":" Time!EY$85","v":0},{"$f":" Time!EZ$85","v":0},{"$f":" Time!FA$85","v":0},{"$f":" Time!FB$85","v":0},{"$f":" Time!FC$85","v":0},{"$f":" Time!FD$85","v":0},{"$f":" Time!FE$85","v":0},{"$f":" Time!FF$85","v":0},{"$f":" Time!FG$85","v":0},{"$f":" Time!FH$85","v":0},{"$f":" Time!FI$85","v":0},{"$f":" Time!FJ$85","v":0},{"$f":" Time!FK$85","v":0},{"$f":" Time!FL$85","v":0},{"$f":" Time!FM$85","v":0},{"$f":" Time!FN$85","v":0},{"$f":" Time!FO$85","v":0},{"$f":" Time!FP$85","v":0},{"$f":" Time!FQ$85","v":0},{"$f":" Time!FR$85","v":0},{"$f":" Time!FS$85","v":0},{"$f":" Time!FT$85","v":0},{"$f":" Time!FU$85","v":0},{"$f":" Time!FV$85","v":0},{"$f":" Time!FW$85","v":0},{"$f":" Time!FX$85","v":0},{"$f":" Time!FY$85","v":0},{"$f":" Time!FZ$85","v":0},{"$f":" Time!GA$85","v":0},{"$f":" Time!GB$85","v":0},{"$f":" Time!GC$85","v":0},{"$f":" Time!GD$85","v":0},{"$f":" Time!GE$85","v":0},{"$f":" Time!GF$85","v":0},{"$f":" Time!GG$85","v":0},{"$f":" Time!GH$85","v":0},{"$f":" Time!GI$85","v":0},{"$f":" Time!GJ$85","v":0},{"$f":" Time!GK$85","v":0},{"$f":" Time!GL$85","v":0},{"$f":" Time!GM$85","v":0},{"$f":" Time!GN$85","v":0},{"$f":" Time!GO$85","v":0},{"$f":" Time!GP$85","v":0},{"$f":" Time!GQ$85","v":0},{"$f":" Time!GR$85","v":0},{"$f":" Time!GS$85","v":0},{"$f":" Time!GT$85","v":0},{"$f":" Time!GU$85","v":0},{"$f":" Time!GV$85","v":0},{"$f":" Time!GW$85","v":0},{"$f":" Time!GX$85","v":0},{"$f":" Time!GY$85","v":0},{"$f":" Time!GZ$85","v":0},{"$f":" Time!HA$85","v":0},{"$f":" Time!HB$85","v":0},{"$f":" Time!HC$85","v":0},{"$f":" Time!HD$85","v":0},{"$f":" Time!HE$85","v":0},{"$f":" Time!HF$85","v":0},{"$f":" Time!HG$85","v":0},{"$f":" Time!HH$85","v":0},{"$f":" Time!HI$85","v":0},{"$f":" Time!HJ$85","v":0},{"$f":" Time!HK$85","v":0},{"$f":" Time!HL$85","v":0},{"$f":" Time!HM$85","v":0},{"$f":" Time!HN$85","v":0},{"$f":" Time!HO$85","v":0},{"$f":" Time!HP$85","v":0},{"$f":" Time!HQ$85","v":0},{"$f":" Time!HR$85","v":0},{"$f":" Time!HS$85","v":0},{"$f":" Time!HT$85","v":0},{"$f":" Time!HU$85","v":0},{"$f":" Time!HV$85","v":0},{"$f":" Time!HW$85","v":0},{"$f":" Time!HX$85","v":0},{"$f":" Time!HY$85","v":0},{"$f":" Time!HZ$85","v":0},{"$f":" Time!IA$85","v":0},{"$f":" Time!IB$85","v":0},{"$f":" Time!IC$85","v":0},{"$f":" Time!ID$85","v":0},{"$f":" Time!IE$85","v":0},{"$f":" Time!IF$85","v":0},{"$f":" Time!IG$85","v":0},{"$f":" Time!IH$85","v":0},{"$f":" Time!II$85","v":0},{"$f":" Time!IJ$85","v":0},{"$f":" Time!IK$85","v":0},{"$f":" Time!IL$85","v":0},{"$f":" Time!IM$85","v":0},{"$f":" Time!IN$85","v":0},{"$f":" Time!IO$85","v":0},{"$f":" Time!IP$85","v":0},{"$f":" Time!IQ$85","v":0},{"$f":" Time!IR$85","v":0},{"$f":" Time!IS$85","v":0},{"$f":" Time!IT$85","v":0},{"$f":" Time!IU$85","v":0},{"$f":" Time!IV$85","v":0},{"$f":" Time!IW$85","v":0},{"$f":" Time!IX$85","v":0},{"$f":" Time!IY$85","v":0},{"$f":" Time!IZ$85","v":0},{"$f":" Time!JA$85","v":0},{"$f":" Time!JB$85","v":0},{"$f":" Time!JC$85","v":0},{"$f":" Time!JD$85","v":0},{"$f":" Time!JE$85","v":0},{"$f":" Time!JF$85","v":0},{"$f":" Time!JG$85","v":0},{"$f":" Time!JH$85","v":0},{"$f":" Time!JI$85","v":0},{"$f":" Time!JJ$85","v":0},{"$f":" Time!JK$85","v":0},{"$f":" Time!JL$85","v":0},{"$f":" Time!JM$85","v":0},{"$f":" Time!JN$85","v":0},{"$f":" Time!JO$85","v":0},{"$f":" Time!JP$85","v":0},{"$f":" Time!JQ$85","v":0},{"$f":" Time!JR$85","v":0},{"$f":" Time!JS$85","v":0},{"$f":" Time!JT$85","v":0},{"$f":" Time!JU$85","v":0},{"$f":" Time!JV$85","v":0},{"$f":" Time!JW$85","v":0},{"$f":" Time!JX$85","v":0},{"$f":" Time!JY$85","v":0},{"$f":" Time!JZ$85","v":0},{"$f":" Time!KA$85","v":0},{"$f":" Time!KB$85","v":0},{"$f":" Time!KC$85","v":0},{"$f":" Time!KD$85","v":0},{"$f":" Time!KE$85","v":0},{"$f":" Time!KF$85","v":0},{"$f":" Time!KG$85","v":0},{"$f":" Time!KH$85","v":0},{"$f":" Time!KI$85","v":0},{"$f":" Time!KJ$85","v":0},{"$f":" Time!KK$85","v":0},{"$f":" Time!KL$85","v":0},{"$f":" Time!KM$85","v":0},{"$f":" Time!KN$85","v":0},{"$f":" Time!KO$85","v":0},{"$f":" Time!KP$85","v":0},{"$f":" Time!KQ$85","v":0},{"$f":" Time!KR$85","v":0},{"$f":" Time!KS$85","v":0},{"$f":" Time!KT$85","v":0},{"$f":" Time!KU$85","v":0},{"$f":" Time!KV$85","v":0},{"$f":" Time!KW$85","v":0},{"$f":" Time!KX$85","v":0},{"$f":" Time!KY$85","v":0},{"$f":" Time!KZ$85","v":0},{"$f":" Time!LA$85","v":0},{"$f":" Time!LB$85","v":0},{"$f":" Time!LC$85","v":0},{"$f":" Time!LD$85","v":0},{"$f":" Time!LE$85","v":0},{"$f":" Time!LF$85","v":0},{"$f":" Time!LG$85","v":0},{"$f":" Time!LH$85","v":0},{"$f":" Time!LI$85","v":0},{"$f":" Time!LJ$85","v":0},{"$f":" Time!LK$85","v":0},{"$f":" Time!LL$85","v":0},{"$f":" Time!LM$85","v":0},{"$f":" Time!LN$85","v":0},{"$f":" Time!LO$85","v":0},{"$f":" Time!LP$85","v":0},{"$f":" Time!LQ$85","v":0},{"$f":" Time!LR$85","v":0},{"$f":" Time!LS$85","v":0},{"$f":" Time!LT$85","v":0},{"$f":" Time!LU$85","v":0},{"$f":" Time!LV$85","v":0},{"$f":" Time!LW$85","v":0},{"$f":" Time!LX$85","v":0},{"$f":" Time!LY$85","v":0},{"$f":" Time!LZ$85","v":0},{"$f":" Time!MA$85","v":0},{"$f":" Time!MB$85","v":0},{"$f":" Time!MC$85","v":0},{"$f":" Time!MD$85","v":0},{"$f":" Time!ME$85","v":0},{"$f":" Time!MF$85","v":0},{"$f":" Time!MG$85","v":0},{"$f":" Time!MH$85","v":0},{"$f":" Time!MI$85","v":0},{"$f":" Time!MJ$85","v":0},{"$f":" Time!MK$85","v":0},{"$f":" Time!ML$85","v":0},{"$f":" Time!MM$85","v":0},{"$f":" Time!MN$85","v":0},{"$f":" Time!MO$85","v":0},{"$f":" Time!MP$85","v":0},{"$f":" Time!MQ$85","v":0},{"$f":" Time!MR$85","v":0},{"$f":" Time!MS$85","v":0},{"$f":" Time!MT$85","v":0},{"$f":" Time!MU$85","v":0},{"$f":" Time!MV$85","v":0},{"$f":" Time!MW$85","v":0},{"$f":" Time!MX$85","v":0},{"$f":" Time!MY$85","v":0},{"$f":" Time!MZ$85","v":0},{"$f":" Time!NA$85","v":0},{"$f":" Time!NB$85","v":0},{"$f":" Time!NC$85","v":0},{"$f":" Time!ND$85","v":0},{"$f":" Time!NE$85","v":0},{"$f":" Time!NF$85","v":0},{"$f":" Time!NG$85","v":0},{"$f":" Time!NH$85","v":0},{"$f":" Time!NI$85","v":0},{"$f":" Time!NJ$85","v":0},{"$f":" Time!NK$85","v":0},{"$f":" Time!NL$85","v":0},{"$f":" Time!NM$85","v":0},{"$f":" Time!NN$85","v":0},{"$f":" Time!NO$85","v":0},{"$f":" Time!NP$85","v":0},{"$f":" Time!NQ$85","v":0},{"$f":" Time!NR$85","v":0},{"$f":" Time!NS$85","v":0},{"$f":" Time!NT$85","v":0},{"$f":" Time!NU$85","v":0},{"$f":" Time!NV$85","v":0},{"$f":" Time!NW$85","v":0},{"$f":" Time!NX$85","v":0},{"$f":" Time!NY$85","v":0},{"$f":" Time!NZ$85","v":0},{"$f":" Time!OA$85","v":0},{"$f":" Time!OB$85","v":0},{"$f":" Time!OC$85","v":0},{"$f":" Time!OD$85","v":0},{"$f":" Time!OE$85","v":0},{"$f":" Time!OF$85","v":0},{"$f":" Time!OG$85","v":0},{"$f":" Time!OH$85","v":0},{"$f":" Time!OI$85","v":0},{"$f":" Time!OJ$85","v":0},{"$f":" Time!OK$85","v":0},{"$f":" Time!OL$85","v":0},{"$f":" Time!OM$85","v":0},{"$f":" Time!ON$85","v":0},{"$f":" Time!OO$85","v":0},{"$f":" Time!OP$85","v":0},{"$f":" Time!OQ$85","v":0},{"$f":" Time!OR$85","v":0},{"$f":" Time!OS$85","v":0},{"$f":" Time!OT$85","v":0},{"$f":" Time!OU$85","v":0},{"$f":" Time!OV$85","v":0},{"$f":" Time!OW$85","v":0},{"$f":" Time!OX$85","v":0},{"$f":" Time!OY$85","v":0},{"$f":" Time!OZ$85","v":0},{"$f":" Time!PA$85","v":0},{"$f":" Time!PB$85","v":0},{"$f":" Time!PC$85","v":0},{"$f":" Time!PD$85","v":0},{"$f":" Time!PE$85","v":0},{"$f":" Time!PF$85","v":0},{"$f":" Time!PG$85","v":0},{"$f":" Time!PH$85","v":0},{"$f":" Time!PI$85","v":0},{"$f":" Time!PJ$85","v":0},{"$f":" Time!PK$85","v":0},{"$f":" Time!PL$85","v":0},{"$f":" Time!PM$85","v":0},{"$f":" Time!PN$85","v":0},{"$f":" Time!PO$85","v":0},{"$f":" Time!PP$85","v":0},{"$f":" Time!PQ$85","v":0},{"$f":" Time!PR$85","v":0},{"$f":" Time!PS$85","v":0},{"$f":" Time!PT$85","v":0},{"$f":" Time!PU$85","v":0},{"$f":" Time!PV$85","v":0},{"$f":" Time!PW$85","v":0},{"$f":" Time!PX$85","v":0},{"$f":" Time!PY$85","v":0},{"$f":" Time!PZ$85","v":0},{"$f":" Time!QA$85","v":0},{"$f":" Time!QB$85","v":0},{"$f":" Time!QC$85","v":0},{"$f":" Time!QD$85","v":0},{"$f":" Time!QE$85","v":0},{"$f":" Time!QF$85","v":0},{"$f":" Time!QG$85","v":0},{"$f":" Time!QH$85","v":0},{"$f":" Time!QI$85","v":0},{"$f":" Time!QJ$85","v":0},{"$f":" Time!QK$85","v":0},{"$f":" Time!QL$85","v":0},{"$f":" Time!QM$85","v":0},{"$f":" Time!QN$85","v":0},{"$f":" Time!QO$85","v":0},{"$f":" Time!QP$85","v":0},{"$f":" Time!QQ$85","v":0},{"$f":" Time!QR$85","v":0},{"$f":" Time!QS$85","v":0},{"$f":" Time!QT$85","v":0},{"$f":" Time!QU$85","v":0},{"$f":" Time!QV$85","v":0},{"$f":" Time!QW$85","v":0},{"$f":" Time!QX$85","v":0},{"$f":" Time!QY$85","v":0},{"$f":" Time!QZ$85","v":0},{"$f":" Time!RA$85","v":0},{"$f":" Time!RB$85","v":0},{"$f":" Time!RC$85","v":0},{"$f":" Time!RD$85","v":0},{"$f":" Time!RE$85","v":0},{"$f":" Time!RF$85","v":0},{"$f":" Time!RG$85","v":0},{"$f":" Time!RH$85","v":0},{"$f":" Time!RI$85","v":0},{"$f":" Time!RJ$85","v":0},{"$f":" Time!RK$85","v":0},{"$f":" Time!RL$85","v":0},{"$f":" Time!RM$85","v":0},{"$f":" Time!RN$85","v":0},{"$f":" Time!RO$85","v":0},{"$f":" Time!RP$85","v":0},{"$f":" Time!RQ$85","v":0},{"$f":" Time!RR$85","v":0},{"$f":" Time!RS$85","v":0},{"$f":" Time!RT$85","v":0},{"$f":" Time!RU$85","v":0},{"$f":" Time!RV$85","v":0},{"$f":" Time!RW$85","v":0},{"$f":" Time!RX$85","v":0},{"$f":" Time!RY$85","v":0},{"$f":" Time!RZ$85","v":0},{"$f":" Time!SA$85","v":0},{"$f":" Time!SB$85","v":0},{"$f":" Time!SC$85","v":0},{"$f":" Time!SD$85","v":0},{"$f":" Time!SE$85","v":0},{"$f":" Time!SF$85","v":0},{"$f":" Time!SG$85","v":0},{"$f":" Time!SH$85","v":0},{"$f":" Time!SI$85","v":0},{"$f":" Time!SJ$85","v":0},{"$f":" Time!SK$85","v":0},{"$f":" Time!SL$85","v":0},{"$f":" Time!SM$85","v":0},{"$f":" Time!SN$85","v":0},{"$f":" Time!SO$85","v":0}]
[]
[null,null,null,null,"Balance BF",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"I47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42610.925000000003,41885.468482390781,40670.269681221202,39157.280652228132,37545.698206935187,35739.086219541605,34330.234246676679,33028.977397544921,32249.891088395318,31866.171049448305,31682.332614113293,31368.041098673355,30806.415126932148,29907.900446666237,28507.923453875821,26802.228676933108,24993.949308533578,22984.706047599564,21379.051184206084,19881.023597497224,18913.416839679114,18346.878321790646,17982.008751059675,17481.876899916333,16727.249322303407,15626.762723464779,14012.542363486627,12084.196682228259,10048.869508125152,7806.1956421060795,5972.5839925780019,4246.30077802293,3058.5460506774475,2277.3550102015861,1699.3177836578056,980.74777088747908,3.808509063674137E-11,3.8561154269700637E-11,3.9043168698071892E-11,3.9531208306797791E-11,{"$f":"BU47","v":4.002534841063276E-11},4.0525665265765666E-11,4.1032236081587736E-11,4.1545139032607582E-11,4.2064453270515176E-11,4.2590258936396615E-11,4.3122637173101572E-11,4.3661670137765343E-11,4.4207441014487407E-11,4.4760034027168498E-11,4.5319534452508101E-11,4.5886028633164454E-11,4.645960399107901E-11,4.7040349040967497E-11,4.7628353403979592E-11,4.8223707821529337E-11,4.8826504169298454E-11,4.9436835471414685E-11,5.005479591480737E-11,5.068048086374246E-11,5.1313986874539238E-11,5.1955411710470981E-11,5.260485435685187E-11,5.3262415036312522E-11,5.3928195224266429E-11,5.4602297664569757E-11,5.5284826385376878E-11,5.597588671519409E-11,5.6675585299134019E-11,5.7384030115373194E-11,5.8101330491815359E-11,5.8827597122963055E-11,5.9562942087000095E-11,6.0307478863087593E-11,6.1061322348876187E-11,6.1824588878237145E-11,6.2597396239215106E-11,6.3379863692205297E-11,6.417211198835786E-11,6.4974263388212336E-11,6.5786441680564988E-11,6.6608772201572056E-11,6.744138185409171E-11,6.8284399127267859E-11,6.913795411635871E-11,7.0002178542813193E-11,7.0877205774598357E-11,7.1763170846780839E-11,7.2660210482365595E-11,7.3568463113395162E-11,7.4488068902312603E-11,7.5419169763591505E-11,7.6361909385636402E-11,7.7316433252956859E-11,7.8282888668618826E-11,7.9261424776976566E-11,8.0252192586688777E-11,8.1255344994022386E-11,8.2271036806447661E-11,8.3299424766528256E-11,8.4340667576109861E-11,8.5394925920811236E-11,8.6462362494821379E-11,8.7543142026006643E-11,{"$f":"EG47","v":8.8637431301331726E-11},8.9745399192598369E-11,9.0867216682505845E-11,9.2003056891037171E-11,9.3153095102175139E-11,9.4317508790952324E-11,9.5496477650839233E-11,9.6690183621474727E-11,9.7898810916743158E-11,9.9122546053202446E-11,1.0036157787886747E-10,1.0161609760235332E-10,1.0288629882238273E-10,1.0417237755766252E-10,1.054745322771333E-10,1.0679296393059746E-10,1.0812787597972992E-10,1.0947947442947654E-10,1.10847967859845E-10,1.1223356745809306E-10,1.1363648705131922E-10,1.1505694313946071E-10,1.1649515492870397E-10,1.1795134436531278E-10,1.1942573616987918E-10,1.2091855787200268E-10,1.2243003984540272E-10,1.2396041534347025E-10,1.2550992053526363E-10,1.2707879454195442E-10,1.2866727947372886E-10,1.3027562046715048E-10,1.3190406572298987E-10,1.3355286654452724E-10,1.3522227737633382E-10,1.3691255584353798E-10,1.386239627915822E-10,1.4035676232647699E-10,1.4211122185555796E-10,1.4388761212875244E-10,1.4568620728036186E-10,1.4750728487136638E-10,1.4935112593225845E-10,1.5121801500641168E-10,1.5310824019399181E-10,1.5502209319641671E-10,1.5695986936137191E-10,1.5892186772838907E-10,1.6090839107499392E-10,1.6291974596343134E-10,1.6495624278797422E-10,1.6701819582282391E-10,1.6910592327060922E-10,1.7121974731149184E-10,1.7335999415288548E-10,1.7552699407979656E-10,1.7772108150579401E-10,1.7994259502461644E-10,1.8219187746242414E-10,1.8446927593070445E-10,1.8677514187983826E-10,1.8910983115333625E-10,1.9147370404275294E-10,1.9386712534328736E-10,{"$f":"GS47","v":1.9629046441007844E-10},1.9874409521520442E-10,2.0122839640539449E-10,2.0374375136046193E-10,2.062905482524677E-10,2.0886918010562354E-10,2.1148004485694384E-10,2.1412354541765564E-10,2.1680008973537634E-10,2.1951009085706855E-10,2.222539669927819E-10,2.2503214158019168E-10,2.2784504334994407E-10,2.3069310639181837E-10,2.3357677022171611E-10,2.3649647984948755E-10,2.3945268584760613E-10,2.424458444207012E-10,2.4547641747595994E-10,2.4854487269440946E-10,2.516516836030896E-10,2.5479732964812821E-10,2.5798229626872979E-10,2.6120707497208893E-10,2.6447216340924002E-10,2.6777806545185552E-10,2.7112529127000372E-10,2.7451435741087877E-10,2.7794578687851476E-10,2.8142010921449618E-10,2.849378605796774E-10,2.8849958383692336E-10,2.9210582863488488E-10,2.9575715149282096E-10,2.994541158864812E-10,3.0319729233506224E-10,3.069872584892505E-10,3.1082459922036613E-10,3.1470990671062071E-10,3.1864378054450346E-10,3.2262682780130978E-10,3.2665966314882613E-10,3.3074290893818648E-10,3.3487719529991382E-10,3.3906316024116273E-10,3.4330144974417727E-10,3.4759271786597949E-10,3.5193762683930423E-10,3.5633684717479554E-10,3.6079105776448051E-10,3.6530094598653654E-10,3.6986720781136826E-10,3.7449054790901039E-10,3.79171679757873E-10,3.8391132575484639E-10,3.8871021732678195E-10,3.9356909504336672E-10,3.984887087314088E-10,4.0346981759055143E-10,4.085131903104333E-10,4.1361960518931374E-10,4.1878985025418016E-10,4.2402472338235743E-10,4.2932503242463692E-10,{"$f":"JE47","v":4.3469159532994487E-10},4.4012524027156919E-10,4.4562680577496378E-10,4.511971408471508E-10,4.568371051077402E-10,4.6254756892158696E-10,4.6832941353310681E-10,4.7418353120227064E-10,4.8011082534229898E-10,4.8611221065907767E-10,4.9218861329231609E-10,4.9834097095847003E-10,5.0457023309545092E-10,5.1087736100914404E-10,5.1726332802175835E-10,5.2372911962203038E-10,5.3027573361730575E-10,5.3690418028752207E-10,5.4361548254111606E-10,5.5041067607288001E-10,5.5729080952379102E-10,5.6425694464283842E-10,5.713101564508739E-10,5.7845153340650977E-10,5.856821775740911E-10,5.9300320479376725E-10,6.0041574485368938E-10,6.0792094166436045E-10,6.1551995343516491E-10,6.2321395285310452E-10,6.3100412726376831E-10,6.3889167885456536E-10,6.4687782484024741E-10,6.5496379765075045E-10,6.631508451213848E-10,6.7144023068540206E-10,6.7983323356896964E-10,6.8833114898858175E-10,6.9693528835093902E-10,7.0564697945532579E-10,7.1446756669851739E-10,7.2339841128224881E-10,7.3244089142327689E-10,7.415964025660678E-10,7.508663575981436E-10,7.6025218706812043E-10,7.6975533940647192E-10,7.7937728114905286E-10,7.8911949716341602E-10,7.9898349087795875E-10,8.0897078451393319E-10,8.190829193203574E-10,8.293214558118619E-10,8.3968797400951015E-10,8.5018407368462898E-10,8.608113746056868E-10,8.7157151678825793E-10,8.8246616074811115E-10,8.9349698775746259E-10,9.0466570010443084E-10,9.1597402135573621E-10,9.274236966226829E-10,9.3901649283046648E-10,9.5075419899084725E-10,{"$f":"LQ47","v":9.6263862647823283E-10},9.7467160930921076E-10,9.8685500442557582E-10,9.9919069198089544E-10,1.0116805756306567E-9,1.02432658282604E-9,1.0371306651113655E-9,1.0500947984252575E-9,1.0632209834055733E-9,1.076511245698143E-9,1.0899676362693699E-9,1.1035922317227369E-9,1.1173871346192711E-9,1.1313544738020119E-9,1.1454964047245371E-9,1.1598151097835938E-9,1.1743127986558887E-9,1.1889917086390873E-9,1.2038541049970758E-9,1.2189022813095392E-9,1.2341385598259085E-9,1.2495652918237324E-9,1.2651848579715291E-9,1.2809996686961731E-9,1.2970121645548752E-9,1.313224816611811E-9,1.3296401268194586E-9,1.3462606284047019E-9,1.3630888862597607E-9,1.3801274973380078E-9,1.3973790910547329E-9,1.414846329692917E-9,1.4325319088140784E-9,1.4504385576742543E-9,1.4685690396451824E-9,1.4869261526407472E-9,1.5055127295487565E-9,1.5243316386681159E-9,1.5433857841514673E-9,1.5626781064533606E-9,1.5822115827840276E-9,1.6019892275688279E-9,1.6220140929134384E-9,1.6422892690748564E-9,1.6628178849382922E-9,1.6836031085000207E-9,1.7046481473562709E-9,1.7259562491982243E-9,1.7475307023132022E-9,1.7693748360921172E-9,1.7914920215432687E-9,1.8138856718125595E-9,1.8365592427102166E-9,1.8595162332440944E-9,1.8827601861596457E-9,1.9062946884866413E-9,1.9301233720927242E-9,1.9542499142438834E-9,1.9786780381719321E-9,2.0034115136490813E-9,2.0284541575696948E-9,2.053809834539316E-9,2.0794824574710575E-9,2.1054759881894458E-9,{"$f":"OC47","v":2.1317944380418137E-9},2.1584418685173363E-9,2.1854223918738029E-9,2.2127401717722255E-9,2.2403994239193783E-9,2.2684044167183706E-9,2.2967594719273504E-9,2.3254689653264424E-9,2.3545373273930228E-9,2.3839690439854354E-9,2.4137686570352534E-9,2.443940765248194E-9,2.4744900248137965E-9,2.5054211501239689E-9,2.5367389145005185E-9,2.5684481509317751E-9,2.6005537528184223E-9,2.6330606747286527E-9,2.665973933162761E-9,2.6992986073272957E-9,2.7330398399188867E-9,2.7672028379178726E-9,2.8017928733918461E-9,2.8368152843092443E-9,2.8722754753631101E-9,2.9081789188051491E-9,2.9445311552902137E-9,2.9813377947313414E-9,3.018604517165483E-9,3.0563370736300517E-9,3.0945412870504275E-9,3.133223053138558E-9,3.1723883413027901E-9,3.2120431955690749E-9,3.2521937355136882E-9,3.2928461572076092E-9,3.3340067341727042E-9,3.3756818183498631E-9,3.4178778410792363E-9,3.4606013140927268E-9,3.5038588305188857E-9,3.5476570659003718E-9,3.5920027792241265E-9,3.6369028139644281E-9,3.6823640991389833E-9,3.728393650378221E-9,3.7749985710079485E-9,3.8221860531455478E-9,3.8699633788098669E-9,3.9183379210449903E-9,3.9673171450580527E-9,4.0169086093712784E-9,4.067119966988419E-9,4.1179589665757741E-9,4.1694334536579713E-9,4.2215513718286956E-9,4.2743207639765544E-9,4.3277497735262611E-9,4.3818466456953396E-9,4.4366197287665316E-9,4.4920774753761133E-9,4.5482284438183151E-9,4.6050812993660438E-9,4.6626448156081192E-9,{"$f":"QO47","v":4.7209278758032208E-9},4.7799394742507611E-9,4.839688717678896E-9,4.9001848266498819E-9,4.9614371369830054E-9,5.0234551011952926E-9,5.086248289960234E-9,5.1498263935847369E-9,5.2141992235045458E-9,5.2793767137983526E-9,5.3453689227208318E-9,5.4121860342548425E-9,5.4798383596830282E-9,5.5483363391790664E-9,5.6176905434188047E-9,5.6879116752115396E-9,5.7590105711516838E-9,5.83099820329108E-9,5.9038856808322187E-9,5.9776842518426218E-9,6.0524053049906548E-9,6.128060371303038E-9,6.2046611259443258E-9,6.28221939001863E-9,6.360747132393863E-9,6.4402564715487861E-9,6.5207596774431458E-9,6.6022691734111849E-9,6.6847975380788243E-9,6.7683575073048093E-9,6.8529619761461192E-9,6.9386240008479455E-9,7.0253568008585453E-9,7.113173760869277E-9,7.2020884328801429E-9,7.2921145382911444E-9,7.3832659700197836E-9,7.4755567946450308E-9,7.5690012545780934E-9,7.6636137702603202E-9,7.7594089423885742E-9,7.8564015541684319E-9,7.9546065735955373E-9,8.0540391557654809E-9,8.15471464521255E-9,8.2566485782777073E-9,8.3598566855061784E-9,8.4643548940750057E-9,8.5701593302509441E-9,8.6772863218790802E-9,8.7857524009025687E-9,8.8955743059138507E-9]
[null,null,null,"add","Debt draw at COD",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J42*$F40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42610.925000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV42*$F40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH42*$F40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT42*$F40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF42*$F40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR42*$F40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD42*$F40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP42*$F40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less","Repayment of debt",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J38-J52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,725.45651760921942,1215.1988011695762,1512.9890289930702,1611.5824452929476,1806.6119873935809,1408.8519728649276,1301.2568491317561,779.08630914960452,383.72003894701351,183.83843533501141,314.29151543993805,561.62597174120765,898.51468026590965,1399.9769927904169,1705.6947769427118,1808.2793683995305,2009.2432609340142,1605.6548633934794,1498.027586708859,967.60675781811119,566.53851788846816,364.86957073097039,500.13185114334215,754.62757761292562,1100.4865988386284,1614.2203599781512,1928.3456812583688,2035.3271741031069,2242.6738660190722,1833.6116495280778,1726.2832145550717,1187.7547273454825,781.19104047586131,578.03722654378043,718.57001277032657,980.74777088744099,-4.7606363295926712E-13,-4.82014428371258E-13,-4.8803960872589868E-13,-4.941401038349724E-13,{"$f":"BV38-BV52","v":-5.0031685513290948E-13},-5.0657081582207083E-13,-5.129029510198467E-13,-5.1931423790759482E-13,-5.258056658814397E-13,-5.3237823670495775E-13,-5.3903296466376965E-13,-5.4577087672206685E-13,-5.5259301268109267E-13,-5.5950042533960624E-13,-5.6649418065635133E-13,-5.7357535791455569E-13,-5.8074504988848763E-13,-5.8800436301209378E-13,-5.9535441754974499E-13,-6.0279634776911674E-13,-6.1033130211623076E-13,-6.179604433926836E-13,-6.2568494893509215E-13,-6.3350601079678081E-13,-6.4142483593174056E-13,-6.4944264638088734E-13,-6.5756067946064846E-13,-6.657801879539066E-13,-6.7410244030333036E-13,-6.8252872080712204E-13,-6.9106032981721097E-13,-6.9969858393992615E-13,-7.0844481623917526E-13,-7.1730037644216496E-13,-7.26266631147692E-13,-7.3534496403703821E-13,-7.4453677608750121E-13,-7.5384348578859496E-13,-7.6326652936095238E-13,-7.7280736097796436E-13,-7.8246745299018889E-13,-7.9224829615256629E-13,-8.0215139985447333E-13,-8.1217829235265426E-13,-8.2233052100706235E-13,-8.3260965251965073E-13,-8.4301727317614644E-13,-8.5355498909084824E-13,-8.6422442645448387E-13,-8.7502723178516493E-13,-8.8596507218247955E-13,-8.970396355847605E-13,-9.0825263102956999E-13,-9.1960578891743956E-13,-9.3110086127890757E-13,-9.4273962204489389E-13,-9.5452386732045506E-13,-9.6645541566196078E-13,-9.7853610835773533E-13,-9.9076780971220704E-13,-1.0031524073336098E-12,-1.0156918124252798E-12,-1.0283879600805957E-12,-1.0412428095816033E-12,-1.0542583447013733E-12,-1.0674365740101405E-12,-1.0807795311852674E-12,-1.0942892753250832E-12,{"$f":"EH38-EH52","v":-1.1079678912666467E-12},-1.1218174899074796E-12,-1.1358402085313232E-12,-1.1500382111379647E-12,-1.1644136887771893E-12,-1.1789688598869041E-12,-1.1937059706354904E-12,-1.2086272952684341E-12,-1.2237351364592895E-12,-1.2390318256650307E-12,-1.2545197234858435E-12,-1.2702012200294166E-12,-1.2860787352797842E-12,-1.3021547194707816E-12,-1.3184316534641664E-12,-1.3349120491324683E-12,-1.3515984497466242E-12,-1.3684934303684568E-12,-1.3855995982480626E-12,-1.4029195932261633E-12,-1.4204560881414902E-12,-1.4382117892432589E-12,-1.4561894366087997E-12,-1.4743918045664097E-12,-1.4928217021234898E-12,-1.5114819734000336E-12,-1.530375498067534E-12,-1.5495051917933782E-12,-1.5688740066907954E-12,-1.5884849317744304E-12,-1.6083409934216109E-12,-1.628445255839381E-12,-1.6488008215373734E-12,-1.6694108318065905E-12,-1.6902784672041728E-12,-1.7114069480442249E-12,-1.7327995348947777E-12,-1.7544595290809625E-12,-1.7763902731944746E-12,-1.7985951516094056E-12,-1.8210775910045235E-12,-1.8438410608920798E-12,-1.8668890741532306E-12,-1.8902251875801462E-12,-1.9138530024248978E-12,-1.937776164955209E-12,-1.9619983670171491E-12,-1.9865233466048632E-12,-2.0113548884374241E-12,-2.0364968245428917E-12,-2.061953034849678E-12,-2.0877274477852988E-12,-2.1138240408826152E-12,-2.1402468413936479E-12,-2.1669999269110686E-12,-2.1940874259974572E-12,-2.2215135188224253E-12,-2.2492824378077056E-12,-2.2773984682803021E-12,-2.3058659491338056E-12,-2.3346892734979786E-12,-2.3638728894167032E-12,-2.393421300534412E-12,-2.4233390667910922E-12,{"$f":"GT38-GT52","v":-2.4536308051259809E-12},-2.4843011901900553E-12,-2.5153549550674314E-12,-2.5467968920057742E-12,-2.5786318531558465E-12,-2.6108647513202945E-12,-2.643500560711798E-12,-2.6765443177206958E-12,-2.7100011216922043E-12,-2.7438761357133569E-12,-2.7781745874097738E-12,-2.8129017697523962E-12,-2.8480630418743011E-12,-2.88366382989773E-12,-2.9197096277714518E-12,-2.9562059981185948E-12,-2.9931585730950767E-12,-3.030573055258765E-12,-3.0684552184494995E-12,-3.1068109086801186E-12,-3.1456460450386201E-12,-3.1849666206016028E-12,-3.2247787033591227E-12,-3.2650884371511116E-12,-3.3059020426155004E-12,-3.3472258181481941E-12,-3.3890661408750468E-12,-3.4314294676359848E-12,-3.4743223359814347E-12,-3.5177513651812026E-12,-3.5617232572459678E-12,-3.6062447979615424E-12,-3.6513228579360615E-12,-3.6969643936602622E-12,-3.7431764485810151E-12,-3.7899661541882784E-12,-3.8373407311156317E-12,-3.8853074902545768E-12,-3.9338738338827588E-12,-3.9830472568062934E-12,-4.0328353475163722E-12,-4.0832457893603272E-12,-4.134286361727331E-12,-4.1859649412489228E-12,-4.238289503014534E-12,-4.2912681218022158E-12,-4.3449089733247441E-12,-4.3992203354913035E-12,-4.4542105896849445E-12,-4.5098882220560069E-12,-4.5662618248317073E-12,-4.6233400976421039E-12,-4.68113184886263E-12,-4.7396459969734128E-12,-4.7988915719355798E-12,-4.8588777165847749E-12,-4.919613688042084E-12,-4.9811088591426105E-12,-5.0433727198818932E-12,-5.1064148788804164E-12,-5.170245064866422E-12,-5.2348731281772521E-12,-5.3003090422794681E-12,-5.366562905307962E-12,{"$f":"JF38-JF52","v":-5.4336449416243115E-12},-5.5015655033946153E-12,-5.5703350721870474E-12,-5.639964260589385E-12,-5.7104638138467531E-12,-5.7818446115198376E-12,-5.8541176691638352E-12,-5.9272941400283832E-12,-6.0013853167787378E-12,-6.076402633238471E-12,-6.1523576661539513E-12,-6.2292621369808756E-12,-6.3071279136931366E-12,-6.3859670126143008E-12,-6.4657916002719794E-12,-6.5466139952753798E-12,-6.6284466702163222E-12,-6.7113022535940262E-12,-6.7951935317639515E-12,-6.8801334509110006E-12,-6.9661351190473882E-12,-7.0532118080354807E-12,-7.1413769556359239E-12,-7.2306441675813725E-12,-7.3210272196761391E-12,-7.4125400599220907E-12,-7.5051968106711175E-12,-7.5990117708045066E-12,-7.6939994179395617E-12,-7.7901744106638075E-12,-7.8875515907971035E-12,-7.986145985682067E-12,-8.0859728105030932E-12,-8.1870474706343803E-12,-8.2893855640173109E-12,-8.3930028835675268E-12,-8.4979154196121211E-12,-8.6041393623572719E-12,-8.7116911043867377E-12,-8.820587243191573E-12,-8.9308445837314687E-12,-9.0424801410281104E-12,-9.1555111427909617E-12,-9.2699550320758481E-12,-9.3858294699767954E-12,-9.5031523383515054E-12,-9.6219417425809003E-12,-9.7422160143631607E-12,-9.8639937145427015E-12,-9.9872936359744847E-12,-1.0112134806424165E-11,-1.0238536491504467E-11,-1.0366518197648274E-11,-1.0496099675118877E-11,-1.0627300921057862E-11,-1.0760142182571086E-11,-1.0894643959853225E-11,-1.103082700935139E-11,-1.1168712346968283E-11,-1.1308321251305386E-11,-1.1449675266946703E-11,-1.1592796207783538E-11,-1.1737706160380831E-11,-1.1884427487385591E-11,{"$f":"LR38-LR52","v":-1.2032982830977911E-11},-1.2183395116365135E-11,-1.2335687555319698E-11,-1.2489883649761193E-11,-1.264600719538321E-11,-1.2804082285325501E-11,-1.296413331389207E-11,-1.3126184980315719E-11,-1.3290262292569667E-11,-1.3456390571226789E-11,-1.3624595453367125E-11,-1.3794902896534212E-11,-1.396733918274089E-11,-1.414193092252515E-11,-1.4318705059056714E-11,-1.4497688872294923E-11,-1.467890998319861E-11,-1.4862396357988593E-11,-1.504817631246345E-11,-1.523627851636924E-11,-1.5426731997823858E-11,-1.5619566147796656E-11,-1.5814810724644114E-11,-1.6012495858702166E-11,-1.6212652056935941E-11,-1.6415310207647637E-11,-1.6620501585243232E-11,-1.6828257855058774E-11,-1.7038611078247011E-11,-1.7251593716725099E-11,-1.7467238638184164E-11,-1.7685579121161464E-11,-1.7906648860175981E-11,-1.8130481970928182E-11,-1.8357112995564783E-11,-1.858657690800934E-11,-1.8818909119359458E-11,-1.9054145483351449E-11,-1.9292322301893344E-11,-1.953347633066701E-11,-1.9777644784800345E-11,-2.0024865344610351E-11,-2.027517616141798E-11,-2.0528615863435707E-11,-2.0785223561728653E-11,-2.1045038856250259E-11,-2.1308101841953387E-11,-2.1574453114977806E-11,-2.1844133778915028E-11,-2.2117185451151467E-11,-2.2393650269290859E-11,-2.2673570897656996E-11,-2.2956990533877707E-11,-2.3243952915551182E-11,-2.3534502326995572E-11,-2.3828683606083018E-11,-2.4126542151159055E-11,-2.4428123928048544E-11,-2.4733475477149153E-11,-2.5042643920613518E-11,-2.5355676969621187E-11,-2.5672622931741452E-11,-2.599353071838822E-11,-2.6318449852368074E-11,{"$f":"OD38-OD52","v":-2.6647430475522672E-11},-2.6980523356466704E-11,-2.7317779898422538E-11,-2.7659252147152819E-11,-2.8004992798992229E-11,-2.8355055208979635E-11,-2.870949339909188E-11,-2.9068362066580531E-11,-2.9431716592412787E-11,-2.9799613049817947E-11,-3.0172108212940672E-11,-3.0549259565602424E-11,-3.0931125310172457E-11,-3.1317764376549614E-11,-3.1709236431256485E-11,-3.2105601886647189E-11,-3.2506921910230282E-11,-3.2913258434108159E-11,-3.3324674164534513E-11,-3.3741232591591197E-11,-3.4162997998986084E-11,-3.4590035473973406E-11,-3.5022410917398081E-11,-3.5460191053865556E-11,-3.590344344203888E-11,-3.6352236485064366E-11,-3.6806639441127671E-11,-3.7266722434141769E-11,-3.773255646456854E-11,-3.8204213420375646E-11,-3.8681766088130344E-11,-3.916528816423198E-11,-3.9654854266284882E-11,-4.015053994461344E-11,-4.0652421693921103E-11,-4.1160576965095117E-11,-4.1675084177158807E-11,-4.2196022729373289E-11,-4.2723473013490453E-11,-4.3257516426159085E-11,-4.3798235381486072E-11,-4.4345713323754648E-11,-4.4900034740301582E-11,-4.5461285174555352E-11,-4.6029551239237294E-11,-4.6604920629727763E-11,-4.7187482137599357E-11,-4.7777325664319351E-11,-4.8374542235123338E-11,-4.8979224013062384E-11,-4.9591464313225664E-11,-5.0211357617140981E-11,-5.0838999587355239E-11,-5.147448708219718E-11,-5.2117918170724647E-11,-5.2769392147858696E-11,-5.3429009549706934E-11,-5.4096872169078266E-11,-5.477308307119175E-11,-5.5457746609581646E-11,-5.6150968442201422E-11,-5.6852855547728942E-11,-5.756351624207555E-11,-5.8283060195101495E-11,{"$f":"QP38-QP52","v":-5.9011598447540257E-11},-5.9749243428134516E-11,-6.0496108970986208E-11,-6.1252310333123531E-11,-6.2017964212287565E-11,-6.2793188764941154E-11,-6.3578103624502931E-11,-6.437282991980922E-11,-6.5177490293806825E-11,-6.599220892247941E-11,-6.6817111534010395E-11,-6.7652325428185532E-11,-6.8497979496037853E-11,-6.9354204239738327E-11,-7.0221131792735058E-11,-7.1098895940144256E-11,-7.1987632139396055E-11,-7.288747754113851E-11,-7.3798571010402742E-11,-7.4721053148032781E-11,-7.565506631238319E-11,-7.6600754641287985E-11,-7.7558264074304078E-11,-7.8527742375232883E-11,-7.9509339154923295E-11,-8.0503205894359829E-11,-8.1509495968039322E-11,-8.2528364667639817E-11,-8.3559969225985312E-11,-8.4604468841310116E-11,-8.5662024701826493E-11,-8.6732800010599319E-11,-8.7816960010731818E-11,-8.8914672010865963E-11,-9.0026105411001792E-11,-9.1151431728639306E-11,-9.22908246252473E-11,-9.3444459933062896E-11,-9.4612515682226175E-11,-9.5795172128254005E-11,-9.6992611779857178E-11,-9.8205019427105406E-11,-9.9432582169944222E-11,-1.0067548944706851E-10,-1.0193393306515688E-10,-1.0320810722847134E-10,-1.0449820856882724E-10,-1.0580443617593758E-10,-1.0712699162813681E-10,-1.0846607902348851E-10,-1.0982190501128212E-10,-1.1119467882392314E-10]
[null,null,null,null,"Balance CF",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J44+J45-J46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42610.925000000003,41885.468482390781,40670.269681221202,39157.280652228132,37545.698206935187,35739.086219541605,34330.234246676679,33028.977397544921,32249.891088395318,31866.171049448305,31682.332614113293,31368.041098673355,30806.415126932148,29907.900446666237,28507.923453875821,26802.228676933108,24993.949308533578,22984.706047599564,21379.051184206084,19881.023597497224,18913.416839679114,18346.878321790646,17982.008751059675,17481.876899916333,16727.249322303407,15626.762723464779,14012.542363486627,12084.196682228259,10048.869508125152,7806.1956421060795,5972.5839925780019,4246.30077802293,3058.5460506774475,2277.3550102015861,1699.3177836578056,980.74777088747908,3.808509063674137E-11,3.8561154269700637E-11,3.9043168698071892E-11,3.9531208306797791E-11,4.002534841063276E-11,{"$f":"BV44+BV45-BV46","v":4.0525665265765666E-11},4.1032236081587736E-11,4.1545139032607582E-11,4.2064453270515176E-11,4.2590258936396615E-11,4.3122637173101572E-11,4.3661670137765343E-11,4.4207441014487407E-11,4.4760034027168498E-11,4.5319534452508101E-11,4.5886028633164454E-11,4.645960399107901E-11,4.7040349040967497E-11,4.7628353403979592E-11,4.8223707821529337E-11,4.8826504169298454E-11,4.9436835471414685E-11,5.005479591480737E-11,5.068048086374246E-11,5.1313986874539238E-11,5.1955411710470981E-11,5.260485435685187E-11,5.3262415036312522E-11,5.3928195224266429E-11,5.4602297664569757E-11,5.5284826385376878E-11,5.597588671519409E-11,5.6675585299134019E-11,5.7384030115373194E-11,5.8101330491815359E-11,5.8827597122963055E-11,5.9562942087000095E-11,6.0307478863087593E-11,6.1061322348876187E-11,6.1824588878237145E-11,6.2597396239215106E-11,6.3379863692205297E-11,6.417211198835786E-11,6.4974263388212336E-11,6.5786441680564988E-11,6.6608772201572056E-11,6.744138185409171E-11,6.8284399127267859E-11,6.913795411635871E-11,7.0002178542813193E-11,7.0877205774598357E-11,7.1763170846780839E-11,7.2660210482365595E-11,7.3568463113395162E-11,7.4488068902312603E-11,7.5419169763591505E-11,7.6361909385636402E-11,7.7316433252956859E-11,7.8282888668618826E-11,7.9261424776976566E-11,8.0252192586688777E-11,8.1255344994022386E-11,8.2271036806447661E-11,8.3299424766528256E-11,8.4340667576109861E-11,8.5394925920811236E-11,8.6462362494821379E-11,8.7543142026006643E-11,8.8637431301331726E-11,{"$f":"EH44+EH45-EH46","v":8.9745399192598369E-11},9.0867216682505845E-11,9.2003056891037171E-11,9.3153095102175139E-11,9.4317508790952324E-11,9.5496477650839233E-11,9.6690183621474727E-11,9.7898810916743158E-11,9.9122546053202446E-11,1.0036157787886747E-10,1.0161609760235332E-10,1.0288629882238273E-10,1.0417237755766252E-10,1.054745322771333E-10,1.0679296393059746E-10,1.0812787597972992E-10,1.0947947442947654E-10,1.10847967859845E-10,1.1223356745809306E-10,1.1363648705131922E-10,1.1505694313946071E-10,1.1649515492870397E-10,1.1795134436531278E-10,1.1942573616987918E-10,1.2091855787200268E-10,1.2243003984540272E-10,1.2396041534347025E-10,1.2550992053526363E-10,1.2707879454195442E-10,1.2866727947372886E-10,1.3027562046715048E-10,1.3190406572298987E-10,1.3355286654452724E-10,1.3522227737633382E-10,1.3691255584353798E-10,1.386239627915822E-10,1.4035676232647699E-10,1.4211122185555796E-10,1.4388761212875244E-10,1.4568620728036186E-10,1.4750728487136638E-10,1.4935112593225845E-10,1.5121801500641168E-10,1.5310824019399181E-10,1.5502209319641671E-10,1.5695986936137191E-10,1.5892186772838907E-10,1.6090839107499392E-10,1.6291974596343134E-10,1.6495624278797422E-10,1.6701819582282391E-10,1.6910592327060922E-10,1.7121974731149184E-10,1.7335999415288548E-10,1.7552699407979656E-10,1.7772108150579401E-10,1.7994259502461644E-10,1.8219187746242414E-10,1.8446927593070445E-10,1.8677514187983826E-10,1.8910983115333625E-10,1.9147370404275294E-10,1.9386712534328736E-10,1.9629046441007844E-10,{"$f":"GT44+GT45-GT46","v":1.9874409521520442E-10},2.0122839640539449E-10,2.0374375136046193E-10,2.062905482524677E-10,2.0886918010562354E-10,2.1148004485694384E-10,2.1412354541765564E-10,2.1680008973537634E-10,2.1951009085706855E-10,2.222539669927819E-10,2.2503214158019168E-10,2.2784504334994407E-10,2.3069310639181837E-10,2.3357677022171611E-10,2.3649647984948755E-10,2.3945268584760613E-10,2.424458444207012E-10,2.4547641747595994E-10,2.4854487269440946E-10,2.516516836030896E-10,2.5479732964812821E-10,2.5798229626872979E-10,2.6120707497208893E-10,2.6447216340924002E-10,2.6777806545185552E-10,2.7112529127000372E-10,2.7451435741087877E-10,2.7794578687851476E-10,2.8142010921449618E-10,2.849378605796774E-10,2.8849958383692336E-10,2.9210582863488488E-10,2.9575715149282096E-10,2.994541158864812E-10,3.0319729233506224E-10,3.069872584892505E-10,3.1082459922036613E-10,3.1470990671062071E-10,3.1864378054450346E-10,3.2262682780130978E-10,3.2665966314882613E-10,3.3074290893818648E-10,3.3487719529991382E-10,3.3906316024116273E-10,3.4330144974417727E-10,3.4759271786597949E-10,3.5193762683930423E-10,3.5633684717479554E-10,3.6079105776448051E-10,3.6530094598653654E-10,3.6986720781136826E-10,3.7449054790901039E-10,3.79171679757873E-10,3.8391132575484639E-10,3.8871021732678195E-10,3.9356909504336672E-10,3.984887087314088E-10,4.0346981759055143E-10,4.085131903104333E-10,4.1361960518931374E-10,4.1878985025418016E-10,4.2402472338235743E-10,4.2932503242463692E-10,4.3469159532994487E-10,{"$f":"JF44+JF45-JF46","v":4.4012524027156919E-10},4.4562680577496378E-10,4.511971408471508E-10,4.568371051077402E-10,4.6254756892158696E-10,4.6832941353310681E-10,4.7418353120227064E-10,4.8011082534229898E-10,4.8611221065907767E-10,4.9218861329231609E-10,4.9834097095847003E-10,5.0457023309545092E-10,5.1087736100914404E-10,5.1726332802175835E-10,5.2372911962203038E-10,5.3027573361730575E-10,5.3690418028752207E-10,5.4361548254111606E-10,5.5041067607288001E-10,5.5729080952379102E-10,5.6425694464283842E-10,5.713101564508739E-10,5.7845153340650977E-10,5.856821775740911E-10,5.9300320479376725E-10,6.0041574485368938E-10,6.0792094166436045E-10,6.1551995343516491E-10,6.2321395285310452E-10,6.3100412726376831E-10,6.3889167885456536E-10,6.4687782484024741E-10,6.5496379765075045E-10,6.631508451213848E-10,6.7144023068540206E-10,6.7983323356896964E-10,6.8833114898858175E-10,6.9693528835093902E-10,7.0564697945532579E-10,7.1446756669851739E-10,7.2339841128224881E-10,7.3244089142327689E-10,7.415964025660678E-10,7.508663575981436E-10,7.6025218706812043E-10,7.6975533940647192E-10,7.7937728114905286E-10,7.8911949716341602E-10,7.9898349087795875E-10,8.0897078451393319E-10,8.190829193203574E-10,8.293214558118619E-10,8.3968797400951015E-10,8.5018407368462898E-10,8.608113746056868E-10,8.7157151678825793E-10,8.8246616074811115E-10,8.9349698775746259E-10,9.0466570010443084E-10,9.1597402135573621E-10,9.274236966226829E-10,9.3901649283046648E-10,9.5075419899084725E-10,9.6263862647823283E-10,{"$f":"LR44+LR45-LR46","v":9.7467160930921076E-10},9.8685500442557582E-10,9.9919069198089544E-10,1.0116805756306567E-9,1.02432658282604E-9,1.0371306651113655E-9,1.0500947984252575E-9,1.0632209834055733E-9,1.076511245698143E-9,1.0899676362693699E-9,1.1035922317227369E-9,1.1173871346192711E-9,1.1313544738020119E-9,1.1454964047245371E-9,1.1598151097835938E-9,1.1743127986558887E-9,1.1889917086390873E-9,1.2038541049970758E-9,1.2189022813095392E-9,1.2341385598259085E-9,1.2495652918237324E-9,1.2651848579715291E-9,1.2809996686961731E-9,1.2970121645548752E-9,1.313224816611811E-9,1.3296401268194586E-9,1.3462606284047019E-9,1.3630888862597607E-9,1.3801274973380078E-9,1.3973790910547329E-9,1.414846329692917E-9,1.4325319088140784E-9,1.4504385576742543E-9,1.4685690396451824E-9,1.4869261526407472E-9,1.5055127295487565E-9,1.5243316386681159E-9,1.5433857841514673E-9,1.5626781064533606E-9,1.5822115827840276E-9,1.6019892275688279E-9,1.6220140929134384E-9,1.6422892690748564E-9,1.6628178849382922E-9,1.6836031085000207E-9,1.7046481473562709E-9,1.7259562491982243E-9,1.7475307023132022E-9,1.7693748360921172E-9,1.7914920215432687E-9,1.8138856718125595E-9,1.8365592427102166E-9,1.8595162332440944E-9,1.8827601861596457E-9,1.9062946884866413E-9,1.9301233720927242E-9,1.9542499142438834E-9,1.9786780381719321E-9,2.0034115136490813E-9,2.0284541575696948E-9,2.053809834539316E-9,2.0794824574710575E-9,2.1054759881894458E-9,2.1317944380418137E-9,{"$f":"OD44+OD45-OD46","v":2.1584418685173363E-9},2.1854223918738029E-9,2.2127401717722255E-9,2.2403994239193783E-9,2.2684044167183706E-9,2.2967594719273504E-9,2.3254689653264424E-9,2.3545373273930228E-9,2.3839690439854354E-9,2.4137686570352534E-9,2.443940765248194E-9,2.4744900248137965E-9,2.5054211501239689E-9,2.5367389145005185E-9,2.5684481509317751E-9,2.6005537528184223E-9,2.6330606747286527E-9,2.665973933162761E-9,2.6992986073272957E-9,2.7330398399188867E-9,2.7672028379178726E-9,2.8017928733918461E-9,2.8368152843092443E-9,2.8722754753631101E-9,2.9081789188051491E-9,2.9445311552902137E-9,2.9813377947313414E-9,3.018604517165483E-9,3.0563370736300517E-9,3.0945412870504275E-9,3.133223053138558E-9,3.1723883413027901E-9,3.2120431955690749E-9,3.2521937355136882E-9,3.2928461572076092E-9,3.3340067341727042E-9,3.3756818183498631E-9,3.4178778410792363E-9,3.4606013140927268E-9,3.5038588305188857E-9,3.5476570659003718E-9,3.5920027792241265E-9,3.6369028139644281E-9,3.6823640991389833E-9,3.728393650378221E-9,3.7749985710079485E-9,3.8221860531455478E-9,3.8699633788098669E-9,3.9183379210449903E-9,3.9673171450580527E-9,4.0169086093712784E-9,4.067119966988419E-9,4.1179589665757741E-9,4.1694334536579713E-9,4.2215513718286956E-9,4.2743207639765544E-9,4.3277497735262611E-9,4.3818466456953396E-9,4.4366197287665316E-9,4.4920774753761133E-9,4.5482284438183151E-9,4.6050812993660438E-9,4.6626448156081192E-9,4.7209278758032208E-9,{"$f":"QP44+QP45-QP46","v":4.7799394742507611E-9},4.839688717678896E-9,4.9001848266498819E-9,4.9614371369830054E-9,5.0234551011952926E-9,5.086248289960234E-9,5.1498263935847369E-9,5.2141992235045458E-9,5.2793767137983526E-9,5.3453689227208318E-9,5.4121860342548425E-9,5.4798383596830282E-9,5.5483363391790664E-9,5.6176905434188047E-9,5.6879116752115396E-9,5.7590105711516838E-9,5.83099820329108E-9,5.9038856808322187E-9,5.9776842518426218E-9,6.0524053049906548E-9,6.128060371303038E-9,6.2046611259443258E-9,6.28221939001863E-9,6.360747132393863E-9,6.4402564715487861E-9,6.5207596774431458E-9,6.6022691734111849E-9,6.6847975380788243E-9,6.7683575073048093E-9,6.8529619761461192E-9,6.9386240008479455E-9,7.0253568008585453E-9,7.113173760869277E-9,7.2020884328801429E-9,7.2921145382911444E-9,7.3832659700197836E-9,7.4755567946450308E-9,7.5690012545780934E-9,7.6636137702603202E-9,7.7594089423885742E-9,7.8564015541684319E-9,7.9546065735955373E-9,8.0540391557654809E-9,8.15471464521255E-9,8.2566485782777073E-9,8.3598566855061784E-9,8.4643548940750057E-9,8.5701593302509441E-9,8.6772863218790802E-9,8.7857524009025687E-9,8.8955743059138507E-9,9.0067689847377732E-9]
[]
[null,null,null,null,"End of repayment test",{"$f":" InpC!F$96","v":"2042-12-01"},{"$f":"ROUND(LOOKUP(F49,2:2,47:47),0)=0","v":false}]
[]
[null,null,null,null,{"$f":" E$28","v":"Periodic interest rate"},1.2500000000000001E-2,"% p.p",null,null,{"$f":"$F51","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,{"$f":"$F51","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,{"$f":"$F51","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,{"$f":"$F51","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,{"$f":"$F51","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,{"$f":"$F51","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,{"$f":"$F51","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,{"$f":"$F51","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2]
[null,null,null,null,"Interest expense Senior Loan",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J44*J51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,532.63656250000008,523.56835602988474,508.37837101526503,489.46600815285166,469.32122758668987,446.73857774427006,429.12792808345853,412.86221746931153,403.1236386049415,398.32713811810385,396.02915767641616,392.10051373341696,385.0801890866519,373.848755583328,356.3490431734478,335.02785846166387,312.42436635666974,287.30882559499457,267.23813980257609,248.5127949687153,236.41771049598893,229.33597902238307,224.77510938824594,218.52346124895416,209.09061652879259,195.33453404330976,175.15677954358284,151.05245852785325,125.6108688515644,97.577445526326002,74.657299907225024,53.078759725286631,38.231825633468098,28.466937627519826,21.241472295722573,12.259347136093488,4.7606363295926712E-13,4.82014428371258E-13,4.8803960872589868E-13,4.941401038349724E-13,{"$f":"BV44*BV51","v":5.0031685513290948E-13},5.0657081582207083E-13,5.129029510198467E-13,5.1931423790759482E-13,5.258056658814397E-13,5.3237823670495775E-13,5.3903296466376965E-13,5.4577087672206685E-13,5.5259301268109267E-13,5.5950042533960624E-13,5.6649418065635133E-13,5.7357535791455569E-13,5.8074504988848763E-13,5.8800436301209378E-13,5.9535441754974499E-13,6.0279634776911674E-13,6.1033130211623076E-13,6.179604433926836E-13,6.2568494893509215E-13,6.3350601079678081E-13,6.4142483593174056E-13,6.4944264638088734E-13,6.5756067946064846E-13,6.657801879539066E-13,6.7410244030333036E-13,6.8252872080712204E-13,6.9106032981721097E-13,6.9969858393992615E-13,7.0844481623917526E-13,7.1730037644216496E-13,7.26266631147692E-13,7.3534496403703821E-13,7.4453677608750121E-13,7.5384348578859496E-13,7.6326652936095238E-13,7.7280736097796436E-13,7.8246745299018889E-13,7.9224829615256629E-13,8.0215139985447333E-13,8.1217829235265426E-13,8.2233052100706235E-13,8.3260965251965073E-13,8.4301727317614644E-13,8.5355498909084824E-13,8.6422442645448387E-13,8.7502723178516493E-13,8.8596507218247955E-13,8.970396355847605E-13,9.0825263102956999E-13,9.1960578891743956E-13,9.3110086127890757E-13,9.4273962204489389E-13,9.5452386732045506E-13,9.6645541566196078E-13,9.7853610835773533E-13,9.9076780971220704E-13,1.0031524073336098E-12,1.0156918124252798E-12,1.0283879600805957E-12,1.0412428095816033E-12,1.0542583447013733E-12,1.0674365740101405E-12,1.0807795311852674E-12,1.0942892753250832E-12,{"$f":"EH44*EH51","v":1.1079678912666467E-12},1.1218174899074796E-12,1.1358402085313232E-12,1.1500382111379647E-12,1.1644136887771893E-12,1.1789688598869041E-12,1.1937059706354904E-12,1.2086272952684341E-12,1.2237351364592895E-12,1.2390318256650307E-12,1.2545197234858435E-12,1.2702012200294166E-12,1.2860787352797842E-12,1.3021547194707816E-12,1.3184316534641664E-12,1.3349120491324683E-12,1.3515984497466242E-12,1.3684934303684568E-12,1.3855995982480626E-12,1.4029195932261633E-12,1.4204560881414902E-12,1.4382117892432589E-12,1.4561894366087997E-12,1.4743918045664097E-12,1.4928217021234898E-12,1.5114819734000336E-12,1.530375498067534E-12,1.5495051917933782E-12,1.5688740066907954E-12,1.5884849317744304E-12,1.6083409934216109E-12,1.628445255839381E-12,1.6488008215373734E-12,1.6694108318065905E-12,1.6902784672041728E-12,1.7114069480442249E-12,1.7327995348947777E-12,1.7544595290809625E-12,1.7763902731944746E-12,1.7985951516094056E-12,1.8210775910045235E-12,1.8438410608920798E-12,1.8668890741532306E-12,1.8902251875801462E-12,1.9138530024248978E-12,1.937776164955209E-12,1.9619983670171491E-12,1.9865233466048632E-12,2.0113548884374241E-12,2.0364968245428917E-12,2.061953034849678E-12,2.0877274477852988E-12,2.1138240408826152E-12,2.1402468413936479E-12,2.1669999269110686E-12,2.1940874259974572E-12,2.2215135188224253E-12,2.2492824378077056E-12,2.2773984682803021E-12,2.3058659491338056E-12,2.3346892734979786E-12,2.3638728894167032E-12,2.393421300534412E-12,2.4233390667910922E-12,{"$f":"GT44*GT51","v":2.4536308051259809E-12},2.4843011901900553E-12,2.5153549550674314E-12,2.5467968920057742E-12,2.5786318531558465E-12,2.6108647513202945E-12,2.643500560711798E-12,2.6765443177206958E-12,2.7100011216922043E-12,2.7438761357133569E-12,2.7781745874097738E-12,2.8129017697523962E-12,2.8480630418743011E-12,2.88366382989773E-12,2.9197096277714518E-12,2.9562059981185948E-12,2.9931585730950767E-12,3.030573055258765E-12,3.0684552184494995E-12,3.1068109086801186E-12,3.1456460450386201E-12,3.1849666206016028E-12,3.2247787033591227E-12,3.2650884371511116E-12,3.3059020426155004E-12,3.3472258181481941E-12,3.3890661408750468E-12,3.4314294676359848E-12,3.4743223359814347E-12,3.5177513651812026E-12,3.5617232572459678E-12,3.6062447979615424E-12,3.6513228579360615E-12,3.6969643936602622E-12,3.7431764485810151E-12,3.7899661541882784E-12,3.8373407311156317E-12,3.8853074902545768E-12,3.9338738338827588E-12,3.9830472568062934E-12,4.0328353475163722E-12,4.0832457893603272E-12,4.134286361727331E-12,4.1859649412489228E-12,4.238289503014534E-12,4.2912681218022158E-12,4.3449089733247441E-12,4.3992203354913035E-12,4.4542105896849445E-12,4.5098882220560069E-12,4.5662618248317073E-12,4.6233400976421039E-12,4.68113184886263E-12,4.7396459969734128E-12,4.7988915719355798E-12,4.8588777165847749E-12,4.919613688042084E-12,4.9811088591426105E-12,5.0433727198818932E-12,5.1064148788804164E-12,5.170245064866422E-12,5.2348731281772521E-12,5.3003090422794681E-12,5.366562905307962E-12,{"$f":"JF44*JF51","v":5.4336449416243115E-12},5.5015655033946153E-12,5.5703350721870474E-12,5.639964260589385E-12,5.7104638138467531E-12,5.7818446115198376E-12,5.8541176691638352E-12,5.9272941400283832E-12,6.0013853167787378E-12,6.076402633238471E-12,6.1523576661539513E-12,6.2292621369808756E-12,6.3071279136931366E-12,6.3859670126143008E-12,6.4657916002719794E-12,6.5466139952753798E-12,6.6284466702163222E-12,6.7113022535940262E-12,6.7951935317639515E-12,6.8801334509110006E-12,6.9661351190473882E-12,7.0532118080354807E-12,7.1413769556359239E-12,7.2306441675813725E-12,7.3210272196761391E-12,7.4125400599220907E-12,7.5051968106711175E-12,7.5990117708045066E-12,7.6939994179395617E-12,7.7901744106638075E-12,7.8875515907971035E-12,7.986145985682067E-12,8.0859728105030932E-12,8.1870474706343803E-12,8.2893855640173109E-12,8.3930028835675268E-12,8.4979154196121211E-12,8.6041393623572719E-12,8.7116911043867377E-12,8.820587243191573E-12,8.9308445837314687E-12,9.0424801410281104E-12,9.1555111427909617E-12,9.2699550320758481E-12,9.3858294699767954E-12,9.5031523383515054E-12,9.6219417425809003E-12,9.7422160143631607E-12,9.8639937145427015E-12,9.9872936359744847E-12,1.0112134806424165E-11,1.0238536491504467E-11,1.0366518197648274E-11,1.0496099675118877E-11,1.0627300921057862E-11,1.0760142182571086E-11,1.0894643959853225E-11,1.103082700935139E-11,1.1168712346968283E-11,1.1308321251305386E-11,1.1449675266946703E-11,1.1592796207783538E-11,1.1737706160380831E-11,1.1884427487385591E-11,{"$f":"LR44*LR51","v":1.2032982830977911E-11},1.2183395116365135E-11,1.2335687555319698E-11,1.2489883649761193E-11,1.264600719538321E-11,1.2804082285325501E-11,1.296413331389207E-11,1.3126184980315719E-11,1.3290262292569667E-11,1.3456390571226789E-11,1.3624595453367125E-11,1.3794902896534212E-11,1.396733918274089E-11,1.414193092252515E-11,1.4318705059056714E-11,1.4497688872294923E-11,1.467890998319861E-11,1.4862396357988593E-11,1.504817631246345E-11,1.523627851636924E-11,1.5426731997823858E-11,1.5619566147796656E-11,1.5814810724644114E-11,1.6012495858702166E-11,1.6212652056935941E-11,1.6415310207647637E-11,1.6620501585243232E-11,1.6828257855058774E-11,1.7038611078247011E-11,1.7251593716725099E-11,1.7467238638184164E-11,1.7685579121161464E-11,1.7906648860175981E-11,1.8130481970928182E-11,1.8357112995564783E-11,1.858657690800934E-11,1.8818909119359458E-11,1.9054145483351449E-11,1.9292322301893344E-11,1.953347633066701E-11,1.9777644784800345E-11,2.0024865344610351E-11,2.027517616141798E-11,2.0528615863435707E-11,2.0785223561728653E-11,2.1045038856250259E-11,2.1308101841953387E-11,2.1574453114977806E-11,2.1844133778915028E-11,2.2117185451151467E-11,2.2393650269290859E-11,2.2673570897656996E-11,2.2956990533877707E-11,2.3243952915551182E-11,2.3534502326995572E-11,2.3828683606083018E-11,2.4126542151159055E-11,2.4428123928048544E-11,2.4733475477149153E-11,2.5042643920613518E-11,2.5355676969621187E-11,2.5672622931741452E-11,2.599353071838822E-11,2.6318449852368074E-11,{"$f":"OD44*OD51","v":2.6647430475522672E-11},2.6980523356466704E-11,2.7317779898422538E-11,2.7659252147152819E-11,2.8004992798992229E-11,2.8355055208979635E-11,2.870949339909188E-11,2.9068362066580531E-11,2.9431716592412787E-11,2.9799613049817947E-11,3.0172108212940672E-11,3.0549259565602424E-11,3.0931125310172457E-11,3.1317764376549614E-11,3.1709236431256485E-11,3.2105601886647189E-11,3.2506921910230282E-11,3.2913258434108159E-11,3.3324674164534513E-11,3.3741232591591197E-11,3.4162997998986084E-11,3.4590035473973406E-11,3.5022410917398081E-11,3.5460191053865556E-11,3.590344344203888E-11,3.6352236485064366E-11,3.6806639441127671E-11,3.7266722434141769E-11,3.773255646456854E-11,3.8204213420375646E-11,3.8681766088130344E-11,3.916528816423198E-11,3.9654854266284882E-11,4.015053994461344E-11,4.0652421693921103E-11,4.1160576965095117E-11,4.1675084177158807E-11,4.2196022729373289E-11,4.2723473013490453E-11,4.3257516426159085E-11,4.3798235381486072E-11,4.4345713323754648E-11,4.4900034740301582E-11,4.5461285174555352E-11,4.6029551239237294E-11,4.6604920629727763E-11,4.7187482137599357E-11,4.7777325664319351E-11,4.8374542235123338E-11,4.8979224013062384E-11,4.9591464313225664E-11,5.0211357617140981E-11,5.0838999587355239E-11,5.147448708219718E-11,5.2117918170724647E-11,5.2769392147858696E-11,5.3429009549706934E-11,5.4096872169078266E-11,5.477308307119175E-11,5.5457746609581646E-11,5.6150968442201422E-11,5.6852855547728942E-11,5.756351624207555E-11,5.8283060195101495E-11,{"$f":"QP44*QP51","v":5.9011598447540257E-11},5.9749243428134516E-11,6.0496108970986208E-11,6.1252310333123531E-11,6.2017964212287565E-11,6.2793188764941154E-11,6.3578103624502931E-11,6.437282991980922E-11,6.5177490293806825E-11,6.599220892247941E-11,6.6817111534010395E-11,6.7652325428185532E-11,6.8497979496037853E-11,6.9354204239738327E-11,7.0221131792735058E-11,7.1098895940144256E-11,7.1987632139396055E-11,7.288747754113851E-11,7.3798571010402742E-11,7.4721053148032781E-11,7.565506631238319E-11,7.6600754641287985E-11,7.7558264074304078E-11,7.8527742375232883E-11,7.9509339154923295E-11,8.0503205894359829E-11,8.1509495968039322E-11,8.2528364667639817E-11,8.3559969225985312E-11,8.4604468841310116E-11,8.5662024701826493E-11,8.6732800010599319E-11,8.7816960010731818E-11,8.8914672010865963E-11,9.0026105411001792E-11,9.1151431728639306E-11,9.22908246252473E-11,9.3444459933062896E-11,9.4612515682226175E-11,9.5795172128254005E-11,9.6992611779857178E-11,9.8205019427105406E-11,9.9432582169944222E-11,1.0067548944706851E-10,1.0193393306515688E-10,1.0320810722847134E-10,1.0449820856882724E-10,1.0580443617593758E-10,1.0712699162813681E-10,1.0846607902348851E-10,1.0982190501128212E-10,1.1119467882392314E-10]
[]
[null,null,"Shareholder loan"]
[null,null,null,null,"Balance BF",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"I59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add","Shareholder loan draw at COD",{"$f":" Const!H$109","v":0},{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"$F56*J42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F56*BV42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F56*EH42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F56*GT42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F56*JF42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F56*LR42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F56*OD42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F56*QP42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add","Capitalized interest",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less","Repayment of Shareholder loan",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Balance CF",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J55+J56+J57-J58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV55+BV56+BV57-BV58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH55+EH56+EH57-EH58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT55+GT56+GT57-GT58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF55+JF56+JF57-JF58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR55+LR56+LR57-LR58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD55+OD56+OD57-OD58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP55+QP56+QP57-QP58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$103","v":"Shareholder loan interest rate"},{"$f":" InpC!F$103","v":0.08},{"$f":" InpC!G$103","v":"% p.a."}]
[null,null,null,null,"Semi-annual shareholder interest rate",{"$f":"F61/yearperiod","v":0.04},"% p.p",null,null,{"$f":"$F62","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"$F62","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"$F62","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"$F62","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"$F62","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"$F62","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"$F62","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"$F62","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,null,"Interest expense SHL",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J55*J62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV55*BV62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH55*EH62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT55*GT62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF55*JF62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR55*LR62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD55*OD62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP55*QP62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["CASHFLOW WATERFALL AFTER CONSTRUCTION"]
[null,null,null,null,{"$f":" 'Tax SA'!E$9","v":"EBITDA semi-annual"},{"$f":" 'Tax SA'!F$9","v":0},{"$f":" 'Tax SA'!G$9","v":"$ 000s"},{"$f":" 'Tax SA'!H$9","v":226645.37843973585},{"$f":" 'Tax SA'!I$9","v":0},{"$f":" 'Tax SA'!J$9","v":0},{"$f":" 'Tax SA'!K$9","v":0},{"$f":" 'Tax SA'!L$9","v":0},{"$f":" 'Tax SA'!M$9","v":0},{"$f":" 'Tax SA'!N$9","v":0},{"$f":" 'Tax SA'!O$9","v":0},{"$f":" 'Tax SA'!P$9","v":0},{"$f":" 'Tax SA'!Q$9","v":0},{"$f":" 'Tax SA'!R$9","v":0},{"$f":" 'Tax SA'!S$9","v":0},{"$f":" 'Tax SA'!T$9","v":0},{"$f":" 'Tax SA'!U$9","v":0},{"$f":" 'Tax SA'!V$9","v":0},{"$f":" 'Tax SA'!W$9","v":0},{"$f":" 'Tax SA'!X$9","v":717.45099719351197},{"$f":" 'Tax SA'!Y$9","v":584.91632235148131},{"$f":" 'Tax SA'!Z$9","v":545.43926112927977},{"$f":" 'Tax SA'!AA$9","v":375.66937244449997},{"$f":" 'Tax SA'!AB$9","v":247.93929765604088},{"$f":" 'Tax SA'!AC$9","v":183.40435444758327},{"$f":" 'Tax SA'!AD$9","v":223.81274068552977},{"$f":" 'Tax SA'!AE$9","v":300.56002310741064},{"$f":" 'Tax SA'!AF$9","v":404.56919193831419},{"$f":" 'Tax SA'!AG$9","v":559.14115964773987},{"$f":" 'Tax SA'!AH$9","v":650.01786319405653},{"$f":" 'Tax SA'!AI$9","v":675.64116556464887},{"$f":" 'Tax SA'!AJ$9","v":731.8794421873796},{"$f":" 'Tax SA'!AK$9","v":596.70844828362237},{"$f":" 'Tax SA'!AL$9","v":556.44560973147145},{"$f":" 'Tax SA'!AM$9","v":383.29886704759201},{"$f":" 'Tax SA'!AN$9","v":253.0279482829128},{"$f":" 'Tax SA'!AO$9","v":187.20892702611911},{"$f":" 'Tax SA'!AP$9","v":228.42019027305611},{"$f":" 'Tax SA'!AQ$9","v":306.69300996802281},{"$f":" 'Tax SA'!AR$9","v":412.76988744350251},{"$f":" 'Tax SA'!AS$9","v":570.41506785542595},{"$f":" 'Tax SA'!AT$9","v":663.09831540712912},{"$f":" 'Tax SA'!AU$9","v":689.23046041355371},{"$f":" 'Tax SA'!AV$9","v":746.58640983924192},{"$f":" 'Tax SA'!AW$9","v":608.72665316317693},{"$f":" 'Tax SA'!AX$9","v":567.66239304736735},{"$f":" 'Tax SA'!AY$9","v":391.07162462783617},{"$f":" 'Tax SA'!AZ$9","v":258.20931504617698},{"$f":" 'Tax SA'!BA$9","v":191.08066240067569},{"$f":" 'Tax SA'!BB$9","v":233.11075141376995},{"$f":" 'Tax SA'!BC$9","v":312.93942845000208},{"$f":" 'Tax SA'!BD$9","v":421.12511719405575},{"$f":" 'Tax SA'!BE$9","v":581.90460850379191},{"$f":" 'Tax SA'!BF$9","v":676.4303089029172},{"$f":" 'Tax SA'!BG$9","v":703.08139773498033},{"$f":" 'Tax SA'!BH$9","v":761.57722875582385},{"$f":" 'Tax SA'!BI$9","v":621.01892460804072},{"$f":" 'Tax SA'!BJ$9","v":579.13445370968179},{"$f":" 'Tax SA'!BK$9","v":399.01896698346161},{"$f":" 'Tax SA'!BL$9","v":263.50454671354618},{"$f":" 'Tax SA'!BM$9","v":195.0355688982122},{"$f":" 'Tax SA'!BN$9","v":237.90364912735419},{"$f":" 'Tax SA'!BO$9","v":319.32461411591203},{"$f":" 'Tax SA'!BP$9","v":429.66849833673626},{"$f":" 'Tax SA'!BQ$9","v":593.65570685635282},{"$f":" 'Tax SA'!BR$9","v":690.06700471858437},{"$f":" 'Tax SA'!BS$9","v":717.24917783388719},{"$f":" 'Tax SA'!BT$9","v":776.91157653473545},{"$f":" 'Tax SA'!BU$9","v":633.50306769369377},{"$f":" 'Tax SA'!BV$9","v":590.78488949328857},{"$f":" 'Tax SA'!BW$9","v":407.08675584731674},{"$f":" 'Tax SA'!BX$9","v":268.87663174134684},{"$f":" 'Tax SA'!BY$9","v":199.04528775984562},{"$f":" 'Tax SA'!BZ$9","v":242.76510534364988},{"$f":" 'Tax SA'!CA$9","v":325.80449682535641},{"$f":" 'Tax SA'!CB$9","v":438.34201308494949},{"$f":" 'Tax SA'!CC$9","v":605.58961738096912},{"$f":" 'Tax SA'!CD$9","v":703.91747063151695},{"$f":" 'Tax SA'!CE$9","v":731.63943172958272},{"$f":" 'Tax SA'!CF$9","v":803.82614395506539},{"$f":" 'Tax SA'!CG$9","v":657.58650304069397},{"$f":" 'Tax SA'!CH$9","v":614.04186795527846},{"$f":" 'Tax SA'!CI$9","v":426.71294930971158},{"$f":" 'Tax SA'!CJ$9","v":285.77744130842353},{"$f":" 'Tax SA'!CK$9","v":214.57984276282988},{"$f":" 'Tax SA'!CL$9","v":259.19236359257383},{"$f":" 'Tax SA'!CM$9","v":343.90644484058589},{"$f":" 'Tax SA'!CN$9","v":458.70456678518269},{"$f":" 'Tax SA'!CO$9","v":629.30158309660487},{"$f":" 'Tax SA'!CP$9","v":729.60755178922841},{"$f":" 'Tax SA'!CQ$9","v":757.90431310077213},{"$f":" 'Tax SA'!CR$9","v":819.98604387195678},{"$f":" 'Tax SA'!CS$9","v":670.83756299999982},{"$f":" 'Tax SA'!CT$9","v":626.42628873900765},{"$f":" 'Tax SA'!CU$9","v":435.37135245007164},{"$f":" 'Tax SA'!CV$9","v":291.6324166185006},{"$f":" 'Tax SA'!CW$9","v":219.01826973987602},{"$f":" 'Tax SA'!CX$9","v":264.51730319265556},{"$f":" 'Tax SA'!CY$9","v":350.91538447100015},{"$f":" 'Tax SA'!CZ$9","v":467.99580035017902},{"$f":" 'Tax SA'!DA$9","v":641.98474446749697},{"$f":" 'Tax SA'!DB$9","v":744.28480282713122},{"$f":" 'Tax SA'!DC$9","v":773.14360256055784},{"$f":" 'Tax SA'!DD$9","v":836.45924281656596},{"$f":" 'Tax SA'!DE$9","v":684.39204883199022},{"$f":" 'Tax SA'!DF$9","v":639.09381943986546},{"$f":" 'Tax SA'!DG$9","v":444.22556816397565},{"$f":" 'Tax SA'!DH$9","v":297.61751860810807},{"$f":" 'Tax SA'!DI$9","v":223.55362603239308},{"$f":" 'Tax SA'!DJ$9","v":269.95992415837298},{"$f":" 'Tax SA'!DK$9","v":358.08143887722429},{"$f":" 'Tax SA'!DL$9","v":477.49759777062155},{"$f":" 'Tax SA'!DM$9","v":654.95791178315062},{"$f":" 'Tax SA'!DN$9","v":759.29875755523585},{"$f":" 'Tax SA'!DO$9","v":788.73274669760735},{"$f":" 'Tax SA'!DP$9","v":853.31118618317203},{"$f":" 'Tax SA'!DQ$9","v":698.15979069892285},{"$f":" 'Tax SA'!DR$9","v":651.96001446281707},{"$f":" 'Tax SA'!DS$9","v":453.21577950932704},{"$f":" 'Tax SA'!DT$9","v":303.69145927255579},{"$f":" 'Tax SA'!DU$9","v":228.15398364146031},{"$f":" 'Tax SA'!DV$9","v":275.4824320527955},{"$f":" 'Tax SA'!DW$9","v":365.35567473367882},{"$f":" 'Tax SA'!DX$9","v":487.14593148823076},{"$f":" 'Tax SA'!DY$9","v":668.13462692822418},{"$f":" 'Tax SA'!DZ$9","v":774.54976901246005},{"$f":" 'Tax SA'!EA$9","v":804.56837725704418},{"$f":" 'Tax SA'!EB$9","v":870.43034246138041},{"$f":" 'Tax SA'!EC$9","v":712.19283428023641},{"$f":" 'Tax SA'!ED$9","v":665.07356455146839},{"$f":" 'Tax SA'!EE$9","v":462.37624799352585},{"$f":" 'Tax SA'!EF$9","v":309.87764408749632},{"$f":" 'Tax SA'!EG$9","v":232.8372632915721},{"$f":" 'Tax SA'!EH$9","v":281.10618256147052},{"$f":" 'Tax SA'!EI$9","v":372.76597132587085},{"$f":" 'Tax SA'!EJ$9","v":496.97752150944598},{"$f":" 'Tax SA'!EK$9","v":681.56474824898044},{"$f":" 'Tax SA'!EL$9","v":790.09542006897868},{"$f":" 'Tax SA'!EM$9","v":820.71025541092399},{"$f":" 'Tax SA'!EN$9","v":887.88125325716953},{"$f":" 'Tax SA'!EO$9","v":726.49624321834051},{"$f":" 'Tax SA'!EP$9","v":678.43917600231543},{"$f":" 'Tax SA'!EQ$9","v":471.71014625523435},{"$f":" 'Tax SA'!ER$9","v":316.17809155541636},{"$f":" 'Tax SA'!ES$9","v":237.60489993030251},{"$f":" 'Tax SA'!ET$9","v":286.83297451875904},{"$f":" 'Tax SA'!EU$9","v":380.31481945626678},{"$f":" 'Tax SA'!EV$9","v":506.99579676538542},{"$f":" 'Tax SA'!EW$9","v":695.25309927571243},{"$f":" 'Tax SA'!EX$9","v":805.94135381438559},{"$f":" 'Tax SA'!EY$9","v":837.16425463973439},{"$f":" 'Tax SA'!EZ$9","v":905.67029884517365},{"$f":" 'Tax SA'!FA$9","v":741.12700404619125},{"$f":" 'Tax SA'!FB$9","v":692.11015495844526},{"$f":" 'Tax SA'!FC$9","v":481.25495218802513},{"$f":" 'Tax SA'!FD$9","v":322.61837091121976},{"$f":" 'Tax SA'!FE$9","v":242.47644612435548},{"$f":" 'Tax SA'!FF$9","v":292.68612822341072},{"$f":" 'Tax SA'!FG$9","v":388.03269521323881},{"$f":" 'Tax SA'!FH$9","v":517.24093088829693},{"$f":" 'Tax SA'!FI$9","v":709.25426541599757},{"$f":" 'Tax SA'!FJ$9","v":822.15062879574396},{"$f":" 'Tax SA'!FK$9","v":853.9958227379318},{"$f":" 'Tax SA'!FL$9","v":923.86817065495609},{"$f":" 'Tax SA'!FM$9","v":755.98772326086907},{"$f":" 'Tax SA'!FN$9","v":705.99530205057715},{"$f":" 'Tax SA'!FO$9","v":490.94611558258083},{"$f":" 'Tax SA'!FP$9","v":329.15398107563067},{"$f":" 'Tax SA'!FQ$9","v":247.41752890373243},{"$f":" 'Tax SA'!FR$9","v":298.62492344017869},{"$f":" 'Tax SA'!FS$9","v":395.86682617566441},{"$f":" 'Tax SA'!FT$9","v":527.64381948047071},{"$f":" 'Tax SA'!FU$9","v":723.47487222454913},{"$f":" 'Tax SA'!FV$9","v":838.61560026824475},{"$f":" 'Tax SA'!FW$9","v":871.0932887981121},{"$f":" 'Tax SA'!FX$9","v":942.35436530534605},{"$f":" 'Tax SA'!FY$9","v":771.13459755112365},{"$f":" 'Tax SA'!FZ$9","v":720.14718359653079},{"$f":" 'Tax SA'!GA$9","v":500.82058972764412},{"$f":" 'Tax SA'!GB$9","v":335.8101285949864},{"$f":" 'Tax SA'!GC$9","v":252.44741993772715},{"$f":" 'Tax SA'!GD$9","v":304.67234830096459},{"$f":" 'Tax SA'!GE$9","v":403.84725892086374},{"$f":" 'Tax SA'!GF$9","v":538.24407475415956},{"$f":" 'Tax SA'!GG$9","v":737.96874766938572},{"$f":" 'Tax SA'!GH$9","v":855.39845408118049},{"$f":" 'Tax SA'!GI$9","v":888.5211953934139},{"$f":" 'Tax SA'!GJ$9","v":961.19859766373099},{"$f":" 'Tax SA'!GK$9","v":786.57308320493394},{"$f":" 'Tax SA'!GL$9","v":734.57086917955746},{"$f":" 'Tax SA'!GM$9","v":510.88178470472292},{"$f":" 'Tax SA'!GN$9","v":342.58897469919009},{"$f":" 'Tax SA'!GO$9","v":257.5676489890601},{"$f":" 'Tax SA'!GP$9","v":310.83032625490432},{"$f":" 'Tax SA'!GQ$9","v":411.97666557635239},{"$f":" 'Tax SA'!GR$9","v":549.04538386848617},{"$f":" 'Tax SA'!GS$9","v":752.74108785192504},{"$f":" 'Tax SA'!GT$9","v":872.50527307242555},{"$f":" 'Tax SA'!GU$9","v":906.28587460178346},{"$f":" 'Tax SA'!GV$9","v":980.40774812315317},{"$f":" 'Tax SA'!GW$9","v":802.36470930923565},{"$f":" 'Tax SA'!GX$9","v":749.32390533756393},{"$f":" 'Tax SA'!GY$9","v":521.17012022785821},{"$f":" 'Tax SA'!GZ$9","v":349.51805336269763},{"$f":" 'Tax SA'!HA$9","v":262.79923957974682},{"$f":" 'Tax SA'!HB$9","v":317.1239573239709},{"$f":" 'Tax SA'!HC$9","v":420.28788862518445},{"$f":" 'Tax SA'!HD$9","v":560.09108201671893},{"$f":" 'Tax SA'!HE$9","v":767.85082158053274},{"$f":" 'Tax SA'!HF$9","v":890.00415392374566},{"$f":" 'Tax SA'!HG$9","v":924.45800804771272},{"$f":" 'Tax SA'!HH$9","v":1000.058171768016},{"$f":" 'Tax SA'!HI$9","v":818.40428409622234},{"$f":" 'Tax SA'!HJ$9","v":764.30780290755797},{"$f":" 'Tax SA'!HK$9","v":531.6159425688453},{"$f":" 'Tax SA'!HL$9","v":356.54940491097562},{"$f":" 'Tax SA'!HM$9","v":268.10519128806828},{"$f":" 'Tax SA'!HN$9","v":323.50937359221768},{"$f":" 'Tax SA'!HO$9","v":428.72401979346182},{"$f":" 'Tax SA'!HP$9","v":571.30658971587388},{"$f":" 'Tax SA'!HQ$9","v":783.19710898878873},{"$f":" 'Tax SA'!HR$9","v":907.77881634659593},{"$f":" 'Tax SA'!HS$9","v":942.91695944283583},{"$f":" 'Tax SA'!HT$9","v":1020.0196757639739},{"$f":" 'Tax SA'!HU$9","v":834.75248348834009},{"$f":" 'Tax SA'!HV$9","v":779.57930938775917},{"$f":" 'Tax SA'!HW$9","v":542.25910527883411},{"$f":" 'Tax SA'!HX$9","v":363.71017235606223},{"$f":" 'Tax SA'!HY$9","v":273.50622517666443},{"$f":" 'Tax SA'!HZ$9","v":330.01131715055186},{"$f":" 'Tax SA'!IA$9","v":437.31743830745847},{"$f":" 'Tax SA'!IB$9","v":582.73463617673258},{"$f":" 'Tax SA'!IC$9","v":798.83806080770103},{"$f":" 'Tax SA'!ID$9","v":925.89641423619105},{"$f":" 'Tax SA'!IE$9","v":961.73243243694935},{"$f":" 'Tax SA'!IF$9","v":1040.367560031312},{"$f":" 'Tax SA'!IG$9","v":851.41518626772142},{"$f":" 'Tax SA'!IH$9","v":795.14388508366198},{"$f":" 'Tax SA'!II$9","v":553.10327299056848},{"$f":" 'Tax SA'!IJ$9","v":371.00266898970045},{"$f":" 'Tax SA'!IK$9","v":279.00397122302002},{"$f":" 'Tax SA'!IL$9","v":336.63184390181448},{"$f":" 'Tax SA'!IM$9","v":446.07101010530494},{"$f":" 'Tax SA'!IN$9","v":594.37918557507214},{"$f":" 'Tax SA'!IO$9","v":814.77927387239106},{"$f":" 'Tax SA'!IP$9","v":944.3635038465743},{"$f":" 'Tax SA'!IQ$9","v":980.91125291440187},{"$f":" 'Tax SA'!IR$9","v":1061.1092436911117},{"$f":" 'Tax SA'!IS$9","v":868.45882298990853},{"$f":" 'Tax SA'!IT$9","v":811.06365102939708},{"$f":" 'Tax SA'!IU$9","v":564.19203479703151},{"$f":" 'Tax SA'!IV$9","v":378.45654091082724},{"$f":" 'Tax SA'!IW$9","v":284.62103075894879},{"$f":" 'Tax SA'!IX$9","v":343.39796574328682},{"$f":" 'Tax SA'!IY$9","v":455.02012430929256},{"$f":" 'Tax SA'!IZ$9","v":606.28698010480048},{"$f":" 'Tax SA'!JA$9","v":831.08436274243422},{"$f":" 'Tax SA'!JB$9","v":963.25361930165104},{"$f":" 'Tax SA'!JC$9","v":1000.5297516597186},{"$f":" 'Tax SA'!JD$9","v":1082.3271960394948},{"$f":" 'Tax SA'!JE$9","v":885.76978375270392},{"$f":" 'Tax SA'!JF$9","v":827.23225014743696},{"$f":" 'Tax SA'!JG$9","v":575.45023469893545},{"$f":" 'Tax SA'!JH$9","v":386.02010606339002},{"$f":" 'Tax SA'!JI$9","v":290.31758033941605},{"$f":" 'Tax SA'!JJ$9","v":350.26242887701352},{"$f":" 'Tax SA'!JK$9","v":464.10341757895975},{"$f":" 'Tax SA'!JL$9","v":618.37753617452358},{"$f":" 'Tax SA'!JM$9","v":847.64442989273471},{"$f":" 'Tax SA'!JN$9","v":982.44115659359363},{"$f":" 'Tax SA'!JO$9","v":1020.4576118155574},{"$f":" 'Tax SA'!JP$9","v":1103.880760251574},{"$f":" 'Tax SA'!JQ$9","v":903.41357758539198},{"$f":" 'Tax SA'!JR$9","v":843.71094051342038},{"$f":" 'Tax SA'!JS$9","v":586.92085081249388},{"$f":" 'Tax SA'!JT$9","v":393.72258914419541},{"$f":" 'Tax SA'!JU$9","v":296.1158956598847},{"$f":" 'Tax SA'!JV$9","v":357.25185954561744},{"$f":" 'Tax SA'!JW$9","v":473.35577942035712},{"$f":" 'Tax SA'!JX$9","v":630.69694193250882},{"$f":" 'Tax SA'!JY$9","v":864.52220634880393},{"$f":" 'Tax SA'!JZ$9","v":1001.9986313771674},{"$f":" 'Tax SA'!KA$9","v":1040.7701076263293},{"$f":" 'Tax SA'!KB$9","v":1125.8512655659724},{"$f":" 'Tax SA'!KC$9","v":921.39653781619757},{"$f":" 'Tax SA'!KD$9","v":860.50560259548206},{"$f":" 'Tax SA'!KE$9","v":598.60782058740756},{"$f":" 'Tax SA'!KF$9","v":401.56646536040535},{"$f":" 'Tax SA'!KG$9","v":302.01771250812419},{"$f":" 'Tax SA'!KH$9","v":364.36845434004192},{"$f":" 'Tax SA'!KI$9","v":482.78028284388324},{"$f":" 'Tax SA'!KJ$9","v":643.24945865243126},{"$f":" 'Tax SA'!KK$9","v":881.72371990300906},{"$f":" 'Tax SA'!KL$9","v":1021.933109502504},{"$f":" 'Tax SA'!KM$9","v":1061.4745966296368},{"$f":" 'Tax SA'!KN$9","v":1148.24671135776},{"$f":" 'Tax SA'!KO$9","v":939.79038340185912},{"$f":" 'Tax SA'!KP$9","v":877.68329200506116},{"$f":" 'Tax SA'!KQ$9","v":610.55814729171834},{"$f":" 'Tax SA'!KR$9","v":409.58365097881108},{"$f":" 'Tax SA'!KS$9","v":308.04732421127528},{"$f":" 'Tax SA'!KT$9","v":371.64127858802021},{"$f":" 'Tax SA'!KU$9","v":492.41505720043102},{"$f":" 'Tax SA'!KV$9","v":656.08549965793952},{"$f":" 'Tax SA'!KW$9","v":899.31763985208477},{"$f":" 'Tax SA'!KX$9","v":1042.3239931475523},{"$f":" 'Tax SA'!KY$9","v":1082.653506715707},{"$f":" 'Tax SA'!KZ$9","v":1171.1561671937518},{"$f":" 'Tax SA'!LA$9","v":958.47241764663966},{"$f":" 'Tax SA'!LB$9","v":895.12916026836137},{"$f":" 'Tax SA'!LC$9","v":622.6907432587783},{"$f":" 'Tax SA'!LD$9","v":417.7184582063573},{"$f":" 'Tax SA'!LE$9","v":314.16187475965552},{"$f":" 'Tax SA'!LF$9","v":379.01943694620672},{"$f":" 'Tax SA'!LG$9","v":502.19394076645563},{"$f":" 'Tax SA'!LH$9","v":669.11821512051927},{"$f":" 'Tax SA'!LI$9","v":917.18637228591729},{"$f":" 'Tax SA'!LJ$9","v":1063.0356120558197},{"$f":" 'Tax SA'!LK$9","v":1104.1660687050826},{"$f":" 'Tax SA'!LL$9","v":1194.427676292325},{"$f":" 'Tax SA'!LM$9","v":977.51336418006906},{"$f":" 'Tax SA'!LN$9","v":912.90933104513056},{"$f":" 'Tax SA'!LO$9","v":635.05195245900313},{"$f":" 'Tax SA'!LP$9","v":426.0023491404018},{"$f":" 'Tax SA'!LQ$9","v":320.38530693555617},{"$f":" 'Tax SA'!LR$9","v":386.53157925998153},{"$f":" 'Tax SA'!LS$9","v":512.1545241050494},{"$f":" 'Tax SA'!LT$9","v":682.39731248328269},{"$f":" 'Tax SA'!LU$9","v":935.39763231238658},{"$f":" 'Tax SA'!LV$9","v":1084.1462682170188},{"$f":" 'Tax SA'!LW$9","v":1126.0935691098448},{"$f":" 'Tax SA'!LX$9","v":1218.149076478112},{"$f":" 'Tax SA'!LY$9","v":996.92004528703319},{"$f":" 'Tax SA'!LZ$9","v":931.03013655038831},{"$f":" 'Tax SA'!MA$9","v":647.64600465147191},{"$f":" 'Tax SA'!MB$9","v":434.43797129323423},{"$f":" 'Tax SA'!MC$9","v":326.71946811886437},{"$f":" 'Tax SA'!MD$9","v":394.18005144497988},{"$f":" 'Tax SA'!ME$9","v":522.30010137450972},{"$f":" 'Tax SA'!MF$9","v":695.92737157184001},{"$f":" 'Tax SA'!MG$9","v":953.95791110878451},{"$f":" 'Tax SA'!MH$9","v":1105.6635759494329},{"$f":" 'Tax SA'!MI$9","v":1148.4439377959989},{"$f":" 'Tax SA'!MJ$9","v":1242.3289920356187},{"$f":" 'Tax SA'!MK$9","v":1016.7698854264679},{"$f":" 'Tax SA'!ML$9","v":949.56395501660211},{"$f":" 'Tax SA'!MM$9","v":660.52358057863478},{"$f":" 'Tax SA'!MN$9","v":443.05968052693595},{"$f":" 'Tax SA'!MO$9","v":333.19046560100696},{"$f":" 'Tax SA'!MP$9","v":401.99612383962187},{"$f":" 'Tax SA'!MQ$9","v":532.67175003354441},{"$f":" 'Tax SA'!MR$9","v":709.76276104129738},{"$f":" 'Tax SA'!MS$9","v":972.94133036506946},{"$f":" 'Tax SA'!MT$9","v":1127.6732698186761},{"$f":" 'Tax SA'!MU$9","v":1171.3061828453015},{"$f":" 'Tax SA'!MV$9","v":1267.0636171243541},{"$f":" 'Tax SA'!MW$9","v":1036.9303798718365},{"$f":" 'Tax SA'!MX$9","v":968.38677422428145},{"$f":" 'Tax SA'!MY$9","v":673.59719856691925},{"$f":" 'Tax SA'!MZ$9","v":451.80747899639994},{"$f":" 'Tax SA'!NA$9","v":339.75218636597128},{"$f":" 'Tax SA'!NB$9","v":409.92498521309676},{"$f":" 'Tax SA'!NC$9","v":543.19814079540777},{"$f":" 'Tax SA'!ND$9","v":723.80976709285562},{"$f":" 'Tax SA'!NE$9","v":992.2209109747904},{"$f":" 'Tax SA'!NF$9","v":1150.0288121955177},{"$f":" 'Tax SA'!NG$9","v":1194.52825001613},{"$f":" 'Tax SA'!NH$9","v":1292.1887927906591},{"$f":" 'Tax SA'!NI$9","v":1057.4778780860565},{"$f":" 'Tax SA'!NJ$9","v":987.56996598788703},{"$f":" 'Tax SA'!NK$9","v":686.91682796319481},{"$f":" 'Tax SA'!NL$9","v":460.71523312603938},{"$f":" 'Tax SA'!NM$9","v":346.43036039590049},{"$f":" 'Tax SA'!NN$9","v":417.99745833473747},{"$f":" 'Tax SA'!NO$9","v":553.91977013437554},{"$f":" 'Tax SA'!NP$9","v":738.12199660279214},{"$f":" 'Tax SA'!NQ$9","v":1011.8697441775662},{"$f":" 'Tax SA'!NR$9","v":1172.8147492243802},{"$f":" 'Tax SA'!NS$9","v":1218.1979144047721},{"$f":" 'Tax SA'!NT$9","v":0},{"$f":" 'Tax SA'!NU$9","v":0},{"$f":" 'Tax SA'!NV$9","v":0},{"$f":" 'Tax SA'!NW$9","v":0},{"$f":" 'Tax SA'!NX$9","v":0},{"$f":" 'Tax SA'!NY$9","v":0},{"$f":" 'Tax SA'!NZ$9","v":0},{"$f":" 'Tax SA'!OA$9","v":0},{"$f":" 'Tax SA'!OB$9","v":0},{"$f":" 'Tax SA'!OC$9","v":0},{"$f":" 'Tax SA'!OD$9","v":0},{"$f":" 'Tax SA'!OE$9","v":0},{"$f":" 'Tax SA'!OF$9","v":0},{"$f":" 'Tax SA'!OG$9","v":0},{"$f":" 'Tax SA'!OH$9","v":0},{"$f":" 'Tax SA'!OI$9","v":0},{"$f":" 'Tax SA'!OJ$9","v":0},{"$f":" 'Tax SA'!OK$9","v":0},{"$f":" 'Tax SA'!OL$9","v":0},{"$f":" 'Tax SA'!OM$9","v":0},{"$f":" 'Tax SA'!ON$9","v":0},{"$f":" 'Tax SA'!OO$9","v":0},{"$f":" 'Tax SA'!OP$9","v":0},{"$f":" 'Tax SA'!OQ$9","v":0},{"$f":" 'Tax SA'!OR$9","v":0},{"$f":" 'Tax SA'!OS$9","v":0},{"$f":" 'Tax SA'!OT$9","v":0},{"$f":" 'Tax SA'!OU$9","v":0},{"$f":" 'Tax SA'!OV$9","v":0},{"$f":" 'Tax SA'!OW$9","v":0},{"$f":" 'Tax SA'!OX$9","v":0},{"$f":" 'Tax SA'!OY$9","v":0},{"$f":" 'Tax SA'!OZ$9","v":0},{"$f":" 'Tax SA'!PA$9","v":0},{"$f":" 'Tax SA'!PB$9","v":0},{"$f":" 'Tax SA'!PC$9","v":0},{"$f":" 'Tax SA'!PD$9","v":0},{"$f":" 'Tax SA'!PE$9","v":0},{"$f":" 'Tax SA'!PF$9","v":0},{"$f":" 'Tax SA'!PG$9","v":0},{"$f":" 'Tax SA'!PH$9","v":0},{"$f":" 'Tax SA'!PI$9","v":0},{"$f":" 'Tax SA'!PJ$9","v":0},{"$f":" 'Tax SA'!PK$9","v":0},{"$f":" 'Tax SA'!PL$9","v":0},{"$f":" 'Tax SA'!PM$9","v":0},{"$f":" 'Tax SA'!PN$9","v":0},{"$f":" 'Tax SA'!PO$9","v":0},{"$f":" 'Tax SA'!PP$9","v":0},{"$f":" 'Tax SA'!PQ$9","v":0},{"$f":" 'Tax SA'!PR$9","v":0},{"$f":" 'Tax SA'!PS$9","v":0},{"$f":" 'Tax SA'!PT$9","v":0},{"$f":" 'Tax SA'!PU$9","v":0},{"$f":" 'Tax SA'!PV$9","v":0},{"$f":" 'Tax SA'!PW$9","v":0},{"$f":" 'Tax SA'!PX$9","v":0},{"$f":" 'Tax SA'!PY$9","v":0},{"$f":" 'Tax SA'!PZ$9","v":0},{"$f":" 'Tax SA'!QA$9","v":0},{"$f":" 'Tax SA'!QB$9","v":0},{"$f":" 'Tax SA'!QC$9","v":0},{"$f":" 'Tax SA'!QD$9","v":0},{"$f":" 'Tax SA'!QE$9","v":0},{"$f":" 'Tax SA'!QF$9","v":0},{"$f":" 'Tax SA'!QG$9","v":0},{"$f":" 'Tax SA'!QH$9","v":0},{"$f":" 'Tax SA'!QI$9","v":0},{"$f":" 'Tax SA'!QJ$9","v":0},{"$f":" 'Tax SA'!QK$9","v":0},{"$f":" 'Tax SA'!QL$9","v":0},{"$f":" 'Tax SA'!QM$9","v":0},{"$f":" 'Tax SA'!QN$9","v":0},{"$f":" 'Tax SA'!QO$9","v":0},{"$f":" 'Tax SA'!QP$9","v":0},{"$f":" 'Tax SA'!QQ$9","v":0},{"$f":" 'Tax SA'!QR$9","v":0},{"$f":" 'Tax SA'!QS$9","v":0},{"$f":" 'Tax SA'!QT$9","v":0},{"$f":" 'Tax SA'!QU$9","v":0},{"$f":" 'Tax SA'!QV$9","v":0},{"$f":" 'Tax SA'!QW$9","v":0},{"$f":" 'Tax SA'!QX$9","v":0},{"$f":" 'Tax SA'!QY$9","v":0},{"$f":" 'Tax SA'!QZ$9","v":0},{"$f":" 'Tax SA'!RA$9","v":0},{"$f":" 'Tax SA'!RB$9","v":0},{"$f":" 'Tax SA'!RC$9","v":0},{"$f":" 'Tax SA'!RD$9","v":0},{"$f":" 'Tax SA'!RE$9","v":0},{"$f":" 'Tax SA'!RF$9","v":0},{"$f":" 'Tax SA'!RG$9","v":0},{"$f":" 'Tax SA'!RH$9","v":0},{"$f":" 'Tax SA'!RI$9","v":0},{"$f":" 'Tax SA'!RJ$9","v":0},{"$f":" 'Tax SA'!RK$9","v":0},{"$f":" 'Tax SA'!RL$9","v":0},{"$f":" 'Tax SA'!RM$9","v":0},{"$f":" 'Tax SA'!RN$9","v":0},{"$f":" 'Tax SA'!RO$9","v":0},{"$f":" 'Tax SA'!RP$9","v":0},{"$f":" 'Tax SA'!RQ$9","v":0},{"$f":" 'Tax SA'!RR$9","v":0},{"$f":" 'Tax SA'!RS$9","v":0},{"$f":" 'Tax SA'!RT$9","v":0},{"$f":" 'Tax SA'!RU$9","v":0},{"$f":" 'Tax SA'!RV$9","v":0},{"$f":" 'Tax SA'!RW$9","v":0},{"$f":" 'Tax SA'!RX$9","v":0},{"$f":" 'Tax SA'!RY$9","v":0},{"$f":" 'Tax SA'!RZ$9","v":0},{"$f":" 'Tax SA'!SA$9","v":0},{"$f":" 'Tax SA'!SB$9","v":0},{"$f":" 'Tax SA'!SC$9","v":0},{"$f":" 'Tax SA'!SD$9","v":0},{"$f":" 'Tax SA'!SE$9","v":0},{"$f":" 'Tax SA'!SF$9","v":0},{"$f":" 'Tax SA'!SG$9","v":0},{"$f":" 'Tax SA'!SH$9","v":0},{"$f":" 'Tax SA'!SI$9","v":0},{"$f":" 'Tax SA'!SJ$9","v":0},{"$f":" 'Tax SA'!SK$9","v":0},{"$f":" 'Tax SA'!SL$9","v":0},{"$f":" 'Tax SA'!SM$9","v":0},{"$f":" 'Tax SA'!SN$9","v":0},{"$f":" 'Tax SA'!SO$9","v":0}]
