{"text_format":"1","workbook":"xlsx","n_sheets":20,"sheets":["Content","checks & questions","Summary","Inputs - Partnership","Inputs - Tax","Inputs - Financing","Timing","Partnership Cash Flow","Partnership income and ITC","Allocation to partners","Debt sizing","Construction financing","Back Leverage Waterfall","CF after financing","Construction","Equity","Dep","Waterfall","Debt","Merchant curves"],"not_rendered":{"charts":0,"images":6,"macros":1,"external_links":29,"defined_names":2468,"comments":7,"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":"Content","index":0,"n_rows":38,"n_cols":13,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Content"]
[null,null,null,null,null," Colour Codes ",null,null,null,null," File Name: ",null,{"$f":"IFERROR(File_name(),\"\")","v":""}]
[null,null,"Inputs",null,null,null," Inputs ",null,"1234567890"]
[null,null,null,"Timing",null,null," Section Titles ",null,"TITLE ROW",null," Last Save Date ",null,{"$f":"IFERROR(lastsaved(),\"\")","v":""}]
[null,null,null,"Depreciation",null,null," Sum Column ",null,"1000000000"]
[null,null,null,null,null,null," True or 1 ",null,{"$f":"1=1","v":true},null," Last Save By",null,{"$f":"IFERROR(last_save_by(),\"\")","v":""}]
[null,null,"Timing",null,null,null," False or 0 ",null,{"$f":"1=2","v":false}]
[null,null,null,null,null,null," Other Sheet Links ",null,"|||||||||||||||||||"]
[null,null,"checks & questions"]
[]
[null,null,"Partnership"]
[]
[null,null,"Partnership income"]
[null,null,null,"Transferred variables"]
[null,null,null,"ITC"]
[null,null,null,"Depreciation"]
[null,null,null,"Partnership income"]
[]
[null,null,"Construction"]
[]
[null,null,"Equity"]
[]
[null,null,"Dep"]
[]
[null,null,"Waterfall"]
[null,null,null,"Calendar year"]
[null,null,null,"Days in Quarter"]
[null,null,null,"Construction Quarter"]
[null,null,null,"Operations Quarter"]
[null,null,null,"Operations Year"]
[null,null,null,"Escalation Counter"]
[]
[null,null,"Debt"]
[]
[null,null,"Merchant curves"]
[null,null,null,"Wood Mackenzie: 2022 base case Caiso zp26"]
[null,null,null,"Inflation"]

{"sheet":"checks & questions","index":1,"n_rows":18,"n_cols":5,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
["          "]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"EBITDA"]
[null,null,null,null,"Do you compute ITC on the backleverage IDC?"]
[null,null,null,null,"Exact quarter of ITC"]
[null,null,null,null,"TE cash flow share - is it really zero?"]
[null,null,null,null,"Is interest on bridge loan capitalized or not?"]
[null,null,null,null,"Should we take the longer PPA 2 for amortization because it is longer?"]
[]
[]
[null,null,null,"1. The pre-tax IRR is extremely low"]
[null,null,null,null,"Why is the panel cost so high (while it could only costs $200)?"]
[null,null,null,null,"The project unlevered is cash flow is .33% -- too low to make the finaning work"]

{"sheet":"Summary","index":2,"n_rows":29,"n_cols":11,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Sources & Uses of funds"]
[null,null,null,null,"Financial",null,null,null,"Contribution Ratio",null,{"$f":"'Inputs - Tax'!E52","v":1.2}]
[null,null,null,null,"Close"]
[null,null,"Uses of funds",null,null,null,null,null,"Unlevered IRR"]
[null,null,null,"Development",null,null,null,null,"Pre-tax IRR",null,{"$f":"'Partnership Cash Flow'!H120","v":3.2919496297836304E-3}]
[null,null,null,"Capex",null,null,null,null,"Hypothetical after tax",null,{"$f":"'Partnership income and ITC'!H61","v":4.9591019749641432E-2}]
[null,null,null,"IDC"]
[null,null,null,"Fees",null,null,null,null,"TE",null,{"$f":"'Allocation to partners'!H60","v":0.4025887191295624}]
[null,null,null,"Less: ITC",null,null,null,null,"Sponsor pre tax"]
[null,null,null,"Uses of fund with ITC",null,null,null,null,"Sponsor after tax"]
[null,null,null,"Uses of fund without ITC"]
[null,null,null,null,null,null,null,null,"Sponsor after backleverage"]
[null,null,"Sources of funds",null,null,null,null,null,"Debt IRR"]
[null,null,null,"Tax Equity Fiancing",null,null,null,null,"Pre-tax After Back Leverage"]
[null,null,null,"Backleverage",null,null,null,null,"After-tax After Back Leverage"]
[null,null,null,"Sponsor equity"]
[]
[null,null,"Operation"]
[null,null,null,"Total DC Capacity","MWp",{"$f":"'Inputs - Partnership'!E28","v":225}]
[null,null,null,"Total Cost","USD 000",{"$f":"'Construction financing'!H14","v":307650}]
[null,null,null,"Cost/kWp","$/kWp",{"$f":"F22/F21","v":1367.3333333333333}]
[]
[null,null,null,"P50 Yield","kWh/kWp",{"$f":"'Partnership Cash Flow'!E23","v":2785.68}]
[null,null,null,"Capacity Factor","%",{"$f":"F25/8760","v":0.318}]
[]
[null,null,null,"First Year O&M","USD 000",{"$f":"-'Partnership Cash Flow'!Q83*4","v":3164.2533729650472}]
[null,null,null,"Cost per kW-year","USD/kWp",{"$f":"F28/F21","v":14.063348324289098}]

{"sheet":"Inputs - Partnership","index":3,"n_rows":91,"n_cols":18,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
["INPUTS"]
[]
[null,"Timing"]
[]
[null,null,"State",null,"Kern County, CA"]
[null,null,"Project type",null,"Solar"]
[]
[null,null,"Model start",null,"2019-12-31"]
[]
[null,null,null,null,"Duration",null,"Start","End"]
[null,null,"Development",null,4,null,{"$f":"E8+1","v":"2020-01-01"},{"$f":"EOMONTH(G11,E11*3-1)","v":"2020-12-31"}]
[null,null,"Construction",null,4,null,{"$f":"H11+1","v":"2021-01-01"},{"$f":"EOMONTH(G12,E12*3-1)","v":"2021-12-31"}]
[null,null,"Operations",null,35,null,{"$f":"H12+1","v":"2022-01-01"},{"$f":"EOMONTH(G13,E13*12-1)","v":"2056-12-31"}]
[]
[null,"Construction"]
[null,null,null,null,null,null,"Development cost"]
[null,null,"Construction profile",null,"USD '000",null,"Total",1,{"$f":"H17+1","v":2},{"$f":"I17+1","v":3},{"$f":"J17+1","v":4}]
[null,null,"Development","USD '000",14700,null,{"$f":"SUM(H18:K18)","v":1},0.25,0.25,0.25,0.25]
[null,null,"Panels","USD '000",{"$f":"IF(N22,M20,M19)","v":202500},null,null,null,null,null,null,null,202500,{"$f":"M19/E28","v":900}]
[null,null,"Balance of plant","USD '000",67500,null,"CapEx spend Schedule (excl. development)",null,null,null,null,null,{"$f":"N20*E28","v":67500},300]
[null,null,"Interconnection","USD '000",9000,null,"Total",1,{"$f":"H21+1","v":2},{"$f":"I21+1","v":3},{"$f":"J21+1","v":4}]
[null,null,"Contingency","USD '000",{"$f":"SUM(E19:E21)*E25","v":13950},null,{"$f":"SUM(H22:K22)","v":1},0.21000000000000002,0.28999999999999998,0.2,0.30000000000000004,null,"Alt Panel",false]
[null,null,"Total",null,{"$f":"SUM(E18:E22)","v":307650}]
[]
[null,null,"Contingency","%",0.05,"<< 5% of total capEx"]
[]
[null,"Generation"]
[null,null,"Rate capacity","MW",225]
[null,null,null,null,null,null,"Annual production",null,"Production ratio"]
[null,null,"P50 Capacity Factor",null,0.318,null,{"$f":"$E$28*E30*8760","v":626778},"MWh",{"$f":"G30/$E$28","v":2785.68},"kWh/kW"]
[null,null,"P99 Capacity Factor",null,0.27700000000000002,null,{"$f":"$E$28*E31*8760","v":545967},"MWh",{"$f":"G31/$E$28","v":2426.52},"kWh/kW"]
[]
[null,null,null,null,null,null,"Quarterly insolation"]
[null,null,"Degredation",null,6.0000000000000001E-3,null,"Total",1,{"$f":"H34+1","v":2},{"$f":"I34+1","v":3},{"$f":"J34+1","v":4}]
[null,null,"Availability",null,1,null,{"$f":"SUM(H35:K35)","v":1},0.2,0.32500000000000001,0.29399999999999998,0.18099999999999999]
[null,null,"Capacity Convertion Ratio (AC/DC ratio)",null,1.2E-2,"<< how to apply?"]
[]
[null,null,"Price"]
[null,null,"PPA 1"]
[null,null,"Price","USD / MWh",38,null,"Start","End"]
[null,null,"Tenor","Years",15,null,"2021-12-31",{"$f":"EOMONTH(G41,E41*12)","v":"2036-12-31"}]
[null,null,"Generation ","%",0.6]
[]
[null,null,"Escalation",null,2.5000000000000001E-2]
[]
[null,null,"Security Requirements",null,""]
[null,null,"Once Executed ($/kWdc)","$/KWdc",70]
[null,null,"Step Up (per Annum)","$/KW",125]
[]
[]
[null,null,"PPA 2"]
[null,null,"Price","USD / MWh",42.5,null,"Start","End"]
[null,null,"Tenor","Years",20,null,{"$f":"Op_start","v":"2022-01-01"},{"$f":"EOMONTH(G53,E53*12)","v":"2042-01-31"}]
[null,null,"Generation ","%",0.35]
[]
[null,null,"Escalation","%",0]
[]
[null,null,"Merchant price (real)","<< see Merchant curves tab"]
[]
[null,null,"Renewable energy credits (REC)",null,null,null,"Start",null,{"$f":"G61","v":2022},{"$f":"I60+1","v":2023},{"$f":"J60+1","v":2024},{"$f":"K60+1","v":2025},{"$f":"L60+1","v":2026},{"$f":"M60+1","v":2027},{"$f":"N60+1","v":2028},{"$f":"O60+1","v":2029},{"$f":"P60+1","v":2030},{"$f":"Q60+1","v":2031}]
[null,null,"Tenor","Years",10,null,{"$f":"YEAR(Op_start)","v":2022},null,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25]
[null,null,"Price","USD / kWh",1.25]
[]
[]
[null,"Fixed costs"]
[null,null,"Operating expense",null,"$ p.a.",null,"Escalation"]
[null,null,"Panel O&M","USD '000",40,null,2.5000000000000001E-2]
[null,null,"BoP O&M and site labor ","USD '000",125,null,0.02]
[null,null,"Operating expense","USD '000",71,null,0.02,null,"Start","End"]
[null,null,"Maintenance","USD '000",83,null,0.02,null,5,20]
[null,null,"Asset management ","USD '000",250,null,0.02,null,{"$f":"EOMONTH(Op_start,I70*12)","v":"2027-01-31"},{"$f":"EOMONTH(Op_start,J70*12)","v":"2042-01-31"}]
[null,null,"Community support ","USD '000",10,null,0.02]
[null,null,"3rd party services ","USD '000",200,null,0.02]
[]
[]
[]
[null,null,"Property tax","USD '000",500,null,0]
[null,null,"Land","USD '000",500,null,0]
[]
["  ",null,"Insurance","%",5.0000000000000001E-3,null,0]
[null,null,"Project Cap Exp",null,{"$f":"SUM(E19:E22)","v":292950}]
[null,null,null,"USD '000",{"$f":"E81*E80","v":1464.75}]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Inputs - Partnership'!E19:E22","v":202500}]
[null,null,null,null,null,67500]
[null,null,null,null,null,9000]
[null,null,null,null,null,13950]

{"sheet":"Inputs - Tax","index":4,"n_rows":52,"n_cols":69,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Depreciation"]
[null,null,"Construction capex",null,null,null,null,"Straight line",null,null,null,"Reducing balance",null,null,"MACRS"]
[null,null,null,null,"Accounting","Tax",null,"Asset life","% p.a.","% p.q.",null,"RB multiple","% p.q.",null,"Selection"]
[null,null,"Long term",null,"SL","MACRS",null,15,{"$f":"IF(H6=0,0,1/H6)","v":6.6666666666666666E-2},{"$f":"I6/4","v":1.6666666666666666E-2},null,2,{"$f":"J6*L6","v":3.3333333333333333E-2},null,"15 year"]
[null,null,"Short term",null,"SL","MACRS",null,10,{"$f":"IF(H7=0,0,1/H7)","v":0.1},{"$f":"I7/4","v":2.5000000000000001E-2},null,2,{"$f":"J7*L7","v":0.05},null,"5 year"]
[null,null,"Financing",null,"SL","MACRS",null,6,{"$f":"IF(H8=0,0,1/H8)","v":0.16666666666666666},{"$f":"I8/4","v":4.1666666666666664E-2},null,2,{"$f":"J8*L8","v":8.3333333333333329E-2},null,"5 year"]
[null,null,"Categories"]
[null,null,"Construction capex",null,"Category"]
[null,null,{"$f":"'Inputs - Partnership'!C18","v":"Development"},null,1]
[null,null,{"$f":"'Inputs - Partnership'!C19","v":"Panels"},null,2]
[null,null,{"$f":"'Inputs - Partnership'!C20","v":"Balance of plant"},null,1]
[null,null,{"$f":"'Inputs - Partnership'!C21","v":"Interconnection"},null,2]
[null,null,{"$f":"'Inputs - Partnership'!C22","v":"Contingency"},null,2,null,null,null,null,null,null,null,"Do not delete"]
[null,null,"IDC",null,3,null,null,null,null,null,null,null,"Straight line",null,"SL"]
[null,null,"Financing fees",null,3,null,null,null,null,null,null,null,"Reducing balance",null,"RB"]
[null,null,null,null,null,null,null,null,null,null,null,null,"MACRS",null,"MACRS"]
[null,null,"Maintenance capex",null,"Category"]
[null,null,{"$f":"'Inputs - Partnership'!C70","v":"Maintenance"},null,1]
[]
[null,null,null,null,null,null,null,"PP&A"]
[null,null,null,null,null,null,null,{"$f":"'Partnership Cash Flow'!H109","v":307650}]
[]
[null,"MACRS depreciation schedule (half-year convention)"]
[null,null,"Depreciation by year"]
[null,null,null,null,null,null,null,"Operation years"]
[null,null,null,null,"Useful life",null,0,1,{"$f":"H28+1","v":2},{"$f":"I28+1","v":3},{"$f":"J28+1","v":4},{"$f":"K28+1","v":5},{"$f":"L28+1","v":6},{"$f":"M28+1","v":7},{"$f":"N28+1","v":8},{"$f":"O28+1","v":9},{"$f":"P28+1","v":10},{"$f":"Q28+1","v":11},{"$f":"R28+1","v":12},{"$f":"S28+1","v":13},{"$f":"T28+1","v":14},{"$f":"U28+1","v":15},{"$f":"V28+1","v":16},{"$f":"W28+1","v":17}]
[null,null,"5 year","% p.a.",6,null,null,0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,"5 year","% p.a.",6,null,null,0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,"15 year","% p.a.",16,null,null,0.05,9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.93E-2,6.2300000000000001E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,2.9499999999999998E-2]
[]
[null,null,"Full 5 year MACRS from VDB Caclculation","% p.a.",null,null,{"$f":"SUM(H33:L33)","v":1},{"$f":"VDB(1,0,5,G28,H28,2)","v":0.4},{"$f":"VDB(1,0,5,H28,I28,2)","v":0.24},{"$f":"VDB(1,0,5,I28,J28,2)","v":0.14399999999999999},{"$f":"VDB(1,0,5,J28,K28,2)","v":0.108},{"$f":"VDB(1,0,5,K28,L28,2)","v":0.108}]
[null,null,"1/2 Year 5 year MACRS from VDB Caclculation","% p.a.",null,null,null,{"$f":"H33/2","v":0.2},{"$f":"H33/2+I33/2","v":0.32},{"$f":"I33/2+J33/2","v":0.192},{"$f":"J33/2+K33/2","v":0.126},{"$f":"K33/2+L33/2","v":0.108},{"$f":"L33/2+M33/2","v":5.3999999999999999E-2}]
[]
[null,null,"Basis reduction from ITC",null,0.5]
[null,null,null,null,null,null,null,{"$f":"ROUNDUP(H38/4,0)","v":16},{"$f":"ROUNDUP(I38/4,0)","v":16},{"$f":"ROUNDUP(J38/4,0)","v":15},{"$f":"ROUNDUP(K38/4,0)","v":15},{"$f":"ROUNDUP(L38/4,0)","v":15},{"$f":"ROUNDUP(M38/4,0)","v":15},{"$f":"ROUNDUP(N38/4,0)","v":14},{"$f":"ROUNDUP(O38/4,0)","v":14},{"$f":"ROUNDUP(P38/4,0)","v":14},{"$f":"ROUNDUP(Q38/4,0)","v":14},{"$f":"ROUNDUP(R38/4,0)","v":13},{"$f":"ROUNDUP(S38/4,0)","v":13},{"$f":"ROUNDUP(T38/4,0)","v":13},{"$f":"ROUNDUP(U38/4,0)","v":13},{"$f":"ROUNDUP(V38/4,0)","v":12},{"$f":"ROUNDUP(W38/4,0)","v":12},{"$f":"ROUNDUP(X38/4,0)","v":12},{"$f":"ROUNDUP(Y38/4,0)","v":12},{"$f":"ROUNDUP(Z38/4,0)","v":11},{"$f":"ROUNDUP(AA38/4,0)","v":11},{"$f":"ROUNDUP(AB38/4,0)","v":11},{"$f":"ROUNDUP(AC38/4,0)","v":11},{"$f":"ROUNDUP(AD38/4,0)","v":10},{"$f":"ROUNDUP(AE38/4,0)","v":10},{"$f":"ROUNDUP(AF38/4,0)","v":10},{"$f":"ROUNDUP(AG38/4,0)","v":10},{"$f":"ROUNDUP(AH38/4,0)","v":9},{"$f":"ROUNDUP(AI38/4,0)","v":9},{"$f":"ROUNDUP(AJ38/4,0)","v":9},{"$f":"ROUNDUP(AK38/4,0)","v":9},{"$f":"ROUNDUP(AL38/4,0)","v":8},{"$f":"ROUNDUP(AM38/4,0)","v":8},{"$f":"ROUNDUP(AN38/4,0)","v":8},{"$f":"ROUNDUP(AO38/4,0)","v":8},{"$f":"ROUNDUP(AP38/4,0)","v":7},{"$f":"ROUNDUP(AQ38/4,0)","v":7},{"$f":"ROUNDUP(AR38/4,0)","v":7},{"$f":"ROUNDUP(AS38/4,0)","v":7},{"$f":"ROUNDUP(AT38/4,0)","v":6},{"$f":"ROUNDUP(AU38/4,0)","v":6},{"$f":"ROUNDUP(AV38/4,0)","v":6},{"$f":"ROUNDUP(AW38/4,0)","v":6},{"$f":"ROUNDUP(AX38/4,0)","v":5},{"$f":"ROUNDUP(AY38/4,0)","v":5},{"$f":"ROUNDUP(AZ38/4,0)","v":5},{"$f":"ROUNDUP(BA38/4,0)","v":5},{"$f":"ROUNDUP(BB38/4,0)","v":4},{"$f":"ROUNDUP(BC38/4,0)","v":4},{"$f":"ROUNDUP(BD38/4,0)","v":4},{"$f":"ROUNDUP(BE38/4,0)","v":4},{"$f":"ROUNDUP(BF38/4,0)","v":3},{"$f":"ROUNDUP(BG38/4,0)","v":3},{"$f":"ROUNDUP(BH38/4,0)","v":3},{"$f":"ROUNDUP(BI38/4,0)","v":3},{"$f":"ROUNDUP(BJ38/4,0)","v":2},{"$f":"ROUNDUP(BK38/4,0)","v":2},{"$f":"ROUNDUP(BL38/4,0)","v":2},{"$f":"ROUNDUP(BM38/4,0)","v":2},{"$f":"ROUNDUP(BN38/4,0)","v":1},{"$f":"ROUNDUP(BO38/4,0)","v":1},{"$f":"ROUNDUP(BP38/4,0)","v":1},{"$f":"ROUNDUP(BQ38/4,0)","v":1}]
[null,null,null,null,null,null,{"$f":"MAX(H28:W28)*4-1","v":63},{"$f":"G38-1","v":62},{"$f":"H38-1","v":61},{"$f":"I38-1","v":60},{"$f":"J38-1","v":59},{"$f":"K38-1","v":58},{"$f":"L38-1","v":57},{"$f":"M38-1","v":56},{"$f":"N38-1","v":55},{"$f":"O38-1","v":54},{"$f":"P38-1","v":53},{"$f":"Q38-1","v":52},{"$f":"R38-1","v":51},{"$f":"S38-1","v":50},{"$f":"T38-1","v":49},{"$f":"U38-1","v":48},{"$f":"V38-1","v":47},{"$f":"W38-1","v":46},{"$f":"X38-1","v":45},{"$f":"Y38-1","v":44},{"$f":"Z38-1","v":43},{"$f":"AA38-1","v":42},{"$f":"AB38-1","v":41},{"$f":"AC38-1","v":40},{"$f":"AD38-1","v":39},{"$f":"AE38-1","v":38},{"$f":"AF38-1","v":37},{"$f":"AG38-1","v":36},{"$f":"AH38-1","v":35},{"$f":"AI38-1","v":34},{"$f":"AJ38-1","v":33},{"$f":"AK38-1","v":32},{"$f":"AL38-1","v":31},{"$f":"AM38-1","v":30},{"$f":"AN38-1","v":29},{"$f":"AO38-1","v":28},{"$f":"AP38-1","v":27},{"$f":"AQ38-1","v":26},{"$f":"AR38-1","v":25},{"$f":"AS38-1","v":24},{"$f":"AT38-1","v":23},{"$f":"AU38-1","v":22},{"$f":"AV38-1","v":21},{"$f":"AW38-1","v":20},{"$f":"AX38-1","v":19},{"$f":"AY38-1","v":18},{"$f":"AZ38-1","v":17},{"$f":"BA38-1","v":16},{"$f":"BB38-1","v":15},{"$f":"BC38-1","v":14},{"$f":"BD38-1","v":13},{"$f":"BE38-1","v":12},{"$f":"BF38-1","v":11},{"$f":"BG38-1","v":10},{"$f":"BH38-1","v":9},{"$f":"BI38-1","v":8},{"$f":"BJ38-1","v":7},{"$f":"BK38-1","v":6},{"$f":"BL38-1","v":5},{"$f":"BM38-1","v":4},{"$f":"BN38-1","v":3},{"$f":"BO38-1","v":2},{"$f":"BP38-1","v":1}]
[null,null,null,null,null,null,null,{"$f":"INDEX($H29:$W29,H$37)","v":0},{"$f":"INDEX($H29:$W29,I$37)","v":0},{"$f":"INDEX($H29:$W29,J$37)","v":0},{"$f":"INDEX($H29:$W29,K$37)","v":0},{"$f":"INDEX($H29:$W29,L$37)","v":0},{"$f":"INDEX($H29:$W29,M$37)","v":0},{"$f":"INDEX($H29:$W29,N$37)","v":0},{"$f":"INDEX($H29:$W29,O$37)","v":0},{"$f":"INDEX($H29:$W29,P$37)","v":0},{"$f":"INDEX($H29:$W29,Q$37)","v":0},{"$f":"INDEX($H29:$W29,R$37)","v":0},{"$f":"INDEX($H29:$W29,S$37)","v":0},{"$f":"INDEX($H29:$W29,T$37)","v":0},{"$f":"INDEX($H29:$W29,U$37)","v":0},{"$f":"INDEX($H29:$W29,V$37)","v":0},{"$f":"INDEX($H29:$W29,W$37)","v":0},{"$f":"INDEX($H29:$W29,X$37)","v":0},{"$f":"INDEX($H29:$W29,Y$37)","v":0},{"$f":"INDEX($H29:$W29,Z$37)","v":0},{"$f":"INDEX($H29:$W29,AA$37)","v":0},{"$f":"INDEX($H29:$W29,AB$37)","v":0},{"$f":"INDEX($H29:$W29,AC$37)","v":0},{"$f":"INDEX($H29:$W29,AD$37)","v":0},{"$f":"INDEX($H29:$W29,AE$37)","v":0},{"$f":"INDEX($H29:$W29,AF$37)","v":0},{"$f":"INDEX($H29:$W29,AG$37)","v":0},{"$f":"INDEX($H29:$W29,AH$37)","v":0},{"$f":"INDEX($H29:$W29,AI$37)","v":0},{"$f":"INDEX($H29:$W29,AJ$37)","v":0},{"$f":"INDEX($H29:$W29,AK$37)","v":0},{"$f":"INDEX($H29:$W29,AL$37)","v":0},{"$f":"INDEX($H29:$W29,AM$37)","v":0},{"$f":"INDEX($H29:$W29,AN$37)","v":0},{"$f":"INDEX($H29:$W29,AO$37)","v":0},{"$f":"INDEX($H29:$W29,AP$37)","v":0},{"$f":"INDEX($H29:$W29,AQ$37)","v":0},{"$f":"INDEX($H29:$W29,AR$37)","v":0},{"$f":"INDEX($H29:$W29,AS$37)","v":0},{"$f":"INDEX($H29:$W29,AT$37)","v":5.7599999999999998E-2},{"$f":"INDEX($H29:$W29,AU$37)","v":5.7599999999999998E-2},{"$f":"INDEX($H29:$W29,AV$37)","v":5.7599999999999998E-2},{"$f":"INDEX($H29:$W29,AW$37)","v":5.7599999999999998E-2},{"$f":"INDEX($H29:$W29,AX$37)","v":0.1152},{"$f":"INDEX($H29:$W29,AY$37)","v":0.1152},{"$f":"INDEX($H29:$W29,AZ$37)","v":0.1152},{"$f":"INDEX($H29:$W29,BA$37)","v":0.1152},{"$f":"INDEX($H29:$W29,BB$37)","v":0.1152},{"$f":"INDEX($H29:$W29,BC$37)","v":0.1152},{"$f":"INDEX($H29:$W29,BD$37)","v":0.1152},{"$f":"INDEX($H29:$W29,BE$37)","v":0.1152},{"$f":"INDEX($H29:$W29,BF$37)","v":0.192},{"$f":"INDEX($H29:$W29,BG$37)","v":0.192},{"$f":"INDEX($H29:$W29,BH$37)","v":0.192},{"$f":"INDEX($H29:$W29,BI$37)","v":0.192},{"$f":"INDEX($H29:$W29,BJ$37)","v":0.32},{"$f":"INDEX($H29:$W29,BK$37)","v":0.32},{"$f":"INDEX($H29:$W29,BL$37)","v":0.32},{"$f":"INDEX($H29:$W29,BM$37)","v":0.32},{"$f":"INDEX($H29:$W29,BN$37)","v":0.2},{"$f":"INDEX($H29:$W29,BO$37)","v":0.2},{"$f":"INDEX($H29:$W29,BP$37)","v":0.2},{"$f":"INDEX($H29:$W29,BQ$37)","v":0.2}]
[null,null,null,null,null,null,null,{"$f":"INDEX($H30:$W30,H$37)","v":0},{"$f":"INDEX($H30:$W30,I$37)","v":0},{"$f":"INDEX($H30:$W30,J$37)","v":0},{"$f":"INDEX($H30:$W30,K$37)","v":0},{"$f":"INDEX($H30:$W30,L$37)","v":0},{"$f":"INDEX($H30:$W30,M$37)","v":0},{"$f":"INDEX($H30:$W30,N$37)","v":0},{"$f":"INDEX($H30:$W30,O$37)","v":0},{"$f":"INDEX($H30:$W30,P$37)","v":0},{"$f":"INDEX($H30:$W30,Q$37)","v":0},{"$f":"INDEX($H30:$W30,R$37)","v":0},{"$f":"INDEX($H30:$W30,S$37)","v":0},{"$f":"INDEX($H30:$W30,T$37)","v":0},{"$f":"INDEX($H30:$W30,U$37)","v":0},{"$f":"INDEX($H30:$W30,V$37)","v":0},{"$f":"INDEX($H30:$W30,W$37)","v":0},{"$f":"INDEX($H30:$W30,X$37)","v":0},{"$f":"INDEX($H30:$W30,Y$37)","v":0},{"$f":"INDEX($H30:$W30,Z$37)","v":0},{"$f":"INDEX($H30:$W30,AA$37)","v":0},{"$f":"INDEX($H30:$W30,AB$37)","v":0},{"$f":"INDEX($H30:$W30,AC$37)","v":0},{"$f":"INDEX($H30:$W30,AD$37)","v":0},{"$f":"INDEX($H30:$W30,AE$37)","v":0},{"$f":"INDEX($H30:$W30,AF$37)","v":0},{"$f":"INDEX($H30:$W30,AG$37)","v":0},{"$f":"INDEX($H30:$W30,AH$37)","v":0},{"$f":"INDEX($H30:$W30,AI$37)","v":0},{"$f":"INDEX($H30:$W30,AJ$37)","v":0},{"$f":"INDEX($H30:$W30,AK$37)","v":0},{"$f":"INDEX($H30:$W30,AL$37)","v":0},{"$f":"INDEX($H30:$W30,AM$37)","v":0},{"$f":"INDEX($H30:$W30,AN$37)","v":0},{"$f":"INDEX($H30:$W30,AO$37)","v":0},{"$f":"INDEX($H30:$W30,AP$37)","v":0},{"$f":"INDEX($H30:$W30,AQ$37)","v":0},{"$f":"INDEX($H30:$W30,AR$37)","v":0},{"$f":"INDEX($H30:$W30,AS$37)","v":0},{"$f":"INDEX($H30:$W30,AT$37)","v":5.7599999999999998E-2},{"$f":"INDEX($H30:$W30,AU$37)","v":5.7599999999999998E-2},{"$f":"INDEX($H30:$W30,AV$37)","v":5.7599999999999998E-2},{"$f":"INDEX($H30:$W30,AW$37)","v":5.7599999999999998E-2},{"$f":"INDEX($H30:$W30,AX$37)","v":0.1152},{"$f":"INDEX($H30:$W30,AY$37)","v":0.1152},{"$f":"INDEX($H30:$W30,AZ$37)","v":0.1152},{"$f":"INDEX($H30:$W30,BA$37)","v":0.1152},{"$f":"INDEX($H30:$W30,BB$37)","v":0.1152},{"$f":"INDEX($H30:$W30,BC$37)","v":0.1152},{"$f":"INDEX($H30:$W30,BD$37)","v":0.1152},{"$f":"INDEX($H30:$W30,BE$37)","v":0.1152},{"$f":"INDEX($H30:$W30,BF$37)","v":0.192},{"$f":"INDEX($H30:$W30,BG$37)","v":0.192},{"$f":"INDEX($H30:$W30,BH$37)","v":0.192},{"$f":"INDEX($H30:$W30,BI$37)","v":0.192},{"$f":"INDEX($H30:$W30,BJ$37)","v":0.32},{"$f":"INDEX($H30:$W30,BK$37)","v":0.32},{"$f":"INDEX($H30:$W30,BL$37)","v":0.32},{"$f":"INDEX($H30:$W30,BM$37)","v":0.32},{"$f":"INDEX($H30:$W30,BN$37)","v":0.2},{"$f":"INDEX($H30:$W30,BO$37)","v":0.2},{"$f":"INDEX($H30:$W30,BP$37)","v":0.2},{"$f":"INDEX($H30:$W30,BQ$37)","v":0.2}]
[null,null,null,null,null,null,null,{"$f":"INDEX($H31:$W31,H$37)","v":2.9499999999999998E-2},{"$f":"INDEX($H31:$W31,I$37)","v":2.9499999999999998E-2},{"$f":"INDEX($H31:$W31,J$37)","v":5.91E-2},{"$f":"INDEX($H31:$W31,K$37)","v":5.91E-2},{"$f":"INDEX($H31:$W31,L$37)","v":5.91E-2},{"$f":"INDEX($H31:$W31,M$37)","v":5.91E-2},{"$f":"INDEX($H31:$W31,N$37)","v":5.8999999999999997E-2},{"$f":"INDEX($H31:$W31,O$37)","v":5.8999999999999997E-2},{"$f":"INDEX($H31:$W31,P$37)","v":5.8999999999999997E-2},{"$f":"INDEX($H31:$W31,Q$37)","v":5.8999999999999997E-2},{"$f":"INDEX($H31:$W31,R$37)","v":5.91E-2},{"$f":"INDEX($H31:$W31,S$37)","v":5.91E-2},{"$f":"INDEX($H31:$W31,T$37)","v":5.91E-2},{"$f":"INDEX($H31:$W31,U$37)","v":5.91E-2},{"$f":"INDEX($H31:$W31,V$37)","v":5.8999999999999997E-2},{"$f":"INDEX($H31:$W31,W$37)","v":5.8999999999999997E-2},{"$f":"INDEX($H31:$W31,X$37)","v":5.8999999999999997E-2},{"$f":"INDEX($H31:$W31,Y$37)","v":5.8999999999999997E-2},{"$f":"INDEX($H31:$W31,Z$37)","v":5.91E-2},{"$f":"INDEX($H31:$W31,AA$37)","v":5.91E-2},{"$f":"INDEX($H31:$W31,AB$37)","v":5.91E-2},{"$f":"INDEX($H31:$W31,AC$37)","v":5.91E-2},{"$f":"INDEX($H31:$W31,AD$37)","v":5.8999999999999997E-2},{"$f":"INDEX($H31:$W31,AE$37)","v":5.8999999999999997E-2},{"$f":"INDEX($H31:$W31,AF$37)","v":5.8999999999999997E-2},{"$f":"INDEX($H31:$W31,AG$37)","v":5.8999999999999997E-2},{"$f":"INDEX($H31:$W31,AH$37)","v":5.91E-2},{"$f":"INDEX($H31:$W31,AI$37)","v":5.91E-2},{"$f":"INDEX($H31:$W31,AJ$37)","v":5.91E-2},{"$f":"INDEX($H31:$W31,AK$37)","v":5.91E-2},{"$f":"INDEX($H31:$W31,AL$37)","v":5.8999999999999997E-2},{"$f":"INDEX($H31:$W31,AM$37)","v":5.8999999999999997E-2},{"$f":"INDEX($H31:$W31,AN$37)","v":5.8999999999999997E-2},{"$f":"INDEX($H31:$W31,AO$37)","v":5.8999999999999997E-2},{"$f":"INDEX($H31:$W31,AP$37)","v":5.8999999999999997E-2},{"$f":"INDEX($H31:$W31,AQ$37)","v":5.8999999999999997E-2},{"$f":"INDEX($H31:$W31,AR$37)","v":5.8999999999999997E-2},{"$f":"INDEX($H31:$W31,AS$37)","v":5.8999999999999997E-2},{"$f":"INDEX($H31:$W31,AT$37)","v":6.2300000000000001E-2},{"$f":"INDEX($H31:$W31,AU$37)","v":6.2300000000000001E-2},{"$f":"INDEX($H31:$W31,AV$37)","v":6.2300000000000001E-2},{"$f":"INDEX($H31:$W31,AW$37)","v":6.2300000000000001E-2},{"$f":"INDEX($H31:$W31,AX$37)","v":6.93E-2},{"$f":"INDEX($H31:$W31,AY$37)","v":6.93E-2},{"$f":"INDEX($H31:$W31,AZ$37)","v":6.93E-2},{"$f":"INDEX($H31:$W31,BA$37)","v":6.93E-2},{"$f":"INDEX($H31:$W31,BB$37)","v":7.6999999999999999E-2},{"$f":"INDEX($H31:$W31,BC$37)","v":7.6999999999999999E-2},{"$f":"INDEX($H31:$W31,BD$37)","v":7.6999999999999999E-2},{"$f":"INDEX($H31:$W31,BE$37)","v":7.6999999999999999E-2},{"$f":"INDEX($H31:$W31,BF$37)","v":8.5500000000000007E-2},{"$f":"INDEX($H31:$W31,BG$37)","v":8.5500000000000007E-2},{"$f":"INDEX($H31:$W31,BH$37)","v":8.5500000000000007E-2},{"$f":"INDEX($H31:$W31,BI$37)","v":8.5500000000000007E-2},{"$f":"INDEX($H31:$W31,BJ$37)","v":9.5000000000000001E-2},{"$f":"INDEX($H31:$W31,BK$37)","v":9.5000000000000001E-2},{"$f":"INDEX($H31:$W31,BL$37)","v":9.5000000000000001E-2},{"$f":"INDEX($H31:$W31,BM$37)","v":9.5000000000000001E-2},{"$f":"INDEX($H31:$W31,BN$37)","v":0.05},{"$f":"INDEX($H31:$W31,BO$37)","v":0.05},{"$f":"INDEX($H31:$W31,BP$37)","v":0.05},{"$f":"INDEX($H31:$W31,BQ$37)","v":0.05}]
[]
[null,"Tax Rates"]
[null,null,"Federal tax rate",null,0.21]
[]
[null,null,"Investment tax credit (ITC)",null,null,null,"Incl dev cost",null,null,"tax credit generated"]
[null,null,"ITC eligibility",null,0.3,null,"Capex","ITC elig costs",null,"ITC amount",null,"TE investment $"]
[null,null,"% of total project cost eligible for ITC",null,0.96,null,{"$f":"'Partnership Cash Flow'!H109","v":307650},{"$f":"G48*E48","v":295344},null,{"$f":"E47*H48","v":88603.199999999997},null,{"$f":"J48*E52","v":106323.84},"<<< 2% of this pre fliP"]
[null,null,"% not eligible for ITC",null,{"$f":"1-E48","v":4.0000000000000036E-2}]
[]
[null,null,"FMV tax basis step-up",null,0.25]
[null,null,"ITC investment multiple",null,1.2]

{"sheet":"Inputs - Financing","index":5,"n_rows":82,"n_cols":14,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Equity"]
[null,null,"Returns",null,null,null,null,null,"<< do not delete"]
[null,null,"Flip method",null,"Partnership flip",null,null,null,"Equity flip method"]
[null,null,null,null,null,null,null,null,"Yield based"]
[null,null,"Flip date (from COD)",null,{"$f":"EOMONTH(Op_start,5*12)","v":"2027-01-31"},null,null,null,"Partnership flip"]
[]
[null,null,null,null,"Preferred return","EBITDA"]
[null,null,"Cash share",null,"Pre-flip","Post-flip"]
[null,null,"Tax equity partner (class A)",null,0]
[null,null,"Sponsor partner (class B)",null,null,0.05]
[]
[null,null,"Pref yield",null,0.02]
[]
[]
[null,null,"Tax share / income (loss) share",null,"Pre-flip","Post-flip"]
[null,null,"Tax equity partner (class A)",null,0.99,0.05]
[null,null,"Sponsor partner (class B)",null,{"$f":"1-E17","v":1.0000000000000009E-2},{"$f":"1-F17","v":0.95}]
[]
[null,null,"Depreciation"]
[null,null,"% of basis eligible for 5-yr MACRS",null,0.96,{"$f":"E21*'Inputs - Tax'!$G$48","v":295344},null,null,null,null,"Agency Fees: $60,000 per annum"]
[null,null,"% of basis eligible for 15-yr MACRS",null,0.04,{"$f":"E22*'Inputs - Tax'!$G$48","v":12306},null,null,null,null,"o Minimum Hedge Requirement: 90.0%"]
[null,null,null,null,null,null,null,null,null,null,"o Hedge Credit Spread: 15 bps from offer"]
[null,null,null,null,null,null,null,null,null,null,"o Required Reserves:"]
[null,null,null,null,null,null,null,null,null,null,"▪ Debt Service Reserve letter of credit"]
[null,null,null,null,null,null,null,null,null,null,"▪ Operations & Maintenance letter of credit"]
[null,null,null,null,null,null,null,null,null,null,"▪ PPA securities to be replaced with bank-provided letters of credit"]
[null,null,"Equity dates",null,null,null,null,null,null,null,"o Commitment Fees: 50.0 bps on undrawn amounts"]
[null,null,"Phase",null,"Pre-flip","Post-flip"]
[null,null,"Allocation period start",null,{"$f":"Op_start","v":"2022-01-01"},{"$f":"E32+1","v":"2027-01-01"}]
[null,null,"Allocation period term",null,5,{"$f":"Project_life-E31","v":30}]
[null,null,"Allocation period end",null,{"$f":"EOMONTH(E30,E31*12-1)","v":"2026-12-31"},{"$f":"Op_end","v":"2056-12-31"}]
[]
[]
[null,null,"Funding"]
[null,null,"Funding structure"]
[null,null,null,null,null,null,"Debt","Sponsor equity","Add equity Req."]
[null,null,"Total funding requirement",null,{"$f":"Construction!H39","v":317049.42292896862},null,{"$f":"1-H38","v":0.85},0.15,{"$f":"Construction!H48","v":-53341.922928968634}]
[null,null,null,null,null,null,{"$f":"G38*SUM('Inputs - Partnership'!E19:E22)","v":249007.5},{"$f":"H38*SUM('Inputs - Partnership'!E19:E22)","v":43942.5}]
[]
[null,null,"Term loan"]
[null,null,"P50 DSCR",null,1.5,"<< From investment grade counterparties"]
[null,null,"P99 DSCR",null,1,"<< From investment grade counterparties"]
[]
[null,null,null,null,null,null,"Start","End"]
[null,null,"Amortization",null,15,null,"2021-12-31",{"$f":"EOMONTH(G46,E46*12)","v":"2036-12-31"}]
[null,null,"Tenor",null,6,null,"2021-01-01",{"$f":"EOMONTH(G47,E47*12)","v":"2027-01-31"}]
[null,null,"Grace period",null,0.5,null,"2021-12-31",{"$f":"EOMONTH(G48,E48*12)","v":"2022-06-30"}]
[]
[null,null,"Upfront fee "]
[null,null,"Construction / Term Loan / LCs",null,1.8749999999999999E-2]
[null,null,"Tax equity bridge loan",null,1.2500000000000001E-2]
[]
[null,null,"Commitment fees",null,5.0000000000000001E-3,"<< On undrawn amounts"]
[null,null,"Start date (COD)",null,{"$f":"Op_start","v":"2022-01-01"}]
[]
[null,null,"Admin Fees","$ p.a.",60]
[null,null,"Percentage Hedged","%",0.9]
[]
[null,null,"Term loan"]
[null,null,"3-Month LIBOR",null,2.4830000000000001E-2,null,"Step-ups every 4 years"]
[null,null,"Date",null,{"$f":"'Inputs - Partnership'!E8","v":"2019-12-31"},null,{"$f":"Op_start","v":"2022-01-01"},{"$f":"EDATE(G62,4*12)","v":"2026-01-01"},{"$f":"EDATE(H62,4*12)","v":"2030-01-01"},{"$f":"EDATE(I62,4*12)","v":"2034-01-01"},{"$f":"EDATE(J62,4*12)","v":"2038-01-01"},{"$f":"EDATE(K62,4*12)","v":"2042-01-01"},{"$f":"EDATE(L62,4*12)","v":"2046-01-01"},{"$f":"EDATE(M62,4*12)","v":"2050-01-01"}]
[null,null,"Step-up",null,1.25E-3,null,null,{"$f":"E63","v":1.25E-3},{"$f":"H63","v":1.25E-3},{"$f":"I63","v":1.25E-3},{"$f":"J63","v":1.25E-3},{"$f":"K63","v":1.25E-3},{"$f":"L63","v":1.25E-3},{"$f":"M63","v":1.25E-3}]
[null,null,"Interest Rate Margin",null,1.8700000000000001E-2,null,{"$f":"E64","v":1.8700000000000001E-2},{"$f":"G64+H63","v":1.9950000000000002E-2},{"$f":"H64+I63","v":2.1200000000000004E-2},{"$f":"I64+J63","v":2.2450000000000005E-2},{"$f":"J64+K63","v":2.3700000000000006E-2},{"$f":"K64+L63","v":2.4950000000000007E-2},{"$f":"L64+M63","v":2.6200000000000008E-2},{"$f":"M64+N63","v":2.7450000000000009E-2}]
[null,null,"All-in Rate"]
[]
[null,null,"Interest Rate Step-up",null,1.25E-3]
[null,null,"Step-up dates",null,4]
[]
[null,null,"Construction /  tax equity bridge loan"]
[null,null,"3-month LIBOR",null,2.4830000000000001E-2,"<< is this correct?"]
[null,null,"Interest rate margin",null,1.2500000000000001E-2]
[null,null,"All-in rate",null,{"$f":"SUM(E71:E72)","v":3.7330000000000002E-2}]
[]
[null,null,"Letter of credit"]
[null,null,"3-month LIBOR",null,2.4830000000000001E-2]
[]
[]
[null,null,"Required Reserve Accounts"]
[null,null,"DSRA Letter of Credit"]
[null,null,"O&M Letter of Credit"]
[null,null,"PPA Securities "]

{"sheet":"Timing","index":6,"n_rows":74,"n_cols":183,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
["TIMING"]
[null,null,"Start of Period",null,null,null,null,null,null,null,{"$f":"F4","v":"2020-01-01"},{"$f":"EDATE(K2,3)","v":"2020-04-01"},"2020-07-01","2020-10-01","2021-01-01","2021-04-01","2021-07-01","2021-10-01","2022-01-01","2022-04-01","2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01",{"$f":"EDATE(AQ2,3)","v":"2028-04-01"},"2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01",{"$f":"EDATE(BW2,3)","v":"2036-04-01"},"2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01","2038-04-01","2038-07-01","2038-10-01","2039-01-01","2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","2041-07-01","2041-10-01","2042-01-01","2042-04-01","2042-07-01","2042-10-01","2043-01-01","2043-04-01","2043-07-01","2043-10-01","2044-01-01",{"$f":"EDATE(DC2,3)","v":"2044-04-01"},"2044-07-01","2044-10-01","2045-01-01","2045-04-01","2045-07-01","2045-10-01","2046-01-01","2046-04-01","2046-07-01","2046-10-01","2047-01-01","2047-04-01","2047-07-01","2047-10-01","2048-01-01","2048-04-01","2048-07-01","2048-10-01","2049-01-01","2049-04-01","2049-07-01","2049-10-01","2050-01-01","2050-04-01","2050-07-01","2050-10-01","2051-01-01","2051-04-01","2051-07-01","2051-10-01","2052-01-01",{"$f":"EDATE(EI2,3)","v":"2052-04-01"},"2052-07-01","2052-10-01","2053-01-01","2053-04-01","2053-07-01","2053-10-01","2054-01-01","2054-04-01","2054-07-01","2054-10-01","2055-01-01","2055-04-01","2055-07-01","2055-10-01","2056-01-01","2056-04-01","2056-07-01","2056-10-01","2057-01-01","2057-04-01","2057-07-01","2057-10-01","2058-01-01","2058-04-01","2058-07-01","2058-10-01","2059-01-01","2059-04-01","2059-07-01","2059-10-01","2060-01-01",{"$f":"EDATE(FO2,3)","v":"2060-04-01"},"2060-07-01","2060-10-01","2061-01-01","2061-04-01","2061-07-01","2061-10-01","2062-01-01","2062-04-01","2062-07-01","2062-10-01","2063-01-01"]
[null,null,"End of Period",null,null,"Start","End",null,null,null,{"$f":"EDATE(K2,3)-1","v":"2020-03-31"},"2020-06-30","2020-09-30","2020-12-31","2021-03-31","2021-06-30","2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31",{"$f":"EDATE(AQ2,3)-1","v":"2028-03-31"},"2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31",{"$f":"EDATE(BW2,3)-1","v":"2036-03-31"},"2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","2041-09-30","2041-12-31","2042-03-31","2042-06-30","2042-09-30","2042-12-31","2043-03-31","2043-06-30","2043-09-30","2043-12-31",{"$f":"EDATE(DC2,3)-1","v":"2044-03-31"},"2044-06-30","2044-09-30","2044-12-31","2045-03-31","2045-06-30","2045-09-30","2045-12-31","2046-03-31","2046-06-30","2046-09-30","2046-12-31","2047-03-31","2047-06-30","2047-09-30","2047-12-31","2048-03-31","2048-06-30","2048-09-30","2048-12-31","2049-03-31","2049-06-30","2049-09-30","2049-12-31","2050-03-31","2050-06-30","2050-09-30","2050-12-31","2051-03-31","2051-06-30","2051-09-30","2051-12-31",{"$f":"EDATE(EI2,3)-1","v":"2052-03-31"},"2052-06-30","2052-09-30","2052-12-31","2053-03-31","2053-06-30","2053-09-30","2053-12-31","2054-03-31","2054-06-30","2054-09-30","2054-12-31","2055-03-31","2055-06-30","2055-09-30","2055-12-31","2056-03-31","2056-06-30","2056-09-30","2056-12-31","2057-03-31","2057-06-30","2057-09-30","2057-12-31","2058-03-31","2058-06-30","2058-09-30","2058-12-31","2059-03-31","2059-06-30","2059-09-30","2059-12-31",{"$f":"EDATE(FO2,3)-1","v":"2060-03-31"},"2060-06-30","2060-09-30","2060-12-31","2061-03-31","2061-06-30","2061-09-30","2061-12-31","2062-03-31","2062-06-30","2062-09-30","2062-12-31","2063-03-31"]
[null,null,"Development Phase",null,null,{"$f":"'Inputs - Partnership'!G11","v":"2020-01-01"},{"$f":"'Inputs - Partnership'!H11","v":"2020-12-31"},null,null,null,{"$f":"IF(AND(K$2>=$F4,K$2<=$G4),1,0)","v":1},1,1,1,0,0,0,0,0,0,{"$f":"IF(AND(U$2>=$F4,U$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AE$2>=$F4,AE$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AO$2>=$F4,AO$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AY$2>=$F4,AY$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BI$2>=$F4,BI$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BS$2>=$F4,BS$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CC$2>=$F4,CC$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CM$2>=$F4,CM$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CW$2>=$F4,CW$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DG$2>=$F4,DG$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DQ$2>=$F4,DQ$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EA$2>=$F4,EA$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EK$2>=$F4,EK$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EU$2>=$F4,EU$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FE$2>=$F4,FE$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FO$2>=$F4,FO$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construction Phase",null,null,{"$f":"'Inputs - Partnership'!G12","v":"2021-01-01"},{"$f":"'Inputs - Partnership'!H12","v":"2021-12-31"},null,null,null,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operating Phase",null,null,{"$f":"'Inputs - Partnership'!G13","v":"2022-01-01"},{"$f":"'Inputs - Partnership'!H13","v":"2056-12-31"},null,null,null,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Counters for call-ups"]
[null,null,"Calendar year",null,null,null,null,null,null,null,{"$f":"YEAR(K3)","v":2020},2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,{"$f":"YEAR(AQ3)","v":2028},2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,{"$f":"YEAR(BW3)","v":2036},2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,{"$f":"YEAR(DC3)","v":2044},2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,{"$f":"YEAR(EI3)","v":2052},2052,2052,2052,2053,2053,2053,2053,2054,2054,2054,2054,2055,2055,2055,2055,2056,2056,2056,2056,2057,2057,2057,2057,2058,2058,2058,2058,2059,2059,2059,2059,{"$f":"YEAR(FO3)","v":2060},2060,2060,2060,2061,2061,2061,2061,2062,2062,2062,2062,2063]
[null,null,"Days in period",null,null,null,null,null,null,null,{"$f":"K3-K2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"AQ3-AQ2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"BW3-BW2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"DC3-DC2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"EI3-EI2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"FO3-FO2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90]
[null,null,"Construction quarter",null,null,null,null,null,null,null,{"$f":"(J11+1)*K5","v":0},0,0,0,1,2,3,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP11+1)*AQ5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BV11+1)*BW5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DB11+1)*DC5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EH11+1)*EI5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(FN11+1)*FO5","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operations quarter",null,null,null,null,null,null,null,{"$f":"(J12+1)*K6","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,{"$f":"(AP12+1)*AQ6","v":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,{"$f":"(BV12+1)*BW6","v":57},58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,{"$f":"(DB12+1)*DC6","v":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,{"$f":"(EH12+1)*EI6","v":121},122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(FN12+1)*FO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operations year",null,null,null,null,null,null,null,{"$f":"ROUNDUP(K12/4,0)","v":0},0,0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,{"$f":"ROUNDUP(AQ12/4,0)","v":7},7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,14,14,14,14,{"$f":"ROUNDUP(BW12/4,0)","v":15},15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,{"$f":"ROUNDUP(DC12/4,0)","v":23},23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,{"$f":"ROUNDUP(EI12/4,0)","v":31},31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(FO12/4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Escalation counter",null,null,null,null,null,null,null,{"$f":"IF(K13=0,0,K13-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,{"$f":"IF(AQ13=0,0,AQ13-1)","v":6},6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,{"$f":"IF(BW13=0,0,BW13-1)","v":14},14,14,14,15,15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,{"$f":"IF(DC13=0,0,DC13-1)","v":22},22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,{"$f":"IF(EI13=0,0,EI13-1)","v":30},30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FO13=0,0,FO13-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Tax equity"]
[]
[null,null,"Equity flip"]
[null,null,"Income/(loss) allocation pre-flip",null,null,{"$f":"F6","v":"2022-01-01"},{"$f":"'Inputs - Financing'!E32","v":"2026-12-31"},null,null,null,{"$f":"IF(AND(K$2>=$F20,K$3<=$G20),1,0)","v":0},{"$f":"IF(AND(L$2>=$F20,L$3<=$G20),1,0)","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BX$2>=$F20,BX$3<=$G20),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(EJ$2>=$F20,EJ$3<=$G20),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]
[null,null,"Income/(loss) allocation post-flip",null,null,{"$f":"'Inputs - Financing'!F30","v":"2027-01-01"},{"$f":"'Inputs - Financing'!F32","v":"2056-12-31"},null,null,null,{"$f":"IF(AND(K$2>=$F21,K$3<=$G21),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Income/losses/ITC split",null,null,"Pre-flip","Post-flip"]
[null,null,"Tax Equity partner ",null,null,{"$f":"'Inputs - Financing'!E17","v":0.99},{"$f":"'Inputs - Financing'!F17","v":0.05},null,null,null,{"$f":"$F24*K$20+$G24*K$21","v":0},{"$f":"$F24*L$20+$G24*L$21","v":0},0,0,0,0,0,0,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"$F24*BX$20+$G24*BX$21","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"$F24*EJ$20+$G24*EJ$21","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sponsor partner ",null,null,{"$f":"'Inputs - Financing'!E18","v":1.0000000000000009E-2},{"$f":"'Inputs - Financing'!F18","v":0.95},null,null,null,{"$f":"$F25*K$20+$G25*K$21","v":0},0,0,0,0,0,0,0,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K24:K25)","v":0},{"$f":"SUM(L24:L25)","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(BX24:BX25)","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,{"$f":"SUM(EJ24:EJ25)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cash split"]
[null,null,"Tax Equity partner's preferred yield - pre-flip",null,null,null,{"$f":"'Inputs - Financing'!E10","v":0},null,null,null,{"$f":"((1+$G29)^(K$10/360)-1)*MAX(K$4:K$6)","v":0},{"$f":"((1+$G29)^(L$10/360)-1)*MAX(L$4:L$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((1+$G29)^(BX$10/360)-1)*MAX(BX$4:BX$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((1+$G29)^(EJ$10/360)-1)*MAX(EJ$4:EJ$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax Equity partner's preferred yield - post-flip",null,null,null,{"$f":"'Inputs - Financing'!F11","v":0.05},null,null,null,{"$f":"((1+$G30)^(K$10/360)-1)*MAX(K$4:K$6)","v":1.240943519417903E-2},1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-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]
[null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K29:K30)","v":1.240943519417903E-2},{"$f":"SUM(L29:L30)","v":1.240943519417903E-2},1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,{"$f":"SUM(BX29:BX30)","v":1.240943519417903E-2},1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,{"$f":"SUM(EJ29:EJ30)","v":1.240943519417903E-2},1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pre-flip"]
[null,null,"Fixed pre-flip period flag",null,null,null,{"$f":"Op_start","v":"2022-01-01"},null,null,null,{"$f":"IF(AND(K2>=$G$34,K2<=$G$35),1,0)","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,{"$f":"IF(AND(AQ2>=$G$34,AQ2<=$G$35),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BW2>=$G$34,BW2<=$G$35),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DC2>=$G$34,DC2<=$G$35),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EI2>=$G$34,EI2<=$G$35),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FO2>=$G$34,FO2<=$G$35),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fixed post-flip flag",null,null,"Flip date",{"$f":"'Inputs - Financing'!E32","v":"2026-12-31"},null,null,null,{"$f":"K6-K34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,{"$f":"AQ6-AQ34","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,{"$f":"BW6-BW34","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"DC6-DC34","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,{"$f":"EI6-EI34","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FO6-FO34","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Income/(loss) allocation pre-flip",null,null,{"$f":"F4","v":"2020-01-01"},{"$f":"'Inputs - Financing'!E32","v":"2026-12-31"},null,null,null,{"$f":"IF(AND(K$2>=$F63,K$3<=$G63),1,0)","v":1},{"$f":"IF(AND(L$2>=$F63,L$3<=$G63),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BX$2>=$F63,BX$3<=$G63),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(EJ$2>=$F63,EJ$3<=$G63),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]
[null,null,"Income/(loss) allocation post-flip",null,null,{"$f":"'Inputs - Financing'!F30","v":"2027-01-01"},{"$f":"'Inputs - Financing'!F32","v":"2056-12-31"},null,null,null,{"$f":"IF(AND(K$2>=$F64,K$3<=$G64),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Income/losses/ITC split",null,null,"Pre-flip","Post-flip"]
[null,null,"Tax Equity partner ",null,null,{"$f":"'Inputs - Financing'!E17","v":0.99},{"$f":"'Inputs - Financing'!F17","v":0.05},null,null,null,{"$f":"$F67*K$63+$G67*K$64","v":0.99},{"$f":"$F67*L$63+$G67*L$64","v":0.99},0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"$F67*BX$63+$G67*BX$64","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"$F67*EJ$63+$G67*EJ$64","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sponsor partner ",null,null,{"$f":"'Inputs - Financing'!E18","v":1.0000000000000009E-2},{"$f":"'Inputs - Financing'!F18","v":0.95},null,null,null,{"$f":"$F68*K$63+$G68*K$64","v":1.0000000000000009E-2},1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K67:K68)","v":1},{"$f":"SUM(L67:L68)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(BX67:BX68)","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,{"$f":"SUM(EJ67:EJ68)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Preferred yield for Tax Equity partner"]
[null,null,"Tax Equity partner's preferred yield - pre-flip",null,null,"Pref return",{"$f":"'Inputs - Financing'!E10","v":0},null,null,null,{"$f":"((1+$G73) ^ (K$10/360)-1) * MAX(K$4:K$6)","v":0},{"$f":"((1+$G73) ^ (L$10/360)-1) * MAX(L$4:L$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((1+$G73) ^ (BX$10/360)-1) * MAX(BX$4:BX$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((1+$G73) ^ (EJ$10/360)-1) * MAX(EJ$4:EJ$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax Equity partner's preferred yield - post-flip",null,null,"EBITDA",{"$f":"'Inputs - Financing'!F11","v":0.05},null,null,null,{"$f":"((1+$G74) ^ (K$10/360)-1) * MAX(K$4:K$6)","v":1.240943519417903E-2},1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-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]

{"sheet":"Partnership Cash Flow","index":7,"n_rows":171,"n_cols":175,"rows_kept":171,"cut":false,"hidden":false,"merged":[]}
["Partnership Cash Flow"]
[null,null,"Start of Period",null,null,null,null,null,{"$f":"Timing!K2","v":"2020-01-01"},{"$f":"Timing!L2","v":"2020-04-01"},{"$f":"Timing!M2","v":"2020-07-01"},{"$f":"Timing!N2","v":"2020-10-01"},{"$f":"Timing!O2","v":"2021-01-01"},{"$f":"Timing!P2","v":"2021-04-01"},{"$f":"Timing!Q2","v":"2021-07-01"},{"$f":"Timing!R2","v":"2021-10-01"},{"$f":"Timing!S2","v":"2022-01-01"},{"$f":"Timing!T2","v":"2022-04-01"},{"$f":"Timing!U2","v":"2022-07-01"},{"$f":"Timing!V2","v":"2022-10-01"},{"$f":"Timing!W2","v":"2023-01-01"},{"$f":"Timing!X2","v":"2023-04-01"},{"$f":"Timing!Y2","v":"2023-07-01"},{"$f":"Timing!Z2","v":"2023-10-01"},{"$f":"Timing!AA2","v":"2024-01-01"},{"$f":"Timing!AB2","v":"2024-04-01"},{"$f":"Timing!AC2","v":"2024-07-01"},{"$f":"Timing!AD2","v":"2024-10-01"},{"$f":"Timing!AE2","v":"2025-01-01"},{"$f":"Timing!AF2","v":"2025-04-01"},{"$f":"Timing!AG2","v":"2025-07-01"},{"$f":"Timing!AH2","v":"2025-10-01"},{"$f":"Timing!AI2","v":"2026-01-01"},{"$f":"Timing!AJ2","v":"2026-04-01"},{"$f":"Timing!AK2","v":"2026-07-01"},{"$f":"Timing!AL2","v":"2026-10-01"},{"$f":"Timing!AM2","v":"2027-01-01"},{"$f":"Timing!AN2","v":"2027-04-01"},{"$f":"Timing!AO2","v":"2027-07-01"},{"$f":"Timing!AP2","v":"2027-10-01"},{"$f":"Timing!AQ2","v":"2028-01-01"},{"$f":"Timing!AR2","v":"2028-04-01"},{"$f":"Timing!AS2","v":"2028-07-01"},{"$f":"Timing!AT2","v":"2028-10-01"},{"$f":"Timing!AU2","v":"2029-01-01"},{"$f":"Timing!AV2","v":"2029-04-01"},{"$f":"Timing!AW2","v":"2029-07-01"},{"$f":"Timing!AX2","v":"2029-10-01"},{"$f":"Timing!AY2","v":"2030-01-01"},{"$f":"Timing!AZ2","v":"2030-04-01"},{"$f":"Timing!BA2","v":"2030-07-01"},{"$f":"Timing!BB2","v":"2030-10-01"},{"$f":"Timing!BC2","v":"2031-01-01"},{"$f":"Timing!BD2","v":"2031-04-01"},{"$f":"Timing!BE2","v":"2031-07-01"},{"$f":"Timing!BF2","v":"2031-10-01"},{"$f":"Timing!BG2","v":"2032-01-01"},{"$f":"Timing!BH2","v":"2032-04-01"},{"$f":"Timing!BI2","v":"2032-07-01"},{"$f":"Timing!BJ2","v":"2032-10-01"},{"$f":"Timing!BK2","v":"2033-01-01"},{"$f":"Timing!BL2","v":"2033-04-01"},{"$f":"Timing!BM2","v":"2033-07-01"},{"$f":"Timing!BN2","v":"2033-10-01"},{"$f":"Timing!BO2","v":"2034-01-01"},{"$f":"Timing!BP2","v":"2034-04-01"},{"$f":"Timing!BQ2","v":"2034-07-01"},{"$f":"Timing!BR2","v":"2034-10-01"},{"$f":"Timing!BS2","v":"2035-01-01"},{"$f":"Timing!BT2","v":"2035-04-01"},{"$f":"Timing!BU2","v":"2035-07-01"},{"$f":"Timing!BV2","v":"2035-10-01"},{"$f":"Timing!BW2","v":"2036-01-01"},{"$f":"Timing!BX2","v":"2036-04-01"},{"$f":"Timing!BY2","v":"2036-07-01"},{"$f":"Timing!BZ2","v":"2036-10-01"},{"$f":"Timing!CA2","v":"2037-01-01"},{"$f":"Timing!CB2","v":"2037-04-01"},{"$f":"Timing!CC2","v":"2037-07-01"},{"$f":"Timing!CD2","v":"2037-10-01"},{"$f":"Timing!CE2","v":"2038-01-01"},{"$f":"Timing!CF2","v":"2038-04-01"},{"$f":"Timing!CG2","v":"2038-07-01"},{"$f":"Timing!CH2","v":"2038-10-01"},{"$f":"Timing!CI2","v":"2039-01-01"},{"$f":"Timing!CJ2","v":"2039-04-01"},{"$f":"Timing!CK2","v":"2039-07-01"},{"$f":"Timing!CL2","v":"2039-10-01"},{"$f":"Timing!CM2","v":"2040-01-01"},{"$f":"Timing!CN2","v":"2040-04-01"},{"$f":"Timing!CO2","v":"2040-07-01"},{"$f":"Timing!CP2","v":"2040-10-01"},{"$f":"Timing!CQ2","v":"2041-01-01"},{"$f":"Timing!CR2","v":"2041-04-01"},{"$f":"Timing!CS2","v":"2041-07-01"},{"$f":"Timing!CT2","v":"2041-10-01"},{"$f":"Timing!CU2","v":"2042-01-01"},{"$f":"Timing!CV2","v":"2042-04-01"},{"$f":"Timing!CW2","v":"2042-07-01"},{"$f":"Timing!CX2","v":"2042-10-01"},{"$f":"Timing!CY2","v":"2043-01-01"},{"$f":"Timing!CZ2","v":"2043-04-01"},{"$f":"Timing!DA2","v":"2043-07-01"},{"$f":"Timing!DB2","v":"2043-10-01"},{"$f":"Timing!DC2","v":"2044-01-01"},{"$f":"Timing!DD2","v":"2044-04-01"},{"$f":"Timing!DE2","v":"2044-07-01"},{"$f":"Timing!DF2","v":"2044-10-01"},{"$f":"Timing!DG2","v":"2045-01-01"},{"$f":"Timing!DH2","v":"2045-04-01"},{"$f":"Timing!DI2","v":"2045-07-01"},{"$f":"Timing!DJ2","v":"2045-10-01"},{"$f":"Timing!DK2","v":"2046-01-01"},{"$f":"Timing!DL2","v":"2046-04-01"},{"$f":"Timing!DM2","v":"2046-07-01"},{"$f":"Timing!DN2","v":"2046-10-01"},{"$f":"Timing!DO2","v":"2047-01-01"},{"$f":"Timing!DP2","v":"2047-04-01"},{"$f":"Timing!DQ2","v":"2047-07-01"},{"$f":"Timing!DR2","v":"2047-10-01"},{"$f":"Timing!DS2","v":"2048-01-01"},{"$f":"Timing!DT2","v":"2048-04-01"},{"$f":"Timing!DU2","v":"2048-07-01"},{"$f":"Timing!DV2","v":"2048-10-01"},{"$f":"Timing!DW2","v":"2049-01-01"},{"$f":"Timing!DX2","v":"2049-04-01"},{"$f":"Timing!DY2","v":"2049-07-01"},{"$f":"Timing!DZ2","v":"2049-10-01"},{"$f":"Timing!EA2","v":"2050-01-01"},{"$f":"Timing!EB2","v":"2050-04-01"},{"$f":"Timing!EC2","v":"2050-07-01"},{"$f":"Timing!ED2","v":"2050-10-01"},{"$f":"Timing!EE2","v":"2051-01-01"},{"$f":"Timing!EF2","v":"2051-04-01"},{"$f":"Timing!EG2","v":"2051-07-01"},{"$f":"Timing!EH2","v":"2051-10-01"},{"$f":"Timing!EI2","v":"2052-01-01"},{"$f":"Timing!EJ2","v":"2052-04-01"},{"$f":"Timing!EK2","v":"2052-07-01"},{"$f":"Timing!EL2","v":"2052-10-01"},{"$f":"Timing!EM2","v":"2053-01-01"},{"$f":"Timing!EN2","v":"2053-04-01"},{"$f":"Timing!EO2","v":"2053-07-01"},{"$f":"Timing!EP2","v":"2053-10-01"},{"$f":"Timing!EQ2","v":"2054-01-01"},{"$f":"Timing!ER2","v":"2054-04-01"},{"$f":"Timing!ES2","v":"2054-07-01"},{"$f":"Timing!ET2","v":"2054-10-01"},{"$f":"Timing!EU2","v":"2055-01-01"},{"$f":"Timing!EV2","v":"2055-04-01"},{"$f":"Timing!EW2","v":"2055-07-01"},{"$f":"Timing!EX2","v":"2055-10-01"},{"$f":"Timing!EY2","v":"2056-01-01"},{"$f":"Timing!EZ2","v":"2056-04-01"},{"$f":"Timing!FA2","v":"2056-07-01"},{"$f":"Timing!FB2","v":"2056-10-01"},{"$f":"Timing!FC2","v":"2057-01-01"},{"$f":"Timing!FD2","v":"2057-04-01"},{"$f":"Timing!FE2","v":"2057-07-01"},{"$f":"Timing!FF2","v":"2057-10-01"},{"$f":"Timing!FG2","v":"2058-01-01"},{"$f":"Timing!FH2","v":"2058-04-01"},{"$f":"Timing!FI2","v":"2058-07-01"},{"$f":"Timing!FJ2","v":"2058-10-01"},{"$f":"Timing!FK2","v":"2059-01-01"},{"$f":"Timing!FL2","v":"2059-04-01"},{"$f":"Timing!FM2","v":"2059-07-01"},{"$f":"Timing!FN2","v":"2059-10-01"},{"$f":"Timing!FO2","v":"2060-01-01"},{"$f":"Timing!FP2","v":"2060-04-01"},{"$f":"Timing!FQ2","v":"2060-07-01"},{"$f":"Timing!FR2","v":"2060-10-01"},{"$f":"Timing!FS2","v":"2061-01-01"},{"$f":"Timing!FT2","v":"2061-04-01"},{"$f":"Timing!FU2","v":"2061-07-01"}]
[null,null,"End of Period",null,"Start","End",null,null,{"$f":"Timing!K3","v":"2020-03-31"},{"$f":"Timing!L3","v":"2020-06-30"},{"$f":"Timing!M3","v":"2020-09-30"},{"$f":"Timing!N3","v":"2020-12-31"},{"$f":"Timing!O3","v":"2021-03-31"},{"$f":"Timing!P3","v":"2021-06-30"},{"$f":"Timing!Q3","v":"2021-09-30"},{"$f":"Timing!R3","v":"2021-12-31"},{"$f":"Timing!S3","v":"2022-03-31"},{"$f":"Timing!T3","v":"2022-06-30"},{"$f":"Timing!U3","v":"2022-09-30"},{"$f":"Timing!V3","v":"2022-12-31"},{"$f":"Timing!W3","v":"2023-03-31"},{"$f":"Timing!X3","v":"2023-06-30"},{"$f":"Timing!Y3","v":"2023-09-30"},{"$f":"Timing!Z3","v":"2023-12-31"},{"$f":"Timing!AA3","v":"2024-03-31"},{"$f":"Timing!AB3","v":"2024-06-30"},{"$f":"Timing!AC3","v":"2024-09-30"},{"$f":"Timing!AD3","v":"2024-12-31"},{"$f":"Timing!AE3","v":"2025-03-31"},{"$f":"Timing!AF3","v":"2025-06-30"},{"$f":"Timing!AG3","v":"2025-09-30"},{"$f":"Timing!AH3","v":"2025-12-31"},{"$f":"Timing!AI3","v":"2026-03-31"},{"$f":"Timing!AJ3","v":"2026-06-30"},{"$f":"Timing!AK3","v":"2026-09-30"},{"$f":"Timing!AL3","v":"2026-12-31"},{"$f":"Timing!AM3","v":"2027-03-31"},{"$f":"Timing!AN3","v":"2027-06-30"},{"$f":"Timing!AO3","v":"2027-09-30"},{"$f":"Timing!AP3","v":"2027-12-31"},{"$f":"Timing!AQ3","v":"2028-03-31"},{"$f":"Timing!AR3","v":"2028-06-30"},{"$f":"Timing!AS3","v":"2028-09-30"},{"$f":"Timing!AT3","v":"2028-12-31"},{"$f":"Timing!AU3","v":"2029-03-31"},{"$f":"Timing!AV3","v":"2029-06-30"},{"$f":"Timing!AW3","v":"2029-09-30"},{"$f":"Timing!AX3","v":"2029-12-31"},{"$f":"Timing!AY3","v":"2030-03-31"},{"$f":"Timing!AZ3","v":"2030-06-30"},{"$f":"Timing!BA3","v":"2030-09-30"},{"$f":"Timing!BB3","v":"2030-12-31"},{"$f":"Timing!BC3","v":"2031-03-31"},{"$f":"Timing!BD3","v":"2031-06-30"},{"$f":"Timing!BE3","v":"2031-09-30"},{"$f":"Timing!BF3","v":"2031-12-31"},{"$f":"Timing!BG3","v":"2032-03-31"},{"$f":"Timing!BH3","v":"2032-06-30"},{"$f":"Timing!BI3","v":"2032-09-30"},{"$f":"Timing!BJ3","v":"2032-12-31"},{"$f":"Timing!BK3","v":"2033-03-31"},{"$f":"Timing!BL3","v":"2033-06-30"},{"$f":"Timing!BM3","v":"2033-09-30"},{"$f":"Timing!BN3","v":"2033-12-31"},{"$f":"Timing!BO3","v":"2034-03-31"},{"$f":"Timing!BP3","v":"2034-06-30"},{"$f":"Timing!BQ3","v":"2034-09-30"},{"$f":"Timing!BR3","v":"2034-12-31"},{"$f":"Timing!BS3","v":"2035-03-31"},{"$f":"Timing!BT3","v":"2035-06-30"},{"$f":"Timing!BU3","v":"2035-09-30"},{"$f":"Timing!BV3","v":"2035-12-31"},{"$f":"Timing!BW3","v":"2036-03-31"},{"$f":"Timing!BX3","v":"2036-06-30"},{"$f":"Timing!BY3","v":"2036-09-30"},{"$f":"Timing!BZ3","v":"2036-12-31"},{"$f":"Timing!CA3","v":"2037-03-31"},{"$f":"Timing!CB3","v":"2037-06-30"},{"$f":"Timing!CC3","v":"2037-09-30"},{"$f":"Timing!CD3","v":"2037-12-31"},{"$f":"Timing!CE3","v":"2038-03-31"},{"$f":"Timing!CF3","v":"2038-06-30"},{"$f":"Timing!CG3","v":"2038-09-30"},{"$f":"Timing!CH3","v":"2038-12-31"},{"$f":"Timing!CI3","v":"2039-03-31"},{"$f":"Timing!CJ3","v":"2039-06-30"},{"$f":"Timing!CK3","v":"2039-09-30"},{"$f":"Timing!CL3","v":"2039-12-31"},{"$f":"Timing!CM3","v":"2040-03-31"},{"$f":"Timing!CN3","v":"2040-06-30"},{"$f":"Timing!CO3","v":"2040-09-30"},{"$f":"Timing!CP3","v":"2040-12-31"},{"$f":"Timing!CQ3","v":"2041-03-31"},{"$f":"Timing!CR3","v":"2041-06-30"},{"$f":"Timing!CS3","v":"2041-09-30"},{"$f":"Timing!CT3","v":"2041-12-31"},{"$f":"Timing!CU3","v":"2042-03-31"},{"$f":"Timing!CV3","v":"2042-06-30"},{"$f":"Timing!CW3","v":"2042-09-30"},{"$f":"Timing!CX3","v":"2042-12-31"},{"$f":"Timing!CY3","v":"2043-03-31"},{"$f":"Timing!CZ3","v":"2043-06-30"},{"$f":"Timing!DA3","v":"2043-09-30"},{"$f":"Timing!DB3","v":"2043-12-31"},{"$f":"Timing!DC3","v":"2044-03-31"},{"$f":"Timing!DD3","v":"2044-06-30"},{"$f":"Timing!DE3","v":"2044-09-30"},{"$f":"Timing!DF3","v":"2044-12-31"},{"$f":"Timing!DG3","v":"2045-03-31"},{"$f":"Timing!DH3","v":"2045-06-30"},{"$f":"Timing!DI3","v":"2045-09-30"},{"$f":"Timing!DJ3","v":"2045-12-31"},{"$f":"Timing!DK3","v":"2046-03-31"},{"$f":"Timing!DL3","v":"2046-06-30"},{"$f":"Timing!DM3","v":"2046-09-30"},{"$f":"Timing!DN3","v":"2046-12-31"},{"$f":"Timing!DO3","v":"2047-03-31"},{"$f":"Timing!DP3","v":"2047-06-30"},{"$f":"Timing!DQ3","v":"2047-09-30"},{"$f":"Timing!DR3","v":"2047-12-31"},{"$f":"Timing!DS3","v":"2048-03-31"},{"$f":"Timing!DT3","v":"2048-06-30"},{"$f":"Timing!DU3","v":"2048-09-30"},{"$f":"Timing!DV3","v":"2048-12-31"},{"$f":"Timing!DW3","v":"2049-03-31"},{"$f":"Timing!DX3","v":"2049-06-30"},{"$f":"Timing!DY3","v":"2049-09-30"},{"$f":"Timing!DZ3","v":"2049-12-31"},{"$f":"Timing!EA3","v":"2050-03-31"},{"$f":"Timing!EB3","v":"2050-06-30"},{"$f":"Timing!EC3","v":"2050-09-30"},{"$f":"Timing!ED3","v":"2050-12-31"},{"$f":"Timing!EE3","v":"2051-03-31"},{"$f":"Timing!EF3","v":"2051-06-30"},{"$f":"Timing!EG3","v":"2051-09-30"},{"$f":"Timing!EH3","v":"2051-12-31"},{"$f":"Timing!EI3","v":"2052-03-31"},{"$f":"Timing!EJ3","v":"2052-06-30"},{"$f":"Timing!EK3","v":"2052-09-30"},{"$f":"Timing!EL3","v":"2052-12-31"},{"$f":"Timing!EM3","v":"2053-03-31"},{"$f":"Timing!EN3","v":"2053-06-30"},{"$f":"Timing!EO3","v":"2053-09-30"},{"$f":"Timing!EP3","v":"2053-12-31"},{"$f":"Timing!EQ3","v":"2054-03-31"},{"$f":"Timing!ER3","v":"2054-06-30"},{"$f":"Timing!ES3","v":"2054-09-30"},{"$f":"Timing!ET3","v":"2054-12-31"},{"$f":"Timing!EU3","v":"2055-03-31"},{"$f":"Timing!EV3","v":"2055-06-30"},{"$f":"Timing!EW3","v":"2055-09-30"},{"$f":"Timing!EX3","v":"2055-12-31"},{"$f":"Timing!EY3","v":"2056-03-31"},{"$f":"Timing!EZ3","v":"2056-06-30"},{"$f":"Timing!FA3","v":"2056-09-30"},{"$f":"Timing!FB3","v":"2056-12-31"},{"$f":"Timing!FC3","v":"2057-03-31"},{"$f":"Timing!FD3","v":"2057-06-30"},{"$f":"Timing!FE3","v":"2057-09-30"},{"$f":"Timing!FF3","v":"2057-12-31"},{"$f":"Timing!FG3","v":"2058-03-31"},{"$f":"Timing!FH3","v":"2058-06-30"},{"$f":"Timing!FI3","v":"2058-09-30"},{"$f":"Timing!FJ3","v":"2058-12-31"},{"$f":"Timing!FK3","v":"2059-03-31"},{"$f":"Timing!FL3","v":"2059-06-30"},{"$f":"Timing!FM3","v":"2059-09-30"},{"$f":"Timing!FN3","v":"2059-12-31"},{"$f":"Timing!FO3","v":"2060-03-31"},{"$f":"Timing!FP3","v":"2060-06-30"},{"$f":"Timing!FQ3","v":"2060-09-30"},{"$f":"Timing!FR3","v":"2060-12-31"},{"$f":"Timing!FS3","v":"2061-03-31"},{"$f":"Timing!FT3","v":"2061-06-30"},{"$f":"Timing!FU3","v":"2061-09-30"}]
[null,null,"Development Phase",null,{"$f":"Timing!F4","v":"2020-01-01"},{"$f":"Timing!G4","v":"2020-12-31"},null,null,{"$f":"Timing!K4","v":1},{"$f":"Timing!L4","v":1},{"$f":"Timing!M4","v":1},{"$f":"Timing!N4","v":1},{"$f":"Timing!O4","v":0},{"$f":"Timing!P4","v":0},{"$f":"Timing!Q4","v":0},{"$f":"Timing!R4","v":0},{"$f":"Timing!S4","v":0},{"$f":"Timing!T4","v":0},{"$f":"Timing!U4","v":0},{"$f":"Timing!V4","v":0},{"$f":"Timing!W4","v":0},{"$f":"Timing!X4","v":0},{"$f":"Timing!Y4","v":0},{"$f":"Timing!Z4","v":0},{"$f":"Timing!AA4","v":0},{"$f":"Timing!AB4","v":0},{"$f":"Timing!AC4","v":0},{"$f":"Timing!AD4","v":0},{"$f":"Timing!AE4","v":0},{"$f":"Timing!AF4","v":0},{"$f":"Timing!AG4","v":0},{"$f":"Timing!AH4","v":0},{"$f":"Timing!AI4","v":0},{"$f":"Timing!AJ4","v":0},{"$f":"Timing!AK4","v":0},{"$f":"Timing!AL4","v":0},{"$f":"Timing!AM4","v":0},{"$f":"Timing!AN4","v":0},{"$f":"Timing!AO4","v":0},{"$f":"Timing!AP4","v":0},{"$f":"Timing!AQ4","v":0},{"$f":"Timing!AR4","v":0},{"$f":"Timing!AS4","v":0},{"$f":"Timing!AT4","v":0},{"$f":"Timing!AU4","v":0},{"$f":"Timing!AV4","v":0},{"$f":"Timing!AW4","v":0},{"$f":"Timing!AX4","v":0},{"$f":"Timing!AY4","v":0},{"$f":"Timing!AZ4","v":0},{"$f":"Timing!BA4","v":0},{"$f":"Timing!BB4","v":0},{"$f":"Timing!BC4","v":0},{"$f":"Timing!BD4","v":0},{"$f":"Timing!BE4","v":0},{"$f":"Timing!BF4","v":0},{"$f":"Timing!BG4","v":0},{"$f":"Timing!BH4","v":0},{"$f":"Timing!BI4","v":0},{"$f":"Timing!BJ4","v":0},{"$f":"Timing!BK4","v":0},{"$f":"Timing!BL4","v":0},{"$f":"Timing!BM4","v":0},{"$f":"Timing!BN4","v":0},{"$f":"Timing!BO4","v":0},{"$f":"Timing!BP4","v":0},{"$f":"Timing!BQ4","v":0},{"$f":"Timing!BR4","v":0},{"$f":"Timing!BS4","v":0},{"$f":"Timing!BT4","v":0},{"$f":"Timing!BU4","v":0},{"$f":"Timing!BV4","v":0},{"$f":"Timing!BW4","v":0},{"$f":"Timing!BX4","v":0},{"$f":"Timing!BY4","v":0},{"$f":"Timing!BZ4","v":0},{"$f":"Timing!CA4","v":0},{"$f":"Timing!CB4","v":0},{"$f":"Timing!CC4","v":0},{"$f":"Timing!CD4","v":0},{"$f":"Timing!CE4","v":0},{"$f":"Timing!CF4","v":0},{"$f":"Timing!CG4","v":0},{"$f":"Timing!CH4","v":0},{"$f":"Timing!CI4","v":0},{"$f":"Timing!CJ4","v":0},{"$f":"Timing!CK4","v":0},{"$f":"Timing!CL4","v":0},{"$f":"Timing!CM4","v":0},{"$f":"Timing!CN4","v":0},{"$f":"Timing!CO4","v":0},{"$f":"Timing!CP4","v":0},{"$f":"Timing!CQ4","v":0},{"$f":"Timing!CR4","v":0},{"$f":"Timing!CS4","v":0},{"$f":"Timing!CT4","v":0},{"$f":"Timing!CU4","v":0},{"$f":"Timing!CV4","v":0},{"$f":"Timing!CW4","v":0},{"$f":"Timing!CX4","v":0},{"$f":"Timing!CY4","v":0},{"$f":"Timing!CZ4","v":0},{"$f":"Timing!DA4","v":0},{"$f":"Timing!DB4","v":0},{"$f":"Timing!DC4","v":0},{"$f":"Timing!DD4","v":0},{"$f":"Timing!DE4","v":0},{"$f":"Timing!DF4","v":0},{"$f":"Timing!DG4","v":0},{"$f":"Timing!DH4","v":0},{"$f":"Timing!DI4","v":0},{"$f":"Timing!DJ4","v":0},{"$f":"Timing!DK4","v":0},{"$f":"Timing!DL4","v":0},{"$f":"Timing!DM4","v":0},{"$f":"Timing!DN4","v":0},{"$f":"Timing!DO4","v":0},{"$f":"Timing!DP4","v":0},{"$f":"Timing!DQ4","v":0},{"$f":"Timing!DR4","v":0},{"$f":"Timing!DS4","v":0},{"$f":"Timing!DT4","v":0},{"$f":"Timing!DU4","v":0},{"$f":"Timing!DV4","v":0},{"$f":"Timing!DW4","v":0},{"$f":"Timing!DX4","v":0},{"$f":"Timing!DY4","v":0},{"$f":"Timing!DZ4","v":0},{"$f":"Timing!EA4","v":0},{"$f":"Timing!EB4","v":0},{"$f":"Timing!EC4","v":0},{"$f":"Timing!ED4","v":0},{"$f":"Timing!EE4","v":0},{"$f":"Timing!EF4","v":0},{"$f":"Timing!EG4","v":0},{"$f":"Timing!EH4","v":0},{"$f":"Timing!EI4","v":0},{"$f":"Timing!EJ4","v":0},{"$f":"Timing!EK4","v":0},{"$f":"Timing!EL4","v":0},{"$f":"Timing!EM4","v":0},{"$f":"Timing!EN4","v":0},{"$f":"Timing!EO4","v":0},{"$f":"Timing!EP4","v":0},{"$f":"Timing!EQ4","v":0},{"$f":"Timing!ER4","v":0},{"$f":"Timing!ES4","v":0},{"$f":"Timing!ET4","v":0},{"$f":"Timing!EU4","v":0},{"$f":"Timing!EV4","v":0},{"$f":"Timing!EW4","v":0},{"$f":"Timing!EX4","v":0},{"$f":"Timing!EY4","v":0},{"$f":"Timing!EZ4","v":0},{"$f":"Timing!FA4","v":0},{"$f":"Timing!FB4","v":0},{"$f":"Timing!FC4","v":0},{"$f":"Timing!FD4","v":0},{"$f":"Timing!FE4","v":0},{"$f":"Timing!FF4","v":0},{"$f":"Timing!FG4","v":0},{"$f":"Timing!FH4","v":0},{"$f":"Timing!FI4","v":0},{"$f":"Timing!FJ4","v":0},{"$f":"Timing!FK4","v":0},{"$f":"Timing!FL4","v":0},{"$f":"Timing!FM4","v":0},{"$f":"Timing!FN4","v":0},{"$f":"Timing!FO4","v":0},{"$f":"Timing!FP4","v":0},{"$f":"Timing!FQ4","v":0},{"$f":"Timing!FR4","v":0},{"$f":"Timing!FS4","v":0},{"$f":"Timing!FT4","v":0},{"$f":"Timing!FU4","v":0}]
[null,null,"Construction Phase",null,{"$f":"Timing!F5","v":"2021-01-01"},{"$f":"Timing!G5","v":"2021-12-31"},null,null,{"$f":"Timing!K5","v":0},{"$f":"Timing!L5","v":0},{"$f":"Timing!M5","v":0},{"$f":"Timing!N5","v":0},{"$f":"Timing!O5","v":1},{"$f":"Timing!P5","v":1},{"$f":"Timing!Q5","v":1},{"$f":"Timing!R5","v":1},{"$f":"Timing!S5","v":0},{"$f":"Timing!T5","v":0},{"$f":"Timing!U5","v":0},{"$f":"Timing!V5","v":0},{"$f":"Timing!W5","v":0},{"$f":"Timing!X5","v":0},{"$f":"Timing!Y5","v":0},{"$f":"Timing!Z5","v":0},{"$f":"Timing!AA5","v":0},{"$f":"Timing!AB5","v":0},{"$f":"Timing!AC5","v":0},{"$f":"Timing!AD5","v":0},{"$f":"Timing!AE5","v":0},{"$f":"Timing!AF5","v":0},{"$f":"Timing!AG5","v":0},{"$f":"Timing!AH5","v":0},{"$f":"Timing!AI5","v":0},{"$f":"Timing!AJ5","v":0},{"$f":"Timing!AK5","v":0},{"$f":"Timing!AL5","v":0},{"$f":"Timing!AM5","v":0},{"$f":"Timing!AN5","v":0},{"$f":"Timing!AO5","v":0},{"$f":"Timing!AP5","v":0},{"$f":"Timing!AQ5","v":0},{"$f":"Timing!AR5","v":0},{"$f":"Timing!AS5","v":0},{"$f":"Timing!AT5","v":0},{"$f":"Timing!AU5","v":0},{"$f":"Timing!AV5","v":0},{"$f":"Timing!AW5","v":0},{"$f":"Timing!AX5","v":0},{"$f":"Timing!AY5","v":0},{"$f":"Timing!AZ5","v":0},{"$f":"Timing!BA5","v":0},{"$f":"Timing!BB5","v":0},{"$f":"Timing!BC5","v":0},{"$f":"Timing!BD5","v":0},{"$f":"Timing!BE5","v":0},{"$f":"Timing!BF5","v":0},{"$f":"Timing!BG5","v":0},{"$f":"Timing!BH5","v":0},{"$f":"Timing!BI5","v":0},{"$f":"Timing!BJ5","v":0},{"$f":"Timing!BK5","v":0},{"$f":"Timing!BL5","v":0},{"$f":"Timing!BM5","v":0},{"$f":"Timing!BN5","v":0},{"$f":"Timing!BO5","v":0},{"$f":"Timing!BP5","v":0},{"$f":"Timing!BQ5","v":0},{"$f":"Timing!BR5","v":0},{"$f":"Timing!BS5","v":0},{"$f":"Timing!BT5","v":0},{"$f":"Timing!BU5","v":0},{"$f":"Timing!BV5","v":0},{"$f":"Timing!BW5","v":0},{"$f":"Timing!BX5","v":0},{"$f":"Timing!BY5","v":0},{"$f":"Timing!BZ5","v":0},{"$f":"Timing!CA5","v":0},{"$f":"Timing!CB5","v":0},{"$f":"Timing!CC5","v":0},{"$f":"Timing!CD5","v":0},{"$f":"Timing!CE5","v":0},{"$f":"Timing!CF5","v":0},{"$f":"Timing!CG5","v":0},{"$f":"Timing!CH5","v":0},{"$f":"Timing!CI5","v":0},{"$f":"Timing!CJ5","v":0},{"$f":"Timing!CK5","v":0},{"$f":"Timing!CL5","v":0},{"$f":"Timing!CM5","v":0},{"$f":"Timing!CN5","v":0},{"$f":"Timing!CO5","v":0},{"$f":"Timing!CP5","v":0},{"$f":"Timing!CQ5","v":0},{"$f":"Timing!CR5","v":0},{"$f":"Timing!CS5","v":0},{"$f":"Timing!CT5","v":0},{"$f":"Timing!CU5","v":0},{"$f":"Timing!CV5","v":0},{"$f":"Timing!CW5","v":0},{"$f":"Timing!CX5","v":0},{"$f":"Timing!CY5","v":0},{"$f":"Timing!CZ5","v":0},{"$f":"Timing!DA5","v":0},{"$f":"Timing!DB5","v":0},{"$f":"Timing!DC5","v":0},{"$f":"Timing!DD5","v":0},{"$f":"Timing!DE5","v":0},{"$f":"Timing!DF5","v":0},{"$f":"Timing!DG5","v":0},{"$f":"Timing!DH5","v":0},{"$f":"Timing!DI5","v":0},{"$f":"Timing!DJ5","v":0},{"$f":"Timing!DK5","v":0},{"$f":"Timing!DL5","v":0},{"$f":"Timing!DM5","v":0},{"$f":"Timing!DN5","v":0},{"$f":"Timing!DO5","v":0},{"$f":"Timing!DP5","v":0},{"$f":"Timing!DQ5","v":0},{"$f":"Timing!DR5","v":0},{"$f":"Timing!DS5","v":0},{"$f":"Timing!DT5","v":0},{"$f":"Timing!DU5","v":0},{"$f":"Timing!DV5","v":0},{"$f":"Timing!DW5","v":0},{"$f":"Timing!DX5","v":0},{"$f":"Timing!DY5","v":0},{"$f":"Timing!DZ5","v":0},{"$f":"Timing!EA5","v":0},{"$f":"Timing!EB5","v":0},{"$f":"Timing!EC5","v":0},{"$f":"Timing!ED5","v":0},{"$f":"Timing!EE5","v":0},{"$f":"Timing!EF5","v":0},{"$f":"Timing!EG5","v":0},{"$f":"Timing!EH5","v":0},{"$f":"Timing!EI5","v":0},{"$f":"Timing!EJ5","v":0},{"$f":"Timing!EK5","v":0},{"$f":"Timing!EL5","v":0},{"$f":"Timing!EM5","v":0},{"$f":"Timing!EN5","v":0},{"$f":"Timing!EO5","v":0},{"$f":"Timing!EP5","v":0},{"$f":"Timing!EQ5","v":0},{"$f":"Timing!ER5","v":0},{"$f":"Timing!ES5","v":0},{"$f":"Timing!ET5","v":0},{"$f":"Timing!EU5","v":0},{"$f":"Timing!EV5","v":0},{"$f":"Timing!EW5","v":0},{"$f":"Timing!EX5","v":0},{"$f":"Timing!EY5","v":0},{"$f":"Timing!EZ5","v":0},{"$f":"Timing!FA5","v":0},{"$f":"Timing!FB5","v":0},{"$f":"Timing!FC5","v":0},{"$f":"Timing!FD5","v":0},{"$f":"Timing!FE5","v":0},{"$f":"Timing!FF5","v":0},{"$f":"Timing!FG5","v":0},{"$f":"Timing!FH5","v":0},{"$f":"Timing!FI5","v":0},{"$f":"Timing!FJ5","v":0},{"$f":"Timing!FK5","v":0},{"$f":"Timing!FL5","v":0},{"$f":"Timing!FM5","v":0},{"$f":"Timing!FN5","v":0},{"$f":"Timing!FO5","v":0},{"$f":"Timing!FP5","v":0},{"$f":"Timing!FQ5","v":0},{"$f":"Timing!FR5","v":0},{"$f":"Timing!FS5","v":0},{"$f":"Timing!FT5","v":0},{"$f":"Timing!FU5","v":0}]
[null,null,"Operation Phase",null,{"$f":"Timing!F6","v":"2022-01-01"},{"$f":"Timing!G6","v":"2056-12-31"},null,null,{"$f":"Timing!K6","v":0},{"$f":"Timing!L6","v":0},{"$f":"Timing!M6","v":0},{"$f":"Timing!N6","v":0},{"$f":"Timing!O6","v":0},{"$f":"Timing!P6","v":0},{"$f":"Timing!Q6","v":0},{"$f":"Timing!R6","v":0},{"$f":"Timing!S6","v":1},{"$f":"Timing!T6","v":1},{"$f":"Timing!U6","v":1},{"$f":"Timing!V6","v":1},{"$f":"Timing!W6","v":1},{"$f":"Timing!X6","v":1},{"$f":"Timing!Y6","v":1},{"$f":"Timing!Z6","v":1},{"$f":"Timing!AA6","v":1},{"$f":"Timing!AB6","v":1},{"$f":"Timing!AC6","v":1},{"$f":"Timing!AD6","v":1},{"$f":"Timing!AE6","v":1},{"$f":"Timing!AF6","v":1},{"$f":"Timing!AG6","v":1},{"$f":"Timing!AH6","v":1},{"$f":"Timing!AI6","v":1},{"$f":"Timing!AJ6","v":1},{"$f":"Timing!AK6","v":1},{"$f":"Timing!AL6","v":1},{"$f":"Timing!AM6","v":1},{"$f":"Timing!AN6","v":1},{"$f":"Timing!AO6","v":1},{"$f":"Timing!AP6","v":1},{"$f":"Timing!AQ6","v":1},{"$f":"Timing!AR6","v":1},{"$f":"Timing!AS6","v":1},{"$f":"Timing!AT6","v":1},{"$f":"Timing!AU6","v":1},{"$f":"Timing!AV6","v":1},{"$f":"Timing!AW6","v":1},{"$f":"Timing!AX6","v":1},{"$f":"Timing!AY6","v":1},{"$f":"Timing!AZ6","v":1},{"$f":"Timing!BA6","v":1},{"$f":"Timing!BB6","v":1},{"$f":"Timing!BC6","v":1},{"$f":"Timing!BD6","v":1},{"$f":"Timing!BE6","v":1},{"$f":"Timing!BF6","v":1},{"$f":"Timing!BG6","v":1},{"$f":"Timing!BH6","v":1},{"$f":"Timing!BI6","v":1},{"$f":"Timing!BJ6","v":1},{"$f":"Timing!BK6","v":1},{"$f":"Timing!BL6","v":1},{"$f":"Timing!BM6","v":1},{"$f":"Timing!BN6","v":1},{"$f":"Timing!BO6","v":1},{"$f":"Timing!BP6","v":1},{"$f":"Timing!BQ6","v":1},{"$f":"Timing!BR6","v":1},{"$f":"Timing!BS6","v":1},{"$f":"Timing!BT6","v":1},{"$f":"Timing!BU6","v":1},{"$f":"Timing!BV6","v":1},{"$f":"Timing!BW6","v":1},{"$f":"Timing!BX6","v":1},{"$f":"Timing!BY6","v":1},{"$f":"Timing!BZ6","v":1},{"$f":"Timing!CA6","v":1},{"$f":"Timing!CB6","v":1},{"$f":"Timing!CC6","v":1},{"$f":"Timing!CD6","v":1},{"$f":"Timing!CE6","v":1},{"$f":"Timing!CF6","v":1},{"$f":"Timing!CG6","v":1},{"$f":"Timing!CH6","v":1},{"$f":"Timing!CI6","v":1},{"$f":"Timing!CJ6","v":1},{"$f":"Timing!CK6","v":1},{"$f":"Timing!CL6","v":1},{"$f":"Timing!CM6","v":1},{"$f":"Timing!CN6","v":1},{"$f":"Timing!CO6","v":1},{"$f":"Timing!CP6","v":1},{"$f":"Timing!CQ6","v":1},{"$f":"Timing!CR6","v":1},{"$f":"Timing!CS6","v":1},{"$f":"Timing!CT6","v":1},{"$f":"Timing!CU6","v":1},{"$f":"Timing!CV6","v":1},{"$f":"Timing!CW6","v":1},{"$f":"Timing!CX6","v":1},{"$f":"Timing!CY6","v":1},{"$f":"Timing!CZ6","v":1},{"$f":"Timing!DA6","v":1},{"$f":"Timing!DB6","v":1},{"$f":"Timing!DC6","v":1},{"$f":"Timing!DD6","v":1},{"$f":"Timing!DE6","v":1},{"$f":"Timing!DF6","v":1},{"$f":"Timing!DG6","v":1},{"$f":"Timing!DH6","v":1},{"$f":"Timing!DI6","v":1},{"$f":"Timing!DJ6","v":1},{"$f":"Timing!DK6","v":1},{"$f":"Timing!DL6","v":1},{"$f":"Timing!DM6","v":1},{"$f":"Timing!DN6","v":1},{"$f":"Timing!DO6","v":1},{"$f":"Timing!DP6","v":1},{"$f":"Timing!DQ6","v":1},{"$f":"Timing!DR6","v":1},{"$f":"Timing!DS6","v":1},{"$f":"Timing!DT6","v":1},{"$f":"Timing!DU6","v":1},{"$f":"Timing!DV6","v":1},{"$f":"Timing!DW6","v":1},{"$f":"Timing!DX6","v":1},{"$f":"Timing!DY6","v":1},{"$f":"Timing!DZ6","v":1},{"$f":"Timing!EA6","v":1},{"$f":"Timing!EB6","v":1},{"$f":"Timing!EC6","v":1},{"$f":"Timing!ED6","v":1},{"$f":"Timing!EE6","v":1},{"$f":"Timing!EF6","v":1},{"$f":"Timing!EG6","v":1},{"$f":"Timing!EH6","v":1},{"$f":"Timing!EI6","v":1},{"$f":"Timing!EJ6","v":1},{"$f":"Timing!EK6","v":1},{"$f":"Timing!EL6","v":1},{"$f":"Timing!EM6","v":1},{"$f":"Timing!EN6","v":1},{"$f":"Timing!EO6","v":1},{"$f":"Timing!EP6","v":1},{"$f":"Timing!EQ6","v":1},{"$f":"Timing!ER6","v":1},{"$f":"Timing!ES6","v":1},{"$f":"Timing!ET6","v":1},{"$f":"Timing!EU6","v":1},{"$f":"Timing!EV6","v":1},{"$f":"Timing!EW6","v":1},{"$f":"Timing!EX6","v":1},{"$f":"Timing!EY6","v":1},{"$f":"Timing!EZ6","v":1},{"$f":"Timing!FA6","v":1},{"$f":"Timing!FB6","v":1},{"$f":"Timing!FC6","v":0},{"$f":"Timing!FD6","v":0},{"$f":"Timing!FE6","v":0},{"$f":"Timing!FF6","v":0},{"$f":"Timing!FG6","v":0},{"$f":"Timing!FH6","v":0},{"$f":"Timing!FI6","v":0},{"$f":"Timing!FJ6","v":0},{"$f":"Timing!FK6","v":0},{"$f":"Timing!FL6","v":0},{"$f":"Timing!FM6","v":0},{"$f":"Timing!FN6","v":0},{"$f":"Timing!FO6","v":0},{"$f":"Timing!FP6","v":0},{"$f":"Timing!FQ6","v":0},{"$f":"Timing!FR6","v":0},{"$f":"Timing!FS6","v":0},{"$f":"Timing!FT6","v":0},{"$f":"Timing!FU6","v":0}]
[]
[null,null,"Counters for call-ups"]
[null,null,"Calendar year",null,null,null,null,null,{"$f":"YEAR(I3)","v":2020},2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,{"$f":"YEAR(AO3)","v":2028},2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,{"$f":"YEAR(BU3)","v":2036},2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,{"$f":"YEAR(DA3)","v":2044},2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,{"$f":"YEAR(EG3)","v":2052},2052,2052,2052,2053,2053,2053,2053,2054,2054,2054,2054,2055,2055,2055,2055,2056,2056,2056,2056,2057,2057,2057,2057,2058,2058,2058,2058,2059,2059,2059,2059,{"$f":"YEAR(FM3)","v":2060},2060,2060,2060,2061,2061,2061]
[null,null,"Days in Period",null,null,null,null,null,{"$f":"I3-I2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"AO3-AO2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"BU3-BU2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"DA3-DA2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"EG3-EG2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"FM3-FM2+1","v":91},91,92,92,90,91,92]
[null,null,"Development quarter",null,null,null,null,null,{"$f":"(H11+1)*I4","v":1},2,3,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AN11+1)*AO4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BT11+1)*BU4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CZ11+1)*DA4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EF11+1)*EG4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(FL11+1)*FM4","v":0},0,0,0,0,0,0]
[null,null,"Construction Quarter",null,null,null,null,null,{"$f":"(H12+1)*I5","v":0},0,0,0,1,2,3,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AN12+1)*AO5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BT12+1)*BU5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CZ12+1)*DA5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EF12+1)*EG5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(FL12+1)*FM5","v":0},0,0,0,0,0,0]
[null,null,"Operations Quarter",null,null,null,null,null,{"$f":"(H13+1)*I6","v":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,{"$f":"(AN13+1)*AO6","v":25},26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,{"$f":"(BT13+1)*BU6","v":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,{"$f":"(CZ13+1)*DA6","v":89},90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,{"$f":"(EF13+1)*EG6","v":121},122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(FL13+1)*FM6","v":0},0,0,0,0,0,0]
[null,null,"Operations Year",null,null,null,null,null,{"$f":"ROUNDUP(I13/4,0)","v":0},0,0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,{"$f":"ROUNDUP(AO13/4,0)","v":7},7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,14,14,14,14,{"$f":"ROUNDUP(BU13/4,0)","v":15},15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,{"$f":"ROUNDUP(DA13/4,0)","v":23},23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,{"$f":"ROUNDUP(EG13/4,0)","v":31},31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(FM13/4,0)","v":0},0,0,0,0,0,0]
[null,null,"Escalation Counter",null,null,null,null,null,{"$f":"IF(I14=0,0,I14-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,{"$f":"IF(AO14=0,0,AO14-1)","v":6},6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,{"$f":"IF(BU14=0,0,BU14-1)","v":14},14,14,14,15,15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,{"$f":"IF(DA14=0,0,DA14-1)","v":22},22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,{"$f":"IF(EG14=0,0,EG14-1)","v":30},30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FM14=0,0,FM14-1)","v":0},0,0,0,0,0,0]
[]
[]
[null,"Generation at P50"]
[null,null,"Rated capacity ","MW",{"$f":"'Inputs - Partnership'!E28","v":225},null,null,null,{"$f":"$E19*I$6","v":0},0,0,0,0,0,0,0,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,{"$f":"$E19*AO$6","v":225},225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,{"$f":"$E19*BU$6","v":225},225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,{"$f":"$E19*DA$6","v":225},225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,{"$f":"$E19*EG$6","v":225},225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E19*FM$6","v":0},0,0,0,0,0,0]
[null,null,"Degradation","%",{"$f":"'Inputs - Partnership'!E34","v":6.0000000000000001E-3},null,null,null,{"$f":"I19/(1+$E20)^(I$14-1)","v":0},{"$f":"J19/(1+$E$20)^(J14-1)","v":0},0,0,0,0,0,0,225,225,225,225,223.65805168986083,223.65805168986083,223.65805168986083,223.65805168986083,222.32410704757541,222.32410704757541,222.32410704757541,222.32410704757541,220.9981183375501,220.9981183375501,220.9981183375501,220.9981183375501,219.6800381088967,219.6800381088967,219.6800381088967,219.6800381088967,218.36981919373429,218.36981919373429,218.36981919373429,218.36981919373429,{"$f":"AO19/(1+$E$20)^(AO14-1)","v":217.06741470550128},217.06741470550128,217.06741470550128,217.06741470550128,215.77277803727767,215.77277803727767,215.77277803727767,215.77277803727767,214.48586286011692,214.48586286011692,214.48586286011692,214.48586286011692,213.20662312138859,213.20662312138859,213.20662312138859,213.20662312138859,211.93501304312983,211.93501304312983,211.93501304312983,211.93501304312983,210.6709871204074,210.6709871204074,210.6709871204074,210.6709871204074,209.41450011968925,209.41450011968925,209.41450011968925,209.41450011968925,208.1655070772259,208.1655070772259,208.1655070772259,208.1655070772259,{"$f":"BU19/(1+$E$20)^(BU14-1)","v":206.92396329744125},206.92396329744125,206.92396329744125,206.92396329744125,205.68982435133327,205.68982435133327,205.68982435133327,205.68982435133327,204.46304607488395,204.46304607488395,204.46304607488395,204.46304607488395,203.24358456747908,203.24358456747908,203.24358456747908,203.24358456747908,202.03139619033706,202.03139619033706,202.03139619033706,202.03139619033706,200.82643756494735,200.82643756494735,200.82643756494735,200.82643756494735,199.62866557151824,199.62866557151824,199.62866557151824,199.62866557151824,198.43803734743366,198.43803734743366,198.43803734743366,198.43803734743366,{"$f":"DA19/(1+$E$20)^(DA14-1)","v":197.25451028571933},197.25451028571933,197.25451028571933,197.25451028571933,196.07804203351824,196.07804203351824,196.07804203351824,196.07804203351824,194.90859049057477,194.90859049057477,194.90859049057477,194.90859049057477,193.74611380772842,193.74611380772842,193.74611380772842,193.74611380772842,192.59057038541593,192.59057038541593,192.59057038541593,192.59057038541593,191.44191887218287,191.44191887218287,191.44191887218287,191.44191887218287,190.30011816320359,190.30011816320359,190.30011816320359,190.30011816320359,189.16512739881074,189.16512739881074,189.16512739881074,189.16512739881074,{"$f":"EG19/(1+$E$20)^(EG14-1)","v":188.03690596303252},188.03690596303252,188.03690596303252,188.03690596303252,186.91541348213974,186.91541348213974,186.91541348213974,186.91541348213974,185.80060982320052,185.80060982320052,185.80060982320052,185.80060982320052,184.69245509264462,184.69245509264462,184.69245509264462,184.69245509264462,183.59090963483564,183.59090963483564,183.59090963483564,183.59090963483564,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM19/(1+$E$20)^(FM14-1)","v":0},0,0,0,0,0,0]
[null,null,"Production curve","%",null,null,null,null,{"$f":"IF(I$13=0,0,LOOKUP(I$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(J$13=0,0,LOOKUP(J$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(K$13=0,0,LOOKUP(K$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(L$13=0,0,LOOKUP(L$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(M$13=0,0,LOOKUP(M$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(N$13=0,0,LOOKUP(N$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(O$13=0,0,LOOKUP(O$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(P$13=0,0,LOOKUP(P$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(Q$13=0,0,LOOKUP(Q$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.2},{"$f":"IF(R$13=0,0,LOOKUP(R$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.32500000000000001},{"$f":"IF(S$13=0,0,LOOKUP(S$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.29399999999999998},{"$f":"IF(T$13=0,0,LOOKUP(T$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(U$13=0,0,LOOKUP(U$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(V$13=0,0,LOOKUP(V$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(W$13=0,0,LOOKUP(W$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(X$13=0,0,LOOKUP(X$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(Y$13=0,0,LOOKUP(Y$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(Z$13=0,0,LOOKUP(Z$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AA$13=0,0,LOOKUP(AA$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AB$13=0,0,LOOKUP(AB$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AC$13=0,0,LOOKUP(AC$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AD$13=0,0,LOOKUP(AD$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AE$13=0,0,LOOKUP(AE$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AF$13=0,0,LOOKUP(AF$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AG$13=0,0,LOOKUP(AG$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AH$13=0,0,LOOKUP(AH$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AI$13=0,0,LOOKUP(AI$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AJ$13=0,0,LOOKUP(AJ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AK$13=0,0,LOOKUP(AK$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AL$13=0,0,LOOKUP(AL$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AM$13=0,0,LOOKUP(AM$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AN$13=0,0,LOOKUP(AN$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AO$13=0,0,LOOKUP(AO$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AP$13=0,0,LOOKUP(AP$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AQ$13=0,0,LOOKUP(AQ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AR$13=0,0,LOOKUP(AR$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AS$13=0,0,LOOKUP(AS$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AT$13=0,0,LOOKUP(AT$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AU$13=0,0,LOOKUP(AU$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AV$13=0,0,LOOKUP(AV$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AW$13=0,0,LOOKUP(AW$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AX$13=0,0,LOOKUP(AX$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AY$13=0,0,LOOKUP(AY$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AZ$13=0,0,LOOKUP(AZ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BA$13=0,0,LOOKUP(BA$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BB$13=0,0,LOOKUP(BB$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BC$13=0,0,LOOKUP(BC$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BD$13=0,0,LOOKUP(BD$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BE$13=0,0,LOOKUP(BE$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BF$13=0,0,LOOKUP(BF$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BG$13=0,0,LOOKUP(BG$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BH$13=0,0,LOOKUP(BH$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BI$13=0,0,LOOKUP(BI$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BJ$13=0,0,LOOKUP(BJ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BK$13=0,0,LOOKUP(BK$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BL$13=0,0,LOOKUP(BL$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BM$13=0,0,LOOKUP(BM$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BN$13=0,0,LOOKUP(BN$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BO$13=0,0,LOOKUP(BO$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BP$13=0,0,LOOKUP(BP$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BQ$13=0,0,LOOKUP(BQ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BR$13=0,0,LOOKUP(BR$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BS$13=0,0,LOOKUP(BS$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BT$13=0,0,LOOKUP(BT$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BU$13=0,0,LOOKUP(BU$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BV$13=0,0,LOOKUP(BV$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BW$13=0,0,LOOKUP(BW$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BX$13=0,0,LOOKUP(BX$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BY$13=0,0,LOOKUP(BY$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BZ$13=0,0,LOOKUP(BZ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CA$13=0,0,LOOKUP(CA$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CB$13=0,0,LOOKUP(CB$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CC$13=0,0,LOOKUP(CC$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CD$13=0,0,LOOKUP(CD$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CE$13=0,0,LOOKUP(CE$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CF$13=0,0,LOOKUP(CF$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CG$13=0,0,LOOKUP(CG$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CH$13=0,0,LOOKUP(CH$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CI$13=0,0,LOOKUP(CI$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CJ$13=0,0,LOOKUP(CJ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CK$13=0,0,LOOKUP(CK$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CL$13=0,0,LOOKUP(CL$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CM$13=0,0,LOOKUP(CM$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CN$13=0,0,LOOKUP(CN$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CO$13=0,0,LOOKUP(CO$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CP$13=0,0,LOOKUP(CP$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CQ$13=0,0,LOOKUP(CQ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CR$13=0,0,LOOKUP(CR$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CS$13=0,0,LOOKUP(CS$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CT$13=0,0,LOOKUP(CT$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CU$13=0,0,LOOKUP(CU$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CV$13=0,0,LOOKUP(CV$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CW$13=0,0,LOOKUP(CW$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CX$13=0,0,LOOKUP(CX$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CY$13=0,0,LOOKUP(CY$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CZ$13=0,0,LOOKUP(CZ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DA$13=0,0,LOOKUP(DA$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DB$13=0,0,LOOKUP(DB$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DC$13=0,0,LOOKUP(DC$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DD$13=0,0,LOOKUP(DD$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DE$13=0,0,LOOKUP(DE$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DF$13=0,0,LOOKUP(DF$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DG$13=0,0,LOOKUP(DG$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DH$13=0,0,LOOKUP(DH$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DI$13=0,0,LOOKUP(DI$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DJ$13=0,0,LOOKUP(DJ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DK$13=0,0,LOOKUP(DK$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DL$13=0,0,LOOKUP(DL$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DM$13=0,0,LOOKUP(DM$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DN$13=0,0,LOOKUP(DN$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DO$13=0,0,LOOKUP(DO$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DP$13=0,0,LOOKUP(DP$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DQ$13=0,0,LOOKUP(DQ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DR$13=0,0,LOOKUP(DR$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DS$13=0,0,LOOKUP(DS$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DT$13=0,0,LOOKUP(DT$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DU$13=0,0,LOOKUP(DU$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DV$13=0,0,LOOKUP(DV$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DW$13=0,0,LOOKUP(DW$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DX$13=0,0,LOOKUP(DX$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DY$13=0,0,LOOKUP(DY$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DZ$13=0,0,LOOKUP(DZ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EA$13=0,0,LOOKUP(EA$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EB$13=0,0,LOOKUP(EB$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EC$13=0,0,LOOKUP(EC$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(ED$13=0,0,LOOKUP(ED$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EE$13=0,0,LOOKUP(EE$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EF$13=0,0,LOOKUP(EF$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EG$13=0,0,LOOKUP(EG$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EH$13=0,0,LOOKUP(EH$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EI$13=0,0,LOOKUP(EI$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EJ$13=0,0,LOOKUP(EJ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EK$13=0,0,LOOKUP(EK$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EL$13=0,0,LOOKUP(EL$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EM$13=0,0,LOOKUP(EM$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EN$13=0,0,LOOKUP(EN$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EO$13=0,0,LOOKUP(EO$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EP$13=0,0,LOOKUP(EP$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EQ$13=0,0,LOOKUP(EQ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(ER$13=0,0,LOOKUP(ER$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(ES$13=0,0,LOOKUP(ES$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(ET$13=0,0,LOOKUP(ET$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EU$13=0,0,LOOKUP(EU$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EV$13=0,0,LOOKUP(EV$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EW$13=0,0,LOOKUP(EW$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EX$13=0,0,LOOKUP(EX$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EY$13=0,0,LOOKUP(EY$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EZ$13=0,0,LOOKUP(EZ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(FA$13=0,0,LOOKUP(FA$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FB$13=0,0,LOOKUP(FB$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FC$13=0,0,LOOKUP(FC$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FD$13=0,0,LOOKUP(FD$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FE$13=0,0,LOOKUP(FE$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FF$13=0,0,LOOKUP(FF$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FG$13=0,0,LOOKUP(FG$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FH$13=0,0,LOOKUP(FH$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FI$13=0,0,LOOKUP(FI$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FJ$13=0,0,LOOKUP(FJ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FK$13=0,0,LOOKUP(FK$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FL$13=0,0,LOOKUP(FL$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FM$13=0,0,LOOKUP(FM$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FN$13=0,0,LOOKUP(FN$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FO$13=0,0,LOOKUP(FO$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FP$13=0,0,LOOKUP(FP$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FQ$13=0,0,LOOKUP(FQ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FR$13=0,0,LOOKUP(FR$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FS$13=0,0,LOOKUP(FS$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0}]
[null,null,"Grid availability","%",{"$f":"'Inputs - Partnership'!E35","v":1},null,null,null,{"$f":"$E22*I$6","v":0},{"$f":"$E$22*J6","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$E$22*BU6","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$E$22*EG6","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"P50 Production ratio ","kWh/kW",{"$f":"'Inputs - Partnership'!I30","v":2785.68},null,null,null,{"$f":"$E23*I$6","v":0},0,0,0,0,0,0,0,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,{"$f":"$E23*Y$6","v":2785.68},2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,{"$f":"$E23*CK$6","v":2785.68},2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,2785.68,{"$f":"$E23*EW$6","v":2785.68},2785.68,2785.68,2785.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total generation - P50 ","MWh",null,null,null,{"$f":"SUM(I24:FS24)","v":14545976.631710701},{"$f":"I23*I22*I21*I20","v":0},0,0,0,0,0,0,0,125355.59999999999,203702.85,184272.73199999996,113446.81799999998,112770.19681908547,112770.19681908547,112770.19681908547,112770.19681908547,112097.61115217245,112097.61115217245,112097.61115217245,112097.61115217245,111429.03693058892,111429.03693058892,111429.03693058892,111429.03693058892,110764.45022921362,110764.45022921362,110764.45022921362,110764.45022921362,110103.8272656199,110103.8272656199,110103.8272656199,110103.8272656199,{"$f":"AO23*AO22*AO21*AO20","v":109447.14439922455},109447.14439922455,109447.14439922455,109447.14439922455,108794.37813044192,108794.37813044192,108794.37813044192,108794.37813044192,108145.50509984285,108145.50509984285,108145.50509984285,108145.50509984285,107500.50208731894,107500.50208731894,107500.50208731894,107500.50208731894,106859.34601125143,106859.34601125143,106859.34601125143,106859.34601125143,106222.01392768533,106222.01392768533,106222.01392768533,106222.01392768533,105588.48302950828,105588.48302950828,105588.48302950828,105588.48302950828,104958.73064563447,104958.73064563447,104958.73064563447,104958.73064563447,{"$f":"BU23*BU22*BU21*BU20","v":104332.73424019331},104332.73424019331,104332.73424019331,104332.73424019331,103710.47141172299,103710.47141172299,103710.47141172299,103710.47141172299,103091.91989236877,103091.91989236877,103091.91989236877,103091.91989236877,102477.05754708624,102477.05754708624,102477.05754708624,102477.05754708624,101865.86237284915,101865.86237284915,101865.86237284915,101865.86237284915,101258.31249786197,101258.31249786197,101258.31249786197,101258.31249786197,100654.38618077731,100654.38618077731,100654.38618077731,100654.38618077731,100054.06180991781,100054.06180991781,100054.06180991781,100054.06180991781,{"$f":"DA23*DA22*DA21*DA20","v":99457.317902502778},99457.317902502778,99457.317902502778,99457.317902502778,98864.133103879518,98864.133103879518,98864.133103879518,98864.133103879518,98274.48618675895,98274.48618675895,98274.48618675895,98274.48618675895,97688.356050456219,97688.356050456219,97688.356050456219,97688.356050456219,97105.721720135407,97105.721720135407,97105.721720135407,97105.721720135407,96526.562346059072,96526.562346059072,96526.562346059072,96526.562346059072,95950.857202842002,95950.857202842002,95950.857202842002,95950.857202842002,95378.585688709747,95378.585688709747,95378.585688709747,95378.585688709747,{"$f":"EG23*EG22*EG21*EG20","v":94809.727324761174},94809.727324761174,94809.727324761174,94809.727324761174,94244.261754235777,94244.261754235777,94244.261754235777,94244.261754235777,93682.168741785063,93682.168741785063,93682.168741785063,93682.168741785063,93123.42817274855,93123.42817274855,93123.42817274855,93123.42817274855,92568.020052433974,92568.020052433974,92568.020052433974,92568.020052433974,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM23*FM22*FM21*FM20","v":0},0,0,0,0,0,0]
[]
[null,"Revenue"]
[null,null,"PPA 1"]
[null,null,"PPA 1 period flag","Flag",{"$f":"'Inputs - Partnership'!G41","v":"2021-12-31"},{"$f":"'Inputs - Partnership'!H41","v":"2036-12-31"},null,null,{"$f":"IF(AND(I$2>=$E28,I$3<=$F28),1,0)","v":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,{"$f":"IF(AND(AO$2>=$E28,AO$3<=$F28),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(BU$2>=$E28,BU$3<=$F28),1,0)","v":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,{"$f":"IF(AND(DA$2>=$E28,DA$3<=$F28),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(AND(EG$2>=$E28,EG$3<=$F28),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(AND(FM$2>=$E28,FM$3<=$F28),1,0)","v":0},0,0,0,0,0,0]
[null,null,"Production","MWh",{"$f":"'Inputs - Partnership'!E42","v":0.6},null,null,null,{"$f":"$E29*I$24*I28","v":0},0,0,0,0,0,0,0,75213.359999999986,122221.70999999999,110563.63919999998,68068.090799999991,67662.118091451281,67662.118091451281,67662.118091451281,67662.118091451281,67258.566691303466,67258.566691303466,67258.566691303466,67258.566691303466,66857.422158353351,66857.422158353351,66857.422158353351,66857.422158353351,66458.67013752817,66458.67013752817,66458.67013752817,66458.67013752817,66062.296359371932,66062.296359371932,66062.296359371932,66062.296359371932,65668.286639534723,65668.286639534723,65668.286639534723,65668.286639534723,65276.626878265153,65276.626878265153,65276.626878265153,65276.626878265153,64887.303059905709,64887.303059905709,64887.303059905709,64887.303059905709,64500.301252391357,64500.301252391357,64500.301252391357,64500.301252391357,64115.607606750855,64115.607606750855,64115.607606750855,64115.607606750855,63733.208356611198,63733.208356611198,63733.208356611198,63733.208356611198,63353.089817704968,63353.089817704968,63353.089817704968,63353.089817704968,62975.238387380676,62975.238387380676,62975.238387380676,62975.238387380676,{"$f":"$E29*BU$24*BU28","v":62599.640544115988},62599.640544115988,62599.640544115988,62599.640544115988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E29*EG$24*EG28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Price","$ / MWh",{"$f":"'Inputs - Partnership'!E40","v":38},null,null,null,{"$f":"$E30*((1+($E31/4))^I$15)*I28","v":0},0,0,0,0,0,0,0,38,38,38,38,38.237500000000004,38.237500000000004,38.237500000000004,38.237500000000004,38.476484375000005,38.476484375000005,38.476484375000005,38.476484375000005,38.716962402343761,38.716962402343761,38.716962402343761,38.716962402343761,38.958943417358405,38.958943417358405,38.958943417358405,38.958943417358405,39.202436813716901,39.202436813716901,39.202436813716901,39.202436813716901,{"$f":"$E30*((1+($E31/4))^AO$15)*AO28","v":39.447452043802635},39.447452043802635,39.447452043802635,39.447452043802635,39.693998619076403,39.693998619076403,39.693998619076403,39.693998619076403,39.942086110445629,39.942086110445629,39.942086110445629,39.942086110445629,40.191724148635913,40.191724148635913,40.191724148635913,40.191724148635913,40.442922424564891,40.442922424564891,40.442922424564891,40.442922424564891,40.695690689718425,40.695690689718425,40.695690689718425,40.695690689718425,40.950038756529167,40.950038756529167,40.950038756529167,40.950038756529167,41.205976498757479,41.205976498757479,41.205976498757479,41.205976498757479,{"$f":"$E30*((1+($E31/4))^BU$15)*BU28","v":41.463513851874715},41.463513851874715,41.463513851874715,41.463513851874715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E30*((1+($E31/4))^DA$15)*DA28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E30*((1+($E31/4))^EG$15)*EG28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E30*((1+($E31/4))^FM$15)*FM28","v":0},0,0,0,0,0,0]
[null,null,"Escalation",null,{"$f":"'Inputs - Partnership'!E44","v":2.5000000000000001E-2}]
[null,null,"PPA 1 revenue","USD '000",null,null,null,{"$f":"SUM(I32:FS32)","v":159409.69841560134},{"$f":"I29*I30/1000","v":0},0,0,0,0,0,0,0,2858.1076799999996,4644.4249799999998,4201.4182895999993,2586.5874503999994,2587.2302405218688,2587.2302405218688,2587.2302405218688,2587.2302405218688,2587.8731903828334,2587.8731903828334,2587.8731903828334,2587.8731903828334,2588.5163000225912,2588.5163000225912,2588.5163000225912,2588.5163000225912,2589.1595694808466,2589.1595694808466,2589.1595694808466,2589.1595694808466,2589.8029987973187,2589.8029987973187,2589.8029987973187,2589.8029987973187,{"$f":"AO29*AO30/1000","v":2590.4465880117314},2590.4465880117314,2590.4465880117314,2590.4465880117314,2591.0903371638228,2591.0903371638228,2591.0903371638228,2591.0903371638228,2591.7342462933361,2591.7342462933361,2591.7342462933361,2591.7342462933361,2592.3783154400289,2592.3783154400289,2592.3783154400289,2592.3783154400289,2593.0225446436675,2593.0225446436675,2593.0225446436675,2593.0225446436675,2593.6669339440268,2593.6669339440268,2593.6669339440268,2593.6669339440268,2594.3114833808918,2594.3114833808918,2594.3114833808918,2594.3114833808918,2594.9561929940583,2594.9561929940583,2594.9561929940583,2594.9561929940583,{"$f":"BU29*BU30/1000","v":2595.6010628233316},2595.6010628233316,2595.6010628233316,2595.6010628233316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA29*DA30/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG29*EG30/1000","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,{"$f":"FM29*FM30/1000","v":0},0,0,0,0,0,0]
[]
[null,null,"PPA 2"]
[null,null,"PPA 2 period flag","Flag",{"$f":"'Inputs - Partnership'!G53","v":"2022-01-01"},{"$f":"'Inputs - Partnership'!H53","v":"2042-01-31"},null,null,{"$f":"IF(AND(I$2>=$E35,I$3<=$F35),1,0)","v":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,{"$f":"IF(AND(AO$2>=$E35,AO$3<=$F35),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(BU$2>=$E35,BU$3<=$F35),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DA$2>=$E35,DA$3<=$F35),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(AND(EG$2>=$E35,EG$3<=$F35),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(AND(FM$2>=$E35,FM$3<=$F35),1,0)","v":0},0,0,0,0,0,0]
[null,null,"Production","MWh",{"$f":"'Inputs - Partnership'!E54","v":0.35},null,null,null,{"$f":"$E36*I$24*I35","v":0},0,0,0,0,0,0,0,43874.459999999992,71295.997499999998,64495.456199999979,39706.386299999991,39469.56888667991,39469.56888667991,39469.56888667991,39469.56888667991,39234.163903260356,39234.163903260356,39234.163903260356,39234.163903260356,39000.162925706121,39000.162925706121,39000.162925706121,39000.162925706121,38767.557580224762,38767.557580224762,38767.557580224762,38767.557580224762,38536.339542966962,38536.339542966962,38536.339542966962,38536.339542966962,{"$f":"$E36*AO$24*AO35","v":38306.500539728586},38306.500539728586,38306.500539728586,38306.500539728586,38078.032345654668,38078.032345654668,38078.032345654668,38078.032345654668,37850.926784944997,37850.926784944997,37850.926784944997,37850.926784944997,37625.175730561627,37625.175730561627,37625.175730561627,37625.175730561627,37400.771103938001,37400.771103938001,37400.771103938001,37400.771103938001,37177.704874689865,37177.704874689865,37177.704874689865,37177.704874689865,36955.969060327894,36955.969060327894,36955.969060327894,36955.969060327894,36735.555725972059,36735.555725972059,36735.555725972059,36735.555725972059,{"$f":"$E36*BU$24*BU35","v":36516.456984067656},36516.456984067656,36516.456984067656,36516.456984067656,36298.664994103041,36298.664994103041,36298.664994103041,36298.664994103041,36082.171962329063,36082.171962329063,36082.171962329063,36082.171962329063,35866.970141480182,35866.970141480182,35866.970141480182,35866.970141480182,35653.051830497199,35653.051830497199,35653.051830497199,35653.051830497199,35440.409374251685,35440.409374251685,35440.409374251685,35440.409374251685,0,0,0,0,0,0,0,0,{"$f":"$E36*DA$24*DA35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E36*EG$24*EG35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E36*FM$24*FM35","v":0},0,0,0,0,0,0]
[null,null,"Price","$ / MWh",{"$f":"'Inputs - Partnership'!E52","v":42.5},null,null,null,{"$f":"$E37*((1+($E38/4))^I$15)*I35","v":0},0,0,0,0,0,0,0,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,{"$f":"$E37*((1+($E38/4))^AO$15)*AO35","v":42.5},42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,{"$f":"$E37*((1+($E38/4))^BU$15)*BU35","v":42.5},42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,0,0,0,0,0,0,0,0,{"$f":"$E37*((1+($E38/4))^DA$15)*DA35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E37*((1+($E38/4))^EG$15)*EG35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E37*((1+($E38/4))^FM$15)*FM35","v":0},0,0,0,0,0,0]
[null,null,"Escalation",null,{"$f":"'Inputs - Partnership'!E56","v":0}]
[null,null,"PPA 2 Revenue","USD '000",null,null,null,{"$f":"SUM(I39:FS39)","v":130192.66897953536},{"$f":"I36*I37/1000","v":0},0,0,0,0,0,0,0,1864.6645499999995,3030.0798937499999,2741.0568884999989,1687.5214177499995,1677.4566776838963,1677.4566776838963,1677.4566776838963,1677.4566776838963,1667.4519658885652,1667.4519658885652,1667.4519658885652,1667.4519658885652,1657.50692434251,1657.50692434251,1657.50692434251,1657.50692434251,1647.6211971595526,1647.6211971595526,1647.6211971595526,1647.6211971595526,1637.7944305760959,1637.7944305760959,1637.7944305760959,1637.7944305760959,{"$f":"AO36*AO37/1000","v":1628.0262729384649},1628.0262729384649,1628.0262729384649,1628.0262729384649,1618.3163746903233,1618.3163746903233,1618.3163746903233,1618.3163746903233,1608.6643883601623,1608.6643883601623,1608.6643883601623,1608.6643883601623,1599.0699685488689,1599.0699685488689,1599.0699685488689,1599.0699685488689,1589.5327719173649,1589.5327719173649,1589.5327719173649,1589.5327719173649,1580.0524571743192,1580.0524571743192,1580.0524571743192,1580.0524571743192,1570.6286850639356,1570.6286850639356,1570.6286850639356,1570.6286850639356,1561.2611183538124,1561.2611183538124,1561.2611183538124,1561.2611183538124,{"$f":"BU36*BU37/1000","v":1551.9494218228754},1551.9494218228754,1551.9494218228754,1551.9494218228754,1542.6932622493791,1542.6932622493791,1542.6932622493791,1542.6932622493791,1533.492308398985,1533.492308398985,1533.492308398985,1533.492308398985,1524.3462310129078,1524.3462310129078,1524.3462310129078,1524.3462310129078,1515.2547027961309,1515.2547027961309,1515.2547027961309,1515.2547027961309,1506.2173984056967,1506.2173984056967,1506.2173984056967,1506.2173984056967,0,0,0,0,0,0,0,0,{"$f":"DA36*DA37/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG36*EG37/1000","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,{"$f":"FM36*FM37/1000","v":0},0,0,0,0,0,0]
[]
[null,null,"REC"]
[null,null,"REC period flag",null,{"$f":"'Inputs - Partnership'!E61","v":10},null,null,null,{"$f":"(I$14<=$E42)*(I$14>0)*1","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AO$14<=$E42)*(AO$14>0)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BU$14<=$E42)*(BU$14>0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DA$14<=$E42)*(DA$14>0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EG$14<=$E42)*(EG$14>0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(FM$14<=$E42)*(FM$14>0)*1","v":0},0,0,0,0,0,0]
[null,null,"Price","USD / kWh",{"$f":"'Inputs - Partnership'!E62","v":1.25},null,null,null,{"$f":"IF(I$14=0,0,LOOKUP(I$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*I42)","v":0},{"$f":"IF(J14=0,0,LOOKUP(J9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*J42)","v":0},{"$f":"IF(K14=0,0,LOOKUP(K9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*K42)","v":0},{"$f":"IF(L14=0,0,LOOKUP(L9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*L42)","v":0},{"$f":"IF(M14=0,0,LOOKUP(M9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*M42)","v":0},{"$f":"IF(N14=0,0,LOOKUP(N9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*N42)","v":0},{"$f":"IF(O14=0,0,LOOKUP(O9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*O42)","v":0},{"$f":"IF(P14=0,0,LOOKUP(P9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*P42)","v":0},{"$f":"IF(Q14=0,0,LOOKUP(Q9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*Q42)","v":1.25},{"$f":"IF(R14=0,0,LOOKUP(R9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*R42)","v":1.25},{"$f":"IF(S14=0,0,LOOKUP(S9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*S42)","v":1.25},{"$f":"IF(T14=0,0,LOOKUP(T9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*T42)","v":1.25},{"$f":"IF(U14=0,0,LOOKUP(U9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*U42)","v":1.25},{"$f":"IF(V14=0,0,LOOKUP(V9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*V42)","v":1.25},{"$f":"IF(W14=0,0,LOOKUP(W9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*W42)","v":1.25},{"$f":"IF(X14=0,0,LOOKUP(X9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*X42)","v":1.25},{"$f":"IF(Y14=0,0,LOOKUP(Y9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*Y42)","v":1.25},{"$f":"IF(Z14=0,0,LOOKUP(Z9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*Z42)","v":1.25},{"$f":"IF(AA14=0,0,LOOKUP(AA9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AA42)","v":1.25},{"$f":"IF(AB14=0,0,LOOKUP(AB9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AB42)","v":1.25},{"$f":"IF(AC14=0,0,LOOKUP(AC9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AC42)","v":1.25},{"$f":"IF(AD14=0,0,LOOKUP(AD9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AD42)","v":1.25},{"$f":"IF(AE14=0,0,LOOKUP(AE9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AE42)","v":1.25},{"$f":"IF(AF14=0,0,LOOKUP(AF9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AF42)","v":1.25},{"$f":"IF(AG14=0,0,LOOKUP(AG9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AG42)","v":1.25},{"$f":"IF(AH14=0,0,LOOKUP(AH9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AH42)","v":1.25},{"$f":"IF(AI14=0,0,LOOKUP(AI9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AI42)","v":1.25},{"$f":"IF(AJ14=0,0,LOOKUP(AJ9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AJ42)","v":1.25},{"$f":"IF(AK14=0,0,LOOKUP(AK9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AK42)","v":1.25},{"$f":"IF(AL14=0,0,LOOKUP(AL9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AL42)","v":1.25},{"$f":"IF(AM14=0,0,LOOKUP(AM9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AM42)","v":1.25},{"$f":"IF(AN14=0,0,LOOKUP(AN9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AN42)","v":1.25},{"$f":"IF(AO14=0,0,LOOKUP(AO9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AO42)","v":1.25},{"$f":"IF(AP14=0,0,LOOKUP(AP9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AP42)","v":1.25},{"$f":"IF(AQ14=0,0,LOOKUP(AQ9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AQ42)","v":1.25},{"$f":"IF(AR14=0,0,LOOKUP(AR9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AR42)","v":1.25},{"$f":"IF(AS14=0,0,LOOKUP(AS9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AS42)","v":1.25},{"$f":"IF(AT14=0,0,LOOKUP(AT9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AT42)","v":1.25},{"$f":"IF(AU14=0,0,LOOKUP(AU9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AU42)","v":1.25},{"$f":"IF(AV14=0,0,LOOKUP(AV9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AV42)","v":1.25},{"$f":"IF(AW14=0,0,LOOKUP(AW9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AW42)","v":1.25},{"$f":"IF(AX14=0,0,LOOKUP(AX9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AX42)","v":1.25},{"$f":"IF(AY14=0,0,LOOKUP(AY9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AY42)","v":1.25},{"$f":"IF(AZ14=0,0,LOOKUP(AZ9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AZ42)","v":1.25},{"$f":"IF(BA14=0,0,LOOKUP(BA9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BA42)","v":1.25},{"$f":"IF(BB14=0,0,LOOKUP(BB9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BB42)","v":1.25},{"$f":"IF(BC14=0,0,LOOKUP(BC9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BC42)","v":1.25},{"$f":"IF(BD14=0,0,LOOKUP(BD9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BD42)","v":1.25},{"$f":"IF(BE14=0,0,LOOKUP(BE9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BE42)","v":0},{"$f":"IF(BF14=0,0,LOOKUP(BF9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BF42)","v":0},{"$f":"IF(BG14=0,0,LOOKUP(BG9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BG42)","v":0},{"$f":"IF(BH14=0,0,LOOKUP(BH9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BH42)","v":0},{"$f":"IF(BI14=0,0,LOOKUP(BI9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BI42)","v":0},{"$f":"IF(BJ14=0,0,LOOKUP(BJ9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BJ42)","v":0},{"$f":"IF(BK14=0,0,LOOKUP(BK9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BK42)","v":0},{"$f":"IF(BL14=0,0,LOOKUP(BL9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BL42)","v":0},{"$f":"IF(BM14=0,0,LOOKUP(BM9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BM42)","v":0},{"$f":"IF(BN14=0,0,LOOKUP(BN9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BN42)","v":0},{"$f":"IF(BO14=0,0,LOOKUP(BO9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BO42)","v":0},{"$f":"IF(BP14=0,0,LOOKUP(BP9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BP42)","v":0},{"$f":"IF(BQ14=0,0,LOOKUP(BQ9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BQ42)","v":0},{"$f":"IF(BR14=0,0,LOOKUP(BR9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BR42)","v":0},{"$f":"IF(BS14=0,0,LOOKUP(BS9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BS42)","v":0},{"$f":"IF(BT14=0,0,LOOKUP(BT9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BT42)","v":0},{"$f":"IF(BU14=0,0,LOOKUP(BU9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BU42)","v":0},{"$f":"IF(BV14=0,0,LOOKUP(BV9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BV42)","v":0},{"$f":"IF(BW14=0,0,LOOKUP(BW9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BW42)","v":0},{"$f":"IF(BX14=0,0,LOOKUP(BX9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BX42)","v":0},{"$f":"IF(BY14=0,0,LOOKUP(BY9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BY42)","v":0},{"$f":"IF(BZ14=0,0,LOOKUP(BZ9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BZ42)","v":0},{"$f":"IF(CA14=0,0,LOOKUP(CA9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CA42)","v":0},{"$f":"IF(CB14=0,0,LOOKUP(CB9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CB42)","v":0},{"$f":"IF(CC14=0,0,LOOKUP(CC9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CC42)","v":0},{"$f":"IF(CD14=0,0,LOOKUP(CD9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CD42)","v":0},{"$f":"IF(CE14=0,0,LOOKUP(CE9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CE42)","v":0},{"$f":"IF(CF14=0,0,LOOKUP(CF9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CF42)","v":0},{"$f":"IF(CG14=0,0,LOOKUP(CG9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CG42)","v":0},{"$f":"IF(CH14=0,0,LOOKUP(CH9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CH42)","v":0},{"$f":"IF(CI14=0,0,LOOKUP(CI9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CI42)","v":0},{"$f":"IF(CJ14=0,0,LOOKUP(CJ9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CJ42)","v":0},{"$f":"IF(CK14=0,0,LOOKUP(CK9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CK42)","v":0},{"$f":"IF(CL14=0,0,LOOKUP(CL9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CL42)","v":0},{"$f":"IF(CM14=0,0,LOOKUP(CM9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CM42)","v":0},{"$f":"IF(CN14=0,0,LOOKUP(CN9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CN42)","v":0},{"$f":"IF(CO14=0,0,LOOKUP(CO9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CO42)","v":0},{"$f":"IF(CP14=0,0,LOOKUP(CP9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CP42)","v":0},{"$f":"IF(CQ14=0,0,LOOKUP(CQ9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CQ42)","v":0},{"$f":"IF(CR14=0,0,LOOKUP(CR9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CR42)","v":0},{"$f":"IF(CS14=0,0,LOOKUP(CS9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CS42)","v":0},{"$f":"IF(CT14=0,0,LOOKUP(CT9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CT42)","v":0},{"$f":"IF(CU14=0,0,LOOKUP(CU9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CU42)","v":0},{"$f":"IF(CV14=0,0,LOOKUP(CV9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CV42)","v":0},{"$f":"IF(CW14=0,0,LOOKUP(CW9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CW42)","v":0},{"$f":"IF(CX14=0,0,LOOKUP(CX9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CX42)","v":0},{"$f":"IF(CY14=0,0,LOOKUP(CY9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CY42)","v":0},{"$f":"IF(CZ14=0,0,LOOKUP(CZ9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CZ42)","v":0},{"$f":"IF(DA14=0,0,LOOKUP(DA9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DA42)","v":0},{"$f":"IF(DB14=0,0,LOOKUP(DB9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DB42)","v":0},{"$f":"IF(DC14=0,0,LOOKUP(DC9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DC42)","v":0},{"$f":"IF(DD14=0,0,LOOKUP(DD9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DD42)","v":0},{"$f":"IF(DE14=0,0,LOOKUP(DE9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DE42)","v":0},{"$f":"IF(DF14=0,0,LOOKUP(DF9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DF42)","v":0},{"$f":"IF(DG14=0,0,LOOKUP(DG9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DG42)","v":0},{"$f":"IF(DH14=0,0,LOOKUP(DH9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DH42)","v":0},{"$f":"IF(DI14=0,0,LOOKUP(DI9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DI42)","v":0},{"$f":"IF(DJ14=0,0,LOOKUP(DJ9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DJ42)","v":0},{"$f":"IF(DK14=0,0,LOOKUP(DK9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DK42)","v":0},{"$f":"IF(DL14=0,0,LOOKUP(DL9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DL42)","v":0},{"$f":"IF(DM14=0,0,LOOKUP(DM9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DM42)","v":0},{"$f":"IF(DN14=0,0,LOOKUP(DN9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DN42)","v":0},{"$f":"IF(DO14=0,0,LOOKUP(DO9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DO42)","v":0},{"$f":"IF(DP14=0,0,LOOKUP(DP9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DP42)","v":0},{"$f":"IF(DQ14=0,0,LOOKUP(DQ9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DQ42)","v":0},{"$f":"IF(DR14=0,0,LOOKUP(DR9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DR42)","v":0},{"$f":"IF(DS14=0,0,LOOKUP(DS9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DS42)","v":0},{"$f":"IF(DT14=0,0,LOOKUP(DT9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DT42)","v":0},{"$f":"IF(DU14=0,0,LOOKUP(DU9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DU42)","v":0},{"$f":"IF(DV14=0,0,LOOKUP(DV9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DV42)","v":0},{"$f":"IF(DW14=0,0,LOOKUP(DW9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DW42)","v":0},{"$f":"IF(DX14=0,0,LOOKUP(DX9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DX42)","v":0},{"$f":"IF(DY14=0,0,LOOKUP(DY9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DY42)","v":0},{"$f":"IF(DZ14=0,0,LOOKUP(DZ9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DZ42)","v":0},{"$f":"IF(EA14=0,0,LOOKUP(EA9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EA42)","v":0},{"$f":"IF(EB14=0,0,LOOKUP(EB9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EB42)","v":0},{"$f":"IF(EC14=0,0,LOOKUP(EC9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EC42)","v":0},{"$f":"IF(ED14=0,0,LOOKUP(ED9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*ED42)","v":0},{"$f":"IF(EE14=0,0,LOOKUP(EE9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EE42)","v":0},{"$f":"IF(EF14=0,0,LOOKUP(EF9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EF42)","v":0},{"$f":"IF(EG14=0,0,LOOKUP(EG9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EG42)","v":0},{"$f":"IF(EH14=0,0,LOOKUP(EH9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EH42)","v":0},{"$f":"IF(EI14=0,0,LOOKUP(EI9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EI42)","v":0},{"$f":"IF(EJ14=0,0,LOOKUP(EJ9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EJ42)","v":0},{"$f":"IF(EK14=0,0,LOOKUP(EK9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EK42)","v":0},{"$f":"IF(EL14=0,0,LOOKUP(EL9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EL42)","v":0},{"$f":"IF(EM14=0,0,LOOKUP(EM9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EM42)","v":0},{"$f":"IF(EN14=0,0,LOOKUP(EN9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EN42)","v":0},{"$f":"IF(EO14=0,0,LOOKUP(EO9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EO42)","v":0},{"$f":"IF(EP14=0,0,LOOKUP(EP9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EP42)","v":0},{"$f":"IF(EQ14=0,0,LOOKUP(EQ9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EQ42)","v":0},{"$f":"IF(ER14=0,0,LOOKUP(ER9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*ER42)","v":0},{"$f":"IF(ES14=0,0,LOOKUP(ES9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*ES42)","v":0},{"$f":"IF(ET14=0,0,LOOKUP(ET9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*ET42)","v":0},{"$f":"IF(EU14=0,0,LOOKUP(EU9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EU42)","v":0},{"$f":"IF(EV14=0,0,LOOKUP(EV9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EV42)","v":0},{"$f":"IF(EW14=0,0,LOOKUP(EW9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EW42)","v":0},{"$f":"IF(EX14=0,0,LOOKUP(EX9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EX42)","v":0},{"$f":"IF(EY14=0,0,LOOKUP(EY9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EY42)","v":0},{"$f":"IF(EZ14=0,0,LOOKUP(EZ9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EZ42)","v":0},{"$f":"IF(FA14=0,0,LOOKUP(FA9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FA42)","v":0},{"$f":"IF(FB14=0,0,LOOKUP(FB9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FB42)","v":0},{"$f":"IF(FC14=0,0,LOOKUP(FC9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FC42)","v":0},{"$f":"IF(FD14=0,0,LOOKUP(FD9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FD42)","v":0},{"$f":"IF(FE14=0,0,LOOKUP(FE9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FE42)","v":0},{"$f":"IF(FF14=0,0,LOOKUP(FF9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FF42)","v":0},{"$f":"IF(FG14=0,0,LOOKUP(FG9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FG42)","v":0},{"$f":"IF(FH14=0,0,LOOKUP(FH9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FH42)","v":0},{"$f":"IF(FI14=0,0,LOOKUP(FI9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FI42)","v":0},{"$f":"IF(FJ14=0,0,LOOKUP(FJ9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FJ42)","v":0},{"$f":"IF(FK14=0,0,LOOKUP(FK9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FK42)","v":0},{"$f":"IF(FL14=0,0,LOOKUP(FL9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FL42)","v":0},{"$f":"IF(FM14=0,0,LOOKUP(FM9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FM42)","v":0},{"$f":"IF(FN14=0,0,LOOKUP(FN9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FN42)","v":0},{"$f":"IF(FO14=0,0,LOOKUP(FO9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FO42)","v":0},{"$f":"IF(FP14=0,0,LOOKUP(FP9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FP42)","v":0},{"$f":"IF(FQ14=0,0,LOOKUP(FQ9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FQ42)","v":0},{"$f":"IF(FR14=0,0,LOOKUP(FR9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FR42)","v":0},{"$f":"IF(FS14=0,0,LOOKUP(FS9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FS42)","v":0}]
[null,null,"REC revenue","USD '000",null,null,null,{"$f":"SUM(I44:FS44)","v":5738.7357605675434},{"$f":"I$24*I43/1000","v":0},{"$f":"J$24*J43/1000","v":0},0,0,0,0,0,0,156.69450000000001,254.62856249999999,230.34091499999994,141.80852249999998,140.96274602385682,140.96274602385682,140.96274602385682,140.96274602385682,140.12201394021557,140.12201394021557,140.12201394021557,140.12201394021557,139.28629616323613,139.28629616323613,139.28629616323613,139.28629616323613,138.45556278651702,138.45556278651702,138.45556278651702,138.45556278651702,137.62978408202488,137.62978408202488,137.62978408202488,137.62978408202488,136.80893049903068,136.80893049903068,136.80893049903068,136.80893049903068,135.9929726630524,135.9929726630524,135.9929726630524,135.9929726630524,135.18188137480354,135.18188137480354,135.18188137480354,135.18188137480354,134.37562760914869,134.37562760914869,134.37562760914869,134.37562760914869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$24*BV43/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH$24*EH43/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Merchant"]
[null,null,"Merchant period flag","Flag",{"$f":"F35","v":"2042-01-31"},{"$f":"EOMONTH(E47,15*12)","v":"2057-01-31"},null,null,{"$f":"IF(AND(I$2>=$E47,I$3<=$F47),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(BU$2>=$E47,BU$3<=$F47),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(EG$2>=$E47,EG$3<=$F47),1,0)","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]
[null,null,"Production","MWh",null,null,null,null,{"$f":"I$24-I$32-I$39","v":0},0,0,0,0,0,0,0,120632.82776999999,196028.34512625,177330.25682189997,109172.70913184999,108505.50990087971,108505.50990087971,108505.50990087971,108505.50990087971,107842.28599590105,107842.28599590105,107842.28599590105,107842.28599590105,107183.01370622382,107183.01370622382,107183.01370622382,107183.01370622382,106527.66946257322,106527.66946257322,106527.66946257322,106527.66946257322,105876.22983624649,105876.22983624649,105876.22983624649,105876.22983624649,{"$f":"AO$24-AO$32-AO$39","v":105228.67153827434},105228.67153827434,105228.67153827434,105228.67153827434,104584.97141858777,104584.97141858777,104584.97141858777,104584.97141858777,103945.10646518935,103945.10646518935,103945.10646518935,103945.10646518935,103309.05380333004,103309.05380333004,103309.05380333004,103309.05380333004,102676.7906946904,102676.7906946904,102676.7906946904,102676.7906946904,102048.29453656699,102048.29453656699,102048.29453656699,102048.29453656699,101423.54286106346,101423.54286106346,101423.54286106346,101423.54286106346,100802.5133342866,100802.5133342866,100802.5133342866,100802.5133342866,{"$f":"BU$24-BU$32-BU$39","v":100185.1837555471},100185.1837555471,100185.1837555471,100185.1837555471,102167.77814947361,102167.77814947361,102167.77814947361,102167.77814947361,101558.42758396978,101558.42758396978,101558.42758396978,101558.42758396978,100952.71131607333,100952.71131607333,100952.71131607333,100952.71131607333,100350.60767005302,100350.60767005302,100350.60767005302,100350.60767005302,99752.095099456274,99752.095099456274,99752.095099456274,99752.095099456274,100654.38618077731,100654.38618077731,100654.38618077731,100654.38618077731,100054.06180991781,100054.06180991781,100054.06180991781,100054.06180991781,{"$f":"DA$24-DA$32-DA$39","v":99457.317902502778},99457.317902502778,99457.317902502778,99457.317902502778,98864.133103879518,98864.133103879518,98864.133103879518,98864.133103879518,98274.48618675895,98274.48618675895,98274.48618675895,98274.48618675895,97688.356050456219,97688.356050456219,97688.356050456219,97688.356050456219,97105.721720135407,97105.721720135407,97105.721720135407,97105.721720135407,96526.562346059072,96526.562346059072,96526.562346059072,96526.562346059072,95950.857202842002,95950.857202842002,95950.857202842002,95950.857202842002,95378.585688709747,95378.585688709747,95378.585688709747,95378.585688709747,{"$f":"EG$24-EG$32-EG$39","v":94809.727324761174},94809.727324761174,94809.727324761174,94809.727324761174,94244.261754235777,94244.261754235777,94244.261754235777,94244.261754235777,93682.168741785063,93682.168741785063,93682.168741785063,93682.168741785063,93123.42817274855,93123.42817274855,93123.42817274855,93123.42817274855,92568.020052433974,92568.020052433974,92568.020052433974,92568.020052433974,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM$24-FM$32-FM$39","v":0},0,0,0,0,0,0]
[null,null,"Real Merchant Price","$ / MWh","Inflation %",null,null,null,{"$f":"IFERROR(LOOKUP(I$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*I47","v":0},{"$f":"IFERROR(LOOKUP(J$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*J47","v":0},{"$f":"IFERROR(LOOKUP(K$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*K47","v":0},{"$f":"IFERROR(LOOKUP(L$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*L47","v":0},{"$f":"IFERROR(LOOKUP(M$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*M47","v":0},{"$f":"IFERROR(LOOKUP(N$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*N47","v":0},{"$f":"IFERROR(LOOKUP(O$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*O47","v":0},{"$f":"IFERROR(LOOKUP(P$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*P47","v":0},{"$f":"IFERROR(LOOKUP(Q$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*Q47","v":0},{"$f":"IFERROR(LOOKUP(R$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*R47","v":0},{"$f":"IFERROR(LOOKUP(S$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*S47","v":0},{"$f":"IFERROR(LOOKUP(T$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*T47","v":0},{"$f":"IFERROR(LOOKUP(U$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*U47","v":0},{"$f":"IFERROR(LOOKUP(V$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*V47","v":0},{"$f":"IFERROR(LOOKUP(W$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*W47","v":0},{"$f":"IFERROR(LOOKUP(X$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*X47","v":0},{"$f":"IFERROR(LOOKUP(Y$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*Y47","v":0},{"$f":"IFERROR(LOOKUP(Z$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*Z47","v":0},{"$f":"IFERROR(LOOKUP(AA$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AA47","v":0},{"$f":"IFERROR(LOOKUP(AB$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AB47","v":0},{"$f":"IFERROR(LOOKUP(AC$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AC47","v":0},{"$f":"IFERROR(LOOKUP(AD$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AD47","v":0},{"$f":"IFERROR(LOOKUP(AE$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AE47","v":0},{"$f":"IFERROR(LOOKUP(AF$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AF47","v":0},{"$f":"IFERROR(LOOKUP(AG$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AG47","v":0},{"$f":"IFERROR(LOOKUP(AH$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AH47","v":0},{"$f":"IFERROR(LOOKUP(AI$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AI47","v":0},{"$f":"IFERROR(LOOKUP(AJ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AJ47","v":0},{"$f":"IFERROR(LOOKUP(AK$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AK47","v":0},{"$f":"IFERROR(LOOKUP(AL$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AL47","v":0},{"$f":"IFERROR(LOOKUP(AM$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AM47","v":0},{"$f":"IFERROR(LOOKUP(AN$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AN47","v":0},{"$f":"IFERROR(LOOKUP(AO$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AO47","v":0},{"$f":"IFERROR(LOOKUP(AP$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AP47","v":0},{"$f":"IFERROR(LOOKUP(AQ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AQ47","v":0},{"$f":"IFERROR(LOOKUP(AR$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AR47","v":0},{"$f":"IFERROR(LOOKUP(AS$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AS47","v":0},{"$f":"IFERROR(LOOKUP(AT$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AT47","v":0},{"$f":"IFERROR(LOOKUP(AU$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AU47","v":0},{"$f":"IFERROR(LOOKUP(AV$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AV47","v":0},{"$f":"IFERROR(LOOKUP(AW$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AW47","v":0},{"$f":"IFERROR(LOOKUP(AX$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AX47","v":0},{"$f":"IFERROR(LOOKUP(AY$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AY47","v":0},{"$f":"IFERROR(LOOKUP(AZ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AZ47","v":0},{"$f":"IFERROR(LOOKUP(BA$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BA47","v":0},{"$f":"IFERROR(LOOKUP(BB$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BB47","v":0},{"$f":"IFERROR(LOOKUP(BC$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BC47","v":0},{"$f":"IFERROR(LOOKUP(BD$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BD47","v":0},{"$f":"IFERROR(LOOKUP(BE$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BE47","v":0},{"$f":"IFERROR(LOOKUP(BF$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BF47","v":0},{"$f":"IFERROR(LOOKUP(BG$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BG47","v":0},{"$f":"IFERROR(LOOKUP(BH$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BH47","v":0},{"$f":"IFERROR(LOOKUP(BI$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BI47","v":0},{"$f":"IFERROR(LOOKUP(BJ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BJ47","v":0},{"$f":"IFERROR(LOOKUP(BK$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BK47","v":0},{"$f":"IFERROR(LOOKUP(BL$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BL47","v":0},{"$f":"IFERROR(LOOKUP(BM$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BM47","v":0},{"$f":"IFERROR(LOOKUP(BN$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BN47","v":0},{"$f":"IFERROR(LOOKUP(BO$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BO47","v":0},{"$f":"IFERROR(LOOKUP(BP$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BP47","v":0},{"$f":"IFERROR(LOOKUP(BQ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BQ47","v":0},{"$f":"IFERROR(LOOKUP(BR$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BR47","v":0},{"$f":"IFERROR(LOOKUP(BS$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BS47","v":0},{"$f":"IFERROR(LOOKUP(BT$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BT47","v":0},{"$f":"IFERROR(LOOKUP(BU$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BU47","v":0},{"$f":"IFERROR(LOOKUP(BV$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BV47","v":0},{"$f":"IFERROR(LOOKUP(BW$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BW47","v":0},{"$f":"IFERROR(LOOKUP(BX$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BX47","v":0},{"$f":"IFERROR(LOOKUP(BY$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BY47","v":0},{"$f":"IFERROR(LOOKUP(BZ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BZ47","v":0},{"$f":"IFERROR(LOOKUP(CA$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CA47","v":0},{"$f":"IFERROR(LOOKUP(CB$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CB47","v":0},{"$f":"IFERROR(LOOKUP(CC$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CC47","v":0},{"$f":"IFERROR(LOOKUP(CD$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CD47","v":0},{"$f":"IFERROR(LOOKUP(CE$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CE47","v":0},{"$f":"IFERROR(LOOKUP(CF$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CF47","v":0},{"$f":"IFERROR(LOOKUP(CG$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CG47","v":0},{"$f":"IFERROR(LOOKUP(CH$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CH47","v":0},{"$f":"IFERROR(LOOKUP(CI$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CI47","v":0},{"$f":"IFERROR(LOOKUP(CJ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CJ47","v":0},{"$f":"IFERROR(LOOKUP(CK$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CK47","v":0},{"$f":"IFERROR(LOOKUP(CL$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CL47","v":0},{"$f":"IFERROR(LOOKUP(CM$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CM47","v":0},{"$f":"IFERROR(LOOKUP(CN$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CN47","v":0},{"$f":"IFERROR(LOOKUP(CO$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CO47","v":0},{"$f":"IFERROR(LOOKUP(CP$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CP47","v":0},{"$f":"IFERROR(LOOKUP(CQ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CQ47","v":0},{"$f":"IFERROR(LOOKUP(CR$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CR47","v":0},{"$f":"IFERROR(LOOKUP(CS$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CS47","v":0},{"$f":"IFERROR(LOOKUP(CT$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CT47","v":27.503325577955962},{"$f":"IFERROR(LOOKUP(CU$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CU47","v":27.503325577955962},{"$f":"IFERROR(LOOKUP(CV$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CV47","v":27.503325577955962},{"$f":"IFERROR(LOOKUP(CW$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CW47","v":27.154803993009242},{"$f":"IFERROR(LOOKUP(CX$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CX47","v":27.154803993009242},{"$f":"IFERROR(LOOKUP(CY$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CY47","v":27.154803993009242},{"$f":"IFERROR(LOOKUP(CZ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CZ47","v":27.154803993009242},{"$f":"IFERROR(LOOKUP(DA$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DA47","v":25.814859368258773},{"$f":"IFERROR(LOOKUP(DB$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DB47","v":25.814859368258773},{"$f":"IFERROR(LOOKUP(DC$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DC47","v":25.814859368258773},{"$f":"IFERROR(LOOKUP(DD$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DD47","v":25.814859368258773},{"$f":"IFERROR(LOOKUP(DE$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DE47","v":25.865026205011901},{"$f":"IFERROR(LOOKUP(DF$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DF47","v":25.865026205011901},{"$f":"IFERROR(LOOKUP(DG$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DG47","v":25.865026205011901},{"$f":"IFERROR(LOOKUP(DH$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DH47","v":25.865026205011901},{"$f":"IFERROR(LOOKUP(DI$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DI47","v":27.053603873403972},{"$f":"IFERROR(LOOKUP(DJ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DJ47","v":27.053603873403972},{"$f":"IFERROR(LOOKUP(DK$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DK47","v":27.053603873403972},{"$f":"IFERROR(LOOKUP(DL$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DL47","v":27.053603873403972},{"$f":"IFERROR(LOOKUP(DM$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DM47","v":26.481790261544319},{"$f":"IFERROR(LOOKUP(DN$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DN47","v":26.481790261544319},{"$f":"IFERROR(LOOKUP(DO$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DO47","v":26.481790261544319},{"$f":"IFERROR(LOOKUP(DP$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DP47","v":26.481790261544319},{"$f":"IFERROR(LOOKUP(DQ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DQ47","v":25.229605467961743},{"$f":"IFERROR(LOOKUP(DR$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DR47","v":25.229605467961743},{"$f":"IFERROR(LOOKUP(DS$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DS47","v":25.229605467961743},{"$f":"IFERROR(LOOKUP(DT$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DT47","v":25.229605467961743},{"$f":"IFERROR(LOOKUP(DU$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DU47","v":25.700149953509172},{"$f":"IFERROR(LOOKUP(DV$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DV47","v":25.700149953509172},{"$f":"IFERROR(LOOKUP(DW$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DW47","v":25.700149953509172},{"$f":"IFERROR(LOOKUP(DX$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DX47","v":25.700149953509172},{"$f":"IFERROR(LOOKUP(DY$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DY47","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(DZ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DZ47","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EA$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EA47","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EB$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EB47","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EC$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EC47","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(ED$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*ED47","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EE$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EE47","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EF$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EF47","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EG$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EG47","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EH$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EH47","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EI$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EI47","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EJ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EJ47","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EK$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EK47","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EL$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EL47","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EM$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EM47","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EN$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EN47","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EO$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EO47","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EP$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EP47","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EQ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EQ47","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(ER$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*ER47","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(ES$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*ES47","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(ET$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*ET47","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EU$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EU47","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EV$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EV47","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EW$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EW47","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EX$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EX47","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EY$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EY47","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EZ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EZ47","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(FA$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FA47","v":0},{"$f":"IFERROR(LOOKUP(FB$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FB47","v":0},{"$f":"IFERROR(LOOKUP(FC$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FC47","v":0},{"$f":"IFERROR(LOOKUP(FD$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FD47","v":0},{"$f":"IFERROR(LOOKUP(FE$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FE47","v":0},{"$f":"IFERROR(LOOKUP(FF$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FF47","v":0},{"$f":"IFERROR(LOOKUP(FG$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FG47","v":0},{"$f":"IFERROR(LOOKUP(FH$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FH47","v":0},{"$f":"IFERROR(LOOKUP(FI$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FI47","v":0},{"$f":"IFERROR(LOOKUP(FJ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FJ47","v":0},{"$f":"IFERROR(LOOKUP(FK$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FK47","v":0},{"$f":"IFERROR(LOOKUP(FL$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FL47","v":0},{"$f":"IFERROR(LOOKUP(FM$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FM47","v":0},{"$f":"IFERROR(LOOKUP(FN$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FN47","v":0},{"$f":"IFERROR(LOOKUP(FO$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FO47","v":0},{"$f":"IFERROR(LOOKUP(FP$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FP47","v":0},{"$f":"IFERROR(LOOKUP(FQ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FQ47","v":0},{"$f":"IFERROR(LOOKUP(FR$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FR47","v":0},{"$f":"IFERROR(LOOKUP(FS$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FS47","v":0}]
[null,null,"Inflated Merchant Price","$ / MWh",{"$f":"'Merchant curves'!C11","v":2.5000000000000001E-2},null,null,null,{"$f":"I49*((1+($E50/4)))*I47","v":0},{"$f":"J49*((1+($E50/4)))*J47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV49*((1+($E50/4)))*BV47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27.675221362818188,27.675221362818188,27.675221362818188,27.324521517965554,27.324521517965554,27.324521517965554,27.324521517965554,25.976202239310393,25.976202239310393,25.976202239310393,25.976202239310393,26.026682618793227,26.026682618793227,26.026682618793227,26.026682618793227,27.222688897612748,27.222688897612748,27.222688897612748,27.222688897612748,26.647301450678974,26.647301450678974,26.647301450678974,26.647301450678974,25.387290502136505,25.387290502136505,25.387290502136505,25.387290502136505,25.860775890718607,25.860775890718607,25.860775890718607,25.860775890718607,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,{"$f":"EH49*((1+($E50/4)))*EH47","v":26.215122548567827},26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(I51:FS51)","v":150061.2967470719},{"$f":"I50*I48/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO50*AO48/1000","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,{"$f":"BU50*BU48/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2785.6324186915999,2785.6324186915999,2785.6324186915999,2733.9293648849548,2733.9293648849548,2733.9293648849548,2733.9293648849548,{"$f":"DA50*DA48/1000","v":2583.5234040147984},2583.5234040147984,2583.5234040147984,2583.5234040147984,2573.1054146768015,2573.1054146768015,2573.1054146768015,2573.1054146768015,2675.2957640348804,2675.2957640348804,2675.2957640348804,2675.2957640348804,2603.1310718977661,2603.1310718977661,2603.1310718977661,2603.1310718977661,2465.2511667287044,2465.2511667287044,2465.2511667287044,2465.2511667287044,2496.251796332911,2496.251796332911,2496.251796332911,2496.251796332911,2515.3634802126348,2515.3634802126348,2515.3634802126348,2515.3634802126348,2500.3613123386035,2500.3613123386035,2500.3613123386035,2500.3613123386035,{"$f":"EG50*EG48/1000","v":2485.4486206149136},2485.4486206149136,2485.4486206149136,2485.4486206149136,2470.6248713865948,2470.6248713865948,2470.6248713865948,2470.6248713865948,2455.8895341815055,2455.8895341815055,2455.8895341815055,2455.8895341815055,2441.2420816913568,2441.2420816913568,2441.2420816913568,2441.2420816913568,2426.6819897528408,2426.6819897528408,2426.6819897528408,2426.6819897528408,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM50*FM48/1000","v":0},0,0,0,0,0,0]
[null,null,"Summary"]
[null,null,"PPA 1 revenue","USD '000",null,null,null,null,{"$f":"I32","v":0},0,0,0,0,0,0,0,2858.1076799999996,4644.4249799999998,4201.4182895999993,2586.5874503999994,2587.2302405218688,2587.2302405218688,2587.2302405218688,2587.2302405218688,2587.8731903828334,2587.8731903828334,2587.8731903828334,2587.8731903828334,2588.5163000225912,2588.5163000225912,2588.5163000225912,2588.5163000225912,2589.1595694808466,2589.1595694808466,2589.1595694808466,2589.1595694808466,2589.8029987973187,2589.8029987973187,2589.8029987973187,2589.8029987973187,{"$f":"AO32","v":2590.4465880117314},2590.4465880117314,2590.4465880117314,2590.4465880117314,2591.0903371638228,2591.0903371638228,2591.0903371638228,2591.0903371638228,2591.7342462933361,2591.7342462933361,2591.7342462933361,2591.7342462933361,2592.3783154400289,2592.3783154400289,2592.3783154400289,2592.3783154400289,2593.0225446436675,2593.0225446436675,2593.0225446436675,2593.0225446436675,2593.6669339440268,2593.6669339440268,2593.6669339440268,2593.6669339440268,2594.3114833808918,2594.3114833808918,2594.3114833808918,2594.3114833808918,2594.9561929940583,2594.9561929940583,2594.9561929940583,2594.9561929940583,{"$f":"BU32","v":2595.6010628233316},2595.6010628233316,2595.6010628233316,2595.6010628233316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM32","v":0},0,0,0,0,0,0]
[null,null,"PPA 2 revenue","USD '000",null,null,null,null,{"$f":"I39","v":0},0,0,0,0,0,0,0,1864.6645499999995,3030.0798937499999,2741.0568884999989,1687.5214177499995,1677.4566776838963,1677.4566776838963,1677.4566776838963,1677.4566776838963,1667.4519658885652,1667.4519658885652,1667.4519658885652,1667.4519658885652,1657.50692434251,1657.50692434251,1657.50692434251,1657.50692434251,1647.6211971595526,1647.6211971595526,1647.6211971595526,1647.6211971595526,1637.7944305760959,1637.7944305760959,1637.7944305760959,1637.7944305760959,{"$f":"AO39","v":1628.0262729384649},1628.0262729384649,1628.0262729384649,1628.0262729384649,1618.3163746903233,1618.3163746903233,1618.3163746903233,1618.3163746903233,1608.6643883601623,1608.6643883601623,1608.6643883601623,1608.6643883601623,1599.0699685488689,1599.0699685488689,1599.0699685488689,1599.0699685488689,1589.5327719173649,1589.5327719173649,1589.5327719173649,1589.5327719173649,1580.0524571743192,1580.0524571743192,1580.0524571743192,1580.0524571743192,1570.6286850639356,1570.6286850639356,1570.6286850639356,1570.6286850639356,1561.2611183538124,1561.2611183538124,1561.2611183538124,1561.2611183538124,{"$f":"BU39","v":1551.9494218228754},1551.9494218228754,1551.9494218228754,1551.9494218228754,1542.6932622493791,1542.6932622493791,1542.6932622493791,1542.6932622493791,1533.492308398985,1533.492308398985,1533.492308398985,1533.492308398985,1524.3462310129078,1524.3462310129078,1524.3462310129078,1524.3462310129078,1515.2547027961309,1515.2547027961309,1515.2547027961309,1515.2547027961309,1506.2173984056967,1506.2173984056967,1506.2173984056967,1506.2173984056967,0,0,0,0,0,0,0,0,{"$f":"DA39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM39","v":0},0,0,0,0,0,0]
[null,null,"REC revenue","USD '000",null,null,null,null,{"$f":"I44","v":0},0,0,0,0,0,0,0,156.69450000000001,254.62856249999999,230.34091499999994,141.80852249999998,140.96274602385682,140.96274602385682,140.96274602385682,140.96274602385682,140.12201394021557,140.12201394021557,140.12201394021557,140.12201394021557,139.28629616323613,139.28629616323613,139.28629616323613,139.28629616323613,138.45556278651702,138.45556278651702,138.45556278651702,138.45556278651702,137.62978408202488,137.62978408202488,137.62978408202488,137.62978408202488,{"$f":"AO44","v":136.80893049903068},136.80893049903068,136.80893049903068,136.80893049903068,135.9929726630524,135.9929726630524,135.9929726630524,135.9929726630524,135.18188137480354,135.18188137480354,135.18188137480354,135.18188137480354,134.37562760914869,134.37562760914869,134.37562760914869,134.37562760914869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM44","v":0},0,0,0,0,0,0]
[null,null,"Merchant revenue","USD '000",null,null,null,null,{"$f":"I51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2785.6324186915999,2785.6324186915999,2785.6324186915999,2733.9293648849548,2733.9293648849548,2733.9293648849548,2733.9293648849548,{"$f":"DA51","v":2583.5234040147984},2583.5234040147984,2583.5234040147984,2583.5234040147984,2573.1054146768015,2573.1054146768015,2573.1054146768015,2573.1054146768015,2675.2957640348804,2675.2957640348804,2675.2957640348804,2675.2957640348804,2603.1310718977661,2603.1310718977661,2603.1310718977661,2603.1310718977661,2465.2511667287044,2465.2511667287044,2465.2511667287044,2465.2511667287044,2496.251796332911,2496.251796332911,2496.251796332911,2496.251796332911,2515.3634802126348,2515.3634802126348,2515.3634802126348,2515.3634802126348,2500.3613123386035,2500.3613123386035,2500.3613123386035,2500.3613123386035,{"$f":"EG51","v":2485.4486206149136},2485.4486206149136,2485.4486206149136,2485.4486206149136,2470.6248713865948,2470.6248713865948,2470.6248713865948,2470.6248713865948,2455.8895341815055,2455.8895341815055,2455.8895341815055,2455.8895341815055,2441.2420816913568,2441.2420816913568,2441.2420816913568,2441.2420816913568,2426.6819897528408,2426.6819897528408,2426.6819897528408,2426.6819897528408,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM51","v":0},0,0,0,0,0,0]
[null,null,"Total revenue","USD '000",null,null,null,{"$f":"SUM(I57:FS57)","v":445402.39990277658},{"$f":"SUM(I53:I56)","v":0},0,0,0,0,0,0,0,4879.4667299999983,7929.1334362500002,7172.8160930999975,4415.9173906499982,4405.6496642296224,4405.6496642296224,4405.6496642296224,4405.6496642296224,4395.4471702116143,4395.4471702116143,4395.4471702116143,4395.4471702116143,4385.3095205283371,4385.3095205283371,4385.3095205283371,4385.3095205283371,4375.2363294269162,4375.2363294269162,4375.2363294269162,4375.2363294269162,4365.2272134554396,4365.2272134554396,4365.2272134554396,4365.2272134554396,{"$f":"SUM(AO53:AO56)","v":4355.2817914492271},4355.2817914492271,4355.2817914492271,4355.2817914492271,4345.3996845171987,4345.3996845171987,4345.3996845171987,4345.3996845171987,4335.5805160283016,4335.5805160283016,4335.5805160283016,4335.5805160283016,4325.8239115980468,4325.8239115980468,4325.8239115980468,4325.8239115980468,4182.5553165610327,4182.5553165610327,4182.5553165610327,4182.5553165610327,4173.7193911183458,4173.7193911183458,4173.7193911183458,4173.7193911183458,4164.9401684448276,4164.9401684448276,4164.9401684448276,4164.9401684448276,4156.2173113478711,4156.2173113478711,4156.2173113478711,4156.2173113478711,{"$f":"SUM(BU53:BU56)","v":4147.5504846462072},4147.5504846462072,4147.5504846462072,4147.5504846462072,1542.6932622493791,1542.6932622493791,1542.6932622493791,1542.6932622493791,1533.492308398985,1533.492308398985,1533.492308398985,1533.492308398985,1524.3462310129078,1524.3462310129078,1524.3462310129078,1524.3462310129078,1515.2547027961309,1515.2547027961309,1515.2547027961309,1515.2547027961309,1506.2173984056967,1506.2173984056967,1506.2173984056967,1506.2173984056967,0,2785.6324186915999,2785.6324186915999,2785.6324186915999,2733.9293648849548,2733.9293648849548,2733.9293648849548,2733.9293648849548,{"$f":"SUM(DA53:DA56)","v":2583.5234040147984},2583.5234040147984,2583.5234040147984,2583.5234040147984,2573.1054146768015,2573.1054146768015,2573.1054146768015,2573.1054146768015,2675.2957640348804,2675.2957640348804,2675.2957640348804,2675.2957640348804,2603.1310718977661,2603.1310718977661,2603.1310718977661,2603.1310718977661,2465.2511667287044,2465.2511667287044,2465.2511667287044,2465.2511667287044,2496.251796332911,2496.251796332911,2496.251796332911,2496.251796332911,2515.3634802126348,2515.3634802126348,2515.3634802126348,2515.3634802126348,2500.3613123386035,2500.3613123386035,2500.3613123386035,2500.3613123386035,{"$f":"SUM(EG53:EG56)","v":2485.4486206149136},2485.4486206149136,2485.4486206149136,2485.4486206149136,2470.6248713865948,2470.6248713865948,2470.6248713865948,2470.6248713865948,2455.8895341815055,2455.8895341815055,2455.8895341815055,2455.8895341815055,2441.2420816913568,2441.2420816913568,2441.2420816913568,2441.2420816913568,2426.6819897528408,2426.6819897528408,2426.6819897528408,2426.6819897528408,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FM53:FM56)","v":0},0,0,0,0,0,0]
[]
[null,"Operating costs"]
[null,null,"Fixed costs"]
[]
[null,null,"Inflation Quarterly 2.5%","% p.p.",{"$f":"'Inputs - Partnership'!$G$67","v":2.5000000000000001E-2},null,null,null,{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3},{"$f":"(1+$E$62)^(1/4)-1","v":6.192246325636086E-3}]
[null,null,"Inflation Quarterly 2.0%","% p.p.",{"$f":"'Inputs - Partnership'!$G$68","v":0.02},null,null,null,{"$f":"(1+$E$63)^(1/4)-1","v":4.9629315732038215E-3},{"$f":"(1+$E$63)^(1/4)-1","v":4.9629315732038215E-3},4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,{"$f":"(1+$E$63)^(1/4)-1","v":4.9629315732038215E-3},4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,{"$f":"(1+$E$63)^(1/4)-1","v":4.9629315732038215E-3},4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3]
[]
[null,null,"Inflation Index 2.5%","Index",null,null,null,1,{"$f":"H65*(1+I62*I$6)","v":1},{"$f":"I65*(1+J62*J$6)","v":1},1,1,1,1,1,1,1.0061922463256361,1.0124228365658294,1.0186920081555442,1.0250000000000001,1.0313470524837771,1.0377334074799753,1.0441593083594329,1.0506250000000004,1.0571307287958718,1.0636767426669751,1.0702632910684193,1.076890625000001,1.0835589970157693,1.0902686612336501,1.0970198733451304,1.1038128906250015,1.1106479719411639,1.1175253777644918,1.1244453701787591,1.1314082128906271,1.1384141712396936,1.1454635122086045,1.1525565044332284,1.1596934182128931,1.1668745255206863,1.17410010001382,1.1813704170440595,1.1886857536682158,1.1960463886587038,1.2034526025141661,1.2109046774701615,1.2184028975099217,1.2259475483751718,1.2335389175770206,1.2411772944069159,1.2488629699476701,1.2565962370845516,1.2643773905164466,1.2722067267670893,1.2800845441963624,1.2880111430116659,1.2959868252793583,1.3040118949362671,1.312086657801272,1.320211421586958,1.3283864959113427,1.3366121923096743,1.3448888242463042,1.3532167071266323,1.3615961583091265,1.3700274971174164,1.3785110448524622,1.3870471248047986,1.3956360622668553,1.4042781845453525,1.4129738209737743,1.4217233029249192,{"$f":"BU65*(1+BV62*BV$6)","v":1.4305269638235272},1.4393851391589867,1.4482981664981192,1.4572663854980425,1.4662901379191158,1.4753697676379618,1.4845056206605725,1.493698045135494,1.5029473913670941,1.5122540118289114,1.5216182611770874,1.5310404962638819,1.540521076151272,1.5500603621246347,1.5596587177065151,1.5693165086704794,1.5790341030550543,1.588811871177751,1.5986501856491784,1.608549421387242,1.6185099556314313,1.6285321679571954,1.6386164402904084,1.6487631569219237,1.6589727045222176,1.6692454721561258,1.6795818512976692,1.6899822358449723,1.7004470221352737,1.7109766089600296,1.7215713975801117,1.7322317917410972,1.7429581976886561,1.7537510241840311,1.7646106825196151,1.7755375865346252,1.7865321526308731,1.7975947997886323,1.808725949582606,1.8199260261979915,1.8311954564466455,1.8425346697833487,1.8539440983221718,1.865424176852942,1.8769753428578124,1.8885980365279333,1.9002927007802271,1.9120597812742666,1.9238997264292588,1.9358129874411327,1.9478000182997337,1.9598612758061242,1.9719972195899911,1.9842083121271619,1.9964950187572279,2.0088578077012782,2.0212971500797416,2.0338135199303418,2.0464073942261596,2.0590792528938109,2.071829578831736,2.0846588579286012,2.0975675790818142,2.110556234216157,{"$f":"EG65*(1+EH62*EH$6)","v":2.1236253183025302},2.136775329376817,2.1500067685588604,2.1633201400715616,2.1767159512600944,2.190194712611238,2.2037569377728325,2.2174031435733514,2.2311338500415974,2.2449495804265198,2.2588508612171543,2.2728382221626862,2.2869121962926382,2.3010733199371836,2.3153221327475837,2.3296591777167537,2.3440850011999546,2.3586001529356135,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274]
[null,null,"Inflation Index 2%","Index",null,null,null,1,{"$f":"H66*(1+I63*I$6)","v":1},{"$f":"I66*(1+J63*J$6)","v":1},1,1,1,1,1,1,1.0049629315732038,1.0099504938362081,1.0149628090294405,1.0200000000000002,1.0250621902046682,1.0301495037129325,1.0352620652100297,1.0404000000000009,1.0455634340087621,1.0507524937871915,1.0559673065142305,1.061208000000001,1.0664747026889376,1.0717675436629357,1.0770866526445155,1.0824321600000013,1.0878041967427166,1.0932028945361947,1.0986283856974062,1.1040808032000018,1.1095602806775713,1.115066952426919,1.1206009534113548,1.1261624192640023,1.1317514862911231,1.1373682914754577,1.1430129724795821,1.1486856676492825,1.1543865160169458,1.1601156573049669,1.1658732319291738,1.1716593810022682,1.1774742463372847,1.1833179704510663,1.1891906965677574,1.1950925686223137,1.2010237312640306,1.206984329860088,1.2129745104991128,1.2189944199947602,1.2250442058893114,1.2311240164572899,1.2372340007090952,1.2433743083946556,1.2495450900070979,1.255746496786436,1.2619786807232776,1.2682417945625493,1.2745359918072403,1.2808614267221652,1.2872182543377435,1.2936066304538005,1.3000267116433855,1.3064786552566088,1.3129626194244988,1.319478763062877,1.3260272458762536,{"$f":"BU66*(1+BV63*BV$6)","v":1.3326082283617413},1.3392218718129889,1.3458683383241348,1.3525477907937791,1.3592603929289766,1.3660063092492492,1.3727857050906178,1.3795987466096549,1.3864456007875563,1.3933264354342345,1.4002414191924306,1.4071907215418484,1.4141745128033079,1.4211929641429195,1.4282462475762796,1.4353345359726859,1.4424580030593745,1.4496168234257785,1.4568111725278057,1.4640412266921401,1.4713071631205625,1.4786091598942945,1.4859473959783622,1.4933220512259833,1.5007333063829742,1.5081813430921809,1.5156663438979301,1.5231884922505035,1.5307479725106341,1.5383449699540248,1.5459796707758888,1.5536522620955138,1.5613629319608471,1.5691118693531056,1.576899264191407,1.5847253073374243,1.5925901906000643,1.6004941067401681,1.6084372494752355,1.6164198134841732,1.624441994412066,1.6325039888749719,1.6406059944647406,1.6487482097538571,1.6569308343003077,1.6651540686524717,1.6734181143540359,1.6817231739489347,1.6900694509863143,1.6984571500255217,1.7068864766411171,1.715357637427914,1.7238708400060414,1.7324262930260328,1.74102420617394,1.7496647901764728,1.7583482568061626,1.7670748188865537,1.7758446902974192,1.7846580859800025,1.7935152219422861,1.8024163152642851,1.8113615841033679,1.8203512476996029,{"$f":"EG66*(1+EH63*EH$6)","v":1.8293855263811323},1.8384646415695713,1.8475888157854359,1.8567582726535956,1.8659732369087556,1.8752339344009634,1.8845405921011451,1.8938934381066681,1.9032927016469312,1.9127386130889832,1.9222314039431685,1.9317713068688021,1.9413585556798705,1.9509933853507635,1.9606760320220327,1.9704067330061787,1.9801857267934686,1.9900132530577794,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474]
[]
[]
[null,null,null,null,"$ p.a.","Escalation"]
[null,null,"Panel O&M","USD '000",{"$f":"'Inputs - Partnership'!E67","v":40},{"$f":"'Inputs - Partnership'!$G$67","v":2.5000000000000001E-2},null,{"$f":"SUM(I70:FS70)","v":-2231.3524659277878},{"$f":"-$E$70/4*I65*I6","v":0},{"$f":"-$E$70/4*J65*J6","v":0},0,0,0,0,0,0,-10.06192246325636,-10.124228365658293,-10.186920081555442,-10.250000000000002,-10.313470524837772,-10.377334074799753,-10.441593083594329,-10.506250000000003,-10.571307287958717,-10.636767426669751,-10.702632910684194,-10.768906250000009,-10.835589970157693,-10.902686612336501,-10.970198733451305,-11.038128906250016,-11.10647971941164,-11.175253777644919,-11.244453701787592,-11.314082128906271,-11.384141712396936,-11.454635122086046,-11.525565044332284,-11.59693418212893,-11.668745255206863,-11.741001000138201,-11.813704170440595,-11.886857536682157,-11.960463886587039,-12.034526025141661,-12.109046774701614,-12.184028975099217,-12.259475483751718,-12.335389175770207,-12.41177294406916,-12.4886296994767,-12.565962370845515,-12.643773905164466,-12.722067267670894,-12.800845441963624,-12.880111430116658,-12.959868252793584,-13.040118949362672,-13.12086657801272,-13.20211421586958,-13.283864959113426,-13.366121923096744,-13.448888242463042,-13.532167071266324,-13.615961583091265,-13.700274971174164,-13.785110448524623,-13.870471248047986,-13.956360622668553,-14.042781845453526,-14.129738209737743,-14.217233029249192,{"$f":"-$E$70/4*BV65*BV6","v":-14.305269638235272},-14.393851391589866,-14.482981664981192,-14.572663854980426,-14.662901379191158,-14.753697676379618,-14.845056206605724,-14.936980451354939,-15.029473913670941,-15.122540118289114,-15.216182611770874,-15.31040496263882,-15.40521076151272,-15.500603621246347,-15.596587177065151,-15.693165086704795,-15.790341030550543,-15.88811871177751,-15.986501856491785,-16.085494213872419,-16.185099556314313,-16.285321679571954,-16.386164402904086,-16.487631569219236,-16.589727045222176,-16.692454721561258,-16.795818512976691,-16.899822358449722,-17.004470221352737,-17.109766089600296,-17.215713975801116,-17.32231791741097,-17.42958197688656,-17.537510241840309,-17.646106825196149,-17.755375865346252,-17.86532152630873,-17.975947997886323,-18.087259495826061,-18.199260261979916,-18.311954564466454,-18.425346697833486,-18.539440983221716,-18.65424176852942,-18.769753428578124,-18.885980365279334,-19.002927007802271,-19.120597812742666,-19.238997264292589,-19.358129874411325,-19.478000182997338,-19.598612758061243,-19.71997219589991,-19.842083121271617,-19.964950187572278,-20.088578077012784,-20.212971500797416,-20.338135199303416,-20.464073942261596,-20.59079252893811,-20.718295788317359,-20.846588579286013,-20.975675790818144,-21.105562342161569,{"$f":"-$E$70/4*EH65*EH6","v":-21.236253183025301},-21.367753293768171,-21.500067685588604,-21.633201400715617,-21.767159512600944,-21.901947126112379,-22.037569377728325,-22.174031435733514,-22.311338500415975,-22.449495804265197,-22.588508612171545,-22.728382221626863,-22.869121962926382,-23.010733199371835,-23.153221327475837,-23.296591777167535,-23.440850011999544,-23.586001529356135,-23.73205186066274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"BoP O&M and site labor ","USD '000",{"$f":"'Inputs - Partnership'!E68","v":125},{"$f":"'Inputs - Partnership'!$G$68","v":0.02},null,-6327.2327131115517,{"$f":"-$E71/4*I$66*I$6","v":0},{"$f":"-$E71/4*J$66*J$6","v":0},0,0,0,0,0,0,-31.40509161166262,-31.5609529323815,-31.717587782170014,-31.875000000000007,-32.033193443895883,-32.192171991029142,-32.351939537813429,-32.512500000000024,-32.673857312773812,-32.836015430849734,-32.998978328569706,-33.162750000000031,-33.327334459029302,-33.492735739466738,-33.658957895141107,-33.826005000000038,-33.993881148209894,-34.162590454256083,-34.332137053043944,-34.502525100000057,-34.6737587711741,-34.845842263341218,-35.018779794104837,-35.192575602000069,-35.367233946597594,-35.542759108608053,-35.719155389986938,-35.89642711404008,-36.074578625529554,-36.253614290780213,-36.433538497786678,-36.614355656320882,-36.796070198040148,-36.978686576595827,-37.162209267742419,-37.346642769447307,-37.531991602000957,-37.718260308127746,-37.905453453097273,-38.093575624836255,-38.282631434040979,-38.472625514290307,-38.663562522159225,-38.855447137332987,-39.048284062721812,-39.242078024576124,-39.436833772602427,-39.632556080079667,-39.829249743976263,-40.02691958506766,-40.225570448054484,-40.425207201681268,-40.625834738855794,-40.827457976769026,-41.030081857015588,-41.233711345714909,-41.438351433632924,{"$f":"-$E71/4*BV$66*BV$6","v":-41.644007136304417},-41.850683494155902,-42.058385572629213,-42.267118462305596,-42.476887279030521,-42.687697164039037,-42.899553284081804,-43.112460831551715,-43.326425024611133,-43.54145110731983,-43.757544349763457,-43.974710048182764,-44.19295352510337,-44.412280129466232,-44.632695236758735,-44.854204249146434,-45.076812595605453,-45.300525732055576,-45.525349141493926,-45.751288334129377,-45.97834884751758,-46.206536246696707,-46.43585612432382,-46.666314100811974,-46.897915824467944,-47.130666971630653,-47.364573246810316,-47.599640382828234,-47.835874140957316,-48.073280311063279,-48.311864711746523,-48.551633190484807,-48.792591623776474,-49.034745917284553,-49.278102005981467,-49.522665854294509,-49.768443456252008,-50.015440835630251,-50.263664046101105,-50.51311917138041,-50.763812325377067,-51.015749652342876,-51.268937327023146,-51.523381554808033,-51.779088571884614,-52.036064645389743,-52.294316073563621,-52.553849185904205,-52.814670343322319,-53.076785938297554,-53.340202395034908,-53.604926169622317,-53.870963750188793,-54.138321657063521,-54.407006442935625,-54.677024693014772,-54.948383025192584,-55.221088090204802,-55.495146571794351,-55.770565186875082,-56.047350685696443,-56.325509852008913,-56.605049503230248,-56.885976490612592,{"$f":"-$E71/4*EH$66*EH$6","v":-57.168297699410381},-57.452020049049104,-57.73715049329487,-58.023696020424865,-58.311663653398611,-58.601060450030104,-58.891893503160787,-59.184169940833378,-59.477896926466599,-59.773081659030723,-60.069731373224016,-60.367853339650061,-60.667454864995953,-60.968543292211358,-61.271126000688518,-61.575210406443084,-61.880803962295893,-62.187914158055605,-62.496548520702312,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operating expense","USD '000",{"$f":"'Inputs - Partnership'!E69","v":71},{"$f":"'Inputs - Partnership'!G69","v":0.02},null,-3593.8681810473608,{"$f":"-$E72/4*I$66*I$6","v":0},0,0,0,0,0,0,0,-17.838092035424367,-17.926621265592694,-18.01558986027257,-18.105000000000004,-18.194853876132861,-18.285153690904551,-18.375901657478028,-18.467100000000016,-18.558750953655526,-18.650856764722651,-18.743419690627594,-18.836442000000019,-18.929925972728643,-19.023873900017108,-19.118288084440152,-19.213170840000025,-19.308524492183217,-19.404351378017456,-19.500653846128959,-19.597434256800032,-19.694694982026892,-19.792438405577812,-19.890666923051548,-19.989382941936039,-20.088588881667434,-20.188287173689375,-20.288480261512582,-20.389170600774765,-20.490360659300787,-20.592052917163162,-20.694249866742837,-20.796954012790259,-20.900167872486804,-21.003893975506429,-21.108134864077694,-21.21289309304607,-21.318171229936542,-21.423971855016561,-21.530297561359252,-21.637150954906993,-21.744534654535279,-21.852451292116896,-21.960903512586441,-22.069893974005137,-22.179425347625987,-22.289500317959238,-22.400121582838178,-22.51129185348525,-22.623013854578517,-22.735290324318431,-22.848124014494946,-22.96151769055496,-23.075474131670092,-23.189996130804804,-23.305086494784852,-23.420748044366068,-23.536983614303502,-23.653796053420908,-23.771188224680554,-23.889163005253391,-24.007723286589577,-24.126871974489333,-24.246611989174173,-24.366946265358465,-24.487877752321374,-24.609409413979126,-24.731544228957663,-24.854285190665642,-24.977635307367809,-25.101597602258714,-25.226175113536822,-25.351370894478961,-25.477188013515175,-25.603629554303897,-25.730698615807569,-25.85839831236855,-25.986731773785486,-26.115702145389985,-26.245312588123728,-26.375566278615931,-26.506466409261204,-26.638016188297794,-26.770218839886212,-26.903077604188258,-27.036595737446437,-27.170776512063757,-27.305623216683941,-27.441139156272026,-27.577327652195368,-27.714192042305037,-27.851735681017626,-27.989961939397475,-28.128874205239281,-28.268475883151144,-28.408770394637983,-28.549761178185431,-28.691451689344074,-28.833845400814173,-28.976945802530754,-29.120756401749148,-29.265280723130964,-29.410522308830462,-29.556484718581373,-29.703171529784136,-29.85058633759359,-29.998732755007079,-30.147614412953011,-30.297234960379829,-30.447598064345474,-30.598707410107234,-30.750566701212083,-30.903179659587437,-31.056550025632394,-31.210681558309386,-31.365578035236329,-31.52124325277919,-31.677681026145045,-31.834895189475578,-31.992889595941062,-32.151668117834781,-32.311234646667948,-32.471593093265099,-32.632747387859894,-32.794701480191485,-32.957459339601321,-33.121024955130409,-33.2854023356171,-33.450595509795328,-33.616608526393357,-33.783445454233032,-33.951110382329453,-34.11960741999124,-34.288940696921237,-34.459114363317703,-34.63013258997605,-34.801999568391082,-34.974719510859671,-35.148296650584065,-35.322735241775582,-35.498039559758915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Asset management ","USD '000",{"$f":"'Inputs - Partnership'!E71","v":250},{"$f":"'Inputs - Partnership'!G71","v":0.02},null,-12654.465426223103,0,0,0,0,0,0,0,0,-62.81018322332524,-63.121905864763001,-63.435175564340028,-63.750000000000014,-64.066386887791765,-64.384343982058283,-64.703879075626858,-65.025000000000048,-65.347714625547624,-65.672030861699469,-65.997956657139412,-66.325500000000062,-66.654668918058604,-66.985471478933476,-67.317915790282214,-67.652010000000075,-67.987762296419788,-68.325180908512166,-68.664274106087888,-69.005050200000113,-69.3475175423482,-69.691684526682437,-70.037559588209675,-70.385151204000138,-70.734467893195188,-71.085518217216105,-71.438310779973875,-71.792854228080159,-72.149157251059108,-72.507228581560426,-72.867076995573356,-73.228711312641764,-73.592140396080296,-73.957373153191654,-74.324418535484838,-74.693285538894614,-75.063983204001914,-75.436520616255493,-75.810906906194546,-76.18715124967251,-76.565262868081959,-76.945251028580614,-77.32712504431845,-77.710894274665975,-78.096568125443625,-78.484156049152247,-78.873667545204853,-79.265112160159333,-79.658499487952525,-80.053839170135319,-80.451140896108967,-80.850414403362535,-81.251669477711587,-81.654915953538051,-82.060163714031177,-82.467422691429817,-82.876702867265848,-83.288014272608834,-83.701366988311804,-84.116771145258426,-84.534236924611193,-84.953774558061042,-85.375394328078073,-85.799106568163609,-86.22492166310343,-86.652850049222266,-87.08290221463966,-87.515088699526913,-87.949420096365529,-88.38590705020674,-88.824560258932465,-89.265390473517471,-89.708408498292869,-90.153625191210907,-90.601051464111151,-91.050698282987852,-91.502576668258754,-91.95669769503516,-92.413072493393415,-92.87171224864764,-93.332628201623947,-93.795831648935888,-94.261333943261306,-94.729146493620632,-95.199280765656468,-95.671748281914631,-96.146560622126557,-96.623729423493046,-97.103266380969615,-97.585183247552948,-98.069491834569106,-98.556204011962933,-99.045331708589018,-99.536886912504016,-100.0308816712605,-100.52732809220221,-101.02623834276082,-101.52762465075413,-102.03149930468575,-102.53787465404629,-103.04676310961607,-103.55817714376923,-104.07212929077949,-104.58863214712724,-105.10769837180841,-105.62934068664464,-106.15357187659511,-106.68040479006982,-107.20985233924463,-107.74192750037759,-108.27664331412704,-108.81401288587125,-109.35404938602954,-109.89676605038517,-110.4421761804096,-110.9902931435887,-111.54113037375016,-112.09470137139289,-112.65101970401783,-113.2100990064605,-113.77195298122518,-114.33659539882076,-114.90404009809821,-115.47430098658974,-116.04739204084973,-116.62332730679722,-117.20212090006021,-117.78378700632157,-118.36833988166676,-118.9557938529332,-119.54616331806145,-120.13946274644803,-120.73570667930012,-121.33490972999191,-121.93708658442272,-122.54225200137704,-123.15042081288617,-123.76160792459179,-124.37582831611121,-124.99309704140462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Community support ","USD '000",{"$f":"'Inputs - Partnership'!E72","v":10},{"$f":"'Inputs - Partnership'!G72","v":0.02},null,-506.17861704892408,0,0,0,0,0,0,0,0,-2.5124073289330093,-2.5248762345905202,-2.5374070225736012,-2.5500000000000007,-2.5626554755116704,-2.5753737592823311,-2.5881551630250743,-2.6010000000000022,-2.613908585021905,-2.6268812344679788,-2.6399182662855765,-2.6530200000000024,-2.6661867567223441,-2.6794188591573391,-2.6927166316112889,-2.7060804000000034,-2.7195104918567914,-2.7330072363404865,-2.7465709642435154,-2.7602020080000047,-2.7739007016939281,-2.7876673810672976,-2.801502383528387,-2.8154060481600056,-2.8293787157278079,-2.8434207286886442,-2.8575324311989552,-2.871714169123206,-2.8859662900423642,-2.9002891432624174,-2.9146830798229346,-2.9291484525056704,-2.9436856158432119,-2.9582949261276656,-2.9729767414193935,-2.9877314215557842,-3.0025593281600766,-3.0174608246502199,-3.0324362762477817,-3.0474860499869005,-3.0626105147232785,-3.0778100411432248,-3.0930850017727378,-3.108435770986639,-3.1238627250177449,-3.1393662419660902,-3.154946701808194,-3.1706044864063729,-3.1863399795181007,-3.2021535668054129,-3.2180456358443585,-3.2340165761345014,-3.2500667791084634,-3.2661966381415217,-3.282406548561247,-3.2986969076571926,-3.315068114690634,-3.3315205709043534,-3.3480546795324724,-3.3646708458103367,-3.3813694769844478,-3.3981509823224414,-3.4150157731231228,-3.4319642627265443,-3.4489968665241371,-3.466114001968891,-3.4833160885855863,-3.5006035479810764,-3.5179768038546211,-3.5354362820082699,-3.5529824103572989,-3.5706156189406988,-3.5883363399317147,-3.6061450076484363,-3.6240420585644459,-3.6420279313195141,-3.6601030667303505,-3.6782679078014064,-3.6965228997357364,-3.7148684899459057,-3.7333051280649583,-3.7518332659574356,-3.7704533577304522,-3.7891658597448252,-3.8079712306262588,-3.826869931276585,-3.8458624248850621,-3.8649491769397222,-3.8841306552387844,-3.9034073299021177,-3.922779673382764,-3.9422481604785178,-3.961813268343561,-3.9814754765001608,-4.0012352668504203,-4.0210931236880887,-4.0410495337104333,-4.0611049860301653,-4.0812599721874303,-4.1015149861618516,-4.1218705243846427,-4.142327085750769,-4.1628851716311797,-4.1835452858850894,-4.2043079348723369,-4.2251736274657858,-4.2461428750638044,-4.2672161916027926,-4.2883940935697851,-4.3096771000151035,-4.3310657325650821,-4.3525605154348499,-4.374161975441182,-4.3958706420154066,-4.4176870472163845,-4.4396117257435481,-4.4616452149500061,-4.4837880548557152,-4.5060407881607132,-4.5284039602584194,{"$f":"-$E74/4*EG$66*EG$6","v":-4.5508781192490071},-4.5734638159528309,-4.5961616039239281,-4.61897203946359,-4.6418956816339891,-4.6649330922718892,-4.6880848360024086,-4.7113514802528629,-4.73473359526667,-4.758231754117328,-4.781846532722458,-4.8055785098579209,-4.8294282671720055,-4.8533963891996761,-4.8774834633769091,-4.901690080055082,-4.9260168325154465,-4.9504643169836715,-4.9750331326444481,-4.9997238816561849,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"3rd party services ","USD '000",{"$f":"'Inputs - Partnership'!E73","v":200},{"$f":"'Inputs - Partnership'!G73","v":0.02},null,-10123.572340978482,0,0,0,0,0,0,0,0,-50.24814657866019,-50.497524691810405,-50.748140451472025,-51.000000000000014,-51.253109510233408,-51.507475185646626,-51.763103260501488,-52.020000000000046,-52.278171700438101,-52.537624689359575,-52.798365325711529,-53.060400000000051,-53.323735134446878,-53.588377183146783,-53.854332632225777,-54.121608000000066,-54.390209837135828,-54.660144726809733,-54.931419284870309,-55.204040160000091,-55.478014033878566,-55.753347621345952,-56.03004767056774,-56.308120963200118,-56.587574314556157,-56.868414573772888,-57.150648623979109,-57.434283382464123,-57.719325800847287,-58.005782865248342,-58.293661596458691,-58.582969050113412,-58.873712316864236,-59.16589852255332,-59.459534828387874,-59.754628431115684,-60.051186563201533,-60.349216493004398,-60.648725524955637,-60.949720999738012,-61.25221029446557,-61.55620082286449,-61.86170003545476,-62.168715419732777,-62.477254500354896,-62.787324839321798,-63.098934036163875,-63.412089728127462,-63.726799590362013,-64.043071336108255,-64.360912716887171,-64.680331522690025,{"$f":"-$E75/4*BQ$66*BQ$6","v":-65.001335582169276},-65.323932762830438,-65.648130971224944,-65.973938153143848,-66.301362293812687,-66.630411418087064,-66.96109359064944,-67.293416916206738,-67.627389539688949,-67.963019646448828,-68.300315462462464,-68.63928525453089,-68.979937330482741,-69.322280039377816,-69.666321771711722,-70.012070959621525,-70.359536077092429,-70.708725640165397,-71.059648207145969,-71.412312378813979,-71.766726798634295,-72.122900152968725,-72.48084117128893,-72.84055862639029,-73.202061334607009,-73.565358156028125,-73.930457994714729,-74.297369798918112,-74.666102561299169,-75.03666531914871,-75.409067154609048,-75.783317194896512,-76.159424612525171,-76.537398625531708,-76.917248497701237,-77.298983538794445,-77.682613104775683,-78.068146598042347,-78.455593467655277,-78.844963209570352,-79.236265366871223,-79.629509530003219,-80.024705337008413,-80.421862473761777,-80.820990674208659,-81.222099720603296,-81.625199443748599,-82.030299723237036,-82.437410487692858,-82.846541715015391,-83.257703432623586,-83.6709057177018,-84.086158697446734,-84.503472549315717,-84.922857501276084,-85.344323832055863,-85.767881871395701,-86.193542000302074,-86.621314651301645,-87.051210308697009,-87.483239508823644,-87.917412840308131,-88.353740944327683,-88.792234514870955,{"$f":"-$E75/4*EC$66*EC$6","v":-89.232904299000126},-89.675761097114304,-90.120815763214253,-90.568079205168388,-91.017562384980138,-91.469276319056618,-91.923232078478563,-92.379440789271797,-92.837913632679786,-93.298661845437778,-93.761696720048178,-94.227029605057254,-94.694671905333408,-95.164635082346564,-95.636930654449159,-96.111570197158429,-96.588565343440109,-97.067927783993525,-97.549669267538178,-98.033801601101629,-98.520336650308934,-99.009286339673423,-99.500662652888977,-99.994477633123708,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Insurance","USD '000",{"$f":"'Inputs - Partnership'!E82","v":1464.75},{"$f":"'Inputs - Partnership'!G80","v":0},null,-51266.25,{"$f":"-$E76/4*I$6","v":0},{"$f":"-$E76/4*J$6","v":0},0,0,0,0,0,0,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,{"$f":"-$E76/4*BV$6","v":-366.1875},-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,{"$f":"-$E76/4*EH$6","v":-366.1875},-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Property tax","USD '000",{"$f":"'Inputs - Partnership'!E77","v":500},{"$f":"'Inputs - Partnership'!G77","v":0},null,-17500,{"$f":"-$E77/4*I$6","v":0},0,0,0,0,0,0,0,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Land","USD '000",{"$f":"'Inputs - Partnership'!E78","v":500},{"$f":"'Inputs - Partnership'!G78","v":0},null,-17500,0,0,0,0,0,0,0,0,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Start","End"]
[null,null,null,null,{"$f":"'Inputs - Partnership'!I70","v":5},{"$f":"'Inputs - Partnership'!J70","v":20}]
[null,null,"Maintenance - Inverter replacement","USD '000",{"$f":"'Inputs - Partnership'!E70","v":83},{"$f":"'Inputs - Partnership'!G70","v":0.02},null,{"$f":"SUM(I81:FS81)","v":-1677.5362659139314},{"$f":"IF(AND(I$14>=$E80,I$14<=$F80),((($E81*I$6)*(1+($F81/4))^(I$15*4))/4)*-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-22.47372638897744,-22.47372638897744,-22.47372638897744,-22.47372638897744,-22.926583226624594,-22.926583226624594,-22.926583226624594,-22.926583226624594,{"$f":"IF(AND(AO$14>=$E80,AO$14<=$F80),((($E81*AO$6)*(1+($F81/4))^(AO$15*4))/4)*-1,0)","v":-23.388565356261797},-23.388565356261797,-23.388565356261797,-23.388565356261797,-23.859856657090987,-23.859856657090987,-23.859856657090987,-23.859856657090987,-24.340644713572093,-24.340644713572093,-24.340644713572093,-24.340644713572093,-24.831120890085813,-24.831120890085813,-24.831120890085813,-24.831120890085813,-25.331480407100926,-25.331480407100926,-25.331480407100926,-25.331480407100926,-25.841922418876372,-25.841922418876372,-25.841922418876372,-25.841922418876372,-26.362650092729123,-26.362650092729123,-26.362650092729123,-26.362650092729123,-26.893870689899302,-26.893870689899302,-26.893870689899302,-26.893870689899302,{"$f":"IF(AND(BU$14>=$E80,BU$14<=$F80),((($E81*BU$6)*(1+($F81/4))^(BU$15*4))/4)*-1,0)","v":-27.435795648044774},-27.435795648044774,-27.435795648044774,-27.435795648044774,-27.988640665398052,-27.988640665398052,-27.988640665398052,-27.988640665398052,-28.552625786619039,-28.552625786619039,-28.552625786619039,-28.552625786619039,-29.127975490377683,-29.127975490377683,-29.127975490377683,-29.127975490377683,-29.714918778701502,-29.714918778701502,-29.714918778701502,-29.714918778701502,-30.313689268123532,-30.313689268123532,-30.313689268123532,-30.313689268123532,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DA$14>=$E80,DA$14<=$F80),((($E81*DA$6)*(1+($F81/4))^(DA$15*4))/4)*-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EG$14>=$E80,EG$14<=$F80),((($E81*EG$6)*(1+($F81/4))^(EG$15*4))/4)*-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FM$14>=$E80,FM$14<=$F80),((($E81*FM$6)*(1+($F81/4))^(FM$15*4))/4)*-1,0)","v":0},0,0,0,0,0,0]
[]
[null,null,"Total operating costs","USD '000",null,null,null,{"$f":"SUM(I83:FS83)","v":-123380.45601025118},{"$f":"SUM(I81,I70:I78)","v":0},0,0,0,0,0,0,0,-791.0633432412618,-791.94360935479642,-792.82832076238367,-793.71749999999997,-794.6111697184034,-795.50935268372064,-796.41207177803926,-797.3193500000001,-798.23121046539563,-799.14767640776915,-800.06877117901809,-800.99451825000017,-801.9249412111435,-802.86006377305796,-803.7999097671518,-804.74450314625028,-828.16759437419455,-829.12175487055833,-830.0807353451396,-831.04456024268393,-832.46611097014318,-833.43969854672537,-834.41820463041904,-835.40165416804984,{"$f":"SUM(AO81,AO70:AO78)","v":-836.8520543632128},-837.84546615837507,-838.84389701335385,-839.84737238742628,-841.32720917045708,-842.34085048024713,-843.35961346817703,-844.38352411656217,-845.89339659663847,-846.92768104331719,-847.96719189475346,-849.01195566710828,-850.55247518823239,-851.60782489230473,-852.66850787961118,-853.73455121119014,-855.30634160306465,-856.38318735889004,-857.4654754727552,-858.55323356183715,-860.15693139590996,-861.25571285096532,-862.36004798059071,-863.46996496959741,-865.10621982038288,-866.22738565825546,-867.35421877529325,-868.48674793567704,-870.15622264746253,-871.30023077465171,-872.45002212097063,-873.60562604194888,{"$f":"SUM(BU81,BU70:BU78)","v":-875.30899700099963},-876.47631473760566,-877.64953401696482,-878.8286847981841,-880.56664221055826,-881.75774648494144,-882.95487305865458,-884.15805250686503,-885.9313006819574,-887.14667822944921,-888.36820131612262,-889.59590114594857,-891.40515878587962,-892.64530635163294,-893.89172523106276,-895.14444726995271,-896.99044776492678,-898.25587231098939,-899.52769653230666,-900.8059529297534,-902.68944465950699,-903.98066357621019,-905.27841317035973,-906.58272661147907,-877.5799479702805,-878.89748929202995,-880.22169498867891,-881.55259891223727,-882.89023508753235,-884.23463771309673,-885.58584116206043,-886.94387998304683,{"$f":"SUM(DA81,DA70:DA78)","v":-888.30878890107522},-889.68060281846545,-891.05935681574965,-892.4450861525869,-893.83782626868378,-895.2376127847192,-896.64448150327394,-898.0584684097646,-899.4796096733844,-900.90794164804527,-902.34350087332882,-903.78632407543921,-905.23644816816193,-906.69391025382856,-908.15874762428473,-909.63099776186414,-911.11069834036789,-912.5978872260481,-914.09260247859697,-915.59488235214053,-917.10476529623918,-918.62228995689065,-920.14749517754103,-921.68042000009837,-923.22110366595439,-924.76958561700803,-926.32590549669817,-927.89010315103837,-929.46221862965854,-931.04229218685225,-932.63036428262876,-934.22647558377048,{"$f":"SUM(EG81,EG70:EG78)","v":-935.83066696489641},-937.44297950953103,-939.06345451117784,-940.69213347440007,-942.32905811590535,-943.97427036563681,-945.62781236787032,-947.28972648231615,-948.9600552852271,-950.63884157051268,-952.32612835085843,-954.02195885885112,-955.72637654811035,-957.43942509442513,-959.16114839689703,-960.89159057908921,-962.63079599018079,-964.37880920612838,-966.13567503083198,-967.9014384973085,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FM81,FM70:FM78)","v":0},0,0,0,0,0,0]
[]
[null,null,"EBITDA at P50","USD '000",null,null,null,{"$f":"SUM(I85:FS85)","v":322021.94389252481},{"$f":"I57+I83","v":0},{"$f":"J57+J83","v":0},{"$f":"K57+K83","v":0},{"$f":"L57+L83","v":0},{"$f":"M57+M83","v":0},{"$f":"N57+N83","v":0},{"$f":"O57+O83","v":0},{"$f":"P57+P83","v":0},{"$f":"Q57+Q83","v":4088.4033867587364},{"$f":"R57+R83","v":7137.1898268952036},{"$f":"S57+S83","v":6379.9877723376139},{"$f":"T57+T83","v":3622.1998906499985},{"$f":"U57+U83","v":3611.0384945112191},{"$f":"V57+V83","v":3610.1403115459016},{"$f":"W57+W83","v":3609.2375924515832},{"$f":"X57+X83","v":3608.3303142296222},{"$f":"Y57+Y83","v":3597.2159597462187},{"$f":"Z57+Z83","v":3596.2994938038451},{"$f":"AA57+AA83","v":3595.3783990325965},{"$f":"AB57+AB83","v":3594.4526519616143},{"$f":"AC57+AC83","v":3583.3845793171936},{"$f":"AD57+AD83","v":3582.4494567552792},{"$f":"AE57+AE83","v":3581.5096107611853},{"$f":"AF57+AF83","v":3580.5650173820868},{"$f":"AG57+AG83","v":3547.0687350527214},{"$f":"AH57+AH83","v":3546.1145745563581},{"$f":"AI57+AI83","v":3545.1555940817766},{"$f":"AJ57+AJ83","v":3544.1917691842323},{"$f":"AK57+AK83","v":3532.7611024852963},{"$f":"AL57+AL83","v":3531.787514908714},{"$f":"AM57+AM83","v":3530.8090088250206},{"$f":"AN57+AN83","v":3529.8255592873898},{"$f":"AO57+AO83","v":3518.429737086014},{"$f":"AP57+AP83","v":3517.436325290852},{"$f":"AQ57+AQ83","v":3516.4378944358732},{"$f":"AR57+AR83","v":3515.4344190618008},{"$f":"AS57+AS83","v":3504.0724753467416},{"$f":"AT57+AT83","v":3503.0588340369513},{"$f":"AU57+AU83","v":3502.0400710490217},{"$f":"AV57+AV83","v":3501.0161604006366},{"$f":"AW57+AW83","v":3489.6871194316632},{"$f":"AX57+AX83","v":3488.6528349849846},{"$f":"AY57+AY83","v":3487.6133241335483},{"$f":"AZ57+AZ83","v":3486.5685603611932},{"$f":"BA57+BA83","v":3475.2714364098147},{"$f":"BB57+BB83","v":3474.2160867057419},{"$f":"BC57+BC83","v":3473.1554037184355},{"$f":"BD57+BD83","v":3472.0893603868567},{"$f":"BE57+BE83","v":3327.2489749579681},{"$f":"BF57+BF83","v":3326.1721292021425},{"$f":"BG57+BG83","v":3325.0898410882774},{"$f":"BH57+BH83","v":3324.0020829991954},{"$f":"BI57+BI83","v":3313.562459722436},{"$f":"BJ57+BJ83","v":3312.4636782673806},{"$f":"BK57+BK83","v":3311.3593431377549},{"$f":"BL57+BL83","v":3310.2494261487482},{"$f":"BM57+BM83","v":3299.8339486244449},{"$f":"BN57+BN83","v":3298.712782786572},{"$f":"BO57+BO83","v":3297.5859496695343},{"$f":"BP57+BP83","v":3296.4534205091504},{"$f":"BQ57+BQ83","v":3286.0610887004086},{"$f":"BR57+BR83","v":3284.9170805732192},{"$f":"BS57+BS83","v":3283.7672892269006},{"$f":"BT57+BT83","v":3282.611685305922},{"$f":"BU57+BU83","v":3272.2414876452076},{"$f":"BV57+BV83","v":3271.0741699086016},{"$f":"BW57+BW83","v":3269.9009506292423},{"$f":"BX57+BX83","v":3268.7217998480232},{"$f":"BY57+BY83","v":662.12662003882087},{"$f":"BZ57+BZ83","v":660.9355157644377},{"$f":"CA57+CA83","v":659.73838919072455},{"$f":"CB57+CB83","v":658.5352097425141},{"$f":"CC57+CC83","v":647.56100771702756},{"$f":"CD57+CD83","v":646.34563016953575},{"$f":"CE57+CE83","v":645.12410708286234},{"$f":"CF57+CF83","v":643.89640725303639},{"$f":"CG57+CG83","v":632.94107222702814},{"$f":"CH57+CH83","v":631.70092466127483},{"$f":"CI57+CI83","v":630.454505781845},{"$f":"CJ57+CJ83","v":629.20178374295506},{"$f":"CK57+CK83","v":618.26425503120413},{"$f":"CL57+CL83","v":616.99883048514153},{"$f":"CM57+CM83","v":615.72700626382425},{"$f":"CN57+CN83","v":614.44874986637751},{"$f":"CO57+CO83","v":603.52795374618972},{"$f":"CP57+CP83","v":602.23673482948652},{"$f":"CQ57+CQ83","v":600.93898523533699},{"$f":"CR57+CR83","v":599.63467179421764},{"$f":"CS57+CS83","v":-877.5799479702805},{"$f":"CT57+CT83","v":1906.7349293995699},{"$f":"CU57+CU83","v":1905.4107237029211},{"$f":"CV57+CV83","v":1904.0798197793627},{"$f":"CW57+CW83","v":1851.0391297974224},{"$f":"CX57+CX83","v":1849.6947271718582},{"$f":"CY57+CY83","v":1848.3435237228944},{"$f":"CZ57+CZ83","v":1846.985484901908},{"$f":"DA57+DA83","v":1695.2146151137231},{"$f":"DB57+DB83","v":1693.8428011963329},{"$f":"DC57+DC83","v":1692.4640471990488},{"$f":"DD57+DD83","v":1691.0783178622114},{"$f":"DE57+DE83","v":1679.2675884081177},{"$f":"DF57+DF83","v":1677.8678018920823},{"$f":"DG57+DG83","v":1676.4609331735276},{"$f":"DH57+DH83","v":1675.0469462670369},{"$f":"DI57+DI83","v":1775.816154361496},{"$f":"DJ57+DJ83","v":1774.3878223868351},{"$f":"DK57+DK83","v":1772.9522631615516},{"$f":"DL57+DL83","v":1771.5094399594414},{"$f":"DM57+DM83","v":1697.8946237296041},{"$f":"DN57+DN83","v":1696.4371616439375},{"$f":"DO57+DO83","v":1694.9723242734813},{"$f":"DP57+DP83","v":1693.500074135902},{"$f":"DQ57+DQ83","v":1554.1404683883366},{"$f":"DR57+DR83","v":1552.6532795026565},{"$f":"DS57+DS83","v":1551.1585642501075},{"$f":"DT57+DT83","v":1549.6562843765639},{"$f":"DU57+DU83","v":1579.1470310366717},{"$f":"DV57+DV83","v":1577.6295063760203},{"$f":"DW57+DW83","v":1576.10430115537},{"$f":"DX57+DX83","v":1574.5713763328126},{"$f":"DY57+DY83","v":1592.1423765466805},{"$f":"DZ57+DZ83","v":1590.5938945956268},{"$f":"EA57+EA83","v":1589.0375747159367},{"$f":"EB57+EB83","v":1587.4733770615965},{"$f":"EC57+EC83","v":1570.899093708945},{"$f":"ED57+ED83","v":1569.3190201517514},{"$f":"EE57+EE83","v":1567.7309480559747},{"$f":"EF57+EF83","v":1566.134836754833},{"$f":"EG57+EG83","v":1549.6179536500172},{"$f":"EH57+EH83","v":1548.0056411053824},{"$f":"EI57+EI83","v":1546.3851661037356},{"$f":"EJ57+EJ83","v":1544.7564871405134},{"$f":"EK57+EK83","v":1528.2958132706895},{"$f":"EL57+EL83","v":1526.650601020958},{"$f":"EM57+EM83","v":1524.9970590187245},{"$f":"EN57+EN83","v":1523.3351449042786},{"$f":"EO57+EO83","v":1506.9294788962784},{"$f":"EP57+EP83","v":1505.2506926109927},{"$f":"EQ57+EQ83","v":1503.5634058306471},{"$f":"ER57+ER83","v":1501.8675753226544},{"$f":"ES57+ES83","v":1485.5157051432466},{"$f":"ET57+ET83","v":1483.8026565969317},{"$f":"EU57+EU83","v":1482.0809332944598},{"$f":"EV57+EV83","v":1480.3504911122677},{"$f":"EW57+EW83","v":1464.05119376266},{"$f":"EX57+EX83","v":1462.3031805467124},{"$f":"EY57+EY83","v":1460.5463147220089},{"$f":"EZ57+EZ83","v":1458.7805512555324},{"$f":"FA57+FA83","v":0},{"$f":"FB57+FB83","v":0},{"$f":"FC57+FC83","v":0},{"$f":"FD57+FD83","v":0},{"$f":"FE57+FE83","v":0},{"$f":"FF57+FF83","v":0},{"$f":"FG57+FG83","v":0},{"$f":"FH57+FH83","v":0},{"$f":"FI57+FI83","v":0},{"$f":"FJ57+FJ83","v":0},{"$f":"FK57+FK83","v":0},{"$f":"FL57+FL83","v":0},{"$f":"FM57+FM83","v":0},{"$f":"FN57+FN83","v":0},{"$f":"FO57+FO83","v":0},{"$f":"FP57+FP83","v":0},{"$f":"FQ57+FQ83","v":0},{"$f":"FR57+FR83","v":0},{"$f":"FS57+FS83","v":0}]
[null,null,"Margin","%",null,null,null,{"$f":"IFERROR(H85/H57,0)","v":0.72299103903081008},{"$f":"IFERROR(I85/I57,0)","v":0},{"$f":"IFERROR(J85/J57,0)","v":0},{"$f":"IFERROR(K85/K57,0)","v":0},{"$f":"IFERROR(L85/L57,0)","v":0},{"$f":"IFERROR(M85/M57,0)","v":0},{"$f":"IFERROR(N85/N57,0)","v":0},{"$f":"IFERROR(O85/O57,0)","v":0},{"$f":"IFERROR(P85/P57,0)","v":0},{"$f":"IFERROR(Q85/Q57,0)","v":0.8378791398704214},{"$f":"IFERROR(R85/R57,0)","v":0.90012230015776629},{"$f":"IFERROR(S85/S57,0)","v":0.88946763579717913},{"$f":"IFERROR(T85/T57,0)","v":0.82025988491529078},{"$f":"IFERROR(U85/U57,0)","v":0.81963813959833998},{"$f":"IFERROR(V85/V57,0)","v":0.81943426887920179},{"$f":"IFERROR(W85/W57,0)","v":0.81922936854369677},{"$f":"IFERROR(X85/X57,0)","v":0.81902343337156369},{"$f":"IFERROR(Y85/Y57,0)","v":0.81839590386273131},{"$f":"IFERROR(Z85/Z57,0)","v":0.81818740040292759},{"$f":"IFERROR(AA85/AA57,0)","v":0.81797784384688688},{"$f":"IFERROR(AB85/AB57,0)","v":0.81776722885479769},{"$f":"IFERROR(AC85/AC57,0)","v":0.81713378783020807},{"$f":"IFERROR(AD85/AD57,0)","v":0.81692054802181213},{"$f":"IFERROR(AE85/AE57,0)","v":0.81670623110992835},{"$f":"IFERROR(AF85/AF57,0)","v":0.81649083163249658},{"$f":"IFERROR(AG85/AG57,0)","v":0.81071477469591424},{"$f":"IFERROR(AH85/AH57,0)","v":0.81049669264856383},{"$f":"IFERROR(AI85/AI57,0)","v":0.81027750895141559},{"$f":"IFERROR(AJ85/AJ57,0)","v":0.81005721801740094},{"$f":"IFERROR(AK85/AK57,0)","v":0.8092960411306569},{"$f":"IFERROR(AL85/AL57,0)","v":0.80907300862192943},{"$f":"IFERROR(AM85/AM57,0)","v":0.80884884936610024},{"$f":"IFERROR(AN85/AN57,0)","v":0.80862355764827187},{"$f":"IFERROR(AO85/AO57,0)","v":0.8078535225880874},{"$f":"IFERROR(AP85/AP57,0)","v":0.80762542901280776},{"$f":"IFERROR(AQ85/AQ57,0)","v":0.80739618302993266},{"$f":"IFERROR(AR85/AR57,0)","v":0.80716577879385254},{"$f":"IFERROR(AS85/AS57,0)","v":0.80638669161593268},{"$f":"IFERROR(AT85/AT57,0)","v":0.80615342393438849},{"$f":"IFERROR(AU85/AU57,0)","v":0.80591897760910347},{"$f":"IFERROR(AV85/AV57,0)","v":0.80568334666080821},{"$f":"IFERROR(AW85/AW57,0)","v":0.80489500922207835},{"$f":"IFERROR(AX85/AX57,0)","v":0.80465645190712254},{"$f":"IFERROR(AY85/AY57,0)","v":0.80441668912389352},{"$f":"IFERROR(AZ85/AZ57,0)","v":0.804175714756449},{"$f":"IFERROR(BA85/BA57,0)","v":0.80337792462892443},{"$f":"IFERROR(BB85/BB57,0)","v":0.80313395961193812},{"$f":"IFERROR(BC85/BC57,0)","v":0.80288876170074652},{"$f":"IFERROR(BD85/BD57,0)","v":0.80264232463965379},{"$f":"IFERROR(BE85/BE57,0)","v":0.7955062690464757},{"$f":"IFERROR(BF85/BF57,0)","v":0.79524880783572693},{"$f":"IFERROR(BG85/BG57,0)","v":0.79499004542089891},{"$f":"IFERROR(BH85/BH57,0)","v":0.79472997519904787},{"$f":"IFERROR(BI85/BI57,0)","v":0.79391117351436713},{"$f":"IFERROR(BJ85/BJ57,0)","v":0.79364791157649139},{"$f":"IFERROR(BK85/BK57,0)","v":0.79338331900901415},{"$f":"IFERROR(BL85/BL57,0)","v":0.79311738905901119},{"$f":"IFERROR(BM85/BM57,0)","v":0.79228843996973675},{"$f":"IFERROR(BN85/BN57,0)","v":0.7920192486266372},{"$f":"IFERROR(BO85/BO57,0)","v":0.79174869657271452},{"$f":"IFERROR(BP85/BP57,0)","v":0.79147677690170359},{"$f":"IFERROR(BQ85/BQ57,0)","v":0.79063745770182825},{"$f":"IFERROR(BR85/BR57,0)","v":0.79036220546127145},{"$f":"IFERROR(BS85/BS57,0)","v":0.79008556175855182},{"$f":"IFERROR(BT85/BT57,0)","v":0.789807519530629},{"$f":"IFERROR(BU85/BU57,0)","v":0.78895760274858595},{"$f":"IFERROR(BV85/BV57,0)","v":0.7886761552433833},{"$f":"IFERROR(BW85/BW57,0)","v":0.78839328483982762},{"$f":"IFERROR(BX85/BX57,0)","v":0.78810898431459375},{"$f":"IFERROR(BY85/BY57,0)","v":0.42920173195894007},{"$f":"IFERROR(BZ85/BZ57,0)","v":0.428429637918258},{"$f":"IFERROR(CA85/CA57,0)","v":0.42765364012076473},{"$f":"IFERROR(CB85/CB57,0)","v":0.42687371874711716},{"$f":"IFERROR(CC85/CC57,0)","v":0.42227861474773354},{"$f":"IFERROR(CD85/CD57,0)","v":0.42148605938841732},{"$f":"IFERROR(CE85/CE57,0)","v":0.42068949648426507},{"$f":"IFERROR(CF85/CF57,0)","v":0.41988890568697068},{"$f":"IFERROR(CG85/CG57,0)","v":0.41522133184037019},{"$f":"IFERROR(CH85/CH57,0)","v":0.4144077715477526},{"$f":"IFERROR(CI85/CI57,0)","v":0.41359009715457912},{"$f":"IFERROR(CJ85/CJ57,0)","v":0.41276828776941238},{"$f":"IFERROR(CK85/CK57,0)","v":0.40802662013871877},{"$f":"IFERROR(CL85/CL57,0)","v":0.40719149681342731},{"$f":"IFERROR(CM85/CM57,0)","v":0.40635214999010427},{"$f":"IFERROR(CN85/CN57,0)","v":0.405508558219633},{"$f":"IFERROR(CO85/CO57,0)","v":0.40069113156242447},{"$f":"IFERROR(CP85/CP57,0)","v":0.39983387223314709},{"$f":"IFERROR(CQ85/CQ57,0)","v":0.39897227709055799},{"$f":"IFERROR(CR85/CR57,0)","v":0.39810632411292013},{"$f":"IFERROR(CS85/CS57,0)","v":0},{"$f":"IFERROR(CT85/CT57,0)","v":0.68448906489074945},{"$f":"IFERROR(CU85/CU57,0)","v":0.68401369502939824},{"$f":"IFERROR(CV85/CV57,0)","v":0.68353592060567026},{"$f":"IFERROR(CW85/CW57,0)","v":0.67706179741601158},{"$f":"IFERROR(CX85/CX57,0)","v":0.67657005002749748},{"$f":"IFERROR(CY85/CY57,0)","v":0.67607581507530046},{"$f":"IFERROR(CZ85/CZ57,0)","v":0.67557907992243615},{"$f":"IFERROR(DA85/DA57,0)","v":0.65616383133179967},{"$f":"IFERROR(DB85/DB57,0)","v":0.65563284565725211},{"$f":"IFERROR(DC85/DC57,0)","v":0.65509917369781034},{"$f":"IFERROR(DD85/DD57,0)","v":0.65456280180557824},{"$f":"IFERROR(DE85/DE57,0)","v":0.65262292746721551},{"$f":"IFERROR(DF85/DF57,0)","v":0.65207892079416929},{"$f":"IFERROR(DG85/DG57,0)","v":0.65153216172610706},{"$f":"IFERROR(DH85/DH57,0)","v":0.65098263627781983},{"$f":"IFERROR(DI85/DI57,0)","v":0.66378311446328109},{"$f":"IFERROR(DJ85/DJ57,0)","v":0.66324921761573896},{"$f":"IFERROR(DK85/DK57,0)","v":0.66271261929095471},{"$f":"IFERROR(DL85/DL57,0)","v":0.66217330576102407},{"$f":"IFERROR(DM85/DM57,0)","v":0.65225091508426591},{"$f":"IFERROR(DN85/DN57,0)","v":0.65169102699357373},{"$f":"IFERROR(DO85/DO57,0)","v":0.65112830566683377},{"$f":"IFERROR(DP85/DP57,0)","v":0.65056273670510412},{"$f":"IFERROR(DQ85/DQ57,0)","v":0.63041871325858556},{"$f":"IFERROR(DR85/DR57,0)","v":0.62981545266357952},{"$f":"IFERROR(DS85/DS57,0)","v":0.62920913908680409},{"$f":"IFERROR(DT85/DT57,0)","v":0.62859975701092541},{"$f":"IFERROR(DU85/DU57,0)","v":0.6326072687685188},{"$f":"IFERROR(DV85/DV57,0)","v":0.6319993474591058},{"$f":"IFERROR(DW85/DW57,0)","v":0.63138834931264831},{"$f":"IFERROR(DX85/DX57,0)","v":0.63077425868893433},{"$f":"IFERROR(DY85/DY57,0)","v":0.63296711949244389},{"$f":"IFERROR(DZ85/DZ57,0)","v":0.63235150987449606},{"$f":"IFERROR(EA85/EA57,0)","v":0.63173278423427226},{"$f":"IFERROR(EB85/EB57,0)","v":0.63111092673071656},{"$f":"IFERROR(EC85/EC57,0)","v":0.62826883697047498},{"$f":"IFERROR(ED85/ED57,0)","v":0.62763689887840945},{"$f":"IFERROR(EE85/EE57,0)","v":0.6270017618332393},{"$f":"IFERROR(EF85/EF57,0)","v":0.62636340957060221},{"$f":"IFERROR(EG85/EG57,0)","v":0.62347615669747103},{"$f":"IFERROR(EH85/EH57,0)","v":0.62282745588295341},{"$f":"IFERROR(EI85/EI57,0)","v":0.62217547097036807},{"$f":"IFERROR(EJ85/EJ57,0)","v":0.62152018526069241},{"$f":"IFERROR(EK85/EK57,0)","v":0.61858675146136621},{"$f":"IFERROR(EL85/EL57,0)","v":0.61792084209212716},{"$f":"IFERROR(EM85/EM57,0)","v":0.61725156120639502},{"$f":"IFERROR(EN85/EN57,0)","v":0.61657889165882696},{"$f":"IFERROR(EO85/EO57,0)","v":0.61359823311373207},{"$f":"IFERROR(EP85/EP57,0)","v":0.61291465746347584},{"$f":"IFERROR(EQ85/EQ57,0)","v":0.61222762054391511},{"$f":"IFERROR(ER85/ER57,0)","v":0.6115371047514131},{"$f":"IFERROR(ES85/ES57,0)","v":0.6085081509466862},{"$f":"IFERROR(ET85/ET57,0)","v":0.60780643907666632},{"$f":"IFERROR(EU85/EU57,0)","v":0.60710117378758077},{"$f":"IFERROR(EV85/EV57,0)","v":0.60639233700520268},{"$f":"IFERROR(EW85/EW57,0)","v":0.60331399002626407},{"$f":"IFERROR(EX85/EX57,0)","v":0.60259365945829968},{"$f":"IFERROR(EY85/EY57,0)","v":0.6018696808603119},{"$f":"IFERROR(EZ85/EZ57,0)","v":0.6011420356748558},{"$f":"IFERROR(FA85/FA57,0)","v":0},{"$f":"IFERROR(FB85/FB57,0)","v":0},{"$f":"IFERROR(FC85/FC57,0)","v":0},{"$f":"IFERROR(FD85/FD57,0)","v":0},{"$f":"IFERROR(FE85/FE57,0)","v":0},{"$f":"IFERROR(FF85/FF57,0)","v":0},{"$f":"IFERROR(FG85/FG57,0)","v":0},{"$f":"IFERROR(FH85/FH57,0)","v":0},{"$f":"IFERROR(FI85/FI57,0)","v":0},{"$f":"IFERROR(FJ85/FJ57,0)","v":0},{"$f":"IFERROR(FK85/FK57,0)","v":0},{"$f":"IFERROR(FL85/FL57,0)","v":0},{"$f":"IFERROR(FM85/FM57,0)","v":0},{"$f":"IFERROR(FN85/FN57,0)","v":0},{"$f":"IFERROR(FO85/FO57,0)","v":0},{"$f":"IFERROR(FP85/FP57,0)","v":0},{"$f":"IFERROR(FQ85/FQ57,0)","v":0},{"$f":"IFERROR(FR85/FR57,0)","v":0},{"$f":"IFERROR(FS85/FS57,0)","v":0}]
[]
[null,"Capex"]
[null,null,"Capex "]
[null,null,"By capex category"]
[null,null,{"$f":"'Inputs - Tax'!C20","v":"Maintenance"},"USD '000",{"$f":"'Inputs - Tax'!E20","v":1},null,null,null,{"$f":"-I81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.47372638897744,22.47372638897744,22.47372638897744,22.47372638897744,22.926583226624594,22.926583226624594,22.926583226624594,22.926583226624594,{"$f":"-AO81","v":23.388565356261797},23.388565356261797,23.388565356261797,23.388565356261797,23.859856657090987,23.859856657090987,23.859856657090987,23.859856657090987,24.340644713572093,24.340644713572093,24.340644713572093,24.340644713572093,24.831120890085813,24.831120890085813,24.831120890085813,24.831120890085813,25.331480407100926,25.331480407100926,25.331480407100926,25.331480407100926,25.841922418876372,25.841922418876372,25.841922418876372,25.841922418876372,26.362650092729123,26.362650092729123,26.362650092729123,26.362650092729123,26.893870689899302,26.893870689899302,26.893870689899302,26.893870689899302,{"$f":"-BU81","v":27.435795648044774},27.435795648044774,27.435795648044774,27.435795648044774,27.988640665398052,27.988640665398052,27.988640665398052,27.988640665398052,28.552625786619039,28.552625786619039,28.552625786619039,28.552625786619039,29.127975490377683,29.127975490377683,29.127975490377683,29.127975490377683,29.714918778701502,29.714918778701502,29.714918778701502,29.714918778701502,30.313689268123532,30.313689268123532,30.313689268123532,30.313689268123532,0,0,0,0,0,0,0,0,{"$f":"-DA81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EG81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FM81","v":0},0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,{"$f":"SUM(I92:FS92)","v":1677.5362659139314},{"$f":"SUM(I91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.47372638897744,22.47372638897744,22.47372638897744,22.47372638897744,22.926583226624594,22.926583226624594,22.926583226624594,22.926583226624594,{"$f":"SUM(AO91)","v":23.388565356261797},23.388565356261797,23.388565356261797,23.388565356261797,23.859856657090987,23.859856657090987,23.859856657090987,23.859856657090987,24.340644713572093,24.340644713572093,24.340644713572093,24.340644713572093,24.831120890085813,24.831120890085813,24.831120890085813,24.831120890085813,25.331480407100926,25.331480407100926,25.331480407100926,25.331480407100926,25.841922418876372,25.841922418876372,25.841922418876372,25.841922418876372,26.362650092729123,26.362650092729123,26.362650092729123,26.362650092729123,26.893870689899302,26.893870689899302,26.893870689899302,26.893870689899302,{"$f":"SUM(BU91)","v":27.435795648044774},27.435795648044774,27.435795648044774,27.435795648044774,27.988640665398052,27.988640665398052,27.988640665398052,27.988640665398052,28.552625786619039,28.552625786619039,28.552625786619039,28.552625786619039,29.127975490377683,29.127975490377683,29.127975490377683,29.127975490377683,29.714918778701502,29.714918778701502,29.714918778701502,29.714918778701502,30.313689268123532,30.313689268123532,30.313689268123532,30.313689268123532,0,0,0,0,0,0,0,0,{"$f":"SUM(DA91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EG91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FM91)","v":0},0,0,0,0,0,0]
[]
[]
[null,"Construction"]
[null,null,"Construction costs"]
[null,null,"Allocation profile"]
[null,null,"Development spend schedule","%",null,null,null,null,{"$f":"IF('Partnership Cash Flow'!I11=0,0,LOOKUP('Partnership Cash Flow'!I11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0.25},{"$f":"IF('Partnership Cash Flow'!J11=0,0,LOOKUP('Partnership Cash Flow'!J11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0.25},{"$f":"IF('Partnership Cash Flow'!K11=0,0,LOOKUP('Partnership Cash Flow'!K11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0.25},{"$f":"IF('Partnership Cash Flow'!L11=0,0,LOOKUP('Partnership Cash Flow'!L11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0.25},{"$f":"IF('Partnership Cash Flow'!M11=0,0,LOOKUP('Partnership Cash Flow'!M11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!N11=0,0,LOOKUP('Partnership Cash Flow'!N11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!O11=0,0,LOOKUP('Partnership Cash Flow'!O11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!P11=0,0,LOOKUP('Partnership Cash Flow'!P11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!Q11=0,0,LOOKUP('Partnership Cash Flow'!Q11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!R11=0,0,LOOKUP('Partnership Cash Flow'!R11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!S11=0,0,LOOKUP('Partnership Cash Flow'!S11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!T11=0,0,LOOKUP('Partnership Cash Flow'!T11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!U11=0,0,LOOKUP('Partnership Cash Flow'!U11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!V11=0,0,LOOKUP('Partnership Cash Flow'!V11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!W11=0,0,LOOKUP('Partnership Cash Flow'!W11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!X11=0,0,LOOKUP('Partnership Cash Flow'!X11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!Y11=0,0,LOOKUP('Partnership Cash Flow'!Y11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!Z11=0,0,LOOKUP('Partnership Cash Flow'!Z11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!AA11=0,0,LOOKUP('Partnership Cash Flow'!AA11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!AB11=0,0,LOOKUP('Partnership Cash Flow'!AB11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!AC11=0,0,LOOKUP('Partnership Cash Flow'!AC11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!AD11=0,0,LOOKUP('Partnership Cash Flow'!AD11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!AE11=0,0,LOOKUP('Partnership Cash Flow'!AE11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!AF11=0,0,LOOKUP('Partnership Cash Flow'!AF11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!AG11=0,0,LOOKUP('Partnership Cash Flow'!AG11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!AH11=0,0,LOOKUP('Partnership Cash Flow'!AH11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!AI11=0,0,LOOKUP('Partnership Cash Flow'!AI11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!AJ11=0,0,LOOKUP('Partnership Cash Flow'!AJ11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!AK11=0,0,LOOKUP('Partnership Cash Flow'!AK11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!AL11=0,0,LOOKUP('Partnership Cash Flow'!AL11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!AM11=0,0,LOOKUP('Partnership Cash Flow'!AM11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!AN11=0,0,LOOKUP('Partnership Cash Flow'!AN11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!AO11=0,0,LOOKUP('Partnership Cash Flow'!AO11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!AP11=0,0,LOOKUP('Partnership Cash Flow'!AP11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!AQ11=0,0,LOOKUP('Partnership Cash Flow'!AQ11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!AR11=0,0,LOOKUP('Partnership Cash Flow'!AR11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!AS11=0,0,LOOKUP('Partnership Cash Flow'!AS11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!AT11=0,0,LOOKUP('Partnership Cash Flow'!AT11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!AU11=0,0,LOOKUP('Partnership Cash Flow'!AU11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!AV11=0,0,LOOKUP('Partnership Cash Flow'!AV11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!AW11=0,0,LOOKUP('Partnership Cash Flow'!AW11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!AX11=0,0,LOOKUP('Partnership Cash Flow'!AX11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!AY11=0,0,LOOKUP('Partnership Cash Flow'!AY11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!AZ11=0,0,LOOKUP('Partnership Cash Flow'!AZ11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!BA11=0,0,LOOKUP('Partnership Cash Flow'!BA11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!BB11=0,0,LOOKUP('Partnership Cash Flow'!BB11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!BC11=0,0,LOOKUP('Partnership Cash Flow'!BC11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!BD11=0,0,LOOKUP('Partnership Cash Flow'!BD11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!BE11=0,0,LOOKUP('Partnership Cash Flow'!BE11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!BF11=0,0,LOOKUP('Partnership Cash Flow'!BF11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!BG11=0,0,LOOKUP('Partnership Cash Flow'!BG11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!BH11=0,0,LOOKUP('Partnership Cash Flow'!BH11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!BI11=0,0,LOOKUP('Partnership Cash Flow'!BI11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!BJ11=0,0,LOOKUP('Partnership Cash Flow'!BJ11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!BK11=0,0,LOOKUP('Partnership Cash Flow'!BK11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!BL11=0,0,LOOKUP('Partnership Cash Flow'!BL11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!BM11=0,0,LOOKUP('Partnership Cash Flow'!BM11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!BN11=0,0,LOOKUP('Partnership Cash Flow'!BN11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!BO11=0,0,LOOKUP('Partnership Cash Flow'!BO11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!BP11=0,0,LOOKUP('Partnership Cash Flow'!BP11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!BQ11=0,0,LOOKUP('Partnership Cash Flow'!BQ11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!BR11=0,0,LOOKUP('Partnership Cash Flow'!BR11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!BS11=0,0,LOOKUP('Partnership Cash Flow'!BS11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!BT11=0,0,LOOKUP('Partnership Cash Flow'!BT11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!BU11=0,0,LOOKUP('Partnership Cash Flow'!BU11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!BV11=0,0,LOOKUP('Partnership Cash Flow'!BV11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!BW11=0,0,LOOKUP('Partnership Cash Flow'!BW11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!BX11=0,0,LOOKUP('Partnership Cash Flow'!BX11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!BY11=0,0,LOOKUP('Partnership Cash Flow'!BY11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!BZ11=0,0,LOOKUP('Partnership Cash Flow'!BZ11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!CA11=0,0,LOOKUP('Partnership Cash Flow'!CA11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!CB11=0,0,LOOKUP('Partnership Cash Flow'!CB11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!CC11=0,0,LOOKUP('Partnership Cash Flow'!CC11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!CD11=0,0,LOOKUP('Partnership Cash Flow'!CD11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!CE11=0,0,LOOKUP('Partnership Cash Flow'!CE11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!CF11=0,0,LOOKUP('Partnership Cash Flow'!CF11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!CG11=0,0,LOOKUP('Partnership Cash Flow'!CG11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!CH11=0,0,LOOKUP('Partnership Cash Flow'!CH11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!CI11=0,0,LOOKUP('Partnership Cash Flow'!CI11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!CJ11=0,0,LOOKUP('Partnership Cash Flow'!CJ11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!CK11=0,0,LOOKUP('Partnership Cash Flow'!CK11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!CL11=0,0,LOOKUP('Partnership Cash Flow'!CL11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!CM11=0,0,LOOKUP('Partnership Cash Flow'!CM11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!CN11=0,0,LOOKUP('Partnership Cash Flow'!CN11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!CO11=0,0,LOOKUP('Partnership Cash Flow'!CO11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!CP11=0,0,LOOKUP('Partnership Cash Flow'!CP11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!CQ11=0,0,LOOKUP('Partnership Cash Flow'!CQ11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!CR11=0,0,LOOKUP('Partnership Cash Flow'!CR11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!CS11=0,0,LOOKUP('Partnership Cash Flow'!CS11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!CT11=0,0,LOOKUP('Partnership Cash Flow'!CT11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!CU11=0,0,LOOKUP('Partnership Cash Flow'!CU11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!CV11=0,0,LOOKUP('Partnership Cash Flow'!CV11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!CW11=0,0,LOOKUP('Partnership Cash Flow'!CW11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!CX11=0,0,LOOKUP('Partnership Cash Flow'!CX11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!CY11=0,0,LOOKUP('Partnership Cash Flow'!CY11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!CZ11=0,0,LOOKUP('Partnership Cash Flow'!CZ11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!DA11=0,0,LOOKUP('Partnership Cash Flow'!DA11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!DB11=0,0,LOOKUP('Partnership Cash Flow'!DB11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!DC11=0,0,LOOKUP('Partnership Cash Flow'!DC11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!DD11=0,0,LOOKUP('Partnership Cash Flow'!DD11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!DE11=0,0,LOOKUP('Partnership Cash Flow'!DE11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!DF11=0,0,LOOKUP('Partnership Cash Flow'!DF11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!DG11=0,0,LOOKUP('Partnership Cash Flow'!DG11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!DH11=0,0,LOOKUP('Partnership Cash Flow'!DH11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!DI11=0,0,LOOKUP('Partnership Cash Flow'!DI11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!DJ11=0,0,LOOKUP('Partnership Cash Flow'!DJ11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!DK11=0,0,LOOKUP('Partnership Cash Flow'!DK11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!DL11=0,0,LOOKUP('Partnership Cash Flow'!DL11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!DM11=0,0,LOOKUP('Partnership Cash Flow'!DM11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!DN11=0,0,LOOKUP('Partnership Cash Flow'!DN11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!DO11=0,0,LOOKUP('Partnership Cash Flow'!DO11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!DP11=0,0,LOOKUP('Partnership Cash Flow'!DP11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!DQ11=0,0,LOOKUP('Partnership Cash Flow'!DQ11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!DR11=0,0,LOOKUP('Partnership Cash Flow'!DR11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!DS11=0,0,LOOKUP('Partnership Cash Flow'!DS11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!DT11=0,0,LOOKUP('Partnership Cash Flow'!DT11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!DU11=0,0,LOOKUP('Partnership Cash Flow'!DU11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!DV11=0,0,LOOKUP('Partnership Cash Flow'!DV11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!DW11=0,0,LOOKUP('Partnership Cash Flow'!DW11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!DX11=0,0,LOOKUP('Partnership Cash Flow'!DX11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!DY11=0,0,LOOKUP('Partnership Cash Flow'!DY11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!DZ11=0,0,LOOKUP('Partnership Cash Flow'!DZ11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!EA11=0,0,LOOKUP('Partnership Cash Flow'!EA11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!EB11=0,0,LOOKUP('Partnership Cash Flow'!EB11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!EC11=0,0,LOOKUP('Partnership Cash Flow'!EC11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!ED11=0,0,LOOKUP('Partnership Cash Flow'!ED11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!EE11=0,0,LOOKUP('Partnership Cash Flow'!EE11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!EF11=0,0,LOOKUP('Partnership Cash Flow'!EF11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!EG11=0,0,LOOKUP('Partnership Cash Flow'!EG11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!EH11=0,0,LOOKUP('Partnership Cash Flow'!EH11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!EI11=0,0,LOOKUP('Partnership Cash Flow'!EI11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!EJ11=0,0,LOOKUP('Partnership Cash Flow'!EJ11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!EK11=0,0,LOOKUP('Partnership Cash Flow'!EK11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!EL11=0,0,LOOKUP('Partnership Cash Flow'!EL11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!EM11=0,0,LOOKUP('Partnership Cash Flow'!EM11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!EN11=0,0,LOOKUP('Partnership Cash Flow'!EN11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!EO11=0,0,LOOKUP('Partnership Cash Flow'!EO11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!EP11=0,0,LOOKUP('Partnership Cash Flow'!EP11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!EQ11=0,0,LOOKUP('Partnership Cash Flow'!EQ11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!ER11=0,0,LOOKUP('Partnership Cash Flow'!ER11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!ES11=0,0,LOOKUP('Partnership Cash Flow'!ES11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!ET11=0,0,LOOKUP('Partnership Cash Flow'!ET11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!EU11=0,0,LOOKUP('Partnership Cash Flow'!EU11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!EV11=0,0,LOOKUP('Partnership Cash Flow'!EV11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!EW11=0,0,LOOKUP('Partnership Cash Flow'!EW11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!EX11=0,0,LOOKUP('Partnership Cash Flow'!EX11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!EY11=0,0,LOOKUP('Partnership Cash Flow'!EY11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!EZ11=0,0,LOOKUP('Partnership Cash Flow'!EZ11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!FA11=0,0,LOOKUP('Partnership Cash Flow'!FA11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!FB11=0,0,LOOKUP('Partnership Cash Flow'!FB11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!FC11=0,0,LOOKUP('Partnership Cash Flow'!FC11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!FD11=0,0,LOOKUP('Partnership Cash Flow'!FD11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!FE11=0,0,LOOKUP('Partnership Cash Flow'!FE11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!FF11=0,0,LOOKUP('Partnership Cash Flow'!FF11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!FG11=0,0,LOOKUP('Partnership Cash Flow'!FG11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!FH11=0,0,LOOKUP('Partnership Cash Flow'!FH11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!FI11=0,0,LOOKUP('Partnership Cash Flow'!FI11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!FJ11=0,0,LOOKUP('Partnership Cash Flow'!FJ11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!FK11=0,0,LOOKUP('Partnership Cash Flow'!FK11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!FL11=0,0,LOOKUP('Partnership Cash Flow'!FL11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!FM11=0,0,LOOKUP('Partnership Cash Flow'!FM11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!FN11=0,0,LOOKUP('Partnership Cash Flow'!FN11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!FO11=0,0,LOOKUP('Partnership Cash Flow'!FO11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!FP11=0,0,LOOKUP('Partnership Cash Flow'!FP11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!FQ11=0,0,LOOKUP('Partnership Cash Flow'!FQ11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!FR11=0,0,LOOKUP('Partnership Cash Flow'!FR11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0},{"$f":"IF('Partnership Cash Flow'!FS11=0,0,LOOKUP('Partnership Cash Flow'!FS11,'Inputs - Partnership'!$H$17:$K$17,'Inputs - Partnership'!$H$18:$K$18))","v":0}]