[null,null,null,null,{"$f":" 'Tax SA'!E$10","v":"Working capital changes to semi-annual"},{"$f":" 'Tax SA'!F$10","v":0},{"$f":" 'Tax SA'!G$10","v":"$ 000s"},{"$f":" 'Tax SA'!H$10","v":2.2737367544323206E-12},{"$f":" 'Tax SA'!I$10","v":0},{"$f":" 'Tax SA'!J$10","v":0},{"$f":" 'Tax SA'!K$10","v":0},{"$f":" 'Tax SA'!L$10","v":0},{"$f":" 'Tax SA'!M$10","v":0},{"$f":" 'Tax SA'!N$10","v":0},{"$f":" 'Tax SA'!O$10","v":0},{"$f":" 'Tax SA'!P$10","v":0},{"$f":" 'Tax SA'!Q$10","v":0},{"$f":" 'Tax SA'!R$10","v":0},{"$f":" 'Tax SA'!S$10","v":0},{"$f":" 'Tax SA'!T$10","v":0},{"$f":" 'Tax SA'!U$10","v":0},{"$f":" 'Tax SA'!V$10","v":0},{"$f":" 'Tax SA'!W$10","v":0},{"$f":" 'Tax SA'!X$10","v":717.45099719351197},{"$f":" 'Tax SA'!Y$10","v":584.91632235148131},{"$f":" 'Tax SA'!Z$10","v":-172.01173606423208},{"$f":" 'Tax SA'!AA$10","v":-209.24694990698117},{"$f":" 'Tax SA'!AB$10","v":-297.49996347323906},{"$f":" 'Tax SA'!AC$10","v":-192.26501799691664},{"$f":" 'Tax SA'!AD$10","v":-24.12655697051099},{"$f":" 'Tax SA'!AE$10","v":117.15566865982731},{"$f":" 'Tax SA'!AF$10","v":180.75645125278425},{"$f":" 'Tax SA'!AG$10","v":258.58113654032934},{"$f":" 'Tax SA'!AH$10","v":245.44867125574206},{"$f":" 'Tax SA'!AI$10","v":116.50000591690878},{"$f":" 'Tax SA'!AJ$10","v":81.861578993323064},{"$f":" 'Tax SA'!AK$10","v":-78.932717281026498},{"$f":" 'Tax SA'!AL$10","v":-175.43383245590849},{"$f":" 'Tax SA'!AM$10","v":-213.40958123603014},{"$f":" 'Tax SA'!AN$10","v":-303.41766144855876},{"$f":" 'Tax SA'!AO$10","v":-196.08994002147301},{"$f":" 'Tax SA'!AP$10","v":-24.607758009856752},{"$f":" 'Tax SA'!AQ$10","v":119.48408294190369},{"$f":" 'Tax SA'!AR$10","v":184.34969717044646},{"$f":" 'Tax SA'!AS$10","v":263.72205788740303},{"$f":" 'Tax SA'!AT$10","v":250.32842796362638},{"$f":" 'Tax SA'!AU$10","v":118.815392558128},{"$f":" 'Tax SA'!AV$10","v":83.488094432112803},{"$f":" 'Tax SA'!AW$10","v":-80.503807250376667},{"$f":" 'Tax SA'!AX$10","v":-178.92401679187446},{"$f":" 'Tax SA'!AY$10","v":-217.65502853534076},{"$f":" 'Tax SA'!AZ$10","v":-309.45307800119042},{"$f":" 'Tax SA'!BA$10","v":-199.99096222716037},{"$f":" 'Tax SA'!BB$10","v":-25.098563632406922},{"$f":" 'Tax SA'!BC$10","v":121.85876604932628},{"$f":" 'Tax SA'!BD$10","v":188.01436578028597},{"$f":" 'Tax SA'!BE$10","v":268.96518005378971},{"$f":" 'Tax SA'!BF$10","v":255.30519170886146},{"$f":" 'Tax SA'!BG$10","v":121.17678923118865},{"$f":" 'Tax SA'!BH$10","v":85.146919852906876},{"$f":" 'Tax SA'!BI$10","v":-82.062473126939494},{"$f":" 'Tax SA'!BJ$10","v":-182.44277504614251},{"$f":" 'Tax SA'!BK$10","v":-221.999957624579},{"$f":" 'Tax SA'!BL$10","v":-315.62990699613556},{"$f":" 'Tax SA'!BM$10","v":-203.98339808524929},{"$f":" 'Tax SA'!BN$10","v":-25.600897586192048},{"$f":" 'Tax SA'!BO$10","v":124.28904521769977},{"$f":" 'Tax SA'!BP$10","v":191.76484920938219},{"$f":" 'Tax SA'!BQ$10","v":274.33109274044068},{"$f":" 'Tax SA'!BR$10","v":260.39850638184828},{"$f":" 'Tax SA'!BS$10","v":123.59347097753448},{"$f":" 'Tax SA'!BT$10","v":86.844571816151074},{"$f":" 'Tax SA'!BU$10","v":-83.746110140193196},{"$f":" 'Tax SA'!BV$10","v":-186.12668704144698},{"$f":" 'Tax SA'!BW$10","v":-226.4163118463772},{"$f":" 'Tax SA'!BX$10","v":-321.90825775194162},{"$f":" 'Tax SA'!BY$10","v":-208.041468087471},{"$f":" 'Tax SA'!BZ$10","v":-26.111526397696821},{"$f":" 'Tax SA'!CA$10","v":126.75920906551073},{"$f":" 'Tax SA'!CB$10","v":195.57690774129958},{"$f":" 'Tax SA'!CC$10","v":279.78512055561248},{"$f":" 'Tax SA'!CD$10","v":265.57545754656735},{"$f":" 'Tax SA'!CE$10","v":126.04981434861384},{"$f":" 'Tax SA'!CF$10","v":99.908673323548555},{"$f":" 'Tax SA'!CG$10","v":-74.052928688888642},{"$f":" 'Tax SA'!CH$10","v":-189.78427599978681},{"$f":" 'Tax SA'!CI$10","v":-230.87355373098262},{"$f":" 'Tax SA'!CJ$10","v":-328.26442664685464},{"$f":" 'Tax SA'!CK$10","v":-212.13310654688166},{"$f":" 'Tax SA'!CL$10","v":-26.585077715849707},{"$f":" 'Tax SA'!CM$10","v":129.32660207775609},{"$f":" 'Tax SA'!CN$10","v":199.51220319260892},{"$f":" 'Tax SA'!CO$10","v":285.39513825601875},{"$f":" 'Tax SA'!CP$10","v":270.90298500404583},{"$f":" 'Tax SA'!CQ$10","v":128.60273000416714},{"$f":" 'Tax SA'!CR$10","v":90.378492082728371},{"$f":" 'Tax SA'!CS$10","v":-87.066750100771969},{"$f":" 'Tax SA'!CT$10","v":-193.55975513294948},{"$f":" 'Tax SA'!CU$10","v":-235.46621054992829},{"$f":" 'Tax SA'!CV$10","v":-334.79387212050699},{"$f":" 'Tax SA'!CW$10","v":-216.35308271019562},{"$f":" 'Tax SA'!CX$10","v":-27.115113425845038},{"$f":" 'Tax SA'!CY$10","v":131.89711473112413},{"$f":" 'Tax SA'!CZ$10","v":203.47849715752341},{"$f":" 'Tax SA'!DA$10","v":291.06935999649681},{"$f":" 'Tax SA'!DB$10","v":276.28900247695242},{"$f":" 'Tax SA'!DC$10","v":131.15885809306064},{"$f":" 'Tax SA'!DD$10","v":92.174439989434859},{"$f":" 'Tax SA'!DE$10","v":-88.751553728567387},{"$f":" 'Tax SA'!DF$10","v":-197.36542337670062},{"$f":" 'Tax SA'!DG$10","v":-240.1664806680144},{"$f":" 'Tax SA'!DH$10","v":-341.47630083175738},{"$f":" 'Tax SA'!DI$10","v":-220.67194213158268},{"$f":" 'Tax SA'!DJ$10","v":-27.657594449735257},{"$f":" 'Tax SA'!DK$10","v":134.52781284483126},{"$f":" 'Tax SA'!DL$10","v":207.53767361224845},{"$f":" 'Tax SA'!DM$10","v":296.87647290592645},{"$f":" 'Tax SA'!DN$10","v":281.80115978461413},{"$f":" 'Tax SA'!DO$10","v":133.77483491445651},{"$f":" 'Tax SA'!DP$10","v":94.012428627936288},{"$f":" 'Tax SA'!DQ$10","v":-90.57295599868462},{"$f":" 'Tax SA'!DR$10","v":-201.35117172035484},{"$f":" 'Tax SA'!DS$10","v":-244.94401118959559},{"$f":" 'Tax SA'!DT$10","v":-348.2685551902614},{"$f":" 'Tax SA'!DU$10","v":-225.06179586786664},{"$f":" 'Tax SA'!DV$10","v":-28.209027219760344},{"$f":" 'Tax SA'!DW$10","v":137.2016910922186},{"$f":" 'Tax SA'!DX$10","v":211.66349943543526},{"$f":" 'Tax SA'!DY$10","v":302.77895219454558},{"$f":" 'Tax SA'!DZ$10","v":287.40383752422895},{"$f":" 'Tax SA'!EA$10","v":136.43375032882},{"$f":" 'Tax SA'!EB$10","v":95.880573448920359},{"$f":" 'Tax SA'!EC$10","v":-92.375542976807537},{"$f":" 'Tax SA'!ED$10","v":-205.35677790991213},{"$f":" 'Tax SA'!EE$10","v":-249.81658628671062},{"$f":" 'Tax SA'!EF$10","v":-355.19592046397213},{"$f":" 'Tax SA'!EG$10","v":-229.53898470195361},{"$f":" 'Tax SA'!EH$10","v":-28.77146152602586},{"$f":" 'Tax SA'!EI$10","v":139.92870803429867},{"$f":" 'Tax SA'!EJ$10","v":215.87133894797546},{"$f":" 'Tax SA'!EK$10","v":308.7987769231097},{"$f":" 'Tax SA'!EL$10","v":293.1178985595327},{"$f":" 'Tax SA'!EM$10","v":139.14550716194321},{"$f":" 'Tax SA'!EN$10","v":97.785833188190963},{"$f":" 'Tax SA'!EO$10","v":-94.214012192583368},{"$f":" 'Tax SA'!EP$10","v":-209.44207725485376},{"$f":" 'Tax SA'!EQ$10","v":-254.78609696310627},{"$f":" 'Tax SA'!ER$10","v":-362.2610844468993},{"$f":" 'Tax SA'!ES$10","v":-234.10524632493184},{"$f":" 'Tax SA'!ET$10","v":-29.345117036657257},{"$f":" 'Tax SA'!EU$10","v":142.70991952596444},{"$f":" 'Tax SA'!EV$10","v":220.16282224662643},{"$f":" 'Tax SA'!EW$10","v":314.93827981944582},{"$f":" 'Tax SA'!EX$10","v":298.9455570490004},{"$f":" 'Tax SA'!EY$10","v":141.91115536402185},{"$f":" 'Tax SA'!EZ$10","v":99.728945030788282},{"$f":" 'Tax SA'!FA$10","v":-96.037250593543376},{"$f":" 'Tax SA'!FB$10","v":-213.56014388672816},{"$f":" 'Tax SA'!FC$10","v":-259.87205185816629},{"$f":" 'Tax SA'!FD$10","v":-369.49178404722556},{"$f":" 'Tax SA'!FE$10","v":-238.77850606366974},{"$f":" 'Tax SA'!FF$10","v":-29.932242687809094},{"$f":" 'Tax SA'!FG$10","v":145.55624908888342},{"$f":" 'Tax SA'!FH$10","v":224.5548026648861},{"$f":" 'Tax SA'!FI$10","v":321.22157020275881},{"$f":" 'Tax SA'!FJ$10","v":304.90969790744725},{"$f":" 'Tax SA'!FK$10","v":144.74155732193435},{"$f":" 'Tax SA'!FL$10","v":101.71754185921213},{"$f":" 'Tax SA'!FM$10","v":-98.008099477062615},{"$f":" 'Tax SA'!FN$10","v":-217.87286860437871},{"$f":" 'Tax SA'!FO$10","v":-265.0416076782883},{"$f":" 'Tax SA'!FP$10","v":-376.84132097494648},{"$f":" 'Tax SA'!FQ$10","v":-243.52858667884834},{"$f":" 'Tax SA'!FR$10","v":-30.529057635451863},{"$f":" 'Tax SA'!FS$10","v":148.44929727193175},{"$f":" 'Tax SA'!FT$10","v":229.01889604029191},{"$f":" 'Tax SA'!FU$10","v":327.60804604888483},{"$f":" 'Tax SA'!FV$10","v":310.97178078777392},{"$f":" 'Tax SA'!FW$10","v":147.61841657356285},{"$f":" 'Tax SA'!FX$10","v":103.7387650371013},{"$f":" 'Tax SA'!FY$10","v":-99.958691246988337},{"$f":" 'Tax SA'!FZ$10","v":-222.20718170881537},{"$f":" 'Tax SA'!GA$10","v":-270.31400782347941},{"$f":" 'Tax SA'!GB$10","v":-384.3370550015444},{"$f":" 'Tax SA'!GC$10","v":-248.37316978991703},{"$f":" 'Tax SA'!GD$10","v":-31.137780294021923},{"$f":" 'Tax SA'!GE$10","v":151.39983898313665},{"$f":" 'Tax SA'!GF$10","v":233.57172645319486},{"$f":" 'Tax SA'!GG$10","v":334.12148874852198},{"$f":" 'Tax SA'!GH$10","v":317.15437932702116},{"$f":" 'Tax SA'!GI$10","v":150.55244772402807},{"$f":" 'Tax SA'!GJ$10","v":105.80014358255062},{"$f":" 'Tax SA'!GK$10","v":-101.94811218848008},{"$f":" 'Tax SA'!GL$10","v":-226.6277284841733},{"$f":" 'Tax SA'!GM$10","v":-275.69129850021113},{"$f":" 'Tax SA'!GN$10","v":-391.98189448036737},{"$f":" 'Tax SA'!GO$10","v":-253.3141357156627},{"$f":" 'Tax SA'!GP$10","v":-31.758648444285882},{"$f":" 'Tax SA'!GQ$10","v":154.4090165872924},{"$f":" 'Tax SA'!GR$10","v":238.21505761358162},{"$f":" 'Tax SA'!GS$10","v":340.76442227557243},{"$f":" 'Tax SA'!GT$10","v":323.45988920393961},{"$f":" 'Tax SA'!GU$10","v":153.54478674985876},{"$f":" 'Tax SA'!GV$10","v":107.90247505072739},{"$f":" 'Tax SA'!GW$10","v":-103.92116529254804},{"$f":" 'Tax SA'!GX$10","v":-231.08384278558924},{"$f":" 'Tax SA'!GY$10","v":-281.19458908137767},{"$f":" 'Tax SA'!GZ$10","v":-399.80585197486607},{"$f":" 'Tax SA'!HA$10","v":-258.37088064811144},{"$f":" 'Tax SA'!HB$10","v":-32.39409603872673},{"$f":" 'Tax SA'!HC$10","v":157.48864904543768},{"$f":" 'Tax SA'!HD$10","v":242.96712469274814},{"$f":" 'Tax SA'!HE$10","v":347.56293295534817},{"$f":" 'Tax SA'!HF$10","v":329.91307190702673},{"$f":" 'Tax SA'!HG$10","v":156.60718646718033},{"$f":" 'Tax SA'!HH$10","v":110.05401784427022},{"$f":" 'Tax SA'!HI$10","v":-106.05372395149016},{"$f":" 'Tax SA'!HJ$10","v":-235.75036886045837},{"$f":" 'Tax SA'!HK$10","v":-286.78834152737682},{"$f":" 'Tax SA'!HL$10","v":-407.75839799658229},{"$f":" 'Tax SA'!HM$10","v":-263.51075128077696},{"$f":" 'Tax SA'!HN$10","v":-33.040031318757997},{"$f":" 'Tax SA'!HO$10","v":160.61882850539348},{"$f":" 'Tax SA'!HP$10","v":247.79721612365643},{"$f":" 'Tax SA'!HQ$10","v":354.47308919532679},{"$f":" 'Tax SA'!HR$10","v":336.47222663072193},{"$f":" 'Tax SA'!HS$10","v":159.71985045404676},{"$f":" 'Tax SA'!HT$10","v":112.24085941737826},{"$f":" 'Tax SA'!HU$10","v":-108.16447595449586},{"$f":" 'Tax SA'!HV$10","v":-240.4403663762148},{"$f":" 'Tax SA'!HW$10","v":-292.49337820950564},{"$f":" 'Tax SA'!HX$10","v":-415.86913703169694},{"$f":" 'Tax SA'!HY$10","v":-268.75288010216991},{"$f":" 'Tax SA'!HZ$10","v":-33.698855205510426},{"$f":" 'Tax SA'!IA$10","v":163.81121313079393},{"$f":" 'Tax SA'!IB$10","v":252.72331902618066},{"$f":" 'Tax SA'!IC$10","v":361.52062250024278},{"$f":" 'Tax SA'!ID$10","v":343.16177805945836},{"$f":" 'Tax SA'!IE$10","v":162.89437162924787},{"$f":" 'Tax SA'!IF$10","v":114.47114579512072},{"$f":" 'Tax SA'!IG$10","v":-110.3172461692277},{"$f":" 'Tax SA'!IH$10","v":-245.2236749476499},{"$f":" 'Tax SA'!II$10","v":-298.31191327715328},{"$f":" 'Tax SA'!IJ$10","v":-424.14121609396136},{"$f":" 'Tax SA'!IK$10","v":-274.09930176754835},{"$f":" 'Tax SA'!IL$10","v":-34.370825087886033},{"$f":" 'Tax SA'!IM$10","v":167.06703888228481},{"$f":" 'Tax SA'!IN$10","v":257.74734167325801},{"$f":" 'Tax SA'!IO$10","v":368.70826376708624},{"$f":" 'Tax SA'!IP$10","v":349.98431827150193},{"$f":" 'Tax SA'!IQ$10","v":166.1319790420107},{"$f":" 'Tax SA'!IR$10","v":116.74573984453718},{"$f":" 'Tax SA'!IS$10","v":-112.45242992449334},{"$f":" 'Tax SA'!IT$10","v":-250.04559266171441},{"$f":" 'Tax SA'!IU$10","v":-304.26678819287736},{"$f":" 'Tax SA'!IV$10","v":-432.60711011856972},{"$f":" 'Tax SA'!IW$10","v":-279.57100403808261},{"$f":" 'Tax SA'!IX$10","v":-35.058575167540539},{"$f":" 'Tax SA'!IY$10","v":170.39909355034365},{"$f":" 'Tax SA'!IZ$10","v":262.88901436151377},{"$f":" 'Tax SA'!JA$10","v":376.06423843314155},{"$f":" 'Tax SA'!JB$10","v":356.96663919685079},{"$f":" 'Tax SA'!JC$10","v":169.44538891728394},{"$f":" 'Tax SA'!JD$10","v":119.0735767378435},{"$f":" 'Tax SA'!JE$10","v":-114.75996790701493},{"$f":" 'Tax SA'!JF$10","v":-255.09494589205747},{"$f":" 'Tax SA'!JG$10","v":-310.3195490537687},{"$f":" 'Tax SA'!JH$10","v":-441.21214408404694},{"$f":" 'Tax SA'!JI$10","v":-285.13265435951939},{"$f":" 'Tax SA'!JJ$10","v":-35.757677186376441},{"$f":" 'Tax SA'!JK$10","v":173.78583723954387},{"$f":" 'Tax SA'!JL$10","v":268.11510729751024},{"$f":" 'Tax SA'!JM$10","v":383.5410123137749},{"$f":" 'Tax SA'!JN$10","v":364.06362041906959},{"$f":" 'Tax SA'!JO$10","v":172.81318192282265},{"$f":" 'Tax SA'!JP$10","v":121.43960365798057},{"$f":" 'Tax SA'!JQ$10","v":-117.04403423016561},{"$f":" 'Tax SA'!JR$10","v":-260.16981973815359},{"$f":" 'Tax SA'!JS$10","v":-316.4927267728981},{"$f":" 'Tax SA'!JT$10","v":-449.98835136922457},{"$f":" 'Tax SA'!JU$10","v":-290.8049551526093},{"$f":" 'Tax SA'!JV$10","v":-36.470729598578032},{"$f":" 'Tax SA'!JW$10","v":177.23988376047259},{"$f":" 'Tax SA'!JX$10","v":273.44508238689127},{"$f":" 'Tax SA'!JY$10","v":391.16642692844675},{"$f":" 'Tax SA'!JZ$10","v":371.30168944465868},{"$f":" 'Tax SA'!KA$10","v":176.24790127752522},{"$f":" 'Tax SA'!KB$10","v":123.85263418880504},{"$f":" 'Tax SA'!KC$10","v":-119.37356981013158},{"$f":" 'Tax SA'!KD$10","v":-265.34566297049059},{"$f":" 'Tax SA'!KE$10","v":-322.78871722878989},{"$f":" 'Tax SA'!KF$10","v":-458.93913723507694},{"$f":" 'Tax SA'!KG$10","v":-296.59010807928337},{"$f":" 'Tax SA'!KH$10","v":-37.19801102036331},{"$f":" 'Tax SA'!KI$10","v":180.76257033575905},{"$f":" 'Tax SA'!KJ$10","v":278.88100431238922},{"$f":" 'Tax SA'!KK$10","v":398.94343705912593},{"$f":" 'Tax SA'!KL$10","v":378.68365085007258},{"$f":" 'Tax SA'!KM$10","v":179.75087672662767},{"$f":" 'Tax SA'!KN$10","v":126.31360185525591},{"$f":" 'Tax SA'!KO$10","v":-121.68421322777795},{"$f":" 'Tax SA'!KP$10","v":-270.56341935269847},{"$f":" 'Tax SA'!KQ$10","v":-329.23223611014078},{"$f":" 'Tax SA'!KR$10","v":-468.09964102625008},{"$f":" 'Tax SA'!KS$10","v":-302.51082308044306},{"$f":" 'Tax SA'!KT$10","v":-37.942372390790752},{"$f":" 'Tax SA'!KU$10","v":184.36773298915568},{"$f":" 'Tax SA'!KV$10","v":284.44422106991919},{"$f":" 'Tax SA'!KW$10","v":406.9025826516538},{"$f":" 'Tax SA'!KX$10","v":386.23849348961335},{"$f":" 'Tax SA'!KY$10","v":183.33586686362196},{"$f":" 'Tax SA'!KZ$10","v":128.83217404619927},{"$f":" 'Tax SA'!LA$10","v":-124.18108906906718},{"$f":" 'Tax SA'!LB$10","v":-276.02700692539042},{"$f":" 'Tax SA'!LC$10","v":-335.78167438786136},{"$f":" 'Tax SA'!LD$10","v":-477.41070206200402},{"$f":" 'Tax SA'!LE$10","v":-308.52886849912272},{"$f":" 'Tax SA'!LF$10","v":-38.699021260150516},{"$f":" 'Tax SA'!LG$10","v":188.03206600680016},{"$f":" 'Tax SA'!LH$10","v":290.09877817431254},{"$f":" 'Tax SA'!LI$10","v":414.99243151946166},{"$f":" 'Tax SA'!LJ$10","v":393.9173969353003},{"$f":" 'Tax SA'!LK$10","v":186.97969641916552},{"$f":" 'Tax SA'!LL$10","v":131.39206423650558},{"$f":" 'Tax SA'!LM$10","v":-126.65270452501318},{"$f":" 'Tax SA'!LN$10","v":-281.51834524719425},{"$f":" 'Tax SA'!LO$10","v":-342.46141172106604},{"$f":" 'Tax SA'!LP$10","v":-486.90698190472881},{"$f":" 'Tax SA'!LQ$10","v":-314.66664552344707},{"$f":" 'Tax SA'!LR$10","v":-39.470769880420335},{"$f":" 'Tax SA'!LS$10","v":191.76921716949346},{"$f":" 'Tax SA'!LT$10","v":295.86573322330128},{"$f":" 'Tax SA'!LU$10","v":423.24310820733695},{"$f":" 'Tax SA'!LV$10","v":401.74895573373624},{"$f":" 'Tax SA'!LW$10","v":190.69593679745799},{"$f":" 'Tax SA'!LX$10","v":134.00280826109338},{"$f":" 'Tax SA'!LY$10","v":-129.1735238228116},{"$f":" 'Tax SA'!LZ$10","v":-287.11893992772343},{"$f":" 'Tax SA'!MA$10","v":-349.27404063556128},{"$f":" 'Tax SA'!MB$10","v":-496.59216525715419},{"$f":" 'Tax SA'!MC$10","v":-320.92653653260754},{"$f":" 'Tax SA'!MD$10","v":-40.257919848254346},{"$f":" 'Tax SA'!ME$10","v":195.58063325564547},{"$f":" 'Tax SA'!MF$10","v":301.7473201268599},{"$f":" 'Tax SA'!MG$10","v":431.65780973427491},{"$f":" 'Tax SA'!MH$10","v":409.73620437759291},{"$f":" 'Tax SA'!MI$10","v":194.48602668721469},{"$f":" 'Tax SA'!MJ$10","v":136.66541608618581},{"$f":" 'Tax SA'!MK$10","v":-131.67405236953073},{"$f":" 'Tax SA'!ML$10","v":-292.76503701901675},{"$f":" 'Tax SA'!MM$10","v":-356.24630484783302},{"$f":" 'Tax SA'!MN$10","v":-506.50427448966639},{"$f":" 'Tax SA'!MO$10","v":-327.33311497762759},{"$f":" 'Tax SA'!MP$10","v":-41.063556687314076},{"$f":" 'Tax SA'!MQ$10","v":199.48128443253745},{"$f":" 'Tax SA'!MR$10","v":307.76663720167551},{"$f":" 'Tax SA'!MS$10","v":440.26958033152505},{"$f":" 'Tax SA'!MT$10","v":417.91050877737848},{"$f":" 'Tax SA'!MU$10","v":198.36485248023246},{"$f":" 'Tax SA'!MV$10","v":139.39034730567846},{"$f":" 'Tax SA'!MW$10","v":-134.37580297346494},{"$f":" 'Tax SA'!MX$10","v":-298.67684290007264},{"$f":" 'Tax SA'!MY$10","v":-363.33318130491739},{"$f":" 'Tax SA'!MZ$10","v":-516.5792952278814},{"$f":" 'Tax SA'!NA$10","v":-333.84501220094785},{"$f":" 'Tax SA'!NB$10","v":-41.882493783303062},{"$f":" 'Tax SA'!NC$10","v":203.44595442943626},{"$f":" 'Tax SA'!ND$10","v":313.88478187975863},{"$f":" 'Tax SA'!NE$10","v":449.02277017938286},{"$f":" 'Tax SA'!NF$10","v":426.21904510266222},{"$f":" 'Tax SA'!NG$10","v":202.30733904133967},{"$f":" 'Tax SA'!NH$10","v":142.15998059514095},{"$f":" 'Tax SA'!NI$10","v":-137.0503719300732},{"$f":" 'Tax SA'!NJ$10","v":-304.61882680277176},{"$f":" 'Tax SA'!NK$10","v":-370.56105012286184},{"$f":" 'Tax SA'!NL$10","v":-526.85473286184765},{"$f":" 'Tax SA'!NM$10","v":-340.4864675672942},{"$f":" 'Tax SA'!NN$10","v":-42.71777479130219},{"$f":" 'Tax SA'!NO$10","v":207.48940973847493},{"$f":" 'Tax SA'!NP$10","v":320.12453826805461},{"$f":" 'Tax SA'!NQ$10","v":457.94997404319065},{"$f":" 'Tax SA'!NR$10","v":434.69275262158817},{"$f":" 'Tax SA'!NS$10","v":206.3281702272061},{"$f":" 'Tax SA'!NT$10","v":-1172.8147492243804},{"$f":" 'Tax SA'!NU$10","v":-1218.1979144047721},{"$f":" 'Tax SA'!NV$10","v":0},{"$f":" 'Tax SA'!NW$10","v":0},{"$f":" 'Tax SA'!NX$10","v":0},{"$f":" 'Tax SA'!NY$10","v":0},{"$f":" 'Tax SA'!NZ$10","v":0},{"$f":" 'Tax SA'!OA$10","v":0},{"$f":" 'Tax SA'!OB$10","v":0},{"$f":" 'Tax SA'!OC$10","v":0},{"$f":" 'Tax SA'!OD$10","v":0},{"$f":" 'Tax SA'!OE$10","v":0},{"$f":" 'Tax SA'!OF$10","v":0},{"$f":" 'Tax SA'!OG$10","v":0},{"$f":" 'Tax SA'!OH$10","v":0},{"$f":" 'Tax SA'!OI$10","v":0},{"$f":" 'Tax SA'!OJ$10","v":0},{"$f":" 'Tax SA'!OK$10","v":0},{"$f":" 'Tax SA'!OL$10","v":0},{"$f":" 'Tax SA'!OM$10","v":0},{"$f":" 'Tax SA'!ON$10","v":0},{"$f":" 'Tax SA'!OO$10","v":0},{"$f":" 'Tax SA'!OP$10","v":0},{"$f":" 'Tax SA'!OQ$10","v":0},{"$f":" 'Tax SA'!OR$10","v":0},{"$f":" 'Tax SA'!OS$10","v":0},{"$f":" 'Tax SA'!OT$10","v":0},{"$f":" 'Tax SA'!OU$10","v":0},{"$f":" 'Tax SA'!OV$10","v":0},{"$f":" 'Tax SA'!OW$10","v":0},{"$f":" 'Tax SA'!OX$10","v":0},{"$f":" 'Tax SA'!OY$10","v":0},{"$f":" 'Tax SA'!OZ$10","v":0},{"$f":" 'Tax SA'!PA$10","v":0},{"$f":" 'Tax SA'!PB$10","v":0},{"$f":" 'Tax SA'!PC$10","v":0},{"$f":" 'Tax SA'!PD$10","v":0},{"$f":" 'Tax SA'!PE$10","v":0},{"$f":" 'Tax SA'!PF$10","v":0},{"$f":" 'Tax SA'!PG$10","v":0},{"$f":" 'Tax SA'!PH$10","v":0},{"$f":" 'Tax SA'!PI$10","v":0},{"$f":" 'Tax SA'!PJ$10","v":0},{"$f":" 'Tax SA'!PK$10","v":0},{"$f":" 'Tax SA'!PL$10","v":0},{"$f":" 'Tax SA'!PM$10","v":0},{"$f":" 'Tax SA'!PN$10","v":0},{"$f":" 'Tax SA'!PO$10","v":0},{"$f":" 'Tax SA'!PP$10","v":0},{"$f":" 'Tax SA'!PQ$10","v":0},{"$f":" 'Tax SA'!PR$10","v":0},{"$f":" 'Tax SA'!PS$10","v":0},{"$f":" 'Tax SA'!PT$10","v":0},{"$f":" 'Tax SA'!PU$10","v":0},{"$f":" 'Tax SA'!PV$10","v":0},{"$f":" 'Tax SA'!PW$10","v":0},{"$f":" 'Tax SA'!PX$10","v":0},{"$f":" 'Tax SA'!PY$10","v":0},{"$f":" 'Tax SA'!PZ$10","v":0},{"$f":" 'Tax SA'!QA$10","v":0},{"$f":" 'Tax SA'!QB$10","v":0},{"$f":" 'Tax SA'!QC$10","v":0},{"$f":" 'Tax SA'!QD$10","v":0},{"$f":" 'Tax SA'!QE$10","v":0},{"$f":" 'Tax SA'!QF$10","v":0},{"$f":" 'Tax SA'!QG$10","v":0},{"$f":" 'Tax SA'!QH$10","v":0},{"$f":" 'Tax SA'!QI$10","v":0},{"$f":" 'Tax SA'!QJ$10","v":0},{"$f":" 'Tax SA'!QK$10","v":0},{"$f":" 'Tax SA'!QL$10","v":0},{"$f":" 'Tax SA'!QM$10","v":0},{"$f":" 'Tax SA'!QN$10","v":0},{"$f":" 'Tax SA'!QO$10","v":0},{"$f":" 'Tax SA'!QP$10","v":0},{"$f":" 'Tax SA'!QQ$10","v":0},{"$f":" 'Tax SA'!QR$10","v":0},{"$f":" 'Tax SA'!QS$10","v":0},{"$f":" 'Tax SA'!QT$10","v":0},{"$f":" 'Tax SA'!QU$10","v":0},{"$f":" 'Tax SA'!QV$10","v":0},{"$f":" 'Tax SA'!QW$10","v":0},{"$f":" 'Tax SA'!QX$10","v":0},{"$f":" 'Tax SA'!QY$10","v":0},{"$f":" 'Tax SA'!QZ$10","v":0},{"$f":" 'Tax SA'!RA$10","v":0},{"$f":" 'Tax SA'!RB$10","v":0},{"$f":" 'Tax SA'!RC$10","v":0},{"$f":" 'Tax SA'!RD$10","v":0},{"$f":" 'Tax SA'!RE$10","v":0},{"$f":" 'Tax SA'!RF$10","v":0},{"$f":" 'Tax SA'!RG$10","v":0},{"$f":" 'Tax SA'!RH$10","v":0},{"$f":" 'Tax SA'!RI$10","v":0},{"$f":" 'Tax SA'!RJ$10","v":0},{"$f":" 'Tax SA'!RK$10","v":0},{"$f":" 'Tax SA'!RL$10","v":0},{"$f":" 'Tax SA'!RM$10","v":0},{"$f":" 'Tax SA'!RN$10","v":0},{"$f":" 'Tax SA'!RO$10","v":0},{"$f":" 'Tax SA'!RP$10","v":0},{"$f":" 'Tax SA'!RQ$10","v":0},{"$f":" 'Tax SA'!RR$10","v":0},{"$f":" 'Tax SA'!RS$10","v":0},{"$f":" 'Tax SA'!RT$10","v":0},{"$f":" 'Tax SA'!RU$10","v":0},{"$f":" 'Tax SA'!RV$10","v":0},{"$f":" 'Tax SA'!RW$10","v":0},{"$f":" 'Tax SA'!RX$10","v":0},{"$f":" 'Tax SA'!RY$10","v":0},{"$f":" 'Tax SA'!RZ$10","v":0},{"$f":" 'Tax SA'!SA$10","v":0},{"$f":" 'Tax SA'!SB$10","v":0},{"$f":" 'Tax SA'!SC$10","v":0},{"$f":" 'Tax SA'!SD$10","v":0},{"$f":" 'Tax SA'!SE$10","v":0},{"$f":" 'Tax SA'!SF$10","v":0},{"$f":" 'Tax SA'!SG$10","v":0},{"$f":" 'Tax SA'!SH$10","v":0},{"$f":" 'Tax SA'!SI$10","v":0},{"$f":" 'Tax SA'!SJ$10","v":0},{"$f":" 'Tax SA'!SK$10","v":0},{"$f":" 'Tax SA'!SL$10","v":0},{"$f":" 'Tax SA'!SM$10","v":0},{"$f":" 'Tax SA'!SN$10","v":0},{"$f":" 'Tax SA'!SO$10","v":0}]
[null,null,null,null,{"$f":" 'Tax SA'!E$49","v":"Income taxes"},{"$f":" 'Tax SA'!F$49","v":0},{"$f":" 'Tax SA'!G$49","v":"$ 000s"},{"$f":" 'Tax SA'!H$49","v":32664.688382897788},{"$f":" 'Tax SA'!I$49","v":0},{"$f":" 'Tax SA'!J$49","v":0},{"$f":" 'Tax SA'!K$49","v":0},{"$f":" 'Tax SA'!L$49","v":0},{"$f":" 'Tax SA'!M$49","v":0},{"$f":" 'Tax SA'!N$49","v":0},{"$f":" 'Tax SA'!O$49","v":0},{"$f":" 'Tax SA'!P$49","v":0},{"$f":" 'Tax SA'!Q$49","v":0},{"$f":" 'Tax SA'!R$49","v":0},{"$f":" 'Tax SA'!S$49","v":0},{"$f":" 'Tax SA'!T$49","v":0},{"$f":" 'Tax SA'!U$49","v":0},{"$f":" 'Tax SA'!V$49","v":0},{"$f":" 'Tax SA'!W$49","v":0},{"$f":" 'Tax SA'!X$49","v":143.4901994387024},{"$f":" 'Tax SA'!Y$49","v":116.98326447029626},{"$f":" 'Tax SA'!Z$49","v":109.08785222585595},{"$f":" 'Tax SA'!AA$49","v":75.133874488899991},{"$f":" 'Tax SA'!AB$49","v":49.587859531208181},{"$f":" 'Tax SA'!AC$49","v":36.680870889516655},{"$f":" 'Tax SA'!AD$49","v":44.762548137105959},{"$f":" 'Tax SA'!AE$49","v":60.112004621482129},{"$f":" 'Tax SA'!AF$49","v":80.91383838766285},{"$f":" 'Tax SA'!AG$49","v":111.82823192954798},{"$f":" 'Tax SA'!AH$49","v":0},{"$f":" 'Tax SA'!AI$49","v":0},{"$f":" 'Tax SA'!AJ$49","v":0},{"$f":" 'Tax SA'!AK$49","v":0},{"$f":" 'Tax SA'!AL$49","v":0},{"$f":" 'Tax SA'!AM$49","v":0},{"$f":" 'Tax SA'!AN$49","v":0},{"$f":" 'Tax SA'!AO$49","v":0},{"$f":" 'Tax SA'!AP$49","v":0},{"$f":" 'Tax SA'!AQ$49","v":0},{"$f":" 'Tax SA'!AR$49","v":0},{"$f":" 'Tax SA'!AS$49","v":0},{"$f":" 'Tax SA'!AT$49","v":0},{"$f":" 'Tax SA'!AU$49","v":0},{"$f":" 'Tax SA'!AV$49","v":0},{"$f":" 'Tax SA'!AW$49","v":0},{"$f":" 'Tax SA'!AX$49","v":0},{"$f":" 'Tax SA'!AY$49","v":0},{"$f":" 'Tax SA'!AZ$49","v":0},{"$f":" 'Tax SA'!BA$49","v":0},{"$f":" 'Tax SA'!BB$49","v":0},{"$f":" 'Tax SA'!BC$49","v":0},{"$f":" 'Tax SA'!BD$49","v":0},{"$f":" 'Tax SA'!BE$49","v":0},{"$f":" 'Tax SA'!BF$49","v":0},{"$f":" 'Tax SA'!BG$49","v":0},{"$f":" 'Tax SA'!BH$49","v":0},{"$f":" 'Tax SA'!BI$49","v":0},{"$f":" 'Tax SA'!BJ$49","v":0},{"$f":" 'Tax SA'!BK$49","v":0},{"$f":" 'Tax SA'!BL$49","v":0},{"$f":" 'Tax SA'!BM$49","v":0},{"$f":" 'Tax SA'!BN$49","v":0},{"$f":" 'Tax SA'!BO$49","v":0},{"$f":" 'Tax SA'!BP$49","v":0},{"$f":" 'Tax SA'!BQ$49","v":0},{"$f":" 'Tax SA'!BR$49","v":0},{"$f":" 'Tax SA'!BS$49","v":0},{"$f":" 'Tax SA'!BT$49","v":0},{"$f":" 'Tax SA'!BU$49","v":0},{"$f":" 'Tax SA'!BV$49","v":0},{"$f":" 'Tax SA'!BW$49","v":0},{"$f":" 'Tax SA'!BX$49","v":0},{"$f":" 'Tax SA'!BY$49","v":0},{"$f":" 'Tax SA'!BZ$49","v":0},{"$f":" 'Tax SA'!CA$49","v":0},{"$f":" 'Tax SA'!CB$49","v":0},{"$f":" 'Tax SA'!CC$49","v":0},{"$f":" 'Tax SA'!CD$49","v":0},{"$f":" 'Tax SA'!CE$49","v":0},{"$f":" 'Tax SA'!CF$49","v":0},{"$f":" 'Tax SA'!CG$49","v":0},{"$f":" 'Tax SA'!CH$49","v":0},{"$f":" 'Tax SA'!CI$49","v":0},{"$f":" 'Tax SA'!CJ$49","v":0},{"$f":" 'Tax SA'!CK$49","v":0},{"$f":" 'Tax SA'!CL$49","v":0},{"$f":" 'Tax SA'!CM$49","v":0},{"$f":" 'Tax SA'!CN$49","v":0},{"$f":" 'Tax SA'!CO$49","v":0},{"$f":" 'Tax SA'!CP$49","v":0},{"$f":" 'Tax SA'!CQ$49","v":0},{"$f":" 'Tax SA'!CR$49","v":0},{"$f":" 'Tax SA'!CS$49","v":0},{"$f":" 'Tax SA'!CT$49","v":0},{"$f":" 'Tax SA'!CU$49","v":0},{"$f":" 'Tax SA'!CV$49","v":0},{"$f":" 'Tax SA'!CW$49","v":0},{"$f":" 'Tax SA'!CX$49","v":0},{"$f":" 'Tax SA'!CY$49","v":0},{"$f":" 'Tax SA'!CZ$49","v":0},{"$f":" 'Tax SA'!DA$49","v":0},{"$f":" 'Tax SA'!DB$49","v":0},{"$f":" 'Tax SA'!DC$49","v":0},{"$f":" 'Tax SA'!DD$49","v":0},{"$f":" 'Tax SA'!DE$49","v":0},{"$f":" 'Tax SA'!DF$49","v":0},{"$f":" 'Tax SA'!DG$49","v":0},{"$f":" 'Tax SA'!DH$49","v":0},{"$f":" 'Tax SA'!DI$49","v":0},{"$f":" 'Tax SA'!DJ$49","v":0},{"$f":" 'Tax SA'!DK$49","v":0},{"$f":" 'Tax SA'!DL$49","v":0},{"$f":" 'Tax SA'!DM$49","v":0},{"$f":" 'Tax SA'!DN$49","v":0},{"$f":" 'Tax SA'!DO$49","v":0},{"$f":" 'Tax SA'!DP$49","v":0},{"$f":" 'Tax SA'!DQ$49","v":0},{"$f":" 'Tax SA'!DR$49","v":0},{"$f":" 'Tax SA'!DS$49","v":0},{"$f":" 'Tax SA'!DT$49","v":0},{"$f":" 'Tax SA'!DU$49","v":0},{"$f":" 'Tax SA'!DV$49","v":0},{"$f":" 'Tax SA'!DW$49","v":0},{"$f":" 'Tax SA'!DX$49","v":0},{"$f":" 'Tax SA'!DY$49","v":0},{"$f":" 'Tax SA'!DZ$49","v":0},{"$f":" 'Tax SA'!EA$49","v":0},{"$f":" 'Tax SA'!EB$49","v":0},{"$f":" 'Tax SA'!EC$49","v":0},{"$f":" 'Tax SA'!ED$49","v":0},{"$f":" 'Tax SA'!EE$49","v":0},{"$f":" 'Tax SA'!EF$49","v":0},{"$f":" 'Tax SA'!EG$49","v":0},{"$f":" 'Tax SA'!EH$49","v":0},{"$f":" 'Tax SA'!EI$49","v":0},{"$f":" 'Tax SA'!EJ$49","v":0},{"$f":" 'Tax SA'!EK$49","v":0},{"$f":" 'Tax SA'!EL$49","v":0},{"$f":" 'Tax SA'!EM$49","v":0},{"$f":" 'Tax SA'!EN$49","v":0},{"$f":" 'Tax SA'!EO$49","v":0},{"$f":" 'Tax SA'!EP$49","v":0},{"$f":" 'Tax SA'!EQ$49","v":0},{"$f":" 'Tax SA'!ER$49","v":0},{"$f":" 'Tax SA'!ES$49","v":0},{"$f":" 'Tax SA'!ET$49","v":0},{"$f":" 'Tax SA'!EU$49","v":0},{"$f":" 'Tax SA'!EV$49","v":0},{"$f":" 'Tax SA'!EW$49","v":0},{"$f":" 'Tax SA'!EX$49","v":0},{"$f":" 'Tax SA'!EY$49","v":3.5893013525621202},{"$f":" 'Tax SA'!EZ$49","v":181.13405976903448},{"$f":" 'Tax SA'!FA$49","v":148.22540080923798},{"$f":" 'Tax SA'!FB$49","v":138.42203099168879},{"$f":" 'Tax SA'!FC$49","v":96.250990437604742},{"$f":" 'Tax SA'!FD$49","v":64.523674182243653},{"$f":" 'Tax SA'!FE$49","v":48.495289224870803},{"$f":" 'Tax SA'!FF$49","v":58.537225644681854},{"$f":" 'Tax SA'!FG$49","v":77.606539042647455},{"$f":" 'Tax SA'!FH$49","v":103.4481861776591},{"$f":" 'Tax SA'!FI$49","v":141.85085308319921},{"$f":" 'Tax SA'!FJ$49","v":164.4301257591485},{"$f":" 'Tax SA'!FK$49","v":170.79916454758606},{"$f":" 'Tax SA'!FL$49","v":184.7736341309909},{"$f":" 'Tax SA'!FM$49","v":151.19754465217349},{"$f":" 'Tax SA'!FN$49","v":141.1990604101151},{"$f":" 'Tax SA'!FO$49","v":98.189223116515848},{"$f":" 'Tax SA'!FP$49","v":65.830796215125801},{"$f":" 'Tax SA'!FQ$49","v":49.48350578074615},{"$f":" 'Tax SA'!FR$49","v":59.724984688035399},{"$f":" 'Tax SA'!FS$49","v":79.173365235132536},{"$f":" 'Tax SA'!FT$49","v":105.52876389609378},{"$f":" 'Tax SA'!FU$49","v":144.69497444490946},{"$f":" 'Tax SA'!FV$49","v":167.72312005364859},{"$f":" 'Tax SA'!FW$49","v":174.21865775962206},{"$f":" 'Tax SA'!FX$49","v":188.47087306106886},{"$f":" 'Tax SA'!FY$49","v":154.22691951022435},{"$f":" 'Tax SA'!FZ$49","v":144.02943671930578},{"$f":" 'Tax SA'!GA$49","v":100.16411794552845},{"$f":" 'Tax SA'!GB$49","v":67.162025718996887},{"$f":" 'Tax SA'!GC$49","v":50.489483987545036},{"$f":" 'Tax SA'!GD$49","v":60.934469660192519},{"$f":" 'Tax SA'!GE$49","v":80.769451784172347},{"$f":" 'Tax SA'!GF$49","v":107.64881495083151},{"$f":" 'Tax SA'!GG$49","v":147.59374953387675},{"$f":" 'Tax SA'!GH$49","v":171.07969081623568},{"$f":" 'Tax SA'!GI$49","v":177.70423907868235},{"$f":" 'Tax SA'!GJ$49","v":192.23971953274577},{"$f":" 'Tax SA'!GK$49","v":157.31461664098637},{"$f":" 'Tax SA'!GL$49","v":146.91417383591104},{"$f":" 'Tax SA'!GM$49","v":102.17635694094413},{"$f":" 'Tax SA'!GN$49","v":68.517794939837572},{"$f":" 'Tax SA'!GO$49","v":51.513529797811557},{"$f":" 'Tax SA'!GP$49","v":62.166065250980402},{"$f":" 'Tax SA'!GQ$49","v":82.395333115270006},{"$f":" 'Tax SA'!GR$49","v":109.80907677369676},{"$f":" 'Tax SA'!GS$49","v":150.54821757038454},{"$f":" 'Tax SA'!GT$49","v":174.50105461448462},{"$f":" 'Tax SA'!GU$49","v":181.25717492035619},{"$f":" 'Tax SA'!GV$49","v":196.08154962463016},{"$f":" 'Tax SA'!GW$49","v":160.47294186184664},{"$f":" 'Tax SA'!GX$49","v":149.86478106751227},{"$f":" 'Tax SA'!GY$49","v":104.23402404557112},{"$f":" 'Tax SA'!GZ$49","v":69.903610672538989},{"$f":" 'Tax SA'!HA$49","v":52.559847915948836},{"$f":" 'Tax SA'!HB$49","v":63.424791464793635},{"$f":" 'Tax SA'!HC$49","v":84.057577725036353},{"$f":" 'Tax SA'!HD$49","v":112.01821640334325},{"$f":" 'Tax SA'!HE$49","v":153.570164316106},{"$f":" 'Tax SA'!HF$49","v":178.00083078474859},{"$f":" 'Tax SA'!HG$49","v":184.89160160954199},{"$f":" 'Tax SA'!HH$49","v":200.01163435360263},{"$f":" 'Tax SA'!HI$49","v":163.6808568192439},{"$f":" 'Tax SA'!HJ$49","v":152.86156058151101},{"$f":" 'Tax SA'!HK$49","v":106.32318851376846},{"$f":" 'Tax SA'!HL$49","v":71.309880982194514},{"$f":" 'Tax SA'!HM$49","v":53.621038257613037},{"$f":" 'Tax SA'!HN$49","v":64.701874718442909},{"$f":" 'Tax SA'!HO$49","v":85.744803958691733},{"$f":" 'Tax SA'!HP$49","v":114.26131794317415},{"$f":" 'Tax SA'!HQ$49","v":156.63942179775711},{"$f":" 'Tax SA'!HR$49","v":181.55576326931853},{"$f":" 'Tax SA'!HS$49","v":188.58339188856652},{"$f":" 'Tax SA'!HT$49","v":204.0039351527941},{"$f":" 'Tax SA'!HU$49","v":166.95049669766735},{"$f":" 'Tax SA'!HV$49","v":155.91586187755115},{"$f":" 'Tax SA'!HW$49","v":108.45182105576612},{"$f":" 'Tax SA'!HX$49","v":72.742034471211738},{"$f":" 'Tax SA'!HY$49","v":54.701245035332171},{"$f":" 'Tax SA'!HZ$49","v":66.00226343010965},{"$f":" 'Tax SA'!IA$49","v":87.463487661490959},{"$f":" 'Tax SA'!IB$49","v":116.54692723534578},{"$f":" 'Tax SA'!IC$49","v":159.76761216153946},{"$f":" 'Tax SA'!ID$49","v":185.17928284723746},{"$f":" 'Tax SA'!IE$49","v":192.34648648738911},{"$f":" 'Tax SA'!IF$49","v":208.07351200626164},{"$f":" 'Tax SA'!IG$49","v":170.28303725354351},{"$f":" 'Tax SA'!IH$49","v":159.02877701673162},{"$f":" 'Tax SA'!II$49","v":110.62065459811288},{"$f":" 'Tax SA'!IJ$49","v":74.200533797939258},{"$f":" 'Tax SA'!IK$49","v":55.800794244603168},{"$f":" 'Tax SA'!IL$49","v":67.326368780362046},{"$f":" 'Tax SA'!IM$49","v":89.214202021060146},{"$f":" 'Tax SA'!IN$49","v":118.87583711501357},{"$f":" 'Tax SA'!IO$49","v":162.95585477447733},{"$f":" 'Tax SA'!IP$49","v":188.87270076931398},{"$f":" 'Tax SA'!IQ$49","v":196.18225058287948},{"$f":" 'Tax SA'!IR$49","v":212.22184873822144},{"$f":" 'Tax SA'!IS$49","v":173.69176459798078},{"$f":" 'Tax SA'!IT$49","v":162.2127302058785},{"$f":" 'Tax SA'!IU$49","v":112.83840695940535},{"$f":" 'Tax SA'!IV$49","v":75.691308182164491},{"$f":" 'Tax SA'!IW$49","v":56.924206151788795},{"$f":" 'Tax SA'!IX$49","v":68.67959314865638},{"$f":" 'Tax SA'!IY$49","v":91.004024861857516},{"$f":" 'Tax SA'!IZ$49","v":121.25739602095911},{"$f":" 'Tax SA'!JA$49","v":166.21687254848584},{"$f":" 'Tax SA'!JB$49","v":192.65072386032921},{"$f":" 'Tax SA'!JC$49","v":200.10595033194269},{"$f":" 'Tax SA'!JD$49","v":216.46543920789793},{"$f":" 'Tax SA'!JE$49","v":177.15395675053972},{"$f":" 'Tax SA'!JF$49","v":165.4464500294863},{"$f":" 'Tax SA'!JG$49","v":115.09004693978601},{"$f":" 'Tax SA'!JH$49","v":77.204021212676892},{"$f":" 'Tax SA'!JI$49","v":58.063516067882091},{"$f":" 'Tax SA'!JJ$49","v":70.052485775401564},{"$f":" 'Tax SA'!JK$49","v":92.82068351579079},{"$f":" 'Tax SA'!JL$49","v":123.67550723490356},{"$f":" 'Tax SA'!JM$49","v":169.52888597854576},{"$f":" 'Tax SA'!JN$49","v":196.48823131871754},{"$f":" 'Tax SA'!JO$49","v":204.09152236311027},{"$f":" 'Tax SA'!JP$49","v":220.77615205031358},{"$f":" 'Tax SA'!JQ$49","v":180.68271551707716},{"$f":" 'Tax SA'!JR$49","v":168.74218810268283},{"$f":" 'Tax SA'!JS$49","v":117.38417016249751},{"$f":" 'Tax SA'!JT$49","v":78.744517828837786},{"$f":" 'Tax SA'!JU$49","v":59.223179131975634},{"$f":" 'Tax SA'!JV$49","v":71.450371909122154},{"$f":" 'Tax SA'!JW$49","v":94.671155884070089},{"$f":" 'Tax SA'!JX$49","v":126.1393883865004},{"$f":" 'Tax SA'!JY$49","v":172.90444126975942},{"$f":" 'Tax SA'!JZ$49","v":200.3997262754321},{"$f":" 'Tax SA'!KA$49","v":208.15402152526445},{"$f":" 'Tax SA'!KB$49","v":225.1702531131931},{"$f":" 'Tax SA'!KC$49","v":184.27930756323806},{"$f":" 'Tax SA'!KD$49","v":172.10112051909496},{"$f":" 'Tax SA'!KE$49","v":119.72156411748004},{"$f":" 'Tax SA'!KF$49","v":80.313293072079574},{"$f":" 'Tax SA'!KG$49","v":60.403542501623321},{"$f":" 'Tax SA'!KH$49","v":72.873690868006847},{"$f":" 'Tax SA'!KI$49","v":96.556056568775091},{"$f":" 'Tax SA'!KJ$49","v":128.64989173048468},{"$f":" 'Tax SA'!KK$49","v":176.34474398060024},{"$f":" 'Tax SA'!KL$49","v":204.38662190049919},{"$f":" 'Tax SA'!KM$49","v":212.29491932592575},{"$f":" 'Tax SA'!KN$49","v":229.64934227155038},{"$f":" 'Tax SA'!KO$49","v":187.95807668037014},{"$f":" 'Tax SA'!KP$49","v":175.53665840101053},{"$f":" 'Tax SA'!KQ$49","v":122.11162945834195},{"$f":" 'Tax SA'!KR$49","v":81.916730195760479},{"$f":" 'Tax SA'!KS$49","v":61.609464842253296},{"$f":" 'Tax SA'!KT$49","v":74.328255717602261},{"$f":" 'Tax SA'!KU$49","v":98.483011440084397},{"$f":" 'Tax SA'!KV$49","v":131.21709993158606},{"$f":" 'Tax SA'!KW$49","v":179.86352797041511},{"$f":" 'Tax SA'!KX$49","v":208.46479862950861},{"$f":" 'Tax SA'!KY$49","v":216.5307013431395},{"$f":" 'Tax SA'!KZ$49","v":234.23123343874846},{"$f":" 'Tax SA'!LA$49","v":191.69448352932599},{"$f":" 'Tax SA'!LB$49","v":179.02583205367031},{"$f":" 'Tax SA'!LC$49","v":124.53814865175366},{"$f":" 'Tax SA'!LD$49","v":83.543691641269447},{"$f":" 'Tax SA'!LE$49","v":62.832374951929062},{"$f":" 'Tax SA'!LF$49","v":75.803887389239279},{"$f":" 'Tax SA'!LG$49","v":100.43878815328902},{"$f":" 'Tax SA'!LH$49","v":133.82364302410176},{"$f":" 'Tax SA'!LI$49","v":183.4372744571813},{"$f":" 'Tax SA'!LJ$49","v":212.60712241116175},{"$f":" 'Tax SA'!LK$49","v":220.8332137410143},{"$f":" 'Tax SA'!LL$49","v":238.8855352584628},{"$f":" 'Tax SA'!LM$49","v":195.50267283601158},{"$f":" 'Tax SA'!LN$49","v":182.58186620902381},{"$f":" 'Tax SA'!LO$49","v":127.01039049179832},{"$f":" 'Tax SA'!LP$49","v":85.200469828078027},{"$f":" 'Tax SA'!LQ$49","v":64.077061387108856},{"$f":" 'Tax SA'!LR$49","v":77.306315851993901},{"$f":" 'Tax SA'!LS$49","v":102.43090482100746},{"$f":" 'Tax SA'!LT$49","v":136.47946249665407},{"$f":" 'Tax SA'!LU$49","v":187.07952646247483},{"$f":" 'Tax SA'!LV$49","v":216.82925364340122},{"$f":" 'Tax SA'!LW$49","v":225.21871382196642},{"$f":" 'Tax SA'!LX$49","v":243.62981529561981},{"$f":" 'Tax SA'!LY$49","v":199.38400905740403},{"$f":" 'Tax SA'!LZ$49","v":186.206027310075},{"$f":" 'Tax SA'!MA$49","v":129.52920093029169},{"$f":" 'Tax SA'!MB$49","v":86.887594258644128},{"$f":" 'Tax SA'!MC$49","v":65.343893623770114},{"$f":" 'Tax SA'!MD$49","v":78.83601028899318},{"$f":" 'Tax SA'!ME$49","v":104.46002027489914},{"$f":" 'Tax SA'!MF$49","v":139.18547431436514},{"$f":" 'Tax SA'!MG$49","v":190.791582221754},{"$f":" 'Tax SA'!MH$49","v":221.13271518988364},{"$f":" 'Tax SA'!MI$49","v":229.68878755919684},{"$f":" 'Tax SA'!MJ$49","v":248.46579840712076},{"$f":" 'Tax SA'!MK$49","v":203.35397708529055},{"$f":" 'Tax SA'!ML$49","v":189.91279100331735},{"$f":" 'Tax SA'!MM$49","v":132.10471611572385},{"$f":" 'Tax SA'!MN$49","v":88.611936105384032},{"$f":" 'Tax SA'!MO$49","v":66.638093120198192},{"$f":" 'Tax SA'!MP$49","v":80.39922476792114},{"$f":" 'Tax SA'!MQ$49","v":106.53435000670561},{"$f":" 'Tax SA'!MR$49","v":141.95255220825615},{"$f":" 'Tax SA'!MS$49","v":194.58826607301054},{"$f":" 'Tax SA'!MT$49","v":225.53465396373181},{"$f":" 'Tax SA'!MU$49","v":234.26123656905685},{"$f":" 'Tax SA'!MV$49","v":253.41272342486732},{"$f":" 'Tax SA'!MW$49","v":207.38607597436376},{"$f":" 'Tax SA'!MX$49","v":193.67735484485272},{"$f":" 'Tax SA'!MY$49","v":134.71943971338024},{"$f":" 'Tax SA'!MZ$49","v":90.361495799276327},{"$f":" 'Tax SA'!NA$49","v":67.950437273190545},{"$f":" 'Tax SA'!NB$49","v":81.984997042615589},{"$f":" 'Tax SA'!NC$49","v":108.63962815907774},{"$f":" 'Tax SA'!ND$49","v":144.76195341856726},{"$f":" 'Tax SA'!NE$49","v":198.44418219495418},{"$f":" 'Tax SA'!NF$49","v":230.00576243909961},{"$f":" 'Tax SA'!NG$49","v":238.90565000322201},{"$f":" 'Tax SA'!NH$49","v":258.43775855812777},{"$f":" 'Tax SA'!NI$49","v":211.49557561720724},{"$f":" 'Tax SA'!NJ$49","v":197.51399319757326},{"$f":" 'Tax SA'!NK$49","v":137.38336559263476},{"$f":" 'Tax SA'!NL$49","v":92.143046625203624},{"$f":" 'Tax SA'!NM$49","v":69.286072079175781},{"$f":" 'Tax SA'!NN$49","v":83.599491666943138},{"$f":" 'Tax SA'!NO$49","v":110.78395402687067},{"$f":" 'Tax SA'!NP$49","v":147.62439932055395},{"$f":" 'Tax SA'!NQ$49","v":202.37394883550871},{"$f":" 'Tax SA'!NR$49","v":234.56294984487147},{"$f":" 'Tax SA'!NS$49","v":243.63958288094977},{"$f":" 'Tax SA'!NT$49","v":0},{"$f":" 'Tax SA'!NU$49","v":0},{"$f":" 'Tax SA'!NV$49","v":0},{"$f":" 'Tax SA'!NW$49","v":0},{"$f":" 'Tax SA'!NX$49","v":0},{"$f":" 'Tax SA'!NY$49","v":0},{"$f":" 'Tax SA'!NZ$49","v":0},{"$f":" 'Tax SA'!OA$49","v":0},{"$f":" 'Tax SA'!OB$49","v":0},{"$f":" 'Tax SA'!OC$49","v":0},{"$f":" 'Tax SA'!OD$49","v":0},{"$f":" 'Tax SA'!OE$49","v":0},{"$f":" 'Tax SA'!OF$49","v":0},{"$f":" 'Tax SA'!OG$49","v":0},{"$f":" 'Tax SA'!OH$49","v":0},{"$f":" 'Tax SA'!OI$49","v":0},{"$f":" 'Tax SA'!OJ$49","v":0},{"$f":" 'Tax SA'!OK$49","v":0},{"$f":" 'Tax SA'!OL$49","v":0},{"$f":" 'Tax SA'!OM$49","v":0},{"$f":" 'Tax SA'!ON$49","v":0},{"$f":" 'Tax SA'!OO$49","v":0},{"$f":" 'Tax SA'!OP$49","v":0},{"$f":" 'Tax SA'!OQ$49","v":0},{"$f":" 'Tax SA'!OR$49","v":0},{"$f":" 'Tax SA'!OS$49","v":0},{"$f":" 'Tax SA'!OT$49","v":0},{"$f":" 'Tax SA'!OU$49","v":0},{"$f":" 'Tax SA'!OV$49","v":0},{"$f":" 'Tax SA'!OW$49","v":0},{"$f":" 'Tax SA'!OX$49","v":0},{"$f":" 'Tax SA'!OY$49","v":0},{"$f":" 'Tax SA'!OZ$49","v":0},{"$f":" 'Tax SA'!PA$49","v":0},{"$f":" 'Tax SA'!PB$49","v":0},{"$f":" 'Tax SA'!PC$49","v":0},{"$f":" 'Tax SA'!PD$49","v":0},{"$f":" 'Tax SA'!PE$49","v":0},{"$f":" 'Tax SA'!PF$49","v":0},{"$f":" 'Tax SA'!PG$49","v":0},{"$f":" 'Tax SA'!PH$49","v":0},{"$f":" 'Tax SA'!PI$49","v":0},{"$f":" 'Tax SA'!PJ$49","v":0},{"$f":" 'Tax SA'!PK$49","v":0},{"$f":" 'Tax SA'!PL$49","v":0},{"$f":" 'Tax SA'!PM$49","v":0},{"$f":" 'Tax SA'!PN$49","v":0},{"$f":" 'Tax SA'!PO$49","v":0},{"$f":" 'Tax SA'!PP$49","v":0},{"$f":" 'Tax SA'!PQ$49","v":0},{"$f":" 'Tax SA'!PR$49","v":0},{"$f":" 'Tax SA'!PS$49","v":0},{"$f":" 'Tax SA'!PT$49","v":0},{"$f":" 'Tax SA'!PU$49","v":0},{"$f":" 'Tax SA'!PV$49","v":0},{"$f":" 'Tax SA'!PW$49","v":0},{"$f":" 'Tax SA'!PX$49","v":0},{"$f":" 'Tax SA'!PY$49","v":0},{"$f":" 'Tax SA'!PZ$49","v":0},{"$f":" 'Tax SA'!QA$49","v":0},{"$f":" 'Tax SA'!QB$49","v":0},{"$f":" 'Tax SA'!QC$49","v":0},{"$f":" 'Tax SA'!QD$49","v":0},{"$f":" 'Tax SA'!QE$49","v":0},{"$f":" 'Tax SA'!QF$49","v":0},{"$f":" 'Tax SA'!QG$49","v":0},{"$f":" 'Tax SA'!QH$49","v":0},{"$f":" 'Tax SA'!QI$49","v":0},{"$f":" 'Tax SA'!QJ$49","v":0},{"$f":" 'Tax SA'!QK$49","v":0},{"$f":" 'Tax SA'!QL$49","v":0},{"$f":" 'Tax SA'!QM$49","v":0},{"$f":" 'Tax SA'!QN$49","v":0},{"$f":" 'Tax SA'!QO$49","v":0},{"$f":" 'Tax SA'!QP$49","v":0},{"$f":" 'Tax SA'!QQ$49","v":0},{"$f":" 'Tax SA'!QR$49","v":0},{"$f":" 'Tax SA'!QS$49","v":0},{"$f":" 'Tax SA'!QT$49","v":0},{"$f":" 'Tax SA'!QU$49","v":0},{"$f":" 'Tax SA'!QV$49","v":0},{"$f":" 'Tax SA'!QW$49","v":0},{"$f":" 'Tax SA'!QX$49","v":0},{"$f":" 'Tax SA'!QY$49","v":0},{"$f":" 'Tax SA'!QZ$49","v":0},{"$f":" 'Tax SA'!RA$49","v":0},{"$f":" 'Tax SA'!RB$49","v":0},{"$f":" 'Tax SA'!RC$49","v":0},{"$f":" 'Tax SA'!RD$49","v":0},{"$f":" 'Tax SA'!RE$49","v":0},{"$f":" 'Tax SA'!RF$49","v":0},{"$f":" 'Tax SA'!RG$49","v":0},{"$f":" 'Tax SA'!RH$49","v":0},{"$f":" 'Tax SA'!RI$49","v":0},{"$f":" 'Tax SA'!RJ$49","v":0},{"$f":" 'Tax SA'!RK$49","v":0},{"$f":" 'Tax SA'!RL$49","v":0},{"$f":" 'Tax SA'!RM$49","v":0},{"$f":" 'Tax SA'!RN$49","v":0},{"$f":" 'Tax SA'!RO$49","v":0},{"$f":" 'Tax SA'!RP$49","v":0},{"$f":" 'Tax SA'!RQ$49","v":0},{"$f":" 'Tax SA'!RR$49","v":0},{"$f":" 'Tax SA'!RS$49","v":0},{"$f":" 'Tax SA'!RT$49","v":0},{"$f":" 'Tax SA'!RU$49","v":0},{"$f":" 'Tax SA'!RV$49","v":0},{"$f":" 'Tax SA'!RW$49","v":0},{"$f":" 'Tax SA'!RX$49","v":0},{"$f":" 'Tax SA'!RY$49","v":0},{"$f":" 'Tax SA'!RZ$49","v":0},{"$f":" 'Tax SA'!SA$49","v":0},{"$f":" 'Tax SA'!SB$49","v":0},{"$f":" 'Tax SA'!SC$49","v":0},{"$f":" 'Tax SA'!SD$49","v":0},{"$f":" 'Tax SA'!SE$49","v":0},{"$f":" 'Tax SA'!SF$49","v":0},{"$f":" 'Tax SA'!SG$49","v":0},{"$f":" 'Tax SA'!SH$49","v":0},{"$f":" 'Tax SA'!SI$49","v":0},{"$f":" 'Tax SA'!SJ$49","v":0},{"$f":" 'Tax SA'!SK$49","v":0},{"$f":" 'Tax SA'!SL$49","v":0},{"$f":" 'Tax SA'!SM$49","v":0},{"$f":" 'Tax SA'!SN$49","v":0},{"$f":" 'Tax SA'!SO$49","v":0}]
[null,null,null,null,"CFADS",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J66-J67-J68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-143.4901994387024,-116.98326447029626,608.3631449676559,509.78244786258108,495.85140159807167,338.98850155498326,203.1767495189348,123.2923498261012,142.8989022978671,188.73179117786253,404.56919193831448,559.1411596477401,650.01786319405653,675.64116556464887,731.87944218737994,596.70844828362215,556.44560973147156,383.29886704759213,253.02794828291286,187.20892702611911,228.42019027305605,306.69300996802292,412.76988744350274,570.41506785542572,663.09831540712912,689.2304604135536,746.58640983924181,608.72665316317693,567.66239304736746,391.07162462783606,258.20931504617687,191.08066240067581,233.11075141376978,312.9394284500022,421.12511719405575,581.90460850379168,676.43030890291698,703.08139773498021,761.57722875582431,621.01892460804061,579.13445370968179,399.0189669834615,263.50454671354623,195.03556889821226,237.90364912735407,319.32461411591214,429.66849833673609,593.65570685635271,690.06700471858437,717.24917783388696,{"$f":"BV66-BV67-BV68","v":776.91157653473556},633.50306769369399,590.78488949328846,407.08675584731662,268.87663174134673,199.04528775984568,242.76510534364991,325.80449682535664,438.3420130849496,605.58961738096889,703.91747063151684,731.63943172958261,803.82614395506528,657.5865030406942,614.04186795527812,426.71294930971158,285.77744130842353,214.5798427628298,259.19236359257377,343.90644484058612,458.70456678518258,629.30158309660499,729.60755178922841,757.90431310077179,819.98604387195712,670.83756299999993,626.42628873900753,435.37135245007164,291.6324166185006,219.01826973987602,264.51730319265562,350.91538447100015,467.9958003501788,641.98474446749719,744.2848028271311,773.14360256055761,836.45924281656607,684.39204883199,639.09381943986546,444.22556816397577,297.61751860810824,223.55362603239303,269.9599241583731,358.08143887722417,477.49759777062172,654.95791178315085,759.29875755523574,788.73274669760747,853.31118618317191,698.15979069892262,651.96001446281718,453.21577950932692,303.69145927255585,228.15398364146023,275.4824320527955,365.3556747336786,487.1459314882311,668.13462692822418,774.54976901246005,804.56837725704395,870.43034246138052,712.19283428023641,665.07356455146851,462.37624799352568,{"$f":"EH66-EH67-EH68","v":309.87764408749638},232.83726329157219,281.10618256147052,372.76597132587074,496.97752150944598,681.56474824898078,790.09542006897857,820.71025541092388,887.88125325716919,726.49624321834062,678.43917600231566,471.71014625523435,316.1780915554163,237.60489993030234,286.83297451875899,380.3148194562666,506.99579676538519,691.66379792315047,624.80729404535089,688.93885383049667,767.24826785348466,644.87601360858662,627.5864807762016,432.75966296315437,264.08114526653799,164.86990708170794,189.23794204575174,246.18184213003954,352.81080512914821,538.45510086841136,637.37699466475306,702.79827808575817,782.66911024484079,657.79850014435328,640.16450583545134,441.46260980183462,269.42899638759513,168.24416366860012,193.09615954408503,251.17185173075484,359.92069942682224,549.25621446492721,650.14472720717595,716.86636928788766,798.32492858604041,670.97047960559507,652.98515787753388,450.33110574009913,274.87565893479399,171.67796815355473,197.02353335013319,256.25350938698699,367.16438393792362,560.26450859070349,663.15873454843461,731.20657875242762,814.28442382781975,684.39672626398988,666.05307423971988,459.36825490691126,280.42290944820979,175.17231587378998,201.0212494812078,261.42844800596811,{"$f":"GT66-GT67-GT68","v":374.54432925400135},571.48391293156851,676.42372344779562,745.81293273993708,830.54296705564093,698.13068526366476,679.4202946650247,468.6102723119094,286.09326189790397,178.7416618547104,205.10574092062754,266.71772430907856,382.09025123197034,582.95921997099038,689.99251957014314,760.7771512284686,847.19661118650538,712.0810955824536,692.99792192536347,477.99490431123218,291.84753019253276,182.36038732937661,209.24805564904329,272.08459799570483,389.75082644655549,594.61371710022252,703.77488119380155,775.96646274516866,864.10381388642281,726.30066243257363,706.83727491654747,487.55786024350215,297.70790892595267,186.0427375151736,213.46438991520614,277.54982614591881,397.55535332949523,606.49157432031234,717.8229022299297,791.44939518340561,881.33878301458014,740.79453166960889,720.94335128572266,497.30247874596523,303.67630020933848,189.78976920195998,217.75600678680058,283.11515533082752,405.50648480575842,618.59702328951175,732.14165510835312,807.21948831642112,898.89651348523296,755.62041603050352,735.37234284723252,507.26782864524262,309.77694776217095,193.61700589709139,222.1405697223276,288.8032517608068,413.63625624447104,630.97841241049196,746.78818009375334,823.37579490917915,{"$f":"JF66-JF67-JF68","v":916.88074601000824},770.67973681291812,750.02822893476002,517.38671863105333,315.96762028798838,197.49689682362509,226.58692164210979,294.57453160041405,421.88930485580647,643.55290752962446,761.66500454327979,839.77489629848037,935.13857214889117,786.02940742289445,764.96642268458208,527.6976716805184,322.2722172350733,201.44473977581444,231.11247115911715,300.45133815059773,430.29721565707661,656.36818482353965,776.82837826397429,856.49080006309123,953.75014504687772,801.67497369871739,780.19230952340274,538.20427808578427,328.69277449239837,205.4616559393491,235.71856260955735,306.43553886328289,438.86283675193215,669.42880057708339,792.28376723095369,873.51651994926692,972.710052956749,817.67875394351722,795.7665618093007,548.94868244946508,335.25539526120872,209.56431277119094,240.42417865643426,312.55152923001583,447.62070102843035,682.78693850894547,808.09275970880412,890.95902318638093,992.13033514008146,833.934268994886,811.58546862709193,559.85836830684912,341.91457081711798,213.72308660636645,245.19579392210497,318.75666630927435,456.51109270935763,696.35315854490273,824.15007679735663,908.66339586907054,1011.845810083301,850.50297368827091,827.70886121705257,570.97489107189438,{"$f":"LR66-LR67-LR68","v":348.69603328840799},217.95440211454849,250.05211676332735,325.07499764257477,465.56805883988136,710.17891849042041,840.51645292139881,926.70956005244079,1031.9430491680369,867.39084435674147,844.14254229174435,582.30211102770181,355.60196100424105,222.25944784396512,254.99457713061497,331.50851915275564,474.79465638195637,724.26912354958733,857.19777754231222,945.08996071070806,1052.4162010323014,884.66516931074398,860.95201891121826,593.88548745843639,362.66045575901478,226.65611559430135,260.04357163136569,338.08348396053384,484.22810707756582,738.68009379601222,874.26054639380834,963.92010687093773,1073.3862622795014,902.21094015845631,878.02527842500501,605.64676129372856,369.82248195378423,231.11255820689377,265.16303179452973,344.75395860045336,493.8040046537559,753.31526097156825,891.59105363739036,983.0326743989225,1094.6747995930855,920.0945124934218,895.42691936268341,617.63075588401887,377.11574145909651,235.64640636902993,270.37305901418358,351.54582129886683,503.55904675792056,768.23016129661619,1172.8147492243804,1218.1979144047721,0,0,0,0,0,0,0,0,{"$f":"OD66-OD67-OD68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP66-QP67-QP68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less","Interest expense",null,"$ 000s",null,null,{"$f":"J52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,532.63656250000008,523.56835602988474,508.37837101526503,489.46600815285166,469.32122758668987,446.73857774427006,429.12792808345853,412.86221746931153,403.1236386049415,398.32713811810385,396.02915767641616,392.10051373341696,385.0801890866519,373.848755583328,356.3490431734478,335.02785846166387,312.42436635666974,287.30882559499457,267.23813980257609,248.5127949687153,236.41771049598893,229.33597902238307,224.77510938824594,218.52346124895416,209.09061652879259,195.33453404330976,175.15677954358284,151.05245852785325,125.6108688515644,97.577445526326002,74.657299907225024,53.078759725286631,38.231825633468098,28.466937627519826,21.241472295722573,12.259347136093488,4.7606363295926712E-13,4.82014428371258E-13,4.8803960872589868E-13,4.941401038349724E-13,{"$f":"BV52","v":5.0031685513290948E-13},5.0657081582207083E-13,5.129029510198467E-13,5.1931423790759482E-13,5.258056658814397E-13,5.3237823670495775E-13,5.3903296466376965E-13,5.4577087672206685E-13,5.5259301268109267E-13,5.5950042533960624E-13,5.6649418065635133E-13,5.7357535791455569E-13,5.8074504988848763E-13,5.8800436301209378E-13,5.9535441754974499E-13,6.0279634776911674E-13,6.1033130211623076E-13,6.179604433926836E-13,6.2568494893509215E-13,6.3350601079678081E-13,6.4142483593174056E-13,6.4944264638088734E-13,6.5756067946064846E-13,6.657801879539066E-13,6.7410244030333036E-13,6.8252872080712204E-13,6.9106032981721097E-13,6.9969858393992615E-13,7.0844481623917526E-13,7.1730037644216496E-13,7.26266631147692E-13,7.3534496403703821E-13,7.4453677608750121E-13,7.5384348578859496E-13,7.6326652936095238E-13,7.7280736097796436E-13,7.8246745299018889E-13,7.9224829615256629E-13,8.0215139985447333E-13,8.1217829235265426E-13,8.2233052100706235E-13,8.3260965251965073E-13,8.4301727317614644E-13,8.5355498909084824E-13,8.6422442645448387E-13,8.7502723178516493E-13,8.8596507218247955E-13,8.970396355847605E-13,9.0825263102956999E-13,9.1960578891743956E-13,9.3110086127890757E-13,9.4273962204489389E-13,9.5452386732045506E-13,9.6645541566196078E-13,9.7853610835773533E-13,9.9076780971220704E-13,1.0031524073336098E-12,1.0156918124252798E-12,1.0283879600805957E-12,1.0412428095816033E-12,1.0542583447013733E-12,1.0674365740101405E-12,1.0807795311852674E-12,1.0942892753250832E-12,{"$f":"EH52","v":1.1079678912666467E-12},1.1218174899074796E-12,1.1358402085313232E-12,1.1500382111379647E-12,1.1644136887771893E-12,1.1789688598869041E-12,1.1937059706354904E-12,1.2086272952684341E-12,1.2237351364592895E-12,1.2390318256650307E-12,1.2545197234858435E-12,1.2702012200294166E-12,1.2860787352797842E-12,1.3021547194707816E-12,1.3184316534641664E-12,1.3349120491324683E-12,1.3515984497466242E-12,1.3684934303684568E-12,1.3855995982480626E-12,1.4029195932261633E-12,1.4204560881414902E-12,1.4382117892432589E-12,1.4561894366087997E-12,1.4743918045664097E-12,1.4928217021234898E-12,1.5114819734000336E-12,1.530375498067534E-12,1.5495051917933782E-12,1.5688740066907954E-12,1.5884849317744304E-12,1.6083409934216109E-12,1.628445255839381E-12,1.6488008215373734E-12,1.6694108318065905E-12,1.6902784672041728E-12,1.7114069480442249E-12,1.7327995348947777E-12,1.7544595290809625E-12,1.7763902731944746E-12,1.7985951516094056E-12,1.8210775910045235E-12,1.8438410608920798E-12,1.8668890741532306E-12,1.8902251875801462E-12,1.9138530024248978E-12,1.937776164955209E-12,1.9619983670171491E-12,1.9865233466048632E-12,2.0113548884374241E-12,2.0364968245428917E-12,2.061953034849678E-12,2.0877274477852988E-12,2.1138240408826152E-12,2.1402468413936479E-12,2.1669999269110686E-12,2.1940874259974572E-12,2.2215135188224253E-12,2.2492824378077056E-12,2.2773984682803021E-12,2.3058659491338056E-12,2.3346892734979786E-12,2.3638728894167032E-12,2.393421300534412E-12,2.4233390667910922E-12,{"$f":"GT52","v":2.4536308051259809E-12},2.4843011901900553E-12,2.5153549550674314E-12,2.5467968920057742E-12,2.5786318531558465E-12,2.6108647513202945E-12,2.643500560711798E-12,2.6765443177206958E-12,2.7100011216922043E-12,2.7438761357133569E-12,2.7781745874097738E-12,2.8129017697523962E-12,2.8480630418743011E-12,2.88366382989773E-12,2.9197096277714518E-12,2.9562059981185948E-12,2.9931585730950767E-12,3.030573055258765E-12,3.0684552184494995E-12,3.1068109086801186E-12,3.1456460450386201E-12,3.1849666206016028E-12,3.2247787033591227E-12,3.2650884371511116E-12,3.3059020426155004E-12,3.3472258181481941E-12,3.3890661408750468E-12,3.4314294676359848E-12,3.4743223359814347E-12,3.5177513651812026E-12,3.5617232572459678E-12,3.6062447979615424E-12,3.6513228579360615E-12,3.6969643936602622E-12,3.7431764485810151E-12,3.7899661541882784E-12,3.8373407311156317E-12,3.8853074902545768E-12,3.9338738338827588E-12,3.9830472568062934E-12,4.0328353475163722E-12,4.0832457893603272E-12,4.134286361727331E-12,4.1859649412489228E-12,4.238289503014534E-12,4.2912681218022158E-12,4.3449089733247441E-12,4.3992203354913035E-12,4.4542105896849445E-12,4.5098882220560069E-12,4.5662618248317073E-12,4.6233400976421039E-12,4.68113184886263E-12,4.7396459969734128E-12,4.7988915719355798E-12,4.8588777165847749E-12,4.919613688042084E-12,4.9811088591426105E-12,5.0433727198818932E-12,5.1064148788804164E-12,5.170245064866422E-12,5.2348731281772521E-12,5.3003090422794681E-12,5.366562905307962E-12,{"$f":"JF52","v":5.4336449416243115E-12},5.5015655033946153E-12,5.5703350721870474E-12,5.639964260589385E-12,5.7104638138467531E-12,5.7818446115198376E-12,5.8541176691638352E-12,5.9272941400283832E-12,6.0013853167787378E-12,6.076402633238471E-12,6.1523576661539513E-12,6.2292621369808756E-12,6.3071279136931366E-12,6.3859670126143008E-12,6.4657916002719794E-12,6.5466139952753798E-12,6.6284466702163222E-12,6.7113022535940262E-12,6.7951935317639515E-12,6.8801334509110006E-12,6.9661351190473882E-12,7.0532118080354807E-12,7.1413769556359239E-12,7.2306441675813725E-12,7.3210272196761391E-12,7.4125400599220907E-12,7.5051968106711175E-12,7.5990117708045066E-12,7.6939994179395617E-12,7.7901744106638075E-12,7.8875515907971035E-12,7.986145985682067E-12,8.0859728105030932E-12,8.1870474706343803E-12,8.2893855640173109E-12,8.3930028835675268E-12,8.4979154196121211E-12,8.6041393623572719E-12,8.7116911043867377E-12,8.820587243191573E-12,8.9308445837314687E-12,9.0424801410281104E-12,9.1555111427909617E-12,9.2699550320758481E-12,9.3858294699767954E-12,9.5031523383515054E-12,9.6219417425809003E-12,9.7422160143631607E-12,9.8639937145427015E-12,9.9872936359744847E-12,1.0112134806424165E-11,1.0238536491504467E-11,1.0366518197648274E-11,1.0496099675118877E-11,1.0627300921057862E-11,1.0760142182571086E-11,1.0894643959853225E-11,1.103082700935139E-11,1.1168712346968283E-11,1.1308321251305386E-11,1.1449675266946703E-11,1.1592796207783538E-11,1.1737706160380831E-11,1.1884427487385591E-11,{"$f":"LR52","v":1.2032982830977911E-11},1.2183395116365135E-11,1.2335687555319698E-11,1.2489883649761193E-11,1.264600719538321E-11,1.2804082285325501E-11,1.296413331389207E-11,1.3126184980315719E-11,1.3290262292569667E-11,1.3456390571226789E-11,1.3624595453367125E-11,1.3794902896534212E-11,1.396733918274089E-11,1.414193092252515E-11,1.4318705059056714E-11,1.4497688872294923E-11,1.467890998319861E-11,1.4862396357988593E-11,1.504817631246345E-11,1.523627851636924E-11,1.5426731997823858E-11,1.5619566147796656E-11,1.5814810724644114E-11,1.6012495858702166E-11,1.6212652056935941E-11,1.6415310207647637E-11,1.6620501585243232E-11,1.6828257855058774E-11,1.7038611078247011E-11,1.7251593716725099E-11,1.7467238638184164E-11,1.7685579121161464E-11,1.7906648860175981E-11,1.8130481970928182E-11,1.8357112995564783E-11,1.858657690800934E-11,1.8818909119359458E-11,1.9054145483351449E-11,1.9292322301893344E-11,1.953347633066701E-11,1.9777644784800345E-11,2.0024865344610351E-11,2.027517616141798E-11,2.0528615863435707E-11,2.0785223561728653E-11,2.1045038856250259E-11,2.1308101841953387E-11,2.1574453114977806E-11,2.1844133778915028E-11,2.2117185451151467E-11,2.2393650269290859E-11,2.2673570897656996E-11,2.2956990533877707E-11,2.3243952915551182E-11,2.3534502326995572E-11,2.3828683606083018E-11,2.4126542151159055E-11,2.4428123928048544E-11,2.4733475477149153E-11,2.5042643920613518E-11,2.5355676969621187E-11,2.5672622931741452E-11,2.599353071838822E-11,2.6318449852368074E-11,{"$f":"OD52","v":2.6647430475522672E-11},2.6980523356466704E-11,2.7317779898422538E-11,2.7659252147152819E-11,2.8004992798992229E-11,2.8355055208979635E-11,2.870949339909188E-11,2.9068362066580531E-11,2.9431716592412787E-11,2.9799613049817947E-11,3.0172108212940672E-11,3.0549259565602424E-11,3.0931125310172457E-11,3.1317764376549614E-11,3.1709236431256485E-11,3.2105601886647189E-11,3.2506921910230282E-11,3.2913258434108159E-11,3.3324674164534513E-11,3.3741232591591197E-11,3.4162997998986084E-11,3.4590035473973406E-11,3.5022410917398081E-11,3.5460191053865556E-11,3.590344344203888E-11,3.6352236485064366E-11,3.6806639441127671E-11,3.7266722434141769E-11,3.773255646456854E-11,3.8204213420375646E-11,3.8681766088130344E-11,3.916528816423198E-11,3.9654854266284882E-11,4.015053994461344E-11,4.0652421693921103E-11,4.1160576965095117E-11,4.1675084177158807E-11,4.2196022729373289E-11,4.2723473013490453E-11,4.3257516426159085E-11,4.3798235381486072E-11,4.4345713323754648E-11,4.4900034740301582E-11,4.5461285174555352E-11,4.6029551239237294E-11,4.6604920629727763E-11,4.7187482137599357E-11,4.7777325664319351E-11,4.8374542235123338E-11,4.8979224013062384E-11,4.9591464313225664E-11,5.0211357617140981E-11,5.0838999587355239E-11,5.147448708219718E-11,5.2117918170724647E-11,5.2769392147858696E-11,5.3429009549706934E-11,5.4096872169078266E-11,5.477308307119175E-11,5.5457746609581646E-11,5.6150968442201422E-11,5.6852855547728942E-11,5.756351624207555E-11,5.8283060195101495E-11,{"$f":"QP52","v":5.9011598447540257E-11},5.9749243428134516E-11,6.0496108970986208E-11,6.1252310333123531E-11,6.2017964212287565E-11,6.2793188764941154E-11,6.3578103624502931E-11,6.437282991980922E-11,6.5177490293806825E-11,6.599220892247941E-11,6.6817111534010395E-11,6.7652325428185532E-11,6.8497979496037853E-11,6.9354204239738327E-11,7.0221131792735058E-11,7.1098895940144256E-11,7.1987632139396055E-11,7.288747754113851E-11,7.3798571010402742E-11,7.4721053148032781E-11,7.565506631238319E-11,7.6600754641287985E-11,7.7558264074304078E-11,7.8527742375232883E-11,7.9509339154923295E-11,8.0503205894359829E-11,8.1509495968039322E-11,8.2528364667639817E-11,8.3559969225985312E-11,8.4604468841310116E-11,8.5662024701826493E-11,8.6732800010599319E-11,8.7816960010731818E-11,8.8914672010865963E-11,9.0026105411001792E-11,9.1151431728639306E-11,9.22908246252473E-11,9.3444459933062896E-11,9.4612515682226175E-11,9.5795172128254005E-11,9.6992611779857178E-11,9.8205019427105406E-11,9.9432582169944222E-11,1.0067548944706851E-10,1.0193393306515688E-10,1.0320810722847134E-10,1.0449820856882724E-10,1.0580443617593758E-10,1.0712699162813681E-10,1.0846607902348851E-10,1.0982190501128212E-10,1.1119467882392314E-10]
[null,null,null,"less","Repayments",null,"$ 000s",null,null,{"$f":"J46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,725.45651760921942,1215.1988011695762,1512.9890289930702,1611.5824452929476,1806.6119873935809,1408.8519728649276,1301.2568491317561,779.08630914960452,383.72003894701351,183.83843533501141,314.29151543993805,561.62597174120765,898.51468026590965,1399.9769927904169,1705.6947769427118,1808.2793683995305,2009.2432609340142,1605.6548633934794,1498.027586708859,967.60675781811119,566.53851788846816,364.86957073097039,500.13185114334215,754.62757761292562,1100.4865988386284,1614.2203599781512,1928.3456812583688,2035.3271741031069,2242.6738660190722,1833.6116495280778,1726.2832145550717,1187.7547273454825,781.19104047586131,578.03722654378043,718.57001277032657,980.74777088744099,-4.7606363295926712E-13,-4.82014428371258E-13,-4.8803960872589868E-13,-4.941401038349724E-13,{"$f":"BV46","v":-5.0031685513290948E-13},-5.0657081582207083E-13,-5.129029510198467E-13,-5.1931423790759482E-13,-5.258056658814397E-13,-5.3237823670495775E-13,-5.3903296466376965E-13,-5.4577087672206685E-13,-5.5259301268109267E-13,-5.5950042533960624E-13,-5.6649418065635133E-13,-5.7357535791455569E-13,-5.8074504988848763E-13,-5.8800436301209378E-13,-5.9535441754974499E-13,-6.0279634776911674E-13,-6.1033130211623076E-13,-6.179604433926836E-13,-6.2568494893509215E-13,-6.3350601079678081E-13,-6.4142483593174056E-13,-6.4944264638088734E-13,-6.5756067946064846E-13,-6.657801879539066E-13,-6.7410244030333036E-13,-6.8252872080712204E-13,-6.9106032981721097E-13,-6.9969858393992615E-13,-7.0844481623917526E-13,-7.1730037644216496E-13,-7.26266631147692E-13,-7.3534496403703821E-13,-7.4453677608750121E-13,-7.5384348578859496E-13,-7.6326652936095238E-13,-7.7280736097796436E-13,-7.8246745299018889E-13,-7.9224829615256629E-13,-8.0215139985447333E-13,-8.1217829235265426E-13,-8.2233052100706235E-13,-8.3260965251965073E-13,-8.4301727317614644E-13,-8.5355498909084824E-13,-8.6422442645448387E-13,-8.7502723178516493E-13,-8.8596507218247955E-13,-8.970396355847605E-13,-9.0825263102956999E-13,-9.1960578891743956E-13,-9.3110086127890757E-13,-9.4273962204489389E-13,-9.5452386732045506E-13,-9.6645541566196078E-13,-9.7853610835773533E-13,-9.9076780971220704E-13,-1.0031524073336098E-12,-1.0156918124252798E-12,-1.0283879600805957E-12,-1.0412428095816033E-12,-1.0542583447013733E-12,-1.0674365740101405E-12,-1.0807795311852674E-12,-1.0942892753250832E-12,{"$f":"EH46","v":-1.1079678912666467E-12},-1.1218174899074796E-12,-1.1358402085313232E-12,-1.1500382111379647E-12,-1.1644136887771893E-12,-1.1789688598869041E-12,-1.1937059706354904E-12,-1.2086272952684341E-12,-1.2237351364592895E-12,-1.2390318256650307E-12,-1.2545197234858435E-12,-1.2702012200294166E-12,-1.2860787352797842E-12,-1.3021547194707816E-12,-1.3184316534641664E-12,-1.3349120491324683E-12,-1.3515984497466242E-12,-1.3684934303684568E-12,-1.3855995982480626E-12,-1.4029195932261633E-12,-1.4204560881414902E-12,-1.4382117892432589E-12,-1.4561894366087997E-12,-1.4743918045664097E-12,-1.4928217021234898E-12,-1.5114819734000336E-12,-1.530375498067534E-12,-1.5495051917933782E-12,-1.5688740066907954E-12,-1.5884849317744304E-12,-1.6083409934216109E-12,-1.628445255839381E-12,-1.6488008215373734E-12,-1.6694108318065905E-12,-1.6902784672041728E-12,-1.7114069480442249E-12,-1.7327995348947777E-12,-1.7544595290809625E-12,-1.7763902731944746E-12,-1.7985951516094056E-12,-1.8210775910045235E-12,-1.8438410608920798E-12,-1.8668890741532306E-12,-1.8902251875801462E-12,-1.9138530024248978E-12,-1.937776164955209E-12,-1.9619983670171491E-12,-1.9865233466048632E-12,-2.0113548884374241E-12,-2.0364968245428917E-12,-2.061953034849678E-12,-2.0877274477852988E-12,-2.1138240408826152E-12,-2.1402468413936479E-12,-2.1669999269110686E-12,-2.1940874259974572E-12,-2.2215135188224253E-12,-2.2492824378077056E-12,-2.2773984682803021E-12,-2.3058659491338056E-12,-2.3346892734979786E-12,-2.3638728894167032E-12,-2.393421300534412E-12,-2.4233390667910922E-12,{"$f":"GT46","v":-2.4536308051259809E-12},-2.4843011901900553E-12,-2.5153549550674314E-12,-2.5467968920057742E-12,-2.5786318531558465E-12,-2.6108647513202945E-12,-2.643500560711798E-12,-2.6765443177206958E-12,-2.7100011216922043E-12,-2.7438761357133569E-12,-2.7781745874097738E-12,-2.8129017697523962E-12,-2.8480630418743011E-12,-2.88366382989773E-12,-2.9197096277714518E-12,-2.9562059981185948E-12,-2.9931585730950767E-12,-3.030573055258765E-12,-3.0684552184494995E-12,-3.1068109086801186E-12,-3.1456460450386201E-12,-3.1849666206016028E-12,-3.2247787033591227E-12,-3.2650884371511116E-12,-3.3059020426155004E-12,-3.3472258181481941E-12,-3.3890661408750468E-12,-3.4314294676359848E-12,-3.4743223359814347E-12,-3.5177513651812026E-12,-3.5617232572459678E-12,-3.6062447979615424E-12,-3.6513228579360615E-12,-3.6969643936602622E-12,-3.7431764485810151E-12,-3.7899661541882784E-12,-3.8373407311156317E-12,-3.8853074902545768E-12,-3.9338738338827588E-12,-3.9830472568062934E-12,-4.0328353475163722E-12,-4.0832457893603272E-12,-4.134286361727331E-12,-4.1859649412489228E-12,-4.238289503014534E-12,-4.2912681218022158E-12,-4.3449089733247441E-12,-4.3992203354913035E-12,-4.4542105896849445E-12,-4.5098882220560069E-12,-4.5662618248317073E-12,-4.6233400976421039E-12,-4.68113184886263E-12,-4.7396459969734128E-12,-4.7988915719355798E-12,-4.8588777165847749E-12,-4.919613688042084E-12,-4.9811088591426105E-12,-5.0433727198818932E-12,-5.1064148788804164E-12,-5.170245064866422E-12,-5.2348731281772521E-12,-5.3003090422794681E-12,-5.366562905307962E-12,{"$f":"JF46","v":-5.4336449416243115E-12},-5.5015655033946153E-12,-5.5703350721870474E-12,-5.639964260589385E-12,-5.7104638138467531E-12,-5.7818446115198376E-12,-5.8541176691638352E-12,-5.9272941400283832E-12,-6.0013853167787378E-12,-6.076402633238471E-12,-6.1523576661539513E-12,-6.2292621369808756E-12,-6.3071279136931366E-12,-6.3859670126143008E-12,-6.4657916002719794E-12,-6.5466139952753798E-12,-6.6284466702163222E-12,-6.7113022535940262E-12,-6.7951935317639515E-12,-6.8801334509110006E-12,-6.9661351190473882E-12,-7.0532118080354807E-12,-7.1413769556359239E-12,-7.2306441675813725E-12,-7.3210272196761391E-12,-7.4125400599220907E-12,-7.5051968106711175E-12,-7.5990117708045066E-12,-7.6939994179395617E-12,-7.7901744106638075E-12,-7.8875515907971035E-12,-7.986145985682067E-12,-8.0859728105030932E-12,-8.1870474706343803E-12,-8.2893855640173109E-12,-8.3930028835675268E-12,-8.4979154196121211E-12,-8.6041393623572719E-12,-8.7116911043867377E-12,-8.820587243191573E-12,-8.9308445837314687E-12,-9.0424801410281104E-12,-9.1555111427909617E-12,-9.2699550320758481E-12,-9.3858294699767954E-12,-9.5031523383515054E-12,-9.6219417425809003E-12,-9.7422160143631607E-12,-9.8639937145427015E-12,-9.9872936359744847E-12,-1.0112134806424165E-11,-1.0238536491504467E-11,-1.0366518197648274E-11,-1.0496099675118877E-11,-1.0627300921057862E-11,-1.0760142182571086E-11,-1.0894643959853225E-11,-1.103082700935139E-11,-1.1168712346968283E-11,-1.1308321251305386E-11,-1.1449675266946703E-11,-1.1592796207783538E-11,-1.1737706160380831E-11,-1.1884427487385591E-11,{"$f":"LR46","v":-1.2032982830977911E-11},-1.2183395116365135E-11,-1.2335687555319698E-11,-1.2489883649761193E-11,-1.264600719538321E-11,-1.2804082285325501E-11,-1.296413331389207E-11,-1.3126184980315719E-11,-1.3290262292569667E-11,-1.3456390571226789E-11,-1.3624595453367125E-11,-1.3794902896534212E-11,-1.396733918274089E-11,-1.414193092252515E-11,-1.4318705059056714E-11,-1.4497688872294923E-11,-1.467890998319861E-11,-1.4862396357988593E-11,-1.504817631246345E-11,-1.523627851636924E-11,-1.5426731997823858E-11,-1.5619566147796656E-11,-1.5814810724644114E-11,-1.6012495858702166E-11,-1.6212652056935941E-11,-1.6415310207647637E-11,-1.6620501585243232E-11,-1.6828257855058774E-11,-1.7038611078247011E-11,-1.7251593716725099E-11,-1.7467238638184164E-11,-1.7685579121161464E-11,-1.7906648860175981E-11,-1.8130481970928182E-11,-1.8357112995564783E-11,-1.858657690800934E-11,-1.8818909119359458E-11,-1.9054145483351449E-11,-1.9292322301893344E-11,-1.953347633066701E-11,-1.9777644784800345E-11,-2.0024865344610351E-11,-2.027517616141798E-11,-2.0528615863435707E-11,-2.0785223561728653E-11,-2.1045038856250259E-11,-2.1308101841953387E-11,-2.1574453114977806E-11,-2.1844133778915028E-11,-2.2117185451151467E-11,-2.2393650269290859E-11,-2.2673570897656996E-11,-2.2956990533877707E-11,-2.3243952915551182E-11,-2.3534502326995572E-11,-2.3828683606083018E-11,-2.4126542151159055E-11,-2.4428123928048544E-11,-2.4733475477149153E-11,-2.5042643920613518E-11,-2.5355676969621187E-11,-2.5672622931741452E-11,-2.599353071838822E-11,-2.6318449852368074E-11,{"$f":"OD46","v":-2.6647430475522672E-11},-2.6980523356466704E-11,-2.7317779898422538E-11,-2.7659252147152819E-11,-2.8004992798992229E-11,-2.8355055208979635E-11,-2.870949339909188E-11,-2.9068362066580531E-11,-2.9431716592412787E-11,-2.9799613049817947E-11,-3.0172108212940672E-11,-3.0549259565602424E-11,-3.0931125310172457E-11,-3.1317764376549614E-11,-3.1709236431256485E-11,-3.2105601886647189E-11,-3.2506921910230282E-11,-3.2913258434108159E-11,-3.3324674164534513E-11,-3.3741232591591197E-11,-3.4162997998986084E-11,-3.4590035473973406E-11,-3.5022410917398081E-11,-3.5460191053865556E-11,-3.590344344203888E-11,-3.6352236485064366E-11,-3.6806639441127671E-11,-3.7266722434141769E-11,-3.773255646456854E-11,-3.8204213420375646E-11,-3.8681766088130344E-11,-3.916528816423198E-11,-3.9654854266284882E-11,-4.015053994461344E-11,-4.0652421693921103E-11,-4.1160576965095117E-11,-4.1675084177158807E-11,-4.2196022729373289E-11,-4.2723473013490453E-11,-4.3257516426159085E-11,-4.3798235381486072E-11,-4.4345713323754648E-11,-4.4900034740301582E-11,-4.5461285174555352E-11,-4.6029551239237294E-11,-4.6604920629727763E-11,-4.7187482137599357E-11,-4.7777325664319351E-11,-4.8374542235123338E-11,-4.8979224013062384E-11,-4.9591464313225664E-11,-5.0211357617140981E-11,-5.0838999587355239E-11,-5.147448708219718E-11,-5.2117918170724647E-11,-5.2769392147858696E-11,-5.3429009549706934E-11,-5.4096872169078266E-11,-5.477308307119175E-11,-5.5457746609581646E-11,-5.6150968442201422E-11,-5.6852855547728942E-11,-5.756351624207555E-11,-5.8283060195101495E-11,{"$f":"QP46","v":-5.9011598447540257E-11},-5.9749243428134516E-11,-6.0496108970986208E-11,-6.1252310333123531E-11,-6.2017964212287565E-11,-6.2793188764941154E-11,-6.3578103624502931E-11,-6.437282991980922E-11,-6.5177490293806825E-11,-6.599220892247941E-11,-6.6817111534010395E-11,-6.7652325428185532E-11,-6.8497979496037853E-11,-6.9354204239738327E-11,-7.0221131792735058E-11,-7.1098895940144256E-11,-7.1987632139396055E-11,-7.288747754113851E-11,-7.3798571010402742E-11,-7.4721053148032781E-11,-7.565506631238319E-11,-7.6600754641287985E-11,-7.7558264074304078E-11,-7.8527742375232883E-11,-7.9509339154923295E-11,-8.0503205894359829E-11,-8.1509495968039322E-11,-8.2528364667639817E-11,-8.3559969225985312E-11,-8.4604468841310116E-11,-8.5662024701826493E-11,-8.6732800010599319E-11,-8.7816960010731818E-11,-8.8914672010865963E-11,-9.0026105411001792E-11,-9.1151431728639306E-11,-9.22908246252473E-11,-9.3444459933062896E-11,-9.4612515682226175E-11,-9.5795172128254005E-11,-9.6992611779857178E-11,-9.8205019427105406E-11,-9.9432582169944222E-11,-1.0067548944706851E-10,-1.0193393306515688E-10,-1.0320810722847134E-10,-1.0449820856882724E-10,-1.0580443617593758E-10,-1.0712699162813681E-10,-1.0846607902348851E-10,-1.0982190501128212E-10,-1.1119467882392314E-10]
[null,null,null,null,"Cash flow after debt service",null,"$ 000s",null,null,{"$f":"J69-J70-J71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-143.4901994387024,-116.98326447029626,608.3631449676559,509.78244786258108,495.85140159807167,338.98850155498326,203.1767495189348,123.2923498261012,142.8989022978671,188.73179117786253,-853.52388817090502,-1179.625997551721,-1371.3495368142787,-1425.4072878811503,-1544.0537727928909,-1258.8821023255755,-1173.9391674837429,-808.64965957132392,-533.81572926904209,-394.95664642699614,-481.90048284329816,-647.03347550660169,-870.82498190905881,-1203.4106805183192,-1398.9455047090305,-1454.0767664476407,-1575.0812174514422,-1284.237035825297,-1197.6033334640676,-825.04792815899043,-544.74691333828025,-403.12488735267766,-491.79620911781831,-660.21161041187759,-888.45209817336524,-1227.6502855176693,-1427.0721518990347,-1483.2982348959799,-1606.7075061148123,-1310.170170446363,-1221.8060607526149,-841.81452008730764,-555.91831939578321,-411.468595273088,-501.90783593869509,-673.68250390762228,429.66849833673609,593.65570685635271,690.06700471858437,717.24917783388696,{"$f":"BV69-BV70-BV71","v":776.91157653473556},633.50306769369399,590.78488949328846,407.08675584731662,268.87663174134673,199.04528775984568,242.76510534364991,325.80449682535664,438.3420130849496,605.58961738096889,703.91747063151684,731.63943172958261,803.82614395506528,657.5865030406942,614.04186795527812,426.71294930971158,285.77744130842353,214.5798427628298,259.19236359257377,343.90644484058612,458.70456678518258,629.30158309660499,729.60755178922841,757.90431310077179,819.98604387195712,670.83756299999993,626.42628873900753,435.37135245007164,291.6324166185006,219.01826973987602,264.51730319265562,350.91538447100015,467.9958003501788,641.98474446749719,744.2848028271311,773.14360256055761,836.45924281656607,684.39204883199,639.09381943986546,444.22556816397577,297.61751860810824,223.55362603239303,269.9599241583731,358.08143887722417,477.49759777062172,654.95791178315085,759.29875755523574,788.73274669760747,853.31118618317191,698.15979069892262,651.96001446281718,453.21577950932692,303.69145927255585,228.15398364146023,275.4824320527955,365.3556747336786,487.1459314882311,668.13462692822418,774.54976901246005,804.56837725704395,870.43034246138052,712.19283428023641,665.07356455146851,462.37624799352568,{"$f":"EH69-EH70-EH71","v":309.87764408749638},232.83726329157219,281.10618256147052,372.76597132587074,496.97752150944598,681.56474824898078,790.09542006897846,820.71025541092388,887.88125325716919,726.49624321834062,678.43917600231566,471.71014625523435,316.1780915554163,237.60489993030234,286.83297451875899,380.3148194562666,506.99579676538519,691.66379792315047,624.80729404535089,688.93885383049667,767.24826785348466,644.87601360858662,627.5864807762016,432.75966296315437,264.08114526653799,164.86990708170794,189.23794204575174,246.18184213003954,352.81080512914821,538.45510086841136,637.37699466475306,702.79827808575817,782.66911024484079,657.79850014435328,640.16450583545134,441.46260980183462,269.42899638759513,168.24416366860012,193.09615954408503,251.17185173075484,359.92069942682224,549.25621446492721,650.14472720717595,716.86636928788766,798.32492858604041,670.97047960559507,652.98515787753388,450.33110574009913,274.87565893479399,171.67796815355473,197.02353335013319,256.25350938698699,367.16438393792362,560.26450859070349,663.15873454843461,731.20657875242762,814.28442382781975,684.39672626398988,666.05307423971988,459.36825490691126,280.42290944820979,175.17231587378998,201.0212494812078,261.42844800596811,{"$f":"GT69-GT70-GT71","v":374.54432925400135},571.48391293156851,676.42372344779562,745.81293273993708,830.54296705564093,698.13068526366476,679.4202946650247,468.6102723119094,286.09326189790397,178.7416618547104,205.10574092062754,266.71772430907856,382.09025123197034,582.95921997099038,689.99251957014314,760.7771512284686,847.19661118650538,712.0810955824536,692.99792192536347,477.99490431123218,291.84753019253276,182.36038732937661,209.24805564904329,272.08459799570483,389.75082644655549,594.61371710022252,703.77488119380155,775.96646274516866,864.10381388642281,726.30066243257363,706.83727491654747,487.55786024350215,297.70790892595267,186.0427375151736,213.46438991520614,277.54982614591881,397.55535332949523,606.49157432031234,717.8229022299297,791.44939518340561,881.33878301458014,740.79453166960889,720.94335128572266,497.30247874596523,303.67630020933848,189.78976920195998,217.75600678680058,283.11515533082752,405.50648480575842,618.59702328951175,732.14165510835312,807.21948831642112,898.89651348523296,755.62041603050352,735.37234284723252,507.26782864524262,309.77694776217095,193.61700589709139,222.1405697223276,288.8032517608068,413.63625624447104,630.97841241049196,746.78818009375334,823.37579490917915,{"$f":"JF69-JF70-JF71","v":916.88074601000824},770.67973681291812,750.02822893476002,517.38671863105333,315.96762028798838,197.49689682362509,226.58692164210979,294.57453160041405,421.88930485580647,643.55290752962446,761.66500454327979,839.77489629848037,935.13857214889117,786.02940742289445,764.96642268458208,527.6976716805184,322.2722172350733,201.44473977581444,231.11247115911715,300.45133815059773,430.29721565707661,656.36818482353965,776.82837826397429,856.49080006309123,953.75014504687772,801.67497369871739,780.19230952340274,538.20427808578427,328.69277449239837,205.4616559393491,235.71856260955735,306.43553886328289,438.86283675193215,669.42880057708339,792.28376723095369,873.51651994926692,972.710052956749,817.67875394351722,795.7665618093007,548.94868244946508,335.25539526120872,209.56431277119094,240.42417865643426,312.55152923001583,447.62070102843035,682.78693850894547,808.09275970880412,890.95902318638093,992.13033514008146,833.934268994886,811.58546862709193,559.85836830684912,341.91457081711798,213.72308660636645,245.19579392210497,318.75666630927435,456.51109270935763,696.35315854490273,824.15007679735663,908.66339586907054,1011.845810083301,850.50297368827091,827.70886121705257,570.97489107189438,{"$f":"LR69-LR70-LR71","v":348.69603328840799},217.95440211454849,250.05211676332735,325.07499764257477,465.56805883988136,710.17891849042041,840.51645292139881,926.70956005244079,1031.9430491680369,867.39084435674147,844.14254229174435,582.30211102770181,355.60196100424105,222.25944784396512,254.99457713061497,331.50851915275564,474.79465638195637,724.26912354958733,857.19777754231222,945.08996071070806,1052.4162010323014,884.66516931074398,860.95201891121826,593.88548745843639,362.66045575901478,226.65611559430135,260.04357163136569,338.08348396053384,484.22810707756582,738.68009379601222,874.26054639380834,963.92010687093773,1073.3862622795014,902.21094015845631,878.02527842500501,605.64676129372856,369.82248195378423,231.11255820689377,265.16303179452973,344.75395860045336,493.8040046537559,753.31526097156825,891.59105363739036,983.0326743989225,1094.6747995930855,920.0945124934218,895.42691936268341,617.63075588401887,377.11574145909651,235.64640636902993,270.37305901418358,351.54582129886683,503.55904675792056,768.23016129661619,1172.8147492243804,1218.1979144047721,0,0,0,0,0,0,0,0,{"$f":"OD69-OD70-OD71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP69-QP70-QP71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less","Cash sweep on SHL",null,"$ 000s",{"$f":" InpC!F$106","v":0},null,{"$f":"MIN(J55,MAX(J72*$H73,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV55,MAX(BV72*$H73,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EH55,MAX(EH72*$H73,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GT55,MAX(GT72*$H73,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JF55,MAX(JF72*$H73,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LR55,MAX(LR72*$H73,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(OD55,MAX(OD72*$H73,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(QP55,MAX(QP72*$H73,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash after SHL",null,"$ 000s",null,null,{"$f":"J72-J73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-143.4901994387024,-116.98326447029626,608.3631449676559,509.78244786258108,495.85140159807167,338.98850155498326,203.1767495189348,123.2923498261012,142.8989022978671,188.73179117786253,-853.52388817090502,-1179.625997551721,-1371.3495368142787,-1425.4072878811503,-1544.0537727928909,-1258.8821023255755,-1173.9391674837429,-808.64965957132392,-533.81572926904209,-394.95664642699614,-481.90048284329816,-647.03347550660169,-870.82498190905881,-1203.4106805183192,-1398.9455047090305,-1454.0767664476407,-1575.0812174514422,-1284.237035825297,-1197.6033334640676,-825.04792815899043,-544.74691333828025,-403.12488735267766,-491.79620911781831,-660.21161041187759,-888.45209817336524,-1227.6502855176693,-1427.0721518990347,-1483.2982348959799,-1606.7075061148123,-1310.170170446363,-1221.8060607526149,-841.81452008730764,-555.91831939578321,-411.468595273088,-501.90783593869509,-673.68250390762228,429.66849833673609,593.65570685635271,690.06700471858437,717.24917783388696,{"$f":"BV72-BV73","v":776.91157653473556},633.50306769369399,590.78488949328846,407.08675584731662,268.87663174134673,199.04528775984568,242.76510534364991,325.80449682535664,438.3420130849496,605.58961738096889,703.91747063151684,731.63943172958261,803.82614395506528,657.5865030406942,614.04186795527812,426.71294930971158,285.77744130842353,214.5798427628298,259.19236359257377,343.90644484058612,458.70456678518258,629.30158309660499,729.60755178922841,757.90431310077179,819.98604387195712,670.83756299999993,626.42628873900753,435.37135245007164,291.6324166185006,219.01826973987602,264.51730319265562,350.91538447100015,467.9958003501788,641.98474446749719,744.2848028271311,773.14360256055761,836.45924281656607,684.39204883199,639.09381943986546,444.22556816397577,297.61751860810824,223.55362603239303,269.9599241583731,358.08143887722417,477.49759777062172,654.95791178315085,759.29875755523574,788.73274669760747,853.31118618317191,698.15979069892262,651.96001446281718,453.21577950932692,303.69145927255585,228.15398364146023,275.4824320527955,365.3556747336786,487.1459314882311,668.13462692822418,774.54976901246005,804.56837725704395,870.43034246138052,712.19283428023641,665.07356455146851,462.37624799352568,{"$f":"EH72-EH73","v":309.87764408749638},232.83726329157219,281.10618256147052,372.76597132587074,496.97752150944598,681.56474824898078,790.09542006897846,820.71025541092388,887.88125325716919,726.49624321834062,678.43917600231566,471.71014625523435,316.1780915554163,237.60489993030234,286.83297451875899,380.3148194562666,506.99579676538519,691.66379792315047,624.80729404535089,688.93885383049667,767.24826785348466,644.87601360858662,627.5864807762016,432.75966296315437,264.08114526653799,164.86990708170794,189.23794204575174,246.18184213003954,352.81080512914821,538.45510086841136,637.37699466475306,702.79827808575817,782.66911024484079,657.79850014435328,640.16450583545134,441.46260980183462,269.42899638759513,168.24416366860012,193.09615954408503,251.17185173075484,359.92069942682224,549.25621446492721,650.14472720717595,716.86636928788766,798.32492858604041,670.97047960559507,652.98515787753388,450.33110574009913,274.87565893479399,171.67796815355473,197.02353335013319,256.25350938698699,367.16438393792362,560.26450859070349,663.15873454843461,731.20657875242762,814.28442382781975,684.39672626398988,666.05307423971988,459.36825490691126,280.42290944820979,175.17231587378998,201.0212494812078,261.42844800596811,{"$f":"GT72-GT73","v":374.54432925400135},571.48391293156851,676.42372344779562,745.81293273993708,830.54296705564093,698.13068526366476,679.4202946650247,468.6102723119094,286.09326189790397,178.7416618547104,205.10574092062754,266.71772430907856,382.09025123197034,582.95921997099038,689.99251957014314,760.7771512284686,847.19661118650538,712.0810955824536,692.99792192536347,477.99490431123218,291.84753019253276,182.36038732937661,209.24805564904329,272.08459799570483,389.75082644655549,594.61371710022252,703.77488119380155,775.96646274516866,864.10381388642281,726.30066243257363,706.83727491654747,487.55786024350215,297.70790892595267,186.0427375151736,213.46438991520614,277.54982614591881,397.55535332949523,606.49157432031234,717.8229022299297,791.44939518340561,881.33878301458014,740.79453166960889,720.94335128572266,497.30247874596523,303.67630020933848,189.78976920195998,217.75600678680058,283.11515533082752,405.50648480575842,618.59702328951175,732.14165510835312,807.21948831642112,898.89651348523296,755.62041603050352,735.37234284723252,507.26782864524262,309.77694776217095,193.61700589709139,222.1405697223276,288.8032517608068,413.63625624447104,630.97841241049196,746.78818009375334,823.37579490917915,{"$f":"JF72-JF73","v":916.88074601000824},770.67973681291812,750.02822893476002,517.38671863105333,315.96762028798838,197.49689682362509,226.58692164210979,294.57453160041405,421.88930485580647,643.55290752962446,761.66500454327979,839.77489629848037,935.13857214889117,786.02940742289445,764.96642268458208,527.6976716805184,322.2722172350733,201.44473977581444,231.11247115911715,300.45133815059773,430.29721565707661,656.36818482353965,776.82837826397429,856.49080006309123,953.75014504687772,801.67497369871739,780.19230952340274,538.20427808578427,328.69277449239837,205.4616559393491,235.71856260955735,306.43553886328289,438.86283675193215,669.42880057708339,792.28376723095369,873.51651994926692,972.710052956749,817.67875394351722,795.7665618093007,548.94868244946508,335.25539526120872,209.56431277119094,240.42417865643426,312.55152923001583,447.62070102843035,682.78693850894547,808.09275970880412,890.95902318638093,992.13033514008146,833.934268994886,811.58546862709193,559.85836830684912,341.91457081711798,213.72308660636645,245.19579392210497,318.75666630927435,456.51109270935763,696.35315854490273,824.15007679735663,908.66339586907054,1011.845810083301,850.50297368827091,827.70886121705257,570.97489107189438,{"$f":"LR72-LR73","v":348.69603328840799},217.95440211454849,250.05211676332735,325.07499764257477,465.56805883988136,710.17891849042041,840.51645292139881,926.70956005244079,1031.9430491680369,867.39084435674147,844.14254229174435,582.30211102770181,355.60196100424105,222.25944784396512,254.99457713061497,331.50851915275564,474.79465638195637,724.26912354958733,857.19777754231222,945.08996071070806,1052.4162010323014,884.66516931074398,860.95201891121826,593.88548745843639,362.66045575901478,226.65611559430135,260.04357163136569,338.08348396053384,484.22810707756582,738.68009379601222,874.26054639380834,963.92010687093773,1073.3862622795014,902.21094015845631,878.02527842500501,605.64676129372856,369.82248195378423,231.11255820689377,265.16303179452973,344.75395860045336,493.8040046537559,753.31526097156825,891.59105363739036,983.0326743989225,1094.6747995930855,920.0945124934218,895.42691936268341,617.63075588401887,377.11574145909651,235.64640636902993,270.37305901418358,351.54582129886683,503.55904675792056,768.23016129661619,1172.8147492243804,1218.1979144047721,0,0,0,0,0,0,0,0,{"$f":"OD72-OD73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP72-QP73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$69","v":"CFADS"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-143.4901994387024,-116.98326447029626,608.3631449676559,509.78244786258108,495.85140159807167,338.98850155498326,203.1767495189348,123.2923498261012,142.8989022978671,188.73179117786253,404.56919193831448,559.1411596477401,650.01786319405653,675.64116556464887,731.87944218737994,596.70844828362215,556.44560973147156,383.29886704759213,253.02794828291286,187.20892702611911,228.42019027305605,306.69300996802292,412.76988744350274,570.41506785542572,663.09831540712912,689.2304604135536,746.58640983924181,608.72665316317693,567.66239304736746,391.07162462783606,258.20931504617687,191.08066240067581,233.11075141376978,312.9394284500022,421.12511719405575,581.90460850379168,676.43030890291698,703.08139773498021,761.57722875582431,621.01892460804061,579.13445370968179,399.0189669834615,263.50454671354623,195.03556889821226,237.90364912735407,{"$f":" BQ$69","v":319.32461411591214},429.66849833673609,593.65570685635271,690.06700471858437,717.24917783388696,776.91157653473556,633.50306769369399,590.78488949328846,407.08675584731662,268.87663174134673,199.04528775984568,242.76510534364991,325.80449682535664,438.3420130849496,605.58961738096889,703.91747063151684,731.63943172958261,803.82614395506528,657.5865030406942,614.04186795527812,426.71294930971158,285.77744130842353,214.5798427628298,259.19236359257377,343.90644484058612,458.70456678518258,629.30158309660499,729.60755178922841,757.90431310077179,819.98604387195712,670.83756299999993,626.42628873900753,435.37135245007164,291.6324166185006,219.01826973987602,264.51730319265562,350.91538447100015,467.9958003501788,641.98474446749719,744.2848028271311,773.14360256055761,836.45924281656607,684.39204883199,639.09381943986546,444.22556816397577,297.61751860810824,223.55362603239303,269.9599241583731,358.08143887722417,477.49759777062172,654.95791178315085,759.29875755523574,788.73274669760747,853.31118618317191,698.15979069892262,651.96001446281718,453.21577950932692,303.69145927255585,228.15398364146023,275.4824320527955,365.3556747336786,487.1459314882311,668.13462692822418,774.54976901246005,{"$f":" EC$69","v":804.56837725704395},870.43034246138052,712.19283428023641,665.07356455146851,462.37624799352568,309.87764408749638,232.83726329157219,281.10618256147052,372.76597132587074,496.97752150944598,681.56474824898078,790.09542006897857,820.71025541092388,887.88125325716919,726.49624321834062,678.43917600231566,471.71014625523435,316.1780915554163,237.60489993030234,286.83297451875899,380.3148194562666,506.99579676538519,691.66379792315047,624.80729404535089,688.93885383049667,767.24826785348466,644.87601360858662,627.5864807762016,432.75966296315437,264.08114526653799,164.86990708170794,189.23794204575174,246.18184213003954,352.81080512914821,538.45510086841136,637.37699466475306,702.79827808575817,782.66911024484079,657.79850014435328,640.16450583545134,441.46260980183462,269.42899638759513,168.24416366860012,193.09615954408503,251.17185173075484,359.92069942682224,549.25621446492721,650.14472720717595,716.86636928788766,798.32492858604041,670.97047960559507,652.98515787753388,450.33110574009913,274.87565893479399,171.67796815355473,197.02353335013319,256.25350938698699,367.16438393792362,560.26450859070349,663.15873454843461,731.20657875242762,814.28442382781975,684.39672626398988,666.05307423971988,{"$f":" GO$69","v":459.36825490691126},280.42290944820979,175.17231587378998,201.0212494812078,261.42844800596811,374.54432925400135,571.48391293156851,676.42372344779562,745.81293273993708,830.54296705564093,698.13068526366476,679.4202946650247,468.6102723119094,286.09326189790397,178.7416618547104,205.10574092062754,266.71772430907856,382.09025123197034,582.95921997099038,689.99251957014314,760.7771512284686,847.19661118650538,712.0810955824536,692.99792192536347,477.99490431123218,291.84753019253276,182.36038732937661,209.24805564904329,272.08459799570483,389.75082644655549,594.61371710022252,703.77488119380155,775.96646274516866,864.10381388642281,726.30066243257363,706.83727491654747,487.55786024350215,297.70790892595267,186.0427375151736,213.46438991520614,277.54982614591881,397.55535332949523,606.49157432031234,717.8229022299297,791.44939518340561,881.33878301458014,740.79453166960889,720.94335128572266,497.30247874596523,303.67630020933848,189.78976920195998,217.75600678680058,283.11515533082752,405.50648480575842,618.59702328951175,732.14165510835312,807.21948831642112,898.89651348523296,755.62041603050352,735.37234284723252,507.26782864524262,309.77694776217095,193.61700589709139,222.1405697223276,{"$f":" JA$69","v":288.8032517608068},413.63625624447104,630.97841241049196,746.78818009375334,823.37579490917915,916.88074601000824,770.67973681291812,750.02822893476002,517.38671863105333,315.96762028798838,197.49689682362509,226.58692164210979,294.57453160041405,421.88930485580647,643.55290752962446,761.66500454327979,839.77489629848037,935.13857214889117,786.02940742289445,764.96642268458208,527.6976716805184,322.2722172350733,201.44473977581444,231.11247115911715,300.45133815059773,430.29721565707661,656.36818482353965,776.82837826397429,856.49080006309123,953.75014504687772,801.67497369871739,780.19230952340274,538.20427808578427,328.69277449239837,205.4616559393491,235.71856260955735,306.43553886328289,438.86283675193215,669.42880057708339,792.28376723095369,873.51651994926692,972.710052956749,817.67875394351722,795.7665618093007,548.94868244946508,335.25539526120872,209.56431277119094,240.42417865643426,312.55152923001583,447.62070102843035,682.78693850894547,808.09275970880412,890.95902318638093,992.13033514008146,833.934268994886,811.58546862709193,559.85836830684912,341.91457081711798,213.72308660636645,245.19579392210497,318.75666630927435,456.51109270935763,696.35315854490273,824.15007679735663,{"$f":" LM$69","v":908.66339586907054},1011.845810083301,850.50297368827091,827.70886121705257,570.97489107189438,348.69603328840799,217.95440211454849,250.05211676332735,325.07499764257477,465.56805883988136,710.17891849042041,840.51645292139881,926.70956005244079,1031.9430491680369,867.39084435674147,844.14254229174435,582.30211102770181,355.60196100424105,222.25944784396512,254.99457713061497,331.50851915275564,474.79465638195637,724.26912354958733,857.19777754231222,945.08996071070806,1052.4162010323014,884.66516931074398,860.95201891121826,593.88548745843639,362.66045575901478,226.65611559430135,260.04357163136569,338.08348396053384,484.22810707756582,738.68009379601222,874.26054639380834,963.92010687093773,1073.3862622795014,902.21094015845631,878.02527842500501,605.64676129372856,369.82248195378423,231.11255820689377,265.16303179452973,344.75395860045336,493.8040046537559,753.31526097156825,891.59105363739036,983.0326743989225,1094.6747995930855,920.0945124934218,895.42691936268341,617.63075588401887,377.11574145909651,235.64640636902993,270.37305901418358,351.54582129886683,503.55904675792056,768.23016129661619,1172.8147492243804,1218.1979144047721,0,0,0,{"$f":" NY$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" QK$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Debt service",null,"$ 000s",null,null,{"$f":"SUM(J70:J71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1258.0930801092195,1738.7671571994611,2021.3674000083352,2101.0484534457992,2275.9332149802708,1855.5905506091976,1730.3847772152146,1191.948526618916,786.84367755195501,582.16557345311526,710.32067311635421,953.72648547462461,1283.5948693525615,1773.825748373745,2062.0438201161596,2143.3072268611945,2321.6676272906839,1892.9636889884741,1765.2657265114351,1216.1195527868265,802.95622838445706,594.20554975335347,724.90696053158808,973.15103886187978,1309.5772153674211,1809.554894021461,2103.5024608019517,2186.3796326309603,2368.2847348706364,1931.1890950544039,1800.9405144622967,1240.833487070769,819.42286610932945,606.50416417130032,739.81148506604916,993.00711802353453,0,0,0,0,{"$f":"SUM(BV70:BV71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH70:EH71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GT70:GT71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JF70:JF71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LR70:LR71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OD70:OD71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QP70:QP71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"DSCR check",null,"Test",null,null,{"$f":"IF(J77>0.1,J76/J77)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0.32157333851895314,0.32157333851895314,0.32157333851895314,0.32157333851895309,0.32157333851895314,0.32157333851895314,0.32157333851895314,0.32157333851895314,0.32157333851895314,0.32157333851895314,0.32157333851895314,0.32157333851895314,0.32157333851895314,0.32157333851895314,0.32157333851895314,0.32157333851895314,0.32157333851895314,0.32157333851895314,0.32157333851895314,0.32157333851895314,0.32157333851895314,0.32157333851895314,0.32157333851895314,0.32157333851895314,0.32157333851895314,0.32157333851895314,0.32157333851895314,0.32157333851895314,0.32157333851895314,0.32157333851895314,0.32157333851895314,0.32157333851895314,0.32157333851895314,0.32157333851895309,0.32157333851895314,0.32157333851895314,false,false,false,false,{"$f":"IF(BV77>0.1,BV76/BV77)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EH77>0.1,EH76/EH77)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GT77>0.1,GT76/GT77)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JF77>0.1,JF76/JF77)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LR77>0.1,LR76/LR77)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OD77>0.1,OD76/OD77)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QP77>0.1,QP76/QP77)","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]
[]
["END"]

{"sheet":"FS SA","index":8,"n_rows":87,"n_cols":192,"rows_kept":87,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"FS SA - Base case 1"}]
[null,null,null,null,{"$f":"Time!E3","v":"Model period ending - SA"},{"$f":" Check!$F$9","v":0},"Error chks",null,null,{"$f":"Time!J3","v":"2023-01-31"},{"$f":"Time!K3","v":"2023-02-28"},{"$f":"Time!L3","v":"2023-03-31"},{"$f":"Time!M3","v":"2023-04-30"},{"$f":"Time!N3","v":"2023-05-31"},{"$f":"Time!O3","v":"2023-06-30"},{"$f":"Time!P3","v":"2023-07-31"},{"$f":"Time!Q3","v":"2023-08-31"},{"$f":"Time!R3","v":"2023-09-30"},{"$f":"Time!S3","v":"2023-10-31"},{"$f":"Time!T3","v":"2023-11-30"},{"$f":"Time!U3","v":"2023-12-31"},{"$f":"Time!V3","v":"2024-01-31"},{"$f":"Time!W3","v":"2024-02-29"},{"$f":"Time!X3","v":"2024-03-31"},{"$f":"Time!Y3","v":"2024-04-30"},{"$f":"Time!Z3","v":"2024-05-31"},{"$f":"Time!AA3","v":"2024-06-30"},{"$f":"Time!AB3","v":"2024-07-31"},{"$f":"Time!AC3","v":"2024-08-31"},{"$f":"Time!AD3","v":"2024-09-30"},{"$f":"Time!AE3","v":"2024-10-31"},{"$f":"Time!AF3","v":"2024-11-30"},{"$f":"Time!AG3","v":"2024-12-31"},{"$f":"Time!AH3","v":"2025-06-30"},{"$f":"Time!AI3","v":"2025-12-31"},{"$f":"Time!AJ3","v":"2026-06-30"},{"$f":"Time!AK3","v":"2026-12-31"},{"$f":"Time!AL3","v":"2027-06-30"},{"$f":"Time!AM3","v":"2027-12-31"},{"$f":"Time!AN3","v":"2028-06-30"},{"$f":"Time!AO3","v":"2028-12-31"},{"$f":"Time!AP3","v":"2029-06-30"},{"$f":"Time!AQ3","v":"2029-12-31"},{"$f":"Time!AR3","v":"2030-06-30"},{"$f":"Time!AS3","v":"2030-12-31"},{"$f":"Time!AT3","v":"2031-06-30"},{"$f":"Time!AU3","v":"2031-12-31"},{"$f":"Time!AV3","v":"2032-06-30"},{"$f":"Time!AW3","v":"2032-12-31"},{"$f":"Time!AX3","v":"2033-06-30"},{"$f":"Time!AY3","v":"2033-12-31"},{"$f":"Time!AZ3","v":"2034-06-30"},{"$f":"Time!BA3","v":"2034-12-31"},{"$f":"Time!BB3","v":"2035-06-30"},{"$f":"Time!BC3","v":"2035-12-31"},{"$f":"Time!BD3","v":"2036-06-30"},{"$f":"Time!BE3","v":"2036-12-31"},{"$f":"Time!BF3","v":"2037-06-30"},{"$f":"Time!BG3","v":"2037-12-31"},{"$f":"Time!BH3","v":"2038-06-30"},{"$f":"Time!BI3","v":"2038-12-31"},{"$f":"Time!BJ3","v":"2039-06-30"},{"$f":"Time!BK3","v":"2039-12-31"},{"$f":"Time!BL3","v":"2040-06-30"},{"$f":"Time!BM3","v":"2040-12-31"},{"$f":"Time!BN3","v":"2041-06-30"},{"$f":"Time!BO3","v":"2041-12-31"},{"$f":"Time!BP3","v":"2042-06-30"},{"$f":"Time!BQ3","v":"2042-12-31"},{"$f":"Time!BR3","v":"2043-06-30"},{"$f":"Time!BS3","v":"2043-12-31"},{"$f":"Time!BT3","v":"2044-06-30"},{"$f":"Time!BU3","v":"2044-12-31"},{"$f":"Time!BV3","v":"2045-06-30"},{"$f":"Time!BW3","v":"2045-12-31"},{"$f":"Time!BX3","v":"2046-06-30"},{"$f":"Time!BY3","v":"2046-12-31"},{"$f":"Time!BZ3","v":"2047-06-30"},{"$f":"Time!CA3","v":"2047-12-31"},{"$f":"Time!CB3","v":"2048-06-30"},{"$f":"Time!CC3","v":"2048-12-31"},{"$f":"Time!CD3","v":"2049-06-30"},{"$f":"Time!CE3","v":"2049-12-31"},{"$f":"Time!CF3","v":"2050-06-30"},{"$f":"Time!CG3","v":"2050-12-31"},{"$f":"Time!CH3","v":"2051-06-30"},{"$f":"Time!CI3","v":"2051-12-31"},{"$f":"Time!CJ3","v":"2052-06-30"},{"$f":"Time!CK3","v":"2052-12-31"},{"$f":"Time!CL3","v":"2053-06-30"},{"$f":"Time!CM3","v":"2053-12-31"},{"$f":"Time!CN3","v":"2054-06-30"},{"$f":"Time!CO3","v":"2054-12-31"},{"$f":"Time!CP3","v":"2055-06-30"},{"$f":"Time!CQ3","v":"2055-12-31"},{"$f":"Time!CR3","v":"2056-06-30"},{"$f":"Time!CS3","v":"2056-12-31"},{"$f":"Time!CT3","v":"2057-06-30"},{"$f":"Time!CU3","v":"2057-12-31"},{"$f":"Time!CV3","v":"2058-06-30"},{"$f":"Time!CW3","v":"2058-12-31"},{"$f":"Time!CX3","v":"2059-06-30"},{"$f":"Time!CY3","v":"2059-12-31"},{"$f":"Time!CZ3","v":"2060-06-30"},{"$f":"Time!DA3","v":"2060-12-31"},{"$f":"Time!DB3","v":"2061-06-30"},{"$f":"Time!DC3","v":"2061-12-31"},{"$f":"Time!DD3","v":"2062-06-30"},{"$f":"Time!DE3","v":"2062-12-31"},{"$f":"Time!DF3","v":"2063-06-30"},{"$f":"Time!DG3","v":"2063-12-31"},{"$f":"Time!DH3","v":"2064-06-30"},{"$f":"Time!DI3","v":"2064-12-31"},{"$f":"Time!DJ3","v":"2065-06-30"},{"$f":"Time!DK3","v":"2065-12-31"},{"$f":"Time!DL3","v":"2066-06-30"},{"$f":"Time!DM3","v":"2066-12-31"},{"$f":"Time!DN3","v":"2067-06-30"},{"$f":"Time!DO3","v":"2067-12-31"},{"$f":"Time!DP3","v":"2068-06-30"},{"$f":"Time!DQ3","v":"2068-12-31"},{"$f":"Time!DR3","v":"2069-06-30"},{"$f":"Time!DS3","v":"2069-12-31"},{"$f":"Time!DT3","v":"2070-06-30"},{"$f":"Time!DU3","v":"2070-12-31"},{"$f":"Time!DV3","v":"2071-06-30"},{"$f":"Time!DW3","v":"2071-12-31"},{"$f":"Time!DX3","v":"2072-06-30"},{"$f":"Time!DY3","v":"2072-12-31"},{"$f":"Time!DZ3","v":"2073-06-30"},{"$f":"Time!EA3","v":"2073-12-31"},{"$f":"Time!EB3","v":"2074-06-30"},{"$f":"Time!EC3","v":"2074-12-31"},{"$f":"Time!ED3","v":"2075-06-30"},{"$f":"Time!EE3","v":"2075-12-31"},{"$f":"Time!EF3","v":"2076-06-30"},{"$f":"Time!EG3","v":"2076-12-31"},{"$f":"Time!EH3","v":"2077-06-30"},{"$f":"Time!EI3","v":"2077-12-31"},{"$f":"Time!EJ3","v":"2078-06-30"},{"$f":"Time!EK3","v":"2078-12-31"},{"$f":"Time!EL3","v":"2079-06-30"},{"$f":"Time!EM3","v":"2079-12-31"},{"$f":"Time!EN3","v":"2080-06-30"},{"$f":"Time!EO3","v":"2080-12-31"},{"$f":"Time!EP3","v":"2081-06-30"},{"$f":"Time!EQ3","v":"2081-12-31"},{"$f":"Time!ER3","v":"2082-06-30"},{"$f":"Time!ES3","v":"2082-12-31"},{"$f":"Time!ET3","v":"2083-06-30"},{"$f":"Time!EU3","v":"2083-12-31"},{"$f":"Time!EV3","v":"2084-06-30"},{"$f":"Time!EW3","v":"2084-12-31"},{"$f":"Time!EX3","v":"2085-06-30"},{"$f":"Time!EY3","v":"2085-12-31"},{"$f":"Time!EZ3","v":"2086-06-30"},{"$f":"Time!FA3","v":"2086-12-31"},{"$f":"Time!FB3","v":"2087-06-30"},{"$f":"Time!FC3","v":"2087-12-31"},{"$f":"Time!FD3","v":"2088-06-30"},{"$f":"Time!FE3","v":"2088-12-31"},{"$f":"Time!FF3","v":"2089-06-30"},{"$f":"Time!FG3","v":"2089-12-31"},{"$f":"Time!FH3","v":"2090-06-30"},{"$f":"Time!FI3","v":"2090-12-31"},{"$f":"Time!FJ3","v":"2091-06-30"},{"$f":"Time!FK3","v":"2091-12-31"},{"$f":"Time!FL3","v":"2092-06-30"},{"$f":"Time!FM3","v":"2092-12-31"},{"$f":"Time!FN3","v":"2093-06-30"},{"$f":"Time!FO3","v":"2093-12-31"},{"$f":"Time!FP3","v":"2094-06-30"},{"$f":"Time!FQ3","v":"2094-12-31"},{"$f":"Time!FR3","v":"2095-06-30"},{"$f":"Time!FS3","v":"2095-12-31"},{"$f":"Time!FT3","v":"2096-06-30"},{"$f":"Time!FU3","v":"2096-12-31"},{"$f":"Time!FV3","v":"2097-06-30"},{"$f":"Time!FW3","v":"2097-12-31"},{"$f":"Time!FX3","v":"2098-06-30"},{"$f":"Time!FY3","v":"2098-12-31"},{"$f":"Time!FZ3","v":"2099-06-30"},{"$f":"Time!GA3","v":"2099-12-31"},{"$f":"Time!GB3","v":"2100-06-30"},{"$f":"Time!GC3","v":"2100-12-31"},{"$f":"Time!GD3","v":"2101-06-30"},{"$f":"Time!GE3","v":"2101-12-31"},{"$f":"Time!GF3","v":"2102-06-30"},{"$f":"Time!GG3","v":"2102-12-31"},{"$f":"Time!GH3","v":"2103-06-30"},{"$f":"Time!GI3","v":"2103-12-31"},{"$f":"Time!GJ3","v":"2104-06-30"}]
[null,null,null,null,{"$f":" Time!E$71","v":"Timeline label"},{"$f":" Output!J2","v":9},"Track chgs",null,null,{"$f":" Time!J$71","v":"Construction"},{"$f":" Time!K$71","v":"Construction"},{"$f":" Time!L$71","v":"Construction"},{"$f":" Time!M$71","v":"Construction"},{"$f":" Time!N$71","v":"Construction"},{"$f":" Time!O$71","v":"Construction"},{"$f":" Time!P$71","v":"Construction"},{"$f":" Time!Q$71","v":"Construction"},{"$f":" Time!R$71","v":"Construction"},{"$f":" Time!S$71","v":"Construction"},{"$f":" Time!T$71","v":"Construction"},{"$f":" Time!U$71","v":"Construction"},{"$f":" Time!V$71","v":"Construction"},{"$f":" Time!W$71","v":"Construction"},{"$f":" Time!X$71","v":"Construction"},{"$f":" Time!Y$71","v":"Construction"},{"$f":" Time!Z$71","v":"Construction"},{"$f":" Time!AA$71","v":"Construction"},{"$f":" Time!AB$71","v":"Construction"},{"$f":" Time!AC$71","v":"Construction"},{"$f":" Time!AD$71","v":"Construction"},{"$f":" Time!AE$71","v":"Construction"},{"$f":" Time!AF$71","v":"Construction"},{"$f":" Time!AG$71","v":"Construction"},{"$f":" Time!AH$71","v":"Operations"},{"$f":" Time!AI$71","v":"Operations"},{"$f":" Time!AJ$71","v":"Operations"},{"$f":" Time!AK$71","v":"Operations"},{"$f":" Time!AL$71","v":"Operations"},{"$f":" Time!AM$71","v":"Operations"},{"$f":" Time!AN$71","v":"Operations"},{"$f":" Time!AO$71","v":"Operations"},{"$f":" Time!AP$71","v":"Operations"},{"$f":" Time!AQ$71","v":"Operations"},{"$f":" Time!AR$71","v":"Operations"},{"$f":" Time!AS$71","v":"Operations"},{"$f":" Time!AT$71","v":"Operations"},{"$f":" Time!AU$71","v":"Operations"},{"$f":" Time!AV$71","v":"Operations"},{"$f":" Time!AW$71","v":"Operations"},{"$f":" Time!AX$71","v":"Operations"},{"$f":" Time!AY$71","v":"Operations"},{"$f":" Time!AZ$71","v":"Operations"},{"$f":" Time!BA$71","v":"Operations"},{"$f":" Time!BB$71","v":"Operations"},{"$f":" Time!BC$71","v":"Operations"},{"$f":" Time!BD$71","v":"Operations"},{"$f":" Time!BE$71","v":"Operations"},{"$f":" Time!BF$71","v":"Operations"},{"$f":" Time!BG$71","v":"Operations"},{"$f":" Time!BH$71","v":"Operations"},{"$f":" Time!BI$71","v":"Operations"},{"$f":" Time!BJ$71","v":"Operations"},{"$f":" Time!BK$71","v":"Operations"},{"$f":" Time!BL$71","v":"Operations"},{"$f":" Time!BM$71","v":"Operations"},{"$f":" Time!BN$71","v":"Operations"},{"$f":" Time!BO$71","v":"Operations"},{"$f":" Time!BP$71","v":"Operations"},{"$f":" Time!BQ$71","v":"Operations"},{"$f":" Time!BR$71","v":"Operations"},{"$f":" Time!BS$71","v":"Operations"},{"$f":" Time!BT$71","v":"Operations"},{"$f":" Time!BU$71","v":"Operations"},{"$f":" Time!BV$71","v":"Operations"},{"$f":" Time!BW$71","v":"Operations"},{"$f":" Time!BX$71","v":"Operations"},{"$f":" Time!BY$71","v":"Operations"},{"$f":" Time!BZ$71","v":"Operations"},{"$f":" Time!CA$71","v":"Operations"},{"$f":" Time!CB$71","v":"Operations"},{"$f":" Time!CC$71","v":"Operations"},{"$f":" Time!CD$71","v":"Operations"},{"$f":" Time!CE$71","v":"Operations"},{"$f":" Time!CF$71","v":"Operations"},{"$f":" Time!CG$71","v":"Operations"},{"$f":" Time!CH$71","v":"Operations"},{"$f":" Time!CI$71","v":"Operations"},{"$f":" Time!CJ$71","v":"Operations"},{"$f":" Time!CK$71","v":"Operations"},{"$f":" Time!CL$71","v":"Operations"},{"$f":" Time!CM$71","v":"Operations"},{"$f":" Time!CN$71","v":"Operations"},{"$f":" Time!CO$71","v":"Operations"},{"$f":" Time!CP$71","v":"Operations"},{"$f":" Time!CQ$71","v":"Operations"},{"$f":" Time!CR$71","v":"Operations"},{"$f":" Time!CS$71","v":"Operations"},{"$f":" Time!CT$71","v":"Operations"},{"$f":" Time!CU$71","v":"Operations"},{"$f":" Time!CV$71","v":"Operations"},{"$f":" Time!CW$71","v":"Operations"},{"$f":" Time!CX$71","v":"Operations"},{"$f":" Time!CY$71","v":"Operations"},{"$f":" Time!CZ$71","v":"Operations"},{"$f":" Time!DA$71","v":"Operations"},{"$f":" Time!DB$71","v":"Operations"},{"$f":" Time!DC$71","v":"Operations"},{"$f":" Time!DD$71","v":"Operations"},{"$f":" Time!DE$71","v":"Operations"},{"$f":" Time!DF$71","v":"Operations"},{"$f":" Time!DG$71","v":"Operations"},{"$f":" Time!DH$71","v":"Operations"},{"$f":" Time!DI$71","v":"Operations"},{"$f":" Time!DJ$71","v":"Operations"},{"$f":" Time!DK$71","v":"Operations"},{"$f":" Time!DL$71","v":"Operations"},{"$f":" Time!DM$71","v":"Operations"},{"$f":" Time!DN$71","v":"Operations"},{"$f":" Time!DO$71","v":"Operations"},{"$f":" Time!DP$71","v":"Operations"},{"$f":" Time!DQ$71","v":"Operations"},{"$f":" Time!DR$71","v":"Operations"},{"$f":" Time!DS$71","v":"Operations"},{"$f":" Time!DT$71","v":"Operations"},{"$f":" Time!DU$71","v":"Operations"},{"$f":" Time!DV$71","v":"Operations"},{"$f":" Time!DW$71","v":"Operations"},{"$f":" Time!DX$71","v":"Operations"},{"$f":" Time!DY$71","v":"Operations"},{"$f":" Time!DZ$71","v":"Operations"},{"$f":" Time!EA$71","v":"Operations"},{"$f":" Time!EB$71","v":"Operations"},{"$f":" Time!EC$71","v":"Operations"},{"$f":" Time!ED$71","v":"Operations"},{"$f":" Time!EE$71","v":"Operations"},{"$f":" Time!EF$71","v":"Operations"},{"$f":" Time!EG$71","v":"Operations"},{"$f":" Time!EH$71","v":"Operations"},{"$f":" Time!EI$71","v":"Operations"},{"$f":" Time!EJ$71","v":"Operations"},{"$f":" Time!EK$71","v":"Operations"},{"$f":" Time!EL$71","v":"Operations"},{"$f":" Time!EM$71","v":"Operations"},{"$f":" Time!EN$71","v":"Operations"},{"$f":" Time!EO$71","v":"Operations"},{"$f":" Time!EP$71","v":"Operations"},{"$f":" Time!EQ$71","v":"Operations"},{"$f":" Time!ER$71","v":"Operations"},{"$f":" Time!ES$71","v":"Operations"},{"$f":" Time!ET$71","v":"Operations"},{"$f":" Time!EU$71","v":"Operations"},{"$f":" Time!EV$71","v":"Operations"},{"$f":" Time!EW$71","v":"Operations"},{"$f":" Time!EX$71","v":"Operations"},{"$f":" Time!EY$71","v":"Operations"},{"$f":" Time!EZ$71","v":"Operations"},{"$f":" Time!FA$71","v":"Operations"},{"$f":" Time!FB$71","v":"Operations"},{"$f":" Time!FC$71","v":"Operations"},{"$f":" Time!FD$71","v":"Operations"},{"$f":" Time!FE$71","v":"Operations"},{"$f":" Time!FF$71","v":"Operations"},{"$f":" Time!FG$71","v":"Operations"},{"$f":" Time!FH$71","v":"Operations"},{"$f":" Time!FI$71","v":"Operations"},{"$f":" Time!FJ$71","v":"Operations"},{"$f":" Time!FK$71","v":"Operations"},{"$f":" Time!FL$71","v":"Operations"},{"$f":" Time!FM$71","v":"Operations"},{"$f":" Time!FN$71","v":"Operations"},{"$f":" Time!FO$71","v":"Operations"},{"$f":" Time!FP$71","v":"Operations"},{"$f":" Time!FQ$71","v":"Operations"},{"$f":" Time!FR$71","v":"Operations"},{"$f":" Time!FS$71","v":"Operations"},{"$f":" Time!FT$71","v":"Operations"},{"$f":" Time!FU$71","v":"Operations"},{"$f":" Time!FV$71","v":"Operations"},{"$f":" Time!FW$71","v":"Operations"},{"$f":" Time!FX$71","v":"Operations"},{"$f":" Time!FY$71","v":"Operations"},{"$f":" Time!FZ$71","v":"Operations"},{"$f":" Time!GA$71","v":"Operations"},{"$f":" Time!GB$71","v":"Operations"},{"$f":" Time!GC$71","v":"Operations"},{"$f":" Time!GD$71","v":"Operations"},{"$f":" Time!GE$71","v":"Operations"},{"$f":" Time!GF$71","v":"Operations"},{"$f":" Time!GG$71","v":"Operations"},{"$f":" Time!GH$71","v":"Operations"},{"$f":" Time!GI$71","v":"Operations"},{"$f":" Time!GJ$71","v":"Operations"}]
[null,null,null,null,{"$f":" Time!E$45","v":"Contract year"},{"$f":" Check!$F$21","v":0},"Alerts",null,null,{"$f":" Time!J$45","v":2023},{"$f":" Time!K$45","v":2024},{"$f":" Time!L$45","v":2024},{"$f":" Time!M$45","v":2024},{"$f":" Time!N$45","v":2024},{"$f":" Time!O$45","v":2024},{"$f":" Time!P$45","v":2024},{"$f":" Time!Q$45","v":2024},{"$f":" Time!R$45","v":2024},{"$f":" Time!S$45","v":2024},{"$f":" Time!T$45","v":2024},{"$f":" Time!U$45","v":2024},{"$f":" Time!V$45","v":2024},{"$f":" Time!W$45","v":2025},{"$f":" Time!X$45","v":2025},{"$f":" Time!Y$45","v":2025},{"$f":" Time!Z$45","v":2025},{"$f":" Time!AA$45","v":2025},{"$f":" Time!AB$45","v":2025},{"$f":" Time!AC$45","v":2025},{"$f":" Time!AD$45","v":2025},{"$f":" Time!AE$45","v":2025},{"$f":" Time!AF$45","v":2025},{"$f":" Time!AG$45","v":2025},{"$f":" Time!AH$45","v":2025},{"$f":" Time!AI$45","v":2026},{"$f":" Time!AJ$45","v":2026},{"$f":" Time!AK$45","v":2026},{"$f":" Time!AL$45","v":2026},{"$f":" Time!AM$45","v":2026},{"$f":" Time!AN$45","v":2026},{"$f":" Time!AO$45","v":2026},{"$f":" Time!AP$45","v":2026},{"$f":" Time!AQ$45","v":2026},{"$f":" Time!AR$45","v":2026},{"$f":" Time!AS$45","v":2026},{"$f":" Time!AT$45","v":2026},{"$f":" Time!AU$45","v":2027},{"$f":" Time!AV$45","v":2027},{"$f":" Time!AW$45","v":2027},{"$f":" Time!AX$45","v":2027},{"$f":" Time!AY$45","v":2027},{"$f":" Time!AZ$45","v":2027},{"$f":" Time!BA$45","v":2027},{"$f":" Time!BB$45","v":2027},{"$f":" Time!BC$45","v":2027},{"$f":" Time!BD$45","v":2027},{"$f":" Time!BE$45","v":2027},{"$f":" Time!BF$45","v":2027},{"$f":" Time!BG$45","v":2028},{"$f":" Time!BH$45","v":2028},{"$f":" Time!BI$45","v":2028},{"$f":" Time!BJ$45","v":2028},{"$f":" Time!BK$45","v":2028},{"$f":" Time!BL$45","v":2028},{"$f":" Time!BM$45","v":2028},{"$f":" Time!BN$45","v":2028},{"$f":" Time!BO$45","v":2028},{"$f":" Time!BP$45","v":2028},{"$f":" Time!BQ$45","v":2028},{"$f":" Time!BR$45","v":2028},{"$f":" Time!BS$45","v":2029},{"$f":" Time!BT$45","v":2029},{"$f":" Time!BU$45","v":2029},{"$f":" Time!BV$45","v":2029},{"$f":" Time!BW$45","v":2029},{"$f":" Time!BX$45","v":2029},{"$f":" Time!BY$45","v":2029},{"$f":" Time!BZ$45","v":2029},{"$f":" Time!CA$45","v":2029},{"$f":" Time!CB$45","v":2029},{"$f":" Time!CC$45","v":2029},{"$f":" Time!CD$45","v":2029},{"$f":" Time!CE$45","v":2030},{"$f":" Time!CF$45","v":2030},{"$f":" Time!CG$45","v":2030},{"$f":" Time!CH$45","v":2030},{"$f":" Time!CI$45","v":2030},{"$f":" Time!CJ$45","v":2030},{"$f":" Time!CK$45","v":2030},{"$f":" Time!CL$45","v":2030},{"$f":" Time!CM$45","v":2030},{"$f":" Time!CN$45","v":2030},{"$f":" Time!CO$45","v":2030},{"$f":" Time!CP$45","v":2030},{"$f":" Time!CQ$45","v":2031},{"$f":" Time!CR$45","v":2031},{"$f":" Time!CS$45","v":2031},{"$f":" Time!CT$45","v":2031},{"$f":" Time!CU$45","v":2031},{"$f":" Time!CV$45","v":2031},{"$f":" Time!CW$45","v":2031},{"$f":" Time!CX$45","v":2031},{"$f":" Time!CY$45","v":2031},{"$f":" Time!CZ$45","v":2031},{"$f":" Time!DA$45","v":2031},{"$f":" Time!DB$45","v":2031},{"$f":" Time!DC$45","v":2032},{"$f":" Time!DD$45","v":2032},{"$f":" Time!DE$45","v":2032},{"$f":" Time!DF$45","v":2032},{"$f":" Time!DG$45","v":2032},{"$f":" Time!DH$45","v":2032},{"$f":" Time!DI$45","v":2032},{"$f":" Time!DJ$45","v":2032},{"$f":" Time!DK$45","v":2032},{"$f":" Time!DL$45","v":2032},{"$f":" Time!DM$45","v":2032},{"$f":" Time!DN$45","v":2032},{"$f":" Time!DO$45","v":2033},{"$f":" Time!DP$45","v":2033},{"$f":" Time!DQ$45","v":2033},{"$f":" Time!DR$45","v":2033},{"$f":" Time!DS$45","v":2033},{"$f":" Time!DT$45","v":2033},{"$f":" Time!DU$45","v":2033},{"$f":" Time!DV$45","v":2033},{"$f":" Time!DW$45","v":2033},{"$f":" Time!DX$45","v":2033},{"$f":" Time!DY$45","v":2033},{"$f":" Time!DZ$45","v":2033},{"$f":" Time!EA$45","v":2034},{"$f":" Time!EB$45","v":2034},{"$f":" Time!EC$45","v":2034},{"$f":" Time!ED$45","v":2034},{"$f":" Time!EE$45","v":2034},{"$f":" Time!EF$45","v":2034},{"$f":" Time!EG$45","v":2034},{"$f":" Time!EH$45","v":2034},{"$f":" Time!EI$45","v":2034},{"$f":" Time!EJ$45","v":2034},{"$f":" Time!EK$45","v":2034},{"$f":" Time!EL$45","v":2034},{"$f":" Time!EM$45","v":2035},{"$f":" Time!EN$45","v":2035},{"$f":" Time!EO$45","v":2035},{"$f":" Time!EP$45","v":2035},{"$f":" Time!EQ$45","v":2035},{"$f":" Time!ER$45","v":2035},{"$f":" Time!ES$45","v":2035},{"$f":" Time!ET$45","v":2035},{"$f":" Time!EU$45","v":2035},{"$f":" Time!EV$45","v":2035},{"$f":" Time!EW$45","v":2035},{"$f":" Time!EX$45","v":2035},{"$f":" Time!EY$45","v":2036},{"$f":" Time!EZ$45","v":2036},{"$f":" Time!FA$45","v":2036},{"$f":" Time!FB$45","v":2036},{"$f":" Time!FC$45","v":2036},{"$f":" Time!FD$45","v":2036},{"$f":" Time!FE$45","v":2036},{"$f":" Time!FF$45","v":2036},{"$f":" Time!FG$45","v":2036},{"$f":" Time!FH$45","v":2036},{"$f":" Time!FI$45","v":2036},{"$f":" Time!FJ$45","v":2036},{"$f":" Time!FK$45","v":2037},{"$f":" Time!FL$45","v":2037},{"$f":" Time!FM$45","v":2037},{"$f":" Time!FN$45","v":2037},{"$f":" Time!FO$45","v":2037},{"$f":" Time!FP$45","v":2037},{"$f":" Time!FQ$45","v":2037},{"$f":" Time!FR$45","v":2037},{"$f":" Time!FS$45","v":2037},{"$f":" Time!FT$45","v":2037},{"$f":" Time!FU$45","v":2037},{"$f":" Time!FV$45","v":2037},{"$f":" Time!FW$45","v":2038},{"$f":" Time!FX$45","v":2038},{"$f":" Time!FY$45","v":2038},{"$f":" Time!FZ$45","v":2038},{"$f":" Time!GA$45","v":2038},{"$f":" Time!GB$45","v":2038},{"$f":" Time!GC$45","v":2038},{"$f":" Time!GD$45","v":2038},{"$f":" Time!GE$45","v":2038},{"$f":" Time!GF$45","v":2038},{"$f":" Time!GG$45","v":2038},{"$f":" Time!GH$45","v":2038},{"$f":" Time!GI$45","v":2039},{"$f":" Time!GJ$45","v":2039}]
[null,null,null,null,{"$f":" Time!E$13","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":" Time!J$13","v":1},{"$f":" Time!K$13","v":2},{"$f":" Time!L$13","v":3},{"$f":" Time!M$13","v":4},{"$f":" Time!N$13","v":5},{"$f":" Time!O$13","v":6},{"$f":" Time!P$13","v":7},{"$f":" Time!Q$13","v":8},{"$f":" Time!R$13","v":9},{"$f":" Time!S$13","v":10},{"$f":" Time!T$13","v":11},{"$f":" Time!U$13","v":12},{"$f":" Time!V$13","v":13},{"$f":" Time!W$13","v":14},{"$f":" Time!X$13","v":15},{"$f":" Time!Y$13","v":16},{"$f":" Time!Z$13","v":17},{"$f":" Time!AA$13","v":18},{"$f":" Time!AB$13","v":19},{"$f":" Time!AC$13","v":20},{"$f":" Time!AD$13","v":21},{"$f":" Time!AE$13","v":22},{"$f":" Time!AF$13","v":23},{"$f":" Time!AG$13","v":24},{"$f":" Time!AH$13","v":25},{"$f":" Time!AI$13","v":26},{"$f":" Time!AJ$13","v":27},{"$f":" Time!AK$13","v":28},{"$f":" Time!AL$13","v":29},{"$f":" Time!AM$13","v":30},{"$f":" Time!AN$13","v":31},{"$f":" Time!AO$13","v":32},{"$f":" Time!AP$13","v":33},{"$f":" Time!AQ$13","v":34},{"$f":" Time!AR$13","v":35},{"$f":" Time!AS$13","v":36},{"$f":" Time!AT$13","v":37},{"$f":" Time!AU$13","v":38},{"$f":" Time!AV$13","v":39},{"$f":" Time!AW$13","v":40},{"$f":" Time!AX$13","v":41},{"$f":" Time!AY$13","v":42},{"$f":" Time!AZ$13","v":43},{"$f":" Time!BA$13","v":44},{"$f":" Time!BB$13","v":45},{"$f":" Time!BC$13","v":46},{"$f":" Time!BD$13","v":47},{"$f":" Time!BE$13","v":48},{"$f":" Time!BF$13","v":49},{"$f":" Time!BG$13","v":50},{"$f":" Time!BH$13","v":51},{"$f":" Time!BI$13","v":52},{"$f":" Time!BJ$13","v":53},{"$f":" Time!BK$13","v":54},{"$f":" Time!BL$13","v":55},{"$f":" Time!BM$13","v":56},{"$f":" Time!BN$13","v":57},{"$f":" Time!BO$13","v":58},{"$f":" Time!BP$13","v":59},{"$f":" Time!BQ$13","v":60},{"$f":" Time!BR$13","v":61},{"$f":" Time!BS$13","v":62},{"$f":" Time!BT$13","v":63},{"$f":" Time!BU$13","v":64},{"$f":" Time!BV$13","v":65},{"$f":" Time!BW$13","v":66},{"$f":" Time!BX$13","v":67},{"$f":" Time!BY$13","v":68},{"$f":" Time!BZ$13","v":69},{"$f":" Time!CA$13","v":70},{"$f":" Time!CB$13","v":71},{"$f":" Time!CC$13","v":72},{"$f":" Time!CD$13","v":73},{"$f":" Time!CE$13","v":74},{"$f":" Time!CF$13","v":75},{"$f":" Time!CG$13","v":76},{"$f":" Time!CH$13","v":77},{"$f":" Time!CI$13","v":78},{"$f":" Time!CJ$13","v":79},{"$f":" Time!CK$13","v":80},{"$f":" Time!CL$13","v":81},{"$f":" Time!CM$13","v":82},{"$f":" Time!CN$13","v":83},{"$f":" Time!CO$13","v":84},{"$f":" Time!CP$13","v":85},{"$f":" Time!CQ$13","v":86},{"$f":" Time!CR$13","v":87},{"$f":" Time!CS$13","v":88},{"$f":" Time!CT$13","v":89},{"$f":" Time!CU$13","v":90},{"$f":" Time!CV$13","v":91},{"$f":" Time!CW$13","v":92},{"$f":" Time!CX$13","v":93},{"$f":" Time!CY$13","v":94},{"$f":" Time!CZ$13","v":95},{"$f":" Time!DA$13","v":96},{"$f":" Time!DB$13","v":97},{"$f":" Time!DC$13","v":98},{"$f":" Time!DD$13","v":99},{"$f":" Time!DE$13","v":100},{"$f":" Time!DF$13","v":101},{"$f":" Time!DG$13","v":102},{"$f":" Time!DH$13","v":103},{"$f":" Time!DI$13","v":104},{"$f":" Time!DJ$13","v":105},{"$f":" Time!DK$13","v":106},{"$f":" Time!DL$13","v":107},{"$f":" Time!DM$13","v":108},{"$f":" Time!DN$13","v":109},{"$f":" Time!DO$13","v":110},{"$f":" Time!DP$13","v":111},{"$f":" Time!DQ$13","v":112},{"$f":" Time!DR$13","v":113},{"$f":" Time!DS$13","v":114},{"$f":" Time!DT$13","v":115},{"$f":" Time!DU$13","v":116},{"$f":" Time!DV$13","v":117},{"$f":" Time!DW$13","v":118},{"$f":" Time!DX$13","v":119},{"$f":" Time!DY$13","v":120},{"$f":" Time!DZ$13","v":121},{"$f":" Time!EA$13","v":122},{"$f":" Time!EB$13","v":123},{"$f":" Time!EC$13","v":124},{"$f":" Time!ED$13","v":125},{"$f":" Time!EE$13","v":126},{"$f":" Time!EF$13","v":127},{"$f":" Time!EG$13","v":128},{"$f":" Time!EH$13","v":129},{"$f":" Time!EI$13","v":130},{"$f":" Time!EJ$13","v":131},{"$f":" Time!EK$13","v":132},{"$f":" Time!EL$13","v":133},{"$f":" Time!EM$13","v":134},{"$f":" Time!EN$13","v":135},{"$f":" Time!EO$13","v":136},{"$f":" Time!EP$13","v":137},{"$f":" Time!EQ$13","v":138},{"$f":" Time!ER$13","v":139},{"$f":" Time!ES$13","v":140},{"$f":" Time!ET$13","v":141},{"$f":" Time!EU$13","v":142},{"$f":" Time!EV$13","v":143},{"$f":" Time!EW$13","v":144},{"$f":" Time!EX$13","v":145},{"$f":" Time!EY$13","v":146},{"$f":" Time!EZ$13","v":147},{"$f":" Time!FA$13","v":148},{"$f":" Time!FB$13","v":149},{"$f":" Time!FC$13","v":150},{"$f":" Time!FD$13","v":151},{"$f":" Time!FE$13","v":152},{"$f":" Time!FF$13","v":153},{"$f":" Time!FG$13","v":154},{"$f":" Time!FH$13","v":155},{"$f":" Time!FI$13","v":156},{"$f":" Time!FJ$13","v":157},{"$f":" Time!FK$13","v":158},{"$f":" Time!FL$13","v":159},{"$f":" Time!FM$13","v":160},{"$f":" Time!FN$13","v":161},{"$f":" Time!FO$13","v":162},{"$f":" Time!FP$13","v":163},{"$f":" Time!FQ$13","v":164},{"$f":" Time!FR$13","v":165},{"$f":" Time!FS$13","v":166},{"$f":" Time!FT$13","v":167},{"$f":" Time!FU$13","v":168},{"$f":" Time!FV$13","v":169},{"$f":" Time!FW$13","v":170},{"$f":" Time!FX$13","v":171},{"$f":" Time!FY$13","v":172},{"$f":" Time!FZ$13","v":173},{"$f":" Time!GA$13","v":174},{"$f":" Time!GB$13","v":175},{"$f":" Time!GC$13","v":176},{"$f":" Time!GD$13","v":177},{"$f":" Time!GE$13","v":178},{"$f":" Time!GF$13","v":179},{"$f":" Time!GG$13","v":180},{"$f":" Time!GH$13","v":181},{"$f":" Time!GI$13","v":182},{"$f":" Time!GJ$13","v":183}]
[]
["INCOME STATEMENT"]
[]
[null,null,null,null,{"$f":" 'Tax SA'!E$11","v":"Revenues"},{"$f":" 'Tax SA'!F$11","v":0},{"$f":" 'Tax SA'!G$11","v":"$ 000s"},{"$f":" 'Tax SA'!H$11","v":266013.60975931719},{"$f":" 'Tax SA'!I$11","v":0},{"$f":" 'Tax SA'!J$11","v":0},{"$f":" 'Tax SA'!K$11","v":0},{"$f":" 'Tax SA'!L$11","v":0},{"$f":" 'Tax SA'!M$11","v":0},{"$f":" 'Tax SA'!N$11","v":0},{"$f":" 'Tax SA'!O$11","v":0},{"$f":" 'Tax SA'!P$11","v":0},{"$f":" 'Tax SA'!Q$11","v":0},{"$f":" 'Tax SA'!R$11","v":0},{"$f":" 'Tax SA'!S$11","v":0},{"$f":" 'Tax SA'!T$11","v":0},{"$f":" 'Tax SA'!U$11","v":0},{"$f":" 'Tax SA'!V$11","v":0},{"$f":" 'Tax SA'!W$11","v":0},{"$f":" 'Tax SA'!X$11","v":808.25552323990075},{"$f":" 'Tax SA'!Y$11","v":675.84561529262476},{"$f":" 'Tax SA'!Z$11","v":636.50696480286558},{"$f":" 'Tax SA'!AA$11","v":466.87129864987986},{"$f":" 'Tax SA'!AB$11","v":339.28020695507172},{"$f":" 'Tax SA'!AC$11","v":274.88004132041374},{"$f":" 'Tax SA'!AD$11","v":315.42798538006917},{"$f":" 'Tax SA'!AE$11","v":392.31511860875645},{"$f":" 'Tax SA'!AF$11","v":496.45990647029282},{"$f":" 'Tax SA'!AG$11","v":651.17230330278267},{"$f":" 'Tax SA'!AH$11","v":742.18518669659159},{"$f":" 'Tax SA'!AI$11","v":767.94949889798056},{"$f":" 'Tax SA'!AJ$11","v":824.32908138492644},{"$f":" 'Tax SA'!AK$11","v":689.28597354829276},{"$f":" 'Tax SA'!AL$11","v":649.16500599689527},{"$f":" 'Tax SA'!AM$11","v":476.15584140810478},{"$f":" 'Tax SA'!AN$11","v":346.02738031441777},{"$f":" 'Tax SA'!AO$11","v":280.34650607076873},{"$f":" 'Tax SA'!AP$11","v":321.70081608495735},{"$f":" 'Tax SA'!AQ$11","v":400.11698285690062},{"$f":" 'Tax SA'!AR$11","v":506.33286983877895},{"$f":" 'Tax SA'!AS$11","v":664.12199010184315},{"$f":" 'Tax SA'!AT$11","v":756.94482199722586},{"$f":" 'Tax SA'!AU$11","v":783.22150208021708},{"$f":" 'Tax SA'!AV$11","v":840.72229001672576},{"$f":" 'Tax SA'!AW$11","v":702.99361655946245},{"$f":" 'Tax SA'!AX$11","v":662.07477421942508},{"$f":" 'Tax SA'!AY$11","v":485.62502334736007},{"$f":" 'Tax SA'!AZ$11","v":352.9087328784679},{"$f":" 'Tax SA'!BA$11","v":285.92168092143987},{"$f":" 'Tax SA'!BB$11","v":328.09839287096707},{"$f":" 'Tax SA'!BC$11","v":408.07400066110017},{"$f":" 'Tax SA'!BD$11","v":516.40217414921244},{"$f":" 'Tax SA'!BE$11","v":677.3292038063679},{"$f":" 'Tax SA'!BF$11","v":771.99797815776469},{"$f":" 'Tax SA'!BG$11","v":798.79721544330857},{"$f":" 'Tax SA'!BH$11","v":857.44150593774316},{"$f":" 'Tax SA'!BI$11","v":717.02236538005911},{"$f":" 'Tax SA'!BJ$11","v":675.28695778580618},{"$f":" 'Tax SA'!BK$11","v":495.31602382454622},{"$f":" 'Tax SA'!BL$11","v":359.95128327085592},{"$f":" 'Tax SA'!BM$11","v":291.62745598045211},{"$f":" 'Tax SA'!BN$11","v":334.64583488694871},{"$f":" 'Tax SA'!BO$11","v":416.21741408711148},{"$f":" 'Tax SA'!BP$11","v":526.70735505114533},{"$f":" 'Tax SA'!BQ$11","v":690.84580060785629},{"$f":" 'Tax SA'!BR$11","v":787.40375919257417},{"$f":" 'Tax SA'!BS$11","v":814.73779474599212},{"$f":" 'Tax SA'!BT$11","v":874.55237470213604},{"$f":" 'Tax SA'!BU$11","v":731.28159448501083},{"$f":" 'Tax SA'!BV$11","v":688.7162061713143},{"$f":" 'Tax SA'!BW$11","v":505.16623910942673},{"$f":" 'Tax SA'!BX$11","v":367.10953671258761},{"$f":" 'Tax SA'!BY$11","v":297.42697201913978},{"$f":" 'Tax SA'!BZ$11","v":341.30084574723253},{"$f":" 'Tax SA'!CA$11","v":424.49461679583413},{"$f":" 'Tax SA'!CB$11","v":537.18184121721697},{"$f":" 'Tax SA'!CC$11","v":704.58446347625841},{"$f":" 'Tax SA'!CD$11","v":803.0626439673548},{"$f":" 'Tax SA'!CE$11","v":830.94026406448847},{"$f":" 'Tax SA'!CF$11","v":891.94436033224554},{"$f":" 'Tax SA'!CG$11","v":745.82439300771637},{"$f":" 'Tax SA'!CH$11","v":702.41251837335335},{"$f":" 'Tax SA'!CI$11","v":515.21234295129216},{"$f":" 'Tax SA'!CJ$11","v":374.41014439701155},{"$f":" 'Tax SA'!CK$11","v":303.34182145868965},{"$f":" 'Tax SA'!CL$11","v":348.08820300162438},{"$f":" 'Tax SA'!CM$11","v":432.93642598752103},{"$f":" 'Tax SA'!CN$11","v":547.86463064579482},{"$f":" 'Tax SA'!CO$11","v":718.59634340300511},{"$f":" 'Tax SA'!CP$11","v":819.03293273218139},{"$f":" 'Tax SA'!CQ$11","v":847.46494749126543},{"$f":" 'Tax SA'!CR$11","v":909.68221565856493},{"$f":" 'Tax SA'!CS$11","v":760.65640021619618},{"$f":" 'Tax SA'!CT$11","v":716.3812054175329},{"$f":" 'Tax SA'!CU$11","v":525.45823093269018},{"$f":" 'Tax SA'!CV$11","v":381.85593728430172},{"$f":" 'Tax SA'!CW$11","v":309.3742979031307},{"$f":" 'Tax SA'!CX$11","v":355.01053858693081},{"$f":" 'Tax SA'!CY$11","v":441.54611514660701},{"$f":" 'Tax SA'!CZ$11","v":558.75986580730489},{"$f":" 'Tax SA'!DA$11","v":732.88687378155566},{"$f":" 'Tax SA'!DB$11","v":835.32081829365643},{"$f":" 'Tax SA'!DC$11","v":864.31825281081194},{"$f":" 'Tax SA'!DD$11","v":927.77281889783762},{"$f":" 'Tax SA'!DE$11","v":775.83585181582509},{"$f":" 'Tax SA'!DF$11","v":730.6771133089652},{"$f":" 'Tax SA'!DG$11","v":535.94413203311137},{"$f":" 'Tax SA'!DH$11","v":389.47615019040541},{"$f":" 'Tax SA'!DI$11","v":315.5480869882615},{"$f":" 'Tax SA'!DJ$11","v":362.09503204061991},{"$f":" 'Tax SA'!DK$11","v":450.35748895739334},{"$f":" 'Tax SA'!DL$11","v":569.91032524789648},{"$f":" 'Tax SA'!DM$11","v":747.5121642877665},{"$f":" 'Tax SA'!DN$11","v":851.99025265041348},{"$f":" 'Tax SA'!DO$11","v":881.56635205968269},{"$f":" 'Tax SA'!DP$11","v":946.28720015579847},{"$f":" 'Tax SA'!DQ$11","v":791.26468875735202},{"$f":" 'Tax SA'!DR$11","v":745.20789067864268},{"$f":" 'Tax SA'!DS$11","v":546.60230747518949},{"$f":" 'Tax SA'!DT$11","v":397.22155664440891},{"$f":" 'Tax SA'!DU$11","v":321.82330612122382},{"$f":" 'Tax SA'!DV$11","v":369.29591763209697},{"$f":" 'Tax SA'!DW$11","v":459.31362606585049},{"$f":" 'Tax SA'!DX$11","v":581.24397715243595},{"$f":" 'Tax SA'!DY$11","v":762.37773574545383},{"$f":" 'Tax SA'!DZ$11","v":868.93355148501541},{"$f":" 'Tax SA'!EA$11","v":899.09782275316968},{"$f":" 'Tax SA'!EB$11","v":965.10575678332089},{"$f":" 'Tax SA'!EC$11","v":807.00035479012467},{"$f":" 'Tax SA'!ED$11","v":760.027637672688},{"$f":" 'Tax SA'!EE$11","v":557.47243915853323},{"$f":" 'Tax SA'!EF$11","v":405.12099389364414},{"$f":" 'Tax SA'!EG$11","v":328.22331883332805},{"$f":" 'Tax SA'!EH$11","v":376.64000528025286},{"$f":" 'Tax SA'!EI$11","v":468.44787144134511},{"$f":" 'Tax SA'!EJ$11","v":592.80301831525458},{"$f":" 'Tax SA'!EK$11","v":777.53893478663917},{"$f":" 'Tax SA'!EL$11","v":886.21379710334634},{"$f":" 'Tax SA'!EM$11","v":916.97793704445098},{"$f":" 'Tax SA'!EN$11","v":984.29855293715684},{"$f":" 'Tax SA'!EO$11","v":823.04895174097419},{"$f":" 'Tax SA'!EP$11","v":775.14210095156386},{"$f":" 'Tax SA'!EQ$11","v":568.55874219936516},{"$f":" 'Tax SA'!ER$11","v":413.17752510671613},{"$f":" 'Tax SA'!ES$11","v":334.75060686060061},{"$f":" 'Tax SA'!ET$11","v":384.13014280550919},{"$f":" 'Tax SA'!EU$11","v":477.76376707462617},{"$f":" 'Tax SA'!EV$11","v":604.59193099133756},{"$f":" 'Tax SA'!EW$11","v":793.00164047681085},{"$f":" 'Tax SA'!EX$11","v":903.83769027461062},{"$f":" 'Tax SA'!EY$11","v":935.21362831409783},{"$f":" 'Tax SA'!EZ$11","v":1003.8730310171588},{"$f":" 'Tax SA'!FA$11","v":839.47349207682953},{"$f":" 'Tax SA'!FB$11","v":790.61062524306362},{"$f":" 'Tax SA'!FC$11","v":579.90474534389693},{"$f":" 'Tax SA'!FD$11","v":421.42278307421532},{"$f":" 'Tax SA'!FE$11","v":341.43079864409532},{"$f":" 'Tax SA'!FF$11","v":391.7957391365432},{"$f":" 'Tax SA'!FG$11","v":487.29789046634988},{"$f":" 'Tax SA'!FH$11","v":616.65700262078894},{"$f":" 'Tax SA'!FI$11","v":808.82656486661745},{"$f":" 'Tax SA'!FJ$11","v":921.87442863577382},{"$f":" 'Tax SA'!FK$11","v":953.87649633475996},{"$f":" 'Tax SA'!FL$11","v":1023.9060473464324},{"$f":" 'Tax SA'!FM$11","v":856.1678734922715},{"$f":" 'Tax SA'!FN$11","v":806.33328409230921},{"$f":" 'Tax SA'!FO$11","v":591.43715356734765},{"$f":" 'Tax SA'!FP$11","v":429.80350354269933},{"$f":" 'Tax SA'!FQ$11","v":348.220740236464},{"$f":" 'Tax SA'!FR$11","v":399.58727462613768},{"$f":" 'Tax SA'!FS$11","v":496.98865131010143},{"$f":" 'Tax SA'!FT$11","v":628.92029300627325},{"$f":" 'Tax SA'!FU$11","v":824.91147916143268},{"$f":" 'Tax SA'!FV$11","v":940.20749510427356},{"$f":" 'Tax SA'!FW$11","v":972.8459792348591},{"$f":" 'Tax SA'!FX$11","v":1044.2681889141074},{"$f":" 'Tax SA'!FY$11","v":873.19425153830935},{"$f":" 'Tax SA'!FZ$11","v":822.36861518930436},{"$f":" 'Tax SA'!GA$11","v":603.19890366202821},{"$f":" 'Tax SA'!GB$11","v":438.35088912372993},{"$f":" 'Tax SA'!GC$11","v":355.14571155377513},{"$f":" 'Tax SA'!GD$11","v":407.53375826657071},{"$f":" 'Tax SA'!GE$11","v":506.87212968365981},{"$f":" 'Tax SA'!GF$11","v":641.42746011810527},{"$f":" 'Tax SA'!GG$11","v":841.31626977968949},{"$f":" 'Tax SA'!GH$11","v":958.90514628810809},{"$f":" 'Tax SA'!GI$11","v":992.19270309107776},{"$f":" 'Tax SA'!GJ$11","v":1065.0352668627095}]
[null,null,null,null,{"$f":" 'Tax SA'!E$12","v":"Total operating expenses"},{"$f":" 'Tax SA'!F$12","v":0},{"$f":" 'Tax SA'!G$12","v":"$ 000s"},{"$f":" 'Tax SA'!H$12","v":39368.231319581537},{"$f":" 'Tax SA'!I$12","v":0},{"$f":" 'Tax SA'!J$12","v":0},{"$f":" 'Tax SA'!K$12","v":0},{"$f":" 'Tax SA'!L$12","v":0},{"$f":" 'Tax SA'!M$12","v":0},{"$f":" 'Tax SA'!N$12","v":0},{"$f":" 'Tax SA'!O$12","v":0},{"$f":" 'Tax SA'!P$12","v":0},{"$f":" 'Tax SA'!Q$12","v":0},{"$f":" 'Tax SA'!R$12","v":0},{"$f":" 'Tax SA'!S$12","v":0},{"$f":" 'Tax SA'!T$12","v":0},{"$f":" 'Tax SA'!U$12","v":0},{"$f":" 'Tax SA'!V$12","v":0},{"$f":" 'Tax SA'!W$12","v":0},{"$f":" 'Tax SA'!X$12","v":90.80452604638873},{"$f":" 'Tax SA'!Y$12","v":90.929292941143444},{"$f":" 'Tax SA'!Z$12","v":91.067703673585768},{"$f":" 'Tax SA'!AA$12","v":91.201926205379891},{"$f":" 'Tax SA'!AB$12","v":91.340909299030841},{"$f":" 'Tax SA'!AC$12","v":91.475686872830465},{"$f":" 'Tax SA'!AD$12","v":91.615244694539399},{"$f":" 'Tax SA'!AE$12","v":91.755095501345821},{"$f":" 'Tax SA'!AF$12","v":91.890714531978645},{"$f":" 'Tax SA'!AG$12","v":92.03114365504274},{"$f":" 'Tax SA'!AH$12","v":92.167323502535027},{"$f":" 'Tax SA'!AI$12","v":92.308333333331731},{"$f":" 'Tax SA'!AJ$12","v":92.449639197546801},{"$f":" 'Tax SA'!AK$12","v":92.577525264670413},{"$f":" 'Tax SA'!AL$12","v":92.719396265423782},{"$f":" 'Tax SA'!AM$12","v":92.856974360512766},{"$f":" 'Tax SA'!AN$12","v":92.999432031504981},{"$f":" 'Tax SA'!AO$12","v":93.137579044649598},{"$f":" 'Tax SA'!AP$12","v":93.280625811901245},{"$f":" 'Tax SA'!AQ$12","v":93.423972888877842},{"$f":" 'Tax SA'!AR$12","v":93.562982395276464},{"$f":" 'Tax SA'!AS$12","v":93.706922246417179},{"$f":" 'Tax SA'!AT$12","v":93.84650659009678},{"$f":" 'Tax SA'!AU$12","v":93.991041666663392},{"$f":" 'Tax SA'!AV$12","v":94.135880177483855},{"$f":" 'Tax SA'!AW$12","v":94.266963396285533},{"$f":" 'Tax SA'!AX$12","v":94.412381172057763},{"$f":" 'Tax SA'!AY$12","v":94.553398719523926},{"$f":" 'Tax SA'!AZ$12","v":94.699417832290933},{"$f":" 'Tax SA'!BA$12","v":94.84101852076418},{"$f":" 'Tax SA'!BB$12","v":94.987641457197128},{"$f":" 'Tax SA'!BC$12","v":95.134572211098103},{"$f":" 'Tax SA'!BD$12","v":95.277056955156695},{"$f":" 'Tax SA'!BE$12","v":95.424595302575938},{"$f":" 'Tax SA'!BF$12","v":95.567669254847502},{"$f":" 'Tax SA'!BG$12","v":95.715817708328274},{"$f":" 'Tax SA'!BH$12","v":95.864277181919263},{"$f":" 'Tax SA'!BI$12","v":96.003440772018365},{"$f":" 'Tax SA'!BJ$12","v":96.152504076124401},{"$f":" 'Tax SA'!BK$12","v":96.297056841084583},{"$f":" 'Tax SA'!BL$12","v":96.446736557309762},{"$f":" 'Tax SA'!BM$12","v":96.591887082239893},{"$f":" 'Tax SA'!BN$12","v":96.742185759594534},{"$f":" 'Tax SA'!BO$12","v":96.892799971199437},{"$f":" 'Tax SA'!BP$12","v":97.038856714409064},{"$f":" 'Tax SA'!BQ$12","v":97.190093751503497},{"$f":" 'Tax SA'!BR$12","v":97.336754473989814},{"$f":" 'Tax SA'!BS$12","v":97.488616912104916},{"$f":" 'Tax SA'!BT$12","v":97.640798167400547},{"$f":" 'Tax SA'!BU$12","v":97.778526791317091},{"$f":" 'Tax SA'!BV$12","v":97.93131667802578},{"$f":" 'Tax SA'!BW$12","v":98.079483262109989},{"$f":" 'Tax SA'!BX$12","v":98.232904971240799},{"$f":" 'Tax SA'!BY$12","v":98.381684259294147},{"$f":" 'Tax SA'!BZ$12","v":98.535740403582651},{"$f":" 'Tax SA'!CA$12","v":98.690119970477696},{"$f":" 'Tax SA'!CB$12","v":98.839828132267513},{"$f":" 'Tax SA'!CC$12","v":98.994846095289319},{"$f":" 'Tax SA'!CD$12","v":99.145173335837811},{"$f":" 'Tax SA'!CE$12","v":99.300832334905749},{"$f":" 'Tax SA'!CF$12","v":88.118216377180147},{"$f":" 'Tax SA'!CG$12","v":88.237889967022369},{"$f":" 'Tax SA'!CH$12","v":88.370650418074931},{"$f":" 'Tax SA'!CI$12","v":88.499393641580568},{"$f":" 'Tax SA'!CJ$12","v":88.632703088588002},{"$f":" 'Tax SA'!CK$12","v":88.761978695859767},{"$f":" 'Tax SA'!CL$12","v":88.895839409050538},{"$f":" 'Tax SA'!CM$12","v":89.029981146935114},{"$f":" 'Tax SA'!CN$12","v":89.160063860612141},{"$f":" 'Tax SA'!CO$12","v":89.294760306400221},{"$f":" 'Tax SA'!CP$12","v":89.42538094295297},{"$f":" 'Tax SA'!CQ$12","v":89.560634390493348},{"$f":" 'Tax SA'!CR$12","v":89.69617178660809},{"$f":" 'Tax SA'!CS$12","v":89.818837216196371},{"$f":" 'Tax SA'!CT$12","v":89.954916678525251},{"$f":" 'Tax SA'!CU$12","v":90.08687848261853},{"$f":" 'Tax SA'!CV$12","v":90.223520665801132},{"$f":" 'Tax SA'!CW$12","v":90.356028163254692},{"$f":" 'Tax SA'!CX$12","v":90.493235394275231},{"$f":" 'Tax SA'!CY$12","v":90.630730675606884},{"$f":" 'Tax SA'!CZ$12","v":90.764065457125838},{"$f":" 'Tax SA'!DA$12","v":90.902129314058641},{"$f":" 'Tax SA'!DB$12","v":91.036015466525171},{"$f":" 'Tax SA'!DC$12","v":91.174650250254089},{"$f":" 'Tax SA'!DD$12","v":91.313576081271691},{"$f":" 'Tax SA'!DE$12","v":91.443802983834885},{"$f":" 'Tax SA'!DF$12","v":91.583293869099734},{"$f":" 'Tax SA'!DG$12","v":91.718563869135707},{"$f":" 'Tax SA'!DH$12","v":91.858631582297306},{"$f":" 'Tax SA'!DI$12","v":91.994460955868433},{"$f":" 'Tax SA'!DJ$12","v":92.135107882246942},{"$f":" 'Tax SA'!DK$12","v":92.276050080169085},{"$f":" 'Tax SA'!DL$12","v":92.412727477274942},{"$f":" 'Tax SA'!DM$12","v":92.554252504615889},{"$f":" 'Tax SA'!DN$12","v":92.691495095177615},{"$f":" 'Tax SA'!DO$12","v":92.833605362075289},{"$f":" 'Tax SA'!DP$12","v":92.976013972626447},{"$f":" 'Tax SA'!DQ$12","v":93.104898058429157},{"$f":" 'Tax SA'!DR$12","v":93.247876215825627},{"$f":" 'Tax SA'!DS$12","v":93.386527965862484},{"$f":" 'Tax SA'!DT$12","v":93.530097371853131},{"$f":" 'Tax SA'!DU$12","v":93.669322479763508},{"$f":" 'Tax SA'!DV$12","v":93.813485579301485},{"$f":" 'Tax SA'!DW$12","v":93.957951332171675},{"$f":" 'Tax SA'!DX$12","v":94.098045664205188},{"$f":" 'Tax SA'!DY$12","v":94.24310881722964},{"$f":" 'Tax SA'!DZ$12","v":94.383782472555424},{"$f":" 'Tax SA'!EA$12","v":94.529445496125518},{"$f":" 'Tax SA'!EB$12","v":94.675414321940465},{"$f":" 'Tax SA'!EC$12","v":94.807520509888235},{"$f":" 'Tax SA'!ED$12","v":94.954073121219594},{"$f":" 'Tax SA'!EE$12","v":95.096191165007369},{"$f":" 'Tax SA'!EF$12","v":95.243349806147805},{"$f":" 'Tax SA'!EG$12","v":95.386055541755951},{"$f":" 'Tax SA'!EH$12","v":95.533822718782346},{"$f":" 'Tax SA'!EI$12","v":95.681900115474278},{"$f":" 'Tax SA'!EJ$12","v":95.825496805808626},{"$f":" 'Tax SA'!EK$12","v":95.974186537658696},{"$f":" 'Tax SA'!EL$12","v":96.118377034367612},{"$f":" 'Tax SA'!EM$12","v":96.267681633526962},{"$f":" 'Tax SA'!EN$12","v":96.417299679987266},{"$f":" 'Tax SA'!EO$12","v":96.552708522633694},{"$f":" 'Tax SA'!EP$12","v":96.702924949248384},{"$f":" 'Tax SA'!EQ$12","v":96.848595944130835},{"$f":" 'Tax SA'!ER$12","v":96.999433551299759},{"$f":" 'Tax SA'!ES$12","v":97.145706930298104},{"$f":" 'Tax SA'!ET$12","v":97.297168286750164},{"$f":" 'Tax SA'!EU$12","v":97.448947618359398},{"$f":" 'Tax SA'!EV$12","v":97.596134225952113},{"$f":" 'Tax SA'!EW$12","v":97.748541201098433},{"$f":" 'Tax SA'!EX$12","v":97.896336460225058},{"$f":" 'Tax SA'!EY$12","v":98.049373674363395},{"$f":" 'Tax SA'!EZ$12","v":98.202732171985204},{"$f":" 'Tax SA'!FA$12","v":98.346488030638298},{"$f":" 'Tax SA'!FB$12","v":98.500470284618402},{"$f":" 'Tax SA'!FC$12","v":98.649793155871819},{"$f":" 'Tax SA'!FD$12","v":98.804412162995561},{"$f":" 'Tax SA'!FE$12","v":98.954352519739842},{"$f":" 'Tax SA'!FF$12","v":99.109610913132485},{"$f":" 'Tax SA'!FG$12","v":99.265195253111088},{"$f":" 'Tax SA'!FH$12","v":99.416071732492043},{"$f":" 'Tax SA'!FI$12","v":99.572299450619894},{"$f":" 'Tax SA'!FJ$12","v":99.723799840029841},{"$f":" 'Tax SA'!FK$12","v":99.880673596828146},{"$f":" 'Tax SA'!FL$12","v":100.0378766914763},{"$f":" 'Tax SA'!FM$12","v":100.18015023140245},{"$f":" 'Tax SA'!FN$12","v":100.33798204173209},{"$f":" 'Tax SA'!FO$12","v":100.49103798476683},{"$f":" 'Tax SA'!FP$12","v":100.64952246706866},{"$f":" 'Tax SA'!FQ$12","v":100.80321133273156},{"$f":" 'Tax SA'!FR$12","v":100.96235118595901},{"$f":" 'Tax SA'!FS$12","v":101.12182513443703},{"$f":" 'Tax SA'!FT$12","v":101.27647352580256},{"$f":" 'Tax SA'!FU$12","v":101.43660693688355},{"$f":" 'Tax SA'!FV$12","v":101.59189483602877},{"$f":" 'Tax SA'!FW$12","v":101.752690436747},{"$f":" 'Tax SA'!FX$12","v":101.91382360876136},{"$f":" 'Tax SA'!FY$12","v":102.05965398718568},{"$f":" 'Tax SA'!FZ$12","v":102.22143159277354},{"$f":" 'Tax SA'!GA$12","v":102.37831393438412},{"$f":" 'Tax SA'!GB$12","v":102.5407605287435},{"$f":" 'Tax SA'!GC$12","v":102.69829161604797},{"$f":" 'Tax SA'!GD$12","v":102.8614099656061},{"$f":" 'Tax SA'!GE$12","v":103.0248707627961},{"$f":" 'Tax SA'!GF$12","v":103.18338536394575},{"$f":" 'Tax SA'!GG$12","v":103.34752211030379},{"$f":" 'Tax SA'!GH$12","v":103.50669220692761},{"$f":" 'Tax SA'!GI$12","v":103.67150769766381},{"$f":" 'Tax SA'!GJ$12","v":103.83666919897853}]