[null,null,"CapEx spend schedule","%",null,null,null,null,{"$f":"IF('Partnership Cash Flow'!I12=0,0,LOOKUP('Partnership Cash Flow'!I$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!J12=0,0,LOOKUP('Partnership Cash Flow'!J$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!K12=0,0,LOOKUP('Partnership Cash Flow'!K$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!L12=0,0,LOOKUP('Partnership Cash Flow'!L$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!M12=0,0,LOOKUP('Partnership Cash Flow'!M$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0.21000000000000002},{"$f":"IF('Partnership Cash Flow'!N12=0,0,LOOKUP('Partnership Cash Flow'!N$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0.28999999999999998},{"$f":"IF('Partnership Cash Flow'!O12=0,0,LOOKUP('Partnership Cash Flow'!O$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0.2},{"$f":"IF('Partnership Cash Flow'!P12=0,0,LOOKUP('Partnership Cash Flow'!P$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0.30000000000000004},{"$f":"IF('Partnership Cash Flow'!Q12=0,0,LOOKUP('Partnership Cash Flow'!Q$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!R12=0,0,LOOKUP('Partnership Cash Flow'!R$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!S12=0,0,LOOKUP('Partnership Cash Flow'!S$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!T12=0,0,LOOKUP('Partnership Cash Flow'!T$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!U12=0,0,LOOKUP('Partnership Cash Flow'!U$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!V12=0,0,LOOKUP('Partnership Cash Flow'!V$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!W12=0,0,LOOKUP('Partnership Cash Flow'!W$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!X12=0,0,LOOKUP('Partnership Cash Flow'!X$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!Y12=0,0,LOOKUP('Partnership Cash Flow'!Y$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!Z12=0,0,LOOKUP('Partnership Cash Flow'!Z$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!AA12=0,0,LOOKUP('Partnership Cash Flow'!AA$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!AB12=0,0,LOOKUP('Partnership Cash Flow'!AB$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!AC12=0,0,LOOKUP('Partnership Cash Flow'!AC$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!AD12=0,0,LOOKUP('Partnership Cash Flow'!AD$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!AE12=0,0,LOOKUP('Partnership Cash Flow'!AE$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!AF12=0,0,LOOKUP('Partnership Cash Flow'!AF$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!AG12=0,0,LOOKUP('Partnership Cash Flow'!AG$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!AH12=0,0,LOOKUP('Partnership Cash Flow'!AH$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!AI12=0,0,LOOKUP('Partnership Cash Flow'!AI$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!AJ12=0,0,LOOKUP('Partnership Cash Flow'!AJ$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!AK12=0,0,LOOKUP('Partnership Cash Flow'!AK$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!AL12=0,0,LOOKUP('Partnership Cash Flow'!AL$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!AM12=0,0,LOOKUP('Partnership Cash Flow'!AM$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!AN12=0,0,LOOKUP('Partnership Cash Flow'!AN$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!AO12=0,0,LOOKUP('Partnership Cash Flow'!AO$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!AP12=0,0,LOOKUP('Partnership Cash Flow'!AP$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!AQ12=0,0,LOOKUP('Partnership Cash Flow'!AQ$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!AR12=0,0,LOOKUP('Partnership Cash Flow'!AR$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!AS12=0,0,LOOKUP('Partnership Cash Flow'!AS$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!AT12=0,0,LOOKUP('Partnership Cash Flow'!AT$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!AU12=0,0,LOOKUP('Partnership Cash Flow'!AU$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!AV12=0,0,LOOKUP('Partnership Cash Flow'!AV$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!AW12=0,0,LOOKUP('Partnership Cash Flow'!AW$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!AX12=0,0,LOOKUP('Partnership Cash Flow'!AX$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!AY12=0,0,LOOKUP('Partnership Cash Flow'!AY$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!AZ12=0,0,LOOKUP('Partnership Cash Flow'!AZ$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!BA12=0,0,LOOKUP('Partnership Cash Flow'!BA$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!BB12=0,0,LOOKUP('Partnership Cash Flow'!BB$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!BC12=0,0,LOOKUP('Partnership Cash Flow'!BC$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!BD12=0,0,LOOKUP('Partnership Cash Flow'!BD$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!BE12=0,0,LOOKUP('Partnership Cash Flow'!BE$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!BF12=0,0,LOOKUP('Partnership Cash Flow'!BF$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!BG12=0,0,LOOKUP('Partnership Cash Flow'!BG$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!BH12=0,0,LOOKUP('Partnership Cash Flow'!BH$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!BI12=0,0,LOOKUP('Partnership Cash Flow'!BI$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!BJ12=0,0,LOOKUP('Partnership Cash Flow'!BJ$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!BK12=0,0,LOOKUP('Partnership Cash Flow'!BK$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!BL12=0,0,LOOKUP('Partnership Cash Flow'!BL$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!BM12=0,0,LOOKUP('Partnership Cash Flow'!BM$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!BN12=0,0,LOOKUP('Partnership Cash Flow'!BN$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!BO12=0,0,LOOKUP('Partnership Cash Flow'!BO$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!BP12=0,0,LOOKUP('Partnership Cash Flow'!BP$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!BQ12=0,0,LOOKUP('Partnership Cash Flow'!BQ$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!BR12=0,0,LOOKUP('Partnership Cash Flow'!BR$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!BS12=0,0,LOOKUP('Partnership Cash Flow'!BS$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!BT12=0,0,LOOKUP('Partnership Cash Flow'!BT$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!BU12=0,0,LOOKUP('Partnership Cash Flow'!BU$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!BV12=0,0,LOOKUP('Partnership Cash Flow'!BV$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!BW12=0,0,LOOKUP('Partnership Cash Flow'!BW$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!BX12=0,0,LOOKUP('Partnership Cash Flow'!BX$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!BY12=0,0,LOOKUP('Partnership Cash Flow'!BY$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!BZ12=0,0,LOOKUP('Partnership Cash Flow'!BZ$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!CA12=0,0,LOOKUP('Partnership Cash Flow'!CA$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!CB12=0,0,LOOKUP('Partnership Cash Flow'!CB$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!CC12=0,0,LOOKUP('Partnership Cash Flow'!CC$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!CD12=0,0,LOOKUP('Partnership Cash Flow'!CD$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!CE12=0,0,LOOKUP('Partnership Cash Flow'!CE$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!CF12=0,0,LOOKUP('Partnership Cash Flow'!CF$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!CG12=0,0,LOOKUP('Partnership Cash Flow'!CG$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!CH12=0,0,LOOKUP('Partnership Cash Flow'!CH$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!CI12=0,0,LOOKUP('Partnership Cash Flow'!CI$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!CJ12=0,0,LOOKUP('Partnership Cash Flow'!CJ$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!CK12=0,0,LOOKUP('Partnership Cash Flow'!CK$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!CL12=0,0,LOOKUP('Partnership Cash Flow'!CL$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!CM12=0,0,LOOKUP('Partnership Cash Flow'!CM$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!CN12=0,0,LOOKUP('Partnership Cash Flow'!CN$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!CO12=0,0,LOOKUP('Partnership Cash Flow'!CO$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!CP12=0,0,LOOKUP('Partnership Cash Flow'!CP$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!CQ12=0,0,LOOKUP('Partnership Cash Flow'!CQ$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!CR12=0,0,LOOKUP('Partnership Cash Flow'!CR$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!CS12=0,0,LOOKUP('Partnership Cash Flow'!CS$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!CT12=0,0,LOOKUP('Partnership Cash Flow'!CT$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!CU12=0,0,LOOKUP('Partnership Cash Flow'!CU$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!CV12=0,0,LOOKUP('Partnership Cash Flow'!CV$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!CW12=0,0,LOOKUP('Partnership Cash Flow'!CW$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!CX12=0,0,LOOKUP('Partnership Cash Flow'!CX$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!CY12=0,0,LOOKUP('Partnership Cash Flow'!CY$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!CZ12=0,0,LOOKUP('Partnership Cash Flow'!CZ$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!DA12=0,0,LOOKUP('Partnership Cash Flow'!DA$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!DB12=0,0,LOOKUP('Partnership Cash Flow'!DB$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!DC12=0,0,LOOKUP('Partnership Cash Flow'!DC$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!DD12=0,0,LOOKUP('Partnership Cash Flow'!DD$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!DE12=0,0,LOOKUP('Partnership Cash Flow'!DE$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!DF12=0,0,LOOKUP('Partnership Cash Flow'!DF$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!DG12=0,0,LOOKUP('Partnership Cash Flow'!DG$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!DH12=0,0,LOOKUP('Partnership Cash Flow'!DH$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!DI12=0,0,LOOKUP('Partnership Cash Flow'!DI$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!DJ12=0,0,LOOKUP('Partnership Cash Flow'!DJ$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!DK12=0,0,LOOKUP('Partnership Cash Flow'!DK$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!DL12=0,0,LOOKUP('Partnership Cash Flow'!DL$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!DM12=0,0,LOOKUP('Partnership Cash Flow'!DM$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!DN12=0,0,LOOKUP('Partnership Cash Flow'!DN$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!DO12=0,0,LOOKUP('Partnership Cash Flow'!DO$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!DP12=0,0,LOOKUP('Partnership Cash Flow'!DP$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!DQ12=0,0,LOOKUP('Partnership Cash Flow'!DQ$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!DR12=0,0,LOOKUP('Partnership Cash Flow'!DR$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!DS12=0,0,LOOKUP('Partnership Cash Flow'!DS$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!DT12=0,0,LOOKUP('Partnership Cash Flow'!DT$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!DU12=0,0,LOOKUP('Partnership Cash Flow'!DU$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!DV12=0,0,LOOKUP('Partnership Cash Flow'!DV$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!DW12=0,0,LOOKUP('Partnership Cash Flow'!DW$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!DX12=0,0,LOOKUP('Partnership Cash Flow'!DX$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!DY12=0,0,LOOKUP('Partnership Cash Flow'!DY$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!DZ12=0,0,LOOKUP('Partnership Cash Flow'!DZ$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!EA12=0,0,LOOKUP('Partnership Cash Flow'!EA$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!EB12=0,0,LOOKUP('Partnership Cash Flow'!EB$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!EC12=0,0,LOOKUP('Partnership Cash Flow'!EC$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!ED12=0,0,LOOKUP('Partnership Cash Flow'!ED$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!EE12=0,0,LOOKUP('Partnership Cash Flow'!EE$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!EF12=0,0,LOOKUP('Partnership Cash Flow'!EF$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!EG12=0,0,LOOKUP('Partnership Cash Flow'!EG$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!EH12=0,0,LOOKUP('Partnership Cash Flow'!EH$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!EI12=0,0,LOOKUP('Partnership Cash Flow'!EI$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!EJ12=0,0,LOOKUP('Partnership Cash Flow'!EJ$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!EK12=0,0,LOOKUP('Partnership Cash Flow'!EK$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!EL12=0,0,LOOKUP('Partnership Cash Flow'!EL$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!EM12=0,0,LOOKUP('Partnership Cash Flow'!EM$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!EN12=0,0,LOOKUP('Partnership Cash Flow'!EN$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!EO12=0,0,LOOKUP('Partnership Cash Flow'!EO$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!EP12=0,0,LOOKUP('Partnership Cash Flow'!EP$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!EQ12=0,0,LOOKUP('Partnership Cash Flow'!EQ$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!ER12=0,0,LOOKUP('Partnership Cash Flow'!ER$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!ES12=0,0,LOOKUP('Partnership Cash Flow'!ES$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!ET12=0,0,LOOKUP('Partnership Cash Flow'!ET$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!EU12=0,0,LOOKUP('Partnership Cash Flow'!EU$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!EV12=0,0,LOOKUP('Partnership Cash Flow'!EV$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!EW12=0,0,LOOKUP('Partnership Cash Flow'!EW$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!EX12=0,0,LOOKUP('Partnership Cash Flow'!EX$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!EY12=0,0,LOOKUP('Partnership Cash Flow'!EY$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!EZ12=0,0,LOOKUP('Partnership Cash Flow'!EZ$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!FA12=0,0,LOOKUP('Partnership Cash Flow'!FA$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!FB12=0,0,LOOKUP('Partnership Cash Flow'!FB$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!FC12=0,0,LOOKUP('Partnership Cash Flow'!FC$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!FD12=0,0,LOOKUP('Partnership Cash Flow'!FD$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!FE12=0,0,LOOKUP('Partnership Cash Flow'!FE$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!FF12=0,0,LOOKUP('Partnership Cash Flow'!FF$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!FG12=0,0,LOOKUP('Partnership Cash Flow'!FG$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!FH12=0,0,LOOKUP('Partnership Cash Flow'!FH$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!FI12=0,0,LOOKUP('Partnership Cash Flow'!FI$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!FJ12=0,0,LOOKUP('Partnership Cash Flow'!FJ$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!FK12=0,0,LOOKUP('Partnership Cash Flow'!FK$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!FL12=0,0,LOOKUP('Partnership Cash Flow'!FL$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!FM12=0,0,LOOKUP('Partnership Cash Flow'!FM$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!FN12=0,0,LOOKUP('Partnership Cash Flow'!FN$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!FO12=0,0,LOOKUP('Partnership Cash Flow'!FO$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!FP12=0,0,LOOKUP('Partnership Cash Flow'!FP$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!FQ12=0,0,LOOKUP('Partnership Cash Flow'!FQ$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!FR12=0,0,LOOKUP('Partnership Cash Flow'!FR$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0},{"$f":"IF('Partnership Cash Flow'!FS12=0,0,LOOKUP('Partnership Cash Flow'!FS$12,'Inputs - Partnership'!$H$21:$K$21,'Inputs - Partnership'!$H$22:$K$22))","v":0}]
[]
[null,null,"Construction cost ",null,"Costs"]
[null,null,"Development","USD '000",{"$f":"'Inputs - Partnership'!E18","v":14700},{"$f":"'Inputs - Tax'!E11","v":1},null,{"$f":"SUM(I102:FS102)","v":14700},{"$f":"$E102*I$98","v":3675},3675,3675,3675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E102*AO$98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E102*BU$98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E102*DA$98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E102*EG$98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E102*FM$98","v":0},0,0,0,0,0,0]
[null,null,"Panels","USD '000",{"$f":"'Inputs - Partnership'!E19","v":202500},{"$f":"'Inputs - Tax'!E12","v":2},null,202500,{"$f":"$E103/4*'Partnership Cash Flow'!I$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!J$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!K$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!L$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!M$5","v":50625},{"$f":"$E103/4*'Partnership Cash Flow'!N$5","v":50625},{"$f":"$E103/4*'Partnership Cash Flow'!O$5","v":50625},{"$f":"$E103/4*'Partnership Cash Flow'!P$5","v":50625},{"$f":"$E103/4*'Partnership Cash Flow'!Q$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!R$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!S$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!T$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!U$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!V$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!W$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!X$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!Y$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!Z$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!AA$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!AB$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!AC$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!AD$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!AE$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!AF$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!AG$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!AH$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!AI$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!AJ$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!AK$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!AL$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!AM$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!AN$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!AO$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!AP$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!AQ$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!AR$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!AS$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!AT$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!AU$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!AV$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!AW$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!AX$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!AY$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!AZ$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!BA$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!BB$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!BC$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!BD$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!BE$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!BF$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!BG$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!BH$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!BI$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!BJ$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!BK$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!BL$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!BM$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!BN$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!BO$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!BP$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!BQ$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!BR$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!BS$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!BT$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!BU$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!BV$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!BW$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!BX$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!BY$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!BZ$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!CA$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!CB$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!CC$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!CD$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!CE$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!CF$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!CG$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!CH$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!CI$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!CJ$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!CK$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!CL$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!CM$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!CN$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!CO$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!CP$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!CQ$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!CR$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!CS$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!CT$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!CU$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!CV$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!CW$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!CX$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!CY$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!CZ$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!DA$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!DB$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!DC$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!DD$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!DE$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!DF$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!DG$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!DH$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!DI$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!DJ$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!DK$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!DL$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!DM$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!DN$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!DO$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!DP$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!DQ$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!DR$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!DS$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!DT$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!DU$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!DV$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!DW$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!DX$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!DY$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!DZ$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!EA$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!EB$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!EC$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!ED$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!EE$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!EF$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!EG$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!EH$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!EI$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!EJ$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!EK$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!EL$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!EM$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!EN$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!EO$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!EP$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!EQ$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!ER$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!ES$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!ET$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!EU$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!EV$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!EW$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!EX$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!EY$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!EZ$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!FA$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!FB$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!FC$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!FD$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!FE$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!FF$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!FG$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!FH$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!FI$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!FJ$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!FK$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!FL$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!FM$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!FN$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!FO$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!FP$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!FQ$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!FR$5","v":0},{"$f":"$E103/4*'Partnership Cash Flow'!FS$5","v":0}]
[null,null,"Balance of plant","USD '000",{"$f":"'Inputs - Partnership'!E20","v":67500},{"$f":"'Inputs - Tax'!E13","v":1},null,67500,{"$f":"$E104/4*'Partnership Cash Flow'!I$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!J$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!K$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!L$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!M$5","v":16875},{"$f":"$E104/4*'Partnership Cash Flow'!N$5","v":16875},{"$f":"$E104/4*'Partnership Cash Flow'!O$5","v":16875},{"$f":"$E104/4*'Partnership Cash Flow'!P$5","v":16875},{"$f":"$E104/4*'Partnership Cash Flow'!Q$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!R$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!S$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!T$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!U$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!V$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!W$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!X$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!Y$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!Z$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!AA$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!AB$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!AC$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!AD$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!AE$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!AF$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!AG$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!AH$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!AI$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!AJ$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!AK$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!AL$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!AM$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!AN$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!AO$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!AP$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!AQ$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!AR$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!AS$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!AT$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!AU$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!AV$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!AW$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!AX$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!AY$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!AZ$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!BA$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!BB$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!BC$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!BD$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!BE$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!BF$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!BG$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!BH$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!BI$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!BJ$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!BK$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!BL$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!BM$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!BN$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!BO$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!BP$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!BQ$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!BR$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!BS$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!BT$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!BU$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!BV$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!BW$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!BX$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!BY$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!BZ$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!CA$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!CB$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!CC$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!CD$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!CE$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!CF$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!CG$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!CH$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!CI$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!CJ$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!CK$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!CL$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!CM$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!CN$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!CO$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!CP$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!CQ$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!CR$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!CS$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!CT$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!CU$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!CV$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!CW$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!CX$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!CY$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!CZ$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!DA$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!DB$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!DC$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!DD$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!DE$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!DF$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!DG$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!DH$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!DI$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!DJ$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!DK$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!DL$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!DM$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!DN$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!DO$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!DP$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!DQ$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!DR$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!DS$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!DT$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!DU$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!DV$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!DW$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!DX$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!DY$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!DZ$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!EA$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!EB$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!EC$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!ED$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!EE$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!EF$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!EG$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!EH$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!EI$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!EJ$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!EK$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!EL$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!EM$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!EN$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!EO$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!EP$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!EQ$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!ER$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!ES$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!ET$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!EU$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!EV$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!EW$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!EX$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!EY$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!EZ$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!FA$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!FB$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!FC$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!FD$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!FE$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!FF$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!FG$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!FH$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!FI$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!FJ$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!FK$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!FL$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!FM$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!FN$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!FO$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!FP$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!FQ$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!FR$5","v":0},{"$f":"$E104/4*'Partnership Cash Flow'!FS$5","v":0}]
[null,null,"Interconnection","USD '000",{"$f":"'Inputs - Partnership'!E21","v":9000},{"$f":"'Inputs - Tax'!E14","v":2},null,9000,{"$f":"$E105/4*'Partnership Cash Flow'!I$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!J$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!K$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!L$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!M$5","v":2250},{"$f":"$E105/4*'Partnership Cash Flow'!N$5","v":2250},{"$f":"$E105/4*'Partnership Cash Flow'!O$5","v":2250},{"$f":"$E105/4*'Partnership Cash Flow'!P$5","v":2250},{"$f":"$E105/4*'Partnership Cash Flow'!Q$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!R$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!S$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!T$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!U$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!V$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!W$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!X$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!Y$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!Z$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!AA$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!AB$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!AC$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!AD$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!AE$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!AF$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!AG$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!AH$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!AI$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!AJ$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!AK$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!AL$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!AM$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!AN$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!AO$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!AP$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!AQ$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!AR$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!AS$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!AT$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!AU$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!AV$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!AW$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!AX$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!AY$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!AZ$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!BA$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!BB$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!BC$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!BD$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!BE$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!BF$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!BG$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!BH$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!BI$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!BJ$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!BK$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!BL$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!BM$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!BN$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!BO$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!BP$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!BQ$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!BR$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!BS$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!BT$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!BU$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!BV$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!BW$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!BX$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!BY$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!BZ$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!CA$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!CB$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!CC$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!CD$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!CE$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!CF$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!CG$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!CH$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!CI$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!CJ$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!CK$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!CL$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!CM$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!CN$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!CO$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!CP$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!CQ$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!CR$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!CS$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!CT$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!CU$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!CV$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!CW$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!CX$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!CY$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!CZ$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!DA$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!DB$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!DC$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!DD$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!DE$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!DF$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!DG$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!DH$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!DI$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!DJ$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!DK$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!DL$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!DM$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!DN$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!DO$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!DP$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!DQ$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!DR$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!DS$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!DT$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!DU$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!DV$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!DW$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!DX$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!DY$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!DZ$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!EA$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!EB$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!EC$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!ED$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!EE$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!EF$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!EG$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!EH$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!EI$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!EJ$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!EK$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!EL$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!EM$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!EN$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!EO$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!EP$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!EQ$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!ER$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!ES$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!ET$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!EU$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!EV$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!EW$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!EX$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!EY$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!EZ$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!FA$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!FB$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!FC$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!FD$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!FE$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!FF$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!FG$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!FH$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!FI$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!FJ$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!FK$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!FL$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!FM$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!FN$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!FO$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!FP$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!FQ$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!FR$5","v":0},{"$f":"$E105/4*'Partnership Cash Flow'!FS$5","v":0}]
[null,null,"Contingency","USD '000",{"$f":"'Inputs - Partnership'!E22","v":13950},{"$f":"'Inputs - Tax'!E15","v":2},null,13950,{"$f":"$E106/4*'Partnership Cash Flow'!I$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!J$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!K$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!L$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!M$5","v":3487.5},{"$f":"$E106/4*'Partnership Cash Flow'!N$5","v":3487.5},{"$f":"$E106/4*'Partnership Cash Flow'!O$5","v":3487.5},{"$f":"$E106/4*'Partnership Cash Flow'!P$5","v":3487.5},{"$f":"$E106/4*'Partnership Cash Flow'!Q$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!R$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!S$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!T$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!U$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!V$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!W$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!X$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!Y$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!Z$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!AA$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!AB$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!AC$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!AD$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!AE$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!AF$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!AG$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!AH$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!AI$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!AJ$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!AK$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!AL$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!AM$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!AN$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!AO$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!AP$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!AQ$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!AR$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!AS$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!AT$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!AU$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!AV$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!AW$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!AX$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!AY$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!AZ$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!BA$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!BB$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!BC$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!BD$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!BE$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!BF$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!BG$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!BH$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!BI$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!BJ$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!BK$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!BL$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!BM$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!BN$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!BO$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!BP$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!BQ$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!BR$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!BS$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!BT$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!BU$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!BV$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!BW$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!BX$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!BY$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!BZ$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!CA$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!CB$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!CC$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!CD$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!CE$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!CF$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!CG$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!CH$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!CI$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!CJ$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!CK$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!CL$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!CM$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!CN$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!CO$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!CP$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!CQ$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!CR$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!CS$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!CT$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!CU$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!CV$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!CW$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!CX$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!CY$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!CZ$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!DA$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!DB$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!DC$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!DD$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!DE$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!DF$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!DG$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!DH$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!DI$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!DJ$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!DK$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!DL$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!DM$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!DN$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!DO$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!DP$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!DQ$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!DR$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!DS$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!DT$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!DU$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!DV$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!DW$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!DX$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!DY$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!DZ$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!EA$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!EB$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!EC$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!ED$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!EE$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!EF$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!EG$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!EH$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!EI$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!EJ$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!EK$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!EL$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!EM$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!EN$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!EO$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!EP$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!EQ$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!ER$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!ES$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!ET$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!EU$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!EV$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!EW$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!EX$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!EY$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!EZ$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!FA$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!FB$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!FC$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!FD$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!FE$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!FF$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!FG$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!FH$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!FI$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!FJ$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!FK$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!FL$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!FM$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!FN$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!FO$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!FP$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!FQ$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!FR$5","v":0},{"$f":"$E106/4*'Partnership Cash Flow'!FS$5","v":0}]
[null,null,"Total","USD '000",null,null,null,307650,{"$f":"SUM(I102:I106)","v":3675},3675,3675,3675,73237.5,73237.5,73237.5,73237.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AO102:AO106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU102:BU106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DA102:DA106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EG102:EG106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FM102:FM106)","v":0},0,0,0,0,0,0]
[]
[null,null,"Total Capex incl development","USD '000",null,null,null,{"$f":"SUM(I109:FS109)","v":307650},{"$f":"I107","v":3675},3675,3675,3675,73237.5,73237.5,73237.5,73237.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM107","v":0},0,0,0,0,0,0]
[null,null,"Total Capex excl development","USD '000",null,null,null,{"$f":"SUM(I110:FS110)","v":292950},{"$f":"SUM($I$103:$FS$106)*I99","v":0},0,0,0,61519.500000000007,84955.5,58590,87885.000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($I$103:$FS$106)*AO99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($I$103:$FS$106)*BU99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($I$103:$FS$106)*DA99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($I$103:$FS$106)*EG99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($I$103:$FS$106)*FM99","v":0},0,0,0,0,0,0]
[]
[null,"Unlevered IRR and Cash Flow"]
[null,null,null,null,{"$f":"'Inputs - Partnership'!E28","v":225}]
[null,null,null,null,{"$f":"H109/E113","v":1367.3333333333333}]
[null,null,null,null,{"$f":"E103/E113","v":900}]
[null,null,"Pre tax unlevered free cash flow"]
[null,null,"EBITDA",null,null,null,null,{"$f":"SUM(I117:FS117)","v":322021.94389252481},{"$f":"I85","v":0},{"$f":"J85","v":0},0,0,0,0,0,0,4088.4033867587364,7137.1898268952036,6379.9877723376139,3622.1998906499985,3611.0384945112191,3610.1403115459016,3609.2375924515832,3608.3303142296222,3597.2159597462187,3596.2994938038451,3595.3783990325965,3594.4526519616143,3583.3845793171936,3582.4494567552792,3581.5096107611853,3580.5650173820868,3547.0687350527214,3546.1145745563581,3545.1555940817766,3544.1917691842323,3532.7611024852963,3531.787514908714,3530.8090088250206,3529.8255592873898,3518.429737086014,3517.436325290852,3516.4378944358732,3515.4344190618008,3504.0724753467416,3503.0588340369513,3502.0400710490217,3501.0161604006366,3489.6871194316632,3488.6528349849846,3487.6133241335483,3486.5685603611932,3475.2714364098147,3474.2160867057419,3473.1554037184355,3472.0893603868567,3327.2489749579681,3326.1721292021425,3325.0898410882774,3324.0020829991954,3313.562459722436,3312.4636782673806,3311.3593431377549,3310.2494261487482,3299.8339486244449,3298.712782786572,3297.5859496695343,3296.4534205091504,3286.0610887004086,3284.9170805732192,3283.7672892269006,3282.611685305922,3272.2414876452076,{"$f":"BV85","v":3271.0741699086016},3269.9009506292423,3268.7217998480232,662.12662003882087,660.9355157644377,659.73838919072455,658.5352097425141,647.56100771702756,646.34563016953575,645.12410708286234,643.89640725303639,632.94107222702814,631.70092466127483,630.454505781845,629.20178374295506,618.26425503120413,616.99883048514153,615.72700626382425,614.44874986637751,603.52795374618972,602.23673482948652,600.93898523533699,599.63467179421764,-877.5799479702805,1906.7349293995699,1905.4107237029211,1904.0798197793627,1851.0391297974224,1849.6947271718582,1848.3435237228944,1846.985484901908,1695.2146151137231,1693.8428011963329,1692.4640471990488,1691.0783178622114,1679.2675884081177,1677.8678018920823,1676.4609331735276,1675.0469462670369,1775.816154361496,1774.3878223868351,1772.9522631615516,1771.5094399594414,1697.8946237296041,1696.4371616439375,1694.9723242734813,1693.500074135902,1554.1404683883366,1552.6532795026565,1551.1585642501075,1549.6562843765639,1579.1470310366717,1577.6295063760203,1576.10430115537,1574.5713763328126,1592.1423765466805,1590.5938945956268,1589.0375747159367,1587.4733770615965,1570.899093708945,1569.3190201517514,1567.7309480559747,1566.134836754833,1549.6179536500172,{"$f":"EH85","v":1548.0056411053824},1546.3851661037356,1544.7564871405134,1528.2958132706895,1526.650601020958,1524.9970590187245,1523.3351449042786,1506.9294788962784,1505.2506926109927,1503.5634058306471,1501.8675753226544,1485.5157051432466,1483.8026565969317,1482.0809332944598,1480.3504911122677,1464.05119376266,1462.3031805467124,1460.5463147220089,1458.7805512555324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: CapEx",null,null,null,null,{"$f":"SUM(I118:FS118)","v":307650},{"$f":"I109","v":3675},{"$f":"J109","v":3675},3675,3675,73237.5,73237.5,73237.5,73237.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unlevered partnership cash flow",null,null,null,null,null,{"$f":"I117-I118","v":-3675},{"$f":"J117-J118","v":-3675},-3675,-3675,-73237.5,-73237.5,-73237.5,-73237.5,4088.4033867587364,7137.1898268952036,6379.9877723376139,3622.1998906499985,3611.0384945112191,3610.1403115459016,3609.2375924515832,3608.3303142296222,3597.2159597462187,3596.2994938038451,3595.3783990325965,3594.4526519616143,3583.3845793171936,3582.4494567552792,3581.5096107611853,3580.5650173820868,3547.0687350527214,3546.1145745563581,3545.1555940817766,3544.1917691842323,3532.7611024852963,3531.787514908714,3530.8090088250206,3529.8255592873898,3518.429737086014,3517.436325290852,3516.4378944358732,3515.4344190618008,3504.0724753467416,3503.0588340369513,3502.0400710490217,3501.0161604006366,3489.6871194316632,3488.6528349849846,3487.6133241335483,3486.5685603611932,3475.2714364098147,3474.2160867057419,3473.1554037184355,3472.0893603868567,3327.2489749579681,3326.1721292021425,3325.0898410882774,3324.0020829991954,3313.562459722436,3312.4636782673806,3311.3593431377549,3310.2494261487482,3299.8339486244449,3298.712782786572,3297.5859496695343,3296.4534205091504,3286.0610887004086,3284.9170805732192,3283.7672892269006,3282.611685305922,3272.2414876452076,{"$f":"BV117-BV118","v":3271.0741699086016},3269.9009506292423,3268.7217998480232,662.12662003882087,660.9355157644377,659.73838919072455,658.5352097425141,647.56100771702756,646.34563016953575,645.12410708286234,643.89640725303639,632.94107222702814,631.70092466127483,630.454505781845,629.20178374295506,618.26425503120413,616.99883048514153,615.72700626382425,614.44874986637751,603.52795374618972,602.23673482948652,600.93898523533699,599.63467179421764,-877.5799479702805,1906.7349293995699,1905.4107237029211,1904.0798197793627,1851.0391297974224,1849.6947271718582,1848.3435237228944,1846.985484901908,1695.2146151137231,1693.8428011963329,1692.4640471990488,1691.0783178622114,1679.2675884081177,1677.8678018920823,1676.4609331735276,1675.0469462670369,1775.816154361496,1774.3878223868351,1772.9522631615516,1771.5094399594414,1697.8946237296041,1696.4371616439375,1694.9723242734813,1693.500074135902,1554.1404683883366,1552.6532795026565,1551.1585642501075,1549.6562843765639,1579.1470310366717,1577.6295063760203,1576.10430115537,1574.5713763328126,1592.1423765466805,1590.5938945956268,1589.0375747159367,1587.4733770615965,1570.899093708945,1569.3190201517514,1567.7309480559747,1566.134836754833,1549.6179536500172,{"$f":"EH117-EH118","v":1548.0056411053824},1546.3851661037356,1544.7564871405134,1528.2958132706895,1526.650601020958,1524.9970590187245,1523.3351449042786,1506.9294788962784,1505.2506926109927,1503.5634058306471,1501.8675753226544,1485.5157051432466,1483.8026565969317,1482.0809332944598,1480.3504911122677,1464.05119376266,1462.3031805467124,1460.5463147220089,1458.7805512555324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pre tax unlevered IRR",null,null,null,null,{"$f":"XIRR(I119:FS119,I3:FS3)","v":3.2919496297836304E-3}]
[]
[]
[]
[]
[null,"Generation at P99"]
[null,null,"Rated capacity ","MW",{"$f":"'Inputs - Partnership'!E28","v":225},null,null,null,{"$f":"$E126*I$6","v":0},0,0,0,0,0,0,0,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,{"$f":"$E126*BU$6","v":225},225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,{"$f":"$E126*EG$6","v":225},225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Degradation","%",{"$f":"'Inputs - Partnership'!E34","v":6.0000000000000001E-3},null,null,null,{"$f":"I126/(1+$E127)^(I$14-1)","v":0},{"$f":"J126/(1+$E127)^(J$14-1)","v":0},0,0,0,0,0,0,225,225,225,225,223.65805168986083,223.65805168986083,223.65805168986083,223.65805168986083,222.32410704757541,222.32410704757541,222.32410704757541,222.32410704757541,220.9981183375501,220.9981183375501,220.9981183375501,220.9981183375501,219.6800381088967,219.6800381088967,219.6800381088967,219.6800381088967,218.36981919373429,218.36981919373429,218.36981919373429,218.36981919373429,217.06741470550128,217.06741470550128,217.06741470550128,217.06741470550128,215.77277803727767,215.77277803727767,215.77277803727767,215.77277803727767,214.48586286011692,214.48586286011692,214.48586286011692,214.48586286011692,213.20662312138859,213.20662312138859,213.20662312138859,213.20662312138859,211.93501304312983,211.93501304312983,211.93501304312983,211.93501304312983,210.6709871204074,210.6709871204074,210.6709871204074,210.6709871204074,209.41450011968925,209.41450011968925,209.41450011968925,209.41450011968925,208.1655070772259,208.1655070772259,208.1655070772259,208.1655070772259,206.92396329744125,{"$f":"BV126/(1+$E127)^(BV$14-1)","v":206.92396329744125},206.92396329744125,206.92396329744125,205.68982435133327,205.68982435133327,205.68982435133327,205.68982435133327,204.46304607488395,204.46304607488395,204.46304607488395,204.46304607488395,203.24358456747908,203.24358456747908,203.24358456747908,203.24358456747908,202.03139619033706,202.03139619033706,202.03139619033706,202.03139619033706,200.82643756494735,200.82643756494735,200.82643756494735,200.82643756494735,199.62866557151824,199.62866557151824,199.62866557151824,199.62866557151824,198.43803734743366,198.43803734743366,198.43803734743366,198.43803734743366,197.25451028571933,197.25451028571933,197.25451028571933,197.25451028571933,196.07804203351824,196.07804203351824,196.07804203351824,196.07804203351824,194.90859049057477,194.90859049057477,194.90859049057477,194.90859049057477,193.74611380772842,193.74611380772842,193.74611380772842,193.74611380772842,192.59057038541593,192.59057038541593,192.59057038541593,192.59057038541593,191.44191887218287,191.44191887218287,191.44191887218287,191.44191887218287,190.30011816320359,190.30011816320359,190.30011816320359,190.30011816320359,189.16512739881074,189.16512739881074,189.16512739881074,189.16512739881074,188.03690596303252,{"$f":"EH126/(1+$E127)^(EH$14-1)","v":188.03690596303252},188.03690596303252,188.03690596303252,186.91541348213974,186.91541348213974,186.91541348213974,186.91541348213974,185.80060982320052,185.80060982320052,185.80060982320052,185.80060982320052,184.69245509264462,184.69245509264462,184.69245509264462,184.69245509264462,183.59090963483564,183.59090963483564,183.59090963483564,183.59090963483564,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Production curve","%",null,null,null,null,{"$f":"IF(I$13=0,0,LOOKUP(I$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(J$13=0,0,LOOKUP(J$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(K$13=0,0,LOOKUP(K$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(L$13=0,0,LOOKUP(L$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(M$13=0,0,LOOKUP(M$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(N$13=0,0,LOOKUP(N$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(O$13=0,0,LOOKUP(O$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(P$13=0,0,LOOKUP(P$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(Q$13=0,0,LOOKUP(Q$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.2},{"$f":"IF(R$13=0,0,LOOKUP(R$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.32500000000000001},{"$f":"IF(S$13=0,0,LOOKUP(S$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.29399999999999998},{"$f":"IF(T$13=0,0,LOOKUP(T$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(U$13=0,0,LOOKUP(U$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(V$13=0,0,LOOKUP(V$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(W$13=0,0,LOOKUP(W$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(X$13=0,0,LOOKUP(X$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(Y$13=0,0,LOOKUP(Y$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(Z$13=0,0,LOOKUP(Z$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AA$13=0,0,LOOKUP(AA$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AB$13=0,0,LOOKUP(AB$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AC$13=0,0,LOOKUP(AC$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AD$13=0,0,LOOKUP(AD$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AE$13=0,0,LOOKUP(AE$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AF$13=0,0,LOOKUP(AF$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AG$13=0,0,LOOKUP(AG$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AH$13=0,0,LOOKUP(AH$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AI$13=0,0,LOOKUP(AI$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AJ$13=0,0,LOOKUP(AJ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AK$13=0,0,LOOKUP(AK$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AL$13=0,0,LOOKUP(AL$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AM$13=0,0,LOOKUP(AM$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AN$13=0,0,LOOKUP(AN$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AO$13=0,0,LOOKUP(AO$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AP$13=0,0,LOOKUP(AP$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AQ$13=0,0,LOOKUP(AQ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AR$13=0,0,LOOKUP(AR$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AS$13=0,0,LOOKUP(AS$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AT$13=0,0,LOOKUP(AT$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AU$13=0,0,LOOKUP(AU$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AV$13=0,0,LOOKUP(AV$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AW$13=0,0,LOOKUP(AW$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AX$13=0,0,LOOKUP(AX$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AY$13=0,0,LOOKUP(AY$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(AZ$13=0,0,LOOKUP(AZ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BA$13=0,0,LOOKUP(BA$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BB$13=0,0,LOOKUP(BB$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BC$13=0,0,LOOKUP(BC$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BD$13=0,0,LOOKUP(BD$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BE$13=0,0,LOOKUP(BE$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BF$13=0,0,LOOKUP(BF$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BG$13=0,0,LOOKUP(BG$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BH$13=0,0,LOOKUP(BH$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BI$13=0,0,LOOKUP(BI$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BJ$13=0,0,LOOKUP(BJ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BK$13=0,0,LOOKUP(BK$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BL$13=0,0,LOOKUP(BL$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BM$13=0,0,LOOKUP(BM$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BN$13=0,0,LOOKUP(BN$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BO$13=0,0,LOOKUP(BO$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BP$13=0,0,LOOKUP(BP$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BQ$13=0,0,LOOKUP(BQ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BR$13=0,0,LOOKUP(BR$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BS$13=0,0,LOOKUP(BS$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BT$13=0,0,LOOKUP(BT$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BU$13=0,0,LOOKUP(BU$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BV$13=0,0,LOOKUP(BV$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BW$13=0,0,LOOKUP(BW$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BX$13=0,0,LOOKUP(BX$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BY$13=0,0,LOOKUP(BY$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(BZ$13=0,0,LOOKUP(BZ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CA$13=0,0,LOOKUP(CA$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CB$13=0,0,LOOKUP(CB$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CC$13=0,0,LOOKUP(CC$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CD$13=0,0,LOOKUP(CD$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CE$13=0,0,LOOKUP(CE$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CF$13=0,0,LOOKUP(CF$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CG$13=0,0,LOOKUP(CG$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CH$13=0,0,LOOKUP(CH$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CI$13=0,0,LOOKUP(CI$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CJ$13=0,0,LOOKUP(CJ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CK$13=0,0,LOOKUP(CK$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CL$13=0,0,LOOKUP(CL$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CM$13=0,0,LOOKUP(CM$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CN$13=0,0,LOOKUP(CN$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CO$13=0,0,LOOKUP(CO$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CP$13=0,0,LOOKUP(CP$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CQ$13=0,0,LOOKUP(CQ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CR$13=0,0,LOOKUP(CR$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CS$13=0,0,LOOKUP(CS$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CT$13=0,0,LOOKUP(CT$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CU$13=0,0,LOOKUP(CU$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CV$13=0,0,LOOKUP(CV$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CW$13=0,0,LOOKUP(CW$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CX$13=0,0,LOOKUP(CX$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CY$13=0,0,LOOKUP(CY$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(CZ$13=0,0,LOOKUP(CZ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DA$13=0,0,LOOKUP(DA$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DB$13=0,0,LOOKUP(DB$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DC$13=0,0,LOOKUP(DC$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DD$13=0,0,LOOKUP(DD$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DE$13=0,0,LOOKUP(DE$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DF$13=0,0,LOOKUP(DF$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DG$13=0,0,LOOKUP(DG$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DH$13=0,0,LOOKUP(DH$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DI$13=0,0,LOOKUP(DI$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DJ$13=0,0,LOOKUP(DJ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DK$13=0,0,LOOKUP(DK$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DL$13=0,0,LOOKUP(DL$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DM$13=0,0,LOOKUP(DM$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DN$13=0,0,LOOKUP(DN$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DO$13=0,0,LOOKUP(DO$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DP$13=0,0,LOOKUP(DP$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DQ$13=0,0,LOOKUP(DQ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DR$13=0,0,LOOKUP(DR$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DS$13=0,0,LOOKUP(DS$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DT$13=0,0,LOOKUP(DT$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DU$13=0,0,LOOKUP(DU$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DV$13=0,0,LOOKUP(DV$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DW$13=0,0,LOOKUP(DW$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DX$13=0,0,LOOKUP(DX$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DY$13=0,0,LOOKUP(DY$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(DZ$13=0,0,LOOKUP(DZ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EA$13=0,0,LOOKUP(EA$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EB$13=0,0,LOOKUP(EB$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EC$13=0,0,LOOKUP(EC$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(ED$13=0,0,LOOKUP(ED$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EE$13=0,0,LOOKUP(EE$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EF$13=0,0,LOOKUP(EF$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EG$13=0,0,LOOKUP(EG$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EH$13=0,0,LOOKUP(EH$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EI$13=0,0,LOOKUP(EI$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EJ$13=0,0,LOOKUP(EJ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EK$13=0,0,LOOKUP(EK$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EL$13=0,0,LOOKUP(EL$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EM$13=0,0,LOOKUP(EM$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EN$13=0,0,LOOKUP(EN$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EO$13=0,0,LOOKUP(EO$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EP$13=0,0,LOOKUP(EP$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EQ$13=0,0,LOOKUP(EQ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(ER$13=0,0,LOOKUP(ER$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(ES$13=0,0,LOOKUP(ES$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(ET$13=0,0,LOOKUP(ET$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EU$13=0,0,LOOKUP(EU$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EV$13=0,0,LOOKUP(EV$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EW$13=0,0,LOOKUP(EW$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EX$13=0,0,LOOKUP(EX$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EY$13=0,0,LOOKUP(EY$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(EZ$13=0,0,LOOKUP(EZ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0.18099999999999999},{"$f":"IF(FA$13=0,0,LOOKUP(FA$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FB$13=0,0,LOOKUP(FB$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FC$13=0,0,LOOKUP(FC$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FD$13=0,0,LOOKUP(FD$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FE$13=0,0,LOOKUP(FE$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FF$13=0,0,LOOKUP(FF$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FG$13=0,0,LOOKUP(FG$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FH$13=0,0,LOOKUP(FH$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FI$13=0,0,LOOKUP(FI$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FJ$13=0,0,LOOKUP(FJ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FK$13=0,0,LOOKUP(FK$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FL$13=0,0,LOOKUP(FL$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FM$13=0,0,LOOKUP(FM$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FN$13=0,0,LOOKUP(FN$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FO$13=0,0,LOOKUP(FO$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FP$13=0,0,LOOKUP(FP$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FQ$13=0,0,LOOKUP(FQ$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FR$13=0,0,LOOKUP(FR$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0},{"$f":"IF(FS$13=0,0,LOOKUP(FS$13,'Inputs - Partnership'!$H$34:$K$34,'Inputs - Partnership'!$H$35:$K$35))","v":0}]
[null,null,"Grid availability","%",{"$f":"'Inputs - Partnership'!E35","v":1},null,null,null,{"$f":"$E129*I$6","v":0},{"$f":"$E129*J$6","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$E129*BV$6","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$E129*EH$6","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"P99 Production ratio ","kWh/kW",{"$f":"'Inputs - Partnership'!I31","v":2426.52},null,null,null,{"$f":"$E130*I$6","v":0},0,0,0,0,0,0,0,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total generation - P99","MWh",null,null,null,{"$f":"SUM(I131:XFD131)","v":12670551.971647361},{"$f":"I127*I128*I129*I130","v":0},{"$f":"J127*J128*J129*J130","v":0},0,0,0,0,0,0,109193.4,177439.27499999999,160514.29799999998,98820.027000000002,98230.643141153065,98230.643141153065,98230.643141153065,98230.643141153065,97644.774494187965,97644.774494187965,97644.774494187965,97644.774494187965,97062.400093626187,97062.400093626187,97062.400093626187,97062.400093626187,96483.499099031993,96483.499099031993,96483.499099031993,96483.499099031993,95908.050794266397,95908.050794266397,95908.050794266397,95908.050794266397,95336.034586745925,95336.034586745925,95336.034586745925,95336.034586745925,94767.430006705719,94767.430006705719,94767.430006705719,94767.430006705719,94202.21670646689,94202.21670646689,94202.21670646689,94202.21670646689,93640.374459708648,93640.374459708648,93640.374459708648,93640.374459708648,93081.883160744183,93081.883160744183,93081.883160744183,93081.883160744183,92526.722823801378,92526.722823801378,92526.722823801378,92526.722823801378,91974.873582307526,91974.873582307526,91974.873582307526,91974.873582307526,91426.315688178467,91426.315688178467,91426.315688178467,91426.315688178467,90881.029511111788,{"$f":"BV127*BV128*BV129*BV130","v":90881.029511111788},90881.029511111788,90881.029511111788,90338.99553788449,90338.99553788449,90338.99553788449,90338.99553788449,89800.194371654565,89800.194371654565,89800.194371654565,89800.194371654565,89264.606731266962,89264.606731266962,89264.606731266962,89264.606731266962,88732.213450563577,88732.213450563577,88732.213450563577,88732.213450563577,88202.99547769739,88202.99547769739,88202.99547769739,88202.99547769739,87676.933874450682,87676.933874450682,87676.933874450682,87676.933874450682,87154.009815557336,87154.009815557336,87154.009815557336,87154.009815557336,86634.20458802917,86634.20458802917,86634.20458802917,86634.20458802917,86117.499590486244,86117.499590486244,86117.499590486244,86117.499590486244,85603.876332491287,85603.876332491287,85603.876332491287,85603.876332491287,85093.316433887972,85093.316433887972,85093.316433887972,85093.316433887972,84585.801624143132,84585.801624143132,84585.801624143132,84585.801624143132,84081.313741692968,84081.313741692968,84081.313741692968,84081.313741692968,83579.834733293203,83579.834733293203,83579.834733293203,83579.834733293203,83081.346653372966,83081.346653372966,83081.346653372966,83081.346653372966,82585.831663392586,{"$f":"EH127*EH128*EH129*EH130","v":82585.831663392586},82585.831663392586,82585.831663392586,82093.272031205401,82093.272031205401,82093.272031205401,82093.272031205401,81603.650130422844,81603.650130422844,81603.650130422844,81603.650130422844,81116.94843978413,81116.94843978413,81116.94843978413,81116.94843978413,80633.149542528976,80633.149542528976,80633.149542528976,80633.149542528976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"P99 versus P50",null,null,null,null,{"$f":"H131/H24","v":0.87106918238993647}]
[]
[null,"Revenue at P99"]
[null,null,"PPA 1"]
[null,null,"PPA 1 period flag","Flag",{"$f":"'Inputs - Partnership'!G41","v":"2021-12-31"},{"$f":"'Inputs - Partnership'!H41","v":"2036-12-31"},null,null,{"$f":"IF(AND(I$2>=$E137,I$3<=$F137),1,0)","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(BU$2>=$E137,BU$3<=$F137),1,0)","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EG$2>=$E137,EG$3<=$F137),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]
[null,null,"Production","kWh",{"$f":"'Inputs - Partnership'!E42","v":0.6},null,null,null,{"$f":"$E138*I$131*I137","v":0},{"$f":"$E138*J$131*J137","v":0},0,0,0,0,0,0,65516.039999999994,106463.56499999999,96308.578799999988,59292.016199999998,58938.385884691837,58938.385884691837,58938.385884691837,58938.385884691837,58586.864696512777,58586.864696512777,58586.864696512777,58586.864696512777,58237.440056175714,58237.440056175714,58237.440056175714,58237.440056175714,57890.099459419194,57890.099459419194,57890.099459419194,57890.099459419194,57544.830476559837,57544.830476559837,57544.830476559837,57544.830476559837,57201.620752047551,57201.620752047551,57201.620752047551,57201.620752047551,56860.458004023429,56860.458004023429,56860.458004023429,56860.458004023429,56521.330023880131,56521.330023880131,56521.330023880131,56521.330023880131,56184.224675825186,56184.224675825186,56184.224675825186,56184.224675825186,55849.12989644651,55849.12989644651,55849.12989644651,55849.12989644651,55516.033694280828,55516.033694280828,55516.033694280828,55516.033694280828,55184.924149384511,55184.924149384511,55184.924149384511,55184.924149384511,54855.789412907077,54855.789412907077,54855.789412907077,54855.789412907077,54528.617706667072,{"$f":"$E138*BV$131*BV137","v":54528.617706667072},54528.617706667072,54528.617706667072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E138*EH$131*EH137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Price","$ / MWh",{"$f":"'Inputs - Partnership'!E40","v":38},null,null,null,{"$f":"$E139*((1+($E140/4))^I$15)*I137","v":0},0,0,0,0,0,0,0,38,38,38,38,38.237500000000004,38.237500000000004,38.237500000000004,38.237500000000004,38.476484375000005,38.476484375000005,38.476484375000005,38.476484375000005,38.716962402343761,38.716962402343761,38.716962402343761,38.716962402343761,38.958943417358405,38.958943417358405,38.958943417358405,38.958943417358405,39.202436813716901,39.202436813716901,39.202436813716901,39.202436813716901,39.447452043802635,39.447452043802635,39.447452043802635,39.447452043802635,39.693998619076403,39.693998619076403,39.693998619076403,39.693998619076403,39.942086110445629,39.942086110445629,39.942086110445629,39.942086110445629,40.191724148635913,40.191724148635913,40.191724148635913,40.191724148635913,40.442922424564891,40.442922424564891,40.442922424564891,40.442922424564891,40.695690689718425,40.695690689718425,40.695690689718425,40.695690689718425,40.950038756529167,40.950038756529167,40.950038756529167,40.950038756529167,41.205976498757479,41.205976498757479,41.205976498757479,41.205976498757479,{"$f":"$E139*((1+($E140/4))^BU$15)*BU137","v":41.463513851874715},41.463513851874715,41.463513851874715,41.463513851874715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E139*((1+($E140/4))^EG$15)*EG137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Escalation",null,{"$f":"'Inputs - Partnership'!E44","v":2.5000000000000001E-2}]
[null,null,"PPA 1 revenue","USD '000",null,null,null,{"$f":"SUM(I141:FS141)","v":138856.87566390436},{"$f":"I138*I139/1000","v":0},0,0,0,0,0,0,0,2489.6095199999995,4045.6154699999997,3659.7259943999998,2253.0966156,2253.6565302659046,2253.6565302659046,2253.6565302659046,2253.6565302659046,2254.2165840756134,2254.2165840756134,2254.2165840756134,2254.2165840756134,2254.7767770637038,2254.7767770637038,2254.7767770637038,2254.7767770637038,2255.3371092647626,2255.3371092647626,2255.3371092647626,2255.3371092647626,2255.8975807133875,2255.8975807133875,2255.8975807133875,2255.8975807133875,2256.4581914441815,2256.4581914441815,2256.4581914441815,2256.4581914441815,2257.0189414917581,2257.0189414917581,2257.0189414917581,2257.0189414917581,2257.579830890736,2257.579830890736,2257.579830890736,2257.579830890736,2258.1408596757487,2258.1408596757487,2258.1408596757487,2258.1408596757487,2258.7020278814343,2258.7020278814343,2258.7020278814343,2258.7020278814343,2259.2633355424387,2259.2633355424387,2259.2633355424387,2259.2633355424387,2259.824782693418,2259.824782693418,2259.824782693418,2259.824782693418,2260.3863693690382,2260.3863693690382,2260.3863693690382,2260.3863693690382,{"$f":"BU138*BU139/1000","v":2260.9480956039706},2260.9480956039706,2260.9480956039706,2260.9480956039706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG138*EG139/1000","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]
[]
[null,null,"PPA 2"]
[null,null,"PPA 2 period flag","Flag",{"$f":"'Inputs - Partnership'!G53","v":"2022-01-01"},{"$f":"'Inputs - Partnership'!H53","v":"2042-01-31"},null,null,{"$f":"IF(AND(I$2>=$E144,I$3<=$F144),1,0)","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(BU$2>=$E144,BU$3<=$F144),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EG$2>=$E144,EG$3<=$F144),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]
[null,null,"Production","kWh",{"$f":"'Inputs - Partnership'!E54","v":0.35},null,null,null,{"$f":"$E145*I$131*I144","v":0},{"$f":"$E145*J$131*J144","v":0},0,0,0,0,0,0,38217.689999999995,62103.746249999997,56180.004299999993,34587.009449999998,34380.725099403571,34380.725099403571,34380.725099403571,34380.725099403571,34175.671072965786,34175.671072965786,34175.671072965786,34175.671072965786,33971.840032769163,33971.840032769163,33971.840032769163,33971.840032769163,33769.224684661196,33769.224684661196,33769.224684661196,33769.224684661196,33567.817777993238,33567.817777993238,33567.817777993238,33567.817777993238,33367.61210536107,33367.61210536107,33367.61210536107,33367.61210536107,33168.600502346999,33168.600502346999,33168.600502346999,33168.600502346999,32970.775847263409,32970.775847263409,32970.775847263409,32970.775847263409,32774.131060898027,32774.131060898027,32774.131060898027,32774.131060898027,32578.65910626046,32578.65910626046,32578.65910626046,32578.65910626046,32384.35298833048,32384.35298833048,32384.35298833048,32384.35298833048,32191.205753807633,32191.205753807633,32191.205753807633,32191.205753807633,31999.210490862461,31999.210490862461,31999.210490862461,31999.210490862461,31808.360328889125,{"$f":"$E145*BV$131*BV144","v":31808.360328889125},31808.360328889125,31808.360328889125,31618.64843825957,31618.64843825957,31618.64843825957,31618.64843825957,31430.068030079095,31430.068030079095,31430.068030079095,31430.068030079095,31242.612355943435,31242.612355943435,31242.612355943435,31242.612355943435,31056.274707697248,31056.274707697248,31056.274707697248,31056.274707697248,30871.048417194084,30871.048417194084,30871.048417194084,30871.048417194084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E145*EH$131*EH144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Price","$ / MWh",{"$f":"'Inputs - Partnership'!E52","v":42.5},null,null,null,{"$f":"$E146*((1+($E147/4))^I$15)*I144","v":0},0,0,0,0,0,0,0,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,{"$f":"$E146*((1+($E147/4))^BU$15)*BU144","v":42.5},42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E146*((1+($E147/4))^EG$15)*EG144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Escalation",null,{"$f":"'Inputs - Partnership'!E56","v":0}]
[null,null,"PPA 2 Revenue","USD '000",null,null,null,{"$f":"SUM(I148:FS148)","v":113406.82172116774},{"$f":"I145*I146/1000","v":0},0,0,0,0,0,0,0,1624.2518249999998,2639.4092156249999,2387.6501827499997,1469.947901625,1461.1808167246518,1461.1808167246518,1461.1808167246518,1461.1808167246518,1452.4660206010458,1452.4660206010458,1452.4660206010458,1452.4660206010458,1443.8032013926895,1443.8032013926895,1443.8032013926895,1443.8032013926895,1435.1920490981008,1435.1920490981008,1435.1920490981008,1435.1920490981008,1426.6322555647128,1426.6322555647128,1426.6322555647128,1426.6322555647128,1418.1235144778454,1418.1235144778454,1418.1235144778454,1418.1235144778454,1409.6655213497475,1409.6655213497475,1409.6655213497475,1409.6655213497475,1401.2579735086949,1401.2579735086949,1401.2579735086949,1401.2579735086949,1392.9005700881662,1392.9005700881662,1392.9005700881662,1392.9005700881662,1384.5930120160697,1384.5930120160697,1384.5930120160697,1384.5930120160697,1376.3350020040452,1376.3350020040452,1376.3350020040452,1376.3350020040452,1368.1262445368245,1368.1262445368245,1368.1262445368245,1368.1262445368245,1359.9664458616546,1359.9664458616546,1359.9664458616546,1359.9664458616546,{"$f":"BU145*BU146/1000","v":1351.8553139777878},1351.8553139777878,1351.8553139777878,1351.8553139777878,1343.7925586260317,1343.7925586260317,1343.7925586260317,1343.7925586260317,1335.7778912783617,1335.7778912783617,1335.7778912783617,1335.7778912783617,1327.8110251275959,1327.8110251275959,1327.8110251275959,1327.8110251275959,1319.8916750771332,1319.8916750771332,1319.8916750771332,1319.8916750771332,1312.0195577307486,1312.0195577307486,1312.0195577307486,1312.0195577307486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG145*EG146/1000","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]
[]
[null,null,"REC"]
[null,null,"REC period flag",null,{"$f":"'Inputs - Partnership'!E61","v":10},null,null,null,{"$f":"(I$14<=$E151)*(I$14>0)*1","v":0},{"$f":"(J$14<=$E151)*(J$14>0)*1","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BU$14<=$E151)*(BU$14>0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EG$14<=$E151)*(EG$14>0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Price","USD / kWh",{"$f":"'Inputs - Partnership'!E62","v":1.25},null,null,null,{"$f":"IF(I$14=0,0,LOOKUP(I$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*I151)","v":0},{"$f":"IF(J$14=0,0,LOOKUP(J$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*J151)","v":0},{"$f":"IF(K$14=0,0,LOOKUP(K$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*K151)","v":0},{"$f":"IF(L$14=0,0,LOOKUP(L$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*L151)","v":0},{"$f":"IF(M$14=0,0,LOOKUP(M$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*M151)","v":0},{"$f":"IF(N$14=0,0,LOOKUP(N$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*N151)","v":0},{"$f":"IF(O$14=0,0,LOOKUP(O$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*O151)","v":0},{"$f":"IF(P$14=0,0,LOOKUP(P$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*P151)","v":0},{"$f":"IF(Q$14=0,0,LOOKUP(Q$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*Q151)","v":1.25},{"$f":"IF(R$14=0,0,LOOKUP(R$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*R151)","v":1.25},{"$f":"IF(S$14=0,0,LOOKUP(S$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*S151)","v":1.25},{"$f":"IF(T$14=0,0,LOOKUP(T$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*T151)","v":1.25},{"$f":"IF(U$14=0,0,LOOKUP(U$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*U151)","v":1.25},{"$f":"IF(V$14=0,0,LOOKUP(V$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*V151)","v":1.25},{"$f":"IF(W$14=0,0,LOOKUP(W$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*W151)","v":1.25},{"$f":"IF(X$14=0,0,LOOKUP(X$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*X151)","v":1.25},{"$f":"IF(Y$14=0,0,LOOKUP(Y$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*Y151)","v":1.25},{"$f":"IF(Z$14=0,0,LOOKUP(Z$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*Z151)","v":1.25},{"$f":"IF(AA$14=0,0,LOOKUP(AA$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AA151)","v":1.25},{"$f":"IF(AB$14=0,0,LOOKUP(AB$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AB151)","v":1.25},{"$f":"IF(AC$14=0,0,LOOKUP(AC$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AC151)","v":1.25},{"$f":"IF(AD$14=0,0,LOOKUP(AD$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AD151)","v":1.25},{"$f":"IF(AE$14=0,0,LOOKUP(AE$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AE151)","v":1.25},{"$f":"IF(AF$14=0,0,LOOKUP(AF$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AF151)","v":1.25},{"$f":"IF(AG$14=0,0,LOOKUP(AG$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AG151)","v":1.25},{"$f":"IF(AH$14=0,0,LOOKUP(AH$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AH151)","v":1.25},{"$f":"IF(AI$14=0,0,LOOKUP(AI$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AI151)","v":1.25},{"$f":"IF(AJ$14=0,0,LOOKUP(AJ$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AJ151)","v":1.25},{"$f":"IF(AK$14=0,0,LOOKUP(AK$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AK151)","v":1.25},{"$f":"IF(AL$14=0,0,LOOKUP(AL$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AL151)","v":1.25},{"$f":"IF(AM$14=0,0,LOOKUP(AM$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AM151)","v":1.25},{"$f":"IF(AN$14=0,0,LOOKUP(AN$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AN151)","v":1.25},{"$f":"IF(AO$14=0,0,LOOKUP(AO$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AO151)","v":1.25},{"$f":"IF(AP$14=0,0,LOOKUP(AP$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AP151)","v":1.25},{"$f":"IF(AQ$14=0,0,LOOKUP(AQ$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AQ151)","v":1.25},{"$f":"IF(AR$14=0,0,LOOKUP(AR$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AR151)","v":1.25},{"$f":"IF(AS$14=0,0,LOOKUP(AS$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AS151)","v":1.25},{"$f":"IF(AT$14=0,0,LOOKUP(AT$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AT151)","v":1.25},{"$f":"IF(AU$14=0,0,LOOKUP(AU$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AU151)","v":1.25},{"$f":"IF(AV$14=0,0,LOOKUP(AV$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AV151)","v":1.25},{"$f":"IF(AW$14=0,0,LOOKUP(AW$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AW151)","v":1.25},{"$f":"IF(AX$14=0,0,LOOKUP(AX$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AX151)","v":1.25},{"$f":"IF(AY$14=0,0,LOOKUP(AY$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AY151)","v":1.25},{"$f":"IF(AZ$14=0,0,LOOKUP(AZ$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*AZ151)","v":1.25},{"$f":"IF(BA$14=0,0,LOOKUP(BA$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BA151)","v":1.25},{"$f":"IF(BB$14=0,0,LOOKUP(BB$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BB151)","v":1.25},{"$f":"IF(BC$14=0,0,LOOKUP(BC$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BC151)","v":1.25},{"$f":"IF(BD$14=0,0,LOOKUP(BD$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BD151)","v":1.25},{"$f":"IF(BE$14=0,0,LOOKUP(BE$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BE151)","v":0},{"$f":"IF(BF$14=0,0,LOOKUP(BF$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BF151)","v":0},{"$f":"IF(BG$14=0,0,LOOKUP(BG$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BG151)","v":0},{"$f":"IF(BH$14=0,0,LOOKUP(BH$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BH151)","v":0},{"$f":"IF(BI$14=0,0,LOOKUP(BI$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BI151)","v":0},{"$f":"IF(BJ$14=0,0,LOOKUP(BJ$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BJ151)","v":0},{"$f":"IF(BK$14=0,0,LOOKUP(BK$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BK151)","v":0},{"$f":"IF(BL$14=0,0,LOOKUP(BL$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BL151)","v":0},{"$f":"IF(BM$14=0,0,LOOKUP(BM$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BM151)","v":0},{"$f":"IF(BN$14=0,0,LOOKUP(BN$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BN151)","v":0},{"$f":"IF(BO$14=0,0,LOOKUP(BO$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BO151)","v":0},{"$f":"IF(BP$14=0,0,LOOKUP(BP$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BP151)","v":0},{"$f":"IF(BQ$14=0,0,LOOKUP(BQ$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BQ151)","v":0},{"$f":"IF(BR$14=0,0,LOOKUP(BR$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BR151)","v":0},{"$f":"IF(BS$14=0,0,LOOKUP(BS$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BS151)","v":0},{"$f":"IF(BT$14=0,0,LOOKUP(BT$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BT151)","v":0},{"$f":"IF(BU$14=0,0,LOOKUP(BU$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BU151)","v":0},{"$f":"IF(BV$14=0,0,LOOKUP(BV$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BV151)","v":0},{"$f":"IF(BW$14=0,0,LOOKUP(BW$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BW151)","v":0},{"$f":"IF(BX$14=0,0,LOOKUP(BX$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BX151)","v":0},{"$f":"IF(BY$14=0,0,LOOKUP(BY$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BY151)","v":0},{"$f":"IF(BZ$14=0,0,LOOKUP(BZ$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*BZ151)","v":0},{"$f":"IF(CA$14=0,0,LOOKUP(CA$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CA151)","v":0},{"$f":"IF(CB$14=0,0,LOOKUP(CB$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CB151)","v":0},{"$f":"IF(CC$14=0,0,LOOKUP(CC$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CC151)","v":0},{"$f":"IF(CD$14=0,0,LOOKUP(CD$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CD151)","v":0},{"$f":"IF(CE$14=0,0,LOOKUP(CE$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CE151)","v":0},{"$f":"IF(CF$14=0,0,LOOKUP(CF$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CF151)","v":0},{"$f":"IF(CG$14=0,0,LOOKUP(CG$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CG151)","v":0},{"$f":"IF(CH$14=0,0,LOOKUP(CH$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CH151)","v":0},{"$f":"IF(CI$14=0,0,LOOKUP(CI$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CI151)","v":0},{"$f":"IF(CJ$14=0,0,LOOKUP(CJ$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CJ151)","v":0},{"$f":"IF(CK$14=0,0,LOOKUP(CK$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CK151)","v":0},{"$f":"IF(CL$14=0,0,LOOKUP(CL$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CL151)","v":0},{"$f":"IF(CM$14=0,0,LOOKUP(CM$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CM151)","v":0},{"$f":"IF(CN$14=0,0,LOOKUP(CN$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CN151)","v":0},{"$f":"IF(CO$14=0,0,LOOKUP(CO$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CO151)","v":0},{"$f":"IF(CP$14=0,0,LOOKUP(CP$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CP151)","v":0},{"$f":"IF(CQ$14=0,0,LOOKUP(CQ$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CQ151)","v":0},{"$f":"IF(CR$14=0,0,LOOKUP(CR$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CR151)","v":0},{"$f":"IF(CS$14=0,0,LOOKUP(CS$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CS151)","v":0},{"$f":"IF(CT$14=0,0,LOOKUP(CT$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CT151)","v":0},{"$f":"IF(CU$14=0,0,LOOKUP(CU$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CU151)","v":0},{"$f":"IF(CV$14=0,0,LOOKUP(CV$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CV151)","v":0},{"$f":"IF(CW$14=0,0,LOOKUP(CW$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CW151)","v":0},{"$f":"IF(CX$14=0,0,LOOKUP(CX$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CX151)","v":0},{"$f":"IF(CY$14=0,0,LOOKUP(CY$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CY151)","v":0},{"$f":"IF(CZ$14=0,0,LOOKUP(CZ$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*CZ151)","v":0},{"$f":"IF(DA$14=0,0,LOOKUP(DA$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DA151)","v":0},{"$f":"IF(DB$14=0,0,LOOKUP(DB$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DB151)","v":0},{"$f":"IF(DC$14=0,0,LOOKUP(DC$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DC151)","v":0},{"$f":"IF(DD$14=0,0,LOOKUP(DD$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DD151)","v":0},{"$f":"IF(DE$14=0,0,LOOKUP(DE$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DE151)","v":0},{"$f":"IF(DF$14=0,0,LOOKUP(DF$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DF151)","v":0},{"$f":"IF(DG$14=0,0,LOOKUP(DG$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DG151)","v":0},{"$f":"IF(DH$14=0,0,LOOKUP(DH$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DH151)","v":0},{"$f":"IF(DI$14=0,0,LOOKUP(DI$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DI151)","v":0},{"$f":"IF(DJ$14=0,0,LOOKUP(DJ$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DJ151)","v":0},{"$f":"IF(DK$14=0,0,LOOKUP(DK$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DK151)","v":0},{"$f":"IF(DL$14=0,0,LOOKUP(DL$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DL151)","v":0},{"$f":"IF(DM$14=0,0,LOOKUP(DM$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DM151)","v":0},{"$f":"IF(DN$14=0,0,LOOKUP(DN$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DN151)","v":0},{"$f":"IF(DO$14=0,0,LOOKUP(DO$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DO151)","v":0},{"$f":"IF(DP$14=0,0,LOOKUP(DP$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DP151)","v":0},{"$f":"IF(DQ$14=0,0,LOOKUP(DQ$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DQ151)","v":0},{"$f":"IF(DR$14=0,0,LOOKUP(DR$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DR151)","v":0},{"$f":"IF(DS$14=0,0,LOOKUP(DS$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DS151)","v":0},{"$f":"IF(DT$14=0,0,LOOKUP(DT$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DT151)","v":0},{"$f":"IF(DU$14=0,0,LOOKUP(DU$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DU151)","v":0},{"$f":"IF(DV$14=0,0,LOOKUP(DV$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DV151)","v":0},{"$f":"IF(DW$14=0,0,LOOKUP(DW$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DW151)","v":0},{"$f":"IF(DX$14=0,0,LOOKUP(DX$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DX151)","v":0},{"$f":"IF(DY$14=0,0,LOOKUP(DY$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DY151)","v":0},{"$f":"IF(DZ$14=0,0,LOOKUP(DZ$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*DZ151)","v":0},{"$f":"IF(EA$14=0,0,LOOKUP(EA$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EA151)","v":0},{"$f":"IF(EB$14=0,0,LOOKUP(EB$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EB151)","v":0},{"$f":"IF(EC$14=0,0,LOOKUP(EC$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EC151)","v":0},{"$f":"IF(ED$14=0,0,LOOKUP(ED$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*ED151)","v":0},{"$f":"IF(EE$14=0,0,LOOKUP(EE$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EE151)","v":0},{"$f":"IF(EF$14=0,0,LOOKUP(EF$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EF151)","v":0},{"$f":"IF(EG$14=0,0,LOOKUP(EG$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EG151)","v":0},{"$f":"IF(EH$14=0,0,LOOKUP(EH$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EH151)","v":0},{"$f":"IF(EI$14=0,0,LOOKUP(EI$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EI151)","v":0},{"$f":"IF(EJ$14=0,0,LOOKUP(EJ$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EJ151)","v":0},{"$f":"IF(EK$14=0,0,LOOKUP(EK$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EK151)","v":0},{"$f":"IF(EL$14=0,0,LOOKUP(EL$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EL151)","v":0},{"$f":"IF(EM$14=0,0,LOOKUP(EM$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EM151)","v":0},{"$f":"IF(EN$14=0,0,LOOKUP(EN$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EN151)","v":0},{"$f":"IF(EO$14=0,0,LOOKUP(EO$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EO151)","v":0},{"$f":"IF(EP$14=0,0,LOOKUP(EP$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EP151)","v":0},{"$f":"IF(EQ$14=0,0,LOOKUP(EQ$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EQ151)","v":0},{"$f":"IF(ER$14=0,0,LOOKUP(ER$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*ER151)","v":0},{"$f":"IF(ES$14=0,0,LOOKUP(ES$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*ES151)","v":0},{"$f":"IF(ET$14=0,0,LOOKUP(ET$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*ET151)","v":0},{"$f":"IF(EU$14=0,0,LOOKUP(EU$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EU151)","v":0},{"$f":"IF(EV$14=0,0,LOOKUP(EV$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EV151)","v":0},{"$f":"IF(EW$14=0,0,LOOKUP(EW$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EW151)","v":0},{"$f":"IF(EX$14=0,0,LOOKUP(EX$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EX151)","v":0},{"$f":"IF(EY$14=0,0,LOOKUP(EY$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EY151)","v":0},{"$f":"IF(EZ$14=0,0,LOOKUP(EZ$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*EZ151)","v":0},{"$f":"IF(FA$14=0,0,LOOKUP(FA$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FA151)","v":0},{"$f":"IF(FB$14=0,0,LOOKUP(FB$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FB151)","v":0},{"$f":"IF(FC$14=0,0,LOOKUP(FC$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FC151)","v":0},{"$f":"IF(FD$14=0,0,LOOKUP(FD$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FD151)","v":0},{"$f":"IF(FE$14=0,0,LOOKUP(FE$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FE151)","v":0},{"$f":"IF(FF$14=0,0,LOOKUP(FF$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FF151)","v":0},{"$f":"IF(FG$14=0,0,LOOKUP(FG$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FG151)","v":0},{"$f":"IF(FH$14=0,0,LOOKUP(FH$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FH151)","v":0},{"$f":"IF(FI$14=0,0,LOOKUP(FI$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FI151)","v":0},{"$f":"IF(FJ$14=0,0,LOOKUP(FJ$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FJ151)","v":0},{"$f":"IF(FK$14=0,0,LOOKUP(FK$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FK151)","v":0},{"$f":"IF(FL$14=0,0,LOOKUP(FL$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FL151)","v":0},{"$f":"IF(FM$14=0,0,LOOKUP(FM$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FM151)","v":0},{"$f":"IF(FN$14=0,0,LOOKUP(FN$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FN151)","v":0},{"$f":"IF(FO$14=0,0,LOOKUP(FO$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FO151)","v":0},{"$f":"IF(FP$14=0,0,LOOKUP(FP$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FP151)","v":0},{"$f":"IF(FQ$14=0,0,LOOKUP(FQ$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FQ151)","v":0},{"$f":"IF(FR$14=0,0,LOOKUP(FR$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FR151)","v":0},{"$f":"IF(FS$14=0,0,LOOKUP(FS$9,'Inputs - Partnership'!$I$60:$R$60,'Inputs - Partnership'!$I$61:$R$61)*FS151)","v":0}]