[null,null,null,null,"EBITDA",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J11:GJ11)","v":122027.08309444052},null,{"$f":"SUM(J9:J10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,899.06004928628954,766.7749082337682,727.57466847645139,558.0732248552597,430.62111625410256,366.3557281932442,407.04323007460857,484.07021411010226,588.35062100227151,743.20344695782546,834.35251019912664,860.25783223131225,916.77872058247328,781.86349881296314,741.8844022623191,569.01281576861754,439.02681234592274,373.48408511541834,{"$f":"SUM(AP9:AP10)","v":414.9814418968586},493.54095574577843,599.89585223405538,757.82891234826036,850.7913285873226,877.21254374688044,934.85817019420961,797.26057995574797,756.48715539148282,580.17842206688397,447.60815071075882,380.76269944220405,423.0860343281642,503.20857287219826,611.67923110436914,772.75379910894389,867.56564741261218,894.51303315163682,953.30578311966246,813.02580615207751,771.43946186193057,591.61308066563083,456.39801982816567,388.21934306269202,431.38802064654323,513.11021405831093,623.74621176555434,788.03589435935976,884.74051366656397,912.22641165809705,972.19317286953662,829.06012127632789,{"$f":"SUM(BV9:BV10)","v":786.64752284934002},603.24572237153666,465.34244168382838,395.80865627843394,439.83658615081515,523.18473676631186,636.02166934948445,803.5793095715477,902.20781730319266,930.24109639939422,980.06257670942568,834.06228297473876,790.78316879142824,603.71173659287274,463.04284748559957,392.10380015454939,436.98404241067493,521.96640713445618,637.02469450640695,807.89110370940534,908.45831367513438,937.02558188175874,999.37838744517308,850.47523743239253,806.33612209605815,615.54510941530873,472.07945795010284,399.73032606638537,445.50377398120605,532.17684582221386,649.52393126443076,823.78900309561436,{"$f":"SUM(DB9:DB10)","v":926.35683376018164},955.49290306106604,1019.0863949791093,867.27965479965997,822.26040717806495,627.66269590224704,481.33478177270274,407.54254794412992,454.23013992286684,542.6335390375624,662.32305272517146,840.06641679238237,944.68174774559111,974.39995742175802,1039.2632141284248,884.36958681578119,838.4557668944683,639.98883544105195,490.75165401626202,415.49262860098736,463.10940321139844,553.27157739802215,675.34202281664113,856.62084456268349,963.31733395757078,993.62726824929518,1059.7811711052614,901.80787530001294,854.98171079390761,652.56863032354056,500.36434369979196,423.60937437508403,{"$f":"SUM(EH9:EH10)","v":472.17382799903521},564.12977155681938,688.62851512106317,873.51312132429791,982.33217413771399,1013.245618677978,1080.715852617144,919.60166026360787,871.84502590081229,665.40733814349596,510.17695865801591,431.89631379089872,481.42731109225934,575.21271469298563,702.1880652172897,890.75018167790927,1001.7340267348357,1033.2630019884612,1102.075763189144,937.81998010746781,889.11109552768198,678.5545384997688,520.22719523721094,440.38515116383519,490.90535004967569,586.56308571946101,716.07307435328096,908.39886431723733,1021.5982284758037,1053.7571699315881,1123.9439240379088,956.34802372367392,{"$f":"SUM(FN9:FN10)","v":906.67126613404128},691.92819155211453,530.453026009768,449.02395156919556,500.54962581209668,598.11047644453845,730.1967665320758,926.34808609831623,1041.7993899403023,1074.5986696716061,1146.1820125228687,975.25390552549504,924.59004678207793,705.57721759641231,540.89164965247346,457.84400316982311,510.39516823217684,609.89700044645588,744.61084548205099,944.66379188999326,1062.4118384950357,1095.8642107887415,1168.8719360616881]
[]
[null,null,null,null,{"$f":" 'Tax SA'!E$30","v":"Capital allowance"},{"$f":" 'Tax SA'!F$30","v":0},{"$f":" 'Tax SA'!G$30","v":"$ 000s"},{"$f":" 'Tax SA'!H$30","v":53263.656249999993},{"$f":" 'Tax SA'!I$30","v":0},{"$f":" 'Tax SA'!J$30","v":0},{"$f":" 'Tax SA'!K$30","v":0},{"$f":" 'Tax SA'!L$30","v":0},{"$f":" 'Tax SA'!M$30","v":0},{"$f":" 'Tax SA'!N$30","v":0},{"$f":" 'Tax SA'!O$30","v":0},{"$f":" 'Tax SA'!P$30","v":0},{"$f":" 'Tax SA'!Q$30","v":0},{"$f":" 'Tax SA'!R$30","v":0},{"$f":" 'Tax SA'!S$30","v":0},{"$f":" 'Tax SA'!T$30","v":0},{"$f":" 'Tax SA'!U$30","v":0},{"$f":" 'Tax SA'!V$30","v":0},{"$f":" 'Tax SA'!W$30","v":0},{"$f":" 'Tax SA'!X$30","v":0},{"$f":" 'Tax SA'!Y$30","v":0},{"$f":" 'Tax SA'!Z$30","v":0},{"$f":" 'Tax SA'!AA$30","v":0},{"$f":" 'Tax SA'!AB$30","v":0},{"$f":" 'Tax SA'!AC$30","v":0},{"$f":" 'Tax SA'!AD$30","v":0},{"$f":" 'Tax SA'!AE$30","v":0},{"$f":" 'Tax SA'!AF$30","v":0},{"$f":" 'Tax SA'!AG$30","v":0},{"$f":" 'Tax SA'!AH$30","v":5326.3656250000004},{"$f":" 'Tax SA'!AI$30","v":5326.3656250000004},{"$f":" 'Tax SA'!AJ$30","v":5326.3656250000004},{"$f":" 'Tax SA'!AK$30","v":5326.3656250000004},{"$f":" 'Tax SA'!AL$30","v":5326.3656250000004},{"$f":" 'Tax SA'!AM$30","v":5326.3656250000004},{"$f":" 'Tax SA'!AN$30","v":5326.3656250000004},{"$f":" 'Tax SA'!AO$30","v":5326.3656250000004},{"$f":" 'Tax SA'!AP$30","v":5326.3656250000004},{"$f":" 'Tax SA'!AQ$30","v":5326.3656250000004},{"$f":" 'Tax SA'!AR$30","v":0},{"$f":" 'Tax SA'!AS$30","v":0},{"$f":" 'Tax SA'!AT$30","v":0},{"$f":" 'Tax SA'!AU$30","v":0},{"$f":" 'Tax SA'!AV$30","v":0},{"$f":" 'Tax SA'!AW$30","v":0},{"$f":" 'Tax SA'!AX$30","v":0},{"$f":" 'Tax SA'!AY$30","v":0},{"$f":" 'Tax SA'!AZ$30","v":0},{"$f":" 'Tax SA'!BA$30","v":0},{"$f":" 'Tax SA'!BB$30","v":0},{"$f":" 'Tax SA'!BC$30","v":0},{"$f":" 'Tax SA'!BD$30","v":0},{"$f":" 'Tax SA'!BE$30","v":0},{"$f":" 'Tax SA'!BF$30","v":0},{"$f":" 'Tax SA'!BG$30","v":0},{"$f":" 'Tax SA'!BH$30","v":0},{"$f":" 'Tax SA'!BI$30","v":0},{"$f":" 'Tax SA'!BJ$30","v":0},{"$f":" 'Tax SA'!BK$30","v":0},{"$f":" 'Tax SA'!BL$30","v":0},{"$f":" 'Tax SA'!BM$30","v":0},{"$f":" 'Tax SA'!BN$30","v":0},{"$f":" 'Tax SA'!BO$30","v":0},{"$f":" 'Tax SA'!BP$30","v":0},{"$f":" 'Tax SA'!BQ$30","v":0},{"$f":" 'Tax SA'!BR$30","v":0},{"$f":" 'Tax SA'!BS$30","v":0},{"$f":" 'Tax SA'!BT$30","v":0},{"$f":" 'Tax SA'!BU$30","v":0},{"$f":" 'Tax SA'!BV$30","v":0},{"$f":" 'Tax SA'!BW$30","v":0},{"$f":" 'Tax SA'!BX$30","v":0},{"$f":" 'Tax SA'!BY$30","v":0},{"$f":" 'Tax SA'!BZ$30","v":0},{"$f":" 'Tax SA'!CA$30","v":0},{"$f":" 'Tax SA'!CB$30","v":0},{"$f":" 'Tax SA'!CC$30","v":0},{"$f":" 'Tax SA'!CD$30","v":0},{"$f":" 'Tax SA'!CE$30","v":0},{"$f":" 'Tax SA'!CF$30","v":0},{"$f":" 'Tax SA'!CG$30","v":0},{"$f":" 'Tax SA'!CH$30","v":0},{"$f":" 'Tax SA'!CI$30","v":0},{"$f":" 'Tax SA'!CJ$30","v":0},{"$f":" 'Tax SA'!CK$30","v":0},{"$f":" 'Tax SA'!CL$30","v":0},{"$f":" 'Tax SA'!CM$30","v":0},{"$f":" 'Tax SA'!CN$30","v":0},{"$f":" 'Tax SA'!CO$30","v":0},{"$f":" 'Tax SA'!CP$30","v":0},{"$f":" 'Tax SA'!CQ$30","v":0},{"$f":" 'Tax SA'!CR$30","v":0},{"$f":" 'Tax SA'!CS$30","v":0},{"$f":" 'Tax SA'!CT$30","v":0},{"$f":" 'Tax SA'!CU$30","v":0},{"$f":" 'Tax SA'!CV$30","v":0},{"$f":" 'Tax SA'!CW$30","v":0},{"$f":" 'Tax SA'!CX$30","v":0},{"$f":" 'Tax SA'!CY$30","v":0},{"$f":" 'Tax SA'!CZ$30","v":0},{"$f":" 'Tax SA'!DA$30","v":0},{"$f":" 'Tax SA'!DB$30","v":0},{"$f":" 'Tax SA'!DC$30","v":0},{"$f":" 'Tax SA'!DD$30","v":0},{"$f":" 'Tax SA'!DE$30","v":0},{"$f":" 'Tax SA'!DF$30","v":0},{"$f":" 'Tax SA'!DG$30","v":0},{"$f":" 'Tax SA'!DH$30","v":0},{"$f":" 'Tax SA'!DI$30","v":0},{"$f":" 'Tax SA'!DJ$30","v":0},{"$f":" 'Tax SA'!DK$30","v":0},{"$f":" 'Tax SA'!DL$30","v":0},{"$f":" 'Tax SA'!DM$30","v":0},{"$f":" 'Tax SA'!DN$30","v":0},{"$f":" 'Tax SA'!DO$30","v":0},{"$f":" 'Tax SA'!DP$30","v":0},{"$f":" 'Tax SA'!DQ$30","v":0},{"$f":" 'Tax SA'!DR$30","v":0},{"$f":" 'Tax SA'!DS$30","v":0},{"$f":" 'Tax SA'!DT$30","v":0},{"$f":" 'Tax SA'!DU$30","v":0},{"$f":" 'Tax SA'!DV$30","v":0},{"$f":" 'Tax SA'!DW$30","v":0},{"$f":" 'Tax SA'!DX$30","v":0},{"$f":" 'Tax SA'!DY$30","v":0},{"$f":" 'Tax SA'!DZ$30","v":0},{"$f":" 'Tax SA'!EA$30","v":0},{"$f":" 'Tax SA'!EB$30","v":0},{"$f":" 'Tax SA'!EC$30","v":0},{"$f":" 'Tax SA'!ED$30","v":0},{"$f":" 'Tax SA'!EE$30","v":0},{"$f":" 'Tax SA'!EF$30","v":0},{"$f":" 'Tax SA'!EG$30","v":0},{"$f":" 'Tax SA'!EH$30","v":0},{"$f":" 'Tax SA'!EI$30","v":0},{"$f":" 'Tax SA'!EJ$30","v":0},{"$f":" 'Tax SA'!EK$30","v":0},{"$f":" 'Tax SA'!EL$30","v":0},{"$f":" 'Tax SA'!EM$30","v":0},{"$f":" 'Tax SA'!EN$30","v":0},{"$f":" 'Tax SA'!EO$30","v":0},{"$f":" 'Tax SA'!EP$30","v":0},{"$f":" 'Tax SA'!EQ$30","v":0},{"$f":" 'Tax SA'!ER$30","v":0},{"$f":" 'Tax SA'!ES$30","v":0},{"$f":" 'Tax SA'!ET$30","v":0},{"$f":" 'Tax SA'!EU$30","v":0},{"$f":" 'Tax SA'!EV$30","v":0},{"$f":" 'Tax SA'!EW$30","v":0},{"$f":" 'Tax SA'!EX$30","v":0},{"$f":" 'Tax SA'!EY$30","v":0},{"$f":" 'Tax SA'!EZ$30","v":0},{"$f":" 'Tax SA'!FA$30","v":0},{"$f":" 'Tax SA'!FB$30","v":0},{"$f":" 'Tax SA'!FC$30","v":0},{"$f":" 'Tax SA'!FD$30","v":0},{"$f":" 'Tax SA'!FE$30","v":0},{"$f":" 'Tax SA'!FF$30","v":0},{"$f":" 'Tax SA'!FG$30","v":0},{"$f":" 'Tax SA'!FH$30","v":0},{"$f":" 'Tax SA'!FI$30","v":0},{"$f":" 'Tax SA'!FJ$30","v":0},{"$f":" 'Tax SA'!FK$30","v":0},{"$f":" 'Tax SA'!FL$30","v":0},{"$f":" 'Tax SA'!FM$30","v":0},{"$f":" 'Tax SA'!FN$30","v":0},{"$f":" 'Tax SA'!FO$30","v":0},{"$f":" 'Tax SA'!FP$30","v":0},{"$f":" 'Tax SA'!FQ$30","v":0},{"$f":" 'Tax SA'!FR$30","v":0},{"$f":" 'Tax SA'!FS$30","v":0},{"$f":" 'Tax SA'!FT$30","v":0},{"$f":" 'Tax SA'!FU$30","v":0},{"$f":" 'Tax SA'!FV$30","v":0},{"$f":" 'Tax SA'!FW$30","v":0},{"$f":" 'Tax SA'!FX$30","v":0},{"$f":" 'Tax SA'!FY$30","v":0},{"$f":" 'Tax SA'!FZ$30","v":0},{"$f":" 'Tax SA'!GA$30","v":0},{"$f":" 'Tax SA'!GB$30","v":0},{"$f":" 'Tax SA'!GC$30","v":0},{"$f":" 'Tax SA'!GD$30","v":0},{"$f":" 'Tax SA'!GE$30","v":0},{"$f":" 'Tax SA'!GF$30","v":0},{"$f":" 'Tax SA'!GG$30","v":0},{"$f":" 'Tax SA'!GH$30","v":0},{"$f":" 'Tax SA'!GI$30","v":0},{"$f":" 'Tax SA'!GJ$30","v":0}]
[null,null,null,null,"EBIT",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J14:GJ14)","v":175290.73934444052},null,{"$f":" J11 + SUM(J13:J13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,899.06004928628954,766.7749082337682,727.57466847645139,558.0732248552597,430.62111625410256,366.3557281932442,407.04323007460857,484.07021411010226,588.35062100227151,743.20344695782546,6160.7181351991267,6186.6234572313124,6243.1443455824738,6108.2291238129637,6068.2500272623192,5895.378440768618,5765.3924373459231,5699.8497101154189,{"$f":" AP11 + SUM(AP13:AP13)","v":5741.3470668968594},5819.9065807457791,599.89585223405538,757.82891234826036,850.7913285873226,877.21254374688044,934.85817019420961,797.26057995574797,756.48715539148282,580.17842206688397,447.60815071075882,380.76269944220405,423.0860343281642,503.20857287219826,611.67923110436914,772.75379910894389,867.56564741261218,894.51303315163682,953.30578311966246,813.02580615207751,771.43946186193057,591.61308066563083,456.39801982816567,388.21934306269202,431.38802064654323,513.11021405831093,623.74621176555434,788.03589435935976,884.74051366656397,912.22641165809705,972.19317286953662,829.06012127632789,{"$f":" BV11 + SUM(BV13:BV13)","v":786.64752284934002},603.24572237153666,465.34244168382838,395.80865627843394,439.83658615081515,523.18473676631186,636.02166934948445,803.5793095715477,902.20781730319266,930.24109639939422,980.06257670942568,834.06228297473876,790.78316879142824,603.71173659287274,463.04284748559957,392.10380015454939,436.98404241067493,521.96640713445618,637.02469450640695,807.89110370940534,908.45831367513438,937.02558188175874,999.37838744517308,850.47523743239253,806.33612209605815,615.54510941530873,472.07945795010284,399.73032606638537,445.50377398120605,532.17684582221386,649.52393126443076,823.78900309561436,{"$f":" DB11 + SUM(DB13:DB13)","v":926.35683376018164},955.49290306106604,1019.0863949791093,867.27965479965997,822.26040717806495,627.66269590224704,481.33478177270274,407.54254794412992,454.23013992286684,542.6335390375624,662.32305272517146,840.06641679238237,944.68174774559111,974.39995742175802,1039.2632141284248,884.36958681578119,838.4557668944683,639.98883544105195,490.75165401626202,415.49262860098736,463.10940321139844,553.27157739802215,675.34202281664113,856.62084456268349,963.31733395757078,993.62726824929518,1059.7811711052614,901.80787530001294,854.98171079390761,652.56863032354056,500.36434369979196,423.60937437508403,{"$f":" EH11 + SUM(EH13:EH13)","v":472.17382799903521},564.12977155681938,688.62851512106317,873.51312132429791,982.33217413771399,1013.245618677978,1080.715852617144,919.60166026360787,871.84502590081229,665.40733814349596,510.17695865801591,431.89631379089872,481.42731109225934,575.21271469298563,702.1880652172897,890.75018167790927,1001.7340267348357,1033.2630019884612,1102.075763189144,937.81998010746781,889.11109552768198,678.5545384997688,520.22719523721094,440.38515116383519,490.90535004967569,586.56308571946101,716.07307435328096,908.39886431723733,1021.5982284758037,1053.7571699315881,1123.9439240379088,956.34802372367392,{"$f":" FN11 + SUM(FN13:FN13)","v":906.67126613404128},691.92819155211453,530.453026009768,449.02395156919556,500.54962581209668,598.11047644453845,730.1967665320758,926.34808609831623,1041.7993899403023,1074.5986696716061,1146.1820125228687,975.25390552549504,924.59004678207793,705.57721759641231,540.89164965247346,457.84400316982311,510.39516823217684,609.89700044645588,744.61084548205099,944.66379188999326,1062.4118384950357,1095.8642107887415,1168.8719360616881]
[]
[null,null,null,null,{"$f":" 'Debt SA'!E$52","v":"Interest expense Senior Loan"},{"$f":" 'Debt SA'!F$52","v":0},{"$f":" 'Debt SA'!G$52","v":"$ 000s"},{"$f":" 'Debt SA'!H$52","v":0},{"$f":" 'Debt SA'!I$52","v":0},{"$f":" 'Debt SA'!J$52","v":0},{"$f":" 'Debt SA'!K$52","v":0},{"$f":" 'Debt SA'!L$52","v":0},{"$f":" 'Debt SA'!M$52","v":0},{"$f":" 'Debt SA'!N$52","v":0},{"$f":" 'Debt SA'!O$52","v":0},{"$f":" 'Debt SA'!P$52","v":0},{"$f":" 'Debt SA'!Q$52","v":0},{"$f":" 'Debt SA'!R$52","v":0},{"$f":" 'Debt SA'!S$52","v":0},{"$f":" 'Debt SA'!T$52","v":0},{"$f":" 'Debt SA'!U$52","v":0},{"$f":" 'Debt SA'!V$52","v":0},{"$f":" 'Debt SA'!W$52","v":0},{"$f":" 'Debt SA'!X$52","v":0},{"$f":" 'Debt SA'!Y$52","v":0},{"$f":" 'Debt SA'!Z$52","v":0},{"$f":" 'Debt SA'!AA$52","v":0},{"$f":" 'Debt SA'!AB$52","v":0},{"$f":" 'Debt SA'!AC$52","v":0},{"$f":" 'Debt SA'!AD$52","v":0},{"$f":" 'Debt SA'!AE$52","v":0},{"$f":" 'Debt SA'!AF$52","v":0},{"$f":" 'Debt SA'!AG$52","v":0},{"$f":" 'Debt SA'!AH$52","v":532.63656250000008},{"$f":" 'Debt SA'!AI$52","v":523.56835602988474},{"$f":" 'Debt SA'!AJ$52","v":508.37837101526503},{"$f":" 'Debt SA'!AK$52","v":489.46600815285166},{"$f":" 'Debt SA'!AL$52","v":469.32122758668987},{"$f":" 'Debt SA'!AM$52","v":446.73857774427006},{"$f":" 'Debt SA'!AN$52","v":429.12792808345853},{"$f":" 'Debt SA'!AO$52","v":412.86221746931153},{"$f":" 'Debt SA'!AP$52","v":403.1236386049415},{"$f":" 'Debt SA'!AQ$52","v":398.32713811810385},{"$f":" 'Debt SA'!AR$52","v":396.02915767641616},{"$f":" 'Debt SA'!AS$52","v":392.10051373341696},{"$f":" 'Debt SA'!AT$52","v":385.0801890866519},{"$f":" 'Debt SA'!AU$52","v":373.848755583328},{"$f":" 'Debt SA'!AV$52","v":356.3490431734478},{"$f":" 'Debt SA'!AW$52","v":335.02785846166387},{"$f":" 'Debt SA'!AX$52","v":312.42436635666974},{"$f":" 'Debt SA'!AY$52","v":287.30882559499457},{"$f":" 'Debt SA'!AZ$52","v":267.23813980257609},{"$f":" 'Debt SA'!BA$52","v":248.5127949687153},{"$f":" 'Debt SA'!BB$52","v":236.41771049598893},{"$f":" 'Debt SA'!BC$52","v":229.33597902238307},{"$f":" 'Debt SA'!BD$52","v":224.77510938824594},{"$f":" 'Debt SA'!BE$52","v":218.52346124895416},{"$f":" 'Debt SA'!BF$52","v":209.09061652879259},{"$f":" 'Debt SA'!BG$52","v":195.33453404330976},{"$f":" 'Debt SA'!BH$52","v":175.15677954358284},{"$f":" 'Debt SA'!BI$52","v":151.05245852785325},{"$f":" 'Debt SA'!BJ$52","v":125.6108688515644},{"$f":" 'Debt SA'!BK$52","v":97.577445526326002},{"$f":" 'Debt SA'!BL$52","v":74.657299907225024},{"$f":" 'Debt SA'!BM$52","v":53.078759725286631},{"$f":" 'Debt SA'!BN$52","v":38.231825633468098},{"$f":" 'Debt SA'!BO$52","v":28.466937627519826},{"$f":" 'Debt SA'!BP$52","v":21.241472295722573},{"$f":" 'Debt SA'!BQ$52","v":12.259347136093488},{"$f":" 'Debt SA'!BR$52","v":4.7606363295926712E-13},{"$f":" 'Debt SA'!BS$52","v":4.82014428371258E-13},{"$f":" 'Debt SA'!BT$52","v":4.8803960872589868E-13},{"$f":" 'Debt SA'!BU$52","v":4.941401038349724E-13},{"$f":" 'Debt SA'!BV$52","v":5.0031685513290948E-13},{"$f":" 'Debt SA'!BW$52","v":5.0657081582207083E-13},{"$f":" 'Debt SA'!BX$52","v":5.129029510198467E-13},{"$f":" 'Debt SA'!BY$52","v":5.1931423790759482E-13},{"$f":" 'Debt SA'!BZ$52","v":5.258056658814397E-13},{"$f":" 'Debt SA'!CA$52","v":5.3237823670495775E-13},{"$f":" 'Debt SA'!CB$52","v":5.3903296466376965E-13},{"$f":" 'Debt SA'!CC$52","v":5.4577087672206685E-13},{"$f":" 'Debt SA'!CD$52","v":5.5259301268109267E-13},{"$f":" 'Debt SA'!CE$52","v":5.5950042533960624E-13},{"$f":" 'Debt SA'!CF$52","v":5.6649418065635133E-13},{"$f":" 'Debt SA'!CG$52","v":5.7357535791455569E-13},{"$f":" 'Debt SA'!CH$52","v":5.8074504988848763E-13},{"$f":" 'Debt SA'!CI$52","v":5.8800436301209378E-13},{"$f":" 'Debt SA'!CJ$52","v":5.9535441754974499E-13},{"$f":" 'Debt SA'!CK$52","v":6.0279634776911674E-13},{"$f":" 'Debt SA'!CL$52","v":6.1033130211623076E-13},{"$f":" 'Debt SA'!CM$52","v":6.179604433926836E-13},{"$f":" 'Debt SA'!CN$52","v":6.2568494893509215E-13},{"$f":" 'Debt SA'!CO$52","v":6.3350601079678081E-13},{"$f":" 'Debt SA'!CP$52","v":6.4142483593174056E-13},{"$f":" 'Debt SA'!CQ$52","v":6.4944264638088734E-13},{"$f":" 'Debt SA'!CR$52","v":6.5756067946064846E-13},{"$f":" 'Debt SA'!CS$52","v":6.657801879539066E-13},{"$f":" 'Debt SA'!CT$52","v":6.7410244030333036E-13},{"$f":" 'Debt SA'!CU$52","v":6.8252872080712204E-13},{"$f":" 'Debt SA'!CV$52","v":6.9106032981721097E-13},{"$f":" 'Debt SA'!CW$52","v":6.9969858393992615E-13},{"$f":" 'Debt SA'!CX$52","v":7.0844481623917526E-13},{"$f":" 'Debt SA'!CY$52","v":7.1730037644216496E-13},{"$f":" 'Debt SA'!CZ$52","v":7.26266631147692E-13},{"$f":" 'Debt SA'!DA$52","v":7.3534496403703821E-13},{"$f":" 'Debt SA'!DB$52","v":7.4453677608750121E-13},{"$f":" 'Debt SA'!DC$52","v":7.5384348578859496E-13},{"$f":" 'Debt SA'!DD$52","v":7.6326652936095238E-13},{"$f":" 'Debt SA'!DE$52","v":7.7280736097796436E-13},{"$f":" 'Debt SA'!DF$52","v":7.8246745299018889E-13},{"$f":" 'Debt SA'!DG$52","v":7.9224829615256629E-13},{"$f":" 'Debt SA'!DH$52","v":8.0215139985447333E-13},{"$f":" 'Debt SA'!DI$52","v":8.1217829235265426E-13},{"$f":" 'Debt SA'!DJ$52","v":8.2233052100706235E-13},{"$f":" 'Debt SA'!DK$52","v":8.3260965251965073E-13},{"$f":" 'Debt SA'!DL$52","v":8.4301727317614644E-13},{"$f":" 'Debt SA'!DM$52","v":8.5355498909084824E-13},{"$f":" 'Debt SA'!DN$52","v":8.6422442645448387E-13},{"$f":" 'Debt SA'!DO$52","v":8.7502723178516493E-13},{"$f":" 'Debt SA'!DP$52","v":8.8596507218247955E-13},{"$f":" 'Debt SA'!DQ$52","v":8.970396355847605E-13},{"$f":" 'Debt SA'!DR$52","v":9.0825263102956999E-13},{"$f":" 'Debt SA'!DS$52","v":9.1960578891743956E-13},{"$f":" 'Debt SA'!DT$52","v":9.3110086127890757E-13},{"$f":" 'Debt SA'!DU$52","v":9.4273962204489389E-13},{"$f":" 'Debt SA'!DV$52","v":9.5452386732045506E-13},{"$f":" 'Debt SA'!DW$52","v":9.6645541566196078E-13},{"$f":" 'Debt SA'!DX$52","v":9.7853610835773533E-13},{"$f":" 'Debt SA'!DY$52","v":9.9076780971220704E-13},{"$f":" 'Debt SA'!DZ$52","v":1.0031524073336098E-12},{"$f":" 'Debt SA'!EA$52","v":1.0156918124252798E-12},{"$f":" 'Debt SA'!EB$52","v":1.0283879600805957E-12},{"$f":" 'Debt SA'!EC$52","v":1.0412428095816033E-12},{"$f":" 'Debt SA'!ED$52","v":1.0542583447013733E-12},{"$f":" 'Debt SA'!EE$52","v":1.0674365740101405E-12},{"$f":" 'Debt SA'!EF$52","v":1.0807795311852674E-12},{"$f":" 'Debt SA'!EG$52","v":1.0942892753250832E-12},{"$f":" 'Debt SA'!EH$52","v":1.1079678912666467E-12},{"$f":" 'Debt SA'!EI$52","v":1.1218174899074796E-12},{"$f":" 'Debt SA'!EJ$52","v":1.1358402085313232E-12},{"$f":" 'Debt SA'!EK$52","v":1.1500382111379647E-12},{"$f":" 'Debt SA'!EL$52","v":1.1644136887771893E-12},{"$f":" 'Debt SA'!EM$52","v":1.1789688598869041E-12},{"$f":" 'Debt SA'!EN$52","v":1.1937059706354904E-12},{"$f":" 'Debt SA'!EO$52","v":1.2086272952684341E-12},{"$f":" 'Debt SA'!EP$52","v":1.2237351364592895E-12},{"$f":" 'Debt SA'!EQ$52","v":1.2390318256650307E-12},{"$f":" 'Debt SA'!ER$52","v":1.2545197234858435E-12},{"$f":" 'Debt SA'!ES$52","v":1.2702012200294166E-12},{"$f":" 'Debt SA'!ET$52","v":1.2860787352797842E-12},{"$f":" 'Debt SA'!EU$52","v":1.3021547194707816E-12},{"$f":" 'Debt SA'!EV$52","v":1.3184316534641664E-12},{"$f":" 'Debt SA'!EW$52","v":1.3349120491324683E-12},{"$f":" 'Debt SA'!EX$52","v":1.3515984497466242E-12},{"$f":" 'Debt SA'!EY$52","v":1.3684934303684568E-12},{"$f":" 'Debt SA'!EZ$52","v":1.3855995982480626E-12},{"$f":" 'Debt SA'!FA$52","v":1.4029195932261633E-12},{"$f":" 'Debt SA'!FB$52","v":1.4204560881414902E-12},{"$f":" 'Debt SA'!FC$52","v":1.4382117892432589E-12},{"$f":" 'Debt SA'!FD$52","v":1.4561894366087997E-12},{"$f":" 'Debt SA'!FE$52","v":1.4743918045664097E-12},{"$f":" 'Debt SA'!FF$52","v":1.4928217021234898E-12},{"$f":" 'Debt SA'!FG$52","v":1.5114819734000336E-12},{"$f":" 'Debt SA'!FH$52","v":1.530375498067534E-12},{"$f":" 'Debt SA'!FI$52","v":1.5495051917933782E-12},{"$f":" 'Debt SA'!FJ$52","v":1.5688740066907954E-12},{"$f":" 'Debt SA'!FK$52","v":1.5884849317744304E-12},{"$f":" 'Debt SA'!FL$52","v":1.6083409934216109E-12},{"$f":" 'Debt SA'!FM$52","v":1.628445255839381E-12},{"$f":" 'Debt SA'!FN$52","v":1.6488008215373734E-12},{"$f":" 'Debt SA'!FO$52","v":1.6694108318065905E-12},{"$f":" 'Debt SA'!FP$52","v":1.6902784672041728E-12},{"$f":" 'Debt SA'!FQ$52","v":1.7114069480442249E-12},{"$f":" 'Debt SA'!FR$52","v":1.7327995348947777E-12},{"$f":" 'Debt SA'!FS$52","v":1.7544595290809625E-12},{"$f":" 'Debt SA'!FT$52","v":1.7763902731944746E-12},{"$f":" 'Debt SA'!FU$52","v":1.7985951516094056E-12},{"$f":" 'Debt SA'!FV$52","v":1.8210775910045235E-12},{"$f":" 'Debt SA'!FW$52","v":1.8438410608920798E-12},{"$f":" 'Debt SA'!FX$52","v":1.8668890741532306E-12},{"$f":" 'Debt SA'!FY$52","v":1.8902251875801462E-12},{"$f":" 'Debt SA'!FZ$52","v":1.9138530024248978E-12},{"$f":" 'Debt SA'!GA$52","v":1.937776164955209E-12},{"$f":" 'Debt SA'!GB$52","v":1.9619983670171491E-12},{"$f":" 'Debt SA'!GC$52","v":1.9865233466048632E-12},{"$f":" 'Debt SA'!GD$52","v":2.0113548884374241E-12},{"$f":" 'Debt SA'!GE$52","v":2.0364968245428917E-12},{"$f":" 'Debt SA'!GF$52","v":2.061953034849678E-12},{"$f":" 'Debt SA'!GG$52","v":2.0877274477852988E-12},{"$f":" 'Debt SA'!GH$52","v":2.1138240408826152E-12},{"$f":" 'Debt SA'!GI$52","v":2.1402468413936479E-12},{"$f":" 'Debt SA'!GJ$52","v":2.1669999269110686E-12}]
[null,null,null,null,"[Refi facility interest]"]
[null,null,null,null,"[RCF interest expense]"]
[null,null,null,null,"Profit before tax",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J19:GJ19)","v":185349.01961968557},null,{"$f":" J14 + SUM(J16:J18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,899.06004928628954,766.7749082337682,727.57466847645139,558.0732248552597,430.62111625410256,366.3557281932442,407.04323007460857,484.07021411010226,588.35062100227151,743.20344695782546,6693.3546976991265,6710.1918132611972,6751.5227165977385,6597.6951319658156,6537.5712548490092,6342.1170185128885,6194.5203654293819,6112.7119275847308,{"$f":" AP14 + SUM(AP16:AP18)","v":6144.4707055018007},6218.233718863883,995.92500991047154,1149.9294260816773,1235.8715176739745,1251.0612993302084,1291.2072133676575,1132.2884384174117,1068.9115217481526,867.48724766187854,714.84629051333491,629.27549441091935,659.50374482415316,732.54455189458133,836.45434049261507,991.27726035789806,1076.6562639414049,1089.8475671949466,1128.4625626632453,964.07826467993073,897.05033071349499,689.19052619195679,531.05531973539064,441.29810278797868,469.6198462800113,541.57715168583081,644.98768406127692,800.2952414954533,884.74051366656442,912.2264116580975,972.19317286953708,829.06012127632835,{"$f":" BV14 + SUM(BV16:BV18)","v":786.64752284934048},603.24572237153711,465.34244168382889,395.80865627843446,439.83658615081566,523.18473676631243,636.02166934948502,803.57930957154827,902.20781730319322,930.24109639939479,980.06257670942625,834.06228297473933,790.78316879142881,603.71173659287331,463.04284748560013,392.10380015455002,436.98404241067556,521.96640713445674,637.02469450640763,807.89110370940602,908.45831367513506,937.02558188175942,999.37838744517376,850.47523743239321,806.33612209605883,615.54510941530941,472.07945795010352,399.73032606638606,445.50377398120673,532.17684582221455,649.52393126443144,823.78900309561504,{"$f":" DB14 + SUM(DB16:DB18)","v":926.35683376018244},955.49290306106684,1019.0863949791101,867.27965479966076,822.26040717806575,627.66269590224783,481.33478177270354,407.54254794413072,454.23013992286764,542.6335390375632,662.32305272517226,840.06641679238328,944.68174774559202,974.39995742175893,1039.2632141284257,884.3695868157821,838.45576689446921,639.98883544105286,490.75165401626293,415.49262860098833,463.10940321139941,553.27157739802317,675.34202281664216,856.62084456268451,963.3173339575718,993.62726824929621,1059.7811711052625,901.80787530001396,854.98171079390863,652.56863032354158,500.36434369979304,423.60937437508511,{"$f":" EH14 + SUM(EH16:EH18)","v":472.17382799903629},564.12977155682051,688.62851512106431,873.51312132429905,982.33217413771513,1013.2456186779791,1080.7158526171452,919.60166026360912,871.84502590081354,665.40733814349721,510.17695865801716,431.89631379089997,481.42731109226065,575.21271469298688,702.18806521729107,890.75018167791063,1001.734026734837,1033.2630019884625,1102.0757631891454,937.81998010746918,889.11109552768335,678.55453849977027,520.22719523721241,440.38515116383667,490.90535004967717,586.56308571946249,716.07307435328244,908.39886431723892,1021.5982284758053,1053.7571699315897,1123.9439240379104,956.34802372367551,{"$f":" FN14 + SUM(FN16:FN18)","v":906.67126613404298},691.92819155211623,530.4530260097697,449.02395156919727,500.54962581209838,598.11047644454015,730.19676653207762,926.34808609831805,1041.7993899403041,1074.5986696716079,1146.1820125228705,975.25390552549698,924.59004678207987,705.57721759641424,540.89164965247539,457.8440031698251,510.39516823217883,609.89700044645792,744.61084548205304,944.66379188999531,1062.4118384950377,1095.8642107887435,1168.8719360616903]
[]
[null,null,null,null,{"$f":" 'Tax SA'!E$49","v":"Income taxes"},{"$f":" 'Tax SA'!F$49","v":0},{"$f":" 'Tax SA'!G$49","v":"$ 000s"},{"$f":" 'Tax SA'!H$49","v":32664.688382897788},{"$f":" 'Tax SA'!I$49","v":0},{"$f":" 'Tax SA'!J$49","v":0},{"$f":" 'Tax SA'!K$49","v":0},{"$f":" 'Tax SA'!L$49","v":0},{"$f":" 'Tax SA'!M$49","v":0},{"$f":" 'Tax SA'!N$49","v":0},{"$f":" 'Tax SA'!O$49","v":0},{"$f":" 'Tax SA'!P$49","v":0},{"$f":" 'Tax SA'!Q$49","v":0},{"$f":" 'Tax SA'!R$49","v":0},{"$f":" 'Tax SA'!S$49","v":0},{"$f":" 'Tax SA'!T$49","v":0},{"$f":" 'Tax SA'!U$49","v":0},{"$f":" 'Tax SA'!V$49","v":0},{"$f":" 'Tax SA'!W$49","v":0},{"$f":" 'Tax SA'!X$49","v":143.4901994387024},{"$f":" 'Tax SA'!Y$49","v":116.98326447029626},{"$f":" 'Tax SA'!Z$49","v":109.08785222585595},{"$f":" 'Tax SA'!AA$49","v":75.133874488899991},{"$f":" 'Tax SA'!AB$49","v":49.587859531208181},{"$f":" 'Tax SA'!AC$49","v":36.680870889516655},{"$f":" 'Tax SA'!AD$49","v":44.762548137105959},{"$f":" 'Tax SA'!AE$49","v":60.112004621482129},{"$f":" 'Tax SA'!AF$49","v":80.91383838766285},{"$f":" 'Tax SA'!AG$49","v":111.82823192954798},{"$f":" 'Tax SA'!AH$49","v":0},{"$f":" 'Tax SA'!AI$49","v":0},{"$f":" 'Tax SA'!AJ$49","v":0},{"$f":" 'Tax SA'!AK$49","v":0},{"$f":" 'Tax SA'!AL$49","v":0},{"$f":" 'Tax SA'!AM$49","v":0},{"$f":" 'Tax SA'!AN$49","v":0},{"$f":" 'Tax SA'!AO$49","v":0},{"$f":" 'Tax SA'!AP$49","v":0},{"$f":" 'Tax SA'!AQ$49","v":0},{"$f":" 'Tax SA'!AR$49","v":0},{"$f":" 'Tax SA'!AS$49","v":0},{"$f":" 'Tax SA'!AT$49","v":0},{"$f":" 'Tax SA'!AU$49","v":0},{"$f":" 'Tax SA'!AV$49","v":0},{"$f":" 'Tax SA'!AW$49","v":0},{"$f":" 'Tax SA'!AX$49","v":0},{"$f":" 'Tax SA'!AY$49","v":0},{"$f":" 'Tax SA'!AZ$49","v":0},{"$f":" 'Tax SA'!BA$49","v":0},{"$f":" 'Tax SA'!BB$49","v":0},{"$f":" 'Tax SA'!BC$49","v":0},{"$f":" 'Tax SA'!BD$49","v":0},{"$f":" 'Tax SA'!BE$49","v":0},{"$f":" 'Tax SA'!BF$49","v":0},{"$f":" 'Tax SA'!BG$49","v":0},{"$f":" 'Tax SA'!BH$49","v":0},{"$f":" 'Tax SA'!BI$49","v":0},{"$f":" 'Tax SA'!BJ$49","v":0},{"$f":" 'Tax SA'!BK$49","v":0},{"$f":" 'Tax SA'!BL$49","v":0},{"$f":" 'Tax SA'!BM$49","v":0},{"$f":" 'Tax SA'!BN$49","v":0},{"$f":" 'Tax SA'!BO$49","v":0},{"$f":" 'Tax SA'!BP$49","v":0},{"$f":" 'Tax SA'!BQ$49","v":0},{"$f":" 'Tax SA'!BR$49","v":0},{"$f":" 'Tax SA'!BS$49","v":0},{"$f":" 'Tax SA'!BT$49","v":0},{"$f":" 'Tax SA'!BU$49","v":0},{"$f":" 'Tax SA'!BV$49","v":0},{"$f":" 'Tax SA'!BW$49","v":0},{"$f":" 'Tax SA'!BX$49","v":0},{"$f":" 'Tax SA'!BY$49","v":0},{"$f":" 'Tax SA'!BZ$49","v":0},{"$f":" 'Tax SA'!CA$49","v":0},{"$f":" 'Tax SA'!CB$49","v":0},{"$f":" 'Tax SA'!CC$49","v":0},{"$f":" 'Tax SA'!CD$49","v":0},{"$f":" 'Tax SA'!CE$49","v":0},{"$f":" 'Tax SA'!CF$49","v":0},{"$f":" 'Tax SA'!CG$49","v":0},{"$f":" 'Tax SA'!CH$49","v":0},{"$f":" 'Tax SA'!CI$49","v":0},{"$f":" 'Tax SA'!CJ$49","v":0},{"$f":" 'Tax SA'!CK$49","v":0},{"$f":" 'Tax SA'!CL$49","v":0},{"$f":" 'Tax SA'!CM$49","v":0},{"$f":" 'Tax SA'!CN$49","v":0},{"$f":" 'Tax SA'!CO$49","v":0},{"$f":" 'Tax SA'!CP$49","v":0},{"$f":" 'Tax SA'!CQ$49","v":0},{"$f":" 'Tax SA'!CR$49","v":0},{"$f":" 'Tax SA'!CS$49","v":0},{"$f":" 'Tax SA'!CT$49","v":0},{"$f":" 'Tax SA'!CU$49","v":0},{"$f":" 'Tax SA'!CV$49","v":0},{"$f":" 'Tax SA'!CW$49","v":0},{"$f":" 'Tax SA'!CX$49","v":0},{"$f":" 'Tax SA'!CY$49","v":0},{"$f":" 'Tax SA'!CZ$49","v":0},{"$f":" 'Tax SA'!DA$49","v":0},{"$f":" 'Tax SA'!DB$49","v":0},{"$f":" 'Tax SA'!DC$49","v":0},{"$f":" 'Tax SA'!DD$49","v":0},{"$f":" 'Tax SA'!DE$49","v":0},{"$f":" 'Tax SA'!DF$49","v":0},{"$f":" 'Tax SA'!DG$49","v":0},{"$f":" 'Tax SA'!DH$49","v":0},{"$f":" 'Tax SA'!DI$49","v":0},{"$f":" 'Tax SA'!DJ$49","v":0},{"$f":" 'Tax SA'!DK$49","v":0},{"$f":" 'Tax SA'!DL$49","v":0},{"$f":" 'Tax SA'!DM$49","v":0},{"$f":" 'Tax SA'!DN$49","v":0},{"$f":" 'Tax SA'!DO$49","v":0},{"$f":" 'Tax SA'!DP$49","v":0},{"$f":" 'Tax SA'!DQ$49","v":0},{"$f":" 'Tax SA'!DR$49","v":0},{"$f":" 'Tax SA'!DS$49","v":0},{"$f":" 'Tax SA'!DT$49","v":0},{"$f":" 'Tax SA'!DU$49","v":0},{"$f":" 'Tax SA'!DV$49","v":0},{"$f":" 'Tax SA'!DW$49","v":0},{"$f":" 'Tax SA'!DX$49","v":0},{"$f":" 'Tax SA'!DY$49","v":0},{"$f":" 'Tax SA'!DZ$49","v":0},{"$f":" 'Tax SA'!EA$49","v":0},{"$f":" 'Tax SA'!EB$49","v":0},{"$f":" 'Tax SA'!EC$49","v":0},{"$f":" 'Tax SA'!ED$49","v":0},{"$f":" 'Tax SA'!EE$49","v":0},{"$f":" 'Tax SA'!EF$49","v":0},{"$f":" 'Tax SA'!EG$49","v":0},{"$f":" 'Tax SA'!EH$49","v":0},{"$f":" 'Tax SA'!EI$49","v":0},{"$f":" 'Tax SA'!EJ$49","v":0},{"$f":" 'Tax SA'!EK$49","v":0},{"$f":" 'Tax SA'!EL$49","v":0},{"$f":" 'Tax SA'!EM$49","v":0},{"$f":" 'Tax SA'!EN$49","v":0},{"$f":" 'Tax SA'!EO$49","v":0},{"$f":" 'Tax SA'!EP$49","v":0},{"$f":" 'Tax SA'!EQ$49","v":0},{"$f":" 'Tax SA'!ER$49","v":0},{"$f":" 'Tax SA'!ES$49","v":0},{"$f":" 'Tax SA'!ET$49","v":0},{"$f":" 'Tax SA'!EU$49","v":0},{"$f":" 'Tax SA'!EV$49","v":0},{"$f":" 'Tax SA'!EW$49","v":0},{"$f":" 'Tax SA'!EX$49","v":0},{"$f":" 'Tax SA'!EY$49","v":3.5893013525621202},{"$f":" 'Tax SA'!EZ$49","v":181.13405976903448},{"$f":" 'Tax SA'!FA$49","v":148.22540080923798},{"$f":" 'Tax SA'!FB$49","v":138.42203099168879},{"$f":" 'Tax SA'!FC$49","v":96.250990437604742},{"$f":" 'Tax SA'!FD$49","v":64.523674182243653},{"$f":" 'Tax SA'!FE$49","v":48.495289224870803},{"$f":" 'Tax SA'!FF$49","v":58.537225644681854},{"$f":" 'Tax SA'!FG$49","v":77.606539042647455},{"$f":" 'Tax SA'!FH$49","v":103.4481861776591},{"$f":" 'Tax SA'!FI$49","v":141.85085308319921},{"$f":" 'Tax SA'!FJ$49","v":164.4301257591485},{"$f":" 'Tax SA'!FK$49","v":170.79916454758606},{"$f":" 'Tax SA'!FL$49","v":184.7736341309909},{"$f":" 'Tax SA'!FM$49","v":151.19754465217349},{"$f":" 'Tax SA'!FN$49","v":141.1990604101151},{"$f":" 'Tax SA'!FO$49","v":98.189223116515848},{"$f":" 'Tax SA'!FP$49","v":65.830796215125801},{"$f":" 'Tax SA'!FQ$49","v":49.48350578074615},{"$f":" 'Tax SA'!FR$49","v":59.724984688035399},{"$f":" 'Tax SA'!FS$49","v":79.173365235132536},{"$f":" 'Tax SA'!FT$49","v":105.52876389609378},{"$f":" 'Tax SA'!FU$49","v":144.69497444490946},{"$f":" 'Tax SA'!FV$49","v":167.72312005364859},{"$f":" 'Tax SA'!FW$49","v":174.21865775962206},{"$f":" 'Tax SA'!FX$49","v":188.47087306106886},{"$f":" 'Tax SA'!FY$49","v":154.22691951022435},{"$f":" 'Tax SA'!FZ$49","v":144.02943671930578},{"$f":" 'Tax SA'!GA$49","v":100.16411794552845},{"$f":" 'Tax SA'!GB$49","v":67.162025718996887},{"$f":" 'Tax SA'!GC$49","v":50.489483987545036},{"$f":" 'Tax SA'!GD$49","v":60.934469660192519},{"$f":" 'Tax SA'!GE$49","v":80.769451784172347},{"$f":" 'Tax SA'!GF$49","v":107.64881495083151},{"$f":" 'Tax SA'!GG$49","v":147.59374953387675},{"$f":" 'Tax SA'!GH$49","v":171.07969081623568},{"$f":" 'Tax SA'!GI$49","v":177.70423907868235},{"$f":" 'Tax SA'!GJ$49","v":192.23971953274577}]
[null,null,null,null,"Profit after tax",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J22:GJ22)","v":190639.16362751057},null,{"$f":" J19 + J21","v":0},{"$f":" K19 + K21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1042.5502487249919,883.75817270406446,836.66252070230735,633.2070993441597,480.20897578531071,403.03659908276086,451.80577821171454,544.18221873158438,669.26445938993436,855.03167888737346,6693.3546976991265,6710.1918132611972,6751.5227165977385,6597.6951319658156,6537.5712548490092,6342.1170185128885,6194.5203654293819,6112.7119275847308,6144.4707055018007,6218.233718863883,995.92500991047154,1149.9294260816773,1235.8715176739745,1251.0612993302084,1291.2072133676575,1132.2884384174117,1068.9115217481526,867.48724766187854,714.84629051333491,629.27549441091935,659.50374482415316,732.54455189458133,836.45434049261507,991.27726035789806,1076.6562639414049,1089.8475671949466,1128.4625626632453,964.07826467993073,897.05033071349499,689.19052619195679,531.05531973539064,441.29810278797868,469.6198462800113,541.57715168583081,644.98768406127692,800.2952414954533,884.74051366656442,912.2264116580975,972.19317286953708,829.06012127632835,786.64752284934048,{"$f":" BW19 + BW21","v":603.24572237153711},465.34244168382889,395.80865627843446,439.83658615081566,523.18473676631243,636.02166934948502,803.57930957154827,902.20781730319322,930.24109639939479,980.06257670942625,834.06228297473933,790.78316879142881,603.71173659287331,463.04284748560013,392.10380015455002,436.98404241067556,521.96640713445674,637.02469450640763,807.89110370940602,908.45831367513506,937.02558188175942,999.37838744517376,850.47523743239321,806.33612209605883,615.54510941530941,472.07945795010352,399.73032606638606,445.50377398120673,532.17684582221455,649.52393126443144,823.78900309561504,926.35683376018244,955.49290306106684,1019.0863949791101,867.27965479966076,822.26040717806575,627.66269590224783,481.33478177270354,407.54254794413072,454.23013992286764,542.6335390375632,662.32305272517226,840.06641679238328,944.68174774559202,974.39995742175893,1039.2632141284257,884.3695868157821,838.45576689446921,639.98883544105286,490.75165401626293,415.49262860098833,463.10940321139941,553.27157739802317,675.34202281664216,856.62084456268451,963.3173339575718,993.62726824929621,1059.7811711052625,901.80787530001396,854.98171079390863,652.56863032354158,500.36434369979304,423.60937437508511,472.17382799903629,{"$f":" EI19 + EI21","v":564.12977155682051},688.62851512106431,873.51312132429905,982.33217413771513,1013.2456186779791,1080.7158526171452,919.60166026360912,871.84502590081354,665.40733814349721,510.17695865801716,431.89631379089997,481.42731109226065,575.21271469298688,702.18806521729107,890.75018167791063,1001.734026734837,1036.8523033410247,1283.2098229581798,1086.0453809167072,1027.5331265193722,774.80552893737502,584.75086941945608,488.88044038870748,549.44257569435899,664.16962476210995,819.5212605309415,1050.2497174004382,1186.0283542349539,1224.5563344791758,1308.7175581689012,1107.5455683758489,1047.8703265441582,790.11741466863214,596.28382222489552,498.50745734994342,560.2746105001338,677.28384167967272,835.7255304281714,1071.0430605432275,1209.5225099939526,1248.8173274312301,1334.6528855839395,1129.4808250357214,1068.6194835013857,805.7413355419427,608.05367537147231,508.33348715737014,571.32963789237135,690.66645223063028,852.25966043288452,1092.257541423872,{"$f":" GH19 + GH21","v":1233.4915293112733},1273.5684498674259,1361.1116555944361]
[]
[null,null,null,null,"[Dividends paid]"]
[null,null,null,null,"Net income",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J25:GJ25)","v":190639.16362751057},null,{"$f":" J22 + J24","v":0},{"$f":" K22 + K24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1042.5502487249919,883.75817270406446,836.66252070230735,633.2070993441597,480.20897578531071,403.03659908276086,451.80577821171454,544.18221873158438,669.26445938993436,855.03167888737346,6693.3546976991265,6710.1918132611972,6751.5227165977385,6597.6951319658156,6537.5712548490092,6342.1170185128885,6194.5203654293819,6112.7119275847308,6144.4707055018007,6218.233718863883,995.92500991047154,1149.9294260816773,1235.8715176739745,1251.0612993302084,1291.2072133676575,1132.2884384174117,1068.9115217481526,867.48724766187854,714.84629051333491,629.27549441091935,659.50374482415316,732.54455189458133,836.45434049261507,991.27726035789806,1076.6562639414049,1089.8475671949466,1128.4625626632453,964.07826467993073,897.05033071349499,689.19052619195679,531.05531973539064,441.29810278797868,469.6198462800113,541.57715168583081,644.98768406127692,800.2952414954533,884.74051366656442,912.2264116580975,972.19317286953708,829.06012127632835,786.64752284934048,{"$f":" BW22 + BW24","v":603.24572237153711},465.34244168382889,395.80865627843446,439.83658615081566,523.18473676631243,636.02166934948502,803.57930957154827,902.20781730319322,930.24109639939479,980.06257670942625,834.06228297473933,790.78316879142881,603.71173659287331,463.04284748560013,392.10380015455002,436.98404241067556,521.96640713445674,637.02469450640763,807.89110370940602,908.45831367513506,937.02558188175942,999.37838744517376,850.47523743239321,806.33612209605883,615.54510941530941,472.07945795010352,399.73032606638606,445.50377398120673,532.17684582221455,649.52393126443144,823.78900309561504,926.35683376018244,955.49290306106684,1019.0863949791101,867.27965479966076,822.26040717806575,627.66269590224783,481.33478177270354,407.54254794413072,454.23013992286764,542.6335390375632,662.32305272517226,840.06641679238328,944.68174774559202,974.39995742175893,1039.2632141284257,884.3695868157821,838.45576689446921,639.98883544105286,490.75165401626293,415.49262860098833,463.10940321139941,553.27157739802317,675.34202281664216,856.62084456268451,963.3173339575718,993.62726824929621,1059.7811711052625,901.80787530001396,854.98171079390863,652.56863032354158,500.36434369979304,423.60937437508511,472.17382799903629,{"$f":" EI22 + EI24","v":564.12977155682051},688.62851512106431,873.51312132429905,982.33217413771513,1013.2456186779791,1080.7158526171452,919.60166026360912,871.84502590081354,665.40733814349721,510.17695865801716,431.89631379089997,481.42731109226065,575.21271469298688,702.18806521729107,890.75018167791063,1001.734026734837,1036.8523033410247,1283.2098229581798,1086.0453809167072,1027.5331265193722,774.80552893737502,584.75086941945608,488.88044038870748,549.44257569435899,664.16962476210995,819.5212605309415,1050.2497174004382,1186.0283542349539,1224.5563344791758,1308.7175581689012,1107.5455683758489,1047.8703265441582,790.11741466863214,596.28382222489552,498.50745734994342,560.2746105001338,677.28384167967272,835.7255304281714,1071.0430605432275,1209.5225099939526,1248.8173274312301,1334.6528855839395,1129.4808250357214,1068.6194835013857,805.7413355419427,608.05367537147231,508.33348715737014,571.32963789237135,690.66645223063028,852.25966043288452,1092.257541423872,{"$f":" GH22 + GH24","v":1233.4915293112733},1273.5684498674259,1361.1116555944361]
[]
[]
["CASH FLOW STATEMENT"]
[]
[null,null,null,null,"[Cash received from invoices]"]
[null,null,null,null,"[Cash paid for operating costs]"]
[null,null,null,null,"[Corporate income tax expense]"]
[null,null,null,null,"Cash flow available for senior debt service",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J33:GJ33)","v":0},null,{"$f":"SUM(J30:J32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP30:AP32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV30: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,{"$f":"SUM(DB30:DB32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH30: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,{"$f":"SUM(FN30:FN32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"[Senior debt interest]"]
[null,null,null,null,"[Senior debt repayment]"]
[null,null,null,null,"Cash flow available for refinancing facility",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J37:GJ37)","v":0},null,{"$f":" J33 + SUM(J35:J36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP33 + SUM(AP35:AP36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BV33 + SUM(BV35:BV36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DB33 + SUM(DB35:DB36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EH33 + SUM(EH35:EH36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FN33 + SUM(FN35:FN36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"[Refi facility drawdown]"]
[null,null,null,null,"[Refi facility repayment]"]
[null,null,null,null,"[Refi facility interest]"]
[null,null,null,null,"Cash flow available for revolving credit facility",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J42:GJ42)","v":0},null,{"$f":" J37 + SUM(J39:J41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP37 + SUM(AP39:AP41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BV37 + SUM(BV39:BV41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DC37 + SUM(DC39:DC41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EH37 + SUM(EH39:EH41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FN37 + SUM(FN39:FN41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"[RCF drawdown]"]
[null,null,null,null,"[RCF repayment]"]
[null,null,null,null,"[RCF interest expense paid]"]
[null,null,null,null,"Cash available for shareholders",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J47:GJ47)","v":0},null,{"$f":" J42 + SUM(J44:J46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP42 + SUM(AP44:AP46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BV42 + SUM(BV44:BV46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DB42 + SUM(DB44:DB46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EH42 + SUM(EH44:EH46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FN42 + SUM(FN44:FN46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"[Share capital redemption]"]
[null,null,null,null,"Cash flow available for dividends",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J50:GJ50)","v":0},null,{"$f":" J47 + J49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP47 + AP49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BV47 + BV49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DB47 + DB49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EH47 + EH49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FN47 + FN49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"[Dividends paid]"]
[null,null,null,null,"Net cash flow",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J53:GJ53)","v":0},null,{"$f":" J50 + J52","v":0},{"$f":" K50 + K52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BW50 + BW52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EI50 + EI52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" GH50 + GH52","v":0},0,0]
[]
[]
["BALANCE SHEET"]
[]
[null,"Non current assets"]
[null,null,null,null,"[Non current assets balance]"]
[null,null,null,null,"Non current assets",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"SUM(J59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Current assets"]
[null,null,null,null,"[Retained cash balance]"]
[null,null,null,null,"[Accounts receivable balance]"]
[null,null,null,null,"Current assets",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"SUM(J63:J64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP63:AP64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV63:BV64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB63:DB64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH63:EH64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN63:FN64)","v":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,"Total assets",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":" J65 + J60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP65 + AP60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BV65 + BV60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DB65 + DB60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EH65 + EH60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FN65 + FN60","v":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,"[Accounts payable balance]"]
[null,null,null,null,"[Senior debt balance]"]
[null,null,null,null,"[Refi facility balance]"]
[null,null,null,null,"[RCF balance]"]
[null,null,null,null,"[Share capital balance]"]
[null,null,null,null,"[Retained earnings balance]"]
[null,null,null,null,"Total liabilities",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":" SUM(J69:J74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUM(AP69: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,{"$f":" SUM(BV69:BV74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUM(DB69: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,{"$f":" SUM(EH69:EH74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUM(FN69:FN74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUM(GH69:GH74)","v":0},0,0]
[]
[]
["BALANCE SHEET CHECK"]
[]
[null,null,null,null,{"$f":" E$67","v":"Total assets"},{"$f":" F$67","v":0},"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ED$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$75","v":"Total liabilities"},{"$f":" F$75","v":0},"$ 000s",0,0,0,0,0,0,{"$f":" N$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AT$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BZ$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DF$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EL$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FR$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Balance sheet check",{"$f":" IF(SUM(J82:PY82) <> 0, 1, 0)","v":0},"check",null,null,{"$f":" IF(ABS(J80 - J81) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(ABS(AP80 - AP81) > CHK_TOL, 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,{"$f":" IF(ABS(BV80 - BV81) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(ABS(DB80 - DB81) > CHK_TOL, 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,{"$f":" IF(ABS(EH80 - EH81) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(ABS(FN80 - FN81) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(ABS(GH80 - GH81) > CHK_TOL, 1, 0)","v":0},0,0]
[null,null,null,null,"Balance sheet difference",null,null,{"$f":" SUM(J83:GJ83)","v":0},null,{"$f":" J80 - J81","v":0},{"$f":" K80 - K81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BW80 - BW81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EI80 - EI81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" GH80 - GH81","v":0},0,0]
[]
[]
[]
["END"]

{"sheet":"FS Ann","index":9,"n_rows":86,"n_cols":56,"rows_kept":86,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"FS Ann - Base case 1"}]
[null,null,null,null,{"$f":" Time!E$51","v":"Model period ending - annual"},{"$f":" Check!$F$9","v":0},"Error chks",null,null,{"$f":" Time!J$51","v":"2023-01-01"},{"$f":" Time!K$51","v":"2024-01-31"},{"$f":" Time!L$51","v":"2025-01-31"},{"$f":" Time!M$51","v":"2026-01-31"},{"$f":" Time!N$51","v":"2027-01-31"},{"$f":" Time!O$51","v":"2028-01-31"},{"$f":" Time!P$51","v":"2029-01-31"},{"$f":" Time!Q$51","v":"2030-01-31"},{"$f":" Time!R$51","v":"2031-01-31"},{"$f":" Time!S$51","v":"2032-01-31"},{"$f":" Time!T$51","v":"2033-01-31"},{"$f":" Time!U$51","v":"2034-01-31"},{"$f":" Time!V$51","v":"2035-01-31"},{"$f":" Time!W$51","v":"2036-01-31"},{"$f":" Time!X$51","v":"2037-01-31"},{"$f":" Time!Y$51","v":"2038-01-31"},{"$f":" Time!Z$51","v":"2039-01-31"},{"$f":" Time!AA$51","v":"2040-01-31"},{"$f":" Time!AB$51","v":"2041-01-31"},{"$f":" Time!AC$51","v":"2042-01-31"},{"$f":" Time!AD$51","v":"2043-01-31"},{"$f":" Time!AE$51","v":"2044-01-31"},{"$f":" Time!AF$51","v":"2045-01-31"},{"$f":" Time!AG$51","v":"2046-01-31"},{"$f":" Time!AH$51","v":"2047-01-31"},{"$f":" Time!AI$51","v":"2048-01-31"},{"$f":" Time!AJ$51","v":"2049-01-31"},{"$f":" Time!AK$51","v":"2050-01-31"},{"$f":" Time!AL$51","v":"2051-01-31"},{"$f":" Time!AM$51","v":"2052-01-31"},{"$f":" Time!AN$51","v":"2053-01-31"},{"$f":" Time!AO$51","v":"2054-01-31"},{"$f":" Time!AP$51","v":"2055-01-31"},{"$f":" Time!AQ$51","v":"2056-01-31"},{"$f":" Time!AR$51","v":"2057-01-31"},{"$f":" Time!AS$51","v":"2058-01-31"},{"$f":" Time!AT$51","v":"2059-01-31"},{"$f":" Time!AU$51","v":"2060-01-31"},{"$f":" Time!AV$51","v":"2061-01-31"},{"$f":" Time!AW$51","v":"2062-01-31"},{"$f":" Time!AX$51","v":"2063-01-31"},{"$f":" Time!AY$51","v":"2064-01-31"},{"$f":" Time!AZ$51","v":"2065-01-31"},{"$f":" Time!BA$51","v":"2066-01-31"},{"$f":" Time!BB$51","v":"2067-01-31"},{"$f":" Time!BC$51","v":"2068-01-31"},{"$f":" Time!BD$51","v":"2069-01-31"}]
[null,null,null,null,{"$f":" Time!E$56","v":"Timeline label - annual"},{"$f":" Output!J2","v":9},"Track chgs",null,null,{"$f":" Time!J$56","v":"Construction"},{"$f":" Time!K$56","v":"Construction"},{"$f":" Time!L$56","v":"Construction"},{"$f":" Time!M$56","v":"Operations"},{"$f":" Time!N$56","v":"Operations"},{"$f":" Time!O$56","v":"Operations"},{"$f":" Time!P$56","v":"Operations"},{"$f":" Time!Q$56","v":"Operations"},{"$f":" Time!R$56","v":"Operations"},{"$f":" Time!S$56","v":"Operations"},{"$f":" Time!T$56","v":"Operations"},{"$f":" Time!U$56","v":"Operations"},{"$f":" Time!V$56","v":"Operations"},{"$f":" Time!W$56","v":"Operations"},{"$f":" Time!X$56","v":"Operations"},{"$f":" Time!Y$56","v":"Operations"},{"$f":" Time!Z$56","v":"Operations"},{"$f":" Time!AA$56","v":"Operations"},{"$f":" Time!AB$56","v":"Operations"},{"$f":" Time!AC$56","v":"Operations"},{"$f":" Time!AD$56","v":"Operations"},{"$f":" Time!AE$56","v":"Operations"},{"$f":" Time!AF$56","v":"Pre-fcst"},{"$f":" Time!AG$56","v":"Pre-fcst"},{"$f":" Time!AH$56","v":"Pre-fcst"},{"$f":" Time!AI$56","v":"Pre-fcst"},{"$f":" Time!AJ$56","v":"Pre-fcst"},{"$f":" Time!AK$56","v":"Pre-fcst"},{"$f":" Time!AL$56","v":"Pre-fcst"},{"$f":" Time!AM$56","v":"Pre-fcst"},{"$f":" Time!AN$56","v":"Pre-fcst"},{"$f":" Time!AO$56","v":"Pre-fcst"},{"$f":" Time!AP$56","v":"Pre-fcst"},{"$f":" Time!AQ$56","v":"Pre-fcst"},{"$f":" Time!AR$56","v":"Pre-fcst"},{"$f":" Time!AS$56","v":"Pre-fcst"},{"$f":" Time!AT$56","v":"Pre-fcst"},{"$f":" Time!AU$56","v":"Pre-fcst"},{"$f":" Time!AV$56","v":"Pre-fcst"},{"$f":" Time!AW$56","v":"Pre-fcst"},{"$f":" Time!AX$56","v":"Pre-fcst"},{"$f":" Time!AY$56","v":"Pre-fcst"},{"$f":" Time!AZ$56","v":"Pre-fcst"},{"$f":" Time!BA$56","v":"Pre-fcst"},{"$f":" Time!BB$56","v":"Pre-fcst"},{"$f":" Time!BC$56","v":"Pre-fcst"},{"$f":" Time!BD$56","v":0}]
[null,null,null,null,{"$f":" Time!E$45","v":"Contract year"},{"$f":" Check!$F$21","v":0},"Alerts",null,null,{"$f":" YEAR(J2)","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069]
[null,null,null,null,{"$f":" Time!E$13","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":" Time!J$13","v":1},{"$f":" Time!K$13","v":2},{"$f":" Time!L$13","v":3},{"$f":" Time!M$13","v":4},{"$f":" Time!N$13","v":5},{"$f":" Time!O$13","v":6},{"$f":" Time!P$13","v":7},{"$f":" Time!Q$13","v":8},{"$f":" Time!R$13","v":9},{"$f":" Time!S$13","v":10},{"$f":" Time!T$13","v":11},{"$f":" Time!U$13","v":12},{"$f":" Time!V$13","v":13},{"$f":" Time!W$13","v":14},{"$f":" Time!X$13","v":15},{"$f":" Time!Y$13","v":16},{"$f":" Time!Z$13","v":17},{"$f":" Time!AA$13","v":18},{"$f":" Time!AB$13","v":19},{"$f":" Time!AC$13","v":20},{"$f":" Time!AD$13","v":21},{"$f":" Time!AE$13","v":22},{"$f":" Time!AF$13","v":23},{"$f":" Time!AG$13","v":24},{"$f":" Time!AH$13","v":25},{"$f":" Time!AI$13","v":26},{"$f":" Time!AJ$13","v":27},{"$f":" Time!AK$13","v":28},{"$f":" Time!AL$13","v":29},{"$f":" Time!AM$13","v":30},{"$f":" Time!AN$13","v":31},{"$f":" Time!AO$13","v":32},{"$f":" Time!AP$13","v":33},{"$f":" Time!AQ$13","v":34},{"$f":" Time!AR$13","v":35},{"$f":" Time!AS$13","v":36},{"$f":" Time!AT$13","v":37},{"$f":" Time!AU$13","v":38},{"$f":" Time!AV$13","v":39},{"$f":" Time!AW$13","v":40},{"$f":" Time!AX$13","v":41},{"$f":" Time!AY$13","v":42},{"$f":" Time!AZ$13","v":43},{"$f":" Time!BA$13","v":44},{"$f":" Time!BB$13","v":45},{"$f":" Time!BC$13","v":46},{"$f":" Time!BD$13","v":47}]
[]
["INCOME STATEMENT"]
[]
[null,null,null,null,{"$f":" 'FS SA'!E9","v":"Revenues"},{"$f":" 'FS SA'!F9","v":0},{"$f":" 'FS SA'!G9","v":"$ 000s"},{"$f":" SUM(J9:BQ9)","v":105899.86982940523},null,{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!L$4)","v":5799.2001507192499},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!M$4)","v":6682.476768501092},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!N$4)","v":6815.3693696685114},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!O$4)","v":6951.2629714484065},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!P$4)","v":7089.6151291495053},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!Q$4)","v":7230.6043803549246},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!R$4)","v":7374.3974465197371},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!S$4)","v":7521.4376692293072},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!T$4)","v":7671.1381099731516},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!U$4)","v":7823.6919508116471},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!V$4)","v":7979.2795884637235},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!W$4)","v":8138.3807294394319},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!X$4)","v":8300.3602918205015},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!Y$4)","v":8465.4273033522477},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!Z$4)","v":2057.2279699537871},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!BB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!BC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J9:$GJ9, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!BD$4)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E10","v":"Total operating expenses"},{"$f":" 'FS SA'!F10","v":0},{"$f":" 'FS SA'!G10","v":"$ 000s"},{"$f":" SUM(J10:BQ10)","v":16127.213265035289},null,{"$f":" SUMIFS('FS SA'!$J10:$GJ10, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!L$4)","v":1006.279566923801},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!M$4)","v":1116.8698894302095},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!N$4)","v":1137.2916366659449},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!O$4)","v":1158.2724108897212},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!P$4)","v":1179.7390389789482},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Q$4)","v":1075.7276901891626},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!R$4)","v":1083.5231636910892},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!S$4)","v":1103.1566126312464},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!T$4)","v":1123.244715291899},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!U$4)","v":1143.8258331741763},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!V$4)","v":1164.9214790035103},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!W$4)","v":1186.5945991895978},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!X$4)","v":1208.7696059651169},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Y$4)","v":1231.4888461142225},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Z$4)","v":207.50817689664234},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J10:$IU10, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BD$4)","v":0}]
[null,null,null,null,"EBITDA",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J11:PY11)","v":122027.0830944405},null,{"$f":"SUM(J9:J10)","v":0},0,6805.4797176430511,7799.3466579313017,7952.661006334456,8109.5353823381274,8269.3541681284532,8306.3320705440874,8457.9206102108255,8624.5942818605545,8794.382825265051,8967.5177839858225,9144.2010674672347,9324.9753286290288,9509.1298977856186,9696.9161494664695,2264.7361468504296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'FS SA'!E13","v":"Capital allowance"},{"$f":" 'FS SA'!F13","v":0},{"$f":" 'FS SA'!G13","v":"$ 000s"},{"$f":" SUM(J13:BQ13)","v":53263.656249999993},null,{"$f":" SUMIFS('FS SA'!$J13:$GJ13, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!L$4)","v":5326.3656250000004},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!M$4)","v":47937.290624999994},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J13:$IU13, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BD$4)","v":0}]
[null,null,null,null,"EBIT",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J14:PY14)","v":175290.73934444049},null,{"$f":" J11 + J13","v":0},0,12131.845342643051,55736.637282931297,7952.661006334456,8109.5353823381274,8269.3541681284532,8306.3320705440874,8457.9206102108255,8624.5942818605545,8794.382825265051,8967.5177839858225,9144.2010674672347,9324.9753286290288,9509.1298977856186,9696.9161494664695,2264.7361468504296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'FS SA'!E16","v":"Interest expense Senior Loan"},{"$f":" 'FS SA'!F16","v":0},{"$f":" 'FS SA'!G16","v":"$ 000s"},{"$f":" SUM(J16:BQ16)","v":10058.280275245108},null,{"$f":" SUMIFS('FS SA'!$J16:$GJ16, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!L$4)","v":532.63656250000008},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!M$4)","v":5254.1233233012608},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!N$4)","v":3298.8526606257601},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!O$4)","v":972.66772881795237},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!P$4)","v":6.1988797574678785E-12},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Q$4)","v":7.1953776833024844E-12},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!R$4)","v":8.3520671526166049E-12},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!S$4)","v":9.6946996797255864E-12},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!T$4)","v":1.1253166451209184E-11},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!U$4)","v":1.3062163796929945E-11},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!V$4)","v":1.5161965638524234E-11},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!W$4)","v":1.7599320112477872E-11},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!X$4)","v":2.0428490329411924E-11},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Y$4)","v":2.3712462440125486E-11},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Z$4)","v":4.3072467683047165E-12},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J16:$IU16, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BD$4)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E17","v":"[Refi facility interest]"},{"$f":" 'FS SA'!F17","v":0},{"$f":" 'FS SA'!G17","v":0},{"$f":" SUM(J17:BQ17)","v":0},null,{"$f":" SUMIFS('FS SA'!$J17:$GJ17, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!M$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J17:$IU17, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BD$4)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E18","v":"[RCF interest expense]"},{"$f":" 'FS SA'!F18","v":0},{"$f":" 'FS SA'!G18","v":0},{"$f":" SUM(J18:BQ18)","v":0},null,{"$f":" SUMIFS('FS SA'!$J18:$GJ18, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!M$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J18:$IU18, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BD$4)","v":0}]
[null,null,null,null,"EBT",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J19:PY19)","v":185349.0196196856},null,{"$f":" J14 + SUM(J16:J18)","v":0},0,12664.481905143051,60990.760606232558,11251.513666960216,9082.2031111560791,8269.3541681284587,8306.3320705440947,8457.9206102108346,8624.5942818605636,8794.3828252650619,8967.5177839858352,9144.2010674672492,9324.975328629047,9509.1298977856386,9696.9161494664932,2264.7361468504337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'FS SA'!E21","v":"Income taxes"},{"$f":" 'FS SA'!F21","v":0},{"$f":" 'FS SA'!G21","v":"$ 000s"},{"$f":" SUM(J21:BQ21)","v":5290.144007824958},null,{"$f":" SUMIFS('FS SA'!$J21:$GJ21, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!L$4)","v":828.58054412027832},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!M$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!W$4)","v":1226.5136764745787},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!X$4)","v":1418.318137171073},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Y$4)","v":1446.7876914476001},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Z$4)","v":369.94395861142812},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J21:$IU21, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BD$4)","v":0}]
[null,null,null,null,"EBT",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J22:PY22)","v":190639.16362751054},null,{"$f":" J19 + J21","v":0},0,13493.062449263329,60990.760606232558,11251.513666960216,9082.2031111560791,8269.3541681284587,8306.3320705440947,8457.9206102108346,8624.5942818605636,8794.3828252650619,8967.5177839858352,9144.2010674672492,10551.489005103625,10927.448034956711,11143.703840914093,2634.6801054618618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'FS SA'!E24","v":"[Dividends paid]"},{"$f":" 'FS SA'!F24","v":0},{"$f":" 'FS SA'!G24","v":0},{"$f":" SUM(J24:BQ24)","v":0},null,{"$f":" SUMIFS('FS SA'!$J24:$GJ24, 'FS SA'!$J$4:$GJ$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!M$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J24:$IU24, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BD$4)","v":0}]
[null,null,null,null,"Net income",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J25:PY25)","v":190639.16362751054},null,{"$f":" J22 + J24","v":0},0,13493.062449263329,60990.760606232558,11251.513666960216,9082.2031111560791,8269.3541681284587,8306.3320705440947,8457.9206102108346,8624.5942818605636,8794.3828252650619,8967.5177839858352,9144.2010674672492,10551.489005103625,10927.448034956711,11143.703840914093,2634.6801054618618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["CASH FLOW STATEMENT"]
[]
[null,null,null,null,{"$f":" 'FS SA'!E30","v":"[Cash received from invoices]"},{"$f":" 'FS SA'!F30","v":0},{"$f":" 'FS SA'!G30","v":0},{"$f":" SUM(J30:BQ30)","v":0},null,{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!M$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J30:$IU30, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BD$4)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E31","v":"[Cash paid for operating costs]"},{"$f":" 'FS SA'!F31","v":0},{"$f":" 'FS SA'!G31","v":0},{"$f":" SUM(J31:BQ31)","v":0},null,{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!M$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J31:$IU31, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BD$4)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E32","v":"[Corporate income tax expense]"},{"$f":" 'FS SA'!F32","v":0},{"$f":" 'FS SA'!G32","v":0},{"$f":" SUM(J32:BQ32)","v":0},null,{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!M$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J32:$IU32, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BD$4)","v":0}]
[null,null,null,null,"Cash flow available for debt service",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J33:PY33)","v":0},null,{"$f":"SUM(J30:J32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'FS SA'!E35","v":"[Senior debt interest]"},{"$f":" 'FS SA'!F35","v":0},{"$f":" 'FS SA'!G35","v":0},{"$f":" SUM(J35:BQ35)","v":0},null,{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!M$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J35:$IU35, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BD$4)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E36","v":"[Senior debt repayment]"},{"$f":" 'FS SA'!F36","v":0},{"$f":" 'FS SA'!G36","v":0},{"$f":" SUM(J36:BQ36)","v":0},null,{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!M$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J36:$IU36, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BD$4)","v":0}]
[null,null,null,null,"Cash flow available for refinancing facility",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J37:PY37)","v":0},null,{"$f":" J33 + SUM(J35:J36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'FS SA'!E40","v":"[Refi facility repayment]"},{"$f":" 'FS SA'!F40","v":0},{"$f":" 'FS SA'!G40","v":0},{"$f":" SUM(J39:BQ39)","v":0},null,{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!M$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J40:$IU40, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BD$4)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E41","v":"[Refi facility interest]"},{"$f":" 'FS SA'!F41","v":0},{"$f":" 'FS SA'!G41","v":0},{"$f":" SUM(J40:BQ40)","v":0},null,{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!M$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J41:$IU41, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BD$4)","v":0}]
[null,null,null,null,"Cash flow available for revolving credit facility",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J41:PY41)","v":0},null,{"$f":" J37 + SUM(J39:J40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'FS SA'!E44","v":"[RCF drawdown]"},{"$f":" 'FS SA'!F44","v":0},{"$f":" 'FS SA'!G44","v":0},{"$f":" SUM(J43:BQ43)","v":0},null,{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!M$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J44:$IU44, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BD$4)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E45","v":"[RCF repayment]"},{"$f":" 'FS SA'!F45","v":0},{"$f":" 'FS SA'!G45","v":0},{"$f":" SUM(J44:BQ44)","v":0},null,{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!M$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J45:$IU45, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BD$4)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E46","v":"[RCF interest expense paid]"},{"$f":" 'FS SA'!F46","v":0},{"$f":" 'FS SA'!G46","v":0},0,null,{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!M$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J46:$IU46, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BD$4)","v":0}]
[null,null,null,null,"Cash available for shareholders",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J46:BD46)","v":0},null,{"$f":" J41 + SUM(J43:J45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'FS SA'!E49","v":"[Share capital redemption]"},{"$f":" 'FS SA'!F49","v":0},{"$f":" 'FS SA'!G49","v":0},{"$f":" SUM(J48:BQ48)","v":0},null,{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!M$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J49:$IU49, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BD$4)","v":0}]
[null,null,null,null,"Cash flow available for dividends",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J49:PY49)","v":0},null,{"$f":" J46 + J48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'FS SA'!E52","v":"[Dividends paid]"},{"$f":" 'FS SA'!F52","v":0},{"$f":" 'FS SA'!G52","v":0},{"$f":" SUM(J51:BQ51)","v":0},null,{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!J$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!K$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!L$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!M$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!N$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!O$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!P$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Q$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!R$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!S$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!T$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!U$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!V$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!W$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!X$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Y$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!Z$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AD$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AE$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AF$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AG$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AH$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AI$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AJ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AK$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AL$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AM$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AN$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AO$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AP$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AQ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AR$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AS$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AT$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AU$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AV$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AW$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AX$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AY$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!AZ$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BA$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BB$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BC$4)","v":0},{"$f":" SUMIFS('FS SA'!$J52:$IU52, 'FS SA'!$J$4:$IU$4, 'FS Ann'!BD$4)","v":0}]
[null,null,null,null,"Net cash flow",null,{"$f":"SMU","v":"$ 000s"},{"$f":" SUM(J52:PY52)","v":0},null,{"$f":" J49 + J51","v":0},{"$f":" K49 + K51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["BALANCE SHEET"]
[]
[null,"Non current assets"]
[null,null,null,null,{"$f":" 'FS SA'!E59","v":"[Non current assets balance]"},{"$f":" 'FS SA'!F59","v":0},{"$f":" 'FS SA'!G59","v":0},null,null,{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!J$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!K$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!L$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!M$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!N$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!O$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!P$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!Q$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!R$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!S$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!T$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!U$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!V$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!W$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!X$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!Y$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!Z$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AA$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AB$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AC$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AD$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AE$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AF$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AG$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AH$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AI$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AJ$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AK$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AL$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AM$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AN$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AO$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AP$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AQ$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AR$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AS$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AT$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AU$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AV$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AW$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AX$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AY$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AZ$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BA$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BB$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BC$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J59:$IU59, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BD$2)","v":0}]
[null,null,null,null,"Non current assets",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"SUM(J59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Current assets"]
[null,null,null,null,{"$f":" 'FS SA'!E63","v":"[Retained cash balance]"},{"$f":" 'FS SA'!F63","v":0},{"$f":" 'FS SA'!G63","v":0},null,null,{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!J$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!K$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!L$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!M$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!N$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!O$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!P$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!Q$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!R$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!S$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!T$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!U$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!V$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!W$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!X$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!Y$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!Z$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AA$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AB$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AC$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AD$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AE$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AF$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AG$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AH$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AI$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AJ$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AK$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AL$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AM$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AN$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AO$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AP$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AQ$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AR$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AS$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AT$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AU$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AV$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AW$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AX$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AY$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AZ$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BA$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BB$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BC$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J63:$IU63, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BD$2)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E64","v":"[Accounts receivable balance]"},{"$f":" 'FS SA'!F64","v":0},{"$f":" 'FS SA'!G64","v":0},null,null,{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!J$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!K$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!L$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!M$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!N$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!O$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!P$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!Q$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!R$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!S$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!T$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!U$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!V$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!W$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!X$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!Y$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!Z$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AA$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AB$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AC$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AD$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AE$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AF$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AG$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AH$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AI$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AJ$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AK$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AL$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AM$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AN$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AO$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AP$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AQ$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AR$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AS$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AT$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AU$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AV$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AW$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AX$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AY$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AZ$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BA$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BB$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BC$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J64:$IU64, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BD$2)","v":0}]
[null,null,null,null,"Current assets",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"SUM(J63:J64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total assets",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":" J65 + J60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'FS SA'!E69","v":"[Accounts payable balance]"},{"$f":" 'FS SA'!F69","v":0},{"$f":" 'FS SA'!G69","v":0},null,null,{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!J$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!K$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!L$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!M$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!N$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!O$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!P$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!Q$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!R$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!S$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!T$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!U$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!V$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!W$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!X$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!Y$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!Z$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AA$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AB$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AC$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AD$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AE$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AF$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AG$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AH$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AI$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AJ$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AK$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AL$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AM$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AN$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AO$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AP$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AQ$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AR$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AS$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AT$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AU$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AV$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AW$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AX$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AY$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AZ$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BA$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BB$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BC$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J69:$IU69, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BD$2)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E70","v":"[Senior debt balance]"},{"$f":" 'FS SA'!F70","v":0},{"$f":" 'FS SA'!G70","v":0},null,null,{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!J$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!K$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!L$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!M$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!N$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!O$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!P$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!Q$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!R$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!S$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!T$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!U$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!V$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!W$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!X$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!Y$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!Z$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AA$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AB$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AC$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AD$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AE$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AF$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AG$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AH$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AI$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AJ$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AK$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AL$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AM$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AN$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AO$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AP$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AQ$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AR$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AS$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AT$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AU$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AV$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AW$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AX$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AY$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AZ$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BA$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BB$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BC$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J70:$IU70, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BD$2)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E71","v":"[Refi facility balance]"},{"$f":" 'FS SA'!F71","v":0},{"$f":" 'FS SA'!G71","v":0},null,null,{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!J$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!K$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!L$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!M$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!N$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!O$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!P$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!Q$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!R$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!S$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!T$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!U$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!V$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!W$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!X$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!Y$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!Z$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AA$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AB$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AC$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AD$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AE$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AF$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AG$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AH$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AI$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AJ$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AK$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AL$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AM$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AN$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AO$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AP$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AQ$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AR$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AS$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AT$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AU$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AV$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AW$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AX$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AY$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AZ$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BA$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BB$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BC$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J71:$IU71, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BD$2)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E72","v":"[RCF balance]"},{"$f":" 'FS SA'!F72","v":0},{"$f":" 'FS SA'!G72","v":0},null,null,{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!J$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!K$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!L$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!M$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!N$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!O$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!P$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!Q$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!R$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!S$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!T$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!U$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!V$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!W$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!X$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!Y$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!Z$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AA$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AB$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AC$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AD$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AE$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AF$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AG$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AH$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AI$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AJ$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AK$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AL$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AM$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AN$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AO$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AP$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AQ$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AR$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AS$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AT$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AU$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AV$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AW$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AX$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AY$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AZ$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BA$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BB$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BC$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J72:$IU72, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BD$2)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E73","v":"[Share capital balance]"},{"$f":" 'FS SA'!F73","v":0},{"$f":" 'FS SA'!G73","v":0},null,null,{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!J$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!K$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!L$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!M$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!N$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!O$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!P$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!Q$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!R$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!S$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!T$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!U$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!V$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!W$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!X$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!Y$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!Z$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AA$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AB$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AC$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AD$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AE$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AF$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AG$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AH$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AI$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AJ$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AK$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AL$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AM$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AN$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AO$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AP$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AQ$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AR$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AS$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AT$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AU$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AV$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AW$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AX$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AY$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AZ$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BA$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BB$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BC$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J73:$IU73, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BD$2)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E74","v":"[Retained earnings balance]"},{"$f":" 'FS SA'!F74","v":0},{"$f":" 'FS SA'!G74","v":0},null,null,{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!J$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!K$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!L$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!M$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!N$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!O$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!P$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!Q$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!R$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!S$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!T$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!U$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!V$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!W$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!X$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!Y$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!Z$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AA$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AB$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AC$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AD$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AE$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AF$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AG$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AH$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AI$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AJ$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AK$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AL$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AM$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AN$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AO$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AP$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AQ$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AR$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AS$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AT$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AU$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AV$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AW$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AX$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AY$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!AZ$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BA$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BB$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BC$2)","v":0},{"$f":" SUMIFS( 'FS SA'!$J74:$IU74, 'FS SA'!$J$2:$IU$2, 'FS Ann'!BD$2)","v":0}]
[null,null,null,null,"Total liabilities",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":" SUM(J69:J74)","v":0},{"$f":" SUM(K69:K74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["BALANCE SHEET CHECK"]
[]
[null,null,null,null,{"$f":" E$67","v":"Total assets"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$75","v":"Total liabilities"},0,"$ 000s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Annual balance sheet check",{"$f":" IF(SUM(J82:PY82) <> 0, 1, 0)","v":0},"check",null,null,{"$f":" IF(ABS(J80 - J81) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Annual balance sheet difference",null,null,{"$f":" SUM(J83:PY83)","v":0},null,{"$f":" J80 - J81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["END"]

{"sheet":"Metrics","index":10,"n_rows":49,"n_cols":509,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"Metrics - Base case 1"}]
[null,null,null,null,{"$f":"Time!E3","v":"Model period ending - SA"},{"$f":" Check!$F$9","v":0},"Error chks",null,null,{"$f":"Time!J3","v":"2023-01-31"},{"$f":"Time!K3","v":"2023-02-28"},{"$f":"Time!L3","v":"2023-03-31"},{"$f":"Time!M3","v":"2023-04-30"},{"$f":"Time!N3","v":"2023-05-31"},{"$f":"Time!O3","v":"2023-06-30"},{"$f":"Time!P3","v":"2023-07-31"},{"$f":"Time!Q3","v":"2023-08-31"},{"$f":"Time!R3","v":"2023-09-30"},{"$f":"Time!S3","v":"2023-10-31"},{"$f":"Time!T3","v":"2023-11-30"},{"$f":"Time!U3","v":"2023-12-31"},{"$f":"Time!V3","v":"2024-01-31"},{"$f":"Time!W3","v":"2024-02-29"},{"$f":"Time!X3","v":"2024-03-31"},{"$f":"Time!Y3","v":"2024-04-30"},{"$f":"Time!Z3","v":"2024-05-31"},{"$f":"Time!AA3","v":"2024-06-30"},{"$f":"Time!AB3","v":"2024-07-31"},{"$f":"Time!AC3","v":"2024-08-31"},{"$f":"Time!AD3","v":"2024-09-30"},{"$f":"Time!AE3","v":"2024-10-31"},{"$f":"Time!AF3","v":"2024-11-30"},{"$f":"Time!AG3","v":"2024-12-31"},{"$f":"Time!AH3","v":"2025-06-30"},{"$f":"Time!AI3","v":"2025-12-31"},{"$f":"Time!AJ3","v":"2026-06-30"},{"$f":"Time!AK3","v":"2026-12-31"},{"$f":"Time!AL3","v":"2027-06-30"},{"$f":"Time!AM3","v":"2027-12-31"},{"$f":"Time!AN3","v":"2028-06-30"},{"$f":"Time!AO3","v":"2028-12-31"},{"$f":"Time!AP3","v":"2029-06-30"},{"$f":"Time!AQ3","v":"2029-12-31"},{"$f":"Time!AR3","v":"2030-06-30"},{"$f":"Time!AS3","v":"2030-12-31"},{"$f":"Time!AT3","v":"2031-06-30"},{"$f":"Time!AU3","v":"2031-12-31"},{"$f":"Time!AV3","v":"2032-06-30"},{"$f":"Time!AW3","v":"2032-12-31"},{"$f":"Time!AX3","v":"2033-06-30"},{"$f":"Time!AY3","v":"2033-12-31"},{"$f":"Time!AZ3","v":"2034-06-30"},{"$f":"Time!BA3","v":"2034-12-31"},{"$f":"Time!BB3","v":"2035-06-30"},{"$f":"Time!BC3","v":"2035-12-31"},{"$f":"Time!BD3","v":"2036-06-30"},{"$f":"Time!BE3","v":"2036-12-31"},{"$f":"Time!BF3","v":"2037-06-30"},{"$f":"Time!BG3","v":"2037-12-31"},{"$f":"Time!BH3","v":"2038-06-30"},{"$f":"Time!BI3","v":"2038-12-31"},{"$f":"Time!BJ3","v":"2039-06-30"},{"$f":"Time!BK3","v":"2039-12-31"},{"$f":"Time!BL3","v":"2040-06-30"},{"$f":"Time!BM3","v":"2040-12-31"},{"$f":"Time!BN3","v":"2041-06-30"},{"$f":"Time!BO3","v":"2041-12-31"},{"$f":"Time!BP3","v":"2042-06-30"},{"$f":"Time!BQ3","v":"2042-12-31"},{"$f":"Time!BR3","v":"2043-06-30"},{"$f":"Time!BS3","v":"2043-12-31"},{"$f":"Time!BT3","v":"2044-06-30"},{"$f":"Time!BU3","v":"2044-12-31"},{"$f":"Time!BV3","v":"2045-06-30"},{"$f":"Time!BW3","v":"2045-12-31"},{"$f":"Time!BX3","v":"2046-06-30"},{"$f":"Time!BY3","v":"2046-12-31"},{"$f":"Time!BZ3","v":"2047-06-30"},{"$f":"Time!CA3","v":"2047-12-31"},{"$f":"Time!CB3","v":"2048-06-30"},{"$f":"Time!CC3","v":"2048-12-31"},{"$f":"Time!CD3","v":"2049-06-30"},{"$f":"Time!CE3","v":"2049-12-31"},{"$f":"Time!CF3","v":"2050-06-30"},{"$f":"Time!CG3","v":"2050-12-31"},{"$f":"Time!CH3","v":"2051-06-30"},{"$f":"Time!CI3","v":"2051-12-31"},{"$f":"Time!CJ3","v":"2052-06-30"},{"$f":"Time!CK3","v":"2052-12-31"},{"$f":"Time!CL3","v":"2053-06-30"},{"$f":"Time!CM3","v":"2053-12-31"},{"$f":"Time!CN3","v":"2054-06-30"},{"$f":"Time!CO3","v":"2054-12-31"},{"$f":"Time!CP3","v":"2055-06-30"},{"$f":"Time!CQ3","v":"2055-12-31"},{"$f":"Time!CR3","v":"2056-06-30"},{"$f":"Time!CS3","v":"2056-12-31"},{"$f":"Time!CT3","v":"2057-06-30"},{"$f":"Time!CU3","v":"2057-12-31"},{"$f":"Time!CV3","v":"2058-06-30"},{"$f":"Time!CW3","v":"2058-12-31"},{"$f":"Time!CX3","v":"2059-06-30"},{"$f":"Time!CY3","v":"2059-12-31"},{"$f":"Time!CZ3","v":"2060-06-30"},{"$f":"Time!DA3","v":"2060-12-31"},{"$f":"Time!DB3","v":"2061-06-30"},{"$f":"Time!DC3","v":"2061-12-31"},{"$f":"Time!DD3","v":"2062-06-30"},{"$f":"Time!DE3","v":"2062-12-31"},{"$f":"Time!DF3","v":"2063-06-30"},{"$f":"Time!DG3","v":"2063-12-31"},{"$f":"Time!DH3","v":"2064-06-30"},{"$f":"Time!DI3","v":"2064-12-31"},{"$f":"Time!DJ3","v":"2065-06-30"},{"$f":"Time!DK3","v":"2065-12-31"},{"$f":"Time!DL3","v":"2066-06-30"},{"$f":"Time!DM3","v":"2066-12-31"},{"$f":"Time!DN3","v":"2067-06-30"},{"$f":"Time!DO3","v":"2067-12-31"},{"$f":"Time!DP3","v":"2068-06-30"},{"$f":"Time!DQ3","v":"2068-12-31"},{"$f":"Time!DR3","v":"2069-06-30"},{"$f":"Time!DS3","v":"2069-12-31"},{"$f":"Time!DT3","v":"2070-06-30"},{"$f":"Time!DU3","v":"2070-12-31"},{"$f":"Time!DV3","v":"2071-06-30"},{"$f":"Time!DW3","v":"2071-12-31"},{"$f":"Time!DX3","v":"2072-06-30"},{"$f":"Time!DY3","v":"2072-12-31"},{"$f":"Time!DZ3","v":"2073-06-30"},{"$f":"Time!EA3","v":"2073-12-31"},{"$f":"Time!EB3","v":"2074-06-30"},{"$f":"Time!EC3","v":"2074-12-31"},{"$f":"Time!ED3","v":"2075-06-30"},{"$f":"Time!EE3","v":"2075-12-31"},{"$f":"Time!EF3","v":"2076-06-30"},{"$f":"Time!EG3","v":"2076-12-31"},{"$f":"Time!EH3","v":"2077-06-30"},{"$f":"Time!EI3","v":"2077-12-31"},{"$f":"Time!EJ3","v":"2078-06-30"},{"$f":"Time!EK3","v":"2078-12-31"},{"$f":"Time!EL3","v":"2079-06-30"},{"$f":"Time!EM3","v":"2079-12-31"},{"$f":"Time!EN3","v":"2080-06-30"},{"$f":"Time!EO3","v":"2080-12-31"},{"$f":"Time!EP3","v":"2081-06-30"},{"$f":"Time!EQ3","v":"2081-12-31"},{"$f":"Time!ER3","v":"2082-06-30"},{"$f":"Time!ES3","v":"2082-12-31"},{"$f":"Time!ET3","v":"2083-06-30"},{"$f":"Time!EU3","v":"2083-12-31"},{"$f":"Time!EV3","v":"2084-06-30"},{"$f":"Time!EW3","v":"2084-12-31"},{"$f":"Time!EX3","v":"2085-06-30"},{"$f":"Time!EY3","v":"2085-12-31"},{"$f":"Time!EZ3","v":"2086-06-30"},{"$f":"Time!FA3","v":"2086-12-31"},{"$f":"Time!FB3","v":"2087-06-30"},{"$f":"Time!FC3","v":"2087-12-31"},{"$f":"Time!FD3","v":"2088-06-30"},{"$f":"Time!FE3","v":"2088-12-31"},{"$f":"Time!FF3","v":"2089-06-30"},{"$f":"Time!FG3","v":"2089-12-31"},{"$f":"Time!FH3","v":"2090-06-30"},{"$f":"Time!FI3","v":"2090-12-31"},{"$f":"Time!FJ3","v":"2091-06-30"},{"$f":"Time!FK3","v":"2091-12-31"},{"$f":"Time!FL3","v":"2092-06-30"},{"$f":"Time!FM3","v":"2092-12-31"},{"$f":"Time!FN3","v":"2093-06-30"},{"$f":"Time!FO3","v":"2093-12-31"},{"$f":"Time!FP3","v":"2094-06-30"},{"$f":"Time!FQ3","v":"2094-12-31"},{"$f":"Time!FR3","v":"2095-06-30"},{"$f":"Time!FS3","v":"2095-12-31"},{"$f":"Time!FT3","v":"2096-06-30"},{"$f":"Time!FU3","v":"2096-12-31"},{"$f":"Time!FV3","v":"2097-06-30"},{"$f":"Time!FW3","v":"2097-12-31"},{"$f":"Time!FX3","v":"2098-06-30"},{"$f":"Time!FY3","v":"2098-12-31"},{"$f":"Time!FZ3","v":"2099-06-30"},{"$f":"Time!GA3","v":"2099-12-31"},{"$f":"Time!GB3","v":"2100-06-30"},{"$f":"Time!GC3","v":"2100-12-31"},{"$f":"Time!GD3","v":"2101-06-30"},{"$f":"Time!GE3","v":"2101-12-31"},{"$f":"Time!GF3","v":"2102-06-30"},{"$f":"Time!GG3","v":"2102-12-31"},{"$f":"Time!GH3","v":"2103-06-30"},{"$f":"Time!GI3","v":"2103-12-31"},{"$f":"Time!GJ3","v":"2104-06-30"},{"$f":"Time!GK3","v":"2104-12-31"},{"$f":"Time!GL3","v":"2105-06-30"},{"$f":"Time!GM3","v":"2105-12-31"},{"$f":"Time!GN3","v":"2106-06-30"},{"$f":"Time!GO3","v":"2106-12-31"},{"$f":"Time!GP3","v":"2107-06-30"},{"$f":"Time!GQ3","v":"2107-12-31"},{"$f":"Time!GR3","v":"2108-06-30"},{"$f":"Time!GS3","v":"2108-12-31"},{"$f":"Time!GT3","v":"2109-06-30"},{"$f":"Time!GU3","v":"2109-12-31"},{"$f":"Time!GV3","v":"2110-06-30"},{"$f":"Time!GW3","v":"2110-12-31"},{"$f":"Time!GX3","v":"2111-06-30"},{"$f":"Time!GY3","v":"2111-12-31"},{"$f":"Time!GZ3","v":"2112-06-30"},{"$f":"Time!HA3","v":"2112-12-31"},{"$f":"Time!HB3","v":"2113-06-30"},{"$f":"Time!HC3","v":"2113-12-31"},{"$f":"Time!HD3","v":"2114-06-30"},{"$f":"Time!HE3","v":"2114-12-31"},{"$f":"Time!HF3","v":"2115-06-30"},{"$f":"Time!HG3","v":"2115-12-31"},{"$f":"Time!HH3","v":"2116-06-30"},{"$f":"Time!HI3","v":"2116-12-31"},{"$f":"Time!HJ3","v":"2117-06-30"},{"$f":"Time!HK3","v":"2117-12-31"},{"$f":"Time!HL3","v":"2118-06-30"},{"$f":"Time!HM3","v":"2118-12-31"},{"$f":"Time!HN3","v":"2119-06-30"},{"$f":"Time!HO3","v":"2119-12-31"},{"$f":"Time!HP3","v":"2120-06-30"},{"$f":"Time!HQ3","v":"2120-12-31"},{"$f":"Time!HR3","v":"2121-06-30"},{"$f":"Time!HS3","v":"2121-12-31"},{"$f":"Time!HT3","v":"2122-06-30"},{"$f":"Time!HU3","v":"2122-12-31"},{"$f":"Time!HV3","v":"2123-06-30"},{"$f":"Time!HW3","v":"2123-12-31"},{"$f":"Time!HX3","v":"2124-06-30"},{"$f":"Time!HY3","v":"2124-12-31"},{"$f":"Time!HZ3","v":"2125-06-30"},{"$f":"Time!IA3","v":"2125-12-31"},{"$f":"Time!IB3","v":"2126-06-30"},{"$f":"Time!IC3","v":"2126-12-31"},{"$f":"Time!ID3","v":"2127-06-30"},{"$f":"Time!IE3","v":"2127-12-31"},{"$f":"Time!IF3","v":"2128-06-30"},{"$f":"Time!IG3","v":"2128-12-31"},{"$f":"Time!IH3","v":"2129-06-30"},{"$f":"Time!II3","v":"2129-12-31"},{"$f":"Time!IJ3","v":"2130-06-30"},{"$f":"Time!IK3","v":"2130-12-31"},{"$f":"Time!IL3","v":"2131-06-30"},{"$f":"Time!IM3","v":"2131-12-31"},{"$f":"Time!IN3","v":"2132-06-30"},{"$f":"Time!IO3","v":"2132-12-31"},{"$f":"Time!IP3","v":"2133-06-30"},{"$f":"Time!IQ3","v":"2133-12-31"},{"$f":"Time!IR3","v":"2134-06-30"},{"$f":"Time!IS3","v":"2134-12-31"},{"$f":"Time!IT3","v":"2135-06-30"},{"$f":"Time!IU3","v":"2135-12-31"},{"$f":"Time!IV3","v":"2136-06-30"},{"$f":"Time!IW3","v":"2136-12-31"},{"$f":"Time!IX3","v":"2137-06-30"},{"$f":"Time!IY3","v":"2137-12-31"},{"$f":"Time!IZ3","v":"2138-06-30"},{"$f":"Time!JA3","v":"2138-12-31"},{"$f":"Time!JB3","v":"2139-06-30"},{"$f":"Time!JC3","v":"2139-12-31"},{"$f":"Time!JD3","v":"2140-06-30"},{"$f":"Time!JE3","v":"2140-12-31"},{"$f":"Time!JF3","v":"2141-06-30"},{"$f":"Time!JG3","v":"2141-12-31"},{"$f":"Time!JH3","v":"2142-06-30"},{"$f":"Time!JI3","v":"2142-12-31"},{"$f":"Time!JJ3","v":"2143-06-30"},{"$f":"Time!JK3","v":"2143-12-31"},{"$f":"Time!JL3","v":"2144-06-30"},{"$f":"Time!JM3","v":"2144-12-31"},{"$f":"Time!JN3","v":"2145-06-30"},{"$f":"Time!JO3","v":"2145-12-31"},{"$f":"Time!JP3","v":"2146-06-30"},{"$f":"Time!JQ3","v":"2146-12-31"},{"$f":"Time!JR3","v":"2147-06-30"},{"$f":"Time!JS3","v":"2147-12-31"},{"$f":"Time!JT3","v":"2148-06-30"},{"$f":"Time!JU3","v":"2148-12-31"},{"$f":"Time!JV3","v":"2149-06-30"},{"$f":"Time!JW3","v":"2149-12-31"},{"$f":"Time!JX3","v":"2150-06-30"},{"$f":"Time!JY3","v":"2150-12-31"},{"$f":"Time!JZ3","v":"2151-06-30"},{"$f":"Time!KA3","v":"2151-12-31"},{"$f":"Time!KB3","v":"2152-06-30"},{"$f":"Time!KC3","v":"2152-12-31"},{"$f":"Time!KD3","v":"2153-06-30"},{"$f":"Time!KE3","v":"2153-12-31"},{"$f":"Time!KF3","v":"2154-06-30"},{"$f":"Time!KG3","v":"2154-12-31"},{"$f":"Time!KH3","v":"2155-06-30"},{"$f":"Time!KI3","v":"2155-12-31"},{"$f":"Time!KJ3","v":"2156-06-30"},{"$f":"Time!KK3","v":"2156-12-31"},{"$f":"Time!KL3","v":"2157-06-30"},{"$f":"Time!KM3","v":"2157-12-31"},{"$f":"Time!KN3","v":"2158-06-30"},{"$f":"Time!KO3","v":"2158-12-31"},{"$f":"Time!KP3","v":"2159-06-30"},{"$f":"Time!KQ3","v":"2159-12-31"},{"$f":"Time!KR3","v":"2160-06-30"},{"$f":"Time!KS3","v":"2160-12-31"},{"$f":"Time!KT3","v":"2161-06-30"},{"$f":"Time!KU3","v":"2161-12-31"},{"$f":"Time!KV3","v":"2162-06-30"},{"$f":"Time!KW3","v":"2162-12-31"},{"$f":"Time!KX3","v":"2163-06-30"},{"$f":"Time!KY3","v":"2163-12-31"},{"$f":"Time!KZ3","v":"2164-06-30"},{"$f":"Time!LA3","v":"2164-12-31"},{"$f":"Time!LB3","v":"2165-06-30"},{"$f":"Time!LC3","v":"2165-12-31"},{"$f":"Time!LD3","v":"2166-06-30"},{"$f":"Time!LE3","v":"2166-12-31"},{"$f":"Time!LF3","v":"2167-06-30"},{"$f":"Time!LG3","v":"2167-12-31"},{"$f":"Time!LH3","v":"2168-06-30"},{"$f":"Time!LI3","v":"2168-12-31"},{"$f":"Time!LJ3","v":"2169-06-30"},{"$f":"Time!LK3","v":"2169-12-31"},{"$f":"Time!LL3","v":"2170-06-30"},{"$f":"Time!LM3","v":"2170-12-31"},{"$f":"Time!LN3","v":"2171-06-30"},{"$f":"Time!LO3","v":"2171-12-31"},{"$f":"Time!LP3","v":"2172-06-30"},{"$f":"Time!LQ3","v":"2172-12-31"},{"$f":"Time!LR3","v":"2173-06-30"},{"$f":"Time!LS3","v":"2173-12-31"},{"$f":"Time!LT3","v":"2174-06-30"},{"$f":"Time!LU3","v":"2174-12-31"},{"$f":"Time!LV3","v":"2175-06-30"},{"$f":"Time!LW3","v":"2175-12-31"},{"$f":"Time!LX3","v":"2176-06-30"},{"$f":"Time!LY3","v":"2176-12-31"},{"$f":"Time!LZ3","v":"2177-06-30"},{"$f":"Time!MA3","v":"2177-12-31"},{"$f":"Time!MB3","v":"2178-06-30"},{"$f":"Time!MC3","v":"2178-12-31"},{"$f":"Time!MD3","v":"2179-06-30"},{"$f":"Time!ME3","v":"2179-12-31"},{"$f":"Time!MF3","v":"2180-06-30"},{"$f":"Time!MG3","v":"2180-12-31"},{"$f":"Time!MH3","v":"2181-06-30"},{"$f":"Time!MI3","v":"2181-12-31"},{"$f":"Time!MJ3","v":"2182-06-30"},{"$f":"Time!MK3","v":"2182-12-31"},{"$f":"Time!ML3","v":"2183-06-30"},{"$f":"Time!MM3","v":"2183-12-31"},{"$f":"Time!MN3","v":"2184-06-30"},{"$f":"Time!MO3","v":"2184-12-31"},{"$f":"Time!MP3","v":"2185-06-30"},{"$f":"Time!MQ3","v":"2185-12-31"},{"$f":"Time!MR3","v":"2186-06-30"},{"$f":"Time!MS3","v":"2186-12-31"},{"$f":"Time!MT3","v":"2187-06-30"},{"$f":"Time!MU3","v":"2187-12-31"},{"$f":"Time!MV3","v":"2188-06-30"},{"$f":"Time!MW3","v":"2188-12-31"},{"$f":"Time!MX3","v":"2189-06-30"},{"$f":"Time!MY3","v":"2189-12-31"},{"$f":"Time!MZ3","v":"2190-06-30"},{"$f":"Time!NA3","v":"2190-12-31"},{"$f":"Time!NB3","v":"2191-06-30"},{"$f":"Time!NC3","v":"2191-12-31"},{"$f":"Time!ND3","v":"2192-06-30"},{"$f":"Time!NE3","v":"2192-12-31"},{"$f":"Time!NF3","v":"2193-06-30"},{"$f":"Time!NG3","v":"2193-12-31"},{"$f":"Time!NH3","v":"2194-06-30"},{"$f":"Time!NI3","v":"2194-12-31"},{"$f":"Time!NJ3","v":"2195-06-30"},{"$f":"Time!NK3","v":"2195-12-31"},{"$f":"Time!NL3","v":"2196-06-30"},{"$f":"Time!NM3","v":"2196-12-31"},{"$f":"Time!NN3","v":"2197-06-30"},{"$f":"Time!NO3","v":"2197-12-31"},{"$f":"Time!NP3","v":"2198-06-30"},{"$f":"Time!NQ3","v":"2198-12-31"},{"$f":"Time!NR3","v":"2199-06-30"},{"$f":"Time!NS3","v":"2199-12-31"},{"$f":"Time!NT3","v":"2200-06-30"},{"$f":"Time!NU3","v":"2200-12-31"},{"$f":"Time!NV3","v":"2201-06-30"},{"$f":"Time!NW3","v":"2201-12-31"},{"$f":"Time!NX3","v":"2202-06-30"},{"$f":"Time!NY3","v":"2202-12-31"},{"$f":"Time!NZ3","v":"2203-06-30"},{"$f":"Time!OA3","v":"2203-12-31"},{"$f":"Time!OB3","v":"2204-06-30"},{"$f":"Time!OC3","v":"2204-12-31"},{"$f":"Time!OD3","v":"2205-06-30"},{"$f":"Time!OE3","v":"2205-12-31"},{"$f":"Time!OF3","v":"2206-06-30"},{"$f":"Time!OG3","v":"2206-12-31"},{"$f":"Time!OH3","v":"2207-06-30"},{"$f":"Time!OI3","v":"2207-12-31"},{"$f":"Time!OJ3","v":"2208-06-30"},{"$f":"Time!OK3","v":"2208-12-31"},{"$f":"Time!OL3","v":"2209-06-30"},{"$f":"Time!OM3","v":"2209-12-31"},{"$f":"Time!ON3","v":"2210-06-30"},{"$f":"Time!OO3","v":"2210-12-31"},{"$f":"Time!OP3","v":"2211-06-30"},{"$f":"Time!OQ3","v":"2211-12-31"},{"$f":"Time!OR3","v":"2212-06-30"},{"$f":"Time!OS3","v":"2212-12-31"},{"$f":"Time!OT3","v":"2213-06-30"},{"$f":"Time!OU3","v":"2213-12-31"},{"$f":"Time!OV3","v":"2214-06-30"},{"$f":"Time!OW3","v":"2214-12-31"},{"$f":"Time!OX3","v":"2215-06-30"},{"$f":"Time!OY3","v":"2215-12-31"},{"$f":"Time!OZ3","v":"2216-06-30"},{"$f":"Time!PA3","v":"2216-12-31"},{"$f":"Time!PB3","v":"2217-06-30"},{"$f":"Time!PC3","v":"2217-12-31"},{"$f":"Time!PD3","v":"2218-06-30"},{"$f":"Time!PE3","v":"2218-12-31"},{"$f":"Time!PF3","v":"2219-06-30"},{"$f":"Time!PG3","v":"2219-12-31"},{"$f":"Time!PH3","v":"2220-06-30"},{"$f":"Time!PI3","v":"2220-12-31"},{"$f":"Time!PJ3","v":"2221-06-30"},{"$f":"Time!PK3","v":"2221-12-31"},{"$f":"Time!PL3","v":"2222-06-30"},{"$f":"Time!PM3","v":"2222-12-31"},{"$f":"Time!PN3","v":"2223-06-30"},{"$f":"Time!PO3","v":"2223-12-31"},{"$f":"Time!PP3","v":"2224-06-30"},{"$f":"Time!PQ3","v":"2224-12-31"},{"$f":"Time!PR3","v":"2225-06-30"},{"$f":"Time!PS3","v":"2225-12-31"},{"$f":"Time!PT3","v":"2226-06-30"},{"$f":"Time!PU3","v":"2226-12-31"},{"$f":"Time!PV3","v":"2227-06-30"},{"$f":"Time!PW3","v":"2227-12-31"},{"$f":"Time!PX3","v":"2228-06-30"},{"$f":"Time!PY3","v":"2228-12-31"},{"$f":"Time!PZ3","v":"2229-06-30"},{"$f":"Time!QA3","v":"2229-12-31"},{"$f":"Time!QB3","v":"2230-06-30"},{"$f":"Time!QC3","v":"2230-12-31"},{"$f":"Time!QD3","v":"2231-06-30"},{"$f":"Time!QE3","v":"2231-12-31"},{"$f":"Time!QF3","v":"2232-06-30"},{"$f":"Time!QG3","v":"2232-12-31"},{"$f":"Time!QH3","v":"2233-06-30"},{"$f":"Time!QI3","v":"2233-12-31"},{"$f":"Time!QJ3","v":"2234-06-30"},{"$f":"Time!QK3","v":"2234-12-31"},{"$f":"Time!QL3","v":"2235-06-30"},{"$f":"Time!QM3","v":"2235-12-31"},{"$f":"Time!QN3","v":"2236-06-30"},{"$f":"Time!QO3","v":"2236-12-31"},{"$f":"Time!QP3","v":"2237-06-30"},{"$f":"Time!QQ3","v":"2237-12-31"},{"$f":"Time!QR3","v":"2238-06-30"},{"$f":"Time!QS3","v":"2238-12-31"},{"$f":"Time!QT3","v":"2239-06-30"},{"$f":"Time!QU3","v":"2239-12-31"},{"$f":"Time!QV3","v":"2240-06-30"},{"$f":"Time!QW3","v":"2240-12-31"},{"$f":"Time!QX3","v":"2241-06-30"},{"$f":"Time!QY3","v":"2241-12-31"},{"$f":"Time!QZ3","v":"2242-06-30"},{"$f":"Time!RA3","v":"2242-12-31"},{"$f":"Time!RB3","v":"2243-06-30"},{"$f":"Time!RC3","v":"2243-12-31"},{"$f":"Time!RD3","v":"2244-06-30"},{"$f":"Time!RE3","v":"2244-12-31"},{"$f":"Time!RF3","v":"2245-06-30"},{"$f":"Time!RG3","v":"2245-12-31"},{"$f":"Time!RH3","v":"2246-06-30"},{"$f":"Time!RI3","v":"2246-12-31"},{"$f":"Time!RJ3","v":"2247-06-30"},{"$f":"Time!RK3","v":"2247-12-31"},{"$f":"Time!RL3","v":"2248-06-30"},{"$f":"Time!RM3","v":"2248-12-31"},{"$f":"Time!RN3","v":"2249-06-30"},{"$f":"Time!RO3","v":"2249-12-31"},{"$f":"Time!RP3","v":"2250-06-30"},{"$f":"Time!RQ3","v":"2250-12-31"},{"$f":"Time!RR3","v":"2251-06-30"},{"$f":"Time!RS3","v":"2251-12-31"},{"$f":"Time!RT3","v":"2252-06-30"},{"$f":"Time!RU3","v":"2252-12-31"},{"$f":"Time!RV3","v":"2253-06-30"},{"$f":"Time!RW3","v":"2253-12-31"},{"$f":"Time!RX3","v":"2254-06-30"},{"$f":"Time!RY3","v":"2254-12-31"},{"$f":"Time!RZ3","v":"2255-06-30"},{"$f":"Time!SA3","v":"2255-12-31"},{"$f":"Time!SB3","v":"2256-06-30"},{"$f":"Time!SC3","v":"2256-12-31"},{"$f":"Time!SD3","v":"2257-06-30"},{"$f":"Time!SE3","v":"2257-12-31"},{"$f":"Time!SF3","v":"2258-06-30"},{"$f":"Time!SG3","v":"2258-12-31"},{"$f":"Time!SH3","v":"2259-06-30"},{"$f":"Time!SI3","v":"2259-12-31"},{"$f":"Time!SJ3","v":"2260-06-30"},{"$f":"Time!SK3","v":"2260-12-31"},{"$f":"Time!SL3","v":"2261-06-30"},{"$f":"Time!SM3","v":"2261-12-31"},{"$f":"Time!SN3","v":"2262-06-30"},{"$f":"Time!SO3","v":"2262-12-31"}]
[null,null,null,null,{"$f":" Time!E$71","v":"Timeline label"},{"$f":" Output!J2","v":9},"Track chgs",null,null,{"$f":" Time!J$71","v":"Construction"},{"$f":" Time!K$71","v":"Construction"},{"$f":" Time!L$71","v":"Construction"},{"$f":" Time!M$71","v":"Construction"},{"$f":" Time!N$71","v":"Construction"},{"$f":" Time!O$71","v":"Construction"},{"$f":" Time!P$71","v":"Construction"},{"$f":" Time!Q$71","v":"Construction"},{"$f":" Time!R$71","v":"Construction"},{"$f":" Time!S$71","v":"Construction"},{"$f":" Time!T$71","v":"Construction"},{"$f":" Time!U$71","v":"Construction"},{"$f":" Time!V$71","v":"Construction"},{"$f":" Time!W$71","v":"Construction"},{"$f":" Time!X$71","v":"Construction"},{"$f":" Time!Y$71","v":"Construction"},{"$f":" Time!Z$71","v":"Construction"},{"$f":" Time!AA$71","v":"Construction"},{"$f":" Time!AB$71","v":"Construction"},{"$f":" Time!AC$71","v":"Construction"},{"$f":" Time!AD$71","v":"Construction"},{"$f":" Time!AE$71","v":"Construction"},{"$f":" Time!AF$71","v":"Construction"},{"$f":" Time!AG$71","v":"Construction"},{"$f":" Time!AH$71","v":"Operations"},{"$f":" Time!AI$71","v":"Operations"},{"$f":" Time!AJ$71","v":"Operations"},{"$f":" Time!AK$71","v":"Operations"},{"$f":" Time!AL$71","v":"Operations"},{"$f":" Time!AM$71","v":"Operations"},{"$f":" Time!AN$71","v":"Operations"},{"$f":" Time!AO$71","v":"Operations"},{"$f":" Time!AP$71","v":"Operations"},{"$f":" Time!AQ$71","v":"Operations"},{"$f":" Time!AR$71","v":"Operations"},{"$f":" Time!AS$71","v":"Operations"},{"$f":" Time!AT$71","v":"Operations"},{"$f":" Time!AU$71","v":"Operations"},{"$f":" Time!AV$71","v":"Operations"},{"$f":" Time!AW$71","v":"Operations"},{"$f":" Time!AX$71","v":"Operations"},{"$f":" Time!AY$71","v":"Operations"},{"$f":" Time!AZ$71","v":"Operations"},{"$f":" Time!BA$71","v":"Operations"},{"$f":" Time!BB$71","v":"Operations"},{"$f":" Time!BC$71","v":"Operations"},{"$f":" Time!BD$71","v":"Operations"},{"$f":" Time!BE$71","v":"Operations"},{"$f":" Time!BF$71","v":"Operations"},{"$f":" Time!BG$71","v":"Operations"},{"$f":" Time!BH$71","v":"Operations"},{"$f":" Time!BI$71","v":"Operations"},{"$f":" Time!BJ$71","v":"Operations"},{"$f":" Time!BK$71","v":"Operations"},{"$f":" Time!BL$71","v":"Operations"},{"$f":" Time!BM$71","v":"Operations"},{"$f":" Time!BN$71","v":"Operations"},{"$f":" Time!BO$71","v":"Operations"},{"$f":" Time!BP$71","v":"Operations"},{"$f":" Time!BQ$71","v":"Operations"},{"$f":" Time!BR$71","v":"Operations"},{"$f":" Time!BS$71","v":"Operations"},{"$f":" Time!BT$71","v":"Operations"},{"$f":" Time!BU$71","v":"Operations"},{"$f":" Time!BV$71","v":"Operations"},{"$f":" Time!BW$71","v":"Operations"},{"$f":" Time!BX$71","v":"Operations"},{"$f":" Time!BY$71","v":"Operations"},{"$f":" Time!BZ$71","v":"Operations"},{"$f":" Time!CA$71","v":"Operations"},{"$f":" Time!CB$71","v":"Operations"},{"$f":" Time!CC$71","v":"Operations"},{"$f":" Time!CD$71","v":"Operations"},{"$f":" Time!CE$71","v":"Operations"},{"$f":" Time!CF$71","v":"Operations"},{"$f":" Time!CG$71","v":"Operations"},{"$f":" Time!CH$71","v":"Operations"},{"$f":" Time!CI$71","v":"Operations"},{"$f":" Time!CJ$71","v":"Operations"},{"$f":" Time!CK$71","v":"Operations"},{"$f":" Time!CL$71","v":"Operations"},{"$f":" Time!CM$71","v":"Operations"},{"$f":" Time!CN$71","v":"Operations"},{"$f":" Time!CO$71","v":"Operations"},{"$f":" Time!CP$71","v":"Operations"},{"$f":" Time!CQ$71","v":"Operations"},{"$f":" Time!CR$71","v":"Operations"},{"$f":" Time!CS$71","v":"Operations"},{"$f":" Time!CT$71","v":"Operations"},{"$f":" Time!CU$71","v":"Operations"},{"$f":" Time!CV$71","v":"Operations"},{"$f":" Time!CW$71","v":"Operations"},{"$f":" Time!CX$71","v":"Operations"},{"$f":" Time!CY$71","v":"Operations"},{"$f":" Time!CZ$71","v":"Operations"},{"$f":" Time!DA$71","v":"Operations"},{"$f":" Time!DB$71","v":"Operations"},{"$f":" Time!DC$71","v":"Operations"},{"$f":" Time!DD$71","v":"Operations"},{"$f":" Time!DE$71","v":"Operations"},{"$f":" Time!DF$71","v":"Operations"},{"$f":" Time!DG$71","v":"Operations"},{"$f":" Time!DH$71","v":"Operations"},{"$f":" Time!DI$71","v":"Operations"},{"$f":" Time!DJ$71","v":"Operations"},{"$f":" Time!DK$71","v":"Operations"},{"$f":" Time!DL$71","v":"Operations"},{"$f":" Time!DM$71","v":"Operations"},{"$f":" Time!DN$71","v":"Operations"},{"$f":" Time!DO$71","v":"Operations"},{"$f":" Time!DP$71","v":"Operations"},{"$f":" Time!DQ$71","v":"Operations"},{"$f":" Time!DR$71","v":"Operations"},{"$f":" Time!DS$71","v":"Operations"},{"$f":" Time!DT$71","v":"Operations"},{"$f":" Time!DU$71","v":"Operations"},{"$f":" Time!DV$71","v":"Operations"},{"$f":" Time!DW$71","v":"Operations"},{"$f":" Time!DX$71","v":"Operations"},{"$f":" Time!DY$71","v":"Operations"},{"$f":" Time!DZ$71","v":"Operations"},{"$f":" Time!EA$71","v":"Operations"},{"$f":" Time!EB$71","v":"Operations"},{"$f":" Time!EC$71","v":"Operations"},{"$f":" Time!ED$71","v":"Operations"},{"$f":" Time!EE$71","v":"Operations"},{"$f":" Time!EF$71","v":"Operations"},{"$f":" Time!EG$71","v":"Operations"},{"$f":" Time!EH$71","v":"Operations"},{"$f":" Time!EI$71","v":"Operations"},{"$f":" Time!EJ$71","v":"Operations"},{"$f":" Time!EK$71","v":"Operations"},{"$f":" Time!EL$71","v":"Operations"},{"$f":" Time!EM$71","v":"Operations"},{"$f":" Time!EN$71","v":"Operations"},{"$f":" Time!EO$71","v":"Operations"},{"$f":" Time!EP$71","v":"Operations"},{"$f":" Time!EQ$71","v":"Operations"},{"$f":" Time!ER$71","v":"Operations"},{"$f":" Time!ES$71","v":"Operations"},{"$f":" Time!ET$71","v":"Operations"},{"$f":" Time!EU$71","v":"Operations"},{"$f":" Time!EV$71","v":"Operations"},{"$f":" Time!EW$71","v":"Operations"},{"$f":" Time!EX$71","v":"Operations"},{"$f":" Time!EY$71","v":"Operations"},{"$f":" Time!EZ$71","v":"Operations"},{"$f":" Time!FA$71","v":"Operations"},{"$f":" Time!FB$71","v":"Operations"},{"$f":" Time!FC$71","v":"Operations"},{"$f":" Time!FD$71","v":"Operations"},{"$f":" Time!FE$71","v":"Operations"},{"$f":" Time!FF$71","v":"Operations"},{"$f":" Time!FG$71","v":"Operations"},{"$f":" Time!FH$71","v":"Operations"},{"$f":" Time!FI$71","v":"Operations"},{"$f":" Time!FJ$71","v":"Operations"},{"$f":" Time!FK$71","v":"Operations"},{"$f":" Time!FL$71","v":"Operations"},{"$f":" Time!FM$71","v":"Operations"},{"$f":" Time!FN$71","v":"Operations"},{"$f":" Time!FO$71","v":"Operations"},{"$f":" Time!FP$71","v":"Operations"},{"$f":" Time!FQ$71","v":"Operations"},{"$f":" Time!FR$71","v":"Operations"},{"$f":" Time!FS$71","v":"Operations"},{"$f":" Time!FT$71","v":"Operations"},{"$f":" Time!FU$71","v":"Operations"},{"$f":" Time!FV$71","v":"Operations"},{"$f":" Time!FW$71","v":"Operations"},{"$f":" Time!FX$71","v":"Operations"},{"$f":" Time!FY$71","v":"Operations"},{"$f":" Time!FZ$71","v":"Operations"},{"$f":" Time!GA$71","v":"Operations"},{"$f":" Time!GB$71","v":"Operations"},{"$f":" Time!GC$71","v":"Operations"},{"$f":" Time!GD$71","v":"Operations"},{"$f":" Time!GE$71","v":"Operations"},{"$f":" Time!GF$71","v":"Operations"},{"$f":" Time!GG$71","v":"Operations"},{"$f":" Time!GH$71","v":"Operations"},{"$f":" Time!GI$71","v":"Operations"},{"$f":" Time!GJ$71","v":"Operations"},{"$f":" Time!GK$71","v":"Operations"},{"$f":" Time!GL$71","v":"Operations"},{"$f":" Time!GM$71","v":"Operations"},{"$f":" Time!GN$71","v":"Operations"},{"$f":" Time!GO$71","v":"Operations"},{"$f":" Time!GP$71","v":"Operations"},{"$f":" Time!GQ$71","v":"Operations"},{"$f":" Time!GR$71","v":"Operations"},{"$f":" Time!GS$71","v":"Operations"},{"$f":" Time!GT$71","v":"Operations"},{"$f":" Time!GU$71","v":"Operations"},{"$f":" Time!GV$71","v":"Operations"},{"$f":" Time!GW$71","v":"Operations"},{"$f":" Time!GX$71","v":"Operations"},{"$f":" Time!GY$71","v":"Operations"},{"$f":" Time!GZ$71","v":"Operations"},{"$f":" Time!HA$71","v":"Operations"},{"$f":" Time!HB$71","v":"Operations"},{"$f":" Time!HC$71","v":"Operations"},{"$f":" Time!HD$71","v":"Operations"},{"$f":" Time!HE$71","v":"Operations"},{"$f":" Time!HF$71","v":"Operations"},{"$f":" Time!HG$71","v":"Operations"},{"$f":" Time!HH$71","v":"Operations"},{"$f":" Time!HI$71","v":"Operations"},{"$f":" Time!HJ$71","v":"Operations"},{"$f":" Time!HK$71","v":"Operations"},{"$f":" Time!HL$71","v":"Operations"},{"$f":" Time!HM$71","v":"Operations"},{"$f":" Time!HN$71","v":"Operations"},{"$f":" Time!HO$71","v":"Operations"},{"$f":" Time!HP$71","v":"Operations"},{"$f":" Time!HQ$71","v":"Operations"},{"$f":" Time!HR$71","v":"Operations"},{"$f":" Time!HS$71","v":"Operations"},{"$f":" Time!HT$71","v":"Operations"},{"$f":" Time!HU$71","v":"Operations"},{"$f":" Time!HV$71","v":"Operations"},{"$f":" Time!HW$71","v":"Operations"},{"$f":" Time!HX$71","v":"Operations"},{"$f":" Time!HY$71","v":"Operations"},{"$f":" Time!HZ$71","v":"Operations"},{"$f":" Time!IA$71","v":"Operations"},{"$f":" Time!IB$71","v":"Operations"},{"$f":" Time!IC$71","v":"Operations"},{"$f":" Time!ID$71","v":"Operations"},{"$f":" Time!IE$71","v":"Operations"},{"$f":" Time!IF$71","v":"Operations"},{"$f":" Time!IG$71","v":"Operations"},{"$f":" Time!IH$71","v":"Operations"},{"$f":" Time!II$71","v":"Operations"},{"$f":" Time!IJ$71","v":"Operations"},{"$f":" Time!IK$71","v":"Operations"},{"$f":" Time!IL$71","v":"Operations"},{"$f":" Time!IM$71","v":"Operations"},{"$f":" Time!IN$71","v":"Operations"},{"$f":" Time!IO$71","v":"Operations"},{"$f":" Time!IP$71","v":"Operations"},{"$f":" Time!IQ$71","v":"Operations"},{"$f":" Time!IR$71","v":"Operations"},{"$f":" Time!IS$71","v":"Operations"},{"$f":" Time!IT$71","v":"Operations"},{"$f":" Time!IU$71","v":"Operations"},{"$f":" Time!IV$71","v":"Operations"},{"$f":" Time!IW$71","v":"Operations"},{"$f":" Time!IX$71","v":"Operations"},{"$f":" Time!IY$71","v":"Operations"},{"$f":" Time!IZ$71","v":"Operations"},{"$f":" Time!JA$71","v":"Operations"},{"$f":" Time!JB$71","v":"Operations"},{"$f":" Time!JC$71","v":"Operations"},{"$f":" Time!JD$71","v":"Operations"},{"$f":" Time!JE$71","v":"Operations"},{"$f":" Time!JF$71","v":"Operations"},{"$f":" Time!JG$71","v":"Operations"},{"$f":" Time!JH$71","v":"Operations"},{"$f":" Time!JI$71","v":"Operations"},{"$f":" Time!JJ$71","v":"Operations"},{"$f":" Time!JK$71","v":"Operations"},{"$f":" Time!JL$71","v":"Operations"},{"$f":" Time!JM$71","v":"Operations"},{"$f":" Time!JN$71","v":"Operations"},{"$f":" Time!JO$71","v":"Operations"},{"$f":" Time!JP$71","v":"Operations"},{"$f":" Time!JQ$71","v":"Operations"},{"$f":" Time!JR$71","v":"Operations"},{"$f":" Time!JS$71","v":"Operations"},{"$f":" Time!JT$71","v":"Operations"},{"$f":" Time!JU$71","v":"Operations"},{"$f":" Time!JV$71","v":"Operations"},{"$f":" Time!JW$71","v":"Operations"},{"$f":" Time!JX$71","v":"Operations"},{"$f":" Time!JY$71","v":"Operations"},{"$f":" Time!JZ$71","v":"Operations"},{"$f":" Time!KA$71","v":"Operations"},{"$f":" Time!KB$71","v":"Operations"},{"$f":" Time!KC$71","v":"Operations"},{"$f":" Time!KD$71","v":"Operations"},{"$f":" Time!KE$71","v":"Operations"},{"$f":" Time!KF$71","v":"Operations"},{"$f":" Time!KG$71","v":"Operations"},{"$f":" Time!KH$71","v":"Operations"},{"$f":" Time!KI$71","v":"Operations"},{"$f":" Time!KJ$71","v":"Operations"},{"$f":" Time!KK$71","v":"Operations"},{"$f":" Time!KL$71","v":"Operations"},{"$f":" Time!KM$71","v":"Operations"},{"$f":" Time!KN$71","v":"Operations"},{"$f":" Time!KO$71","v":"Operations"},{"$f":" Time!KP$71","v":"Operations"},{"$f":" Time!KQ$71","v":"Operations"},{"$f":" Time!KR$71","v":"Operations"},{"$f":" Time!KS$71","v":"Operations"},{"$f":" Time!KT$71","v":"Operations"},{"$f":" Time!KU$71","v":"Operations"},{"$f":" Time!KV$71","v":"Operations"},{"$f":" Time!KW$71","v":"Operations"},{"$f":" Time!KX$71","v":"Operations"},{"$f":" Time!KY$71","v":"Operations"},{"$f":" Time!KZ$71","v":"Operations"},{"$f":" Time!LA$71","v":"Operations"},{"$f":" Time!LB$71","v":"Operations"},{"$f":" Time!LC$71","v":"Operations"},{"$f":" Time!LD$71","v":"Operations"},{"$f":" Time!LE$71","v":"Operations"},{"$f":" Time!LF$71","v":"Operations"},{"$f":" Time!LG$71","v":"Operations"},{"$f":" Time!LH$71","v":"Operations"},{"$f":" Time!LI$71","v":"Operations"},{"$f":" Time!LJ$71","v":"Operations"},{"$f":" Time!LK$71","v":"Operations"},{"$f":" Time!LL$71","v":"Operations"},{"$f":" Time!LM$71","v":"Operations"},{"$f":" Time!LN$71","v":"Operations"},{"$f":" Time!LO$71","v":"Operations"},{"$f":" Time!LP$71","v":"Operations"},{"$f":" Time!LQ$71","v":"Operations"},{"$f":" Time!LR$71","v":"Operations"},{"$f":" Time!LS$71","v":"Operations"},{"$f":" Time!LT$71","v":"Operations"},{"$f":" Time!LU$71","v":"Operations"},{"$f":" Time!LV$71","v":"Operations"},{"$f":" Time!LW$71","v":"Operations"},{"$f":" Time!LX$71","v":"Operations"},{"$f":" Time!LY$71","v":"Operations"},{"$f":" Time!LZ$71","v":"Operations"},{"$f":" Time!MA$71","v":"Operations"},{"$f":" Time!MB$71","v":"Operations"},{"$f":" Time!MC$71","v":"Operations"},{"$f":" Time!MD$71","v":"Operations"},{"$f":" Time!ME$71","v":"Operations"},{"$f":" Time!MF$71","v":"Operations"},{"$f":" Time!MG$71","v":"Operations"},{"$f":" Time!MH$71","v":"Operations"},{"$f":" Time!MI$71","v":"Operations"},{"$f":" Time!MJ$71","v":"Operations"},{"$f":" Time!MK$71","v":"Operations"},{"$f":" Time!ML$71","v":"Operations"},{"$f":" Time!MM$71","v":"Operations"},{"$f":" Time!MN$71","v":"Operations"},{"$f":" Time!MO$71","v":"Operations"},{"$f":" Time!MP$71","v":"Operations"},{"$f":" Time!MQ$71","v":"Operations"},{"$f":" Time!MR$71","v":"Operations"},{"$f":" Time!MS$71","v":"Operations"},{"$f":" Time!MT$71","v":"Operations"},{"$f":" Time!MU$71","v":"Operations"},{"$f":" Time!MV$71","v":"Operations"},{"$f":" Time!MW$71","v":"Operations"},{"$f":" Time!MX$71","v":"Operations"},{"$f":" Time!MY$71","v":"Operations"},{"$f":" Time!MZ$71","v":"Operations"},{"$f":" Time!NA$71","v":"Operations"},{"$f":" Time!NB$71","v":"Operations"},{"$f":" Time!NC$71","v":"Operations"},{"$f":" Time!ND$71","v":"Operations"},{"$f":" Time!NE$71","v":"Operations"},{"$f":" Time!NF$71","v":"Operations"},{"$f":" Time!NG$71","v":"Operations"},{"$f":" Time!NH$71","v":"Operations"},{"$f":" Time!NI$71","v":"Operations"},{"$f":" Time!NJ$71","v":"Operations"},{"$f":" Time!NK$71","v":"Operations"},{"$f":" Time!NL$71","v":"Operations"},{"$f":" Time!NM$71","v":"Operations"},{"$f":" Time!NN$71","v":"Operations"},{"$f":" Time!NO$71","v":"Operations"},{"$f":" Time!NP$71","v":"Operations"},{"$f":" Time!NQ$71","v":"Operations"},{"$f":" Time!NR$71","v":"Operations"},{"$f":" Time!NS$71","v":"Operations"},{"$f":" Time!NT$71","v":"Operations"},{"$f":" Time!NU$71","v":"Operations"},{"$f":" Time!NV$71","v":"Operations"},{"$f":" Time!NW$71","v":"Operations"},{"$f":" Time!NX$71","v":"Operations"},{"$f":" Time!NY$71","v":"Operations"},{"$f":" Time!NZ$71","v":"Operations"},{"$f":" Time!OA$71","v":"Operations"},{"$f":" Time!OB$71","v":"Operations"},{"$f":" Time!OC$71","v":"Operations"},{"$f":" Time!OD$71","v":"Post ops"},{"$f":" Time!OE$71","v":"Post ops"},{"$f":" Time!OF$71","v":"Post ops"},{"$f":" Time!OG$71","v":"Post ops"},{"$f":" Time!OH$71","v":"Post ops"},{"$f":" Time!OI$71","v":"Post ops"},{"$f":" Time!OJ$71","v":"Post ops"},{"$f":" Time!OK$71","v":"Post ops"},{"$f":" Time!OL$71","v":"Post ops"},{"$f":" Time!OM$71","v":"Post ops"},{"$f":" Time!ON$71","v":"Post ops"},{"$f":" Time!OO$71","v":"Post ops"},{"$f":" Time!OP$71","v":"Post ops"},{"$f":" Time!OQ$71","v":"Post ops"},{"$f":" Time!OR$71","v":"Post ops"},{"$f":" Time!OS$71","v":"Post ops"},{"$f":" Time!OT$71","v":"Post ops"},{"$f":" Time!OU$71","v":"Post ops"},{"$f":" Time!OV$71","v":"Post ops"},{"$f":" Time!OW$71","v":"Post ops"},{"$f":" Time!OX$71","v":"Post ops"},{"$f":" Time!OY$71","v":"Post ops"},{"$f":" Time!OZ$71","v":"Post ops"},{"$f":" Time!PA$71","v":"Post ops"},{"$f":" Time!PB$71","v":"Post ops"},{"$f":" Time!PC$71","v":"Post ops"},{"$f":" Time!PD$71","v":"Post ops"},{"$f":" Time!PE$71","v":"Post ops"},{"$f":" Time!PF$71","v":"Post ops"},{"$f":" Time!PG$71","v":"Post ops"},{"$f":" Time!PH$71","v":"Post ops"},{"$f":" Time!PI$71","v":"Post ops"},{"$f":" Time!PJ$71","v":"Post ops"},{"$f":" Time!PK$71","v":"Post ops"},{"$f":" Time!PL$71","v":"Post ops"},{"$f":" Time!PM$71","v":"Post ops"},{"$f":" Time!PN$71","v":"Post ops"},{"$f":" Time!PO$71","v":"Post ops"},{"$f":" Time!PP$71","v":"Post ops"},{"$f":" Time!PQ$71","v":"Post ops"},{"$f":" Time!PR$71","v":"Post ops"},{"$f":" Time!PS$71","v":"Post ops"},{"$f":" Time!PT$71","v":"Post ops"},{"$f":" Time!PU$71","v":"Post ops"},{"$f":" Time!PV$71","v":"Post ops"},{"$f":" Time!PW$71","v":"Post ops"},{"$f":" Time!PX$71","v":"Post ops"},{"$f":" Time!PY$71","v":"Post ops"},{"$f":" Time!PZ$71","v":"Post ops"},{"$f":" Time!QA$71","v":"Post ops"},{"$f":" Time!QB$71","v":"Post ops"},{"$f":" Time!QC$71","v":"Post ops"},{"$f":" Time!QD$71","v":"Post ops"},{"$f":" Time!QE$71","v":"Post ops"},{"$f":" Time!QF$71","v":"Post ops"},{"$f":" Time!QG$71","v":"Post ops"},{"$f":" Time!QH$71","v":"Post ops"},{"$f":" Time!QI$71","v":"Post ops"},{"$f":" Time!QJ$71","v":"Post ops"},{"$f":" Time!QK$71","v":"Post ops"},{"$f":" Time!QL$71","v":"Post ops"},{"$f":" Time!QM$71","v":"Post ops"},{"$f":" Time!QN$71","v":"Post ops"},{"$f":" Time!QO$71","v":"Post ops"},{"$f":" Time!QP$71","v":"Post ops"},{"$f":" Time!QQ$71","v":"Post ops"},{"$f":" Time!QR$71","v":"Post ops"},{"$f":" Time!QS$71","v":"Post ops"},{"$f":" Time!QT$71","v":"Post ops"},{"$f":" Time!QU$71","v":"Post ops"},{"$f":" Time!QV$71","v":"Post ops"},{"$f":" Time!QW$71","v":"Post ops"},{"$f":" Time!QX$71","v":"Post ops"},{"$f":" Time!QY$71","v":"Post ops"},{"$f":" Time!QZ$71","v":"Post ops"},{"$f":" Time!RA$71","v":"Post ops"},{"$f":" Time!RB$71","v":"Post ops"},{"$f":" Time!RC$71","v":"Post ops"},{"$f":" Time!RD$71","v":"Post ops"},{"$f":" Time!RE$71","v":"Post ops"},{"$f":" Time!RF$71","v":"Post ops"},{"$f":" Time!RG$71","v":"Post ops"},{"$f":" Time!RH$71","v":"Post ops"},{"$f":" Time!RI$71","v":"Post ops"},{"$f":" Time!RJ$71","v":"Post ops"},{"$f":" Time!RK$71","v":"Post ops"},{"$f":" Time!RL$71","v":"Post ops"},{"$f":" Time!RM$71","v":"Post ops"},{"$f":" Time!RN$71","v":"Post ops"},{"$f":" Time!RO$71","v":"Post ops"},{"$f":" Time!RP$71","v":"Post ops"},{"$f":" Time!RQ$71","v":"Post ops"},{"$f":" Time!RR$71","v":"Post ops"},{"$f":" Time!RS$71","v":"Post ops"},{"$f":" Time!RT$71","v":"Post ops"},{"$f":" Time!RU$71","v":"Post ops"},{"$f":" Time!RV$71","v":"Post ops"},{"$f":" Time!RW$71","v":"Post ops"},{"$f":" Time!RX$71","v":"Post ops"},{"$f":" Time!RY$71","v":"Post ops"},{"$f":" Time!RZ$71","v":"Post ops"},{"$f":" Time!SA$71","v":"Post ops"},{"$f":" Time!SB$71","v":"Post ops"},{"$f":" Time!SC$71","v":"Post ops"},{"$f":" Time!SD$71","v":"Post ops"},{"$f":" Time!SE$71","v":"Post ops"},{"$f":" Time!SF$71","v":"Post ops"},{"$f":" Time!SG$71","v":"Post ops"},{"$f":" Time!SH$71","v":"Post ops"},{"$f":" Time!SI$71","v":"Post ops"},{"$f":" Time!SJ$71","v":"Post ops"},{"$f":" Time!SK$71","v":"Post ops"},{"$f":" Time!SL$71","v":"Post ops"},{"$f":" Time!SM$71","v":"Post ops"},{"$f":" Time!SN$71","v":"Post ops"},{"$f":" Time!SO$71","v":"Post ops"}]