[null,null,"REC revenue","USD '000",null,null,null,{"$f":"SUM(I153:FS153)","v":4998.8358669094669},{"$f":"I$131*I152/1000","v":0},{"$f":"J$131*J152/1000","v":0},0,0,0,0,0,0,136.49175,221.79909375,200.64287249999998,123.52503375000001,122.78830392644133,122.78830392644133,122.78830392644133,122.78830392644133,122.05596811773495,122.05596811773495,122.05596811773495,122.05596811773495,121.32800011703273,121.32800011703273,121.32800011703273,121.32800011703273,120.60437387379,120.60437387379,120.60437387379,120.60437387379,119.885063492833,119.885063492833,119.885063492833,119.885063492833,119.17004323343239,119.17004323343239,119.17004323343239,119.17004323343239,118.45928750838215,118.45928750838215,118.45928750838215,118.45928750838215,117.7527708830836,117.7527708830836,117.7527708830836,117.7527708830836,117.0504680746358,117.0504680746358,117.0504680746358,117.0504680746358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$131*BV152/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH$131*EH152/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Merchant"]
[null,null,"Merchant period flag","Flag",{"$f":"F144","v":"2042-01-31"},{"$f":"EOMONTH(E156,15*12)","v":"2057-01-31"},null,null,{"$f":"IF(AND(I$2>=$E156,I$3<=$F156),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(BU$2>=$E156,BU$3<=$F156),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(EG$2>=$E156,EG$3<=$F156),1,0)","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]
[null,null,"Production","kWh",null,null,null,null,{"$f":"I131-I141-I148","v":0},{"$f":"J131-J141-J148","v":0},0,0,0,0,0,0,{"$f":"Q131-Q141-Q148","v":105079.538655},170754.25031437501,154466.92182284998,95096.982482774998,94515.805794162516,94515.805794162516,94515.805794162516,94515.805794162516,93938.091889511299,93938.091889511299,93938.091889511299,93938.091889511299,93363.820115169801,93363.820115169801,93363.820115169801,93363.820115169801,92792.969940669136,92792.969940669136,92792.969940669136,92792.969940669136,92225.520957988309,92225.520957988309,92225.520957988309,92225.520957988309,91661.452880823897,91661.452880823897,91661.452880823897,91661.452880823897,91100.745543864221,91100.745543864221,91100.745543864221,91100.745543864221,90543.378902067459,90543.378902067459,90543.378902067459,90543.378902067459,89989.333029944726,89989.333029944726,89989.333029944726,89989.333029944726,89438.588120846689,89438.588120846689,89438.588120846689,89438.588120846689,88891.124486254907,88891.124486254907,88891.124486254907,88891.124486254907,88346.922555077283,88346.922555077283,88346.922555077283,88346.922555077283,87805.96287294777,87805.96287294777,87805.96287294777,87805.96287294777,87268.226101530017,{"$f":"BV131-BV141-BV148","v":87268.226101530017},87268.226101530017,87268.226101530017,88995.202979258465,88995.202979258465,88995.202979258465,88995.202979258465,88464.416480376196,88464.416480376196,88464.416480376196,88464.416480376196,87936.795706139368,87936.795706139368,87936.795706139368,87936.795706139368,87412.321775486445,87412.321775486445,87412.321775486445,87412.321775486445,86890.975919966644,86890.975919966644,86890.975919966644,86890.975919966644,87676.933874450682,87676.933874450682,87676.933874450682,87676.933874450682,87154.009815557336,87154.009815557336,87154.009815557336,87154.009815557336,86634.20458802917,86634.20458802917,86634.20458802917,86634.20458802917,86117.499590486244,86117.499590486244,86117.499590486244,86117.499590486244,85603.876332491287,85603.876332491287,85603.876332491287,85603.876332491287,85093.316433887972,85093.316433887972,85093.316433887972,85093.316433887972,84585.801624143132,84585.801624143132,84585.801624143132,84585.801624143132,84081.313741692968,84081.313741692968,84081.313741692968,84081.313741692968,83579.834733293203,83579.834733293203,83579.834733293203,83579.834733293203,83081.346653372966,83081.346653372966,83081.346653372966,83081.346653372966,82585.831663392586,{"$f":"EH131-EH141-EH148","v":82585.831663392586},82585.831663392586,82585.831663392586,82093.272031205401,82093.272031205401,82093.272031205401,82093.272031205401,81603.650130422844,81603.650130422844,81603.650130422844,81603.650130422844,81116.94843978413,81116.94843978413,81116.94843978413,81116.94843978413,80633.149542528976,80633.149542528976,80633.149542528976,80633.149542528976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Real Merchant Price","$ / MWh","Inflation %",null,null,null,{"$f":"IFERROR(LOOKUP(I$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*I156","v":0},{"$f":"IFERROR(LOOKUP(J$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*J156","v":0},{"$f":"IFERROR(LOOKUP(K$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*K156","v":0},{"$f":"IFERROR(LOOKUP(L$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*L156","v":0},{"$f":"IFERROR(LOOKUP(M$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*M156","v":0},{"$f":"IFERROR(LOOKUP(N$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*N156","v":0},{"$f":"IFERROR(LOOKUP(O$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*O156","v":0},{"$f":"IFERROR(LOOKUP(P$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*P156","v":0},{"$f":"IFERROR(LOOKUP(Q$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*Q156","v":0},{"$f":"IFERROR(LOOKUP(R$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*R156","v":0},{"$f":"IFERROR(LOOKUP(S$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*S156","v":0},{"$f":"IFERROR(LOOKUP(T$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*T156","v":0},{"$f":"IFERROR(LOOKUP(U$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*U156","v":0},{"$f":"IFERROR(LOOKUP(V$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*V156","v":0},{"$f":"IFERROR(LOOKUP(W$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*W156","v":0},{"$f":"IFERROR(LOOKUP(X$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*X156","v":0},{"$f":"IFERROR(LOOKUP(Y$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*Y156","v":0},{"$f":"IFERROR(LOOKUP(Z$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*Z156","v":0},{"$f":"IFERROR(LOOKUP(AA$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AA156","v":0},{"$f":"IFERROR(LOOKUP(AB$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AB156","v":0},{"$f":"IFERROR(LOOKUP(AC$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AC156","v":0},{"$f":"IFERROR(LOOKUP(AD$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AD156","v":0},{"$f":"IFERROR(LOOKUP(AE$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AE156","v":0},{"$f":"IFERROR(LOOKUP(AF$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AF156","v":0},{"$f":"IFERROR(LOOKUP(AG$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AG156","v":0},{"$f":"IFERROR(LOOKUP(AH$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AH156","v":0},{"$f":"IFERROR(LOOKUP(AI$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AI156","v":0},{"$f":"IFERROR(LOOKUP(AJ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AJ156","v":0},{"$f":"IFERROR(LOOKUP(AK$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AK156","v":0},{"$f":"IFERROR(LOOKUP(AL$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AL156","v":0},{"$f":"IFERROR(LOOKUP(AM$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AM156","v":0},{"$f":"IFERROR(LOOKUP(AN$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AN156","v":0},{"$f":"IFERROR(LOOKUP(AO$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AO156","v":0},{"$f":"IFERROR(LOOKUP(AP$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AP156","v":0},{"$f":"IFERROR(LOOKUP(AQ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AQ156","v":0},{"$f":"IFERROR(LOOKUP(AR$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AR156","v":0},{"$f":"IFERROR(LOOKUP(AS$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AS156","v":0},{"$f":"IFERROR(LOOKUP(AT$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AT156","v":0},{"$f":"IFERROR(LOOKUP(AU$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AU156","v":0},{"$f":"IFERROR(LOOKUP(AV$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AV156","v":0},{"$f":"IFERROR(LOOKUP(AW$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AW156","v":0},{"$f":"IFERROR(LOOKUP(AX$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AX156","v":0},{"$f":"IFERROR(LOOKUP(AY$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AY156","v":0},{"$f":"IFERROR(LOOKUP(AZ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*AZ156","v":0},{"$f":"IFERROR(LOOKUP(BA$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BA156","v":0},{"$f":"IFERROR(LOOKUP(BB$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BB156","v":0},{"$f":"IFERROR(LOOKUP(BC$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BC156","v":0},{"$f":"IFERROR(LOOKUP(BD$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BD156","v":0},{"$f":"IFERROR(LOOKUP(BE$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BE156","v":0},{"$f":"IFERROR(LOOKUP(BF$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BF156","v":0},{"$f":"IFERROR(LOOKUP(BG$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BG156","v":0},{"$f":"IFERROR(LOOKUP(BH$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BH156","v":0},{"$f":"IFERROR(LOOKUP(BI$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BI156","v":0},{"$f":"IFERROR(LOOKUP(BJ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BJ156","v":0},{"$f":"IFERROR(LOOKUP(BK$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BK156","v":0},{"$f":"IFERROR(LOOKUP(BL$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BL156","v":0},{"$f":"IFERROR(LOOKUP(BM$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BM156","v":0},{"$f":"IFERROR(LOOKUP(BN$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BN156","v":0},{"$f":"IFERROR(LOOKUP(BO$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BO156","v":0},{"$f":"IFERROR(LOOKUP(BP$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BP156","v":0},{"$f":"IFERROR(LOOKUP(BQ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BQ156","v":0},{"$f":"IFERROR(LOOKUP(BR$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BR156","v":0},{"$f":"IFERROR(LOOKUP(BS$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BS156","v":0},{"$f":"IFERROR(LOOKUP(BT$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BT156","v":0},{"$f":"IFERROR(LOOKUP(BU$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BU156","v":0},{"$f":"IFERROR(LOOKUP(BV$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BV156","v":0},{"$f":"IFERROR(LOOKUP(BW$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BW156","v":0},{"$f":"IFERROR(LOOKUP(BX$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BX156","v":0},{"$f":"IFERROR(LOOKUP(BY$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BY156","v":0},{"$f":"IFERROR(LOOKUP(BZ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*BZ156","v":0},{"$f":"IFERROR(LOOKUP(CA$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CA156","v":0},{"$f":"IFERROR(LOOKUP(CB$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CB156","v":0},{"$f":"IFERROR(LOOKUP(CC$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CC156","v":0},{"$f":"IFERROR(LOOKUP(CD$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CD156","v":0},{"$f":"IFERROR(LOOKUP(CE$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CE156","v":0},{"$f":"IFERROR(LOOKUP(CF$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CF156","v":0},{"$f":"IFERROR(LOOKUP(CG$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CG156","v":0},{"$f":"IFERROR(LOOKUP(CH$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CH156","v":0},{"$f":"IFERROR(LOOKUP(CI$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CI156","v":0},{"$f":"IFERROR(LOOKUP(CJ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CJ156","v":0},{"$f":"IFERROR(LOOKUP(CK$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CK156","v":0},{"$f":"IFERROR(LOOKUP(CL$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CL156","v":0},{"$f":"IFERROR(LOOKUP(CM$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CM156","v":0},{"$f":"IFERROR(LOOKUP(CN$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CN156","v":0},{"$f":"IFERROR(LOOKUP(CO$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CO156","v":0},{"$f":"IFERROR(LOOKUP(CP$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CP156","v":0},{"$f":"IFERROR(LOOKUP(CQ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CQ156","v":0},{"$f":"IFERROR(LOOKUP(CR$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CR156","v":0},{"$f":"IFERROR(LOOKUP(CS$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CS156","v":0},{"$f":"IFERROR(LOOKUP(CT$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CT156","v":27.503325577955962},{"$f":"IFERROR(LOOKUP(CU$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CU156","v":27.503325577955962},{"$f":"IFERROR(LOOKUP(CV$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CV156","v":27.503325577955962},{"$f":"IFERROR(LOOKUP(CW$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CW156","v":27.154803993009242},{"$f":"IFERROR(LOOKUP(CX$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CX156","v":27.154803993009242},{"$f":"IFERROR(LOOKUP(CY$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CY156","v":27.154803993009242},{"$f":"IFERROR(LOOKUP(CZ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*CZ156","v":27.154803993009242},{"$f":"IFERROR(LOOKUP(DA$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DA156","v":25.814859368258773},{"$f":"IFERROR(LOOKUP(DB$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DB156","v":25.814859368258773},{"$f":"IFERROR(LOOKUP(DC$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DC156","v":25.814859368258773},{"$f":"IFERROR(LOOKUP(DD$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DD156","v":25.814859368258773},{"$f":"IFERROR(LOOKUP(DE$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DE156","v":25.865026205011901},{"$f":"IFERROR(LOOKUP(DF$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DF156","v":25.865026205011901},{"$f":"IFERROR(LOOKUP(DG$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DG156","v":25.865026205011901},{"$f":"IFERROR(LOOKUP(DH$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DH156","v":25.865026205011901},{"$f":"IFERROR(LOOKUP(DI$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DI156","v":27.053603873403972},{"$f":"IFERROR(LOOKUP(DJ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DJ156","v":27.053603873403972},{"$f":"IFERROR(LOOKUP(DK$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DK156","v":27.053603873403972},{"$f":"IFERROR(LOOKUP(DL$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DL156","v":27.053603873403972},{"$f":"IFERROR(LOOKUP(DM$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DM156","v":26.481790261544319},{"$f":"IFERROR(LOOKUP(DN$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DN156","v":26.481790261544319},{"$f":"IFERROR(LOOKUP(DO$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DO156","v":26.481790261544319},{"$f":"IFERROR(LOOKUP(DP$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DP156","v":26.481790261544319},{"$f":"IFERROR(LOOKUP(DQ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DQ156","v":25.229605467961743},{"$f":"IFERROR(LOOKUP(DR$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DR156","v":25.229605467961743},{"$f":"IFERROR(LOOKUP(DS$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DS156","v":25.229605467961743},{"$f":"IFERROR(LOOKUP(DT$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DT156","v":25.229605467961743},{"$f":"IFERROR(LOOKUP(DU$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DU156","v":25.700149953509172},{"$f":"IFERROR(LOOKUP(DV$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DV156","v":25.700149953509172},{"$f":"IFERROR(LOOKUP(DW$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DW156","v":25.700149953509172},{"$f":"IFERROR(LOOKUP(DX$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DX156","v":25.700149953509172},{"$f":"IFERROR(LOOKUP(DY$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DY156","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(DZ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*DZ156","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EA$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EA156","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EB$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EB156","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EC$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EC156","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(ED$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*ED156","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EE$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EE156","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EF$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EF156","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EG$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EG156","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EH$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EH156","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EI$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EI156","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EJ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EJ156","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EK$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EK156","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EL$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EL156","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EM$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EM156","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EN$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EN156","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EO$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EO156","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EP$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EP156","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EQ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EQ156","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(ER$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*ER156","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(ES$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*ES156","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(ET$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*ET156","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EU$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EU156","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EV$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EV156","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EW$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EW156","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EX$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EX156","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EY$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EY156","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EZ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*EZ156","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(FA$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FA156","v":0},{"$f":"IFERROR(LOOKUP(FB$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FB156","v":0},{"$f":"IFERROR(LOOKUP(FC$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FC156","v":0},{"$f":"IFERROR(LOOKUP(FD$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FD156","v":0},{"$f":"IFERROR(LOOKUP(FE$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FE156","v":0},{"$f":"IFERROR(LOOKUP(FF$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FF156","v":0},{"$f":"IFERROR(LOOKUP(FG$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FG156","v":0},{"$f":"IFERROR(LOOKUP(FH$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FH156","v":0},{"$f":"IFERROR(LOOKUP(FI$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FI156","v":0},{"$f":"IFERROR(LOOKUP(FJ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FJ156","v":0},{"$f":"IFERROR(LOOKUP(FK$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FK156","v":0},{"$f":"IFERROR(LOOKUP(FL$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FL156","v":0},{"$f":"IFERROR(LOOKUP(FM$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FM156","v":0},{"$f":"IFERROR(LOOKUP(FN$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FN156","v":0},{"$f":"IFERROR(LOOKUP(FO$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FO156","v":0},{"$f":"IFERROR(LOOKUP(FP$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FP156","v":0},{"$f":"IFERROR(LOOKUP(FQ$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FQ156","v":0},{"$f":"IFERROR(LOOKUP(FR$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FR156","v":0},{"$f":"IFERROR(LOOKUP(FS$9,'Merchant curves'!$B$8:$AD$8,'Merchant curves'!$B$9:$AD$9),0)*FS156","v":0}]
[null,null,"Inflated Merchant Price","$ / MWh",{"$f":"'Merchant curves'!C11","v":2.5000000000000001E-2},null,null,null,{"$f":"I158*((1+($E159/4)))*I156","v":0},{"$f":"J158*((1+($E159/4)))*J156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV158*((1+($E159/4)))*BV156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27.675221362818188,27.675221362818188,27.675221362818188,27.324521517965554,27.324521517965554,27.324521517965554,27.324521517965554,25.976202239310393,25.976202239310393,25.976202239310393,25.976202239310393,26.026682618793227,26.026682618793227,26.026682618793227,26.026682618793227,27.222688897612748,27.222688897612748,27.222688897612748,27.222688897612748,26.647301450678974,26.647301450678974,26.647301450678974,26.647301450678974,25.387290502136505,25.387290502136505,25.387290502136505,25.387290502136505,25.860775890718607,25.860775890718607,25.860775890718607,25.860775890718607,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,{"$f":"EH158*((1+($E159/4)))*EH156","v":26.215122548567827},26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(I160:FS160)","v":130713.77106584559},{"$f":"I159*I157/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU159*BU157/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2426.4785533885952,2426.4785533885952,2426.4785533885952,2381.4416165821776,2381.4416165821776,2381.4416165821776,2381.4416165821776,2250.4276192204379,2250.4276192204379,2250.4276192204379,2250.4276192204379,2241.3528297656412,2241.3528297656412,2241.3528297656412,2241.3528297656412,2330.3676938291251,2330.3676938291251,2330.3676938291251,2330.3676938291251,2267.507254451828,2267.507254451828,2267.507254451828,2267.507254451828,2147.4043181882116,2147.4043181882116,2147.4043181882116,2147.4043181882116,2174.4080112711204,2174.4080112711204,2174.4080112711204,2174.4080112711204,2191.0556101223274,2191.0556101223274,2191.0556101223274,2191.0556101223274,2177.9876840182178,2177.9876840182178,2177.9876840182178,2177.9876840182178,{"$f":"EG159*EG157/1000","v":2164.9976978312297},2164.9976978312297,2164.9976978312297,2164.9976978312297,2152.0851867109654,2152.0851867109654,2152.0851867109654,2152.0851867109654,2139.2496885794876,2139.2496885794876,2139.2496885794876,2139.2496885794876,2126.4907441147989,2126.4907441147989,2126.4907441147989,2126.4907441147989,2113.8078967343927,2113.8078967343927,2113.8078967343927,2113.8078967343927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Summary"]
[null,null,"PPA 1 revenue","USD '000",null,null,null,null,{"$f":"I141","v":0},0,0,0,0,0,0,0,2489.6095199999995,4045.6154699999997,3659.7259943999998,2253.0966156,2253.6565302659046,2253.6565302659046,2253.6565302659046,2253.6565302659046,2254.2165840756134,2254.2165840756134,2254.2165840756134,2254.2165840756134,2254.7767770637038,2254.7767770637038,2254.7767770637038,2254.7767770637038,2255.3371092647626,2255.3371092647626,2255.3371092647626,2255.3371092647626,2255.8975807133875,2255.8975807133875,2255.8975807133875,2255.8975807133875,2256.4581914441815,2256.4581914441815,2256.4581914441815,2256.4581914441815,2257.0189414917581,2257.0189414917581,2257.0189414917581,2257.0189414917581,2257.579830890736,2257.579830890736,2257.579830890736,2257.579830890736,2258.1408596757487,2258.1408596757487,2258.1408596757487,2258.1408596757487,2258.7020278814343,2258.7020278814343,2258.7020278814343,2258.7020278814343,2259.2633355424387,2259.2633355424387,2259.2633355424387,2259.2633355424387,2259.824782693418,2259.824782693418,2259.824782693418,2259.824782693418,2260.3863693690382,2260.3863693690382,2260.3863693690382,2260.3863693690382,{"$f":"BU141","v":2260.9480956039706},2260.9480956039706,2260.9480956039706,2260.9480956039706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PPA 2 revenue","USD '000",null,null,null,null,{"$f":"I148","v":0},0,0,0,0,0,0,0,1624.2518249999998,2639.4092156249999,2387.6501827499997,1469.947901625,1461.1808167246518,1461.1808167246518,1461.1808167246518,1461.1808167246518,1452.4660206010458,1452.4660206010458,1452.4660206010458,1452.4660206010458,1443.8032013926895,1443.8032013926895,1443.8032013926895,1443.8032013926895,1435.1920490981008,1435.1920490981008,1435.1920490981008,1435.1920490981008,1426.6322555647128,1426.6322555647128,1426.6322555647128,1426.6322555647128,1418.1235144778454,1418.1235144778454,1418.1235144778454,1418.1235144778454,1409.6655213497475,1409.6655213497475,1409.6655213497475,1409.6655213497475,1401.2579735086949,1401.2579735086949,1401.2579735086949,1401.2579735086949,1392.9005700881662,1392.9005700881662,1392.9005700881662,1392.9005700881662,1384.5930120160697,1384.5930120160697,1384.5930120160697,1384.5930120160697,1376.3350020040452,1376.3350020040452,1376.3350020040452,1376.3350020040452,1368.1262445368245,1368.1262445368245,1368.1262445368245,1368.1262445368245,1359.9664458616546,1359.9664458616546,1359.9664458616546,1359.9664458616546,{"$f":"BU148","v":1351.8553139777878},1351.8553139777878,1351.8553139777878,1351.8553139777878,1343.7925586260317,1343.7925586260317,1343.7925586260317,1343.7925586260317,1335.7778912783617,1335.7778912783617,1335.7778912783617,1335.7778912783617,1327.8110251275959,1327.8110251275959,1327.8110251275959,1327.8110251275959,1319.8916750771332,1319.8916750771332,1319.8916750771332,1319.8916750771332,1312.0195577307486,1312.0195577307486,1312.0195577307486,1312.0195577307486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"REC revenue","USD '000",null,null,null,null,{"$f":"I153","v":0},0,0,0,0,0,0,0,136.49175,221.79909375,200.64287249999998,123.52503375000001,122.78830392644133,122.78830392644133,122.78830392644133,122.78830392644133,122.05596811773495,122.05596811773495,122.05596811773495,122.05596811773495,121.32800011703273,121.32800011703273,121.32800011703273,121.32800011703273,120.60437387379,120.60437387379,120.60437387379,120.60437387379,119.885063492833,119.885063492833,119.885063492833,119.885063492833,119.17004323343239,119.17004323343239,119.17004323343239,119.17004323343239,118.45928750838215,118.45928750838215,118.45928750838215,118.45928750838215,117.7527708830836,117.7527708830836,117.7527708830836,117.7527708830836,117.0504680746358,117.0504680746358,117.0504680746358,117.0504680746358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Merchant revenue","USD '000",null,null,null,null,{"$f":"I160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2426.4785533885952,2426.4785533885952,2426.4785533885952,2381.4416165821776,2381.4416165821776,2381.4416165821776,2381.4416165821776,2250.4276192204379,2250.4276192204379,2250.4276192204379,2250.4276192204379,2241.3528297656412,2241.3528297656412,2241.3528297656412,2241.3528297656412,2330.3676938291251,2330.3676938291251,2330.3676938291251,2330.3676938291251,2267.507254451828,2267.507254451828,2267.507254451828,2267.507254451828,2147.4043181882116,2147.4043181882116,2147.4043181882116,2147.4043181882116,2174.4080112711204,2174.4080112711204,2174.4080112711204,2174.4080112711204,2191.0556101223274,2191.0556101223274,2191.0556101223274,2191.0556101223274,2177.9876840182178,2177.9876840182178,2177.9876840182178,2177.9876840182178,{"$f":"EG160","v":2164.9976978312297},2164.9976978312297,2164.9976978312297,2164.9976978312297,2152.0851867109654,2152.0851867109654,2152.0851867109654,2152.0851867109654,2139.2496885794876,2139.2496885794876,2139.2496885794876,2139.2496885794876,2126.4907441147989,2126.4907441147989,2126.4907441147989,2126.4907441147989,2113.8078967343927,2113.8078967343927,2113.8078967343927,2113.8078967343927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total revenue","USD '000",null,null,null,{"$f":"SUM(I166:FS166)","v":387976.30431782699},{"$f":"SUM(I162:I165)","v":0},0,0,0,0,0,0,0,4250.3530949999995,6906.8237793749995,6248.019049649999,3846.5695509750003,3837.6256509169975,3837.6256509169975,3837.6256509169975,3837.6256509169975,3828.7385727943943,3828.7385727943943,3828.7385727943943,3828.7385727943943,3819.9079785734261,3819.9079785734261,3819.9079785734261,3819.9079785734261,3811.1335322366531,3811.1335322366531,3811.1335322366531,3811.1335322366531,3802.4148997709335,3802.4148997709335,3802.4148997709335,3802.4148997709335,3793.7517491554595,3793.7517491554595,3793.7517491554595,3793.7517491554595,3785.1437503498878,3785.1437503498878,3785.1437503498878,3785.1437503498878,3776.5905752825142,3776.5905752825142,3776.5905752825142,3776.5905752825142,3768.0918978385507,3768.0918978385507,3768.0918978385507,3768.0918978385507,3643.295039897504,3643.295039897504,3643.295039897504,3643.295039897504,3635.5983375464839,3635.5983375464839,3635.5983375464839,3635.5983375464839,3627.9510272302423,3627.9510272302423,3627.9510272302423,3627.9510272302423,3620.3528152306926,3620.3528152306926,3620.3528152306926,3620.3528152306926,{"$f":"SUM(BU162:BU165)","v":3612.8034095817584},3612.8034095817584,3612.8034095817584,3612.8034095817584,1343.7925586260317,1343.7925586260317,1343.7925586260317,1343.7925586260317,1335.7778912783617,1335.7778912783617,1335.7778912783617,1335.7778912783617,1327.8110251275959,1327.8110251275959,1327.8110251275959,1327.8110251275959,1319.8916750771332,1319.8916750771332,1319.8916750771332,1319.8916750771332,1312.0195577307486,1312.0195577307486,1312.0195577307486,1312.0195577307486,0,2426.4785533885952,2426.4785533885952,2426.4785533885952,2381.4416165821776,2381.4416165821776,2381.4416165821776,2381.4416165821776,2250.4276192204379,2250.4276192204379,2250.4276192204379,2250.4276192204379,2241.3528297656412,2241.3528297656412,2241.3528297656412,2241.3528297656412,2330.3676938291251,2330.3676938291251,2330.3676938291251,2330.3676938291251,2267.507254451828,2267.507254451828,2267.507254451828,2267.507254451828,2147.4043181882116,2147.4043181882116,2147.4043181882116,2147.4043181882116,2174.4080112711204,2174.4080112711204,2174.4080112711204,2174.4080112711204,2191.0556101223274,2191.0556101223274,2191.0556101223274,2191.0556101223274,2177.9876840182178,2177.9876840182178,2177.9876840182178,2177.9876840182178,{"$f":"SUM(EG162:EG165)","v":2164.9976978312297},2164.9976978312297,2164.9976978312297,2164.9976978312297,2152.0851867109654,2152.0851867109654,2152.0851867109654,2152.0851867109654,2139.2496885794876,2139.2496885794876,2139.2496885794876,2139.2496885794876,2126.4907441147989,2126.4907441147989,2126.4907441147989,2126.4907441147989,2113.8078967343927,2113.8078967343927,2113.8078967343927,2113.8078967343927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total operating cost",null,null,null,null,{"$f":"SUM(I168:FS168)","v":-123380.45601025118},{"$f":"I83","v":0},{"$f":"J83","v":0},0,0,0,0,0,0,-791.0633432412618,-791.94360935479642,-792.82832076238367,-793.71749999999997,-794.6111697184034,-795.50935268372064,-796.41207177803926,-797.3193500000001,-798.23121046539563,-799.14767640776915,-800.06877117901809,-800.99451825000017,-801.9249412111435,-802.86006377305796,-803.7999097671518,-804.74450314625028,-828.16759437419455,-829.12175487055833,-830.0807353451396,-831.04456024268393,-832.46611097014318,-833.43969854672537,-834.41820463041904,-835.40165416804984,-836.8520543632128,-837.84546615837507,-838.84389701335385,-839.84737238742628,-841.32720917045708,-842.34085048024713,-843.35961346817703,-844.38352411656217,-845.89339659663847,-846.92768104331719,-847.96719189475346,-849.01195566710828,-850.55247518823239,-851.60782489230473,-852.66850787961118,-853.73455121119014,-855.30634160306465,-856.38318735889004,-857.4654754727552,-858.55323356183715,-860.15693139590996,-861.25571285096532,-862.36004798059071,-863.46996496959741,-865.10621982038288,-866.22738565825546,-867.35421877529325,-868.48674793567704,-870.15622264746253,-871.30023077465171,-872.45002212097063,-873.60562604194888,-875.30899700099963,{"$f":"BV83","v":-876.47631473760566},-877.64953401696482,-878.8286847981841,-880.56664221055826,-881.75774648494144,-882.95487305865458,-884.15805250686503,-885.9313006819574,-887.14667822944921,-888.36820131612262,-889.59590114594857,-891.40515878587962,-892.64530635163294,-893.89172523106276,-895.14444726995271,-896.99044776492678,-898.25587231098939,-899.52769653230666,-900.8059529297534,-902.68944465950699,-903.98066357621019,-905.27841317035973,-906.58272661147907,-877.5799479702805,-878.89748929202995,-880.22169498867891,-881.55259891223727,-882.89023508753235,-884.23463771309673,-885.58584116206043,-886.94387998304683,-888.30878890107522,-889.68060281846545,-891.05935681574965,-892.4450861525869,-893.83782626868378,-895.2376127847192,-896.64448150327394,-898.0584684097646,-899.4796096733844,-900.90794164804527,-902.34350087332882,-903.78632407543921,-905.23644816816193,-906.69391025382856,-908.15874762428473,-909.63099776186414,-911.11069834036789,-912.5978872260481,-914.09260247859697,-915.59488235214053,-917.10476529623918,-918.62228995689065,-920.14749517754103,-921.68042000009837,-923.22110366595439,-924.76958561700803,-926.32590549669817,-927.89010315103837,-929.46221862965854,-931.04229218685225,-932.63036428262876,-934.22647558377048,-935.83066696489641,{"$f":"EH83","v":-937.44297950953103},-939.06345451117784,-940.69213347440007,-942.32905811590535,-943.97427036563681,-945.62781236787032,-947.28972648231615,-948.9600552852271,-950.63884157051268,-952.32612835085843,-954.02195885885112,-955.72637654811035,-957.43942509442513,-959.16114839689703,-960.89159057908921,-962.63079599018079,-964.37880920612838,-966.13567503083198,-967.9014384973085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"EBITDA at P99",null,null,null,null,{"$f":"SUM(I170:FS170)","v":264595.84830757597},{"$f":"I166+I168","v":0},0,0,0,0,0,0,0,3459.2897517587376,6114.880170020203,5455.1907288876155,3052.8520509750006,3043.0144811985942,3042.1162982332771,3041.2135791389583,3040.3063009169973,3030.5073623289986,3029.590896386625,3028.6698016153759,3027.7440545443942,3017.9830373622826,3017.0479148003683,3016.1080688062743,3015.1634754271759,2982.9659378624583,2982.011777366095,2981.0527968915135,2980.0889719939692,2969.9487888007902,2968.9752012242079,2967.9966951405145,2967.0132456028837,{"$f":"AO166+AO168","v":2956.8996947922469},2955.9062829970844,2954.9078521421056,2953.9043767680332,2943.8165411794307,2942.8028998696409,2941.7841368817108,2940.7602262333257,2930.6971786858758,2929.6628942391972,2928.6233833877609,2927.5786196154058,2917.5394226503186,2916.4840729462458,2915.4233899589394,2914.3573466273606,2787.9886982944395,2786.9118525386139,2785.8295644247487,2784.7418063356668,2775.441406150574,2774.3426246955187,2773.238289565893,2772.1283725768862,2762.8448074098596,2761.7236415719867,2760.596808454949,2759.4642792945651,2750.1965925832301,2749.0525844560407,2747.9027931097221,2746.7471891887435,{"$f":"BU166+BU168","v":2737.4944125807588},2736.3270948441527,2735.1538755647935,2733.9747247835744,463.22591641547342,462.03481214109024,460.83768556737709,459.63450611916664,449.84659059640433,448.63121304891251,447.4096899622391,446.18199013241315,436.40586634171632,435.165718775963,433.91929989653318,432.66657785764323,422.9012273122064,421.6358027661438,420.36397854482652,419.08572214737978,409.33011307124161,408.03889415453841,406.74114456038888,405.43683111926953,-877.5799479702805,1547.5810640965651,1546.2568583999164,1544.9259544763579,1498.5513814946453,1497.206978869081,1495.8557754201172,1494.4977365991308,{"$f":"DA166+DA168","v":1362.1188303193626},1360.7470164019724,1359.3682624046883,1357.9825330678509,1347.5150034969574,1346.115216980922,1344.7083482623673,1343.2943613558766,1430.8880841557407,1429.4597521810797,1428.0241929557963,1426.581369753686,1362.2708062836659,1360.8133441979994,1359.3485068275431,1357.8762566899638,1236.2936198478437,1234.8064309621636,1233.3117157096146,1231.8094358360711,1257.3032459748811,1255.7857213142297,1254.2605160935793,1252.727591271022,1267.834506456373,1266.2860245053193,1264.7297046256292,1263.165506971289,1248.5254653885593,1246.9453918313657,1245.357319735589,1243.7612084344473,{"$f":"EG166+EG168","v":1229.1670308663333},1227.5547183216986,1225.9342433200518,1224.3055643568296,1209.7561285950601,1208.1109163453286,1206.4573743430951,1204.7954602286493,1190.2896332942605,1188.6108470089748,1186.9235602286292,1185.2277297206365,1170.7643675666886,1169.0513190203737,1167.3295957179018,1165.5991535357098,1151.1771007442119,1149.4290875282643,1147.6722217035608,1145.9064582370843,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM166+FM168","v":0},0,0,0,0,0,0]
[null,null,"Margin",null,null,null,null,{"$f":"IFERROR(H170/H166,0)","v":0.68198971267797126},0,0,0,0,0,0,0,0,0.81388291147579073,0.88533895830386167,0.87310724975993848,0.79365575235762631,0.79294197975549496,0.79270793322594291,0.79247270468193343,0.7922362881305316,0.79151587519259414,0.79127651020985912,0.79103593625743673,0.79079414720514685,0.79006694776175512,0.78982214538244133,0.78957610647276977,0.78932882476221633,0.78269782799025533,0.78244746665069786,0.78219584060126401,0.7819429434279187,0.78106910137021268,0.78081305682950752,0.78055571876685881,{"$f":"IFERROR(AN170/AN166,0)","v":0.78029708062148173},0.77941306925275033,0.77915121453455916,0.77888803683580721,0.77862352944565028,0.77772912611504197,0.77746133144814289,0.77719218368120913,0.77692167594995309,0.77601665318635715,0.77574278594391688,0.77546753480649155,0.77519089275289088,0.7742750181660577,0.77399494280359682,0.7737134520607849,0.77343053875599255,0.76523824388728978,0.76494267469949884,0.76464561171063483,0.76434704734042325,0.76340705118255869,0.7631048226762609,0.76280106658796576,0.7624957751652186,0.76154412964034757,0.76123509409122969,0.76092449642643756,0.76061232871747908,0.75964877815588938,0.75933278460896858,0.75901519364339165,{"$f":"IFERROR(BT170/BT166,0)","v":0.75869599715068592},0.757720280411734,0.75739717461153744,0.75707243530348434,0.75674605419509311,0.34471534571459556,0.34382897060652007,0.3429381139292535,0.34204275292990349,0.33676750718331894,0.33585764218598119,0.334943176469301,0.33402408667312911,0.32866564449544311,0.32773166553135508,0.32679296352041942,0.32584951447896449,0.32040601156719356,0.31944727793021638,0.31848369565650975,0.31751524012217808,0.31198476475397474,0.31100061866476825,0.31001149499926883,0.30901736847620442,0,0.63778889037999398,0.63724315891461614,0.63669466697690669,0.62926228006603491,0.62869774696297542,0.62813035810088647,{"$f":"IFERROR(CZ170/CZ166,0)","v":0.62756009897232745},0.60527111322567617,0.60466153400363243,0.60404887088773906,0.60343310821001406,0.60120610445694767,0.60058157694059866,0.59995388963502538,0.59932302648500602,0.61401816028636591,0.61340523899568589,0.61278921637012129,0.6121700766498398,0.60077902886930179,0.60013626925616048,0.59949025704712333,0.5988409757119969,0.57571534590696838,0.57502279403255707,0.57432673729098815,0.57362715786813823,0.57822783923606125,0.57752993679420805,0.57682850209899694,0.57612351719523869,0.57864095306352781,0.57793422433245412,0.57722391836281095,0.5765100169688373,0.57324725688307243,0.57252178282792143,0.57179263632841193,{"$f":"IFERROR(EF170/EF166,0)","v":0.57105979871282131},0.56774519072128449,0.56700047281869737,0.56625198472410487,0.56549970726678767,0.56213208290510652,0.56136760933320029,0.5605992652116738,0.55982703085742613,0.5564051918056564,0.55562043708803366,0.55483170878326715,0.5540389866821277,0.55056170397489623,0.54975612861508993,0.5489464738788834,0.54813271901680316,0.54459873223231758,0.54377178233840895,0.54294064445335444,0.54210529727293921,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(FL170/FL166,0)","v":0},0,0,0,0,0,0,0]

{"sheet":"Partnership income and ITC","index":8,"n_rows":71,"n_cols":175,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,null,"Start of Period",null,null,null,null,null,{"$f":"Timing!K2","v":"2020-01-01"},{"$f":"Timing!L2","v":"2020-04-01"},{"$f":"Timing!M2","v":"2020-07-01"},{"$f":"Timing!N2","v":"2020-10-01"},{"$f":"Timing!O2","v":"2021-01-01"},{"$f":"Timing!P2","v":"2021-04-01"},{"$f":"Timing!Q2","v":"2021-07-01"},{"$f":"Timing!R2","v":"2021-10-01"},{"$f":"Timing!S2","v":"2022-01-01"},{"$f":"Timing!T2","v":"2022-04-01"},{"$f":"Timing!U2","v":"2022-07-01"},{"$f":"Timing!V2","v":"2022-10-01"},{"$f":"Timing!W2","v":"2023-01-01"},{"$f":"Timing!X2","v":"2023-04-01"},{"$f":"Timing!Y2","v":"2023-07-01"},{"$f":"Timing!Z2","v":"2023-10-01"},{"$f":"Timing!AA2","v":"2024-01-01"},{"$f":"Timing!AB2","v":"2024-04-01"},{"$f":"Timing!AC2","v":"2024-07-01"},{"$f":"Timing!AD2","v":"2024-10-01"},{"$f":"Timing!AE2","v":"2025-01-01"},{"$f":"Timing!AF2","v":"2025-04-01"},{"$f":"Timing!AG2","v":"2025-07-01"},{"$f":"Timing!AH2","v":"2025-10-01"},{"$f":"Timing!AI2","v":"2026-01-01"},{"$f":"Timing!AJ2","v":"2026-04-01"},{"$f":"Timing!AK2","v":"2026-07-01"},{"$f":"Timing!AL2","v":"2026-10-01"},{"$f":"Timing!AM2","v":"2027-01-01"},{"$f":"Timing!AN2","v":"2027-04-01"},{"$f":"Timing!AO2","v":"2027-07-01"},{"$f":"Timing!AP2","v":"2027-10-01"},{"$f":"Timing!AQ2","v":"2028-01-01"},{"$f":"Timing!AR2","v":"2028-04-01"},{"$f":"Timing!AS2","v":"2028-07-01"},{"$f":"Timing!AT2","v":"2028-10-01"},{"$f":"Timing!AU2","v":"2029-01-01"},{"$f":"Timing!AV2","v":"2029-04-01"},{"$f":"Timing!AW2","v":"2029-07-01"},{"$f":"Timing!AX2","v":"2029-10-01"},{"$f":"Timing!AY2","v":"2030-01-01"},{"$f":"Timing!AZ2","v":"2030-04-01"},{"$f":"Timing!BA2","v":"2030-07-01"},{"$f":"Timing!BB2","v":"2030-10-01"},{"$f":"Timing!BC2","v":"2031-01-01"},{"$f":"Timing!BD2","v":"2031-04-01"},{"$f":"Timing!BE2","v":"2031-07-01"},{"$f":"Timing!BF2","v":"2031-10-01"},{"$f":"Timing!BG2","v":"2032-01-01"},{"$f":"Timing!BH2","v":"2032-04-01"},{"$f":"Timing!BI2","v":"2032-07-01"},{"$f":"Timing!BJ2","v":"2032-10-01"},{"$f":"Timing!BK2","v":"2033-01-01"},{"$f":"Timing!BL2","v":"2033-04-01"},{"$f":"Timing!BM2","v":"2033-07-01"},{"$f":"Timing!BN2","v":"2033-10-01"},{"$f":"Timing!BO2","v":"2034-01-01"},{"$f":"Timing!BP2","v":"2034-04-01"},{"$f":"Timing!BQ2","v":"2034-07-01"},{"$f":"Timing!BR2","v":"2034-10-01"},{"$f":"Timing!BS2","v":"2035-01-01"},{"$f":"Timing!BT2","v":"2035-04-01"},{"$f":"Timing!BU2","v":"2035-07-01"},{"$f":"Timing!BV2","v":"2035-10-01"},{"$f":"Timing!BW2","v":"2036-01-01"},{"$f":"Timing!BX2","v":"2036-04-01"},{"$f":"Timing!BY2","v":"2036-07-01"},{"$f":"Timing!BZ2","v":"2036-10-01"},{"$f":"Timing!CA2","v":"2037-01-01"},{"$f":"Timing!CB2","v":"2037-04-01"},{"$f":"Timing!CC2","v":"2037-07-01"},{"$f":"Timing!CD2","v":"2037-10-01"},{"$f":"Timing!CE2","v":"2038-01-01"},{"$f":"Timing!CF2","v":"2038-04-01"},{"$f":"Timing!CG2","v":"2038-07-01"},{"$f":"Timing!CH2","v":"2038-10-01"},{"$f":"Timing!CI2","v":"2039-01-01"},{"$f":"Timing!CJ2","v":"2039-04-01"},{"$f":"Timing!CK2","v":"2039-07-01"},{"$f":"Timing!CL2","v":"2039-10-01"},{"$f":"Timing!CM2","v":"2040-01-01"},{"$f":"Timing!CN2","v":"2040-04-01"},{"$f":"Timing!CO2","v":"2040-07-01"},{"$f":"Timing!CP2","v":"2040-10-01"},{"$f":"Timing!CQ2","v":"2041-01-01"},{"$f":"Timing!CR2","v":"2041-04-01"},{"$f":"Timing!CS2","v":"2041-07-01"},{"$f":"Timing!CT2","v":"2041-10-01"},{"$f":"Timing!CU2","v":"2042-01-01"},{"$f":"Timing!CV2","v":"2042-04-01"},{"$f":"Timing!CW2","v":"2042-07-01"},{"$f":"Timing!CX2","v":"2042-10-01"},{"$f":"Timing!CY2","v":"2043-01-01"},{"$f":"Timing!CZ2","v":"2043-04-01"},{"$f":"Timing!DA2","v":"2043-07-01"},{"$f":"Timing!DB2","v":"2043-10-01"},{"$f":"Timing!DC2","v":"2044-01-01"},{"$f":"Timing!DD2","v":"2044-04-01"},{"$f":"Timing!DE2","v":"2044-07-01"},{"$f":"Timing!DF2","v":"2044-10-01"},{"$f":"Timing!DG2","v":"2045-01-01"},{"$f":"Timing!DH2","v":"2045-04-01"},{"$f":"Timing!DI2","v":"2045-07-01"},{"$f":"Timing!DJ2","v":"2045-10-01"},{"$f":"Timing!DK2","v":"2046-01-01"},{"$f":"Timing!DL2","v":"2046-04-01"},{"$f":"Timing!DM2","v":"2046-07-01"},{"$f":"Timing!DN2","v":"2046-10-01"},{"$f":"Timing!DO2","v":"2047-01-01"},{"$f":"Timing!DP2","v":"2047-04-01"},{"$f":"Timing!DQ2","v":"2047-07-01"},{"$f":"Timing!DR2","v":"2047-10-01"},{"$f":"Timing!DS2","v":"2048-01-01"},{"$f":"Timing!DT2","v":"2048-04-01"},{"$f":"Timing!DU2","v":"2048-07-01"},{"$f":"Timing!DV2","v":"2048-10-01"},{"$f":"Timing!DW2","v":"2049-01-01"},{"$f":"Timing!DX2","v":"2049-04-01"},{"$f":"Timing!DY2","v":"2049-07-01"},{"$f":"Timing!DZ2","v":"2049-10-01"},{"$f":"Timing!EA2","v":"2050-01-01"},{"$f":"Timing!EB2","v":"2050-04-01"},{"$f":"Timing!EC2","v":"2050-07-01"},{"$f":"Timing!ED2","v":"2050-10-01"},{"$f":"Timing!EE2","v":"2051-01-01"},{"$f":"Timing!EF2","v":"2051-04-01"},{"$f":"Timing!EG2","v":"2051-07-01"},{"$f":"Timing!EH2","v":"2051-10-01"},{"$f":"Timing!EI2","v":"2052-01-01"},{"$f":"Timing!EJ2","v":"2052-04-01"},{"$f":"Timing!EK2","v":"2052-07-01"},{"$f":"Timing!EL2","v":"2052-10-01"},{"$f":"Timing!EM2","v":"2053-01-01"},{"$f":"Timing!EN2","v":"2053-04-01"},{"$f":"Timing!EO2","v":"2053-07-01"},{"$f":"Timing!EP2","v":"2053-10-01"},{"$f":"Timing!EQ2","v":"2054-01-01"},{"$f":"Timing!ER2","v":"2054-04-01"},{"$f":"Timing!ES2","v":"2054-07-01"},{"$f":"Timing!ET2","v":"2054-10-01"},{"$f":"Timing!EU2","v":"2055-01-01"},{"$f":"Timing!EV2","v":"2055-04-01"},{"$f":"Timing!EW2","v":"2055-07-01"},{"$f":"Timing!EX2","v":"2055-10-01"},{"$f":"Timing!EY2","v":"2056-01-01"},{"$f":"Timing!EZ2","v":"2056-04-01"},{"$f":"Timing!FA2","v":"2056-07-01"},{"$f":"Timing!FB2","v":"2056-10-01"},{"$f":"Timing!FC2","v":"2057-01-01"},{"$f":"Timing!FD2","v":"2057-04-01"},{"$f":"Timing!FE2","v":"2057-07-01"},{"$f":"Timing!FF2","v":"2057-10-01"},{"$f":"Timing!FG2","v":"2058-01-01"},{"$f":"Timing!FH2","v":"2058-04-01"},{"$f":"Timing!FI2","v":"2058-07-01"},{"$f":"Timing!FJ2","v":"2058-10-01"},{"$f":"Timing!FK2","v":"2059-01-01"},{"$f":"Timing!FL2","v":"2059-04-01"},{"$f":"Timing!FM2","v":"2059-07-01"},{"$f":"Timing!FN2","v":"2059-10-01"},{"$f":"Timing!FO2","v":"2060-01-01"},{"$f":"Timing!FP2","v":"2060-04-01"},{"$f":"Timing!FQ2","v":"2060-07-01"},{"$f":"Timing!FR2","v":"2060-10-01"},{"$f":"Timing!FS2","v":"2061-01-01"},{"$f":"Timing!FT2","v":"2061-04-01"},{"$f":"Timing!FU2","v":"2061-07-01"}]
[null,null,"End of Period",null,"Start","End",null,null,{"$f":"Timing!K3","v":"2020-03-31"},{"$f":"Timing!L3","v":"2020-06-30"},{"$f":"Timing!M3","v":"2020-09-30"},{"$f":"Timing!N3","v":"2020-12-31"},{"$f":"Timing!O3","v":"2021-03-31"},{"$f":"Timing!P3","v":"2021-06-30"},{"$f":"Timing!Q3","v":"2021-09-30"},{"$f":"Timing!R3","v":"2021-12-31"},{"$f":"Timing!S3","v":"2022-03-31"},{"$f":"Timing!T3","v":"2022-06-30"},{"$f":"Timing!U3","v":"2022-09-30"},{"$f":"Timing!V3","v":"2022-12-31"},{"$f":"Timing!W3","v":"2023-03-31"},{"$f":"Timing!X3","v":"2023-06-30"},{"$f":"Timing!Y3","v":"2023-09-30"},{"$f":"Timing!Z3","v":"2023-12-31"},{"$f":"Timing!AA3","v":"2024-03-31"},{"$f":"Timing!AB3","v":"2024-06-30"},{"$f":"Timing!AC3","v":"2024-09-30"},{"$f":"Timing!AD3","v":"2024-12-31"},{"$f":"Timing!AE3","v":"2025-03-31"},{"$f":"Timing!AF3","v":"2025-06-30"},{"$f":"Timing!AG3","v":"2025-09-30"},{"$f":"Timing!AH3","v":"2025-12-31"},{"$f":"Timing!AI3","v":"2026-03-31"},{"$f":"Timing!AJ3","v":"2026-06-30"},{"$f":"Timing!AK3","v":"2026-09-30"},{"$f":"Timing!AL3","v":"2026-12-31"},{"$f":"Timing!AM3","v":"2027-03-31"},{"$f":"Timing!AN3","v":"2027-06-30"},{"$f":"Timing!AO3","v":"2027-09-30"},{"$f":"Timing!AP3","v":"2027-12-31"},{"$f":"Timing!AQ3","v":"2028-03-31"},{"$f":"Timing!AR3","v":"2028-06-30"},{"$f":"Timing!AS3","v":"2028-09-30"},{"$f":"Timing!AT3","v":"2028-12-31"},{"$f":"Timing!AU3","v":"2029-03-31"},{"$f":"Timing!AV3","v":"2029-06-30"},{"$f":"Timing!AW3","v":"2029-09-30"},{"$f":"Timing!AX3","v":"2029-12-31"},{"$f":"Timing!AY3","v":"2030-03-31"},{"$f":"Timing!AZ3","v":"2030-06-30"},{"$f":"Timing!BA3","v":"2030-09-30"},{"$f":"Timing!BB3","v":"2030-12-31"},{"$f":"Timing!BC3","v":"2031-03-31"},{"$f":"Timing!BD3","v":"2031-06-30"},{"$f":"Timing!BE3","v":"2031-09-30"},{"$f":"Timing!BF3","v":"2031-12-31"},{"$f":"Timing!BG3","v":"2032-03-31"},{"$f":"Timing!BH3","v":"2032-06-30"},{"$f":"Timing!BI3","v":"2032-09-30"},{"$f":"Timing!BJ3","v":"2032-12-31"},{"$f":"Timing!BK3","v":"2033-03-31"},{"$f":"Timing!BL3","v":"2033-06-30"},{"$f":"Timing!BM3","v":"2033-09-30"},{"$f":"Timing!BN3","v":"2033-12-31"},{"$f":"Timing!BO3","v":"2034-03-31"},{"$f":"Timing!BP3","v":"2034-06-30"},{"$f":"Timing!BQ3","v":"2034-09-30"},{"$f":"Timing!BR3","v":"2034-12-31"},{"$f":"Timing!BS3","v":"2035-03-31"},{"$f":"Timing!BT3","v":"2035-06-30"},{"$f":"Timing!BU3","v":"2035-09-30"},{"$f":"Timing!BV3","v":"2035-12-31"},{"$f":"Timing!BW3","v":"2036-03-31"},{"$f":"Timing!BX3","v":"2036-06-30"},{"$f":"Timing!BY3","v":"2036-09-30"},{"$f":"Timing!BZ3","v":"2036-12-31"},{"$f":"Timing!CA3","v":"2037-03-31"},{"$f":"Timing!CB3","v":"2037-06-30"},{"$f":"Timing!CC3","v":"2037-09-30"},{"$f":"Timing!CD3","v":"2037-12-31"},{"$f":"Timing!CE3","v":"2038-03-31"},{"$f":"Timing!CF3","v":"2038-06-30"},{"$f":"Timing!CG3","v":"2038-09-30"},{"$f":"Timing!CH3","v":"2038-12-31"},{"$f":"Timing!CI3","v":"2039-03-31"},{"$f":"Timing!CJ3","v":"2039-06-30"},{"$f":"Timing!CK3","v":"2039-09-30"},{"$f":"Timing!CL3","v":"2039-12-31"},{"$f":"Timing!CM3","v":"2040-03-31"},{"$f":"Timing!CN3","v":"2040-06-30"},{"$f":"Timing!CO3","v":"2040-09-30"},{"$f":"Timing!CP3","v":"2040-12-31"},{"$f":"Timing!CQ3","v":"2041-03-31"},{"$f":"Timing!CR3","v":"2041-06-30"},{"$f":"Timing!CS3","v":"2041-09-30"},{"$f":"Timing!CT3","v":"2041-12-31"},{"$f":"Timing!CU3","v":"2042-03-31"},{"$f":"Timing!CV3","v":"2042-06-30"},{"$f":"Timing!CW3","v":"2042-09-30"},{"$f":"Timing!CX3","v":"2042-12-31"},{"$f":"Timing!CY3","v":"2043-03-31"},{"$f":"Timing!CZ3","v":"2043-06-30"},{"$f":"Timing!DA3","v":"2043-09-30"},{"$f":"Timing!DB3","v":"2043-12-31"},{"$f":"Timing!DC3","v":"2044-03-31"},{"$f":"Timing!DD3","v":"2044-06-30"},{"$f":"Timing!DE3","v":"2044-09-30"},{"$f":"Timing!DF3","v":"2044-12-31"},{"$f":"Timing!DG3","v":"2045-03-31"},{"$f":"Timing!DH3","v":"2045-06-30"},{"$f":"Timing!DI3","v":"2045-09-30"},{"$f":"Timing!DJ3","v":"2045-12-31"},{"$f":"Timing!DK3","v":"2046-03-31"},{"$f":"Timing!DL3","v":"2046-06-30"},{"$f":"Timing!DM3","v":"2046-09-30"},{"$f":"Timing!DN3","v":"2046-12-31"},{"$f":"Timing!DO3","v":"2047-03-31"},{"$f":"Timing!DP3","v":"2047-06-30"},{"$f":"Timing!DQ3","v":"2047-09-30"},{"$f":"Timing!DR3","v":"2047-12-31"},{"$f":"Timing!DS3","v":"2048-03-31"},{"$f":"Timing!DT3","v":"2048-06-30"},{"$f":"Timing!DU3","v":"2048-09-30"},{"$f":"Timing!DV3","v":"2048-12-31"},{"$f":"Timing!DW3","v":"2049-03-31"},{"$f":"Timing!DX3","v":"2049-06-30"},{"$f":"Timing!DY3","v":"2049-09-30"},{"$f":"Timing!DZ3","v":"2049-12-31"},{"$f":"Timing!EA3","v":"2050-03-31"},{"$f":"Timing!EB3","v":"2050-06-30"},{"$f":"Timing!EC3","v":"2050-09-30"},{"$f":"Timing!ED3","v":"2050-12-31"},{"$f":"Timing!EE3","v":"2051-03-31"},{"$f":"Timing!EF3","v":"2051-06-30"},{"$f":"Timing!EG3","v":"2051-09-30"},{"$f":"Timing!EH3","v":"2051-12-31"},{"$f":"Timing!EI3","v":"2052-03-31"},{"$f":"Timing!EJ3","v":"2052-06-30"},{"$f":"Timing!EK3","v":"2052-09-30"},{"$f":"Timing!EL3","v":"2052-12-31"},{"$f":"Timing!EM3","v":"2053-03-31"},{"$f":"Timing!EN3","v":"2053-06-30"},{"$f":"Timing!EO3","v":"2053-09-30"},{"$f":"Timing!EP3","v":"2053-12-31"},{"$f":"Timing!EQ3","v":"2054-03-31"},{"$f":"Timing!ER3","v":"2054-06-30"},{"$f":"Timing!ES3","v":"2054-09-30"},{"$f":"Timing!ET3","v":"2054-12-31"},{"$f":"Timing!EU3","v":"2055-03-31"},{"$f":"Timing!EV3","v":"2055-06-30"},{"$f":"Timing!EW3","v":"2055-09-30"},{"$f":"Timing!EX3","v":"2055-12-31"},{"$f":"Timing!EY3","v":"2056-03-31"},{"$f":"Timing!EZ3","v":"2056-06-30"},{"$f":"Timing!FA3","v":"2056-09-30"},{"$f":"Timing!FB3","v":"2056-12-31"},{"$f":"Timing!FC3","v":"2057-03-31"},{"$f":"Timing!FD3","v":"2057-06-30"},{"$f":"Timing!FE3","v":"2057-09-30"},{"$f":"Timing!FF3","v":"2057-12-31"},{"$f":"Timing!FG3","v":"2058-03-31"},{"$f":"Timing!FH3","v":"2058-06-30"},{"$f":"Timing!FI3","v":"2058-09-30"},{"$f":"Timing!FJ3","v":"2058-12-31"},{"$f":"Timing!FK3","v":"2059-03-31"},{"$f":"Timing!FL3","v":"2059-06-30"},{"$f":"Timing!FM3","v":"2059-09-30"},{"$f":"Timing!FN3","v":"2059-12-31"},{"$f":"Timing!FO3","v":"2060-03-31"},{"$f":"Timing!FP3","v":"2060-06-30"},{"$f":"Timing!FQ3","v":"2060-09-30"},{"$f":"Timing!FR3","v":"2060-12-31"},{"$f":"Timing!FS3","v":"2061-03-31"},{"$f":"Timing!FT3","v":"2061-06-30"},{"$f":"Timing!FU3","v":"2061-09-30"}]
[null,null,"Development Phase",null,{"$f":"Timing!F4","v":"2020-01-01"},{"$f":"Timing!G4","v":"2020-12-31"},null,null,{"$f":"Timing!K4","v":1},{"$f":"Timing!L4","v":1},{"$f":"Timing!M4","v":1},{"$f":"Timing!N4","v":1},{"$f":"Timing!O4","v":0},{"$f":"Timing!P4","v":0},{"$f":"Timing!Q4","v":0},{"$f":"Timing!R4","v":0},{"$f":"Timing!S4","v":0},{"$f":"Timing!T4","v":0},{"$f":"Timing!U4","v":0},{"$f":"Timing!V4","v":0},{"$f":"Timing!W4","v":0},{"$f":"Timing!X4","v":0},{"$f":"Timing!Y4","v":0},{"$f":"Timing!Z4","v":0},{"$f":"Timing!AA4","v":0},{"$f":"Timing!AB4","v":0},{"$f":"Timing!AC4","v":0},{"$f":"Timing!AD4","v":0},{"$f":"Timing!AE4","v":0},{"$f":"Timing!AF4","v":0},{"$f":"Timing!AG4","v":0},{"$f":"Timing!AH4","v":0},{"$f":"Timing!AI4","v":0},{"$f":"Timing!AJ4","v":0},{"$f":"Timing!AK4","v":0},{"$f":"Timing!AL4","v":0},{"$f":"Timing!AM4","v":0},{"$f":"Timing!AN4","v":0},{"$f":"Timing!AO4","v":0},{"$f":"Timing!AP4","v":0},{"$f":"Timing!AQ4","v":0},{"$f":"Timing!AR4","v":0},{"$f":"Timing!AS4","v":0},{"$f":"Timing!AT4","v":0},{"$f":"Timing!AU4","v":0},{"$f":"Timing!AV4","v":0},{"$f":"Timing!AW4","v":0},{"$f":"Timing!AX4","v":0},{"$f":"Timing!AY4","v":0},{"$f":"Timing!AZ4","v":0},{"$f":"Timing!BA4","v":0},{"$f":"Timing!BB4","v":0},{"$f":"Timing!BC4","v":0},{"$f":"Timing!BD4","v":0},{"$f":"Timing!BE4","v":0},{"$f":"Timing!BF4","v":0},{"$f":"Timing!BG4","v":0},{"$f":"Timing!BH4","v":0},{"$f":"Timing!BI4","v":0},{"$f":"Timing!BJ4","v":0},{"$f":"Timing!BK4","v":0},{"$f":"Timing!BL4","v":0},{"$f":"Timing!BM4","v":0},{"$f":"Timing!BN4","v":0},{"$f":"Timing!BO4","v":0},{"$f":"Timing!BP4","v":0},{"$f":"Timing!BQ4","v":0},{"$f":"Timing!BR4","v":0},{"$f":"Timing!BS4","v":0},{"$f":"Timing!BT4","v":0},{"$f":"Timing!BU4","v":0},{"$f":"Timing!BV4","v":0},{"$f":"Timing!BW4","v":0},{"$f":"Timing!BX4","v":0},{"$f":"Timing!BY4","v":0},{"$f":"Timing!BZ4","v":0},{"$f":"Timing!CA4","v":0},{"$f":"Timing!CB4","v":0},{"$f":"Timing!CC4","v":0},{"$f":"Timing!CD4","v":0},{"$f":"Timing!CE4","v":0},{"$f":"Timing!CF4","v":0},{"$f":"Timing!CG4","v":0},{"$f":"Timing!CH4","v":0},{"$f":"Timing!CI4","v":0},{"$f":"Timing!CJ4","v":0},{"$f":"Timing!CK4","v":0},{"$f":"Timing!CL4","v":0},{"$f":"Timing!CM4","v":0},{"$f":"Timing!CN4","v":0},{"$f":"Timing!CO4","v":0},{"$f":"Timing!CP4","v":0},{"$f":"Timing!CQ4","v":0},{"$f":"Timing!CR4","v":0},{"$f":"Timing!CS4","v":0},{"$f":"Timing!CT4","v":0},{"$f":"Timing!CU4","v":0},{"$f":"Timing!CV4","v":0},{"$f":"Timing!CW4","v":0},{"$f":"Timing!CX4","v":0},{"$f":"Timing!CY4","v":0},{"$f":"Timing!CZ4","v":0},{"$f":"Timing!DA4","v":0},{"$f":"Timing!DB4","v":0},{"$f":"Timing!DC4","v":0},{"$f":"Timing!DD4","v":0},{"$f":"Timing!DE4","v":0},{"$f":"Timing!DF4","v":0},{"$f":"Timing!DG4","v":0},{"$f":"Timing!DH4","v":0},{"$f":"Timing!DI4","v":0},{"$f":"Timing!DJ4","v":0},{"$f":"Timing!DK4","v":0},{"$f":"Timing!DL4","v":0},{"$f":"Timing!DM4","v":0},{"$f":"Timing!DN4","v":0},{"$f":"Timing!DO4","v":0},{"$f":"Timing!DP4","v":0},{"$f":"Timing!DQ4","v":0},{"$f":"Timing!DR4","v":0},{"$f":"Timing!DS4","v":0},{"$f":"Timing!DT4","v":0},{"$f":"Timing!DU4","v":0},{"$f":"Timing!DV4","v":0},{"$f":"Timing!DW4","v":0},{"$f":"Timing!DX4","v":0},{"$f":"Timing!DY4","v":0},{"$f":"Timing!DZ4","v":0},{"$f":"Timing!EA4","v":0},{"$f":"Timing!EB4","v":0},{"$f":"Timing!EC4","v":0},{"$f":"Timing!ED4","v":0},{"$f":"Timing!EE4","v":0},{"$f":"Timing!EF4","v":0},{"$f":"Timing!EG4","v":0},{"$f":"Timing!EH4","v":0},{"$f":"Timing!EI4","v":0},{"$f":"Timing!EJ4","v":0},{"$f":"Timing!EK4","v":0},{"$f":"Timing!EL4","v":0},{"$f":"Timing!EM4","v":0},{"$f":"Timing!EN4","v":0},{"$f":"Timing!EO4","v":0},{"$f":"Timing!EP4","v":0},{"$f":"Timing!EQ4","v":0},{"$f":"Timing!ER4","v":0},{"$f":"Timing!ES4","v":0},{"$f":"Timing!ET4","v":0},{"$f":"Timing!EU4","v":0},{"$f":"Timing!EV4","v":0},{"$f":"Timing!EW4","v":0},{"$f":"Timing!EX4","v":0},{"$f":"Timing!EY4","v":0},{"$f":"Timing!EZ4","v":0},{"$f":"Timing!FA4","v":0},{"$f":"Timing!FB4","v":0},{"$f":"Timing!FC4","v":0},{"$f":"Timing!FD4","v":0},{"$f":"Timing!FE4","v":0},{"$f":"Timing!FF4","v":0},{"$f":"Timing!FG4","v":0},{"$f":"Timing!FH4","v":0},{"$f":"Timing!FI4","v":0},{"$f":"Timing!FJ4","v":0},{"$f":"Timing!FK4","v":0},{"$f":"Timing!FL4","v":0},{"$f":"Timing!FM4","v":0},{"$f":"Timing!FN4","v":0},{"$f":"Timing!FO4","v":0},{"$f":"Timing!FP4","v":0},{"$f":"Timing!FQ4","v":0},{"$f":"Timing!FR4","v":0},{"$f":"Timing!FS4","v":0},{"$f":"Timing!FT4","v":0},{"$f":"Timing!FU4","v":0}]
[null,null,"Construction Phase",null,{"$f":"Timing!F5","v":"2021-01-01"},{"$f":"Timing!G5","v":"2021-12-31"},null,null,{"$f":"Timing!K5","v":0},{"$f":"Timing!L5","v":0},{"$f":"Timing!M5","v":0},{"$f":"Timing!N5","v":0},{"$f":"Timing!O5","v":1},{"$f":"Timing!P5","v":1},{"$f":"Timing!Q5","v":1},{"$f":"Timing!R5","v":1},{"$f":"Timing!S5","v":0},{"$f":"Timing!T5","v":0},{"$f":"Timing!U5","v":0},{"$f":"Timing!V5","v":0},{"$f":"Timing!W5","v":0},{"$f":"Timing!X5","v":0},{"$f":"Timing!Y5","v":0},{"$f":"Timing!Z5","v":0},{"$f":"Timing!AA5","v":0},{"$f":"Timing!AB5","v":0},{"$f":"Timing!AC5","v":0},{"$f":"Timing!AD5","v":0},{"$f":"Timing!AE5","v":0},{"$f":"Timing!AF5","v":0},{"$f":"Timing!AG5","v":0},{"$f":"Timing!AH5","v":0},{"$f":"Timing!AI5","v":0},{"$f":"Timing!AJ5","v":0},{"$f":"Timing!AK5","v":0},{"$f":"Timing!AL5","v":0},{"$f":"Timing!AM5","v":0},{"$f":"Timing!AN5","v":0},{"$f":"Timing!AO5","v":0},{"$f":"Timing!AP5","v":0},{"$f":"Timing!AQ5","v":0},{"$f":"Timing!AR5","v":0},{"$f":"Timing!AS5","v":0},{"$f":"Timing!AT5","v":0},{"$f":"Timing!AU5","v":0},{"$f":"Timing!AV5","v":0},{"$f":"Timing!AW5","v":0},{"$f":"Timing!AX5","v":0},{"$f":"Timing!AY5","v":0},{"$f":"Timing!AZ5","v":0},{"$f":"Timing!BA5","v":0},{"$f":"Timing!BB5","v":0},{"$f":"Timing!BC5","v":0},{"$f":"Timing!BD5","v":0},{"$f":"Timing!BE5","v":0},{"$f":"Timing!BF5","v":0},{"$f":"Timing!BG5","v":0},{"$f":"Timing!BH5","v":0},{"$f":"Timing!BI5","v":0},{"$f":"Timing!BJ5","v":0},{"$f":"Timing!BK5","v":0},{"$f":"Timing!BL5","v":0},{"$f":"Timing!BM5","v":0},{"$f":"Timing!BN5","v":0},{"$f":"Timing!BO5","v":0},{"$f":"Timing!BP5","v":0},{"$f":"Timing!BQ5","v":0},{"$f":"Timing!BR5","v":0},{"$f":"Timing!BS5","v":0},{"$f":"Timing!BT5","v":0},{"$f":"Timing!BU5","v":0},{"$f":"Timing!BV5","v":0},{"$f":"Timing!BW5","v":0},{"$f":"Timing!BX5","v":0},{"$f":"Timing!BY5","v":0},{"$f":"Timing!BZ5","v":0},{"$f":"Timing!CA5","v":0},{"$f":"Timing!CB5","v":0},{"$f":"Timing!CC5","v":0},{"$f":"Timing!CD5","v":0},{"$f":"Timing!CE5","v":0},{"$f":"Timing!CF5","v":0},{"$f":"Timing!CG5","v":0},{"$f":"Timing!CH5","v":0},{"$f":"Timing!CI5","v":0},{"$f":"Timing!CJ5","v":0},{"$f":"Timing!CK5","v":0},{"$f":"Timing!CL5","v":0},{"$f":"Timing!CM5","v":0},{"$f":"Timing!CN5","v":0},{"$f":"Timing!CO5","v":0},{"$f":"Timing!CP5","v":0},{"$f":"Timing!CQ5","v":0},{"$f":"Timing!CR5","v":0},{"$f":"Timing!CS5","v":0},{"$f":"Timing!CT5","v":0},{"$f":"Timing!CU5","v":0},{"$f":"Timing!CV5","v":0},{"$f":"Timing!CW5","v":0},{"$f":"Timing!CX5","v":0},{"$f":"Timing!CY5","v":0},{"$f":"Timing!CZ5","v":0},{"$f":"Timing!DA5","v":0},{"$f":"Timing!DB5","v":0},{"$f":"Timing!DC5","v":0},{"$f":"Timing!DD5","v":0},{"$f":"Timing!DE5","v":0},{"$f":"Timing!DF5","v":0},{"$f":"Timing!DG5","v":0},{"$f":"Timing!DH5","v":0},{"$f":"Timing!DI5","v":0},{"$f":"Timing!DJ5","v":0},{"$f":"Timing!DK5","v":0},{"$f":"Timing!DL5","v":0},{"$f":"Timing!DM5","v":0},{"$f":"Timing!DN5","v":0},{"$f":"Timing!DO5","v":0},{"$f":"Timing!DP5","v":0},{"$f":"Timing!DQ5","v":0},{"$f":"Timing!DR5","v":0},{"$f":"Timing!DS5","v":0},{"$f":"Timing!DT5","v":0},{"$f":"Timing!DU5","v":0},{"$f":"Timing!DV5","v":0},{"$f":"Timing!DW5","v":0},{"$f":"Timing!DX5","v":0},{"$f":"Timing!DY5","v":0},{"$f":"Timing!DZ5","v":0},{"$f":"Timing!EA5","v":0},{"$f":"Timing!EB5","v":0},{"$f":"Timing!EC5","v":0},{"$f":"Timing!ED5","v":0},{"$f":"Timing!EE5","v":0},{"$f":"Timing!EF5","v":0},{"$f":"Timing!EG5","v":0},{"$f":"Timing!EH5","v":0},{"$f":"Timing!EI5","v":0},{"$f":"Timing!EJ5","v":0},{"$f":"Timing!EK5","v":0},{"$f":"Timing!EL5","v":0},{"$f":"Timing!EM5","v":0},{"$f":"Timing!EN5","v":0},{"$f":"Timing!EO5","v":0},{"$f":"Timing!EP5","v":0},{"$f":"Timing!EQ5","v":0},{"$f":"Timing!ER5","v":0},{"$f":"Timing!ES5","v":0},{"$f":"Timing!ET5","v":0},{"$f":"Timing!EU5","v":0},{"$f":"Timing!EV5","v":0},{"$f":"Timing!EW5","v":0},{"$f":"Timing!EX5","v":0},{"$f":"Timing!EY5","v":0},{"$f":"Timing!EZ5","v":0},{"$f":"Timing!FA5","v":0},{"$f":"Timing!FB5","v":0},{"$f":"Timing!FC5","v":0},{"$f":"Timing!FD5","v":0},{"$f":"Timing!FE5","v":0},{"$f":"Timing!FF5","v":0},{"$f":"Timing!FG5","v":0},{"$f":"Timing!FH5","v":0},{"$f":"Timing!FI5","v":0},{"$f":"Timing!FJ5","v":0},{"$f":"Timing!FK5","v":0},{"$f":"Timing!FL5","v":0},{"$f":"Timing!FM5","v":0},{"$f":"Timing!FN5","v":0},{"$f":"Timing!FO5","v":0},{"$f":"Timing!FP5","v":0},{"$f":"Timing!FQ5","v":0},{"$f":"Timing!FR5","v":0},{"$f":"Timing!FS5","v":0},{"$f":"Timing!FT5","v":0},{"$f":"Timing!FU5","v":0}]
[null,null,"Operation Phase",null,{"$f":"Timing!F6","v":"2022-01-01"},{"$f":"Timing!G6","v":"2056-12-31"},null,null,{"$f":"Timing!K6","v":0},{"$f":"Timing!L6","v":0},{"$f":"Timing!M6","v":0},{"$f":"Timing!N6","v":0},{"$f":"Timing!O6","v":0},{"$f":"Timing!P6","v":0},{"$f":"Timing!Q6","v":0},{"$f":"Timing!R6","v":0},{"$f":"Timing!S6","v":1},{"$f":"Timing!T6","v":1},{"$f":"Timing!U6","v":1},{"$f":"Timing!V6","v":1},{"$f":"Timing!W6","v":1},{"$f":"Timing!X6","v":1},{"$f":"Timing!Y6","v":1},{"$f":"Timing!Z6","v":1},{"$f":"Timing!AA6","v":1},{"$f":"Timing!AB6","v":1},{"$f":"Timing!AC6","v":1},{"$f":"Timing!AD6","v":1},{"$f":"Timing!AE6","v":1},{"$f":"Timing!AF6","v":1},{"$f":"Timing!AG6","v":1},{"$f":"Timing!AH6","v":1},{"$f":"Timing!AI6","v":1},{"$f":"Timing!AJ6","v":1},{"$f":"Timing!AK6","v":1},{"$f":"Timing!AL6","v":1},{"$f":"Timing!AM6","v":1},{"$f":"Timing!AN6","v":1},{"$f":"Timing!AO6","v":1},{"$f":"Timing!AP6","v":1},{"$f":"Timing!AQ6","v":1},{"$f":"Timing!AR6","v":1},{"$f":"Timing!AS6","v":1},{"$f":"Timing!AT6","v":1},{"$f":"Timing!AU6","v":1},{"$f":"Timing!AV6","v":1},{"$f":"Timing!AW6","v":1},{"$f":"Timing!AX6","v":1},{"$f":"Timing!AY6","v":1},{"$f":"Timing!AZ6","v":1},{"$f":"Timing!BA6","v":1},{"$f":"Timing!BB6","v":1},{"$f":"Timing!BC6","v":1},{"$f":"Timing!BD6","v":1},{"$f":"Timing!BE6","v":1},{"$f":"Timing!BF6","v":1},{"$f":"Timing!BG6","v":1},{"$f":"Timing!BH6","v":1},{"$f":"Timing!BI6","v":1},{"$f":"Timing!BJ6","v":1},{"$f":"Timing!BK6","v":1},{"$f":"Timing!BL6","v":1},{"$f":"Timing!BM6","v":1},{"$f":"Timing!BN6","v":1},{"$f":"Timing!BO6","v":1},{"$f":"Timing!BP6","v":1},{"$f":"Timing!BQ6","v":1},{"$f":"Timing!BR6","v":1},{"$f":"Timing!BS6","v":1},{"$f":"Timing!BT6","v":1},{"$f":"Timing!BU6","v":1},{"$f":"Timing!BV6","v":1},{"$f":"Timing!BW6","v":1},{"$f":"Timing!BX6","v":1},{"$f":"Timing!BY6","v":1},{"$f":"Timing!BZ6","v":1},{"$f":"Timing!CA6","v":1},{"$f":"Timing!CB6","v":1},{"$f":"Timing!CC6","v":1},{"$f":"Timing!CD6","v":1},{"$f":"Timing!CE6","v":1},{"$f":"Timing!CF6","v":1},{"$f":"Timing!CG6","v":1},{"$f":"Timing!CH6","v":1},{"$f":"Timing!CI6","v":1},{"$f":"Timing!CJ6","v":1},{"$f":"Timing!CK6","v":1},{"$f":"Timing!CL6","v":1},{"$f":"Timing!CM6","v":1},{"$f":"Timing!CN6","v":1},{"$f":"Timing!CO6","v":1},{"$f":"Timing!CP6","v":1},{"$f":"Timing!CQ6","v":1},{"$f":"Timing!CR6","v":1},{"$f":"Timing!CS6","v":1},{"$f":"Timing!CT6","v":1},{"$f":"Timing!CU6","v":1},{"$f":"Timing!CV6","v":1},{"$f":"Timing!CW6","v":1},{"$f":"Timing!CX6","v":1},{"$f":"Timing!CY6","v":1},{"$f":"Timing!CZ6","v":1},{"$f":"Timing!DA6","v":1},{"$f":"Timing!DB6","v":1},{"$f":"Timing!DC6","v":1},{"$f":"Timing!DD6","v":1},{"$f":"Timing!DE6","v":1},{"$f":"Timing!DF6","v":1},{"$f":"Timing!DG6","v":1},{"$f":"Timing!DH6","v":1},{"$f":"Timing!DI6","v":1},{"$f":"Timing!DJ6","v":1},{"$f":"Timing!DK6","v":1},{"$f":"Timing!DL6","v":1},{"$f":"Timing!DM6","v":1},{"$f":"Timing!DN6","v":1},{"$f":"Timing!DO6","v":1},{"$f":"Timing!DP6","v":1},{"$f":"Timing!DQ6","v":1},{"$f":"Timing!DR6","v":1},{"$f":"Timing!DS6","v":1},{"$f":"Timing!DT6","v":1},{"$f":"Timing!DU6","v":1},{"$f":"Timing!DV6","v":1},{"$f":"Timing!DW6","v":1},{"$f":"Timing!DX6","v":1},{"$f":"Timing!DY6","v":1},{"$f":"Timing!DZ6","v":1},{"$f":"Timing!EA6","v":1},{"$f":"Timing!EB6","v":1},{"$f":"Timing!EC6","v":1},{"$f":"Timing!ED6","v":1},{"$f":"Timing!EE6","v":1},{"$f":"Timing!EF6","v":1},{"$f":"Timing!EG6","v":1},{"$f":"Timing!EH6","v":1},{"$f":"Timing!EI6","v":1},{"$f":"Timing!EJ6","v":1},{"$f":"Timing!EK6","v":1},{"$f":"Timing!EL6","v":1},{"$f":"Timing!EM6","v":1},{"$f":"Timing!EN6","v":1},{"$f":"Timing!EO6","v":1},{"$f":"Timing!EP6","v":1},{"$f":"Timing!EQ6","v":1},{"$f":"Timing!ER6","v":1},{"$f":"Timing!ES6","v":1},{"$f":"Timing!ET6","v":1},{"$f":"Timing!EU6","v":1},{"$f":"Timing!EV6","v":1},{"$f":"Timing!EW6","v":1},{"$f":"Timing!EX6","v":1},{"$f":"Timing!EY6","v":1},{"$f":"Timing!EZ6","v":1},{"$f":"Timing!FA6","v":1},{"$f":"Timing!FB6","v":1},{"$f":"Timing!FC6","v":0},{"$f":"Timing!FD6","v":0},{"$f":"Timing!FE6","v":0},{"$f":"Timing!FF6","v":0},{"$f":"Timing!FG6","v":0},{"$f":"Timing!FH6","v":0},{"$f":"Timing!FI6","v":0},{"$f":"Timing!FJ6","v":0},{"$f":"Timing!FK6","v":0},{"$f":"Timing!FL6","v":0},{"$f":"Timing!FM6","v":0},{"$f":"Timing!FN6","v":0},{"$f":"Timing!FO6","v":0},{"$f":"Timing!FP6","v":0},{"$f":"Timing!FQ6","v":0},{"$f":"Timing!FR6","v":0},{"$f":"Timing!FS6","v":0},{"$f":"Timing!FT6","v":0},{"$f":"Timing!FU6","v":0}]
[]
[null,null,"Counters and flags"]
[null,null,"Calendar year",null,null,null,null,null,{"$f":"YEAR(I3)","v":2020},2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,{"$f":"YEAR(BU3)","v":2036},2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,{"$f":"YEAR(EG3)","v":2052},2052,2052,2052,2053,2053,2053,2053,2054,2054,2054,2054,2055,2055,2055,2055,2056,2056,2056,2056,2057,2057,2057,2057,2058,2058,2058,2058,2059,2059,2059,2059,2060,2060,2060,2060,2061,2061,2061]
[null,null,"Days in Period",null,null,null,null,null,{"$f":"I3-I2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"BU3-BU2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"EG3-EG2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92]
[null,null,"Development quarter",null,null,null,null,null,{"$f":"(H11+1)*I4","v":1},2,3,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BT11+1)*BU4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EF11+1)*EG4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construction Quarter",null,null,null,null,null,0,0,0,0,1,2,3,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operations Quarter",null,null,null,null,null,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operations Year",null,null,null,null,null,{"$f":"ROUNDUP(I13/4,0)","v":0},0,0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,14,14,14,14,{"$f":"ROUNDUP(BU13/4,0)","v":15},15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,{"$f":"ROUNDUP(EG13/4,0)","v":31},31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Escalation Counter",null,null,null,null,null,{"$f":"IF(I14=0,0,I14-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,{"$f":"IF(BU14=0,0,BU14-1)","v":14},14,14,14,15,15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,{"$f":"IF(EG14=0,0,EG14-1)","v":30},30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pre-flip period",null,null,null,null,null,{"$f":"Timing!K34","v":0},{"$f":"Timing!L34","v":0},{"$f":"Timing!M34","v":0},{"$f":"Timing!N34","v":0},{"$f":"Timing!O34","v":0},{"$f":"Timing!P34","v":0},{"$f":"Timing!Q34","v":0},{"$f":"Timing!R34","v":0},{"$f":"Timing!S34","v":1},{"$f":"Timing!T34","v":1},{"$f":"Timing!U34","v":1},{"$f":"Timing!V34","v":1},{"$f":"Timing!W34","v":1},{"$f":"Timing!X34","v":1},{"$f":"Timing!Y34","v":1},{"$f":"Timing!Z34","v":1},{"$f":"Timing!AA34","v":1},{"$f":"Timing!AB34","v":1},{"$f":"Timing!AC34","v":1},{"$f":"Timing!AD34","v":1},{"$f":"Timing!AE34","v":1},{"$f":"Timing!AF34","v":1},{"$f":"Timing!AG34","v":1},{"$f":"Timing!AH34","v":1},{"$f":"Timing!AI34","v":1},{"$f":"Timing!AJ34","v":1},{"$f":"Timing!AK34","v":1},{"$f":"Timing!AL34","v":1},{"$f":"Timing!AM34","v":0},{"$f":"Timing!AN34","v":0},{"$f":"Timing!AO34","v":0},{"$f":"Timing!AP34","v":0},{"$f":"Timing!AQ34","v":0},{"$f":"Timing!AR34","v":0},{"$f":"Timing!AS34","v":0},{"$f":"Timing!AT34","v":0},{"$f":"Timing!AU34","v":0},{"$f":"Timing!AV34","v":0},{"$f":"Timing!AW34","v":0},{"$f":"Timing!AX34","v":0},{"$f":"Timing!AY34","v":0},{"$f":"Timing!AZ34","v":0},{"$f":"Timing!BA34","v":0},{"$f":"Timing!BB34","v":0},{"$f":"Timing!BC34","v":0},{"$f":"Timing!BD34","v":0},{"$f":"Timing!BE34","v":0},{"$f":"Timing!BF34","v":0},{"$f":"Timing!BG34","v":0},{"$f":"Timing!BH34","v":0},{"$f":"Timing!BI34","v":0},{"$f":"Timing!BJ34","v":0},{"$f":"Timing!BK34","v":0},{"$f":"Timing!BL34","v":0},{"$f":"Timing!BM34","v":0},{"$f":"Timing!BN34","v":0},{"$f":"Timing!BO34","v":0},{"$f":"Timing!BP34","v":0},{"$f":"Timing!BQ34","v":0},{"$f":"Timing!BR34","v":0},{"$f":"Timing!BS34","v":0},{"$f":"Timing!BT34","v":0},{"$f":"Timing!BU34","v":0},{"$f":"Timing!BV34","v":0},{"$f":"Timing!BW34","v":0},{"$f":"Timing!BX34","v":0},{"$f":"Timing!BY34","v":0},{"$f":"Timing!BZ34","v":0},{"$f":"Timing!CA34","v":0},{"$f":"Timing!CB34","v":0},{"$f":"Timing!CC34","v":0},{"$f":"Timing!CD34","v":0},{"$f":"Timing!CE34","v":0},{"$f":"Timing!CF34","v":0},{"$f":"Timing!CG34","v":0},{"$f":"Timing!CH34","v":0},{"$f":"Timing!CI34","v":0},{"$f":"Timing!CJ34","v":0},{"$f":"Timing!CK34","v":0},{"$f":"Timing!CL34","v":0},{"$f":"Timing!CM34","v":0},{"$f":"Timing!CN34","v":0},{"$f":"Timing!CO34","v":0},{"$f":"Timing!CP34","v":0},{"$f":"Timing!CQ34","v":0},{"$f":"Timing!CR34","v":0},{"$f":"Timing!CS34","v":0},{"$f":"Timing!CT34","v":0},{"$f":"Timing!CU34","v":0},{"$f":"Timing!CV34","v":0},{"$f":"Timing!CW34","v":0},{"$f":"Timing!CX34","v":0},{"$f":"Timing!CY34","v":0},{"$f":"Timing!CZ34","v":0},{"$f":"Timing!DA34","v":0},{"$f":"Timing!DB34","v":0},{"$f":"Timing!DC34","v":0},{"$f":"Timing!DD34","v":0},{"$f":"Timing!DE34","v":0},{"$f":"Timing!DF34","v":0},{"$f":"Timing!DG34","v":0},{"$f":"Timing!DH34","v":0},{"$f":"Timing!DI34","v":0},{"$f":"Timing!DJ34","v":0},{"$f":"Timing!DK34","v":0},{"$f":"Timing!DL34","v":0},{"$f":"Timing!DM34","v":0},{"$f":"Timing!DN34","v":0},{"$f":"Timing!DO34","v":0},{"$f":"Timing!DP34","v":0},{"$f":"Timing!DQ34","v":0},{"$f":"Timing!DR34","v":0},{"$f":"Timing!DS34","v":0},{"$f":"Timing!DT34","v":0},{"$f":"Timing!DU34","v":0},{"$f":"Timing!DV34","v":0},{"$f":"Timing!DW34","v":0},{"$f":"Timing!DX34","v":0},{"$f":"Timing!DY34","v":0},{"$f":"Timing!DZ34","v":0},{"$f":"Timing!EA34","v":0},{"$f":"Timing!EB34","v":0},{"$f":"Timing!EC34","v":0},{"$f":"Timing!ED34","v":0},{"$f":"Timing!EE34","v":0},{"$f":"Timing!EF34","v":0},{"$f":"Timing!EG34","v":0},{"$f":"Timing!EH34","v":0},{"$f":"Timing!EI34","v":0},{"$f":"Timing!EJ34","v":0},{"$f":"Timing!EK34","v":0},{"$f":"Timing!EL34","v":0},{"$f":"Timing!EM34","v":0},{"$f":"Timing!EN34","v":0},{"$f":"Timing!EO34","v":0},{"$f":"Timing!EP34","v":0},{"$f":"Timing!EQ34","v":0},{"$f":"Timing!ER34","v":0},{"$f":"Timing!ES34","v":0},{"$f":"Timing!ET34","v":0},{"$f":"Timing!EU34","v":0},{"$f":"Timing!EV34","v":0},{"$f":"Timing!EW34","v":0},{"$f":"Timing!EX34","v":0},{"$f":"Timing!EY34","v":0},{"$f":"Timing!EZ34","v":0},{"$f":"Timing!FA34","v":0},{"$f":"Timing!FB34","v":0},{"$f":"Timing!FC34","v":0},{"$f":"Timing!FD34","v":0},{"$f":"Timing!FE34","v":0},{"$f":"Timing!FF34","v":0},{"$f":"Timing!FG34","v":0},{"$f":"Timing!FH34","v":0},{"$f":"Timing!FI34","v":0},{"$f":"Timing!FJ34","v":0},{"$f":"Timing!FK34","v":0},{"$f":"Timing!FL34","v":0},{"$f":"Timing!FM34","v":0},{"$f":"Timing!FN34","v":0},{"$f":"Timing!FO34","v":0},{"$f":"Timing!FP34","v":0},{"$f":"Timing!FQ34","v":0},{"$f":"Timing!FR34","v":0},{"$f":"Timing!FS34","v":0},{"$f":"Timing!FT34","v":0},{"$f":"Timing!FU34","v":0}]
[null,null,"Post-flip period",null,null,null,null,null,{"$f":"Timing!K35","v":0},{"$f":"Timing!L35","v":0},{"$f":"Timing!M35","v":0},{"$f":"Timing!N35","v":0},{"$f":"Timing!O35","v":0},{"$f":"Timing!P35","v":0},{"$f":"Timing!Q35","v":0},{"$f":"Timing!R35","v":0},{"$f":"Timing!S35","v":0},{"$f":"Timing!T35","v":0},{"$f":"Timing!U35","v":0},{"$f":"Timing!V35","v":0},{"$f":"Timing!W35","v":0},{"$f":"Timing!X35","v":0},{"$f":"Timing!Y35","v":0},{"$f":"Timing!Z35","v":0},{"$f":"Timing!AA35","v":0},{"$f":"Timing!AB35","v":0},{"$f":"Timing!AC35","v":0},{"$f":"Timing!AD35","v":0},{"$f":"Timing!AE35","v":0},{"$f":"Timing!AF35","v":0},{"$f":"Timing!AG35","v":0},{"$f":"Timing!AH35","v":0},{"$f":"Timing!AI35","v":0},{"$f":"Timing!AJ35","v":0},{"$f":"Timing!AK35","v":0},{"$f":"Timing!AL35","v":0},{"$f":"Timing!AM35","v":1},{"$f":"Timing!AN35","v":1},{"$f":"Timing!AO35","v":1},{"$f":"Timing!AP35","v":1},{"$f":"Timing!AQ35","v":1},{"$f":"Timing!AR35","v":1},{"$f":"Timing!AS35","v":1},{"$f":"Timing!AT35","v":1},{"$f":"Timing!AU35","v":1},{"$f":"Timing!AV35","v":1},{"$f":"Timing!AW35","v":1},{"$f":"Timing!AX35","v":1},{"$f":"Timing!AY35","v":1},{"$f":"Timing!AZ35","v":1},{"$f":"Timing!BA35","v":1},{"$f":"Timing!BB35","v":1},{"$f":"Timing!BC35","v":1},{"$f":"Timing!BD35","v":1},{"$f":"Timing!BE35","v":1},{"$f":"Timing!BF35","v":1},{"$f":"Timing!BG35","v":1},{"$f":"Timing!BH35","v":1},{"$f":"Timing!BI35","v":1},{"$f":"Timing!BJ35","v":1},{"$f":"Timing!BK35","v":1},{"$f":"Timing!BL35","v":1},{"$f":"Timing!BM35","v":1},{"$f":"Timing!BN35","v":1},{"$f":"Timing!BO35","v":1},{"$f":"Timing!BP35","v":1},{"$f":"Timing!BQ35","v":1},{"$f":"Timing!BR35","v":1},{"$f":"Timing!BS35","v":1},{"$f":"Timing!BT35","v":1},{"$f":"Timing!BU35","v":1},{"$f":"Timing!BV35","v":1},{"$f":"Timing!BW35","v":1},{"$f":"Timing!BX35","v":1},{"$f":"Timing!BY35","v":1},{"$f":"Timing!BZ35","v":1},{"$f":"Timing!CA35","v":1},{"$f":"Timing!CB35","v":1},{"$f":"Timing!CC35","v":1},{"$f":"Timing!CD35","v":1},{"$f":"Timing!CE35","v":1},{"$f":"Timing!CF35","v":1},{"$f":"Timing!CG35","v":1},{"$f":"Timing!CH35","v":1},{"$f":"Timing!CI35","v":1},{"$f":"Timing!CJ35","v":1},{"$f":"Timing!CK35","v":1},{"$f":"Timing!CL35","v":1},{"$f":"Timing!CM35","v":1},{"$f":"Timing!CN35","v":1},{"$f":"Timing!CO35","v":1},{"$f":"Timing!CP35","v":1},{"$f":"Timing!CQ35","v":1},{"$f":"Timing!CR35","v":1},{"$f":"Timing!CS35","v":1},{"$f":"Timing!CT35","v":1},{"$f":"Timing!CU35","v":1},{"$f":"Timing!CV35","v":1},{"$f":"Timing!CW35","v":1},{"$f":"Timing!CX35","v":1},{"$f":"Timing!CY35","v":1},{"$f":"Timing!CZ35","v":1},{"$f":"Timing!DA35","v":1},{"$f":"Timing!DB35","v":1},{"$f":"Timing!DC35","v":1},{"$f":"Timing!DD35","v":1},{"$f":"Timing!DE35","v":1},{"$f":"Timing!DF35","v":1},{"$f":"Timing!DG35","v":1},{"$f":"Timing!DH35","v":1},{"$f":"Timing!DI35","v":1},{"$f":"Timing!DJ35","v":1},{"$f":"Timing!DK35","v":1},{"$f":"Timing!DL35","v":1},{"$f":"Timing!DM35","v":1},{"$f":"Timing!DN35","v":1},{"$f":"Timing!DO35","v":1},{"$f":"Timing!DP35","v":1},{"$f":"Timing!DQ35","v":1},{"$f":"Timing!DR35","v":1},{"$f":"Timing!DS35","v":1},{"$f":"Timing!DT35","v":1},{"$f":"Timing!DU35","v":1},{"$f":"Timing!DV35","v":1},{"$f":"Timing!DW35","v":1},{"$f":"Timing!DX35","v":1},{"$f":"Timing!DY35","v":1},{"$f":"Timing!DZ35","v":1},{"$f":"Timing!EA35","v":1},{"$f":"Timing!EB35","v":1},{"$f":"Timing!EC35","v":1},{"$f":"Timing!ED35","v":1},{"$f":"Timing!EE35","v":1},{"$f":"Timing!EF35","v":1},{"$f":"Timing!EG35","v":1},{"$f":"Timing!EH35","v":1},{"$f":"Timing!EI35","v":1},{"$f":"Timing!EJ35","v":1},{"$f":"Timing!EK35","v":1},{"$f":"Timing!EL35","v":1},{"$f":"Timing!EM35","v":1},{"$f":"Timing!EN35","v":1},{"$f":"Timing!EO35","v":1},{"$f":"Timing!EP35","v":1},{"$f":"Timing!EQ35","v":1},{"$f":"Timing!ER35","v":1},{"$f":"Timing!ES35","v":1},{"$f":"Timing!ET35","v":1},{"$f":"Timing!EU35","v":1},{"$f":"Timing!EV35","v":1},{"$f":"Timing!EW35","v":1},{"$f":"Timing!EX35","v":1},{"$f":"Timing!EY35","v":1},{"$f":"Timing!EZ35","v":1},{"$f":"Timing!FA35","v":1},{"$f":"Timing!FB35","v":1},{"$f":"Timing!FC35","v":0},{"$f":"Timing!FD35","v":0},{"$f":"Timing!FE35","v":0},{"$f":"Timing!FF35","v":0},{"$f":"Timing!FG35","v":0},{"$f":"Timing!FH35","v":0},{"$f":"Timing!FI35","v":0},{"$f":"Timing!FJ35","v":0},{"$f":"Timing!FK35","v":0},{"$f":"Timing!FL35","v":0},{"$f":"Timing!FM35","v":0},{"$f":"Timing!FN35","v":0},{"$f":"Timing!FO35","v":0},{"$f":"Timing!FP35","v":0},{"$f":"Timing!FQ35","v":0},{"$f":"Timing!FR35","v":0},{"$f":"Timing!FS35","v":0},{"$f":"Timing!FT35","v":0},{"$f":"Timing!FU35","v":0}]
[]
[null,null,"Transferred variables"]
[null,null,"Total  capex",null,null,null,null,{"$f":"SUM(I20:FV20)","v":307650},{"$f":"'Partnership Cash Flow'!I109","v":3675},{"$f":"'Partnership Cash Flow'!J109","v":3675},{"$f":"'Partnership Cash Flow'!K109","v":3675},{"$f":"'Partnership Cash Flow'!L109","v":3675},{"$f":"'Partnership Cash Flow'!M109","v":73237.5},{"$f":"'Partnership Cash Flow'!N109","v":73237.5},{"$f":"'Partnership Cash Flow'!O109","v":73237.5},{"$f":"'Partnership Cash Flow'!P109","v":73237.5},{"$f":"'Partnership Cash Flow'!Q109","v":0},{"$f":"'Partnership Cash Flow'!R109","v":0},{"$f":"'Partnership Cash Flow'!S109","v":0},{"$f":"'Partnership Cash Flow'!T109","v":0},{"$f":"'Partnership Cash Flow'!U109","v":0},{"$f":"'Partnership Cash Flow'!V109","v":0},{"$f":"'Partnership Cash Flow'!W109","v":0},{"$f":"'Partnership Cash Flow'!X109","v":0},{"$f":"'Partnership Cash Flow'!Y109","v":0},{"$f":"'Partnership Cash Flow'!Z109","v":0},{"$f":"'Partnership Cash Flow'!AA109","v":0},{"$f":"'Partnership Cash Flow'!AB109","v":0},{"$f":"'Partnership Cash Flow'!AC109","v":0},{"$f":"'Partnership Cash Flow'!AD109","v":0},{"$f":"'Partnership Cash Flow'!AE109","v":0},{"$f":"'Partnership Cash Flow'!AF109","v":0},{"$f":"'Partnership Cash Flow'!AG109","v":0},{"$f":"'Partnership Cash Flow'!AH109","v":0},{"$f":"'Partnership Cash Flow'!AI109","v":0},{"$f":"'Partnership Cash Flow'!AJ109","v":0},{"$f":"'Partnership Cash Flow'!AK109","v":0},{"$f":"'Partnership Cash Flow'!AL109","v":0},{"$f":"'Partnership Cash Flow'!AM109","v":0},{"$f":"'Partnership Cash Flow'!AN109","v":0},{"$f":"'Partnership Cash Flow'!AO109","v":0},{"$f":"'Partnership Cash Flow'!AP109","v":0},{"$f":"'Partnership Cash Flow'!AQ109","v":0},{"$f":"'Partnership Cash Flow'!AR109","v":0},{"$f":"'Partnership Cash Flow'!AS109","v":0},{"$f":"'Partnership Cash Flow'!AT109","v":0},{"$f":"'Partnership Cash Flow'!AU109","v":0},{"$f":"'Partnership Cash Flow'!AV109","v":0},{"$f":"'Partnership Cash Flow'!AW109","v":0},{"$f":"'Partnership Cash Flow'!AX109","v":0},{"$f":"'Partnership Cash Flow'!AY109","v":0},{"$f":"'Partnership Cash Flow'!AZ109","v":0},{"$f":"'Partnership Cash Flow'!BA109","v":0},{"$f":"'Partnership Cash Flow'!BB109","v":0},{"$f":"'Partnership Cash Flow'!BC109","v":0},{"$f":"'Partnership Cash Flow'!BD109","v":0},{"$f":"'Partnership Cash Flow'!BE109","v":0},{"$f":"'Partnership Cash Flow'!BF109","v":0},{"$f":"'Partnership Cash Flow'!BG109","v":0},{"$f":"'Partnership Cash Flow'!BH109","v":0},{"$f":"'Partnership Cash Flow'!BI109","v":0},{"$f":"'Partnership Cash Flow'!BJ109","v":0},{"$f":"'Partnership Cash Flow'!BK109","v":0},{"$f":"'Partnership Cash Flow'!BL109","v":0},{"$f":"'Partnership Cash Flow'!BM109","v":0},{"$f":"'Partnership Cash Flow'!BN109","v":0},{"$f":"'Partnership Cash Flow'!BO109","v":0},{"$f":"'Partnership Cash Flow'!BP109","v":0},{"$f":"'Partnership Cash Flow'!BQ109","v":0},{"$f":"'Partnership Cash Flow'!BR109","v":0},{"$f":"'Partnership Cash Flow'!BS109","v":0},{"$f":"'Partnership Cash Flow'!BT109","v":0},{"$f":"'Partnership Cash Flow'!BU109","v":0},{"$f":"'Partnership Cash Flow'!BV109","v":0},{"$f":"'Partnership Cash Flow'!BW109","v":0},{"$f":"'Partnership Cash Flow'!BX109","v":0},{"$f":"'Partnership Cash Flow'!BY109","v":0},{"$f":"'Partnership Cash Flow'!BZ109","v":0},{"$f":"'Partnership Cash Flow'!CA109","v":0},{"$f":"'Partnership Cash Flow'!CB109","v":0},{"$f":"'Partnership Cash Flow'!CC109","v":0},{"$f":"'Partnership Cash Flow'!CD109","v":0},{"$f":"'Partnership Cash Flow'!CE109","v":0},{"$f":"'Partnership Cash Flow'!CF109","v":0},{"$f":"'Partnership Cash Flow'!CG109","v":0},{"$f":"'Partnership Cash Flow'!CH109","v":0},{"$f":"'Partnership Cash Flow'!CI109","v":0},{"$f":"'Partnership Cash Flow'!CJ109","v":0},{"$f":"'Partnership Cash Flow'!CK109","v":0},{"$f":"'Partnership Cash Flow'!CL109","v":0},{"$f":"'Partnership Cash Flow'!CM109","v":0},{"$f":"'Partnership Cash Flow'!CN109","v":0},{"$f":"'Partnership Cash Flow'!CO109","v":0},{"$f":"'Partnership Cash Flow'!CP109","v":0},{"$f":"'Partnership Cash Flow'!CQ109","v":0},{"$f":"'Partnership Cash Flow'!CR109","v":0},{"$f":"'Partnership Cash Flow'!CS109","v":0},{"$f":"'Partnership Cash Flow'!CT109","v":0},{"$f":"'Partnership Cash Flow'!CU109","v":0},{"$f":"'Partnership Cash Flow'!CV109","v":0},{"$f":"'Partnership Cash Flow'!CW109","v":0},{"$f":"'Partnership Cash Flow'!CX109","v":0},{"$f":"'Partnership Cash Flow'!CY109","v":0},{"$f":"'Partnership Cash Flow'!CZ109","v":0},{"$f":"'Partnership Cash Flow'!DA109","v":0},{"$f":"'Partnership Cash Flow'!DB109","v":0},{"$f":"'Partnership Cash Flow'!DC109","v":0},{"$f":"'Partnership Cash Flow'!DD109","v":0},{"$f":"'Partnership Cash Flow'!DE109","v":0},{"$f":"'Partnership Cash Flow'!DF109","v":0},{"$f":"'Partnership Cash Flow'!DG109","v":0},{"$f":"'Partnership Cash Flow'!DH109","v":0},{"$f":"'Partnership Cash Flow'!DI109","v":0},{"$f":"'Partnership Cash Flow'!DJ109","v":0},{"$f":"'Partnership Cash Flow'!DK109","v":0},{"$f":"'Partnership Cash Flow'!DL109","v":0},{"$f":"'Partnership Cash Flow'!DM109","v":0},{"$f":"'Partnership Cash Flow'!DN109","v":0},{"$f":"'Partnership Cash Flow'!DO109","v":0},{"$f":"'Partnership Cash Flow'!DP109","v":0},{"$f":"'Partnership Cash Flow'!DQ109","v":0},{"$f":"'Partnership Cash Flow'!DR109","v":0},{"$f":"'Partnership Cash Flow'!DS109","v":0},{"$f":"'Partnership Cash Flow'!DT109","v":0},{"$f":"'Partnership Cash Flow'!DU109","v":0},{"$f":"'Partnership Cash Flow'!DV109","v":0},{"$f":"'Partnership Cash Flow'!DW109","v":0},{"$f":"'Partnership Cash Flow'!DX109","v":0},{"$f":"'Partnership Cash Flow'!DY109","v":0},{"$f":"'Partnership Cash Flow'!DZ109","v":0},{"$f":"'Partnership Cash Flow'!EA109","v":0},{"$f":"'Partnership Cash Flow'!EB109","v":0},{"$f":"'Partnership Cash Flow'!EC109","v":0},{"$f":"'Partnership Cash Flow'!ED109","v":0},{"$f":"'Partnership Cash Flow'!EE109","v":0},{"$f":"'Partnership Cash Flow'!EF109","v":0},{"$f":"'Partnership Cash Flow'!EG109","v":0},{"$f":"'Partnership Cash Flow'!EH109","v":0},{"$f":"'Partnership Cash Flow'!EI109","v":0},{"$f":"'Partnership Cash Flow'!EJ109","v":0},{"$f":"'Partnership Cash Flow'!EK109","v":0},{"$f":"'Partnership Cash Flow'!EL109","v":0},{"$f":"'Partnership Cash Flow'!EM109","v":0},{"$f":"'Partnership Cash Flow'!EN109","v":0},{"$f":"'Partnership Cash Flow'!EO109","v":0},{"$f":"'Partnership Cash Flow'!EP109","v":0},{"$f":"'Partnership Cash Flow'!EQ109","v":0},{"$f":"'Partnership Cash Flow'!ER109","v":0},{"$f":"'Partnership Cash Flow'!ES109","v":0},{"$f":"'Partnership Cash Flow'!ET109","v":0},{"$f":"'Partnership Cash Flow'!EU109","v":0},{"$f":"'Partnership Cash Flow'!EV109","v":0},{"$f":"'Partnership Cash Flow'!EW109","v":0},{"$f":"'Partnership Cash Flow'!EX109","v":0},{"$f":"'Partnership Cash Flow'!EY109","v":0},{"$f":"'Partnership Cash Flow'!EZ109","v":0},{"$f":"'Partnership Cash Flow'!FA109","v":0},{"$f":"'Partnership Cash Flow'!FB109","v":0},{"$f":"'Partnership Cash Flow'!FC109","v":0},{"$f":"'Partnership Cash Flow'!FD109","v":0},{"$f":"'Partnership Cash Flow'!FE109","v":0},{"$f":"'Partnership Cash Flow'!FF109","v":0},{"$f":"'Partnership Cash Flow'!FG109","v":0},{"$f":"'Partnership Cash Flow'!FH109","v":0},{"$f":"'Partnership Cash Flow'!FI109","v":0},{"$f":"'Partnership Cash Flow'!FJ109","v":0},{"$f":"'Partnership Cash Flow'!FK109","v":0},{"$f":"'Partnership Cash Flow'!FL109","v":0},{"$f":"'Partnership Cash Flow'!FM109","v":0},{"$f":"'Partnership Cash Flow'!FN109","v":0},{"$f":"'Partnership Cash Flow'!FO109","v":0},{"$f":"'Partnership Cash Flow'!FP109","v":0},{"$f":"'Partnership Cash Flow'!FQ109","v":0},{"$f":"'Partnership Cash Flow'!FR109","v":0},{"$f":"'Partnership Cash Flow'!FS109","v":0}]
[null,null,"EBITDA",null,null,null,null,null,{"$f":"'Partnership Cash Flow'!I85","v":0},{"$f":"'Partnership Cash Flow'!J85","v":0},{"$f":"'Partnership Cash Flow'!K85","v":0},{"$f":"'Partnership Cash Flow'!L85","v":0},{"$f":"'Partnership Cash Flow'!M85","v":0},{"$f":"'Partnership Cash Flow'!N85","v":0},{"$f":"'Partnership Cash Flow'!O85","v":0},{"$f":"'Partnership Cash Flow'!P85","v":0},{"$f":"'Partnership Cash Flow'!Q85","v":4088.4033867587364},{"$f":"'Partnership Cash Flow'!R85","v":7137.1898268952036},{"$f":"'Partnership Cash Flow'!S85","v":6379.9877723376139},{"$f":"'Partnership Cash Flow'!T85","v":3622.1998906499985},{"$f":"'Partnership Cash Flow'!U85","v":3611.0384945112191},{"$f":"'Partnership Cash Flow'!V85","v":3610.1403115459016},{"$f":"'Partnership Cash Flow'!W85","v":3609.2375924515832},{"$f":"'Partnership Cash Flow'!X85","v":3608.3303142296222},{"$f":"'Partnership Cash Flow'!Y85","v":3597.2159597462187},{"$f":"'Partnership Cash Flow'!Z85","v":3596.2994938038451},{"$f":"'Partnership Cash Flow'!AA85","v":3595.3783990325965},{"$f":"'Partnership Cash Flow'!AB85","v":3594.4526519616143},{"$f":"'Partnership Cash Flow'!AC85","v":3583.3845793171936},{"$f":"'Partnership Cash Flow'!AD85","v":3582.4494567552792},{"$f":"'Partnership Cash Flow'!AE85","v":3581.5096107611853},{"$f":"'Partnership Cash Flow'!AF85","v":3580.5650173820868},{"$f":"'Partnership Cash Flow'!AG85","v":3547.0687350527214},{"$f":"'Partnership Cash Flow'!AH85","v":3546.1145745563581},{"$f":"'Partnership Cash Flow'!AI85","v":3545.1555940817766},{"$f":"'Partnership Cash Flow'!AJ85","v":3544.1917691842323},{"$f":"'Partnership Cash Flow'!AK85","v":3532.7611024852963},{"$f":"'Partnership Cash Flow'!AL85","v":3531.787514908714},{"$f":"'Partnership Cash Flow'!AM85","v":3530.8090088250206},{"$f":"'Partnership Cash Flow'!AN85","v":3529.8255592873898},{"$f":"'Partnership Cash Flow'!AO85","v":3518.429737086014},{"$f":"'Partnership Cash Flow'!AP85","v":3517.436325290852},{"$f":"'Partnership Cash Flow'!AQ85","v":3516.4378944358732},{"$f":"'Partnership Cash Flow'!AR85","v":3515.4344190618008},{"$f":"'Partnership Cash Flow'!AS85","v":3504.0724753467416},{"$f":"'Partnership Cash Flow'!AT85","v":3503.0588340369513},{"$f":"'Partnership Cash Flow'!AU85","v":3502.0400710490217},{"$f":"'Partnership Cash Flow'!AV85","v":3501.0161604006366},{"$f":"'Partnership Cash Flow'!AW85","v":3489.6871194316632},{"$f":"'Partnership Cash Flow'!AX85","v":3488.6528349849846},{"$f":"'Partnership Cash Flow'!AY85","v":3487.6133241335483},{"$f":"'Partnership Cash Flow'!AZ85","v":3486.5685603611932},{"$f":"'Partnership Cash Flow'!BA85","v":3475.2714364098147},{"$f":"'Partnership Cash Flow'!BB85","v":3474.2160867057419},{"$f":"'Partnership Cash Flow'!BC85","v":3473.1554037184355},{"$f":"'Partnership Cash Flow'!BD85","v":3472.0893603868567},{"$f":"'Partnership Cash Flow'!BE85","v":3327.2489749579681},{"$f":"'Partnership Cash Flow'!BF85","v":3326.1721292021425},{"$f":"'Partnership Cash Flow'!BG85","v":3325.0898410882774},{"$f":"'Partnership Cash Flow'!BH85","v":3324.0020829991954},{"$f":"'Partnership Cash Flow'!BI85","v":3313.562459722436},{"$f":"'Partnership Cash Flow'!BJ85","v":3312.4636782673806},{"$f":"'Partnership Cash Flow'!BK85","v":3311.3593431377549},{"$f":"'Partnership Cash Flow'!BL85","v":3310.2494261487482},{"$f":"'Partnership Cash Flow'!BM85","v":3299.8339486244449},{"$f":"'Partnership Cash Flow'!BN85","v":3298.712782786572},{"$f":"'Partnership Cash Flow'!BO85","v":3297.5859496695343},{"$f":"'Partnership Cash Flow'!BP85","v":3296.4534205091504},{"$f":"'Partnership Cash Flow'!BQ85","v":3286.0610887004086},{"$f":"'Partnership Cash Flow'!BR85","v":3284.9170805732192},{"$f":"'Partnership Cash Flow'!BS85","v":3283.7672892269006},{"$f":"'Partnership Cash Flow'!BT85","v":3282.611685305922},{"$f":"'Partnership Cash Flow'!BU85","v":3272.2414876452076},{"$f":"'Partnership Cash Flow'!BV85","v":3271.0741699086016},{"$f":"'Partnership Cash Flow'!BW85","v":3269.9009506292423},{"$f":"'Partnership Cash Flow'!BX85","v":3268.7217998480232},{"$f":"'Partnership Cash Flow'!BY85","v":662.12662003882087},{"$f":"'Partnership Cash Flow'!BZ85","v":660.9355157644377},{"$f":"'Partnership Cash Flow'!CA85","v":659.73838919072455},{"$f":"'Partnership Cash Flow'!CB85","v":658.5352097425141},{"$f":"'Partnership Cash Flow'!CC85","v":647.56100771702756},{"$f":"'Partnership Cash Flow'!CD85","v":646.34563016953575},{"$f":"'Partnership Cash Flow'!CE85","v":645.12410708286234},{"$f":"'Partnership Cash Flow'!CF85","v":643.89640725303639},{"$f":"'Partnership Cash Flow'!CG85","v":632.94107222702814},{"$f":"'Partnership Cash Flow'!CH85","v":631.70092466127483},{"$f":"'Partnership Cash Flow'!CI85","v":630.454505781845},{"$f":"'Partnership Cash Flow'!CJ85","v":629.20178374295506},{"$f":"'Partnership Cash Flow'!CK85","v":618.26425503120413},{"$f":"'Partnership Cash Flow'!CL85","v":616.99883048514153},{"$f":"'Partnership Cash Flow'!CM85","v":615.72700626382425},{"$f":"'Partnership Cash Flow'!CN85","v":614.44874986637751},{"$f":"'Partnership Cash Flow'!CO85","v":603.52795374618972},{"$f":"'Partnership Cash Flow'!CP85","v":602.23673482948652},{"$f":"'Partnership Cash Flow'!CQ85","v":600.93898523533699},{"$f":"'Partnership Cash Flow'!CR85","v":599.63467179421764},{"$f":"'Partnership Cash Flow'!CS85","v":-877.5799479702805},{"$f":"'Partnership Cash Flow'!CT85","v":1906.7349293995699},{"$f":"'Partnership Cash Flow'!CU85","v":1905.4107237029211},{"$f":"'Partnership Cash Flow'!CV85","v":1904.0798197793627},{"$f":"'Partnership Cash Flow'!CW85","v":1851.0391297974224},{"$f":"'Partnership Cash Flow'!CX85","v":1849.6947271718582},{"$f":"'Partnership Cash Flow'!CY85","v":1848.3435237228944},{"$f":"'Partnership Cash Flow'!CZ85","v":1846.985484901908},{"$f":"'Partnership Cash Flow'!DA85","v":1695.2146151137231},{"$f":"'Partnership Cash Flow'!DB85","v":1693.8428011963329},{"$f":"'Partnership Cash Flow'!DC85","v":1692.4640471990488},{"$f":"'Partnership Cash Flow'!DD85","v":1691.0783178622114},{"$f":"'Partnership Cash Flow'!DE85","v":1679.2675884081177},{"$f":"'Partnership Cash Flow'!DF85","v":1677.8678018920823},{"$f":"'Partnership Cash Flow'!DG85","v":1676.4609331735276},{"$f":"'Partnership Cash Flow'!DH85","v":1675.0469462670369},{"$f":"'Partnership Cash Flow'!DI85","v":1775.816154361496},{"$f":"'Partnership Cash Flow'!DJ85","v":1774.3878223868351},{"$f":"'Partnership Cash Flow'!DK85","v":1772.9522631615516},{"$f":"'Partnership Cash Flow'!DL85","v":1771.5094399594414},{"$f":"'Partnership Cash Flow'!DM85","v":1697.8946237296041},{"$f":"'Partnership Cash Flow'!DN85","v":1696.4371616439375},{"$f":"'Partnership Cash Flow'!DO85","v":1694.9723242734813},{"$f":"'Partnership Cash Flow'!DP85","v":1693.500074135902},{"$f":"'Partnership Cash Flow'!DQ85","v":1554.1404683883366},{"$f":"'Partnership Cash Flow'!DR85","v":1552.6532795026565},{"$f":"'Partnership Cash Flow'!DS85","v":1551.1585642501075},{"$f":"'Partnership Cash Flow'!DT85","v":1549.6562843765639},{"$f":"'Partnership Cash Flow'!DU85","v":1579.1470310366717},{"$f":"'Partnership Cash Flow'!DV85","v":1577.6295063760203},{"$f":"'Partnership Cash Flow'!DW85","v":1576.10430115537},{"$f":"'Partnership Cash Flow'!DX85","v":1574.5713763328126},{"$f":"'Partnership Cash Flow'!DY85","v":1592.1423765466805},{"$f":"'Partnership Cash Flow'!DZ85","v":1590.5938945956268},{"$f":"'Partnership Cash Flow'!EA85","v":1589.0375747159367},{"$f":"'Partnership Cash Flow'!EB85","v":1587.4733770615965},{"$f":"'Partnership Cash Flow'!EC85","v":1570.899093708945},{"$f":"'Partnership Cash Flow'!ED85","v":1569.3190201517514},{"$f":"'Partnership Cash Flow'!EE85","v":1567.7309480559747},{"$f":"'Partnership Cash Flow'!EF85","v":1566.134836754833},{"$f":"'Partnership Cash Flow'!EG85","v":1549.6179536500172},{"$f":"'Partnership Cash Flow'!EH85","v":1548.0056411053824},{"$f":"'Partnership Cash Flow'!EI85","v":1546.3851661037356},{"$f":"'Partnership Cash Flow'!EJ85","v":1544.7564871405134},{"$f":"'Partnership Cash Flow'!EK85","v":1528.2958132706895},{"$f":"'Partnership Cash Flow'!EL85","v":1526.650601020958},{"$f":"'Partnership Cash Flow'!EM85","v":1524.9970590187245},{"$f":"'Partnership Cash Flow'!EN85","v":1523.3351449042786},{"$f":"'Partnership Cash Flow'!EO85","v":1506.9294788962784},{"$f":"'Partnership Cash Flow'!EP85","v":1505.2506926109927},{"$f":"'Partnership Cash Flow'!EQ85","v":1503.5634058306471},{"$f":"'Partnership Cash Flow'!ER85","v":1501.8675753226544},{"$f":"'Partnership Cash Flow'!ES85","v":1485.5157051432466},{"$f":"'Partnership Cash Flow'!ET85","v":1483.8026565969317},{"$f":"'Partnership Cash Flow'!EU85","v":1482.0809332944598},{"$f":"'Partnership Cash Flow'!EV85","v":1480.3504911122677},{"$f":"'Partnership Cash Flow'!EW85","v":1464.05119376266},{"$f":"'Partnership Cash Flow'!EX85","v":1462.3031805467124},{"$f":"'Partnership Cash Flow'!EY85","v":1460.5463147220089},{"$f":"'Partnership Cash Flow'!EZ85","v":1458.7805512555324},{"$f":"'Partnership Cash Flow'!FA85","v":0},{"$f":"'Partnership Cash Flow'!FB85","v":0},{"$f":"'Partnership Cash Flow'!FC85","v":0},{"$f":"'Partnership Cash Flow'!FD85","v":0},{"$f":"'Partnership Cash Flow'!FE85","v":0},{"$f":"'Partnership Cash Flow'!FF85","v":0},{"$f":"'Partnership Cash Flow'!FG85","v":0},{"$f":"'Partnership Cash Flow'!FH85","v":0},{"$f":"'Partnership Cash Flow'!FI85","v":0},{"$f":"'Partnership Cash Flow'!FJ85","v":0},{"$f":"'Partnership Cash Flow'!FK85","v":0},{"$f":"'Partnership Cash Flow'!FL85","v":0},{"$f":"'Partnership Cash Flow'!FM85","v":0},{"$f":"'Partnership Cash Flow'!FN85","v":0},{"$f":"'Partnership Cash Flow'!FO85","v":0},{"$f":"'Partnership Cash Flow'!FP85","v":0},{"$f":"'Partnership Cash Flow'!FQ85","v":0},{"$f":"'Partnership Cash Flow'!FR85","v":0},{"$f":"'Partnership Cash Flow'!FS85","v":0}]
[]
[null,"ITC"]
[null,null,"ITC period",null,{"$f":"EDATE(Op_start,0)","v":"2022-01-01"},null,null,{"$f":"SUM(I24:FV24)","v":1},{"$f":"(I2=$E$24)*1","v":0},{"$f":"(J2=$E$24)*1","v":0},{"$f":"(K2=$E$24)*1","v":0},{"$f":"(L2=$E$24)*1","v":0},{"$f":"(M2=$E$24)*1","v":0},{"$f":"(N2=$E$24)*1","v":0},{"$f":"(O2=$E$24)*1","v":0},{"$f":"(P2=$E$24)*1","v":0},{"$f":"(Q2=$E$24)*1","v":1},{"$f":"(R2=$E$24)*1","v":0},{"$f":"(S2=$E$24)*1","v":0},{"$f":"(T2=$E$24)*1","v":0},{"$f":"(U2=$E$24)*1","v":0},{"$f":"(V2=$E$24)*1","v":0},{"$f":"(W2=$E$24)*1","v":0},{"$f":"(X2=$E$24)*1","v":0},{"$f":"(Y2=$E$24)*1","v":0},{"$f":"(Z2=$E$24)*1","v":0},{"$f":"(AA2=$E$24)*1","v":0},{"$f":"(AB2=$E$24)*1","v":0},{"$f":"(AC2=$E$24)*1","v":0},{"$f":"(AD2=$E$24)*1","v":0},{"$f":"(AE2=$E$24)*1","v":0},{"$f":"(AF2=$E$24)*1","v":0},{"$f":"(AG2=$E$24)*1","v":0},{"$f":"(AH2=$E$24)*1","v":0},{"$f":"(AI2=$E$24)*1","v":0},{"$f":"(AJ2=$E$24)*1","v":0},{"$f":"(AK2=$E$24)*1","v":0},{"$f":"(AL2=$E$24)*1","v":0},{"$f":"(AM2=$E$24)*1","v":0},{"$f":"(AN2=$E$24)*1","v":0},{"$f":"(AO2=$E$24)*1","v":0},{"$f":"(AP2=$E$24)*1","v":0},{"$f":"(AQ2=$E$24)*1","v":0},{"$f":"(AR2=$E$24)*1","v":0},{"$f":"(AS2=$E$24)*1","v":0},{"$f":"(AT2=$E$24)*1","v":0},{"$f":"(AU2=$E$24)*1","v":0},{"$f":"(AV2=$E$24)*1","v":0},{"$f":"(AW2=$E$24)*1","v":0},{"$f":"(AX2=$E$24)*1","v":0},{"$f":"(AY2=$E$24)*1","v":0},{"$f":"(AZ2=$E$24)*1","v":0},{"$f":"(BA2=$E$24)*1","v":0},{"$f":"(BB2=$E$24)*1","v":0},{"$f":"(BC2=$E$24)*1","v":0},{"$f":"(BD2=$E$24)*1","v":0},{"$f":"(BE2=$E$24)*1","v":0},{"$f":"(BF2=$E$24)*1","v":0},{"$f":"(BG2=$E$24)*1","v":0},{"$f":"(BH2=$E$24)*1","v":0},{"$f":"(BI2=$E$24)*1","v":0},{"$f":"(BJ2=$E$24)*1","v":0},{"$f":"(BK2=$E$24)*1","v":0},{"$f":"(BL2=$E$24)*1","v":0},{"$f":"(BM2=$E$24)*1","v":0},{"$f":"(BN2=$E$24)*1","v":0},{"$f":"(BO2=$E$24)*1","v":0},{"$f":"(BP2=$E$24)*1","v":0},{"$f":"(BQ2=$E$24)*1","v":0},{"$f":"(BR2=$E$24)*1","v":0},{"$f":"(BS2=$E$24)*1","v":0},{"$f":"(BT2=$E$24)*1","v":0},{"$f":"(BU2=$E$24)*1","v":0},{"$f":"(BV2=$E$24)*1","v":0},{"$f":"(BW2=$E$24)*1","v":0},{"$f":"(BX2=$E$24)*1","v":0},{"$f":"(BY2=$E$24)*1","v":0},{"$f":"(BZ2=$E$24)*1","v":0},{"$f":"(CA2=$E$24)*1","v":0},{"$f":"(CB2=$E$24)*1","v":0},{"$f":"(CC2=$E$24)*1","v":0},{"$f":"(CD2=$E$24)*1","v":0},{"$f":"(CE2=$E$24)*1","v":0},{"$f":"(CF2=$E$24)*1","v":0},{"$f":"(CG2=$E$24)*1","v":0},{"$f":"(CH2=$E$24)*1","v":0},{"$f":"(CI2=$E$24)*1","v":0},{"$f":"(CJ2=$E$24)*1","v":0},{"$f":"(CK2=$E$24)*1","v":0},{"$f":"(CL2=$E$24)*1","v":0},{"$f":"(CM2=$E$24)*1","v":0},{"$f":"(CN2=$E$24)*1","v":0},{"$f":"(CO2=$E$24)*1","v":0},{"$f":"(CP2=$E$24)*1","v":0},{"$f":"(CQ2=$E$24)*1","v":0},{"$f":"(CR2=$E$24)*1","v":0},{"$f":"(CS2=$E$24)*1","v":0},{"$f":"(CT2=$E$24)*1","v":0},{"$f":"(CU2=$E$24)*1","v":0},{"$f":"(CV2=$E$24)*1","v":0},{"$f":"(CW2=$E$24)*1","v":0},{"$f":"(CX2=$E$24)*1","v":0},{"$f":"(CY2=$E$24)*1","v":0},{"$f":"(CZ2=$E$24)*1","v":0},{"$f":"(DA2=$E$24)*1","v":0},{"$f":"(DB2=$E$24)*1","v":0},{"$f":"(DC2=$E$24)*1","v":0},{"$f":"(DD2=$E$24)*1","v":0},{"$f":"(DE2=$E$24)*1","v":0},{"$f":"(DF2=$E$24)*1","v":0},{"$f":"(DG2=$E$24)*1","v":0},{"$f":"(DH2=$E$24)*1","v":0},{"$f":"(DI2=$E$24)*1","v":0},{"$f":"(DJ2=$E$24)*1","v":0},{"$f":"(DK2=$E$24)*1","v":0},{"$f":"(DL2=$E$24)*1","v":0},{"$f":"(DM2=$E$24)*1","v":0},{"$f":"(DN2=$E$24)*1","v":0},{"$f":"(DO2=$E$24)*1","v":0},{"$f":"(DP2=$E$24)*1","v":0},{"$f":"(DQ2=$E$24)*1","v":0},{"$f":"(DR2=$E$24)*1","v":0},{"$f":"(DS2=$E$24)*1","v":0},{"$f":"(DT2=$E$24)*1","v":0},{"$f":"(DU2=$E$24)*1","v":0},{"$f":"(DV2=$E$24)*1","v":0},{"$f":"(DW2=$E$24)*1","v":0},{"$f":"(DX2=$E$24)*1","v":0},{"$f":"(DY2=$E$24)*1","v":0},{"$f":"(DZ2=$E$24)*1","v":0},{"$f":"(EA2=$E$24)*1","v":0},{"$f":"(EB2=$E$24)*1","v":0},{"$f":"(EC2=$E$24)*1","v":0},{"$f":"(ED2=$E$24)*1","v":0},{"$f":"(EE2=$E$24)*1","v":0},{"$f":"(EF2=$E$24)*1","v":0},{"$f":"(EG2=$E$24)*1","v":0},{"$f":"(EH2=$E$24)*1","v":0},{"$f":"(EI2=$E$24)*1","v":0},{"$f":"(EJ2=$E$24)*1","v":0},{"$f":"(EK2=$E$24)*1","v":0},{"$f":"(EL2=$E$24)*1","v":0},{"$f":"(EM2=$E$24)*1","v":0},{"$f":"(EN2=$E$24)*1","v":0},{"$f":"(EO2=$E$24)*1","v":0},{"$f":"(EP2=$E$24)*1","v":0},{"$f":"(EQ2=$E$24)*1","v":0},{"$f":"(ER2=$E$24)*1","v":0},{"$f":"(ES2=$E$24)*1","v":0},{"$f":"(ET2=$E$24)*1","v":0},{"$f":"(EU2=$E$24)*1","v":0},{"$f":"(EV2=$E$24)*1","v":0},{"$f":"(EW2=$E$24)*1","v":0},{"$f":"(EX2=$E$24)*1","v":0},{"$f":"(EY2=$E$24)*1","v":0},{"$f":"(EZ2=$E$24)*1","v":0},{"$f":"(FA2=$E$24)*1","v":0},{"$f":"(FB2=$E$24)*1","v":0},{"$f":"(FC2=$E$24)*1","v":0},{"$f":"(FD2=$E$24)*1","v":0},{"$f":"(FE2=$E$24)*1","v":0},{"$f":"(FF2=$E$24)*1","v":0},{"$f":"(FG2=$E$24)*1","v":0},{"$f":"(FH2=$E$24)*1","v":0},{"$f":"(FI2=$E$24)*1","v":0},{"$f":"(FJ2=$E$24)*1","v":0},{"$f":"(FK2=$E$24)*1","v":0},{"$f":"(FL2=$E$24)*1","v":0},{"$f":"(FM2=$E$24)*1","v":0},{"$f":"(FN2=$E$24)*1","v":0},{"$f":"(FO2=$E$24)*1","v":0},{"$f":"(FP2=$E$24)*1","v":0},{"$f":"(FQ2=$E$24)*1","v":0},{"$f":"(FR2=$E$24)*1","v":0},{"$f":"(FS2=$E$24)*1","v":0}]
[null,null,"Total capex",null,{"$f":"H20","v":307650},null,null,null,{"$f":"$E$25*I24","v":0},{"$f":"$E$25*J24","v":0},0,0,0,0,0,0,307650,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$25*BV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$25*EH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"% eligible",null,{"$f":"'Inputs - Tax'!E48","v":0.96},null,null,null,{"$f":"I25*$E$26","v":0},{"$f":"J25*$E$26","v":0},0,0,0,0,0,0,295344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV25*$E$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH25*$E$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"ITC % of capex",null,{"$f":"'Inputs - Tax'!E47","v":0.3},null,null,null,{"$f":"$E$27","v":0.3},{"$f":"$E$27","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,{"$f":"$E$27","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,{"$f":"$E$27","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,"Step-up of Cost (should be taxable)",null,{"$f":"'Inputs - Tax'!E52","v":1.2},null,null,null,{"$f":"$E$28*I25","v":0},{"$f":"$E$28*J25","v":0},0,0,0,0,0,0,369180,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$28*BV25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$28*EH25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total ITC",null,null,null,null,null,{"$f":"I27*I28","v":0},{"$f":"J27*J28","v":0},0,0,0,0,0,0,110754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV27*BV28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH27*EH28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax basis reduction from ITC",null,{"$f":"'Inputs - Tax'!E36","v":0.5},null,null,null,{"$f":"$E$31*I30","v":0},{"$f":"$E$31*J30","v":0},{"$f":"$E$31*K30","v":0},{"$f":"$E$31*L30","v":0},{"$f":"$E$31*M30","v":0},{"$f":"$E$31*N30","v":0},{"$f":"$E$31*O30","v":0},{"$f":"$E$31*P30","v":0},{"$f":"$E$31*Q30","v":55377},{"$f":"$E$31*R30","v":0},{"$f":"$E$31*S30","v":0},{"$f":"$E$31*T30","v":0},{"$f":"$E$31*U30","v":0},{"$f":"$E$31*V30","v":0},{"$f":"$E$31*W30","v":0},{"$f":"$E$31*X30","v":0},{"$f":"$E$31*Y30","v":0},{"$f":"$E$31*Z30","v":0},{"$f":"$E$31*AA30","v":0},{"$f":"$E$31*AB30","v":0},{"$f":"$E$31*AC30","v":0},{"$f":"$E$31*AD30","v":0},{"$f":"$E$31*AE30","v":0},{"$f":"$E$31*AF30","v":0},{"$f":"$E$31*AG30","v":0},{"$f":"$E$31*AH30","v":0},{"$f":"$E$31*AI30","v":0},{"$f":"$E$31*AJ30","v":0},{"$f":"$E$31*AK30","v":0},{"$f":"$E$31*AL30","v":0},{"$f":"$E$31*AM30","v":0},{"$f":"$E$31*AN30","v":0},{"$f":"$E$31*AO30","v":0},{"$f":"$E$31*AP30","v":0},{"$f":"$E$31*AQ30","v":0},{"$f":"$E$31*AR30","v":0},{"$f":"$E$31*AS30","v":0},{"$f":"$E$31*AT30","v":0},{"$f":"$E$31*AU30","v":0},{"$f":"$E$31*AV30","v":0},{"$f":"$E$31*AW30","v":0},{"$f":"$E$31*AX30","v":0},{"$f":"$E$31*AY30","v":0},{"$f":"$E$31*AZ30","v":0},{"$f":"$E$31*BA30","v":0},{"$f":"$E$31*BB30","v":0},{"$f":"$E$31*BC30","v":0},{"$f":"$E$31*BD30","v":0},{"$f":"$E$31*BE30","v":0},{"$f":"$E$31*BF30","v":0},{"$f":"$E$31*BG30","v":0},{"$f":"$E$31*BH30","v":0},{"$f":"$E$31*BI30","v":0},{"$f":"$E$31*BJ30","v":0},{"$f":"$E$31*BK30","v":0},{"$f":"$E$31*BL30","v":0},{"$f":"$E$31*BM30","v":0},{"$f":"$E$31*BN30","v":0},{"$f":"$E$31*BO30","v":0},{"$f":"$E$31*BP30","v":0},{"$f":"$E$31*BQ30","v":0},{"$f":"$E$31*BR30","v":0},{"$f":"$E$31*BS30","v":0},{"$f":"$E$31*BT30","v":0},{"$f":"$E$31*BU30","v":0},{"$f":"$E$31*BV30","v":0},{"$f":"$E$31*BW30","v":0},{"$f":"$E$31*BX30","v":0},{"$f":"$E$31*BY30","v":0},{"$f":"$E$31*BZ30","v":0},{"$f":"$E$31*CA30","v":0},{"$f":"$E$31*CB30","v":0},{"$f":"$E$31*CC30","v":0},{"$f":"$E$31*CD30","v":0},{"$f":"$E$31*CE30","v":0},{"$f":"$E$31*CF30","v":0},{"$f":"$E$31*CG30","v":0},{"$f":"$E$31*CH30","v":0},{"$f":"$E$31*CI30","v":0},{"$f":"$E$31*CJ30","v":0},{"$f":"$E$31*CK30","v":0},{"$f":"$E$31*CL30","v":0},{"$f":"$E$31*CM30","v":0},{"$f":"$E$31*CN30","v":0},{"$f":"$E$31*CO30","v":0},{"$f":"$E$31*CP30","v":0},{"$f":"$E$31*CQ30","v":0},{"$f":"$E$31*CR30","v":0},{"$f":"$E$31*CS30","v":0},{"$f":"$E$31*CT30","v":0},{"$f":"$E$31*CU30","v":0},{"$f":"$E$31*CV30","v":0},{"$f":"$E$31*CW30","v":0},{"$f":"$E$31*CX30","v":0},{"$f":"$E$31*CY30","v":0},{"$f":"$E$31*CZ30","v":0},{"$f":"$E$31*DA30","v":0},{"$f":"$E$31*DB30","v":0},{"$f":"$E$31*DC30","v":0},{"$f":"$E$31*DD30","v":0},{"$f":"$E$31*DE30","v":0},{"$f":"$E$31*DF30","v":0},{"$f":"$E$31*DG30","v":0},{"$f":"$E$31*DH30","v":0},{"$f":"$E$31*DI30","v":0},{"$f":"$E$31*DJ30","v":0},{"$f":"$E$31*DK30","v":0},{"$f":"$E$31*DL30","v":0},{"$f":"$E$31*DM30","v":0},{"$f":"$E$31*DN30","v":0},{"$f":"$E$31*DO30","v":0},{"$f":"$E$31*DP30","v":0},{"$f":"$E$31*DQ30","v":0},{"$f":"$E$31*DR30","v":0},{"$f":"$E$31*DS30","v":0},{"$f":"$E$31*DT30","v":0},{"$f":"$E$31*DU30","v":0},{"$f":"$E$31*DV30","v":0},{"$f":"$E$31*DW30","v":0},{"$f":"$E$31*DX30","v":0},{"$f":"$E$31*DY30","v":0},{"$f":"$E$31*DZ30","v":0},{"$f":"$E$31*EA30","v":0},{"$f":"$E$31*EB30","v":0},{"$f":"$E$31*EC30","v":0},{"$f":"$E$31*ED30","v":0},{"$f":"$E$31*EE30","v":0},{"$f":"$E$31*EF30","v":0},{"$f":"$E$31*EG30","v":0},{"$f":"$E$31*EH30","v":0},{"$f":"$E$31*EI30","v":0},{"$f":"$E$31*EJ30","v":0},{"$f":"$E$31*EK30","v":0},{"$f":"$E$31*EL30","v":0},{"$f":"$E$31*EM30","v":0},{"$f":"$E$31*EN30","v":0},{"$f":"$E$31*EO30","v":0},{"$f":"$E$31*EP30","v":0},{"$f":"$E$31*EQ30","v":0},{"$f":"$E$31*ER30","v":0},{"$f":"$E$31*ES30","v":0},{"$f":"$E$31*ET30","v":0},{"$f":"$E$31*EU30","v":0},{"$f":"$E$31*EV30","v":0},{"$f":"$E$31*EW30","v":0},{"$f":"$E$31*EX30","v":0},{"$f":"$E$31*EY30","v":0},{"$f":"$E$31*EZ30","v":0},{"$f":"$E$31*FA30","v":0},{"$f":"$E$31*FB30","v":0},{"$f":"$E$31*FC30","v":0},{"$f":"$E$31*FD30","v":0},{"$f":"$E$31*FE30","v":0},{"$f":"$E$31*FF30","v":0},{"$f":"$E$31*FG30","v":0},{"$f":"$E$31*FH30","v":0},{"$f":"$E$31*FI30","v":0},{"$f":"$E$31*FJ30","v":0},{"$f":"$E$31*FK30","v":0},{"$f":"$E$31*FL30","v":0},{"$f":"$E$31*FM30","v":0},{"$f":"$E$31*FN30","v":0},{"$f":"$E$31*FO30","v":0},{"$f":"$E$31*FP30","v":0},{"$f":"$E$31*FQ30","v":0},{"$f":"$E$31*FR30","v":0},{"$f":"$E$31*FS30","v":0}]
[]
[null,"Depreciation"]
[null,null,"Life in quarters",null,null,null,null,null,{"$f":"H34+I6","v":0},{"$f":"I34+J6","v":0},{"$f":"J34+K6","v":0},{"$f":"K34+L6","v":0},{"$f":"L34+M6","v":0},{"$f":"M34+N6","v":0},{"$f":"N34+O6","v":0},{"$f":"O34+P6","v":0},{"$f":"P34+Q6","v":1},{"$f":"Q34+R6","v":2},{"$f":"R34+S6","v":3},{"$f":"S34+T6","v":4},{"$f":"T34+U6","v":5},{"$f":"U34+V6","v":6},{"$f":"V34+W6","v":7},{"$f":"W34+X6","v":8},{"$f":"X34+Y6","v":9},{"$f":"Y34+Z6","v":10},{"$f":"Z34+AA6","v":11},{"$f":"AA34+AB6","v":12},{"$f":"AB34+AC6","v":13},{"$f":"AC34+AD6","v":14},{"$f":"AD34+AE6","v":15},{"$f":"AE34+AF6","v":16},{"$f":"AF34+AG6","v":17},{"$f":"AG34+AH6","v":18},{"$f":"AH34+AI6","v":19},{"$f":"AI34+AJ6","v":20},{"$f":"AJ34+AK6","v":21},{"$f":"AK34+AL6","v":22},{"$f":"AL34+AM6","v":23},{"$f":"AM34+AN6","v":24},{"$f":"AN34+AO6","v":25},{"$f":"AO34+AP6","v":26},{"$f":"AP34+AQ6","v":27},{"$f":"AQ34+AR6","v":28},{"$f":"AR34+AS6","v":29},{"$f":"AS34+AT6","v":30},{"$f":"AT34+AU6","v":31},{"$f":"AU34+AV6","v":32},{"$f":"AV34+AW6","v":33},{"$f":"AW34+AX6","v":34},{"$f":"AX34+AY6","v":35},{"$f":"AY34+AZ6","v":36},{"$f":"AZ34+BA6","v":37},{"$f":"BA34+BB6","v":38},{"$f":"BB34+BC6","v":39},{"$f":"BC34+BD6","v":40},{"$f":"BD34+BE6","v":41},{"$f":"BE34+BF6","v":42},{"$f":"BF34+BG6","v":43},{"$f":"BG34+BH6","v":44},{"$f":"BH34+BI6","v":45},{"$f":"BI34+BJ6","v":46},{"$f":"BJ34+BK6","v":47},{"$f":"BK34+BL6","v":48},{"$f":"BL34+BM6","v":49},{"$f":"BM34+BN6","v":50},{"$f":"BN34+BO6","v":51},{"$f":"BO34+BP6","v":52},{"$f":"BP34+BQ6","v":53},{"$f":"BQ34+BR6","v":54},{"$f":"BR34+BS6","v":55},{"$f":"BS34+BT6","v":56},{"$f":"BT34+BU6","v":57},{"$f":"BU34+BV6","v":58},{"$f":"BV34+BW6","v":59},{"$f":"BW34+BX6","v":60},{"$f":"BX34+BY6","v":61},{"$f":"BY34+BZ6","v":62},{"$f":"BZ34+CA6","v":63},{"$f":"CA34+CB6","v":64},{"$f":"CB34+CC6","v":65},{"$f":"CC34+CD6","v":66},{"$f":"CD34+CE6","v":67},{"$f":"CE34+CF6","v":68},{"$f":"CF34+CG6","v":69},{"$f":"CG34+CH6","v":70},{"$f":"CH34+CI6","v":71},{"$f":"CI34+CJ6","v":72},{"$f":"CJ34+CK6","v":73},{"$f":"CK34+CL6","v":74},{"$f":"CL34+CM6","v":75},{"$f":"CM34+CN6","v":76},{"$f":"CN34+CO6","v":77},{"$f":"CO34+CP6","v":78},{"$f":"CP34+CQ6","v":79},{"$f":"CQ34+CR6","v":80},{"$f":"CR34+CS6","v":81},{"$f":"CS34+CT6","v":82},{"$f":"CT34+CU6","v":83},{"$f":"CU34+CV6","v":84},{"$f":"CV34+CW6","v":85},{"$f":"CW34+CX6","v":86},{"$f":"CX34+CY6","v":87},{"$f":"CY34+CZ6","v":88},{"$f":"CZ34+DA6","v":89},{"$f":"DA34+DB6","v":90},{"$f":"DB34+DC6","v":91},{"$f":"DC34+DD6","v":92},{"$f":"DD34+DE6","v":93},{"$f":"DE34+DF6","v":94},{"$f":"DF34+DG6","v":95},{"$f":"DG34+DH6","v":96},{"$f":"DH34+DI6","v":97},{"$f":"DI34+DJ6","v":98},{"$f":"DJ34+DK6","v":99},{"$f":"DK34+DL6","v":100},{"$f":"DL34+DM6","v":101},{"$f":"DM34+DN6","v":102},{"$f":"DN34+DO6","v":103},{"$f":"DO34+DP6","v":104},{"$f":"DP34+DQ6","v":105},{"$f":"DQ34+DR6","v":106},{"$f":"DR34+DS6","v":107},{"$f":"DS34+DT6","v":108},{"$f":"DT34+DU6","v":109},{"$f":"DU34+DV6","v":110},{"$f":"DV34+DW6","v":111},{"$f":"DW34+DX6","v":112},{"$f":"DX34+DY6","v":113},{"$f":"DY34+DZ6","v":114},{"$f":"DZ34+EA6","v":115},{"$f":"EA34+EB6","v":116},{"$f":"EB34+EC6","v":117},{"$f":"EC34+ED6","v":118},{"$f":"ED34+EE6","v":119},{"$f":"EE34+EF6","v":120},{"$f":"EF34+EG6","v":121},{"$f":"EG34+EH6","v":122},{"$f":"EH34+EI6","v":123},{"$f":"EI34+EJ6","v":124},{"$f":"EJ34+EK6","v":125},{"$f":"EK34+EL6","v":126},{"$f":"EL34+EM6","v":127},{"$f":"EM34+EN6","v":128},{"$f":"EN34+EO6","v":129},{"$f":"EO34+EP6","v":130},{"$f":"EP34+EQ6","v":131},{"$f":"EQ34+ER6","v":132},{"$f":"ER34+ES6","v":133},{"$f":"ES34+ET6","v":134},{"$f":"ET34+EU6","v":135},{"$f":"EU34+EV6","v":136},{"$f":"EV34+EW6","v":137},{"$f":"EW34+EX6","v":138},{"$f":"EX34+EY6","v":139},{"$f":"EY34+EZ6","v":140},{"$f":"EZ34+FA6","v":140},{"$f":"FA34+FB6","v":140},{"$f":"FB34+FC6","v":140},{"$f":"FC34+FD6","v":140},{"$f":"FD34+FE6","v":140},{"$f":"FE34+FF6","v":140},{"$f":"FF34+FG6","v":140},{"$f":"FG34+FH6","v":140},{"$f":"FH34+FI6","v":140},{"$f":"FI34+FJ6","v":140},{"$f":"FJ34+FK6","v":140},{"$f":"FK34+FL6","v":140},{"$f":"FL34+FM6","v":140},{"$f":"FM34+FN6","v":140},{"$f":"FN34+FO6","v":140},{"$f":"FO34+FP6","v":140},{"$f":"FP34+FQ6","v":140},{"$f":"FQ34+FR6","v":140},{"$f":"FR34+FS6","v":140}]