[null,null,null,null,{"$f":" Time!E$13","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":" Time!J$13","v":1},{"$f":" Time!K$13","v":2},{"$f":" Time!L$13","v":3},{"$f":" Time!M$13","v":4},{"$f":" Time!N$13","v":5},{"$f":" Time!O$13","v":6},{"$f":" Time!P$13","v":7},{"$f":" Time!Q$13","v":8},{"$f":" Time!R$13","v":9},{"$f":" Time!S$13","v":10},{"$f":" Time!T$13","v":11},{"$f":" Time!U$13","v":12},{"$f":" Time!V$13","v":13},{"$f":" Time!W$13","v":14},{"$f":" Time!X$13","v":15},{"$f":" Time!Y$13","v":16},{"$f":" Time!Z$13","v":17},{"$f":" Time!AA$13","v":18},{"$f":" Time!AB$13","v":19},{"$f":" Time!AC$13","v":20},{"$f":" Time!AD$13","v":21},{"$f":" Time!AE$13","v":22},{"$f":" Time!AF$13","v":23},{"$f":" Time!AG$13","v":24},{"$f":" Time!AH$13","v":25},{"$f":" Time!AI$13","v":26},{"$f":" Time!AJ$13","v":27},{"$f":" Time!AK$13","v":28},{"$f":" Time!AL$13","v":29},{"$f":" Time!AM$13","v":30},{"$f":" Time!AN$13","v":31},{"$f":" Time!AO$13","v":32},{"$f":" Time!AP$13","v":33},{"$f":" Time!AQ$13","v":34},{"$f":" Time!AR$13","v":35},{"$f":" Time!AS$13","v":36},{"$f":" Time!AT$13","v":37},{"$f":" Time!AU$13","v":38},{"$f":" Time!AV$13","v":39},{"$f":" Time!AW$13","v":40},{"$f":" Time!AX$13","v":41},{"$f":" Time!AY$13","v":42},{"$f":" Time!AZ$13","v":43},{"$f":" Time!BA$13","v":44},{"$f":" Time!BB$13","v":45},{"$f":" Time!BC$13","v":46},{"$f":" Time!BD$13","v":47},{"$f":" Time!BE$13","v":48},{"$f":" Time!BF$13","v":49},{"$f":" Time!BG$13","v":50},{"$f":" Time!BH$13","v":51},{"$f":" Time!BI$13","v":52},{"$f":" Time!BJ$13","v":53},{"$f":" Time!BK$13","v":54},{"$f":" Time!BL$13","v":55},{"$f":" Time!BM$13","v":56},{"$f":" Time!BN$13","v":57},{"$f":" Time!BO$13","v":58},{"$f":" Time!BP$13","v":59},{"$f":" Time!BQ$13","v":60},{"$f":" Time!BR$13","v":61},{"$f":" Time!BS$13","v":62},{"$f":" Time!BT$13","v":63},{"$f":" Time!BU$13","v":64},{"$f":" Time!BV$13","v":65},{"$f":" Time!BW$13","v":66},{"$f":" Time!BX$13","v":67},{"$f":" Time!BY$13","v":68},{"$f":" Time!BZ$13","v":69},{"$f":" Time!CA$13","v":70},{"$f":" Time!CB$13","v":71},{"$f":" Time!CC$13","v":72},{"$f":" Time!CD$13","v":73},{"$f":" Time!CE$13","v":74},{"$f":" Time!CF$13","v":75},{"$f":" Time!CG$13","v":76},{"$f":" Time!CH$13","v":77},{"$f":" Time!CI$13","v":78},{"$f":" Time!CJ$13","v":79},{"$f":" Time!CK$13","v":80},{"$f":" Time!CL$13","v":81},{"$f":" Time!CM$13","v":82},{"$f":" Time!CN$13","v":83},{"$f":" Time!CO$13","v":84},{"$f":" Time!CP$13","v":85},{"$f":" Time!CQ$13","v":86},{"$f":" Time!CR$13","v":87},{"$f":" Time!CS$13","v":88},{"$f":" Time!CT$13","v":89},{"$f":" Time!CU$13","v":90},{"$f":" Time!CV$13","v":91},{"$f":" Time!CW$13","v":92},{"$f":" Time!CX$13","v":93},{"$f":" Time!CY$13","v":94},{"$f":" Time!CZ$13","v":95},{"$f":" Time!DA$13","v":96},{"$f":" Time!DB$13","v":97},{"$f":" Time!DC$13","v":98},{"$f":" Time!DD$13","v":99},{"$f":" Time!DE$13","v":100},{"$f":" Time!DF$13","v":101},{"$f":" Time!DG$13","v":102},{"$f":" Time!DH$13","v":103},{"$f":" Time!DI$13","v":104},{"$f":" Time!DJ$13","v":105},{"$f":" Time!DK$13","v":106},{"$f":" Time!DL$13","v":107},{"$f":" Time!DM$13","v":108},{"$f":" Time!DN$13","v":109},{"$f":" Time!DO$13","v":110},{"$f":" Time!DP$13","v":111},{"$f":" Time!DQ$13","v":112},{"$f":" Time!DR$13","v":113},{"$f":" Time!DS$13","v":114},{"$f":" Time!DT$13","v":115},{"$f":" Time!DU$13","v":116},{"$f":" Time!DV$13","v":117},{"$f":" Time!DW$13","v":118},{"$f":" Time!DX$13","v":119},{"$f":" Time!DY$13","v":120},{"$f":" Time!DZ$13","v":121},{"$f":" Time!EA$13","v":122},{"$f":" Time!EB$13","v":123},{"$f":" Time!EC$13","v":124},{"$f":" Time!ED$13","v":125},{"$f":" Time!EE$13","v":126},{"$f":" Time!EF$13","v":127},{"$f":" Time!EG$13","v":128},{"$f":" Time!EH$13","v":129},{"$f":" Time!EI$13","v":130},{"$f":" Time!EJ$13","v":131},{"$f":" Time!EK$13","v":132},{"$f":" Time!EL$13","v":133},{"$f":" Time!EM$13","v":134},{"$f":" Time!EN$13","v":135},{"$f":" Time!EO$13","v":136},{"$f":" Time!EP$13","v":137},{"$f":" Time!EQ$13","v":138},{"$f":" Time!ER$13","v":139},{"$f":" Time!ES$13","v":140},{"$f":" Time!ET$13","v":141},{"$f":" Time!EU$13","v":142},{"$f":" Time!EV$13","v":143},{"$f":" Time!EW$13","v":144},{"$f":" Time!EX$13","v":145},{"$f":" Time!EY$13","v":146},{"$f":" Time!EZ$13","v":147},{"$f":" Time!FA$13","v":148},{"$f":" Time!FB$13","v":149},{"$f":" Time!FC$13","v":150},{"$f":" Time!FD$13","v":151},{"$f":" Time!FE$13","v":152},{"$f":" Time!FF$13","v":153},{"$f":" Time!FG$13","v":154},{"$f":" Time!FH$13","v":155},{"$f":" Time!FI$13","v":156},{"$f":" Time!FJ$13","v":157},{"$f":" Time!FK$13","v":158},{"$f":" Time!FL$13","v":159},{"$f":" Time!FM$13","v":160},{"$f":" Time!FN$13","v":161},{"$f":" Time!FO$13","v":162},{"$f":" Time!FP$13","v":163},{"$f":" Time!FQ$13","v":164},{"$f":" Time!FR$13","v":165},{"$f":" Time!FS$13","v":166},{"$f":" Time!FT$13","v":167},{"$f":" Time!FU$13","v":168},{"$f":" Time!FV$13","v":169},{"$f":" Time!FW$13","v":170},{"$f":" Time!FX$13","v":171},{"$f":" Time!FY$13","v":172},{"$f":" Time!FZ$13","v":173},{"$f":" Time!GA$13","v":174},{"$f":" Time!GB$13","v":175},{"$f":" Time!GC$13","v":176},{"$f":" Time!GD$13","v":177},{"$f":" Time!GE$13","v":178},{"$f":" Time!GF$13","v":179},{"$f":" Time!GG$13","v":180},{"$f":" Time!GH$13","v":181},{"$f":" Time!GI$13","v":182},{"$f":" Time!GJ$13","v":183},{"$f":" Time!GK$13","v":184},{"$f":" Time!GL$13","v":185},{"$f":" Time!GM$13","v":186},{"$f":" Time!GN$13","v":187},{"$f":" Time!GO$13","v":188},{"$f":" Time!GP$13","v":189},{"$f":" Time!GQ$13","v":190},{"$f":" Time!GR$13","v":191},{"$f":" Time!GS$13","v":192},{"$f":" Time!GT$13","v":193},{"$f":" Time!GU$13","v":194},{"$f":" Time!GV$13","v":195},{"$f":" Time!GW$13","v":196},{"$f":" Time!GX$13","v":197},{"$f":" Time!GY$13","v":198},{"$f":" Time!GZ$13","v":199},{"$f":" Time!HA$13","v":200},{"$f":" Time!HB$13","v":201},{"$f":" Time!HC$13","v":202},{"$f":" Time!HD$13","v":203},{"$f":" Time!HE$13","v":204},{"$f":" Time!HF$13","v":205},{"$f":" Time!HG$13","v":206},{"$f":" Time!HH$13","v":207},{"$f":" Time!HI$13","v":208},{"$f":" Time!HJ$13","v":209},{"$f":" Time!HK$13","v":210},{"$f":" Time!HL$13","v":211},{"$f":" Time!HM$13","v":212},{"$f":" Time!HN$13","v":213},{"$f":" Time!HO$13","v":214},{"$f":" Time!HP$13","v":215},{"$f":" Time!HQ$13","v":216},{"$f":" Time!HR$13","v":217},{"$f":" Time!HS$13","v":218},{"$f":" Time!HT$13","v":219},{"$f":" Time!HU$13","v":220},{"$f":" Time!HV$13","v":221},{"$f":" Time!HW$13","v":222},{"$f":" Time!HX$13","v":223},{"$f":" Time!HY$13","v":224},{"$f":" Time!HZ$13","v":225},{"$f":" Time!IA$13","v":226},{"$f":" Time!IB$13","v":227},{"$f":" Time!IC$13","v":228},{"$f":" Time!ID$13","v":229},{"$f":" Time!IE$13","v":230},{"$f":" Time!IF$13","v":231},{"$f":" Time!IG$13","v":232},{"$f":" Time!IH$13","v":233},{"$f":" Time!II$13","v":234},{"$f":" Time!IJ$13","v":235},{"$f":" Time!IK$13","v":236},{"$f":" Time!IL$13","v":237},{"$f":" Time!IM$13","v":238},{"$f":" Time!IN$13","v":239},{"$f":" Time!IO$13","v":240},{"$f":" Time!IP$13","v":241},{"$f":" Time!IQ$13","v":242},{"$f":" Time!IR$13","v":243},{"$f":" Time!IS$13","v":244},{"$f":" Time!IT$13","v":245},{"$f":" Time!IU$13","v":246},{"$f":" Time!IV$13","v":247},{"$f":" Time!IW$13","v":248},{"$f":" Time!IX$13","v":249},{"$f":" Time!IY$13","v":250},{"$f":" Time!IZ$13","v":251},{"$f":" Time!JA$13","v":252},{"$f":" Time!JB$13","v":253},{"$f":" Time!JC$13","v":254},{"$f":" Time!JD$13","v":255},{"$f":" Time!JE$13","v":256},{"$f":" Time!JF$13","v":257},{"$f":" Time!JG$13","v":258},{"$f":" Time!JH$13","v":259},{"$f":" Time!JI$13","v":260},{"$f":" Time!JJ$13","v":261},{"$f":" Time!JK$13","v":262},{"$f":" Time!JL$13","v":263},{"$f":" Time!JM$13","v":264},{"$f":" Time!JN$13","v":265},{"$f":" Time!JO$13","v":266},{"$f":" Time!JP$13","v":267},{"$f":" Time!JQ$13","v":268},{"$f":" Time!JR$13","v":269},{"$f":" Time!JS$13","v":270},{"$f":" Time!JT$13","v":271},{"$f":" Time!JU$13","v":272},{"$f":" Time!JV$13","v":273},{"$f":" Time!JW$13","v":274},{"$f":" Time!JX$13","v":275},{"$f":" Time!JY$13","v":276},{"$f":" Time!JZ$13","v":277},{"$f":" Time!KA$13","v":278},{"$f":" Time!KB$13","v":279},{"$f":" Time!KC$13","v":280},{"$f":" Time!KD$13","v":281},{"$f":" Time!KE$13","v":282},{"$f":" Time!KF$13","v":283},{"$f":" Time!KG$13","v":284},{"$f":" Time!KH$13","v":285},{"$f":" Time!KI$13","v":286},{"$f":" Time!KJ$13","v":287},{"$f":" Time!KK$13","v":288},{"$f":" Time!KL$13","v":289},{"$f":" Time!KM$13","v":290},{"$f":" Time!KN$13","v":291},{"$f":" Time!KO$13","v":292},{"$f":" Time!KP$13","v":293},{"$f":" Time!KQ$13","v":294},{"$f":" Time!KR$13","v":295},{"$f":" Time!KS$13","v":296},{"$f":" Time!KT$13","v":297},{"$f":" Time!KU$13","v":298},{"$f":" Time!KV$13","v":299},{"$f":" Time!KW$13","v":300},{"$f":" Time!KX$13","v":301},{"$f":" Time!KY$13","v":302},{"$f":" Time!KZ$13","v":303},{"$f":" Time!LA$13","v":304},{"$f":" Time!LB$13","v":305},{"$f":" Time!LC$13","v":306},{"$f":" Time!LD$13","v":307},{"$f":" Time!LE$13","v":308},{"$f":" Time!LF$13","v":309},{"$f":" Time!LG$13","v":310},{"$f":" Time!LH$13","v":311},{"$f":" Time!LI$13","v":312},{"$f":" Time!LJ$13","v":313},{"$f":" Time!LK$13","v":314},{"$f":" Time!LL$13","v":315},{"$f":" Time!LM$13","v":316},{"$f":" Time!LN$13","v":317},{"$f":" Time!LO$13","v":318},{"$f":" Time!LP$13","v":319},{"$f":" Time!LQ$13","v":320},{"$f":" Time!LR$13","v":321},{"$f":" Time!LS$13","v":322},{"$f":" Time!LT$13","v":323},{"$f":" Time!LU$13","v":324},{"$f":" Time!LV$13","v":325},{"$f":" Time!LW$13","v":326},{"$f":" Time!LX$13","v":327},{"$f":" Time!LY$13","v":328},{"$f":" Time!LZ$13","v":329},{"$f":" Time!MA$13","v":330},{"$f":" Time!MB$13","v":331},{"$f":" Time!MC$13","v":332},{"$f":" Time!MD$13","v":333},{"$f":" Time!ME$13","v":334},{"$f":" Time!MF$13","v":335},{"$f":" Time!MG$13","v":336},{"$f":" Time!MH$13","v":337},{"$f":" Time!MI$13","v":338},{"$f":" Time!MJ$13","v":339},{"$f":" Time!MK$13","v":340},{"$f":" Time!ML$13","v":341},{"$f":" Time!MM$13","v":342},{"$f":" Time!MN$13","v":343},{"$f":" Time!MO$13","v":344},{"$f":" Time!MP$13","v":345},{"$f":" Time!MQ$13","v":346},{"$f":" Time!MR$13","v":347},{"$f":" Time!MS$13","v":348},{"$f":" Time!MT$13","v":349},{"$f":" Time!MU$13","v":350},{"$f":" Time!MV$13","v":351},{"$f":" Time!MW$13","v":352},{"$f":" Time!MX$13","v":353},{"$f":" Time!MY$13","v":354},{"$f":" Time!MZ$13","v":355},{"$f":" Time!NA$13","v":356},{"$f":" Time!NB$13","v":357},{"$f":" Time!NC$13","v":358},{"$f":" Time!ND$13","v":359},{"$f":" Time!NE$13","v":360},{"$f":" Time!NF$13","v":361},{"$f":" Time!NG$13","v":362},{"$f":" Time!NH$13","v":363},{"$f":" Time!NI$13","v":364},{"$f":" Time!NJ$13","v":365},{"$f":" Time!NK$13","v":366},{"$f":" Time!NL$13","v":367},{"$f":" Time!NM$13","v":368},{"$f":" Time!NN$13","v":369},{"$f":" Time!NO$13","v":370},{"$f":" Time!NP$13","v":371},{"$f":" Time!NQ$13","v":372},{"$f":" Time!NR$13","v":373},{"$f":" Time!NS$13","v":374},{"$f":" Time!NT$13","v":375},{"$f":" Time!NU$13","v":376},{"$f":" Time!NV$13","v":377},{"$f":" Time!NW$13","v":378},{"$f":" Time!NX$13","v":379},{"$f":" Time!NY$13","v":380},{"$f":" Time!NZ$13","v":381},{"$f":" Time!OA$13","v":382},{"$f":" Time!OB$13","v":383},{"$f":" Time!OC$13","v":384},{"$f":" Time!OD$13","v":385},{"$f":" Time!OE$13","v":386},{"$f":" Time!OF$13","v":387},{"$f":" Time!OG$13","v":388},{"$f":" Time!OH$13","v":389},{"$f":" Time!OI$13","v":390},{"$f":" Time!OJ$13","v":391},{"$f":" Time!OK$13","v":392},{"$f":" Time!OL$13","v":393},{"$f":" Time!OM$13","v":394},{"$f":" Time!ON$13","v":395},{"$f":" Time!OO$13","v":396},{"$f":" Time!OP$13","v":397},{"$f":" Time!OQ$13","v":398},{"$f":" Time!OR$13","v":399},{"$f":" Time!OS$13","v":400},{"$f":" Time!OT$13","v":401},{"$f":" Time!OU$13","v":402},{"$f":" Time!OV$13","v":403},{"$f":" Time!OW$13","v":404},{"$f":" Time!OX$13","v":405},{"$f":" Time!OY$13","v":406},{"$f":" Time!OZ$13","v":407},{"$f":" Time!PA$13","v":408},{"$f":" Time!PB$13","v":409},{"$f":" Time!PC$13","v":410},{"$f":" Time!PD$13","v":411},{"$f":" Time!PE$13","v":412},{"$f":" Time!PF$13","v":413},{"$f":" Time!PG$13","v":414},{"$f":" Time!PH$13","v":415},{"$f":" Time!PI$13","v":416},{"$f":" Time!PJ$13","v":417},{"$f":" Time!PK$13","v":418},{"$f":" Time!PL$13","v":419},{"$f":" Time!PM$13","v":420},{"$f":" Time!PN$13","v":421},{"$f":" Time!PO$13","v":422},{"$f":" Time!PP$13","v":423},{"$f":" Time!PQ$13","v":424},{"$f":" Time!PR$13","v":425},{"$f":" Time!PS$13","v":426},{"$f":" Time!PT$13","v":427},{"$f":" Time!PU$13","v":428},{"$f":" Time!PV$13","v":429},{"$f":" Time!PW$13","v":430},{"$f":" Time!PX$13","v":431},{"$f":" Time!PY$13","v":432},{"$f":" Time!PZ$13","v":433},{"$f":" Time!QA$13","v":434},{"$f":" Time!QB$13","v":435},{"$f":" Time!QC$13","v":436},{"$f":" Time!QD$13","v":437},{"$f":" Time!QE$13","v":438},{"$f":" Time!QF$13","v":439},{"$f":" Time!QG$13","v":440},{"$f":" Time!QH$13","v":441},{"$f":" Time!QI$13","v":442},{"$f":" Time!QJ$13","v":443},{"$f":" Time!QK$13","v":444},{"$f":" Time!QL$13","v":445},{"$f":" Time!QM$13","v":446},{"$f":" Time!QN$13","v":447},{"$f":" Time!QO$13","v":448},{"$f":" Time!QP$13","v":449},{"$f":" Time!QQ$13","v":450},{"$f":" Time!QR$13","v":451},{"$f":" Time!QS$13","v":452},{"$f":" Time!QT$13","v":453},{"$f":" Time!QU$13","v":454},{"$f":" Time!QV$13","v":455},{"$f":" Time!QW$13","v":456},{"$f":" Time!QX$13","v":457},{"$f":" Time!QY$13","v":458},{"$f":" Time!QZ$13","v":459},{"$f":" Time!RA$13","v":460},{"$f":" Time!RB$13","v":461},{"$f":" Time!RC$13","v":462},{"$f":" Time!RD$13","v":463},{"$f":" Time!RE$13","v":464},{"$f":" Time!RF$13","v":465},{"$f":" Time!RG$13","v":466},{"$f":" Time!RH$13","v":467},{"$f":" Time!RI$13","v":468},{"$f":" Time!RJ$13","v":469},{"$f":" Time!RK$13","v":470},{"$f":" Time!RL$13","v":471},{"$f":" Time!RM$13","v":472},{"$f":" Time!RN$13","v":473},{"$f":" Time!RO$13","v":474},{"$f":" Time!RP$13","v":475},{"$f":" Time!RQ$13","v":476},{"$f":" Time!RR$13","v":477},{"$f":" Time!RS$13","v":478},{"$f":" Time!RT$13","v":479},{"$f":" Time!RU$13","v":480},{"$f":" Time!RV$13","v":481},{"$f":" Time!RW$13","v":482},{"$f":" Time!RX$13","v":483},{"$f":" Time!RY$13","v":484},{"$f":" Time!RZ$13","v":485},{"$f":" Time!SA$13","v":486},{"$f":" Time!SB$13","v":487},{"$f":" Time!SC$13","v":488},{"$f":" Time!SD$13","v":489},{"$f":" Time!SE$13","v":490},{"$f":" Time!SF$13","v":491},{"$f":" Time!SG$13","v":492},{"$f":" Time!SH$13","v":493},{"$f":" Time!SI$13","v":494},{"$f":" Time!SJ$13","v":495},{"$f":" Time!SK$13","v":496},{"$f":" Time!SL$13","v":497},{"$f":" Time!SM$13","v":498},{"$f":" Time!SN$13","v":499},{"$f":" Time!SO$13","v":500}]
[]
["TRANSFERRED VARIABLES"]
[null,null,null,null,{"$f":" 'Tax SA'!E$9","v":"EBITDA semi-annual"},{"$f":" 'Tax SA'!F$9","v":0},{"$f":" 'Tax SA'!G$9","v":"$ 000s"},{"$f":" 'Tax SA'!H$9","v":226645.37843973585},{"$f":" 'Tax SA'!I$9","v":0},{"$f":" 'Tax SA'!J$9","v":0},{"$f":" 'Tax SA'!K$9","v":0},{"$f":" 'Tax SA'!L$9","v":0},{"$f":" 'Tax SA'!M$9","v":0},{"$f":" 'Tax SA'!N$9","v":0},{"$f":" 'Tax SA'!O$9","v":0},{"$f":" 'Tax SA'!P$9","v":0},{"$f":" 'Tax SA'!Q$9","v":0},{"$f":" 'Tax SA'!R$9","v":0},{"$f":" 'Tax SA'!S$9","v":0},{"$f":" 'Tax SA'!T$9","v":0},{"$f":" 'Tax SA'!U$9","v":0},{"$f":" 'Tax SA'!V$9","v":0},{"$f":" 'Tax SA'!W$9","v":0},{"$f":" 'Tax SA'!X$9","v":717.45099719351197},{"$f":" 'Tax SA'!Y$9","v":584.91632235148131},{"$f":" 'Tax SA'!Z$9","v":545.43926112927977},{"$f":" 'Tax SA'!AA$9","v":375.66937244449997},{"$f":" 'Tax SA'!AB$9","v":247.93929765604088},{"$f":" 'Tax SA'!AC$9","v":183.40435444758327},{"$f":" 'Tax SA'!AD$9","v":223.81274068552977},{"$f":" 'Tax SA'!AE$9","v":300.56002310741064},{"$f":" 'Tax SA'!AF$9","v":404.56919193831419},{"$f":" 'Tax SA'!AG$9","v":559.14115964773987},{"$f":" 'Tax SA'!AH$9","v":650.01786319405653},{"$f":" 'Tax SA'!AI$9","v":675.64116556464887},{"$f":" 'Tax SA'!AJ$9","v":731.8794421873796},{"$f":" 'Tax SA'!AK$9","v":596.70844828362237},{"$f":" 'Tax SA'!AL$9","v":556.44560973147145},{"$f":" 'Tax SA'!AM$9","v":383.29886704759201},{"$f":" 'Tax SA'!AN$9","v":253.0279482829128},{"$f":" 'Tax SA'!AO$9","v":187.20892702611911},{"$f":" 'Tax SA'!AP$9","v":228.42019027305611},{"$f":" 'Tax SA'!AQ$9","v":306.69300996802281},{"$f":" 'Tax SA'!AR$9","v":412.76988744350251},{"$f":" 'Tax SA'!AS$9","v":570.41506785542595},{"$f":" 'Tax SA'!AT$9","v":663.09831540712912},{"$f":" 'Tax SA'!AU$9","v":689.23046041355371},{"$f":" 'Tax SA'!AV$9","v":746.58640983924192},{"$f":" 'Tax SA'!AW$9","v":608.72665316317693},{"$f":" 'Tax SA'!AX$9","v":567.66239304736735},{"$f":" 'Tax SA'!AY$9","v":391.07162462783617},{"$f":" 'Tax SA'!AZ$9","v":258.20931504617698},{"$f":" 'Tax SA'!BA$9","v":191.08066240067569},{"$f":" 'Tax SA'!BB$9","v":233.11075141376995},{"$f":" 'Tax SA'!BC$9","v":312.93942845000208},{"$f":" 'Tax SA'!BD$9","v":421.12511719405575},{"$f":" 'Tax SA'!BE$9","v":581.90460850379191},{"$f":" 'Tax SA'!BF$9","v":676.4303089029172},{"$f":" 'Tax SA'!BG$9","v":703.08139773498033},{"$f":" 'Tax SA'!BH$9","v":761.57722875582385},{"$f":" 'Tax SA'!BI$9","v":621.01892460804072},{"$f":" 'Tax SA'!BJ$9","v":579.13445370968179},{"$f":" 'Tax SA'!BK$9","v":399.01896698346161},{"$f":" 'Tax SA'!BL$9","v":263.50454671354618},{"$f":" 'Tax SA'!BM$9","v":195.0355688982122},{"$f":" 'Tax SA'!BN$9","v":237.90364912735419},{"$f":" 'Tax SA'!BO$9","v":319.32461411591203},{"$f":" 'Tax SA'!BP$9","v":429.66849833673626},{"$f":" 'Tax SA'!BQ$9","v":593.65570685635282},{"$f":" 'Tax SA'!BR$9","v":690.06700471858437},{"$f":" 'Tax SA'!BS$9","v":717.24917783388719},{"$f":" 'Tax SA'!BT$9","v":776.91157653473545},{"$f":" 'Tax SA'!BU$9","v":633.50306769369377},{"$f":" 'Tax SA'!BV$9","v":590.78488949328857},{"$f":" 'Tax SA'!BW$9","v":407.08675584731674},{"$f":" 'Tax SA'!BX$9","v":268.87663174134684},{"$f":" 'Tax SA'!BY$9","v":199.04528775984562},{"$f":" 'Tax SA'!BZ$9","v":242.76510534364988},{"$f":" 'Tax SA'!CA$9","v":325.80449682535641},{"$f":" 'Tax SA'!CB$9","v":438.34201308494949},{"$f":" 'Tax SA'!CC$9","v":605.58961738096912},{"$f":" 'Tax SA'!CD$9","v":703.91747063151695},{"$f":" 'Tax SA'!CE$9","v":731.63943172958272},{"$f":" 'Tax SA'!CF$9","v":803.82614395506539},{"$f":" 'Tax SA'!CG$9","v":657.58650304069397},{"$f":" 'Tax SA'!CH$9","v":614.04186795527846},{"$f":" 'Tax SA'!CI$9","v":426.71294930971158},{"$f":" 'Tax SA'!CJ$9","v":285.77744130842353},{"$f":" 'Tax SA'!CK$9","v":214.57984276282988},{"$f":" 'Tax SA'!CL$9","v":259.19236359257383},{"$f":" 'Tax SA'!CM$9","v":343.90644484058589},{"$f":" 'Tax SA'!CN$9","v":458.70456678518269},{"$f":" 'Tax SA'!CO$9","v":629.30158309660487},{"$f":" 'Tax SA'!CP$9","v":729.60755178922841},{"$f":" 'Tax SA'!CQ$9","v":757.90431310077213},{"$f":" 'Tax SA'!CR$9","v":819.98604387195678},{"$f":" 'Tax SA'!CS$9","v":670.83756299999982},{"$f":" 'Tax SA'!CT$9","v":626.42628873900765},{"$f":" 'Tax SA'!CU$9","v":435.37135245007164},{"$f":" 'Tax SA'!CV$9","v":291.6324166185006},{"$f":" 'Tax SA'!CW$9","v":219.01826973987602},{"$f":" 'Tax SA'!CX$9","v":264.51730319265556},{"$f":" 'Tax SA'!CY$9","v":350.91538447100015},{"$f":" 'Tax SA'!CZ$9","v":467.99580035017902},{"$f":" 'Tax SA'!DA$9","v":641.98474446749697},{"$f":" 'Tax SA'!DB$9","v":744.28480282713122},{"$f":" 'Tax SA'!DC$9","v":773.14360256055784},{"$f":" 'Tax SA'!DD$9","v":836.45924281656596},{"$f":" 'Tax SA'!DE$9","v":684.39204883199022},{"$f":" 'Tax SA'!DF$9","v":639.09381943986546},{"$f":" 'Tax SA'!DG$9","v":444.22556816397565},{"$f":" 'Tax SA'!DH$9","v":297.61751860810807},{"$f":" 'Tax SA'!DI$9","v":223.55362603239308},{"$f":" 'Tax SA'!DJ$9","v":269.95992415837298},{"$f":" 'Tax SA'!DK$9","v":358.08143887722429},{"$f":" 'Tax SA'!DL$9","v":477.49759777062155},{"$f":" 'Tax SA'!DM$9","v":654.95791178315062},{"$f":" 'Tax SA'!DN$9","v":759.29875755523585},{"$f":" 'Tax SA'!DO$9","v":788.73274669760735},{"$f":" 'Tax SA'!DP$9","v":853.31118618317203},{"$f":" 'Tax SA'!DQ$9","v":698.15979069892285},{"$f":" 'Tax SA'!DR$9","v":651.96001446281707},{"$f":" 'Tax SA'!DS$9","v":453.21577950932704},{"$f":" 'Tax SA'!DT$9","v":303.69145927255579},{"$f":" 'Tax SA'!DU$9","v":228.15398364146031},{"$f":" 'Tax SA'!DV$9","v":275.4824320527955},{"$f":" 'Tax SA'!DW$9","v":365.35567473367882},{"$f":" 'Tax SA'!DX$9","v":487.14593148823076},{"$f":" 'Tax SA'!DY$9","v":668.13462692822418},{"$f":" 'Tax SA'!DZ$9","v":774.54976901246005},{"$f":" 'Tax SA'!EA$9","v":804.56837725704418},{"$f":" 'Tax SA'!EB$9","v":870.43034246138041},{"$f":" 'Tax SA'!EC$9","v":712.19283428023641},{"$f":" 'Tax SA'!ED$9","v":665.07356455146839},{"$f":" 'Tax SA'!EE$9","v":462.37624799352585},{"$f":" 'Tax SA'!EF$9","v":309.87764408749632},{"$f":" 'Tax SA'!EG$9","v":232.8372632915721},{"$f":" 'Tax SA'!EH$9","v":281.10618256147052},{"$f":" 'Tax SA'!EI$9","v":372.76597132587085},{"$f":" 'Tax SA'!EJ$9","v":496.97752150944598},{"$f":" 'Tax SA'!EK$9","v":681.56474824898044},{"$f":" 'Tax SA'!EL$9","v":790.09542006897868},{"$f":" 'Tax SA'!EM$9","v":820.71025541092399},{"$f":" 'Tax SA'!EN$9","v":887.88125325716953},{"$f":" 'Tax SA'!EO$9","v":726.49624321834051},{"$f":" 'Tax SA'!EP$9","v":678.43917600231543},{"$f":" 'Tax SA'!EQ$9","v":471.71014625523435},{"$f":" 'Tax SA'!ER$9","v":316.17809155541636},{"$f":" 'Tax SA'!ES$9","v":237.60489993030251},{"$f":" 'Tax SA'!ET$9","v":286.83297451875904},{"$f":" 'Tax SA'!EU$9","v":380.31481945626678},{"$f":" 'Tax SA'!EV$9","v":506.99579676538542},{"$f":" 'Tax SA'!EW$9","v":695.25309927571243},{"$f":" 'Tax SA'!EX$9","v":805.94135381438559},{"$f":" 'Tax SA'!EY$9","v":837.16425463973439},{"$f":" 'Tax SA'!EZ$9","v":905.67029884517365},{"$f":" 'Tax SA'!FA$9","v":741.12700404619125},{"$f":" 'Tax SA'!FB$9","v":692.11015495844526},{"$f":" 'Tax SA'!FC$9","v":481.25495218802513},{"$f":" 'Tax SA'!FD$9","v":322.61837091121976},{"$f":" 'Tax SA'!FE$9","v":242.47644612435548},{"$f":" 'Tax SA'!FF$9","v":292.68612822341072},{"$f":" 'Tax SA'!FG$9","v":388.03269521323881},{"$f":" 'Tax SA'!FH$9","v":517.24093088829693},{"$f":" 'Tax SA'!FI$9","v":709.25426541599757},{"$f":" 'Tax SA'!FJ$9","v":822.15062879574396},{"$f":" 'Tax SA'!FK$9","v":853.9958227379318},{"$f":" 'Tax SA'!FL$9","v":923.86817065495609},{"$f":" 'Tax SA'!FM$9","v":755.98772326086907},{"$f":" 'Tax SA'!FN$9","v":705.99530205057715},{"$f":" 'Tax SA'!FO$9","v":490.94611558258083},{"$f":" 'Tax SA'!FP$9","v":329.15398107563067},{"$f":" 'Tax SA'!FQ$9","v":247.41752890373243},{"$f":" 'Tax SA'!FR$9","v":298.62492344017869},{"$f":" 'Tax SA'!FS$9","v":395.86682617566441},{"$f":" 'Tax SA'!FT$9","v":527.64381948047071},{"$f":" 'Tax SA'!FU$9","v":723.47487222454913},{"$f":" 'Tax SA'!FV$9","v":838.61560026824475},{"$f":" 'Tax SA'!FW$9","v":871.0932887981121},{"$f":" 'Tax SA'!FX$9","v":942.35436530534605},{"$f":" 'Tax SA'!FY$9","v":771.13459755112365},{"$f":" 'Tax SA'!FZ$9","v":720.14718359653079},{"$f":" 'Tax SA'!GA$9","v":500.82058972764412},{"$f":" 'Tax SA'!GB$9","v":335.8101285949864},{"$f":" 'Tax SA'!GC$9","v":252.44741993772715},{"$f":" 'Tax SA'!GD$9","v":304.67234830096459},{"$f":" 'Tax SA'!GE$9","v":403.84725892086374},{"$f":" 'Tax SA'!GF$9","v":538.24407475415956},{"$f":" 'Tax SA'!GG$9","v":737.96874766938572},{"$f":" 'Tax SA'!GH$9","v":855.39845408118049},{"$f":" 'Tax SA'!GI$9","v":888.5211953934139},{"$f":" 'Tax SA'!GJ$9","v":961.19859766373099},{"$f":" 'Tax SA'!GK$9","v":786.57308320493394},{"$f":" 'Tax SA'!GL$9","v":734.57086917955746},{"$f":" 'Tax SA'!GM$9","v":510.88178470472292},{"$f":" 'Tax SA'!GN$9","v":342.58897469919009},{"$f":" 'Tax SA'!GO$9","v":257.5676489890601},{"$f":" 'Tax SA'!GP$9","v":310.83032625490432},{"$f":" 'Tax SA'!GQ$9","v":411.97666557635239},{"$f":" 'Tax SA'!GR$9","v":549.04538386848617},{"$f":" 'Tax SA'!GS$9","v":752.74108785192504},{"$f":" 'Tax SA'!GT$9","v":872.50527307242555},{"$f":" 'Tax SA'!GU$9","v":906.28587460178346},{"$f":" 'Tax SA'!GV$9","v":980.40774812315317},{"$f":" 'Tax SA'!GW$9","v":802.36470930923565},{"$f":" 'Tax SA'!GX$9","v":749.32390533756393},{"$f":" 'Tax SA'!GY$9","v":521.17012022785821},{"$f":" 'Tax SA'!GZ$9","v":349.51805336269763},{"$f":" 'Tax SA'!HA$9","v":262.79923957974682},{"$f":" 'Tax SA'!HB$9","v":317.1239573239709},{"$f":" 'Tax SA'!HC$9","v":420.28788862518445},{"$f":" 'Tax SA'!HD$9","v":560.09108201671893},{"$f":" 'Tax SA'!HE$9","v":767.85082158053274},{"$f":" 'Tax SA'!HF$9","v":890.00415392374566},{"$f":" 'Tax SA'!HG$9","v":924.45800804771272},{"$f":" 'Tax SA'!HH$9","v":1000.058171768016},{"$f":" 'Tax SA'!HI$9","v":818.40428409622234},{"$f":" 'Tax SA'!HJ$9","v":764.30780290755797},{"$f":" 'Tax SA'!HK$9","v":531.6159425688453},{"$f":" 'Tax SA'!HL$9","v":356.54940491097562},{"$f":" 'Tax SA'!HM$9","v":268.10519128806828},{"$f":" 'Tax SA'!HN$9","v":323.50937359221768},{"$f":" 'Tax SA'!HO$9","v":428.72401979346182},{"$f":" 'Tax SA'!HP$9","v":571.30658971587388},{"$f":" 'Tax SA'!HQ$9","v":783.19710898878873},{"$f":" 'Tax SA'!HR$9","v":907.77881634659593},{"$f":" 'Tax SA'!HS$9","v":942.91695944283583},{"$f":" 'Tax SA'!HT$9","v":1020.0196757639739},{"$f":" 'Tax SA'!HU$9","v":834.75248348834009},{"$f":" 'Tax SA'!HV$9","v":779.57930938775917},{"$f":" 'Tax SA'!HW$9","v":542.25910527883411},{"$f":" 'Tax SA'!HX$9","v":363.71017235606223},{"$f":" 'Tax SA'!HY$9","v":273.50622517666443},{"$f":" 'Tax SA'!HZ$9","v":330.01131715055186},{"$f":" 'Tax SA'!IA$9","v":437.31743830745847},{"$f":" 'Tax SA'!IB$9","v":582.73463617673258},{"$f":" 'Tax SA'!IC$9","v":798.83806080770103},{"$f":" 'Tax SA'!ID$9","v":925.89641423619105},{"$f":" 'Tax SA'!IE$9","v":961.73243243694935},{"$f":" 'Tax SA'!IF$9","v":1040.367560031312},{"$f":" 'Tax SA'!IG$9","v":851.41518626772142},{"$f":" 'Tax SA'!IH$9","v":795.14388508366198},{"$f":" 'Tax SA'!II$9","v":553.10327299056848},{"$f":" 'Tax SA'!IJ$9","v":371.00266898970045},{"$f":" 'Tax SA'!IK$9","v":279.00397122302002},{"$f":" 'Tax SA'!IL$9","v":336.63184390181448},{"$f":" 'Tax SA'!IM$9","v":446.07101010530494},{"$f":" 'Tax SA'!IN$9","v":594.37918557507214},{"$f":" 'Tax SA'!IO$9","v":814.77927387239106},{"$f":" 'Tax SA'!IP$9","v":944.3635038465743},{"$f":" 'Tax SA'!IQ$9","v":980.91125291440187},{"$f":" 'Tax SA'!IR$9","v":1061.1092436911117},{"$f":" 'Tax SA'!IS$9","v":868.45882298990853},{"$f":" 'Tax SA'!IT$9","v":811.06365102939708},{"$f":" 'Tax SA'!IU$9","v":564.19203479703151},{"$f":" 'Tax SA'!IV$9","v":378.45654091082724},{"$f":" 'Tax SA'!IW$9","v":284.62103075894879},{"$f":" 'Tax SA'!IX$9","v":343.39796574328682},{"$f":" 'Tax SA'!IY$9","v":455.02012430929256},{"$f":" 'Tax SA'!IZ$9","v":606.28698010480048},{"$f":" 'Tax SA'!JA$9","v":831.08436274243422},{"$f":" 'Tax SA'!JB$9","v":963.25361930165104},{"$f":" 'Tax SA'!JC$9","v":1000.5297516597186},{"$f":" 'Tax SA'!JD$9","v":1082.3271960394948},{"$f":" 'Tax SA'!JE$9","v":885.76978375270392},{"$f":" 'Tax SA'!JF$9","v":827.23225014743696},{"$f":" 'Tax SA'!JG$9","v":575.45023469893545},{"$f":" 'Tax SA'!JH$9","v":386.02010606339002},{"$f":" 'Tax SA'!JI$9","v":290.31758033941605},{"$f":" 'Tax SA'!JJ$9","v":350.26242887701352},{"$f":" 'Tax SA'!JK$9","v":464.10341757895975},{"$f":" 'Tax SA'!JL$9","v":618.37753617452358},{"$f":" 'Tax SA'!JM$9","v":847.64442989273471},{"$f":" 'Tax SA'!JN$9","v":982.44115659359363},{"$f":" 'Tax SA'!JO$9","v":1020.4576118155574},{"$f":" 'Tax SA'!JP$9","v":1103.880760251574},{"$f":" 'Tax SA'!JQ$9","v":903.41357758539198},{"$f":" 'Tax SA'!JR$9","v":843.71094051342038},{"$f":" 'Tax SA'!JS$9","v":586.92085081249388},{"$f":" 'Tax SA'!JT$9","v":393.72258914419541},{"$f":" 'Tax SA'!JU$9","v":296.1158956598847},{"$f":" 'Tax SA'!JV$9","v":357.25185954561744},{"$f":" 'Tax SA'!JW$9","v":473.35577942035712},{"$f":" 'Tax SA'!JX$9","v":630.69694193250882},{"$f":" 'Tax SA'!JY$9","v":864.52220634880393},{"$f":" 'Tax SA'!JZ$9","v":1001.9986313771674},{"$f":" 'Tax SA'!KA$9","v":1040.7701076263293},{"$f":" 'Tax SA'!KB$9","v":1125.8512655659724},{"$f":" 'Tax SA'!KC$9","v":921.39653781619757},{"$f":" 'Tax SA'!KD$9","v":860.50560259548206},{"$f":" 'Tax SA'!KE$9","v":598.60782058740756},{"$f":" 'Tax SA'!KF$9","v":401.56646536040535},{"$f":" 'Tax SA'!KG$9","v":302.01771250812419},{"$f":" 'Tax SA'!KH$9","v":364.36845434004192},{"$f":" 'Tax SA'!KI$9","v":482.78028284388324},{"$f":" 'Tax SA'!KJ$9","v":643.24945865243126},{"$f":" 'Tax SA'!KK$9","v":881.72371990300906},{"$f":" 'Tax SA'!KL$9","v":1021.933109502504},{"$f":" 'Tax SA'!KM$9","v":1061.4745966296368},{"$f":" 'Tax SA'!KN$9","v":1148.24671135776},{"$f":" 'Tax SA'!KO$9","v":939.79038340185912},{"$f":" 'Tax SA'!KP$9","v":877.68329200506116},{"$f":" 'Tax SA'!KQ$9","v":610.55814729171834},{"$f":" 'Tax SA'!KR$9","v":409.58365097881108},{"$f":" 'Tax SA'!KS$9","v":308.04732421127528},{"$f":" 'Tax SA'!KT$9","v":371.64127858802021},{"$f":" 'Tax SA'!KU$9","v":492.41505720043102},{"$f":" 'Tax SA'!KV$9","v":656.08549965793952},{"$f":" 'Tax SA'!KW$9","v":899.31763985208477},{"$f":" 'Tax SA'!KX$9","v":1042.3239931475523},{"$f":" 'Tax SA'!KY$9","v":1082.653506715707},{"$f":" 'Tax SA'!KZ$9","v":1171.1561671937518},{"$f":" 'Tax SA'!LA$9","v":958.47241764663966},{"$f":" 'Tax SA'!LB$9","v":895.12916026836137},{"$f":" 'Tax SA'!LC$9","v":622.6907432587783},{"$f":" 'Tax SA'!LD$9","v":417.7184582063573},{"$f":" 'Tax SA'!LE$9","v":314.16187475965552},{"$f":" 'Tax SA'!LF$9","v":379.01943694620672},{"$f":" 'Tax SA'!LG$9","v":502.19394076645563},{"$f":" 'Tax SA'!LH$9","v":669.11821512051927},{"$f":" 'Tax SA'!LI$9","v":917.18637228591729},{"$f":" 'Tax SA'!LJ$9","v":1063.0356120558197},{"$f":" 'Tax SA'!LK$9","v":1104.1660687050826},{"$f":" 'Tax SA'!LL$9","v":1194.427676292325},{"$f":" 'Tax SA'!LM$9","v":977.51336418006906},{"$f":" 'Tax SA'!LN$9","v":912.90933104513056},{"$f":" 'Tax SA'!LO$9","v":635.05195245900313},{"$f":" 'Tax SA'!LP$9","v":426.0023491404018},{"$f":" 'Tax SA'!LQ$9","v":320.38530693555617},{"$f":" 'Tax SA'!LR$9","v":386.53157925998153},{"$f":" 'Tax SA'!LS$9","v":512.1545241050494},{"$f":" 'Tax SA'!LT$9","v":682.39731248328269},{"$f":" 'Tax SA'!LU$9","v":935.39763231238658},{"$f":" 'Tax SA'!LV$9","v":1084.1462682170188},{"$f":" 'Tax SA'!LW$9","v":1126.0935691098448},{"$f":" 'Tax SA'!LX$9","v":1218.149076478112},{"$f":" 'Tax SA'!LY$9","v":996.92004528703319},{"$f":" 'Tax SA'!LZ$9","v":931.03013655038831},{"$f":" 'Tax SA'!MA$9","v":647.64600465147191},{"$f":" 'Tax SA'!MB$9","v":434.43797129323423},{"$f":" 'Tax SA'!MC$9","v":326.71946811886437},{"$f":" 'Tax SA'!MD$9","v":394.18005144497988},{"$f":" 'Tax SA'!ME$9","v":522.30010137450972},{"$f":" 'Tax SA'!MF$9","v":695.92737157184001},{"$f":" 'Tax SA'!MG$9","v":953.95791110878451},{"$f":" 'Tax SA'!MH$9","v":1105.6635759494329},{"$f":" 'Tax SA'!MI$9","v":1148.4439377959989},{"$f":" 'Tax SA'!MJ$9","v":1242.3289920356187},{"$f":" 'Tax SA'!MK$9","v":1016.7698854264679},{"$f":" 'Tax SA'!ML$9","v":949.56395501660211},{"$f":" 'Tax SA'!MM$9","v":660.52358057863478},{"$f":" 'Tax SA'!MN$9","v":443.05968052693595},{"$f":" 'Tax SA'!MO$9","v":333.19046560100696},{"$f":" 'Tax SA'!MP$9","v":401.99612383962187},{"$f":" 'Tax SA'!MQ$9","v":532.67175003354441},{"$f":" 'Tax SA'!MR$9","v":709.76276104129738},{"$f":" 'Tax SA'!MS$9","v":972.94133036506946},{"$f":" 'Tax SA'!MT$9","v":1127.6732698186761},{"$f":" 'Tax SA'!MU$9","v":1171.3061828453015},{"$f":" 'Tax SA'!MV$9","v":1267.0636171243541},{"$f":" 'Tax SA'!MW$9","v":1036.9303798718365},{"$f":" 'Tax SA'!MX$9","v":968.38677422428145},{"$f":" 'Tax SA'!MY$9","v":673.59719856691925},{"$f":" 'Tax SA'!MZ$9","v":451.80747899639994},{"$f":" 'Tax SA'!NA$9","v":339.75218636597128},{"$f":" 'Tax SA'!NB$9","v":409.92498521309676},{"$f":" 'Tax SA'!NC$9","v":543.19814079540777},{"$f":" 'Tax SA'!ND$9","v":723.80976709285562},{"$f":" 'Tax SA'!NE$9","v":992.2209109747904},{"$f":" 'Tax SA'!NF$9","v":1150.0288121955177},{"$f":" 'Tax SA'!NG$9","v":1194.52825001613},{"$f":" 'Tax SA'!NH$9","v":1292.1887927906591},{"$f":" 'Tax SA'!NI$9","v":1057.4778780860565},{"$f":" 'Tax SA'!NJ$9","v":987.56996598788703},{"$f":" 'Tax SA'!NK$9","v":686.91682796319481},{"$f":" 'Tax SA'!NL$9","v":460.71523312603938},{"$f":" 'Tax SA'!NM$9","v":346.43036039590049},{"$f":" 'Tax SA'!NN$9","v":417.99745833473747},{"$f":" 'Tax SA'!NO$9","v":553.91977013437554},{"$f":" 'Tax SA'!NP$9","v":738.12199660279214},{"$f":" 'Tax SA'!NQ$9","v":1011.8697441775662},{"$f":" 'Tax SA'!NR$9","v":1172.8147492243802},{"$f":" 'Tax SA'!NS$9","v":1218.1979144047721},{"$f":" 'Tax SA'!NT$9","v":0},{"$f":" 'Tax SA'!NU$9","v":0},{"$f":" 'Tax SA'!NV$9","v":0},{"$f":" 'Tax SA'!NW$9","v":0},{"$f":" 'Tax SA'!NX$9","v":0},{"$f":" 'Tax SA'!NY$9","v":0},{"$f":" 'Tax SA'!NZ$9","v":0},{"$f":" 'Tax SA'!OA$9","v":0},{"$f":" 'Tax SA'!OB$9","v":0},{"$f":" 'Tax SA'!OC$9","v":0},{"$f":" 'Tax SA'!OD$9","v":0},{"$f":" 'Tax SA'!OE$9","v":0},{"$f":" 'Tax SA'!OF$9","v":0},{"$f":" 'Tax SA'!OG$9","v":0},{"$f":" 'Tax SA'!OH$9","v":0},{"$f":" 'Tax SA'!OI$9","v":0},{"$f":" 'Tax SA'!OJ$9","v":0},{"$f":" 'Tax SA'!OK$9","v":0},{"$f":" 'Tax SA'!OL$9","v":0},{"$f":" 'Tax SA'!OM$9","v":0},{"$f":" 'Tax SA'!ON$9","v":0},{"$f":" 'Tax SA'!OO$9","v":0},{"$f":" 'Tax SA'!OP$9","v":0},{"$f":" 'Tax SA'!OQ$9","v":0},{"$f":" 'Tax SA'!OR$9","v":0},{"$f":" 'Tax SA'!OS$9","v":0},{"$f":" 'Tax SA'!OT$9","v":0},{"$f":" 'Tax SA'!OU$9","v":0},{"$f":" 'Tax SA'!OV$9","v":0},{"$f":" 'Tax SA'!OW$9","v":0},{"$f":" 'Tax SA'!OX$9","v":0},{"$f":" 'Tax SA'!OY$9","v":0},{"$f":" 'Tax SA'!OZ$9","v":0},{"$f":" 'Tax SA'!PA$9","v":0},{"$f":" 'Tax SA'!PB$9","v":0},{"$f":" 'Tax SA'!PC$9","v":0},{"$f":" 'Tax SA'!PD$9","v":0},{"$f":" 'Tax SA'!PE$9","v":0},{"$f":" 'Tax SA'!PF$9","v":0},{"$f":" 'Tax SA'!PG$9","v":0},{"$f":" 'Tax SA'!PH$9","v":0},{"$f":" 'Tax SA'!PI$9","v":0},{"$f":" 'Tax SA'!PJ$9","v":0},{"$f":" 'Tax SA'!PK$9","v":0},{"$f":" 'Tax SA'!PL$9","v":0},{"$f":" 'Tax SA'!PM$9","v":0},{"$f":" 'Tax SA'!PN$9","v":0},{"$f":" 'Tax SA'!PO$9","v":0},{"$f":" 'Tax SA'!PP$9","v":0},{"$f":" 'Tax SA'!PQ$9","v":0},{"$f":" 'Tax SA'!PR$9","v":0},{"$f":" 'Tax SA'!PS$9","v":0},{"$f":" 'Tax SA'!PT$9","v":0},{"$f":" 'Tax SA'!PU$9","v":0},{"$f":" 'Tax SA'!PV$9","v":0},{"$f":" 'Tax SA'!PW$9","v":0},{"$f":" 'Tax SA'!PX$9","v":0},{"$f":" 'Tax SA'!PY$9","v":0},{"$f":" 'Tax SA'!PZ$9","v":0},{"$f":" 'Tax SA'!QA$9","v":0},{"$f":" 'Tax SA'!QB$9","v":0},{"$f":" 'Tax SA'!QC$9","v":0},{"$f":" 'Tax SA'!QD$9","v":0},{"$f":" 'Tax SA'!QE$9","v":0},{"$f":" 'Tax SA'!QF$9","v":0},{"$f":" 'Tax SA'!QG$9","v":0},{"$f":" 'Tax SA'!QH$9","v":0},{"$f":" 'Tax SA'!QI$9","v":0},{"$f":" 'Tax SA'!QJ$9","v":0},{"$f":" 'Tax SA'!QK$9","v":0},{"$f":" 'Tax SA'!QL$9","v":0},{"$f":" 'Tax SA'!QM$9","v":0},{"$f":" 'Tax SA'!QN$9","v":0},{"$f":" 'Tax SA'!QO$9","v":0},{"$f":" 'Tax SA'!QP$9","v":0},{"$f":" 'Tax SA'!QQ$9","v":0},{"$f":" 'Tax SA'!QR$9","v":0},{"$f":" 'Tax SA'!QS$9","v":0},{"$f":" 'Tax SA'!QT$9","v":0},{"$f":" 'Tax SA'!QU$9","v":0},{"$f":" 'Tax SA'!QV$9","v":0},{"$f":" 'Tax SA'!QW$9","v":0},{"$f":" 'Tax SA'!QX$9","v":0},{"$f":" 'Tax SA'!QY$9","v":0},{"$f":" 'Tax SA'!QZ$9","v":0},{"$f":" 'Tax SA'!RA$9","v":0},{"$f":" 'Tax SA'!RB$9","v":0},{"$f":" 'Tax SA'!RC$9","v":0},{"$f":" 'Tax SA'!RD$9","v":0},{"$f":" 'Tax SA'!RE$9","v":0},{"$f":" 'Tax SA'!RF$9","v":0},{"$f":" 'Tax SA'!RG$9","v":0},{"$f":" 'Tax SA'!RH$9","v":0},{"$f":" 'Tax SA'!RI$9","v":0},{"$f":" 'Tax SA'!RJ$9","v":0},{"$f":" 'Tax SA'!RK$9","v":0},{"$f":" 'Tax SA'!RL$9","v":0},{"$f":" 'Tax SA'!RM$9","v":0},{"$f":" 'Tax SA'!RN$9","v":0},{"$f":" 'Tax SA'!RO$9","v":0},{"$f":" 'Tax SA'!RP$9","v":0},{"$f":" 'Tax SA'!RQ$9","v":0},{"$f":" 'Tax SA'!RR$9","v":0},{"$f":" 'Tax SA'!RS$9","v":0},{"$f":" 'Tax SA'!RT$9","v":0},{"$f":" 'Tax SA'!RU$9","v":0},{"$f":" 'Tax SA'!RV$9","v":0},{"$f":" 'Tax SA'!RW$9","v":0},{"$f":" 'Tax SA'!RX$9","v":0},{"$f":" 'Tax SA'!RY$9","v":0},{"$f":" 'Tax SA'!RZ$9","v":0},{"$f":" 'Tax SA'!SA$9","v":0},{"$f":" 'Tax SA'!SB$9","v":0},{"$f":" 'Tax SA'!SC$9","v":0},{"$f":" 'Tax SA'!SD$9","v":0},{"$f":" 'Tax SA'!SE$9","v":0},{"$f":" 'Tax SA'!SF$9","v":0},{"$f":" 'Tax SA'!SG$9","v":0},{"$f":" 'Tax SA'!SH$9","v":0},{"$f":" 'Tax SA'!SI$9","v":0},{"$f":" 'Tax SA'!SJ$9","v":0},{"$f":" 'Tax SA'!SK$9","v":0},{"$f":" 'Tax SA'!SL$9","v":0},{"$f":" 'Tax SA'!SM$9","v":0},{"$f":" 'Tax SA'!SN$9","v":0},{"$f":" 'Tax SA'!SO$9","v":0}]
[null,null,null,null,{"$f":" 'Tax SA'!E$10","v":"Working capital changes to semi-annual"},{"$f":" 'Tax SA'!F$10","v":0},{"$f":" 'Tax SA'!G$10","v":"$ 000s"},{"$f":" 'Tax SA'!H$10","v":2.2737367544323206E-12},{"$f":" 'Tax SA'!I$10","v":0},{"$f":" 'Tax SA'!J$10","v":0},{"$f":" 'Tax SA'!K$10","v":0},{"$f":" 'Tax SA'!L$10","v":0},{"$f":" 'Tax SA'!M$10","v":0},{"$f":" 'Tax SA'!N$10","v":0},{"$f":" 'Tax SA'!O$10","v":0},{"$f":" 'Tax SA'!P$10","v":0},{"$f":" 'Tax SA'!Q$10","v":0},{"$f":" 'Tax SA'!R$10","v":0},{"$f":" 'Tax SA'!S$10","v":0},{"$f":" 'Tax SA'!T$10","v":0},{"$f":" 'Tax SA'!U$10","v":0},{"$f":" 'Tax SA'!V$10","v":0},{"$f":" 'Tax SA'!W$10","v":0},{"$f":" 'Tax SA'!X$10","v":717.45099719351197},{"$f":" 'Tax SA'!Y$10","v":584.91632235148131},{"$f":" 'Tax SA'!Z$10","v":-172.01173606423208},{"$f":" 'Tax SA'!AA$10","v":-209.24694990698117},{"$f":" 'Tax SA'!AB$10","v":-297.49996347323906},{"$f":" 'Tax SA'!AC$10","v":-192.26501799691664},{"$f":" 'Tax SA'!AD$10","v":-24.12655697051099},{"$f":" 'Tax SA'!AE$10","v":117.15566865982731},{"$f":" 'Tax SA'!AF$10","v":180.75645125278425},{"$f":" 'Tax SA'!AG$10","v":258.58113654032934},{"$f":" 'Tax SA'!AH$10","v":245.44867125574206},{"$f":" 'Tax SA'!AI$10","v":116.50000591690878},{"$f":" 'Tax SA'!AJ$10","v":81.861578993323064},{"$f":" 'Tax SA'!AK$10","v":-78.932717281026498},{"$f":" 'Tax SA'!AL$10","v":-175.43383245590849},{"$f":" 'Tax SA'!AM$10","v":-213.40958123603014},{"$f":" 'Tax SA'!AN$10","v":-303.41766144855876},{"$f":" 'Tax SA'!AO$10","v":-196.08994002147301},{"$f":" 'Tax SA'!AP$10","v":-24.607758009856752},{"$f":" 'Tax SA'!AQ$10","v":119.48408294190369},{"$f":" 'Tax SA'!AR$10","v":184.34969717044646},{"$f":" 'Tax SA'!AS$10","v":263.72205788740303},{"$f":" 'Tax SA'!AT$10","v":250.32842796362638},{"$f":" 'Tax SA'!AU$10","v":118.815392558128},{"$f":" 'Tax SA'!AV$10","v":83.488094432112803},{"$f":" 'Tax SA'!AW$10","v":-80.503807250376667},{"$f":" 'Tax SA'!AX$10","v":-178.92401679187446},{"$f":" 'Tax SA'!AY$10","v":-217.65502853534076},{"$f":" 'Tax SA'!AZ$10","v":-309.45307800119042},{"$f":" 'Tax SA'!BA$10","v":-199.99096222716037},{"$f":" 'Tax SA'!BB$10","v":-25.098563632406922},{"$f":" 'Tax SA'!BC$10","v":121.85876604932628},{"$f":" 'Tax SA'!BD$10","v":188.01436578028597},{"$f":" 'Tax SA'!BE$10","v":268.96518005378971},{"$f":" 'Tax SA'!BF$10","v":255.30519170886146},{"$f":" 'Tax SA'!BG$10","v":121.17678923118865},{"$f":" 'Tax SA'!BH$10","v":85.146919852906876},{"$f":" 'Tax SA'!BI$10","v":-82.062473126939494},{"$f":" 'Tax SA'!BJ$10","v":-182.44277504614251},{"$f":" 'Tax SA'!BK$10","v":-221.999957624579},{"$f":" 'Tax SA'!BL$10","v":-315.62990699613556},{"$f":" 'Tax SA'!BM$10","v":-203.98339808524929},{"$f":" 'Tax SA'!BN$10","v":-25.600897586192048},{"$f":" 'Tax SA'!BO$10","v":124.28904521769977},{"$f":" 'Tax SA'!BP$10","v":191.76484920938219},{"$f":" 'Tax SA'!BQ$10","v":274.33109274044068},{"$f":" 'Tax SA'!BR$10","v":260.39850638184828},{"$f":" 'Tax SA'!BS$10","v":123.59347097753448},{"$f":" 'Tax SA'!BT$10","v":86.844571816151074},{"$f":" 'Tax SA'!BU$10","v":-83.746110140193196},{"$f":" 'Tax SA'!BV$10","v":-186.12668704144698},{"$f":" 'Tax SA'!BW$10","v":-226.4163118463772},{"$f":" 'Tax SA'!BX$10","v":-321.90825775194162},{"$f":" 'Tax SA'!BY$10","v":-208.041468087471},{"$f":" 'Tax SA'!BZ$10","v":-26.111526397696821},{"$f":" 'Tax SA'!CA$10","v":126.75920906551073},{"$f":" 'Tax SA'!CB$10","v":195.57690774129958},{"$f":" 'Tax SA'!CC$10","v":279.78512055561248},{"$f":" 'Tax SA'!CD$10","v":265.57545754656735},{"$f":" 'Tax SA'!CE$10","v":126.04981434861384},{"$f":" 'Tax SA'!CF$10","v":99.908673323548555},{"$f":" 'Tax SA'!CG$10","v":-74.052928688888642},{"$f":" 'Tax SA'!CH$10","v":-189.78427599978681},{"$f":" 'Tax SA'!CI$10","v":-230.87355373098262},{"$f":" 'Tax SA'!CJ$10","v":-328.26442664685464},{"$f":" 'Tax SA'!CK$10","v":-212.13310654688166},{"$f":" 'Tax SA'!CL$10","v":-26.585077715849707},{"$f":" 'Tax SA'!CM$10","v":129.32660207775609},{"$f":" 'Tax SA'!CN$10","v":199.51220319260892},{"$f":" 'Tax SA'!CO$10","v":285.39513825601875},{"$f":" 'Tax SA'!CP$10","v":270.90298500404583},{"$f":" 'Tax SA'!CQ$10","v":128.60273000416714},{"$f":" 'Tax SA'!CR$10","v":90.378492082728371},{"$f":" 'Tax SA'!CS$10","v":-87.066750100771969},{"$f":" 'Tax SA'!CT$10","v":-193.55975513294948},{"$f":" 'Tax SA'!CU$10","v":-235.46621054992829},{"$f":" 'Tax SA'!CV$10","v":-334.79387212050699},{"$f":" 'Tax SA'!CW$10","v":-216.35308271019562},{"$f":" 'Tax SA'!CX$10","v":-27.115113425845038},{"$f":" 'Tax SA'!CY$10","v":131.89711473112413},{"$f":" 'Tax SA'!CZ$10","v":203.47849715752341},{"$f":" 'Tax SA'!DA$10","v":291.06935999649681},{"$f":" 'Tax SA'!DB$10","v":276.28900247695242},{"$f":" 'Tax SA'!DC$10","v":131.15885809306064},{"$f":" 'Tax SA'!DD$10","v":92.174439989434859},{"$f":" 'Tax SA'!DE$10","v":-88.751553728567387},{"$f":" 'Tax SA'!DF$10","v":-197.36542337670062},{"$f":" 'Tax SA'!DG$10","v":-240.1664806680144},{"$f":" 'Tax SA'!DH$10","v":-341.47630083175738},{"$f":" 'Tax SA'!DI$10","v":-220.67194213158268},{"$f":" 'Tax SA'!DJ$10","v":-27.657594449735257},{"$f":" 'Tax SA'!DK$10","v":134.52781284483126},{"$f":" 'Tax SA'!DL$10","v":207.53767361224845},{"$f":" 'Tax SA'!DM$10","v":296.87647290592645},{"$f":" 'Tax SA'!DN$10","v":281.80115978461413},{"$f":" 'Tax SA'!DO$10","v":133.77483491445651},{"$f":" 'Tax SA'!DP$10","v":94.012428627936288},{"$f":" 'Tax SA'!DQ$10","v":-90.57295599868462},{"$f":" 'Tax SA'!DR$10","v":-201.35117172035484},{"$f":" 'Tax SA'!DS$10","v":-244.94401118959559},{"$f":" 'Tax SA'!DT$10","v":-348.2685551902614},{"$f":" 'Tax SA'!DU$10","v":-225.06179586786664},{"$f":" 'Tax SA'!DV$10","v":-28.209027219760344},{"$f":" 'Tax SA'!DW$10","v":137.2016910922186},{"$f":" 'Tax SA'!DX$10","v":211.66349943543526},{"$f":" 'Tax SA'!DY$10","v":302.77895219454558},{"$f":" 'Tax SA'!DZ$10","v":287.40383752422895},{"$f":" 'Tax SA'!EA$10","v":136.43375032882},{"$f":" 'Tax SA'!EB$10","v":95.880573448920359},{"$f":" 'Tax SA'!EC$10","v":-92.375542976807537},{"$f":" 'Tax SA'!ED$10","v":-205.35677790991213},{"$f":" 'Tax SA'!EE$10","v":-249.81658628671062},{"$f":" 'Tax SA'!EF$10","v":-355.19592046397213},{"$f":" 'Tax SA'!EG$10","v":-229.53898470195361},{"$f":" 'Tax SA'!EH$10","v":-28.77146152602586},{"$f":" 'Tax SA'!EI$10","v":139.92870803429867},{"$f":" 'Tax SA'!EJ$10","v":215.87133894797546},{"$f":" 'Tax SA'!EK$10","v":308.7987769231097},{"$f":" 'Tax SA'!EL$10","v":293.1178985595327},{"$f":" 'Tax SA'!EM$10","v":139.14550716194321},{"$f":" 'Tax SA'!EN$10","v":97.785833188190963},{"$f":" 'Tax SA'!EO$10","v":-94.214012192583368},{"$f":" 'Tax SA'!EP$10","v":-209.44207725485376},{"$f":" 'Tax SA'!EQ$10","v":-254.78609696310627},{"$f":" 'Tax SA'!ER$10","v":-362.2610844468993},{"$f":" 'Tax SA'!ES$10","v":-234.10524632493184},{"$f":" 'Tax SA'!ET$10","v":-29.345117036657257},{"$f":" 'Tax SA'!EU$10","v":142.70991952596444},{"$f":" 'Tax SA'!EV$10","v":220.16282224662643},{"$f":" 'Tax SA'!EW$10","v":314.93827981944582},{"$f":" 'Tax SA'!EX$10","v":298.9455570490004},{"$f":" 'Tax SA'!EY$10","v":141.91115536402185},{"$f":" 'Tax SA'!EZ$10","v":99.728945030788282},{"$f":" 'Tax SA'!FA$10","v":-96.037250593543376},{"$f":" 'Tax SA'!FB$10","v":-213.56014388672816},{"$f":" 'Tax SA'!FC$10","v":-259.87205185816629},{"$f":" 'Tax SA'!FD$10","v":-369.49178404722556},{"$f":" 'Tax SA'!FE$10","v":-238.77850606366974},{"$f":" 'Tax SA'!FF$10","v":-29.932242687809094},{"$f":" 'Tax SA'!FG$10","v":145.55624908888342},{"$f":" 'Tax SA'!FH$10","v":224.5548026648861},{"$f":" 'Tax SA'!FI$10","v":321.22157020275881},{"$f":" 'Tax SA'!FJ$10","v":304.90969790744725},{"$f":" 'Tax SA'!FK$10","v":144.74155732193435},{"$f":" 'Tax SA'!FL$10","v":101.71754185921213},{"$f":" 'Tax SA'!FM$10","v":-98.008099477062615},{"$f":" 'Tax SA'!FN$10","v":-217.87286860437871},{"$f":" 'Tax SA'!FO$10","v":-265.0416076782883},{"$f":" 'Tax SA'!FP$10","v":-376.84132097494648},{"$f":" 'Tax SA'!FQ$10","v":-243.52858667884834},{"$f":" 'Tax SA'!FR$10","v":-30.529057635451863},{"$f":" 'Tax SA'!FS$10","v":148.44929727193175},{"$f":" 'Tax SA'!FT$10","v":229.01889604029191},{"$f":" 'Tax SA'!FU$10","v":327.60804604888483},{"$f":" 'Tax SA'!FV$10","v":310.97178078777392},{"$f":" 'Tax SA'!FW$10","v":147.61841657356285},{"$f":" 'Tax SA'!FX$10","v":103.7387650371013},{"$f":" 'Tax SA'!FY$10","v":-99.958691246988337},{"$f":" 'Tax SA'!FZ$10","v":-222.20718170881537},{"$f":" 'Tax SA'!GA$10","v":-270.31400782347941},{"$f":" 'Tax SA'!GB$10","v":-384.3370550015444},{"$f":" 'Tax SA'!GC$10","v":-248.37316978991703},{"$f":" 'Tax SA'!GD$10","v":-31.137780294021923},{"$f":" 'Tax SA'!GE$10","v":151.39983898313665},{"$f":" 'Tax SA'!GF$10","v":233.57172645319486},{"$f":" 'Tax SA'!GG$10","v":334.12148874852198},{"$f":" 'Tax SA'!GH$10","v":317.15437932702116},{"$f":" 'Tax SA'!GI$10","v":150.55244772402807},{"$f":" 'Tax SA'!GJ$10","v":105.80014358255062},{"$f":" 'Tax SA'!GK$10","v":-101.94811218848008},{"$f":" 'Tax SA'!GL$10","v":-226.6277284841733},{"$f":" 'Tax SA'!GM$10","v":-275.69129850021113},{"$f":" 'Tax SA'!GN$10","v":-391.98189448036737},{"$f":" 'Tax SA'!GO$10","v":-253.3141357156627},{"$f":" 'Tax SA'!GP$10","v":-31.758648444285882},{"$f":" 'Tax SA'!GQ$10","v":154.4090165872924},{"$f":" 'Tax SA'!GR$10","v":238.21505761358162},{"$f":" 'Tax SA'!GS$10","v":340.76442227557243},{"$f":" 'Tax SA'!GT$10","v":323.45988920393961},{"$f":" 'Tax SA'!GU$10","v":153.54478674985876},{"$f":" 'Tax SA'!GV$10","v":107.90247505072739},{"$f":" 'Tax SA'!GW$10","v":-103.92116529254804},{"$f":" 'Tax SA'!GX$10","v":-231.08384278558924},{"$f":" 'Tax SA'!GY$10","v":-281.19458908137767},{"$f":" 'Tax SA'!GZ$10","v":-399.80585197486607},{"$f":" 'Tax SA'!HA$10","v":-258.37088064811144},{"$f":" 'Tax SA'!HB$10","v":-32.39409603872673},{"$f":" 'Tax SA'!HC$10","v":157.48864904543768},{"$f":" 'Tax SA'!HD$10","v":242.96712469274814},{"$f":" 'Tax SA'!HE$10","v":347.56293295534817},{"$f":" 'Tax SA'!HF$10","v":329.91307190702673},{"$f":" 'Tax SA'!HG$10","v":156.60718646718033},{"$f":" 'Tax SA'!HH$10","v":110.05401784427022},{"$f":" 'Tax SA'!HI$10","v":-106.05372395149016},{"$f":" 'Tax SA'!HJ$10","v":-235.75036886045837},{"$f":" 'Tax SA'!HK$10","v":-286.78834152737682},{"$f":" 'Tax SA'!HL$10","v":-407.75839799658229},{"$f":" 'Tax SA'!HM$10","v":-263.51075128077696},{"$f":" 'Tax SA'!HN$10","v":-33.040031318757997},{"$f":" 'Tax SA'!HO$10","v":160.61882850539348},{"$f":" 'Tax SA'!HP$10","v":247.79721612365643},{"$f":" 'Tax SA'!HQ$10","v":354.47308919532679},{"$f":" 'Tax SA'!HR$10","v":336.47222663072193},{"$f":" 'Tax SA'!HS$10","v":159.71985045404676},{"$f":" 'Tax SA'!HT$10","v":112.24085941737826},{"$f":" 'Tax SA'!HU$10","v":-108.16447595449586},{"$f":" 'Tax SA'!HV$10","v":-240.4403663762148},{"$f":" 'Tax SA'!HW$10","v":-292.49337820950564},{"$f":" 'Tax SA'!HX$10","v":-415.86913703169694},{"$f":" 'Tax SA'!HY$10","v":-268.75288010216991},{"$f":" 'Tax SA'!HZ$10","v":-33.698855205510426},{"$f":" 'Tax SA'!IA$10","v":163.81121313079393},{"$f":" 'Tax SA'!IB$10","v":252.72331902618066},{"$f":" 'Tax SA'!IC$10","v":361.52062250024278},{"$f":" 'Tax SA'!ID$10","v":343.16177805945836},{"$f":" 'Tax SA'!IE$10","v":162.89437162924787},{"$f":" 'Tax SA'!IF$10","v":114.47114579512072},{"$f":" 'Tax SA'!IG$10","v":-110.3172461692277},{"$f":" 'Tax SA'!IH$10","v":-245.2236749476499},{"$f":" 'Tax SA'!II$10","v":-298.31191327715328},{"$f":" 'Tax SA'!IJ$10","v":-424.14121609396136},{"$f":" 'Tax SA'!IK$10","v":-274.09930176754835},{"$f":" 'Tax SA'!IL$10","v":-34.370825087886033},{"$f":" 'Tax SA'!IM$10","v":167.06703888228481},{"$f":" 'Tax SA'!IN$10","v":257.74734167325801},{"$f":" 'Tax SA'!IO$10","v":368.70826376708624},{"$f":" 'Tax SA'!IP$10","v":349.98431827150193},{"$f":" 'Tax SA'!IQ$10","v":166.1319790420107},{"$f":" 'Tax SA'!IR$10","v":116.74573984453718},{"$f":" 'Tax SA'!IS$10","v":-112.45242992449334},{"$f":" 'Tax SA'!IT$10","v":-250.04559266171441},{"$f":" 'Tax SA'!IU$10","v":-304.26678819287736},{"$f":" 'Tax SA'!IV$10","v":-432.60711011856972},{"$f":" 'Tax SA'!IW$10","v":-279.57100403808261},{"$f":" 'Tax SA'!IX$10","v":-35.058575167540539},{"$f":" 'Tax SA'!IY$10","v":170.39909355034365},{"$f":" 'Tax SA'!IZ$10","v":262.88901436151377},{"$f":" 'Tax SA'!JA$10","v":376.06423843314155},{"$f":" 'Tax SA'!JB$10","v":356.96663919685079},{"$f":" 'Tax SA'!JC$10","v":169.44538891728394},{"$f":" 'Tax SA'!JD$10","v":119.0735767378435},{"$f":" 'Tax SA'!JE$10","v":-114.75996790701493},{"$f":" 'Tax SA'!JF$10","v":-255.09494589205747},{"$f":" 'Tax SA'!JG$10","v":-310.3195490537687},{"$f":" 'Tax SA'!JH$10","v":-441.21214408404694},{"$f":" 'Tax SA'!JI$10","v":-285.13265435951939},{"$f":" 'Tax SA'!JJ$10","v":-35.757677186376441},{"$f":" 'Tax SA'!JK$10","v":173.78583723954387},{"$f":" 'Tax SA'!JL$10","v":268.11510729751024},{"$f":" 'Tax SA'!JM$10","v":383.5410123137749},{"$f":" 'Tax SA'!JN$10","v":364.06362041906959},{"$f":" 'Tax SA'!JO$10","v":172.81318192282265},{"$f":" 'Tax SA'!JP$10","v":121.43960365798057},{"$f":" 'Tax SA'!JQ$10","v":-117.04403423016561},{"$f":" 'Tax SA'!JR$10","v":-260.16981973815359},{"$f":" 'Tax SA'!JS$10","v":-316.4927267728981},{"$f":" 'Tax SA'!JT$10","v":-449.98835136922457},{"$f":" 'Tax SA'!JU$10","v":-290.8049551526093},{"$f":" 'Tax SA'!JV$10","v":-36.470729598578032},{"$f":" 'Tax SA'!JW$10","v":177.23988376047259},{"$f":" 'Tax SA'!JX$10","v":273.44508238689127},{"$f":" 'Tax SA'!JY$10","v":391.16642692844675},{"$f":" 'Tax SA'!JZ$10","v":371.30168944465868},{"$f":" 'Tax SA'!KA$10","v":176.24790127752522},{"$f":" 'Tax SA'!KB$10","v":123.85263418880504},{"$f":" 'Tax SA'!KC$10","v":-119.37356981013158},{"$f":" 'Tax SA'!KD$10","v":-265.34566297049059},{"$f":" 'Tax SA'!KE$10","v":-322.78871722878989},{"$f":" 'Tax SA'!KF$10","v":-458.93913723507694},{"$f":" 'Tax SA'!KG$10","v":-296.59010807928337},{"$f":" 'Tax SA'!KH$10","v":-37.19801102036331},{"$f":" 'Tax SA'!KI$10","v":180.76257033575905},{"$f":" 'Tax SA'!KJ$10","v":278.88100431238922},{"$f":" 'Tax SA'!KK$10","v":398.94343705912593},{"$f":" 'Tax SA'!KL$10","v":378.68365085007258},{"$f":" 'Tax SA'!KM$10","v":179.75087672662767},{"$f":" 'Tax SA'!KN$10","v":126.31360185525591},{"$f":" 'Tax SA'!KO$10","v":-121.68421322777795},{"$f":" 'Tax SA'!KP$10","v":-270.56341935269847},{"$f":" 'Tax SA'!KQ$10","v":-329.23223611014078},{"$f":" 'Tax SA'!KR$10","v":-468.09964102625008},{"$f":" 'Tax SA'!KS$10","v":-302.51082308044306},{"$f":" 'Tax SA'!KT$10","v":-37.942372390790752},{"$f":" 'Tax SA'!KU$10","v":184.36773298915568},{"$f":" 'Tax SA'!KV$10","v":284.44422106991919},{"$f":" 'Tax SA'!KW$10","v":406.9025826516538},{"$f":" 'Tax SA'!KX$10","v":386.23849348961335},{"$f":" 'Tax SA'!KY$10","v":183.33586686362196},{"$f":" 'Tax SA'!KZ$10","v":128.83217404619927},{"$f":" 'Tax SA'!LA$10","v":-124.18108906906718},{"$f":" 'Tax SA'!LB$10","v":-276.02700692539042},{"$f":" 'Tax SA'!LC$10","v":-335.78167438786136},{"$f":" 'Tax SA'!LD$10","v":-477.41070206200402},{"$f":" 'Tax SA'!LE$10","v":-308.52886849912272},{"$f":" 'Tax SA'!LF$10","v":-38.699021260150516},{"$f":" 'Tax SA'!LG$10","v":188.03206600680016},{"$f":" 'Tax SA'!LH$10","v":290.09877817431254},{"$f":" 'Tax SA'!LI$10","v":414.99243151946166},{"$f":" 'Tax SA'!LJ$10","v":393.9173969353003},{"$f":" 'Tax SA'!LK$10","v":186.97969641916552},{"$f":" 'Tax SA'!LL$10","v":131.39206423650558},{"$f":" 'Tax SA'!LM$10","v":-126.65270452501318},{"$f":" 'Tax SA'!LN$10","v":-281.51834524719425},{"$f":" 'Tax SA'!LO$10","v":-342.46141172106604},{"$f":" 'Tax SA'!LP$10","v":-486.90698190472881},{"$f":" 'Tax SA'!LQ$10","v":-314.66664552344707},{"$f":" 'Tax SA'!LR$10","v":-39.470769880420335},{"$f":" 'Tax SA'!LS$10","v":191.76921716949346},{"$f":" 'Tax SA'!LT$10","v":295.86573322330128},{"$f":" 'Tax SA'!LU$10","v":423.24310820733695},{"$f":" 'Tax SA'!LV$10","v":401.74895573373624},{"$f":" 'Tax SA'!LW$10","v":190.69593679745799},{"$f":" 'Tax SA'!LX$10","v":134.00280826109338},{"$f":" 'Tax SA'!LY$10","v":-129.1735238228116},{"$f":" 'Tax SA'!LZ$10","v":-287.11893992772343},{"$f":" 'Tax SA'!MA$10","v":-349.27404063556128},{"$f":" 'Tax SA'!MB$10","v":-496.59216525715419},{"$f":" 'Tax SA'!MC$10","v":-320.92653653260754},{"$f":" 'Tax SA'!MD$10","v":-40.257919848254346},{"$f":" 'Tax SA'!ME$10","v":195.58063325564547},{"$f":" 'Tax SA'!MF$10","v":301.7473201268599},{"$f":" 'Tax SA'!MG$10","v":431.65780973427491},{"$f":" 'Tax SA'!MH$10","v":409.73620437759291},{"$f":" 'Tax SA'!MI$10","v":194.48602668721469},{"$f":" 'Tax SA'!MJ$10","v":136.66541608618581},{"$f":" 'Tax SA'!MK$10","v":-131.67405236953073},{"$f":" 'Tax SA'!ML$10","v":-292.76503701901675},{"$f":" 'Tax SA'!MM$10","v":-356.24630484783302},{"$f":" 'Tax SA'!MN$10","v":-506.50427448966639},{"$f":" 'Tax SA'!MO$10","v":-327.33311497762759},{"$f":" 'Tax SA'!MP$10","v":-41.063556687314076},{"$f":" 'Tax SA'!MQ$10","v":199.48128443253745},{"$f":" 'Tax SA'!MR$10","v":307.76663720167551},{"$f":" 'Tax SA'!MS$10","v":440.26958033152505},{"$f":" 'Tax SA'!MT$10","v":417.91050877737848},{"$f":" 'Tax SA'!MU$10","v":198.36485248023246},{"$f":" 'Tax SA'!MV$10","v":139.39034730567846},{"$f":" 'Tax SA'!MW$10","v":-134.37580297346494},{"$f":" 'Tax SA'!MX$10","v":-298.67684290007264},{"$f":" 'Tax SA'!MY$10","v":-363.33318130491739},{"$f":" 'Tax SA'!MZ$10","v":-516.5792952278814},{"$f":" 'Tax SA'!NA$10","v":-333.84501220094785},{"$f":" 'Tax SA'!NB$10","v":-41.882493783303062},{"$f":" 'Tax SA'!NC$10","v":203.44595442943626},{"$f":" 'Tax SA'!ND$10","v":313.88478187975863},{"$f":" 'Tax SA'!NE$10","v":449.02277017938286},{"$f":" 'Tax SA'!NF$10","v":426.21904510266222},{"$f":" 'Tax SA'!NG$10","v":202.30733904133967},{"$f":" 'Tax SA'!NH$10","v":142.15998059514095},{"$f":" 'Tax SA'!NI$10","v":-137.0503719300732},{"$f":" 'Tax SA'!NJ$10","v":-304.61882680277176},{"$f":" 'Tax SA'!NK$10","v":-370.56105012286184},{"$f":" 'Tax SA'!NL$10","v":-526.85473286184765},{"$f":" 'Tax SA'!NM$10","v":-340.4864675672942},{"$f":" 'Tax SA'!NN$10","v":-42.71777479130219},{"$f":" 'Tax SA'!NO$10","v":207.48940973847493},{"$f":" 'Tax SA'!NP$10","v":320.12453826805461},{"$f":" 'Tax SA'!NQ$10","v":457.94997404319065},{"$f":" 'Tax SA'!NR$10","v":434.69275262158817},{"$f":" 'Tax SA'!NS$10","v":206.3281702272061},{"$f":" 'Tax SA'!NT$10","v":-1172.8147492243804},{"$f":" 'Tax SA'!NU$10","v":-1218.1979144047721},{"$f":" 'Tax SA'!NV$10","v":0},{"$f":" 'Tax SA'!NW$10","v":0},{"$f":" 'Tax SA'!NX$10","v":0},{"$f":" 'Tax SA'!NY$10","v":0},{"$f":" 'Tax SA'!NZ$10","v":0},{"$f":" 'Tax SA'!OA$10","v":0},{"$f":" 'Tax SA'!OB$10","v":0},{"$f":" 'Tax SA'!OC$10","v":0},{"$f":" 'Tax SA'!OD$10","v":0},{"$f":" 'Tax SA'!OE$10","v":0},{"$f":" 'Tax SA'!OF$10","v":0},{"$f":" 'Tax SA'!OG$10","v":0},{"$f":" 'Tax SA'!OH$10","v":0},{"$f":" 'Tax SA'!OI$10","v":0},{"$f":" 'Tax SA'!OJ$10","v":0},{"$f":" 'Tax SA'!OK$10","v":0},{"$f":" 'Tax SA'!OL$10","v":0},{"$f":" 'Tax SA'!OM$10","v":0},{"$f":" 'Tax SA'!ON$10","v":0},{"$f":" 'Tax SA'!OO$10","v":0},{"$f":" 'Tax SA'!OP$10","v":0},{"$f":" 'Tax SA'!OQ$10","v":0},{"$f":" 'Tax SA'!OR$10","v":0},{"$f":" 'Tax SA'!OS$10","v":0},{"$f":" 'Tax SA'!OT$10","v":0},{"$f":" 'Tax SA'!OU$10","v":0},{"$f":" 'Tax SA'!OV$10","v":0},{"$f":" 'Tax SA'!OW$10","v":0},{"$f":" 'Tax SA'!OX$10","v":0},{"$f":" 'Tax SA'!OY$10","v":0},{"$f":" 'Tax SA'!OZ$10","v":0},{"$f":" 'Tax SA'!PA$10","v":0},{"$f":" 'Tax SA'!PB$10","v":0},{"$f":" 'Tax SA'!PC$10","v":0},{"$f":" 'Tax SA'!PD$10","v":0},{"$f":" 'Tax SA'!PE$10","v":0},{"$f":" 'Tax SA'!PF$10","v":0},{"$f":" 'Tax SA'!PG$10","v":0},{"$f":" 'Tax SA'!PH$10","v":0},{"$f":" 'Tax SA'!PI$10","v":0},{"$f":" 'Tax SA'!PJ$10","v":0},{"$f":" 'Tax SA'!PK$10","v":0},{"$f":" 'Tax SA'!PL$10","v":0},{"$f":" 'Tax SA'!PM$10","v":0},{"$f":" 'Tax SA'!PN$10","v":0},{"$f":" 'Tax SA'!PO$10","v":0},{"$f":" 'Tax SA'!PP$10","v":0},{"$f":" 'Tax SA'!PQ$10","v":0},{"$f":" 'Tax SA'!PR$10","v":0},{"$f":" 'Tax SA'!PS$10","v":0},{"$f":" 'Tax SA'!PT$10","v":0},{"$f":" 'Tax SA'!PU$10","v":0},{"$f":" 'Tax SA'!PV$10","v":0},{"$f":" 'Tax SA'!PW$10","v":0},{"$f":" 'Tax SA'!PX$10","v":0},{"$f":" 'Tax SA'!PY$10","v":0},{"$f":" 'Tax SA'!PZ$10","v":0},{"$f":" 'Tax SA'!QA$10","v":0},{"$f":" 'Tax SA'!QB$10","v":0},{"$f":" 'Tax SA'!QC$10","v":0},{"$f":" 'Tax SA'!QD$10","v":0},{"$f":" 'Tax SA'!QE$10","v":0},{"$f":" 'Tax SA'!QF$10","v":0},{"$f":" 'Tax SA'!QG$10","v":0},{"$f":" 'Tax SA'!QH$10","v":0},{"$f":" 'Tax SA'!QI$10","v":0},{"$f":" 'Tax SA'!QJ$10","v":0},{"$f":" 'Tax SA'!QK$10","v":0},{"$f":" 'Tax SA'!QL$10","v":0},{"$f":" 'Tax SA'!QM$10","v":0},{"$f":" 'Tax SA'!QN$10","v":0},{"$f":" 'Tax SA'!QO$10","v":0},{"$f":" 'Tax SA'!QP$10","v":0},{"$f":" 'Tax SA'!QQ$10","v":0},{"$f":" 'Tax SA'!QR$10","v":0},{"$f":" 'Tax SA'!QS$10","v":0},{"$f":" 'Tax SA'!QT$10","v":0},{"$f":" 'Tax SA'!QU$10","v":0},{"$f":" 'Tax SA'!QV$10","v":0},{"$f":" 'Tax SA'!QW$10","v":0},{"$f":" 'Tax SA'!QX$10","v":0},{"$f":" 'Tax SA'!QY$10","v":0},{"$f":" 'Tax SA'!QZ$10","v":0},{"$f":" 'Tax SA'!RA$10","v":0},{"$f":" 'Tax SA'!RB$10","v":0},{"$f":" 'Tax SA'!RC$10","v":0},{"$f":" 'Tax SA'!RD$10","v":0},{"$f":" 'Tax SA'!RE$10","v":0},{"$f":" 'Tax SA'!RF$10","v":0},{"$f":" 'Tax SA'!RG$10","v":0},{"$f":" 'Tax SA'!RH$10","v":0},{"$f":" 'Tax SA'!RI$10","v":0},{"$f":" 'Tax SA'!RJ$10","v":0},{"$f":" 'Tax SA'!RK$10","v":0},{"$f":" 'Tax SA'!RL$10","v":0},{"$f":" 'Tax SA'!RM$10","v":0},{"$f":" 'Tax SA'!RN$10","v":0},{"$f":" 'Tax SA'!RO$10","v":0},{"$f":" 'Tax SA'!RP$10","v":0},{"$f":" 'Tax SA'!RQ$10","v":0},{"$f":" 'Tax SA'!RR$10","v":0},{"$f":" 'Tax SA'!RS$10","v":0},{"$f":" 'Tax SA'!RT$10","v":0},{"$f":" 'Tax SA'!RU$10","v":0},{"$f":" 'Tax SA'!RV$10","v":0},{"$f":" 'Tax SA'!RW$10","v":0},{"$f":" 'Tax SA'!RX$10","v":0},{"$f":" 'Tax SA'!RY$10","v":0},{"$f":" 'Tax SA'!RZ$10","v":0},{"$f":" 'Tax SA'!SA$10","v":0},{"$f":" 'Tax SA'!SB$10","v":0},{"$f":" 'Tax SA'!SC$10","v":0},{"$f":" 'Tax SA'!SD$10","v":0},{"$f":" 'Tax SA'!SE$10","v":0},{"$f":" 'Tax SA'!SF$10","v":0},{"$f":" 'Tax SA'!SG$10","v":0},{"$f":" 'Tax SA'!SH$10","v":0},{"$f":" 'Tax SA'!SI$10","v":0},{"$f":" 'Tax SA'!SJ$10","v":0},{"$f":" 'Tax SA'!SK$10","v":0},{"$f":" 'Tax SA'!SL$10","v":0},{"$f":" 'Tax SA'!SM$10","v":0},{"$f":" 'Tax SA'!SN$10","v":0},{"$f":" 'Tax SA'!SO$10","v":0}]
[null,null,null,null,{"$f":" 'Tax SA'!E$49","v":"Income taxes"},{"$f":" 'Tax SA'!F$49","v":0},{"$f":" 'Tax SA'!G$49","v":"$ 000s"},{"$f":" 'Tax SA'!H$49","v":32664.688382897788},{"$f":" 'Tax SA'!I$49","v":0},{"$f":" 'Tax SA'!J$49","v":0},{"$f":" 'Tax SA'!K$49","v":0},{"$f":" 'Tax SA'!L$49","v":0},{"$f":" 'Tax SA'!M$49","v":0},{"$f":" 'Tax SA'!N$49","v":0},{"$f":" 'Tax SA'!O$49","v":0},{"$f":" 'Tax SA'!P$49","v":0},{"$f":" 'Tax SA'!Q$49","v":0},{"$f":" 'Tax SA'!R$49","v":0},{"$f":" 'Tax SA'!S$49","v":0},{"$f":" 'Tax SA'!T$49","v":0},{"$f":" 'Tax SA'!U$49","v":0},{"$f":" 'Tax SA'!V$49","v":0},{"$f":" 'Tax SA'!W$49","v":0},{"$f":" 'Tax SA'!X$49","v":143.4901994387024},{"$f":" 'Tax SA'!Y$49","v":116.98326447029626},{"$f":" 'Tax SA'!Z$49","v":109.08785222585595},{"$f":" 'Tax SA'!AA$49","v":75.133874488899991},{"$f":" 'Tax SA'!AB$49","v":49.587859531208181},{"$f":" 'Tax SA'!AC$49","v":36.680870889516655},{"$f":" 'Tax SA'!AD$49","v":44.762548137105959},{"$f":" 'Tax SA'!AE$49","v":60.112004621482129},{"$f":" 'Tax SA'!AF$49","v":80.91383838766285},{"$f":" 'Tax SA'!AG$49","v":111.82823192954798},{"$f":" 'Tax SA'!AH$49","v":0},{"$f":" 'Tax SA'!AI$49","v":0},{"$f":" 'Tax SA'!AJ$49","v":0},{"$f":" 'Tax SA'!AK$49","v":0},{"$f":" 'Tax SA'!AL$49","v":0},{"$f":" 'Tax SA'!AM$49","v":0},{"$f":" 'Tax SA'!AN$49","v":0},{"$f":" 'Tax SA'!AO$49","v":0},{"$f":" 'Tax SA'!AP$49","v":0},{"$f":" 'Tax SA'!AQ$49","v":0},{"$f":" 'Tax SA'!AR$49","v":0},{"$f":" 'Tax SA'!AS$49","v":0},{"$f":" 'Tax SA'!AT$49","v":0},{"$f":" 'Tax SA'!AU$49","v":0},{"$f":" 'Tax SA'!AV$49","v":0},{"$f":" 'Tax SA'!AW$49","v":0},{"$f":" 'Tax SA'!AX$49","v":0},{"$f":" 'Tax SA'!AY$49","v":0},{"$f":" 'Tax SA'!AZ$49","v":0},{"$f":" 'Tax SA'!BA$49","v":0},{"$f":" 'Tax SA'!BB$49","v":0},{"$f":" 'Tax SA'!BC$49","v":0},{"$f":" 'Tax SA'!BD$49","v":0},{"$f":" 'Tax SA'!BE$49","v":0},{"$f":" 'Tax SA'!BF$49","v":0},{"$f":" 'Tax SA'!BG$49","v":0},{"$f":" 'Tax SA'!BH$49","v":0},{"$f":" 'Tax SA'!BI$49","v":0},{"$f":" 'Tax SA'!BJ$49","v":0},{"$f":" 'Tax SA'!BK$49","v":0},{"$f":" 'Tax SA'!BL$49","v":0},{"$f":" 'Tax SA'!BM$49","v":0},{"$f":" 'Tax SA'!BN$49","v":0},{"$f":" 'Tax SA'!BO$49","v":0},{"$f":" 'Tax SA'!BP$49","v":0},{"$f":" 'Tax SA'!BQ$49","v":0},{"$f":" 'Tax SA'!BR$49","v":0},{"$f":" 'Tax SA'!BS$49","v":0},{"$f":" 'Tax SA'!BT$49","v":0},{"$f":" 'Tax SA'!BU$49","v":0},{"$f":" 'Tax SA'!BV$49","v":0},{"$f":" 'Tax SA'!BW$49","v":0},{"$f":" 'Tax SA'!BX$49","v":0},{"$f":" 'Tax SA'!BY$49","v":0},{"$f":" 'Tax SA'!BZ$49","v":0},{"$f":" 'Tax SA'!CA$49","v":0},{"$f":" 'Tax SA'!CB$49","v":0},{"$f":" 'Tax SA'!CC$49","v":0},{"$f":" 'Tax SA'!CD$49","v":0},{"$f":" 'Tax SA'!CE$49","v":0},{"$f":" 'Tax SA'!CF$49","v":0},{"$f":" 'Tax SA'!CG$49","v":0},{"$f":" 'Tax SA'!CH$49","v":0},{"$f":" 'Tax SA'!CI$49","v":0},{"$f":" 'Tax SA'!CJ$49","v":0},{"$f":" 'Tax SA'!CK$49","v":0},{"$f":" 'Tax SA'!CL$49","v":0},{"$f":" 'Tax SA'!CM$49","v":0},{"$f":" 'Tax SA'!CN$49","v":0},{"$f":" 'Tax SA'!CO$49","v":0},{"$f":" 'Tax SA'!CP$49","v":0},{"$f":" 'Tax SA'!CQ$49","v":0},{"$f":" 'Tax SA'!CR$49","v":0},{"$f":" 'Tax SA'!CS$49","v":0},{"$f":" 'Tax SA'!CT$49","v":0},{"$f":" 'Tax SA'!CU$49","v":0},{"$f":" 'Tax SA'!CV$49","v":0},{"$f":" 'Tax SA'!CW$49","v":0},{"$f":" 'Tax SA'!CX$49","v":0},{"$f":" 'Tax SA'!CY$49","v":0},{"$f":" 'Tax SA'!CZ$49","v":0},{"$f":" 'Tax SA'!DA$49","v":0},{"$f":" 'Tax SA'!DB$49","v":0},{"$f":" 'Tax SA'!DC$49","v":0},{"$f":" 'Tax SA'!DD$49","v":0},{"$f":" 'Tax SA'!DE$49","v":0},{"$f":" 'Tax SA'!DF$49","v":0},{"$f":" 'Tax SA'!DG$49","v":0},{"$f":" 'Tax SA'!DH$49","v":0},{"$f":" 'Tax SA'!DI$49","v":0},{"$f":" 'Tax SA'!DJ$49","v":0},{"$f":" 'Tax SA'!DK$49","v":0},{"$f":" 'Tax SA'!DL$49","v":0},{"$f":" 'Tax SA'!DM$49","v":0},{"$f":" 'Tax SA'!DN$49","v":0},{"$f":" 'Tax SA'!DO$49","v":0},{"$f":" 'Tax SA'!DP$49","v":0},{"$f":" 'Tax SA'!DQ$49","v":0},{"$f":" 'Tax SA'!DR$49","v":0},{"$f":" 'Tax SA'!DS$49","v":0},{"$f":" 'Tax SA'!DT$49","v":0},{"$f":" 'Tax SA'!DU$49","v":0},{"$f":" 'Tax SA'!DV$49","v":0},{"$f":" 'Tax SA'!DW$49","v":0},{"$f":" 'Tax SA'!DX$49","v":0},{"$f":" 'Tax SA'!DY$49","v":0},{"$f":" 'Tax SA'!DZ$49","v":0},{"$f":" 'Tax SA'!EA$49","v":0},{"$f":" 'Tax SA'!EB$49","v":0},{"$f":" 'Tax SA'!EC$49","v":0},{"$f":" 'Tax SA'!ED$49","v":0},{"$f":" 'Tax SA'!EE$49","v":0},{"$f":" 'Tax SA'!EF$49","v":0},{"$f":" 'Tax SA'!EG$49","v":0},{"$f":" 'Tax SA'!EH$49","v":0},{"$f":" 'Tax SA'!EI$49","v":0},{"$f":" 'Tax SA'!EJ$49","v":0},{"$f":" 'Tax SA'!EK$49","v":0},{"$f":" 'Tax SA'!EL$49","v":0},{"$f":" 'Tax SA'!EM$49","v":0},{"$f":" 'Tax SA'!EN$49","v":0},{"$f":" 'Tax SA'!EO$49","v":0},{"$f":" 'Tax SA'!EP$49","v":0},{"$f":" 'Tax SA'!EQ$49","v":0},{"$f":" 'Tax SA'!ER$49","v":0},{"$f":" 'Tax SA'!ES$49","v":0},{"$f":" 'Tax SA'!ET$49","v":0},{"$f":" 'Tax SA'!EU$49","v":0},{"$f":" 'Tax SA'!EV$49","v":0},{"$f":" 'Tax SA'!EW$49","v":0},{"$f":" 'Tax SA'!EX$49","v":0},{"$f":" 'Tax SA'!EY$49","v":3.5893013525621202},{"$f":" 'Tax SA'!EZ$49","v":181.13405976903448},{"$f":" 'Tax SA'!FA$49","v":148.22540080923798},{"$f":" 'Tax SA'!FB$49","v":138.42203099168879},{"$f":" 'Tax SA'!FC$49","v":96.250990437604742},{"$f":" 'Tax SA'!FD$49","v":64.523674182243653},{"$f":" 'Tax SA'!FE$49","v":48.495289224870803},{"$f":" 'Tax SA'!FF$49","v":58.537225644681854},{"$f":" 'Tax SA'!FG$49","v":77.606539042647455},{"$f":" 'Tax SA'!FH$49","v":103.4481861776591},{"$f":" 'Tax SA'!FI$49","v":141.85085308319921},{"$f":" 'Tax SA'!FJ$49","v":164.4301257591485},{"$f":" 'Tax SA'!FK$49","v":170.79916454758606},{"$f":" 'Tax SA'!FL$49","v":184.7736341309909},{"$f":" 'Tax SA'!FM$49","v":151.19754465217349},{"$f":" 'Tax SA'!FN$49","v":141.1990604101151},{"$f":" 'Tax SA'!FO$49","v":98.189223116515848},{"$f":" 'Tax SA'!FP$49","v":65.830796215125801},{"$f":" 'Tax SA'!FQ$49","v":49.48350578074615},{"$f":" 'Tax SA'!FR$49","v":59.724984688035399},{"$f":" 'Tax SA'!FS$49","v":79.173365235132536},{"$f":" 'Tax SA'!FT$49","v":105.52876389609378},{"$f":" 'Tax SA'!FU$49","v":144.69497444490946},{"$f":" 'Tax SA'!FV$49","v":167.72312005364859},{"$f":" 'Tax SA'!FW$49","v":174.21865775962206},{"$f":" 'Tax SA'!FX$49","v":188.47087306106886},{"$f":" 'Tax SA'!FY$49","v":154.22691951022435},{"$f":" 'Tax SA'!FZ$49","v":144.02943671930578},{"$f":" 'Tax SA'!GA$49","v":100.16411794552845},{"$f":" 'Tax SA'!GB$49","v":67.162025718996887},{"$f":" 'Tax SA'!GC$49","v":50.489483987545036},{"$f":" 'Tax SA'!GD$49","v":60.934469660192519},{"$f":" 'Tax SA'!GE$49","v":80.769451784172347},{"$f":" 'Tax SA'!GF$49","v":107.64881495083151},{"$f":" 'Tax SA'!GG$49","v":147.59374953387675},{"$f":" 'Tax SA'!GH$49","v":171.07969081623568},{"$f":" 'Tax SA'!GI$49","v":177.70423907868235},{"$f":" 'Tax SA'!GJ$49","v":192.23971953274577},{"$f":" 'Tax SA'!GK$49","v":157.31461664098637},{"$f":" 'Tax SA'!GL$49","v":146.91417383591104},{"$f":" 'Tax SA'!GM$49","v":102.17635694094413},{"$f":" 'Tax SA'!GN$49","v":68.517794939837572},{"$f":" 'Tax SA'!GO$49","v":51.513529797811557},{"$f":" 'Tax SA'!GP$49","v":62.166065250980402},{"$f":" 'Tax SA'!GQ$49","v":82.395333115270006},{"$f":" 'Tax SA'!GR$49","v":109.80907677369676},{"$f":" 'Tax SA'!GS$49","v":150.54821757038454},{"$f":" 'Tax SA'!GT$49","v":174.50105461448462},{"$f":" 'Tax SA'!GU$49","v":181.25717492035619},{"$f":" 'Tax SA'!GV$49","v":196.08154962463016},{"$f":" 'Tax SA'!GW$49","v":160.47294186184664},{"$f":" 'Tax SA'!GX$49","v":149.86478106751227},{"$f":" 'Tax SA'!GY$49","v":104.23402404557112},{"$f":" 'Tax SA'!GZ$49","v":69.903610672538989},{"$f":" 'Tax SA'!HA$49","v":52.559847915948836},{"$f":" 'Tax SA'!HB$49","v":63.424791464793635},{"$f":" 'Tax SA'!HC$49","v":84.057577725036353},{"$f":" 'Tax SA'!HD$49","v":112.01821640334325},{"$f":" 'Tax SA'!HE$49","v":153.570164316106},{"$f":" 'Tax SA'!HF$49","v":178.00083078474859},{"$f":" 'Tax SA'!HG$49","v":184.89160160954199},{"$f":" 'Tax SA'!HH$49","v":200.01163435360263},{"$f":" 'Tax SA'!HI$49","v":163.6808568192439},{"$f":" 'Tax SA'!HJ$49","v":152.86156058151101},{"$f":" 'Tax SA'!HK$49","v":106.32318851376846},{"$f":" 'Tax SA'!HL$49","v":71.309880982194514},{"$f":" 'Tax SA'!HM$49","v":53.621038257613037},{"$f":" 'Tax SA'!HN$49","v":64.701874718442909},{"$f":" 'Tax SA'!HO$49","v":85.744803958691733},{"$f":" 'Tax SA'!HP$49","v":114.26131794317415},{"$f":" 'Tax SA'!HQ$49","v":156.63942179775711},{"$f":" 'Tax SA'!HR$49","v":181.55576326931853},{"$f":" 'Tax SA'!HS$49","v":188.58339188856652},{"$f":" 'Tax SA'!HT$49","v":204.0039351527941},{"$f":" 'Tax SA'!HU$49","v":166.95049669766735},{"$f":" 'Tax SA'!HV$49","v":155.91586187755115},{"$f":" 'Tax SA'!HW$49","v":108.45182105576612},{"$f":" 'Tax SA'!HX$49","v":72.742034471211738},{"$f":" 'Tax SA'!HY$49","v":54.701245035332171},{"$f":" 'Tax SA'!HZ$49","v":66.00226343010965},{"$f":" 'Tax SA'!IA$49","v":87.463487661490959},{"$f":" 'Tax SA'!IB$49","v":116.54692723534578},{"$f":" 'Tax SA'!IC$49","v":159.76761216153946},{"$f":" 'Tax SA'!ID$49","v":185.17928284723746},{"$f":" 'Tax SA'!IE$49","v":192.34648648738911},{"$f":" 'Tax SA'!IF$49","v":208.07351200626164},{"$f":" 'Tax SA'!IG$49","v":170.28303725354351},{"$f":" 'Tax SA'!IH$49","v":159.02877701673162},{"$f":" 'Tax SA'!II$49","v":110.62065459811288},{"$f":" 'Tax SA'!IJ$49","v":74.200533797939258},{"$f":" 'Tax SA'!IK$49","v":55.800794244603168},{"$f":" 'Tax SA'!IL$49","v":67.326368780362046},{"$f":" 'Tax SA'!IM$49","v":89.214202021060146},{"$f":" 'Tax SA'!IN$49","v":118.87583711501357},{"$f":" 'Tax SA'!IO$49","v":162.95585477447733},{"$f":" 'Tax SA'!IP$49","v":188.87270076931398},{"$f":" 'Tax SA'!IQ$49","v":196.18225058287948},{"$f":" 'Tax SA'!IR$49","v":212.22184873822144},{"$f":" 'Tax SA'!IS$49","v":173.69176459798078},{"$f":" 'Tax SA'!IT$49","v":162.2127302058785},{"$f":" 'Tax SA'!IU$49","v":112.83840695940535},{"$f":" 'Tax SA'!IV$49","v":75.691308182164491},{"$f":" 'Tax SA'!IW$49","v":56.924206151788795},{"$f":" 'Tax SA'!IX$49","v":68.67959314865638},{"$f":" 'Tax SA'!IY$49","v":91.004024861857516},{"$f":" 'Tax SA'!IZ$49","v":121.25739602095911},{"$f":" 'Tax SA'!JA$49","v":166.21687254848584},{"$f":" 'Tax SA'!JB$49","v":192.65072386032921},{"$f":" 'Tax SA'!JC$49","v":200.10595033194269},{"$f":" 'Tax SA'!JD$49","v":216.46543920789793},{"$f":" 'Tax SA'!JE$49","v":177.15395675053972},{"$f":" 'Tax SA'!JF$49","v":165.4464500294863},{"$f":" 'Tax SA'!JG$49","v":115.09004693978601},{"$f":" 'Tax SA'!JH$49","v":77.204021212676892},{"$f":" 'Tax SA'!JI$49","v":58.063516067882091},{"$f":" 'Tax SA'!JJ$49","v":70.052485775401564},{"$f":" 'Tax SA'!JK$49","v":92.82068351579079},{"$f":" 'Tax SA'!JL$49","v":123.67550723490356},{"$f":" 'Tax SA'!JM$49","v":169.52888597854576},{"$f":" 'Tax SA'!JN$49","v":196.48823131871754},{"$f":" 'Tax SA'!JO$49","v":204.09152236311027},{"$f":" 'Tax SA'!JP$49","v":220.77615205031358},{"$f":" 'Tax SA'!JQ$49","v":180.68271551707716},{"$f":" 'Tax SA'!JR$49","v":168.74218810268283},{"$f":" 'Tax SA'!JS$49","v":117.38417016249751},{"$f":" 'Tax SA'!JT$49","v":78.744517828837786},{"$f":" 'Tax SA'!JU$49","v":59.223179131975634},{"$f":" 'Tax SA'!JV$49","v":71.450371909122154},{"$f":" 'Tax SA'!JW$49","v":94.671155884070089},{"$f":" 'Tax SA'!JX$49","v":126.1393883865004},{"$f":" 'Tax SA'!JY$49","v":172.90444126975942},{"$f":" 'Tax SA'!JZ$49","v":200.3997262754321},{"$f":" 'Tax SA'!KA$49","v":208.15402152526445},{"$f":" 'Tax SA'!KB$49","v":225.1702531131931},{"$f":" 'Tax SA'!KC$49","v":184.27930756323806},{"$f":" 'Tax SA'!KD$49","v":172.10112051909496},{"$f":" 'Tax SA'!KE$49","v":119.72156411748004},{"$f":" 'Tax SA'!KF$49","v":80.313293072079574},{"$f":" 'Tax SA'!KG$49","v":60.403542501623321},{"$f":" 'Tax SA'!KH$49","v":72.873690868006847},{"$f":" 'Tax SA'!KI$49","v":96.556056568775091},{"$f":" 'Tax SA'!KJ$49","v":128.64989173048468},{"$f":" 'Tax SA'!KK$49","v":176.34474398060024},{"$f":" 'Tax SA'!KL$49","v":204.38662190049919},{"$f":" 'Tax SA'!KM$49","v":212.29491932592575},{"$f":" 'Tax SA'!KN$49","v":229.64934227155038},{"$f":" 'Tax SA'!KO$49","v":187.95807668037014},{"$f":" 'Tax SA'!KP$49","v":175.53665840101053},{"$f":" 'Tax SA'!KQ$49","v":122.11162945834195},{"$f":" 'Tax SA'!KR$49","v":81.916730195760479},{"$f":" 'Tax SA'!KS$49","v":61.609464842253296},{"$f":" 'Tax SA'!KT$49","v":74.328255717602261},{"$f":" 'Tax SA'!KU$49","v":98.483011440084397},{"$f":" 'Tax SA'!KV$49","v":131.21709993158606},{"$f":" 'Tax SA'!KW$49","v":179.86352797041511},{"$f":" 'Tax SA'!KX$49","v":208.46479862950861},{"$f":" 'Tax SA'!KY$49","v":216.5307013431395},{"$f":" 'Tax SA'!KZ$49","v":234.23123343874846},{"$f":" 'Tax SA'!LA$49","v":191.69448352932599},{"$f":" 'Tax SA'!LB$49","v":179.02583205367031},{"$f":" 'Tax SA'!LC$49","v":124.53814865175366},{"$f":" 'Tax SA'!LD$49","v":83.543691641269447},{"$f":" 'Tax SA'!LE$49","v":62.832374951929062},{"$f":" 'Tax SA'!LF$49","v":75.803887389239279},{"$f":" 'Tax SA'!LG$49","v":100.43878815328902},{"$f":" 'Tax SA'!LH$49","v":133.82364302410176},{"$f":" 'Tax SA'!LI$49","v":183.4372744571813},{"$f":" 'Tax SA'!LJ$49","v":212.60712241116175},{"$f":" 'Tax SA'!LK$49","v":220.8332137410143},{"$f":" 'Tax SA'!LL$49","v":238.8855352584628},{"$f":" 'Tax SA'!LM$49","v":195.50267283601158},{"$f":" 'Tax SA'!LN$49","v":182.58186620902381},{"$f":" 'Tax SA'!LO$49","v":127.01039049179832},{"$f":" 'Tax SA'!LP$49","v":85.200469828078027},{"$f":" 'Tax SA'!LQ$49","v":64.077061387108856},{"$f":" 'Tax SA'!LR$49","v":77.306315851993901},{"$f":" 'Tax SA'!LS$49","v":102.43090482100746},{"$f":" 'Tax SA'!LT$49","v":136.47946249665407},{"$f":" 'Tax SA'!LU$49","v":187.07952646247483},{"$f":" 'Tax SA'!LV$49","v":216.82925364340122},{"$f":" 'Tax SA'!LW$49","v":225.21871382196642},{"$f":" 'Tax SA'!LX$49","v":243.62981529561981},{"$f":" 'Tax SA'!LY$49","v":199.38400905740403},{"$f":" 'Tax SA'!LZ$49","v":186.206027310075},{"$f":" 'Tax SA'!MA$49","v":129.52920093029169},{"$f":" 'Tax SA'!MB$49","v":86.887594258644128},{"$f":" 'Tax SA'!MC$49","v":65.343893623770114},{"$f":" 'Tax SA'!MD$49","v":78.83601028899318},{"$f":" 'Tax SA'!ME$49","v":104.46002027489914},{"$f":" 'Tax SA'!MF$49","v":139.18547431436514},{"$f":" 'Tax SA'!MG$49","v":190.791582221754},{"$f":" 'Tax SA'!MH$49","v":221.13271518988364},{"$f":" 'Tax SA'!MI$49","v":229.68878755919684},{"$f":" 'Tax SA'!MJ$49","v":248.46579840712076},{"$f":" 'Tax SA'!MK$49","v":203.35397708529055},{"$f":" 'Tax SA'!ML$49","v":189.91279100331735},{"$f":" 'Tax SA'!MM$49","v":132.10471611572385},{"$f":" 'Tax SA'!MN$49","v":88.611936105384032},{"$f":" 'Tax SA'!MO$49","v":66.638093120198192},{"$f":" 'Tax SA'!MP$49","v":80.39922476792114},{"$f":" 'Tax SA'!MQ$49","v":106.53435000670561},{"$f":" 'Tax SA'!MR$49","v":141.95255220825615},{"$f":" 'Tax SA'!MS$49","v":194.58826607301054},{"$f":" 'Tax SA'!MT$49","v":225.53465396373181},{"$f":" 'Tax SA'!MU$49","v":234.26123656905685},{"$f":" 'Tax SA'!MV$49","v":253.41272342486732},{"$f":" 'Tax SA'!MW$49","v":207.38607597436376},{"$f":" 'Tax SA'!MX$49","v":193.67735484485272},{"$f":" 'Tax SA'!MY$49","v":134.71943971338024},{"$f":" 'Tax SA'!MZ$49","v":90.361495799276327},{"$f":" 'Tax SA'!NA$49","v":67.950437273190545},{"$f":" 'Tax SA'!NB$49","v":81.984997042615589},{"$f":" 'Tax SA'!NC$49","v":108.63962815907774},{"$f":" 'Tax SA'!ND$49","v":144.76195341856726},{"$f":" 'Tax SA'!NE$49","v":198.44418219495418},{"$f":" 'Tax SA'!NF$49","v":230.00576243909961},{"$f":" 'Tax SA'!NG$49","v":238.90565000322201},{"$f":" 'Tax SA'!NH$49","v":258.43775855812777},{"$f":" 'Tax SA'!NI$49","v":211.49557561720724},{"$f":" 'Tax SA'!NJ$49","v":197.51399319757326},{"$f":" 'Tax SA'!NK$49","v":137.38336559263476},{"$f":" 'Tax SA'!NL$49","v":92.143046625203624},{"$f":" 'Tax SA'!NM$49","v":69.286072079175781},{"$f":" 'Tax SA'!NN$49","v":83.599491666943138},{"$f":" 'Tax SA'!NO$49","v":110.78395402687067},{"$f":" 'Tax SA'!NP$49","v":147.62439932055395},{"$f":" 'Tax SA'!NQ$49","v":202.37394883550871},{"$f":" 'Tax SA'!NR$49","v":234.56294984487147},{"$f":" 'Tax SA'!NS$49","v":243.63958288094977},{"$f":" 'Tax SA'!NT$49","v":0},{"$f":" 'Tax SA'!NU$49","v":0},{"$f":" 'Tax SA'!NV$49","v":0},{"$f":" 'Tax SA'!NW$49","v":0},{"$f":" 'Tax SA'!NX$49","v":0},{"$f":" 'Tax SA'!NY$49","v":0},{"$f":" 'Tax SA'!NZ$49","v":0},{"$f":" 'Tax SA'!OA$49","v":0},{"$f":" 'Tax SA'!OB$49","v":0},{"$f":" 'Tax SA'!OC$49","v":0},{"$f":" 'Tax SA'!OD$49","v":0},{"$f":" 'Tax SA'!OE$49","v":0},{"$f":" 'Tax SA'!OF$49","v":0},{"$f":" 'Tax SA'!OG$49","v":0},{"$f":" 'Tax SA'!OH$49","v":0},{"$f":" 'Tax SA'!OI$49","v":0},{"$f":" 'Tax SA'!OJ$49","v":0},{"$f":" 'Tax SA'!OK$49","v":0},{"$f":" 'Tax SA'!OL$49","v":0},{"$f":" 'Tax SA'!OM$49","v":0},{"$f":" 'Tax SA'!ON$49","v":0},{"$f":" 'Tax SA'!OO$49","v":0},{"$f":" 'Tax SA'!OP$49","v":0},{"$f":" 'Tax SA'!OQ$49","v":0},{"$f":" 'Tax SA'!OR$49","v":0},{"$f":" 'Tax SA'!OS$49","v":0},{"$f":" 'Tax SA'!OT$49","v":0},{"$f":" 'Tax SA'!OU$49","v":0},{"$f":" 'Tax SA'!OV$49","v":0},{"$f":" 'Tax SA'!OW$49","v":0},{"$f":" 'Tax SA'!OX$49","v":0},{"$f":" 'Tax SA'!OY$49","v":0},{"$f":" 'Tax SA'!OZ$49","v":0},{"$f":" 'Tax SA'!PA$49","v":0},{"$f":" 'Tax SA'!PB$49","v":0},{"$f":" 'Tax SA'!PC$49","v":0},{"$f":" 'Tax SA'!PD$49","v":0},{"$f":" 'Tax SA'!PE$49","v":0},{"$f":" 'Tax SA'!PF$49","v":0},{"$f":" 'Tax SA'!PG$49","v":0},{"$f":" 'Tax SA'!PH$49","v":0},{"$f":" 'Tax SA'!PI$49","v":0},{"$f":" 'Tax SA'!PJ$49","v":0},{"$f":" 'Tax SA'!PK$49","v":0},{"$f":" 'Tax SA'!PL$49","v":0},{"$f":" 'Tax SA'!PM$49","v":0},{"$f":" 'Tax SA'!PN$49","v":0},{"$f":" 'Tax SA'!PO$49","v":0},{"$f":" 'Tax SA'!PP$49","v":0},{"$f":" 'Tax SA'!PQ$49","v":0},{"$f":" 'Tax SA'!PR$49","v":0},{"$f":" 'Tax SA'!PS$49","v":0},{"$f":" 'Tax SA'!PT$49","v":0},{"$f":" 'Tax SA'!PU$49","v":0},{"$f":" 'Tax SA'!PV$49","v":0},{"$f":" 'Tax SA'!PW$49","v":0},{"$f":" 'Tax SA'!PX$49","v":0},{"$f":" 'Tax SA'!PY$49","v":0},{"$f":" 'Tax SA'!PZ$49","v":0},{"$f":" 'Tax SA'!QA$49","v":0},{"$f":" 'Tax SA'!QB$49","v":0},{"$f":" 'Tax SA'!QC$49","v":0},{"$f":" 'Tax SA'!QD$49","v":0},{"$f":" 'Tax SA'!QE$49","v":0},{"$f":" 'Tax SA'!QF$49","v":0},{"$f":" 'Tax SA'!QG$49","v":0},{"$f":" 'Tax SA'!QH$49","v":0},{"$f":" 'Tax SA'!QI$49","v":0},{"$f":" 'Tax SA'!QJ$49","v":0},{"$f":" 'Tax SA'!QK$49","v":0},{"$f":" 'Tax SA'!QL$49","v":0},{"$f":" 'Tax SA'!QM$49","v":0},{"$f":" 'Tax SA'!QN$49","v":0},{"$f":" 'Tax SA'!QO$49","v":0},{"$f":" 'Tax SA'!QP$49","v":0},{"$f":" 'Tax SA'!QQ$49","v":0},{"$f":" 'Tax SA'!QR$49","v":0},{"$f":" 'Tax SA'!QS$49","v":0},{"$f":" 'Tax SA'!QT$49","v":0},{"$f":" 'Tax SA'!QU$49","v":0},{"$f":" 'Tax SA'!QV$49","v":0},{"$f":" 'Tax SA'!QW$49","v":0},{"$f":" 'Tax SA'!QX$49","v":0},{"$f":" 'Tax SA'!QY$49","v":0},{"$f":" 'Tax SA'!QZ$49","v":0},{"$f":" 'Tax SA'!RA$49","v":0},{"$f":" 'Tax SA'!RB$49","v":0},{"$f":" 'Tax SA'!RC$49","v":0},{"$f":" 'Tax SA'!RD$49","v":0},{"$f":" 'Tax SA'!RE$49","v":0},{"$f":" 'Tax SA'!RF$49","v":0},{"$f":" 'Tax SA'!RG$49","v":0},{"$f":" 'Tax SA'!RH$49","v":0},{"$f":" 'Tax SA'!RI$49","v":0},{"$f":" 'Tax SA'!RJ$49","v":0},{"$f":" 'Tax SA'!RK$49","v":0},{"$f":" 'Tax SA'!RL$49","v":0},{"$f":" 'Tax SA'!RM$49","v":0},{"$f":" 'Tax SA'!RN$49","v":0},{"$f":" 'Tax SA'!RO$49","v":0},{"$f":" 'Tax SA'!RP$49","v":0},{"$f":" 'Tax SA'!RQ$49","v":0},{"$f":" 'Tax SA'!RR$49","v":0},{"$f":" 'Tax SA'!RS$49","v":0},{"$f":" 'Tax SA'!RT$49","v":0},{"$f":" 'Tax SA'!RU$49","v":0},{"$f":" 'Tax SA'!RV$49","v":0},{"$f":" 'Tax SA'!RW$49","v":0},{"$f":" 'Tax SA'!RX$49","v":0},{"$f":" 'Tax SA'!RY$49","v":0},{"$f":" 'Tax SA'!RZ$49","v":0},{"$f":" 'Tax SA'!SA$49","v":0},{"$f":" 'Tax SA'!SB$49","v":0},{"$f":" 'Tax SA'!SC$49","v":0},{"$f":" 'Tax SA'!SD$49","v":0},{"$f":" 'Tax SA'!SE$49","v":0},{"$f":" 'Tax SA'!SF$49","v":0},{"$f":" 'Tax SA'!SG$49","v":0},{"$f":" 'Tax SA'!SH$49","v":0},{"$f":" 'Tax SA'!SI$49","v":0},{"$f":" 'Tax SA'!SJ$49","v":0},{"$f":" 'Tax SA'!SK$49","v":0},{"$f":" 'Tax SA'!SL$49","v":0},{"$f":" 'Tax SA'!SM$49","v":0},{"$f":" 'Tax SA'!SN$49","v":0},{"$f":" 'Tax SA'!SO$49","v":0}]
[null,null,null,null,{"$f":" Const!E$48","v":"Total Expenses without financing costs"},{"$f":" Const!F$48","v":0},{"$f":" Const!G$48","v":"$ 000s"},{"$f":" Const!H$48","v":52125},{"$f":" Const!I$48","v":0},{"$f":" Const!J$48","v":17631.25},{"$f":" Const!K$48","v":25},{"$f":" Const!L$48","v":25},{"$f":" Const!M$48","v":25},{"$f":" Const!N$48","v":25},{"$f":" Const!O$48","v":25},{"$f":" Const!P$48","v":25},{"$f":" Const!Q$48","v":25},{"$f":" Const!R$48","v":25},{"$f":" Const!S$48","v":25},{"$f":" Const!T$48","v":25},{"$f":" Const!U$48","v":22637.5},{"$f":" Const!V$48","v":25},{"$f":" Const!W$48","v":25},{"$f":" Const!X$48","v":25},{"$f":" Const!Y$48","v":25},{"$f":" Const!Z$48","v":25},{"$f":" Const!AA$48","v":25},{"$f":" Const!AB$48","v":25},{"$f":" Const!AC$48","v":25},{"$f":" Const!AD$48","v":25},{"$f":" Const!AE$48","v":25},{"$f":" Const!AF$48","v":25},{"$f":" Const!AG$48","v":11331.25},{"$f":" Const!AH$48","v":0},{"$f":" Const!AI$48","v":0},{"$f":" Const!AJ$48","v":0},{"$f":" Const!AK$48","v":0},{"$f":" Const!AL$48","v":0},{"$f":" Const!AM$48","v":0},{"$f":" Const!AN$48","v":0},{"$f":" Const!AO$48","v":0},{"$f":" Const!AP$48","v":0},{"$f":" Const!AQ$48","v":0},{"$f":" Const!AR$48","v":0},{"$f":" Const!AS$48","v":0},{"$f":" Const!AT$48","v":0},{"$f":" Const!AU$48","v":0},{"$f":" Const!AV$48","v":0},{"$f":" Const!AW$48","v":0},{"$f":" Const!AX$48","v":0},{"$f":" Const!AY$48","v":0},{"$f":" Const!AZ$48","v":0},{"$f":" Const!BA$48","v":0},{"$f":" Const!BB$48","v":0},{"$f":" Const!BC$48","v":0},{"$f":" Const!BD$48","v":0},{"$f":" Const!BE$48","v":0},{"$f":" Const!BF$48","v":0},{"$f":" Const!BG$48","v":0},{"$f":" Const!BH$48","v":0},{"$f":" Const!BI$48","v":0},{"$f":" Const!BJ$48","v":0},{"$f":" Const!BK$48","v":0},{"$f":" Const!BL$48","v":0},{"$f":" Const!BM$48","v":0},{"$f":" Const!BN$48","v":0},{"$f":" Const!BO$48","v":0},{"$f":" Const!BP$48","v":0},{"$f":" Const!BQ$48","v":0},{"$f":" Const!BR$48","v":0},{"$f":" Const!BS$48","v":0},{"$f":" Const!BT$48","v":0},{"$f":" Const!BU$48","v":0},{"$f":" Const!BV$48","v":0},{"$f":" Const!BW$48","v":0},{"$f":" Const!BX$48","v":0},{"$f":" Const!BY$48","v":0},{"$f":" Const!BZ$48","v":0},{"$f":" Const!CA$48","v":0},{"$f":" Const!CB$48","v":0},{"$f":" Const!CC$48","v":0},{"$f":" Const!CD$48","v":0},{"$f":" Const!CE$48","v":0},{"$f":" Const!CF$48","v":0},{"$f":" Const!CG$48","v":0},{"$f":" Const!CH$48","v":0},{"$f":" Const!CI$48","v":0},{"$f":" Const!CJ$48","v":0},{"$f":" Const!CK$48","v":0},{"$f":" Const!CL$48","v":0},{"$f":" Const!CM$48","v":0},{"$f":" Const!CN$48","v":0},{"$f":" Const!CO$48","v":0},{"$f":" Const!CP$48","v":0},{"$f":" Const!CQ$48","v":0},{"$f":" Const!CR$48","v":0},{"$f":" Const!CS$48","v":0},{"$f":" Const!CT$48","v":0},{"$f":" Const!CU$48","v":0},{"$f":" Const!CV$48","v":0},{"$f":" Const!CW$48","v":0},{"$f":" Const!CX$48","v":0},{"$f":" Const!CY$48","v":0},{"$f":" Const!CZ$48","v":0},{"$f":" Const!DA$48","v":0},{"$f":" Const!DB$48","v":0},{"$f":" Const!DC$48","v":0},{"$f":" Const!DD$48","v":0},{"$f":" Const!DE$48","v":0},{"$f":" Const!DF$48","v":0},{"$f":" Const!DG$48","v":0},{"$f":" Const!DH$48","v":0},{"$f":" Const!DI$48","v":0},{"$f":" Const!DJ$48","v":0},{"$f":" Const!DK$48","v":0},{"$f":" Const!DL$48","v":0},{"$f":" Const!DM$48","v":0},{"$f":" Const!DN$48","v":0},{"$f":" Const!DO$48","v":0},{"$f":" Const!DP$48","v":0},{"$f":" Const!DQ$48","v":0},{"$f":" Const!DR$48","v":0},{"$f":" Const!DS$48","v":0},{"$f":" Const!DT$48","v":0},{"$f":" Const!DU$48","v":0},{"$f":" Const!DV$48","v":0},{"$f":" Const!DW$48","v":0},{"$f":" Const!DX$48","v":0},{"$f":" Const!DY$48","v":0},{"$f":" Const!DZ$48","v":0},{"$f":" Const!EA$48","v":0},{"$f":" Const!EB$48","v":0},{"$f":" Const!EC$48","v":0},{"$f":" Const!ED$48","v":0},{"$f":" Const!EE$48","v":0},{"$f":" Const!EF$48","v":0},{"$f":" Const!EG$48","v":0},{"$f":" Const!EH$48","v":0},{"$f":" Const!EI$48","v":0},{"$f":" Const!EJ$48","v":0},{"$f":" Const!EK$48","v":0},{"$f":" Const!EL$48","v":0},{"$f":" Const!EM$48","v":0},{"$f":" Const!EN$48","v":0},{"$f":" Const!EO$48","v":0},{"$f":" Const!EP$48","v":0},{"$f":" Const!EQ$48","v":0},{"$f":" Const!ER$48","v":0},{"$f":" Const!ES$48","v":0},{"$f":" Const!ET$48","v":0},{"$f":" Const!EU$48","v":0},{"$f":" Const!EV$48","v":0},{"$f":" Const!EW$48","v":0},{"$f":" Const!EX$48","v":0},{"$f":" Const!EY$48","v":0},{"$f":" Const!EZ$48","v":0},{"$f":" Const!FA$48","v":0},{"$f":" Const!FB$48","v":0},{"$f":" Const!FC$48","v":0},{"$f":" Const!FD$48","v":0},{"$f":" Const!FE$48","v":0},{"$f":" Const!FF$48","v":0},{"$f":" Const!FG$48","v":0},{"$f":" Const!FH$48","v":0},{"$f":" Const!FI$48","v":0},{"$f":" Const!FJ$48","v":0},{"$f":" Const!FK$48","v":0},{"$f":" Const!FL$48","v":0},{"$f":" Const!FM$48","v":0},{"$f":" Const!FN$48","v":0},{"$f":" Const!FO$48","v":0},{"$f":" Const!FP$48","v":0},{"$f":" Const!FQ$48","v":0},{"$f":" Const!FR$48","v":0},{"$f":" Const!FS$48","v":0},{"$f":" Const!FT$48","v":0},{"$f":" Const!FU$48","v":0},{"$f":" Const!FV$48","v":0},{"$f":" Const!FW$48","v":0},{"$f":" Const!FX$48","v":0},{"$f":" Const!FY$48","v":0},{"$f":" Const!FZ$48","v":0},{"$f":" Const!GA$48","v":0},{"$f":" Const!GB$48","v":0},{"$f":" Const!GC$48","v":0},{"$f":" Const!GD$48","v":0},{"$f":" Const!GE$48","v":0},{"$f":" Const!GF$48","v":0},{"$f":" Const!GG$48","v":0},{"$f":" Const!GH$48","v":0},{"$f":" Const!GI$48","v":0},{"$f":" Const!GJ$48","v":0},{"$f":" Const!GK$48","v":0},{"$f":" Const!GL$48","v":0},{"$f":" Const!GM$48","v":0},{"$f":" Const!GN$48","v":0},{"$f":" Const!GO$48","v":0},{"$f":" Const!GP$48","v":0},{"$f":" Const!GQ$48","v":0},{"$f":" Const!GR$48","v":0},{"$f":" Const!GS$48","v":0},{"$f":" Const!GT$48","v":0},{"$f":" Const!GU$48","v":0},{"$f":" Const!GV$48","v":0},{"$f":" Const!GW$48","v":0},{"$f":" Const!GX$48","v":0},{"$f":" Const!GY$48","v":0},{"$f":" Const!GZ$48","v":0},{"$f":" Const!HA$48","v":0},{"$f":" Const!HB$48","v":0},{"$f":" Const!HC$48","v":0},{"$f":" Const!HD$48","v":0},{"$f":" Const!HE$48","v":0},{"$f":" Const!HF$48","v":0},{"$f":" Const!HG$48","v":0},{"$f":" Const!HH$48","v":0},{"$f":" Const!HI$48","v":0},{"$f":" Const!HJ$48","v":0},{"$f":" Const!HK$48","v":0},{"$f":" Const!HL$48","v":0},{"$f":" Const!HM$48","v":0},{"$f":" Const!HN$48","v":0},{"$f":" Const!HO$48","v":0},{"$f":" Const!HP$48","v":0},{"$f":" Const!HQ$48","v":0},{"$f":" Const!HR$48","v":0},{"$f":" Const!HS$48","v":0},{"$f":" Const!HT$48","v":0},{"$f":" Const!HU$48","v":0},{"$f":" Const!HV$48","v":0},{"$f":" Const!HW$48","v":0},{"$f":" Const!HX$48","v":0},{"$f":" Const!HY$48","v":0},{"$f":" Const!HZ$48","v":0},{"$f":" Const!IA$48","v":0},{"$f":" Const!IB$48","v":0},{"$f":" Const!IC$48","v":0},{"$f":" Const!ID$48","v":0},{"$f":" Const!IE$48","v":0},{"$f":" Const!IF$48","v":0},{"$f":" Const!IG$48","v":0},{"$f":" Const!IH$48","v":0},{"$f":" Const!II$48","v":0},{"$f":" Const!IJ$48","v":0},{"$f":" Const!IK$48","v":0},{"$f":" Const!IL$48","v":0},{"$f":" Const!IM$48","v":0},{"$f":" Const!IN$48","v":0},{"$f":" Const!IO$48","v":0},{"$f":" Const!IP$48","v":0},{"$f":" Const!IQ$48","v":0},{"$f":" Const!IR$48","v":0},{"$f":" Const!IS$48","v":0},{"$f":" Const!IT$48","v":0},{"$f":" Const!IU$48","v":0},{"$f":" Const!IV$48","v":0},{"$f":" Const!IW$48","v":0},{"$f":" Const!IX$48","v":0},{"$f":" Const!IY$48","v":0},{"$f":" Const!IZ$48","v":0},{"$f":" Const!JA$48","v":0},{"$f":" Const!JB$48","v":0},{"$f":" Const!JC$48","v":0},{"$f":" Const!JD$48","v":0},{"$f":" Const!JE$48","v":0},{"$f":" Const!JF$48","v":0},{"$f":" Const!JG$48","v":0},{"$f":" Const!JH$48","v":0},{"$f":" Const!JI$48","v":0},{"$f":" Const!JJ$48","v":0},{"$f":" Const!JK$48","v":0},{"$f":" Const!JL$48","v":0},{"$f":" Const!JM$48","v":0},{"$f":" Const!JN$48","v":0},{"$f":" Const!JO$48","v":0},{"$f":" Const!JP$48","v":0},{"$f":" Const!JQ$48","v":0},{"$f":" Const!JR$48","v":0},{"$f":" Const!JS$48","v":0},{"$f":" Const!JT$48","v":0},{"$f":" Const!JU$48","v":0},{"$f":" Const!JV$48","v":0},{"$f":" Const!JW$48","v":0},{"$f":" Const!JX$48","v":0},{"$f":" Const!JY$48","v":0},{"$f":" Const!JZ$48","v":0},{"$f":" Const!KA$48","v":0},{"$f":" Const!KB$48","v":0},{"$f":" Const!KC$48","v":0},{"$f":" Const!KD$48","v":0},{"$f":" Const!KE$48","v":0},{"$f":" Const!KF$48","v":0},{"$f":" Const!KG$48","v":0},{"$f":" Const!KH$48","v":0},{"$f":" Const!KI$48","v":0},{"$f":" Const!KJ$48","v":0},{"$f":" Const!KK$48","v":0},{"$f":" Const!KL$48","v":0},{"$f":" Const!KM$48","v":0},{"$f":" Const!KN$48","v":0},{"$f":" Const!KO$48","v":0},{"$f":" Const!KP$48","v":0},{"$f":" Const!KQ$48","v":0},{"$f":" Const!KR$48","v":0},{"$f":" Const!KS$48","v":0},{"$f":" Const!KT$48","v":0},{"$f":" Const!KU$48","v":0},{"$f":" Const!KV$48","v":0},{"$f":" Const!KW$48","v":0},{"$f":" Const!KX$48","v":0},{"$f":" Const!KY$48","v":0},{"$f":" Const!KZ$48","v":0},{"$f":" Const!LA$48","v":0},{"$f":" Const!LB$48","v":0},{"$f":" Const!LC$48","v":0},{"$f":" Const!LD$48","v":0},{"$f":" Const!LE$48","v":0},{"$f":" Const!LF$48","v":0},{"$f":" Const!LG$48","v":0},{"$f":" Const!LH$48","v":0},{"$f":" Const!LI$48","v":0},{"$f":" Const!LJ$48","v":0},{"$f":" Const!LK$48","v":0},{"$f":" Const!LL$48","v":0},{"$f":" Const!LM$48","v":0},{"$f":" Const!LN$48","v":0},{"$f":" Const!LO$48","v":0},{"$f":" Const!LP$48","v":0},{"$f":" Const!LQ$48","v":0},{"$f":" Const!LR$48","v":0},{"$f":" Const!LS$48","v":0},{"$f":" Const!LT$48","v":0},{"$f":" Const!LU$48","v":0},{"$f":" Const!LV$48","v":0},{"$f":" Const!LW$48","v":0},{"$f":" Const!LX$48","v":0},{"$f":" Const!LY$48","v":0},{"$f":" Const!LZ$48","v":0},{"$f":" Const!MA$48","v":0},{"$f":" Const!MB$48","v":0},{"$f":" Const!MC$48","v":0},{"$f":" Const!MD$48","v":0},{"$f":" Const!ME$48","v":0},{"$f":" Const!MF$48","v":0},{"$f":" Const!MG$48","v":0},{"$f":" Const!MH$48","v":0},{"$f":" Const!MI$48","v":0},{"$f":" Const!MJ$48","v":0},{"$f":" Const!MK$48","v":0},{"$f":" Const!ML$48","v":0},{"$f":" Const!MM$48","v":0},{"$f":" Const!MN$48","v":0},{"$f":" Const!MO$48","v":0},{"$f":" Const!MP$48","v":0},{"$f":" Const!MQ$48","v":0},{"$f":" Const!MR$48","v":0},{"$f":" Const!MS$48","v":0},{"$f":" Const!MT$48","v":0},{"$f":" Const!MU$48","v":0},{"$f":" Const!MV$48","v":0},{"$f":" Const!MW$48","v":0},{"$f":" Const!MX$48","v":0},{"$f":" Const!MY$48","v":0},{"$f":" Const!MZ$48","v":0},{"$f":" Const!NA$48","v":0},{"$f":" Const!NB$48","v":0},{"$f":" Const!NC$48","v":0},{"$f":" Const!ND$48","v":0},{"$f":" Const!NE$48","v":0},{"$f":" Const!NF$48","v":0},{"$f":" Const!NG$48","v":0},{"$f":" Const!NH$48","v":0},{"$f":" Const!NI$48","v":0},{"$f":" Const!NJ$48","v":0},{"$f":" Const!NK$48","v":0},{"$f":" Const!NL$48","v":0},{"$f":" Const!NM$48","v":0},{"$f":" Const!NN$48","v":0},{"$f":" Const!NO$48","v":0},{"$f":" Const!NP$48","v":0},{"$f":" Const!NQ$48","v":0},{"$f":" Const!NR$48","v":0},{"$f":" Const!NS$48","v":0},{"$f":" Const!NT$48","v":0},{"$f":" Const!NU$48","v":0},{"$f":" Const!NV$48","v":0},{"$f":" Const!NW$48","v":0},{"$f":" Const!NX$48","v":0},{"$f":" Const!NY$48","v":0},{"$f":" Const!NZ$48","v":0},{"$f":" Const!OA$48","v":0},{"$f":" Const!OB$48","v":0},{"$f":" Const!OC$48","v":0},{"$f":" Const!OD$48","v":0},{"$f":" Const!OE$48","v":0},{"$f":" Const!OF$48","v":0},{"$f":" Const!OG$48","v":0},{"$f":" Const!OH$48","v":0},{"$f":" Const!OI$48","v":0},{"$f":" Const!OJ$48","v":0},{"$f":" Const!OK$48","v":0},{"$f":" Const!OL$48","v":0},{"$f":" Const!OM$48","v":0},{"$f":" Const!ON$48","v":0},{"$f":" Const!OO$48","v":0},{"$f":" Const!OP$48","v":0},{"$f":" Const!OQ$48","v":0},{"$f":" Const!OR$48","v":0},{"$f":" Const!OS$48","v":0},{"$f":" Const!OT$48","v":0},{"$f":" Const!OU$48","v":0},{"$f":" Const!OV$48","v":0},{"$f":" Const!OW$48","v":0},{"$f":" Const!OX$48","v":0},{"$f":" Const!OY$48","v":0},{"$f":" Const!OZ$48","v":0},{"$f":" Const!PA$48","v":0},{"$f":" Const!PB$48","v":0},{"$f":" Const!PC$48","v":0},{"$f":" Const!PD$48","v":0},{"$f":" Const!PE$48","v":0},{"$f":" Const!PF$48","v":0},{"$f":" Const!PG$48","v":0},{"$f":" Const!PH$48","v":0},{"$f":" Const!PI$48","v":0},{"$f":" Const!PJ$48","v":0},{"$f":" Const!PK$48","v":0},{"$f":" Const!PL$48","v":0},{"$f":" Const!PM$48","v":0},{"$f":" Const!PN$48","v":0},{"$f":" Const!PO$48","v":0},{"$f":" Const!PP$48","v":0},{"$f":" Const!PQ$48","v":0},{"$f":" Const!PR$48","v":0},{"$f":" Const!PS$48","v":0},{"$f":" Const!PT$48","v":0},{"$f":" Const!PU$48","v":0},{"$f":" Const!PV$48","v":0},{"$f":" Const!PW$48","v":0},{"$f":" Const!PX$48","v":0},{"$f":" Const!PY$48","v":0},{"$f":" Const!PZ$48","v":0},{"$f":" Const!QA$48","v":0},{"$f":" Const!QB$48","v":0},{"$f":" Const!QC$48","v":0},{"$f":" Const!QD$48","v":0},{"$f":" Const!QE$48","v":0},{"$f":" Const!QF$48","v":0},{"$f":" Const!QG$48","v":0},{"$f":" Const!QH$48","v":0},{"$f":" Const!QI$48","v":0},{"$f":" Const!QJ$48","v":0},{"$f":" Const!QK$48","v":0},{"$f":" Const!QL$48","v":0},{"$f":" Const!QM$48","v":0},{"$f":" Const!QN$48","v":0},{"$f":" Const!QO$48","v":0},{"$f":" Const!QP$48","v":0},{"$f":" Const!QQ$48","v":0},{"$f":" Const!QR$48","v":0},{"$f":" Const!QS$48","v":0},{"$f":" Const!QT$48","v":0},{"$f":" Const!QU$48","v":0},{"$f":" Const!QV$48","v":0},{"$f":" Const!QW$48","v":0},{"$f":" Const!QX$48","v":0},{"$f":" Const!QY$48","v":0},{"$f":" Const!QZ$48","v":0},{"$f":" Const!RA$48","v":0},{"$f":" Const!RB$48","v":0},{"$f":" Const!RC$48","v":0},{"$f":" Const!RD$48","v":0},{"$f":" Const!RE$48","v":0},{"$f":" Const!RF$48","v":0},{"$f":" Const!RG$48","v":0},{"$f":" Const!RH$48","v":0},{"$f":" Const!RI$48","v":0},{"$f":" Const!RJ$48","v":0},{"$f":" Const!RK$48","v":0},{"$f":" Const!RL$48","v":0},{"$f":" Const!RM$48","v":0},{"$f":" Const!RN$48","v":0},{"$f":" Const!RO$48","v":0},{"$f":" Const!RP$48","v":0},{"$f":" Const!RQ$48","v":0},{"$f":" Const!RR$48","v":0},{"$f":" Const!RS$48","v":0},{"$f":" Const!RT$48","v":0},{"$f":" Const!RU$48","v":0},{"$f":" Const!RV$48","v":0},{"$f":" Const!RW$48","v":0},{"$f":" Const!RX$48","v":0},{"$f":" Const!RY$48","v":0},{"$f":" Const!RZ$48","v":0},{"$f":" Const!SA$48","v":0},{"$f":" Const!SB$48","v":0},{"$f":" Const!SC$48","v":0},{"$f":" Const!SD$48","v":0},{"$f":" Const!SE$48","v":0},{"$f":" Const!SF$48","v":0},{"$f":" Const!SG$48","v":0},{"$f":" Const!SH$48","v":0},{"$f":" Const!SI$48","v":0},{"$f":" Const!SJ$48","v":0},{"$f":" Const!SK$48","v":0},{"$f":" Const!SL$48","v":0},{"$f":" Const!SM$48","v":0},{"$f":" Const!SN$48","v":0},{"$f":" Const!SO$48","v":0}]
[null,null,null,null,{"$f":" 'Tax SA'!E$32","v":"Capital allowance without financing"},{"$f":" 'Tax SA'!F$32","v":0},{"$f":" 'Tax SA'!G$32","v":"$ 000s"},{"$f":" 'Tax SA'!H$32","v":0},{"$f":" 'Tax SA'!I$32","v":0},{"$f":" 'Tax SA'!J$32","v":0},{"$f":" 'Tax SA'!K$32","v":0},{"$f":" 'Tax SA'!L$32","v":0},{"$f":" 'Tax SA'!M$32","v":0},{"$f":" 'Tax SA'!N$32","v":0},{"$f":" 'Tax SA'!O$32","v":0},{"$f":" 'Tax SA'!P$32","v":0},{"$f":" 'Tax SA'!Q$32","v":0},{"$f":" 'Tax SA'!R$32","v":0},{"$f":" 'Tax SA'!S$32","v":0},{"$f":" 'Tax SA'!T$32","v":0},{"$f":" 'Tax SA'!U$32","v":0},{"$f":" 'Tax SA'!V$32","v":0},{"$f":" 'Tax SA'!W$32","v":0},{"$f":" 'Tax SA'!X$32","v":0},{"$f":" 'Tax SA'!Y$32","v":0},{"$f":" 'Tax SA'!Z$32","v":0},{"$f":" 'Tax SA'!AA$32","v":0},{"$f":" 'Tax SA'!AB$32","v":0},{"$f":" 'Tax SA'!AC$32","v":0},{"$f":" 'Tax SA'!AD$32","v":0},{"$f":" 'Tax SA'!AE$32","v":0},{"$f":" 'Tax SA'!AF$32","v":0},{"$f":" 'Tax SA'!AG$32","v":0},{"$f":" 'Tax SA'!AH$32","v":0},{"$f":" 'Tax SA'!AI$32","v":0},{"$f":" 'Tax SA'!AJ$32","v":0},{"$f":" 'Tax SA'!AK$32","v":0},{"$f":" 'Tax SA'!AL$32","v":0},{"$f":" 'Tax SA'!AM$32","v":0},{"$f":" 'Tax SA'!AN$32","v":0},{"$f":" 'Tax SA'!AO$32","v":0},{"$f":" 'Tax SA'!AP$32","v":0},{"$f":" 'Tax SA'!AQ$32","v":0},{"$f":" 'Tax SA'!AR$32","v":0},{"$f":" 'Tax SA'!AS$32","v":0},{"$f":" 'Tax SA'!AT$32","v":0},{"$f":" 'Tax SA'!AU$32","v":0},{"$f":" 'Tax SA'!AV$32","v":0},{"$f":" 'Tax SA'!AW$32","v":0},{"$f":" 'Tax SA'!AX$32","v":0},{"$f":" 'Tax SA'!AY$32","v":0},{"$f":" 'Tax SA'!AZ$32","v":0},{"$f":" 'Tax SA'!BA$32","v":0},{"$f":" 'Tax SA'!BB$32","v":0},{"$f":" 'Tax SA'!BC$32","v":0},{"$f":" 'Tax SA'!BD$32","v":0},{"$f":" 'Tax SA'!BE$32","v":0},{"$f":" 'Tax SA'!BF$32","v":0},{"$f":" 'Tax SA'!BG$32","v":0},{"$f":" 'Tax SA'!BH$32","v":0},{"$f":" 'Tax SA'!BI$32","v":0},{"$f":" 'Tax SA'!BJ$32","v":0},{"$f":" 'Tax SA'!BK$32","v":0},{"$f":" 'Tax SA'!BL$32","v":0},{"$f":" 'Tax SA'!BM$32","v":0},{"$f":" 'Tax SA'!BN$32","v":0},{"$f":" 'Tax SA'!BO$32","v":0},{"$f":" 'Tax SA'!BP$32","v":0},{"$f":" 'Tax SA'!BQ$32","v":0},{"$f":" 'Tax SA'!BR$32","v":0},{"$f":" 'Tax SA'!BS$32","v":0},{"$f":" 'Tax SA'!BT$32","v":0},{"$f":" 'Tax SA'!BU$32","v":0},{"$f":" 'Tax SA'!BV$32","v":0},{"$f":" 'Tax SA'!BW$32","v":0},{"$f":" 'Tax SA'!BX$32","v":0},{"$f":" 'Tax SA'!BY$32","v":0},{"$f":" 'Tax SA'!BZ$32","v":0},{"$f":" 'Tax SA'!CA$32","v":0},{"$f":" 'Tax SA'!CB$32","v":0},{"$f":" 'Tax SA'!CC$32","v":0},{"$f":" 'Tax SA'!CD$32","v":0},{"$f":" 'Tax SA'!CE$32","v":0},{"$f":" 'Tax SA'!CF$32","v":0},{"$f":" 'Tax SA'!CG$32","v":0},{"$f":" 'Tax SA'!CH$32","v":0},{"$f":" 'Tax SA'!CI$32","v":0},{"$f":" 'Tax SA'!CJ$32","v":0},{"$f":" 'Tax SA'!CK$32","v":0},{"$f":" 'Tax SA'!CL$32","v":0},{"$f":" 'Tax SA'!CM$32","v":0},{"$f":" 'Tax SA'!CN$32","v":0},{"$f":" 'Tax SA'!CO$32","v":0},{"$f":" 'Tax SA'!CP$32","v":0},{"$f":" 'Tax SA'!CQ$32","v":0},{"$f":" 'Tax SA'!CR$32","v":0},{"$f":" 'Tax SA'!CS$32","v":0},{"$f":" 'Tax SA'!CT$32","v":0},{"$f":" 'Tax SA'!CU$32","v":0},{"$f":" 'Tax SA'!CV$32","v":0},{"$f":" 'Tax SA'!CW$32","v":0},{"$f":" 'Tax SA'!CX$32","v":0},{"$f":" 'Tax SA'!CY$32","v":0},{"$f":" 'Tax SA'!CZ$32","v":0},{"$f":" 'Tax SA'!DA$32","v":0},{"$f":" 'Tax SA'!DB$32","v":0},{"$f":" 'Tax SA'!DC$32","v":0},{"$f":" 'Tax SA'!DD$32","v":0},{"$f":" 'Tax SA'!DE$32","v":0},{"$f":" 'Tax SA'!DF$32","v":0},{"$f":" 'Tax SA'!DG$32","v":0},{"$f":" 'Tax SA'!DH$32","v":0},{"$f":" 'Tax SA'!DI$32","v":0},{"$f":" 'Tax SA'!DJ$32","v":0},{"$f":" 'Tax SA'!DK$32","v":0},{"$f":" 'Tax SA'!DL$32","v":0},{"$f":" 'Tax SA'!DM$32","v":0},{"$f":" 'Tax SA'!DN$32","v":0},{"$f":" 'Tax SA'!DO$32","v":0},{"$f":" 'Tax SA'!DP$32","v":0},{"$f":" 'Tax SA'!DQ$32","v":0},{"$f":" 'Tax SA'!DR$32","v":0},{"$f":" 'Tax SA'!DS$32","v":0},{"$f":" 'Tax SA'!DT$32","v":0},{"$f":" 'Tax SA'!DU$32","v":0},{"$f":" 'Tax SA'!DV$32","v":0},{"$f":" 'Tax SA'!DW$32","v":0},{"$f":" 'Tax SA'!DX$32","v":0},{"$f":" 'Tax SA'!DY$32","v":0},{"$f":" 'Tax SA'!DZ$32","v":0},{"$f":" 'Tax SA'!EA$32","v":0},{"$f":" 'Tax SA'!EB$32","v":0},{"$f":" 'Tax SA'!EC$32","v":0},{"$f":" 'Tax SA'!ED$32","v":0},{"$f":" 'Tax SA'!EE$32","v":0},{"$f":" 'Tax SA'!EF$32","v":0},{"$f":" 'Tax SA'!EG$32","v":0},{"$f":" 'Tax SA'!EH$32","v":0},{"$f":" 'Tax SA'!EI$32","v":0},{"$f":" 'Tax SA'!EJ$32","v":0},{"$f":" 'Tax SA'!EK$32","v":0},{"$f":" 'Tax SA'!EL$32","v":0},{"$f":" 'Tax SA'!EM$32","v":0},{"$f":" 'Tax SA'!EN$32","v":0},{"$f":" 'Tax SA'!EO$32","v":0},{"$f":" 'Tax SA'!EP$32","v":0},{"$f":" 'Tax SA'!EQ$32","v":0},{"$f":" 'Tax SA'!ER$32","v":0},{"$f":" 'Tax SA'!ES$32","v":0},{"$f":" 'Tax SA'!ET$32","v":0},{"$f":" 'Tax SA'!EU$32","v":0},{"$f":" 'Tax SA'!EV$32","v":0},{"$f":" 'Tax SA'!EW$32","v":0},{"$f":" 'Tax SA'!EX$32","v":0},{"$f":" 'Tax SA'!EY$32","v":0},{"$f":" 'Tax SA'!EZ$32","v":0},{"$f":" 'Tax SA'!FA$32","v":0},{"$f":" 'Tax SA'!FB$32","v":0},{"$f":" 'Tax SA'!FC$32","v":0},{"$f":" 'Tax SA'!FD$32","v":0},{"$f":" 'Tax SA'!FE$32","v":0},{"$f":" 'Tax SA'!FF$32","v":0},{"$f":" 'Tax SA'!FG$32","v":0},{"$f":" 'Tax SA'!FH$32","v":0},{"$f":" 'Tax SA'!FI$32","v":0},{"$f":" 'Tax SA'!FJ$32","v":0},{"$f":" 'Tax SA'!FK$32","v":0},{"$f":" 'Tax SA'!FL$32","v":0},{"$f":" 'Tax SA'!FM$32","v":0},{"$f":" 'Tax SA'!FN$32","v":0},{"$f":" 'Tax SA'!FO$32","v":0},{"$f":" 'Tax SA'!FP$32","v":0},{"$f":" 'Tax SA'!FQ$32","v":0},{"$f":" 'Tax SA'!FR$32","v":0},{"$f":" 'Tax SA'!FS$32","v":0},{"$f":" 'Tax SA'!FT$32","v":0},{"$f":" 'Tax SA'!FU$32","v":0},{"$f":" 'Tax SA'!FV$32","v":0},{"$f":" 'Tax SA'!FW$32","v":0},{"$f":" 'Tax SA'!FX$32","v":0},{"$f":" 'Tax SA'!FY$32","v":0},{"$f":" 'Tax SA'!FZ$32","v":0},{"$f":" 'Tax SA'!GA$32","v":0},{"$f":" 'Tax SA'!GB$32","v":0},{"$f":" 'Tax SA'!GC$32","v":0},{"$f":" 'Tax SA'!GD$32","v":0},{"$f":" 'Tax SA'!GE$32","v":0},{"$f":" 'Tax SA'!GF$32","v":0},{"$f":" 'Tax SA'!GG$32","v":0},{"$f":" 'Tax SA'!GH$32","v":0},{"$f":" 'Tax SA'!GI$32","v":0},{"$f":" 'Tax SA'!GJ$32","v":0},{"$f":" 'Tax SA'!GK$32","v":0},{"$f":" 'Tax SA'!GL$32","v":0},{"$f":" 'Tax SA'!GM$32","v":0},{"$f":" 'Tax SA'!GN$32","v":0},{"$f":" 'Tax SA'!GO$32","v":0},{"$f":" 'Tax SA'!GP$32","v":0},{"$f":" 'Tax SA'!GQ$32","v":0},{"$f":" 'Tax SA'!GR$32","v":0},{"$f":" 'Tax SA'!GS$32","v":0},{"$f":" 'Tax SA'!GT$32","v":0},{"$f":" 'Tax SA'!GU$32","v":0},{"$f":" 'Tax SA'!GV$32","v":0},{"$f":" 'Tax SA'!GW$32","v":0},{"$f":" 'Tax SA'!GX$32","v":0},{"$f":" 'Tax SA'!GY$32","v":0},{"$f":" 'Tax SA'!GZ$32","v":0},{"$f":" 'Tax SA'!HA$32","v":0},{"$f":" 'Tax SA'!HB$32","v":0},{"$f":" 'Tax SA'!HC$32","v":0},{"$f":" 'Tax SA'!HD$32","v":0},{"$f":" 'Tax SA'!HE$32","v":0},{"$f":" 'Tax SA'!HF$32","v":0},{"$f":" 'Tax SA'!HG$32","v":0},{"$f":" 'Tax SA'!HH$32","v":0},{"$f":" 'Tax SA'!HI$32","v":0},{"$f":" 'Tax SA'!HJ$32","v":0},{"$f":" 'Tax SA'!HK$32","v":0},{"$f":" 'Tax SA'!HL$32","v":0},{"$f":" 'Tax SA'!HM$32","v":0},{"$f":" 'Tax SA'!HN$32","v":0},{"$f":" 'Tax SA'!HO$32","v":0},{"$f":" 'Tax SA'!HP$32","v":0},{"$f":" 'Tax SA'!HQ$32","v":0},{"$f":" 'Tax SA'!HR$32","v":0},{"$f":" 'Tax SA'!HS$32","v":0},{"$f":" 'Tax SA'!HT$32","v":0},{"$f":" 'Tax SA'!HU$32","v":0},{"$f":" 'Tax SA'!HV$32","v":0},{"$f":" 'Tax SA'!HW$32","v":0},{"$f":" 'Tax SA'!HX$32","v":0},{"$f":" 'Tax SA'!HY$32","v":0},{"$f":" 'Tax SA'!HZ$32","v":0},{"$f":" 'Tax SA'!IA$32","v":0},{"$f":" 'Tax SA'!IB$32","v":0},{"$f":" 'Tax SA'!IC$32","v":0},{"$f":" 'Tax SA'!ID$32","v":0},{"$f":" 'Tax SA'!IE$32","v":0},{"$f":" 'Tax SA'!IF$32","v":0},{"$f":" 'Tax SA'!IG$32","v":0},{"$f":" 'Tax SA'!IH$32","v":0},{"$f":" 'Tax SA'!II$32","v":0},{"$f":" 'Tax SA'!IJ$32","v":0},{"$f":" 'Tax SA'!IK$32","v":0},{"$f":" 'Tax SA'!IL$32","v":0},{"$f":" 'Tax SA'!IM$32","v":0},{"$f":" 'Tax SA'!IN$32","v":0},{"$f":" 'Tax SA'!IO$32","v":0},{"$f":" 'Tax SA'!IP$32","v":0},{"$f":" 'Tax SA'!IQ$32","v":0},{"$f":" 'Tax SA'!IR$32","v":0},{"$f":" 'Tax SA'!IS$32","v":0},{"$f":" 'Tax SA'!IT$32","v":0},{"$f":" 'Tax SA'!IU$32","v":0},{"$f":" 'Tax SA'!IV$32","v":0},{"$f":" 'Tax SA'!IW$32","v":0},{"$f":" 'Tax SA'!IX$32","v":0},{"$f":" 'Tax SA'!IY$32","v":0},{"$f":" 'Tax SA'!IZ$32","v":0},{"$f":" 'Tax SA'!JA$32","v":0},{"$f":" 'Tax SA'!JB$32","v":0},{"$f":" 'Tax SA'!JC$32","v":0},{"$f":" 'Tax SA'!JD$32","v":0},{"$f":" 'Tax SA'!JE$32","v":0},{"$f":" 'Tax SA'!JF$32","v":0},{"$f":" 'Tax SA'!JG$32","v":0},{"$f":" 'Tax SA'!JH$32","v":0},{"$f":" 'Tax SA'!JI$32","v":0},{"$f":" 'Tax SA'!JJ$32","v":0},{"$f":" 'Tax SA'!JK$32","v":0},{"$f":" 'Tax SA'!JL$32","v":0},{"$f":" 'Tax SA'!JM$32","v":0},{"$f":" 'Tax SA'!JN$32","v":0},{"$f":" 'Tax SA'!JO$32","v":0},{"$f":" 'Tax SA'!JP$32","v":0},{"$f":" 'Tax SA'!JQ$32","v":0},{"$f":" 'Tax SA'!JR$32","v":0},{"$f":" 'Tax SA'!JS$32","v":0},{"$f":" 'Tax SA'!JT$32","v":0},{"$f":" 'Tax SA'!JU$32","v":0},{"$f":" 'Tax SA'!JV$32","v":0},{"$f":" 'Tax SA'!JW$32","v":0},{"$f":" 'Tax SA'!JX$32","v":0},{"$f":" 'Tax SA'!JY$32","v":0},{"$f":" 'Tax SA'!JZ$32","v":0},{"$f":" 'Tax SA'!KA$32","v":0},{"$f":" 'Tax SA'!KB$32","v":0},{"$f":" 'Tax SA'!KC$32","v":0},{"$f":" 'Tax SA'!KD$32","v":0},{"$f":" 'Tax SA'!KE$32","v":0},{"$f":" 'Tax SA'!KF$32","v":0},{"$f":" 'Tax SA'!KG$32","v":0},{"$f":" 'Tax SA'!KH$32","v":0},{"$f":" 'Tax SA'!KI$32","v":0},{"$f":" 'Tax SA'!KJ$32","v":0},{"$f":" 'Tax SA'!KK$32","v":0},{"$f":" 'Tax SA'!KL$32","v":0},{"$f":" 'Tax SA'!KM$32","v":0},{"$f":" 'Tax SA'!KN$32","v":0},{"$f":" 'Tax SA'!KO$32","v":0},{"$f":" 'Tax SA'!KP$32","v":0},{"$f":" 'Tax SA'!KQ$32","v":0},{"$f":" 'Tax SA'!KR$32","v":0},{"$f":" 'Tax SA'!KS$32","v":0},{"$f":" 'Tax SA'!KT$32","v":0},{"$f":" 'Tax SA'!KU$32","v":0},{"$f":" 'Tax SA'!KV$32","v":0},{"$f":" 'Tax SA'!KW$32","v":0},{"$f":" 'Tax SA'!KX$32","v":0},{"$f":" 'Tax SA'!KY$32","v":0},{"$f":" 'Tax SA'!KZ$32","v":0},{"$f":" 'Tax SA'!LA$32","v":0},{"$f":" 'Tax SA'!LB$32","v":0},{"$f":" 'Tax SA'!LC$32","v":0},{"$f":" 'Tax SA'!LD$32","v":0},{"$f":" 'Tax SA'!LE$32","v":0},{"$f":" 'Tax SA'!LF$32","v":0},{"$f":" 'Tax SA'!LG$32","v":0},{"$f":" 'Tax SA'!LH$32","v":0},{"$f":" 'Tax SA'!LI$32","v":0},{"$f":" 'Tax SA'!LJ$32","v":0},{"$f":" 'Tax SA'!LK$32","v":0},{"$f":" 'Tax SA'!LL$32","v":0},{"$f":" 'Tax SA'!LM$32","v":0},{"$f":" 'Tax SA'!LN$32","v":0},{"$f":" 'Tax SA'!LO$32","v":0},{"$f":" 'Tax SA'!LP$32","v":0},{"$f":" 'Tax SA'!LQ$32","v":0},{"$f":" 'Tax SA'!LR$32","v":0},{"$f":" 'Tax SA'!LS$32","v":0},{"$f":" 'Tax SA'!LT$32","v":0},{"$f":" 'Tax SA'!LU$32","v":0},{"$f":" 'Tax SA'!LV$32","v":0},{"$f":" 'Tax SA'!LW$32","v":0},{"$f":" 'Tax SA'!LX$32","v":0},{"$f":" 'Tax SA'!LY$32","v":0},{"$f":" 'Tax SA'!LZ$32","v":0},{"$f":" 'Tax SA'!MA$32","v":0},{"$f":" 'Tax SA'!MB$32","v":0},{"$f":" 'Tax SA'!MC$32","v":0},{"$f":" 'Tax SA'!MD$32","v":0},{"$f":" 'Tax SA'!ME$32","v":0},{"$f":" 'Tax SA'!MF$32","v":0},{"$f":" 'Tax SA'!MG$32","v":0},{"$f":" 'Tax SA'!MH$32","v":0},{"$f":" 'Tax SA'!MI$32","v":0},{"$f":" 'Tax SA'!MJ$32","v":0},{"$f":" 'Tax SA'!MK$32","v":0},{"$f":" 'Tax SA'!ML$32","v":0},{"$f":" 'Tax SA'!MM$32","v":0},{"$f":" 'Tax SA'!MN$32","v":0},{"$f":" 'Tax SA'!MO$32","v":0},{"$f":" 'Tax SA'!MP$32","v":0},{"$f":" 'Tax SA'!MQ$32","v":0},{"$f":" 'Tax SA'!MR$32","v":0},{"$f":" 'Tax SA'!MS$32","v":0},{"$f":" 'Tax SA'!MT$32","v":0},{"$f":" 'Tax SA'!MU$32","v":0},{"$f":" 'Tax SA'!MV$32","v":0},{"$f":" 'Tax SA'!MW$32","v":0},{"$f":" 'Tax SA'!MX$32","v":0},{"$f":" 'Tax SA'!MY$32","v":0},{"$f":" 'Tax SA'!MZ$32","v":0},{"$f":" 'Tax SA'!NA$32","v":0},{"$f":" 'Tax SA'!NB$32","v":0},{"$f":" 'Tax SA'!NC$32","v":0},{"$f":" 'Tax SA'!ND$32","v":0},{"$f":" 'Tax SA'!NE$32","v":0},{"$f":" 'Tax SA'!NF$32","v":0},{"$f":" 'Tax SA'!NG$32","v":0},{"$f":" 'Tax SA'!NH$32","v":0},{"$f":" 'Tax SA'!NI$32","v":0},{"$f":" 'Tax SA'!NJ$32","v":0},{"$f":" 'Tax SA'!NK$32","v":0},{"$f":" 'Tax SA'!NL$32","v":0},{"$f":" 'Tax SA'!NM$32","v":0},{"$f":" 'Tax SA'!NN$32","v":0},{"$f":" 'Tax SA'!NO$32","v":0},{"$f":" 'Tax SA'!NP$32","v":0},{"$f":" 'Tax SA'!NQ$32","v":0},{"$f":" 'Tax SA'!NR$32","v":0},{"$f":" 'Tax SA'!NS$32","v":0},{"$f":" 'Tax SA'!NT$32","v":0},{"$f":" 'Tax SA'!NU$32","v":0},{"$f":" 'Tax SA'!NV$32","v":0},{"$f":" 'Tax SA'!NW$32","v":0},{"$f":" 'Tax SA'!NX$32","v":0},{"$f":" 'Tax SA'!NY$32","v":0},{"$f":" 'Tax SA'!NZ$32","v":0},{"$f":" 'Tax SA'!OA$32","v":0},{"$f":" 'Tax SA'!OB$32","v":0},{"$f":" 'Tax SA'!OC$32","v":0},{"$f":" 'Tax SA'!OD$32","v":0},{"$f":" 'Tax SA'!OE$32","v":0},{"$f":" 'Tax SA'!OF$32","v":0},{"$f":" 'Tax SA'!OG$32","v":0},{"$f":" 'Tax SA'!OH$32","v":0},{"$f":" 'Tax SA'!OI$32","v":0},{"$f":" 'Tax SA'!OJ$32","v":0},{"$f":" 'Tax SA'!OK$32","v":0},{"$f":" 'Tax SA'!OL$32","v":0},{"$f":" 'Tax SA'!OM$32","v":0},{"$f":" 'Tax SA'!ON$32","v":0},{"$f":" 'Tax SA'!OO$32","v":0},{"$f":" 'Tax SA'!OP$32","v":0},{"$f":" 'Tax SA'!OQ$32","v":0},{"$f":" 'Tax SA'!OR$32","v":0},{"$f":" 'Tax SA'!OS$32","v":0},{"$f":" 'Tax SA'!OT$32","v":0},{"$f":" 'Tax SA'!OU$32","v":0},{"$f":" 'Tax SA'!OV$32","v":0},{"$f":" 'Tax SA'!OW$32","v":0},{"$f":" 'Tax SA'!OX$32","v":0},{"$f":" 'Tax SA'!OY$32","v":0},{"$f":" 'Tax SA'!OZ$32","v":0},{"$f":" 'Tax SA'!PA$32","v":0},{"$f":" 'Tax SA'!PB$32","v":0},{"$f":" 'Tax SA'!PC$32","v":0},{"$f":" 'Tax SA'!PD$32","v":0},{"$f":" 'Tax SA'!PE$32","v":0},{"$f":" 'Tax SA'!PF$32","v":0},{"$f":" 'Tax SA'!PG$32","v":0},{"$f":" 'Tax SA'!PH$32","v":0},{"$f":" 'Tax SA'!PI$32","v":0},{"$f":" 'Tax SA'!PJ$32","v":0},{"$f":" 'Tax SA'!PK$32","v":0},{"$f":" 'Tax SA'!PL$32","v":0},{"$f":" 'Tax SA'!PM$32","v":0},{"$f":" 'Tax SA'!PN$32","v":0},{"$f":" 'Tax SA'!PO$32","v":0},{"$f":" 'Tax SA'!PP$32","v":0},{"$f":" 'Tax SA'!PQ$32","v":0},{"$f":" 'Tax SA'!PR$32","v":0},{"$f":" 'Tax SA'!PS$32","v":0},{"$f":" 'Tax SA'!PT$32","v":0},{"$f":" 'Tax SA'!PU$32","v":0},{"$f":" 'Tax SA'!PV$32","v":0},{"$f":" 'Tax SA'!PW$32","v":0},{"$f":" 'Tax SA'!PX$32","v":0},{"$f":" 'Tax SA'!PY$32","v":0},{"$f":" 'Tax SA'!PZ$32","v":0},{"$f":" 'Tax SA'!QA$32","v":0},{"$f":" 'Tax SA'!QB$32","v":0},{"$f":" 'Tax SA'!QC$32","v":0},{"$f":" 'Tax SA'!QD$32","v":0},{"$f":" 'Tax SA'!QE$32","v":0},{"$f":" 'Tax SA'!QF$32","v":0},{"$f":" 'Tax SA'!QG$32","v":0},{"$f":" 'Tax SA'!QH$32","v":0},{"$f":" 'Tax SA'!QI$32","v":0},{"$f":" 'Tax SA'!QJ$32","v":0},{"$f":" 'Tax SA'!QK$32","v":0},{"$f":" 'Tax SA'!QL$32","v":0},{"$f":" 'Tax SA'!QM$32","v":0},{"$f":" 'Tax SA'!QN$32","v":0},{"$f":" 'Tax SA'!QO$32","v":0},{"$f":" 'Tax SA'!QP$32","v":0},{"$f":" 'Tax SA'!QQ$32","v":0},{"$f":" 'Tax SA'!QR$32","v":0},{"$f":" 'Tax SA'!QS$32","v":0},{"$f":" 'Tax SA'!QT$32","v":0},{"$f":" 'Tax SA'!QU$32","v":0},{"$f":" 'Tax SA'!QV$32","v":0},{"$f":" 'Tax SA'!QW$32","v":0},{"$f":" 'Tax SA'!QX$32","v":0},{"$f":" 'Tax SA'!QY$32","v":0},{"$f":" 'Tax SA'!QZ$32","v":0},{"$f":" 'Tax SA'!RA$32","v":0},{"$f":" 'Tax SA'!RB$32","v":0},{"$f":" 'Tax SA'!RC$32","v":0},{"$f":" 'Tax SA'!RD$32","v":0},{"$f":" 'Tax SA'!RE$32","v":0},{"$f":" 'Tax SA'!RF$32","v":0},{"$f":" 'Tax SA'!RG$32","v":0},{"$f":" 'Tax SA'!RH$32","v":0},{"$f":" 'Tax SA'!RI$32","v":0},{"$f":" 'Tax SA'!RJ$32","v":0},{"$f":" 'Tax SA'!RK$32","v":0},{"$f":" 'Tax SA'!RL$32","v":0},{"$f":" 'Tax SA'!RM$32","v":0},{"$f":" 'Tax SA'!RN$32","v":0},{"$f":" 'Tax SA'!RO$32","v":0},{"$f":" 'Tax SA'!RP$32","v":0},{"$f":" 'Tax SA'!RQ$32","v":0},{"$f":" 'Tax SA'!RR$32","v":0},{"$f":" 'Tax SA'!RS$32","v":0},{"$f":" 'Tax SA'!RT$32","v":0},{"$f":" 'Tax SA'!RU$32","v":0},{"$f":" 'Tax SA'!RV$32","v":0},{"$f":" 'Tax SA'!RW$32","v":0},{"$f":" 'Tax SA'!RX$32","v":0},{"$f":" 'Tax SA'!RY$32","v":0},{"$f":" 'Tax SA'!RZ$32","v":0},{"$f":" 'Tax SA'!SA$32","v":0},{"$f":" 'Tax SA'!SB$32","v":0},{"$f":" 'Tax SA'!SC$32","v":0},{"$f":" 'Tax SA'!SD$32","v":0},{"$f":" 'Tax SA'!SE$32","v":0},{"$f":" 'Tax SA'!SF$32","v":0},{"$f":" 'Tax SA'!SG$32","v":0},{"$f":" 'Tax SA'!SH$32","v":0},{"$f":" 'Tax SA'!SI$32","v":0},{"$f":" 'Tax SA'!SJ$32","v":0},{"$f":" 'Tax SA'!SK$32","v":0},{"$f":" 'Tax SA'!SL$32","v":0},{"$f":" 'Tax SA'!SM$32","v":0},{"$f":" 'Tax SA'!SN$32","v":0},{"$f":" 'Tax SA'!SO$32","v":0}]
[]
["PRE-TAX PROJECT CASH FLOW"]
[null,null,null,null,{"$f":" 'Tax SA'!E$9","v":"EBITDA semi-annual"},{"$f":" 'Tax SA'!F$9","v":0},{"$f":" 'Tax SA'!G$9","v":"$ 000s"},{"$f":" 'Tax SA'!H$9","v":226645.37843973585},{"$f":" 'Tax SA'!I$9","v":0},{"$f":" 'Tax SA'!J$9","v":0},{"$f":" 'Tax SA'!K$9","v":0},{"$f":" 'Tax SA'!L$9","v":0},{"$f":" 'Tax SA'!M$9","v":0},{"$f":" 'Tax SA'!N$9","v":0},{"$f":" 'Tax SA'!O$9","v":0},{"$f":" 'Tax SA'!P$9","v":0},{"$f":" 'Tax SA'!Q$9","v":0},{"$f":" 'Tax SA'!R$9","v":0},{"$f":" 'Tax SA'!S$9","v":0},{"$f":" 'Tax SA'!T$9","v":0},{"$f":" 'Tax SA'!U$9","v":0},{"$f":" 'Tax SA'!V$9","v":0},{"$f":" 'Tax SA'!W$9","v":0},{"$f":" 'Tax SA'!X$9","v":717.45099719351197},{"$f":" 'Tax SA'!Y$9","v":584.91632235148131},{"$f":" 'Tax SA'!Z$9","v":545.43926112927977},{"$f":" 'Tax SA'!AA$9","v":375.66937244449997},{"$f":" 'Tax SA'!AB$9","v":247.93929765604088},{"$f":" 'Tax SA'!AC$9","v":183.40435444758327},{"$f":" 'Tax SA'!AD$9","v":223.81274068552977},{"$f":" 'Tax SA'!AE$9","v":300.56002310741064},{"$f":" 'Tax SA'!AF$9","v":404.56919193831419},{"$f":" 'Tax SA'!AG$9","v":559.14115964773987},{"$f":" 'Tax SA'!AH$9","v":650.01786319405653},{"$f":" 'Tax SA'!AI$9","v":675.64116556464887},{"$f":" 'Tax SA'!AJ$9","v":731.8794421873796},{"$f":" 'Tax SA'!AK$9","v":596.70844828362237},{"$f":" 'Tax SA'!AL$9","v":556.44560973147145},{"$f":" 'Tax SA'!AM$9","v":383.29886704759201},{"$f":" 'Tax SA'!AN$9","v":253.0279482829128},{"$f":" 'Tax SA'!AO$9","v":187.20892702611911},{"$f":" 'Tax SA'!AP$9","v":228.42019027305611},{"$f":" 'Tax SA'!AQ$9","v":306.69300996802281},{"$f":" 'Tax SA'!AR$9","v":412.76988744350251},{"$f":" 'Tax SA'!AS$9","v":570.41506785542595},{"$f":" 'Tax SA'!AT$9","v":663.09831540712912},{"$f":" 'Tax SA'!AU$9","v":689.23046041355371},{"$f":" 'Tax SA'!AV$9","v":746.58640983924192},{"$f":" 'Tax SA'!AW$9","v":608.72665316317693},{"$f":" 'Tax SA'!AX$9","v":567.66239304736735},{"$f":" 'Tax SA'!AY$9","v":391.07162462783617},{"$f":" 'Tax SA'!AZ$9","v":258.20931504617698},{"$f":" 'Tax SA'!BA$9","v":191.08066240067569},{"$f":" 'Tax SA'!BB$9","v":233.11075141376995},{"$f":" 'Tax SA'!BC$9","v":312.93942845000208},{"$f":" 'Tax SA'!BD$9","v":421.12511719405575},{"$f":" 'Tax SA'!BE$9","v":581.90460850379191},{"$f":" 'Tax SA'!BF$9","v":676.4303089029172},{"$f":" 'Tax SA'!BG$9","v":703.08139773498033},{"$f":" 'Tax SA'!BH$9","v":761.57722875582385},{"$f":" 'Tax SA'!BI$9","v":621.01892460804072},{"$f":" 'Tax SA'!BJ$9","v":579.13445370968179},{"$f":" 'Tax SA'!BK$9","v":399.01896698346161},{"$f":" 'Tax SA'!BL$9","v":263.50454671354618},{"$f":" 'Tax SA'!BM$9","v":195.0355688982122},{"$f":" 'Tax SA'!BN$9","v":237.90364912735419},{"$f":" 'Tax SA'!BO$9","v":319.32461411591203},{"$f":" 'Tax SA'!BP$9","v":429.66849833673626},{"$f":" 'Tax SA'!BQ$9","v":593.65570685635282},{"$f":" 'Tax SA'!BR$9","v":690.06700471858437},{"$f":" 'Tax SA'!BS$9","v":717.24917783388719},{"$f":" 'Tax SA'!BT$9","v":776.91157653473545},{"$f":" 'Tax SA'!BU$9","v":633.50306769369377},{"$f":" 'Tax SA'!BV$9","v":590.78488949328857},{"$f":" 'Tax SA'!BW$9","v":407.08675584731674},{"$f":" 'Tax SA'!BX$9","v":268.87663174134684},{"$f":" 'Tax SA'!BY$9","v":199.04528775984562},{"$f":" 'Tax SA'!BZ$9","v":242.76510534364988},{"$f":" 'Tax SA'!CA$9","v":325.80449682535641},{"$f":" 'Tax SA'!CB$9","v":438.34201308494949},{"$f":" 'Tax SA'!CC$9","v":605.58961738096912},{"$f":" 'Tax SA'!CD$9","v":703.91747063151695},{"$f":" 'Tax SA'!CE$9","v":731.63943172958272},{"$f":" 'Tax SA'!CF$9","v":803.82614395506539},{"$f":" 'Tax SA'!CG$9","v":657.58650304069397},{"$f":" 'Tax SA'!CH$9","v":614.04186795527846},{"$f":" 'Tax SA'!CI$9","v":426.71294930971158},{"$f":" 'Tax SA'!CJ$9","v":285.77744130842353},{"$f":" 'Tax SA'!CK$9","v":214.57984276282988},{"$f":" 'Tax SA'!CL$9","v":259.19236359257383},{"$f":" 'Tax SA'!CM$9","v":343.90644484058589},{"$f":" 'Tax SA'!CN$9","v":458.70456678518269},{"$f":" 'Tax SA'!CO$9","v":629.30158309660487},{"$f":" 'Tax SA'!CP$9","v":729.60755178922841},{"$f":" 'Tax SA'!CQ$9","v":757.90431310077213},{"$f":" 'Tax SA'!CR$9","v":819.98604387195678},{"$f":" 'Tax SA'!CS$9","v":670.83756299999982},{"$f":" 'Tax SA'!CT$9","v":626.42628873900765},{"$f":" 'Tax SA'!CU$9","v":435.37135245007164},{"$f":" 'Tax SA'!CV$9","v":291.6324166185006},{"$f":" 'Tax SA'!CW$9","v":219.01826973987602},{"$f":" 'Tax SA'!CX$9","v":264.51730319265556},{"$f":" 'Tax SA'!CY$9","v":350.91538447100015},{"$f":" 'Tax SA'!CZ$9","v":467.99580035017902},{"$f":" 'Tax SA'!DA$9","v":641.98474446749697},{"$f":" 'Tax SA'!DB$9","v":744.28480282713122},{"$f":" 'Tax SA'!DC$9","v":773.14360256055784},{"$f":" 'Tax SA'!DD$9","v":836.45924281656596},{"$f":" 'Tax SA'!DE$9","v":684.39204883199022},{"$f":" 'Tax SA'!DF$9","v":639.09381943986546},{"$f":" 'Tax SA'!DG$9","v":444.22556816397565},{"$f":" 'Tax SA'!DH$9","v":297.61751860810807},{"$f":" 'Tax SA'!DI$9","v":223.55362603239308},{"$f":" 'Tax SA'!DJ$9","v":269.95992415837298},{"$f":" 'Tax SA'!DK$9","v":358.08143887722429},{"$f":" 'Tax SA'!DL$9","v":477.49759777062155},{"$f":" 'Tax SA'!DM$9","v":654.95791178315062},{"$f":" 'Tax SA'!DN$9","v":759.29875755523585},{"$f":" 'Tax SA'!DO$9","v":788.73274669760735},{"$f":" 'Tax SA'!DP$9","v":853.31118618317203},{"$f":" 'Tax SA'!DQ$9","v":698.15979069892285},{"$f":" 'Tax SA'!DR$9","v":651.96001446281707},{"$f":" 'Tax SA'!DS$9","v":453.21577950932704},{"$f":" 'Tax SA'!DT$9","v":303.69145927255579},{"$f":" 'Tax SA'!DU$9","v":228.15398364146031},{"$f":" 'Tax SA'!DV$9","v":275.4824320527955},{"$f":" 'Tax SA'!DW$9","v":365.35567473367882},{"$f":" 'Tax SA'!DX$9","v":487.14593148823076},{"$f":" 'Tax SA'!DY$9","v":668.13462692822418},{"$f":" 'Tax SA'!DZ$9","v":774.54976901246005},{"$f":" 'Tax SA'!EA$9","v":804.56837725704418},{"$f":" 'Tax SA'!EB$9","v":870.43034246138041},{"$f":" 'Tax SA'!EC$9","v":712.19283428023641},{"$f":" 'Tax SA'!ED$9","v":665.07356455146839},{"$f":" 'Tax SA'!EE$9","v":462.37624799352585},{"$f":" 'Tax SA'!EF$9","v":309.87764408749632},{"$f":" 'Tax SA'!EG$9","v":232.8372632915721},{"$f":" 'Tax SA'!EH$9","v":281.10618256147052},{"$f":" 'Tax SA'!EI$9","v":372.76597132587085},{"$f":" 'Tax SA'!EJ$9","v":496.97752150944598},{"$f":" 'Tax SA'!EK$9","v":681.56474824898044},{"$f":" 'Tax SA'!EL$9","v":790.09542006897868},{"$f":" 'Tax SA'!EM$9","v":820.71025541092399},{"$f":" 'Tax SA'!EN$9","v":887.88125325716953},{"$f":" 'Tax SA'!EO$9","v":726.49624321834051},{"$f":" 'Tax SA'!EP$9","v":678.43917600231543},{"$f":" 'Tax SA'!EQ$9","v":471.71014625523435},{"$f":" 'Tax SA'!ER$9","v":316.17809155541636},{"$f":" 'Tax SA'!ES$9","v":237.60489993030251},{"$f":" 'Tax SA'!ET$9","v":286.83297451875904},{"$f":" 'Tax SA'!EU$9","v":380.31481945626678},{"$f":" 'Tax SA'!EV$9","v":506.99579676538542},{"$f":" 'Tax SA'!EW$9","v":695.25309927571243},{"$f":" 'Tax SA'!EX$9","v":805.94135381438559},{"$f":" 'Tax SA'!EY$9","v":837.16425463973439},{"$f":" 'Tax SA'!EZ$9","v":905.67029884517365},{"$f":" 'Tax SA'!FA$9","v":741.12700404619125},{"$f":" 'Tax SA'!FB$9","v":692.11015495844526},{"$f":" 'Tax SA'!FC$9","v":481.25495218802513},{"$f":" 'Tax SA'!FD$9","v":322.61837091121976},{"$f":" 'Tax SA'!FE$9","v":242.47644612435548},{"$f":" 'Tax SA'!FF$9","v":292.68612822341072},{"$f":" 'Tax SA'!FG$9","v":388.03269521323881},{"$f":" 'Tax SA'!FH$9","v":517.24093088829693},{"$f":" 'Tax SA'!FI$9","v":709.25426541599757},{"$f":" 'Tax SA'!FJ$9","v":822.15062879574396},{"$f":" 'Tax SA'!FK$9","v":853.9958227379318},{"$f":" 'Tax SA'!FL$9","v":923.86817065495609},{"$f":" 'Tax SA'!FM$9","v":755.98772326086907},{"$f":" 'Tax SA'!FN$9","v":705.99530205057715},{"$f":" 'Tax SA'!FO$9","v":490.94611558258083},{"$f":" 'Tax SA'!FP$9","v":329.15398107563067},{"$f":" 'Tax SA'!FQ$9","v":247.41752890373243},{"$f":" 'Tax SA'!FR$9","v":298.62492344017869},{"$f":" 'Tax SA'!FS$9","v":395.86682617566441},{"$f":" 'Tax SA'!FT$9","v":527.64381948047071},{"$f":" 'Tax SA'!FU$9","v":723.47487222454913},{"$f":" 'Tax SA'!FV$9","v":838.61560026824475},{"$f":" 'Tax SA'!FW$9","v":871.0932887981121},{"$f":" 'Tax SA'!FX$9","v":942.35436530534605},{"$f":" 'Tax SA'!FY$9","v":771.13459755112365},{"$f":" 'Tax SA'!FZ$9","v":720.14718359653079},{"$f":" 'Tax SA'!GA$9","v":500.82058972764412},{"$f":" 'Tax SA'!GB$9","v":335.8101285949864},{"$f":" 'Tax SA'!GC$9","v":252.44741993772715},{"$f":" 'Tax SA'!GD$9","v":304.67234830096459},{"$f":" 'Tax SA'!GE$9","v":403.84725892086374},{"$f":" 'Tax SA'!GF$9","v":538.24407475415956},{"$f":" 'Tax SA'!GG$9","v":737.96874766938572},{"$f":" 'Tax SA'!GH$9","v":855.39845408118049},{"$f":" 'Tax SA'!GI$9","v":888.5211953934139},{"$f":" 'Tax SA'!GJ$9","v":961.19859766373099},{"$f":" 'Tax SA'!GK$9","v":786.57308320493394},{"$f":" 'Tax SA'!GL$9","v":734.57086917955746},{"$f":" 'Tax SA'!GM$9","v":510.88178470472292},{"$f":" 'Tax SA'!GN$9","v":342.58897469919009},{"$f":" 'Tax SA'!GO$9","v":257.5676489890601},{"$f":" 'Tax SA'!GP$9","v":310.83032625490432},{"$f":" 'Tax SA'!GQ$9","v":411.97666557635239},{"$f":" 'Tax SA'!GR$9","v":549.04538386848617},{"$f":" 'Tax SA'!GS$9","v":752.74108785192504},{"$f":" 'Tax SA'!GT$9","v":872.50527307242555},{"$f":" 'Tax SA'!GU$9","v":906.28587460178346},{"$f":" 'Tax SA'!GV$9","v":980.40774812315317},{"$f":" 'Tax SA'!GW$9","v":802.36470930923565},{"$f":" 'Tax SA'!GX$9","v":749.32390533756393},{"$f":" 'Tax SA'!GY$9","v":521.17012022785821},{"$f":" 'Tax SA'!GZ$9","v":349.51805336269763},{"$f":" 'Tax SA'!HA$9","v":262.79923957974682},{"$f":" 'Tax SA'!HB$9","v":317.1239573239709},{"$f":" 'Tax SA'!HC$9","v":420.28788862518445},{"$f":" 'Tax SA'!HD$9","v":560.09108201671893},{"$f":" 'Tax SA'!HE$9","v":767.85082158053274},{"$f":" 'Tax SA'!HF$9","v":890.00415392374566},{"$f":" 'Tax SA'!HG$9","v":924.45800804771272},{"$f":" 'Tax SA'!HH$9","v":1000.058171768016},{"$f":" 'Tax SA'!HI$9","v":818.40428409622234},{"$f":" 'Tax SA'!HJ$9","v":764.30780290755797},{"$f":" 'Tax SA'!HK$9","v":531.6159425688453},{"$f":" 'Tax SA'!HL$9","v":356.54940491097562},{"$f":" 'Tax SA'!HM$9","v":268.10519128806828},{"$f":" 'Tax SA'!HN$9","v":323.50937359221768},{"$f":" 'Tax SA'!HO$9","v":428.72401979346182},{"$f":" 'Tax SA'!HP$9","v":571.30658971587388},{"$f":" 'Tax SA'!HQ$9","v":783.19710898878873},{"$f":" 'Tax SA'!HR$9","v":907.77881634659593},{"$f":" 'Tax SA'!HS$9","v":942.91695944283583},{"$f":" 'Tax SA'!HT$9","v":1020.0196757639739},{"$f":" 'Tax SA'!HU$9","v":834.75248348834009},{"$f":" 'Tax SA'!HV$9","v":779.57930938775917},{"$f":" 'Tax SA'!HW$9","v":542.25910527883411},{"$f":" 'Tax SA'!HX$9","v":363.71017235606223},{"$f":" 'Tax SA'!HY$9","v":273.50622517666443},{"$f":" 'Tax SA'!HZ$9","v":330.01131715055186},{"$f":" 'Tax SA'!IA$9","v":437.31743830745847},{"$f":" 'Tax SA'!IB$9","v":582.73463617673258},{"$f":" 'Tax SA'!IC$9","v":798.83806080770103},{"$f":" 'Tax SA'!ID$9","v":925.89641423619105},{"$f":" 'Tax SA'!IE$9","v":961.73243243694935},{"$f":" 'Tax SA'!IF$9","v":1040.367560031312},{"$f":" 'Tax SA'!IG$9","v":851.41518626772142},{"$f":" 'Tax SA'!IH$9","v":795.14388508366198},{"$f":" 'Tax SA'!II$9","v":553.10327299056848},{"$f":" 'Tax SA'!IJ$9","v":371.00266898970045},{"$f":" 'Tax SA'!IK$9","v":279.00397122302002},{"$f":" 'Tax SA'!IL$9","v":336.63184390181448},{"$f":" 'Tax SA'!IM$9","v":446.07101010530494},{"$f":" 'Tax SA'!IN$9","v":594.37918557507214},{"$f":" 'Tax SA'!IO$9","v":814.77927387239106},{"$f":" 'Tax SA'!IP$9","v":944.3635038465743},{"$f":" 'Tax SA'!IQ$9","v":980.91125291440187},{"$f":" 'Tax SA'!IR$9","v":1061.1092436911117},{"$f":" 'Tax SA'!IS$9","v":868.45882298990853},{"$f":" 'Tax SA'!IT$9","v":811.06365102939708},{"$f":" 'Tax SA'!IU$9","v":564.19203479703151},{"$f":" 'Tax SA'!IV$9","v":378.45654091082724},{"$f":" 'Tax SA'!IW$9","v":284.62103075894879},{"$f":" 'Tax SA'!IX$9","v":343.39796574328682},{"$f":" 'Tax SA'!IY$9","v":455.02012430929256},{"$f":" 'Tax SA'!IZ$9","v":606.28698010480048},{"$f":" 'Tax SA'!JA$9","v":831.08436274243422},{"$f":" 'Tax SA'!JB$9","v":963.25361930165104},{"$f":" 'Tax SA'!JC$9","v":1000.5297516597186},{"$f":" 'Tax SA'!JD$9","v":1082.3271960394948},{"$f":" 'Tax SA'!JE$9","v":885.76978375270392},{"$f":" 'Tax SA'!JF$9","v":827.23225014743696},{"$f":" 'Tax SA'!JG$9","v":575.45023469893545},{"$f":" 'Tax SA'!JH$9","v":386.02010606339002},{"$f":" 'Tax SA'!JI$9","v":290.31758033941605},{"$f":" 'Tax SA'!JJ$9","v":350.26242887701352},{"$f":" 'Tax SA'!JK$9","v":464.10341757895975},{"$f":" 'Tax SA'!JL$9","v":618.37753617452358},{"$f":" 'Tax SA'!JM$9","v":847.64442989273471},{"$f":" 'Tax SA'!JN$9","v":982.44115659359363},{"$f":" 'Tax SA'!JO$9","v":1020.4576118155574},{"$f":" 'Tax SA'!JP$9","v":1103.880760251574},{"$f":" 'Tax SA'!JQ$9","v":903.41357758539198},{"$f":" 'Tax SA'!JR$9","v":843.71094051342038},{"$f":" 'Tax SA'!JS$9","v":586.92085081249388},{"$f":" 'Tax SA'!JT$9","v":393.72258914419541},{"$f":" 'Tax SA'!JU$9","v":296.1158956598847},{"$f":" 'Tax SA'!JV$9","v":357.25185954561744},{"$f":" 'Tax SA'!JW$9","v":473.35577942035712},{"$f":" 'Tax SA'!JX$9","v":630.69694193250882},{"$f":" 'Tax SA'!JY$9","v":864.52220634880393},{"$f":" 'Tax SA'!JZ$9","v":1001.9986313771674},{"$f":" 'Tax SA'!KA$9","v":1040.7701076263293},{"$f":" 'Tax SA'!KB$9","v":1125.8512655659724},{"$f":" 'Tax SA'!KC$9","v":921.39653781619757},{"$f":" 'Tax SA'!KD$9","v":860.50560259548206},{"$f":" 'Tax SA'!KE$9","v":598.60782058740756},{"$f":" 'Tax SA'!KF$9","v":401.56646536040535},{"$f":" 'Tax SA'!KG$9","v":302.01771250812419},{"$f":" 'Tax SA'!KH$9","v":364.36845434004192},{"$f":" 'Tax SA'!KI$9","v":482.78028284388324},{"$f":" 'Tax SA'!KJ$9","v":643.24945865243126},{"$f":" 'Tax SA'!KK$9","v":881.72371990300906},{"$f":" 'Tax SA'!KL$9","v":1021.933109502504},{"$f":" 'Tax SA'!KM$9","v":1061.4745966296368},{"$f":" 'Tax SA'!KN$9","v":1148.24671135776},{"$f":" 'Tax SA'!KO$9","v":939.79038340185912},{"$f":" 'Tax SA'!KP$9","v":877.68329200506116},{"$f":" 'Tax SA'!KQ$9","v":610.55814729171834},{"$f":" 'Tax SA'!KR$9","v":409.58365097881108},{"$f":" 'Tax SA'!KS$9","v":308.04732421127528},{"$f":" 'Tax SA'!KT$9","v":371.64127858802021},{"$f":" 'Tax SA'!KU$9","v":492.41505720043102},{"$f":" 'Tax SA'!KV$9","v":656.08549965793952},{"$f":" 'Tax SA'!KW$9","v":899.31763985208477},{"$f":" 'Tax SA'!KX$9","v":1042.3239931475523},{"$f":" 'Tax SA'!KY$9","v":1082.653506715707},{"$f":" 'Tax SA'!KZ$9","v":1171.1561671937518},{"$f":" 'Tax SA'!LA$9","v":958.47241764663966},{"$f":" 'Tax SA'!LB$9","v":895.12916026836137},{"$f":" 'Tax SA'!LC$9","v":622.6907432587783},{"$f":" 'Tax SA'!LD$9","v":417.7184582063573},{"$f":" 'Tax SA'!LE$9","v":314.16187475965552},{"$f":" 'Tax SA'!LF$9","v":379.01943694620672},{"$f":" 'Tax SA'!LG$9","v":502.19394076645563},{"$f":" 'Tax SA'!LH$9","v":669.11821512051927},{"$f":" 'Tax SA'!LI$9","v":917.18637228591729},{"$f":" 'Tax SA'!LJ$9","v":1063.0356120558197},{"$f":" 'Tax SA'!LK$9","v":1104.1660687050826},{"$f":" 'Tax SA'!LL$9","v":1194.427676292325},{"$f":" 'Tax SA'!LM$9","v":977.51336418006906},{"$f":" 'Tax SA'!LN$9","v":912.90933104513056},{"$f":" 'Tax SA'!LO$9","v":635.05195245900313},{"$f":" 'Tax SA'!LP$9","v":426.0023491404018},{"$f":" 'Tax SA'!LQ$9","v":320.38530693555617},{"$f":" 'Tax SA'!LR$9","v":386.53157925998153},{"$f":" 'Tax SA'!LS$9","v":512.1545241050494},{"$f":" 'Tax SA'!LT$9","v":682.39731248328269},{"$f":" 'Tax SA'!LU$9","v":935.39763231238658},{"$f":" 'Tax SA'!LV$9","v":1084.1462682170188},{"$f":" 'Tax SA'!LW$9","v":1126.0935691098448},{"$f":" 'Tax SA'!LX$9","v":1218.149076478112},{"$f":" 'Tax SA'!LY$9","v":996.92004528703319},{"$f":" 'Tax SA'!LZ$9","v":931.03013655038831},{"$f":" 'Tax SA'!MA$9","v":647.64600465147191},{"$f":" 'Tax SA'!MB$9","v":434.43797129323423},{"$f":" 'Tax SA'!MC$9","v":326.71946811886437},{"$f":" 'Tax SA'!MD$9","v":394.18005144497988},{"$f":" 'Tax SA'!ME$9","v":522.30010137450972},{"$f":" 'Tax SA'!MF$9","v":695.92737157184001},{"$f":" 'Tax SA'!MG$9","v":953.95791110878451},{"$f":" 'Tax SA'!MH$9","v":1105.6635759494329},{"$f":" 'Tax SA'!MI$9","v":1148.4439377959989},{"$f":" 'Tax SA'!MJ$9","v":1242.3289920356187},{"$f":" 'Tax SA'!MK$9","v":1016.7698854264679},{"$f":" 'Tax SA'!ML$9","v":949.56395501660211},{"$f":" 'Tax SA'!MM$9","v":660.52358057863478},{"$f":" 'Tax SA'!MN$9","v":443.05968052693595},{"$f":" 'Tax SA'!MO$9","v":333.19046560100696},{"$f":" 'Tax SA'!MP$9","v":401.99612383962187},{"$f":" 'Tax SA'!MQ$9","v":532.67175003354441},{"$f":" 'Tax SA'!MR$9","v":709.76276104129738},{"$f":" 'Tax SA'!MS$9","v":972.94133036506946},{"$f":" 'Tax SA'!MT$9","v":1127.6732698186761},{"$f":" 'Tax SA'!MU$9","v":1171.3061828453015},{"$f":" 'Tax SA'!MV$9","v":1267.0636171243541},{"$f":" 'Tax SA'!MW$9","v":1036.9303798718365},{"$f":" 'Tax SA'!MX$9","v":968.38677422428145},{"$f":" 'Tax SA'!MY$9","v":673.59719856691925},{"$f":" 'Tax SA'!MZ$9","v":451.80747899639994},{"$f":" 'Tax SA'!NA$9","v":339.75218636597128},{"$f":" 'Tax SA'!NB$9","v":409.92498521309676},{"$f":" 'Tax SA'!NC$9","v":543.19814079540777},{"$f":" 'Tax SA'!ND$9","v":723.80976709285562},{"$f":" 'Tax SA'!NE$9","v":992.2209109747904},{"$f":" 'Tax SA'!NF$9","v":1150.0288121955177},{"$f":" 'Tax SA'!NG$9","v":1194.52825001613},{"$f":" 'Tax SA'!NH$9","v":1292.1887927906591},{"$f":" 'Tax SA'!NI$9","v":1057.4778780860565},{"$f":" 'Tax SA'!NJ$9","v":987.56996598788703},{"$f":" 'Tax SA'!NK$9","v":686.91682796319481},{"$f":" 'Tax SA'!NL$9","v":460.71523312603938},{"$f":" 'Tax SA'!NM$9","v":346.43036039590049},{"$f":" 'Tax SA'!NN$9","v":417.99745833473747},{"$f":" 'Tax SA'!NO$9","v":553.91977013437554},{"$f":" 'Tax SA'!NP$9","v":738.12199660279214},{"$f":" 'Tax SA'!NQ$9","v":1011.8697441775662},{"$f":" 'Tax SA'!NR$9","v":1172.8147492243802},{"$f":" 'Tax SA'!NS$9","v":1218.1979144047721},{"$f":" 'Tax SA'!NT$9","v":0},{"$f":" 'Tax SA'!NU$9","v":0},{"$f":" 'Tax SA'!NV$9","v":0},{"$f":" 'Tax SA'!NW$9","v":0},{"$f":" 'Tax SA'!NX$9","v":0},{"$f":" 'Tax SA'!NY$9","v":0},{"$f":" 'Tax SA'!NZ$9","v":0},{"$f":" 'Tax SA'!OA$9","v":0},{"$f":" 'Tax SA'!OB$9","v":0},{"$f":" 'Tax SA'!OC$9","v":0},{"$f":" 'Tax SA'!OD$9","v":0},{"$f":" 'Tax SA'!OE$9","v":0},{"$f":" 'Tax SA'!OF$9","v":0},{"$f":" 'Tax SA'!OG$9","v":0},{"$f":" 'Tax SA'!OH$9","v":0},{"$f":" 'Tax SA'!OI$9","v":0},{"$f":" 'Tax SA'!OJ$9","v":0},{"$f":" 'Tax SA'!OK$9","v":0},{"$f":" 'Tax SA'!OL$9","v":0},{"$f":" 'Tax SA'!OM$9","v":0},{"$f":" 'Tax SA'!ON$9","v":0},{"$f":" 'Tax SA'!OO$9","v":0},{"$f":" 'Tax SA'!OP$9","v":0},{"$f":" 'Tax SA'!OQ$9","v":0},{"$f":" 'Tax SA'!OR$9","v":0},{"$f":" 'Tax SA'!OS$9","v":0},{"$f":" 'Tax SA'!OT$9","v":0},{"$f":" 'Tax SA'!OU$9","v":0},{"$f":" 'Tax SA'!OV$9","v":0},{"$f":" 'Tax SA'!OW$9","v":0},{"$f":" 'Tax SA'!OX$9","v":0},{"$f":" 'Tax SA'!OY$9","v":0},{"$f":" 'Tax SA'!OZ$9","v":0},{"$f":" 'Tax SA'!PA$9","v":0},{"$f":" 'Tax SA'!PB$9","v":0},{"$f":" 'Tax SA'!PC$9","v":0},{"$f":" 'Tax SA'!PD$9","v":0},{"$f":" 'Tax SA'!PE$9","v":0},{"$f":" 'Tax SA'!PF$9","v":0},{"$f":" 'Tax SA'!PG$9","v":0},{"$f":" 'Tax SA'!PH$9","v":0},{"$f":" 'Tax SA'!PI$9","v":0},{"$f":" 'Tax SA'!PJ$9","v":0},{"$f":" 'Tax SA'!PK$9","v":0},{"$f":" 'Tax SA'!PL$9","v":0},{"$f":" 'Tax SA'!PM$9","v":0},{"$f":" 'Tax SA'!PN$9","v":0},{"$f":" 'Tax SA'!PO$9","v":0},{"$f":" 'Tax SA'!PP$9","v":0},{"$f":" 'Tax SA'!PQ$9","v":0},{"$f":" 'Tax SA'!PR$9","v":0},{"$f":" 'Tax SA'!PS$9","v":0},{"$f":" 'Tax SA'!PT$9","v":0},{"$f":" 'Tax SA'!PU$9","v":0},{"$f":" 'Tax SA'!PV$9","v":0},{"$f":" 'Tax SA'!PW$9","v":0},{"$f":" 'Tax SA'!PX$9","v":0},{"$f":" 'Tax SA'!PY$9","v":0},{"$f":" 'Tax SA'!PZ$9","v":0},{"$f":" 'Tax SA'!QA$9","v":0},{"$f":" 'Tax SA'!QB$9","v":0},{"$f":" 'Tax SA'!QC$9","v":0},{"$f":" 'Tax SA'!QD$9","v":0},{"$f":" 'Tax SA'!QE$9","v":0},{"$f":" 'Tax SA'!QF$9","v":0},{"$f":" 'Tax SA'!QG$9","v":0},{"$f":" 'Tax SA'!QH$9","v":0},{"$f":" 'Tax SA'!QI$9","v":0},{"$f":" 'Tax SA'!QJ$9","v":0},{"$f":" 'Tax SA'!QK$9","v":0},{"$f":" 'Tax SA'!QL$9","v":0},{"$f":" 'Tax SA'!QM$9","v":0},{"$f":" 'Tax SA'!QN$9","v":0},{"$f":" 'Tax SA'!QO$9","v":0},{"$f":" 'Tax SA'!QP$9","v":0},{"$f":" 'Tax SA'!QQ$9","v":0},{"$f":" 'Tax SA'!QR$9","v":0},{"$f":" 'Tax SA'!QS$9","v":0},{"$f":" 'Tax SA'!QT$9","v":0},{"$f":" 'Tax SA'!QU$9","v":0},{"$f":" 'Tax SA'!QV$9","v":0},{"$f":" 'Tax SA'!QW$9","v":0},{"$f":" 'Tax SA'!QX$9","v":0},{"$f":" 'Tax SA'!QY$9","v":0},{"$f":" 'Tax SA'!QZ$9","v":0},{"$f":" 'Tax SA'!RA$9","v":0},{"$f":" 'Tax SA'!RB$9","v":0},{"$f":" 'Tax SA'!RC$9","v":0},{"$f":" 'Tax SA'!RD$9","v":0},{"$f":" 'Tax SA'!RE$9","v":0},{"$f":" 'Tax SA'!RF$9","v":0},{"$f":" 'Tax SA'!RG$9","v":0},{"$f":" 'Tax SA'!RH$9","v":0},{"$f":" 'Tax SA'!RI$9","v":0},{"$f":" 'Tax SA'!RJ$9","v":0},{"$f":" 'Tax SA'!RK$9","v":0},{"$f":" 'Tax SA'!RL$9","v":0},{"$f":" 'Tax SA'!RM$9","v":0},{"$f":" 'Tax SA'!RN$9","v":0},{"$f":" 'Tax SA'!RO$9","v":0},{"$f":" 'Tax SA'!RP$9","v":0},{"$f":" 'Tax SA'!RQ$9","v":0},{"$f":" 'Tax SA'!RR$9","v":0},{"$f":" 'Tax SA'!RS$9","v":0},{"$f":" 'Tax SA'!RT$9","v":0},{"$f":" 'Tax SA'!RU$9","v":0},{"$f":" 'Tax SA'!RV$9","v":0},{"$f":" 'Tax SA'!RW$9","v":0},{"$f":" 'Tax SA'!RX$9","v":0},{"$f":" 'Tax SA'!RY$9","v":0},{"$f":" 'Tax SA'!RZ$9","v":0},{"$f":" 'Tax SA'!SA$9","v":0},{"$f":" 'Tax SA'!SB$9","v":0},{"$f":" 'Tax SA'!SC$9","v":0},{"$f":" 'Tax SA'!SD$9","v":0},{"$f":" 'Tax SA'!SE$9","v":0},{"$f":" 'Tax SA'!SF$9","v":0},{"$f":" 'Tax SA'!SG$9","v":0},{"$f":" 'Tax SA'!SH$9","v":0},{"$f":" 'Tax SA'!SI$9","v":0},{"$f":" 'Tax SA'!SJ$9","v":0},{"$f":" 'Tax SA'!SK$9","v":0},{"$f":" 'Tax SA'!SL$9","v":0},{"$f":" 'Tax SA'!SM$9","v":0},{"$f":" 'Tax SA'!SN$9","v":0},{"$f":" 'Tax SA'!SO$9","v":0}]
[null,null,null,"less",{"$f":" 'Tax SA'!E$10","v":"Working capital changes to semi-annual"},{"$f":" 'Tax SA'!F$10","v":0},{"$f":" 'Tax SA'!G$10","v":"$ 000s"},{"$f":" 'Tax SA'!H$10","v":2.2737367544323206E-12},{"$f":" 'Tax SA'!I$10","v":0},{"$f":" 'Tax SA'!J$10","v":0},{"$f":" 'Tax SA'!K$10","v":0},{"$f":" 'Tax SA'!L$10","v":0},{"$f":" 'Tax SA'!M$10","v":0},{"$f":" 'Tax SA'!N$10","v":0},{"$f":" 'Tax SA'!O$10","v":0},{"$f":" 'Tax SA'!P$10","v":0},{"$f":" 'Tax SA'!Q$10","v":0},{"$f":" 'Tax SA'!R$10","v":0},{"$f":" 'Tax SA'!S$10","v":0},{"$f":" 'Tax SA'!T$10","v":0},{"$f":" 'Tax SA'!U$10","v":0},{"$f":" 'Tax SA'!V$10","v":0},{"$f":" 'Tax SA'!W$10","v":0},{"$f":" 'Tax SA'!X$10","v":717.45099719351197},{"$f":" 'Tax SA'!Y$10","v":584.91632235148131},{"$f":" 'Tax SA'!Z$10","v":-172.01173606423208},{"$f":" 'Tax SA'!AA$10","v":-209.24694990698117},{"$f":" 'Tax SA'!AB$10","v":-297.49996347323906},{"$f":" 'Tax SA'!AC$10","v":-192.26501799691664},{"$f":" 'Tax SA'!AD$10","v":-24.12655697051099},{"$f":" 'Tax SA'!AE$10","v":117.15566865982731},{"$f":" 'Tax SA'!AF$10","v":180.75645125278425},{"$f":" 'Tax SA'!AG$10","v":258.58113654032934},{"$f":" 'Tax SA'!AH$10","v":245.44867125574206},{"$f":" 'Tax SA'!AI$10","v":116.50000591690878},{"$f":" 'Tax SA'!AJ$10","v":81.861578993323064},{"$f":" 'Tax SA'!AK$10","v":-78.932717281026498},{"$f":" 'Tax SA'!AL$10","v":-175.43383245590849},{"$f":" 'Tax SA'!AM$10","v":-213.40958123603014},{"$f":" 'Tax SA'!AN$10","v":-303.41766144855876},{"$f":" 'Tax SA'!AO$10","v":-196.08994002147301},{"$f":" 'Tax SA'!AP$10","v":-24.607758009856752},{"$f":" 'Tax SA'!AQ$10","v":119.48408294190369},{"$f":" 'Tax SA'!AR$10","v":184.34969717044646},{"$f":" 'Tax SA'!AS$10","v":263.72205788740303},{"$f":" 'Tax SA'!AT$10","v":250.32842796362638},{"$f":" 'Tax SA'!AU$10","v":118.815392558128},{"$f":" 'Tax SA'!AV$10","v":83.488094432112803},{"$f":" 'Tax SA'!AW$10","v":-80.503807250376667},{"$f":" 'Tax SA'!AX$10","v":-178.92401679187446},{"$f":" 'Tax SA'!AY$10","v":-217.65502853534076},{"$f":" 'Tax SA'!AZ$10","v":-309.45307800119042},{"$f":" 'Tax SA'!BA$10","v":-199.99096222716037},{"$f":" 'Tax SA'!BB$10","v":-25.098563632406922},{"$f":" 'Tax SA'!BC$10","v":121.85876604932628},{"$f":" 'Tax SA'!BD$10","v":188.01436578028597},{"$f":" 'Tax SA'!BE$10","v":268.96518005378971},{"$f":" 'Tax SA'!BF$10","v":255.30519170886146},{"$f":" 'Tax SA'!BG$10","v":121.17678923118865},{"$f":" 'Tax SA'!BH$10","v":85.146919852906876},{"$f":" 'Tax SA'!BI$10","v":-82.062473126939494},{"$f":" 'Tax SA'!BJ$10","v":-182.44277504614251},{"$f":" 'Tax SA'!BK$10","v":-221.999957624579},{"$f":" 'Tax SA'!BL$10","v":-315.62990699613556},{"$f":" 'Tax SA'!BM$10","v":-203.98339808524929},{"$f":" 'Tax SA'!BN$10","v":-25.600897586192048},{"$f":" 'Tax SA'!BO$10","v":124.28904521769977},{"$f":" 'Tax SA'!BP$10","v":191.76484920938219},{"$f":" 'Tax SA'!BQ$10","v":274.33109274044068},{"$f":" 'Tax SA'!BR$10","v":260.39850638184828},{"$f":" 'Tax SA'!BS$10","v":123.59347097753448},{"$f":" 'Tax SA'!BT$10","v":86.844571816151074},{"$f":" 'Tax SA'!BU$10","v":-83.746110140193196},{"$f":" 'Tax SA'!BV$10","v":-186.12668704144698},{"$f":" 'Tax SA'!BW$10","v":-226.4163118463772},{"$f":" 'Tax SA'!BX$10","v":-321.90825775194162},{"$f":" 'Tax SA'!BY$10","v":-208.041468087471},{"$f":" 'Tax SA'!BZ$10","v":-26.111526397696821},{"$f":" 'Tax SA'!CA$10","v":126.75920906551073},{"$f":" 'Tax SA'!CB$10","v":195.57690774129958},{"$f":" 'Tax SA'!CC$10","v":279.78512055561248},{"$f":" 'Tax SA'!CD$10","v":265.57545754656735},{"$f":" 'Tax SA'!CE$10","v":126.04981434861384},{"$f":" 'Tax SA'!CF$10","v":99.908673323548555},{"$f":" 'Tax SA'!CG$10","v":-74.052928688888642},{"$f":" 'Tax SA'!CH$10","v":-189.78427599978681},{"$f":" 'Tax SA'!CI$10","v":-230.87355373098262},{"$f":" 'Tax SA'!CJ$10","v":-328.26442664685464},{"$f":" 'Tax SA'!CK$10","v":-212.13310654688166},{"$f":" 'Tax SA'!CL$10","v":-26.585077715849707},{"$f":" 'Tax SA'!CM$10","v":129.32660207775609},{"$f":" 'Tax SA'!CN$10","v":199.51220319260892},{"$f":" 'Tax SA'!CO$10","v":285.39513825601875},{"$f":" 'Tax SA'!CP$10","v":270.90298500404583},{"$f":" 'Tax SA'!CQ$10","v":128.60273000416714},{"$f":" 'Tax SA'!CR$10","v":90.378492082728371},{"$f":" 'Tax SA'!CS$10","v":-87.066750100771969},{"$f":" 'Tax SA'!CT$10","v":-193.55975513294948},{"$f":" 'Tax SA'!CU$10","v":-235.46621054992829},{"$f":" 'Tax SA'!CV$10","v":-334.79387212050699},{"$f":" 'Tax SA'!CW$10","v":-216.35308271019562},{"$f":" 'Tax SA'!CX$10","v":-27.115113425845038},{"$f":" 'Tax SA'!CY$10","v":131.89711473112413},{"$f":" 'Tax SA'!CZ$10","v":203.47849715752341},{"$f":" 'Tax SA'!DA$10","v":291.06935999649681},{"$f":" 'Tax SA'!DB$10","v":276.28900247695242},{"$f":" 'Tax SA'!DC$10","v":131.15885809306064},{"$f":" 'Tax SA'!DD$10","v":92.174439989434859},{"$f":" 'Tax SA'!DE$10","v":-88.751553728567387},{"$f":" 'Tax SA'!DF$10","v":-197.36542337670062},{"$f":" 'Tax SA'!DG$10","v":-240.1664806680144},{"$f":" 'Tax SA'!DH$10","v":-341.47630083175738},{"$f":" 'Tax SA'!DI$10","v":-220.67194213158268},{"$f":" 'Tax SA'!DJ$10","v":-27.657594449735257},{"$f":" 'Tax SA'!DK$10","v":134.52781284483126},{"$f":" 'Tax SA'!DL$10","v":207.53767361224845},{"$f":" 'Tax SA'!DM$10","v":296.87647290592645},{"$f":" 'Tax SA'!DN$10","v":281.80115978461413},{"$f":" 'Tax SA'!DO$10","v":133.77483491445651},{"$f":" 'Tax SA'!DP$10","v":94.012428627936288},{"$f":" 'Tax SA'!DQ$10","v":-90.57295599868462},{"$f":" 'Tax SA'!DR$10","v":-201.35117172035484},{"$f":" 'Tax SA'!DS$10","v":-244.94401118959559},{"$f":" 'Tax SA'!DT$10","v":-348.2685551902614},{"$f":" 'Tax SA'!DU$10","v":-225.06179586786664},{"$f":" 'Tax SA'!DV$10","v":-28.209027219760344},{"$f":" 'Tax SA'!DW$10","v":137.2016910922186},{"$f":" 'Tax SA'!DX$10","v":211.66349943543526},{"$f":" 'Tax SA'!DY$10","v":302.77895219454558},{"$f":" 'Tax SA'!DZ$10","v":287.40383752422895},{"$f":" 'Tax SA'!EA$10","v":136.43375032882},{"$f":" 'Tax SA'!EB$10","v":95.880573448920359},{"$f":" 'Tax SA'!EC$10","v":-92.375542976807537},{"$f":" 'Tax SA'!ED$10","v":-205.35677790991213},{"$f":" 'Tax SA'!EE$10","v":-249.81658628671062},{"$f":" 'Tax SA'!EF$10","v":-355.19592046397213},{"$f":" 'Tax SA'!EG$10","v":-229.53898470195361},{"$f":" 'Tax SA'!EH$10","v":-28.77146152602586},{"$f":" 'Tax SA'!EI$10","v":139.92870803429867},{"$f":" 'Tax SA'!EJ$10","v":215.87133894797546},{"$f":" 'Tax SA'!EK$10","v":308.7987769231097},{"$f":" 'Tax SA'!EL$10","v":293.1178985595327},{"$f":" 'Tax SA'!EM$10","v":139.14550716194321},{"$f":" 'Tax SA'!EN$10","v":97.785833188190963},{"$f":" 'Tax SA'!EO$10","v":-94.214012192583368},{"$f":" 'Tax SA'!EP$10","v":-209.44207725485376},{"$f":" 'Tax SA'!EQ$10","v":-254.78609696310627},{"$f":" 'Tax SA'!ER$10","v":-362.2610844468993},{"$f":" 'Tax SA'!ES$10","v":-234.10524632493184},{"$f":" 'Tax SA'!ET$10","v":-29.345117036657257},{"$f":" 'Tax SA'!EU$10","v":142.70991952596444},{"$f":" 'Tax SA'!EV$10","v":220.16282224662643},{"$f":" 'Tax SA'!EW$10","v":314.93827981944582},{"$f":" 'Tax SA'!EX$10","v":298.9455570490004},{"$f":" 'Tax SA'!EY$10","v":141.91115536402185},{"$f":" 'Tax SA'!EZ$10","v":99.728945030788282},{"$f":" 'Tax SA'!FA$10","v":-96.037250593543376},{"$f":" 'Tax SA'!FB$10","v":-213.56014388672816},{"$f":" 'Tax SA'!FC$10","v":-259.87205185816629},{"$f":" 'Tax SA'!FD$10","v":-369.49178404722556},{"$f":" 'Tax SA'!FE$10","v":-238.77850606366974},{"$f":" 'Tax SA'!FF$10","v":-29.932242687809094},{"$f":" 'Tax SA'!FG$10","v":145.55624908888342},{"$f":" 'Tax SA'!FH$10","v":224.5548026648861},{"$f":" 'Tax SA'!FI$10","v":321.22157020275881},{"$f":" 'Tax SA'!FJ$10","v":304.90969790744725},{"$f":" 'Tax SA'!FK$10","v":144.74155732193435},{"$f":" 'Tax SA'!FL$10","v":101.71754185921213},{"$f":" 'Tax SA'!FM$10","v":-98.008099477062615},{"$f":" 'Tax SA'!FN$10","v":-217.87286860437871},{"$f":" 'Tax SA'!FO$10","v":-265.0416076782883},{"$f":" 'Tax SA'!FP$10","v":-376.84132097494648},{"$f":" 'Tax SA'!FQ$10","v":-243.52858667884834},{"$f":" 'Tax SA'!FR$10","v":-30.529057635451863},{"$f":" 'Tax SA'!FS$10","v":148.44929727193175},{"$f":" 'Tax SA'!FT$10","v":229.01889604029191},{"$f":" 'Tax SA'!FU$10","v":327.60804604888483},{"$f":" 'Tax SA'!FV$10","v":310.97178078777392},{"$f":" 'Tax SA'!FW$10","v":147.61841657356285},{"$f":" 'Tax SA'!FX$10","v":103.7387650371013},{"$f":" 'Tax SA'!FY$10","v":-99.958691246988337},{"$f":" 'Tax SA'!FZ$10","v":-222.20718170881537},{"$f":" 'Tax SA'!GA$10","v":-270.31400782347941},{"$f":" 'Tax SA'!GB$10","v":-384.3370550015444},{"$f":" 'Tax SA'!GC$10","v":-248.37316978991703},{"$f":" 'Tax SA'!GD$10","v":-31.137780294021923},{"$f":" 'Tax SA'!GE$10","v":151.39983898313665},{"$f":" 'Tax SA'!GF$10","v":233.57172645319486},{"$f":" 'Tax SA'!GG$10","v":334.12148874852198},{"$f":" 'Tax SA'!GH$10","v":317.15437932702116},{"$f":" 'Tax SA'!GI$10","v":150.55244772402807},{"$f":" 'Tax SA'!GJ$10","v":105.80014358255062},{"$f":" 'Tax SA'!GK$10","v":-101.94811218848008},{"$f":" 'Tax SA'!GL$10","v":-226.6277284841733},{"$f":" 'Tax SA'!GM$10","v":-275.69129850021113},{"$f":" 'Tax SA'!GN$10","v":-391.98189448036737},{"$f":" 'Tax SA'!GO$10","v":-253.3141357156627},{"$f":" 'Tax SA'!GP$10","v":-31.758648444285882},{"$f":" 'Tax SA'!GQ$10","v":154.4090165872924},{"$f":" 'Tax SA'!GR$10","v":238.21505761358162},{"$f":" 'Tax SA'!GS$10","v":340.76442227557243},{"$f":" 'Tax SA'!GT$10","v":323.45988920393961},{"$f":" 'Tax SA'!GU$10","v":153.54478674985876},{"$f":" 'Tax SA'!GV$10","v":107.90247505072739},{"$f":" 'Tax SA'!GW$10","v":-103.92116529254804},{"$f":" 'Tax SA'!GX$10","v":-231.08384278558924},{"$f":" 'Tax SA'!GY$10","v":-281.19458908137767},{"$f":" 'Tax SA'!GZ$10","v":-399.80585197486607},{"$f":" 'Tax SA'!HA$10","v":-258.37088064811144},{"$f":" 'Tax SA'!HB$10","v":-32.39409603872673},{"$f":" 'Tax SA'!HC$10","v":157.48864904543768},{"$f":" 'Tax SA'!HD$10","v":242.96712469274814},{"$f":" 'Tax SA'!HE$10","v":347.56293295534817},{"$f":" 'Tax SA'!HF$10","v":329.91307190702673},{"$f":" 'Tax SA'!HG$10","v":156.60718646718033},{"$f":" 'Tax SA'!HH$10","v":110.05401784427022},{"$f":" 'Tax SA'!HI$10","v":-106.05372395149016},{"$f":" 'Tax SA'!HJ$10","v":-235.75036886045837},{"$f":" 'Tax SA'!HK$10","v":-286.78834152737682},{"$f":" 'Tax SA'!HL$10","v":-407.75839799658229},{"$f":" 'Tax SA'!HM$10","v":-263.51075128077696},{"$f":" 'Tax SA'!HN$10","v":-33.040031318757997},{"$f":" 'Tax SA'!HO$10","v":160.61882850539348},{"$f":" 'Tax SA'!HP$10","v":247.79721612365643},{"$f":" 'Tax SA'!HQ$10","v":354.47308919532679},{"$f":" 'Tax SA'!HR$10","v":336.47222663072193},{"$f":" 'Tax SA'!HS$10","v":159.71985045404676},{"$f":" 'Tax SA'!HT$10","v":112.24085941737826},{"$f":" 'Tax SA'!HU$10","v":-108.16447595449586},{"$f":" 'Tax SA'!HV$10","v":-240.4403663762148},{"$f":" 'Tax SA'!HW$10","v":-292.49337820950564},{"$f":" 'Tax SA'!HX$10","v":-415.86913703169694},{"$f":" 'Tax SA'!HY$10","v":-268.75288010216991},{"$f":" 'Tax SA'!HZ$10","v":-33.698855205510426},{"$f":" 'Tax SA'!IA$10","v":163.81121313079393},{"$f":" 'Tax SA'!IB$10","v":252.72331902618066},{"$f":" 'Tax SA'!IC$10","v":361.52062250024278},{"$f":" 'Tax SA'!ID$10","v":343.16177805945836},{"$f":" 'Tax SA'!IE$10","v":162.89437162924787},{"$f":" 'Tax SA'!IF$10","v":114.47114579512072},{"$f":" 'Tax SA'!IG$10","v":-110.3172461692277},{"$f":" 'Tax SA'!IH$10","v":-245.2236749476499},{"$f":" 'Tax SA'!II$10","v":-298.31191327715328},{"$f":" 'Tax SA'!IJ$10","v":-424.14121609396136},{"$f":" 'Tax SA'!IK$10","v":-274.09930176754835},{"$f":" 'Tax SA'!IL$10","v":-34.370825087886033},{"$f":" 'Tax SA'!IM$10","v":167.06703888228481},{"$f":" 'Tax SA'!IN$10","v":257.74734167325801},{"$f":" 'Tax SA'!IO$10","v":368.70826376708624},{"$f":" 'Tax SA'!IP$10","v":349.98431827150193},{"$f":" 'Tax SA'!IQ$10","v":166.1319790420107},{"$f":" 'Tax SA'!IR$10","v":116.74573984453718},{"$f":" 'Tax SA'!IS$10","v":-112.45242992449334},{"$f":" 'Tax SA'!IT$10","v":-250.04559266171441},{"$f":" 'Tax SA'!IU$10","v":-304.26678819287736},{"$f":" 'Tax SA'!IV$10","v":-432.60711011856972},{"$f":" 'Tax SA'!IW$10","v":-279.57100403808261},{"$f":" 'Tax SA'!IX$10","v":-35.058575167540539},{"$f":" 'Tax SA'!IY$10","v":170.39909355034365},{"$f":" 'Tax SA'!IZ$10","v":262.88901436151377},{"$f":" 'Tax SA'!JA$10","v":376.06423843314155},{"$f":" 'Tax SA'!JB$10","v":356.96663919685079},{"$f":" 'Tax SA'!JC$10","v":169.44538891728394},{"$f":" 'Tax SA'!JD$10","v":119.0735767378435},{"$f":" 'Tax SA'!JE$10","v":-114.75996790701493},{"$f":" 'Tax SA'!JF$10","v":-255.09494589205747},{"$f":" 'Tax SA'!JG$10","v":-310.3195490537687},{"$f":" 'Tax SA'!JH$10","v":-441.21214408404694},{"$f":" 'Tax SA'!JI$10","v":-285.13265435951939},{"$f":" 'Tax SA'!JJ$10","v":-35.757677186376441},{"$f":" 'Tax SA'!JK$10","v":173.78583723954387},{"$f":" 'Tax SA'!JL$10","v":268.11510729751024},{"$f":" 'Tax SA'!JM$10","v":383.5410123137749},{"$f":" 'Tax SA'!JN$10","v":364.06362041906959},{"$f":" 'Tax SA'!JO$10","v":172.81318192282265},{"$f":" 'Tax SA'!JP$10","v":121.43960365798057},{"$f":" 'Tax SA'!JQ$10","v":-117.04403423016561},{"$f":" 'Tax SA'!JR$10","v":-260.16981973815359},{"$f":" 'Tax SA'!JS$10","v":-316.4927267728981},{"$f":" 'Tax SA'!JT$10","v":-449.98835136922457},{"$f":" 'Tax SA'!JU$10","v":-290.8049551526093},{"$f":" 'Tax SA'!JV$10","v":-36.470729598578032},{"$f":" 'Tax SA'!JW$10","v":177.23988376047259},{"$f":" 'Tax SA'!JX$10","v":273.44508238689127},{"$f":" 'Tax SA'!JY$10","v":391.16642692844675},{"$f":" 'Tax SA'!JZ$10","v":371.30168944465868},{"$f":" 'Tax SA'!KA$10","v":176.24790127752522},{"$f":" 'Tax SA'!KB$10","v":123.85263418880504},{"$f":" 'Tax SA'!KC$10","v":-119.37356981013158},{"$f":" 'Tax SA'!KD$10","v":-265.34566297049059},{"$f":" 'Tax SA'!KE$10","v":-322.78871722878989},{"$f":" 'Tax SA'!KF$10","v":-458.93913723507694},{"$f":" 'Tax SA'!KG$10","v":-296.59010807928337},{"$f":" 'Tax SA'!KH$10","v":-37.19801102036331},{"$f":" 'Tax SA'!KI$10","v":180.76257033575905},{"$f":" 'Tax SA'!KJ$10","v":278.88100431238922},{"$f":" 'Tax SA'!KK$10","v":398.94343705912593},{"$f":" 'Tax SA'!KL$10","v":378.68365085007258},{"$f":" 'Tax SA'!KM$10","v":179.75087672662767},{"$f":" 'Tax SA'!KN$10","v":126.31360185525591},{"$f":" 'Tax SA'!KO$10","v":-121.68421322777795},{"$f":" 'Tax SA'!KP$10","v":-270.56341935269847},{"$f":" 'Tax SA'!KQ$10","v":-329.23223611014078},{"$f":" 'Tax SA'!KR$10","v":-468.09964102625008},{"$f":" 'Tax SA'!KS$10","v":-302.51082308044306},{"$f":" 'Tax SA'!KT$10","v":-37.942372390790752},{"$f":" 'Tax SA'!KU$10","v":184.36773298915568},{"$f":" 'Tax SA'!KV$10","v":284.44422106991919},{"$f":" 'Tax SA'!KW$10","v":406.9025826516538},{"$f":" 'Tax SA'!KX$10","v":386.23849348961335},{"$f":" 'Tax SA'!KY$10","v":183.33586686362196},{"$f":" 'Tax SA'!KZ$10","v":128.83217404619927},{"$f":" 'Tax SA'!LA$10","v":-124.18108906906718},{"$f":" 'Tax SA'!LB$10","v":-276.02700692539042},{"$f":" 'Tax SA'!LC$10","v":-335.78167438786136},{"$f":" 'Tax SA'!LD$10","v":-477.41070206200402},{"$f":" 'Tax SA'!LE$10","v":-308.52886849912272},{"$f":" 'Tax SA'!LF$10","v":-38.699021260150516},{"$f":" 'Tax SA'!LG$10","v":188.03206600680016},{"$f":" 'Tax SA'!LH$10","v":290.09877817431254},{"$f":" 'Tax SA'!LI$10","v":414.99243151946166},{"$f":" 'Tax SA'!LJ$10","v":393.9173969353003},{"$f":" 'Tax SA'!LK$10","v":186.97969641916552},{"$f":" 'Tax SA'!LL$10","v":131.39206423650558},{"$f":" 'Tax SA'!LM$10","v":-126.65270452501318},{"$f":" 'Tax SA'!LN$10","v":-281.51834524719425},{"$f":" 'Tax SA'!LO$10","v":-342.46141172106604},{"$f":" 'Tax SA'!LP$10","v":-486.90698190472881},{"$f":" 'Tax SA'!LQ$10","v":-314.66664552344707},{"$f":" 'Tax SA'!LR$10","v":-39.470769880420335},{"$f":" 'Tax SA'!LS$10","v":191.76921716949346},{"$f":" 'Tax SA'!LT$10","v":295.86573322330128},{"$f":" 'Tax SA'!LU$10","v":423.24310820733695},{"$f":" 'Tax SA'!LV$10","v":401.74895573373624},{"$f":" 'Tax SA'!LW$10","v":190.69593679745799},{"$f":" 'Tax SA'!LX$10","v":134.00280826109338},{"$f":" 'Tax SA'!LY$10","v":-129.1735238228116},{"$f":" 'Tax SA'!LZ$10","v":-287.11893992772343},{"$f":" 'Tax SA'!MA$10","v":-349.27404063556128},{"$f":" 'Tax SA'!MB$10","v":-496.59216525715419},{"$f":" 'Tax SA'!MC$10","v":-320.92653653260754},{"$f":" 'Tax SA'!MD$10","v":-40.257919848254346},{"$f":" 'Tax SA'!ME$10","v":195.58063325564547},{"$f":" 'Tax SA'!MF$10","v":301.7473201268599},{"$f":" 'Tax SA'!MG$10","v":431.65780973427491},{"$f":" 'Tax SA'!MH$10","v":409.73620437759291},{"$f":" 'Tax SA'!MI$10","v":194.48602668721469},{"$f":" 'Tax SA'!MJ$10","v":136.66541608618581},{"$f":" 'Tax SA'!MK$10","v":-131.67405236953073},{"$f":" 'Tax SA'!ML$10","v":-292.76503701901675},{"$f":" 'Tax SA'!MM$10","v":-356.24630484783302},{"$f":" 'Tax SA'!MN$10","v":-506.50427448966639},{"$f":" 'Tax SA'!MO$10","v":-327.33311497762759},{"$f":" 'Tax SA'!MP$10","v":-41.063556687314076},{"$f":" 'Tax SA'!MQ$10","v":199.48128443253745},{"$f":" 'Tax SA'!MR$10","v":307.76663720167551},{"$f":" 'Tax SA'!MS$10","v":440.26958033152505},{"$f":" 'Tax SA'!MT$10","v":417.91050877737848},{"$f":" 'Tax SA'!MU$10","v":198.36485248023246},{"$f":" 'Tax SA'!MV$10","v":139.39034730567846},{"$f":" 'Tax SA'!MW$10","v":-134.37580297346494},{"$f":" 'Tax SA'!MX$10","v":-298.67684290007264},{"$f":" 'Tax SA'!MY$10","v":-363.33318130491739},{"$f":" 'Tax SA'!MZ$10","v":-516.5792952278814},{"$f":" 'Tax SA'!NA$10","v":-333.84501220094785},{"$f":" 'Tax SA'!NB$10","v":-41.882493783303062},{"$f":" 'Tax SA'!NC$10","v":203.44595442943626},{"$f":" 'Tax SA'!ND$10","v":313.88478187975863},{"$f":" 'Tax SA'!NE$10","v":449.02277017938286},{"$f":" 'Tax SA'!NF$10","v":426.21904510266222},{"$f":" 'Tax SA'!NG$10","v":202.30733904133967},{"$f":" 'Tax SA'!NH$10","v":142.15998059514095},{"$f":" 'Tax SA'!NI$10","v":-137.0503719300732},{"$f":" 'Tax SA'!NJ$10","v":-304.61882680277176},{"$f":" 'Tax SA'!NK$10","v":-370.56105012286184},{"$f":" 'Tax SA'!NL$10","v":-526.85473286184765},{"$f":" 'Tax SA'!NM$10","v":-340.4864675672942},{"$f":" 'Tax SA'!NN$10","v":-42.71777479130219},{"$f":" 'Tax SA'!NO$10","v":207.48940973847493},{"$f":" 'Tax SA'!NP$10","v":320.12453826805461},{"$f":" 'Tax SA'!NQ$10","v":457.94997404319065},{"$f":" 'Tax SA'!NR$10","v":434.69275262158817},{"$f":" 'Tax SA'!NS$10","v":206.3281702272061},{"$f":" 'Tax SA'!NT$10","v":-1172.8147492243804},{"$f":" 'Tax SA'!NU$10","v":-1218.1979144047721},{"$f":" 'Tax SA'!NV$10","v":0},{"$f":" 'Tax SA'!NW$10","v":0},{"$f":" 'Tax SA'!NX$10","v":0},{"$f":" 'Tax SA'!NY$10","v":0},{"$f":" 'Tax SA'!NZ$10","v":0},{"$f":" 'Tax SA'!OA$10","v":0},{"$f":" 'Tax SA'!OB$10","v":0},{"$f":" 'Tax SA'!OC$10","v":0},{"$f":" 'Tax SA'!OD$10","v":0},{"$f":" 'Tax SA'!OE$10","v":0},{"$f":" 'Tax SA'!OF$10","v":0},{"$f":" 'Tax SA'!OG$10","v":0},{"$f":" 'Tax SA'!OH$10","v":0},{"$f":" 'Tax SA'!OI$10","v":0},{"$f":" 'Tax SA'!OJ$10","v":0},{"$f":" 'Tax SA'!OK$10","v":0},{"$f":" 'Tax SA'!OL$10","v":0},{"$f":" 'Tax SA'!OM$10","v":0},{"$f":" 'Tax SA'!ON$10","v":0},{"$f":" 'Tax SA'!OO$10","v":0},{"$f":" 'Tax SA'!OP$10","v":0},{"$f":" 'Tax SA'!OQ$10","v":0},{"$f":" 'Tax SA'!OR$10","v":0},{"$f":" 'Tax SA'!OS$10","v":0},{"$f":" 'Tax SA'!OT$10","v":0},{"$f":" 'Tax SA'!OU$10","v":0},{"$f":" 'Tax SA'!OV$10","v":0},{"$f":" 'Tax SA'!OW$10","v":0},{"$f":" 'Tax SA'!OX$10","v":0},{"$f":" 'Tax SA'!OY$10","v":0},{"$f":" 'Tax SA'!OZ$10","v":0},{"$f":" 'Tax SA'!PA$10","v":0},{"$f":" 'Tax SA'!PB$10","v":0},{"$f":" 'Tax SA'!PC$10","v":0},{"$f":" 'Tax SA'!PD$10","v":0},{"$f":" 'Tax SA'!PE$10","v":0},{"$f":" 'Tax SA'!PF$10","v":0},{"$f":" 'Tax SA'!PG$10","v":0},{"$f":" 'Tax SA'!PH$10","v":0},{"$f":" 'Tax SA'!PI$10","v":0},{"$f":" 'Tax SA'!PJ$10","v":0},{"$f":" 'Tax SA'!PK$10","v":0},{"$f":" 'Tax SA'!PL$10","v":0},{"$f":" 'Tax SA'!PM$10","v":0},{"$f":" 'Tax SA'!PN$10","v":0},{"$f":" 'Tax SA'!PO$10","v":0},{"$f":" 'Tax SA'!PP$10","v":0},{"$f":" 'Tax SA'!PQ$10","v":0},{"$f":" 'Tax SA'!PR$10","v":0},{"$f":" 'Tax SA'!PS$10","v":0},{"$f":" 'Tax SA'!PT$10","v":0},{"$f":" 'Tax SA'!PU$10","v":0},{"$f":" 'Tax SA'!PV$10","v":0},{"$f":" 'Tax SA'!PW$10","v":0},{"$f":" 'Tax SA'!PX$10","v":0},{"$f":" 'Tax SA'!PY$10","v":0},{"$f":" 'Tax SA'!PZ$10","v":0},{"$f":" 'Tax SA'!QA$10","v":0},{"$f":" 'Tax SA'!QB$10","v":0},{"$f":" 'Tax SA'!QC$10","v":0},{"$f":" 'Tax SA'!QD$10","v":0},{"$f":" 'Tax SA'!QE$10","v":0},{"$f":" 'Tax SA'!QF$10","v":0},{"$f":" 'Tax SA'!QG$10","v":0},{"$f":" 'Tax SA'!QH$10","v":0},{"$f":" 'Tax SA'!QI$10","v":0},{"$f":" 'Tax SA'!QJ$10","v":0},{"$f":" 'Tax SA'!QK$10","v":0},{"$f":" 'Tax SA'!QL$10","v":0},{"$f":" 'Tax SA'!QM$10","v":0},{"$f":" 'Tax SA'!QN$10","v":0},{"$f":" 'Tax SA'!QO$10","v":0},{"$f":" 'Tax SA'!QP$10","v":0},{"$f":" 'Tax SA'!QQ$10","v":0},{"$f":" 'Tax SA'!QR$10","v":0},{"$f":" 'Tax SA'!QS$10","v":0},{"$f":" 'Tax SA'!QT$10","v":0},{"$f":" 'Tax SA'!QU$10","v":0},{"$f":" 'Tax SA'!QV$10","v":0},{"$f":" 'Tax SA'!QW$10","v":0},{"$f":" 'Tax SA'!QX$10","v":0},{"$f":" 'Tax SA'!QY$10","v":0},{"$f":" 'Tax SA'!QZ$10","v":0},{"$f":" 'Tax SA'!RA$10","v":0},{"$f":" 'Tax SA'!RB$10","v":0},{"$f":" 'Tax SA'!RC$10","v":0},{"$f":" 'Tax SA'!RD$10","v":0},{"$f":" 'Tax SA'!RE$10","v":0},{"$f":" 'Tax SA'!RF$10","v":0},{"$f":" 'Tax SA'!RG$10","v":0},{"$f":" 'Tax SA'!RH$10","v":0},{"$f":" 'Tax SA'!RI$10","v":0},{"$f":" 'Tax SA'!RJ$10","v":0},{"$f":" 'Tax SA'!RK$10","v":0},{"$f":" 'Tax SA'!RL$10","v":0},{"$f":" 'Tax SA'!RM$10","v":0},{"$f":" 'Tax SA'!RN$10","v":0},{"$f":" 'Tax SA'!RO$10","v":0},{"$f":" 'Tax SA'!RP$10","v":0},{"$f":" 'Tax SA'!RQ$10","v":0},{"$f":" 'Tax SA'!RR$10","v":0},{"$f":" 'Tax SA'!RS$10","v":0},{"$f":" 'Tax SA'!RT$10","v":0},{"$f":" 'Tax SA'!RU$10","v":0},{"$f":" 'Tax SA'!RV$10","v":0},{"$f":" 'Tax SA'!RW$10","v":0},{"$f":" 'Tax SA'!RX$10","v":0},{"$f":" 'Tax SA'!RY$10","v":0},{"$f":" 'Tax SA'!RZ$10","v":0},{"$f":" 'Tax SA'!SA$10","v":0},{"$f":" 'Tax SA'!SB$10","v":0},{"$f":" 'Tax SA'!SC$10","v":0},{"$f":" 'Tax SA'!SD$10","v":0},{"$f":" 'Tax SA'!SE$10","v":0},{"$f":" 'Tax SA'!SF$10","v":0},{"$f":" 'Tax SA'!SG$10","v":0},{"$f":" 'Tax SA'!SH$10","v":0},{"$f":" 'Tax SA'!SI$10","v":0},{"$f":" 'Tax SA'!SJ$10","v":0},{"$f":" 'Tax SA'!SK$10","v":0},{"$f":" 'Tax SA'!SL$10","v":0},{"$f":" 'Tax SA'!SM$10","v":0},{"$f":" 'Tax SA'!SN$10","v":0},{"$f":" 'Tax SA'!SO$10","v":0}]