[null,null,"Life in years",null,null,null,null,null,{"$f":"ROUNDUP(I34/4,0)","v":0},{"$f":"ROUNDUP(J34/4,0)","v":0},0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,14,14,14,14,15,{"$f":"ROUNDUP(BV34/4,0)","v":15},15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,{"$f":"ROUNDUP(EH34/4,0)","v":31},31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,"Annual depreciation rate - 5 year property",null,null,null,null,null,{"$f":"LOOKUP('Partnership income and ITC'!I35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!J35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!K35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!L35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!M35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!N35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!O35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!P35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!Q35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0.2},{"$f":"LOOKUP('Partnership income and ITC'!R35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0.2},{"$f":"LOOKUP('Partnership income and ITC'!S35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0.2},{"$f":"LOOKUP('Partnership income and ITC'!T35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0.2},{"$f":"LOOKUP('Partnership income and ITC'!U35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0.32},{"$f":"LOOKUP('Partnership income and ITC'!V35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0.32},{"$f":"LOOKUP('Partnership income and ITC'!W35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0.32},{"$f":"LOOKUP('Partnership income and ITC'!X35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0.32},{"$f":"LOOKUP('Partnership income and ITC'!Y35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0.192},{"$f":"LOOKUP('Partnership income and ITC'!Z35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0.192},{"$f":"LOOKUP('Partnership income and ITC'!AA35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0.192},{"$f":"LOOKUP('Partnership income and ITC'!AB35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0.192},{"$f":"LOOKUP('Partnership income and ITC'!AC35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0.1152},{"$f":"LOOKUP('Partnership income and ITC'!AD35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0.1152},{"$f":"LOOKUP('Partnership income and ITC'!AE35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0.1152},{"$f":"LOOKUP('Partnership income and ITC'!AF35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0.1152},{"$f":"LOOKUP('Partnership income and ITC'!AG35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0.1152},{"$f":"LOOKUP('Partnership income and ITC'!AH35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0.1152},{"$f":"LOOKUP('Partnership income and ITC'!AI35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0.1152},{"$f":"LOOKUP('Partnership income and ITC'!AJ35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0.1152},{"$f":"LOOKUP('Partnership income and ITC'!AK35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":5.7599999999999998E-2},{"$f":"LOOKUP('Partnership income and ITC'!AL35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":5.7599999999999998E-2},{"$f":"LOOKUP('Partnership income and ITC'!AM35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":5.7599999999999998E-2},{"$f":"LOOKUP('Partnership income and ITC'!AN35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":5.7599999999999998E-2},{"$f":"LOOKUP('Partnership income and ITC'!AO35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!AP35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!AQ35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!AR35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!AS35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!AT35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!AU35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!AV35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!AW35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!AX35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!AY35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!AZ35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!BA35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!BB35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!BC35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!BD35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!BE35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!BF35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!BG35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!BH35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!BI35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!BJ35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!BK35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!BL35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!BM35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!BN35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!BO35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!BP35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!BQ35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!BR35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!BS35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!BT35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!BU35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!BV35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!BW35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!BX35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!BY35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!BZ35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!CA35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!CB35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!CC35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!CD35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!CE35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!CF35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!CG35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!CH35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!CI35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!CJ35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!CK35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!CL35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!CM35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!CN35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!CO35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!CP35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!CQ35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!CR35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!CS35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!CT35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!CU35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!CV35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!CW35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!CX35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!CY35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!CZ35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!DA35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!DB35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!DC35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!DD35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!DE35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!DF35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!DG35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!DH35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!DI35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!DJ35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!DK35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!DL35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!DM35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!DN35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!DO35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!DP35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!DQ35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!DR35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!DS35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!DT35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!DU35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!DV35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!DW35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!DX35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!DY35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!DZ35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!EA35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!EB35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!EC35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!ED35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!EE35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!EF35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!EG35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!EH35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!EI35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!EJ35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!EK35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!EL35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!EM35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!EN35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!EO35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!EP35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!EQ35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!ER35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!ES35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!ET35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!EU35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!EV35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!EW35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!EX35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!EY35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!EZ35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!FA35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!FB35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!FC35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!FD35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!FE35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!FF35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!FG35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!FH35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!FI35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!FJ35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!FK35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!FL35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!FM35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!FN35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!FO35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!FP35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!FQ35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!FR35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0},{"$f":"LOOKUP('Partnership income and ITC'!FS35,'Inputs - Tax'!28:28,'Inputs - Tax'!29:29)","v":0}]
[null,null,"Quarterly depreciation rate - 5 year property",null,null,null,null,{"$f":"SUM(I37:XFD37)","v":1.0000000000000004},{"$f":"I36/4","v":0},{"$f":"J36/4","v":0},0,0,0,0,0,0,0.05,0.05,0.05,0.05,0.08,0.08,0.08,0.08,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,2.8799999999999999E-2,2.8799999999999999E-2,2.8799999999999999E-2,2.8799999999999999E-2,2.8799999999999999E-2,2.8799999999999999E-2,2.8799999999999999E-2,2.8799999999999999E-2,1.44E-2,1.44E-2,1.44E-2,1.44E-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,{"$f":"BV36/4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH36/4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total tax basis",null,{"$f":"E28","v":1.2},null,null,null,{"$f":"H38+I25*$E$38","v":0},{"$f":"I38+J25*$E$38","v":0},0,0,0,0,0,0,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,{"$f":"BU38+BV25*$E$38","v":369180},369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,{"$f":"EG38+EH25*$E$38","v":369180},369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180,369180]
[null,null,"% of property for 5 years",null,{"$f":"'Inputs - Tax'!E48","v":0.96},null,null,null,{"$f":"I38*$E$39","v":0},{"$f":"J38*$E$39","v":0},0,0,0,0,0,0,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,{"$f":"BV38*$E$39","v":354412.79999999999},354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,{"$f":"EH38*$E$39","v":354412.79999999999},354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999,354412.79999999999]
[null,null,"Less 50% of ITC",null,null,null,null,null,{"$f":"H40+I31","v":0},{"$f":"I40+J31","v":0},{"$f":"J40+K31","v":0},{"$f":"K40+L31","v":0},{"$f":"L40+M31","v":0},{"$f":"M40+N31","v":0},{"$f":"N40+O31","v":0},{"$f":"O40+P31","v":0},{"$f":"P40+Q31","v":55377},{"$f":"Q40+R31","v":55377},{"$f":"R40+S31","v":55377},{"$f":"S40+T31","v":55377},{"$f":"T40+U31","v":55377},{"$f":"U40+V31","v":55377},{"$f":"V40+W31","v":55377},{"$f":"W40+X31","v":55377},{"$f":"X40+Y31","v":55377},{"$f":"Y40+Z31","v":55377},{"$f":"Z40+AA31","v":55377},{"$f":"AA40+AB31","v":55377},{"$f":"AB40+AC31","v":55377},{"$f":"AC40+AD31","v":55377},{"$f":"AD40+AE31","v":55377},{"$f":"AE40+AF31","v":55377},{"$f":"AF40+AG31","v":55377},{"$f":"AG40+AH31","v":55377},{"$f":"AH40+AI31","v":55377},{"$f":"AI40+AJ31","v":55377},{"$f":"AJ40+AK31","v":55377},{"$f":"AK40+AL31","v":55377},{"$f":"AL40+AM31","v":55377},{"$f":"AM40+AN31","v":55377},{"$f":"AN40+AO31","v":55377},{"$f":"AO40+AP31","v":55377},{"$f":"AP40+AQ31","v":55377},{"$f":"AQ40+AR31","v":55377},{"$f":"AR40+AS31","v":55377},{"$f":"AS40+AT31","v":55377},{"$f":"AT40+AU31","v":55377},{"$f":"AU40+AV31","v":55377},{"$f":"AV40+AW31","v":55377},{"$f":"AW40+AX31","v":55377},{"$f":"AX40+AY31","v":55377},{"$f":"AY40+AZ31","v":55377},{"$f":"AZ40+BA31","v":55377},{"$f":"BA40+BB31","v":55377},{"$f":"BB40+BC31","v":55377},{"$f":"BC40+BD31","v":55377},{"$f":"BD40+BE31","v":55377},{"$f":"BE40+BF31","v":55377},{"$f":"BF40+BG31","v":55377},{"$f":"BG40+BH31","v":55377},{"$f":"BH40+BI31","v":55377},{"$f":"BI40+BJ31","v":55377},{"$f":"BJ40+BK31","v":55377},{"$f":"BK40+BL31","v":55377},{"$f":"BL40+BM31","v":55377},{"$f":"BM40+BN31","v":55377},{"$f":"BN40+BO31","v":55377},{"$f":"BO40+BP31","v":55377},{"$f":"BP40+BQ31","v":55377},{"$f":"BQ40+BR31","v":55377},{"$f":"BR40+BS31","v":55377},{"$f":"BS40+BT31","v":55377},{"$f":"BT40+BU31","v":55377},{"$f":"BU40+BV31","v":55377},{"$f":"BV40+BW31","v":55377},{"$f":"BW40+BX31","v":55377},{"$f":"BX40+BY31","v":55377},{"$f":"BY40+BZ31","v":55377},{"$f":"BZ40+CA31","v":55377},{"$f":"CA40+CB31","v":55377},{"$f":"CB40+CC31","v":55377},{"$f":"CC40+CD31","v":55377},{"$f":"CD40+CE31","v":55377},{"$f":"CE40+CF31","v":55377},{"$f":"CF40+CG31","v":55377},{"$f":"CG40+CH31","v":55377},{"$f":"CH40+CI31","v":55377},{"$f":"CI40+CJ31","v":55377},{"$f":"CJ40+CK31","v":55377},{"$f":"CK40+CL31","v":55377},{"$f":"CL40+CM31","v":55377},{"$f":"CM40+CN31","v":55377},{"$f":"CN40+CO31","v":55377},{"$f":"CO40+CP31","v":55377},{"$f":"CP40+CQ31","v":55377},{"$f":"CQ40+CR31","v":55377},{"$f":"CR40+CS31","v":55377},{"$f":"CS40+CT31","v":55377},{"$f":"CT40+CU31","v":55377},{"$f":"CU40+CV31","v":55377},{"$f":"CV40+CW31","v":55377},{"$f":"CW40+CX31","v":55377},{"$f":"CX40+CY31","v":55377},{"$f":"CY40+CZ31","v":55377},{"$f":"CZ40+DA31","v":55377},{"$f":"DA40+DB31","v":55377},{"$f":"DB40+DC31","v":55377},{"$f":"DC40+DD31","v":55377},{"$f":"DD40+DE31","v":55377},{"$f":"DE40+DF31","v":55377},{"$f":"DF40+DG31","v":55377},{"$f":"DG40+DH31","v":55377},{"$f":"DH40+DI31","v":55377},{"$f":"DI40+DJ31","v":55377},{"$f":"DJ40+DK31","v":55377},{"$f":"DK40+DL31","v":55377},{"$f":"DL40+DM31","v":55377},{"$f":"DM40+DN31","v":55377},{"$f":"DN40+DO31","v":55377},{"$f":"DO40+DP31","v":55377},{"$f":"DP40+DQ31","v":55377},{"$f":"DQ40+DR31","v":55377},{"$f":"DR40+DS31","v":55377},{"$f":"DS40+DT31","v":55377},{"$f":"DT40+DU31","v":55377},{"$f":"DU40+DV31","v":55377},{"$f":"DV40+DW31","v":55377},{"$f":"DW40+DX31","v":55377},{"$f":"DX40+DY31","v":55377},{"$f":"DY40+DZ31","v":55377},{"$f":"DZ40+EA31","v":55377},{"$f":"EA40+EB31","v":55377},{"$f":"EB40+EC31","v":55377},{"$f":"EC40+ED31","v":55377},{"$f":"ED40+EE31","v":55377},{"$f":"EE40+EF31","v":55377},{"$f":"EF40+EG31","v":55377},{"$f":"EG40+EH31","v":55377},{"$f":"EH40+EI31","v":55377},{"$f":"EI40+EJ31","v":55377},{"$f":"EJ40+EK31","v":55377},{"$f":"EK40+EL31","v":55377},{"$f":"EL40+EM31","v":55377},{"$f":"EM40+EN31","v":55377},{"$f":"EN40+EO31","v":55377},{"$f":"EO40+EP31","v":55377},{"$f":"EP40+EQ31","v":55377},{"$f":"EQ40+ER31","v":55377},{"$f":"ER40+ES31","v":55377},{"$f":"ES40+ET31","v":55377},{"$f":"ET40+EU31","v":55377},{"$f":"EU40+EV31","v":55377},{"$f":"EV40+EW31","v":55377},{"$f":"EW40+EX31","v":55377},{"$f":"EX40+EY31","v":55377},{"$f":"EY40+EZ31","v":55377},{"$f":"EZ40+FA31","v":55377},{"$f":"FA40+FB31","v":55377},{"$f":"FB40+FC31","v":55377},{"$f":"FC40+FD31","v":55377},{"$f":"FD40+FE31","v":55377},{"$f":"FE40+FF31","v":55377},{"$f":"FF40+FG31","v":55377},{"$f":"FG40+FH31","v":55377},{"$f":"FH40+FI31","v":55377},{"$f":"FI40+FJ31","v":55377},{"$f":"FJ40+FK31","v":55377},{"$f":"FK40+FL31","v":55377},{"$f":"FL40+FM31","v":55377},{"$f":"FM40+FN31","v":55377},{"$f":"FN40+FO31","v":55377},{"$f":"FO40+FP31","v":55377},{"$f":"FP40+FQ31","v":55377},{"$f":"FQ40+FR31","v":55377},{"$f":"FR40+FS31","v":55377}]
[null,null,"Net tax basis",null,null,null,null,null,{"$f":"I39-I40","v":0},{"$f":"J39-J40","v":0},0,0,0,0,0,0,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,{"$f":"BV39-BV40","v":299035.8},299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,{"$f":"EH39-EH40","v":299035.8},299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8,299035.8]
[null,null,"Tax depreciation - 5 years",null,null,null,null,null,{"$f":"I41*I37","v":0},{"$f":"J41*J37","v":0},0,0,0,0,0,0,14951.79,14951.79,14951.79,14951.79,23922.863999999998,23922.863999999998,23922.863999999998,23922.863999999998,14353.7184,14353.7184,14353.7184,14353.7184,8612.2310399999988,8612.2310399999988,8612.2310399999988,8612.2310399999988,8612.2310399999988,8612.2310399999988,8612.2310399999988,8612.2310399999988,4306.1155199999994,4306.1155199999994,4306.1155199999994,4306.1155199999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV41*BV37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH41*EH37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tax basis for 15 year property",null,{"$f":"1-E39","v":4.0000000000000036E-2},null,null,null,{"$f":"I38*$E$44","v":0},{"$f":"J38*$E$44","v":0},0,0,0,0,0,0,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,{"$f":"BV38*$E$44","v":14767.200000000013},14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,{"$f":"EH38*$E$44","v":14767.200000000013},14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013,14767.200000000013]
[null,null,"Annual depreciation rate - 15 year property",null,null,null,null,null,{"$f":"LOOKUP(I35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(J35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(K35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(L35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(M35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(N35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(O35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(P35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(Q35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0.05},{"$f":"LOOKUP(R35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0.05},{"$f":"LOOKUP(S35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0.05},{"$f":"LOOKUP(T35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0.05},{"$f":"LOOKUP(U35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":9.5000000000000001E-2},{"$f":"LOOKUP(V35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":9.5000000000000001E-2},{"$f":"LOOKUP(W35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":9.5000000000000001E-2},{"$f":"LOOKUP(X35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":9.5000000000000001E-2},{"$f":"LOOKUP(Y35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":8.5500000000000007E-2},{"$f":"LOOKUP(Z35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":8.5500000000000007E-2},{"$f":"LOOKUP(AA35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":8.5500000000000007E-2},{"$f":"LOOKUP(AB35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":8.5500000000000007E-2},{"$f":"LOOKUP(AC35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":7.6999999999999999E-2},{"$f":"LOOKUP(AD35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":7.6999999999999999E-2},{"$f":"LOOKUP(AE35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":7.6999999999999999E-2},{"$f":"LOOKUP(AF35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":7.6999999999999999E-2},{"$f":"LOOKUP(AG35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":6.93E-2},{"$f":"LOOKUP(AH35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":6.93E-2},{"$f":"LOOKUP(AI35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":6.93E-2},{"$f":"LOOKUP(AJ35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":6.93E-2},{"$f":"LOOKUP(AK35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":6.2300000000000001E-2},{"$f":"LOOKUP(AL35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":6.2300000000000001E-2},{"$f":"LOOKUP(AM35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":6.2300000000000001E-2},{"$f":"LOOKUP(AN35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":6.2300000000000001E-2},{"$f":"LOOKUP(AO35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.8999999999999997E-2},{"$f":"LOOKUP(AP35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.8999999999999997E-2},{"$f":"LOOKUP(AQ35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.8999999999999997E-2},{"$f":"LOOKUP(AR35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.8999999999999997E-2},{"$f":"LOOKUP(AS35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.8999999999999997E-2},{"$f":"LOOKUP(AT35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.8999999999999997E-2},{"$f":"LOOKUP(AU35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.8999999999999997E-2},{"$f":"LOOKUP(AV35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.8999999999999997E-2},{"$f":"LOOKUP(AW35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.91E-2},{"$f":"LOOKUP(AX35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.91E-2},{"$f":"LOOKUP(AY35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.91E-2},{"$f":"LOOKUP(AZ35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.91E-2},{"$f":"LOOKUP(BA35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.8999999999999997E-2},{"$f":"LOOKUP(BB35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.8999999999999997E-2},{"$f":"LOOKUP(BC35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.8999999999999997E-2},{"$f":"LOOKUP(BD35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.8999999999999997E-2},{"$f":"LOOKUP(BE35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.91E-2},{"$f":"LOOKUP(BF35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.91E-2},{"$f":"LOOKUP(BG35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.91E-2},{"$f":"LOOKUP(BH35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.91E-2},{"$f":"LOOKUP(BI35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.8999999999999997E-2},{"$f":"LOOKUP(BJ35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.8999999999999997E-2},{"$f":"LOOKUP(BK35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.8999999999999997E-2},{"$f":"LOOKUP(BL35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.8999999999999997E-2},{"$f":"LOOKUP(BM35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.91E-2},{"$f":"LOOKUP(BN35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.91E-2},{"$f":"LOOKUP(BO35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.91E-2},{"$f":"LOOKUP(BP35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.91E-2},{"$f":"LOOKUP(BQ35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.8999999999999997E-2},{"$f":"LOOKUP(BR35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.8999999999999997E-2},{"$f":"LOOKUP(BS35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.8999999999999997E-2},{"$f":"LOOKUP(BT35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.8999999999999997E-2},{"$f":"LOOKUP(BU35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.91E-2},{"$f":"LOOKUP(BV35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.91E-2},{"$f":"LOOKUP(BW35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.91E-2},{"$f":"LOOKUP(BX35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":5.91E-2},{"$f":"LOOKUP(BY35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":2.9499999999999998E-2},{"$f":"LOOKUP(BZ35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":2.9499999999999998E-2},{"$f":"LOOKUP(CA35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":2.9499999999999998E-2},{"$f":"LOOKUP(CB35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":2.9499999999999998E-2},{"$f":"LOOKUP(CC35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(CD35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(CE35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(CF35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(CG35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(CH35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(CI35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(CJ35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(CK35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(CL35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(CM35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(CN35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(CO35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(CP35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(CQ35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(CR35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(CS35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(CT35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(CU35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(CV35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(CW35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(CX35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(CY35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(CZ35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(DA35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(DB35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(DC35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(DD35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(DE35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(DF35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(DG35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(DH35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(DI35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(DJ35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(DK35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(DL35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(DM35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(DN35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(DO35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(DP35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(DQ35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(DR35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(DS35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(DT35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(DU35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(DV35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(DW35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(DX35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(DY35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(DZ35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(EA35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(EB35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(EC35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(ED35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(EE35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(EF35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(EG35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(EH35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(EI35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(EJ35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(EK35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(EL35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(EM35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(EN35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(EO35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(EP35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(EQ35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(ER35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(ES35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(ET35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(EU35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(EV35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(EW35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(EX35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(EY35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(EZ35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(FA35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(FB35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(FC35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(FD35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(FE35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(FF35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(FG35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(FH35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(FI35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(FJ35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(FK35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(FL35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(FM35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(FN35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(FO35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(FP35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(FQ35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(FR35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0},{"$f":"LOOKUP(FS35,'Inputs - Tax'!28:28,'Inputs - Tax'!31:31)","v":0}]
[null,null,"Quarterly depreciation rate - 15 year property",null,null,null,null,{"$f":"SUM(I46:XFD46)","v":1.0000000000000002},{"$f":"I45/4","v":0},{"$f":"J45/4","v":0},0,0,0,0,0,0,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.1375000000000002E-2,2.1375000000000002E-2,2.1375000000000002E-2,2.1375000000000002E-2,1.925E-2,1.925E-2,1.925E-2,1.925E-2,1.7325E-2,1.7325E-2,1.7325E-2,1.7325E-2,1.5575E-2,1.5575E-2,1.5575E-2,1.5575E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4775E-2,1.4775E-2,1.4775E-2,1.4775E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4775E-2,1.4775E-2,1.4775E-2,1.4775E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4775E-2,1.4775E-2,1.4775E-2,1.4775E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4775E-2,{"$f":"BV45/4","v":1.4775E-2},1.4775E-2,1.4775E-2,7.3749999999999996E-3,7.3749999999999996E-3,7.3749999999999996E-3,7.3749999999999996E-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,{"$f":"EH45/4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax depreciation - 15 years",null,null,null,null,null,{"$f":"I44*I46","v":0},{"$f":"J44*J46","v":0},0,0,0,0,0,0,184.59000000000017,184.59000000000017,184.59000000000017,184.59000000000017,350.72100000000034,350.72100000000034,350.72100000000034,350.72100000000034,315.64890000000031,315.64890000000031,315.64890000000031,315.64890000000031,284.26860000000028,284.26860000000028,284.26860000000028,284.26860000000028,255.84174000000024,255.84174000000024,255.84174000000024,255.84174000000024,229.99914000000021,229.99914000000021,229.99914000000021,229.99914000000021,217.81620000000018,217.81620000000018,217.81620000000018,217.81620000000018,217.81620000000018,217.81620000000018,217.81620000000018,217.81620000000018,218.18538000000021,218.18538000000021,218.18538000000021,218.18538000000021,217.81620000000018,217.81620000000018,217.81620000000018,217.81620000000018,218.18538000000021,218.18538000000021,218.18538000000021,218.18538000000021,217.81620000000018,217.81620000000018,217.81620000000018,217.81620000000018,218.18538000000021,218.18538000000021,218.18538000000021,218.18538000000021,217.81620000000018,217.81620000000018,217.81620000000018,217.81620000000018,218.18538000000021,{"$f":"BV44*BV46","v":218.18538000000021},218.18538000000021,218.18538000000021,108.90810000000009,108.90810000000009,108.90810000000009,108.90810000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH44*EH46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total tax depreciation",null,null,null,null,null,{"$f":"I42+I47","v":0},{"$f":"J42+J47","v":0},0,0,0,0,0,0,15136.380000000001,15136.380000000001,15136.380000000001,15136.380000000001,24273.584999999999,24273.584999999999,24273.584999999999,24273.584999999999,14669.3673,14669.3673,14669.3673,14669.3673,8896.4996399999982,8896.4996399999982,8896.4996399999982,8896.4996399999982,8868.0727799999986,8868.0727799999986,8868.0727799999986,8868.0727799999986,4536.1146599999993,4536.1146599999993,4536.1146599999993,4536.1146599999993,217.81620000000018,217.81620000000018,217.81620000000018,217.81620000000018,217.81620000000018,217.81620000000018,217.81620000000018,217.81620000000018,218.18538000000021,218.18538000000021,218.18538000000021,218.18538000000021,217.81620000000018,217.81620000000018,217.81620000000018,217.81620000000018,218.18538000000021,218.18538000000021,218.18538000000021,218.18538000000021,217.81620000000018,217.81620000000018,217.81620000000018,217.81620000000018,218.18538000000021,218.18538000000021,218.18538000000021,218.18538000000021,217.81620000000018,217.81620000000018,217.81620000000018,217.81620000000018,218.18538000000021,{"$f":"BV42+BV47","v":218.18538000000021},218.18538000000021,218.18538000000021,108.90810000000009,108.90810000000009,108.90810000000009,108.90810000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH42+EH47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Partnership income"]
[null,null,"EBITDA",null,null,null,null,null,{"$f":"I21","v":0},{"$f":"J21","v":0},{"$f":"K21","v":0},{"$f":"L21","v":0},{"$f":"M21","v":0},{"$f":"N21","v":0},{"$f":"O21","v":0},{"$f":"P21","v":0},{"$f":"Q21","v":4088.4033867587364},{"$f":"R21","v":7137.1898268952036},{"$f":"S21","v":6379.9877723376139},{"$f":"T21","v":3622.1998906499985},{"$f":"U21","v":3611.0384945112191},{"$f":"V21","v":3610.1403115459016},{"$f":"W21","v":3609.2375924515832},{"$f":"X21","v":3608.3303142296222},{"$f":"Y21","v":3597.2159597462187},{"$f":"Z21","v":3596.2994938038451},{"$f":"AA21","v":3595.3783990325965},{"$f":"AB21","v":3594.4526519616143},{"$f":"AC21","v":3583.3845793171936},{"$f":"AD21","v":3582.4494567552792},{"$f":"AE21","v":3581.5096107611853},{"$f":"AF21","v":3580.5650173820868},{"$f":"AG21","v":3547.0687350527214},{"$f":"AH21","v":3546.1145745563581},{"$f":"AI21","v":3545.1555940817766},{"$f":"AJ21","v":3544.1917691842323},{"$f":"AK21","v":3532.7611024852963},{"$f":"AL21","v":3531.787514908714},{"$f":"AM21","v":3530.8090088250206},{"$f":"AN21","v":3529.8255592873898},{"$f":"AO21","v":3518.429737086014},{"$f":"AP21","v":3517.436325290852},{"$f":"AQ21","v":3516.4378944358732},{"$f":"AR21","v":3515.4344190618008},{"$f":"AS21","v":3504.0724753467416},{"$f":"AT21","v":3503.0588340369513},{"$f":"AU21","v":3502.0400710490217},{"$f":"AV21","v":3501.0161604006366},{"$f":"AW21","v":3489.6871194316632},{"$f":"AX21","v":3488.6528349849846},{"$f":"AY21","v":3487.6133241335483},{"$f":"AZ21","v":3486.5685603611932},{"$f":"BA21","v":3475.2714364098147},{"$f":"BB21","v":3474.2160867057419},{"$f":"BC21","v":3473.1554037184355},{"$f":"BD21","v":3472.0893603868567},{"$f":"BE21","v":3327.2489749579681},{"$f":"BF21","v":3326.1721292021425},{"$f":"BG21","v":3325.0898410882774},{"$f":"BH21","v":3324.0020829991954},{"$f":"BI21","v":3313.562459722436},{"$f":"BJ21","v":3312.4636782673806},{"$f":"BK21","v":3311.3593431377549},{"$f":"BL21","v":3310.2494261487482},{"$f":"BM21","v":3299.8339486244449},{"$f":"BN21","v":3298.712782786572},{"$f":"BO21","v":3297.5859496695343},{"$f":"BP21","v":3296.4534205091504},{"$f":"BQ21","v":3286.0610887004086},{"$f":"BR21","v":3284.9170805732192},{"$f":"BS21","v":3283.7672892269006},{"$f":"BT21","v":3282.611685305922},{"$f":"BU21","v":3272.2414876452076},{"$f":"BV21","v":3271.0741699086016},{"$f":"BW21","v":3269.9009506292423},{"$f":"BX21","v":3268.7217998480232},{"$f":"BY21","v":662.12662003882087},{"$f":"BZ21","v":660.9355157644377},{"$f":"CA21","v":659.73838919072455},{"$f":"CB21","v":658.5352097425141},{"$f":"CC21","v":647.56100771702756},{"$f":"CD21","v":646.34563016953575},{"$f":"CE21","v":645.12410708286234},{"$f":"CF21","v":643.89640725303639},{"$f":"CG21","v":632.94107222702814},{"$f":"CH21","v":631.70092466127483},{"$f":"CI21","v":630.454505781845},{"$f":"CJ21","v":629.20178374295506},{"$f":"CK21","v":618.26425503120413},{"$f":"CL21","v":616.99883048514153},{"$f":"CM21","v":615.72700626382425},{"$f":"CN21","v":614.44874986637751},{"$f":"CO21","v":603.52795374618972},{"$f":"CP21","v":602.23673482948652},{"$f":"CQ21","v":600.93898523533699},{"$f":"CR21","v":599.63467179421764},{"$f":"CS21","v":-877.5799479702805},{"$f":"CT21","v":1906.7349293995699},{"$f":"CU21","v":1905.4107237029211},{"$f":"CV21","v":1904.0798197793627},{"$f":"CW21","v":1851.0391297974224},{"$f":"CX21","v":1849.6947271718582},{"$f":"CY21","v":1848.3435237228944},{"$f":"CZ21","v":1846.985484901908},{"$f":"DA21","v":1695.2146151137231},{"$f":"DB21","v":1693.8428011963329},{"$f":"DC21","v":1692.4640471990488},{"$f":"DD21","v":1691.0783178622114},{"$f":"DE21","v":1679.2675884081177},{"$f":"DF21","v":1677.8678018920823},{"$f":"DG21","v":1676.4609331735276},{"$f":"DH21","v":1675.0469462670369},{"$f":"DI21","v":1775.816154361496},{"$f":"DJ21","v":1774.3878223868351},{"$f":"DK21","v":1772.9522631615516},{"$f":"DL21","v":1771.5094399594414},{"$f":"DM21","v":1697.8946237296041},{"$f":"DN21","v":1696.4371616439375},{"$f":"DO21","v":1694.9723242734813},{"$f":"DP21","v":1693.500074135902},{"$f":"DQ21","v":1554.1404683883366},{"$f":"DR21","v":1552.6532795026565},{"$f":"DS21","v":1551.1585642501075},{"$f":"DT21","v":1549.6562843765639},{"$f":"DU21","v":1579.1470310366717},{"$f":"DV21","v":1577.6295063760203},{"$f":"DW21","v":1576.10430115537},{"$f":"DX21","v":1574.5713763328126},{"$f":"DY21","v":1592.1423765466805},{"$f":"DZ21","v":1590.5938945956268},{"$f":"EA21","v":1589.0375747159367},{"$f":"EB21","v":1587.4733770615965},{"$f":"EC21","v":1570.899093708945},{"$f":"ED21","v":1569.3190201517514},{"$f":"EE21","v":1567.7309480559747},{"$f":"EF21","v":1566.134836754833},{"$f":"EG21","v":1549.6179536500172},{"$f":"EH21","v":1548.0056411053824},{"$f":"EI21","v":1546.3851661037356},{"$f":"EJ21","v":1544.7564871405134},{"$f":"EK21","v":1528.2958132706895},{"$f":"EL21","v":1526.650601020958},{"$f":"EM21","v":1524.9970590187245},{"$f":"EN21","v":1523.3351449042786},{"$f":"EO21","v":1506.9294788962784},{"$f":"EP21","v":1505.2506926109927},{"$f":"EQ21","v":1503.5634058306471},{"$f":"ER21","v":1501.8675753226544},{"$f":"ES21","v":1485.5157051432466},{"$f":"ET21","v":1483.8026565969317},{"$f":"EU21","v":1482.0809332944598},{"$f":"EV21","v":1480.3504911122677},{"$f":"EW21","v":1464.05119376266},{"$f":"EX21","v":1462.3031805467124},{"$f":"EY21","v":1460.5463147220089},{"$f":"EZ21","v":1458.7805512555324},{"$f":"FA21","v":0},{"$f":"FB21","v":0},{"$f":"FC21","v":0},{"$f":"FD21","v":0},{"$f":"FE21","v":0},{"$f":"FF21","v":0},{"$f":"FG21","v":0},{"$f":"FH21","v":0},{"$f":"FI21","v":0},{"$f":"FJ21","v":0},{"$f":"FK21","v":0},{"$f":"FL21","v":0},{"$f":"FM21","v":0},{"$f":"FN21","v":0},{"$f":"FO21","v":0},{"$f":"FP21","v":0},{"$f":"FQ21","v":0},{"$f":"FR21","v":0},{"$f":"FS21","v":0}]
[null,null,"Less: tax depreciation",null,null,null,null,null,{"$f":"I49","v":0},{"$f":"J49","v":0},0,0,0,0,0,0,15136.380000000001,15136.380000000001,15136.380000000001,15136.380000000001,24273.584999999999,24273.584999999999,24273.584999999999,24273.584999999999,14669.3673,14669.3673,14669.3673,14669.3673,8896.4996399999982,8896.4996399999982,8896.4996399999982,8896.4996399999982,8868.0727799999986,8868.0727799999986,8868.0727799999986,8868.0727799999986,4536.1146599999993,4536.1146599999993,4536.1146599999993,4536.1146599999993,217.81620000000018,217.81620000000018,217.81620000000018,217.81620000000018,217.81620000000018,217.81620000000018,217.81620000000018,217.81620000000018,218.18538000000021,218.18538000000021,218.18538000000021,218.18538000000021,217.81620000000018,217.81620000000018,217.81620000000018,217.81620000000018,218.18538000000021,218.18538000000021,218.18538000000021,218.18538000000021,217.81620000000018,217.81620000000018,217.81620000000018,217.81620000000018,218.18538000000021,218.18538000000021,218.18538000000021,218.18538000000021,217.81620000000018,217.81620000000018,217.81620000000018,217.81620000000018,218.18538000000021,{"$f":"BV49","v":218.18538000000021},218.18538000000021,218.18538000000021,108.90810000000009,108.90810000000009,108.90810000000009,108.90810000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Income",null,null,null,null,null,{"$f":"I52-I53","v":0},{"$f":"J52-J53","v":0},0,0,0,0,0,0,-11047.976613241264,-7999.1901731047974,-8756.3922276623871,-11514.180109350003,-20662.546505488779,-20663.444688454096,-20664.347407548416,-20665.254685770378,-11072.151340253782,-11073.067806196155,-11073.988900967404,-11074.914648038386,-5313.1150606828051,-5314.0501832447189,-5314.9900292388129,-5315.9346226179114,-5321.0040449472772,-5321.9582054436405,-5322.9171859182225,-5323.8810108157668,-1003.353557514703,-1004.3271450912853,-1005.3056511749787,-1006.2891007126095,3300.6135370860138,3299.6201252908518,3298.621694435873,3297.6182190618006,3286.2562753467414,3285.2426340369511,3284.2238710490215,3283.1999604006364,3271.5017394316628,3270.4674549849842,3269.427944133548,3268.3831803611929,3257.4552364098145,3256.3998867057417,3255.3392037184353,3254.2731603868565,3109.0635949579678,3107.9867492021422,3106.904461088277,3105.8167029991951,3095.7462597224358,3094.6474782673804,3093.5431431377547,3092.433226148748,3081.6485686244446,3080.5274027865717,3079.400569669534,3078.2680405091501,3068.2448887004084,3067.100880573219,3065.9510892269004,3064.7954853059218,3054.0561076452072,{"$f":"BV52-BV53","v":3052.8887899086012},3051.7155706292419,3050.5364198480229,553.21852003882077,552.02741576443759,550.83028919072444,549.62710974251399,647.56100771702756,646.34563016953575,645.12410708286234,643.89640725303639,632.94107222702814,631.70092466127483,630.454505781845,629.20178374295506,618.26425503120413,616.99883048514153,615.72700626382425,614.44874986637751,603.52795374618972,602.23673482948652,600.93898523533699,599.63467179421764,-877.5799479702805,1906.7349293995699,1905.4107237029211,1904.0798197793627,1851.0391297974224,1849.6947271718582,1848.3435237228944,1846.985484901908,1695.2146151137231,1693.8428011963329,1692.4640471990488,1691.0783178622114,1679.2675884081177,1677.8678018920823,1676.4609331735276,1675.0469462670369,1775.816154361496,1774.3878223868351,1772.9522631615516,1771.5094399594414,1697.8946237296041,1696.4371616439375,1694.9723242734813,1693.500074135902,1554.1404683883366,1552.6532795026565,1551.1585642501075,1549.6562843765639,1579.1470310366717,1577.6295063760203,1576.10430115537,1574.5713763328126,1592.1423765466805,1590.5938945956268,1589.0375747159367,1587.4733770615965,1570.899093708945,1569.3190201517514,1567.7309480559747,1566.134836754833,1549.6179536500172,{"$f":"EH52-EH53","v":1548.0056411053824},1546.3851661037356,1544.7564871405134,1528.2958132706895,1526.650601020958,1524.9970590187245,1523.3351449042786,1506.9294788962784,1505.2506926109927,1503.5634058306471,1501.8675753226544,1485.5157051432466,1483.8026565969317,1482.0809332944598,1480.3504911122677,1464.05119376266,1462.3031805467124,1460.5463147220089,1458.7805512555324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Hypothetical taxes",null,{"$f":"'Inputs - Tax'!E44","v":0.21},null,null,null,{"$f":"$E$55*I54","v":0},{"$f":"$E$55*J54","v":0},0,0,0,0,0,0,-2320.0750887806653,-1679.8299363520073,-1838.8423678091012,-2417.9778229635008,-4339.1347661526434,-4339.3233845753603,-4339.5129555851672,-4339.7034840117794,-2325.151781453294,-2325.3442393011924,-2325.537669203155,-2325.7320760880611,-1115.7541627433891,-1115.9505384813908,-1116.1479061401506,-1116.3462707497613,-1117.4108494389282,-1117.6112231431644,-1117.8126090428266,-1118.015012271311,-210.7042470780876,-210.9087004691699,-211.11418674674553,-211.32071114964799,693.12884278806291,692.92022631107886,692.71055583153327,692.49982600297812,690.11381782281569,689.90095314775976,689.68701292029448,689.47199168413363,687.01536528064912,686.79816554684669,686.57986826804506,686.36046787585053,684.06559964606106,683.84397620820573,683.62123278087142,683.39736368123988,652.90335494117323,652.6772173324498,652.44993682853817,652.22150762983097,650.10671454171154,649.87597043614983,649.6440600589284,649.41097749123708,647.14619941113335,646.91075458518003,646.67411963060215,646.43628850692153,644.33142662708576,644.09118492037601,643.84972873764912,643.60705191424358,641.35178260549355,{"$f":"$E$55*BV54","v":641.10664588080624},640.86026983214083,640.61264816808477,116.17588920815236,115.92575731053189,115.67436073005213,115.42169304592794,135.9878116205758,135.7325823356025,135.47606248740109,135.21824552313763,132.91762516767591,132.65719417886771,132.39544621418744,132.13237458602055,129.83549355655288,129.56975440187972,129.30267131540307,129.03423747193926,126.74087028669983,126.46971431419216,126.19718689942076,125.9232810767857,-184.29178907375891,400.41433517390965,400.13625197761343,399.85676215366612,388.71821725745872,388.43589270609021,388.15213998180781,387.86695182940065,355.99506917388186,355.70698825122986,355.41744991180025,355.12644675106441,352.64619356570472,352.35223839733726,352.0567959664408,351.75985871607776,372.92139241591417,372.62144270123537,372.31997526392581,372.01698239148266,356.55787098321684,356.25180394522687,355.94418809743104,355.63501556853942,326.36949836155065,326.05718869555784,325.74329849252257,325.4278197190784,331.62087651770105,331.30219633896428,330.98190324262771,330.65998902989065,334.34989907480286,334.02471786508164,333.6978906903467,333.36940918293527,329.88880967887843,329.5569942318678,329.22349909175466,328.88831571851495,325.41977026650358,{"$f":"$E$55*EH54","v":325.08118463213032},324.7408848817845,324.39886229950781,320.94212078684478,320.59662621440117,320.24938239393214,319.90038042989852,316.45519056821843,316.10264544830846,315.74831522443588,315.39219081775741,311.95829808008176,311.59855788535566,311.23699599183652,310.87360313357618,307.4507506901586,307.08366791480961,306.71472609162186,306.34391576366181,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"ITC credit",null,null,null,null,null,{"$f":"I30","v":0},{"$f":"J30","v":0},{"$f":"K30","v":0},{"$f":"L30","v":0},{"$f":"M30","v":0},{"$f":"N30","v":0},{"$f":"O30","v":0},{"$f":"P30","v":0},{"$f":"Q30","v":110754},{"$f":"R30","v":0},{"$f":"S30","v":0},{"$f":"T30","v":0},{"$f":"U30","v":0},{"$f":"V30","v":0},{"$f":"W30","v":0},{"$f":"X30","v":0},{"$f":"Y30","v":0},{"$f":"Z30","v":0},{"$f":"AA30","v":0},{"$f":"AB30","v":0},{"$f":"AC30","v":0},{"$f":"AD30","v":0},{"$f":"AE30","v":0},{"$f":"AF30","v":0},{"$f":"AG30","v":0},{"$f":"AH30","v":0},{"$f":"AI30","v":0},{"$f":"AJ30","v":0},{"$f":"AK30","v":0},{"$f":"AL30","v":0},{"$f":"AM30","v":0},{"$f":"AN30","v":0},{"$f":"AO30","v":0},{"$f":"AP30","v":0},{"$f":"AQ30","v":0},{"$f":"AR30","v":0},{"$f":"AS30","v":0},{"$f":"AT30","v":0},{"$f":"AU30","v":0},{"$f":"AV30","v":0},{"$f":"AW30","v":0},{"$f":"AX30","v":0},{"$f":"AY30","v":0},{"$f":"AZ30","v":0},{"$f":"BA30","v":0},{"$f":"BB30","v":0},{"$f":"BC30","v":0},{"$f":"BD30","v":0},{"$f":"BE30","v":0},{"$f":"BF30","v":0},{"$f":"BG30","v":0},{"$f":"BH30","v":0},{"$f":"BI30","v":0},{"$f":"BJ30","v":0},{"$f":"BK30","v":0},{"$f":"BL30","v":0},{"$f":"BM30","v":0},{"$f":"BN30","v":0},{"$f":"BO30","v":0},{"$f":"BP30","v":0},{"$f":"BQ30","v":0},{"$f":"BR30","v":0},{"$f":"BS30","v":0},{"$f":"BT30","v":0},{"$f":"BU30","v":0},{"$f":"BV30","v":0},{"$f":"BW30","v":0},{"$f":"BX30","v":0},{"$f":"BY30","v":0},{"$f":"BZ30","v":0},{"$f":"CA30","v":0},{"$f":"CB30","v":0},{"$f":"CC30","v":0},{"$f":"CD30","v":0},{"$f":"CE30","v":0},{"$f":"CF30","v":0},{"$f":"CG30","v":0},{"$f":"CH30","v":0},{"$f":"CI30","v":0},{"$f":"CJ30","v":0},{"$f":"CK30","v":0},{"$f":"CL30","v":0},{"$f":"CM30","v":0},{"$f":"CN30","v":0},{"$f":"CO30","v":0},{"$f":"CP30","v":0},{"$f":"CQ30","v":0},{"$f":"CR30","v":0},{"$f":"CS30","v":0},{"$f":"CT30","v":0},{"$f":"CU30","v":0},{"$f":"CV30","v":0},{"$f":"CW30","v":0},{"$f":"CX30","v":0},{"$f":"CY30","v":0},{"$f":"CZ30","v":0},{"$f":"DA30","v":0},{"$f":"DB30","v":0},{"$f":"DC30","v":0},{"$f":"DD30","v":0},{"$f":"DE30","v":0},{"$f":"DF30","v":0},{"$f":"DG30","v":0},{"$f":"DH30","v":0},{"$f":"DI30","v":0},{"$f":"DJ30","v":0},{"$f":"DK30","v":0},{"$f":"DL30","v":0},{"$f":"DM30","v":0},{"$f":"DN30","v":0},{"$f":"DO30","v":0},{"$f":"DP30","v":0},{"$f":"DQ30","v":0},{"$f":"DR30","v":0},{"$f":"DS30","v":0},{"$f":"DT30","v":0},{"$f":"DU30","v":0},{"$f":"DV30","v":0},{"$f":"DW30","v":0},{"$f":"DX30","v":0},{"$f":"DY30","v":0},{"$f":"DZ30","v":0},{"$f":"EA30","v":0},{"$f":"EB30","v":0},{"$f":"EC30","v":0},{"$f":"ED30","v":0},{"$f":"EE30","v":0},{"$f":"EF30","v":0},{"$f":"EG30","v":0},{"$f":"EH30","v":0},{"$f":"EI30","v":0},{"$f":"EJ30","v":0},{"$f":"EK30","v":0},{"$f":"EL30","v":0},{"$f":"EM30","v":0},{"$f":"EN30","v":0},{"$f":"EO30","v":0},{"$f":"EP30","v":0},{"$f":"EQ30","v":0},{"$f":"ER30","v":0},{"$f":"ES30","v":0},{"$f":"ET30","v":0},{"$f":"EU30","v":0},{"$f":"EV30","v":0},{"$f":"EW30","v":0},{"$f":"EX30","v":0},{"$f":"EY30","v":0},{"$f":"EZ30","v":0},{"$f":"FA30","v":0},{"$f":"FB30","v":0},{"$f":"FC30","v":0},{"$f":"FD30","v":0},{"$f":"FE30","v":0},{"$f":"FF30","v":0},{"$f":"FG30","v":0},{"$f":"FH30","v":0},{"$f":"FI30","v":0},{"$f":"FJ30","v":0},{"$f":"FK30","v":0},{"$f":"FL30","v":0},{"$f":"FM30","v":0},{"$f":"FN30","v":0},{"$f":"FO30","v":0},{"$f":"FP30","v":0},{"$f":"FQ30","v":0},{"$f":"FR30","v":0},{"$f":"FS30","v":0}]
[null,null,"Total taxes",null,null,null,null,null,{"$f":"I55-I57","v":0},{"$f":"J55-J57","v":0},0,0,0,0,0,0,-113074.07508878066,-1679.8299363520073,-1838.8423678091012,-2417.9778229635008,-4339.1347661526434,-4339.3233845753603,-4339.5129555851672,-4339.7034840117794,-2325.151781453294,-2325.3442393011924,-2325.537669203155,-2325.7320760880611,-1115.7541627433891,-1115.9505384813908,-1116.1479061401506,-1116.3462707497613,-1117.4108494389282,-1117.6112231431644,-1117.8126090428266,-1118.015012271311,-210.7042470780876,-210.9087004691699,-211.11418674674553,-211.32071114964799,693.12884278806291,692.92022631107886,692.71055583153327,692.49982600297812,690.11381782281569,689.90095314775976,689.68701292029448,689.47199168413363,687.01536528064912,686.79816554684669,686.57986826804506,686.36046787585053,684.06559964606106,683.84397620820573,683.62123278087142,683.39736368123988,652.90335494117323,652.6772173324498,652.44993682853817,652.22150762983097,650.10671454171154,649.87597043614983,649.6440600589284,649.41097749123708,647.14619941113335,646.91075458518003,646.67411963060215,646.43628850692153,644.33142662708576,644.09118492037601,643.84972873764912,643.60705191424358,641.35178260549355,{"$f":"BV55-BV57","v":641.10664588080624},640.86026983214083,640.61264816808477,116.17588920815236,115.92575731053189,115.67436073005213,115.42169304592794,135.9878116205758,135.7325823356025,135.47606248740109,135.21824552313763,132.91762516767591,132.65719417886771,132.39544621418744,132.13237458602055,129.83549355655288,129.56975440187972,129.30267131540307,129.03423747193926,126.74087028669983,126.46971431419216,126.19718689942076,125.9232810767857,-184.29178907375891,400.41433517390965,400.13625197761343,399.85676215366612,388.71821725745872,388.43589270609021,388.15213998180781,387.86695182940065,355.99506917388186,355.70698825122986,355.41744991180025,355.12644675106441,352.64619356570472,352.35223839733726,352.0567959664408,351.75985871607776,372.92139241591417,372.62144270123537,372.31997526392581,372.01698239148266,356.55787098321684,356.25180394522687,355.94418809743104,355.63501556853942,326.36949836155065,326.05718869555784,325.74329849252257,325.4278197190784,331.62087651770105,331.30219633896428,330.98190324262771,330.65998902989065,334.34989907480286,334.02471786508164,333.6978906903467,333.36940918293527,329.88880967887843,329.5569942318678,329.22349909175466,328.88831571851495,325.41977026650358,{"$f":"EH55-EH57","v":325.08118463213032},324.7408848817845,324.39886229950781,320.94212078684478,320.59662621440117,320.24938239393214,319.90038042989852,316.45519056821843,316.10264544830846,315.74831522443588,315.39219081775741,311.95829808008176,311.59855788535566,311.23699599183652,310.87360313357618,307.4507506901586,307.08366791480961,306.71472609162186,306.34391576366181,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pre tax cf",null,null,null,null,null,{"$f":"'Partnership Cash Flow'!I119","v":-3675},{"$f":"'Partnership Cash Flow'!J119","v":-3675},{"$f":"'Partnership Cash Flow'!K119","v":-3675},{"$f":"'Partnership Cash Flow'!L119","v":-3675},{"$f":"'Partnership Cash Flow'!M119","v":-73237.5},{"$f":"'Partnership Cash Flow'!N119","v":-73237.5},{"$f":"'Partnership Cash Flow'!O119","v":-73237.5},{"$f":"'Partnership Cash Flow'!P119","v":-73237.5},{"$f":"'Partnership Cash Flow'!Q119","v":4088.4033867587364},{"$f":"'Partnership Cash Flow'!R119","v":7137.1898268952036},{"$f":"'Partnership Cash Flow'!S119","v":6379.9877723376139},{"$f":"'Partnership Cash Flow'!T119","v":3622.1998906499985},{"$f":"'Partnership Cash Flow'!U119","v":3611.0384945112191},{"$f":"'Partnership Cash Flow'!V119","v":3610.1403115459016},{"$f":"'Partnership Cash Flow'!W119","v":3609.2375924515832},{"$f":"'Partnership Cash Flow'!X119","v":3608.3303142296222},{"$f":"'Partnership Cash Flow'!Y119","v":3597.2159597462187},{"$f":"'Partnership Cash Flow'!Z119","v":3596.2994938038451},{"$f":"'Partnership Cash Flow'!AA119","v":3595.3783990325965},{"$f":"'Partnership Cash Flow'!AB119","v":3594.4526519616143},{"$f":"'Partnership Cash Flow'!AC119","v":3583.3845793171936},{"$f":"'Partnership Cash Flow'!AD119","v":3582.4494567552792},{"$f":"'Partnership Cash Flow'!AE119","v":3581.5096107611853},{"$f":"'Partnership Cash Flow'!AF119","v":3580.5650173820868},{"$f":"'Partnership Cash Flow'!AG119","v":3547.0687350527214},{"$f":"'Partnership Cash Flow'!AH119","v":3546.1145745563581},{"$f":"'Partnership Cash Flow'!AI119","v":3545.1555940817766},{"$f":"'Partnership Cash Flow'!AJ119","v":3544.1917691842323},{"$f":"'Partnership Cash Flow'!AK119","v":3532.7611024852963},{"$f":"'Partnership Cash Flow'!AL119","v":3531.787514908714},{"$f":"'Partnership Cash Flow'!AM119","v":3530.8090088250206},{"$f":"'Partnership Cash Flow'!AN119","v":3529.8255592873898},{"$f":"'Partnership Cash Flow'!AO119","v":3518.429737086014},{"$f":"'Partnership Cash Flow'!AP119","v":3517.436325290852},{"$f":"'Partnership Cash Flow'!AQ119","v":3516.4378944358732},{"$f":"'Partnership Cash Flow'!AR119","v":3515.4344190618008},{"$f":"'Partnership Cash Flow'!AS119","v":3504.0724753467416},{"$f":"'Partnership Cash Flow'!AT119","v":3503.0588340369513},{"$f":"'Partnership Cash Flow'!AU119","v":3502.0400710490217},{"$f":"'Partnership Cash Flow'!AV119","v":3501.0161604006366},{"$f":"'Partnership Cash Flow'!AW119","v":3489.6871194316632},{"$f":"'Partnership Cash Flow'!AX119","v":3488.6528349849846},{"$f":"'Partnership Cash Flow'!AY119","v":3487.6133241335483},{"$f":"'Partnership Cash Flow'!AZ119","v":3486.5685603611932},{"$f":"'Partnership Cash Flow'!BA119","v":3475.2714364098147},{"$f":"'Partnership Cash Flow'!BB119","v":3474.2160867057419},{"$f":"'Partnership Cash Flow'!BC119","v":3473.1554037184355},{"$f":"'Partnership Cash Flow'!BD119","v":3472.0893603868567},{"$f":"'Partnership Cash Flow'!BE119","v":3327.2489749579681},{"$f":"'Partnership Cash Flow'!BF119","v":3326.1721292021425},{"$f":"'Partnership Cash Flow'!BG119","v":3325.0898410882774},{"$f":"'Partnership Cash Flow'!BH119","v":3324.0020829991954},{"$f":"'Partnership Cash Flow'!BI119","v":3313.562459722436},{"$f":"'Partnership Cash Flow'!BJ119","v":3312.4636782673806},{"$f":"'Partnership Cash Flow'!BK119","v":3311.3593431377549},{"$f":"'Partnership Cash Flow'!BL119","v":3310.2494261487482},{"$f":"'Partnership Cash Flow'!BM119","v":3299.8339486244449},{"$f":"'Partnership Cash Flow'!BN119","v":3298.712782786572},{"$f":"'Partnership Cash Flow'!BO119","v":3297.5859496695343},{"$f":"'Partnership Cash Flow'!BP119","v":3296.4534205091504},{"$f":"'Partnership Cash Flow'!BQ119","v":3286.0610887004086},{"$f":"'Partnership Cash Flow'!BR119","v":3284.9170805732192},{"$f":"'Partnership Cash Flow'!BS119","v":3283.7672892269006},{"$f":"'Partnership Cash Flow'!BT119","v":3282.611685305922},{"$f":"'Partnership Cash Flow'!BU119","v":3272.2414876452076},{"$f":"'Partnership Cash Flow'!BV119","v":3271.0741699086016},{"$f":"'Partnership Cash Flow'!BW119","v":3269.9009506292423},{"$f":"'Partnership Cash Flow'!BX119","v":3268.7217998480232},{"$f":"'Partnership Cash Flow'!BY119","v":662.12662003882087},{"$f":"'Partnership Cash Flow'!BZ119","v":660.9355157644377},{"$f":"'Partnership Cash Flow'!CA119","v":659.73838919072455},{"$f":"'Partnership Cash Flow'!CB119","v":658.5352097425141},{"$f":"'Partnership Cash Flow'!CC119","v":647.56100771702756},{"$f":"'Partnership Cash Flow'!CD119","v":646.34563016953575},{"$f":"'Partnership Cash Flow'!CE119","v":645.12410708286234},{"$f":"'Partnership Cash Flow'!CF119","v":643.89640725303639},{"$f":"'Partnership Cash Flow'!CG119","v":632.94107222702814},{"$f":"'Partnership Cash Flow'!CH119","v":631.70092466127483},{"$f":"'Partnership Cash Flow'!CI119","v":630.454505781845},{"$f":"'Partnership Cash Flow'!CJ119","v":629.20178374295506},{"$f":"'Partnership Cash Flow'!CK119","v":618.26425503120413},{"$f":"'Partnership Cash Flow'!CL119","v":616.99883048514153},{"$f":"'Partnership Cash Flow'!CM119","v":615.72700626382425},{"$f":"'Partnership Cash Flow'!CN119","v":614.44874986637751},{"$f":"'Partnership Cash Flow'!CO119","v":603.52795374618972},{"$f":"'Partnership Cash Flow'!CP119","v":602.23673482948652},{"$f":"'Partnership Cash Flow'!CQ119","v":600.93898523533699},{"$f":"'Partnership Cash Flow'!CR119","v":599.63467179421764},{"$f":"'Partnership Cash Flow'!CS119","v":-877.5799479702805},{"$f":"'Partnership Cash Flow'!CT119","v":1906.7349293995699},{"$f":"'Partnership Cash Flow'!CU119","v":1905.4107237029211},{"$f":"'Partnership Cash Flow'!CV119","v":1904.0798197793627},{"$f":"'Partnership Cash Flow'!CW119","v":1851.0391297974224},{"$f":"'Partnership Cash Flow'!CX119","v":1849.6947271718582},{"$f":"'Partnership Cash Flow'!CY119","v":1848.3435237228944},{"$f":"'Partnership Cash Flow'!CZ119","v":1846.985484901908},{"$f":"'Partnership Cash Flow'!DA119","v":1695.2146151137231},{"$f":"'Partnership Cash Flow'!DB119","v":1693.8428011963329},{"$f":"'Partnership Cash Flow'!DC119","v":1692.4640471990488},{"$f":"'Partnership Cash Flow'!DD119","v":1691.0783178622114},{"$f":"'Partnership Cash Flow'!DE119","v":1679.2675884081177},{"$f":"'Partnership Cash Flow'!DF119","v":1677.8678018920823},{"$f":"'Partnership Cash Flow'!DG119","v":1676.4609331735276},{"$f":"'Partnership Cash Flow'!DH119","v":1675.0469462670369},{"$f":"'Partnership Cash Flow'!DI119","v":1775.816154361496},{"$f":"'Partnership Cash Flow'!DJ119","v":1774.3878223868351},{"$f":"'Partnership Cash Flow'!DK119","v":1772.9522631615516},{"$f":"'Partnership Cash Flow'!DL119","v":1771.5094399594414},{"$f":"'Partnership Cash Flow'!DM119","v":1697.8946237296041},{"$f":"'Partnership Cash Flow'!DN119","v":1696.4371616439375},{"$f":"'Partnership Cash Flow'!DO119","v":1694.9723242734813},{"$f":"'Partnership Cash Flow'!DP119","v":1693.500074135902},{"$f":"'Partnership Cash Flow'!DQ119","v":1554.1404683883366},{"$f":"'Partnership Cash Flow'!DR119","v":1552.6532795026565},{"$f":"'Partnership Cash Flow'!DS119","v":1551.1585642501075},{"$f":"'Partnership Cash Flow'!DT119","v":1549.6562843765639},{"$f":"'Partnership Cash Flow'!DU119","v":1579.1470310366717},{"$f":"'Partnership Cash Flow'!DV119","v":1577.6295063760203},{"$f":"'Partnership Cash Flow'!DW119","v":1576.10430115537},{"$f":"'Partnership Cash Flow'!DX119","v":1574.5713763328126},{"$f":"'Partnership Cash Flow'!DY119","v":1592.1423765466805},{"$f":"'Partnership Cash Flow'!DZ119","v":1590.5938945956268},{"$f":"'Partnership Cash Flow'!EA119","v":1589.0375747159367},{"$f":"'Partnership Cash Flow'!EB119","v":1587.4733770615965},{"$f":"'Partnership Cash Flow'!EC119","v":1570.899093708945},{"$f":"'Partnership Cash Flow'!ED119","v":1569.3190201517514},{"$f":"'Partnership Cash Flow'!EE119","v":1567.7309480559747},{"$f":"'Partnership Cash Flow'!EF119","v":1566.134836754833},{"$f":"'Partnership Cash Flow'!EG119","v":1549.6179536500172},{"$f":"'Partnership Cash Flow'!EH119","v":1548.0056411053824},{"$f":"'Partnership Cash Flow'!EI119","v":1546.3851661037356},{"$f":"'Partnership Cash Flow'!EJ119","v":1544.7564871405134},{"$f":"'Partnership Cash Flow'!EK119","v":1528.2958132706895},{"$f":"'Partnership Cash Flow'!EL119","v":1526.650601020958},{"$f":"'Partnership Cash Flow'!EM119","v":1524.9970590187245},{"$f":"'Partnership Cash Flow'!EN119","v":1523.3351449042786},{"$f":"'Partnership Cash Flow'!EO119","v":1506.9294788962784},{"$f":"'Partnership Cash Flow'!EP119","v":1505.2506926109927},{"$f":"'Partnership Cash Flow'!EQ119","v":1503.5634058306471},{"$f":"'Partnership Cash Flow'!ER119","v":1501.8675753226544},{"$f":"'Partnership Cash Flow'!ES119","v":1485.5157051432466},{"$f":"'Partnership Cash Flow'!ET119","v":1483.8026565969317},{"$f":"'Partnership Cash Flow'!EU119","v":1482.0809332944598},{"$f":"'Partnership Cash Flow'!EV119","v":1480.3504911122677},{"$f":"'Partnership Cash Flow'!EW119","v":1464.05119376266},{"$f":"'Partnership Cash Flow'!EX119","v":1462.3031805467124},{"$f":"'Partnership Cash Flow'!EY119","v":1460.5463147220089},{"$f":"'Partnership Cash Flow'!EZ119","v":1458.7805512555324},{"$f":"'Partnership Cash Flow'!FA119","v":0},{"$f":"'Partnership Cash Flow'!FB119","v":0},{"$f":"'Partnership Cash Flow'!FC119","v":0},{"$f":"'Partnership Cash Flow'!FD119","v":0},{"$f":"'Partnership Cash Flow'!FE119","v":0},{"$f":"'Partnership Cash Flow'!FF119","v":0},{"$f":"'Partnership Cash Flow'!FG119","v":0},{"$f":"'Partnership Cash Flow'!FH119","v":0},{"$f":"'Partnership Cash Flow'!FI119","v":0},{"$f":"'Partnership Cash Flow'!FJ119","v":0},{"$f":"'Partnership Cash Flow'!FK119","v":0},{"$f":"'Partnership Cash Flow'!FL119","v":0},{"$f":"'Partnership Cash Flow'!FM119","v":0},{"$f":"'Partnership Cash Flow'!FN119","v":0},{"$f":"'Partnership Cash Flow'!FO119","v":0},{"$f":"'Partnership Cash Flow'!FP119","v":0},{"$f":"'Partnership Cash Flow'!FQ119","v":0},{"$f":"'Partnership Cash Flow'!FR119","v":0},{"$f":"'Partnership Cash Flow'!FS119","v":0}]
[null,null,"After tax cf",null,null,null,null,{"$f":"XIRR(I61:FS61,I2:FS2)","v":4.9591019749641432E-2},{"$f":"I60-I58","v":-3675},{"$f":"J60-J58","v":-3675},-3675,-3675,-73237.5,-73237.5,-73237.5,-73237.5,117162.47847553941,8817.0197632472118,8218.8301401467143,6040.1777136134988,7950.1732606638625,7949.4636961212618,7948.7505480367508,7948.0337982414021,5922.3677411995122,5921.6437331050374,5920.9160682357515,5920.184728049675,4699.1387420605824,4698.3999952366703,4697.6575169013358,4696.9112881318479,4664.4795844916498,4663.7257976995224,4662.968203124603,4662.206781455543,3743.4653495633838,3742.6962153778841,3741.923195571766,3741.1462704370379,2825.3008942979513,2824.5160989797732,2823.7273386043398,2822.9345930588224,2813.9586575239259,2813.1578808891918,2812.3530581287273,2811.544168716503,2802.6717541510143,2801.854669438138,2801.0334558655031,2800.2080924853426,2791.2058367637537,2790.3721104975361,2789.5341709375643,2788.6919967056169,2674.3456200167948,2673.4949118696927,2672.6399042597391,2671.7805753693647,2663.4557451807245,2662.5877078312305,2661.7152830788264,2660.838448657511,2652.6877492133117,2651.8020282013922,2650.9118300389323,2650.0171320022291,2641.7296620733227,2640.8258956528434,2639.9175604892516,2639.0046333916785,2630.889705039714,{"$f":"BV60-BV58","v":2629.9675240277952},2629.0406807971012,2628.1091516799383,545.95073083066848,545.00975845390576,544.06402846067238,543.1135166965862,511.57319609645174,510.61304783393325,509.64804459546122,508.67816172989876,500.02344705935224,499.04373048240711,498.05905956765753,497.06940915693451,488.42876147465125,487.4290760832618,486.42433494842118,485.41451239443825,476.78708345948991,475.76702051529435,474.7417983359162,473.71139071743193,-693.28815889652162,1506.3205942256602,1505.2744717253076,1504.2230576256966,1462.3209125399637,1461.2588344657679,1460.1913837410866,1459.1185330725073,1339.2195459398413,1338.135812945103,1337.0465972872485,1335.9518711111471,1326.6213948424129,1325.515563494745,1324.4041372070867,1323.2870875509591,1402.8947619455819,1401.7663796855998,1400.6322878976257,1399.4924575679588,1341.3367527463872,1340.1853576987107,1339.0281361760503,1337.8650585673627,1227.770970026786,1226.5960908070986,1225.4152657575848,1224.2284646574856,1247.5261545189705,1246.3273100370561,1245.1223979127421,1243.9113873029219,1257.7924774718776,1256.5691767305452,1255.33968402559,1254.1039678786613,1241.0102840300665,1239.7620259198836,1238.5074489642202,1237.246521036318,1224.1981833835137,{"$f":"EH60-EH58","v":1222.9244564732521},1221.6442812219511,1220.3576248410056,1207.3536924838447,1206.0539748065569,1204.7476766247923,1203.4347644743802,1190.4742883280601,1189.1480471626842,1187.8150906062112,1186.475384504897,1173.5574070631649,1172.2040987115761,1170.8439373026233,1169.4768879786916,1156.6004430725013,1155.2195126319027,1153.8315886303872,1152.4366354918707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,"By depreciation category"]
[null,null,{"$f":"'Inputs - Tax'!$C$6","v":"Long term"},"USD '000",null,null,null,{"$f":"SUM(I68:FT68)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!I$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!J$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!K$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!L$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!M$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!N$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!O$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!P$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!Q$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!R$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!S$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!T$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!U$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!V$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!W$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!X$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!Y$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!Z$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!AA$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!AB$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!AC$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!AD$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!AE$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!AF$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!AG$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!AH$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!AI$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!AJ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!AK$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!AL$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!AM$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!AN$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!AO$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!AP$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!AQ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!AR$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!AS$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!AT$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!AU$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!AV$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!AW$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!AX$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!AY$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!AZ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!BA$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!BB$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!BC$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!BD$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!BE$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!BF$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!BG$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!BH$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!BI$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!BJ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!BK$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!BL$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!BM$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!BN$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!BO$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!BP$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!BQ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!BR$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!BS$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!BT$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!BU$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!BV$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!BW$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!BX$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!BY$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!BZ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!CA$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!CB$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!CC$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!CD$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!CE$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!CF$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!CG$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!CH$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!CI$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!CJ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!CK$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!CL$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!CM$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!CN$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!CO$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!CP$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!CQ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!CR$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!CS$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!CT$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!CU$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!CV$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!CW$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!CX$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!CY$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!CZ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!DA$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!DB$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!DC$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!DD$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!DE$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!DF$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!DG$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!DH$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!DI$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!DJ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!DK$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!DL$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!DM$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!DN$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!DO$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!DP$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!DQ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!DR$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!DS$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!DT$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!DU$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!DV$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!DW$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!DX$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!DY$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!DZ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!EA$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!EB$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!EC$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!ED$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!EE$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!EF$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!EG$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!EH$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!EI$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!EJ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!EK$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!EL$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!EM$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!EN$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!EO$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!EP$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!EQ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!ER$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!ES$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!ET$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!EU$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!EV$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!EW$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!EX$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!EY$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!EZ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!FA$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!FB$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!FC$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!FD$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!FE$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!FF$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!FG$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!FH$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!FI$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!FJ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!FK$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!FL$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!FM$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!FN$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!FO$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!FP$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!FQ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!FR$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B68,'Partnership Cash Flow'!FS$91)","v":0}]
[null,null,{"$f":"'Inputs - Tax'!$C$7","v":"Short term"},"USD '000",null,null,null,{"$f":"SUM(I69:FT69)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!I$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!J$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!K$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!L$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!M$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!N$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!O$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!P$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!Q$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!R$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!S$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!T$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!U$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!V$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!W$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!X$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!Y$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!Z$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!AA$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!AB$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!AC$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!AD$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!AE$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!AF$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!AG$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!AH$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!AI$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!AJ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!AK$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!AL$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!AM$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!AN$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!AO$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!AP$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!AQ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!AR$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!AS$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!AT$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!AU$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!AV$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!AW$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!AX$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!AY$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!AZ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!BA$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!BB$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!BC$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!BD$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!BE$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!BF$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!BG$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!BH$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!BI$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!BJ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!BK$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!BL$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!BM$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!BN$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!BO$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!BP$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!BQ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!BR$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!BS$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!BT$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!BU$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!BV$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!BW$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!BX$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!BY$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!BZ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!CA$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!CB$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!CC$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!CD$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!CE$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!CF$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!CG$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!CH$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!CI$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!CJ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!CK$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!CL$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!CM$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!CN$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!CO$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!CP$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!CQ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!CR$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!CS$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!CT$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!CU$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!CV$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!CW$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!CX$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!CY$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!CZ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!DA$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!DB$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!DC$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!DD$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!DE$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!DF$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!DG$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!DH$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!DI$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!DJ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!DK$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!DL$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!DM$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!DN$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!DO$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!DP$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!DQ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!DR$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!DS$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!DT$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!DU$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!DV$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!DW$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!DX$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!DY$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!DZ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!EA$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!EB$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!EC$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!ED$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!EE$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!EF$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!EG$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!EH$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!EI$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!EJ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!EK$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!EL$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!EM$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!EN$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!EO$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!EP$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!EQ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!ER$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!ES$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!ET$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!EU$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!EV$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!EW$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!EX$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!EY$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!EZ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!FA$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!FB$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!FC$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!FD$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!FE$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!FF$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!FG$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!FH$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!FI$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!FJ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!FK$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!FL$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!FM$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!FN$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!FO$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!FP$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!FQ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!FR$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B69,'Partnership Cash Flow'!FS$91)","v":0}]
[null,null,{"$f":"'Inputs - Tax'!$C$8","v":"Financing"},"USD '000",null,null,null,null,{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!I$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!J$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!K$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!L$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!M$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!N$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!O$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!P$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!Q$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!R$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!S$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!T$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!U$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!V$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!W$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!X$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!Y$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!Z$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!AA$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!AB$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!AC$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!AD$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!AE$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!AF$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!AG$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!AH$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!AI$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!AJ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!AK$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!AL$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!AM$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!AN$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!AO$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!AP$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!AQ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!AR$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!AS$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!AT$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!AU$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!AV$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!AW$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!AX$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!AY$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!AZ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!BA$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!BB$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!BC$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!BD$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!BE$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!BF$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!BG$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!BH$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!BI$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!BJ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!BK$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!BL$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!BM$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!BN$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!BO$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!BP$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!BQ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!BR$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!BS$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!BT$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!BU$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!BV$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!BW$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!BX$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!BY$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!BZ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!CA$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!CB$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!CC$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!CD$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!CE$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!CF$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!CG$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!CH$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!CI$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!CJ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!CK$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!CL$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!CM$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!CN$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!CO$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!CP$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!CQ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!CR$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!CS$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!CT$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!CU$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!CV$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!CW$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!CX$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!CY$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!CZ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!DA$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!DB$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!DC$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!DD$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!DE$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!DF$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!DG$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!DH$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!DI$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!DJ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!DK$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!DL$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!DM$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!DN$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!DO$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!DP$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!DQ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!DR$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!DS$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!DT$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!DU$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!DV$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!DW$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!DX$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!DY$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!DZ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!EA$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!EB$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!EC$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!ED$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!EE$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!EF$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!EG$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!EH$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!EI$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!EJ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!EK$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!EL$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!EM$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!EN$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!EO$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!EP$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!EQ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!ER$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!ES$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!ET$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!EU$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!EV$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!EW$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!EX$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!EY$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!EZ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!FA$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!FB$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!FC$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!FD$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!FE$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!FF$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!FG$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!FH$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!FI$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!FJ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!FK$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!FL$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!FM$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!FN$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!FO$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!FP$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!FQ$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!FR$91)","v":0},{"$f":"SUMIF('Partnership Cash Flow'!$E$91,$B70,'Partnership Cash Flow'!FS$91)","v":0}]
[null,null,"Total","USD '000",null,null,null,{"$f":"SUM(I71:FS71)","v":0},{"$f":"SUM(I68:I70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AO68:AO70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU68:BU70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DA68:DA70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EG68:EG70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FM68:FM70)","v":0},0,0,0,0,0,0]

{"sheet":"Allocation to partners","index":9,"n_rows":70,"n_cols":175,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,null,"Start of Period",null,null,null,null,null,{"$f":"Timing!K2","v":"2020-01-01"},{"$f":"Timing!L2","v":"2020-04-01"},{"$f":"Timing!M2","v":"2020-07-01"},{"$f":"Timing!N2","v":"2020-10-01"},{"$f":"Timing!O2","v":"2021-01-01"},{"$f":"Timing!P2","v":"2021-04-01"},{"$f":"Timing!Q2","v":"2021-07-01"},{"$f":"Timing!R2","v":"2021-10-01"},{"$f":"Timing!S2","v":"2022-01-01"},{"$f":"Timing!T2","v":"2022-04-01"},{"$f":"Timing!U2","v":"2022-07-01"},{"$f":"Timing!V2","v":"2022-10-01"},{"$f":"Timing!W2","v":"2023-01-01"},{"$f":"Timing!X2","v":"2023-04-01"},{"$f":"Timing!Y2","v":"2023-07-01"},{"$f":"Timing!Z2","v":"2023-10-01"},{"$f":"Timing!AA2","v":"2024-01-01"},{"$f":"Timing!AB2","v":"2024-04-01"},{"$f":"Timing!AC2","v":"2024-07-01"},{"$f":"Timing!AD2","v":"2024-10-01"},{"$f":"Timing!AE2","v":"2025-01-01"},{"$f":"Timing!AF2","v":"2025-04-01"},{"$f":"Timing!AG2","v":"2025-07-01"},{"$f":"Timing!AH2","v":"2025-10-01"},{"$f":"Timing!AI2","v":"2026-01-01"},{"$f":"Timing!AJ2","v":"2026-04-01"},{"$f":"Timing!AK2","v":"2026-07-01"},{"$f":"Timing!AL2","v":"2026-10-01"},{"$f":"Timing!AM2","v":"2027-01-01"},{"$f":"Timing!AN2","v":"2027-04-01"},{"$f":"Timing!AO2","v":"2027-07-01"},{"$f":"Timing!AP2","v":"2027-10-01"},{"$f":"Timing!AQ2","v":"2028-01-01"},{"$f":"Timing!AR2","v":"2028-04-01"},{"$f":"Timing!AS2","v":"2028-07-01"},{"$f":"Timing!AT2","v":"2028-10-01"},{"$f":"Timing!AU2","v":"2029-01-01"},{"$f":"Timing!AV2","v":"2029-04-01"},{"$f":"Timing!AW2","v":"2029-07-01"},{"$f":"Timing!AX2","v":"2029-10-01"},{"$f":"Timing!AY2","v":"2030-01-01"},{"$f":"Timing!AZ2","v":"2030-04-01"},{"$f":"Timing!BA2","v":"2030-07-01"},{"$f":"Timing!BB2","v":"2030-10-01"},{"$f":"Timing!BC2","v":"2031-01-01"},{"$f":"Timing!BD2","v":"2031-04-01"},{"$f":"Timing!BE2","v":"2031-07-01"},{"$f":"Timing!BF2","v":"2031-10-01"},{"$f":"Timing!BG2","v":"2032-01-01"},{"$f":"Timing!BH2","v":"2032-04-01"},{"$f":"Timing!BI2","v":"2032-07-01"},{"$f":"Timing!BJ2","v":"2032-10-01"},{"$f":"Timing!BK2","v":"2033-01-01"},{"$f":"Timing!BL2","v":"2033-04-01"},{"$f":"Timing!BM2","v":"2033-07-01"},{"$f":"Timing!BN2","v":"2033-10-01"},{"$f":"Timing!BO2","v":"2034-01-01"},{"$f":"Timing!BP2","v":"2034-04-01"},{"$f":"Timing!BQ2","v":"2034-07-01"},{"$f":"Timing!BR2","v":"2034-10-01"},{"$f":"Timing!BS2","v":"2035-01-01"},{"$f":"Timing!BT2","v":"2035-04-01"},{"$f":"Timing!BU2","v":"2035-07-01"},{"$f":"Timing!BV2","v":"2035-10-01"},{"$f":"Timing!BW2","v":"2036-01-01"},{"$f":"Timing!BX2","v":"2036-04-01"},{"$f":"Timing!BY2","v":"2036-07-01"},{"$f":"Timing!BZ2","v":"2036-10-01"},{"$f":"Timing!CA2","v":"2037-01-01"},{"$f":"Timing!CB2","v":"2037-04-01"},{"$f":"Timing!CC2","v":"2037-07-01"},{"$f":"Timing!CD2","v":"2037-10-01"},{"$f":"Timing!CE2","v":"2038-01-01"},{"$f":"Timing!CF2","v":"2038-04-01"},{"$f":"Timing!CG2","v":"2038-07-01"},{"$f":"Timing!CH2","v":"2038-10-01"},{"$f":"Timing!CI2","v":"2039-01-01"},{"$f":"Timing!CJ2","v":"2039-04-01"},{"$f":"Timing!CK2","v":"2039-07-01"},{"$f":"Timing!CL2","v":"2039-10-01"},{"$f":"Timing!CM2","v":"2040-01-01"},{"$f":"Timing!CN2","v":"2040-04-01"},{"$f":"Timing!CO2","v":"2040-07-01"},{"$f":"Timing!CP2","v":"2040-10-01"},{"$f":"Timing!CQ2","v":"2041-01-01"},{"$f":"Timing!CR2","v":"2041-04-01"},{"$f":"Timing!CS2","v":"2041-07-01"},{"$f":"Timing!CT2","v":"2041-10-01"},{"$f":"Timing!CU2","v":"2042-01-01"},{"$f":"Timing!CV2","v":"2042-04-01"},{"$f":"Timing!CW2","v":"2042-07-01"},{"$f":"Timing!CX2","v":"2042-10-01"},{"$f":"Timing!CY2","v":"2043-01-01"},{"$f":"Timing!CZ2","v":"2043-04-01"},{"$f":"Timing!DA2","v":"2043-07-01"},{"$f":"Timing!DB2","v":"2043-10-01"},{"$f":"Timing!DC2","v":"2044-01-01"},{"$f":"Timing!DD2","v":"2044-04-01"},{"$f":"Timing!DE2","v":"2044-07-01"},{"$f":"Timing!DF2","v":"2044-10-01"},{"$f":"Timing!DG2","v":"2045-01-01"},{"$f":"Timing!DH2","v":"2045-04-01"},{"$f":"Timing!DI2","v":"2045-07-01"},{"$f":"Timing!DJ2","v":"2045-10-01"},{"$f":"Timing!DK2","v":"2046-01-01"},{"$f":"Timing!DL2","v":"2046-04-01"},{"$f":"Timing!DM2","v":"2046-07-01"},{"$f":"Timing!DN2","v":"2046-10-01"},{"$f":"Timing!DO2","v":"2047-01-01"},{"$f":"Timing!DP2","v":"2047-04-01"},{"$f":"Timing!DQ2","v":"2047-07-01"},{"$f":"Timing!DR2","v":"2047-10-01"},{"$f":"Timing!DS2","v":"2048-01-01"},{"$f":"Timing!DT2","v":"2048-04-01"},{"$f":"Timing!DU2","v":"2048-07-01"},{"$f":"Timing!DV2","v":"2048-10-01"},{"$f":"Timing!DW2","v":"2049-01-01"},{"$f":"Timing!DX2","v":"2049-04-01"},{"$f":"Timing!DY2","v":"2049-07-01"},{"$f":"Timing!DZ2","v":"2049-10-01"},{"$f":"Timing!EA2","v":"2050-01-01"},{"$f":"Timing!EB2","v":"2050-04-01"},{"$f":"Timing!EC2","v":"2050-07-01"},{"$f":"Timing!ED2","v":"2050-10-01"},{"$f":"Timing!EE2","v":"2051-01-01"},{"$f":"Timing!EF2","v":"2051-04-01"},{"$f":"Timing!EG2","v":"2051-07-01"},{"$f":"Timing!EH2","v":"2051-10-01"},{"$f":"Timing!EI2","v":"2052-01-01"},{"$f":"Timing!EJ2","v":"2052-04-01"},{"$f":"Timing!EK2","v":"2052-07-01"},{"$f":"Timing!EL2","v":"2052-10-01"},{"$f":"Timing!EM2","v":"2053-01-01"},{"$f":"Timing!EN2","v":"2053-04-01"},{"$f":"Timing!EO2","v":"2053-07-01"},{"$f":"Timing!EP2","v":"2053-10-01"},{"$f":"Timing!EQ2","v":"2054-01-01"},{"$f":"Timing!ER2","v":"2054-04-01"},{"$f":"Timing!ES2","v":"2054-07-01"},{"$f":"Timing!ET2","v":"2054-10-01"},{"$f":"Timing!EU2","v":"2055-01-01"},{"$f":"Timing!EV2","v":"2055-04-01"},{"$f":"Timing!EW2","v":"2055-07-01"},{"$f":"Timing!EX2","v":"2055-10-01"},{"$f":"Timing!EY2","v":"2056-01-01"},{"$f":"Timing!EZ2","v":"2056-04-01"},{"$f":"Timing!FA2","v":"2056-07-01"},{"$f":"Timing!FB2","v":"2056-10-01"},{"$f":"Timing!FC2","v":"2057-01-01"},{"$f":"Timing!FD2","v":"2057-04-01"},{"$f":"Timing!FE2","v":"2057-07-01"},{"$f":"Timing!FF2","v":"2057-10-01"},{"$f":"Timing!FG2","v":"2058-01-01"},{"$f":"Timing!FH2","v":"2058-04-01"},{"$f":"Timing!FI2","v":"2058-07-01"},{"$f":"Timing!FJ2","v":"2058-10-01"},{"$f":"Timing!FK2","v":"2059-01-01"},{"$f":"Timing!FL2","v":"2059-04-01"},{"$f":"Timing!FM2","v":"2059-07-01"},{"$f":"Timing!FN2","v":"2059-10-01"},{"$f":"Timing!FO2","v":"2060-01-01"},{"$f":"Timing!FP2","v":"2060-04-01"},{"$f":"Timing!FQ2","v":"2060-07-01"},{"$f":"Timing!FR2","v":"2060-10-01"},{"$f":"Timing!FS2","v":"2061-01-01"},{"$f":"Timing!FT2","v":"2061-04-01"},{"$f":"Timing!FU2","v":"2061-07-01"}]
[null,null,"End of Period",null,"Start","End",null,null,{"$f":"Timing!K3","v":"2020-03-31"},{"$f":"Timing!L3","v":"2020-06-30"},{"$f":"Timing!M3","v":"2020-09-30"},{"$f":"Timing!N3","v":"2020-12-31"},{"$f":"Timing!O3","v":"2021-03-31"},{"$f":"Timing!P3","v":"2021-06-30"},{"$f":"Timing!Q3","v":"2021-09-30"},{"$f":"Timing!R3","v":"2021-12-31"},{"$f":"Timing!S3","v":"2022-03-31"},{"$f":"Timing!T3","v":"2022-06-30"},{"$f":"Timing!U3","v":"2022-09-30"},{"$f":"Timing!V3","v":"2022-12-31"},{"$f":"Timing!W3","v":"2023-03-31"},{"$f":"Timing!X3","v":"2023-06-30"},{"$f":"Timing!Y3","v":"2023-09-30"},{"$f":"Timing!Z3","v":"2023-12-31"},{"$f":"Timing!AA3","v":"2024-03-31"},{"$f":"Timing!AB3","v":"2024-06-30"},{"$f":"Timing!AC3","v":"2024-09-30"},{"$f":"Timing!AD3","v":"2024-12-31"},{"$f":"Timing!AE3","v":"2025-03-31"},{"$f":"Timing!AF3","v":"2025-06-30"},{"$f":"Timing!AG3","v":"2025-09-30"},{"$f":"Timing!AH3","v":"2025-12-31"},{"$f":"Timing!AI3","v":"2026-03-31"},{"$f":"Timing!AJ3","v":"2026-06-30"},{"$f":"Timing!AK3","v":"2026-09-30"},{"$f":"Timing!AL3","v":"2026-12-31"},{"$f":"Timing!AM3","v":"2027-03-31"},{"$f":"Timing!AN3","v":"2027-06-30"},{"$f":"Timing!AO3","v":"2027-09-30"},{"$f":"Timing!AP3","v":"2027-12-31"},{"$f":"Timing!AQ3","v":"2028-03-31"},{"$f":"Timing!AR3","v":"2028-06-30"},{"$f":"Timing!AS3","v":"2028-09-30"},{"$f":"Timing!AT3","v":"2028-12-31"},{"$f":"Timing!AU3","v":"2029-03-31"},{"$f":"Timing!AV3","v":"2029-06-30"},{"$f":"Timing!AW3","v":"2029-09-30"},{"$f":"Timing!AX3","v":"2029-12-31"},{"$f":"Timing!AY3","v":"2030-03-31"},{"$f":"Timing!AZ3","v":"2030-06-30"},{"$f":"Timing!BA3","v":"2030-09-30"},{"$f":"Timing!BB3","v":"2030-12-31"},{"$f":"Timing!BC3","v":"2031-03-31"},{"$f":"Timing!BD3","v":"2031-06-30"},{"$f":"Timing!BE3","v":"2031-09-30"},{"$f":"Timing!BF3","v":"2031-12-31"},{"$f":"Timing!BG3","v":"2032-03-31"},{"$f":"Timing!BH3","v":"2032-06-30"},{"$f":"Timing!BI3","v":"2032-09-30"},{"$f":"Timing!BJ3","v":"2032-12-31"},{"$f":"Timing!BK3","v":"2033-03-31"},{"$f":"Timing!BL3","v":"2033-06-30"},{"$f":"Timing!BM3","v":"2033-09-30"},{"$f":"Timing!BN3","v":"2033-12-31"},{"$f":"Timing!BO3","v":"2034-03-31"},{"$f":"Timing!BP3","v":"2034-06-30"},{"$f":"Timing!BQ3","v":"2034-09-30"},{"$f":"Timing!BR3","v":"2034-12-31"},{"$f":"Timing!BS3","v":"2035-03-31"},{"$f":"Timing!BT3","v":"2035-06-30"},{"$f":"Timing!BU3","v":"2035-09-30"},{"$f":"Timing!BV3","v":"2035-12-31"},{"$f":"Timing!BW3","v":"2036-03-31"},{"$f":"Timing!BX3","v":"2036-06-30"},{"$f":"Timing!BY3","v":"2036-09-30"},{"$f":"Timing!BZ3","v":"2036-12-31"},{"$f":"Timing!CA3","v":"2037-03-31"},{"$f":"Timing!CB3","v":"2037-06-30"},{"$f":"Timing!CC3","v":"2037-09-30"},{"$f":"Timing!CD3","v":"2037-12-31"},{"$f":"Timing!CE3","v":"2038-03-31"},{"$f":"Timing!CF3","v":"2038-06-30"},{"$f":"Timing!CG3","v":"2038-09-30"},{"$f":"Timing!CH3","v":"2038-12-31"},{"$f":"Timing!CI3","v":"2039-03-31"},{"$f":"Timing!CJ3","v":"2039-06-30"},{"$f":"Timing!CK3","v":"2039-09-30"},{"$f":"Timing!CL3","v":"2039-12-31"},{"$f":"Timing!CM3","v":"2040-03-31"},{"$f":"Timing!CN3","v":"2040-06-30"},{"$f":"Timing!CO3","v":"2040-09-30"},{"$f":"Timing!CP3","v":"2040-12-31"},{"$f":"Timing!CQ3","v":"2041-03-31"},{"$f":"Timing!CR3","v":"2041-06-30"},{"$f":"Timing!CS3","v":"2041-09-30"},{"$f":"Timing!CT3","v":"2041-12-31"},{"$f":"Timing!CU3","v":"2042-03-31"},{"$f":"Timing!CV3","v":"2042-06-30"},{"$f":"Timing!CW3","v":"2042-09-30"},{"$f":"Timing!CX3","v":"2042-12-31"},{"$f":"Timing!CY3","v":"2043-03-31"},{"$f":"Timing!CZ3","v":"2043-06-30"},{"$f":"Timing!DA3","v":"2043-09-30"},{"$f":"Timing!DB3","v":"2043-12-31"},{"$f":"Timing!DC3","v":"2044-03-31"},{"$f":"Timing!DD3","v":"2044-06-30"},{"$f":"Timing!DE3","v":"2044-09-30"},{"$f":"Timing!DF3","v":"2044-12-31"},{"$f":"Timing!DG3","v":"2045-03-31"},{"$f":"Timing!DH3","v":"2045-06-30"},{"$f":"Timing!DI3","v":"2045-09-30"},{"$f":"Timing!DJ3","v":"2045-12-31"},{"$f":"Timing!DK3","v":"2046-03-31"},{"$f":"Timing!DL3","v":"2046-06-30"},{"$f":"Timing!DM3","v":"2046-09-30"},{"$f":"Timing!DN3","v":"2046-12-31"},{"$f":"Timing!DO3","v":"2047-03-31"},{"$f":"Timing!DP3","v":"2047-06-30"},{"$f":"Timing!DQ3","v":"2047-09-30"},{"$f":"Timing!DR3","v":"2047-12-31"},{"$f":"Timing!DS3","v":"2048-03-31"},{"$f":"Timing!DT3","v":"2048-06-30"},{"$f":"Timing!DU3","v":"2048-09-30"},{"$f":"Timing!DV3","v":"2048-12-31"},{"$f":"Timing!DW3","v":"2049-03-31"},{"$f":"Timing!DX3","v":"2049-06-30"},{"$f":"Timing!DY3","v":"2049-09-30"},{"$f":"Timing!DZ3","v":"2049-12-31"},{"$f":"Timing!EA3","v":"2050-03-31"},{"$f":"Timing!EB3","v":"2050-06-30"},{"$f":"Timing!EC3","v":"2050-09-30"},{"$f":"Timing!ED3","v":"2050-12-31"},{"$f":"Timing!EE3","v":"2051-03-31"},{"$f":"Timing!EF3","v":"2051-06-30"},{"$f":"Timing!EG3","v":"2051-09-30"},{"$f":"Timing!EH3","v":"2051-12-31"},{"$f":"Timing!EI3","v":"2052-03-31"},{"$f":"Timing!EJ3","v":"2052-06-30"},{"$f":"Timing!EK3","v":"2052-09-30"},{"$f":"Timing!EL3","v":"2052-12-31"},{"$f":"Timing!EM3","v":"2053-03-31"},{"$f":"Timing!EN3","v":"2053-06-30"},{"$f":"Timing!EO3","v":"2053-09-30"},{"$f":"Timing!EP3","v":"2053-12-31"},{"$f":"Timing!EQ3","v":"2054-03-31"},{"$f":"Timing!ER3","v":"2054-06-30"},{"$f":"Timing!ES3","v":"2054-09-30"},{"$f":"Timing!ET3","v":"2054-12-31"},{"$f":"Timing!EU3","v":"2055-03-31"},{"$f":"Timing!EV3","v":"2055-06-30"},{"$f":"Timing!EW3","v":"2055-09-30"},{"$f":"Timing!EX3","v":"2055-12-31"},{"$f":"Timing!EY3","v":"2056-03-31"},{"$f":"Timing!EZ3","v":"2056-06-30"},{"$f":"Timing!FA3","v":"2056-09-30"},{"$f":"Timing!FB3","v":"2056-12-31"},{"$f":"Timing!FC3","v":"2057-03-31"},{"$f":"Timing!FD3","v":"2057-06-30"},{"$f":"Timing!FE3","v":"2057-09-30"},{"$f":"Timing!FF3","v":"2057-12-31"},{"$f":"Timing!FG3","v":"2058-03-31"},{"$f":"Timing!FH3","v":"2058-06-30"},{"$f":"Timing!FI3","v":"2058-09-30"},{"$f":"Timing!FJ3","v":"2058-12-31"},{"$f":"Timing!FK3","v":"2059-03-31"},{"$f":"Timing!FL3","v":"2059-06-30"},{"$f":"Timing!FM3","v":"2059-09-30"},{"$f":"Timing!FN3","v":"2059-12-31"},{"$f":"Timing!FO3","v":"2060-03-31"},{"$f":"Timing!FP3","v":"2060-06-30"},{"$f":"Timing!FQ3","v":"2060-09-30"},{"$f":"Timing!FR3","v":"2060-12-31"},{"$f":"Timing!FS3","v":"2061-03-31"},{"$f":"Timing!FT3","v":"2061-06-30"},{"$f":"Timing!FU3","v":"2061-09-30"}]