[null,null,null,"less",{"$f":" Const!E$48","v":"Total Expenses without financing costs"},{"$f":" Const!F$48","v":0},{"$f":" Const!G$48","v":"$ 000s"},{"$f":" Const!H$48","v":52125},{"$f":" Const!I$48","v":0},{"$f":" Const!J$48","v":17631.25},{"$f":" Const!K$48","v":25},{"$f":" Const!L$48","v":25},{"$f":" Const!M$48","v":25},{"$f":" Const!N$48","v":25},{"$f":" Const!O$48","v":25},{"$f":" Const!P$48","v":25},{"$f":" Const!Q$48","v":25},{"$f":" Const!R$48","v":25},{"$f":" Const!S$48","v":25},{"$f":" Const!T$48","v":25},{"$f":" Const!U$48","v":22637.5},{"$f":" Const!V$48","v":25},{"$f":" Const!W$48","v":25},{"$f":" Const!X$48","v":25},{"$f":" Const!Y$48","v":25},{"$f":" Const!Z$48","v":25},{"$f":" Const!AA$48","v":25},{"$f":" Const!AB$48","v":25},{"$f":" Const!AC$48","v":25},{"$f":" Const!AD$48","v":25},{"$f":" Const!AE$48","v":25},{"$f":" Const!AF$48","v":25},{"$f":" Const!AG$48","v":11331.25},{"$f":" Const!AH$48","v":0},{"$f":" Const!AI$48","v":0},{"$f":" Const!AJ$48","v":0},{"$f":" Const!AK$48","v":0},{"$f":" Const!AL$48","v":0},{"$f":" Const!AM$48","v":0},{"$f":" Const!AN$48","v":0},{"$f":" Const!AO$48","v":0},{"$f":" Const!AP$48","v":0},{"$f":" Const!AQ$48","v":0},{"$f":" Const!AR$48","v":0},{"$f":" Const!AS$48","v":0},{"$f":" Const!AT$48","v":0},{"$f":" Const!AU$48","v":0},{"$f":" Const!AV$48","v":0},{"$f":" Const!AW$48","v":0},{"$f":" Const!AX$48","v":0},{"$f":" Const!AY$48","v":0},{"$f":" Const!AZ$48","v":0},{"$f":" Const!BA$48","v":0},{"$f":" Const!BB$48","v":0},{"$f":" Const!BC$48","v":0},{"$f":" Const!BD$48","v":0},{"$f":" Const!BE$48","v":0},{"$f":" Const!BF$48","v":0},{"$f":" Const!BG$48","v":0},{"$f":" Const!BH$48","v":0},{"$f":" Const!BI$48","v":0},{"$f":" Const!BJ$48","v":0},{"$f":" Const!BK$48","v":0},{"$f":" Const!BL$48","v":0},{"$f":" Const!BM$48","v":0},{"$f":" Const!BN$48","v":0},{"$f":" Const!BO$48","v":0},{"$f":" Const!BP$48","v":0},{"$f":" Const!BQ$48","v":0},{"$f":" Const!BR$48","v":0},{"$f":" Const!BS$48","v":0},{"$f":" Const!BT$48","v":0},{"$f":" Const!BU$48","v":0},{"$f":" Const!BV$48","v":0},{"$f":" Const!BW$48","v":0},{"$f":" Const!BX$48","v":0},{"$f":" Const!BY$48","v":0},{"$f":" Const!BZ$48","v":0},{"$f":" Const!CA$48","v":0},{"$f":" Const!CB$48","v":0},{"$f":" Const!CC$48","v":0},{"$f":" Const!CD$48","v":0},{"$f":" Const!CE$48","v":0},{"$f":" Const!CF$48","v":0},{"$f":" Const!CG$48","v":0},{"$f":" Const!CH$48","v":0},{"$f":" Const!CI$48","v":0},{"$f":" Const!CJ$48","v":0},{"$f":" Const!CK$48","v":0},{"$f":" Const!CL$48","v":0},{"$f":" Const!CM$48","v":0},{"$f":" Const!CN$48","v":0},{"$f":" Const!CO$48","v":0},{"$f":" Const!CP$48","v":0},{"$f":" Const!CQ$48","v":0},{"$f":" Const!CR$48","v":0},{"$f":" Const!CS$48","v":0},{"$f":" Const!CT$48","v":0},{"$f":" Const!CU$48","v":0},{"$f":" Const!CV$48","v":0},{"$f":" Const!CW$48","v":0},{"$f":" Const!CX$48","v":0},{"$f":" Const!CY$48","v":0},{"$f":" Const!CZ$48","v":0},{"$f":" Const!DA$48","v":0},{"$f":" Const!DB$48","v":0},{"$f":" Const!DC$48","v":0},{"$f":" Const!DD$48","v":0},{"$f":" Const!DE$48","v":0},{"$f":" Const!DF$48","v":0},{"$f":" Const!DG$48","v":0},{"$f":" Const!DH$48","v":0},{"$f":" Const!DI$48","v":0},{"$f":" Const!DJ$48","v":0},{"$f":" Const!DK$48","v":0},{"$f":" Const!DL$48","v":0},{"$f":" Const!DM$48","v":0},{"$f":" Const!DN$48","v":0},{"$f":" Const!DO$48","v":0},{"$f":" Const!DP$48","v":0},{"$f":" Const!DQ$48","v":0},{"$f":" Const!DR$48","v":0},{"$f":" Const!DS$48","v":0},{"$f":" Const!DT$48","v":0},{"$f":" Const!DU$48","v":0},{"$f":" Const!DV$48","v":0},{"$f":" Const!DW$48","v":0},{"$f":" Const!DX$48","v":0},{"$f":" Const!DY$48","v":0},{"$f":" Const!DZ$48","v":0},{"$f":" Const!EA$48","v":0},{"$f":" Const!EB$48","v":0},{"$f":" Const!EC$48","v":0},{"$f":" Const!ED$48","v":0},{"$f":" Const!EE$48","v":0},{"$f":" Const!EF$48","v":0},{"$f":" Const!EG$48","v":0},{"$f":" Const!EH$48","v":0},{"$f":" Const!EI$48","v":0},{"$f":" Const!EJ$48","v":0},{"$f":" Const!EK$48","v":0},{"$f":" Const!EL$48","v":0},{"$f":" Const!EM$48","v":0},{"$f":" Const!EN$48","v":0},{"$f":" Const!EO$48","v":0},{"$f":" Const!EP$48","v":0},{"$f":" Const!EQ$48","v":0},{"$f":" Const!ER$48","v":0},{"$f":" Const!ES$48","v":0},{"$f":" Const!ET$48","v":0},{"$f":" Const!EU$48","v":0},{"$f":" Const!EV$48","v":0},{"$f":" Const!EW$48","v":0},{"$f":" Const!EX$48","v":0},{"$f":" Const!EY$48","v":0},{"$f":" Const!EZ$48","v":0},{"$f":" Const!FA$48","v":0},{"$f":" Const!FB$48","v":0},{"$f":" Const!FC$48","v":0},{"$f":" Const!FD$48","v":0},{"$f":" Const!FE$48","v":0},{"$f":" Const!FF$48","v":0},{"$f":" Const!FG$48","v":0},{"$f":" Const!FH$48","v":0},{"$f":" Const!FI$48","v":0},{"$f":" Const!FJ$48","v":0},{"$f":" Const!FK$48","v":0},{"$f":" Const!FL$48","v":0},{"$f":" Const!FM$48","v":0},{"$f":" Const!FN$48","v":0},{"$f":" Const!FO$48","v":0},{"$f":" Const!FP$48","v":0},{"$f":" Const!FQ$48","v":0},{"$f":" Const!FR$48","v":0},{"$f":" Const!FS$48","v":0},{"$f":" Const!FT$48","v":0},{"$f":" Const!FU$48","v":0},{"$f":" Const!FV$48","v":0},{"$f":" Const!FW$48","v":0},{"$f":" Const!FX$48","v":0},{"$f":" Const!FY$48","v":0},{"$f":" Const!FZ$48","v":0},{"$f":" Const!GA$48","v":0},{"$f":" Const!GB$48","v":0},{"$f":" Const!GC$48","v":0},{"$f":" Const!GD$48","v":0},{"$f":" Const!GE$48","v":0},{"$f":" Const!GF$48","v":0},{"$f":" Const!GG$48","v":0},{"$f":" Const!GH$48","v":0},{"$f":" Const!GI$48","v":0},{"$f":" Const!GJ$48","v":0},{"$f":" Const!GK$48","v":0},{"$f":" Const!GL$48","v":0},{"$f":" Const!GM$48","v":0},{"$f":" Const!GN$48","v":0},{"$f":" Const!GO$48","v":0},{"$f":" Const!GP$48","v":0},{"$f":" Const!GQ$48","v":0},{"$f":" Const!GR$48","v":0},{"$f":" Const!GS$48","v":0},{"$f":" Const!GT$48","v":0},{"$f":" Const!GU$48","v":0},{"$f":" Const!GV$48","v":0},{"$f":" Const!GW$48","v":0},{"$f":" Const!GX$48","v":0},{"$f":" Const!GY$48","v":0},{"$f":" Const!GZ$48","v":0},{"$f":" Const!HA$48","v":0},{"$f":" Const!HB$48","v":0},{"$f":" Const!HC$48","v":0},{"$f":" Const!HD$48","v":0},{"$f":" Const!HE$48","v":0},{"$f":" Const!HF$48","v":0},{"$f":" Const!HG$48","v":0},{"$f":" Const!HH$48","v":0},{"$f":" Const!HI$48","v":0},{"$f":" Const!HJ$48","v":0},{"$f":" Const!HK$48","v":0},{"$f":" Const!HL$48","v":0},{"$f":" Const!HM$48","v":0},{"$f":" Const!HN$48","v":0},{"$f":" Const!HO$48","v":0},{"$f":" Const!HP$48","v":0},{"$f":" Const!HQ$48","v":0},{"$f":" Const!HR$48","v":0},{"$f":" Const!HS$48","v":0},{"$f":" Const!HT$48","v":0},{"$f":" Const!HU$48","v":0},{"$f":" Const!HV$48","v":0},{"$f":" Const!HW$48","v":0},{"$f":" Const!HX$48","v":0},{"$f":" Const!HY$48","v":0},{"$f":" Const!HZ$48","v":0},{"$f":" Const!IA$48","v":0},{"$f":" Const!IB$48","v":0},{"$f":" Const!IC$48","v":0},{"$f":" Const!ID$48","v":0},{"$f":" Const!IE$48","v":0},{"$f":" Const!IF$48","v":0},{"$f":" Const!IG$48","v":0},{"$f":" Const!IH$48","v":0},{"$f":" Const!II$48","v":0},{"$f":" Const!IJ$48","v":0},{"$f":" Const!IK$48","v":0},{"$f":" Const!IL$48","v":0},{"$f":" Const!IM$48","v":0},{"$f":" Const!IN$48","v":0},{"$f":" Const!IO$48","v":0},{"$f":" Const!IP$48","v":0},{"$f":" Const!IQ$48","v":0},{"$f":" Const!IR$48","v":0},{"$f":" Const!IS$48","v":0},{"$f":" Const!IT$48","v":0},{"$f":" Const!IU$48","v":0},{"$f":" Const!IV$48","v":0},{"$f":" Const!IW$48","v":0},{"$f":" Const!IX$48","v":0},{"$f":" Const!IY$48","v":0},{"$f":" Const!IZ$48","v":0},{"$f":" Const!JA$48","v":0},{"$f":" Const!JB$48","v":0},{"$f":" Const!JC$48","v":0},{"$f":" Const!JD$48","v":0},{"$f":" Const!JE$48","v":0},{"$f":" Const!JF$48","v":0},{"$f":" Const!JG$48","v":0},{"$f":" Const!JH$48","v":0},{"$f":" Const!JI$48","v":0},{"$f":" Const!JJ$48","v":0},{"$f":" Const!JK$48","v":0},{"$f":" Const!JL$48","v":0},{"$f":" Const!JM$48","v":0},{"$f":" Const!JN$48","v":0},{"$f":" Const!JO$48","v":0},{"$f":" Const!JP$48","v":0},{"$f":" Const!JQ$48","v":0},{"$f":" Const!JR$48","v":0},{"$f":" Const!JS$48","v":0},{"$f":" Const!JT$48","v":0},{"$f":" Const!JU$48","v":0},{"$f":" Const!JV$48","v":0},{"$f":" Const!JW$48","v":0},{"$f":" Const!JX$48","v":0},{"$f":" Const!JY$48","v":0},{"$f":" Const!JZ$48","v":0},{"$f":" Const!KA$48","v":0},{"$f":" Const!KB$48","v":0},{"$f":" Const!KC$48","v":0},{"$f":" Const!KD$48","v":0},{"$f":" Const!KE$48","v":0},{"$f":" Const!KF$48","v":0},{"$f":" Const!KG$48","v":0},{"$f":" Const!KH$48","v":0},{"$f":" Const!KI$48","v":0},{"$f":" Const!KJ$48","v":0},{"$f":" Const!KK$48","v":0},{"$f":" Const!KL$48","v":0},{"$f":" Const!KM$48","v":0},{"$f":" Const!KN$48","v":0},{"$f":" Const!KO$48","v":0},{"$f":" Const!KP$48","v":0},{"$f":" Const!KQ$48","v":0},{"$f":" Const!KR$48","v":0},{"$f":" Const!KS$48","v":0},{"$f":" Const!KT$48","v":0},{"$f":" Const!KU$48","v":0},{"$f":" Const!KV$48","v":0},{"$f":" Const!KW$48","v":0},{"$f":" Const!KX$48","v":0},{"$f":" Const!KY$48","v":0},{"$f":" Const!KZ$48","v":0},{"$f":" Const!LA$48","v":0},{"$f":" Const!LB$48","v":0},{"$f":" Const!LC$48","v":0},{"$f":" Const!LD$48","v":0},{"$f":" Const!LE$48","v":0},{"$f":" Const!LF$48","v":0},{"$f":" Const!LG$48","v":0},{"$f":" Const!LH$48","v":0},{"$f":" Const!LI$48","v":0},{"$f":" Const!LJ$48","v":0},{"$f":" Const!LK$48","v":0},{"$f":" Const!LL$48","v":0},{"$f":" Const!LM$48","v":0},{"$f":" Const!LN$48","v":0},{"$f":" Const!LO$48","v":0},{"$f":" Const!LP$48","v":0},{"$f":" Const!LQ$48","v":0},{"$f":" Const!LR$48","v":0},{"$f":" Const!LS$48","v":0},{"$f":" Const!LT$48","v":0},{"$f":" Const!LU$48","v":0},{"$f":" Const!LV$48","v":0},{"$f":" Const!LW$48","v":0},{"$f":" Const!LX$48","v":0},{"$f":" Const!LY$48","v":0},{"$f":" Const!LZ$48","v":0},{"$f":" Const!MA$48","v":0},{"$f":" Const!MB$48","v":0},{"$f":" Const!MC$48","v":0},{"$f":" Const!MD$48","v":0},{"$f":" Const!ME$48","v":0},{"$f":" Const!MF$48","v":0},{"$f":" Const!MG$48","v":0},{"$f":" Const!MH$48","v":0},{"$f":" Const!MI$48","v":0},{"$f":" Const!MJ$48","v":0},{"$f":" Const!MK$48","v":0},{"$f":" Const!ML$48","v":0},{"$f":" Const!MM$48","v":0},{"$f":" Const!MN$48","v":0},{"$f":" Const!MO$48","v":0},{"$f":" Const!MP$48","v":0},{"$f":" Const!MQ$48","v":0},{"$f":" Const!MR$48","v":0},{"$f":" Const!MS$48","v":0},{"$f":" Const!MT$48","v":0},{"$f":" Const!MU$48","v":0},{"$f":" Const!MV$48","v":0},{"$f":" Const!MW$48","v":0},{"$f":" Const!MX$48","v":0},{"$f":" Const!MY$48","v":0},{"$f":" Const!MZ$48","v":0},{"$f":" Const!NA$48","v":0},{"$f":" Const!NB$48","v":0},{"$f":" Const!NC$48","v":0},{"$f":" Const!ND$48","v":0},{"$f":" Const!NE$48","v":0},{"$f":" Const!NF$48","v":0},{"$f":" Const!NG$48","v":0},{"$f":" Const!NH$48","v":0},{"$f":" Const!NI$48","v":0},{"$f":" Const!NJ$48","v":0},{"$f":" Const!NK$48","v":0},{"$f":" Const!NL$48","v":0},{"$f":" Const!NM$48","v":0},{"$f":" Const!NN$48","v":0},{"$f":" Const!NO$48","v":0},{"$f":" Const!NP$48","v":0},{"$f":" Const!NQ$48","v":0},{"$f":" Const!NR$48","v":0},{"$f":" Const!NS$48","v":0},{"$f":" Const!NT$48","v":0},{"$f":" Const!NU$48","v":0},{"$f":" Const!NV$48","v":0},{"$f":" Const!NW$48","v":0},{"$f":" Const!NX$48","v":0},{"$f":" Const!NY$48","v":0},{"$f":" Const!NZ$48","v":0},{"$f":" Const!OA$48","v":0},{"$f":" Const!OB$48","v":0},{"$f":" Const!OC$48","v":0},{"$f":" Const!OD$48","v":0},{"$f":" Const!OE$48","v":0},{"$f":" Const!OF$48","v":0},{"$f":" Const!OG$48","v":0},{"$f":" Const!OH$48","v":0},{"$f":" Const!OI$48","v":0},{"$f":" Const!OJ$48","v":0},{"$f":" Const!OK$48","v":0},{"$f":" Const!OL$48","v":0},{"$f":" Const!OM$48","v":0},{"$f":" Const!ON$48","v":0},{"$f":" Const!OO$48","v":0},{"$f":" Const!OP$48","v":0},{"$f":" Const!OQ$48","v":0},{"$f":" Const!OR$48","v":0},{"$f":" Const!OS$48","v":0},{"$f":" Const!OT$48","v":0},{"$f":" Const!OU$48","v":0},{"$f":" Const!OV$48","v":0},{"$f":" Const!OW$48","v":0},{"$f":" Const!OX$48","v":0},{"$f":" Const!OY$48","v":0},{"$f":" Const!OZ$48","v":0},{"$f":" Const!PA$48","v":0},{"$f":" Const!PB$48","v":0},{"$f":" Const!PC$48","v":0},{"$f":" Const!PD$48","v":0},{"$f":" Const!PE$48","v":0},{"$f":" Const!PF$48","v":0},{"$f":" Const!PG$48","v":0},{"$f":" Const!PH$48","v":0},{"$f":" Const!PI$48","v":0},{"$f":" Const!PJ$48","v":0},{"$f":" Const!PK$48","v":0},{"$f":" Const!PL$48","v":0},{"$f":" Const!PM$48","v":0},{"$f":" Const!PN$48","v":0},{"$f":" Const!PO$48","v":0},{"$f":" Const!PP$48","v":0},{"$f":" Const!PQ$48","v":0},{"$f":" Const!PR$48","v":0},{"$f":" Const!PS$48","v":0},{"$f":" Const!PT$48","v":0},{"$f":" Const!PU$48","v":0},{"$f":" Const!PV$48","v":0},{"$f":" Const!PW$48","v":0},{"$f":" Const!PX$48","v":0},{"$f":" Const!PY$48","v":0},{"$f":" Const!PZ$48","v":0},{"$f":" Const!QA$48","v":0},{"$f":" Const!QB$48","v":0},{"$f":" Const!QC$48","v":0},{"$f":" Const!QD$48","v":0},{"$f":" Const!QE$48","v":0},{"$f":" Const!QF$48","v":0},{"$f":" Const!QG$48","v":0},{"$f":" Const!QH$48","v":0},{"$f":" Const!QI$48","v":0},{"$f":" Const!QJ$48","v":0},{"$f":" Const!QK$48","v":0},{"$f":" Const!QL$48","v":0},{"$f":" Const!QM$48","v":0},{"$f":" Const!QN$48","v":0},{"$f":" Const!QO$48","v":0},{"$f":" Const!QP$48","v":0},{"$f":" Const!QQ$48","v":0},{"$f":" Const!QR$48","v":0},{"$f":" Const!QS$48","v":0},{"$f":" Const!QT$48","v":0},{"$f":" Const!QU$48","v":0},{"$f":" Const!QV$48","v":0},{"$f":" Const!QW$48","v":0},{"$f":" Const!QX$48","v":0},{"$f":" Const!QY$48","v":0},{"$f":" Const!QZ$48","v":0},{"$f":" Const!RA$48","v":0},{"$f":" Const!RB$48","v":0},{"$f":" Const!RC$48","v":0},{"$f":" Const!RD$48","v":0},{"$f":" Const!RE$48","v":0},{"$f":" Const!RF$48","v":0},{"$f":" Const!RG$48","v":0},{"$f":" Const!RH$48","v":0},{"$f":" Const!RI$48","v":0},{"$f":" Const!RJ$48","v":0},{"$f":" Const!RK$48","v":0},{"$f":" Const!RL$48","v":0},{"$f":" Const!RM$48","v":0},{"$f":" Const!RN$48","v":0},{"$f":" Const!RO$48","v":0},{"$f":" Const!RP$48","v":0},{"$f":" Const!RQ$48","v":0},{"$f":" Const!RR$48","v":0},{"$f":" Const!RS$48","v":0},{"$f":" Const!RT$48","v":0},{"$f":" Const!RU$48","v":0},{"$f":" Const!RV$48","v":0},{"$f":" Const!RW$48","v":0},{"$f":" Const!RX$48","v":0},{"$f":" Const!RY$48","v":0},{"$f":" Const!RZ$48","v":0},{"$f":" Const!SA$48","v":0},{"$f":" Const!SB$48","v":0},{"$f":" Const!SC$48","v":0},{"$f":" Const!SD$48","v":0},{"$f":" Const!SE$48","v":0},{"$f":" Const!SF$48","v":0},{"$f":" Const!SG$48","v":0},{"$f":" Const!SH$48","v":0},{"$f":" Const!SI$48","v":0},{"$f":" Const!SJ$48","v":0},{"$f":" Const!SK$48","v":0},{"$f":" Const!SL$48","v":0},{"$f":" Const!SM$48","v":0},{"$f":" Const!SN$48","v":0},{"$f":" Const!SO$48","v":0}]
[null,null,null,null,"Pre-tax cash flow",null,{"$f":"SMU","v":"$ 000s"},null,null,{"$f":"J14-J15-J16","v":-17631.25},-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-22637.5,-25,-25,-25,-25,692.45099719351185,559.91632235148109,520.43926112927988,350.66937244449991,222.93929765604076,158.40435444758333,198.81274068552995,-11030.689976892589,404.56919193831448,559.1411596477401,650.01786319405653,675.64116556464887,731.87944218737994,596.70844828362215,556.44560973147156,383.29886704759213,{"$f":"AP14-AP15-AP16","v":253.02794828291286},187.20892702611911,228.42019027305605,306.69300996802292,412.76988744350274,570.41506785542572,663.09831540712912,689.2304604135536,746.58640983924181,608.72665316317693,567.66239304736746,391.07162462783606,258.20931504617687,191.08066240067581,233.11075141376978,312.9394284500022,421.12511719405575,581.90460850379168,676.43030890291698,703.08139773498021,761.57722875582431,621.01892460804061,579.13445370968179,399.0189669834615,263.50454671354623,195.03556889821226,237.90364912735407,319.32461411591214,429.66849833673609,593.65570685635271,690.06700471858437,717.24917783388696,{"$f":"BV14-BV15-BV16","v":776.91157653473556},633.50306769369399,590.78488949328846,407.08675584731662,268.87663174134673,199.04528775984568,242.76510534364991,325.80449682535664,438.3420130849496,605.58961738096889,703.91747063151684,731.63943172958261,803.82614395506528,657.5865030406942,614.04186795527812,426.71294930971158,285.77744130842353,214.5798427628298,259.19236359257377,343.90644484058612,458.70456678518258,629.30158309660499,729.60755178922841,757.90431310077179,819.98604387195712,670.83756299999993,626.42628873900753,435.37135245007164,291.6324166185006,219.01826973987602,264.51730319265562,350.91538447100015,{"$f":"DB14-DB15-DB16","v":467.9958003501788},641.98474446749719,744.2848028271311,773.14360256055761,836.45924281656607,684.39204883199,639.09381943986546,444.22556816397577,297.61751860810824,223.55362603239303,269.9599241583731,358.08143887722417,477.49759777062172,654.95791178315085,759.29875755523574,788.73274669760747,853.31118618317191,698.15979069892262,651.96001446281718,453.21577950932692,303.69145927255585,228.15398364146023,275.4824320527955,365.3556747336786,487.1459314882311,668.13462692822418,774.54976901246005,804.56837725704395,870.43034246138052,712.19283428023641,665.07356455146851,462.37624799352568,{"$f":"EH14-EH15-EH16","v":309.87764408749638},232.83726329157219,281.10618256147052,372.76597132587074,496.97752150944598,681.56474824898078,790.09542006897857,820.71025541092388,887.88125325716919,726.49624321834062,678.43917600231566,471.71014625523435,316.1780915554163,237.60489993030234,286.83297451875899,380.3148194562666,506.99579676538519,695.25309927571254,805.94135381438537,837.16425463973462,905.67029884517342,741.12700404619136,692.11015495844526,481.25495218802519,322.61837091121981,242.47644612435539,292.68612822341083,388.03269521323875,517.2409308882967,709.25426541599745,822.15062879574396,853.99582273793169,{"$f":"FN14-FN15-FN16","v":923.86817065495586},755.98772326086919,705.99530205057715,490.94611558258077,329.15398107563055,247.41752890373266,298.6249234401788,395.8668261756643,527.64381948047082,723.47487222454924,838.61560026824475,871.09328879811198,942.35436530534616,771.13459755112353,720.14718359653079,500.82058972764418,335.81012859498651,252.44741993772709,304.6723483009647,403.84725892086374,538.24407475415933,737.96874766938583,{"$f":"GJ14-GJ15-GJ16","v":855.39845408118038},888.52119539341402,961.19859766373077,786.57308320493405,734.57086917955746,510.8817847047228,342.5889746991902,257.56764898905999,310.83032625490455,411.97666557635262,549.04538386848594,752.7410878519247,872.50527307242578,906.28587460178369,980.40774812315317,802.36470930923588,749.3239053375637,521.17012022785821,349.51805336269763,262.79923957974677,317.12395732397079,420.28788862518456,560.09108201671893,767.8508215805324,890.00415392374578,924.4580080477125,1000.0581717680163,818.40428409622211,764.30780290755797,531.61594256884518,356.54940491097568,268.10519128806834,323.50937359221746,428.72401979346193,571.306589715874,783.19710898878907,907.77881634659559,942.91695944283595,1020.019675763974,834.75248348833975,779.57930938775917,542.25910527883434,363.71017235606229,273.50622517666454,330.01131715055192,437.31743830745825,582.73463617673269,798.83806080770148,925.89641423619128,961.73243243694913,1040.3675600313118,851.41518626772177,795.14388508366187,553.10327299056837,371.00266898970051,279.00397122302013,336.63184390181414,446.07101010530482,594.37918557507237,814.77927387239117,944.36350384657453,980.91125291440187,1061.1092436911115,868.45882298990887,{"$f":"IV14-IV15-IV16","v":811.06365102939696},564.1920347970314,378.45654091082736,284.6210307589489,343.3979657432867,455.02012430929267,606.28698010480025,831.08436274243468,963.25361930165127,1000.5297516597188,1082.3271960394945,885.76978375270414,827.23225014743696,575.45023469893545,386.02010606338996,290.31758033941588,350.26242887701335,464.10341757895981,618.37753617452404,847.64442989273471,982.4411565935934,1020.4576118155576,1103.880760251574,903.41357758539198,843.71094051341993,586.920850812494,393.72258914419547,296.11589565988453,357.25185954561755,473.35577942035718,630.69694193250871,864.52220634880405,1001.9986313771674,1040.7701076263293,1125.8512655659727,921.39653781619745,860.50560259548229,598.60782058740756,401.56646536040523,302.01771250812419,364.36845434004204,482.78028284388313,643.24945865243137,881.72371990300917,1021.9331095025041,1061.4745966296371,1148.2467113577595,939.79038340185912,877.68329200506116,610.55814729171834,409.58365097881097,308.04732421127534,371.64127858802033,492.41505720043097,656.08549965793895,899.31763985208499,1042.3239931475525,1082.653506715707,1171.1561671937518,958.47241764663966,895.12916026836137,622.69074325877818,417.71845820635724,314.16187475965546,{"$f":"LH14-LH15-LH16","v":379.01943694620672},502.19394076645563,669.11821512051938,917.18637228591706,1063.0356120558195,1104.1660687050821,1194.4276762923248,977.51336418006917,912.90933104513056,635.05195245900325,426.00234914040186,320.38530693555595,386.53157925998141,512.15452410504963,682.39731248328258,935.3976323123868,1084.1462682170186,1126.0935691098448,1218.1490764781117,996.92004528703319,931.03013655038842,647.64600465147191,434.43797129323423,326.71946811886426,394.18005144498011,522.30010137450961,695.92737157184001,953.95791110878417,1105.6635759494329,1148.4439377959986,1242.3289920356187,1016.7698854264678,949.56395501660234,660.52358057863455,443.05968052693595,333.19046560100696,401.99612383962187,532.67175003354441,709.76276104129761,972.94133036506901,1127.6732698186756,1171.3061828453015,1267.0636171243541,1036.9303798718365,968.38677422428134,673.59719856691913,451.80747899639982,339.75218636597151,409.92498521309699,543.19814079540754,723.80976709285551,992.22091097479029,1150.0288121955182,1194.5282500161297,1292.1887927906587,1057.4778780860565,987.56996598788703,686.91682796319469,460.71523312603966,346.43036039590061,417.99745833473753,553.91977013437554,738.12199660279202,1011.869744177566,{"$f":"NT14-NT15-NT16","v":1172.8147492243804},1218.1979144047721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QF14-QF15-QF16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre-tax IRR",null,"% p.a."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["END"]

{"sheet":"Output","index":11,"n_rows":71,"n_cols":16,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"Output - Base case 1"}]
[null,null,null,null,null,null,"Date",{"$f":" TODAY()","v":"2021-11-30"},null,{"$f":" COUNTIF(J6:J71, \"tu\")","v":9}]
[null,null,null,null,null,null,"Case",{"$f":" InpC!F3","v":"Base case 1"}]
[]
[null,null,null,null,"Comparison column label",null,"Unit",1,null,{"$f":" MATCH($H$5, M5:Q5, 0)","v":2},"Difference","Diff Pct",null,1,2,3]
[null,null,null,null,"[do not delete row]"]
[]
["KEY OUTPUTS"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":" IF(ABS(K10) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H10 - INDEX(M10:Q10, $J$5)","v":0},{"$f":" IF(ABS(K10) > TRK_TOL, IF(INDEX(M10:Q10, $J$5) = 0, 0, H10 / INDEX(M10:Q10, $J$5) - 1), 0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":" IF(ABS(K11) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H11 - INDEX(M11:Q11, $J$5)","v":0},{"$f":" IF(ABS(K11) > TRK_TOL, IF(INDEX(M11:Q11, $J$5) = 0, 0, H11 / INDEX(M11:Q11, $J$5) - 1), 0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":" IF(ABS(K12) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H12 - INDEX(M12:Q12, $J$5)","v":0},{"$f":" IF(ABS(K12) > TRK_TOL, IF(INDEX(M12:Q12, $J$5) = 0, 0, H12 / INDEX(M12:Q12, $J$5) - 1), 0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":" IF(ABS(K13) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H13 - INDEX(M13:Q13, $J$5)","v":0},{"$f":" IF(ABS(K13) > TRK_TOL, IF(INDEX(M13:Q13, $J$5) = 0, 0, H13 / INDEX(M13:Q13, $J$5) - 1), 0)","v":0}]
[]
[]
[]
["PROFIT AND LOSS"]
[]
[null,null,null,null,{"$f":" 'FS SA'!E$9","v":"Revenues"},{"$f":" 'FS SA'!F$9","v":0},{"$f":" 'FS SA'!G$9","v":"$ 000s"},{"$f":" 'FS SA'!H$9","v":266013.60975931719},null,{"$f":" IF(ABS(K19) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H19 - INDEX(M19:Q19, $J$5)","v":266013.60975931719},{"$f":" IF(ABS(K19) > TRK_TOL, IF(INDEX(M19:Q19, $J$5) = 0, 0, H19 / INDEX(M19:Q19, $J$5) - 1), 0)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E$10","v":"Total operating expenses"},{"$f":" 'FS SA'!F$10","v":0},{"$f":" 'FS SA'!G$10","v":"$ 000s"},{"$f":" 'FS SA'!H$10","v":39368.231319581537},null,{"$f":" IF(ABS(K20) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H20 - INDEX(M20:Q20, $J$5)","v":39368.231319581537},{"$f":" IF(ABS(K20) > TRK_TOL, IF(INDEX(M20:Q20, $J$5) = 0, 0, H20 / INDEX(M20:Q20, $J$5) - 1), 0)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E$11","v":"EBITDA"},{"$f":" 'FS SA'!F$11","v":0},{"$f":" 'FS SA'!G$11","v":"$ 000s"},{"$f":" 'FS SA'!H$11","v":122027.08309444052},null,{"$f":" IF(ABS(K21) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H21 - INDEX(M21:Q21, $J$5)","v":122027.08309444052},{"$f":" IF(ABS(K21) > TRK_TOL, IF(INDEX(M21:Q21, $J$5) = 0, 0, H21 / INDEX(M21:Q21, $J$5) - 1), 0)","v":0}]
[]
[null,null,null,null,{"$f":" 'FS SA'!E$13","v":"Capital allowance"},{"$f":" 'FS SA'!F$13","v":0},{"$f":" 'FS SA'!G$13","v":"$ 000s"},{"$f":" 'FS SA'!H$13","v":53263.656249999993},null,{"$f":" IF(ABS(K23) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H23 - INDEX(M23:Q23, $J$5)","v":53263.656249999993},{"$f":" IF(ABS(K23) > TRK_TOL, IF(INDEX(M23:Q23, $J$5) = 0, 0, H23 / INDEX(M23:Q23, $J$5) - 1), 0)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E$14","v":"EBIT"},{"$f":" 'FS SA'!F$14","v":0},{"$f":" 'FS SA'!G$14","v":"$ 000s"},{"$f":" 'FS SA'!H$14","v":175290.73934444052},null,{"$f":" IF(ABS(K24) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H24 - INDEX(M24:Q24, $J$5)","v":175290.73934444052},{"$f":" IF(ABS(K24) > TRK_TOL, IF(INDEX(M24:Q24, $J$5) = 0, 0, H24 / INDEX(M24:Q24, $J$5) - 1), 0)","v":0}]
[]
[null,null,null,null,{"$f":" 'FS SA'!E$16","v":"Interest expense Senior Loan"},{"$f":" 'FS SA'!F$16","v":0},{"$f":" 'FS SA'!G$16","v":"$ 000s"},{"$f":" 'FS SA'!H$16","v":0},null,{"$f":" IF(ABS(K26) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H26 - INDEX(M26:Q26, $J$5)","v":0},{"$f":" IF(ABS(K26) > TRK_TOL, IF(INDEX(M26:Q26, $J$5) = 0, 0, H26 / INDEX(M26:Q26, $J$5) - 1), 0)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E$17","v":"[Refi facility interest]"},{"$f":" 'FS SA'!F$17","v":0},{"$f":" 'FS SA'!G$17","v":0},{"$f":" 'FS SA'!H$17","v":0},null,{"$f":" IF(ABS(K27) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H27 - INDEX(M27:Q27, $J$5)","v":0},{"$f":" IF(ABS(K27) > TRK_TOL, IF(INDEX(M27:Q27, $J$5) = 0, 0, H27 / INDEX(M27:Q27, $J$5) - 1), 0)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E$18","v":"[RCF interest expense]"},{"$f":" 'FS SA'!F$18","v":0},{"$f":" 'FS SA'!G$18","v":0},{"$f":" 'FS SA'!H$18","v":0},null,{"$f":" IF(ABS(K28) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H28 - INDEX(M28:Q28, $J$5)","v":0},{"$f":" IF(ABS(K28) > TRK_TOL, IF(INDEX(M28:Q28, $J$5) = 0, 0, H28 / INDEX(M28:Q28, $J$5) - 1), 0)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E$19","v":"Profit before tax"},{"$f":" 'FS SA'!F$19","v":0},{"$f":" 'FS SA'!G$19","v":"$ 000s"},{"$f":" 'FS SA'!H$19","v":185349.01961968557},null,{"$f":" IF(ABS(K29) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H29 - INDEX(M29:Q29, $J$5)","v":185349.01961968557},{"$f":" IF(ABS(K29) > TRK_TOL, IF(INDEX(M29:Q29, $J$5) = 0, 0, H29 / INDEX(M29:Q29, $J$5) - 1), 0)","v":0}]
[]
[null,null,null,null,{"$f":" 'FS SA'!E$21","v":"Income taxes"},{"$f":" 'FS SA'!F$21","v":0},{"$f":" 'FS SA'!G$21","v":"$ 000s"},{"$f":" 'FS SA'!H$21","v":32664.688382897788},null,{"$f":" IF(ABS(K31) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H31 - INDEX(M31:Q31, $J$5)","v":32664.688382897788},{"$f":" IF(ABS(K31) > TRK_TOL, IF(INDEX(M31:Q31, $J$5) = 0, 0, H31 / INDEX(M31:Q31, $J$5) - 1), 0)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E$22","v":"Profit after tax"},{"$f":" 'FS SA'!F$22","v":0},{"$f":" 'FS SA'!G$22","v":"$ 000s"},{"$f":" 'FS SA'!H$22","v":190639.16362751057},null,{"$f":" IF(ABS(K32) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H32 - INDEX(M32:Q32, $J$5)","v":190639.16362751057},{"$f":" IF(ABS(K32) > TRK_TOL, IF(INDEX(M32:Q32, $J$5) = 0, 0, H32 / INDEX(M32:Q32, $J$5) - 1), 0)","v":0}]
[]
[null,null,null,null,{"$f":" 'FS SA'!E$24","v":"[Dividends paid]"},{"$f":" 'FS SA'!F$24","v":0},{"$f":" 'FS SA'!G$24","v":0},{"$f":" 'FS SA'!H$24","v":0},null,{"$f":" IF(ABS(K34) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H34 - INDEX(M34:Q34, $J$5)","v":0},{"$f":" IF(ABS(K34) > TRK_TOL, IF(INDEX(M34:Q34, $J$5) = 0, 0, H34 / INDEX(M34:Q34, $J$5) - 1), 0)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E$25","v":"Net income"},{"$f":" 'FS SA'!F$25","v":0},{"$f":" 'FS SA'!G$25","v":"$ 000s"},{"$f":" 'FS SA'!H$25","v":190639.16362751057},null,{"$f":" IF(ABS(K35) > TRK_TOL, \"tu\", \"vw\")","v":"tu"},{"$f":" H35 - INDEX(M35:Q35, $J$5)","v":190639.16362751057},{"$f":" IF(ABS(K35) > TRK_TOL, IF(INDEX(M35:Q35, $J$5) = 0, 0, H35 / INDEX(M35:Q35, $J$5) - 1), 0)","v":0}]
[]
[]
["CASH FLOW"]
[]
[null,null,null,null,{"$f":" 'FS SA'!E$30","v":"[Cash received from invoices]"},{"$f":" 'FS SA'!F$30","v":0},{"$f":" 'FS SA'!G$30","v":0},{"$f":" 'FS SA'!H$30","v":0},null,{"$f":" IF(ABS(K40) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H40 - INDEX(M40:Q40, $J$5)","v":0},{"$f":" IF(ABS(K40) > TRK_TOL, IF(INDEX(M40:Q40, $J$5) = 0, 0, H40 / INDEX(M40:Q40, $J$5) - 1), 0)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E$31","v":"[Cash paid for operating costs]"},{"$f":" 'FS SA'!F$31","v":0},{"$f":" 'FS SA'!G$31","v":0},{"$f":" 'FS SA'!H$31","v":0},null,{"$f":" IF(ABS(K41) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H41 - INDEX(M41:Q41, $J$5)","v":0},{"$f":" IF(ABS(K41) > TRK_TOL, IF(INDEX(M41:Q41, $J$5) = 0, 0, H41 / INDEX(M41:Q41, $J$5) - 1), 0)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E$32","v":"[Corporate income tax expense]"},{"$f":" 'FS SA'!F$32","v":0},{"$f":" 'FS SA'!G$32","v":0},{"$f":" 'FS SA'!H$32","v":0},null,{"$f":" IF(ABS(K42) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H42 - INDEX(M42:Q42, $J$5)","v":0},{"$f":" IF(ABS(K42) > TRK_TOL, IF(INDEX(M42:Q42, $J$5) = 0, 0, H42 / INDEX(M42:Q42, $J$5) - 1), 0)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E$33","v":"Cash flow available for senior debt service"},{"$f":" 'FS SA'!F$33","v":0},{"$f":" 'FS SA'!G$33","v":"$ 000s"},{"$f":" 'FS SA'!H$33","v":0},null,{"$f":" IF(ABS(K43) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H43 - INDEX(M43:Q43, $J$5)","v":0},{"$f":" IF(ABS(K43) > TRK_TOL, IF(INDEX(M43:Q43, $J$5) = 0, 0, H43 / INDEX(M43:Q43, $J$5) - 1), 0)","v":0}]
[]
[null,null,null,null,{"$f":" 'FS SA'!E$35","v":"[Senior debt interest]"},{"$f":" 'FS SA'!F$35","v":0},{"$f":" 'FS SA'!G$35","v":0},{"$f":" 'FS SA'!H$35","v":0},null,{"$f":" IF(ABS(K45) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H45 - INDEX(M45:Q45, $J$5)","v":0},{"$f":" IF(ABS(K45) > TRK_TOL, IF(INDEX(M45:Q45, $J$5) = 0, 0, H45 / INDEX(M45:Q45, $J$5) - 1), 0)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E$36","v":"[Senior debt repayment]"},{"$f":" 'FS SA'!F$36","v":0},{"$f":" 'FS SA'!G$36","v":0},{"$f":" 'FS SA'!H$36","v":0},null,{"$f":" IF(ABS(K46) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H46 - INDEX(M46:Q46, $J$5)","v":0},{"$f":" IF(ABS(K46) > TRK_TOL, IF(INDEX(M46:Q46, $J$5) = 0, 0, H46 / INDEX(M46:Q46, $J$5) - 1), 0)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E$37","v":"Cash flow available for refinancing facility"},{"$f":" 'FS SA'!F$37","v":0},{"$f":" 'FS SA'!G$37","v":"$ 000s"},{"$f":" 'FS SA'!H$37","v":0},null,{"$f":" IF(ABS(K47) > TRK_TOL, \"tu\", \"vw\")","v":"vw"}]
[]
[null,null,null,null,{"$f":" 'FS SA'!E$39","v":"[Refi facility drawdown]"},{"$f":" 'FS SA'!F$39","v":0},{"$f":" 'FS SA'!G$39","v":0},{"$f":" 'FS SA'!H$39","v":0},null,{"$f":" IF(ABS(K49) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H49 - INDEX(M49:Q49, $J$5)","v":0},{"$f":" IF(ABS(K49) > TRK_TOL, IF(INDEX(M49:Q49, $J$5) = 0, 0, H49 / INDEX(M49:Q49, $J$5) - 1), 0)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E$40","v":"[Refi facility repayment]"},{"$f":" 'FS SA'!F$40","v":0},{"$f":" 'FS SA'!G$40","v":0},{"$f":" 'FS SA'!H$40","v":0},null,{"$f":" IF(ABS(K50) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H50 - INDEX(M50:Q50, $J$5)","v":0},{"$f":" IF(ABS(K50) > TRK_TOL, IF(INDEX(M50:Q50, $J$5) = 0, 0, H50 / INDEX(M50:Q50, $J$5) - 1), 0)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E$41","v":"[Refi facility interest]"},{"$f":" 'FS SA'!F$41","v":0},{"$f":" 'FS SA'!G$41","v":0},{"$f":" 'FS SA'!H$41","v":0},null,{"$f":" IF(ABS(K51) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H51 - INDEX(M51:Q51, $J$5)","v":0},{"$f":" IF(ABS(K51) > TRK_TOL, IF(INDEX(M51:Q51, $J$5) = 0, 0, H51 / INDEX(M51:Q51, $J$5) - 1), 0)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E$42","v":"Cash flow available for revolving credit facility"},{"$f":" 'FS SA'!F$42","v":0},{"$f":" 'FS SA'!G$42","v":"$ 000s"},{"$f":" 'FS SA'!H$42","v":0},null,{"$f":" IF(ABS(K52) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H52 - INDEX(M52:Q52, $J$5)","v":0},{"$f":" IF(ABS(K52) > TRK_TOL, IF(INDEX(M52:Q52, $J$5) = 0, 0, H52 / INDEX(M52:Q52, $J$5) - 1), 0)","v":0}]
[]
[null,null,null,null,{"$f":" 'FS SA'!E$44","v":"[RCF drawdown]"},{"$f":" 'FS SA'!F$44","v":0},{"$f":" 'FS SA'!G$44","v":0},{"$f":" 'FS SA'!H$44","v":0},null,{"$f":" IF(ABS(K54) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H54 - INDEX(M54:Q54, $J$5)","v":0},{"$f":" IF(ABS(K54) > TRK_TOL, IF(INDEX(M54:Q54, $J$5) = 0, 0, H54 / INDEX(M54:Q54, $J$5) - 1), 0)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E$45","v":"[RCF repayment]"},{"$f":" 'FS SA'!F$45","v":0},{"$f":" 'FS SA'!G$45","v":0},{"$f":" 'FS SA'!H$45","v":0},null,{"$f":" IF(ABS(K55) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H55 - INDEX(M55:Q55, $J$5)","v":0},{"$f":" IF(ABS(K55) > TRK_TOL, IF(INDEX(M55:Q55, $J$5) = 0, 0, H55 / INDEX(M55:Q55, $J$5) - 1), 0)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E$46","v":"[RCF interest expense paid]"},{"$f":" 'FS SA'!F$46","v":0},{"$f":" 'FS SA'!G$46","v":0},{"$f":" 'FS SA'!H$46","v":0},null,{"$f":" IF(ABS(K56) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H56 - INDEX(M56:Q56, $J$5)","v":0},{"$f":" IF(ABS(K56) > TRK_TOL, IF(INDEX(M56:Q56, $J$5) = 0, 0, H56 / INDEX(M56:Q56, $J$5) - 1), 0)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E$47","v":"Cash available for shareholders"},{"$f":" 'FS SA'!F$47","v":0},{"$f":" 'FS SA'!G$47","v":"$ 000s"},{"$f":" 'FS SA'!H$47","v":0},null,{"$f":" IF(ABS(K57) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H57 - INDEX(M57:Q57, $J$5)","v":0},{"$f":" IF(ABS(K57) > TRK_TOL, IF(INDEX(M57:Q57, $J$5) = 0, 0, H57 / INDEX(M57:Q57, $J$5) - 1), 0)","v":0}]
[]
[null,null,null,null,{"$f":" 'FS SA'!E$49","v":"[Share capital redemption]"},{"$f":" 'FS SA'!F$49","v":0},{"$f":" 'FS SA'!G$49","v":0},{"$f":" 'FS SA'!H$49","v":0},null,{"$f":" IF(ABS(K59) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H59 - INDEX(M59:Q59, $J$5)","v":0},{"$f":" IF(ABS(K59) > TRK_TOL, IF(INDEX(M59:Q59, $J$5) = 0, 0, H59 / INDEX(M59:Q59, $J$5) - 1), 0)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E$50","v":"Cash flow available for dividends"},{"$f":" 'FS SA'!F$50","v":0},{"$f":" 'FS SA'!G$50","v":"$ 000s"},{"$f":" 'FS SA'!H$50","v":0},null,{"$f":" IF(ABS(K60) > TRK_TOL, \"tu\", \"vw\")","v":"vw"}]
[]
[null,null,null,null,{"$f":" 'FS SA'!E$52","v":"[Dividends paid]"},{"$f":" 'FS SA'!F$52","v":0},{"$f":" 'FS SA'!G$52","v":0},{"$f":" 'FS SA'!H$52","v":0},null,{"$f":" IF(ABS(K62) > TRK_TOL, \"tu\", \"vw\")","v":"vw"},{"$f":" H62 - INDEX(M62:Q62, $J$5)","v":0},{"$f":" IF(ABS(K62) > TRK_TOL, IF(INDEX(M62:Q62, $J$5) = 0, 0, H62 / INDEX(M62:Q62, $J$5) - 1), 0)","v":0}]
[null,null,null,null,{"$f":" 'FS SA'!E$53","v":"Net cash flow"},{"$f":" 'FS SA'!F$53","v":0},{"$f":" 'FS SA'!G$53","v":"$ 000s"},{"$f":" 'FS SA'!H$53","v":0},null,{"$f":" IF(ABS(K63) > TRK_TOL, \"tu\", \"vw\")","v":"vw"}]
[]
[]
["MODEL RUN INFO"]
[null,null,null,null,"Time",null,null,{"$f":" NOW()","v":44530.518795370372},null,null,null,null,null,43909.144523958334]
[null,null,null,null,"Filename",null,null,{"$f":" MID(CELL(\"filename\",$A$1), SEARCH(\"[\", CELL(\"filename\",$A$1)) + 1, SEARCH(\"]\", CELL(\"filename\",$A$1)) - SEARCH(\"[\", CELL(\"filename\",$A$1)) - 1)","v":"Solar Template FAST.xlsm"},null,null,null,null,null,"EFM 01a.xlsx"]
[]
[]
[null,null,null,null,"[do not delete row]",null,null,null,null,"range end"]

{"sheet":"Check","index":12,"n_rows":31,"n_cols":7,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"Check - Base case 1"}]
[null,null,null,null,null,{"$f":" F9","v":0},"Error chks"]
[null,null,null,null,null,{"$f":" Output!J2","v":9},"Track chgs"]
[null,null,null,null,null,{"$f":" Check!$F$21","v":0},"Alerts"]
[null,null,null,null,null,"Constant","Unit"]
[]
["CHECK SUMMARY"]
[]
[null,null,null,null,"Total checks",{"$f":" SUM(F10:F16)","v":0},"check"]
[null,null,null,null,"[do not delete this row]","[range start]"]
[]
[null,null,null,null,{"$f":" 'FS SA'!E$82","v":"Balance sheet check"},{"$f":" 'FS SA'!F$82","v":0},{"$f":" 'FS SA'!G$82","v":"check"}]
[null,null,null,null,{"$f":" 'FS Ann'!E$82","v":"Annual balance sheet check"},{"$f":" 'FS Ann'!F$82","v":0},{"$f":" 'FS Ann'!G$82","v":"check"}]
[]
[]
[null,null,null,null,"[do not delete this row]","[range end]"]
[]
[]
["ALERT SUMMARY"]
[]
[null,null,null,null,"Total alerts",{"$f":" SUM(F22:F31)","v":0},"alert"]
[null,null,null,null,"[do not delete this row]","[range start]"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"[do not delete this row]","[range end]"]

{"sheet":"Tmp","index":13,"n_rows":24,"n_cols":192,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1))) & \" - \" & InpC!F3","v":"Tmp - Base case 1"}]
[null,null,null,null,{"$f":" Time!E$27","v":"Model period ending"},{"$f":" Check!$F$9","v":0},"Error chks",null,null,{"$f":" Time!J$27","v":"2023-01-31"},{"$f":" Time!K$27","v":"2023-02-28"},{"$f":" Time!L$27","v":"2023-03-31"},{"$f":" Time!M$27","v":"2023-04-30"},{"$f":" Time!N$27","v":"2023-05-31"},{"$f":" Time!O$27","v":"2023-06-30"},{"$f":" Time!P$27","v":"2023-07-31"},{"$f":" Time!Q$27","v":"2023-08-31"},{"$f":" Time!R$27","v":"2023-09-30"},{"$f":" Time!S$27","v":"2023-10-31"},{"$f":" Time!T$27","v":"2023-11-30"},{"$f":" Time!U$27","v":"2023-12-31"},{"$f":" Time!V$27","v":"2024-01-31"},{"$f":" Time!W$27","v":"2024-02-29"},{"$f":" Time!X$27","v":"2024-03-31"},{"$f":" Time!Y$27","v":"2024-04-30"},{"$f":" Time!Z$27","v":"2024-05-31"},{"$f":" Time!AA$27","v":"2024-06-30"},{"$f":" Time!AB$27","v":"2024-07-31"},{"$f":" Time!AC$27","v":"2024-08-31"},{"$f":" Time!AD$27","v":"2024-09-30"},{"$f":" Time!AE$27","v":"2024-10-31"},{"$f":" Time!AF$27","v":"2024-11-30"},{"$f":" Time!AG$27","v":"2024-12-31"},{"$f":" Time!AH$27","v":"2025-01-31"},{"$f":" Time!AI$27","v":"2025-02-28"},{"$f":" Time!AJ$27","v":"2025-03-31"},{"$f":" Time!AK$27","v":"2025-04-30"},{"$f":" Time!AL$27","v":"2025-05-31"},{"$f":" Time!AM$27","v":"2025-06-30"},{"$f":" Time!AN$27","v":"2025-07-31"},{"$f":" Time!AO$27","v":"2025-08-31"},{"$f":" Time!AP$27","v":"2025-09-30"},{"$f":" Time!AQ$27","v":"2025-10-31"},{"$f":" Time!AR$27","v":"2025-11-30"},{"$f":" Time!AS$27","v":"2025-12-31"},{"$f":" Time!AT$27","v":"2026-01-31"},{"$f":" Time!AU$27","v":"2026-02-28"},{"$f":" Time!AV$27","v":"2026-03-31"},{"$f":" Time!AW$27","v":"2026-04-30"},{"$f":" Time!AX$27","v":"2026-05-31"},{"$f":" Time!AY$27","v":"2026-06-30"},{"$f":" Time!AZ$27","v":"2026-07-31"},{"$f":" Time!BA$27","v":"2026-08-31"},{"$f":" Time!BB$27","v":"2026-09-30"},{"$f":" Time!BC$27","v":"2026-10-31"},{"$f":" Time!BD$27","v":"2026-11-30"},{"$f":" Time!BE$27","v":"2026-12-31"},{"$f":" Time!BF$27","v":"2027-01-31"},{"$f":" Time!BG$27","v":"2027-02-28"},{"$f":" Time!BH$27","v":"2027-03-31"},{"$f":" Time!BI$27","v":"2027-04-30"},{"$f":" Time!BJ$27","v":"2027-05-31"},{"$f":" Time!BK$27","v":"2027-06-30"},{"$f":" Time!BL$27","v":"2027-07-31"},{"$f":" Time!BM$27","v":"2027-08-31"},{"$f":" Time!BN$27","v":"2027-09-30"},{"$f":" Time!BO$27","v":"2027-10-31"},{"$f":" Time!BP$27","v":"2027-11-30"},{"$f":" Time!BQ$27","v":"2027-12-31"},{"$f":" Time!BR$27","v":"2028-01-31"},{"$f":" Time!BS$27","v":"2028-02-29"},{"$f":" Time!BT$27","v":"2028-03-31"},{"$f":" Time!BU$27","v":"2028-04-30"},{"$f":" Time!BV$27","v":"2028-05-31"},{"$f":" Time!BW$27","v":"2028-06-30"},{"$f":" Time!BX$27","v":"2028-07-31"},{"$f":" Time!BY$27","v":"2028-08-31"},{"$f":" Time!BZ$27","v":"2028-09-30"},{"$f":" Time!CA$27","v":"2028-10-31"},{"$f":" Time!CB$27","v":"2028-11-30"},{"$f":" Time!CC$27","v":"2028-12-31"},{"$f":" Time!CD$27","v":"2029-01-31"},{"$f":" Time!CE$27","v":"2029-02-28"},{"$f":" Time!CF$27","v":"2029-03-31"},{"$f":" Time!CG$27","v":"2029-04-30"},{"$f":" Time!CH$27","v":"2029-05-31"},{"$f":" Time!CI$27","v":"2029-06-30"},{"$f":" Time!CJ$27","v":"2029-07-31"},{"$f":" Time!CK$27","v":"2029-08-31"},{"$f":" Time!CL$27","v":"2029-09-30"},{"$f":" Time!CM$27","v":"2029-10-31"},{"$f":" Time!CN$27","v":"2029-11-30"},{"$f":" Time!CO$27","v":"2029-12-31"},{"$f":" Time!CP$27","v":"2030-01-31"},{"$f":" Time!CQ$27","v":"2030-02-28"},{"$f":" Time!CR$27","v":"2030-03-31"},{"$f":" Time!CS$27","v":"2030-04-30"},{"$f":" Time!CT$27","v":"2030-05-31"},{"$f":" Time!CU$27","v":"2030-06-30"},{"$f":" Time!CV$27","v":"2030-07-31"},{"$f":" Time!CW$27","v":"2030-08-31"},{"$f":" Time!CX$27","v":"2030-09-30"},{"$f":" Time!CY$27","v":"2030-10-31"},{"$f":" Time!CZ$27","v":"2030-11-30"},{"$f":" Time!DA$27","v":"2030-12-31"},{"$f":" Time!DB$27","v":"2031-01-31"},{"$f":" Time!DC$27","v":"2031-02-28"},{"$f":" Time!DD$27","v":"2031-03-31"},{"$f":" Time!DE$27","v":"2031-04-30"},{"$f":" Time!DF$27","v":"2031-05-31"},{"$f":" Time!DG$27","v":"2031-06-30"},{"$f":" Time!DH$27","v":"2031-07-31"},{"$f":" Time!DI$27","v":"2031-08-31"},{"$f":" Time!DJ$27","v":"2031-09-30"},{"$f":" Time!DK$27","v":"2031-10-31"},{"$f":" Time!DL$27","v":"2031-11-30"},{"$f":" Time!DM$27","v":"2031-12-31"},{"$f":" Time!DN$27","v":"2032-01-31"},{"$f":" Time!DO$27","v":"2032-02-29"},{"$f":" Time!DP$27","v":"2032-03-31"},{"$f":" Time!DQ$27","v":"2032-04-30"},{"$f":" Time!DR$27","v":"2032-05-31"},{"$f":" Time!DS$27","v":"2032-06-30"},{"$f":" Time!DT$27","v":"2032-07-31"},{"$f":" Time!DU$27","v":"2032-08-31"},{"$f":" Time!DV$27","v":"2032-09-30"},{"$f":" Time!DW$27","v":"2032-10-31"},{"$f":" Time!DX$27","v":"2032-11-30"},{"$f":" Time!DY$27","v":"2032-12-31"},{"$f":" Time!DZ$27","v":"2033-01-31"},{"$f":" Time!EA$27","v":"2033-02-28"},{"$f":" Time!EB$27","v":"2033-03-31"},{"$f":" Time!EC$27","v":"2033-04-30"},{"$f":" Time!ED$27","v":"2033-05-31"},{"$f":" Time!EE$27","v":"2033-06-30"},{"$f":" Time!EF$27","v":"2033-07-31"},{"$f":" Time!EG$27","v":"2033-08-31"},{"$f":" Time!EH$27","v":"2033-09-30"},{"$f":" Time!EI$27","v":"2033-10-31"},{"$f":" Time!EJ$27","v":"2033-11-30"},{"$f":" Time!EK$27","v":"2033-12-31"},{"$f":" Time!EL$27","v":"2034-01-31"},{"$f":" Time!EM$27","v":"2034-02-28"},{"$f":" Time!EN$27","v":"2034-03-31"},{"$f":" Time!EO$27","v":"2034-04-30"},{"$f":" Time!EP$27","v":"2034-05-31"},{"$f":" Time!EQ$27","v":"2034-06-30"},{"$f":" Time!ER$27","v":"2034-07-31"},{"$f":" Time!ES$27","v":"2034-08-31"},{"$f":" Time!ET$27","v":"2034-09-30"},{"$f":" Time!EU$27","v":"2034-10-31"},{"$f":" Time!EV$27","v":"2034-11-30"},{"$f":" Time!EW$27","v":"2034-12-31"},{"$f":" Time!EX$27","v":"2035-01-31"},{"$f":" Time!EY$27","v":"2035-02-28"},{"$f":" Time!EZ$27","v":"2035-03-31"},{"$f":" Time!FA$27","v":"2035-04-30"},{"$f":" Time!FB$27","v":"2035-05-31"},{"$f":" Time!FC$27","v":"2035-06-30"},{"$f":" Time!FD$27","v":"2035-07-31"},{"$f":" Time!FE$27","v":"2035-08-31"},{"$f":" Time!FF$27","v":"2035-09-30"},{"$f":" Time!FG$27","v":"2035-10-31"},{"$f":" Time!FH$27","v":"2035-11-30"},{"$f":" Time!FI$27","v":"2035-12-31"},{"$f":" Time!FJ$27","v":"2036-01-31"},{"$f":" Time!FK$27","v":"2036-02-29"},{"$f":" Time!FL$27","v":"2036-03-31"},{"$f":" Time!FM$27","v":"2036-04-30"},{"$f":" Time!FN$27","v":"2036-05-31"},{"$f":" Time!FO$27","v":"2036-06-30"},{"$f":" Time!FP$27","v":"2036-07-31"},{"$f":" Time!FQ$27","v":"2036-08-31"},{"$f":" Time!FR$27","v":"2036-09-30"},{"$f":" Time!FS$27","v":"2036-10-31"},{"$f":" Time!FT$27","v":"2036-11-30"},{"$f":" Time!FU$27","v":"2036-12-31"},{"$f":" Time!FV$27","v":"2037-01-31"},{"$f":" Time!FW$27","v":"2037-02-28"},{"$f":" Time!FX$27","v":"2037-03-31"},{"$f":" Time!FY$27","v":"2037-04-30"},{"$f":" Time!FZ$27","v":"2037-05-31"},{"$f":" Time!GA$27","v":"2037-06-30"},{"$f":" Time!GB$27","v":"2037-07-31"},{"$f":" Time!GC$27","v":"2037-08-31"},{"$f":" Time!GD$27","v":"2037-09-30"},{"$f":" Time!GE$27","v":"2037-10-31"},{"$f":" Time!GF$27","v":"2037-11-30"},{"$f":" Time!GG$27","v":"2037-12-31"},{"$f":" Time!GH$27","v":"2038-01-31"},{"$f":" Time!GI$27","v":"2038-02-28"},{"$f":" Time!GJ$27","v":"2038-03-31"}]
[null,null,null,null,{"$f":" Time!E$71","v":"Timeline label"},{"$f":" Output!J2","v":9},"Track chgs",null,null,{"$f":" Time!J$71","v":"Construction"},{"$f":" Time!K$71","v":"Construction"},{"$f":" Time!L$71","v":"Construction"},{"$f":" Time!M$71","v":"Construction"},{"$f":" Time!N$71","v":"Construction"},{"$f":" Time!O$71","v":"Construction"},{"$f":" Time!P$71","v":"Construction"},{"$f":" Time!Q$71","v":"Construction"},{"$f":" Time!R$71","v":"Construction"},{"$f":" Time!S$71","v":"Construction"},{"$f":" Time!T$71","v":"Construction"},{"$f":" Time!U$71","v":"Construction"},{"$f":" Time!V$71","v":"Construction"},{"$f":" Time!W$71","v":"Construction"},{"$f":" Time!X$71","v":"Construction"},{"$f":" Time!Y$71","v":"Construction"},{"$f":" Time!Z$71","v":"Construction"},{"$f":" Time!AA$71","v":"Construction"},{"$f":" Time!AB$71","v":"Construction"},{"$f":" Time!AC$71","v":"Construction"},{"$f":" Time!AD$71","v":"Construction"},{"$f":" Time!AE$71","v":"Construction"},{"$f":" Time!AF$71","v":"Construction"},{"$f":" Time!AG$71","v":"Construction"},{"$f":" Time!AH$71","v":"Operations"},{"$f":" Time!AI$71","v":"Operations"},{"$f":" Time!AJ$71","v":"Operations"},{"$f":" Time!AK$71","v":"Operations"},{"$f":" Time!AL$71","v":"Operations"},{"$f":" Time!AM$71","v":"Operations"},{"$f":" Time!AN$71","v":"Operations"},{"$f":" Time!AO$71","v":"Operations"},{"$f":" Time!AP$71","v":"Operations"},{"$f":" Time!AQ$71","v":"Operations"},{"$f":" Time!AR$71","v":"Operations"},{"$f":" Time!AS$71","v":"Operations"},{"$f":" Time!AT$71","v":"Operations"},{"$f":" Time!AU$71","v":"Operations"},{"$f":" Time!AV$71","v":"Operations"},{"$f":" Time!AW$71","v":"Operations"},{"$f":" Time!AX$71","v":"Operations"},{"$f":" Time!AY$71","v":"Operations"},{"$f":" Time!AZ$71","v":"Operations"},{"$f":" Time!BA$71","v":"Operations"},{"$f":" Time!BB$71","v":"Operations"},{"$f":" Time!BC$71","v":"Operations"},{"$f":" Time!BD$71","v":"Operations"},{"$f":" Time!BE$71","v":"Operations"},{"$f":" Time!BF$71","v":"Operations"},{"$f":" Time!BG$71","v":"Operations"},{"$f":" Time!BH$71","v":"Operations"},{"$f":" Time!BI$71","v":"Operations"},{"$f":" Time!BJ$71","v":"Operations"},{"$f":" Time!BK$71","v":"Operations"},{"$f":" Time!BL$71","v":"Operations"},{"$f":" Time!BM$71","v":"Operations"},{"$f":" Time!BN$71","v":"Operations"},{"$f":" Time!BO$71","v":"Operations"},{"$f":" Time!BP$71","v":"Operations"},{"$f":" Time!BQ$71","v":"Operations"},{"$f":" Time!BR$71","v":"Operations"},{"$f":" Time!BS$71","v":"Operations"},{"$f":" Time!BT$71","v":"Operations"},{"$f":" Time!BU$71","v":"Operations"},{"$f":" Time!BV$71","v":"Operations"},{"$f":" Time!BW$71","v":"Operations"},{"$f":" Time!BX$71","v":"Operations"},{"$f":" Time!BY$71","v":"Operations"},{"$f":" Time!BZ$71","v":"Operations"},{"$f":" Time!CA$71","v":"Operations"},{"$f":" Time!CB$71","v":"Operations"},{"$f":" Time!CC$71","v":"Operations"},{"$f":" Time!CD$71","v":"Operations"},{"$f":" Time!CE$71","v":"Operations"},{"$f":" Time!CF$71","v":"Operations"},{"$f":" Time!CG$71","v":"Operations"},{"$f":" Time!CH$71","v":"Operations"},{"$f":" Time!CI$71","v":"Operations"},{"$f":" Time!CJ$71","v":"Operations"},{"$f":" Time!CK$71","v":"Operations"},{"$f":" Time!CL$71","v":"Operations"},{"$f":" Time!CM$71","v":"Operations"},{"$f":" Time!CN$71","v":"Operations"},{"$f":" Time!CO$71","v":"Operations"},{"$f":" Time!CP$71","v":"Operations"},{"$f":" Time!CQ$71","v":"Operations"},{"$f":" Time!CR$71","v":"Operations"},{"$f":" Time!CS$71","v":"Operations"},{"$f":" Time!CT$71","v":"Operations"},{"$f":" Time!CU$71","v":"Operations"},{"$f":" Time!CV$71","v":"Operations"},{"$f":" Time!CW$71","v":"Operations"},{"$f":" Time!CX$71","v":"Operations"},{"$f":" Time!CY$71","v":"Operations"},{"$f":" Time!CZ$71","v":"Operations"},{"$f":" Time!DA$71","v":"Operations"},{"$f":" Time!DB$71","v":"Operations"},{"$f":" Time!DC$71","v":"Operations"},{"$f":" Time!DD$71","v":"Operations"},{"$f":" Time!DE$71","v":"Operations"},{"$f":" Time!DF$71","v":"Operations"},{"$f":" Time!DG$71","v":"Operations"},{"$f":" Time!DH$71","v":"Operations"},{"$f":" Time!DI$71","v":"Operations"},{"$f":" Time!DJ$71","v":"Operations"},{"$f":" Time!DK$71","v":"Operations"},{"$f":" Time!DL$71","v":"Operations"},{"$f":" Time!DM$71","v":"Operations"},{"$f":" Time!DN$71","v":"Operations"},{"$f":" Time!DO$71","v":"Operations"},{"$f":" Time!DP$71","v":"Operations"},{"$f":" Time!DQ$71","v":"Operations"},{"$f":" Time!DR$71","v":"Operations"},{"$f":" Time!DS$71","v":"Operations"},{"$f":" Time!DT$71","v":"Operations"},{"$f":" Time!DU$71","v":"Operations"},{"$f":" Time!DV$71","v":"Operations"},{"$f":" Time!DW$71","v":"Operations"},{"$f":" Time!DX$71","v":"Operations"},{"$f":" Time!DY$71","v":"Operations"},{"$f":" Time!DZ$71","v":"Operations"},{"$f":" Time!EA$71","v":"Operations"},{"$f":" Time!EB$71","v":"Operations"},{"$f":" Time!EC$71","v":"Operations"},{"$f":" Time!ED$71","v":"Operations"},{"$f":" Time!EE$71","v":"Operations"},{"$f":" Time!EF$71","v":"Operations"},{"$f":" Time!EG$71","v":"Operations"},{"$f":" Time!EH$71","v":"Operations"},{"$f":" Time!EI$71","v":"Operations"},{"$f":" Time!EJ$71","v":"Operations"},{"$f":" Time!EK$71","v":"Operations"},{"$f":" Time!EL$71","v":"Operations"},{"$f":" Time!EM$71","v":"Operations"},{"$f":" Time!EN$71","v":"Operations"},{"$f":" Time!EO$71","v":"Operations"},{"$f":" Time!EP$71","v":"Operations"},{"$f":" Time!EQ$71","v":"Operations"},{"$f":" Time!ER$71","v":"Operations"},{"$f":" Time!ES$71","v":"Operations"},{"$f":" Time!ET$71","v":"Operations"},{"$f":" Time!EU$71","v":"Operations"},{"$f":" Time!EV$71","v":"Operations"},{"$f":" Time!EW$71","v":"Operations"},{"$f":" Time!EX$71","v":"Operations"},{"$f":" Time!EY$71","v":"Operations"},{"$f":" Time!EZ$71","v":"Operations"},{"$f":" Time!FA$71","v":"Operations"},{"$f":" Time!FB$71","v":"Operations"},{"$f":" Time!FC$71","v":"Operations"},{"$f":" Time!FD$71","v":"Operations"},{"$f":" Time!FE$71","v":"Operations"},{"$f":" Time!FF$71","v":"Operations"},{"$f":" Time!FG$71","v":"Operations"},{"$f":" Time!FH$71","v":"Operations"},{"$f":" Time!FI$71","v":"Operations"},{"$f":" Time!FJ$71","v":"Operations"},{"$f":" Time!FK$71","v":"Operations"},{"$f":" Time!FL$71","v":"Operations"},{"$f":" Time!FM$71","v":"Operations"},{"$f":" Time!FN$71","v":"Operations"},{"$f":" Time!FO$71","v":"Operations"},{"$f":" Time!FP$71","v":"Operations"},{"$f":" Time!FQ$71","v":"Operations"},{"$f":" Time!FR$71","v":"Operations"},{"$f":" Time!FS$71","v":"Operations"},{"$f":" Time!FT$71","v":"Operations"},{"$f":" Time!FU$71","v":"Operations"},{"$f":" Time!FV$71","v":"Operations"},{"$f":" Time!FW$71","v":"Operations"},{"$f":" Time!FX$71","v":"Operations"},{"$f":" Time!FY$71","v":"Operations"},{"$f":" Time!FZ$71","v":"Operations"},{"$f":" Time!GA$71","v":"Operations"},{"$f":" Time!GB$71","v":"Operations"},{"$f":" Time!GC$71","v":"Operations"},{"$f":" Time!GD$71","v":"Operations"},{"$f":" Time!GE$71","v":"Operations"},{"$f":" Time!GF$71","v":"Operations"},{"$f":" Time!GG$71","v":"Operations"},{"$f":" Time!GH$71","v":"Operations"},{"$f":" Time!GI$71","v":"Operations"},{"$f":" Time!GJ$71","v":"Operations"}]
[null,null,null,null,{"$f":" Time!E$45","v":"Contract year"},{"$f":" Check!$F$21","v":0},"Alerts",null,null,{"$f":" Time!J$45","v":2023},{"$f":" Time!K$45","v":2024},{"$f":" Time!L$45","v":2024},{"$f":" Time!M$45","v":2024},{"$f":" Time!N$45","v":2024},{"$f":" Time!O$45","v":2024},{"$f":" Time!P$45","v":2024},{"$f":" Time!Q$45","v":2024},{"$f":" Time!R$45","v":2024},{"$f":" Time!S$45","v":2024},{"$f":" Time!T$45","v":2024},{"$f":" Time!U$45","v":2024},{"$f":" Time!V$45","v":2024},{"$f":" Time!W$45","v":2025},{"$f":" Time!X$45","v":2025},{"$f":" Time!Y$45","v":2025},{"$f":" Time!Z$45","v":2025},{"$f":" Time!AA$45","v":2025},{"$f":" Time!AB$45","v":2025},{"$f":" Time!AC$45","v":2025},{"$f":" Time!AD$45","v":2025},{"$f":" Time!AE$45","v":2025},{"$f":" Time!AF$45","v":2025},{"$f":" Time!AG$45","v":2025},{"$f":" Time!AH$45","v":2025},{"$f":" Time!AI$45","v":2026},{"$f":" Time!AJ$45","v":2026},{"$f":" Time!AK$45","v":2026},{"$f":" Time!AL$45","v":2026},{"$f":" Time!AM$45","v":2026},{"$f":" Time!AN$45","v":2026},{"$f":" Time!AO$45","v":2026},{"$f":" Time!AP$45","v":2026},{"$f":" Time!AQ$45","v":2026},{"$f":" Time!AR$45","v":2026},{"$f":" Time!AS$45","v":2026},{"$f":" Time!AT$45","v":2026},{"$f":" Time!AU$45","v":2027},{"$f":" Time!AV$45","v":2027},{"$f":" Time!AW$45","v":2027},{"$f":" Time!AX$45","v":2027},{"$f":" Time!AY$45","v":2027},{"$f":" Time!AZ$45","v":2027},{"$f":" Time!BA$45","v":2027},{"$f":" Time!BB$45","v":2027},{"$f":" Time!BC$45","v":2027},{"$f":" Time!BD$45","v":2027},{"$f":" Time!BE$45","v":2027},{"$f":" Time!BF$45","v":2027},{"$f":" Time!BG$45","v":2028},{"$f":" Time!BH$45","v":2028},{"$f":" Time!BI$45","v":2028},{"$f":" Time!BJ$45","v":2028},{"$f":" Time!BK$45","v":2028},{"$f":" Time!BL$45","v":2028},{"$f":" Time!BM$45","v":2028},{"$f":" Time!BN$45","v":2028},{"$f":" Time!BO$45","v":2028},{"$f":" Time!BP$45","v":2028},{"$f":" Time!BQ$45","v":2028},{"$f":" Time!BR$45","v":2028},{"$f":" Time!BS$45","v":2029},{"$f":" Time!BT$45","v":2029},{"$f":" Time!BU$45","v":2029},{"$f":" Time!BV$45","v":2029},{"$f":" Time!BW$45","v":2029},{"$f":" Time!BX$45","v":2029},{"$f":" Time!BY$45","v":2029},{"$f":" Time!BZ$45","v":2029},{"$f":" Time!CA$45","v":2029},{"$f":" Time!CB$45","v":2029},{"$f":" Time!CC$45","v":2029},{"$f":" Time!CD$45","v":2029},{"$f":" Time!CE$45","v":2030},{"$f":" Time!CF$45","v":2030},{"$f":" Time!CG$45","v":2030},{"$f":" Time!CH$45","v":2030},{"$f":" Time!CI$45","v":2030},{"$f":" Time!CJ$45","v":2030},{"$f":" Time!CK$45","v":2030},{"$f":" Time!CL$45","v":2030},{"$f":" Time!CM$45","v":2030},{"$f":" Time!CN$45","v":2030},{"$f":" Time!CO$45","v":2030},{"$f":" Time!CP$45","v":2030},{"$f":" Time!CQ$45","v":2031},{"$f":" Time!CR$45","v":2031},{"$f":" Time!CS$45","v":2031},{"$f":" Time!CT$45","v":2031},{"$f":" Time!CU$45","v":2031},{"$f":" Time!CV$45","v":2031},{"$f":" Time!CW$45","v":2031},{"$f":" Time!CX$45","v":2031},{"$f":" Time!CY$45","v":2031},{"$f":" Time!CZ$45","v":2031},{"$f":" Time!DA$45","v":2031},{"$f":" Time!DB$45","v":2031},{"$f":" Time!DC$45","v":2032},{"$f":" Time!DD$45","v":2032},{"$f":" Time!DE$45","v":2032},{"$f":" Time!DF$45","v":2032},{"$f":" Time!DG$45","v":2032},{"$f":" Time!DH$45","v":2032},{"$f":" Time!DI$45","v":2032},{"$f":" Time!DJ$45","v":2032},{"$f":" Time!DK$45","v":2032},{"$f":" Time!DL$45","v":2032},{"$f":" Time!DM$45","v":2032},{"$f":" Time!DN$45","v":2032},{"$f":" Time!DO$45","v":2033},{"$f":" Time!DP$45","v":2033},{"$f":" Time!DQ$45","v":2033},{"$f":" Time!DR$45","v":2033},{"$f":" Time!DS$45","v":2033},{"$f":" Time!DT$45","v":2033},{"$f":" Time!DU$45","v":2033},{"$f":" Time!DV$45","v":2033},{"$f":" Time!DW$45","v":2033},{"$f":" Time!DX$45","v":2033},{"$f":" Time!DY$45","v":2033},{"$f":" Time!DZ$45","v":2033},{"$f":" Time!EA$45","v":2034},{"$f":" Time!EB$45","v":2034},{"$f":" Time!EC$45","v":2034},{"$f":" Time!ED$45","v":2034},{"$f":" Time!EE$45","v":2034},{"$f":" Time!EF$45","v":2034},{"$f":" Time!EG$45","v":2034},{"$f":" Time!EH$45","v":2034},{"$f":" Time!EI$45","v":2034},{"$f":" Time!EJ$45","v":2034},{"$f":" Time!EK$45","v":2034},{"$f":" Time!EL$45","v":2034},{"$f":" Time!EM$45","v":2035},{"$f":" Time!EN$45","v":2035},{"$f":" Time!EO$45","v":2035},{"$f":" Time!EP$45","v":2035},{"$f":" Time!EQ$45","v":2035},{"$f":" Time!ER$45","v":2035},{"$f":" Time!ES$45","v":2035},{"$f":" Time!ET$45","v":2035},{"$f":" Time!EU$45","v":2035},{"$f":" Time!EV$45","v":2035},{"$f":" Time!EW$45","v":2035},{"$f":" Time!EX$45","v":2035},{"$f":" Time!EY$45","v":2036},{"$f":" Time!EZ$45","v":2036},{"$f":" Time!FA$45","v":2036},{"$f":" Time!FB$45","v":2036},{"$f":" Time!FC$45","v":2036},{"$f":" Time!FD$45","v":2036},{"$f":" Time!FE$45","v":2036},{"$f":" Time!FF$45","v":2036},{"$f":" Time!FG$45","v":2036},{"$f":" Time!FH$45","v":2036},{"$f":" Time!FI$45","v":2036},{"$f":" Time!FJ$45","v":2036},{"$f":" Time!FK$45","v":2037},{"$f":" Time!FL$45","v":2037},{"$f":" Time!FM$45","v":2037},{"$f":" Time!FN$45","v":2037},{"$f":" Time!FO$45","v":2037},{"$f":" Time!FP$45","v":2037},{"$f":" Time!FQ$45","v":2037},{"$f":" Time!FR$45","v":2037},{"$f":" Time!FS$45","v":2037},{"$f":" Time!FT$45","v":2037},{"$f":" Time!FU$45","v":2037},{"$f":" Time!FV$45","v":2037},{"$f":" Time!FW$45","v":2038},{"$f":" Time!FX$45","v":2038},{"$f":" Time!FY$45","v":2038},{"$f":" Time!FZ$45","v":2038},{"$f":" Time!GA$45","v":2038},{"$f":" Time!GB$45","v":2038},{"$f":" Time!GC$45","v":2038},{"$f":" Time!GD$45","v":2038},{"$f":" Time!GE$45","v":2038},{"$f":" Time!GF$45","v":2038},{"$f":" Time!GG$45","v":2038},{"$f":" Time!GH$45","v":2038},{"$f":" Time!GI$45","v":2039},{"$f":" Time!GJ$45","v":2039}]
[null,null,null,null,{"$f":" Time!E$13","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":" Time!J$13","v":1},{"$f":" Time!K$13","v":2},{"$f":" Time!L$13","v":3},{"$f":" Time!M$13","v":4},{"$f":" Time!N$13","v":5},{"$f":" Time!O$13","v":6},{"$f":" Time!P$13","v":7},{"$f":" Time!Q$13","v":8},{"$f":" Time!R$13","v":9},{"$f":" Time!S$13","v":10},{"$f":" Time!T$13","v":11},{"$f":" Time!U$13","v":12},{"$f":" Time!V$13","v":13},{"$f":" Time!W$13","v":14},{"$f":" Time!X$13","v":15},{"$f":" Time!Y$13","v":16},{"$f":" Time!Z$13","v":17},{"$f":" Time!AA$13","v":18},{"$f":" Time!AB$13","v":19},{"$f":" Time!AC$13","v":20},{"$f":" Time!AD$13","v":21},{"$f":" Time!AE$13","v":22},{"$f":" Time!AF$13","v":23},{"$f":" Time!AG$13","v":24},{"$f":" Time!AH$13","v":25},{"$f":" Time!AI$13","v":26},{"$f":" Time!AJ$13","v":27},{"$f":" Time!AK$13","v":28},{"$f":" Time!AL$13","v":29},{"$f":" Time!AM$13","v":30},{"$f":" Time!AN$13","v":31},{"$f":" Time!AO$13","v":32},{"$f":" Time!AP$13","v":33},{"$f":" Time!AQ$13","v":34},{"$f":" Time!AR$13","v":35},{"$f":" Time!AS$13","v":36},{"$f":" Time!AT$13","v":37},{"$f":" Time!AU$13","v":38},{"$f":" Time!AV$13","v":39},{"$f":" Time!AW$13","v":40},{"$f":" Time!AX$13","v":41},{"$f":" Time!AY$13","v":42},{"$f":" Time!AZ$13","v":43},{"$f":" Time!BA$13","v":44},{"$f":" Time!BB$13","v":45},{"$f":" Time!BC$13","v":46},{"$f":" Time!BD$13","v":47},{"$f":" Time!BE$13","v":48},{"$f":" Time!BF$13","v":49},{"$f":" Time!BG$13","v":50},{"$f":" Time!BH$13","v":51},{"$f":" Time!BI$13","v":52},{"$f":" Time!BJ$13","v":53},{"$f":" Time!BK$13","v":54},{"$f":" Time!BL$13","v":55},{"$f":" Time!BM$13","v":56},{"$f":" Time!BN$13","v":57},{"$f":" Time!BO$13","v":58},{"$f":" Time!BP$13","v":59},{"$f":" Time!BQ$13","v":60},{"$f":" Time!BR$13","v":61},{"$f":" Time!BS$13","v":62},{"$f":" Time!BT$13","v":63},{"$f":" Time!BU$13","v":64},{"$f":" Time!BV$13","v":65},{"$f":" Time!BW$13","v":66},{"$f":" Time!BX$13","v":67},{"$f":" Time!BY$13","v":68},{"$f":" Time!BZ$13","v":69},{"$f":" Time!CA$13","v":70},{"$f":" Time!CB$13","v":71},{"$f":" Time!CC$13","v":72},{"$f":" Time!CD$13","v":73},{"$f":" Time!CE$13","v":74},{"$f":" Time!CF$13","v":75},{"$f":" Time!CG$13","v":76},{"$f":" Time!CH$13","v":77},{"$f":" Time!CI$13","v":78},{"$f":" Time!CJ$13","v":79},{"$f":" Time!CK$13","v":80},{"$f":" Time!CL$13","v":81},{"$f":" Time!CM$13","v":82},{"$f":" Time!CN$13","v":83},{"$f":" Time!CO$13","v":84},{"$f":" Time!CP$13","v":85},{"$f":" Time!CQ$13","v":86},{"$f":" Time!CR$13","v":87},{"$f":" Time!CS$13","v":88},{"$f":" Time!CT$13","v":89},{"$f":" Time!CU$13","v":90},{"$f":" Time!CV$13","v":91},{"$f":" Time!CW$13","v":92},{"$f":" Time!CX$13","v":93},{"$f":" Time!CY$13","v":94},{"$f":" Time!CZ$13","v":95},{"$f":" Time!DA$13","v":96},{"$f":" Time!DB$13","v":97},{"$f":" Time!DC$13","v":98},{"$f":" Time!DD$13","v":99},{"$f":" Time!DE$13","v":100},{"$f":" Time!DF$13","v":101},{"$f":" Time!DG$13","v":102},{"$f":" Time!DH$13","v":103},{"$f":" Time!DI$13","v":104},{"$f":" Time!DJ$13","v":105},{"$f":" Time!DK$13","v":106},{"$f":" Time!DL$13","v":107},{"$f":" Time!DM$13","v":108},{"$f":" Time!DN$13","v":109},{"$f":" Time!DO$13","v":110},{"$f":" Time!DP$13","v":111},{"$f":" Time!DQ$13","v":112},{"$f":" Time!DR$13","v":113},{"$f":" Time!DS$13","v":114},{"$f":" Time!DT$13","v":115},{"$f":" Time!DU$13","v":116},{"$f":" Time!DV$13","v":117},{"$f":" Time!DW$13","v":118},{"$f":" Time!DX$13","v":119},{"$f":" Time!DY$13","v":120},{"$f":" Time!DZ$13","v":121},{"$f":" Time!EA$13","v":122},{"$f":" Time!EB$13","v":123},{"$f":" Time!EC$13","v":124},{"$f":" Time!ED$13","v":125},{"$f":" Time!EE$13","v":126},{"$f":" Time!EF$13","v":127},{"$f":" Time!EG$13","v":128},{"$f":" Time!EH$13","v":129},{"$f":" Time!EI$13","v":130},{"$f":" Time!EJ$13","v":131},{"$f":" Time!EK$13","v":132},{"$f":" Time!EL$13","v":133},{"$f":" Time!EM$13","v":134},{"$f":" Time!EN$13","v":135},{"$f":" Time!EO$13","v":136},{"$f":" Time!EP$13","v":137},{"$f":" Time!EQ$13","v":138},{"$f":" Time!ER$13","v":139},{"$f":" Time!ES$13","v":140},{"$f":" Time!ET$13","v":141},{"$f":" Time!EU$13","v":142},{"$f":" Time!EV$13","v":143},{"$f":" Time!EW$13","v":144},{"$f":" Time!EX$13","v":145},{"$f":" Time!EY$13","v":146},{"$f":" Time!EZ$13","v":147},{"$f":" Time!FA$13","v":148},{"$f":" Time!FB$13","v":149},{"$f":" Time!FC$13","v":150},{"$f":" Time!FD$13","v":151},{"$f":" Time!FE$13","v":152},{"$f":" Time!FF$13","v":153},{"$f":" Time!FG$13","v":154},{"$f":" Time!FH$13","v":155},{"$f":" Time!FI$13","v":156},{"$f":" Time!FJ$13","v":157},{"$f":" Time!FK$13","v":158},{"$f":" Time!FL$13","v":159},{"$f":" Time!FM$13","v":160},{"$f":" Time!FN$13","v":161},{"$f":" Time!FO$13","v":162},{"$f":" Time!FP$13","v":163},{"$f":" Time!FQ$13","v":164},{"$f":" Time!FR$13","v":165},{"$f":" Time!FS$13","v":166},{"$f":" Time!FT$13","v":167},{"$f":" Time!FU$13","v":168},{"$f":" Time!FV$13","v":169},{"$f":" Time!FW$13","v":170},{"$f":" Time!FX$13","v":171},{"$f":" Time!FY$13","v":172},{"$f":" Time!FZ$13","v":173},{"$f":" Time!GA$13","v":174},{"$f":" Time!GB$13","v":175},{"$f":" Time!GC$13","v":176},{"$f":" Time!GD$13","v":177},{"$f":" Time!GE$13","v":178},{"$f":" Time!GF$13","v":179},{"$f":" Time!GG$13","v":180},{"$f":" Time!GH$13","v":181},{"$f":" Time!GI$13","v":182},{"$f":" Time!GJ$13","v":183}]
[]
[]
[null,null,null,null,"[xxx] balance BEG",null,null,null,null,{"$f":" I11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AO11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BU11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DA11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EG11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FM11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[upward flow]"]
[null,null,null,null,"[downward flow]"]
[null,null,null,null,"[xxx] balance",null,null,null,null,{"$f":" J8 + J9 - J10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP8 + AP9 - AP10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BV8 + BV9 - BV10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" DB8 + DB9 - DB10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EH8 + EH9 - EH10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" FN8 + FN9 - FN10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"[xxx] - initial balance ",null,{"$f":" SMU","v":"$ 000s"}]
[null,null,null,null,{"$f":" Time!E$104","v":"Financial close date flag"},{"$f":" Time!F$104","v":0},{"$f":" Time!G$104","v":"flag"},{"$f":" Time!H$104","v":1},{"$f":" Time!I$104","v":0},{"$f":" Time!J$104","v":1},{"$f":" Time!K$104","v":0},{"$f":" Time!L$104","v":0},{"$f":" Time!M$104","v":0},{"$f":" Time!N$104","v":0},{"$f":" Time!O$104","v":0},{"$f":" Time!P$104","v":0},{"$f":" Time!Q$104","v":0},{"$f":" Time!R$104","v":0},{"$f":" Time!S$104","v":0},{"$f":" Time!T$104","v":0},{"$f":" Time!U$104","v":0},{"$f":" Time!V$104","v":0},{"$f":" Time!W$104","v":0},{"$f":" Time!X$104","v":0},{"$f":" Time!Y$104","v":0},{"$f":" Time!Z$104","v":0},{"$f":" Time!AA$104","v":0},{"$f":" Time!AB$104","v":0},{"$f":" Time!AC$104","v":0},{"$f":" Time!AD$104","v":0},{"$f":" Time!AE$104","v":0},{"$f":" Time!AF$104","v":0},{"$f":" Time!AG$104","v":0},{"$f":" Time!AH$104","v":0},{"$f":" Time!AI$104","v":0},{"$f":" Time!AJ$104","v":0},{"$f":" Time!AK$104","v":0},{"$f":" Time!AL$104","v":0},{"$f":" Time!AM$104","v":0},{"$f":" Time!AN$104","v":0},{"$f":" Time!AO$104","v":0},{"$f":" Time!AP$104","v":0},{"$f":" Time!AQ$104","v":0},{"$f":" Time!AR$104","v":0},{"$f":" Time!AS$104","v":0},{"$f":" Time!AT$104","v":0},{"$f":" Time!AU$104","v":0},{"$f":" Time!AV$104","v":0},{"$f":" Time!AW$104","v":0},{"$f":" Time!AX$104","v":0},{"$f":" Time!AY$104","v":0},{"$f":" Time!AZ$104","v":0},{"$f":" Time!BA$104","v":0},{"$f":" Time!BB$104","v":0},{"$f":" Time!BC$104","v":0},{"$f":" Time!BD$104","v":0},{"$f":" Time!BE$104","v":0},{"$f":" Time!BF$104","v":0},{"$f":" Time!BG$104","v":0},{"$f":" Time!BH$104","v":0},{"$f":" Time!BI$104","v":0},{"$f":" Time!BJ$104","v":0},{"$f":" Time!BK$104","v":0},{"$f":" Time!BL$104","v":0},{"$f":" Time!BM$104","v":0},{"$f":" Time!BN$104","v":0},{"$f":" Time!BO$104","v":0},{"$f":" Time!BP$104","v":0},{"$f":" Time!BQ$104","v":0},{"$f":" Time!BR$104","v":0},{"$f":" Time!BS$104","v":0},{"$f":" Time!BT$104","v":0},{"$f":" Time!BU$104","v":0},{"$f":" Time!BV$104","v":0},{"$f":" Time!BW$104","v":0},{"$f":" Time!BX$104","v":0},{"$f":" Time!BY$104","v":0},{"$f":" Time!BZ$104","v":0},{"$f":" Time!CA$104","v":0},{"$f":" Time!CB$104","v":0},{"$f":" Time!CC$104","v":0},{"$f":" Time!CD$104","v":0},{"$f":" Time!CE$104","v":0},{"$f":" Time!CF$104","v":0},{"$f":" Time!CG$104","v":0},{"$f":" Time!CH$104","v":0},{"$f":" Time!CI$104","v":0},{"$f":" Time!CJ$104","v":0},{"$f":" Time!CK$104","v":0},{"$f":" Time!CL$104","v":0},{"$f":" Time!CM$104","v":0},{"$f":" Time!CN$104","v":0},{"$f":" Time!CO$104","v":0},{"$f":" Time!CP$104","v":0},{"$f":" Time!CQ$104","v":0},{"$f":" Time!CR$104","v":0},{"$f":" Time!CS$104","v":0},{"$f":" Time!CT$104","v":0},{"$f":" Time!CU$104","v":0},{"$f":" Time!CV$104","v":0},{"$f":" Time!CW$104","v":0},{"$f":" Time!CX$104","v":0},{"$f":" Time!CY$104","v":0},{"$f":" Time!CZ$104","v":0},{"$f":" Time!DA$104","v":0},{"$f":" Time!DB$104","v":0},{"$f":" Time!DC$104","v":0},{"$f":" Time!DD$104","v":0},{"$f":" Time!DE$104","v":0},{"$f":" Time!DF$104","v":0},{"$f":" Time!DG$104","v":0},{"$f":" Time!DH$104","v":0},{"$f":" Time!DI$104","v":0},{"$f":" Time!DJ$104","v":0},{"$f":" Time!DK$104","v":0},{"$f":" Time!DL$104","v":0},{"$f":" Time!DM$104","v":0},{"$f":" Time!DN$104","v":0},{"$f":" Time!DO$104","v":0},{"$f":" Time!DP$104","v":0},{"$f":" Time!DQ$104","v":0},{"$f":" Time!DR$104","v":0},{"$f":" Time!DS$104","v":0},{"$f":" Time!DT$104","v":0},{"$f":" Time!DU$104","v":0},{"$f":" Time!DV$104","v":0},{"$f":" Time!DW$104","v":0},{"$f":" Time!DX$104","v":0},{"$f":" Time!DY$104","v":0},{"$f":" Time!DZ$104","v":0},{"$f":" Time!EA$104","v":0},{"$f":" Time!EB$104","v":0},{"$f":" Time!EC$104","v":0},{"$f":" Time!ED$104","v":0},{"$f":" Time!EE$104","v":0},{"$f":" Time!EF$104","v":0},{"$f":" Time!EG$104","v":0},{"$f":" Time!EH$104","v":0},{"$f":" Time!EI$104","v":0},{"$f":" Time!EJ$104","v":0},{"$f":" Time!EK$104","v":0},{"$f":" Time!EL$104","v":0},{"$f":" Time!EM$104","v":0},{"$f":" Time!EN$104","v":0},{"$f":" Time!EO$104","v":0},{"$f":" Time!EP$104","v":0},{"$f":" Time!EQ$104","v":0},{"$f":" Time!ER$104","v":0},{"$f":" Time!ES$104","v":0},{"$f":" Time!ET$104","v":0},{"$f":" Time!EU$104","v":0},{"$f":" Time!EV$104","v":0},{"$f":" Time!EW$104","v":0},{"$f":" Time!EX$104","v":0},{"$f":" Time!EY$104","v":0},{"$f":" Time!EZ$104","v":0},{"$f":" Time!FA$104","v":0},{"$f":" Time!FB$104","v":0},{"$f":" Time!FC$104","v":0},{"$f":" Time!FD$104","v":0},{"$f":" Time!FE$104","v":0},{"$f":" Time!FF$104","v":0},{"$f":" Time!FG$104","v":0},{"$f":" Time!FH$104","v":0},{"$f":" Time!FI$104","v":0},{"$f":" Time!FJ$104","v":0},{"$f":" Time!FK$104","v":0},{"$f":" Time!FL$104","v":0},{"$f":" Time!FM$104","v":0},{"$f":" Time!FN$104","v":0},{"$f":" Time!FO$104","v":0},{"$f":" Time!FP$104","v":0},{"$f":" Time!FQ$104","v":0},{"$f":" Time!FR$104","v":0},{"$f":" Time!FS$104","v":0},{"$f":" Time!FT$104","v":0},{"$f":" Time!FU$104","v":0},{"$f":" Time!FV$104","v":0},{"$f":" Time!FW$104","v":0},{"$f":" Time!FX$104","v":0},{"$f":" Time!FY$104","v":0},{"$f":" Time!FZ$104","v":0},{"$f":" Time!GA$104","v":0},{"$f":" Time!GB$104","v":0},{"$f":" Time!GC$104","v":0},{"$f":" Time!GD$104","v":0},{"$f":" Time!GE$104","v":0},{"$f":" Time!GF$104","v":0},{"$f":" Time!GG$104","v":0},{"$f":" Time!GH$104","v":0},{"$f":" Time!GI$104","v":0},{"$f":" Time!GJ$104","v":0}]
[]
[null,null,null,null,"[xxx] balance BEG",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":"I20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GG20","v":0},0,0]
[null,null,null,null,"[upward flow]"]
[null,null,null,null,"[downward flow]"]
[null,null,null,null,"[xxx] balance",null,{"$f":" SMU","v":"$ 000s"},null,null,{"$f":" IF( J15 = 1, $F14, J17 + J18 - J19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( AP15 = 1, $F14, AP17 + AP18 - AP19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( BV15 = 1, $F14, BV17 + BV18 - BV19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( DB15 = 1, $F14, DB17 + DB18 - DB19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( EH15 = 1, $F14, EH17 + EH18 - EH19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( FN15 = 1, $F14, FN17 + FN18 - FN19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( GH15 = 1, $F14, GH17 + GH18 - GH19)","v":0},0,0]
[]
[]
[null,null,null,null,"Sign switch line item POS",null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J23:GJ23)","v":18300},null,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,null,null,{"$f":" LEFT(E23, LEN(E23) - 4)","v":"Sign switch line item"},null,{"$f":" SMU","v":"$ 000s"},{"$f":" SUM(J24:GJ24)","v":-18300},null,{"$f":" -1 * J23","v":-100},-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,{"$f":" -1 * AP23","v":-100},-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,{"$f":" -1 * BV23","v":-100},-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,{"$f":" -1 * DB23","v":-100},-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,{"$f":" -1 * EH23","v":-100},-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,{"$f":" -1 * FN23","v":-100},-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,{"$f":" -1 * GH23","v":-100},-100,-100]