[null,null,"Development Phase",null,{"$f":"Timing!F4","v":"2020-01-01"},{"$f":"Timing!G4","v":"2020-12-31"},null,null,{"$f":"Timing!K4","v":1},{"$f":"Timing!L4","v":1},{"$f":"Timing!M4","v":1},{"$f":"Timing!N4","v":1},{"$f":"Timing!O4","v":0},{"$f":"Timing!P4","v":0},{"$f":"Timing!Q4","v":0},{"$f":"Timing!R4","v":0},{"$f":"Timing!S4","v":0},{"$f":"Timing!T4","v":0},{"$f":"Timing!U4","v":0},{"$f":"Timing!V4","v":0},{"$f":"Timing!W4","v":0},{"$f":"Timing!X4","v":0},{"$f":"Timing!Y4","v":0},{"$f":"Timing!Z4","v":0},{"$f":"Timing!AA4","v":0},{"$f":"Timing!AB4","v":0},{"$f":"Timing!AC4","v":0},{"$f":"Timing!AD4","v":0},{"$f":"Timing!AE4","v":0},{"$f":"Timing!AF4","v":0},{"$f":"Timing!AG4","v":0},{"$f":"Timing!AH4","v":0},{"$f":"Timing!AI4","v":0},{"$f":"Timing!AJ4","v":0},{"$f":"Timing!AK4","v":0},{"$f":"Timing!AL4","v":0},{"$f":"Timing!AM4","v":0},{"$f":"Timing!AN4","v":0},{"$f":"Timing!AO4","v":0},{"$f":"Timing!AP4","v":0},{"$f":"Timing!AQ4","v":0},{"$f":"Timing!AR4","v":0},{"$f":"Timing!AS4","v":0},{"$f":"Timing!AT4","v":0},{"$f":"Timing!AU4","v":0},{"$f":"Timing!AV4","v":0},{"$f":"Timing!AW4","v":0},{"$f":"Timing!AX4","v":0},{"$f":"Timing!AY4","v":0},{"$f":"Timing!AZ4","v":0},{"$f":"Timing!BA4","v":0},{"$f":"Timing!BB4","v":0},{"$f":"Timing!BC4","v":0},{"$f":"Timing!BD4","v":0},{"$f":"Timing!BE4","v":0},{"$f":"Timing!BF4","v":0},{"$f":"Timing!BG4","v":0},{"$f":"Timing!BH4","v":0},{"$f":"Timing!BI4","v":0},{"$f":"Timing!BJ4","v":0},{"$f":"Timing!BK4","v":0},{"$f":"Timing!BL4","v":0},{"$f":"Timing!BM4","v":0},{"$f":"Timing!BN4","v":0},{"$f":"Timing!BO4","v":0},{"$f":"Timing!BP4","v":0},{"$f":"Timing!BQ4","v":0},{"$f":"Timing!BR4","v":0},{"$f":"Timing!BS4","v":0},{"$f":"Timing!BT4","v":0},{"$f":"Timing!BU4","v":0},{"$f":"Timing!BV4","v":0},{"$f":"Timing!BW4","v":0},{"$f":"Timing!BX4","v":0},{"$f":"Timing!BY4","v":0},{"$f":"Timing!BZ4","v":0},{"$f":"Timing!CA4","v":0},{"$f":"Timing!CB4","v":0},{"$f":"Timing!CC4","v":0},{"$f":"Timing!CD4","v":0},{"$f":"Timing!CE4","v":0},{"$f":"Timing!CF4","v":0},{"$f":"Timing!CG4","v":0},{"$f":"Timing!CH4","v":0},{"$f":"Timing!CI4","v":0},{"$f":"Timing!CJ4","v":0},{"$f":"Timing!CK4","v":0},{"$f":"Timing!CL4","v":0},{"$f":"Timing!CM4","v":0},{"$f":"Timing!CN4","v":0},{"$f":"Timing!CO4","v":0},{"$f":"Timing!CP4","v":0},{"$f":"Timing!CQ4","v":0},{"$f":"Timing!CR4","v":0},{"$f":"Timing!CS4","v":0},{"$f":"Timing!CT4","v":0},{"$f":"Timing!CU4","v":0},{"$f":"Timing!CV4","v":0},{"$f":"Timing!CW4","v":0},{"$f":"Timing!CX4","v":0},{"$f":"Timing!CY4","v":0},{"$f":"Timing!CZ4","v":0},{"$f":"Timing!DA4","v":0},{"$f":"Timing!DB4","v":0},{"$f":"Timing!DC4","v":0},{"$f":"Timing!DD4","v":0},{"$f":"Timing!DE4","v":0},{"$f":"Timing!DF4","v":0},{"$f":"Timing!DG4","v":0},{"$f":"Timing!DH4","v":0},{"$f":"Timing!DI4","v":0},{"$f":"Timing!DJ4","v":0},{"$f":"Timing!DK4","v":0},{"$f":"Timing!DL4","v":0},{"$f":"Timing!DM4","v":0},{"$f":"Timing!DN4","v":0},{"$f":"Timing!DO4","v":0},{"$f":"Timing!DP4","v":0},{"$f":"Timing!DQ4","v":0},{"$f":"Timing!DR4","v":0},{"$f":"Timing!DS4","v":0},{"$f":"Timing!DT4","v":0},{"$f":"Timing!DU4","v":0},{"$f":"Timing!DV4","v":0},{"$f":"Timing!DW4","v":0},{"$f":"Timing!DX4","v":0},{"$f":"Timing!DY4","v":0},{"$f":"Timing!DZ4","v":0},{"$f":"Timing!EA4","v":0},{"$f":"Timing!EB4","v":0},{"$f":"Timing!EC4","v":0},{"$f":"Timing!ED4","v":0},{"$f":"Timing!EE4","v":0},{"$f":"Timing!EF4","v":0},{"$f":"Timing!EG4","v":0},{"$f":"Timing!EH4","v":0},{"$f":"Timing!EI4","v":0},{"$f":"Timing!EJ4","v":0},{"$f":"Timing!EK4","v":0},{"$f":"Timing!EL4","v":0},{"$f":"Timing!EM4","v":0},{"$f":"Timing!EN4","v":0},{"$f":"Timing!EO4","v":0},{"$f":"Timing!EP4","v":0},{"$f":"Timing!EQ4","v":0},{"$f":"Timing!ER4","v":0},{"$f":"Timing!ES4","v":0},{"$f":"Timing!ET4","v":0},{"$f":"Timing!EU4","v":0},{"$f":"Timing!EV4","v":0},{"$f":"Timing!EW4","v":0},{"$f":"Timing!EX4","v":0},{"$f":"Timing!EY4","v":0},{"$f":"Timing!EZ4","v":0},{"$f":"Timing!FA4","v":0},{"$f":"Timing!FB4","v":0},{"$f":"Timing!FC4","v":0},{"$f":"Timing!FD4","v":0},{"$f":"Timing!FE4","v":0},{"$f":"Timing!FF4","v":0},{"$f":"Timing!FG4","v":0},{"$f":"Timing!FH4","v":0},{"$f":"Timing!FI4","v":0},{"$f":"Timing!FJ4","v":0},{"$f":"Timing!FK4","v":0},{"$f":"Timing!FL4","v":0},{"$f":"Timing!FM4","v":0},{"$f":"Timing!FN4","v":0},{"$f":"Timing!FO4","v":0},{"$f":"Timing!FP4","v":0},{"$f":"Timing!FQ4","v":0},{"$f":"Timing!FR4","v":0},{"$f":"Timing!FS4","v":0},{"$f":"Timing!FT4","v":0},{"$f":"Timing!FU4","v":0}]
[null,null,"Construction Phase",null,{"$f":"Timing!F5","v":"2021-01-01"},{"$f":"Timing!G5","v":"2021-12-31"},null,null,{"$f":"Timing!K5","v":0},{"$f":"Timing!L5","v":0},{"$f":"Timing!M5","v":0},{"$f":"Timing!N5","v":0},{"$f":"Timing!O5","v":1},{"$f":"Timing!P5","v":1},{"$f":"Timing!Q5","v":1},{"$f":"Timing!R5","v":1},{"$f":"Timing!S5","v":0},{"$f":"Timing!T5","v":0},{"$f":"Timing!U5","v":0},{"$f":"Timing!V5","v":0},{"$f":"Timing!W5","v":0},{"$f":"Timing!X5","v":0},{"$f":"Timing!Y5","v":0},{"$f":"Timing!Z5","v":0},{"$f":"Timing!AA5","v":0},{"$f":"Timing!AB5","v":0},{"$f":"Timing!AC5","v":0},{"$f":"Timing!AD5","v":0},{"$f":"Timing!AE5","v":0},{"$f":"Timing!AF5","v":0},{"$f":"Timing!AG5","v":0},{"$f":"Timing!AH5","v":0},{"$f":"Timing!AI5","v":0},{"$f":"Timing!AJ5","v":0},{"$f":"Timing!AK5","v":0},{"$f":"Timing!AL5","v":0},{"$f":"Timing!AM5","v":0},{"$f":"Timing!AN5","v":0},{"$f":"Timing!AO5","v":0},{"$f":"Timing!AP5","v":0},{"$f":"Timing!AQ5","v":0},{"$f":"Timing!AR5","v":0},{"$f":"Timing!AS5","v":0},{"$f":"Timing!AT5","v":0},{"$f":"Timing!AU5","v":0},{"$f":"Timing!AV5","v":0},{"$f":"Timing!AW5","v":0},{"$f":"Timing!AX5","v":0},{"$f":"Timing!AY5","v":0},{"$f":"Timing!AZ5","v":0},{"$f":"Timing!BA5","v":0},{"$f":"Timing!BB5","v":0},{"$f":"Timing!BC5","v":0},{"$f":"Timing!BD5","v":0},{"$f":"Timing!BE5","v":0},{"$f":"Timing!BF5","v":0},{"$f":"Timing!BG5","v":0},{"$f":"Timing!BH5","v":0},{"$f":"Timing!BI5","v":0},{"$f":"Timing!BJ5","v":0},{"$f":"Timing!BK5","v":0},{"$f":"Timing!BL5","v":0},{"$f":"Timing!BM5","v":0},{"$f":"Timing!BN5","v":0},{"$f":"Timing!BO5","v":0},{"$f":"Timing!BP5","v":0},{"$f":"Timing!BQ5","v":0},{"$f":"Timing!BR5","v":0},{"$f":"Timing!BS5","v":0},{"$f":"Timing!BT5","v":0},{"$f":"Timing!BU5","v":0},{"$f":"Timing!BV5","v":0},{"$f":"Timing!BW5","v":0},{"$f":"Timing!BX5","v":0},{"$f":"Timing!BY5","v":0},{"$f":"Timing!BZ5","v":0},{"$f":"Timing!CA5","v":0},{"$f":"Timing!CB5","v":0},{"$f":"Timing!CC5","v":0},{"$f":"Timing!CD5","v":0},{"$f":"Timing!CE5","v":0},{"$f":"Timing!CF5","v":0},{"$f":"Timing!CG5","v":0},{"$f":"Timing!CH5","v":0},{"$f":"Timing!CI5","v":0},{"$f":"Timing!CJ5","v":0},{"$f":"Timing!CK5","v":0},{"$f":"Timing!CL5","v":0},{"$f":"Timing!CM5","v":0},{"$f":"Timing!CN5","v":0},{"$f":"Timing!CO5","v":0},{"$f":"Timing!CP5","v":0},{"$f":"Timing!CQ5","v":0},{"$f":"Timing!CR5","v":0},{"$f":"Timing!CS5","v":0},{"$f":"Timing!CT5","v":0},{"$f":"Timing!CU5","v":0},{"$f":"Timing!CV5","v":0},{"$f":"Timing!CW5","v":0},{"$f":"Timing!CX5","v":0},{"$f":"Timing!CY5","v":0},{"$f":"Timing!CZ5","v":0},{"$f":"Timing!DA5","v":0},{"$f":"Timing!DB5","v":0},{"$f":"Timing!DC5","v":0},{"$f":"Timing!DD5","v":0},{"$f":"Timing!DE5","v":0},{"$f":"Timing!DF5","v":0},{"$f":"Timing!DG5","v":0},{"$f":"Timing!DH5","v":0},{"$f":"Timing!DI5","v":0},{"$f":"Timing!DJ5","v":0},{"$f":"Timing!DK5","v":0},{"$f":"Timing!DL5","v":0},{"$f":"Timing!DM5","v":0},{"$f":"Timing!DN5","v":0},{"$f":"Timing!DO5","v":0},{"$f":"Timing!DP5","v":0},{"$f":"Timing!DQ5","v":0},{"$f":"Timing!DR5","v":0},{"$f":"Timing!DS5","v":0},{"$f":"Timing!DT5","v":0},{"$f":"Timing!DU5","v":0},{"$f":"Timing!DV5","v":0},{"$f":"Timing!DW5","v":0},{"$f":"Timing!DX5","v":0},{"$f":"Timing!DY5","v":0},{"$f":"Timing!DZ5","v":0},{"$f":"Timing!EA5","v":0},{"$f":"Timing!EB5","v":0},{"$f":"Timing!EC5","v":0},{"$f":"Timing!ED5","v":0},{"$f":"Timing!EE5","v":0},{"$f":"Timing!EF5","v":0},{"$f":"Timing!EG5","v":0},{"$f":"Timing!EH5","v":0},{"$f":"Timing!EI5","v":0},{"$f":"Timing!EJ5","v":0},{"$f":"Timing!EK5","v":0},{"$f":"Timing!EL5","v":0},{"$f":"Timing!EM5","v":0},{"$f":"Timing!EN5","v":0},{"$f":"Timing!EO5","v":0},{"$f":"Timing!EP5","v":0},{"$f":"Timing!EQ5","v":0},{"$f":"Timing!ER5","v":0},{"$f":"Timing!ES5","v":0},{"$f":"Timing!ET5","v":0},{"$f":"Timing!EU5","v":0},{"$f":"Timing!EV5","v":0},{"$f":"Timing!EW5","v":0},{"$f":"Timing!EX5","v":0},{"$f":"Timing!EY5","v":0},{"$f":"Timing!EZ5","v":0},{"$f":"Timing!FA5","v":0},{"$f":"Timing!FB5","v":0},{"$f":"Timing!FC5","v":0},{"$f":"Timing!FD5","v":0},{"$f":"Timing!FE5","v":0},{"$f":"Timing!FF5","v":0},{"$f":"Timing!FG5","v":0},{"$f":"Timing!FH5","v":0},{"$f":"Timing!FI5","v":0},{"$f":"Timing!FJ5","v":0},{"$f":"Timing!FK5","v":0},{"$f":"Timing!FL5","v":0},{"$f":"Timing!FM5","v":0},{"$f":"Timing!FN5","v":0},{"$f":"Timing!FO5","v":0},{"$f":"Timing!FP5","v":0},{"$f":"Timing!FQ5","v":0},{"$f":"Timing!FR5","v":0},{"$f":"Timing!FS5","v":0},{"$f":"Timing!FT5","v":0},{"$f":"Timing!FU5","v":0}]
[null,null,"Operation Phase",null,{"$f":"Timing!F6","v":"2022-01-01"},{"$f":"Timing!G6","v":"2056-12-31"},null,null,{"$f":"Timing!K6","v":0},{"$f":"Timing!L6","v":0},{"$f":"Timing!M6","v":0},{"$f":"Timing!N6","v":0},{"$f":"Timing!O6","v":0},{"$f":"Timing!P6","v":0},{"$f":"Timing!Q6","v":0},{"$f":"Timing!R6","v":0},{"$f":"Timing!S6","v":1},{"$f":"Timing!T6","v":1},{"$f":"Timing!U6","v":1},{"$f":"Timing!V6","v":1},{"$f":"Timing!W6","v":1},{"$f":"Timing!X6","v":1},{"$f":"Timing!Y6","v":1},{"$f":"Timing!Z6","v":1},{"$f":"Timing!AA6","v":1},{"$f":"Timing!AB6","v":1},{"$f":"Timing!AC6","v":1},{"$f":"Timing!AD6","v":1},{"$f":"Timing!AE6","v":1},{"$f":"Timing!AF6","v":1},{"$f":"Timing!AG6","v":1},{"$f":"Timing!AH6","v":1},{"$f":"Timing!AI6","v":1},{"$f":"Timing!AJ6","v":1},{"$f":"Timing!AK6","v":1},{"$f":"Timing!AL6","v":1},{"$f":"Timing!AM6","v":1},{"$f":"Timing!AN6","v":1},{"$f":"Timing!AO6","v":1},{"$f":"Timing!AP6","v":1},{"$f":"Timing!AQ6","v":1},{"$f":"Timing!AR6","v":1},{"$f":"Timing!AS6","v":1},{"$f":"Timing!AT6","v":1},{"$f":"Timing!AU6","v":1},{"$f":"Timing!AV6","v":1},{"$f":"Timing!AW6","v":1},{"$f":"Timing!AX6","v":1},{"$f":"Timing!AY6","v":1},{"$f":"Timing!AZ6","v":1},{"$f":"Timing!BA6","v":1},{"$f":"Timing!BB6","v":1},{"$f":"Timing!BC6","v":1},{"$f":"Timing!BD6","v":1},{"$f":"Timing!BE6","v":1},{"$f":"Timing!BF6","v":1},{"$f":"Timing!BG6","v":1},{"$f":"Timing!BH6","v":1},{"$f":"Timing!BI6","v":1},{"$f":"Timing!BJ6","v":1},{"$f":"Timing!BK6","v":1},{"$f":"Timing!BL6","v":1},{"$f":"Timing!BM6","v":1},{"$f":"Timing!BN6","v":1},{"$f":"Timing!BO6","v":1},{"$f":"Timing!BP6","v":1},{"$f":"Timing!BQ6","v":1},{"$f":"Timing!BR6","v":1},{"$f":"Timing!BS6","v":1},{"$f":"Timing!BT6","v":1},{"$f":"Timing!BU6","v":1},{"$f":"Timing!BV6","v":1},{"$f":"Timing!BW6","v":1},{"$f":"Timing!BX6","v":1},{"$f":"Timing!BY6","v":1},{"$f":"Timing!BZ6","v":1},{"$f":"Timing!CA6","v":1},{"$f":"Timing!CB6","v":1},{"$f":"Timing!CC6","v":1},{"$f":"Timing!CD6","v":1},{"$f":"Timing!CE6","v":1},{"$f":"Timing!CF6","v":1},{"$f":"Timing!CG6","v":1},{"$f":"Timing!CH6","v":1},{"$f":"Timing!CI6","v":1},{"$f":"Timing!CJ6","v":1},{"$f":"Timing!CK6","v":1},{"$f":"Timing!CL6","v":1},{"$f":"Timing!CM6","v":1},{"$f":"Timing!CN6","v":1},{"$f":"Timing!CO6","v":1},{"$f":"Timing!CP6","v":1},{"$f":"Timing!CQ6","v":1},{"$f":"Timing!CR6","v":1},{"$f":"Timing!CS6","v":1},{"$f":"Timing!CT6","v":1},{"$f":"Timing!CU6","v":1},{"$f":"Timing!CV6","v":1},{"$f":"Timing!CW6","v":1},{"$f":"Timing!CX6","v":1},{"$f":"Timing!CY6","v":1},{"$f":"Timing!CZ6","v":1},{"$f":"Timing!DA6","v":1},{"$f":"Timing!DB6","v":1},{"$f":"Timing!DC6","v":1},{"$f":"Timing!DD6","v":1},{"$f":"Timing!DE6","v":1},{"$f":"Timing!DF6","v":1},{"$f":"Timing!DG6","v":1},{"$f":"Timing!DH6","v":1},{"$f":"Timing!DI6","v":1},{"$f":"Timing!DJ6","v":1},{"$f":"Timing!DK6","v":1},{"$f":"Timing!DL6","v":1},{"$f":"Timing!DM6","v":1},{"$f":"Timing!DN6","v":1},{"$f":"Timing!DO6","v":1},{"$f":"Timing!DP6","v":1},{"$f":"Timing!DQ6","v":1},{"$f":"Timing!DR6","v":1},{"$f":"Timing!DS6","v":1},{"$f":"Timing!DT6","v":1},{"$f":"Timing!DU6","v":1},{"$f":"Timing!DV6","v":1},{"$f":"Timing!DW6","v":1},{"$f":"Timing!DX6","v":1},{"$f":"Timing!DY6","v":1},{"$f":"Timing!DZ6","v":1},{"$f":"Timing!EA6","v":1},{"$f":"Timing!EB6","v":1},{"$f":"Timing!EC6","v":1},{"$f":"Timing!ED6","v":1},{"$f":"Timing!EE6","v":1},{"$f":"Timing!EF6","v":1},{"$f":"Timing!EG6","v":1},{"$f":"Timing!EH6","v":1},{"$f":"Timing!EI6","v":1},{"$f":"Timing!EJ6","v":1},{"$f":"Timing!EK6","v":1},{"$f":"Timing!EL6","v":1},{"$f":"Timing!EM6","v":1},{"$f":"Timing!EN6","v":1},{"$f":"Timing!EO6","v":1},{"$f":"Timing!EP6","v":1},{"$f":"Timing!EQ6","v":1},{"$f":"Timing!ER6","v":1},{"$f":"Timing!ES6","v":1},{"$f":"Timing!ET6","v":1},{"$f":"Timing!EU6","v":1},{"$f":"Timing!EV6","v":1},{"$f":"Timing!EW6","v":1},{"$f":"Timing!EX6","v":1},{"$f":"Timing!EY6","v":1},{"$f":"Timing!EZ6","v":1},{"$f":"Timing!FA6","v":1},{"$f":"Timing!FB6","v":1},{"$f":"Timing!FC6","v":0},{"$f":"Timing!FD6","v":0},{"$f":"Timing!FE6","v":0},{"$f":"Timing!FF6","v":0},{"$f":"Timing!FG6","v":0},{"$f":"Timing!FH6","v":0},{"$f":"Timing!FI6","v":0},{"$f":"Timing!FJ6","v":0},{"$f":"Timing!FK6","v":0},{"$f":"Timing!FL6","v":0},{"$f":"Timing!FM6","v":0},{"$f":"Timing!FN6","v":0},{"$f":"Timing!FO6","v":0},{"$f":"Timing!FP6","v":0},{"$f":"Timing!FQ6","v":0},{"$f":"Timing!FR6","v":0},{"$f":"Timing!FS6","v":0},{"$f":"Timing!FT6","v":0},{"$f":"Timing!FU6","v":0}]
[]
[null,null,"Pre-flip period",null,null,null,null,null,{"$f":"Timing!K34","v":0},{"$f":"Timing!L34","v":0},{"$f":"Timing!M34","v":0},{"$f":"Timing!N34","v":0},{"$f":"Timing!O34","v":0},{"$f":"Timing!P34","v":0},{"$f":"Timing!Q34","v":0},{"$f":"Timing!R34","v":0},{"$f":"Timing!S34","v":1},{"$f":"Timing!T34","v":1},{"$f":"Timing!U34","v":1},{"$f":"Timing!V34","v":1},{"$f":"Timing!W34","v":1},{"$f":"Timing!X34","v":1},{"$f":"Timing!Y34","v":1},{"$f":"Timing!Z34","v":1},{"$f":"Timing!AA34","v":1},{"$f":"Timing!AB34","v":1},{"$f":"Timing!AC34","v":1},{"$f":"Timing!AD34","v":1},{"$f":"Timing!AE34","v":1},{"$f":"Timing!AF34","v":1},{"$f":"Timing!AG34","v":1},{"$f":"Timing!AH34","v":1},{"$f":"Timing!AI34","v":1},{"$f":"Timing!AJ34","v":1},{"$f":"Timing!AK34","v":1},{"$f":"Timing!AL34","v":1},{"$f":"Timing!AM34","v":0},{"$f":"Timing!AN34","v":0},{"$f":"Timing!AO34","v":0},{"$f":"Timing!AP34","v":0},{"$f":"Timing!AQ34","v":0},{"$f":"Timing!AR34","v":0},{"$f":"Timing!AS34","v":0},{"$f":"Timing!AT34","v":0},{"$f":"Timing!AU34","v":0},{"$f":"Timing!AV34","v":0},{"$f":"Timing!AW34","v":0},{"$f":"Timing!AX34","v":0},{"$f":"Timing!AY34","v":0},{"$f":"Timing!AZ34","v":0},{"$f":"Timing!BA34","v":0},{"$f":"Timing!BB34","v":0},{"$f":"Timing!BC34","v":0},{"$f":"Timing!BD34","v":0},{"$f":"Timing!BE34","v":0},{"$f":"Timing!BF34","v":0},{"$f":"Timing!BG34","v":0},{"$f":"Timing!BH34","v":0},{"$f":"Timing!BI34","v":0},{"$f":"Timing!BJ34","v":0},{"$f":"Timing!BK34","v":0},{"$f":"Timing!BL34","v":0},{"$f":"Timing!BM34","v":0},{"$f":"Timing!BN34","v":0},{"$f":"Timing!BO34","v":0},{"$f":"Timing!BP34","v":0},{"$f":"Timing!BQ34","v":0},{"$f":"Timing!BR34","v":0},{"$f":"Timing!BS34","v":0},{"$f":"Timing!BT34","v":0},{"$f":"Timing!BU34","v":0},{"$f":"Timing!BV34","v":0},{"$f":"Timing!BW34","v":0},{"$f":"Timing!BX34","v":0},{"$f":"Timing!BY34","v":0},{"$f":"Timing!BZ34","v":0},{"$f":"Timing!CA34","v":0},{"$f":"Timing!CB34","v":0},{"$f":"Timing!CC34","v":0},{"$f":"Timing!CD34","v":0},{"$f":"Timing!CE34","v":0},{"$f":"Timing!CF34","v":0},{"$f":"Timing!CG34","v":0},{"$f":"Timing!CH34","v":0},{"$f":"Timing!CI34","v":0},{"$f":"Timing!CJ34","v":0},{"$f":"Timing!CK34","v":0},{"$f":"Timing!CL34","v":0},{"$f":"Timing!CM34","v":0},{"$f":"Timing!CN34","v":0},{"$f":"Timing!CO34","v":0},{"$f":"Timing!CP34","v":0},{"$f":"Timing!CQ34","v":0},{"$f":"Timing!CR34","v":0},{"$f":"Timing!CS34","v":0},{"$f":"Timing!CT34","v":0},{"$f":"Timing!CU34","v":0},{"$f":"Timing!CV34","v":0},{"$f":"Timing!CW34","v":0},{"$f":"Timing!CX34","v":0},{"$f":"Timing!CY34","v":0},{"$f":"Timing!CZ34","v":0},{"$f":"Timing!DA34","v":0},{"$f":"Timing!DB34","v":0},{"$f":"Timing!DC34","v":0},{"$f":"Timing!DD34","v":0},{"$f":"Timing!DE34","v":0},{"$f":"Timing!DF34","v":0},{"$f":"Timing!DG34","v":0},{"$f":"Timing!DH34","v":0},{"$f":"Timing!DI34","v":0},{"$f":"Timing!DJ34","v":0},{"$f":"Timing!DK34","v":0},{"$f":"Timing!DL34","v":0},{"$f":"Timing!DM34","v":0},{"$f":"Timing!DN34","v":0},{"$f":"Timing!DO34","v":0},{"$f":"Timing!DP34","v":0},{"$f":"Timing!DQ34","v":0},{"$f":"Timing!DR34","v":0},{"$f":"Timing!DS34","v":0},{"$f":"Timing!DT34","v":0},{"$f":"Timing!DU34","v":0},{"$f":"Timing!DV34","v":0},{"$f":"Timing!DW34","v":0},{"$f":"Timing!DX34","v":0},{"$f":"Timing!DY34","v":0},{"$f":"Timing!DZ34","v":0},{"$f":"Timing!EA34","v":0},{"$f":"Timing!EB34","v":0},{"$f":"Timing!EC34","v":0},{"$f":"Timing!ED34","v":0},{"$f":"Timing!EE34","v":0},{"$f":"Timing!EF34","v":0},{"$f":"Timing!EG34","v":0},{"$f":"Timing!EH34","v":0},{"$f":"Timing!EI34","v":0},{"$f":"Timing!EJ34","v":0},{"$f":"Timing!EK34","v":0},{"$f":"Timing!EL34","v":0},{"$f":"Timing!EM34","v":0},{"$f":"Timing!EN34","v":0},{"$f":"Timing!EO34","v":0},{"$f":"Timing!EP34","v":0},{"$f":"Timing!EQ34","v":0},{"$f":"Timing!ER34","v":0},{"$f":"Timing!ES34","v":0},{"$f":"Timing!ET34","v":0},{"$f":"Timing!EU34","v":0},{"$f":"Timing!EV34","v":0},{"$f":"Timing!EW34","v":0},{"$f":"Timing!EX34","v":0},{"$f":"Timing!EY34","v":0},{"$f":"Timing!EZ34","v":0},{"$f":"Timing!FA34","v":0},{"$f":"Timing!FB34","v":0},{"$f":"Timing!FC34","v":0},{"$f":"Timing!FD34","v":0},{"$f":"Timing!FE34","v":0},{"$f":"Timing!FF34","v":0},{"$f":"Timing!FG34","v":0},{"$f":"Timing!FH34","v":0},{"$f":"Timing!FI34","v":0},{"$f":"Timing!FJ34","v":0},{"$f":"Timing!FK34","v":0},{"$f":"Timing!FL34","v":0},{"$f":"Timing!FM34","v":0},{"$f":"Timing!FN34","v":0},{"$f":"Timing!FO34","v":0},{"$f":"Timing!FP34","v":0},{"$f":"Timing!FQ34","v":0},{"$f":"Timing!FR34","v":0},{"$f":"Timing!FS34","v":0},{"$f":"Timing!FT34","v":0},{"$f":"Timing!FU34","v":0}]
[null,null,"Post-flip period",null,null,null,null,null,{"$f":"Timing!K35","v":0},{"$f":"Timing!L35","v":0},{"$f":"Timing!M35","v":0},{"$f":"Timing!N35","v":0},{"$f":"Timing!O35","v":0},{"$f":"Timing!P35","v":0},{"$f":"Timing!Q35","v":0},{"$f":"Timing!R35","v":0},{"$f":"Timing!S35","v":0},{"$f":"Timing!T35","v":0},{"$f":"Timing!U35","v":0},{"$f":"Timing!V35","v":0},{"$f":"Timing!W35","v":0},{"$f":"Timing!X35","v":0},{"$f":"Timing!Y35","v":0},{"$f":"Timing!Z35","v":0},{"$f":"Timing!AA35","v":0},{"$f":"Timing!AB35","v":0},{"$f":"Timing!AC35","v":0},{"$f":"Timing!AD35","v":0},{"$f":"Timing!AE35","v":0},{"$f":"Timing!AF35","v":0},{"$f":"Timing!AG35","v":0},{"$f":"Timing!AH35","v":0},{"$f":"Timing!AI35","v":0},{"$f":"Timing!AJ35","v":0},{"$f":"Timing!AK35","v":0},{"$f":"Timing!AL35","v":0},{"$f":"Timing!AM35","v":1},{"$f":"Timing!AN35","v":1},{"$f":"Timing!AO35","v":1},{"$f":"Timing!AP35","v":1},{"$f":"Timing!AQ35","v":1},{"$f":"Timing!AR35","v":1},{"$f":"Timing!AS35","v":1},{"$f":"Timing!AT35","v":1},{"$f":"Timing!AU35","v":1},{"$f":"Timing!AV35","v":1},{"$f":"Timing!AW35","v":1},{"$f":"Timing!AX35","v":1},{"$f":"Timing!AY35","v":1},{"$f":"Timing!AZ35","v":1},{"$f":"Timing!BA35","v":1},{"$f":"Timing!BB35","v":1},{"$f":"Timing!BC35","v":1},{"$f":"Timing!BD35","v":1},{"$f":"Timing!BE35","v":1},{"$f":"Timing!BF35","v":1},{"$f":"Timing!BG35","v":1},{"$f":"Timing!BH35","v":1},{"$f":"Timing!BI35","v":1},{"$f":"Timing!BJ35","v":1},{"$f":"Timing!BK35","v":1},{"$f":"Timing!BL35","v":1},{"$f":"Timing!BM35","v":1},{"$f":"Timing!BN35","v":1},{"$f":"Timing!BO35","v":1},{"$f":"Timing!BP35","v":1},{"$f":"Timing!BQ35","v":1},{"$f":"Timing!BR35","v":1},{"$f":"Timing!BS35","v":1},{"$f":"Timing!BT35","v":1},{"$f":"Timing!BU35","v":1},{"$f":"Timing!BV35","v":1},{"$f":"Timing!BW35","v":1},{"$f":"Timing!BX35","v":1},{"$f":"Timing!BY35","v":1},{"$f":"Timing!BZ35","v":1},{"$f":"Timing!CA35","v":1},{"$f":"Timing!CB35","v":1},{"$f":"Timing!CC35","v":1},{"$f":"Timing!CD35","v":1},{"$f":"Timing!CE35","v":1},{"$f":"Timing!CF35","v":1},{"$f":"Timing!CG35","v":1},{"$f":"Timing!CH35","v":1},{"$f":"Timing!CI35","v":1},{"$f":"Timing!CJ35","v":1},{"$f":"Timing!CK35","v":1},{"$f":"Timing!CL35","v":1},{"$f":"Timing!CM35","v":1},{"$f":"Timing!CN35","v":1},{"$f":"Timing!CO35","v":1},{"$f":"Timing!CP35","v":1},{"$f":"Timing!CQ35","v":1},{"$f":"Timing!CR35","v":1},{"$f":"Timing!CS35","v":1},{"$f":"Timing!CT35","v":1},{"$f":"Timing!CU35","v":1},{"$f":"Timing!CV35","v":1},{"$f":"Timing!CW35","v":1},{"$f":"Timing!CX35","v":1},{"$f":"Timing!CY35","v":1},{"$f":"Timing!CZ35","v":1},{"$f":"Timing!DA35","v":1},{"$f":"Timing!DB35","v":1},{"$f":"Timing!DC35","v":1},{"$f":"Timing!DD35","v":1},{"$f":"Timing!DE35","v":1},{"$f":"Timing!DF35","v":1},{"$f":"Timing!DG35","v":1},{"$f":"Timing!DH35","v":1},{"$f":"Timing!DI35","v":1},{"$f":"Timing!DJ35","v":1},{"$f":"Timing!DK35","v":1},{"$f":"Timing!DL35","v":1},{"$f":"Timing!DM35","v":1},{"$f":"Timing!DN35","v":1},{"$f":"Timing!DO35","v":1},{"$f":"Timing!DP35","v":1},{"$f":"Timing!DQ35","v":1},{"$f":"Timing!DR35","v":1},{"$f":"Timing!DS35","v":1},{"$f":"Timing!DT35","v":1},{"$f":"Timing!DU35","v":1},{"$f":"Timing!DV35","v":1},{"$f":"Timing!DW35","v":1},{"$f":"Timing!DX35","v":1},{"$f":"Timing!DY35","v":1},{"$f":"Timing!DZ35","v":1},{"$f":"Timing!EA35","v":1},{"$f":"Timing!EB35","v":1},{"$f":"Timing!EC35","v":1},{"$f":"Timing!ED35","v":1},{"$f":"Timing!EE35","v":1},{"$f":"Timing!EF35","v":1},{"$f":"Timing!EG35","v":1},{"$f":"Timing!EH35","v":1},{"$f":"Timing!EI35","v":1},{"$f":"Timing!EJ35","v":1},{"$f":"Timing!EK35","v":1},{"$f":"Timing!EL35","v":1},{"$f":"Timing!EM35","v":1},{"$f":"Timing!EN35","v":1},{"$f":"Timing!EO35","v":1},{"$f":"Timing!EP35","v":1},{"$f":"Timing!EQ35","v":1},{"$f":"Timing!ER35","v":1},{"$f":"Timing!ES35","v":1},{"$f":"Timing!ET35","v":1},{"$f":"Timing!EU35","v":1},{"$f":"Timing!EV35","v":1},{"$f":"Timing!EW35","v":1},{"$f":"Timing!EX35","v":1},{"$f":"Timing!EY35","v":1},{"$f":"Timing!EZ35","v":1},{"$f":"Timing!FA35","v":1},{"$f":"Timing!FB35","v":1},{"$f":"Timing!FC35","v":0},{"$f":"Timing!FD35","v":0},{"$f":"Timing!FE35","v":0},{"$f":"Timing!FF35","v":0},{"$f":"Timing!FG35","v":0},{"$f":"Timing!FH35","v":0},{"$f":"Timing!FI35","v":0},{"$f":"Timing!FJ35","v":0},{"$f":"Timing!FK35","v":0},{"$f":"Timing!FL35","v":0},{"$f":"Timing!FM35","v":0},{"$f":"Timing!FN35","v":0},{"$f":"Timing!FO35","v":0},{"$f":"Timing!FP35","v":0},{"$f":"Timing!FQ35","v":0},{"$f":"Timing!FR35","v":0},{"$f":"Timing!FS35","v":0},{"$f":"Timing!FT35","v":0},{"$f":"Timing!FU35","v":0}]
[]
[null,"Transferred variables"]
[null,null,"Capex",null,null,null,null,{"$f":"SUM(I12:XFD12)","v":307650},{"$f":"'Partnership Cash Flow'!I109","v":3675},{"$f":"'Partnership Cash Flow'!J109","v":3675},{"$f":"'Partnership Cash Flow'!K109","v":3675},{"$f":"'Partnership Cash Flow'!L109","v":3675},{"$f":"'Partnership Cash Flow'!M109","v":73237.5},{"$f":"'Partnership Cash Flow'!N109","v":73237.5},{"$f":"'Partnership Cash Flow'!O109","v":73237.5},{"$f":"'Partnership Cash Flow'!P109","v":73237.5},{"$f":"'Partnership Cash Flow'!Q109","v":0},{"$f":"'Partnership Cash Flow'!R109","v":0},{"$f":"'Partnership Cash Flow'!S109","v":0},{"$f":"'Partnership Cash Flow'!T109","v":0},{"$f":"'Partnership Cash Flow'!U109","v":0},{"$f":"'Partnership Cash Flow'!V109","v":0},{"$f":"'Partnership Cash Flow'!W109","v":0},{"$f":"'Partnership Cash Flow'!X109","v":0},{"$f":"'Partnership Cash Flow'!Y109","v":0},{"$f":"'Partnership Cash Flow'!Z109","v":0},{"$f":"'Partnership Cash Flow'!AA109","v":0},{"$f":"'Partnership Cash Flow'!AB109","v":0},{"$f":"'Partnership Cash Flow'!AC109","v":0},{"$f":"'Partnership Cash Flow'!AD109","v":0},{"$f":"'Partnership Cash Flow'!AE109","v":0},{"$f":"'Partnership Cash Flow'!AF109","v":0},{"$f":"'Partnership Cash Flow'!AG109","v":0},{"$f":"'Partnership Cash Flow'!AH109","v":0},{"$f":"'Partnership Cash Flow'!AI109","v":0},{"$f":"'Partnership Cash Flow'!AJ109","v":0},{"$f":"'Partnership Cash Flow'!AK109","v":0},{"$f":"'Partnership Cash Flow'!AL109","v":0},{"$f":"'Partnership Cash Flow'!AM109","v":0},{"$f":"'Partnership Cash Flow'!AN109","v":0},{"$f":"'Partnership Cash Flow'!AO109","v":0},{"$f":"'Partnership Cash Flow'!AP109","v":0},{"$f":"'Partnership Cash Flow'!AQ109","v":0},{"$f":"'Partnership Cash Flow'!AR109","v":0},{"$f":"'Partnership Cash Flow'!AS109","v":0},{"$f":"'Partnership Cash Flow'!AT109","v":0},{"$f":"'Partnership Cash Flow'!AU109","v":0},{"$f":"'Partnership Cash Flow'!AV109","v":0},{"$f":"'Partnership Cash Flow'!AW109","v":0},{"$f":"'Partnership Cash Flow'!AX109","v":0},{"$f":"'Partnership Cash Flow'!AY109","v":0},{"$f":"'Partnership Cash Flow'!AZ109","v":0},{"$f":"'Partnership Cash Flow'!BA109","v":0},{"$f":"'Partnership Cash Flow'!BB109","v":0},{"$f":"'Partnership Cash Flow'!BC109","v":0},{"$f":"'Partnership Cash Flow'!BD109","v":0},{"$f":"'Partnership Cash Flow'!BE109","v":0},{"$f":"'Partnership Cash Flow'!BF109","v":0},{"$f":"'Partnership Cash Flow'!BG109","v":0},{"$f":"'Partnership Cash Flow'!BH109","v":0},{"$f":"'Partnership Cash Flow'!BI109","v":0},{"$f":"'Partnership Cash Flow'!BJ109","v":0},{"$f":"'Partnership Cash Flow'!BK109","v":0},{"$f":"'Partnership Cash Flow'!BL109","v":0},{"$f":"'Partnership Cash Flow'!BM109","v":0},{"$f":"'Partnership Cash Flow'!BN109","v":0},{"$f":"'Partnership Cash Flow'!BO109","v":0},{"$f":"'Partnership Cash Flow'!BP109","v":0},{"$f":"'Partnership Cash Flow'!BQ109","v":0},{"$f":"'Partnership Cash Flow'!BR109","v":0},{"$f":"'Partnership Cash Flow'!BS109","v":0},{"$f":"'Partnership Cash Flow'!BT109","v":0},{"$f":"'Partnership Cash Flow'!BU109","v":0},{"$f":"'Partnership Cash Flow'!BV109","v":0},{"$f":"'Partnership Cash Flow'!BW109","v":0},{"$f":"'Partnership Cash Flow'!BX109","v":0},{"$f":"'Partnership Cash Flow'!BY109","v":0},{"$f":"'Partnership Cash Flow'!BZ109","v":0},{"$f":"'Partnership Cash Flow'!CA109","v":0},{"$f":"'Partnership Cash Flow'!CB109","v":0},{"$f":"'Partnership Cash Flow'!CC109","v":0},{"$f":"'Partnership Cash Flow'!CD109","v":0},{"$f":"'Partnership Cash Flow'!CE109","v":0},{"$f":"'Partnership Cash Flow'!CF109","v":0},{"$f":"'Partnership Cash Flow'!CG109","v":0},{"$f":"'Partnership Cash Flow'!CH109","v":0},{"$f":"'Partnership Cash Flow'!CI109","v":0},{"$f":"'Partnership Cash Flow'!CJ109","v":0},{"$f":"'Partnership Cash Flow'!CK109","v":0},{"$f":"'Partnership Cash Flow'!CL109","v":0},{"$f":"'Partnership Cash Flow'!CM109","v":0},{"$f":"'Partnership Cash Flow'!CN109","v":0},{"$f":"'Partnership Cash Flow'!CO109","v":0},{"$f":"'Partnership Cash Flow'!CP109","v":0},{"$f":"'Partnership Cash Flow'!CQ109","v":0},{"$f":"'Partnership Cash Flow'!CR109","v":0},{"$f":"'Partnership Cash Flow'!CS109","v":0},{"$f":"'Partnership Cash Flow'!CT109","v":0},{"$f":"'Partnership Cash Flow'!CU109","v":0},{"$f":"'Partnership Cash Flow'!CV109","v":0},{"$f":"'Partnership Cash Flow'!CW109","v":0},{"$f":"'Partnership Cash Flow'!CX109","v":0},{"$f":"'Partnership Cash Flow'!CY109","v":0},{"$f":"'Partnership Cash Flow'!CZ109","v":0},{"$f":"'Partnership Cash Flow'!DA109","v":0},{"$f":"'Partnership Cash Flow'!DB109","v":0},{"$f":"'Partnership Cash Flow'!DC109","v":0},{"$f":"'Partnership Cash Flow'!DD109","v":0},{"$f":"'Partnership Cash Flow'!DE109","v":0},{"$f":"'Partnership Cash Flow'!DF109","v":0},{"$f":"'Partnership Cash Flow'!DG109","v":0},{"$f":"'Partnership Cash Flow'!DH109","v":0},{"$f":"'Partnership Cash Flow'!DI109","v":0},{"$f":"'Partnership Cash Flow'!DJ109","v":0},{"$f":"'Partnership Cash Flow'!DK109","v":0},{"$f":"'Partnership Cash Flow'!DL109","v":0},{"$f":"'Partnership Cash Flow'!DM109","v":0},{"$f":"'Partnership Cash Flow'!DN109","v":0},{"$f":"'Partnership Cash Flow'!DO109","v":0},{"$f":"'Partnership Cash Flow'!DP109","v":0},{"$f":"'Partnership Cash Flow'!DQ109","v":0},{"$f":"'Partnership Cash Flow'!DR109","v":0},{"$f":"'Partnership Cash Flow'!DS109","v":0},{"$f":"'Partnership Cash Flow'!DT109","v":0},{"$f":"'Partnership Cash Flow'!DU109","v":0},{"$f":"'Partnership Cash Flow'!DV109","v":0},{"$f":"'Partnership Cash Flow'!DW109","v":0},{"$f":"'Partnership Cash Flow'!DX109","v":0},{"$f":"'Partnership Cash Flow'!DY109","v":0},{"$f":"'Partnership Cash Flow'!DZ109","v":0},{"$f":"'Partnership Cash Flow'!EA109","v":0},{"$f":"'Partnership Cash Flow'!EB109","v":0},{"$f":"'Partnership Cash Flow'!EC109","v":0},{"$f":"'Partnership Cash Flow'!ED109","v":0},{"$f":"'Partnership Cash Flow'!EE109","v":0},{"$f":"'Partnership Cash Flow'!EF109","v":0},{"$f":"'Partnership Cash Flow'!EG109","v":0},{"$f":"'Partnership Cash Flow'!EH109","v":0},{"$f":"'Partnership Cash Flow'!EI109","v":0},{"$f":"'Partnership Cash Flow'!EJ109","v":0},{"$f":"'Partnership Cash Flow'!EK109","v":0},{"$f":"'Partnership Cash Flow'!EL109","v":0},{"$f":"'Partnership Cash Flow'!EM109","v":0},{"$f":"'Partnership Cash Flow'!EN109","v":0},{"$f":"'Partnership Cash Flow'!EO109","v":0},{"$f":"'Partnership Cash Flow'!EP109","v":0},{"$f":"'Partnership Cash Flow'!EQ109","v":0},{"$f":"'Partnership Cash Flow'!ER109","v":0},{"$f":"'Partnership Cash Flow'!ES109","v":0},{"$f":"'Partnership Cash Flow'!ET109","v":0},{"$f":"'Partnership Cash Flow'!EU109","v":0},{"$f":"'Partnership Cash Flow'!EV109","v":0},{"$f":"'Partnership Cash Flow'!EW109","v":0},{"$f":"'Partnership Cash Flow'!EX109","v":0},{"$f":"'Partnership Cash Flow'!EY109","v":0},{"$f":"'Partnership Cash Flow'!EZ109","v":0},{"$f":"'Partnership Cash Flow'!FA109","v":0},{"$f":"'Partnership Cash Flow'!FB109","v":0},{"$f":"'Partnership Cash Flow'!FC109","v":0},{"$f":"'Partnership Cash Flow'!FD109","v":0},{"$f":"'Partnership Cash Flow'!FE109","v":0},{"$f":"'Partnership Cash Flow'!FF109","v":0},{"$f":"'Partnership Cash Flow'!FG109","v":0},{"$f":"'Partnership Cash Flow'!FH109","v":0},{"$f":"'Partnership Cash Flow'!FI109","v":0},{"$f":"'Partnership Cash Flow'!FJ109","v":0},{"$f":"'Partnership Cash Flow'!FK109","v":0},{"$f":"'Partnership Cash Flow'!FL109","v":0},{"$f":"'Partnership Cash Flow'!FM109","v":0},{"$f":"'Partnership Cash Flow'!FN109","v":0},{"$f":"'Partnership Cash Flow'!FO109","v":0},{"$f":"'Partnership Cash Flow'!FP109","v":0},{"$f":"'Partnership Cash Flow'!FQ109","v":0},{"$f":"'Partnership Cash Flow'!FR109","v":0},{"$f":"'Partnership Cash Flow'!FS109","v":0}]
[null,null,"EBITDA - P50",null,null,null,null,{"$f":"SUM(I13:XFD13)","v":322021.94389252481},{"$f":"'Partnership Cash Flow'!I85","v":0},{"$f":"'Partnership Cash Flow'!J85","v":0},{"$f":"'Partnership Cash Flow'!K85","v":0},{"$f":"'Partnership Cash Flow'!L85","v":0},{"$f":"'Partnership Cash Flow'!M85","v":0},{"$f":"'Partnership Cash Flow'!N85","v":0},{"$f":"'Partnership Cash Flow'!O85","v":0},{"$f":"'Partnership Cash Flow'!P85","v":0},{"$f":"'Partnership Cash Flow'!Q85","v":4088.4033867587364},{"$f":"'Partnership Cash Flow'!R85","v":7137.1898268952036},{"$f":"'Partnership Cash Flow'!S85","v":6379.9877723376139},{"$f":"'Partnership Cash Flow'!T85","v":3622.1998906499985},{"$f":"'Partnership Cash Flow'!U85","v":3611.0384945112191},{"$f":"'Partnership Cash Flow'!V85","v":3610.1403115459016},{"$f":"'Partnership Cash Flow'!W85","v":3609.2375924515832},{"$f":"'Partnership Cash Flow'!X85","v":3608.3303142296222},{"$f":"'Partnership Cash Flow'!Y85","v":3597.2159597462187},{"$f":"'Partnership Cash Flow'!Z85","v":3596.2994938038451},{"$f":"'Partnership Cash Flow'!AA85","v":3595.3783990325965},{"$f":"'Partnership Cash Flow'!AB85","v":3594.4526519616143},{"$f":"'Partnership Cash Flow'!AC85","v":3583.3845793171936},{"$f":"'Partnership Cash Flow'!AD85","v":3582.4494567552792},{"$f":"'Partnership Cash Flow'!AE85","v":3581.5096107611853},{"$f":"'Partnership Cash Flow'!AF85","v":3580.5650173820868},{"$f":"'Partnership Cash Flow'!AG85","v":3547.0687350527214},{"$f":"'Partnership Cash Flow'!AH85","v":3546.1145745563581},{"$f":"'Partnership Cash Flow'!AI85","v":3545.1555940817766},{"$f":"'Partnership Cash Flow'!AJ85","v":3544.1917691842323},{"$f":"'Partnership Cash Flow'!AK85","v":3532.7611024852963},{"$f":"'Partnership Cash Flow'!AL85","v":3531.787514908714},{"$f":"'Partnership Cash Flow'!AM85","v":3530.8090088250206},{"$f":"'Partnership Cash Flow'!AN85","v":3529.8255592873898},{"$f":"'Partnership Cash Flow'!AO85","v":3518.429737086014},{"$f":"'Partnership Cash Flow'!AP85","v":3517.436325290852},{"$f":"'Partnership Cash Flow'!AQ85","v":3516.4378944358732},{"$f":"'Partnership Cash Flow'!AR85","v":3515.4344190618008},{"$f":"'Partnership Cash Flow'!AS85","v":3504.0724753467416},{"$f":"'Partnership Cash Flow'!AT85","v":3503.0588340369513},{"$f":"'Partnership Cash Flow'!AU85","v":3502.0400710490217},{"$f":"'Partnership Cash Flow'!AV85","v":3501.0161604006366},{"$f":"'Partnership Cash Flow'!AW85","v":3489.6871194316632},{"$f":"'Partnership Cash Flow'!AX85","v":3488.6528349849846},{"$f":"'Partnership Cash Flow'!AY85","v":3487.6133241335483},{"$f":"'Partnership Cash Flow'!AZ85","v":3486.5685603611932},{"$f":"'Partnership Cash Flow'!BA85","v":3475.2714364098147},{"$f":"'Partnership Cash Flow'!BB85","v":3474.2160867057419},{"$f":"'Partnership Cash Flow'!BC85","v":3473.1554037184355},{"$f":"'Partnership Cash Flow'!BD85","v":3472.0893603868567},{"$f":"'Partnership Cash Flow'!BE85","v":3327.2489749579681},{"$f":"'Partnership Cash Flow'!BF85","v":3326.1721292021425},{"$f":"'Partnership Cash Flow'!BG85","v":3325.0898410882774},{"$f":"'Partnership Cash Flow'!BH85","v":3324.0020829991954},{"$f":"'Partnership Cash Flow'!BI85","v":3313.562459722436},{"$f":"'Partnership Cash Flow'!BJ85","v":3312.4636782673806},{"$f":"'Partnership Cash Flow'!BK85","v":3311.3593431377549},{"$f":"'Partnership Cash Flow'!BL85","v":3310.2494261487482},{"$f":"'Partnership Cash Flow'!BM85","v":3299.8339486244449},{"$f":"'Partnership Cash Flow'!BN85","v":3298.712782786572},{"$f":"'Partnership Cash Flow'!BO85","v":3297.5859496695343},{"$f":"'Partnership Cash Flow'!BP85","v":3296.4534205091504},{"$f":"'Partnership Cash Flow'!BQ85","v":3286.0610887004086},{"$f":"'Partnership Cash Flow'!BR85","v":3284.9170805732192},{"$f":"'Partnership Cash Flow'!BS85","v":3283.7672892269006},{"$f":"'Partnership Cash Flow'!BT85","v":3282.611685305922},{"$f":"'Partnership Cash Flow'!BU85","v":3272.2414876452076},{"$f":"'Partnership Cash Flow'!BV85","v":3271.0741699086016},{"$f":"'Partnership Cash Flow'!BW85","v":3269.9009506292423},{"$f":"'Partnership Cash Flow'!BX85","v":3268.7217998480232},{"$f":"'Partnership Cash Flow'!BY85","v":662.12662003882087},{"$f":"'Partnership Cash Flow'!BZ85","v":660.9355157644377},{"$f":"'Partnership Cash Flow'!CA85","v":659.73838919072455},{"$f":"'Partnership Cash Flow'!CB85","v":658.5352097425141},{"$f":"'Partnership Cash Flow'!CC85","v":647.56100771702756},{"$f":"'Partnership Cash Flow'!CD85","v":646.34563016953575},{"$f":"'Partnership Cash Flow'!CE85","v":645.12410708286234},{"$f":"'Partnership Cash Flow'!CF85","v":643.89640725303639},{"$f":"'Partnership Cash Flow'!CG85","v":632.94107222702814},{"$f":"'Partnership Cash Flow'!CH85","v":631.70092466127483},{"$f":"'Partnership Cash Flow'!CI85","v":630.454505781845},{"$f":"'Partnership Cash Flow'!CJ85","v":629.20178374295506},{"$f":"'Partnership Cash Flow'!CK85","v":618.26425503120413},{"$f":"'Partnership Cash Flow'!CL85","v":616.99883048514153},{"$f":"'Partnership Cash Flow'!CM85","v":615.72700626382425},{"$f":"'Partnership Cash Flow'!CN85","v":614.44874986637751},{"$f":"'Partnership Cash Flow'!CO85","v":603.52795374618972},{"$f":"'Partnership Cash Flow'!CP85","v":602.23673482948652},{"$f":"'Partnership Cash Flow'!CQ85","v":600.93898523533699},{"$f":"'Partnership Cash Flow'!CR85","v":599.63467179421764},{"$f":"'Partnership Cash Flow'!CS85","v":-877.5799479702805},{"$f":"'Partnership Cash Flow'!CT85","v":1906.7349293995699},{"$f":"'Partnership Cash Flow'!CU85","v":1905.4107237029211},{"$f":"'Partnership Cash Flow'!CV85","v":1904.0798197793627},{"$f":"'Partnership Cash Flow'!CW85","v":1851.0391297974224},{"$f":"'Partnership Cash Flow'!CX85","v":1849.6947271718582},{"$f":"'Partnership Cash Flow'!CY85","v":1848.3435237228944},{"$f":"'Partnership Cash Flow'!CZ85","v":1846.985484901908},{"$f":"'Partnership Cash Flow'!DA85","v":1695.2146151137231},{"$f":"'Partnership Cash Flow'!DB85","v":1693.8428011963329},{"$f":"'Partnership Cash Flow'!DC85","v":1692.4640471990488},{"$f":"'Partnership Cash Flow'!DD85","v":1691.0783178622114},{"$f":"'Partnership Cash Flow'!DE85","v":1679.2675884081177},{"$f":"'Partnership Cash Flow'!DF85","v":1677.8678018920823},{"$f":"'Partnership Cash Flow'!DG85","v":1676.4609331735276},{"$f":"'Partnership Cash Flow'!DH85","v":1675.0469462670369},{"$f":"'Partnership Cash Flow'!DI85","v":1775.816154361496},{"$f":"'Partnership Cash Flow'!DJ85","v":1774.3878223868351},{"$f":"'Partnership Cash Flow'!DK85","v":1772.9522631615516},{"$f":"'Partnership Cash Flow'!DL85","v":1771.5094399594414},{"$f":"'Partnership Cash Flow'!DM85","v":1697.8946237296041},{"$f":"'Partnership Cash Flow'!DN85","v":1696.4371616439375},{"$f":"'Partnership Cash Flow'!DO85","v":1694.9723242734813},{"$f":"'Partnership Cash Flow'!DP85","v":1693.500074135902},{"$f":"'Partnership Cash Flow'!DQ85","v":1554.1404683883366},{"$f":"'Partnership Cash Flow'!DR85","v":1552.6532795026565},{"$f":"'Partnership Cash Flow'!DS85","v":1551.1585642501075},{"$f":"'Partnership Cash Flow'!DT85","v":1549.6562843765639},{"$f":"'Partnership Cash Flow'!DU85","v":1579.1470310366717},{"$f":"'Partnership Cash Flow'!DV85","v":1577.6295063760203},{"$f":"'Partnership Cash Flow'!DW85","v":1576.10430115537},{"$f":"'Partnership Cash Flow'!DX85","v":1574.5713763328126},{"$f":"'Partnership Cash Flow'!DY85","v":1592.1423765466805},{"$f":"'Partnership Cash Flow'!DZ85","v":1590.5938945956268},{"$f":"'Partnership Cash Flow'!EA85","v":1589.0375747159367},{"$f":"'Partnership Cash Flow'!EB85","v":1587.4733770615965},{"$f":"'Partnership Cash Flow'!EC85","v":1570.899093708945},{"$f":"'Partnership Cash Flow'!ED85","v":1569.3190201517514},{"$f":"'Partnership Cash Flow'!EE85","v":1567.7309480559747},{"$f":"'Partnership Cash Flow'!EF85","v":1566.134836754833},{"$f":"'Partnership Cash Flow'!EG85","v":1549.6179536500172},{"$f":"'Partnership Cash Flow'!EH85","v":1548.0056411053824},{"$f":"'Partnership Cash Flow'!EI85","v":1546.3851661037356},{"$f":"'Partnership Cash Flow'!EJ85","v":1544.7564871405134},{"$f":"'Partnership Cash Flow'!EK85","v":1528.2958132706895},{"$f":"'Partnership Cash Flow'!EL85","v":1526.650601020958},{"$f":"'Partnership Cash Flow'!EM85","v":1524.9970590187245},{"$f":"'Partnership Cash Flow'!EN85","v":1523.3351449042786},{"$f":"'Partnership Cash Flow'!EO85","v":1506.9294788962784},{"$f":"'Partnership Cash Flow'!EP85","v":1505.2506926109927},{"$f":"'Partnership Cash Flow'!EQ85","v":1503.5634058306471},{"$f":"'Partnership Cash Flow'!ER85","v":1501.8675753226544},{"$f":"'Partnership Cash Flow'!ES85","v":1485.5157051432466},{"$f":"'Partnership Cash Flow'!ET85","v":1483.8026565969317},{"$f":"'Partnership Cash Flow'!EU85","v":1482.0809332944598},{"$f":"'Partnership Cash Flow'!EV85","v":1480.3504911122677},{"$f":"'Partnership Cash Flow'!EW85","v":1464.05119376266},{"$f":"'Partnership Cash Flow'!EX85","v":1462.3031805467124},{"$f":"'Partnership Cash Flow'!EY85","v":1460.5463147220089},{"$f":"'Partnership Cash Flow'!EZ85","v":1458.7805512555324},{"$f":"'Partnership Cash Flow'!FA85","v":0},{"$f":"'Partnership Cash Flow'!FB85","v":0},{"$f":"'Partnership Cash Flow'!FC85","v":0},{"$f":"'Partnership Cash Flow'!FD85","v":0},{"$f":"'Partnership Cash Flow'!FE85","v":0},{"$f":"'Partnership Cash Flow'!FF85","v":0},{"$f":"'Partnership Cash Flow'!FG85","v":0},{"$f":"'Partnership Cash Flow'!FH85","v":0},{"$f":"'Partnership Cash Flow'!FI85","v":0},{"$f":"'Partnership Cash Flow'!FJ85","v":0},{"$f":"'Partnership Cash Flow'!FK85","v":0},{"$f":"'Partnership Cash Flow'!FL85","v":0},{"$f":"'Partnership Cash Flow'!FM85","v":0},{"$f":"'Partnership Cash Flow'!FN85","v":0},{"$f":"'Partnership Cash Flow'!FO85","v":0},{"$f":"'Partnership Cash Flow'!FP85","v":0},{"$f":"'Partnership Cash Flow'!FQ85","v":0},{"$f":"'Partnership Cash Flow'!FR85","v":0},{"$f":"'Partnership Cash Flow'!FS85","v":0}]
[null,null,"Income",null,null,null,null,{"$f":"SUM(I14:XFD14)","v":8218.943892525087},{"$f":"'Partnership income and ITC'!I54","v":0},{"$f":"'Partnership income and ITC'!J54","v":0},{"$f":"'Partnership income and ITC'!K54","v":0},{"$f":"'Partnership income and ITC'!L54","v":0},{"$f":"'Partnership income and ITC'!M54","v":0},{"$f":"'Partnership income and ITC'!N54","v":0},{"$f":"'Partnership income and ITC'!O54","v":0},{"$f":"'Partnership income and ITC'!P54","v":0},{"$f":"'Partnership income and ITC'!Q54","v":-11047.976613241264},{"$f":"'Partnership income and ITC'!R54","v":-7999.1901731047974},{"$f":"'Partnership income and ITC'!S54","v":-8756.3922276623871},{"$f":"'Partnership income and ITC'!T54","v":-11514.180109350003},{"$f":"'Partnership income and ITC'!U54","v":-20662.546505488779},{"$f":"'Partnership income and ITC'!V54","v":-20663.444688454096},{"$f":"'Partnership income and ITC'!W54","v":-20664.347407548416},{"$f":"'Partnership income and ITC'!X54","v":-20665.254685770378},{"$f":"'Partnership income and ITC'!Y54","v":-11072.151340253782},{"$f":"'Partnership income and ITC'!Z54","v":-11073.067806196155},{"$f":"'Partnership income and ITC'!AA54","v":-11073.988900967404},{"$f":"'Partnership income and ITC'!AB54","v":-11074.914648038386},{"$f":"'Partnership income and ITC'!AC54","v":-5313.1150606828051},{"$f":"'Partnership income and ITC'!AD54","v":-5314.0501832447189},{"$f":"'Partnership income and ITC'!AE54","v":-5314.9900292388129},{"$f":"'Partnership income and ITC'!AF54","v":-5315.9346226179114},{"$f":"'Partnership income and ITC'!AG54","v":-5321.0040449472772},{"$f":"'Partnership income and ITC'!AH54","v":-5321.9582054436405},{"$f":"'Partnership income and ITC'!AI54","v":-5322.9171859182225},{"$f":"'Partnership income and ITC'!AJ54","v":-5323.8810108157668},{"$f":"'Partnership income and ITC'!AK54","v":-1003.353557514703},{"$f":"'Partnership income and ITC'!AL54","v":-1004.3271450912853},{"$f":"'Partnership income and ITC'!AM54","v":-1005.3056511749787},{"$f":"'Partnership income and ITC'!AN54","v":-1006.2891007126095},{"$f":"'Partnership income and ITC'!AO54","v":3300.6135370860138},{"$f":"'Partnership income and ITC'!AP54","v":3299.6201252908518},{"$f":"'Partnership income and ITC'!AQ54","v":3298.621694435873},{"$f":"'Partnership income and ITC'!AR54","v":3297.6182190618006},{"$f":"'Partnership income and ITC'!AS54","v":3286.2562753467414},{"$f":"'Partnership income and ITC'!AT54","v":3285.2426340369511},{"$f":"'Partnership income and ITC'!AU54","v":3284.2238710490215},{"$f":"'Partnership income and ITC'!AV54","v":3283.1999604006364},{"$f":"'Partnership income and ITC'!AW54","v":3271.5017394316628},{"$f":"'Partnership income and ITC'!AX54","v":3270.4674549849842},{"$f":"'Partnership income and ITC'!AY54","v":3269.427944133548},{"$f":"'Partnership income and ITC'!AZ54","v":3268.3831803611929},{"$f":"'Partnership income and ITC'!BA54","v":3257.4552364098145},{"$f":"'Partnership income and ITC'!BB54","v":3256.3998867057417},{"$f":"'Partnership income and ITC'!BC54","v":3255.3392037184353},{"$f":"'Partnership income and ITC'!BD54","v":3254.2731603868565},{"$f":"'Partnership income and ITC'!BE54","v":3109.0635949579678},{"$f":"'Partnership income and ITC'!BF54","v":3107.9867492021422},{"$f":"'Partnership income and ITC'!BG54","v":3106.904461088277},{"$f":"'Partnership income and ITC'!BH54","v":3105.8167029991951},{"$f":"'Partnership income and ITC'!BI54","v":3095.7462597224358},{"$f":"'Partnership income and ITC'!BJ54","v":3094.6474782673804},{"$f":"'Partnership income and ITC'!BK54","v":3093.5431431377547},{"$f":"'Partnership income and ITC'!BL54","v":3092.433226148748},{"$f":"'Partnership income and ITC'!BM54","v":3081.6485686244446},{"$f":"'Partnership income and ITC'!BN54","v":3080.5274027865717},{"$f":"'Partnership income and ITC'!BO54","v":3079.400569669534},{"$f":"'Partnership income and ITC'!BP54","v":3078.2680405091501},{"$f":"'Partnership income and ITC'!BQ54","v":3068.2448887004084},{"$f":"'Partnership income and ITC'!BR54","v":3067.100880573219},{"$f":"'Partnership income and ITC'!BS54","v":3065.9510892269004},{"$f":"'Partnership income and ITC'!BT54","v":3064.7954853059218},{"$f":"'Partnership income and ITC'!BU54","v":3054.0561076452072},{"$f":"'Partnership income and ITC'!BV54","v":3052.8887899086012},{"$f":"'Partnership income and ITC'!BW54","v":3051.7155706292419},{"$f":"'Partnership income and ITC'!BX54","v":3050.5364198480229},{"$f":"'Partnership income and ITC'!BY54","v":553.21852003882077},{"$f":"'Partnership income and ITC'!BZ54","v":552.02741576443759},{"$f":"'Partnership income and ITC'!CA54","v":550.83028919072444},{"$f":"'Partnership income and ITC'!CB54","v":549.62710974251399},{"$f":"'Partnership income and ITC'!CC54","v":647.56100771702756},{"$f":"'Partnership income and ITC'!CD54","v":646.34563016953575},{"$f":"'Partnership income and ITC'!CE54","v":645.12410708286234},{"$f":"'Partnership income and ITC'!CF54","v":643.89640725303639},{"$f":"'Partnership income and ITC'!CG54","v":632.94107222702814},{"$f":"'Partnership income and ITC'!CH54","v":631.70092466127483},{"$f":"'Partnership income and ITC'!CI54","v":630.454505781845},{"$f":"'Partnership income and ITC'!CJ54","v":629.20178374295506},{"$f":"'Partnership income and ITC'!CK54","v":618.26425503120413},{"$f":"'Partnership income and ITC'!CL54","v":616.99883048514153},{"$f":"'Partnership income and ITC'!CM54","v":615.72700626382425},{"$f":"'Partnership income and ITC'!CN54","v":614.44874986637751},{"$f":"'Partnership income and ITC'!CO54","v":603.52795374618972},{"$f":"'Partnership income and ITC'!CP54","v":602.23673482948652},{"$f":"'Partnership income and ITC'!CQ54","v":600.93898523533699},{"$f":"'Partnership income and ITC'!CR54","v":599.63467179421764},{"$f":"'Partnership income and ITC'!CS54","v":-877.5799479702805},{"$f":"'Partnership income and ITC'!CT54","v":1906.7349293995699},{"$f":"'Partnership income and ITC'!CU54","v":1905.4107237029211},{"$f":"'Partnership income and ITC'!CV54","v":1904.0798197793627},{"$f":"'Partnership income and ITC'!CW54","v":1851.0391297974224},{"$f":"'Partnership income and ITC'!CX54","v":1849.6947271718582},{"$f":"'Partnership income and ITC'!CY54","v":1848.3435237228944},{"$f":"'Partnership income and ITC'!CZ54","v":1846.985484901908},{"$f":"'Partnership income and ITC'!DA54","v":1695.2146151137231},{"$f":"'Partnership income and ITC'!DB54","v":1693.8428011963329},{"$f":"'Partnership income and ITC'!DC54","v":1692.4640471990488},{"$f":"'Partnership income and ITC'!DD54","v":1691.0783178622114},{"$f":"'Partnership income and ITC'!DE54","v":1679.2675884081177},{"$f":"'Partnership income and ITC'!DF54","v":1677.8678018920823},{"$f":"'Partnership income and ITC'!DG54","v":1676.4609331735276},{"$f":"'Partnership income and ITC'!DH54","v":1675.0469462670369},{"$f":"'Partnership income and ITC'!DI54","v":1775.816154361496},{"$f":"'Partnership income and ITC'!DJ54","v":1774.3878223868351},{"$f":"'Partnership income and ITC'!DK54","v":1772.9522631615516},{"$f":"'Partnership income and ITC'!DL54","v":1771.5094399594414},{"$f":"'Partnership income and ITC'!DM54","v":1697.8946237296041},{"$f":"'Partnership income and ITC'!DN54","v":1696.4371616439375},{"$f":"'Partnership income and ITC'!DO54","v":1694.9723242734813},{"$f":"'Partnership income and ITC'!DP54","v":1693.500074135902},{"$f":"'Partnership income and ITC'!DQ54","v":1554.1404683883366},{"$f":"'Partnership income and ITC'!DR54","v":1552.6532795026565},{"$f":"'Partnership income and ITC'!DS54","v":1551.1585642501075},{"$f":"'Partnership income and ITC'!DT54","v":1549.6562843765639},{"$f":"'Partnership income and ITC'!DU54","v":1579.1470310366717},{"$f":"'Partnership income and ITC'!DV54","v":1577.6295063760203},{"$f":"'Partnership income and ITC'!DW54","v":1576.10430115537},{"$f":"'Partnership income and ITC'!DX54","v":1574.5713763328126},{"$f":"'Partnership income and ITC'!DY54","v":1592.1423765466805},{"$f":"'Partnership income and ITC'!DZ54","v":1590.5938945956268},{"$f":"'Partnership income and ITC'!EA54","v":1589.0375747159367},{"$f":"'Partnership income and ITC'!EB54","v":1587.4733770615965},{"$f":"'Partnership income and ITC'!EC54","v":1570.899093708945},{"$f":"'Partnership income and ITC'!ED54","v":1569.3190201517514},{"$f":"'Partnership income and ITC'!EE54","v":1567.7309480559747},{"$f":"'Partnership income and ITC'!EF54","v":1566.134836754833},{"$f":"'Partnership income and ITC'!EG54","v":1549.6179536500172},{"$f":"'Partnership income and ITC'!EH54","v":1548.0056411053824},{"$f":"'Partnership income and ITC'!EI54","v":1546.3851661037356},{"$f":"'Partnership income and ITC'!EJ54","v":1544.7564871405134},{"$f":"'Partnership income and ITC'!EK54","v":1528.2958132706895},{"$f":"'Partnership income and ITC'!EL54","v":1526.650601020958},{"$f":"'Partnership income and ITC'!EM54","v":1524.9970590187245},{"$f":"'Partnership income and ITC'!EN54","v":1523.3351449042786},{"$f":"'Partnership income and ITC'!EO54","v":1506.9294788962784},{"$f":"'Partnership income and ITC'!EP54","v":1505.2506926109927},{"$f":"'Partnership income and ITC'!EQ54","v":1503.5634058306471},{"$f":"'Partnership income and ITC'!ER54","v":1501.8675753226544},{"$f":"'Partnership income and ITC'!ES54","v":1485.5157051432466},{"$f":"'Partnership income and ITC'!ET54","v":1483.8026565969317},{"$f":"'Partnership income and ITC'!EU54","v":1482.0809332944598},{"$f":"'Partnership income and ITC'!EV54","v":1480.3504911122677},{"$f":"'Partnership income and ITC'!EW54","v":1464.05119376266},{"$f":"'Partnership income and ITC'!EX54","v":1462.3031805467124},{"$f":"'Partnership income and ITC'!EY54","v":1460.5463147220089},{"$f":"'Partnership income and ITC'!EZ54","v":1458.7805512555324},{"$f":"'Partnership income and ITC'!FA54","v":0},{"$f":"'Partnership income and ITC'!FB54","v":0},{"$f":"'Partnership income and ITC'!FC54","v":0},{"$f":"'Partnership income and ITC'!FD54","v":0},{"$f":"'Partnership income and ITC'!FE54","v":0},{"$f":"'Partnership income and ITC'!FF54","v":0},{"$f":"'Partnership income and ITC'!FG54","v":0},{"$f":"'Partnership income and ITC'!FH54","v":0},{"$f":"'Partnership income and ITC'!FI54","v":0},{"$f":"'Partnership income and ITC'!FJ54","v":0},{"$f":"'Partnership income and ITC'!FK54","v":0},{"$f":"'Partnership income and ITC'!FL54","v":0},{"$f":"'Partnership income and ITC'!FM54","v":0},{"$f":"'Partnership income and ITC'!FN54","v":0},{"$f":"'Partnership income and ITC'!FO54","v":0},{"$f":"'Partnership income and ITC'!FP54","v":0},{"$f":"'Partnership income and ITC'!FQ54","v":0},{"$f":"'Partnership income and ITC'!FR54","v":0},{"$f":"'Partnership income and ITC'!FS54","v":0}]
[null,null,"ITC",null,null,null,null,{"$f":"SUM(I15:XFD15)","v":110754},{"$f":"'Partnership income and ITC'!I30","v":0},{"$f":"'Partnership income and ITC'!J30","v":0},{"$f":"'Partnership income and ITC'!K30","v":0},{"$f":"'Partnership income and ITC'!L30","v":0},{"$f":"'Partnership income and ITC'!M30","v":0},{"$f":"'Partnership income and ITC'!N30","v":0},{"$f":"'Partnership income and ITC'!O30","v":0},{"$f":"'Partnership income and ITC'!P30","v":0},{"$f":"'Partnership income and ITC'!Q30","v":110754},{"$f":"'Partnership income and ITC'!R30","v":0},{"$f":"'Partnership income and ITC'!S30","v":0},{"$f":"'Partnership income and ITC'!T30","v":0},{"$f":"'Partnership income and ITC'!U30","v":0},{"$f":"'Partnership income and ITC'!V30","v":0},{"$f":"'Partnership income and ITC'!W30","v":0},{"$f":"'Partnership income and ITC'!X30","v":0},{"$f":"'Partnership income and ITC'!Y30","v":0},{"$f":"'Partnership income and ITC'!Z30","v":0},{"$f":"'Partnership income and ITC'!AA30","v":0},{"$f":"'Partnership income and ITC'!AB30","v":0},{"$f":"'Partnership income and ITC'!AC30","v":0},{"$f":"'Partnership income and ITC'!AD30","v":0},{"$f":"'Partnership income and ITC'!AE30","v":0},{"$f":"'Partnership income and ITC'!AF30","v":0},{"$f":"'Partnership income and ITC'!AG30","v":0},{"$f":"'Partnership income and ITC'!AH30","v":0},{"$f":"'Partnership income and ITC'!AI30","v":0},{"$f":"'Partnership income and ITC'!AJ30","v":0},{"$f":"'Partnership income and ITC'!AK30","v":0},{"$f":"'Partnership income and ITC'!AL30","v":0},{"$f":"'Partnership income and ITC'!AM30","v":0},{"$f":"'Partnership income and ITC'!AN30","v":0},{"$f":"'Partnership income and ITC'!AO30","v":0},{"$f":"'Partnership income and ITC'!AP30","v":0},{"$f":"'Partnership income and ITC'!AQ30","v":0},{"$f":"'Partnership income and ITC'!AR30","v":0},{"$f":"'Partnership income and ITC'!AS30","v":0},{"$f":"'Partnership income and ITC'!AT30","v":0},{"$f":"'Partnership income and ITC'!AU30","v":0},{"$f":"'Partnership income and ITC'!AV30","v":0},{"$f":"'Partnership income and ITC'!AW30","v":0},{"$f":"'Partnership income and ITC'!AX30","v":0},{"$f":"'Partnership income and ITC'!AY30","v":0},{"$f":"'Partnership income and ITC'!AZ30","v":0},{"$f":"'Partnership income and ITC'!BA30","v":0},{"$f":"'Partnership income and ITC'!BB30","v":0},{"$f":"'Partnership income and ITC'!BC30","v":0},{"$f":"'Partnership income and ITC'!BD30","v":0},{"$f":"'Partnership income and ITC'!BE30","v":0},{"$f":"'Partnership income and ITC'!BF30","v":0},{"$f":"'Partnership income and ITC'!BG30","v":0},{"$f":"'Partnership income and ITC'!BH30","v":0},{"$f":"'Partnership income and ITC'!BI30","v":0},{"$f":"'Partnership income and ITC'!BJ30","v":0},{"$f":"'Partnership income and ITC'!BK30","v":0},{"$f":"'Partnership income and ITC'!BL30","v":0},{"$f":"'Partnership income and ITC'!BM30","v":0},{"$f":"'Partnership income and ITC'!BN30","v":0},{"$f":"'Partnership income and ITC'!BO30","v":0},{"$f":"'Partnership income and ITC'!BP30","v":0},{"$f":"'Partnership income and ITC'!BQ30","v":0},{"$f":"'Partnership income and ITC'!BR30","v":0},{"$f":"'Partnership income and ITC'!BS30","v":0},{"$f":"'Partnership income and ITC'!BT30","v":0},{"$f":"'Partnership income and ITC'!BU30","v":0},{"$f":"'Partnership income and ITC'!BV30","v":0},{"$f":"'Partnership income and ITC'!BW30","v":0},{"$f":"'Partnership income and ITC'!BX30","v":0},{"$f":"'Partnership income and ITC'!BY30","v":0},{"$f":"'Partnership income and ITC'!BZ30","v":0},{"$f":"'Partnership income and ITC'!CA30","v":0},{"$f":"'Partnership income and ITC'!CB30","v":0},{"$f":"'Partnership income and ITC'!CC30","v":0},{"$f":"'Partnership income and ITC'!CD30","v":0},{"$f":"'Partnership income and ITC'!CE30","v":0},{"$f":"'Partnership income and ITC'!CF30","v":0},{"$f":"'Partnership income and ITC'!CG30","v":0},{"$f":"'Partnership income and ITC'!CH30","v":0},{"$f":"'Partnership income and ITC'!CI30","v":0},{"$f":"'Partnership income and ITC'!CJ30","v":0},{"$f":"'Partnership income and ITC'!CK30","v":0},{"$f":"'Partnership income and ITC'!CL30","v":0},{"$f":"'Partnership income and ITC'!CM30","v":0},{"$f":"'Partnership income and ITC'!CN30","v":0},{"$f":"'Partnership income and ITC'!CO30","v":0},{"$f":"'Partnership income and ITC'!CP30","v":0},{"$f":"'Partnership income and ITC'!CQ30","v":0},{"$f":"'Partnership income and ITC'!CR30","v":0},{"$f":"'Partnership income and ITC'!CS30","v":0},{"$f":"'Partnership income and ITC'!CT30","v":0},{"$f":"'Partnership income and ITC'!CU30","v":0},{"$f":"'Partnership income and ITC'!CV30","v":0},{"$f":"'Partnership income and ITC'!CW30","v":0},{"$f":"'Partnership income and ITC'!CX30","v":0},{"$f":"'Partnership income and ITC'!CY30","v":0},{"$f":"'Partnership income and ITC'!CZ30","v":0},{"$f":"'Partnership income and ITC'!DA30","v":0},{"$f":"'Partnership income and ITC'!DB30","v":0},{"$f":"'Partnership income and ITC'!DC30","v":0},{"$f":"'Partnership income and ITC'!DD30","v":0},{"$f":"'Partnership income and ITC'!DE30","v":0},{"$f":"'Partnership income and ITC'!DF30","v":0},{"$f":"'Partnership income and ITC'!DG30","v":0},{"$f":"'Partnership income and ITC'!DH30","v":0},{"$f":"'Partnership income and ITC'!DI30","v":0},{"$f":"'Partnership income and ITC'!DJ30","v":0},{"$f":"'Partnership income and ITC'!DK30","v":0},{"$f":"'Partnership income and ITC'!DL30","v":0},{"$f":"'Partnership income and ITC'!DM30","v":0},{"$f":"'Partnership income and ITC'!DN30","v":0},{"$f":"'Partnership income and ITC'!DO30","v":0},{"$f":"'Partnership income and ITC'!DP30","v":0},{"$f":"'Partnership income and ITC'!DQ30","v":0},{"$f":"'Partnership income and ITC'!DR30","v":0},{"$f":"'Partnership income and ITC'!DS30","v":0},{"$f":"'Partnership income and ITC'!DT30","v":0},{"$f":"'Partnership income and ITC'!DU30","v":0},{"$f":"'Partnership income and ITC'!DV30","v":0},{"$f":"'Partnership income and ITC'!DW30","v":0},{"$f":"'Partnership income and ITC'!DX30","v":0},{"$f":"'Partnership income and ITC'!DY30","v":0},{"$f":"'Partnership income and ITC'!DZ30","v":0},{"$f":"'Partnership income and ITC'!EA30","v":0},{"$f":"'Partnership income and ITC'!EB30","v":0},{"$f":"'Partnership income and ITC'!EC30","v":0},{"$f":"'Partnership income and ITC'!ED30","v":0},{"$f":"'Partnership income and ITC'!EE30","v":0},{"$f":"'Partnership income and ITC'!EF30","v":0},{"$f":"'Partnership income and ITC'!EG30","v":0},{"$f":"'Partnership income and ITC'!EH30","v":0},{"$f":"'Partnership income and ITC'!EI30","v":0},{"$f":"'Partnership income and ITC'!EJ30","v":0},{"$f":"'Partnership income and ITC'!EK30","v":0},{"$f":"'Partnership income and ITC'!EL30","v":0},{"$f":"'Partnership income and ITC'!EM30","v":0},{"$f":"'Partnership income and ITC'!EN30","v":0},{"$f":"'Partnership income and ITC'!EO30","v":0},{"$f":"'Partnership income and ITC'!EP30","v":0},{"$f":"'Partnership income and ITC'!EQ30","v":0},{"$f":"'Partnership income and ITC'!ER30","v":0},{"$f":"'Partnership income and ITC'!ES30","v":0},{"$f":"'Partnership income and ITC'!ET30","v":0},{"$f":"'Partnership income and ITC'!EU30","v":0},{"$f":"'Partnership income and ITC'!EV30","v":0},{"$f":"'Partnership income and ITC'!EW30","v":0},{"$f":"'Partnership income and ITC'!EX30","v":0},{"$f":"'Partnership income and ITC'!EY30","v":0},{"$f":"'Partnership income and ITC'!EZ30","v":0},{"$f":"'Partnership income and ITC'!FA30","v":0},{"$f":"'Partnership income and ITC'!FB30","v":0},{"$f":"'Partnership income and ITC'!FC30","v":0},{"$f":"'Partnership income and ITC'!FD30","v":0},{"$f":"'Partnership income and ITC'!FE30","v":0},{"$f":"'Partnership income and ITC'!FF30","v":0},{"$f":"'Partnership income and ITC'!FG30","v":0},{"$f":"'Partnership income and ITC'!FH30","v":0},{"$f":"'Partnership income and ITC'!FI30","v":0},{"$f":"'Partnership income and ITC'!FJ30","v":0},{"$f":"'Partnership income and ITC'!FK30","v":0},{"$f":"'Partnership income and ITC'!FL30","v":0},{"$f":"'Partnership income and ITC'!FM30","v":0},{"$f":"'Partnership income and ITC'!FN30","v":0},{"$f":"'Partnership income and ITC'!FO30","v":0},{"$f":"'Partnership income and ITC'!FP30","v":0},{"$f":"'Partnership income and ITC'!FQ30","v":0},{"$f":"'Partnership income and ITC'!FR30","v":0},{"$f":"'Partnership income and ITC'!FS30","v":0}]
[]
[null,"Contribution"]
[null,null,"Tax equity contribution ratio",null,{"$f":"'Inputs - Tax'!E52","v":1.2},null,null,null,{"$f":"$E$18","v":1.2},{"$f":"$E$18","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"$E$18","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"$E$18","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2]
[null,null,"Contibution x ITC",null,{"$f":"H15","v":110754}]
[null,null,"Total capex",null,{"$f":"H12","v":307650}]
[null,null,"Tax equity",null,{"$f":"E19/E20","v":0.36},null,null,null,{"$f":"$E$21*I12","v":1323},{"$f":"$E$21*J12","v":1323},1323,1323,26365.5,26365.5,26365.5,26365.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$21*BV12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$21*EH12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sponsor",null,null,null,null,null,{"$f":"I12-I21","v":2352},{"$f":"J12-J21","v":2352},2352,2352,46872,46872,46872,46872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV12-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,{"$f":"EH12-EH21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Income allocation"]
[null,null,"Allocation to tax equity",null,{"$f":"'Inputs - Financing'!E17","v":0.99},{"$f":"'Inputs - Financing'!F17","v":0.05},null,null,{"$f":"$E$25*I8+$F$25*I9","v":0},0,0,0,0,0,0,0,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.05,0.05,0.05,0.05,{"$f":"$E$25*AO8+$F$25*AO9","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"$E$25*BU8+$F$25*BU9","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"$E$25*DA8+$F$25*DA9","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"$E$25*EG8+$F$25*EG9","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$25*FM8+$F$25*FM9","v":0},0,0,0,0,0,0]
[null,null,"Allocation to sponsor",null,null,null,null,null,{"$f":"(1-I25)*I6","v":0},{"$f":"(1-J25)*J6","v":0},0,0,0,0,0,0,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,{"$f":"(1-BV25)*BV6","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,{"$f":"(1-EH25)*EH6","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total income",null,null,null,null,null,{"$f":"I14","v":0},{"$f":"J14","v":0},0,0,0,0,0,0,-11047.976613241264,-7999.1901731047974,-8756.3922276623871,-11514.180109350003,-20662.546505488779,-20663.444688454096,-20664.347407548416,-20665.254685770378,-11072.151340253782,-11073.067806196155,-11073.988900967404,-11074.914648038386,-5313.1150606828051,-5314.0501832447189,-5314.9900292388129,-5315.9346226179114,-5321.0040449472772,-5321.9582054436405,-5322.9171859182225,-5323.8810108157668,-1003.353557514703,-1004.3271450912853,-1005.3056511749787,-1006.2891007126095,3300.6135370860138,3299.6201252908518,3298.621694435873,3297.6182190618006,3286.2562753467414,3285.2426340369511,3284.2238710490215,3283.1999604006364,3271.5017394316628,3270.4674549849842,3269.427944133548,3268.3831803611929,3257.4552364098145,3256.3998867057417,3255.3392037184353,3254.2731603868565,3109.0635949579678,3107.9867492021422,3106.904461088277,3105.8167029991951,3095.7462597224358,3094.6474782673804,3093.5431431377547,3092.433226148748,3081.6485686244446,3080.5274027865717,3079.400569669534,3078.2680405091501,3068.2448887004084,3067.100880573219,3065.9510892269004,3064.7954853059218,3054.0561076452072,{"$f":"BV14","v":3052.8887899086012},3051.7155706292419,3050.5364198480229,553.21852003882077,552.02741576443759,550.83028919072444,549.62710974251399,647.56100771702756,646.34563016953575,645.12410708286234,643.89640725303639,632.94107222702814,631.70092466127483,630.454505781845,629.20178374295506,618.26425503120413,616.99883048514153,615.72700626382425,614.44874986637751,603.52795374618972,602.23673482948652,600.93898523533699,599.63467179421764,-877.5799479702805,1906.7349293995699,1905.4107237029211,1904.0798197793627,1851.0391297974224,1849.6947271718582,1848.3435237228944,1846.985484901908,1695.2146151137231,1693.8428011963329,1692.4640471990488,1691.0783178622114,1679.2675884081177,1677.8678018920823,1676.4609331735276,1675.0469462670369,1775.816154361496,1774.3878223868351,1772.9522631615516,1771.5094399594414,1697.8946237296041,1696.4371616439375,1694.9723242734813,1693.500074135902,1554.1404683883366,1552.6532795026565,1551.1585642501075,1549.6562843765639,1579.1470310366717,1577.6295063760203,1576.10430115537,1574.5713763328126,1592.1423765466805,1590.5938945956268,1589.0375747159367,1587.4733770615965,1570.899093708945,1569.3190201517514,1567.7309480559747,1566.134836754833,1549.6179536500172,{"$f":"EH14","v":1548.0056411053824},1546.3851661037356,1544.7564871405134,1528.2958132706895,1526.650601020958,1524.9970590187245,1523.3351449042786,1506.9294788962784,1505.2506926109927,1503.5634058306471,1501.8675753226544,1485.5157051432466,1483.8026565969317,1482.0809332944598,1480.3504911122677,1464.05119376266,1462.3031805467124,1460.5463147220089,1458.7805512555324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Income to tax equity",null,null,null,null,null,{"$f":"I28*I25","v":0},{"$f":"J28*J25","v":0},0,0,0,0,0,0,-10937.496847108852,-7919.1982713737498,-8668.8283053857631,-11399.038308256504,-20455.921040433892,-20456.810241569554,-20457.703933472931,-20458.602138912673,-10961.429826851245,-10962.337128134193,-10963.249011957731,-10964.165501558002,-5259.9839100759773,-5260.9096814122713,-5261.8401289464246,-5262.7752763917324,-5267.7940044978041,-5268.7386233892039,-5269.6880140590401,-5270.6422007076089,-50.167677875735151,-50.216357254564265,-50.265282558748936,-50.31445503563048,165.03067685430071,164.9810062645426,164.93108472179367,164.88091095309005,164.31281376733708,164.26213170184758,164.21119355245108,164.15999802003182,163.57508697158315,163.52337274924923,163.47139720667741,163.41915901805964,162.87276182049072,162.81999433528711,162.76696018592179,162.71365801934283,155.45317974789839,155.39933746010712,155.34522305441385,155.29083514995978,154.7873129861218,154.73237391336903,154.67715715688774,154.62166130743742,154.08242843122224,154.02637013932861,153.97002848347671,153.91340202545751,153.41224443502043,153.35504402866096,153.29755446134502,153.23977426529609,152.70280538226038,{"$f":"BV28*BV25","v":152.64443949543008},152.5857785314621,152.52682099240116,27.660926001941039,27.601370788221882,27.541514459536224,27.4813554871257,32.378050385851381,32.317281508476789,32.25620535414312,32.194820362651818,31.64705361135141,31.585046233063743,31.52272528909225,31.460089187147755,30.913212751560209,30.849941524257076,30.786350313191214,30.722437493318878,30.176397687309489,30.111836741474328,30.046949261766851,29.981733589710885,-43.878997398514031,95.336746469978493,95.270536185146057,95.203990988968144,92.551956489871131,92.484736358592912,92.417176186144729,92.349274245095401,84.760730755686154,84.692140059816651,84.623202359952444,84.55391589311057,83.963379420405886,83.893390094604115,83.82304665867639,83.752347313351848,88.790807718074802,88.719391119341765,88.64761315807759,88.575471997972073,84.894731186480215,84.821858082196883,84.748616213674069,84.67500370679511,77.707023419416828,77.632663975132829,77.557928212505374,77.482814218828196,78.957351551833597,78.881475318801023,78.805215057768507,78.728568816640632,79.607118827334034,79.52969472978134,79.451878735796839,79.373668853079835,78.544954685447252,78.465951007587577,78.38654740279874,78.306741837741654,77.480897682500867,{"$f":"EH28*EH25","v":77.40028205526913},77.319258305186793,77.237824357025673,76.414790663534475,76.332530051047897,76.24985295093623,76.16675724521393,75.346473944813923,75.262534630549638,75.178170291532354,75.093378766132716,74.275785257162326,74.19013282984659,74.104046664722986,74.017524555613392,73.202559688133007,73.115159027335622,73.027315736100448,72.939027562776616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Income to sponsor",null,null,null,null,null,{"$f":"I28*I26","v":0},{"$f":"J28*J26","v":0},0,0,0,0,0,0,-110.47976613241273,-79.991901731048046,-87.563922276623956,-115.14180109350013,-206.62546505488797,-206.63444688454115,-206.64347407548433,-206.65254685770395,-110.72151340253792,-110.73067806196165,-110.73988900967414,-110.74914648038396,-53.131150606828101,-53.140501832447235,-53.149900292388175,-53.15934622617916,-53.210040449472821,-53.219582054436451,-53.229171859182273,-53.238810108157715,-953.18587963896778,-954.11078783672099,-955.04036861622978,-955.97464567697898,3135.5828602317129,3134.6391190263089,3133.6906097140791,3132.7373081087103,3121.9434615794044,3120.9805023351032,3120.0126774965702,3119.0399623806043,3107.9266524600794,3106.9440822357346,3105.9565469268705,3104.964021343133,3094.5824745893237,3093.5798923704542,3092.5722435325133,3091.5595023675137,2953.6104152100693,2952.5874117420349,2951.559238033863,2950.5258678492351,2940.9589467363139,2939.9151043540114,2938.8659859808668,2937.8115648413104,2927.5661401932221,2926.5010326472429,2925.4305411860573,2924.3546384836923,2914.8326442653879,2913.7458365445577,2912.6535347655554,2911.5557110406257,2901.3533022629467,{"$f":"BV28*BV26","v":2900.2443504131711},2899.1297920977795,2898.0095988556218,525.55759403687966,524.42604497621574,523.28877473118814,522.14575425538828,615.18295733117611,614.02834866105889,612.86790172871918,611.70158689038453,601.29401861567669,600.11587842821109,598.93178049275275,597.74169455580727,587.35104227964393,586.14888896088439,584.94065595063296,583.72631237305859,573.35155605888019,572.12489808801217,570.89203597357016,569.65293820450677,-833.70095057176638,1811.3981829295913,1810.1401875177751,1808.8758287903945,1758.4871733075513,1757.2099908132652,1755.9263475367495,1754.6362106568124,1610.4538843580369,1609.1506611365162,1607.8408448390962,1606.5244019691008,1595.3042089877117,1593.9744117974781,1592.6378865148511,1591.294598953685,1687.0253466434212,1685.6684312674931,1684.3046500034741,1682.9339679614693,1612.9998925431237,1611.6153035617406,1610.2237080598072,1608.8250704291067,1476.4334449689197,1475.0206155275237,1473.600636037602,1472.1734701577357,1500.1896794848381,1498.7480310572194,1497.2990860976015,1495.8428075161719,1512.5352577193464,1511.0641998658455,1509.5856959801397,1508.0997082085166,1492.3541390234977,1490.8530691441638,1489.3444006531759,1487.8280949170912,1472.1370559675163,{"$f":"EH28*EH26","v":1470.6053590501133},1469.0659077985488,1467.5186627834876,1451.8810226071548,1450.31807096991,1448.7472060677883,1447.1683876590646,1431.5830049514643,1429.988157980443,1428.3852355391145,1426.7741965565217,1411.2399198860842,1409.6125237670851,1407.9768866297368,1406.3329665566544,1390.8486340745269,1389.1880215193767,1387.5189989859084,1385.8415236927558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tax rate",null,{"$f":"'Inputs - Tax'!E44","v":0.21},null,null,null,{"$f":"$E$32","v":0.21},{"$f":"$E$32","v":0.21},0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,{"$f":"$E$32","v":0.21},0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,{"$f":"$E$32","v":0.21},0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21]
[null,null,"Taxes  on income to TE",null,null,null,null,null,{"$f":"I32*I29","v":0},{"$f":"J32*J29","v":0},0,0,0,0,0,0,-2296.8743378928589,-1663.0316369884874,-1820.4539441310101,-2393.7980447338659,-4295.7434184911172,-4295.9301507296059,-4296.1178260293154,-4296.3064491716614,-2301.9002636387613,-2302.0907969081804,-2302.2822925111232,-2302.4747553271804,-1104.5966211159553,-1104.7910330965769,-1104.9864270787491,-1105.1828080422638,-1106.2367409445387,-1106.4351109117329,-1106.6344829523985,-1106.8348621485979,-10.535212353904381,-10.545435023458495,-10.555709337337277,-10.566035557482401,34.656442139403147,34.646011315553942,34.635527791576671,34.624991300148906,34.505690891140787,34.495047657387993,34.484350646014725,34.473599584206681,34.35076826403246,34.339908277342339,34.328993413402252,34.318023393792522,34.203279982303052,34.192198810410289,34.181061639043577,34.16986818406199,32.645167747058657,32.633860866622491,32.622496841426909,32.611075381491553,32.50533572708558,32.493798521807499,32.482203002946427,32.470548874561857,32.35730997055667,32.345537729259007,32.333705981530109,32.321814425346076,32.216571331354288,32.204559246018796,32.192486436882454,32.180352595712179,32.067589130274676,{"$f":"BV32*BV29","v":32.055332294040312},32.043013491607041,32.030632408404244,5.8087944604076176,5.7962878655265948,5.7837180365026066,5.7710846522963966,6.7993905810287893,6.7866291167801256,6.7738031243700547,6.7609122761568816,6.6458812583837963,6.6328597089433856,6.6197723107093722,6.6066187293010286,6.4917746778276433,6.4784877200939857,6.465133565770155,6.4517118735969641,6.3370435143349928,6.3234857157096087,6.3098593449710387,6.2961640538392851,-9.214589453687946,20.020716758695482,20.006812598880671,19.992838107683308,19.435910862872937,19.421794635304511,19.407606999090394,19.393347591470032,17.799753458694092,17.785349412561494,17.770872495590012,17.756322337553218,17.632309678285235,17.617611919866864,17.602839798322041,17.587992935803886,18.646069620795707,18.631072135061771,18.615998763196295,18.600849119574136,17.827893549160844,17.812590197261343,17.797209404871555,17.781750778426971,16.318474918077534,16.302859434777893,16.287164924626129,16.271390985953921,16.581043825885054,16.565109816948215,16.549095162131387,16.532999451494533,16.717494953740147,16.701235893254079,16.684894534517337,16.668470459146764,16.494440483943922,16.47784971159339,16.461174954587737,16.444415785925745,16.270988513325182,{"$f":"EH32*EH29","v":16.254059231606515},16.237044244089226,16.21994311497539,16.047106039342239,16.029831310720059,16.012469119696608,15.995019021494924,15.822759528410923,15.805132272415424,15.787415761221794,15.76960954088787,15.597914904004089,15.579927894267783,15.561849799591826,15.543680156678812,15.372537534507931,15.354183395740479,15.335736304581093,15.317195788183088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxes on income to sponsor",null,null,null,null,null,{"$f":"I32*I30","v":0},{"$f":"J32*J30","v":0},0,0,0,0,0,0,-23.200750887806674,-16.798299363520091,-18.38842367809103,-24.179778229635026,-43.391347661526474,-43.393233845753642,-43.39512955585171,-43.397034840117826,-23.251517814532964,-23.253442393011948,-23.255376692031568,-23.257320760880631,-11.157541627433901,-11.159505384813919,-11.161479061401517,-11.163462707497624,-11.174108494389293,-11.176112231431654,-11.178126090428277,-11.180150122713119,-200.16903472418323,-200.36326544571139,-200.55847740940825,-200.75467559216557,658.47240064865969,658.27421499552486,658.07502803995658,657.87483470282916,655.60812693167486,655.40590549037165,655.20266227427976,654.99839209992683,652.66459701661665,652.4582572695042,652.2508748546428,652.04244448205793,649.86231966375794,649.6517773977954,649.44017114182782,649.22749549717787,620.2581871941145,620.04335646582729,619.82743998711123,619.61043224833929,617.60137881462595,617.38217191434239,617.16185705598195,616.94042861667515,614.78888944057655,614.56521685592099,614.34041364907205,614.11447408157539,612.11485529573145,611.88662567435711,611.6572423007666,611.4266993185314,609.28419347521879,{"$f":"BV32*BV30","v":609.0513135867659},608.81725634053362,608.58201575968053,110.36709474774473,110.1294694450053,109.89064269354951,109.65060839363153,129.18842103954697,128.94595321882235,128.70225936303103,128.45733324698074,126.2717439092921,126.02433446992433,125.77567390347808,125.52575585671953,123.34371887872523,123.09126668178571,122.83753774963292,122.5825255983423,120.40382677236484,120.14622859848255,119.88732755444973,119.62711702294642,-175.07719962007093,380.39361841521418,380.12943937873274,379.86392404598286,369.28230639458576,369.01409807078568,368.74453298271737,368.4736042379306,338.19531571518775,337.9216388386684,337.64657741621022,337.37012441351118,335.01388388741947,334.73462647747039,334.45395616811874,334.17186578027383,354.27532279511843,353.99037056617357,353.70397650072954,353.41613327190856,338.72997743405597,338.43921374796548,338.14697869255951,337.85326479011241,310.05102344347313,309.75432926077997,309.45613356789642,309.15642873312447,315.039832691816,314.73708652201606,314.43280808049633,314.12698957839609,317.63240412106273,317.32348197182756,317.01299615582934,316.70093872378845,313.39436919493454,313.07914452027438,312.7623241371669,312.44389993258915,309.14878175317841,{"$f":"EH32*EH30","v":308.82712540052376},308.50384063769525,308.17891918453239,304.8950147475025,304.56679490368106,304.23691327423552,303.90536140840356,300.6324310398075,300.29751317589302,299.96089946321405,299.62258127686954,296.36038317607768,296.01862999108789,295.67514619224471,295.32992297689742,292.07821315565064,291.7294845190691,291.37898978704078,291.02671997547873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Preferred yield"]
[null,null,"Total TE contributed",null,{"$f":"E19","v":110754},null,null,null,{"$f":"$E$37","v":110754},{"$f":"$E$37","v":110754},110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,{"$f":"$E$37","v":110754},110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,{"$f":"$E$37","v":110754},110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754,110754]
[null,null,"Preferred yield %",null,{"$f":"'Inputs - Financing'!E13/4","v":5.0000000000000001E-3},null,null,null,{"$f":"$E$38","v":5.0000000000000001E-3},{"$f":"$E$38","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"$E$38","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"$E$38","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,"TE preferred yield",null,null,null,null,null,{"$f":"I37*I38*I8","v":0},{"$f":"J37*J38*J8","v":0},0,0,0,0,0,0,553.77,553.77,553.77,553.77,553.77,553.77,553.77,553.77,553.77,553.77,553.77,553.77,553.77,553.77,553.77,553.77,553.77,553.77,553.77,553.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV37*BV38*BV8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH37*EH38*EH8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash flow allocation"]
[null,null,"Allocation to tax equity",null,{"$f":"'Inputs - Financing'!E10","v":0},{"$f":"1-F43","v":5.0000000000000044E-2},null,null,{"$f":"$E42*I$8+$F42*I$9","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E42*S$8+$F42*S$9","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E42*AC$8+$F42*AC$9","v":0},0,0,0,0,0,0,0,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"$E42*AM$8+$F42*AM$9","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"$E42*AW$8+$F42*AW$9","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"$E42*BG$8+$F42*BG$9","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"$E42*BQ$8+$F42*BQ$9","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"$E42*CA$8+$F42*CA$9","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"$E42*CK$8+$F42*CK$9","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"$E42*CU$8+$F42*CU$9","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"$E42*DE$8+$F42*DE$9","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"$E42*DO$8+$F42*DO$9","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"$E42*DY$8+$F42*DY$9","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"$E42*EI$8+$F42*EI$9","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"$E42*ES$8+$F42*ES$9","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,0,0,{"$f":"$E42*FC$8+$F42*FC$9","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E42*FM$8+$F42*FM$9","v":0},0,0,0,0,0,0]
[null,null,"Allocation to sponsor",null,{"$f":"1-E42","v":1},{"$f":"1-'Inputs - Financing'!F11","v":0.95},null,null,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"EBITDA",null,null,null,null,null,{"$f":"I13","v":0},{"$f":"J13","v":0},0,0,0,0,0,0,4088.4033867587364,7137.1898268952036,6379.9877723376139,3622.1998906499985,3611.0384945112191,3610.1403115459016,3609.2375924515832,3608.3303142296222,3597.2159597462187,3596.2994938038451,3595.3783990325965,3594.4526519616143,3583.3845793171936,3582.4494567552792,3581.5096107611853,3580.5650173820868,3547.0687350527214,3546.1145745563581,3545.1555940817766,3544.1917691842323,3532.7611024852963,3531.787514908714,3530.8090088250206,3529.8255592873898,3518.429737086014,3517.436325290852,3516.4378944358732,3515.4344190618008,3504.0724753467416,3503.0588340369513,3502.0400710490217,3501.0161604006366,3489.6871194316632,3488.6528349849846,3487.6133241335483,3486.5685603611932,3475.2714364098147,3474.2160867057419,3473.1554037184355,3472.0893603868567,3327.2489749579681,3326.1721292021425,3325.0898410882774,3324.0020829991954,3313.562459722436,3312.4636782673806,3311.3593431377549,3310.2494261487482,3299.8339486244449,3298.712782786572,3297.5859496695343,3296.4534205091504,3286.0610887004086,3284.9170805732192,3283.7672892269006,3282.611685305922,3272.2414876452076,{"$f":"BV13","v":3271.0741699086016},3269.9009506292423,3268.7217998480232,662.12662003882087,660.9355157644377,659.73838919072455,658.5352097425141,647.56100771702756,646.34563016953575,645.12410708286234,643.89640725303639,632.94107222702814,631.70092466127483,630.454505781845,629.20178374295506,618.26425503120413,616.99883048514153,615.72700626382425,614.44874986637751,603.52795374618972,602.23673482948652,600.93898523533699,599.63467179421764,-877.5799479702805,1906.7349293995699,1905.4107237029211,1904.0798197793627,1851.0391297974224,1849.6947271718582,1848.3435237228944,1846.985484901908,1695.2146151137231,1693.8428011963329,1692.4640471990488,1691.0783178622114,1679.2675884081177,1677.8678018920823,1676.4609331735276,1675.0469462670369,1775.816154361496,1774.3878223868351,1772.9522631615516,1771.5094399594414,1697.8946237296041,1696.4371616439375,1694.9723242734813,1693.500074135902,1554.1404683883366,1552.6532795026565,1551.1585642501075,1549.6562843765639,1579.1470310366717,1577.6295063760203,1576.10430115537,1574.5713763328126,1592.1423765466805,1590.5938945956268,1589.0375747159367,1587.4733770615965,1570.899093708945,1569.3190201517514,1567.7309480559747,1566.134836754833,1549.6179536500172,{"$f":"EH13","v":1548.0056411053824},1546.3851661037356,1544.7564871405134,1528.2958132706895,1526.650601020958,1524.9970590187245,1523.3351449042786,1506.9294788962784,1505.2506926109927,1503.5634058306471,1501.8675753226544,1485.5157051432466,1483.8026565969317,1482.0809332944598,1480.3504911122677,1464.05119376266,1462.3031805467124,1460.5463147220089,1458.7805512555324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: preferred yield",null,null,null,null,null,{"$f":"I39","v":0},{"$f":"J39","v":0},0,0,0,0,0,0,553.77,553.77,553.77,553.77,553.77,553.77,553.77,553.77,553.77,553.77,553.77,553.77,553.77,553.77,553.77,553.77,553.77,553.77,553.77,553.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash flow to allocate",null,null,null,null,null,{"$f":"I45-I46","v":0},{"$f":"J45-J46","v":0},0,0,0,0,0,0,3534.6333867587364,6583.4198268952041,5826.2177723376135,3068.4298906499985,3057.2684945112192,3056.3703115459016,3055.4675924515832,3054.5603142296222,3043.4459597462187,3042.5294938038451,3041.6083990325965,3040.6826519616143,3029.6145793171936,3028.6794567552793,3027.7396107611853,3026.7950173820868,2993.2987350527214,2992.3445745563581,2991.3855940817766,2990.4217691842323,3532.7611024852963,3531.787514908714,3530.8090088250206,3529.8255592873898,3518.429737086014,3517.436325290852,3516.4378944358732,3515.4344190618008,3504.0724753467416,3503.0588340369513,3502.0400710490217,3501.0161604006366,3489.6871194316632,3488.6528349849846,3487.6133241335483,3486.5685603611932,3475.2714364098147,3474.2160867057419,3473.1554037184355,3472.0893603868567,3327.2489749579681,3326.1721292021425,3325.0898410882774,3324.0020829991954,3313.562459722436,3312.4636782673806,3311.3593431377549,3310.2494261487482,3299.8339486244449,3298.712782786572,3297.5859496695343,3296.4534205091504,3286.0610887004086,3284.9170805732192,3283.7672892269006,3282.611685305922,3272.2414876452076,{"$f":"BV45-BV46","v":3271.0741699086016},3269.9009506292423,3268.7217998480232,662.12662003882087,660.9355157644377,659.73838919072455,658.5352097425141,647.56100771702756,646.34563016953575,645.12410708286234,643.89640725303639,632.94107222702814,631.70092466127483,630.454505781845,629.20178374295506,618.26425503120413,616.99883048514153,615.72700626382425,614.44874986637751,603.52795374618972,602.23673482948652,600.93898523533699,599.63467179421764,-877.5799479702805,1906.7349293995699,1905.4107237029211,1904.0798197793627,1851.0391297974224,1849.6947271718582,1848.3435237228944,1846.985484901908,1695.2146151137231,1693.8428011963329,1692.4640471990488,1691.0783178622114,1679.2675884081177,1677.8678018920823,1676.4609331735276,1675.0469462670369,1775.816154361496,1774.3878223868351,1772.9522631615516,1771.5094399594414,1697.8946237296041,1696.4371616439375,1694.9723242734813,1693.500074135902,1554.1404683883366,1552.6532795026565,1551.1585642501075,1549.6562843765639,1579.1470310366717,1577.6295063760203,1576.10430115537,1574.5713763328126,1592.1423765466805,1590.5938945956268,1589.0375747159367,1587.4733770615965,1570.899093708945,1569.3190201517514,1567.7309480559747,1566.134836754833,1549.6179536500172,{"$f":"EH45-EH46","v":1548.0056411053824},1546.3851661037356,1544.7564871405134,1528.2958132706895,1526.650601020958,1524.9970590187245,1523.3351449042786,1506.9294788962784,1505.2506926109927,1503.5634058306471,1501.8675753226544,1485.5157051432466,1483.8026565969317,1482.0809332944598,1480.3504911122677,1464.05119376266,1462.3031805467124,1460.5463147220089,1458.7805512555324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cash flow to tax equity",null,null,null,null,null,{"$f":"I47*I42","v":0},{"$f":"J47*J42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,176.63805512426498,176.58937574543586,176.54045044125118,176.49127796436966,175.92148685430087,175.87181626454276,175.82189472179383,175.77172095309018,175.20362376733723,175.15294170184771,175.10200355245124,175.05080802003198,174.48435597158331,174.43264174924937,174.38066620667757,174.32842801805981,173.76357182049088,173.71080433528724,173.65777018592192,173.60446801934299,166.36244874789855,166.30860646010728,166.25449205441402,166.20010414995991,165.67812298612193,165.62318391336919,165.5679671568879,165.51247130743755,164.99169743122241,164.93563913932874,164.87929748347688,164.82267102545768,164.30305443502058,164.24585402866111,164.18836446134517,164.13058426529625,163.61207438226052,{"$f":"BV47*BV42","v":163.55370849543021},163.49504753146226,163.43608999240132,33.106331001941072,33.046775788221915,32.98691945953626,32.926760487125733,32.378050385851409,32.317281508476817,32.256205354143148,32.194820362651846,31.647053611351435,31.585046233063768,31.522725289092278,31.46008918714778,30.913212751560234,30.849941524257105,30.786350313191239,30.722437493318903,30.176397687309514,30.111836741474352,30.046949261766876,29.98173358971091,-43.878997398514066,95.336746469978578,95.270536185146142,95.203990988968215,92.551956489871202,92.484736358592997,92.4171761861448,92.349274245095486,84.760730755686225,84.692140059816722,84.623202359952515,84.553915893110641,83.963379420405957,83.893390094604186,83.823046658676446,83.752347313351919,88.790807718074888,88.719391119341836,88.647613158077661,88.575471997972144,84.894731186480286,84.821858082196954,84.74861621367414,84.675003706795167,77.707023419416899,77.632663975132886,77.557928212505445,77.482814218828267,78.957351551833654,78.881475318801094,78.805215057768564,78.728568816640703,79.607118827334091,79.529694729781411,79.45187873579691,79.373668853079892,78.544954685447323,78.465951007587634,78.386547402798811,78.306741837741725,77.480897682500924,{"$f":"EH47*EH42","v":77.400282055269187},77.31925830518685,77.237824357025744,76.414790663534546,76.332530051047968,76.249852950936287,76.166757245214001,75.346473944813994,75.262534630549709,75.178170291532425,75.093378766132787,74.275785257162397,74.190132829846647,74.104046664723057,74.017524555613448,73.202559688133064,73.115159027335679,73.027315736100505,72.939027562776687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash flow to sponsor",null,null,null,null,null,{"$f":"I47*I43","v":0},{"$f":"J47*J43","v":0},0,0,0,0,0,0,3534.6333867587364,6583.4198268952041,5826.2177723376135,3068.4298906499985,3057.2684945112192,3056.3703115459016,3055.4675924515832,3054.5603142296222,3043.4459597462187,3042.5294938038451,3041.6083990325965,3040.6826519616143,3029.6145793171936,3028.6794567552793,3027.7396107611853,3026.7950173820868,2993.2987350527214,2992.3445745563581,2991.3855940817766,2990.4217691842323,3356.1230473610312,3355.198139163278,3354.2685583837692,3353.3342813230202,3342.5082502317132,3341.5645090263092,3340.6159997140794,3339.6626981087106,3328.8688515794042,3327.9058923351035,3326.9380674965705,3325.9653523806046,3315.20276346008,3314.2201932357352,3313.2326579268706,3312.2401323431336,3301.5078645893236,3300.5052823704546,3299.4976335325136,3298.4848923675136,3160.8865262100694,3159.8635227420355,3158.8353490338632,3157.8019788492356,3147.8843367363138,3146.8404943540113,3145.7913759808671,3144.7369548413108,3134.8422511932226,3133.7771436472431,3132.7066521860575,3131.6307494836929,3121.7580342653882,3120.6712265445581,3119.5789247655553,3118.4811010406256,3108.6294132629469,{"$f":"BV47*BV43","v":3107.5204614131712},3106.4059030977801,3105.2857098556219,629.02028903687983,627.88873997621579,626.75146973118831,625.60844925538834,615.18295733117611,614.02834866105889,612.86790172871918,611.70158689038453,601.29401861567669,600.11587842821109,598.93178049275275,597.74169455580727,587.35104227964393,586.14888896088439,584.94065595063296,583.72631237305859,573.35155605888019,572.12489808801217,570.89203597357016,569.65293820450677,-833.70095057176638,1811.3981829295913,1810.1401875177751,1808.8758287903945,1758.4871733075513,1757.2099908132652,1755.9263475367495,1754.6362106568124,1610.4538843580369,1609.1506611365162,1607.8408448390962,1606.5244019691008,1595.3042089877117,1593.9744117974781,1592.6378865148511,1591.294598953685,1687.0253466434212,1685.6684312674931,1684.3046500034741,1682.9339679614693,1612.9998925431237,1611.6153035617406,1610.2237080598072,1608.8250704291067,1476.4334449689197,1475.0206155275237,1473.600636037602,1472.1734701577357,1500.1896794848381,1498.7480310572194,1497.2990860976015,1495.8428075161719,1512.5352577193464,1511.0641998658455,1509.5856959801397,1508.0997082085166,1492.3541390234977,1490.8530691441638,1489.3444006531759,1487.8280949170912,1472.1370559675163,{"$f":"EH47*EH43","v":1470.6053590501133},1469.0659077985488,1467.5186627834876,1451.8810226071548,1450.31807096991,1448.7472060677883,1447.1683876590646,1431.5830049514643,1429.988157980443,1428.3852355391145,1426.7741965565217,1411.2399198860842,1409.6125237670851,1407.9768866297368,1406.3329665566544,1390.8486340745269,1389.1880215193767,1387.5189989859084,1385.8415236927558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash flow"]
[null,null,"TE investor"]
[null,null,"Contribution",null,null,null,null,{"$f":"SUM(I54:FS54)","v":-110754},{"$f":"-I21","v":-1323},{"$f":"-J21","v":-1323},-1323,-1323,-26365.5,-26365.5,-26365.5,-26365.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EH21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Preferred yield",null,null,null,null,{"$f":"SUM(I55:FS55)","v":11075.400000000005},{"$f":"I39","v":0},{"$f":"J39","v":0},{"$f":"K39","v":0},{"$f":"L39","v":0},{"$f":"M39","v":0},{"$f":"N39","v":0},{"$f":"O39","v":0},{"$f":"P39","v":0},{"$f":"Q39","v":553.77},{"$f":"R39","v":553.77},{"$f":"S39","v":553.77},{"$f":"T39","v":553.77},{"$f":"U39","v":553.77},{"$f":"V39","v":553.77},{"$f":"W39","v":553.77},{"$f":"X39","v":553.77},{"$f":"Y39","v":553.77},{"$f":"Z39","v":553.77},{"$f":"AA39","v":553.77},{"$f":"AB39","v":553.77},{"$f":"AC39","v":553.77},{"$f":"AD39","v":553.77},{"$f":"AE39","v":553.77},{"$f":"AF39","v":553.77},{"$f":"AG39","v":553.77},{"$f":"AH39","v":553.77},{"$f":"AI39","v":553.77},{"$f":"AJ39","v":553.77},{"$f":"AK39","v":0},{"$f":"AL39","v":0},{"$f":"AM39","v":0},{"$f":"AN39","v":0},{"$f":"AO39","v":0},{"$f":"AP39","v":0},{"$f":"AQ39","v":0},{"$f":"AR39","v":0},{"$f":"AS39","v":0},{"$f":"AT39","v":0},{"$f":"AU39","v":0},{"$f":"AV39","v":0},{"$f":"AW39","v":0},{"$f":"AX39","v":0},{"$f":"AY39","v":0},{"$f":"AZ39","v":0},{"$f":"BA39","v":0},{"$f":"BB39","v":0},{"$f":"BC39","v":0},{"$f":"BD39","v":0},{"$f":"BE39","v":0},{"$f":"BF39","v":0},{"$f":"BG39","v":0},{"$f":"BH39","v":0},{"$f":"BI39","v":0},{"$f":"BJ39","v":0},{"$f":"BK39","v":0},{"$f":"BL39","v":0},{"$f":"BM39","v":0},{"$f":"BN39","v":0},{"$f":"BO39","v":0},{"$f":"BP39","v":0},{"$f":"BQ39","v":0},{"$f":"BR39","v":0},{"$f":"BS39","v":0},{"$f":"BT39","v":0},{"$f":"BU39","v":0},{"$f":"BV39","v":0},{"$f":"BW39","v":0},{"$f":"BX39","v":0},{"$f":"BY39","v":0},{"$f":"BZ39","v":0},{"$f":"CA39","v":0},{"$f":"CB39","v":0},{"$f":"CC39","v":0},{"$f":"CD39","v":0},{"$f":"CE39","v":0},{"$f":"CF39","v":0},{"$f":"CG39","v":0},{"$f":"CH39","v":0},{"$f":"CI39","v":0},{"$f":"CJ39","v":0},{"$f":"CK39","v":0},{"$f":"CL39","v":0},{"$f":"CM39","v":0},{"$f":"CN39","v":0},{"$f":"CO39","v":0},{"$f":"CP39","v":0},{"$f":"CQ39","v":0},{"$f":"CR39","v":0},{"$f":"CS39","v":0},{"$f":"CT39","v":0},{"$f":"CU39","v":0},{"$f":"CV39","v":0},{"$f":"CW39","v":0},{"$f":"CX39","v":0},{"$f":"CY39","v":0},{"$f":"CZ39","v":0},{"$f":"DA39","v":0},{"$f":"DB39","v":0},{"$f":"DC39","v":0},{"$f":"DD39","v":0},{"$f":"DE39","v":0},{"$f":"DF39","v":0},{"$f":"DG39","v":0},{"$f":"DH39","v":0},{"$f":"DI39","v":0},{"$f":"DJ39","v":0},{"$f":"DK39","v":0},{"$f":"DL39","v":0},{"$f":"DM39","v":0},{"$f":"DN39","v":0},{"$f":"DO39","v":0},{"$f":"DP39","v":0},{"$f":"DQ39","v":0},{"$f":"DR39","v":0},{"$f":"DS39","v":0},{"$f":"DT39","v":0},{"$f":"DU39","v":0},{"$f":"DV39","v":0},{"$f":"DW39","v":0},{"$f":"DX39","v":0},{"$f":"DY39","v":0},{"$f":"DZ39","v":0},{"$f":"EA39","v":0},{"$f":"EB39","v":0},{"$f":"EC39","v":0},{"$f":"ED39","v":0},{"$f":"EE39","v":0},{"$f":"EF39","v":0},{"$f":"EG39","v":0},{"$f":"EH39","v":0},{"$f":"EI39","v":0},{"$f":"EJ39","v":0},{"$f":"EK39","v":0},{"$f":"EL39","v":0},{"$f":"EM39","v":0},{"$f":"EN39","v":0},{"$f":"EO39","v":0},{"$f":"EP39","v":0},{"$f":"EQ39","v":0},{"$f":"ER39","v":0},{"$f":"ES39","v":0},{"$f":"ET39","v":0},{"$f":"EU39","v":0},{"$f":"EV39","v":0},{"$f":"EW39","v":0},{"$f":"EX39","v":0},{"$f":"EY39","v":0},{"$f":"EZ39","v":0},{"$f":"FA39","v":0},{"$f":"FB39","v":0},{"$f":"FC39","v":0},{"$f":"FD39","v":0},{"$f":"FE39","v":0},{"$f":"FF39","v":0},{"$f":"FG39","v":0},{"$f":"FH39","v":0},{"$f":"FI39","v":0},{"$f":"FJ39","v":0},{"$f":"FK39","v":0},{"$f":"FL39","v":0},{"$f":"FM39","v":0},{"$f":"FN39","v":0},{"$f":"FO39","v":0},{"$f":"FP39","v":0},{"$f":"FQ39","v":0},{"$f":"FR39","v":0},{"$f":"FS39","v":0}]
[null,null,"Cash flow allocation",null,null,null,null,12173.081523075514,{"$f":"I49","v":0},{"$f":"J49","v":0},{"$f":"K49","v":0},{"$f":"L49","v":0},{"$f":"M49","v":0},{"$f":"N49","v":0},{"$f":"O49","v":0},{"$f":"P49","v":0},{"$f":"Q49","v":0},{"$f":"R49","v":0},{"$f":"S49","v":0},{"$f":"T49","v":0},{"$f":"U49","v":0},{"$f":"V49","v":0},{"$f":"W49","v":0},{"$f":"X49","v":0},{"$f":"Y49","v":0},{"$f":"Z49","v":0},{"$f":"AA49","v":0},{"$f":"AB49","v":0},{"$f":"AC49","v":0},{"$f":"AD49","v":0},{"$f":"AE49","v":0},{"$f":"AF49","v":0},{"$f":"AG49","v":0},{"$f":"AH49","v":0},{"$f":"AI49","v":0},{"$f":"AJ49","v":0},{"$f":"AK49","v":176.63805512426498},{"$f":"AL49","v":176.58937574543586},{"$f":"AM49","v":176.54045044125118},{"$f":"AN49","v":176.49127796436966},{"$f":"AO49","v":175.92148685430087},{"$f":"AP49","v":175.87181626454276},{"$f":"AQ49","v":175.82189472179383},{"$f":"AR49","v":175.77172095309018},{"$f":"AS49","v":175.20362376733723},{"$f":"AT49","v":175.15294170184771},{"$f":"AU49","v":175.10200355245124},{"$f":"AV49","v":175.05080802003198},{"$f":"AW49","v":174.48435597158331},{"$f":"AX49","v":174.43264174924937},{"$f":"AY49","v":174.38066620667757},{"$f":"AZ49","v":174.32842801805981},{"$f":"BA49","v":173.76357182049088},{"$f":"BB49","v":173.71080433528724},{"$f":"BC49","v":173.65777018592192},{"$f":"BD49","v":173.60446801934299},{"$f":"BE49","v":166.36244874789855},{"$f":"BF49","v":166.30860646010728},{"$f":"BG49","v":166.25449205441402},{"$f":"BH49","v":166.20010414995991},{"$f":"BI49","v":165.67812298612193},{"$f":"BJ49","v":165.62318391336919},{"$f":"BK49","v":165.5679671568879},{"$f":"BL49","v":165.51247130743755},{"$f":"BM49","v":164.99169743122241},{"$f":"BN49","v":164.93563913932874},{"$f":"BO49","v":164.87929748347688},{"$f":"BP49","v":164.82267102545768},{"$f":"BQ49","v":164.30305443502058},{"$f":"BR49","v":164.24585402866111},{"$f":"BS49","v":164.18836446134517},{"$f":"BT49","v":164.13058426529625},{"$f":"BU49","v":163.61207438226052},{"$f":"BV49","v":163.55370849543021},{"$f":"BW49","v":163.49504753146226},{"$f":"BX49","v":163.43608999240132},{"$f":"BY49","v":33.106331001941072},{"$f":"BZ49","v":33.046775788221915},{"$f":"CA49","v":32.98691945953626},{"$f":"CB49","v":32.926760487125733},{"$f":"CC49","v":32.378050385851409},{"$f":"CD49","v":32.317281508476817},{"$f":"CE49","v":32.256205354143148},{"$f":"CF49","v":32.194820362651846},{"$f":"CG49","v":31.647053611351435},{"$f":"CH49","v":31.585046233063768},{"$f":"CI49","v":31.522725289092278},{"$f":"CJ49","v":31.46008918714778},{"$f":"CK49","v":30.913212751560234},{"$f":"CL49","v":30.849941524257105},{"$f":"CM49","v":30.786350313191239},{"$f":"CN49","v":30.722437493318903},{"$f":"CO49","v":30.176397687309514},{"$f":"CP49","v":30.111836741474352},{"$f":"CQ49","v":30.046949261766876},{"$f":"CR49","v":29.98173358971091},{"$f":"CS49","v":-43.878997398514066},{"$f":"CT49","v":95.336746469978578},{"$f":"CU49","v":95.270536185146142},{"$f":"CV49","v":95.203990988968215},{"$f":"CW49","v":92.551956489871202},{"$f":"CX49","v":92.484736358592997},{"$f":"CY49","v":92.4171761861448},{"$f":"CZ49","v":92.349274245095486},{"$f":"DA49","v":84.760730755686225},{"$f":"DB49","v":84.692140059816722},{"$f":"DC49","v":84.623202359952515},{"$f":"DD49","v":84.553915893110641},{"$f":"DE49","v":83.963379420405957},{"$f":"DF49","v":83.893390094604186},{"$f":"DG49","v":83.823046658676446},{"$f":"DH49","v":83.752347313351919},{"$f":"DI49","v":88.790807718074888},{"$f":"DJ49","v":88.719391119341836},{"$f":"DK49","v":88.647613158077661},{"$f":"DL49","v":88.575471997972144},{"$f":"DM49","v":84.894731186480286},{"$f":"DN49","v":84.821858082196954},{"$f":"DO49","v":84.74861621367414},{"$f":"DP49","v":84.675003706795167},{"$f":"DQ49","v":77.707023419416899},{"$f":"DR49","v":77.632663975132886},{"$f":"DS49","v":77.557928212505445},{"$f":"DT49","v":77.482814218828267},{"$f":"DU49","v":78.957351551833654},{"$f":"DV49","v":78.881475318801094},{"$f":"DW49","v":78.805215057768564},{"$f":"DX49","v":78.728568816640703},{"$f":"DY49","v":79.607118827334091},{"$f":"DZ49","v":79.529694729781411},{"$f":"EA49","v":79.45187873579691},{"$f":"EB49","v":79.373668853079892},{"$f":"EC49","v":78.544954685447323},{"$f":"ED49","v":78.465951007587634},{"$f":"EE49","v":78.386547402798811},{"$f":"EF49","v":78.306741837741725},{"$f":"EG49","v":77.480897682500924},{"$f":"EH49","v":77.400282055269187},{"$f":"EI49","v":77.31925830518685},{"$f":"EJ49","v":77.237824357025744},{"$f":"EK49","v":76.414790663534546},{"$f":"EL49","v":76.332530051047968},{"$f":"EM49","v":76.249852950936287},{"$f":"EN49","v":76.166757245214001},{"$f":"EO49","v":75.346473944813994},{"$f":"EP49","v":75.262534630549709},{"$f":"EQ49","v":75.178170291532425},{"$f":"ER49","v":75.093378766132787},{"$f":"ES49","v":74.275785257162397},{"$f":"ET49","v":74.190132829846647},{"$f":"EU49","v":74.104046664723057},{"$f":"EV49","v":74.017524555613448},{"$f":"EW49","v":73.202559688133064},{"$f":"EX49","v":73.115159027335679},{"$f":"EY49","v":73.027315736100505},{"$f":"EZ49","v":72.939027562776687},{"$f":"FA49","v":0},{"$f":"FB49","v":0},{"$f":"FC49","v":0},{"$f":"FD49","v":0},{"$f":"FE49","v":0},{"$f":"FF49","v":0},{"$f":"FG49","v":0},{"$f":"FH49","v":0},{"$f":"FI49","v":0},{"$f":"FJ49","v":0},{"$f":"FK49","v":0},{"$f":"FL49","v":0},{"$f":"FM49","v":0},{"$f":"FN49","v":0},{"$f":"FO49","v":0},{"$f":"FP49","v":0},{"$f":"FQ49","v":0},{"$f":"FR49","v":0},{"$f":"FS49","v":0}]
[null,null,"Taxes without ITC",null,null,null,null,41133.842384758129,{"$f":"-I33","v":0},{"$f":"-J33","v":0},{"$f":"-K33","v":0},{"$f":"-L33","v":0},{"$f":"-M33","v":0},{"$f":"-N33","v":0},{"$f":"-O33","v":0},{"$f":"-P33","v":0},{"$f":"-Q33","v":2296.8743378928589},{"$f":"-R33","v":1663.0316369884874},{"$f":"-S33","v":1820.4539441310101},{"$f":"-T33","v":2393.7980447338659},{"$f":"-U33","v":4295.7434184911172},{"$f":"-V33","v":4295.9301507296059},{"$f":"-W33","v":4296.1178260293154},{"$f":"-X33","v":4296.3064491716614},{"$f":"-Y33","v":2301.9002636387613},{"$f":"-Z33","v":2302.0907969081804},{"$f":"-AA33","v":2302.2822925111232},{"$f":"-AB33","v":2302.4747553271804},{"$f":"-AC33","v":1104.5966211159553},{"$f":"-AD33","v":1104.7910330965769},{"$f":"-AE33","v":1104.9864270787491},{"$f":"-AF33","v":1105.1828080422638},{"$f":"-AG33","v":1106.2367409445387},{"$f":"-AH33","v":1106.4351109117329},{"$f":"-AI33","v":1106.6344829523985},{"$f":"-AJ33","v":1106.8348621485979},{"$f":"-AK33","v":10.535212353904381},{"$f":"-AL33","v":10.545435023458495},{"$f":"-AM33","v":10.555709337337277},{"$f":"-AN33","v":10.566035557482401},{"$f":"-AO33","v":-34.656442139403147},{"$f":"-AP33","v":-34.646011315553942},{"$f":"-AQ33","v":-34.635527791576671},{"$f":"-AR33","v":-34.624991300148906},{"$f":"-AS33","v":-34.505690891140787},{"$f":"-AT33","v":-34.495047657387993},{"$f":"-AU33","v":-34.484350646014725},{"$f":"-AV33","v":-34.473599584206681},{"$f":"-AW33","v":-34.35076826403246},{"$f":"-AX33","v":-34.339908277342339},{"$f":"-AY33","v":-34.328993413402252},{"$f":"-AZ33","v":-34.318023393792522},{"$f":"-BA33","v":-34.203279982303052},{"$f":"-BB33","v":-34.192198810410289},{"$f":"-BC33","v":-34.181061639043577},{"$f":"-BD33","v":-34.16986818406199},{"$f":"-BE33","v":-32.645167747058657},{"$f":"-BF33","v":-32.633860866622491},{"$f":"-BG33","v":-32.622496841426909},{"$f":"-BH33","v":-32.611075381491553},{"$f":"-BI33","v":-32.50533572708558},{"$f":"-BJ33","v":-32.493798521807499},{"$f":"-BK33","v":-32.482203002946427},{"$f":"-BL33","v":-32.470548874561857},{"$f":"-BM33","v":-32.35730997055667},{"$f":"-BN33","v":-32.345537729259007},{"$f":"-BO33","v":-32.333705981530109},{"$f":"-BP33","v":-32.321814425346076},{"$f":"-BQ33","v":-32.216571331354288},{"$f":"-BR33","v":-32.204559246018796},{"$f":"-BS33","v":-32.192486436882454},{"$f":"-BT33","v":-32.180352595712179},{"$f":"-BU33","v":-32.067589130274676},{"$f":"-BV33","v":-32.055332294040312},{"$f":"-BW33","v":-32.043013491607041},{"$f":"-BX33","v":-32.030632408404244},{"$f":"-BY33","v":-5.8087944604076176},{"$f":"-BZ33","v":-5.7962878655265948},{"$f":"-CA33","v":-5.7837180365026066},{"$f":"-CB33","v":-5.7710846522963966},{"$f":"-CC33","v":-6.7993905810287893},{"$f":"-CD33","v":-6.7866291167801256},{"$f":"-CE33","v":-6.7738031243700547},{"$f":"-CF33","v":-6.7609122761568816},{"$f":"-CG33","v":-6.6458812583837963},{"$f":"-CH33","v":-6.6328597089433856},{"$f":"-CI33","v":-6.6197723107093722},{"$f":"-CJ33","v":-6.6066187293010286},{"$f":"-CK33","v":-6.4917746778276433},{"$f":"-CL33","v":-6.4784877200939857},{"$f":"-CM33","v":-6.465133565770155},{"$f":"-CN33","v":-6.4517118735969641},{"$f":"-CO33","v":-6.3370435143349928},{"$f":"-CP33","v":-6.3234857157096087},{"$f":"-CQ33","v":-6.3098593449710387},{"$f":"-CR33","v":-6.2961640538392851},{"$f":"-CS33","v":9.214589453687946},{"$f":"-CT33","v":-20.020716758695482},{"$f":"-CU33","v":-20.006812598880671},{"$f":"-CV33","v":-19.992838107683308},{"$f":"-CW33","v":-19.435910862872937},{"$f":"-CX33","v":-19.421794635304511},{"$f":"-CY33","v":-19.407606999090394},{"$f":"-CZ33","v":-19.393347591470032},{"$f":"-DA33","v":-17.799753458694092},{"$f":"-DB33","v":-17.785349412561494},{"$f":"-DC33","v":-17.770872495590012},{"$f":"-DD33","v":-17.756322337553218},{"$f":"-DE33","v":-17.632309678285235},{"$f":"-DF33","v":-17.617611919866864},{"$f":"-DG33","v":-17.602839798322041},{"$f":"-DH33","v":-17.587992935803886},{"$f":"-DI33","v":-18.646069620795707},{"$f":"-DJ33","v":-18.631072135061771},{"$f":"-DK33","v":-18.615998763196295},{"$f":"-DL33","v":-18.600849119574136},{"$f":"-DM33","v":-17.827893549160844},{"$f":"-DN33","v":-17.812590197261343},{"$f":"-DO33","v":-17.797209404871555},{"$f":"-DP33","v":-17.781750778426971},{"$f":"-DQ33","v":-16.318474918077534},{"$f":"-DR33","v":-16.302859434777893},{"$f":"-DS33","v":-16.287164924626129},{"$f":"-DT33","v":-16.271390985953921},{"$f":"-DU33","v":-16.581043825885054},{"$f":"-DV33","v":-16.565109816948215},{"$f":"-DW33","v":-16.549095162131387},{"$f":"-DX33","v":-16.532999451494533},{"$f":"-DY33","v":-16.717494953740147},{"$f":"-DZ33","v":-16.701235893254079},{"$f":"-EA33","v":-16.684894534517337},{"$f":"-EB33","v":-16.668470459146764},{"$f":"-EC33","v":-16.494440483943922},{"$f":"-ED33","v":-16.47784971159339},{"$f":"-EE33","v":-16.461174954587737},{"$f":"-EF33","v":-16.444415785925745},{"$f":"-EG33","v":-16.270988513325182},{"$f":"-EH33","v":-16.254059231606515},{"$f":"-EI33","v":-16.237044244089226},{"$f":"-EJ33","v":-16.21994311497539},{"$f":"-EK33","v":-16.047106039342239},{"$f":"-EL33","v":-16.029831310720059},{"$f":"-EM33","v":-16.012469119696608},{"$f":"-EN33","v":-15.995019021494924},{"$f":"-EO33","v":-15.822759528410923},{"$f":"-EP33","v":-15.805132272415424},{"$f":"-EQ33","v":-15.787415761221794},{"$f":"-ER33","v":-15.76960954088787},{"$f":"-ES33","v":-15.597914904004089},{"$f":"-ET33","v":-15.579927894267783},{"$f":"-EU33","v":-15.561849799591826},{"$f":"-EV33","v":-15.543680156678812},{"$f":"-EW33","v":-15.372537534507931},{"$f":"-EX33","v":-15.354183395740479},{"$f":"-EY33","v":-15.335736304581093},{"$f":"-EZ33","v":-15.317195788183088},{"$f":"-FA33","v":0},{"$f":"-FB33","v":0},{"$f":"-FC33","v":0},{"$f":"-FD33","v":0},{"$f":"-FE33","v":0},{"$f":"-FF33","v":0},{"$f":"-FG33","v":0},{"$f":"-FH33","v":0},{"$f":"-FI33","v":0},{"$f":"-FJ33","v":0},{"$f":"-FK33","v":0},{"$f":"-FL33","v":0},{"$f":"-FM33","v":0},{"$f":"-FN33","v":0},{"$f":"-FO33","v":0},{"$f":"-FP33","v":0},{"$f":"-FQ33","v":0},{"$f":"-FR33","v":0},{"$f":"-FS33","v":0}]
[null,null,"ITC Received",null,null,null,null,109646.45999999999,{"$f":"I15*I25","v":0},{"$f":"J15*J25","v":0},0,0,0,0,0,0,109646.45999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV15*BV25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH15*EH25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total cash flow",null,null,null,null,63274.783907833618,{"$f":"SUM(I54:I58)","v":-1323},{"$f":"SUM(J54:J58)","v":-1323},-1323,-1323,-26365.5,-26365.5,-26365.5,-26365.5,112497.10433789284,2216.8016369884872,2374.2239441310103,2947.5680447338659,4849.5134184911167,4849.7001507296063,4849.887826029315,4850.0764491716618,2855.6702636387613,2855.8607969081804,2856.0522925111231,2856.2447553271804,1658.3666211159552,1658.5610330965769,1658.7564270787491,1658.9528080422638,1660.0067409445387,1660.2051109117328,1660.4044829523984,1660.6048621485979,187.17326747816935,187.13481076889434,187.09615977858846,187.05731352185205,141.26504471489773,141.22580494898881,141.18636693021716,141.14672965294127,140.69793287619643,140.65789404445971,140.61765290643652,140.5772084358253,140.13358770755084,140.09273347190702,140.05167279327532,140.0104046242673,139.56029183818782,139.51860552487693,139.47670854687834,139.43459983528101,133.7172810008399,133.6747455934848,133.63199521298711,133.58902876846835,133.17278725903634,133.1293853915617,133.08576415394148,133.04192243287571,132.63438746066572,132.59010141006974,132.54559150194677,132.5008566001116,132.0864831036663,132.04129478264232,131.99587802446271,131.95023166958407,131.54448525198583,{"$f":"SUM(BV54:BV58)","v":131.4983762013899},131.45203403985522,131.40545758399708,27.297536541533454,27.250487922695321,27.203201423033654,27.155675834829339,25.578659804822621,25.530652391696691,25.482402229773093,25.433908086494966,25.00117235296764,24.952186524120382,24.902952978382906,24.85347045784675,24.421438073732592,24.371453804163117,24.321216747421083,24.27072561972194,23.83935417297452,23.788351025764744,23.737089916795838,23.685569535871625,-34.664407944826124,75.316029711283093,75.263723586265471,75.211152881284903,73.116045626998272,73.062941723288489,73.00956918705441,72.955926653625454,66.960977296992127,66.906790647255235,66.852329864362503,66.797593555557427,66.331069742120718,66.275778174737326,66.220206860354409,66.164354377548037,70.144738097279173,70.088318984280065,70.031614394881359,69.974622878398009,67.066837637319438,67.00926788493561,66.951406808802588,66.893252928368199,61.388548501339365,61.329804540354992,61.270763287879319,61.211423232874346,62.3763077259486,62.316365501852879,62.256119895637177,62.19556936514617,62.889623873593948,62.828458836527332,62.76698420127957,62.705198393933131,62.050514201503404,61.988101295994241,61.925372448211078,61.862326051815984,61.209909169175745,{"$f":"SUM(EH54:EH58)","v":61.146222823662669},61.082214061097623,61.01788124205035,60.367684624192307,60.302698740327912,60.237383831239683,60.171738223719075,59.523714416403067,59.457402358134289,59.39075453031063,59.323769225244916,58.677870353158312,58.610204935578864,58.542196865131231,58.473844398934638,57.830022153625137,57.760975631595201,57.691579431519415,57.621831774593602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TE IRR after tax",null,null,null,null,{"$f":"XIRR(I59:FS59,I2:FS2)","v":0.4025887191295624}]
[]
[null,null,"Sponsor"]
[null,null,"Contribution",null,null,null,null,null,{"$f":"-I22","v":-2352},{"$f":"-J22","v":-2352},{"$f":"-K22","v":-2352},{"$f":"-L22","v":-2352},{"$f":"-M22","v":-46872},{"$f":"-N22","v":-46872},{"$f":"-O22","v":-46872},{"$f":"-P22","v":-46872},{"$f":"-Q22","v":0},{"$f":"-R22","v":0},{"$f":"-S22","v":0},{"$f":"-T22","v":0},{"$f":"-U22","v":0},{"$f":"-V22","v":0},{"$f":"-W22","v":0},{"$f":"-X22","v":0},{"$f":"-Y22","v":0},{"$f":"-Z22","v":0},{"$f":"-AA22","v":0},{"$f":"-AB22","v":0},{"$f":"-AC22","v":0},{"$f":"-AD22","v":0},{"$f":"-AE22","v":0},{"$f":"-AF22","v":0},{"$f":"-AG22","v":0},{"$f":"-AH22","v":0},{"$f":"-AI22","v":0},{"$f":"-AJ22","v":0},{"$f":"-AK22","v":0},{"$f":"-AL22","v":0},{"$f":"-AM22","v":0},{"$f":"-AN22","v":0},{"$f":"-AO22","v":0},{"$f":"-AP22","v":0},{"$f":"-AQ22","v":0},{"$f":"-AR22","v":0},{"$f":"-AS22","v":0},{"$f":"-AT22","v":0},{"$f":"-AU22","v":0},{"$f":"-AV22","v":0},{"$f":"-AW22","v":0},{"$f":"-AX22","v":0},{"$f":"-AY22","v":0},{"$f":"-AZ22","v":0},{"$f":"-BA22","v":0},{"$f":"-BB22","v":0},{"$f":"-BC22","v":0},{"$f":"-BD22","v":0},{"$f":"-BE22","v":0},{"$f":"-BF22","v":0},{"$f":"-BG22","v":0},{"$f":"-BH22","v":0},{"$f":"-BI22","v":0},{"$f":"-BJ22","v":0},{"$f":"-BK22","v":0},{"$f":"-BL22","v":0},{"$f":"-BM22","v":0},{"$f":"-BN22","v":0},{"$f":"-BO22","v":0},{"$f":"-BP22","v":0},{"$f":"-BQ22","v":0},{"$f":"-BR22","v":0},{"$f":"-BS22","v":0},{"$f":"-BT22","v":0},{"$f":"-BU22","v":0},{"$f":"-BV22","v":0},{"$f":"-BW22","v":0},{"$f":"-BX22","v":0},{"$f":"-BY22","v":0},{"$f":"-BZ22","v":0},{"$f":"-CA22","v":0},{"$f":"-CB22","v":0},{"$f":"-CC22","v":0},{"$f":"-CD22","v":0},{"$f":"-CE22","v":0},{"$f":"-CF22","v":0},{"$f":"-CG22","v":0},{"$f":"-CH22","v":0},{"$f":"-CI22","v":0},{"$f":"-CJ22","v":0},{"$f":"-CK22","v":0},{"$f":"-CL22","v":0},{"$f":"-CM22","v":0},{"$f":"-CN22","v":0},{"$f":"-CO22","v":0},{"$f":"-CP22","v":0},{"$f":"-CQ22","v":0},{"$f":"-CR22","v":0},{"$f":"-CS22","v":0},{"$f":"-CT22","v":0},{"$f":"-CU22","v":0},{"$f":"-CV22","v":0},{"$f":"-CW22","v":0},{"$f":"-CX22","v":0},{"$f":"-CY22","v":0},{"$f":"-CZ22","v":0},{"$f":"-DA22","v":0},{"$f":"-DB22","v":0},{"$f":"-DC22","v":0},{"$f":"-DD22","v":0},{"$f":"-DE22","v":0},{"$f":"-DF22","v":0},{"$f":"-DG22","v":0},{"$f":"-DH22","v":0},{"$f":"-DI22","v":0},{"$f":"-DJ22","v":0},{"$f":"-DK22","v":0},{"$f":"-DL22","v":0},{"$f":"-DM22","v":0},{"$f":"-DN22","v":0},{"$f":"-DO22","v":0},{"$f":"-DP22","v":0},{"$f":"-DQ22","v":0},{"$f":"-DR22","v":0},{"$f":"-DS22","v":0},{"$f":"-DT22","v":0},{"$f":"-DU22","v":0},{"$f":"-DV22","v":0},{"$f":"-DW22","v":0},{"$f":"-DX22","v":0},{"$f":"-DY22","v":0},{"$f":"-DZ22","v":0},{"$f":"-EA22","v":0},{"$f":"-EB22","v":0},{"$f":"-EC22","v":0},{"$f":"-ED22","v":0},{"$f":"-EE22","v":0},{"$f":"-EF22","v":0},{"$f":"-EG22","v":0},{"$f":"-EH22","v":0},{"$f":"-EI22","v":0},{"$f":"-EJ22","v":0},{"$f":"-EK22","v":0},{"$f":"-EL22","v":0},{"$f":"-EM22","v":0},{"$f":"-EN22","v":0},{"$f":"-EO22","v":0},{"$f":"-EP22","v":0},{"$f":"-EQ22","v":0},{"$f":"-ER22","v":0},{"$f":"-ES22","v":0},{"$f":"-ET22","v":0},{"$f":"-EU22","v":0},{"$f":"-EV22","v":0},{"$f":"-EW22","v":0},{"$f":"-EX22","v":0},{"$f":"-EY22","v":0},{"$f":"-EZ22","v":0},{"$f":"-FA22","v":0},{"$f":"-FB22","v":0},{"$f":"-FC22","v":0},{"$f":"-FD22","v":0},{"$f":"-FE22","v":0},{"$f":"-FF22","v":0},{"$f":"-FG22","v":0},{"$f":"-FH22","v":0},{"$f":"-FI22","v":0},{"$f":"-FJ22","v":0},{"$f":"-FK22","v":0},{"$f":"-FL22","v":0},{"$f":"-FM22","v":0},{"$f":"-FN22","v":0},{"$f":"-FO22","v":0},{"$f":"-FP22","v":0},{"$f":"-FQ22","v":0},{"$f":"-FR22","v":0},{"$f":"-FS22","v":0}]
[null,null,"Cash flow allocation",null,null,null,null,null,{"$f":"I50","v":0},{"$f":"J50","v":0},{"$f":"K50","v":0},{"$f":"L50","v":0},{"$f":"M50","v":0},{"$f":"N50","v":0},{"$f":"O50","v":0},{"$f":"P50","v":0},{"$f":"Q50","v":3534.6333867587364},{"$f":"R50","v":6583.4198268952041},{"$f":"S50","v":5826.2177723376135},{"$f":"T50","v":3068.4298906499985},{"$f":"U50","v":3057.2684945112192},{"$f":"V50","v":3056.3703115459016},{"$f":"W50","v":3055.4675924515832},{"$f":"X50","v":3054.5603142296222},{"$f":"Y50","v":3043.4459597462187},{"$f":"Z50","v":3042.5294938038451},{"$f":"AA50","v":3041.6083990325965},{"$f":"AB50","v":3040.6826519616143},{"$f":"AC50","v":3029.6145793171936},{"$f":"AD50","v":3028.6794567552793},{"$f":"AE50","v":3027.7396107611853},{"$f":"AF50","v":3026.7950173820868},{"$f":"AG50","v":2993.2987350527214},{"$f":"AH50","v":2992.3445745563581},{"$f":"AI50","v":2991.3855940817766},{"$f":"AJ50","v":2990.4217691842323},{"$f":"AK50","v":3356.1230473610312},{"$f":"AL50","v":3355.198139163278},{"$f":"AM50","v":3354.2685583837692},{"$f":"AN50","v":3353.3342813230202},{"$f":"AO50","v":3342.5082502317132},{"$f":"AP50","v":3341.5645090263092},{"$f":"AQ50","v":3340.6159997140794},{"$f":"AR50","v":3339.6626981087106},{"$f":"AS50","v":3328.8688515794042},{"$f":"AT50","v":3327.9058923351035},{"$f":"AU50","v":3326.9380674965705},{"$f":"AV50","v":3325.9653523806046},{"$f":"AW50","v":3315.20276346008},{"$f":"AX50","v":3314.2201932357352},{"$f":"AY50","v":3313.2326579268706},{"$f":"AZ50","v":3312.2401323431336},{"$f":"BA50","v":3301.5078645893236},{"$f":"BB50","v":3300.5052823704546},{"$f":"BC50","v":3299.4976335325136},{"$f":"BD50","v":3298.4848923675136},{"$f":"BE50","v":3160.8865262100694},{"$f":"BF50","v":3159.8635227420355},{"$f":"BG50","v":3158.8353490338632},{"$f":"BH50","v":3157.8019788492356},{"$f":"BI50","v":3147.8843367363138},{"$f":"BJ50","v":3146.8404943540113},{"$f":"BK50","v":3145.7913759808671},{"$f":"BL50","v":3144.7369548413108},{"$f":"BM50","v":3134.8422511932226},{"$f":"BN50","v":3133.7771436472431},{"$f":"BO50","v":3132.7066521860575},{"$f":"BP50","v":3131.6307494836929},{"$f":"BQ50","v":3121.7580342653882},{"$f":"BR50","v":3120.6712265445581},{"$f":"BS50","v":3119.5789247655553},{"$f":"BT50","v":3118.4811010406256},{"$f":"BU50","v":3108.6294132629469},{"$f":"BV50","v":3107.5204614131712},{"$f":"BW50","v":3106.4059030977801},{"$f":"BX50","v":3105.2857098556219},{"$f":"BY50","v":629.02028903687983},{"$f":"BZ50","v":627.88873997621579},{"$f":"CA50","v":626.75146973118831},{"$f":"CB50","v":625.60844925538834},{"$f":"CC50","v":615.18295733117611},{"$f":"CD50","v":614.02834866105889},{"$f":"CE50","v":612.86790172871918},{"$f":"CF50","v":611.70158689038453},{"$f":"CG50","v":601.29401861567669},{"$f":"CH50","v":600.11587842821109},{"$f":"CI50","v":598.93178049275275},{"$f":"CJ50","v":597.74169455580727},{"$f":"CK50","v":587.35104227964393},{"$f":"CL50","v":586.14888896088439},{"$f":"CM50","v":584.94065595063296},{"$f":"CN50","v":583.72631237305859},{"$f":"CO50","v":573.35155605888019},{"$f":"CP50","v":572.12489808801217},{"$f":"CQ50","v":570.89203597357016},{"$f":"CR50","v":569.65293820450677},{"$f":"CS50","v":-833.70095057176638},{"$f":"CT50","v":1811.3981829295913},{"$f":"CU50","v":1810.1401875177751},{"$f":"CV50","v":1808.8758287903945},{"$f":"CW50","v":1758.4871733075513},{"$f":"CX50","v":1757.2099908132652},{"$f":"CY50","v":1755.9263475367495},{"$f":"CZ50","v":1754.6362106568124},{"$f":"DA50","v":1610.4538843580369},{"$f":"DB50","v":1609.1506611365162},{"$f":"DC50","v":1607.8408448390962},{"$f":"DD50","v":1606.5244019691008},{"$f":"DE50","v":1595.3042089877117},{"$f":"DF50","v":1593.9744117974781},{"$f":"DG50","v":1592.6378865148511},{"$f":"DH50","v":1591.294598953685},{"$f":"DI50","v":1687.0253466434212},{"$f":"DJ50","v":1685.6684312674931},{"$f":"DK50","v":1684.3046500034741},{"$f":"DL50","v":1682.9339679614693},{"$f":"DM50","v":1612.9998925431237},{"$f":"DN50","v":1611.6153035617406},{"$f":"DO50","v":1610.2237080598072},{"$f":"DP50","v":1608.8250704291067},{"$f":"DQ50","v":1476.4334449689197},{"$f":"DR50","v":1475.0206155275237},{"$f":"DS50","v":1473.600636037602},{"$f":"DT50","v":1472.1734701577357},{"$f":"DU50","v":1500.1896794848381},{"$f":"DV50","v":1498.7480310572194},{"$f":"DW50","v":1497.2990860976015},{"$f":"DX50","v":1495.8428075161719},{"$f":"DY50","v":1512.5352577193464},{"$f":"DZ50","v":1511.0641998658455},{"$f":"EA50","v":1509.5856959801397},{"$f":"EB50","v":1508.0997082085166},{"$f":"EC50","v":1492.3541390234977},{"$f":"ED50","v":1490.8530691441638},{"$f":"EE50","v":1489.3444006531759},{"$f":"EF50","v":1487.8280949170912},{"$f":"EG50","v":1472.1370559675163},{"$f":"EH50","v":1470.6053590501133},{"$f":"EI50","v":1469.0659077985488},{"$f":"EJ50","v":1467.5186627834876},{"$f":"EK50","v":1451.8810226071548},{"$f":"EL50","v":1450.31807096991},{"$f":"EM50","v":1448.7472060677883},{"$f":"EN50","v":1447.1683876590646},{"$f":"EO50","v":1431.5830049514643},{"$f":"EP50","v":1429.988157980443},{"$f":"EQ50","v":1428.3852355391145},{"$f":"ER50","v":1426.7741965565217},{"$f":"ES50","v":1411.2399198860842},{"$f":"ET50","v":1409.6125237670851},{"$f":"EU50","v":1407.9768866297368},{"$f":"EV50","v":1406.3329665566544},{"$f":"EW50","v":1390.8486340745269},{"$f":"EX50","v":1389.1880215193767},{"$f":"EY50","v":1387.5189989859084},{"$f":"EZ50","v":1385.8415236927558},{"$f":"FA50","v":0},{"$f":"FB50","v":0},{"$f":"FC50","v":0},{"$f":"FD50","v":0},{"$f":"FE50","v":0},{"$f":"FF50","v":0},{"$f":"FG50","v":0},{"$f":"FH50","v":0},{"$f":"FI50","v":0},{"$f":"FJ50","v":0},{"$f":"FK50","v":0},{"$f":"FL50","v":0},{"$f":"FM50","v":0},{"$f":"FN50","v":0},{"$f":"FO50","v":0},{"$f":"FP50","v":0},{"$f":"FQ50","v":0},{"$f":"FR50","v":0},{"$f":"FS50","v":0}]
[null,null,"Taxes",null,null,null,null,null,{"$f":"-I34","v":0},{"$f":"-J34","v":0},{"$f":"-K34","v":0},{"$f":"-L34","v":0},{"$f":"-M34","v":0},{"$f":"-N34","v":0},{"$f":"-O34","v":0},{"$f":"-P34","v":0},{"$f":"-Q34","v":23.200750887806674},{"$f":"-R34","v":16.798299363520091},{"$f":"-S34","v":18.38842367809103},{"$f":"-T34","v":24.179778229635026},{"$f":"-U34","v":43.391347661526474},{"$f":"-V34","v":43.393233845753642},{"$f":"-W34","v":43.39512955585171},{"$f":"-X34","v":43.397034840117826},{"$f":"-Y34","v":23.251517814532964},{"$f":"-Z34","v":23.253442393011948},{"$f":"-AA34","v":23.255376692031568},{"$f":"-AB34","v":23.257320760880631},{"$f":"-AC34","v":11.157541627433901},{"$f":"-AD34","v":11.159505384813919},{"$f":"-AE34","v":11.161479061401517},{"$f":"-AF34","v":11.163462707497624},{"$f":"-AG34","v":11.174108494389293},{"$f":"-AH34","v":11.176112231431654},{"$f":"-AI34","v":11.178126090428277},{"$f":"-AJ34","v":11.180150122713119},{"$f":"-AK34","v":200.16903472418323},{"$f":"-AL34","v":200.36326544571139},{"$f":"-AM34","v":200.55847740940825},{"$f":"-AN34","v":200.75467559216557},{"$f":"-AO34","v":-658.47240064865969},{"$f":"-AP34","v":-658.27421499552486},{"$f":"-AQ34","v":-658.07502803995658},{"$f":"-AR34","v":-657.87483470282916},{"$f":"-AS34","v":-655.60812693167486},{"$f":"-AT34","v":-655.40590549037165},{"$f":"-AU34","v":-655.20266227427976},{"$f":"-AV34","v":-654.99839209992683},{"$f":"-AW34","v":-652.66459701661665},{"$f":"-AX34","v":-652.4582572695042},{"$f":"-AY34","v":-652.2508748546428},{"$f":"-AZ34","v":-652.04244448205793},{"$f":"-BA34","v":-649.86231966375794},{"$f":"-BB34","v":-649.6517773977954},{"$f":"-BC34","v":-649.44017114182782},{"$f":"-BD34","v":-649.22749549717787},{"$f":"-BE34","v":-620.2581871941145},{"$f":"-BF34","v":-620.04335646582729},{"$f":"-BG34","v":-619.82743998711123},{"$f":"-BH34","v":-619.61043224833929},{"$f":"-BI34","v":-617.60137881462595},{"$f":"-BJ34","v":-617.38217191434239},{"$f":"-BK34","v":-617.16185705598195},{"$f":"-BL34","v":-616.94042861667515},{"$f":"-BM34","v":-614.78888944057655},{"$f":"-BN34","v":-614.56521685592099},{"$f":"-BO34","v":-614.34041364907205},{"$f":"-BP34","v":-614.11447408157539},{"$f":"-BQ34","v":-612.11485529573145},{"$f":"-BR34","v":-611.88662567435711},{"$f":"-BS34","v":-611.6572423007666},{"$f":"-BT34","v":-611.4266993185314},{"$f":"-BU34","v":-609.28419347521879},{"$f":"-BV34","v":-609.0513135867659},{"$f":"-BW34","v":-608.81725634053362},{"$f":"-BX34","v":-608.58201575968053},{"$f":"-BY34","v":-110.36709474774473},{"$f":"-BZ34","v":-110.1294694450053},{"$f":"-CA34","v":-109.89064269354951},{"$f":"-CB34","v":-109.65060839363153},{"$f":"-CC34","v":-129.18842103954697},{"$f":"-CD34","v":-128.94595321882235},{"$f":"-CE34","v":-128.70225936303103},{"$f":"-CF34","v":-128.45733324698074},{"$f":"-CG34","v":-126.2717439092921},{"$f":"-CH34","v":-126.02433446992433},{"$f":"-CI34","v":-125.77567390347808},{"$f":"-CJ34","v":-125.52575585671953},{"$f":"-CK34","v":-123.34371887872523},{"$f":"-CL34","v":-123.09126668178571},{"$f":"-CM34","v":-122.83753774963292},{"$f":"-CN34","v":-122.5825255983423},{"$f":"-CO34","v":-120.40382677236484},{"$f":"-CP34","v":-120.14622859848255},{"$f":"-CQ34","v":-119.88732755444973},{"$f":"-CR34","v":-119.62711702294642},{"$f":"-CS34","v":175.07719962007093},{"$f":"-CT34","v":-380.39361841521418},{"$f":"-CU34","v":-380.12943937873274},{"$f":"-CV34","v":-379.86392404598286},{"$f":"-CW34","v":-369.28230639458576},{"$f":"-CX34","v":-369.01409807078568},{"$f":"-CY34","v":-368.74453298271737},{"$f":"-CZ34","v":-368.4736042379306},{"$f":"-DA34","v":-338.19531571518775},{"$f":"-DB34","v":-337.9216388386684},{"$f":"-DC34","v":-337.64657741621022},{"$f":"-DD34","v":-337.37012441351118},{"$f":"-DE34","v":-335.01388388741947},{"$f":"-DF34","v":-334.73462647747039},{"$f":"-DG34","v":-334.45395616811874},{"$f":"-DH34","v":-334.17186578027383},{"$f":"-DI34","v":-354.27532279511843},{"$f":"-DJ34","v":-353.99037056617357},{"$f":"-DK34","v":-353.70397650072954},{"$f":"-DL34","v":-353.41613327190856},{"$f":"-DM34","v":-338.72997743405597},{"$f":"-DN34","v":-338.43921374796548},{"$f":"-DO34","v":-338.14697869255951},{"$f":"-DP34","v":-337.85326479011241},{"$f":"-DQ34","v":-310.05102344347313},{"$f":"-DR34","v":-309.75432926077997},{"$f":"-DS34","v":-309.45613356789642},{"$f":"-DT34","v":-309.15642873312447},{"$f":"-DU34","v":-315.039832691816},{"$f":"-DV34","v":-314.73708652201606},{"$f":"-DW34","v":-314.43280808049633},{"$f":"-DX34","v":-314.12698957839609},{"$f":"-DY34","v":-317.63240412106273},{"$f":"-DZ34","v":-317.32348197182756},{"$f":"-EA34","v":-317.01299615582934},{"$f":"-EB34","v":-316.70093872378845},{"$f":"-EC34","v":-313.39436919493454},{"$f":"-ED34","v":-313.07914452027438},{"$f":"-EE34","v":-312.7623241371669},{"$f":"-EF34","v":-312.44389993258915},{"$f":"-EG34","v":-309.14878175317841},{"$f":"-EH34","v":-308.82712540052376},{"$f":"-EI34","v":-308.50384063769525},{"$f":"-EJ34","v":-308.17891918453239},{"$f":"-EK34","v":-304.8950147475025},{"$f":"-EL34","v":-304.56679490368106},{"$f":"-EM34","v":-304.23691327423552},{"$f":"-EN34","v":-303.90536140840356},{"$f":"-EO34","v":-300.6324310398075},{"$f":"-EP34","v":-300.29751317589302},{"$f":"-EQ34","v":-299.96089946321405},{"$f":"-ER34","v":-299.62258127686954},{"$f":"-ES34","v":-296.36038317607768},{"$f":"-ET34","v":-296.01862999108789},{"$f":"-EU34","v":-295.67514619224471},{"$f":"-EV34","v":-295.32992297689742},{"$f":"-EW34","v":-292.07821315565064},{"$f":"-EX34","v":-291.7294845190691},{"$f":"-EY34","v":-291.37898978704078},{"$f":"-EZ34","v":-291.02671997547873},{"$f":"-FA34","v":0},{"$f":"-FB34","v":0},{"$f":"-FC34","v":0},{"$f":"-FD34","v":0},{"$f":"-FE34","v":0},{"$f":"-FF34","v":0},{"$f":"-FG34","v":0},{"$f":"-FH34","v":0},{"$f":"-FI34","v":0},{"$f":"-FJ34","v":0},{"$f":"-FK34","v":0},{"$f":"-FL34","v":0},{"$f":"-FM34","v":0},{"$f":"-FN34","v":0},{"$f":"-FO34","v":0},{"$f":"-FP34","v":0},{"$f":"-FQ34","v":0},{"$f":"-FR34","v":0},{"$f":"-FS34","v":0}]
[null,null,"ITC Received",null,null,null,null,null,{"$f":"I15*I26","v":0},{"$f":"J15*J26","v":0},0,0,0,0,0,0,1107.5400000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV15*BV26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH15*EH26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total cash flow",null,null,null,null,null,{"$f":"SUM(I63:I66)","v":-2352},{"$f":"SUM(J63:J66)","v":-2352},-2352,-2352,-46872,-46872,-46872,-46872,4665.3741376465441,6600.2181262587246,5844.6061960157049,3092.6096688796333,3100.6598421727458,3099.763545391655,3098.862722007435,3097.9573490697398,3066.6974775607518,3065.782936196857,3064.8637757246279,3063.939972722495,3040.7721209446277,3039.8389621400934,3038.901089822587,3037.9584800895846,3004.4728435471106,3003.5206867877896,3002.5637201722047,3001.6019193069455,3556.2920820852146,3555.5614046089895,3554.8270357931774,3554.0889569151859,2684.0358495830533,2683.2902940307845,2682.5409716741228,2681.7878634058816,2673.2607246477291,2672.4999868447321,2671.7354052222909,2670.966960280678,2662.5381664434635,2661.7619359662312,2660.9817830722277,2660.1976878610758,2651.6455449255654,2650.8535049726593,2650.0574623906859,2649.2573968703355,2540.6283390159551,2539.8201662762081,2539.007909046752,2538.1915466008963,2530.2829579216877,2529.4583224396688,2528.6295189248849,2527.7965262246357,2520.0533617526462,2519.2119267913222,2518.3662385369853,2517.5162754021176,2509.6431789696567,2508.7846008702008,2507.9216824647888,2507.0544017220941,2499.3452197877282,{"$f":"SUM(BV63:BV66)","v":2498.4691478264053},2497.5886467572464,2496.7036940959415,518.65319428913506,517.75927053121052,516.86082703763884,515.95784086175684,485.99453629162917,485.08239544223653,484.16564236568814,483.24425364340379,475.02227470638456,474.09154395828676,473.15610658927466,472.21593869908776,464.00732340091872,463.05762227909867,462.10311820100003,461.14378677471632,452.94772928651537,451.97866948952964,451.00470841912045,450.02582118156033,-658.62375095169546,1431.0045645143771,1430.0107481390423,1429.0119047444116,1389.2048669129656,1388.1958927424796,1387.1818145540321,1386.1626064188818,1272.2585686428492,1271.2290222978477,1270.194267422886,1269.1542775555897,1260.2903251002922,1259.2397853200077,1258.1839303467323,1257.1227331734112,1332.7500238483028,1331.6780607013195,1330.6006735027445,1329.5178346895607,1274.2699151090678,1273.176089813775,1272.0767293672477,1270.9718056389943,1166.3824215254467,1165.2662862667437,1164.1445024697057,1163.0170414246113,1185.1498467930221,1184.0109445352032,1182.8662780171053,1181.7158179377757,1194.9028535982836,1193.740717894018,1192.5726998243103,1191.3987694847283,1178.9597698285631,1177.7739246238893,1176.582076516009,1175.3841949845021,1162.9882742143379,{"$f":"SUM(EH63:EH66)","v":1161.7782336495895},1160.5620671608535,1159.3397435989552,1146.9860078596523,1145.7512760662289,1144.5102927935527,1143.2630262506609,1130.9505739116569,1129.6906448045499,1128.4243360759006,1127.1516152796521,1114.8795367100065,1113.5938937759972,1112.3017404374921,1111.0030435797569,1098.7704209188762,1097.4585370003076,1096.1400091988676,1094.8148037172771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sponsor after-tax IRR",null,null,null,null,{"$f":"XIRR(I67:FS67,I2:FS2)","v":2.167797982692719E-2}]
[]
[null,null,"Sponsor"]

{"sheet":"Debt sizing","index":10,"n_rows":67,"n_cols":175,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,null,"Start of Period",null,null,null,null,null,{"$f":"Timing!K2","v":"2020-01-01"},{"$f":"Timing!L2","v":"2020-04-01"},{"$f":"Timing!M2","v":"2020-07-01"},{"$f":"Timing!N2","v":"2020-10-01"},{"$f":"Timing!O2","v":"2021-01-01"},{"$f":"Timing!P2","v":"2021-04-01"},{"$f":"Timing!Q2","v":"2021-07-01"},{"$f":"Timing!R2","v":"2021-10-01"},{"$f":"Timing!S2","v":"2022-01-01"},{"$f":"Timing!T2","v":"2022-04-01"},{"$f":"Timing!U2","v":"2022-07-01"},{"$f":"Timing!V2","v":"2022-10-01"},{"$f":"Timing!W2","v":"2023-01-01"},{"$f":"Timing!X2","v":"2023-04-01"},{"$f":"Timing!Y2","v":"2023-07-01"},{"$f":"Timing!Z2","v":"2023-10-01"},{"$f":"Timing!AA2","v":"2024-01-01"},{"$f":"Timing!AB2","v":"2024-04-01"},{"$f":"Timing!AC2","v":"2024-07-01"},{"$f":"Timing!AD2","v":"2024-10-01"},{"$f":"Timing!AE2","v":"2025-01-01"},{"$f":"Timing!AF2","v":"2025-04-01"},{"$f":"Timing!AG2","v":"2025-07-01"},{"$f":"Timing!AH2","v":"2025-10-01"},{"$f":"Timing!AI2","v":"2026-01-01"},{"$f":"Timing!AJ2","v":"2026-04-01"},{"$f":"Timing!AK2","v":"2026-07-01"},{"$f":"Timing!AL2","v":"2026-10-01"},{"$f":"Timing!AM2","v":"2027-01-01"},{"$f":"Timing!AN2","v":"2027-04-01"},{"$f":"Timing!AO2","v":"2027-07-01"},{"$f":"Timing!AP2","v":"2027-10-01"},{"$f":"Timing!AQ2","v":"2028-01-01"},{"$f":"Timing!AR2","v":"2028-04-01"},{"$f":"Timing!AS2","v":"2028-07-01"},{"$f":"Timing!AT2","v":"2028-10-01"},{"$f":"Timing!AU2","v":"2029-01-01"},{"$f":"Timing!AV2","v":"2029-04-01"},{"$f":"Timing!AW2","v":"2029-07-01"},{"$f":"Timing!AX2","v":"2029-10-01"},{"$f":"Timing!AY2","v":"2030-01-01"},{"$f":"Timing!AZ2","v":"2030-04-01"},{"$f":"Timing!BA2","v":"2030-07-01"},{"$f":"Timing!BB2","v":"2030-10-01"},{"$f":"Timing!BC2","v":"2031-01-01"},{"$f":"Timing!BD2","v":"2031-04-01"},{"$f":"Timing!BE2","v":"2031-07-01"},{"$f":"Timing!BF2","v":"2031-10-01"},{"$f":"Timing!BG2","v":"2032-01-01"},{"$f":"Timing!BH2","v":"2032-04-01"},{"$f":"Timing!BI2","v":"2032-07-01"},{"$f":"Timing!BJ2","v":"2032-10-01"},{"$f":"Timing!BK2","v":"2033-01-01"},{"$f":"Timing!BL2","v":"2033-04-01"},{"$f":"Timing!BM2","v":"2033-07-01"},{"$f":"Timing!BN2","v":"2033-10-01"},{"$f":"Timing!BO2","v":"2034-01-01"},{"$f":"Timing!BP2","v":"2034-04-01"},{"$f":"Timing!BQ2","v":"2034-07-01"},{"$f":"Timing!BR2","v":"2034-10-01"},{"$f":"Timing!BS2","v":"2035-01-01"},{"$f":"Timing!BT2","v":"2035-04-01"},{"$f":"Timing!BU2","v":"2035-07-01"},{"$f":"Timing!BV2","v":"2035-10-01"},{"$f":"Timing!BW2","v":"2036-01-01"},{"$f":"Timing!BX2","v":"2036-04-01"},{"$f":"Timing!BY2","v":"2036-07-01"},{"$f":"Timing!BZ2","v":"2036-10-01"},{"$f":"Timing!CA2","v":"2037-01-01"},{"$f":"Timing!CB2","v":"2037-04-01"},{"$f":"Timing!CC2","v":"2037-07-01"},{"$f":"Timing!CD2","v":"2037-10-01"},{"$f":"Timing!CE2","v":"2038-01-01"},{"$f":"Timing!CF2","v":"2038-04-01"},{"$f":"Timing!CG2","v":"2038-07-01"},{"$f":"Timing!CH2","v":"2038-10-01"},{"$f":"Timing!CI2","v":"2039-01-01"},{"$f":"Timing!CJ2","v":"2039-04-01"},{"$f":"Timing!CK2","v":"2039-07-01"},{"$f":"Timing!CL2","v":"2039-10-01"},{"$f":"Timing!CM2","v":"2040-01-01"},{"$f":"Timing!CN2","v":"2040-04-01"},{"$f":"Timing!CO2","v":"2040-07-01"},{"$f":"Timing!CP2","v":"2040-10-01"},{"$f":"Timing!CQ2","v":"2041-01-01"},{"$f":"Timing!CR2","v":"2041-04-01"},{"$f":"Timing!CS2","v":"2041-07-01"},{"$f":"Timing!CT2","v":"2041-10-01"},{"$f":"Timing!CU2","v":"2042-01-01"},{"$f":"Timing!CV2","v":"2042-04-01"},{"$f":"Timing!CW2","v":"2042-07-01"},{"$f":"Timing!CX2","v":"2042-10-01"},{"$f":"Timing!CY2","v":"2043-01-01"},{"$f":"Timing!CZ2","v":"2043-04-01"},{"$f":"Timing!DA2","v":"2043-07-01"},{"$f":"Timing!DB2","v":"2043-10-01"},{"$f":"Timing!DC2","v":"2044-01-01"},{"$f":"Timing!DD2","v":"2044-04-01"},{"$f":"Timing!DE2","v":"2044-07-01"},{"$f":"Timing!DF2","v":"2044-10-01"},{"$f":"Timing!DG2","v":"2045-01-01"},{"$f":"Timing!DH2","v":"2045-04-01"},{"$f":"Timing!DI2","v":"2045-07-01"},{"$f":"Timing!DJ2","v":"2045-10-01"},{"$f":"Timing!DK2","v":"2046-01-01"},{"$f":"Timing!DL2","v":"2046-04-01"},{"$f":"Timing!DM2","v":"2046-07-01"},{"$f":"Timing!DN2","v":"2046-10-01"},{"$f":"Timing!DO2","v":"2047-01-01"},{"$f":"Timing!DP2","v":"2047-04-01"},{"$f":"Timing!DQ2","v":"2047-07-01"},{"$f":"Timing!DR2","v":"2047-10-01"},{"$f":"Timing!DS2","v":"2048-01-01"},{"$f":"Timing!DT2","v":"2048-04-01"},{"$f":"Timing!DU2","v":"2048-07-01"},{"$f":"Timing!DV2","v":"2048-10-01"},{"$f":"Timing!DW2","v":"2049-01-01"},{"$f":"Timing!DX2","v":"2049-04-01"},{"$f":"Timing!DY2","v":"2049-07-01"},{"$f":"Timing!DZ2","v":"2049-10-01"},{"$f":"Timing!EA2","v":"2050-01-01"},{"$f":"Timing!EB2","v":"2050-04-01"},{"$f":"Timing!EC2","v":"2050-07-01"},{"$f":"Timing!ED2","v":"2050-10-01"},{"$f":"Timing!EE2","v":"2051-01-01"},{"$f":"Timing!EF2","v":"2051-04-01"},{"$f":"Timing!EG2","v":"2051-07-01"},{"$f":"Timing!EH2","v":"2051-10-01"},{"$f":"Timing!EI2","v":"2052-01-01"},{"$f":"Timing!EJ2","v":"2052-04-01"},{"$f":"Timing!EK2","v":"2052-07-01"},{"$f":"Timing!EL2","v":"2052-10-01"},{"$f":"Timing!EM2","v":"2053-01-01"},{"$f":"Timing!EN2","v":"2053-04-01"},{"$f":"Timing!EO2","v":"2053-07-01"},{"$f":"Timing!EP2","v":"2053-10-01"},{"$f":"Timing!EQ2","v":"2054-01-01"},{"$f":"Timing!ER2","v":"2054-04-01"},{"$f":"Timing!ES2","v":"2054-07-01"},{"$f":"Timing!ET2","v":"2054-10-01"},{"$f":"Timing!EU2","v":"2055-01-01"},{"$f":"Timing!EV2","v":"2055-04-01"},{"$f":"Timing!EW2","v":"2055-07-01"},{"$f":"Timing!EX2","v":"2055-10-01"},{"$f":"Timing!EY2","v":"2056-01-01"},{"$f":"Timing!EZ2","v":"2056-04-01"},{"$f":"Timing!FA2","v":"2056-07-01"},{"$f":"Timing!FB2","v":"2056-10-01"},{"$f":"Timing!FC2","v":"2057-01-01"},{"$f":"Timing!FD2","v":"2057-04-01"},{"$f":"Timing!FE2","v":"2057-07-01"},{"$f":"Timing!FF2","v":"2057-10-01"},{"$f":"Timing!FG2","v":"2058-01-01"},{"$f":"Timing!FH2","v":"2058-04-01"},{"$f":"Timing!FI2","v":"2058-07-01"},{"$f":"Timing!FJ2","v":"2058-10-01"},{"$f":"Timing!FK2","v":"2059-01-01"},{"$f":"Timing!FL2","v":"2059-04-01"},{"$f":"Timing!FM2","v":"2059-07-01"},{"$f":"Timing!FN2","v":"2059-10-01"},{"$f":"Timing!FO2","v":"2060-01-01"},{"$f":"Timing!FP2","v":"2060-04-01"},{"$f":"Timing!FQ2","v":"2060-07-01"},{"$f":"Timing!FR2","v":"2060-10-01"},{"$f":"Timing!FS2","v":"2061-01-01"},{"$f":"Timing!FT2","v":"2061-04-01"},{"$f":"Timing!FU2","v":"2061-07-01"}]
[null,null,"End of Period",null,"Start","End",null,null,{"$f":"Timing!K3","v":"2020-03-31"},{"$f":"Timing!L3","v":"2020-06-30"},{"$f":"Timing!M3","v":"2020-09-30"},{"$f":"Timing!N3","v":"2020-12-31"},{"$f":"Timing!O3","v":"2021-03-31"},{"$f":"Timing!P3","v":"2021-06-30"},{"$f":"Timing!Q3","v":"2021-09-30"},{"$f":"Timing!R3","v":"2021-12-31"},{"$f":"Timing!S3","v":"2022-03-31"},{"$f":"Timing!T3","v":"2022-06-30"},{"$f":"Timing!U3","v":"2022-09-30"},{"$f":"Timing!V3","v":"2022-12-31"},{"$f":"Timing!W3","v":"2023-03-31"},{"$f":"Timing!X3","v":"2023-06-30"},{"$f":"Timing!Y3","v":"2023-09-30"},{"$f":"Timing!Z3","v":"2023-12-31"},{"$f":"Timing!AA3","v":"2024-03-31"},{"$f":"Timing!AB3","v":"2024-06-30"},{"$f":"Timing!AC3","v":"2024-09-30"},{"$f":"Timing!AD3","v":"2024-12-31"},{"$f":"Timing!AE3","v":"2025-03-31"},{"$f":"Timing!AF3","v":"2025-06-30"},{"$f":"Timing!AG3","v":"2025-09-30"},{"$f":"Timing!AH3","v":"2025-12-31"},{"$f":"Timing!AI3","v":"2026-03-31"},{"$f":"Timing!AJ3","v":"2026-06-30"},{"$f":"Timing!AK3","v":"2026-09-30"},{"$f":"Timing!AL3","v":"2026-12-31"},{"$f":"Timing!AM3","v":"2027-03-31"},{"$f":"Timing!AN3","v":"2027-06-30"},{"$f":"Timing!AO3","v":"2027-09-30"},{"$f":"Timing!AP3","v":"2027-12-31"},{"$f":"Timing!AQ3","v":"2028-03-31"},{"$f":"Timing!AR3","v":"2028-06-30"},{"$f":"Timing!AS3","v":"2028-09-30"},{"$f":"Timing!AT3","v":"2028-12-31"},{"$f":"Timing!AU3","v":"2029-03-31"},{"$f":"Timing!AV3","v":"2029-06-30"},{"$f":"Timing!AW3","v":"2029-09-30"},{"$f":"Timing!AX3","v":"2029-12-31"},{"$f":"Timing!AY3","v":"2030-03-31"},{"$f":"Timing!AZ3","v":"2030-06-30"},{"$f":"Timing!BA3","v":"2030-09-30"},{"$f":"Timing!BB3","v":"2030-12-31"},{"$f":"Timing!BC3","v":"2031-03-31"},{"$f":"Timing!BD3","v":"2031-06-30"},{"$f":"Timing!BE3","v":"2031-09-30"},{"$f":"Timing!BF3","v":"2031-12-31"},{"$f":"Timing!BG3","v":"2032-03-31"},{"$f":"Timing!BH3","v":"2032-06-30"},{"$f":"Timing!BI3","v":"2032-09-30"},{"$f":"Timing!BJ3","v":"2032-12-31"},{"$f":"Timing!BK3","v":"2033-03-31"},{"$f":"Timing!BL3","v":"2033-06-30"},{"$f":"Timing!BM3","v":"2033-09-30"},{"$f":"Timing!BN3","v":"2033-12-31"},{"$f":"Timing!BO3","v":"2034-03-31"},{"$f":"Timing!BP3","v":"2034-06-30"},{"$f":"Timing!BQ3","v":"2034-09-30"},{"$f":"Timing!BR3","v":"2034-12-31"},{"$f":"Timing!BS3","v":"2035-03-31"},{"$f":"Timing!BT3","v":"2035-06-30"},{"$f":"Timing!BU3","v":"2035-09-30"},{"$f":"Timing!BV3","v":"2035-12-31"},{"$f":"Timing!BW3","v":"2036-03-31"},{"$f":"Timing!BX3","v":"2036-06-30"},{"$f":"Timing!BY3","v":"2036-09-30"},{"$f":"Timing!BZ3","v":"2036-12-31"},{"$f":"Timing!CA3","v":"2037-03-31"},{"$f":"Timing!CB3","v":"2037-06-30"},{"$f":"Timing!CC3","v":"2037-09-30"},{"$f":"Timing!CD3","v":"2037-12-31"},{"$f":"Timing!CE3","v":"2038-03-31"},{"$f":"Timing!CF3","v":"2038-06-30"},{"$f":"Timing!CG3","v":"2038-09-30"},{"$f":"Timing!CH3","v":"2038-12-31"},{"$f":"Timing!CI3","v":"2039-03-31"},{"$f":"Timing!CJ3","v":"2039-06-30"},{"$f":"Timing!CK3","v":"2039-09-30"},{"$f":"Timing!CL3","v":"2039-12-31"},{"$f":"Timing!CM3","v":"2040-03-31"},{"$f":"Timing!CN3","v":"2040-06-30"},{"$f":"Timing!CO3","v":"2040-09-30"},{"$f":"Timing!CP3","v":"2040-12-31"},{"$f":"Timing!CQ3","v":"2041-03-31"},{"$f":"Timing!CR3","v":"2041-06-30"},{"$f":"Timing!CS3","v":"2041-09-30"},{"$f":"Timing!CT3","v":"2041-12-31"},{"$f":"Timing!CU3","v":"2042-03-31"},{"$f":"Timing!CV3","v":"2042-06-30"},{"$f":"Timing!CW3","v":"2042-09-30"},{"$f":"Timing!CX3","v":"2042-12-31"},{"$f":"Timing!CY3","v":"2043-03-31"},{"$f":"Timing!CZ3","v":"2043-06-30"},{"$f":"Timing!DA3","v":"2043-09-30"},{"$f":"Timing!DB3","v":"2043-12-31"},{"$f":"Timing!DC3","v":"2044-03-31"},{"$f":"Timing!DD3","v":"2044-06-30"},{"$f":"Timing!DE3","v":"2044-09-30"},{"$f":"Timing!DF3","v":"2044-12-31"},{"$f":"Timing!DG3","v":"2045-03-31"},{"$f":"Timing!DH3","v":"2045-06-30"},{"$f":"Timing!DI3","v":"2045-09-30"},{"$f":"Timing!DJ3","v":"2045-12-31"},{"$f":"Timing!DK3","v":"2046-03-31"},{"$f":"Timing!DL3","v":"2046-06-30"},{"$f":"Timing!DM3","v":"2046-09-30"},{"$f":"Timing!DN3","v":"2046-12-31"},{"$f":"Timing!DO3","v":"2047-03-31"},{"$f":"Timing!DP3","v":"2047-06-30"},{"$f":"Timing!DQ3","v":"2047-09-30"},{"$f":"Timing!DR3","v":"2047-12-31"},{"$f":"Timing!DS3","v":"2048-03-31"},{"$f":"Timing!DT3","v":"2048-06-30"},{"$f":"Timing!DU3","v":"2048-09-30"},{"$f":"Timing!DV3","v":"2048-12-31"},{"$f":"Timing!DW3","v":"2049-03-31"},{"$f":"Timing!DX3","v":"2049-06-30"},{"$f":"Timing!DY3","v":"2049-09-30"},{"$f":"Timing!DZ3","v":"2049-12-31"},{"$f":"Timing!EA3","v":"2050-03-31"},{"$f":"Timing!EB3","v":"2050-06-30"},{"$f":"Timing!EC3","v":"2050-09-30"},{"$f":"Timing!ED3","v":"2050-12-31"},{"$f":"Timing!EE3","v":"2051-03-31"},{"$f":"Timing!EF3","v":"2051-06-30"},{"$f":"Timing!EG3","v":"2051-09-30"},{"$f":"Timing!EH3","v":"2051-12-31"},{"$f":"Timing!EI3","v":"2052-03-31"},{"$f":"Timing!EJ3","v":"2052-06-30"},{"$f":"Timing!EK3","v":"2052-09-30"},{"$f":"Timing!EL3","v":"2052-12-31"},{"$f":"Timing!EM3","v":"2053-03-31"},{"$f":"Timing!EN3","v":"2053-06-30"},{"$f":"Timing!EO3","v":"2053-09-30"},{"$f":"Timing!EP3","v":"2053-12-31"},{"$f":"Timing!EQ3","v":"2054-03-31"},{"$f":"Timing!ER3","v":"2054-06-30"},{"$f":"Timing!ES3","v":"2054-09-30"},{"$f":"Timing!ET3","v":"2054-12-31"},{"$f":"Timing!EU3","v":"2055-03-31"},{"$f":"Timing!EV3","v":"2055-06-30"},{"$f":"Timing!EW3","v":"2055-09-30"},{"$f":"Timing!EX3","v":"2055-12-31"},{"$f":"Timing!EY3","v":"2056-03-31"},{"$f":"Timing!EZ3","v":"2056-06-30"},{"$f":"Timing!FA3","v":"2056-09-30"},{"$f":"Timing!FB3","v":"2056-12-31"},{"$f":"Timing!FC3","v":"2057-03-31"},{"$f":"Timing!FD3","v":"2057-06-30"},{"$f":"Timing!FE3","v":"2057-09-30"},{"$f":"Timing!FF3","v":"2057-12-31"},{"$f":"Timing!FG3","v":"2058-03-31"},{"$f":"Timing!FH3","v":"2058-06-30"},{"$f":"Timing!FI3","v":"2058-09-30"},{"$f":"Timing!FJ3","v":"2058-12-31"},{"$f":"Timing!FK3","v":"2059-03-31"},{"$f":"Timing!FL3","v":"2059-06-30"},{"$f":"Timing!FM3","v":"2059-09-30"},{"$f":"Timing!FN3","v":"2059-12-31"},{"$f":"Timing!FO3","v":"2060-03-31"},{"$f":"Timing!FP3","v":"2060-06-30"},{"$f":"Timing!FQ3","v":"2060-09-30"},{"$f":"Timing!FR3","v":"2060-12-31"},{"$f":"Timing!FS3","v":"2061-03-31"},{"$f":"Timing!FT3","v":"2061-06-30"},{"$f":"Timing!FU3","v":"2061-09-30"}]
[null,null,"Development Phase",null,{"$f":"Timing!F4","v":"2020-01-01"},{"$f":"Timing!G4","v":"2020-12-31"},null,null,{"$f":"Timing!K4","v":1},{"$f":"Timing!L4","v":1},{"$f":"Timing!M4","v":1},{"$f":"Timing!N4","v":1},{"$f":"Timing!O4","v":0},{"$f":"Timing!P4","v":0},{"$f":"Timing!Q4","v":0},{"$f":"Timing!R4","v":0},{"$f":"Timing!S4","v":0},{"$f":"Timing!T4","v":0},{"$f":"Timing!U4","v":0},{"$f":"Timing!V4","v":0},{"$f":"Timing!W4","v":0},{"$f":"Timing!X4","v":0},{"$f":"Timing!Y4","v":0},{"$f":"Timing!Z4","v":0},{"$f":"Timing!AA4","v":0},{"$f":"Timing!AB4","v":0},{"$f":"Timing!AC4","v":0},{"$f":"Timing!AD4","v":0},{"$f":"Timing!AE4","v":0},{"$f":"Timing!AF4","v":0},{"$f":"Timing!AG4","v":0},{"$f":"Timing!AH4","v":0},{"$f":"Timing!AI4","v":0},{"$f":"Timing!AJ4","v":0},{"$f":"Timing!AK4","v":0},{"$f":"Timing!AL4","v":0},{"$f":"Timing!AM4","v":0},{"$f":"Timing!AN4","v":0},{"$f":"Timing!AO4","v":0},{"$f":"Timing!AP4","v":0},{"$f":"Timing!AQ4","v":0},{"$f":"Timing!AR4","v":0},{"$f":"Timing!AS4","v":0},{"$f":"Timing!AT4","v":0},{"$f":"Timing!AU4","v":0},{"$f":"Timing!AV4","v":0},{"$f":"Timing!AW4","v":0},{"$f":"Timing!AX4","v":0},{"$f":"Timing!AY4","v":0},{"$f":"Timing!AZ4","v":0},{"$f":"Timing!BA4","v":0},{"$f":"Timing!BB4","v":0},{"$f":"Timing!BC4","v":0},{"$f":"Timing!BD4","v":0},{"$f":"Timing!BE4","v":0},{"$f":"Timing!BF4","v":0},{"$f":"Timing!BG4","v":0},{"$f":"Timing!BH4","v":0},{"$f":"Timing!BI4","v":0},{"$f":"Timing!BJ4","v":0},{"$f":"Timing!BK4","v":0},{"$f":"Timing!BL4","v":0},{"$f":"Timing!BM4","v":0},{"$f":"Timing!BN4","v":0},{"$f":"Timing!BO4","v":0},{"$f":"Timing!BP4","v":0},{"$f":"Timing!BQ4","v":0},{"$f":"Timing!BR4","v":0},{"$f":"Timing!BS4","v":0},{"$f":"Timing!BT4","v":0},{"$f":"Timing!BU4","v":0},{"$f":"Timing!BV4","v":0},{"$f":"Timing!BW4","v":0},{"$f":"Timing!BX4","v":0},{"$f":"Timing!BY4","v":0},{"$f":"Timing!BZ4","v":0},{"$f":"Timing!CA4","v":0},{"$f":"Timing!CB4","v":0},{"$f":"Timing!CC4","v":0},{"$f":"Timing!CD4","v":0},{"$f":"Timing!CE4","v":0},{"$f":"Timing!CF4","v":0},{"$f":"Timing!CG4","v":0},{"$f":"Timing!CH4","v":0},{"$f":"Timing!CI4","v":0},{"$f":"Timing!CJ4","v":0},{"$f":"Timing!CK4","v":0},{"$f":"Timing!CL4","v":0},{"$f":"Timing!CM4","v":0},{"$f":"Timing!CN4","v":0},{"$f":"Timing!CO4","v":0},{"$f":"Timing!CP4","v":0},{"$f":"Timing!CQ4","v":0},{"$f":"Timing!CR4","v":0},{"$f":"Timing!CS4","v":0},{"$f":"Timing!CT4","v":0},{"$f":"Timing!CU4","v":0},{"$f":"Timing!CV4","v":0},{"$f":"Timing!CW4","v":0},{"$f":"Timing!CX4","v":0},{"$f":"Timing!CY4","v":0},{"$f":"Timing!CZ4","v":0},{"$f":"Timing!DA4","v":0},{"$f":"Timing!DB4","v":0},{"$f":"Timing!DC4","v":0},{"$f":"Timing!DD4","v":0},{"$f":"Timing!DE4","v":0},{"$f":"Timing!DF4","v":0},{"$f":"Timing!DG4","v":0},{"$f":"Timing!DH4","v":0},{"$f":"Timing!DI4","v":0},{"$f":"Timing!DJ4","v":0},{"$f":"Timing!DK4","v":0},{"$f":"Timing!DL4","v":0},{"$f":"Timing!DM4","v":0},{"$f":"Timing!DN4","v":0},{"$f":"Timing!DO4","v":0},{"$f":"Timing!DP4","v":0},{"$f":"Timing!DQ4","v":0},{"$f":"Timing!DR4","v":0},{"$f":"Timing!DS4","v":0},{"$f":"Timing!DT4","v":0},{"$f":"Timing!DU4","v":0},{"$f":"Timing!DV4","v":0},{"$f":"Timing!DW4","v":0},{"$f":"Timing!DX4","v":0},{"$f":"Timing!DY4","v":0},{"$f":"Timing!DZ4","v":0},{"$f":"Timing!EA4","v":0},{"$f":"Timing!EB4","v":0},{"$f":"Timing!EC4","v":0},{"$f":"Timing!ED4","v":0},{"$f":"Timing!EE4","v":0},{"$f":"Timing!EF4","v":0},{"$f":"Timing!EG4","v":0},{"$f":"Timing!EH4","v":0},{"$f":"Timing!EI4","v":0},{"$f":"Timing!EJ4","v":0},{"$f":"Timing!EK4","v":0},{"$f":"Timing!EL4","v":0},{"$f":"Timing!EM4","v":0},{"$f":"Timing!EN4","v":0},{"$f":"Timing!EO4","v":0},{"$f":"Timing!EP4","v":0},{"$f":"Timing!EQ4","v":0},{"$f":"Timing!ER4","v":0},{"$f":"Timing!ES4","v":0},{"$f":"Timing!ET4","v":0},{"$f":"Timing!EU4","v":0},{"$f":"Timing!EV4","v":0},{"$f":"Timing!EW4","v":0},{"$f":"Timing!EX4","v":0},{"$f":"Timing!EY4","v":0},{"$f":"Timing!EZ4","v":0},{"$f":"Timing!FA4","v":0},{"$f":"Timing!FB4","v":0},{"$f":"Timing!FC4","v":0},{"$f":"Timing!FD4","v":0},{"$f":"Timing!FE4","v":0},{"$f":"Timing!FF4","v":0},{"$f":"Timing!FG4","v":0},{"$f":"Timing!FH4","v":0},{"$f":"Timing!FI4","v":0},{"$f":"Timing!FJ4","v":0},{"$f":"Timing!FK4","v":0},{"$f":"Timing!FL4","v":0},{"$f":"Timing!FM4","v":0},{"$f":"Timing!FN4","v":0},{"$f":"Timing!FO4","v":0},{"$f":"Timing!FP4","v":0},{"$f":"Timing!FQ4","v":0},{"$f":"Timing!FR4","v":0},{"$f":"Timing!FS4","v":0},{"$f":"Timing!FT4","v":0},{"$f":"Timing!FU4","v":0}]
[null,null,"Construction Phase",null,{"$f":"Timing!F5","v":"2021-01-01"},{"$f":"Timing!G5","v":"2021-12-31"},null,null,{"$f":"Timing!K5","v":0},{"$f":"Timing!L5","v":0},{"$f":"Timing!M5","v":0},{"$f":"Timing!N5","v":0},{"$f":"Timing!O5","v":1},{"$f":"Timing!P5","v":1},{"$f":"Timing!Q5","v":1},{"$f":"Timing!R5","v":1},{"$f":"Timing!S5","v":0},{"$f":"Timing!T5","v":0},{"$f":"Timing!U5","v":0},{"$f":"Timing!V5","v":0},{"$f":"Timing!W5","v":0},{"$f":"Timing!X5","v":0},{"$f":"Timing!Y5","v":0},{"$f":"Timing!Z5","v":0},{"$f":"Timing!AA5","v":0},{"$f":"Timing!AB5","v":0},{"$f":"Timing!AC5","v":0},{"$f":"Timing!AD5","v":0},{"$f":"Timing!AE5","v":0},{"$f":"Timing!AF5","v":0},{"$f":"Timing!AG5","v":0},{"$f":"Timing!AH5","v":0},{"$f":"Timing!AI5","v":0},{"$f":"Timing!AJ5","v":0},{"$f":"Timing!AK5","v":0},{"$f":"Timing!AL5","v":0},{"$f":"Timing!AM5","v":0},{"$f":"Timing!AN5","v":0},{"$f":"Timing!AO5","v":0},{"$f":"Timing!AP5","v":0},{"$f":"Timing!AQ5","v":0},{"$f":"Timing!AR5","v":0},{"$f":"Timing!AS5","v":0},{"$f":"Timing!AT5","v":0},{"$f":"Timing!AU5","v":0},{"$f":"Timing!AV5","v":0},{"$f":"Timing!AW5","v":0},{"$f":"Timing!AX5","v":0},{"$f":"Timing!AY5","v":0},{"$f":"Timing!AZ5","v":0},{"$f":"Timing!BA5","v":0},{"$f":"Timing!BB5","v":0},{"$f":"Timing!BC5","v":0},{"$f":"Timing!BD5","v":0},{"$f":"Timing!BE5","v":0},{"$f":"Timing!BF5","v":0},{"$f":"Timing!BG5","v":0},{"$f":"Timing!BH5","v":0},{"$f":"Timing!BI5","v":0},{"$f":"Timing!BJ5","v":0},{"$f":"Timing!BK5","v":0},{"$f":"Timing!BL5","v":0},{"$f":"Timing!BM5","v":0},{"$f":"Timing!BN5","v":0},{"$f":"Timing!BO5","v":0},{"$f":"Timing!BP5","v":0},{"$f":"Timing!BQ5","v":0},{"$f":"Timing!BR5","v":0},{"$f":"Timing!BS5","v":0},{"$f":"Timing!BT5","v":0},{"$f":"Timing!BU5","v":0},{"$f":"Timing!BV5","v":0},{"$f":"Timing!BW5","v":0},{"$f":"Timing!BX5","v":0},{"$f":"Timing!BY5","v":0},{"$f":"Timing!BZ5","v":0},{"$f":"Timing!CA5","v":0},{"$f":"Timing!CB5","v":0},{"$f":"Timing!CC5","v":0},{"$f":"Timing!CD5","v":0},{"$f":"Timing!CE5","v":0},{"$f":"Timing!CF5","v":0},{"$f":"Timing!CG5","v":0},{"$f":"Timing!CH5","v":0},{"$f":"Timing!CI5","v":0},{"$f":"Timing!CJ5","v":0},{"$f":"Timing!CK5","v":0},{"$f":"Timing!CL5","v":0},{"$f":"Timing!CM5","v":0},{"$f":"Timing!CN5","v":0},{"$f":"Timing!CO5","v":0},{"$f":"Timing!CP5","v":0},{"$f":"Timing!CQ5","v":0},{"$f":"Timing!CR5","v":0},{"$f":"Timing!CS5","v":0},{"$f":"Timing!CT5","v":0},{"$f":"Timing!CU5","v":0},{"$f":"Timing!CV5","v":0},{"$f":"Timing!CW5","v":0},{"$f":"Timing!CX5","v":0},{"$f":"Timing!CY5","v":0},{"$f":"Timing!CZ5","v":0},{"$f":"Timing!DA5","v":0},{"$f":"Timing!DB5","v":0},{"$f":"Timing!DC5","v":0},{"$f":"Timing!DD5","v":0},{"$f":"Timing!DE5","v":0},{"$f":"Timing!DF5","v":0},{"$f":"Timing!DG5","v":0},{"$f":"Timing!DH5","v":0},{"$f":"Timing!DI5","v":0},{"$f":"Timing!DJ5","v":0},{"$f":"Timing!DK5","v":0},{"$f":"Timing!DL5","v":0},{"$f":"Timing!DM5","v":0},{"$f":"Timing!DN5","v":0},{"$f":"Timing!DO5","v":0},{"$f":"Timing!DP5","v":0},{"$f":"Timing!DQ5","v":0},{"$f":"Timing!DR5","v":0},{"$f":"Timing!DS5","v":0},{"$f":"Timing!DT5","v":0},{"$f":"Timing!DU5","v":0},{"$f":"Timing!DV5","v":0},{"$f":"Timing!DW5","v":0},{"$f":"Timing!DX5","v":0},{"$f":"Timing!DY5","v":0},{"$f":"Timing!DZ5","v":0},{"$f":"Timing!EA5","v":0},{"$f":"Timing!EB5","v":0},{"$f":"Timing!EC5","v":0},{"$f":"Timing!ED5","v":0},{"$f":"Timing!EE5","v":0},{"$f":"Timing!EF5","v":0},{"$f":"Timing!EG5","v":0},{"$f":"Timing!EH5","v":0},{"$f":"Timing!EI5","v":0},{"$f":"Timing!EJ5","v":0},{"$f":"Timing!EK5","v":0},{"$f":"Timing!EL5","v":0},{"$f":"Timing!EM5","v":0},{"$f":"Timing!EN5","v":0},{"$f":"Timing!EO5","v":0},{"$f":"Timing!EP5","v":0},{"$f":"Timing!EQ5","v":0},{"$f":"Timing!ER5","v":0},{"$f":"Timing!ES5","v":0},{"$f":"Timing!ET5","v":0},{"$f":"Timing!EU5","v":0},{"$f":"Timing!EV5","v":0},{"$f":"Timing!EW5","v":0},{"$f":"Timing!EX5","v":0},{"$f":"Timing!EY5","v":0},{"$f":"Timing!EZ5","v":0},{"$f":"Timing!FA5","v":0},{"$f":"Timing!FB5","v":0},{"$f":"Timing!FC5","v":0},{"$f":"Timing!FD5","v":0},{"$f":"Timing!FE5","v":0},{"$f":"Timing!FF5","v":0},{"$f":"Timing!FG5","v":0},{"$f":"Timing!FH5","v":0},{"$f":"Timing!FI5","v":0},{"$f":"Timing!FJ5","v":0},{"$f":"Timing!FK5","v":0},{"$f":"Timing!FL5","v":0},{"$f":"Timing!FM5","v":0},{"$f":"Timing!FN5","v":0},{"$f":"Timing!FO5","v":0},{"$f":"Timing!FP5","v":0},{"$f":"Timing!FQ5","v":0},{"$f":"Timing!FR5","v":0},{"$f":"Timing!FS5","v":0},{"$f":"Timing!FT5","v":0},{"$f":"Timing!FU5","v":0}]
[null,null,"Operation Phase",null,{"$f":"Timing!F6","v":"2022-01-01"},{"$f":"Timing!G6","v":"2056-12-31"},null,null,{"$f":"Timing!K6","v":0},{"$f":"Timing!L6","v":0},{"$f":"Timing!M6","v":0},{"$f":"Timing!N6","v":0},{"$f":"Timing!O6","v":0},{"$f":"Timing!P6","v":0},{"$f":"Timing!Q6","v":0},{"$f":"Timing!R6","v":0},{"$f":"Timing!S6","v":1},{"$f":"Timing!T6","v":1},{"$f":"Timing!U6","v":1},{"$f":"Timing!V6","v":1},{"$f":"Timing!W6","v":1},{"$f":"Timing!X6","v":1},{"$f":"Timing!Y6","v":1},{"$f":"Timing!Z6","v":1},{"$f":"Timing!AA6","v":1},{"$f":"Timing!AB6","v":1},{"$f":"Timing!AC6","v":1},{"$f":"Timing!AD6","v":1},{"$f":"Timing!AE6","v":1},{"$f":"Timing!AF6","v":1},{"$f":"Timing!AG6","v":1},{"$f":"Timing!AH6","v":1},{"$f":"Timing!AI6","v":1},{"$f":"Timing!AJ6","v":1},{"$f":"Timing!AK6","v":1},{"$f":"Timing!AL6","v":1},{"$f":"Timing!AM6","v":1},{"$f":"Timing!AN6","v":1},{"$f":"Timing!AO6","v":1},{"$f":"Timing!AP6","v":1},{"$f":"Timing!AQ6","v":1},{"$f":"Timing!AR6","v":1},{"$f":"Timing!AS6","v":1},{"$f":"Timing!AT6","v":1},{"$f":"Timing!AU6","v":1},{"$f":"Timing!AV6","v":1},{"$f":"Timing!AW6","v":1},{"$f":"Timing!AX6","v":1},{"$f":"Timing!AY6","v":1},{"$f":"Timing!AZ6","v":1},{"$f":"Timing!BA6","v":1},{"$f":"Timing!BB6","v":1},{"$f":"Timing!BC6","v":1},{"$f":"Timing!BD6","v":1},{"$f":"Timing!BE6","v":1},{"$f":"Timing!BF6","v":1},{"$f":"Timing!BG6","v":1},{"$f":"Timing!BH6","v":1},{"$f":"Timing!BI6","v":1},{"$f":"Timing!BJ6","v":1},{"$f":"Timing!BK6","v":1},{"$f":"Timing!BL6","v":1},{"$f":"Timing!BM6","v":1},{"$f":"Timing!BN6","v":1},{"$f":"Timing!BO6","v":1},{"$f":"Timing!BP6","v":1},{"$f":"Timing!BQ6","v":1},{"$f":"Timing!BR6","v":1},{"$f":"Timing!BS6","v":1},{"$f":"Timing!BT6","v":1},{"$f":"Timing!BU6","v":1},{"$f":"Timing!BV6","v":1},{"$f":"Timing!BW6","v":1},{"$f":"Timing!BX6","v":1},{"$f":"Timing!BY6","v":1},{"$f":"Timing!BZ6","v":1},{"$f":"Timing!CA6","v":1},{"$f":"Timing!CB6","v":1},{"$f":"Timing!CC6","v":1},{"$f":"Timing!CD6","v":1},{"$f":"Timing!CE6","v":1},{"$f":"Timing!CF6","v":1},{"$f":"Timing!CG6","v":1},{"$f":"Timing!CH6","v":1},{"$f":"Timing!CI6","v":1},{"$f":"Timing!CJ6","v":1},{"$f":"Timing!CK6","v":1},{"$f":"Timing!CL6","v":1},{"$f":"Timing!CM6","v":1},{"$f":"Timing!CN6","v":1},{"$f":"Timing!CO6","v":1},{"$f":"Timing!CP6","v":1},{"$f":"Timing!CQ6","v":1},{"$f":"Timing!CR6","v":1},{"$f":"Timing!CS6","v":1},{"$f":"Timing!CT6","v":1},{"$f":"Timing!CU6","v":1},{"$f":"Timing!CV6","v":1},{"$f":"Timing!CW6","v":1},{"$f":"Timing!CX6","v":1},{"$f":"Timing!CY6","v":1},{"$f":"Timing!CZ6","v":1},{"$f":"Timing!DA6","v":1},{"$f":"Timing!DB6","v":1},{"$f":"Timing!DC6","v":1},{"$f":"Timing!DD6","v":1},{"$f":"Timing!DE6","v":1},{"$f":"Timing!DF6","v":1},{"$f":"Timing!DG6","v":1},{"$f":"Timing!DH6","v":1},{"$f":"Timing!DI6","v":1},{"$f":"Timing!DJ6","v":1},{"$f":"Timing!DK6","v":1},{"$f":"Timing!DL6","v":1},{"$f":"Timing!DM6","v":1},{"$f":"Timing!DN6","v":1},{"$f":"Timing!DO6","v":1},{"$f":"Timing!DP6","v":1},{"$f":"Timing!DQ6","v":1},{"$f":"Timing!DR6","v":1},{"$f":"Timing!DS6","v":1},{"$f":"Timing!DT6","v":1},{"$f":"Timing!DU6","v":1},{"$f":"Timing!DV6","v":1},{"$f":"Timing!DW6","v":1},{"$f":"Timing!DX6","v":1},{"$f":"Timing!DY6","v":1},{"$f":"Timing!DZ6","v":1},{"$f":"Timing!EA6","v":1},{"$f":"Timing!EB6","v":1},{"$f":"Timing!EC6","v":1},{"$f":"Timing!ED6","v":1},{"$f":"Timing!EE6","v":1},{"$f":"Timing!EF6","v":1},{"$f":"Timing!EG6","v":1},{"$f":"Timing!EH6","v":1},{"$f":"Timing!EI6","v":1},{"$f":"Timing!EJ6","v":1},{"$f":"Timing!EK6","v":1},{"$f":"Timing!EL6","v":1},{"$f":"Timing!EM6","v":1},{"$f":"Timing!EN6","v":1},{"$f":"Timing!EO6","v":1},{"$f":"Timing!EP6","v":1},{"$f":"Timing!EQ6","v":1},{"$f":"Timing!ER6","v":1},{"$f":"Timing!ES6","v":1},{"$f":"Timing!ET6","v":1},{"$f":"Timing!EU6","v":1},{"$f":"Timing!EV6","v":1},{"$f":"Timing!EW6","v":1},{"$f":"Timing!EX6","v":1},{"$f":"Timing!EY6","v":1},{"$f":"Timing!EZ6","v":1},{"$f":"Timing!FA6","v":1},{"$f":"Timing!FB6","v":1},{"$f":"Timing!FC6","v":0},{"$f":"Timing!FD6","v":0},{"$f":"Timing!FE6","v":0},{"$f":"Timing!FF6","v":0},{"$f":"Timing!FG6","v":0},{"$f":"Timing!FH6","v":0},{"$f":"Timing!FI6","v":0},{"$f":"Timing!FJ6","v":0},{"$f":"Timing!FK6","v":0},{"$f":"Timing!FL6","v":0},{"$f":"Timing!FM6","v":0},{"$f":"Timing!FN6","v":0},{"$f":"Timing!FO6","v":0},{"$f":"Timing!FP6","v":0},{"$f":"Timing!FQ6","v":0},{"$f":"Timing!FR6","v":0},{"$f":"Timing!FS6","v":0},{"$f":"Timing!FT6","v":0},{"$f":"Timing!FU6","v":0}]
[null,null,"Days in period",null,null,null,null,null,{"$f":"I3-I2+1","v":91},{"$f":"J3-J2+1","v":91},92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,{"$f":"BV3-BV2+1","v":91},92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,{"$f":"EH3-EH2+1","v":91},92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92]
[null,null,"Pre-flip period",null,null,null,null,null,{"$f":"Timing!K34","v":0},{"$f":"Timing!L34","v":0},{"$f":"Timing!M34","v":0},{"$f":"Timing!N34","v":0},{"$f":"Timing!O34","v":0},{"$f":"Timing!P34","v":0},{"$f":"Timing!Q34","v":0},{"$f":"Timing!R34","v":0},{"$f":"Timing!S34","v":1},{"$f":"Timing!T34","v":1},{"$f":"Timing!U34","v":1},{"$f":"Timing!V34","v":1},{"$f":"Timing!W34","v":1},{"$f":"Timing!X34","v":1},{"$f":"Timing!Y34","v":1},{"$f":"Timing!Z34","v":1},{"$f":"Timing!AA34","v":1},{"$f":"Timing!AB34","v":1},{"$f":"Timing!AC34","v":1},{"$f":"Timing!AD34","v":1},{"$f":"Timing!AE34","v":1},{"$f":"Timing!AF34","v":1},{"$f":"Timing!AG34","v":1},{"$f":"Timing!AH34","v":1},{"$f":"Timing!AI34","v":1},{"$f":"Timing!AJ34","v":1},{"$f":"Timing!AK34","v":1},{"$f":"Timing!AL34","v":1},{"$f":"Timing!AM34","v":0},{"$f":"Timing!AN34","v":0},{"$f":"Timing!AO34","v":0},{"$f":"Timing!AP34","v":0},{"$f":"Timing!AQ34","v":0},{"$f":"Timing!AR34","v":0},{"$f":"Timing!AS34","v":0},{"$f":"Timing!AT34","v":0},{"$f":"Timing!AU34","v":0},{"$f":"Timing!AV34","v":0},{"$f":"Timing!AW34","v":0},{"$f":"Timing!AX34","v":0},{"$f":"Timing!AY34","v":0},{"$f":"Timing!AZ34","v":0},{"$f":"Timing!BA34","v":0},{"$f":"Timing!BB34","v":0},{"$f":"Timing!BC34","v":0},{"$f":"Timing!BD34","v":0},{"$f":"Timing!BE34","v":0},{"$f":"Timing!BF34","v":0},{"$f":"Timing!BG34","v":0},{"$f":"Timing!BH34","v":0},{"$f":"Timing!BI34","v":0},{"$f":"Timing!BJ34","v":0},{"$f":"Timing!BK34","v":0},{"$f":"Timing!BL34","v":0},{"$f":"Timing!BM34","v":0},{"$f":"Timing!BN34","v":0},{"$f":"Timing!BO34","v":0},{"$f":"Timing!BP34","v":0},{"$f":"Timing!BQ34","v":0},{"$f":"Timing!BR34","v":0},{"$f":"Timing!BS34","v":0},{"$f":"Timing!BT34","v":0},{"$f":"Timing!BU34","v":0},{"$f":"Timing!BV34","v":0},{"$f":"Timing!BW34","v":0},{"$f":"Timing!BX34","v":0},{"$f":"Timing!BY34","v":0},{"$f":"Timing!BZ34","v":0},{"$f":"Timing!CA34","v":0},{"$f":"Timing!CB34","v":0},{"$f":"Timing!CC34","v":0},{"$f":"Timing!CD34","v":0},{"$f":"Timing!CE34","v":0},{"$f":"Timing!CF34","v":0},{"$f":"Timing!CG34","v":0},{"$f":"Timing!CH34","v":0},{"$f":"Timing!CI34","v":0},{"$f":"Timing!CJ34","v":0},{"$f":"Timing!CK34","v":0},{"$f":"Timing!CL34","v":0},{"$f":"Timing!CM34","v":0},{"$f":"Timing!CN34","v":0},{"$f":"Timing!CO34","v":0},{"$f":"Timing!CP34","v":0},{"$f":"Timing!CQ34","v":0},{"$f":"Timing!CR34","v":0},{"$f":"Timing!CS34","v":0},{"$f":"Timing!CT34","v":0},{"$f":"Timing!CU34","v":0},{"$f":"Timing!CV34","v":0},{"$f":"Timing!CW34","v":0},{"$f":"Timing!CX34","v":0},{"$f":"Timing!CY34","v":0},{"$f":"Timing!CZ34","v":0},{"$f":"Timing!DA34","v":0},{"$f":"Timing!DB34","v":0},{"$f":"Timing!DC34","v":0},{"$f":"Timing!DD34","v":0},{"$f":"Timing!DE34","v":0},{"$f":"Timing!DF34","v":0},{"$f":"Timing!DG34","v":0},{"$f":"Timing!DH34","v":0},{"$f":"Timing!DI34","v":0},{"$f":"Timing!DJ34","v":0},{"$f":"Timing!DK34","v":0},{"$f":"Timing!DL34","v":0},{"$f":"Timing!DM34","v":0},{"$f":"Timing!DN34","v":0},{"$f":"Timing!DO34","v":0},{"$f":"Timing!DP34","v":0},{"$f":"Timing!DQ34","v":0},{"$f":"Timing!DR34","v":0},{"$f":"Timing!DS34","v":0},{"$f":"Timing!DT34","v":0},{"$f":"Timing!DU34","v":0},{"$f":"Timing!DV34","v":0},{"$f":"Timing!DW34","v":0},{"$f":"Timing!DX34","v":0},{"$f":"Timing!DY34","v":0},{"$f":"Timing!DZ34","v":0},{"$f":"Timing!EA34","v":0},{"$f":"Timing!EB34","v":0},{"$f":"Timing!EC34","v":0},{"$f":"Timing!ED34","v":0},{"$f":"Timing!EE34","v":0},{"$f":"Timing!EF34","v":0},{"$f":"Timing!EG34","v":0},{"$f":"Timing!EH34","v":0},{"$f":"Timing!EI34","v":0},{"$f":"Timing!EJ34","v":0},{"$f":"Timing!EK34","v":0},{"$f":"Timing!EL34","v":0},{"$f":"Timing!EM34","v":0},{"$f":"Timing!EN34","v":0},{"$f":"Timing!EO34","v":0},{"$f":"Timing!EP34","v":0},{"$f":"Timing!EQ34","v":0},{"$f":"Timing!ER34","v":0},{"$f":"Timing!ES34","v":0},{"$f":"Timing!ET34","v":0},{"$f":"Timing!EU34","v":0},{"$f":"Timing!EV34","v":0},{"$f":"Timing!EW34","v":0},{"$f":"Timing!EX34","v":0},{"$f":"Timing!EY34","v":0},{"$f":"Timing!EZ34","v":0},{"$f":"Timing!FA34","v":0},{"$f":"Timing!FB34","v":0},{"$f":"Timing!FC34","v":0},{"$f":"Timing!FD34","v":0},{"$f":"Timing!FE34","v":0},{"$f":"Timing!FF34","v":0},{"$f":"Timing!FG34","v":0},{"$f":"Timing!FH34","v":0},{"$f":"Timing!FI34","v":0},{"$f":"Timing!FJ34","v":0},{"$f":"Timing!FK34","v":0},{"$f":"Timing!FL34","v":0},{"$f":"Timing!FM34","v":0},{"$f":"Timing!FN34","v":0},{"$f":"Timing!FO34","v":0},{"$f":"Timing!FP34","v":0},{"$f":"Timing!FQ34","v":0},{"$f":"Timing!FR34","v":0},{"$f":"Timing!FS34","v":0},{"$f":"Timing!FT34","v":0},{"$f":"Timing!FU34","v":0}]
[null,null,"Post-flip period",null,null,null,null,null,{"$f":"Timing!K35","v":0},{"$f":"Timing!L35","v":0},{"$f":"Timing!M35","v":0},{"$f":"Timing!N35","v":0},{"$f":"Timing!O35","v":0},{"$f":"Timing!P35","v":0},{"$f":"Timing!Q35","v":0},{"$f":"Timing!R35","v":0},{"$f":"Timing!S35","v":0},{"$f":"Timing!T35","v":0},{"$f":"Timing!U35","v":0},{"$f":"Timing!V35","v":0},{"$f":"Timing!W35","v":0},{"$f":"Timing!X35","v":0},{"$f":"Timing!Y35","v":0},{"$f":"Timing!Z35","v":0},{"$f":"Timing!AA35","v":0},{"$f":"Timing!AB35","v":0},{"$f":"Timing!AC35","v":0},{"$f":"Timing!AD35","v":0},{"$f":"Timing!AE35","v":0},{"$f":"Timing!AF35","v":0},{"$f":"Timing!AG35","v":0},{"$f":"Timing!AH35","v":0},{"$f":"Timing!AI35","v":0},{"$f":"Timing!AJ35","v":0},{"$f":"Timing!AK35","v":0},{"$f":"Timing!AL35","v":0},{"$f":"Timing!AM35","v":1},{"$f":"Timing!AN35","v":1},{"$f":"Timing!AO35","v":1},{"$f":"Timing!AP35","v":1},{"$f":"Timing!AQ35","v":1},{"$f":"Timing!AR35","v":1},{"$f":"Timing!AS35","v":1},{"$f":"Timing!AT35","v":1},{"$f":"Timing!AU35","v":1},{"$f":"Timing!AV35","v":1},{"$f":"Timing!AW35","v":1},{"$f":"Timing!AX35","v":1},{"$f":"Timing!AY35","v":1},{"$f":"Timing!AZ35","v":1},{"$f":"Timing!BA35","v":1},{"$f":"Timing!BB35","v":1},{"$f":"Timing!BC35","v":1},{"$f":"Timing!BD35","v":1},{"$f":"Timing!BE35","v":1},{"$f":"Timing!BF35","v":1},{"$f":"Timing!BG35","v":1},{"$f":"Timing!BH35","v":1},{"$f":"Timing!BI35","v":1},{"$f":"Timing!BJ35","v":1},{"$f":"Timing!BK35","v":1},{"$f":"Timing!BL35","v":1},{"$f":"Timing!BM35","v":1},{"$f":"Timing!BN35","v":1},{"$f":"Timing!BO35","v":1},{"$f":"Timing!BP35","v":1},{"$f":"Timing!BQ35","v":1},{"$f":"Timing!BR35","v":1},{"$f":"Timing!BS35","v":1},{"$f":"Timing!BT35","v":1},{"$f":"Timing!BU35","v":1},{"$f":"Timing!BV35","v":1},{"$f":"Timing!BW35","v":1},{"$f":"Timing!BX35","v":1},{"$f":"Timing!BY35","v":1},{"$f":"Timing!BZ35","v":1},{"$f":"Timing!CA35","v":1},{"$f":"Timing!CB35","v":1},{"$f":"Timing!CC35","v":1},{"$f":"Timing!CD35","v":1},{"$f":"Timing!CE35","v":1},{"$f":"Timing!CF35","v":1},{"$f":"Timing!CG35","v":1},{"$f":"Timing!CH35","v":1},{"$f":"Timing!CI35","v":1},{"$f":"Timing!CJ35","v":1},{"$f":"Timing!CK35","v":1},{"$f":"Timing!CL35","v":1},{"$f":"Timing!CM35","v":1},{"$f":"Timing!CN35","v":1},{"$f":"Timing!CO35","v":1},{"$f":"Timing!CP35","v":1},{"$f":"Timing!CQ35","v":1},{"$f":"Timing!CR35","v":1},{"$f":"Timing!CS35","v":1},{"$f":"Timing!CT35","v":1},{"$f":"Timing!CU35","v":1},{"$f":"Timing!CV35","v":1},{"$f":"Timing!CW35","v":1},{"$f":"Timing!CX35","v":1},{"$f":"Timing!CY35","v":1},{"$f":"Timing!CZ35","v":1},{"$f":"Timing!DA35","v":1},{"$f":"Timing!DB35","v":1},{"$f":"Timing!DC35","v":1},{"$f":"Timing!DD35","v":1},{"$f":"Timing!DE35","v":1},{"$f":"Timing!DF35","v":1},{"$f":"Timing!DG35","v":1},{"$f":"Timing!DH35","v":1},{"$f":"Timing!DI35","v":1},{"$f":"Timing!DJ35","v":1},{"$f":"Timing!DK35","v":1},{"$f":"Timing!DL35","v":1},{"$f":"Timing!DM35","v":1},{"$f":"Timing!DN35","v":1},{"$f":"Timing!DO35","v":1},{"$f":"Timing!DP35","v":1},{"$f":"Timing!DQ35","v":1},{"$f":"Timing!DR35","v":1},{"$f":"Timing!DS35","v":1},{"$f":"Timing!DT35","v":1},{"$f":"Timing!DU35","v":1},{"$f":"Timing!DV35","v":1},{"$f":"Timing!DW35","v":1},{"$f":"Timing!DX35","v":1},{"$f":"Timing!DY35","v":1},{"$f":"Timing!DZ35","v":1},{"$f":"Timing!EA35","v":1},{"$f":"Timing!EB35","v":1},{"$f":"Timing!EC35","v":1},{"$f":"Timing!ED35","v":1},{"$f":"Timing!EE35","v":1},{"$f":"Timing!EF35","v":1},{"$f":"Timing!EG35","v":1},{"$f":"Timing!EH35","v":1},{"$f":"Timing!EI35","v":1},{"$f":"Timing!EJ35","v":1},{"$f":"Timing!EK35","v":1},{"$f":"Timing!EL35","v":1},{"$f":"Timing!EM35","v":1},{"$f":"Timing!EN35","v":1},{"$f":"Timing!EO35","v":1},{"$f":"Timing!EP35","v":1},{"$f":"Timing!EQ35","v":1},{"$f":"Timing!ER35","v":1},{"$f":"Timing!ES35","v":1},{"$f":"Timing!ET35","v":1},{"$f":"Timing!EU35","v":1},{"$f":"Timing!EV35","v":1},{"$f":"Timing!EW35","v":1},{"$f":"Timing!EX35","v":1},{"$f":"Timing!EY35","v":1},{"$f":"Timing!EZ35","v":1},{"$f":"Timing!FA35","v":1},{"$f":"Timing!FB35","v":1},{"$f":"Timing!FC35","v":0},{"$f":"Timing!FD35","v":0},{"$f":"Timing!FE35","v":0},{"$f":"Timing!FF35","v":0},{"$f":"Timing!FG35","v":0},{"$f":"Timing!FH35","v":0},{"$f":"Timing!FI35","v":0},{"$f":"Timing!FJ35","v":0},{"$f":"Timing!FK35","v":0},{"$f":"Timing!FL35","v":0},{"$f":"Timing!FM35","v":0},{"$f":"Timing!FN35","v":0},{"$f":"Timing!FO35","v":0},{"$f":"Timing!FP35","v":0},{"$f":"Timing!FQ35","v":0},{"$f":"Timing!FR35","v":0},{"$f":"Timing!FS35","v":0},{"$f":"Timing!FT35","v":0},{"$f":"Timing!FU35","v":0}]
[]
[null,null,"Debt repayment period",null,{"$f":"EDATE('Inputs - Partnership'!H53,12)","v":"2043-01-31"},null,null,null,{"$f":"AND(I6,I3<=$E$11)*1","v":0},{"$f":"AND(J6,J3<=$E$11)*1","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BV6,BV3<=$E$11)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(EH6,EH3<=$E$11)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax Equity Cash Flow Allocation",null,null,null,null,null,{"$f":"'Allocation to partners'!I42","v":0},{"$f":"'Allocation to partners'!J42","v":0},{"$f":"'Allocation to partners'!K42","v":0},{"$f":"'Allocation to partners'!L42","v":0},{"$f":"'Allocation to partners'!M42","v":0},{"$f":"'Allocation to partners'!N42","v":0},{"$f":"'Allocation to partners'!O42","v":0},{"$f":"'Allocation to partners'!P42","v":0},{"$f":"'Allocation to partners'!Q42","v":0},{"$f":"'Allocation to partners'!R42","v":0},{"$f":"'Allocation to partners'!S42","v":0},{"$f":"'Allocation to partners'!T42","v":0},{"$f":"'Allocation to partners'!U42","v":0},{"$f":"'Allocation to partners'!V42","v":0},{"$f":"'Allocation to partners'!W42","v":0},{"$f":"'Allocation to partners'!X42","v":0},{"$f":"'Allocation to partners'!Y42","v":0},{"$f":"'Allocation to partners'!Z42","v":0},{"$f":"'Allocation to partners'!AA42","v":0},{"$f":"'Allocation to partners'!AB42","v":0},{"$f":"'Allocation to partners'!AC42","v":0},{"$f":"'Allocation to partners'!AD42","v":0},{"$f":"'Allocation to partners'!AE42","v":0},{"$f":"'Allocation to partners'!AF42","v":0},{"$f":"'Allocation to partners'!AG42","v":0},{"$f":"'Allocation to partners'!AH42","v":0},{"$f":"'Allocation to partners'!AI42","v":0},{"$f":"'Allocation to partners'!AJ42","v":0},{"$f":"'Allocation to partners'!AK42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!AL42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!AM42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!AN42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!AO42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!AP42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!AQ42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!AR42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!AS42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!AT42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!AU42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!AV42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!AW42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!AX42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!AY42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!AZ42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BA42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BB42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BC42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BD42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BE42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BF42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BG42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BH42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BI42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BJ42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BK42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BL42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BM42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BN42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BO42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BP42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BQ42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BR42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BS42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BT42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BU42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BV42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BW42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BX42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BY42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BZ42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CA42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CB42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CC42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CD42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CE42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CF42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CG42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CH42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CI42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CJ42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CK42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CL42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CM42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CN42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CO42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CP42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CQ42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CR42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CS42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CT42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CU42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CV42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CW42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CX42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CY42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CZ42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DA42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DB42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DC42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DD42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DE42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DF42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DG42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DH42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DI42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DJ42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DK42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DL42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DM42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DN42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DO42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DP42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DQ42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DR42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DS42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DT42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DU42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DV42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DW42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DX42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DY42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DZ42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EA42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EB42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EC42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!ED42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EE42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EF42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EG42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EH42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EI42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EJ42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EK42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EL42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EM42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EN42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EO42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EP42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EQ42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!ER42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!ES42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!ET42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EU42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EV42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EW42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EX42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EY42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EZ42","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!FA42","v":0},{"$f":"'Allocation to partners'!FB42","v":0},{"$f":"'Allocation to partners'!FC42","v":0},{"$f":"'Allocation to partners'!FD42","v":0},{"$f":"'Allocation to partners'!FE42","v":0},{"$f":"'Allocation to partners'!FF42","v":0},{"$f":"'Allocation to partners'!FG42","v":0},{"$f":"'Allocation to partners'!FH42","v":0},{"$f":"'Allocation to partners'!FI42","v":0},{"$f":"'Allocation to partners'!FJ42","v":0},{"$f":"'Allocation to partners'!FK42","v":0},{"$f":"'Allocation to partners'!FL42","v":0},{"$f":"'Allocation to partners'!FM42","v":0},{"$f":"'Allocation to partners'!FN42","v":0},{"$f":"'Allocation to partners'!FO42","v":0},{"$f":"'Allocation to partners'!FP42","v":0},{"$f":"'Allocation to partners'!FQ42","v":0},{"$f":"'Allocation to partners'!FR42","v":0},{"$f":"'Allocation to partners'!FS42","v":0}]
[]
[null,"P50 debt sizing"]
[null,null,"EBITDA - P50",null,null,null,null,null,{"$f":"'Partnership Cash Flow'!I85","v":0},{"$f":"'Partnership Cash Flow'!J85","v":0},{"$f":"'Partnership Cash Flow'!K85","v":0},{"$f":"'Partnership Cash Flow'!L85","v":0},{"$f":"'Partnership Cash Flow'!M85","v":0},{"$f":"'Partnership Cash Flow'!N85","v":0},{"$f":"'Partnership Cash Flow'!O85","v":0},{"$f":"'Partnership Cash Flow'!P85","v":0},{"$f":"'Partnership Cash Flow'!Q85","v":4088.4033867587364},{"$f":"'Partnership Cash Flow'!R85","v":7137.1898268952036},{"$f":"'Partnership Cash Flow'!S85","v":6379.9877723376139},{"$f":"'Partnership Cash Flow'!T85","v":3622.1998906499985},{"$f":"'Partnership Cash Flow'!U85","v":3611.0384945112191},{"$f":"'Partnership Cash Flow'!V85","v":3610.1403115459016},{"$f":"'Partnership Cash Flow'!W85","v":3609.2375924515832},{"$f":"'Partnership Cash Flow'!X85","v":3608.3303142296222},{"$f":"'Partnership Cash Flow'!Y85","v":3597.2159597462187},{"$f":"'Partnership Cash Flow'!Z85","v":3596.2994938038451},{"$f":"'Partnership Cash Flow'!AA85","v":3595.3783990325965},{"$f":"'Partnership Cash Flow'!AB85","v":3594.4526519616143},{"$f":"'Partnership Cash Flow'!AC85","v":3583.3845793171936},{"$f":"'Partnership Cash Flow'!AD85","v":3582.4494567552792},{"$f":"'Partnership Cash Flow'!AE85","v":3581.5096107611853},{"$f":"'Partnership Cash Flow'!AF85","v":3580.5650173820868},{"$f":"'Partnership Cash Flow'!AG85","v":3547.0687350527214},{"$f":"'Partnership Cash Flow'!AH85","v":3546.1145745563581},{"$f":"'Partnership Cash Flow'!AI85","v":3545.1555940817766},{"$f":"'Partnership Cash Flow'!AJ85","v":3544.1917691842323},{"$f":"'Partnership Cash Flow'!AK85","v":3532.7611024852963},{"$f":"'Partnership Cash Flow'!AL85","v":3531.787514908714},{"$f":"'Partnership Cash Flow'!AM85","v":3530.8090088250206},{"$f":"'Partnership Cash Flow'!AN85","v":3529.8255592873898},{"$f":"'Partnership Cash Flow'!AO85","v":3518.429737086014},{"$f":"'Partnership Cash Flow'!AP85","v":3517.436325290852},{"$f":"'Partnership Cash Flow'!AQ85","v":3516.4378944358732},{"$f":"'Partnership Cash Flow'!AR85","v":3515.4344190618008},{"$f":"'Partnership Cash Flow'!AS85","v":3504.0724753467416},{"$f":"'Partnership Cash Flow'!AT85","v":3503.0588340369513},{"$f":"'Partnership Cash Flow'!AU85","v":3502.0400710490217},{"$f":"'Partnership Cash Flow'!AV85","v":3501.0161604006366},{"$f":"'Partnership Cash Flow'!AW85","v":3489.6871194316632},{"$f":"'Partnership Cash Flow'!AX85","v":3488.6528349849846},{"$f":"'Partnership Cash Flow'!AY85","v":3487.6133241335483},{"$f":"'Partnership Cash Flow'!AZ85","v":3486.5685603611932},{"$f":"'Partnership Cash Flow'!BA85","v":3475.2714364098147},{"$f":"'Partnership Cash Flow'!BB85","v":3474.2160867057419},{"$f":"'Partnership Cash Flow'!BC85","v":3473.1554037184355},{"$f":"'Partnership Cash Flow'!BD85","v":3472.0893603868567},{"$f":"'Partnership Cash Flow'!BE85","v":3327.2489749579681},{"$f":"'Partnership Cash Flow'!BF85","v":3326.1721292021425},{"$f":"'Partnership Cash Flow'!BG85","v":3325.0898410882774},{"$f":"'Partnership Cash Flow'!BH85","v":3324.0020829991954},{"$f":"'Partnership Cash Flow'!BI85","v":3313.562459722436},{"$f":"'Partnership Cash Flow'!BJ85","v":3312.4636782673806},{"$f":"'Partnership Cash Flow'!BK85","v":3311.3593431377549},{"$f":"'Partnership Cash Flow'!BL85","v":3310.2494261487482},{"$f":"'Partnership Cash Flow'!BM85","v":3299.8339486244449},{"$f":"'Partnership Cash Flow'!BN85","v":3298.712782786572},{"$f":"'Partnership Cash Flow'!BO85","v":3297.5859496695343},{"$f":"'Partnership Cash Flow'!BP85","v":3296.4534205091504},{"$f":"'Partnership Cash Flow'!BQ85","v":3286.0610887004086},{"$f":"'Partnership Cash Flow'!BR85","v":3284.9170805732192},{"$f":"'Partnership Cash Flow'!BS85","v":3283.7672892269006},{"$f":"'Partnership Cash Flow'!BT85","v":3282.611685305922},{"$f":"'Partnership Cash Flow'!BU85","v":3272.2414876452076},{"$f":"'Partnership Cash Flow'!BV85","v":3271.0741699086016},{"$f":"'Partnership Cash Flow'!BW85","v":3269.9009506292423},{"$f":"'Partnership Cash Flow'!BX85","v":3268.7217998480232},{"$f":"'Partnership Cash Flow'!BY85","v":662.12662003882087},{"$f":"'Partnership Cash Flow'!BZ85","v":660.9355157644377},{"$f":"'Partnership Cash Flow'!CA85","v":659.73838919072455},{"$f":"'Partnership Cash Flow'!CB85","v":658.5352097425141},{"$f":"'Partnership Cash Flow'!CC85","v":647.56100771702756},{"$f":"'Partnership Cash Flow'!CD85","v":646.34563016953575},{"$f":"'Partnership Cash Flow'!CE85","v":645.12410708286234},{"$f":"'Partnership Cash Flow'!CF85","v":643.89640725303639},{"$f":"'Partnership Cash Flow'!CG85","v":632.94107222702814},{"$f":"'Partnership Cash Flow'!CH85","v":631.70092466127483},{"$f":"'Partnership Cash Flow'!CI85","v":630.454505781845},{"$f":"'Partnership Cash Flow'!CJ85","v":629.20178374295506},{"$f":"'Partnership Cash Flow'!CK85","v":618.26425503120413},{"$f":"'Partnership Cash Flow'!CL85","v":616.99883048514153},{"$f":"'Partnership Cash Flow'!CM85","v":615.72700626382425},{"$f":"'Partnership Cash Flow'!CN85","v":614.44874986637751},{"$f":"'Partnership Cash Flow'!CO85","v":603.52795374618972},{"$f":"'Partnership Cash Flow'!CP85","v":602.23673482948652},{"$f":"'Partnership Cash Flow'!CQ85","v":600.93898523533699},{"$f":"'Partnership Cash Flow'!CR85","v":599.63467179421764},{"$f":"'Partnership Cash Flow'!CS85","v":-877.5799479702805},{"$f":"'Partnership Cash Flow'!CT85","v":1906.7349293995699},{"$f":"'Partnership Cash Flow'!CU85","v":1905.4107237029211},{"$f":"'Partnership Cash Flow'!CV85","v":1904.0798197793627},{"$f":"'Partnership Cash Flow'!CW85","v":1851.0391297974224},{"$f":"'Partnership Cash Flow'!CX85","v":1849.6947271718582},{"$f":"'Partnership Cash Flow'!CY85","v":1848.3435237228944},{"$f":"'Partnership Cash Flow'!CZ85","v":1846.985484901908},{"$f":"'Partnership Cash Flow'!DA85","v":1695.2146151137231},{"$f":"'Partnership Cash Flow'!DB85","v":1693.8428011963329},{"$f":"'Partnership Cash Flow'!DC85","v":1692.4640471990488},{"$f":"'Partnership Cash Flow'!DD85","v":1691.0783178622114},{"$f":"'Partnership Cash Flow'!DE85","v":1679.2675884081177},{"$f":"'Partnership Cash Flow'!DF85","v":1677.8678018920823},{"$f":"'Partnership Cash Flow'!DG85","v":1676.4609331735276},{"$f":"'Partnership Cash Flow'!DH85","v":1675.0469462670369},{"$f":"'Partnership Cash Flow'!DI85","v":1775.816154361496},{"$f":"'Partnership Cash Flow'!DJ85","v":1774.3878223868351},{"$f":"'Partnership Cash Flow'!DK85","v":1772.9522631615516},{"$f":"'Partnership Cash Flow'!DL85","v":1771.5094399594414},{"$f":"'Partnership Cash Flow'!DM85","v":1697.8946237296041},{"$f":"'Partnership Cash Flow'!DN85","v":1696.4371616439375},{"$f":"'Partnership Cash Flow'!DO85","v":1694.9723242734813},{"$f":"'Partnership Cash Flow'!DP85","v":1693.500074135902},{"$f":"'Partnership Cash Flow'!DQ85","v":1554.1404683883366},{"$f":"'Partnership Cash Flow'!DR85","v":1552.6532795026565},{"$f":"'Partnership Cash Flow'!DS85","v":1551.1585642501075},{"$f":"'Partnership Cash Flow'!DT85","v":1549.6562843765639},{"$f":"'Partnership Cash Flow'!DU85","v":1579.1470310366717},{"$f":"'Partnership Cash Flow'!DV85","v":1577.6295063760203},{"$f":"'Partnership Cash Flow'!DW85","v":1576.10430115537},{"$f":"'Partnership Cash Flow'!DX85","v":1574.5713763328126},{"$f":"'Partnership Cash Flow'!DY85","v":1592.1423765466805},{"$f":"'Partnership Cash Flow'!DZ85","v":1590.5938945956268},{"$f":"'Partnership Cash Flow'!EA85","v":1589.0375747159367},{"$f":"'Partnership Cash Flow'!EB85","v":1587.4733770615965},{"$f":"'Partnership Cash Flow'!EC85","v":1570.899093708945},{"$f":"'Partnership Cash Flow'!ED85","v":1569.3190201517514},{"$f":"'Partnership Cash Flow'!EE85","v":1567.7309480559747},{"$f":"'Partnership Cash Flow'!EF85","v":1566.134836754833},{"$f":"'Partnership Cash Flow'!EG85","v":1549.6179536500172},{"$f":"'Partnership Cash Flow'!EH85","v":1548.0056411053824},{"$f":"'Partnership Cash Flow'!EI85","v":1546.3851661037356},{"$f":"'Partnership Cash Flow'!EJ85","v":1544.7564871405134},{"$f":"'Partnership Cash Flow'!EK85","v":1528.2958132706895},{"$f":"'Partnership Cash Flow'!EL85","v":1526.650601020958},{"$f":"'Partnership Cash Flow'!EM85","v":1524.9970590187245},{"$f":"'Partnership Cash Flow'!EN85","v":1523.3351449042786},{"$f":"'Partnership Cash Flow'!EO85","v":1506.9294788962784},{"$f":"'Partnership Cash Flow'!EP85","v":1505.2506926109927},{"$f":"'Partnership Cash Flow'!EQ85","v":1503.5634058306471},{"$f":"'Partnership Cash Flow'!ER85","v":1501.8675753226544},{"$f":"'Partnership Cash Flow'!ES85","v":1485.5157051432466},{"$f":"'Partnership Cash Flow'!ET85","v":1483.8026565969317},{"$f":"'Partnership Cash Flow'!EU85","v":1482.0809332944598},{"$f":"'Partnership Cash Flow'!EV85","v":1480.3504911122677},{"$f":"'Partnership Cash Flow'!EW85","v":1464.05119376266},{"$f":"'Partnership Cash Flow'!EX85","v":1462.3031805467124},{"$f":"'Partnership Cash Flow'!EY85","v":1460.5463147220089},{"$f":"'Partnership Cash Flow'!EZ85","v":1458.7805512555324},{"$f":"'Partnership Cash Flow'!FA85","v":0},{"$f":"'Partnership Cash Flow'!FB85","v":0},{"$f":"'Partnership Cash Flow'!FC85","v":0},{"$f":"'Partnership Cash Flow'!FD85","v":0},{"$f":"'Partnership Cash Flow'!FE85","v":0},{"$f":"'Partnership Cash Flow'!FF85","v":0},{"$f":"'Partnership Cash Flow'!FG85","v":0},{"$f":"'Partnership Cash Flow'!FH85","v":0},{"$f":"'Partnership Cash Flow'!FI85","v":0},{"$f":"'Partnership Cash Flow'!FJ85","v":0},{"$f":"'Partnership Cash Flow'!FK85","v":0},{"$f":"'Partnership Cash Flow'!FL85","v":0},{"$f":"'Partnership Cash Flow'!FM85","v":0},{"$f":"'Partnership Cash Flow'!FN85","v":0},{"$f":"'Partnership Cash Flow'!FO85","v":0},{"$f":"'Partnership Cash Flow'!FP85","v":0},{"$f":"'Partnership Cash Flow'!FQ85","v":0},{"$f":"'Partnership Cash Flow'!FR85","v":0},{"$f":"'Partnership Cash Flow'!FS85","v":0}]
[null,null,"Less: preferred yield",null,null,null,null,null,{"$f":"'Allocation to partners'!I55","v":0},{"$f":"'Allocation to partners'!J55","v":0},{"$f":"'Allocation to partners'!K55","v":0},{"$f":"'Allocation to partners'!L55","v":0},{"$f":"'Allocation to partners'!M55","v":0},{"$f":"'Allocation to partners'!N55","v":0},{"$f":"'Allocation to partners'!O55","v":0},{"$f":"'Allocation to partners'!P55","v":0},{"$f":"'Allocation to partners'!Q55","v":553.77},{"$f":"'Allocation to partners'!R55","v":553.77},{"$f":"'Allocation to partners'!S55","v":553.77},{"$f":"'Allocation to partners'!T55","v":553.77},{"$f":"'Allocation to partners'!U55","v":553.77},{"$f":"'Allocation to partners'!V55","v":553.77},{"$f":"'Allocation to partners'!W55","v":553.77},{"$f":"'Allocation to partners'!X55","v":553.77},{"$f":"'Allocation to partners'!Y55","v":553.77},{"$f":"'Allocation to partners'!Z55","v":553.77},{"$f":"'Allocation to partners'!AA55","v":553.77},{"$f":"'Allocation to partners'!AB55","v":553.77},{"$f":"'Allocation to partners'!AC55","v":553.77},{"$f":"'Allocation to partners'!AD55","v":553.77},{"$f":"'Allocation to partners'!AE55","v":553.77},{"$f":"'Allocation to partners'!AF55","v":553.77},{"$f":"'Allocation to partners'!AG55","v":553.77},{"$f":"'Allocation to partners'!AH55","v":553.77},{"$f":"'Allocation to partners'!AI55","v":553.77},{"$f":"'Allocation to partners'!AJ55","v":553.77},{"$f":"'Allocation to partners'!AK55","v":0},{"$f":"'Allocation to partners'!AL55","v":0},{"$f":"'Allocation to partners'!AM55","v":0},{"$f":"'Allocation to partners'!AN55","v":0},{"$f":"'Allocation to partners'!AO55","v":0},{"$f":"'Allocation to partners'!AP55","v":0},{"$f":"'Allocation to partners'!AQ55","v":0},{"$f":"'Allocation to partners'!AR55","v":0},{"$f":"'Allocation to partners'!AS55","v":0},{"$f":"'Allocation to partners'!AT55","v":0},{"$f":"'Allocation to partners'!AU55","v":0},{"$f":"'Allocation to partners'!AV55","v":0},{"$f":"'Allocation to partners'!AW55","v":0},{"$f":"'Allocation to partners'!AX55","v":0},{"$f":"'Allocation to partners'!AY55","v":0},{"$f":"'Allocation to partners'!AZ55","v":0},{"$f":"'Allocation to partners'!BA55","v":0},{"$f":"'Allocation to partners'!BB55","v":0},{"$f":"'Allocation to partners'!BC55","v":0},{"$f":"'Allocation to partners'!BD55","v":0},{"$f":"'Allocation to partners'!BE55","v":0},{"$f":"'Allocation to partners'!BF55","v":0},{"$f":"'Allocation to partners'!BG55","v":0},{"$f":"'Allocation to partners'!BH55","v":0},{"$f":"'Allocation to partners'!BI55","v":0},{"$f":"'Allocation to partners'!BJ55","v":0},{"$f":"'Allocation to partners'!BK55","v":0},{"$f":"'Allocation to partners'!BL55","v":0},{"$f":"'Allocation to partners'!BM55","v":0},{"$f":"'Allocation to partners'!BN55","v":0},{"$f":"'Allocation to partners'!BO55","v":0},{"$f":"'Allocation to partners'!BP55","v":0},{"$f":"'Allocation to partners'!BQ55","v":0},{"$f":"'Allocation to partners'!BR55","v":0},{"$f":"'Allocation to partners'!BS55","v":0},{"$f":"'Allocation to partners'!BT55","v":0},{"$f":"'Allocation to partners'!BU55","v":0},{"$f":"'Allocation to partners'!BV55","v":0},{"$f":"'Allocation to partners'!BW55","v":0},{"$f":"'Allocation to partners'!BX55","v":0},{"$f":"'Allocation to partners'!BY55","v":0},{"$f":"'Allocation to partners'!BZ55","v":0},{"$f":"'Allocation to partners'!CA55","v":0},{"$f":"'Allocation to partners'!CB55","v":0},{"$f":"'Allocation to partners'!CC55","v":0},{"$f":"'Allocation to partners'!CD55","v":0},{"$f":"'Allocation to partners'!CE55","v":0},{"$f":"'Allocation to partners'!CF55","v":0},{"$f":"'Allocation to partners'!CG55","v":0},{"$f":"'Allocation to partners'!CH55","v":0},{"$f":"'Allocation to partners'!CI55","v":0},{"$f":"'Allocation to partners'!CJ55","v":0},{"$f":"'Allocation to partners'!CK55","v":0},{"$f":"'Allocation to partners'!CL55","v":0},{"$f":"'Allocation to partners'!CM55","v":0},{"$f":"'Allocation to partners'!CN55","v":0},{"$f":"'Allocation to partners'!CO55","v":0},{"$f":"'Allocation to partners'!CP55","v":0},{"$f":"'Allocation to partners'!CQ55","v":0},{"$f":"'Allocation to partners'!CR55","v":0},{"$f":"'Allocation to partners'!CS55","v":0},{"$f":"'Allocation to partners'!CT55","v":0},{"$f":"'Allocation to partners'!CU55","v":0},{"$f":"'Allocation to partners'!CV55","v":0},{"$f":"'Allocation to partners'!CW55","v":0},{"$f":"'Allocation to partners'!CX55","v":0},{"$f":"'Allocation to partners'!CY55","v":0},{"$f":"'Allocation to partners'!CZ55","v":0},{"$f":"'Allocation to partners'!DA55","v":0},{"$f":"'Allocation to partners'!DB55","v":0},{"$f":"'Allocation to partners'!DC55","v":0},{"$f":"'Allocation to partners'!DD55","v":0},{"$f":"'Allocation to partners'!DE55","v":0},{"$f":"'Allocation to partners'!DF55","v":0},{"$f":"'Allocation to partners'!DG55","v":0},{"$f":"'Allocation to partners'!DH55","v":0},{"$f":"'Allocation to partners'!DI55","v":0},{"$f":"'Allocation to partners'!DJ55","v":0},{"$f":"'Allocation to partners'!DK55","v":0},{"$f":"'Allocation to partners'!DL55","v":0},{"$f":"'Allocation to partners'!DM55","v":0},{"$f":"'Allocation to partners'!DN55","v":0},{"$f":"'Allocation to partners'!DO55","v":0},{"$f":"'Allocation to partners'!DP55","v":0},{"$f":"'Allocation to partners'!DQ55","v":0},{"$f":"'Allocation to partners'!DR55","v":0},{"$f":"'Allocation to partners'!DS55","v":0},{"$f":"'Allocation to partners'!DT55","v":0},{"$f":"'Allocation to partners'!DU55","v":0},{"$f":"'Allocation to partners'!DV55","v":0},{"$f":"'Allocation to partners'!DW55","v":0},{"$f":"'Allocation to partners'!DX55","v":0},{"$f":"'Allocation to partners'!DY55","v":0},{"$f":"'Allocation to partners'!DZ55","v":0},{"$f":"'Allocation to partners'!EA55","v":0},{"$f":"'Allocation to partners'!EB55","v":0},{"$f":"'Allocation to partners'!EC55","v":0},{"$f":"'Allocation to partners'!ED55","v":0},{"$f":"'Allocation to partners'!EE55","v":0},{"$f":"'Allocation to partners'!EF55","v":0},{"$f":"'Allocation to partners'!EG55","v":0},{"$f":"'Allocation to partners'!EH55","v":0},{"$f":"'Allocation to partners'!EI55","v":0},{"$f":"'Allocation to partners'!EJ55","v":0},{"$f":"'Allocation to partners'!EK55","v":0},{"$f":"'Allocation to partners'!EL55","v":0},{"$f":"'Allocation to partners'!EM55","v":0},{"$f":"'Allocation to partners'!EN55","v":0},{"$f":"'Allocation to partners'!EO55","v":0},{"$f":"'Allocation to partners'!EP55","v":0},{"$f":"'Allocation to partners'!EQ55","v":0},{"$f":"'Allocation to partners'!ER55","v":0},{"$f":"'Allocation to partners'!ES55","v":0},{"$f":"'Allocation to partners'!ET55","v":0},{"$f":"'Allocation to partners'!EU55","v":0},{"$f":"'Allocation to partners'!EV55","v":0},{"$f":"'Allocation to partners'!EW55","v":0},{"$f":"'Allocation to partners'!EX55","v":0},{"$f":"'Allocation to partners'!EY55","v":0},{"$f":"'Allocation to partners'!EZ55","v":0},{"$f":"'Allocation to partners'!FA55","v":0},{"$f":"'Allocation to partners'!FB55","v":0},{"$f":"'Allocation to partners'!FC55","v":0},{"$f":"'Allocation to partners'!FD55","v":0},{"$f":"'Allocation to partners'!FE55","v":0},{"$f":"'Allocation to partners'!FF55","v":0},{"$f":"'Allocation to partners'!FG55","v":0},{"$f":"'Allocation to partners'!FH55","v":0},{"$f":"'Allocation to partners'!FI55","v":0},{"$f":"'Allocation to partners'!FJ55","v":0},{"$f":"'Allocation to partners'!FK55","v":0},{"$f":"'Allocation to partners'!FL55","v":0},{"$f":"'Allocation to partners'!FM55","v":0},{"$f":"'Allocation to partners'!FN55","v":0},{"$f":"'Allocation to partners'!FO55","v":0},{"$f":"'Allocation to partners'!FP55","v":0},{"$f":"'Allocation to partners'!FQ55","v":0},{"$f":"'Allocation to partners'!FR55","v":0},{"$f":"'Allocation to partners'!FS55","v":0}]
[null,null,"Less: cash flow allocated to TE",null,null,null,null,null,{"$f":"'Allocation to partners'!I49","v":0},{"$f":"'Allocation to partners'!J49","v":0},{"$f":"'Allocation to partners'!K49","v":0},{"$f":"'Allocation to partners'!L49","v":0},{"$f":"'Allocation to partners'!M49","v":0},{"$f":"'Allocation to partners'!N49","v":0},{"$f":"'Allocation to partners'!O49","v":0},{"$f":"'Allocation to partners'!P49","v":0},{"$f":"'Allocation to partners'!Q49","v":0},{"$f":"'Allocation to partners'!R49","v":0},{"$f":"'Allocation to partners'!S49","v":0},{"$f":"'Allocation to partners'!T49","v":0},{"$f":"'Allocation to partners'!U49","v":0},{"$f":"'Allocation to partners'!V49","v":0},{"$f":"'Allocation to partners'!W49","v":0},{"$f":"'Allocation to partners'!X49","v":0},{"$f":"'Allocation to partners'!Y49","v":0},{"$f":"'Allocation to partners'!Z49","v":0},{"$f":"'Allocation to partners'!AA49","v":0},{"$f":"'Allocation to partners'!AB49","v":0},{"$f":"'Allocation to partners'!AC49","v":0},{"$f":"'Allocation to partners'!AD49","v":0},{"$f":"'Allocation to partners'!AE49","v":0},{"$f":"'Allocation to partners'!AF49","v":0},{"$f":"'Allocation to partners'!AG49","v":0},{"$f":"'Allocation to partners'!AH49","v":0},{"$f":"'Allocation to partners'!AI49","v":0},{"$f":"'Allocation to partners'!AJ49","v":0},{"$f":"'Allocation to partners'!AK49","v":176.63805512426498},{"$f":"'Allocation to partners'!AL49","v":176.58937574543586},{"$f":"'Allocation to partners'!AM49","v":176.54045044125118},{"$f":"'Allocation to partners'!AN49","v":176.49127796436966},{"$f":"'Allocation to partners'!AO49","v":175.92148685430087},{"$f":"'Allocation to partners'!AP49","v":175.87181626454276},{"$f":"'Allocation to partners'!AQ49","v":175.82189472179383},{"$f":"'Allocation to partners'!AR49","v":175.77172095309018},{"$f":"'Allocation to partners'!AS49","v":175.20362376733723},{"$f":"'Allocation to partners'!AT49","v":175.15294170184771},{"$f":"'Allocation to partners'!AU49","v":175.10200355245124},{"$f":"'Allocation to partners'!AV49","v":175.05080802003198},{"$f":"'Allocation to partners'!AW49","v":174.48435597158331},{"$f":"'Allocation to partners'!AX49","v":174.43264174924937},{"$f":"'Allocation to partners'!AY49","v":174.38066620667757},{"$f":"'Allocation to partners'!AZ49","v":174.32842801805981},{"$f":"'Allocation to partners'!BA49","v":173.76357182049088},{"$f":"'Allocation to partners'!BB49","v":173.71080433528724},{"$f":"'Allocation to partners'!BC49","v":173.65777018592192},{"$f":"'Allocation to partners'!BD49","v":173.60446801934299},{"$f":"'Allocation to partners'!BE49","v":166.36244874789855},{"$f":"'Allocation to partners'!BF49","v":166.30860646010728},{"$f":"'Allocation to partners'!BG49","v":166.25449205441402},{"$f":"'Allocation to partners'!BH49","v":166.20010414995991},{"$f":"'Allocation to partners'!BI49","v":165.67812298612193},{"$f":"'Allocation to partners'!BJ49","v":165.62318391336919},{"$f":"'Allocation to partners'!BK49","v":165.5679671568879},{"$f":"'Allocation to partners'!BL49","v":165.51247130743755},{"$f":"'Allocation to partners'!BM49","v":164.99169743122241},{"$f":"'Allocation to partners'!BN49","v":164.93563913932874},{"$f":"'Allocation to partners'!BO49","v":164.87929748347688},{"$f":"'Allocation to partners'!BP49","v":164.82267102545768},{"$f":"'Allocation to partners'!BQ49","v":164.30305443502058},{"$f":"'Allocation to partners'!BR49","v":164.24585402866111},{"$f":"'Allocation to partners'!BS49","v":164.18836446134517},{"$f":"'Allocation to partners'!BT49","v":164.13058426529625},{"$f":"'Allocation to partners'!BU49","v":163.61207438226052},{"$f":"'Allocation to partners'!BV49","v":163.55370849543021},{"$f":"'Allocation to partners'!BW49","v":163.49504753146226},{"$f":"'Allocation to partners'!BX49","v":163.43608999240132},{"$f":"'Allocation to partners'!BY49","v":33.106331001941072},{"$f":"'Allocation to partners'!BZ49","v":33.046775788221915},{"$f":"'Allocation to partners'!CA49","v":32.98691945953626},{"$f":"'Allocation to partners'!CB49","v":32.926760487125733},{"$f":"'Allocation to partners'!CC49","v":32.378050385851409},{"$f":"'Allocation to partners'!CD49","v":32.317281508476817},{"$f":"'Allocation to partners'!CE49","v":32.256205354143148},{"$f":"'Allocation to partners'!CF49","v":32.194820362651846},{"$f":"'Allocation to partners'!CG49","v":31.647053611351435},{"$f":"'Allocation to partners'!CH49","v":31.585046233063768},{"$f":"'Allocation to partners'!CI49","v":31.522725289092278},{"$f":"'Allocation to partners'!CJ49","v":31.46008918714778},{"$f":"'Allocation to partners'!CK49","v":30.913212751560234},{"$f":"'Allocation to partners'!CL49","v":30.849941524257105},{"$f":"'Allocation to partners'!CM49","v":30.786350313191239},{"$f":"'Allocation to partners'!CN49","v":30.722437493318903},{"$f":"'Allocation to partners'!CO49","v":30.176397687309514},{"$f":"'Allocation to partners'!CP49","v":30.111836741474352},{"$f":"'Allocation to partners'!CQ49","v":30.046949261766876},{"$f":"'Allocation to partners'!CR49","v":29.98173358971091},{"$f":"'Allocation to partners'!CS49","v":-43.878997398514066},{"$f":"'Allocation to partners'!CT49","v":95.336746469978578},{"$f":"'Allocation to partners'!CU49","v":95.270536185146142},{"$f":"'Allocation to partners'!CV49","v":95.203990988968215},{"$f":"'Allocation to partners'!CW49","v":92.551956489871202},{"$f":"'Allocation to partners'!CX49","v":92.484736358592997},{"$f":"'Allocation to partners'!CY49","v":92.4171761861448},{"$f":"'Allocation to partners'!CZ49","v":92.349274245095486},{"$f":"'Allocation to partners'!DA49","v":84.760730755686225},{"$f":"'Allocation to partners'!DB49","v":84.692140059816722},{"$f":"'Allocation to partners'!DC49","v":84.623202359952515},{"$f":"'Allocation to partners'!DD49","v":84.553915893110641},{"$f":"'Allocation to partners'!DE49","v":83.963379420405957},{"$f":"'Allocation to partners'!DF49","v":83.893390094604186},{"$f":"'Allocation to partners'!DG49","v":83.823046658676446},{"$f":"'Allocation to partners'!DH49","v":83.752347313351919},{"$f":"'Allocation to partners'!DI49","v":88.790807718074888},{"$f":"'Allocation to partners'!DJ49","v":88.719391119341836},{"$f":"'Allocation to partners'!DK49","v":88.647613158077661},{"$f":"'Allocation to partners'!DL49","v":88.575471997972144},{"$f":"'Allocation to partners'!DM49","v":84.894731186480286},{"$f":"'Allocation to partners'!DN49","v":84.821858082196954},{"$f":"'Allocation to partners'!DO49","v":84.74861621367414},{"$f":"'Allocation to partners'!DP49","v":84.675003706795167},{"$f":"'Allocation to partners'!DQ49","v":77.707023419416899},{"$f":"'Allocation to partners'!DR49","v":77.632663975132886},{"$f":"'Allocation to partners'!DS49","v":77.557928212505445},{"$f":"'Allocation to partners'!DT49","v":77.482814218828267},{"$f":"'Allocation to partners'!DU49","v":78.957351551833654},{"$f":"'Allocation to partners'!DV49","v":78.881475318801094},{"$f":"'Allocation to partners'!DW49","v":78.805215057768564},{"$f":"'Allocation to partners'!DX49","v":78.728568816640703},{"$f":"'Allocation to partners'!DY49","v":79.607118827334091},{"$f":"'Allocation to partners'!DZ49","v":79.529694729781411},{"$f":"'Allocation to partners'!EA49","v":79.45187873579691},{"$f":"'Allocation to partners'!EB49","v":79.373668853079892},{"$f":"'Allocation to partners'!EC49","v":78.544954685447323},{"$f":"'Allocation to partners'!ED49","v":78.465951007587634},{"$f":"'Allocation to partners'!EE49","v":78.386547402798811},{"$f":"'Allocation to partners'!EF49","v":78.306741837741725},{"$f":"'Allocation to partners'!EG49","v":77.480897682500924},{"$f":"'Allocation to partners'!EH49","v":77.400282055269187},{"$f":"'Allocation to partners'!EI49","v":77.31925830518685},{"$f":"'Allocation to partners'!EJ49","v":77.237824357025744},{"$f":"'Allocation to partners'!EK49","v":76.414790663534546},{"$f":"'Allocation to partners'!EL49","v":76.332530051047968},{"$f":"'Allocation to partners'!EM49","v":76.249852950936287},{"$f":"'Allocation to partners'!EN49","v":76.166757245214001},{"$f":"'Allocation to partners'!EO49","v":75.346473944813994},{"$f":"'Allocation to partners'!EP49","v":75.262534630549709},{"$f":"'Allocation to partners'!EQ49","v":75.178170291532425},{"$f":"'Allocation to partners'!ER49","v":75.093378766132787},{"$f":"'Allocation to partners'!ES49","v":74.275785257162397},{"$f":"'Allocation to partners'!ET49","v":74.190132829846647},{"$f":"'Allocation to partners'!EU49","v":74.104046664723057},{"$f":"'Allocation to partners'!EV49","v":74.017524555613448},{"$f":"'Allocation to partners'!EW49","v":73.202559688133064},{"$f":"'Allocation to partners'!EX49","v":73.115159027335679},{"$f":"'Allocation to partners'!EY49","v":73.027315736100505},{"$f":"'Allocation to partners'!EZ49","v":72.939027562776687},{"$f":"'Allocation to partners'!FA49","v":0},{"$f":"'Allocation to partners'!FB49","v":0},{"$f":"'Allocation to partners'!FC49","v":0},{"$f":"'Allocation to partners'!FD49","v":0},{"$f":"'Allocation to partners'!FE49","v":0},{"$f":"'Allocation to partners'!FF49","v":0},{"$f":"'Allocation to partners'!FG49","v":0},{"$f":"'Allocation to partners'!FH49","v":0},{"$f":"'Allocation to partners'!FI49","v":0},{"$f":"'Allocation to partners'!FJ49","v":0},{"$f":"'Allocation to partners'!FK49","v":0},{"$f":"'Allocation to partners'!FL49","v":0},{"$f":"'Allocation to partners'!FM49","v":0},{"$f":"'Allocation to partners'!FN49","v":0},{"$f":"'Allocation to partners'!FO49","v":0},{"$f":"'Allocation to partners'!FP49","v":0},{"$f":"'Allocation to partners'!FQ49","v":0},{"$f":"'Allocation to partners'!FR49","v":0},{"$f":"'Allocation to partners'!FS49","v":0}]
[null,null,"CFADS",null,null,null,null,null,{"$f":"(I15-I16-I17)*I$11","v":0},{"$f":"(J15-J16-J17)*J11","v":0},0,0,0,0,0,0,3534.6333867587364,6583.4198268952041,5826.2177723376135,3068.4298906499985,3057.2684945112192,3056.3703115459016,3055.4675924515832,3054.5603142296222,3043.4459597462187,3042.5294938038451,3041.6083990325965,3040.6826519616143,3029.6145793171936,3028.6794567552793,3027.7396107611853,3026.7950173820868,2993.2987350527214,2992.3445745563581,2991.3855940817766,2990.4217691842323,3356.1230473610312,3355.198139163278,3354.2685583837692,3353.3342813230202,3342.5082502317132,3341.5645090263092,3340.6159997140794,3339.6626981087106,3328.8688515794042,3327.9058923351035,3326.9380674965705,3325.9653523806046,3315.20276346008,3314.2201932357352,3313.2326579268706,3312.2401323431336,3301.5078645893236,3300.5052823704546,3299.4976335325136,3298.4848923675136,3160.8865262100694,3159.8635227420355,3158.8353490338632,3157.8019788492356,3147.8843367363143,3146.8404943540113,3145.7913759808671,3144.7369548413108,3134.8422511932226,3133.7771436472431,3132.7066521860575,3131.6307494836929,3121.7580342653882,3120.6712265445581,3119.5789247655553,3118.4811010406256,3108.6294132629473,{"$f":"(BV15-BV16-BV17)*BV11","v":3107.5204614131712},3106.4059030977801,3105.2857098556219,629.02028903687983,627.88873997621579,626.75146973118831,625.60844925538834,615.18295733117611,614.02834866105889,612.86790172871918,611.70158689038453,601.29401861567669,600.11587842821109,598.93178049275275,597.74169455580727,587.35104227964393,586.14888896088439,584.94065595063296,583.72631237305859,573.35155605888019,572.12489808801217,570.89203597357016,569.65293820450677,-833.70095057176638,1811.3981829295913,1810.1401875177751,1808.8758287903945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EH15-EH16-EH17)*EH11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"DSCR P50",null,{"$f":"'Inputs - Financing'!E42","v":1.5},null,null,null,{"$f":"$E$20","v":1.5},{"$f":"$E$20","v":1.5},1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,{"$f":"$E$20","v":1.5},1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,{"$f":"$E$20","v":1.5},1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5]
[]
[null,null,"Target debt service",null,null,null,null,null,{"$f":"I18/I20","v":0},{"$f":"J18/J20","v":0},0,0,0,0,0,0,2356.4222578391577,4388.9465512634697,3884.1451815584091,2045.6199270999989,2038.1789963408128,2037.5802076972677,2036.9783949677221,2036.3735428197481,2028.9639731641457,2028.35299586923,2027.7389326883977,2027.1217679744095,2019.743052878129,2019.1196378368529,2018.4930738407902,2017.8633449213912,1995.5324900351477,1994.8963830375721,1994.2570627211844,1993.6145127894881,2237.4153649073542,2236.7987594421852,2236.179038922513,2235.5561875486801,2228.3388334878086,2227.709672684206,2227.0773331427195,2226.4417987391403,2219.245901052936,2218.6039282234024,2217.9587116643802,2217.3102349204032,2210.1351756400531,2209.4801288238236,2208.8217719512472,2208.1600882287557,2201.0052430595492,2200.3368549136362,2199.6650890216756,2198.9899282450092,2107.2576841400464,2106.5756818280238,2105.8902326892421,2105.2013192328236,2098.5895578242094,2097.8936629026744,2097.1942506539112,2096.4913032275404,2089.8948341288151,2089.1847624314955,2088.4711014573718,2087.7538329891286,2081.172022843592,2080.4474843630387,2079.7192831770367,2078.9874006937503,2072.4196088419649,{"$f":"BV18/BV20","v":2071.6803076087808},2070.9372687318532,2070.1904732370813,419.34685935791987,418.59249331747719,417.83431315412554,417.07229950359221,410.12197155411741,409.3522324407059,408.57860115247945,407.80105792692302,400.86267907711778,400.07725228547406,399.28785366183519,398.49446303720487,391.56736151976264,390.76592597392295,389.96043730042197,389.15087491537241,382.23437070592013,381.41659872534143,380.59469064904675,379.76862546967118,-555.80063371451092,1207.5987886197274,1206.7601250118501,1205.9172191935963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH18/EH20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Annual LIBOR rate",null,{"$f":"'Inputs - Financing'!E61","v":2.4830000000000001E-2},null,null,null,{"$f":"$E$24","v":2.4830000000000001E-2},{"$f":"$E$24","v":2.4830000000000001E-2},2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,{"$f":"$E$24","v":2.4830000000000001E-2},2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,{"$f":"$E$24","v":2.4830000000000001E-2},2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2]
[null,null,"Margin",null,null,null,null,null,{"$f":"LOOKUP(I$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(J$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(K$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(L$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(M$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(N$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(O$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(P$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(Q$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(R$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(S$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(T$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(U$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(V$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(W$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(X$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(Y$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(Z$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(AA$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(AB$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(AC$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(AD$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(AE$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(AF$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(AG$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AH$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AI$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AJ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AK$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AL$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AM$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AN$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AO$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AP$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AQ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AR$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AS$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AT$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AU$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AV$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AW$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(AX$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(AY$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(AZ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BA$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BB$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BC$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BD$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BE$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BF$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BG$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BH$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BI$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BJ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BK$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BL$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BM$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BN$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BO$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BP$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BQ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BR$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BS$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BT$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BU$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BV$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BW$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BX$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BY$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BZ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(CA$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(CB$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(CC$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CD$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CE$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CF$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CG$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CH$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CI$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CJ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CK$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CL$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CM$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CN$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CO$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CP$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CQ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CR$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CS$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(CT$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(CU$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(CV$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(CW$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(CX$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(CY$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(CZ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DA$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DB$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DC$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DD$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DE$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DF$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DG$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DH$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DI$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DJ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DK$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DL$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DM$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DN$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DO$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DP$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DQ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DR$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DS$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DT$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DU$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DV$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DW$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DX$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DY$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(DZ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EA$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EB$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EC$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(ED$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EE$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EF$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EG$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EH$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EI$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EJ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EK$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EL$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EM$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EN$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EO$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EP$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EQ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(ER$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(ES$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(ET$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EU$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EV$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EW$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EX$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EY$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EZ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FA$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FB$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FC$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FD$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FE$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FF$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FG$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FH$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FI$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FJ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FK$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FL$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FM$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FN$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FO$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FP$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FQ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FR$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FS$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2}]
[null,null,"Total annual rate",null,null,null,null,null,{"$f":"SUM(I24:I25)","v":4.3529999999999999E-2},{"$f":"SUM(J24:J25)","v":4.3529999999999999E-2},4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,{"$f":"SUM(BV24:BV25)","v":4.7280000000000003E-2},4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,{"$f":"SUM(EH24:EH25)","v":5.2280000000000007E-2},5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2]
[null,null,"Periodic rate",null,null,null,null,null,{"$f":"I26/360*I$7","v":1.1003416666666667E-2},{"$f":"J26/360*J$7","v":1.1003416666666667E-2},1.1124333333333333E-2,1.1124333333333333E-2,1.08825E-2,1.1003416666666667E-2,1.1124333333333333E-2,1.1124333333333333E-2,1.08825E-2,1.1003416666666667E-2,1.1124333333333333E-2,1.1124333333333333E-2,1.08825E-2,1.1003416666666667E-2,1.1124333333333333E-2,1.1124333333333333E-2,1.1003416666666667E-2,1.1003416666666667E-2,1.1124333333333333E-2,1.1124333333333333E-2,1.08825E-2,1.1003416666666667E-2,1.1124333333333333E-2,1.1124333333333333E-2,1.1195E-2,1.1319388888888889E-2,1.1443777777777778E-2,1.1443777777777778E-2,1.1195E-2,1.1319388888888889E-2,1.1443777777777778E-2,1.1443777777777778E-2,1.1319388888888889E-2,1.1319388888888889E-2,1.1443777777777778E-2,1.1443777777777778E-2,1.1195E-2,1.1319388888888889E-2,1.1443777777777778E-2,1.1443777777777778E-2,1.15075E-2,1.1635361111111112E-2,1.1763222222222224E-2,1.1763222222222224E-2,1.15075E-2,1.1635361111111112E-2,1.1763222222222224E-2,1.1763222222222224E-2,1.1635361111111112E-2,1.1635361111111112E-2,1.1763222222222224E-2,1.1763222222222224E-2,1.15075E-2,1.1635361111111112E-2,1.1763222222222224E-2,1.1763222222222224E-2,1.1820000000000001E-2,1.1951333333333335E-2,1.2082666666666669E-2,1.2082666666666669E-2,1.1820000000000001E-2,1.1951333333333335E-2,1.2082666666666669E-2,1.2082666666666669E-2,1.1951333333333335E-2,{"$f":"BV26/360*BV$7","v":1.1951333333333335E-2},1.2082666666666669E-2,1.2082666666666669E-2,1.1820000000000001E-2,1.1951333333333335E-2,1.2082666666666669E-2,1.2082666666666669E-2,1.2132500000000001E-2,1.2267305555555557E-2,1.2402111111111112E-2,1.2402111111111112E-2,1.2132500000000001E-2,1.2267305555555557E-2,1.2402111111111112E-2,1.2402111111111112E-2,1.2267305555555557E-2,1.2267305555555557E-2,1.2402111111111112E-2,1.2402111111111112E-2,1.2132500000000001E-2,1.2267305555555557E-2,1.2402111111111112E-2,1.2402111111111112E-2,1.2445000000000003E-2,1.258327777777778E-2,1.2721555555555557E-2,1.2721555555555557E-2,1.2445000000000003E-2,1.258327777777778E-2,1.2721555555555557E-2,1.2721555555555557E-2,1.258327777777778E-2,1.258327777777778E-2,1.2721555555555557E-2,1.2721555555555557E-2,1.2445000000000003E-2,1.258327777777778E-2,1.2721555555555557E-2,1.2721555555555557E-2,1.27575E-2,1.2899250000000001E-2,1.3041000000000001E-2,1.3041000000000001E-2,1.27575E-2,1.2899250000000001E-2,1.3041000000000001E-2,1.3041000000000001E-2,1.2899250000000001E-2,1.2899250000000001E-2,1.3041000000000001E-2,1.3041000000000001E-2,1.27575E-2,1.2899250000000001E-2,1.3041000000000001E-2,1.3041000000000001E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.3215222222222224E-2,{"$f":"EH26/360*EH$7","v":1.3215222222222224E-2},1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.3215222222222224E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.3215222222222224E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2]
[]
[null,null,"Interest rate index",null,null,null,null,1,{"$f":"H29*(1+I27*I$11)","v":1},{"$f":"I29*(1+J27*J$11)","v":1},1,1,1,1,1,1,1.0108824999999999,1.0220056613485415,1.0333747929939365,1.0448703986494654,1.0562412007627682,1.0678634627952612,1.0797427319098833,1.0917541499738928,1.1037671757836178,1.1159123859217548,1.1283261672735436,1.140878043667017,1.1532936489772232,1.16598381953594,1.1789546122057308,1.1920696962967781,1.2054149165468206,1.2190594767596816,1.2330101225096135,1.2471204163493641,1.2610819294103952,1.2753566061901418,1.2899515037788027,1.3047134221321577,1.3194819807458247,1.3344177104177681,1.3496884901585202,1.3651340253091189,1.3804167007224546,1.3960421741866491,1.412018170596447,1.4281769927589372,1.4446117395031106,1.4614203187575796,1.4786113307271957,1.4960045643908353,1.5132198369155629,1.5308266961585721,1.5488341507691956,1.5670534310700603,1.5852866636209662,1.6037320464168245,1.6225971028637247,1.6416840731618445,1.6605757526337543,1.6798971511680032,1.6996581546676703,1.7196516112428382,1.7399778932877283,1.7607729490830413,1.7820477817024953,1.8035796710328793,1.8248979827444878,1.8467079468355949,1.8690211033878938,1.8916038623730953,1.9142110506669372,{"$f":"BU29*(1+BV27*BV$11)","v":1.9370884250038081},1.9604936187469875,1.9841816096444345,2.0076346362704314,2.0316285470200448,2.0561760375441724,2.0810201272138062,2.1062681039072282,2.1321063383197787,2.1585489580283248,2.1853195220445651,2.2118329111457711,2.2389661413046302,2.2667340481631055,2.2948463356877626,2.3229979168906914,2.3514948421421087,2.3806583424515595,2.4101835317322369,2.4394250834309785,2.4693502563093128,2.4999754125603113,2.5309803854019299,2.5624784362982571,2.5947228142617633,2.6277317246946619,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,{"$f":"EG29*(1+EH27*EH$11)","v":2.6611605598154608},2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608]
[]
[null,null,"Debt size",null,{"$f":"SUMPRODUCT(I22:FS22/I29:FS29)","v":100580.02101792008}]
[]
[null,null,"Draw date",null,{"$f":"EDATE(Op_start,-3)","v":"2021-10-01"},null,null,null,{"$f":"$E33=I$2","v":false},{"$f":"$E33=J$2","v":false},false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$E33=BV$2","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$E33=EH$2","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Opening balance",null,null,null,null,null,{"$f":"H38","v":0},{"$f":"I38","v":0},0,0,0,0,0,0,100580.02101792008,99318.160838808442,96022.053393821392,93206.08954156698,92197.325223223888,91162.483618624814,90128.002202551448,89093.637746752313,88048.371528106683,86988.240473687765,85917.055332850723,84845.086362703398,83761.809617123159,82653.604457403373,81543.956868413181,80432.585952095571,79309.48150416727,78201.818659571276,77092.119073759764,75980.087090136672,74855.971809542913,73456.569049043392,72051.253761110842,70639.613258840764,69212.441107734427,67767.544811094383,66306.922332172166,64838.646683327199,63354.203948643903,61844.208360796038,60325.643077533961,58798.037619550421,57253.599060917571,55702.309676471028,54140.946035455883,52568.996243041045,50979.216939618345,49364.855035491455,47738.896095113414,46100.794249502134,44444.098208634961,42853.963656410066,41246.009316766802,39625.305057450532,37986.225007231842,36324.761933678354,34649.519993149166,32959.915746068,31251.13925618718,29530.632888066499,27794.378562824582,26041.737672748965,24268.637475480438,22474.320747597027,20662.471361928769,18832.409832727462,16980.968162572615,{"$f":"BU38","v":15111.493764564277},13220.415956100391,11309.216566560779,9375.6715873585963,9067.1451661632545,8756.9171471083173,8444.8897448703192,8129.8542331907465,7818.3677181208159,7504.9257914239897,7189.4241138173938,6870.7870925749357,6553.2842378984833,6233.598125751716,5911.6200486674679,5586.442154320509,5263.4053856762321,4937.2072618311558,4608.4786175705485,4276.4826065234656,3946.1326610411916,3613.1244774316001,3277.3401580099353,2938.2174693288098,3530.5842194491179,2367.4117527805574,1190.7687879045804,1.3369572116062045E-10,1.3535956441046438E-10,1.3706283140932025E-10,1.3880648383369567E-10,1.4057231822925736E-10,1.4234117875740228E-10,1.44132297348923E-10,1.4596588437699717E-10,1.4782279748431494E-10,1.4966245219900724E-10,1.5154569640793074E-10,1.534735934039896E-10,1.554260162487892E-10,1.5740886365108314E-10,1.5943931993553437E-10,1.6151856810681368E-10,1.6362493175349465E-10,1.6571237682033985E-10,1.6784994219703962E-10,1.7003887329323121E-10,1.7225635023984824E-10,1.744783279656796E-10,1.7672896753769089E-10,1.7903369000334993E-10,1.8136846835468361E-10,1.8368227658971849E-10,1.8605164019601842E-10,1.8847793963581469E-10,1.9093588044660535E-10,1.9343141240404248E-10,1.9598765150372022E-10,1.9860613363343282E-10,2.0125959984816822E-10,2.0389006281818379E-10,2.0658451530722894E-10,2.0934457624707366E-10,2.1214151282776845E-10,{"$f":"EG38","v":2.1494501006234581E-10},2.1778555613587749E-10,2.2069526795943331E-10,2.2364385482615711E-10,2.2656688000873498E-10,2.2956101167624598E-10,2.3262804881935692E-10,2.3573606294182745E-10,2.3881713328447716E-10,2.4197315477130559E-10,2.4520602366267456E-10,2.4848208511926284E-10,2.517297459717716E-10,2.550564105047321E-10,2.5846407750748001E-10,2.6191727245590327E-10,2.6537856741524635E-10,2.688856041566538E-10,2.7247803533289967E-10,2.7611846298629622E-10,2.7972733129752711E-10,2.8342399014225312E-10,2.8721066061677148E-10,2.9104792269179407E-10,2.9485191904137583E-10,2.9874845267415627E-10,3.027398647789731E-10,3.0678460392347121E-10,3.10794278696751E-10,3.1490149415512383E-10,3.1910871807325594E-10,3.2337215237281154E-10,3.2764558722689654E-10,3.319754964722305E-10,3.3641083664976461E-10,3.4090543494333285E-10,3.4536106897804223E-10,3.4992509225149127E-10]
[null,null,"Draw at COD",null,{"$f":"E31","v":100580.02101792008},null,null,null,{"$f":"$E36*I33","v":0},{"$f":"$E36*J33","v":0},0,0,0,0,0,100580.02101792008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E36*BV33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E36*EH33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: repayments",null,null,null,null,null,{"$f":"I22-I39","v":0},{"$f":"J22-J39","v":0},0,0,0,0,0,0,1261.8601791116425,3296.1074449870443,2815.9638522544087,1008.7643183430939,1034.8416045990789,1034.4814160733645,1034.364455799139,1045.2662186456264,1060.1310544189178,1071.1851408370462,1071.9689701473219,1083.2767455802427,1108.2051597197863,1109.6475889901863,1111.3709163176059,1123.1044479282959,1107.662844595995,1109.6995858115174,1112.031983623094,1124.1152805937618,1399.4027604995213,1405.3152879325439,1411.6405022700851,1427.1721511063415,1444.8962966400429,1460.6224789222242,1468.2756488449704,1484.4427346832956,1509.9955878478675,1518.5652832620783,1527.6054579835431,1544.4385586328503,1551.2893844465443,1561.3636410151444,1571.9497924148384,1589.7793034226988,1614.3619041268912,1625.9589403780415,1638.1018456112797,1656.6960408671712,1590.1345522248921,1607.9543396432612,1620.704259316266,1639.0800502186869,1661.4630735534888,1675.2419405291839,1689.6042470811658,1708.7764898808211,1720.5063681206825,1736.2543252419168,1752.6408900756167,1773.1001972685272,1794.3167278834133,1811.8493856682574,1830.0615292013053,1851.4416701548485,1869.4743980083388,{"$f":"BV22-BV39","v":1891.077808463885},1911.1993895396108,1933.544979202183,308.52642119534124,310.22801905493804,312.0274022379981,315.03551167957244,311.48651506993065,313.44192669682621,315.50167760659565,318.63702124245816,317.50285467645233,319.6861121467673,321.97807708424841,325.17789434695885,323.03676864427689,326.19812384507588,328.72864426060733,331.99601104708273,330.34994548227417,333.00818360959158,335.7843194216648,339.12268868112551,-592.36675012030798,1163.1724666685604,1176.642964875977,1190.7687879044468,-1.6638432498439219E-12,-1.7032669988558765E-12,-1.7436524243754127E-12,-1.7658343955616837E-12,-1.7688605281449206E-12,-1.7911185915207147E-12,-1.8335870280741771E-12,-1.8569131073177686E-12,-1.8396547146922997E-12,-1.8832442089234972E-12,-1.9278969960588473E-12,-1.9524228447995986E-12,-1.982847402293928E-12,-2.0304562844512345E-12,-2.0792481712793038E-12,-2.1063636466809572E-12,-2.087445066845208E-12,-2.1375653766997688E-12,-2.1889310961915937E-12,-2.2174769466170282E-12,-2.2219777258313626E-12,-2.2506395720112926E-12,-2.3047224656590271E-12,-2.3347783513336863E-12,-2.3138082350348762E-12,-2.3693636062999263E-12,-2.4262994397962764E-12,-2.4579408107906595E-12,-2.4955319574371319E-12,-2.5562390996777339E-12,-2.6184821297125929E-12,-2.6534662147353888E-12,-2.6304629700155584E-12,-2.6944524890451475E-12,-2.7600609398447153E-12,-2.796936580694792E-12,-2.8034972345773665E-12,{"$f":"EH22-EH39","v":-2.840546073531692E-12},-2.9097118235558282E-12,-2.9485868667237888E-12,-2.9230251825778734E-12,-2.9941316675109907E-12,-3.0670371431109472E-12,-3.1080141224705283E-12,-3.0810703426496849E-12,-3.1560214868284293E-12,-3.2328688913689858E-12,-3.2760614565882938E-12,-3.2476608525087653E-12,-3.3266645329605112E-12,-3.40766700274789E-12,-3.4531949484232699E-12,-3.4612949593430855E-12,-3.507036741407462E-12,-3.5924311762458537E-12,-3.6404276533965768E-12,-3.6088683112308917E-12,-3.6966588447259985E-12,-3.7866704745183429E-12,-3.8372620750225634E-12,-3.8039963495817486E-12,-3.8965336327804582E-12,-3.9914121048168058E-12,-4.0447391444980941E-12,-4.0096747732797686E-12,-4.1072154583728305E-12,-4.2072239181320795E-12,-4.2634342995556208E-12,-4.2734348540850103E-12,-4.3299092453339328E-12,-4.435340177534099E-12,-4.4945982935682552E-12,-4.4556340347093604E-12,-4.5640232734490461E-12,-4.6751547547431464E-12]
[null,null,"Closing balance",null,null,null,null,null,{"$f":"I35+I36-I37","v":0},{"$f":"J35+J36-J37","v":0},0,0,0,0,0,100580.02101792008,99318.160838808442,96022.053393821392,93206.08954156698,92197.325223223888,91162.483618624814,90128.002202551448,89093.637746752313,88048.371528106683,86988.240473687765,85917.055332850723,84845.086362703398,83761.809617123159,82653.604457403373,81543.956868413181,80432.585952095571,79309.48150416727,78201.818659571276,77092.119073759764,75980.087090136672,74855.971809542913,73456.569049043392,72051.253761110842,70639.613258840764,69212.441107734427,67767.544811094383,66306.922332172166,64838.646683327199,63354.203948643903,61844.208360796038,60325.643077533961,58798.037619550421,57253.599060917571,55702.309676471028,54140.946035455883,52568.996243041045,50979.216939618345,49364.855035491455,47738.896095113414,46100.794249502134,44444.098208634961,42853.963656410066,41246.009316766802,39625.305057450532,37986.225007231842,36324.761933678354,34649.519993149166,32959.915746068,31251.13925618718,29530.632888066499,27794.378562824582,26041.737672748965,24268.637475480438,22474.320747597027,20662.471361928769,18832.409832727462,16980.968162572615,15111.493764564277,{"$f":"BV35+BV36-BV37","v":13220.415956100391},11309.216566560779,9375.6715873585963,9067.1451661632545,8756.9171471083173,8444.8897448703192,8129.8542331907465,7818.3677181208159,7504.9257914239897,7189.4241138173938,6870.7870925749357,6553.2842378984833,6233.598125751716,5911.6200486674679,5586.442154320509,5263.4053856762321,4937.2072618311558,4608.4786175705485,4276.4826065234656,3946.1326610411916,3613.1244774316001,3277.3401580099353,2938.2174693288098,3530.5842194491179,2367.4117527805574,1190.7687879045804,1.3369572116062045E-10,1.3535956441046438E-10,1.3706283140932025E-10,1.3880648383369567E-10,1.4057231822925736E-10,1.4234117875740228E-10,1.44132297348923E-10,1.4596588437699717E-10,1.4782279748431494E-10,1.4966245219900724E-10,1.5154569640793074E-10,1.534735934039896E-10,1.554260162487892E-10,1.5740886365108314E-10,1.5943931993553437E-10,1.6151856810681368E-10,1.6362493175349465E-10,1.6571237682033985E-10,1.6784994219703962E-10,1.7003887329323121E-10,1.7225635023984824E-10,1.744783279656796E-10,1.7672896753769089E-10,1.7903369000334993E-10,1.8136846835468361E-10,1.8368227658971849E-10,1.8605164019601842E-10,1.8847793963581469E-10,1.9093588044660535E-10,1.9343141240404248E-10,1.9598765150372022E-10,1.9860613363343282E-10,2.0125959984816822E-10,2.0389006281818379E-10,2.0658451530722894E-10,2.0934457624707366E-10,2.1214151282776845E-10,2.1494501006234581E-10,{"$f":"EH35+EH36-EH37","v":2.1778555613587749E-10},2.2069526795943331E-10,2.2364385482615711E-10,2.2656688000873498E-10,2.2956101167624598E-10,2.3262804881935692E-10,2.3573606294182745E-10,2.3881713328447716E-10,2.4197315477130559E-10,2.4520602366267456E-10,2.4848208511926284E-10,2.517297459717716E-10,2.550564105047321E-10,2.5846407750748001E-10,2.6191727245590327E-10,2.6537856741524635E-10,2.688856041566538E-10,2.7247803533289967E-10,2.7611846298629622E-10,2.7972733129752711E-10,2.8342399014225312E-10,2.8721066061677148E-10,2.9104792269179407E-10,2.9485191904137583E-10,2.9874845267415627E-10,3.027398647789731E-10,3.0678460392347121E-10,3.10794278696751E-10,3.1490149415512383E-10,3.1910871807325594E-10,3.2337215237281154E-10,3.2764558722689654E-10,3.319754964722305E-10,3.3641083664976461E-10,3.4090543494333285E-10,3.4536106897804223E-10,3.4992509225149127E-10,3.546002470062344E-10]
[null,null,"Interest expense",null,null,null,null,null,{"$f":"I35*I27","v":0},{"$f":"J35*J27","v":0},0,0,0,0,0,0,1094.5620787275152,1092.8391062764254,1068.1813293040004,1036.855608756905,1003.337391741734,1003.0987916239033,1002.6139391685831,991.10732417412169,968.83291874522786,957.16785503218387,955.76996254107576,943.84502239416679,911.53789315834274,909.47204884666655,907.12215752318434,894.75889699309516,887.86964543915258,885.19679722605485,882.22507909809042,869.49923219572634,838.0126044078329,831.48347150964128,824.53853665242787,808.38403644233847,783.44253684776572,767.08719376198167,758.80168429774892,741.99906405584466,709.25031320506855,700.03864496132405,690.35325368083704,672.87167628755299,658.84579119350894,648.11648780867915,636.87197953640884,618.38078480605702,586.64333893265814,574.37791453559487,561.5632434103959,542.29388737783802,517.12313191515432,498.62134218476263,485.18597337297609,466.12126901413677,437.12648427072043,422.65172237349037,407.5900035727455,387.71481334671927,369.38846600813247,352.93043718957881,335.83021138175519,314.65363572060153,286.85529496017881,268.5980986947813,249.65775397573137,227.54573053890172,202.94521083362619,{"$f":"BV35*BV27","v":180.60249914489589},159.73787919224236,136.64549403489841,110.82043816257861,108.36447426253912,105.80691091612745,102.0367878240198,98.635456484186733,95.910305743879704,93.076923545883815,89.164036684464861,83.359824400665417,80.391140138706731,77.30977657758676,73.316568690246015,68.530592875485738,64.567802128847077,61.231793039814647,57.154863868289674,51.884425223645948,48.408415115749847,44.810371227381978,40.645936788545669,36.566116405797047,44.426321951166997,30.117160135873018,15.148431289149672,1.6638432498439219E-12,1.7032669988558765E-12,1.7436524243754127E-12,1.7658343955616837E-12,1.7688605281449206E-12,1.7911185915207147E-12,1.8335870280741771E-12,1.8569131073177686E-12,1.8396547146922997E-12,1.8832442089234972E-12,1.9278969960588473E-12,1.9524228447995986E-12,1.982847402293928E-12,2.0304562844512345E-12,2.0792481712793038E-12,2.1063636466809572E-12,2.087445066845208E-12,2.1375653766997688E-12,2.1889310961915937E-12,2.2174769466170282E-12,2.2219777258313626E-12,2.2506395720112926E-12,2.3047224656590271E-12,2.3347783513336863E-12,2.3138082350348762E-12,2.3693636062999263E-12,2.4262994397962764E-12,2.4579408107906595E-12,2.4955319574371319E-12,2.5562390996777339E-12,2.6184821297125929E-12,2.6534662147353888E-12,2.6304629700155584E-12,2.6944524890451475E-12,2.7600609398447153E-12,2.796936580694792E-12,2.8034972345773665E-12,{"$f":"EH35*EH27","v":2.840546073531692E-12},2.9097118235558282E-12,2.9485868667237888E-12,2.9230251825778734E-12,2.9941316675109907E-12,3.0670371431109472E-12,3.1080141224705283E-12,3.0810703426496849E-12,3.1560214868284293E-12,3.2328688913689858E-12,3.2760614565882938E-12,3.2476608525087653E-12,3.3266645329605112E-12,3.40766700274789E-12,3.4531949484232699E-12,3.4612949593430855E-12,3.507036741407462E-12,3.5924311762458537E-12,3.6404276533965768E-12,3.6088683112308917E-12,3.6966588447259985E-12,3.7866704745183429E-12,3.8372620750225634E-12,3.8039963495817486E-12,3.8965336327804582E-12,3.9914121048168058E-12,4.0447391444980941E-12,4.0096747732797686E-12,4.1072154583728305E-12,4.2072239181320795E-12,4.2634342995556208E-12,4.2734348540850103E-12,4.3299092453339328E-12,4.435340177534099E-12,4.4945982935682552E-12,4.4556340347093604E-12,4.5640232734490461E-12,4.6751547547431464E-12]
[]
[]
[null,"P99 debt sizing"]
[null,null,"EBITDA - P99",null,null,null,null,null,{"$f":"'Partnership Cash Flow'!I170","v":0},{"$f":"'Partnership Cash Flow'!J170","v":0},{"$f":"'Partnership Cash Flow'!K170","v":0},{"$f":"'Partnership Cash Flow'!L170","v":0},{"$f":"'Partnership Cash Flow'!M170","v":0},{"$f":"'Partnership Cash Flow'!N170","v":0},{"$f":"'Partnership Cash Flow'!O170","v":0},{"$f":"'Partnership Cash Flow'!P170","v":0},{"$f":"'Partnership Cash Flow'!Q170","v":3459.2897517587376},{"$f":"'Partnership Cash Flow'!R170","v":6114.880170020203},{"$f":"'Partnership Cash Flow'!S170","v":5455.1907288876155},{"$f":"'Partnership Cash Flow'!T170","v":3052.8520509750006},{"$f":"'Partnership Cash Flow'!U170","v":3043.0144811985942},{"$f":"'Partnership Cash Flow'!V170","v":3042.1162982332771},{"$f":"'Partnership Cash Flow'!W170","v":3041.2135791389583},{"$f":"'Partnership Cash Flow'!X170","v":3040.3063009169973},{"$f":"'Partnership Cash Flow'!Y170","v":3030.5073623289986},{"$f":"'Partnership Cash Flow'!Z170","v":3029.590896386625},{"$f":"'Partnership Cash Flow'!AA170","v":3028.6698016153759},{"$f":"'Partnership Cash Flow'!AB170","v":3027.7440545443942},{"$f":"'Partnership Cash Flow'!AC170","v":3017.9830373622826},{"$f":"'Partnership Cash Flow'!AD170","v":3017.0479148003683},{"$f":"'Partnership Cash Flow'!AE170","v":3016.1080688062743},{"$f":"'Partnership Cash Flow'!AF170","v":3015.1634754271759},{"$f":"'Partnership Cash Flow'!AG170","v":2982.9659378624583},{"$f":"'Partnership Cash Flow'!AH170","v":2982.011777366095},{"$f":"'Partnership Cash Flow'!AI170","v":2981.0527968915135},{"$f":"'Partnership Cash Flow'!AJ170","v":2980.0889719939692},{"$f":"'Partnership Cash Flow'!AK170","v":2969.9487888007902},{"$f":"'Partnership Cash Flow'!AL170","v":2968.9752012242079},{"$f":"'Partnership Cash Flow'!AM170","v":2967.9966951405145},{"$f":"'Partnership Cash Flow'!AN170","v":2967.0132456028837},{"$f":"'Partnership Cash Flow'!AO170","v":2956.8996947922469},{"$f":"'Partnership Cash Flow'!AP170","v":2955.9062829970844},{"$f":"'Partnership Cash Flow'!AQ170","v":2954.9078521421056},{"$f":"'Partnership Cash Flow'!AR170","v":2953.9043767680332},{"$f":"'Partnership Cash Flow'!AS170","v":2943.8165411794307},{"$f":"'Partnership Cash Flow'!AT170","v":2942.8028998696409},{"$f":"'Partnership Cash Flow'!AU170","v":2941.7841368817108},{"$f":"'Partnership Cash Flow'!AV170","v":2940.7602262333257},{"$f":"'Partnership Cash Flow'!AW170","v":2930.6971786858758},{"$f":"'Partnership Cash Flow'!AX170","v":2929.6628942391972},{"$f":"'Partnership Cash Flow'!AY170","v":2928.6233833877609},{"$f":"'Partnership Cash Flow'!AZ170","v":2927.5786196154058},{"$f":"'Partnership Cash Flow'!BA170","v":2917.5394226503186},{"$f":"'Partnership Cash Flow'!BB170","v":2916.4840729462458},{"$f":"'Partnership Cash Flow'!BC170","v":2915.4233899589394},{"$f":"'Partnership Cash Flow'!BD170","v":2914.3573466273606},{"$f":"'Partnership Cash Flow'!BE170","v":2787.9886982944395},{"$f":"'Partnership Cash Flow'!BF170","v":2786.9118525386139},{"$f":"'Partnership Cash Flow'!BG170","v":2785.8295644247487},{"$f":"'Partnership Cash Flow'!BH170","v":2784.7418063356668},{"$f":"'Partnership Cash Flow'!BI170","v":2775.441406150574},{"$f":"'Partnership Cash Flow'!BJ170","v":2774.3426246955187},{"$f":"'Partnership Cash Flow'!BK170","v":2773.238289565893},{"$f":"'Partnership Cash Flow'!BL170","v":2772.1283725768862},{"$f":"'Partnership Cash Flow'!BM170","v":2762.8448074098596},{"$f":"'Partnership Cash Flow'!BN170","v":2761.7236415719867},{"$f":"'Partnership Cash Flow'!BO170","v":2760.596808454949},{"$f":"'Partnership Cash Flow'!BP170","v":2759.4642792945651},{"$f":"'Partnership Cash Flow'!BQ170","v":2750.1965925832301},{"$f":"'Partnership Cash Flow'!BR170","v":2749.0525844560407},{"$f":"'Partnership Cash Flow'!BS170","v":2747.9027931097221},{"$f":"'Partnership Cash Flow'!BT170","v":2746.7471891887435},{"$f":"'Partnership Cash Flow'!BU170","v":2737.4944125807588},{"$f":"'Partnership Cash Flow'!BV170","v":2736.3270948441527},{"$f":"'Partnership Cash Flow'!BW170","v":2735.1538755647935},{"$f":"'Partnership Cash Flow'!BX170","v":2733.9747247835744},{"$f":"'Partnership Cash Flow'!BY170","v":463.22591641547342},{"$f":"'Partnership Cash Flow'!BZ170","v":462.03481214109024},{"$f":"'Partnership Cash Flow'!CA170","v":460.83768556737709},{"$f":"'Partnership Cash Flow'!CB170","v":459.63450611916664},{"$f":"'Partnership Cash Flow'!CC170","v":449.84659059640433},{"$f":"'Partnership Cash Flow'!CD170","v":448.63121304891251},{"$f":"'Partnership Cash Flow'!CE170","v":447.4096899622391},{"$f":"'Partnership Cash Flow'!CF170","v":446.18199013241315},{"$f":"'Partnership Cash Flow'!CG170","v":436.40586634171632},{"$f":"'Partnership Cash Flow'!CH170","v":435.165718775963},{"$f":"'Partnership Cash Flow'!CI170","v":433.91929989653318},{"$f":"'Partnership Cash Flow'!CJ170","v":432.66657785764323},{"$f":"'Partnership Cash Flow'!CK170","v":422.9012273122064},{"$f":"'Partnership Cash Flow'!CL170","v":421.6358027661438},{"$f":"'Partnership Cash Flow'!CM170","v":420.36397854482652},{"$f":"'Partnership Cash Flow'!CN170","v":419.08572214737978},{"$f":"'Partnership Cash Flow'!CO170","v":409.33011307124161},{"$f":"'Partnership Cash Flow'!CP170","v":408.03889415453841},{"$f":"'Partnership Cash Flow'!CQ170","v":406.74114456038888},{"$f":"'Partnership Cash Flow'!CR170","v":405.43683111926953},{"$f":"'Partnership Cash Flow'!CS170","v":-877.5799479702805},{"$f":"'Partnership Cash Flow'!CT170","v":1547.5810640965651},{"$f":"'Partnership Cash Flow'!CU170","v":1546.2568583999164},{"$f":"'Partnership Cash Flow'!CV170","v":1544.9259544763579},{"$f":"'Partnership Cash Flow'!CW170","v":1498.5513814946453},{"$f":"'Partnership Cash Flow'!CX170","v":1497.206978869081},{"$f":"'Partnership Cash Flow'!CY170","v":1495.8557754201172},{"$f":"'Partnership Cash Flow'!CZ170","v":1494.4977365991308},{"$f":"'Partnership Cash Flow'!DA170","v":1362.1188303193626},{"$f":"'Partnership Cash Flow'!DB170","v":1360.7470164019724},{"$f":"'Partnership Cash Flow'!DC170","v":1359.3682624046883},{"$f":"'Partnership Cash Flow'!DD170","v":1357.9825330678509},{"$f":"'Partnership Cash Flow'!DE170","v":1347.5150034969574},{"$f":"'Partnership Cash Flow'!DF170","v":1346.115216980922},{"$f":"'Partnership Cash Flow'!DG170","v":1344.7083482623673},{"$f":"'Partnership Cash Flow'!DH170","v":1343.2943613558766},{"$f":"'Partnership Cash Flow'!DI170","v":1430.8880841557407},{"$f":"'Partnership Cash Flow'!DJ170","v":1429.4597521810797},{"$f":"'Partnership Cash Flow'!DK170","v":1428.0241929557963},{"$f":"'Partnership Cash Flow'!DL170","v":1426.581369753686},{"$f":"'Partnership Cash Flow'!DM170","v":1362.2708062836659},{"$f":"'Partnership Cash Flow'!DN170","v":1360.8133441979994},{"$f":"'Partnership Cash Flow'!DO170","v":1359.3485068275431},{"$f":"'Partnership Cash Flow'!DP170","v":1357.8762566899638},{"$f":"'Partnership Cash Flow'!DQ170","v":1236.2936198478437},{"$f":"'Partnership Cash Flow'!DR170","v":1234.8064309621636},{"$f":"'Partnership Cash Flow'!DS170","v":1233.3117157096146},{"$f":"'Partnership Cash Flow'!DT170","v":1231.8094358360711},{"$f":"'Partnership Cash Flow'!DU170","v":1257.3032459748811},{"$f":"'Partnership Cash Flow'!DV170","v":1255.7857213142297},{"$f":"'Partnership Cash Flow'!DW170","v":1254.2605160935793},{"$f":"'Partnership Cash Flow'!DX170","v":1252.727591271022},{"$f":"'Partnership Cash Flow'!DY170","v":1267.834506456373},{"$f":"'Partnership Cash Flow'!DZ170","v":1266.2860245053193},{"$f":"'Partnership Cash Flow'!EA170","v":1264.7297046256292},{"$f":"'Partnership Cash Flow'!EB170","v":1263.165506971289},{"$f":"'Partnership Cash Flow'!EC170","v":1248.5254653885593},{"$f":"'Partnership Cash Flow'!ED170","v":1246.9453918313657},{"$f":"'Partnership Cash Flow'!EE170","v":1245.357319735589},{"$f":"'Partnership Cash Flow'!EF170","v":1243.7612084344473},{"$f":"'Partnership Cash Flow'!EG170","v":1229.1670308663333},{"$f":"'Partnership Cash Flow'!EH170","v":1227.5547183216986},{"$f":"'Partnership Cash Flow'!EI170","v":1225.9342433200518},{"$f":"'Partnership Cash Flow'!EJ170","v":1224.3055643568296},{"$f":"'Partnership Cash Flow'!EK170","v":1209.7561285950601},{"$f":"'Partnership Cash Flow'!EL170","v":1208.1109163453286},{"$f":"'Partnership Cash Flow'!EM170","v":1206.4573743430951},{"$f":"'Partnership Cash Flow'!EN170","v":1204.7954602286493},{"$f":"'Partnership Cash Flow'!EO170","v":1190.2896332942605},{"$f":"'Partnership Cash Flow'!EP170","v":1188.6108470089748},{"$f":"'Partnership Cash Flow'!EQ170","v":1186.9235602286292},{"$f":"'Partnership Cash Flow'!ER170","v":1185.2277297206365},{"$f":"'Partnership Cash Flow'!ES170","v":1170.7643675666886},{"$f":"'Partnership Cash Flow'!ET170","v":1169.0513190203737},{"$f":"'Partnership Cash Flow'!EU170","v":1167.3295957179018},{"$f":"'Partnership Cash Flow'!EV170","v":1165.5991535357098},{"$f":"'Partnership Cash Flow'!EW170","v":1151.1771007442119},{"$f":"'Partnership Cash Flow'!EX170","v":1149.4290875282643},{"$f":"'Partnership Cash Flow'!EY170","v":1147.6722217035608},{"$f":"'Partnership Cash Flow'!EZ170","v":1145.9064582370843},{"$f":"'Partnership Cash Flow'!FA170","v":0},{"$f":"'Partnership Cash Flow'!FB170","v":0},{"$f":"'Partnership Cash Flow'!FC170","v":0},{"$f":"'Partnership Cash Flow'!FD170","v":0},{"$f":"'Partnership Cash Flow'!FE170","v":0},{"$f":"'Partnership Cash Flow'!FF170","v":0},{"$f":"'Partnership Cash Flow'!FG170","v":0},{"$f":"'Partnership Cash Flow'!FH170","v":0},{"$f":"'Partnership Cash Flow'!FI170","v":0},{"$f":"'Partnership Cash Flow'!FJ170","v":0},{"$f":"'Partnership Cash Flow'!FK170","v":0},{"$f":"'Partnership Cash Flow'!FL170","v":0},{"$f":"'Partnership Cash Flow'!FM170","v":0},{"$f":"'Partnership Cash Flow'!FN170","v":0},{"$f":"'Partnership Cash Flow'!FO170","v":0},{"$f":"'Partnership Cash Flow'!FP170","v":0},{"$f":"'Partnership Cash Flow'!FQ170","v":0},{"$f":"'Partnership Cash Flow'!FR170","v":0},{"$f":"'Partnership Cash Flow'!FS170","v":0}]
[null,null,"Less: preferred yield",null,null,null,null,null,{"$f":"'Allocation to partners'!I55","v":0},{"$f":"'Allocation to partners'!J55","v":0},{"$f":"'Allocation to partners'!K55","v":0},{"$f":"'Allocation to partners'!L55","v":0},{"$f":"'Allocation to partners'!M55","v":0},{"$f":"'Allocation to partners'!N55","v":0},{"$f":"'Allocation to partners'!O55","v":0},{"$f":"'Allocation to partners'!P55","v":0},{"$f":"'Allocation to partners'!Q55","v":553.77},{"$f":"'Allocation to partners'!R55","v":553.77},{"$f":"'Allocation to partners'!S55","v":553.77},{"$f":"'Allocation to partners'!T55","v":553.77},{"$f":"'Allocation to partners'!U55","v":553.77},{"$f":"'Allocation to partners'!V55","v":553.77},{"$f":"'Allocation to partners'!W55","v":553.77},{"$f":"'Allocation to partners'!X55","v":553.77},{"$f":"'Allocation to partners'!Y55","v":553.77},{"$f":"'Allocation to partners'!Z55","v":553.77},{"$f":"'Allocation to partners'!AA55","v":553.77},{"$f":"'Allocation to partners'!AB55","v":553.77},{"$f":"'Allocation to partners'!AC55","v":553.77},{"$f":"'Allocation to partners'!AD55","v":553.77},{"$f":"'Allocation to partners'!AE55","v":553.77},{"$f":"'Allocation to partners'!AF55","v":553.77},{"$f":"'Allocation to partners'!AG55","v":553.77},{"$f":"'Allocation to partners'!AH55","v":553.77},{"$f":"'Allocation to partners'!AI55","v":553.77},{"$f":"'Allocation to partners'!AJ55","v":553.77},{"$f":"'Allocation to partners'!AK55","v":0},{"$f":"'Allocation to partners'!AL55","v":0},{"$f":"'Allocation to partners'!AM55","v":0},{"$f":"'Allocation to partners'!AN55","v":0},{"$f":"'Allocation to partners'!AO55","v":0},{"$f":"'Allocation to partners'!AP55","v":0},{"$f":"'Allocation to partners'!AQ55","v":0},{"$f":"'Allocation to partners'!AR55","v":0},{"$f":"'Allocation to partners'!AS55","v":0},{"$f":"'Allocation to partners'!AT55","v":0},{"$f":"'Allocation to partners'!AU55","v":0},{"$f":"'Allocation to partners'!AV55","v":0},{"$f":"'Allocation to partners'!AW55","v":0},{"$f":"'Allocation to partners'!AX55","v":0},{"$f":"'Allocation to partners'!AY55","v":0},{"$f":"'Allocation to partners'!AZ55","v":0},{"$f":"'Allocation to partners'!BA55","v":0},{"$f":"'Allocation to partners'!BB55","v":0},{"$f":"'Allocation to partners'!BC55","v":0},{"$f":"'Allocation to partners'!BD55","v":0},{"$f":"'Allocation to partners'!BE55","v":0},{"$f":"'Allocation to partners'!BF55","v":0},{"$f":"'Allocation to partners'!BG55","v":0},{"$f":"'Allocation to partners'!BH55","v":0},{"$f":"'Allocation to partners'!BI55","v":0},{"$f":"'Allocation to partners'!BJ55","v":0},{"$f":"'Allocation to partners'!BK55","v":0},{"$f":"'Allocation to partners'!BL55","v":0},{"$f":"'Allocation to partners'!BM55","v":0},{"$f":"'Allocation to partners'!BN55","v":0},{"$f":"'Allocation to partners'!BO55","v":0},{"$f":"'Allocation to partners'!BP55","v":0},{"$f":"'Allocation to partners'!BQ55","v":0},{"$f":"'Allocation to partners'!BR55","v":0},{"$f":"'Allocation to partners'!BS55","v":0},{"$f":"'Allocation to partners'!BT55","v":0},{"$f":"'Allocation to partners'!BU55","v":0},{"$f":"'Allocation to partners'!BV55","v":0},{"$f":"'Allocation to partners'!BW55","v":0},{"$f":"'Allocation to partners'!BX55","v":0},{"$f":"'Allocation to partners'!BY55","v":0},{"$f":"'Allocation to partners'!BZ55","v":0},{"$f":"'Allocation to partners'!CA55","v":0},{"$f":"'Allocation to partners'!CB55","v":0},{"$f":"'Allocation to partners'!CC55","v":0},{"$f":"'Allocation to partners'!CD55","v":0},{"$f":"'Allocation to partners'!CE55","v":0},{"$f":"'Allocation to partners'!CF55","v":0},{"$f":"'Allocation to partners'!CG55","v":0},{"$f":"'Allocation to partners'!CH55","v":0},{"$f":"'Allocation to partners'!CI55","v":0},{"$f":"'Allocation to partners'!CJ55","v":0},{"$f":"'Allocation to partners'!CK55","v":0},{"$f":"'Allocation to partners'!CL55","v":0},{"$f":"'Allocation to partners'!CM55","v":0},{"$f":"'Allocation to partners'!CN55","v":0},{"$f":"'Allocation to partners'!CO55","v":0},{"$f":"'Allocation to partners'!CP55","v":0},{"$f":"'Allocation to partners'!CQ55","v":0},{"$f":"'Allocation to partners'!CR55","v":0},{"$f":"'Allocation to partners'!CS55","v":0},{"$f":"'Allocation to partners'!CT55","v":0},{"$f":"'Allocation to partners'!CU55","v":0},{"$f":"'Allocation to partners'!CV55","v":0},{"$f":"'Allocation to partners'!CW55","v":0},{"$f":"'Allocation to partners'!CX55","v":0},{"$f":"'Allocation to partners'!CY55","v":0},{"$f":"'Allocation to partners'!CZ55","v":0},{"$f":"'Allocation to partners'!DA55","v":0},{"$f":"'Allocation to partners'!DB55","v":0},{"$f":"'Allocation to partners'!DC55","v":0},{"$f":"'Allocation to partners'!DD55","v":0},{"$f":"'Allocation to partners'!DE55","v":0},{"$f":"'Allocation to partners'!DF55","v":0},{"$f":"'Allocation to partners'!DG55","v":0},{"$f":"'Allocation to partners'!DH55","v":0},{"$f":"'Allocation to partners'!DI55","v":0},{"$f":"'Allocation to partners'!DJ55","v":0},{"$f":"'Allocation to partners'!DK55","v":0},{"$f":"'Allocation to partners'!DL55","v":0},{"$f":"'Allocation to partners'!DM55","v":0},{"$f":"'Allocation to partners'!DN55","v":0},{"$f":"'Allocation to partners'!DO55","v":0},{"$f":"'Allocation to partners'!DP55","v":0},{"$f":"'Allocation to partners'!DQ55","v":0},{"$f":"'Allocation to partners'!DR55","v":0},{"$f":"'Allocation to partners'!DS55","v":0},{"$f":"'Allocation to partners'!DT55","v":0},{"$f":"'Allocation to partners'!DU55","v":0},{"$f":"'Allocation to partners'!DV55","v":0},{"$f":"'Allocation to partners'!DW55","v":0},{"$f":"'Allocation to partners'!DX55","v":0},{"$f":"'Allocation to partners'!DY55","v":0},{"$f":"'Allocation to partners'!DZ55","v":0},{"$f":"'Allocation to partners'!EA55","v":0},{"$f":"'Allocation to partners'!EB55","v":0},{"$f":"'Allocation to partners'!EC55","v":0},{"$f":"'Allocation to partners'!ED55","v":0},{"$f":"'Allocation to partners'!EE55","v":0},{"$f":"'Allocation to partners'!EF55","v":0},{"$f":"'Allocation to partners'!EG55","v":0},{"$f":"'Allocation to partners'!EH55","v":0},{"$f":"'Allocation to partners'!EI55","v":0},{"$f":"'Allocation to partners'!EJ55","v":0},{"$f":"'Allocation to partners'!EK55","v":0},{"$f":"'Allocation to partners'!EL55","v":0},{"$f":"'Allocation to partners'!EM55","v":0},{"$f":"'Allocation to partners'!EN55","v":0},{"$f":"'Allocation to partners'!EO55","v":0},{"$f":"'Allocation to partners'!EP55","v":0},{"$f":"'Allocation to partners'!EQ55","v":0},{"$f":"'Allocation to partners'!ER55","v":0},{"$f":"'Allocation to partners'!ES55","v":0},{"$f":"'Allocation to partners'!ET55","v":0},{"$f":"'Allocation to partners'!EU55","v":0},{"$f":"'Allocation to partners'!EV55","v":0},{"$f":"'Allocation to partners'!EW55","v":0},{"$f":"'Allocation to partners'!EX55","v":0},{"$f":"'Allocation to partners'!EY55","v":0},{"$f":"'Allocation to partners'!EZ55","v":0},{"$f":"'Allocation to partners'!FA55","v":0},{"$f":"'Allocation to partners'!FB55","v":0},{"$f":"'Allocation to partners'!FC55","v":0},{"$f":"'Allocation to partners'!FD55","v":0},{"$f":"'Allocation to partners'!FE55","v":0},{"$f":"'Allocation to partners'!FF55","v":0},{"$f":"'Allocation to partners'!FG55","v":0},{"$f":"'Allocation to partners'!FH55","v":0},{"$f":"'Allocation to partners'!FI55","v":0},{"$f":"'Allocation to partners'!FJ55","v":0},{"$f":"'Allocation to partners'!FK55","v":0},{"$f":"'Allocation to partners'!FL55","v":0},{"$f":"'Allocation to partners'!FM55","v":0},{"$f":"'Allocation to partners'!FN55","v":0},{"$f":"'Allocation to partners'!FO55","v":0},{"$f":"'Allocation to partners'!FP55","v":0},{"$f":"'Allocation to partners'!FQ55","v":0},{"$f":"'Allocation to partners'!FR55","v":0},{"$f":"'Allocation to partners'!FS55","v":0}]
[null,null,"Less: cash flow allocated to TE",null,null,null,null,null,{"$f":"I43*I12","v":0},{"$f":"J43*J12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,148.49743944003964,148.44876006121052,148.39983475702584,148.35066228014432,147.84498473961247,147.79531414985436,147.7453926071054,147.69521883840179,147.19082705897168,147.14014499348218,147.08920684408568,147.03801131166642,146.53485893429391,146.48314471195999,146.43116916938817,146.37893098077043,145.87697113251605,145.82420364731243,145.77116949794711,145.71786733136815,139.39943491472209,139.34559262693082,139.29147822123755,139.23709031678345,138.77207030752882,138.71713123477605,138.66191447829476,138.60641862884444,138.14224037049311,138.08618207859945,138.02984042274758,137.97321396472839,137.50982962916163,137.45262922280216,137.39513965548622,137.33735945943729,136.87472062903805,{"$f":"BV43*BV12","v":136.81635474220775},136.7576937782398,136.69873623917883,23.161295820773692,23.101740607054534,23.041884278368876,22.981725305958353,22.492329529820235,22.431560652445647,22.370484498111974,22.309099506620676,21.820293317085834,21.758285938798171,21.695964994826678,21.633328892882179,21.145061365610339,21.081790138307209,21.018198927241343,20.954286107369008,20.466505653562098,20.40194470772694,20.337057228019461,20.271841555963494,-43.878997398514066,77.379053204828324,77.312842919995887,77.24629772381796,74.927569074732332,74.860348943454113,74.792788771005931,74.724886829956603,68.105941515968183,68.037350820098681,67.968413120234473,67.899126653392599,67.375750174847937,67.305760849046166,67.235417413118427,67.164718067793885,71.544404207787096,71.472987609054044,71.401209647789869,71.329068487684367,68.113540314183354,68.040667209900036,67.967425341377222,67.893812834498249,61.81468099239224,61.740321548108234,61.665585785480786,61.590471791803608,62.86516229874411,62.789286065711543,62.71302580467902,62.636379563551152,63.391725322818708,63.314301225266021,63.23648523128152,63.158275348564509,62.426273269428016,62.347269591568342,62.267865986779505,62.188060421722419,61.458351543316724,{"$f":"EH43*EH12","v":61.377735916084987},61.296712166002642,61.215278217841529,60.487806429753057,60.405545817266486,60.322868717154812,60.239773011432519,59.514481664713081,59.430542350448796,59.346178011431512,59.261386486031874,58.538218378334484,58.452565951018741,58.366479785895145,58.279957676785543,57.558855037210648,57.471454376413263,57.383611085178089,57.295322911854264,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CFADS",null,null,null,null,null,{"$f":"(I43-I44-I45)*I$11","v":0},{"$f":"(J43-J44-J45)*J$11","v":0},0,0,0,0,0,0,2905.5197517587376,5561.1101700202034,4901.420728887615,2499.0820509750006,2489.2444811985943,2488.3462982332771,2487.4435791389583,2486.5363009169973,2476.7373623289986,2475.820896386625,2474.899801615376,2473.9740545443942,2464.2130373622826,2463.2779148003683,2462.3380688062744,2461.3934754271759,2429.1959378624583,2428.241777366095,2427.2827968915135,2426.3189719939692,2821.4513493607506,2820.5264411629973,2819.5968603834885,2818.6625833227395,2809.0547100526346,2808.1109688472302,2807.1624595350004,2806.2091579296316,2796.6257141204592,2795.6627548761589,2794.694930037625,2793.7222149216595,2784.1623197515819,2783.1797495272372,2782.1922142183726,2781.1996886346355,2771.6624515178023,2770.6598692989332,2769.6522204609923,2768.6394792959923,2648.5892633797175,2647.5662599116831,2646.5380862035113,2645.5047160188833,2636.6693358430452,2635.6254934607427,2634.5763750875981,2633.5219539480418,2624.7025670393664,2623.6374594933873,2622.5669680322017,2621.4910653298366,2612.6867629540684,2611.5999552332387,2610.5076534542359,2609.4098297293062,2600.6196919517206,{"$f":"(BV43-BV44-BV45)*BV$11","v":2599.510740101945},2598.3961817865538,2597.2759885443957,440.0646205946997,438.93307153403572,437.79580128900824,436.65278081320827,427.35426106658412,426.19965239646689,425.03920546412712,423.87289062579248,414.58557302463049,413.40743283716483,412.22333490170649,411.03324896476107,401.75616594659607,400.55401262783658,399.34577961758521,398.13143604001078,388.86360741767953,387.63694944681146,386.40408733236939,385.16498956330605,-833.70095057176638,1470.2020108917368,1468.9440154799204,1467.67965675254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EH43-EH44-EH45)*EH$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"DSCR P99",null,{"$f":"'Inputs - Financing'!E43","v":1},null,null,null,{"$f":"$E$48","v":1},{"$f":"$E$48","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$E$48","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$E$48","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Target debt service",null,null,null,null,null,{"$f":"I46/I48","v":0},{"$f":"J46/J48","v":0},0,0,0,0,0,0,2905.5197517587376,5561.1101700202034,4901.420728887615,2499.0820509750006,2489.2444811985943,2488.3462982332771,2487.4435791389583,2486.5363009169973,2476.7373623289986,2475.820896386625,2474.899801615376,2473.9740545443942,2464.2130373622826,2463.2779148003683,2462.3380688062744,2461.3934754271759,2429.1959378624583,2428.241777366095,2427.2827968915135,2426.3189719939692,2821.4513493607506,2820.5264411629973,2819.5968603834885,2818.6625833227395,2809.0547100526346,2808.1109688472302,2807.1624595350004,2806.2091579296316,2796.6257141204592,2795.6627548761589,2794.694930037625,2793.7222149216595,2784.1623197515819,2783.1797495272372,2782.1922142183726,2781.1996886346355,2771.6624515178023,2770.6598692989332,2769.6522204609923,2768.6394792959923,2648.5892633797175,2647.5662599116831,2646.5380862035113,2645.5047160188833,2636.6693358430452,2635.6254934607427,2634.5763750875981,2633.5219539480418,2624.7025670393664,2623.6374594933873,2622.5669680322017,2621.4910653298366,2612.6867629540684,2611.5999552332387,2610.5076534542359,2609.4098297293062,2600.6196919517206,{"$f":"BV46/BV48","v":2599.510740101945},2598.3961817865538,2597.2759885443957,440.0646205946997,438.93307153403572,437.79580128900824,436.65278081320827,427.35426106658412,426.19965239646689,425.03920546412712,423.87289062579248,414.58557302463049,413.40743283716483,412.22333490170649,411.03324896476107,401.75616594659607,400.55401262783658,399.34577961758521,398.13143604001078,388.86360741767953,387.63694944681146,386.40408733236939,385.16498956330605,-833.70095057176638,1470.2020108917368,1468.9440154799204,1467.67965675254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH46/EH48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Annual LIBOR rate",null,{"$f":"'Inputs - Financing'!E61","v":2.4830000000000001E-2},null,null,null,{"$f":"$E$52","v":2.4830000000000001E-2},{"$f":"$E$52","v":2.4830000000000001E-2},2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,{"$f":"$E$52","v":2.4830000000000001E-2},2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,{"$f":"$E$52","v":2.4830000000000001E-2},2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2]
[null,null,"Margin",null,null,null,null,null,{"$f":"LOOKUP(I$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(J$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(K$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(L$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(M$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(N$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(O$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(P$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(Q$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(R$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(S$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(T$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(U$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(V$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(W$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(X$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(Y$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(Z$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(AA$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(AB$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(AC$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(AD$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(AE$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(AF$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.8700000000000001E-2},{"$f":"LOOKUP(AG$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AH$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AI$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AJ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AK$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AL$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AM$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AN$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AO$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AP$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AQ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AR$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AS$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AT$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AU$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AV$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AW$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(AX$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(AY$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(AZ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BA$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BB$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BC$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BD$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BE$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BF$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BG$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BH$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BI$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BJ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BK$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BL$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BM$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BN$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BO$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BP$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BQ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BR$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BS$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BT$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BU$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BV$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BW$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BX$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BY$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BZ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(CA$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(CB$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.2450000000000005E-2},{"$f":"LOOKUP(CC$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CD$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CE$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CF$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CG$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CH$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CI$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CJ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CK$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CL$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CM$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CN$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CO$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CP$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CQ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CR$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CS$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(CT$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(CU$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(CV$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(CW$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(CX$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(CY$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(CZ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DA$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DB$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DC$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DD$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DE$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DF$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DG$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DH$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DI$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DJ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DK$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DL$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DM$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DN$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DO$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DP$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DQ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DR$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DS$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DT$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DU$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DV$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DW$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DX$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DY$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(DZ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EA$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EB$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EC$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(ED$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EE$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EF$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EG$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EH$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EI$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EJ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EK$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EL$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EM$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EN$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EO$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EP$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EQ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(ER$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(ES$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(ET$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EU$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EV$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EW$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EX$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EY$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EZ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FA$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FB$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FC$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FD$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FE$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FF$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FG$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FH$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FI$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FJ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FK$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FL$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FM$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FN$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FO$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FP$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FQ$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FR$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FS$2,'Inputs - Financing'!$62:$62,'Inputs - Financing'!$64:$64)","v":2.7450000000000009E-2}]
[null,null,"Total annual rate",null,null,null,null,null,{"$f":"SUM(I52:I53)","v":4.3529999999999999E-2},4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,{"$f":"SUM(AO52:AO53)","v":4.478E-2},4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,{"$f":"SUM(BU52:BU53)","v":4.7280000000000003E-2},4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,{"$f":"SUM(DA52:DA53)","v":4.9780000000000005E-2},4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,{"$f":"SUM(EG52:EG53)","v":5.2280000000000007E-2},5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,{"$f":"SUM(FM52:FM53)","v":5.2280000000000007E-2},5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2]
[null,null,"Periodic rate",null,null,null,null,null,{"$f":"I54/360*I$7","v":1.1003416666666667E-2},{"$f":"J54/360*J$7","v":1.1003416666666667E-2},1.1124333333333333E-2,1.1124333333333333E-2,1.08825E-2,1.1003416666666667E-2,1.1124333333333333E-2,1.1124333333333333E-2,1.08825E-2,1.1003416666666667E-2,1.1124333333333333E-2,1.1124333333333333E-2,1.08825E-2,1.1003416666666667E-2,1.1124333333333333E-2,1.1124333333333333E-2,1.1003416666666667E-2,1.1003416666666667E-2,1.1124333333333333E-2,1.1124333333333333E-2,1.08825E-2,1.1003416666666667E-2,1.1124333333333333E-2,1.1124333333333333E-2,1.1195E-2,1.1319388888888889E-2,1.1443777777777778E-2,1.1443777777777778E-2,1.1195E-2,1.1319388888888889E-2,1.1443777777777778E-2,1.1443777777777778E-2,1.1319388888888889E-2,1.1319388888888889E-2,1.1443777777777778E-2,1.1443777777777778E-2,1.1195E-2,1.1319388888888889E-2,1.1443777777777778E-2,1.1443777777777778E-2,1.15075E-2,1.1635361111111112E-2,1.1763222222222224E-2,1.1763222222222224E-2,1.15075E-2,1.1635361111111112E-2,1.1763222222222224E-2,1.1763222222222224E-2,1.1635361111111112E-2,1.1635361111111112E-2,1.1763222222222224E-2,1.1763222222222224E-2,1.15075E-2,1.1635361111111112E-2,1.1763222222222224E-2,1.1763222222222224E-2,1.1820000000000001E-2,1.1951333333333335E-2,1.2082666666666669E-2,1.2082666666666669E-2,1.1820000000000001E-2,1.1951333333333335E-2,1.2082666666666669E-2,1.2082666666666669E-2,1.1951333333333335E-2,{"$f":"BV54/360*BV$7","v":1.1951333333333335E-2},1.2082666666666669E-2,1.2082666666666669E-2,1.1820000000000001E-2,1.1951333333333335E-2,1.2082666666666669E-2,1.2082666666666669E-2,1.2132500000000001E-2,1.2267305555555557E-2,1.2402111111111112E-2,1.2402111111111112E-2,1.2132500000000001E-2,1.2267305555555557E-2,1.2402111111111112E-2,1.2402111111111112E-2,1.2267305555555557E-2,1.2267305555555557E-2,1.2402111111111112E-2,1.2402111111111112E-2,1.2132500000000001E-2,1.2267305555555557E-2,1.2402111111111112E-2,1.2402111111111112E-2,1.2445000000000003E-2,1.258327777777778E-2,1.2721555555555557E-2,1.2721555555555557E-2,1.2445000000000003E-2,1.258327777777778E-2,1.2721555555555557E-2,1.2721555555555557E-2,1.258327777777778E-2,1.258327777777778E-2,1.2721555555555557E-2,1.2721555555555557E-2,1.2445000000000003E-2,1.258327777777778E-2,1.2721555555555557E-2,1.2721555555555557E-2,1.27575E-2,1.2899250000000001E-2,1.3041000000000001E-2,1.3041000000000001E-2,1.27575E-2,1.2899250000000001E-2,1.3041000000000001E-2,1.3041000000000001E-2,1.2899250000000001E-2,1.2899250000000001E-2,1.3041000000000001E-2,1.3041000000000001E-2,1.27575E-2,1.2899250000000001E-2,1.3041000000000001E-2,1.3041000000000001E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.3215222222222224E-2,{"$f":"EH54/360*EH$7","v":1.3215222222222224E-2},1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.3215222222222224E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.3215222222222224E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2]
[]
[null,null,"Interest rate index",null,null,null,null,1,{"$f":"H57*(1+I55*I$11)","v":1},{"$f":"I57*(1+J55*J$11)","v":1},1,1,1,1,1,1,1.0108824999999999,1.0220056613485415,1.0333747929939365,1.0448703986494654,1.0562412007627682,1.0678634627952612,1.0797427319098833,1.0917541499738928,1.1037671757836178,1.1159123859217548,1.1283261672735436,1.140878043667017,1.1532936489772232,1.16598381953594,1.1789546122057308,1.1920696962967781,1.2054149165468206,1.2190594767596816,1.2330101225096135,1.2471204163493641,1.2610819294103952,1.2753566061901418,1.2899515037788027,1.3047134221321577,1.3194819807458247,1.3344177104177681,1.3496884901585202,1.3651340253091189,1.3804167007224546,1.3960421741866491,1.412018170596447,1.4281769927589372,1.4446117395031106,1.4614203187575796,1.4786113307271957,1.4960045643908353,1.5132198369155629,1.5308266961585721,1.5488341507691956,1.5670534310700603,1.5852866636209662,1.6037320464168245,1.6225971028637247,1.6416840731618445,1.6605757526337543,1.6798971511680032,1.6996581546676703,1.7196516112428382,1.7399778932877283,1.7607729490830413,1.7820477817024953,1.8035796710328793,1.8248979827444878,1.8467079468355949,1.8690211033878938,1.8916038623730953,1.9142110506669372,{"$f":"BU57*(1+BV55*BV$11)","v":1.9370884250038081},1.9604936187469875,1.9841816096444345,2.0076346362704314,2.0316285470200448,2.0561760375441724,2.0810201272138062,2.1062681039072282,2.1321063383197787,2.1585489580283248,2.1853195220445651,2.2118329111457711,2.2389661413046302,2.2667340481631055,2.2948463356877626,2.3229979168906914,2.3514948421421087,2.3806583424515595,2.4101835317322369,2.4394250834309785,2.4693502563093128,2.4999754125603113,2.5309803854019299,2.5624784362982571,2.5947228142617633,2.6277317246946619,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,{"$f":"EG57*(1+EH55*EH$11)","v":2.6611605598154608},2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608]
[]
[null,null,"Debt size",null,{"$f":"SUMPRODUCT(I50:FS50/I57:FS57)","v":124482.60029016719}]
[]
[null,null,"Draw date",null,{"$f":"EDATE(Op_start,-3)","v":"2021-10-01"},null,null,null,{"$f":"$E61=I$2","v":false},{"$f":"$E61=J$2","v":false},false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$E61=BV$2","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$E61=EH$2","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Opening balance",null,null,null,null,null,{"$f":"H66","v":0},{"$f":"I67","v":0},{"$f":"J66","v":0},0,0,0,0,0,124482.60029016719,122931.7624360662,118723.32166969772,115142.61874550438,113924.42156632729,112674.95960282425,111426.42283300069,110178.52392359698,108917.65024898072,107639.37917469552,106347.9592171094,105056.10956314488,103750.81469008409,102415.66989358666,101079.31426782122,99741.416184034941,98389.579469377699,97061.854873674922,95732.293977900845,94400.550279449322,93054.530226953313,91274.824343483298,89487.473134829212,87691.951030895565,85876.815648070158,84039.834010877443,82183.002605357004,80316.324164748235,78429.237172487949,76510.626768513495,74581.017552162768,72639.811213432637,70677.362855857224,68706.520289169421,66722.765713894551,64725.448220049992,62705.628362260744,60655.550929121659,58590.640298276448,56510.20279978637,54406.305393847106,52390.753140446192,50352.772212206677,48298.544975040291,46221.186776572802,44116.40774756117,41994.092589168322,39853.502057227684,37688.785704312599,35509.564584298205,33310.313767673295,31090.224217457966,28844.385967939601,26572.639847126578,24278.618368252966,21961.461167669542,19617.404352742131,{"$f":"BU66","v":17251.238799344814},14857.903364546772,12439.030276479582,9992.0509444224626,9670.0923659908367,9346.7297916868793,9021.8674108942269,8694.2228467177174,8372.3512443389354,8048.8577828752104,7723.6414059518329,7395.5579742250338,7070.6990083226883,6744.0300007119813,6415.4468752157718,6083.9787112248669,5756.8565711223609,5426.9236770919906,5094.8832079092199,4759.9390795118334,4428.8254329763313,4095.5182383680562,3759.9072232855096,3421.3730208728598,4297.6529586893885,2881.5295087693285,1449.2430310201898,2.7489477361086756E-10,2.7831583906845479E-10,2.8181796458140845E-10,2.8540312747438443E-10,2.8903389921627913E-10,2.9267089305731178E-10,2.9635365220212223E-10,3.0012373165270331E-10,3.0394177237846382E-10,3.0772432773571379E-10,3.1159650843059219E-10,3.1556050072350908E-10,3.1957492116460212E-10,3.2365189822135954E-10,3.2782676496949141E-10,3.3210195381145855E-10,3.3643289539111376E-10,3.407249380540659E-10,3.4512003421125981E-10,3.4962074457740887E-10,3.5418014870744288E-10,3.5874880699065737E-10,3.6337639753923159E-10,3.6811518913954072E-10,3.7291577932110946E-10,3.7767325237579853E-10,3.8254495407650703E-10,3.8753372282261873E-10,3.9258755010194849E-10,3.9771866938178094E-10,4.0297460997958773E-10,4.0835852986874168E-10,4.1381438132046802E-10,4.1922293528432655E-10,4.2476305953476123E-10,4.3043808279372765E-10,4.3618892688566645E-10,{"$f":"EG66","v":4.4195326048533318E-10},4.4779377103448252E-10,4.53776494834957E-10,4.598391504843942E-10,4.6584924818122522E-10,4.7200554951799528E-10,4.7831175343979988E-10,4.8470221104875719E-10,4.9103726894716444E-10,4.9752643557569432E-10,5.0417360987784588E-10,5.1090959338297388E-10,5.1758718176848932E-10,5.244272113949336E-10,5.314337920179305E-10,5.385339836720865E-10,5.4565082994053176E-10,5.528617269139359E-10,5.6024820530182918E-10,5.6773337032386394E-10,5.7515364547399685E-10,5.8275442871085697E-10,5.9054028688040233E-10,5.9843016757547417E-10,6.0625164986568558E-10,6.1426340014124952E-10,6.224702321730922E-10,6.3078671112836118E-10,6.3903109344280885E-10,6.4747603134956525E-10,6.5612659889552047E-10,6.6489274186858639E-10,6.7367944720632241E-10,6.8258227080769784E-10,6.9170187331558687E-10,7.0094331776613792E-10,7.1010464692934136E-10,7.1948883763954527E-10]
[null,null,"Draw at COD",null,{"$f":"E59","v":124482.60029016719},null,null,null,{"$f":"$E64*I61","v":0},{"$f":"$E64*J61","v":0},0,0,0,0,0,124482.60029016719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E64*BV61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E64*EH61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: repayments",null,null,null,null,null,{"$f":"I50-I67","v":0},{"$f":"J50-J67","v":0},0,0,0,0,0,0,1550.8378541009931,4208.4407663684851,3580.702924193341,1218.1971791770948,1249.4619635030376,1248.5367698235673,1247.8989094037142,1260.8736746162633,1278.2710742851934,1291.4199575861273,1291.8496539645121,1305.2948730607827,1335.1447964974425,1336.3556257654452,1337.8980837862753,1351.8367146572432,1327.7245957027749,1329.5608957740733,1331.7436984515223,1346.0200524960132,1779.7058834700083,1787.3512086540875,1795.5221039336441,1815.1353828253996,1836.9816371927097,1856.8314055204373,1866.6784406087627,1887.0869922602892,1918.6104039744566,1929.6092163507224,1941.2063387301303,1962.4483575754061,1970.8425666878047,1983.7545752748688,1997.3174938445611,2019.8198577892497,2050.0774331390867,2064.9106308452115,2080.4374984900778,2103.8974059392608,2015.5522534009142,2037.9809282395131,2054.227237166388,2077.3581984674897,2104.7790290116336,2122.3151583928484,2140.5905319406356,2164.7163529150821,2179.2211200143915,2199.2508166249113,2220.0895502153276,2245.8382495183646,2271.7461208130221,2294.021478873613,2317.1572005834246,2344.0568149274109,2366.1655533973153,{"$f":"BV50-BV67","v":2393.3354347980421},2418.8730880671901,2446.9793320571184,321.95857843162617,323.36257430395722,324.86238079265286,327.64456417651024,321.8716023787814,323.4934614637254,325.21637692337731,328.0834317267994,324.85896590234529,326.66900761070673,328.58312549620973,331.46816399090449,327.12214010250551,329.93289403037073,332.04046918277066,334.94412839738641,331.1136465355022,333.30719460827515,335.61101508254671,338.5342024126499,-876.27993781652913,1416.1234499200598,1432.2864777491386,1449.243031019915,-3.4210654575872474E-12,-3.5021255129536641E-12,-3.5851628929759761E-12,-3.6307717418946863E-12,-3.6369938410326679E-12,-3.6827591448104484E-12,-3.7700794505810872E-12,-3.8180407257605128E-12,-3.7825553572499833E-12,-3.8721806948784141E-12,-3.9639922929169139E-12,-4.0144204410930501E-12,-4.0769770567574115E-12,-4.1748667481318725E-12,-4.2751888419671378E-12,-4.3309415796552313E-12,-4.2920426629521341E-12,-4.3950961571939101E-12,-4.5007103661490393E-12,-4.5594041300339895E-12,-4.5686582832144829E-12,-4.6275905485742375E-12,-4.7387916003091191E-12,-4.8005901815687506E-12,-4.7574730546890535E-12,-4.8717017007085199E-12,-4.9887687461117281E-12,-5.0538272793297708E-12,-5.1311192798324667E-12,-5.2559405978067652E-12,-5.3839198891539499E-12,-5.4558514517263308E-12,-5.4085539638585172E-12,-5.5401242504346617E-12,-5.6750232589664258E-12,-5.7508440919387773E-12,-5.7643335996667242E-12,{"$f":"EH50-EH67","v":-5.8405105491493417E-12},-5.9827238004744797E-12,-6.0626556494371749E-12,-6.0100976968310326E-12,-6.1563013367700437E-12,-6.3062039218046479E-12,-6.3904576089572562E-12,-6.3350578984072567E-12,-6.4891666285298781E-12,-6.6471743021515322E-12,-6.735983505127967E-12,-6.6775883855154684E-12,-6.8400296264443132E-12,-7.0065806229969335E-12,-7.1001916541560042E-12,-7.1168462684452179E-12,-7.2108969734041151E-12,-7.3864783878932579E-12,-7.4851650220347946E-12,-7.4202751501329022E-12,-7.6007832368600854E-12,-7.7858581695453665E-12,-7.8898806950719006E-12,-7.821482290211448E-12,-8.0117502755638947E-12,-8.2068320318427119E-12,-8.3164789552690338E-12,-8.2443823144476805E-12,-8.4449379067563734E-12,-8.6505675459552372E-12,-8.7661429730658851E-12,-8.7867053377360078E-12,-8.9028236013753747E-12,-9.1196025078889813E-12,-9.2414444505510481E-12,-9.1613291632034234E-12,-9.3841907102038979E-12,-9.6126906436810545E-12]
[null,null,"Closing balance",null,null,null,null,null,{"$f":"I63+I64-I65","v":0},{"$f":"J63+J64-J65","v":0},0,0,0,0,0,124482.60029016719,122931.7624360662,118723.32166969772,115142.61874550438,113924.42156632729,112674.95960282425,111426.42283300069,110178.52392359698,108917.65024898072,107639.37917469552,106347.9592171094,105056.10956314488,103750.81469008409,102415.66989358666,101079.31426782122,99741.416184034941,98389.579469377699,97061.854873674922,95732.293977900845,94400.550279449322,93054.530226953313,91274.824343483298,89487.473134829212,87691.951030895565,85876.815648070158,84039.834010877443,82183.002605357004,80316.324164748235,78429.237172487949,76510.626768513495,74581.017552162768,72639.811213432637,70677.362855857224,68706.520289169421,66722.765713894551,64725.448220049992,62705.628362260744,60655.550929121659,58590.640298276448,56510.20279978637,54406.305393847106,52390.753140446192,50352.772212206677,48298.544975040291,46221.186776572802,44116.40774756117,41994.092589168322,39853.502057227684,37688.785704312599,35509.564584298205,33310.313767673295,31090.224217457966,28844.385967939601,26572.639847126578,24278.618368252966,21961.461167669542,19617.404352742131,17251.238799344814,{"$f":"BV63+BV64-BV65","v":14857.903364546772},12439.030276479582,9992.0509444224626,9670.0923659908367,9346.7297916868793,9021.8674108942269,8694.2228467177174,8372.3512443389354,8048.8577828752104,7723.6414059518329,7395.5579742250338,7070.6990083226883,6744.0300007119813,6415.4468752157718,6083.9787112248669,5756.8565711223609,5426.9236770919906,5094.8832079092199,4759.9390795118334,4428.8254329763313,4095.5182383680562,3759.9072232855096,3421.3730208728598,4297.6529586893885,2881.5295087693285,1449.2430310201898,2.7489477361086756E-10,2.7831583906845479E-10,2.8181796458140845E-10,2.8540312747438443E-10,2.8903389921627913E-10,2.9267089305731178E-10,2.9635365220212223E-10,3.0012373165270331E-10,3.0394177237846382E-10,3.0772432773571379E-10,3.1159650843059219E-10,3.1556050072350908E-10,3.1957492116460212E-10,3.2365189822135954E-10,3.2782676496949141E-10,3.3210195381145855E-10,3.3643289539111376E-10,3.407249380540659E-10,3.4512003421125981E-10,3.4962074457740887E-10,3.5418014870744288E-10,3.5874880699065737E-10,3.6337639753923159E-10,3.6811518913954072E-10,3.7291577932110946E-10,3.7767325237579853E-10,3.8254495407650703E-10,3.8753372282261873E-10,3.9258755010194849E-10,3.9771866938178094E-10,4.0297460997958773E-10,4.0835852986874168E-10,4.1381438132046802E-10,4.1922293528432655E-10,4.2476305953476123E-10,4.3043808279372765E-10,4.3618892688566645E-10,4.4195326048533318E-10,{"$f":"EH63+EH64-EH65","v":4.4779377103448252E-10},4.53776494834957E-10,4.598391504843942E-10,4.6584924818122522E-10,4.7200554951799528E-10,4.7831175343979988E-10,4.8470221104875719E-10,4.9103726894716444E-10,4.9752643557569432E-10,5.0417360987784588E-10,5.1090959338297388E-10,5.1758718176848932E-10,5.244272113949336E-10,5.314337920179305E-10,5.385339836720865E-10,5.4565082994053176E-10,5.528617269139359E-10,5.6024820530182918E-10,5.6773337032386394E-10,5.7515364547399685E-10,5.8275442871085697E-10,5.9054028688040233E-10,5.9843016757547417E-10,6.0625164986568558E-10,6.1426340014124952E-10,6.224702321730922E-10,6.3078671112836118E-10,6.3903109344280885E-10,6.4747603134956525E-10,6.5612659889552047E-10,6.6489274186858639E-10,6.7367944720632241E-10,6.8258227080769784E-10,6.9170187331558687E-10,7.0094331776613792E-10,7.1010464692934136E-10,7.1948883763954527E-10,7.2910152828322633E-10]
[null,null,"Interest expense",null,null,null,null,null,{"$f":"I63*I55","v":0},{"$f":"J63*J55","v":0},0,0,0,0,0,0,1354.6818976577445,1352.6694036517181,1320.717804694274,1280.8848717979058,1239.7825176955566,1239.8095284097099,1239.544669735244,1225.662626300734,1198.4662880438052,1184.4009388004977,1183.0501476508639,1168.6791814836115,1129.0682408648402,1126.9222890349231,1124.4399850199991,1109.5567607699327,1101.4713421596834,1098.6808815920217,1095.5390984399912,1080.2989194979559,1041.7454658907423,1033.1752325089099,1024.0747564498445,1003.5272004973398,972.07307285992488,951.27956332679275,940.4840189262377,919.12216566934228,878.01531014600255,866.05353852543647,853.48859130749474,831.27385734625352,813.31975306377706,799.42517425236849,784.87472037381144,761.37983084538587,721.58501837871552,705.74923845372166,689.21472197091441,664.74207335673157,633.03700997880333,609.58533167217001,592.31084903712326,568.14651755139346,531.89030683141152,513.31033506789424,493.9858431469624,468.80560103295977,445.48144702497495,424.38664286847597,402.47741781687392,375.65281581147218,340.94064214104611,317.57847635962548,293.35045287081124,265.35301480189526,234.45413855440549,{"$f":"BV63*BV55","v":206.175305303903},179.52309371936383,150.29665648727732,118.10604216307351,115.5704972300785,112.93342049635535,109.00821663669799,105.48265868780271,102.70619093274151,99.822828540749796,95.789458898993075,89.72660712228523,86.738425226458091,83.640209405496748,79.565084973856585,74.634025844090544,70.621118597465852,67.305310434814544,63.187307642624361,57.749960882177319,54.329754838536296,50.793072249822679,46.630787150656147,42.57898724476275,54.078560971677106,36.657537730781726,18.436625732625071,3.4210654575872474E-12,3.5021255129536641E-12,3.5851628929759761E-12,3.6307717418946863E-12,3.6369938410326679E-12,3.6827591448104484E-12,3.7700794505810872E-12,3.8180407257605128E-12,3.7825553572499833E-12,3.8721806948784141E-12,3.9639922929169139E-12,4.0144204410930501E-12,4.0769770567574115E-12,4.1748667481318725E-12,4.2751888419671378E-12,4.3309415796552313E-12,4.2920426629521341E-12,4.3950961571939101E-12,4.5007103661490393E-12,4.5594041300339895E-12,4.5686582832144829E-12,4.6275905485742375E-12,4.7387916003091191E-12,4.8005901815687506E-12,4.7574730546890535E-12,4.8717017007085199E-12,4.9887687461117281E-12,5.0538272793297708E-12,5.1311192798324667E-12,5.2559405978067652E-12,5.3839198891539499E-12,5.4558514517263308E-12,5.4085539638585172E-12,5.5401242504346617E-12,5.6750232589664258E-12,5.7508440919387773E-12,5.7643335996667242E-12,{"$f":"EH63*EH55","v":5.8405105491493417E-12},5.9827238004744797E-12,6.0626556494371749E-12,6.0100976968310326E-12,6.1563013367700437E-12,6.3062039218046479E-12,6.3904576089572562E-12,6.3350578984072567E-12,6.4891666285298781E-12,6.6471743021515322E-12,6.735983505127967E-12,6.6775883855154684E-12,6.8400296264443132E-12,7.0065806229969335E-12,7.1001916541560042E-12,7.1168462684452179E-12,7.2108969734041151E-12,7.3864783878932579E-12,7.4851650220347946E-12,7.4202751501329022E-12,7.6007832368600854E-12,7.7858581695453665E-12,7.8898806950719006E-12,7.821482290211448E-12,8.0117502755638947E-12,8.2068320318427119E-12,8.3164789552690338E-12,8.2443823144476805E-12,8.4449379067563734E-12,8.6505675459552372E-12,8.7661429730658851E-12,8.7867053377360078E-12,8.9028236013753747E-12,9.1196025078889813E-12,9.2414444505510481E-12,9.1613291632034234E-12,9.3841907102038979E-12,9.6126906436810545E-12]

{"sheet":"Construction financing","index":11,"n_rows":71,"n_cols":176,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
["          ",null,null,null,null,null,null,"Sum"]
[null,null,null,"Start of Period",null,null,null,null,null,{"$f":"Timing!K2","v":"2020-01-01"},{"$f":"Timing!L2","v":"2020-04-01"},{"$f":"Timing!M2","v":"2020-07-01"},{"$f":"Timing!N2","v":"2020-10-01"},{"$f":"Timing!O2","v":"2021-01-01"},{"$f":"Timing!P2","v":"2021-04-01"},{"$f":"Timing!Q2","v":"2021-07-01"},{"$f":"Timing!R2","v":"2021-10-01"},{"$f":"Timing!S2","v":"2022-01-01"},{"$f":"Timing!T2","v":"2022-04-01"},{"$f":"Timing!U2","v":"2022-07-01"},{"$f":"Timing!V2","v":"2022-10-01"},{"$f":"Timing!W2","v":"2023-01-01"},{"$f":"Timing!X2","v":"2023-04-01"},{"$f":"Timing!Y2","v":"2023-07-01"},{"$f":"Timing!Z2","v":"2023-10-01"},{"$f":"Timing!AA2","v":"2024-01-01"},{"$f":"Timing!AB2","v":"2024-04-01"},{"$f":"Timing!AC2","v":"2024-07-01"},{"$f":"Timing!AD2","v":"2024-10-01"},{"$f":"Timing!AE2","v":"2025-01-01"},{"$f":"Timing!AF2","v":"2025-04-01"},{"$f":"Timing!AG2","v":"2025-07-01"},{"$f":"Timing!AH2","v":"2025-10-01"},{"$f":"Timing!AI2","v":"2026-01-01"},{"$f":"Timing!AJ2","v":"2026-04-01"},{"$f":"Timing!AK2","v":"2026-07-01"},{"$f":"Timing!AL2","v":"2026-10-01"},{"$f":"Timing!AM2","v":"2027-01-01"},{"$f":"Timing!AN2","v":"2027-04-01"},{"$f":"Timing!AO2","v":"2027-07-01"},{"$f":"Timing!AP2","v":"2027-10-01"},{"$f":"Timing!AQ2","v":"2028-01-01"},{"$f":"Timing!AR2","v":"2028-04-01"},{"$f":"Timing!AS2","v":"2028-07-01"},{"$f":"Timing!AT2","v":"2028-10-01"},{"$f":"Timing!AU2","v":"2029-01-01"},{"$f":"Timing!AV2","v":"2029-04-01"},{"$f":"Timing!AW2","v":"2029-07-01"},{"$f":"Timing!AX2","v":"2029-10-01"},{"$f":"Timing!AY2","v":"2030-01-01"},{"$f":"Timing!AZ2","v":"2030-04-01"},{"$f":"Timing!BA2","v":"2030-07-01"},{"$f":"Timing!BB2","v":"2030-10-01"},{"$f":"Timing!BC2","v":"2031-01-01"},{"$f":"Timing!BD2","v":"2031-04-01"},{"$f":"Timing!BE2","v":"2031-07-01"},{"$f":"Timing!BF2","v":"2031-10-01"},{"$f":"Timing!BG2","v":"2032-01-01"},{"$f":"Timing!BH2","v":"2032-04-01"},{"$f":"Timing!BI2","v":"2032-07-01"},{"$f":"Timing!BJ2","v":"2032-10-01"},{"$f":"Timing!BK2","v":"2033-01-01"},{"$f":"Timing!BL2","v":"2033-04-01"},{"$f":"Timing!BM2","v":"2033-07-01"},{"$f":"Timing!BN2","v":"2033-10-01"},{"$f":"Timing!BO2","v":"2034-01-01"},{"$f":"Timing!BP2","v":"2034-04-01"},{"$f":"Timing!BQ2","v":"2034-07-01"},{"$f":"Timing!BR2","v":"2034-10-01"},{"$f":"Timing!BS2","v":"2035-01-01"},{"$f":"Timing!BT2","v":"2035-04-01"},{"$f":"Timing!BU2","v":"2035-07-01"},{"$f":"Timing!BV2","v":"2035-10-01"},{"$f":"Timing!BW2","v":"2036-01-01"},{"$f":"Timing!BX2","v":"2036-04-01"},{"$f":"Timing!BY2","v":"2036-07-01"},{"$f":"Timing!BZ2","v":"2036-10-01"},{"$f":"Timing!CA2","v":"2037-01-01"},{"$f":"Timing!CB2","v":"2037-04-01"},{"$f":"Timing!CC2","v":"2037-07-01"},{"$f":"Timing!CD2","v":"2037-10-01"},{"$f":"Timing!CE2","v":"2038-01-01"},{"$f":"Timing!CF2","v":"2038-04-01"},{"$f":"Timing!CG2","v":"2038-07-01"},{"$f":"Timing!CH2","v":"2038-10-01"},{"$f":"Timing!CI2","v":"2039-01-01"},{"$f":"Timing!CJ2","v":"2039-04-01"},{"$f":"Timing!CK2","v":"2039-07-01"},{"$f":"Timing!CL2","v":"2039-10-01"},{"$f":"Timing!CM2","v":"2040-01-01"},{"$f":"Timing!CN2","v":"2040-04-01"},{"$f":"Timing!CO2","v":"2040-07-01"},{"$f":"Timing!CP2","v":"2040-10-01"},{"$f":"Timing!CQ2","v":"2041-01-01"},{"$f":"Timing!CR2","v":"2041-04-01"},{"$f":"Timing!CS2","v":"2041-07-01"},{"$f":"Timing!CT2","v":"2041-10-01"},{"$f":"Timing!CU2","v":"2042-01-01"},{"$f":"Timing!CV2","v":"2042-04-01"},{"$f":"Timing!CW2","v":"2042-07-01"},{"$f":"Timing!CX2","v":"2042-10-01"},{"$f":"Timing!CY2","v":"2043-01-01"},{"$f":"Timing!CZ2","v":"2043-04-01"},{"$f":"Timing!DA2","v":"2043-07-01"},{"$f":"Timing!DB2","v":"2043-10-01"},{"$f":"Timing!DC2","v":"2044-01-01"},{"$f":"Timing!DD2","v":"2044-04-01"},{"$f":"Timing!DE2","v":"2044-07-01"},{"$f":"Timing!DF2","v":"2044-10-01"},{"$f":"Timing!DG2","v":"2045-01-01"},{"$f":"Timing!DH2","v":"2045-04-01"},{"$f":"Timing!DI2","v":"2045-07-01"},{"$f":"Timing!DJ2","v":"2045-10-01"},{"$f":"Timing!DK2","v":"2046-01-01"},{"$f":"Timing!DL2","v":"2046-04-01"},{"$f":"Timing!DM2","v":"2046-07-01"},{"$f":"Timing!DN2","v":"2046-10-01"},{"$f":"Timing!DO2","v":"2047-01-01"},{"$f":"Timing!DP2","v":"2047-04-01"},{"$f":"Timing!DQ2","v":"2047-07-01"},{"$f":"Timing!DR2","v":"2047-10-01"},{"$f":"Timing!DS2","v":"2048-01-01"},{"$f":"Timing!DT2","v":"2048-04-01"},{"$f":"Timing!DU2","v":"2048-07-01"},{"$f":"Timing!DV2","v":"2048-10-01"},{"$f":"Timing!DW2","v":"2049-01-01"},{"$f":"Timing!DX2","v":"2049-04-01"},{"$f":"Timing!DY2","v":"2049-07-01"},{"$f":"Timing!DZ2","v":"2049-10-01"},{"$f":"Timing!EA2","v":"2050-01-01"},{"$f":"Timing!EB2","v":"2050-04-01"},{"$f":"Timing!EC2","v":"2050-07-01"},{"$f":"Timing!ED2","v":"2050-10-01"},{"$f":"Timing!EE2","v":"2051-01-01"},{"$f":"Timing!EF2","v":"2051-04-01"},{"$f":"Timing!EG2","v":"2051-07-01"},{"$f":"Timing!EH2","v":"2051-10-01"},{"$f":"Timing!EI2","v":"2052-01-01"},{"$f":"Timing!EJ2","v":"2052-04-01"},{"$f":"Timing!EK2","v":"2052-07-01"},{"$f":"Timing!EL2","v":"2052-10-01"},{"$f":"Timing!EM2","v":"2053-01-01"},{"$f":"Timing!EN2","v":"2053-04-01"},{"$f":"Timing!EO2","v":"2053-07-01"},{"$f":"Timing!EP2","v":"2053-10-01"},{"$f":"Timing!EQ2","v":"2054-01-01"},{"$f":"Timing!ER2","v":"2054-04-01"},{"$f":"Timing!ES2","v":"2054-07-01"},{"$f":"Timing!ET2","v":"2054-10-01"},{"$f":"Timing!EU2","v":"2055-01-01"},{"$f":"Timing!EV2","v":"2055-04-01"},{"$f":"Timing!EW2","v":"2055-07-01"},{"$f":"Timing!EX2","v":"2055-10-01"},{"$f":"Timing!EY2","v":"2056-01-01"},{"$f":"Timing!EZ2","v":"2056-04-01"},{"$f":"Timing!FA2","v":"2056-07-01"},{"$f":"Timing!FB2","v":"2056-10-01"},{"$f":"Timing!FC2","v":"2057-01-01"},{"$f":"Timing!FD2","v":"2057-04-01"},{"$f":"Timing!FE2","v":"2057-07-01"},{"$f":"Timing!FF2","v":"2057-10-01"},{"$f":"Timing!FG2","v":"2058-01-01"},{"$f":"Timing!FH2","v":"2058-04-01"},{"$f":"Timing!FI2","v":"2058-07-01"},{"$f":"Timing!FJ2","v":"2058-10-01"},{"$f":"Timing!FK2","v":"2059-01-01"},{"$f":"Timing!FL2","v":"2059-04-01"},{"$f":"Timing!FM2","v":"2059-07-01"},{"$f":"Timing!FN2","v":"2059-10-01"},{"$f":"Timing!FO2","v":"2060-01-01"},{"$f":"Timing!FP2","v":"2060-04-01"},{"$f":"Timing!FQ2","v":"2060-07-01"},{"$f":"Timing!FR2","v":"2060-10-01"},{"$f":"Timing!FS2","v":"2061-01-01"},{"$f":"Timing!FT2","v":"2061-04-01"},{"$f":"Timing!FU2","v":"2061-07-01"}]
[null,null,null,"End of Period",null,"Start","End",null,null,{"$f":"Timing!K3","v":"2020-03-31"},{"$f":"Timing!L3","v":"2020-06-30"},{"$f":"Timing!M3","v":"2020-09-30"},{"$f":"Timing!N3","v":"2020-12-31"},{"$f":"Timing!O3","v":"2021-03-31"},{"$f":"Timing!P3","v":"2021-06-30"},{"$f":"Timing!Q3","v":"2021-09-30"},{"$f":"Timing!R3","v":"2021-12-31"},{"$f":"Timing!S3","v":"2022-03-31"},{"$f":"Timing!T3","v":"2022-06-30"},{"$f":"Timing!U3","v":"2022-09-30"},{"$f":"Timing!V3","v":"2022-12-31"},{"$f":"Timing!W3","v":"2023-03-31"},{"$f":"Timing!X3","v":"2023-06-30"},{"$f":"Timing!Y3","v":"2023-09-30"},{"$f":"Timing!Z3","v":"2023-12-31"},{"$f":"Timing!AA3","v":"2024-03-31"},{"$f":"Timing!AB3","v":"2024-06-30"},{"$f":"Timing!AC3","v":"2024-09-30"},{"$f":"Timing!AD3","v":"2024-12-31"},{"$f":"Timing!AE3","v":"2025-03-31"},{"$f":"Timing!AF3","v":"2025-06-30"},{"$f":"Timing!AG3","v":"2025-09-30"},{"$f":"Timing!AH3","v":"2025-12-31"},{"$f":"Timing!AI3","v":"2026-03-31"},{"$f":"Timing!AJ3","v":"2026-06-30"},{"$f":"Timing!AK3","v":"2026-09-30"},{"$f":"Timing!AL3","v":"2026-12-31"},{"$f":"Timing!AM3","v":"2027-03-31"},{"$f":"Timing!AN3","v":"2027-06-30"},{"$f":"Timing!AO3","v":"2027-09-30"},{"$f":"Timing!AP3","v":"2027-12-31"},{"$f":"Timing!AQ3","v":"2028-03-31"},{"$f":"Timing!AR3","v":"2028-06-30"},{"$f":"Timing!AS3","v":"2028-09-30"},{"$f":"Timing!AT3","v":"2028-12-31"},{"$f":"Timing!AU3","v":"2029-03-31"},{"$f":"Timing!AV3","v":"2029-06-30"},{"$f":"Timing!AW3","v":"2029-09-30"},{"$f":"Timing!AX3","v":"2029-12-31"},{"$f":"Timing!AY3","v":"2030-03-31"},{"$f":"Timing!AZ3","v":"2030-06-30"},{"$f":"Timing!BA3","v":"2030-09-30"},{"$f":"Timing!BB3","v":"2030-12-31"},{"$f":"Timing!BC3","v":"2031-03-31"},{"$f":"Timing!BD3","v":"2031-06-30"},{"$f":"Timing!BE3","v":"2031-09-30"},{"$f":"Timing!BF3","v":"2031-12-31"},{"$f":"Timing!BG3","v":"2032-03-31"},{"$f":"Timing!BH3","v":"2032-06-30"},{"$f":"Timing!BI3","v":"2032-09-30"},{"$f":"Timing!BJ3","v":"2032-12-31"},{"$f":"Timing!BK3","v":"2033-03-31"},{"$f":"Timing!BL3","v":"2033-06-30"},{"$f":"Timing!BM3","v":"2033-09-30"},{"$f":"Timing!BN3","v":"2033-12-31"},{"$f":"Timing!BO3","v":"2034-03-31"},{"$f":"Timing!BP3","v":"2034-06-30"},{"$f":"Timing!BQ3","v":"2034-09-30"},{"$f":"Timing!BR3","v":"2034-12-31"},{"$f":"Timing!BS3","v":"2035-03-31"},{"$f":"Timing!BT3","v":"2035-06-30"},{"$f":"Timing!BU3","v":"2035-09-30"},{"$f":"Timing!BV3","v":"2035-12-31"},{"$f":"Timing!BW3","v":"2036-03-31"},{"$f":"Timing!BX3","v":"2036-06-30"},{"$f":"Timing!BY3","v":"2036-09-30"},{"$f":"Timing!BZ3","v":"2036-12-31"},{"$f":"Timing!CA3","v":"2037-03-31"},{"$f":"Timing!CB3","v":"2037-06-30"},{"$f":"Timing!CC3","v":"2037-09-30"},{"$f":"Timing!CD3","v":"2037-12-31"},{"$f":"Timing!CE3","v":"2038-03-31"},{"$f":"Timing!CF3","v":"2038-06-30"},{"$f":"Timing!CG3","v":"2038-09-30"},{"$f":"Timing!CH3","v":"2038-12-31"},{"$f":"Timing!CI3","v":"2039-03-31"},{"$f":"Timing!CJ3","v":"2039-06-30"},{"$f":"Timing!CK3","v":"2039-09-30"},{"$f":"Timing!CL3","v":"2039-12-31"},{"$f":"Timing!CM3","v":"2040-03-31"},{"$f":"Timing!CN3","v":"2040-06-30"},{"$f":"Timing!CO3","v":"2040-09-30"},{"$f":"Timing!CP3","v":"2040-12-31"},{"$f":"Timing!CQ3","v":"2041-03-31"},{"$f":"Timing!CR3","v":"2041-06-30"},{"$f":"Timing!CS3","v":"2041-09-30"},{"$f":"Timing!CT3","v":"2041-12-31"},{"$f":"Timing!CU3","v":"2042-03-31"},{"$f":"Timing!CV3","v":"2042-06-30"},{"$f":"Timing!CW3","v":"2042-09-30"},{"$f":"Timing!CX3","v":"2042-12-31"},{"$f":"Timing!CY3","v":"2043-03-31"},{"$f":"Timing!CZ3","v":"2043-06-30"},{"$f":"Timing!DA3","v":"2043-09-30"},{"$f":"Timing!DB3","v":"2043-12-31"},{"$f":"Timing!DC3","v":"2044-03-31"},{"$f":"Timing!DD3","v":"2044-06-30"},{"$f":"Timing!DE3","v":"2044-09-30"},{"$f":"Timing!DF3","v":"2044-12-31"},{"$f":"Timing!DG3","v":"2045-03-31"},{"$f":"Timing!DH3","v":"2045-06-30"},{"$f":"Timing!DI3","v":"2045-09-30"},{"$f":"Timing!DJ3","v":"2045-12-31"},{"$f":"Timing!DK3","v":"2046-03-31"},{"$f":"Timing!DL3","v":"2046-06-30"},{"$f":"Timing!DM3","v":"2046-09-30"},{"$f":"Timing!DN3","v":"2046-12-31"},{"$f":"Timing!DO3","v":"2047-03-31"},{"$f":"Timing!DP3","v":"2047-06-30"},{"$f":"Timing!DQ3","v":"2047-09-30"},{"$f":"Timing!DR3","v":"2047-12-31"},{"$f":"Timing!DS3","v":"2048-03-31"},{"$f":"Timing!DT3","v":"2048-06-30"},{"$f":"Timing!DU3","v":"2048-09-30"},{"$f":"Timing!DV3","v":"2048-12-31"},{"$f":"Timing!DW3","v":"2049-03-31"},{"$f":"Timing!DX3","v":"2049-06-30"},{"$f":"Timing!DY3","v":"2049-09-30"},{"$f":"Timing!DZ3","v":"2049-12-31"},{"$f":"Timing!EA3","v":"2050-03-31"},{"$f":"Timing!EB3","v":"2050-06-30"},{"$f":"Timing!EC3","v":"2050-09-30"},{"$f":"Timing!ED3","v":"2050-12-31"},{"$f":"Timing!EE3","v":"2051-03-31"},{"$f":"Timing!EF3","v":"2051-06-30"},{"$f":"Timing!EG3","v":"2051-09-30"},{"$f":"Timing!EH3","v":"2051-12-31"},{"$f":"Timing!EI3","v":"2052-03-31"},{"$f":"Timing!EJ3","v":"2052-06-30"},{"$f":"Timing!EK3","v":"2052-09-30"},{"$f":"Timing!EL3","v":"2052-12-31"},{"$f":"Timing!EM3","v":"2053-03-31"},{"$f":"Timing!EN3","v":"2053-06-30"},{"$f":"Timing!EO3","v":"2053-09-30"},{"$f":"Timing!EP3","v":"2053-12-31"},{"$f":"Timing!EQ3","v":"2054-03-31"},{"$f":"Timing!ER3","v":"2054-06-30"},{"$f":"Timing!ES3","v":"2054-09-30"},{"$f":"Timing!ET3","v":"2054-12-31"},{"$f":"Timing!EU3","v":"2055-03-31"},{"$f":"Timing!EV3","v":"2055-06-30"},{"$f":"Timing!EW3","v":"2055-09-30"},{"$f":"Timing!EX3","v":"2055-12-31"},{"$f":"Timing!EY3","v":"2056-03-31"},{"$f":"Timing!EZ3","v":"2056-06-30"},{"$f":"Timing!FA3","v":"2056-09-30"},{"$f":"Timing!FB3","v":"2056-12-31"},{"$f":"Timing!FC3","v":"2057-03-31"},{"$f":"Timing!FD3","v":"2057-06-30"},{"$f":"Timing!FE3","v":"2057-09-30"},{"$f":"Timing!FF3","v":"2057-12-31"},{"$f":"Timing!FG3","v":"2058-03-31"},{"$f":"Timing!FH3","v":"2058-06-30"},{"$f":"Timing!FI3","v":"2058-09-30"},{"$f":"Timing!FJ3","v":"2058-12-31"},{"$f":"Timing!FK3","v":"2059-03-31"},{"$f":"Timing!FL3","v":"2059-06-30"},{"$f":"Timing!FM3","v":"2059-09-30"},{"$f":"Timing!FN3","v":"2059-12-31"},{"$f":"Timing!FO3","v":"2060-03-31"},{"$f":"Timing!FP3","v":"2060-06-30"},{"$f":"Timing!FQ3","v":"2060-09-30"},{"$f":"Timing!FR3","v":"2060-12-31"},{"$f":"Timing!FS3","v":"2061-03-31"},{"$f":"Timing!FT3","v":"2061-06-30"},{"$f":"Timing!FU3","v":"2061-09-30"}]
[null,null,null,"Development Phase",null,{"$f":"Timing!F4","v":"2020-01-01"},{"$f":"Timing!G4","v":"2020-12-31"},null,null,{"$f":"Timing!K4","v":1},{"$f":"Timing!L4","v":1},{"$f":"Timing!M4","v":1},{"$f":"Timing!N4","v":1},{"$f":"Timing!O4","v":0},{"$f":"Timing!P4","v":0},{"$f":"Timing!Q4","v":0},{"$f":"Timing!R4","v":0},{"$f":"Timing!S4","v":0},{"$f":"Timing!T4","v":0},{"$f":"Timing!U4","v":0},{"$f":"Timing!V4","v":0},{"$f":"Timing!W4","v":0},{"$f":"Timing!X4","v":0},{"$f":"Timing!Y4","v":0},{"$f":"Timing!Z4","v":0},{"$f":"Timing!AA4","v":0},{"$f":"Timing!AB4","v":0},{"$f":"Timing!AC4","v":0},{"$f":"Timing!AD4","v":0},{"$f":"Timing!AE4","v":0},{"$f":"Timing!AF4","v":0},{"$f":"Timing!AG4","v":0},{"$f":"Timing!AH4","v":0},{"$f":"Timing!AI4","v":0},{"$f":"Timing!AJ4","v":0},{"$f":"Timing!AK4","v":0},{"$f":"Timing!AL4","v":0},{"$f":"Timing!AM4","v":0},{"$f":"Timing!AN4","v":0},{"$f":"Timing!AO4","v":0},{"$f":"Timing!AP4","v":0},{"$f":"Timing!AQ4","v":0},{"$f":"Timing!AR4","v":0},{"$f":"Timing!AS4","v":0},{"$f":"Timing!AT4","v":0},{"$f":"Timing!AU4","v":0},{"$f":"Timing!AV4","v":0},{"$f":"Timing!AW4","v":0},{"$f":"Timing!AX4","v":0},{"$f":"Timing!AY4","v":0},{"$f":"Timing!AZ4","v":0},{"$f":"Timing!BA4","v":0},{"$f":"Timing!BB4","v":0},{"$f":"Timing!BC4","v":0},{"$f":"Timing!BD4","v":0},{"$f":"Timing!BE4","v":0},{"$f":"Timing!BF4","v":0},{"$f":"Timing!BG4","v":0},{"$f":"Timing!BH4","v":0},{"$f":"Timing!BI4","v":0},{"$f":"Timing!BJ4","v":0},{"$f":"Timing!BK4","v":0},{"$f":"Timing!BL4","v":0},{"$f":"Timing!BM4","v":0},{"$f":"Timing!BN4","v":0},{"$f":"Timing!BO4","v":0},{"$f":"Timing!BP4","v":0},{"$f":"Timing!BQ4","v":0},{"$f":"Timing!BR4","v":0},{"$f":"Timing!BS4","v":0},{"$f":"Timing!BT4","v":0},{"$f":"Timing!BU4","v":0},{"$f":"Timing!BV4","v":0},{"$f":"Timing!BW4","v":0},{"$f":"Timing!BX4","v":0},{"$f":"Timing!BY4","v":0},{"$f":"Timing!BZ4","v":0},{"$f":"Timing!CA4","v":0},{"$f":"Timing!CB4","v":0},{"$f":"Timing!CC4","v":0},{"$f":"Timing!CD4","v":0},{"$f":"Timing!CE4","v":0},{"$f":"Timing!CF4","v":0},{"$f":"Timing!CG4","v":0},{"$f":"Timing!CH4","v":0},{"$f":"Timing!CI4","v":0},{"$f":"Timing!CJ4","v":0},{"$f":"Timing!CK4","v":0},{"$f":"Timing!CL4","v":0},{"$f":"Timing!CM4","v":0},{"$f":"Timing!CN4","v":0},{"$f":"Timing!CO4","v":0},{"$f":"Timing!CP4","v":0},{"$f":"Timing!CQ4","v":0},{"$f":"Timing!CR4","v":0},{"$f":"Timing!CS4","v":0},{"$f":"Timing!CT4","v":0},{"$f":"Timing!CU4","v":0},{"$f":"Timing!CV4","v":0},{"$f":"Timing!CW4","v":0},{"$f":"Timing!CX4","v":0},{"$f":"Timing!CY4","v":0},{"$f":"Timing!CZ4","v":0},{"$f":"Timing!DA4","v":0},{"$f":"Timing!DB4","v":0},{"$f":"Timing!DC4","v":0},{"$f":"Timing!DD4","v":0},{"$f":"Timing!DE4","v":0},{"$f":"Timing!DF4","v":0},{"$f":"Timing!DG4","v":0},{"$f":"Timing!DH4","v":0},{"$f":"Timing!DI4","v":0},{"$f":"Timing!DJ4","v":0},{"$f":"Timing!DK4","v":0},{"$f":"Timing!DL4","v":0},{"$f":"Timing!DM4","v":0},{"$f":"Timing!DN4","v":0},{"$f":"Timing!DO4","v":0},{"$f":"Timing!DP4","v":0},{"$f":"Timing!DQ4","v":0},{"$f":"Timing!DR4","v":0},{"$f":"Timing!DS4","v":0},{"$f":"Timing!DT4","v":0},{"$f":"Timing!DU4","v":0},{"$f":"Timing!DV4","v":0},{"$f":"Timing!DW4","v":0},{"$f":"Timing!DX4","v":0},{"$f":"Timing!DY4","v":0},{"$f":"Timing!DZ4","v":0},{"$f":"Timing!EA4","v":0},{"$f":"Timing!EB4","v":0},{"$f":"Timing!EC4","v":0},{"$f":"Timing!ED4","v":0},{"$f":"Timing!EE4","v":0},{"$f":"Timing!EF4","v":0},{"$f":"Timing!EG4","v":0},{"$f":"Timing!EH4","v":0},{"$f":"Timing!EI4","v":0},{"$f":"Timing!EJ4","v":0},{"$f":"Timing!EK4","v":0},{"$f":"Timing!EL4","v":0},{"$f":"Timing!EM4","v":0},{"$f":"Timing!EN4","v":0},{"$f":"Timing!EO4","v":0},{"$f":"Timing!EP4","v":0},{"$f":"Timing!EQ4","v":0},{"$f":"Timing!ER4","v":0},{"$f":"Timing!ES4","v":0},{"$f":"Timing!ET4","v":0},{"$f":"Timing!EU4","v":0},{"$f":"Timing!EV4","v":0},{"$f":"Timing!EW4","v":0},{"$f":"Timing!EX4","v":0},{"$f":"Timing!EY4","v":0},{"$f":"Timing!EZ4","v":0},{"$f":"Timing!FA4","v":0},{"$f":"Timing!FB4","v":0},{"$f":"Timing!FC4","v":0},{"$f":"Timing!FD4","v":0},{"$f":"Timing!FE4","v":0},{"$f":"Timing!FF4","v":0},{"$f":"Timing!FG4","v":0},{"$f":"Timing!FH4","v":0},{"$f":"Timing!FI4","v":0},{"$f":"Timing!FJ4","v":0},{"$f":"Timing!FK4","v":0},{"$f":"Timing!FL4","v":0},{"$f":"Timing!FM4","v":0},{"$f":"Timing!FN4","v":0},{"$f":"Timing!FO4","v":0},{"$f":"Timing!FP4","v":0},{"$f":"Timing!FQ4","v":0},{"$f":"Timing!FR4","v":0},{"$f":"Timing!FS4","v":0},{"$f":"Timing!FT4","v":0},{"$f":"Timing!FU4","v":0}]
[null,null,null,"Construction Phase",null,{"$f":"Timing!F5","v":"2021-01-01"},{"$f":"Timing!G5","v":"2021-12-31"},null,null,{"$f":"Timing!K5","v":0},{"$f":"Timing!L5","v":0},{"$f":"Timing!M5","v":0},{"$f":"Timing!N5","v":0},{"$f":"Timing!O5","v":1},{"$f":"Timing!P5","v":1},{"$f":"Timing!Q5","v":1},{"$f":"Timing!R5","v":1},{"$f":"Timing!S5","v":0},{"$f":"Timing!T5","v":0},{"$f":"Timing!U5","v":0},{"$f":"Timing!V5","v":0},{"$f":"Timing!W5","v":0},{"$f":"Timing!X5","v":0},{"$f":"Timing!Y5","v":0},{"$f":"Timing!Z5","v":0},{"$f":"Timing!AA5","v":0},{"$f":"Timing!AB5","v":0},{"$f":"Timing!AC5","v":0},{"$f":"Timing!AD5","v":0},{"$f":"Timing!AE5","v":0},{"$f":"Timing!AF5","v":0},{"$f":"Timing!AG5","v":0},{"$f":"Timing!AH5","v":0},{"$f":"Timing!AI5","v":0},{"$f":"Timing!AJ5","v":0},{"$f":"Timing!AK5","v":0},{"$f":"Timing!AL5","v":0},{"$f":"Timing!AM5","v":0},{"$f":"Timing!AN5","v":0},{"$f":"Timing!AO5","v":0},{"$f":"Timing!AP5","v":0},{"$f":"Timing!AQ5","v":0},{"$f":"Timing!AR5","v":0},{"$f":"Timing!AS5","v":0},{"$f":"Timing!AT5","v":0},{"$f":"Timing!AU5","v":0},{"$f":"Timing!AV5","v":0},{"$f":"Timing!AW5","v":0},{"$f":"Timing!AX5","v":0},{"$f":"Timing!AY5","v":0},{"$f":"Timing!AZ5","v":0},{"$f":"Timing!BA5","v":0},{"$f":"Timing!BB5","v":0},{"$f":"Timing!BC5","v":0},{"$f":"Timing!BD5","v":0},{"$f":"Timing!BE5","v":0},{"$f":"Timing!BF5","v":0},{"$f":"Timing!BG5","v":0},{"$f":"Timing!BH5","v":0},{"$f":"Timing!BI5","v":0},{"$f":"Timing!BJ5","v":0},{"$f":"Timing!BK5","v":0},{"$f":"Timing!BL5","v":0},{"$f":"Timing!BM5","v":0},{"$f":"Timing!BN5","v":0},{"$f":"Timing!BO5","v":0},{"$f":"Timing!BP5","v":0},{"$f":"Timing!BQ5","v":0},{"$f":"Timing!BR5","v":0},{"$f":"Timing!BS5","v":0},{"$f":"Timing!BT5","v":0},{"$f":"Timing!BU5","v":0},{"$f":"Timing!BV5","v":0},{"$f":"Timing!BW5","v":0},{"$f":"Timing!BX5","v":0},{"$f":"Timing!BY5","v":0},{"$f":"Timing!BZ5","v":0},{"$f":"Timing!CA5","v":0},{"$f":"Timing!CB5","v":0},{"$f":"Timing!CC5","v":0},{"$f":"Timing!CD5","v":0},{"$f":"Timing!CE5","v":0},{"$f":"Timing!CF5","v":0},{"$f":"Timing!CG5","v":0},{"$f":"Timing!CH5","v":0},{"$f":"Timing!CI5","v":0},{"$f":"Timing!CJ5","v":0},{"$f":"Timing!CK5","v":0},{"$f":"Timing!CL5","v":0},{"$f":"Timing!CM5","v":0},{"$f":"Timing!CN5","v":0},{"$f":"Timing!CO5","v":0},{"$f":"Timing!CP5","v":0},{"$f":"Timing!CQ5","v":0},{"$f":"Timing!CR5","v":0},{"$f":"Timing!CS5","v":0},{"$f":"Timing!CT5","v":0},{"$f":"Timing!CU5","v":0},{"$f":"Timing!CV5","v":0},{"$f":"Timing!CW5","v":0},{"$f":"Timing!CX5","v":0},{"$f":"Timing!CY5","v":0},{"$f":"Timing!CZ5","v":0},{"$f":"Timing!DA5","v":0},{"$f":"Timing!DB5","v":0},{"$f":"Timing!DC5","v":0},{"$f":"Timing!DD5","v":0},{"$f":"Timing!DE5","v":0},{"$f":"Timing!DF5","v":0},{"$f":"Timing!DG5","v":0},{"$f":"Timing!DH5","v":0},{"$f":"Timing!DI5","v":0},{"$f":"Timing!DJ5","v":0},{"$f":"Timing!DK5","v":0},{"$f":"Timing!DL5","v":0},{"$f":"Timing!DM5","v":0},{"$f":"Timing!DN5","v":0},{"$f":"Timing!DO5","v":0},{"$f":"Timing!DP5","v":0},{"$f":"Timing!DQ5","v":0},{"$f":"Timing!DR5","v":0},{"$f":"Timing!DS5","v":0},{"$f":"Timing!DT5","v":0},{"$f":"Timing!DU5","v":0},{"$f":"Timing!DV5","v":0},{"$f":"Timing!DW5","v":0},{"$f":"Timing!DX5","v":0},{"$f":"Timing!DY5","v":0},{"$f":"Timing!DZ5","v":0},{"$f":"Timing!EA5","v":0},{"$f":"Timing!EB5","v":0},{"$f":"Timing!EC5","v":0},{"$f":"Timing!ED5","v":0},{"$f":"Timing!EE5","v":0},{"$f":"Timing!EF5","v":0},{"$f":"Timing!EG5","v":0},{"$f":"Timing!EH5","v":0},{"$f":"Timing!EI5","v":0},{"$f":"Timing!EJ5","v":0},{"$f":"Timing!EK5","v":0},{"$f":"Timing!EL5","v":0},{"$f":"Timing!EM5","v":0},{"$f":"Timing!EN5","v":0},{"$f":"Timing!EO5","v":0},{"$f":"Timing!EP5","v":0},{"$f":"Timing!EQ5","v":0},{"$f":"Timing!ER5","v":0},{"$f":"Timing!ES5","v":0},{"$f":"Timing!ET5","v":0},{"$f":"Timing!EU5","v":0},{"$f":"Timing!EV5","v":0},{"$f":"Timing!EW5","v":0},{"$f":"Timing!EX5","v":0},{"$f":"Timing!EY5","v":0},{"$f":"Timing!EZ5","v":0},{"$f":"Timing!FA5","v":0},{"$f":"Timing!FB5","v":0},{"$f":"Timing!FC5","v":0},{"$f":"Timing!FD5","v":0},{"$f":"Timing!FE5","v":0},{"$f":"Timing!FF5","v":0},{"$f":"Timing!FG5","v":0},{"$f":"Timing!FH5","v":0},{"$f":"Timing!FI5","v":0},{"$f":"Timing!FJ5","v":0},{"$f":"Timing!FK5","v":0},{"$f":"Timing!FL5","v":0},{"$f":"Timing!FM5","v":0},{"$f":"Timing!FN5","v":0},{"$f":"Timing!FO5","v":0},{"$f":"Timing!FP5","v":0},{"$f":"Timing!FQ5","v":0},{"$f":"Timing!FR5","v":0},{"$f":"Timing!FS5","v":0},{"$f":"Timing!FT5","v":0},{"$f":"Timing!FU5","v":0}]
[null,null,null,"Operation Phase",null,{"$f":"Timing!F6","v":"2022-01-01"},{"$f":"Timing!G6","v":"2056-12-31"},null,null,{"$f":"Timing!K6","v":0},{"$f":"Timing!L6","v":0},{"$f":"Timing!M6","v":0},{"$f":"Timing!N6","v":0},{"$f":"Timing!O6","v":0},{"$f":"Timing!P6","v":0},{"$f":"Timing!Q6","v":0},{"$f":"Timing!R6","v":0},{"$f":"Timing!S6","v":1},{"$f":"Timing!T6","v":1},{"$f":"Timing!U6","v":1},{"$f":"Timing!V6","v":1},{"$f":"Timing!W6","v":1},{"$f":"Timing!X6","v":1},{"$f":"Timing!Y6","v":1},{"$f":"Timing!Z6","v":1},{"$f":"Timing!AA6","v":1},{"$f":"Timing!AB6","v":1},{"$f":"Timing!AC6","v":1},{"$f":"Timing!AD6","v":1},{"$f":"Timing!AE6","v":1},{"$f":"Timing!AF6","v":1},{"$f":"Timing!AG6","v":1},{"$f":"Timing!AH6","v":1},{"$f":"Timing!AI6","v":1},{"$f":"Timing!AJ6","v":1},{"$f":"Timing!AK6","v":1},{"$f":"Timing!AL6","v":1},{"$f":"Timing!AM6","v":1},{"$f":"Timing!AN6","v":1},{"$f":"Timing!AO6","v":1},{"$f":"Timing!AP6","v":1},{"$f":"Timing!AQ6","v":1},{"$f":"Timing!AR6","v":1},{"$f":"Timing!AS6","v":1},{"$f":"Timing!AT6","v":1},{"$f":"Timing!AU6","v":1},{"$f":"Timing!AV6","v":1},{"$f":"Timing!AW6","v":1},{"$f":"Timing!AX6","v":1},{"$f":"Timing!AY6","v":1},{"$f":"Timing!AZ6","v":1},{"$f":"Timing!BA6","v":1},{"$f":"Timing!BB6","v":1},{"$f":"Timing!BC6","v":1},{"$f":"Timing!BD6","v":1},{"$f":"Timing!BE6","v":1},{"$f":"Timing!BF6","v":1},{"$f":"Timing!BG6","v":1},{"$f":"Timing!BH6","v":1},{"$f":"Timing!BI6","v":1},{"$f":"Timing!BJ6","v":1},{"$f":"Timing!BK6","v":1},{"$f":"Timing!BL6","v":1},{"$f":"Timing!BM6","v":1},{"$f":"Timing!BN6","v":1},{"$f":"Timing!BO6","v":1},{"$f":"Timing!BP6","v":1},{"$f":"Timing!BQ6","v":1},{"$f":"Timing!BR6","v":1},{"$f":"Timing!BS6","v":1},{"$f":"Timing!BT6","v":1},{"$f":"Timing!BU6","v":1},{"$f":"Timing!BV6","v":1},{"$f":"Timing!BW6","v":1},{"$f":"Timing!BX6","v":1},{"$f":"Timing!BY6","v":1},{"$f":"Timing!BZ6","v":1},{"$f":"Timing!CA6","v":1},{"$f":"Timing!CB6","v":1},{"$f":"Timing!CC6","v":1},{"$f":"Timing!CD6","v":1},{"$f":"Timing!CE6","v":1},{"$f":"Timing!CF6","v":1},{"$f":"Timing!CG6","v":1},{"$f":"Timing!CH6","v":1},{"$f":"Timing!CI6","v":1},{"$f":"Timing!CJ6","v":1},{"$f":"Timing!CK6","v":1},{"$f":"Timing!CL6","v":1},{"$f":"Timing!CM6","v":1},{"$f":"Timing!CN6","v":1},{"$f":"Timing!CO6","v":1},{"$f":"Timing!CP6","v":1},{"$f":"Timing!CQ6","v":1},{"$f":"Timing!CR6","v":1},{"$f":"Timing!CS6","v":1},{"$f":"Timing!CT6","v":1},{"$f":"Timing!CU6","v":1},{"$f":"Timing!CV6","v":1},{"$f":"Timing!CW6","v":1},{"$f":"Timing!CX6","v":1},{"$f":"Timing!CY6","v":1},{"$f":"Timing!CZ6","v":1},{"$f":"Timing!DA6","v":1},{"$f":"Timing!DB6","v":1},{"$f":"Timing!DC6","v":1},{"$f":"Timing!DD6","v":1},{"$f":"Timing!DE6","v":1},{"$f":"Timing!DF6","v":1},{"$f":"Timing!DG6","v":1},{"$f":"Timing!DH6","v":1},{"$f":"Timing!DI6","v":1},{"$f":"Timing!DJ6","v":1},{"$f":"Timing!DK6","v":1},{"$f":"Timing!DL6","v":1},{"$f":"Timing!DM6","v":1},{"$f":"Timing!DN6","v":1},{"$f":"Timing!DO6","v":1},{"$f":"Timing!DP6","v":1},{"$f":"Timing!DQ6","v":1},{"$f":"Timing!DR6","v":1},{"$f":"Timing!DS6","v":1},{"$f":"Timing!DT6","v":1},{"$f":"Timing!DU6","v":1},{"$f":"Timing!DV6","v":1},{"$f":"Timing!DW6","v":1},{"$f":"Timing!DX6","v":1},{"$f":"Timing!DY6","v":1},{"$f":"Timing!DZ6","v":1},{"$f":"Timing!EA6","v":1},{"$f":"Timing!EB6","v":1},{"$f":"Timing!EC6","v":1},{"$f":"Timing!ED6","v":1},{"$f":"Timing!EE6","v":1},{"$f":"Timing!EF6","v":1},{"$f":"Timing!EG6","v":1},{"$f":"Timing!EH6","v":1},{"$f":"Timing!EI6","v":1},{"$f":"Timing!EJ6","v":1},{"$f":"Timing!EK6","v":1},{"$f":"Timing!EL6","v":1},{"$f":"Timing!EM6","v":1},{"$f":"Timing!EN6","v":1},{"$f":"Timing!EO6","v":1},{"$f":"Timing!EP6","v":1},{"$f":"Timing!EQ6","v":1},{"$f":"Timing!ER6","v":1},{"$f":"Timing!ES6","v":1},{"$f":"Timing!ET6","v":1},{"$f":"Timing!EU6","v":1},{"$f":"Timing!EV6","v":1},{"$f":"Timing!EW6","v":1},{"$f":"Timing!EX6","v":1},{"$f":"Timing!EY6","v":1},{"$f":"Timing!EZ6","v":1},{"$f":"Timing!FA6","v":1},{"$f":"Timing!FB6","v":1},{"$f":"Timing!FC6","v":0},{"$f":"Timing!FD6","v":0},{"$f":"Timing!FE6","v":0},{"$f":"Timing!FF6","v":0},{"$f":"Timing!FG6","v":0},{"$f":"Timing!FH6","v":0},{"$f":"Timing!FI6","v":0},{"$f":"Timing!FJ6","v":0},{"$f":"Timing!FK6","v":0},{"$f":"Timing!FL6","v":0},{"$f":"Timing!FM6","v":0},{"$f":"Timing!FN6","v":0},{"$f":"Timing!FO6","v":0},{"$f":"Timing!FP6","v":0},{"$f":"Timing!FQ6","v":0},{"$f":"Timing!FR6","v":0},{"$f":"Timing!FS6","v":0},{"$f":"Timing!FT6","v":0},{"$f":"Timing!FU6","v":0}]
[]
[null,null,null,"Pre-flip period",null,null,null,null,null,{"$f":"Timing!K34","v":0},{"$f":"Timing!L34","v":0},{"$f":"Timing!M34","v":0},{"$f":"Timing!N34","v":0},{"$f":"Timing!O34","v":0},{"$f":"Timing!P34","v":0},{"$f":"Timing!Q34","v":0},{"$f":"Timing!R34","v":0},{"$f":"Timing!S34","v":1},{"$f":"Timing!T34","v":1},{"$f":"Timing!U34","v":1},{"$f":"Timing!V34","v":1},{"$f":"Timing!W34","v":1},{"$f":"Timing!X34","v":1},{"$f":"Timing!Y34","v":1},{"$f":"Timing!Z34","v":1},{"$f":"Timing!AA34","v":1},{"$f":"Timing!AB34","v":1},{"$f":"Timing!AC34","v":1},{"$f":"Timing!AD34","v":1},{"$f":"Timing!AE34","v":1},{"$f":"Timing!AF34","v":1},{"$f":"Timing!AG34","v":1},{"$f":"Timing!AH34","v":1},{"$f":"Timing!AI34","v":1},{"$f":"Timing!AJ34","v":1},{"$f":"Timing!AK34","v":1},{"$f":"Timing!AL34","v":1},{"$f":"Timing!AM34","v":0},{"$f":"Timing!AN34","v":0},{"$f":"Timing!AO34","v":0},{"$f":"Timing!AP34","v":0},{"$f":"Timing!AQ34","v":0},{"$f":"Timing!AR34","v":0},{"$f":"Timing!AS34","v":0},{"$f":"Timing!AT34","v":0},{"$f":"Timing!AU34","v":0},{"$f":"Timing!AV34","v":0},{"$f":"Timing!AW34","v":0},{"$f":"Timing!AX34","v":0},{"$f":"Timing!AY34","v":0},{"$f":"Timing!AZ34","v":0},{"$f":"Timing!BA34","v":0},{"$f":"Timing!BB34","v":0},{"$f":"Timing!BC34","v":0},{"$f":"Timing!BD34","v":0},{"$f":"Timing!BE34","v":0},{"$f":"Timing!BF34","v":0},{"$f":"Timing!BG34","v":0},{"$f":"Timing!BH34","v":0},{"$f":"Timing!BI34","v":0},{"$f":"Timing!BJ34","v":0},{"$f":"Timing!BK34","v":0},{"$f":"Timing!BL34","v":0},{"$f":"Timing!BM34","v":0},{"$f":"Timing!BN34","v":0},{"$f":"Timing!BO34","v":0},{"$f":"Timing!BP34","v":0},{"$f":"Timing!BQ34","v":0},{"$f":"Timing!BR34","v":0},{"$f":"Timing!BS34","v":0},{"$f":"Timing!BT34","v":0},{"$f":"Timing!BU34","v":0},{"$f":"Timing!BV34","v":0},{"$f":"Timing!BW34","v":0},{"$f":"Timing!BX34","v":0},{"$f":"Timing!BY34","v":0},{"$f":"Timing!BZ34","v":0},{"$f":"Timing!CA34","v":0},{"$f":"Timing!CB34","v":0},{"$f":"Timing!CC34","v":0},{"$f":"Timing!CD34","v":0},{"$f":"Timing!CE34","v":0},{"$f":"Timing!CF34","v":0},{"$f":"Timing!CG34","v":0},{"$f":"Timing!CH34","v":0},{"$f":"Timing!CI34","v":0},{"$f":"Timing!CJ34","v":0},{"$f":"Timing!CK34","v":0},{"$f":"Timing!CL34","v":0},{"$f":"Timing!CM34","v":0},{"$f":"Timing!CN34","v":0},{"$f":"Timing!CO34","v":0},{"$f":"Timing!CP34","v":0},{"$f":"Timing!CQ34","v":0},{"$f":"Timing!CR34","v":0},{"$f":"Timing!CS34","v":0},{"$f":"Timing!CT34","v":0},{"$f":"Timing!CU34","v":0},{"$f":"Timing!CV34","v":0},{"$f":"Timing!CW34","v":0},{"$f":"Timing!CX34","v":0},{"$f":"Timing!CY34","v":0},{"$f":"Timing!CZ34","v":0},{"$f":"Timing!DA34","v":0},{"$f":"Timing!DB34","v":0},{"$f":"Timing!DC34","v":0},{"$f":"Timing!DD34","v":0},{"$f":"Timing!DE34","v":0},{"$f":"Timing!DF34","v":0},{"$f":"Timing!DG34","v":0},{"$f":"Timing!DH34","v":0},{"$f":"Timing!DI34","v":0},{"$f":"Timing!DJ34","v":0},{"$f":"Timing!DK34","v":0},{"$f":"Timing!DL34","v":0},{"$f":"Timing!DM34","v":0},{"$f":"Timing!DN34","v":0},{"$f":"Timing!DO34","v":0},{"$f":"Timing!DP34","v":0},{"$f":"Timing!DQ34","v":0},{"$f":"Timing!DR34","v":0},{"$f":"Timing!DS34","v":0},{"$f":"Timing!DT34","v":0},{"$f":"Timing!DU34","v":0},{"$f":"Timing!DV34","v":0},{"$f":"Timing!DW34","v":0},{"$f":"Timing!DX34","v":0},{"$f":"Timing!DY34","v":0},{"$f":"Timing!DZ34","v":0},{"$f":"Timing!EA34","v":0},{"$f":"Timing!EB34","v":0},{"$f":"Timing!EC34","v":0},{"$f":"Timing!ED34","v":0},{"$f":"Timing!EE34","v":0},{"$f":"Timing!EF34","v":0},{"$f":"Timing!EG34","v":0},{"$f":"Timing!EH34","v":0},{"$f":"Timing!EI34","v":0},{"$f":"Timing!EJ34","v":0},{"$f":"Timing!EK34","v":0},{"$f":"Timing!EL34","v":0},{"$f":"Timing!EM34","v":0},{"$f":"Timing!EN34","v":0},{"$f":"Timing!EO34","v":0},{"$f":"Timing!EP34","v":0},{"$f":"Timing!EQ34","v":0},{"$f":"Timing!ER34","v":0},{"$f":"Timing!ES34","v":0},{"$f":"Timing!ET34","v":0},{"$f":"Timing!EU34","v":0},{"$f":"Timing!EV34","v":0},{"$f":"Timing!EW34","v":0},{"$f":"Timing!EX34","v":0},{"$f":"Timing!EY34","v":0},{"$f":"Timing!EZ34","v":0},{"$f":"Timing!FA34","v":0},{"$f":"Timing!FB34","v":0},{"$f":"Timing!FC34","v":0},{"$f":"Timing!FD34","v":0},{"$f":"Timing!FE34","v":0},{"$f":"Timing!FF34","v":0},{"$f":"Timing!FG34","v":0},{"$f":"Timing!FH34","v":0},{"$f":"Timing!FI34","v":0},{"$f":"Timing!FJ34","v":0},{"$f":"Timing!FK34","v":0},{"$f":"Timing!FL34","v":0},{"$f":"Timing!FM34","v":0},{"$f":"Timing!FN34","v":0},{"$f":"Timing!FO34","v":0},{"$f":"Timing!FP34","v":0},{"$f":"Timing!FQ34","v":0},{"$f":"Timing!FR34","v":0},{"$f":"Timing!FS34","v":0},{"$f":"Timing!FT34","v":0},{"$f":"Timing!FU34","v":0}]
[null,null,null,"Post-flip period",null,null,null,null,null,{"$f":"Timing!K35","v":0},{"$f":"Timing!L35","v":0},{"$f":"Timing!M35","v":0},{"$f":"Timing!N35","v":0},{"$f":"Timing!O35","v":0},{"$f":"Timing!P35","v":0},{"$f":"Timing!Q35","v":0},{"$f":"Timing!R35","v":0},{"$f":"Timing!S35","v":0},{"$f":"Timing!T35","v":0},{"$f":"Timing!U35","v":0},{"$f":"Timing!V35","v":0},{"$f":"Timing!W35","v":0},{"$f":"Timing!X35","v":0},{"$f":"Timing!Y35","v":0},{"$f":"Timing!Z35","v":0},{"$f":"Timing!AA35","v":0},{"$f":"Timing!AB35","v":0},{"$f":"Timing!AC35","v":0},{"$f":"Timing!AD35","v":0},{"$f":"Timing!AE35","v":0},{"$f":"Timing!AF35","v":0},{"$f":"Timing!AG35","v":0},{"$f":"Timing!AH35","v":0},{"$f":"Timing!AI35","v":0},{"$f":"Timing!AJ35","v":0},{"$f":"Timing!AK35","v":0},{"$f":"Timing!AL35","v":0},{"$f":"Timing!AM35","v":1},{"$f":"Timing!AN35","v":1},{"$f":"Timing!AO35","v":1},{"$f":"Timing!AP35","v":1},{"$f":"Timing!AQ35","v":1},{"$f":"Timing!AR35","v":1},{"$f":"Timing!AS35","v":1},{"$f":"Timing!AT35","v":1},{"$f":"Timing!AU35","v":1},{"$f":"Timing!AV35","v":1},{"$f":"Timing!AW35","v":1},{"$f":"Timing!AX35","v":1},{"$f":"Timing!AY35","v":1},{"$f":"Timing!AZ35","v":1},{"$f":"Timing!BA35","v":1},{"$f":"Timing!BB35","v":1},{"$f":"Timing!BC35","v":1},{"$f":"Timing!BD35","v":1},{"$f":"Timing!BE35","v":1},{"$f":"Timing!BF35","v":1},{"$f":"Timing!BG35","v":1},{"$f":"Timing!BH35","v":1},{"$f":"Timing!BI35","v":1},{"$f":"Timing!BJ35","v":1},{"$f":"Timing!BK35","v":1},{"$f":"Timing!BL35","v":1},{"$f":"Timing!BM35","v":1},{"$f":"Timing!BN35","v":1},{"$f":"Timing!BO35","v":1},{"$f":"Timing!BP35","v":1},{"$f":"Timing!BQ35","v":1},{"$f":"Timing!BR35","v":1},{"$f":"Timing!BS35","v":1},{"$f":"Timing!BT35","v":1},{"$f":"Timing!BU35","v":1},{"$f":"Timing!BV35","v":1},{"$f":"Timing!BW35","v":1},{"$f":"Timing!BX35","v":1},{"$f":"Timing!BY35","v":1},{"$f":"Timing!BZ35","v":1},{"$f":"Timing!CA35","v":1},{"$f":"Timing!CB35","v":1},{"$f":"Timing!CC35","v":1},{"$f":"Timing!CD35","v":1},{"$f":"Timing!CE35","v":1},{"$f":"Timing!CF35","v":1},{"$f":"Timing!CG35","v":1},{"$f":"Timing!CH35","v":1},{"$f":"Timing!CI35","v":1},{"$f":"Timing!CJ35","v":1},{"$f":"Timing!CK35","v":1},{"$f":"Timing!CL35","v":1},{"$f":"Timing!CM35","v":1},{"$f":"Timing!CN35","v":1},{"$f":"Timing!CO35","v":1},{"$f":"Timing!CP35","v":1},{"$f":"Timing!CQ35","v":1},{"$f":"Timing!CR35","v":1},{"$f":"Timing!CS35","v":1},{"$f":"Timing!CT35","v":1},{"$f":"Timing!CU35","v":1},{"$f":"Timing!CV35","v":1},{"$f":"Timing!CW35","v":1},{"$f":"Timing!CX35","v":1},{"$f":"Timing!CY35","v":1},{"$f":"Timing!CZ35","v":1},{"$f":"Timing!DA35","v":1},{"$f":"Timing!DB35","v":1},{"$f":"Timing!DC35","v":1},{"$f":"Timing!DD35","v":1},{"$f":"Timing!DE35","v":1},{"$f":"Timing!DF35","v":1},{"$f":"Timing!DG35","v":1},{"$f":"Timing!DH35","v":1},{"$f":"Timing!DI35","v":1},{"$f":"Timing!DJ35","v":1},{"$f":"Timing!DK35","v":1},{"$f":"Timing!DL35","v":1},{"$f":"Timing!DM35","v":1},{"$f":"Timing!DN35","v":1},{"$f":"Timing!DO35","v":1},{"$f":"Timing!DP35","v":1},{"$f":"Timing!DQ35","v":1},{"$f":"Timing!DR35","v":1},{"$f":"Timing!DS35","v":1},{"$f":"Timing!DT35","v":1},{"$f":"Timing!DU35","v":1},{"$f":"Timing!DV35","v":1},{"$f":"Timing!DW35","v":1},{"$f":"Timing!DX35","v":1},{"$f":"Timing!DY35","v":1},{"$f":"Timing!DZ35","v":1},{"$f":"Timing!EA35","v":1},{"$f":"Timing!EB35","v":1},{"$f":"Timing!EC35","v":1},{"$f":"Timing!ED35","v":1},{"$f":"Timing!EE35","v":1},{"$f":"Timing!EF35","v":1},{"$f":"Timing!EG35","v":1},{"$f":"Timing!EH35","v":1},{"$f":"Timing!EI35","v":1},{"$f":"Timing!EJ35","v":1},{"$f":"Timing!EK35","v":1},{"$f":"Timing!EL35","v":1},{"$f":"Timing!EM35","v":1},{"$f":"Timing!EN35","v":1},{"$f":"Timing!EO35","v":1},{"$f":"Timing!EP35","v":1},{"$f":"Timing!EQ35","v":1},{"$f":"Timing!ER35","v":1},{"$f":"Timing!ES35","v":1},{"$f":"Timing!ET35","v":1},{"$f":"Timing!EU35","v":1},{"$f":"Timing!EV35","v":1},{"$f":"Timing!EW35","v":1},{"$f":"Timing!EX35","v":1},{"$f":"Timing!EY35","v":1},{"$f":"Timing!EZ35","v":1},{"$f":"Timing!FA35","v":1},{"$f":"Timing!FB35","v":1},{"$f":"Timing!FC35","v":0},{"$f":"Timing!FD35","v":0},{"$f":"Timing!FE35","v":0},{"$f":"Timing!FF35","v":0},{"$f":"Timing!FG35","v":0},{"$f":"Timing!FH35","v":0},{"$f":"Timing!FI35","v":0},{"$f":"Timing!FJ35","v":0},{"$f":"Timing!FK35","v":0},{"$f":"Timing!FL35","v":0},{"$f":"Timing!FM35","v":0},{"$f":"Timing!FN35","v":0},{"$f":"Timing!FO35","v":0},{"$f":"Timing!FP35","v":0},{"$f":"Timing!FQ35","v":0},{"$f":"Timing!FR35","v":0},{"$f":"Timing!FS35","v":0},{"$f":"Timing!FT35","v":0},{"$f":"Timing!FU35","v":0}]
[]
[null,"Transferred Data"]
[null,null,"Development Costs",null,null,null,null,{"$f":"SUM(I12:XFD12)","v":14700},null,{"$f":"'Partnership Cash Flow'!I102","v":3675},{"$f":"'Partnership Cash Flow'!J102","v":3675},{"$f":"'Partnership Cash Flow'!K102","v":3675},{"$f":"'Partnership Cash Flow'!L102","v":3675},{"$f":"'Partnership Cash Flow'!M102","v":0},{"$f":"'Partnership Cash Flow'!N102","v":0},{"$f":"'Partnership Cash Flow'!O102","v":0},{"$f":"'Partnership Cash Flow'!P102","v":0},{"$f":"'Partnership Cash Flow'!Q102","v":0},{"$f":"'Partnership Cash Flow'!R102","v":0},{"$f":"'Partnership Cash Flow'!S102","v":0},{"$f":"'Partnership Cash Flow'!T102","v":0},{"$f":"'Partnership Cash Flow'!U102","v":0},{"$f":"'Partnership Cash Flow'!V102","v":0},{"$f":"'Partnership Cash Flow'!W102","v":0},{"$f":"'Partnership Cash Flow'!X102","v":0},{"$f":"'Partnership Cash Flow'!Y102","v":0},{"$f":"'Partnership Cash Flow'!Z102","v":0},{"$f":"'Partnership Cash Flow'!AA102","v":0},{"$f":"'Partnership Cash Flow'!AB102","v":0},{"$f":"'Partnership Cash Flow'!AC102","v":0},{"$f":"'Partnership Cash Flow'!AD102","v":0},{"$f":"'Partnership Cash Flow'!AE102","v":0},{"$f":"'Partnership Cash Flow'!AF102","v":0},{"$f":"'Partnership Cash Flow'!AG102","v":0},{"$f":"'Partnership Cash Flow'!AH102","v":0},{"$f":"'Partnership Cash Flow'!AI102","v":0},{"$f":"'Partnership Cash Flow'!AJ102","v":0},{"$f":"'Partnership Cash Flow'!AK102","v":0},{"$f":"'Partnership Cash Flow'!AL102","v":0},{"$f":"'Partnership Cash Flow'!AM102","v":0},{"$f":"'Partnership Cash Flow'!AN102","v":0},{"$f":"'Partnership Cash Flow'!AO102","v":0},{"$f":"'Partnership Cash Flow'!AP102","v":0},{"$f":"'Partnership Cash Flow'!AQ102","v":0},{"$f":"'Partnership Cash Flow'!AR102","v":0},{"$f":"'Partnership Cash Flow'!AS102","v":0},{"$f":"'Partnership Cash Flow'!AT102","v":0},{"$f":"'Partnership Cash Flow'!AU102","v":0},{"$f":"'Partnership Cash Flow'!AV102","v":0},{"$f":"'Partnership Cash Flow'!AW102","v":0},{"$f":"'Partnership Cash Flow'!AX102","v":0},{"$f":"'Partnership Cash Flow'!AY102","v":0},{"$f":"'Partnership Cash Flow'!AZ102","v":0},{"$f":"'Partnership Cash Flow'!BA102","v":0},{"$f":"'Partnership Cash Flow'!BB102","v":0},{"$f":"'Partnership Cash Flow'!BC102","v":0},{"$f":"'Partnership Cash Flow'!BD102","v":0},{"$f":"'Partnership Cash Flow'!BE102","v":0},{"$f":"'Partnership Cash Flow'!BF102","v":0},{"$f":"'Partnership Cash Flow'!BG102","v":0},{"$f":"'Partnership Cash Flow'!BH102","v":0},{"$f":"'Partnership Cash Flow'!BI102","v":0},{"$f":"'Partnership Cash Flow'!BJ102","v":0},{"$f":"'Partnership Cash Flow'!BK102","v":0},{"$f":"'Partnership Cash Flow'!BL102","v":0},{"$f":"'Partnership Cash Flow'!BM102","v":0},{"$f":"'Partnership Cash Flow'!BN102","v":0},{"$f":"'Partnership Cash Flow'!BO102","v":0},{"$f":"'Partnership Cash Flow'!BP102","v":0},{"$f":"'Partnership Cash Flow'!BQ102","v":0},{"$f":"'Partnership Cash Flow'!BR102","v":0},{"$f":"'Partnership Cash Flow'!BS102","v":0},{"$f":"'Partnership Cash Flow'!BT102","v":0},{"$f":"'Partnership Cash Flow'!BU102","v":0},{"$f":"'Partnership Cash Flow'!BV102","v":0},{"$f":"'Partnership Cash Flow'!BW102","v":0},{"$f":"'Partnership Cash Flow'!BX102","v":0},{"$f":"'Partnership Cash Flow'!BY102","v":0},{"$f":"'Partnership Cash Flow'!BZ102","v":0},{"$f":"'Partnership Cash Flow'!CA102","v":0},{"$f":"'Partnership Cash Flow'!CB102","v":0},{"$f":"'Partnership Cash Flow'!CC102","v":0},{"$f":"'Partnership Cash Flow'!CD102","v":0},{"$f":"'Partnership Cash Flow'!CE102","v":0},{"$f":"'Partnership Cash Flow'!CF102","v":0},{"$f":"'Partnership Cash Flow'!CG102","v":0},{"$f":"'Partnership Cash Flow'!CH102","v":0},{"$f":"'Partnership Cash Flow'!CI102","v":0},{"$f":"'Partnership Cash Flow'!CJ102","v":0},{"$f":"'Partnership Cash Flow'!CK102","v":0},{"$f":"'Partnership Cash Flow'!CL102","v":0},{"$f":"'Partnership Cash Flow'!CM102","v":0},{"$f":"'Partnership Cash Flow'!CN102","v":0},{"$f":"'Partnership Cash Flow'!CO102","v":0},{"$f":"'Partnership Cash Flow'!CP102","v":0},{"$f":"'Partnership Cash Flow'!CQ102","v":0},{"$f":"'Partnership Cash Flow'!CR102","v":0},{"$f":"'Partnership Cash Flow'!CS102","v":0},{"$f":"'Partnership Cash Flow'!CT102","v":0},{"$f":"'Partnership Cash Flow'!CU102","v":0},{"$f":"'Partnership Cash Flow'!CV102","v":0},{"$f":"'Partnership Cash Flow'!CW102","v":0},{"$f":"'Partnership Cash Flow'!CX102","v":0},{"$f":"'Partnership Cash Flow'!CY102","v":0},{"$f":"'Partnership Cash Flow'!CZ102","v":0},{"$f":"'Partnership Cash Flow'!DA102","v":0},{"$f":"'Partnership Cash Flow'!DB102","v":0},{"$f":"'Partnership Cash Flow'!DC102","v":0},{"$f":"'Partnership Cash Flow'!DD102","v":0},{"$f":"'Partnership Cash Flow'!DE102","v":0},{"$f":"'Partnership Cash Flow'!DF102","v":0},{"$f":"'Partnership Cash Flow'!DG102","v":0},{"$f":"'Partnership Cash Flow'!DH102","v":0},{"$f":"'Partnership Cash Flow'!DI102","v":0},{"$f":"'Partnership Cash Flow'!DJ102","v":0},{"$f":"'Partnership Cash Flow'!DK102","v":0},{"$f":"'Partnership Cash Flow'!DL102","v":0},{"$f":"'Partnership Cash Flow'!DM102","v":0},{"$f":"'Partnership Cash Flow'!DN102","v":0},{"$f":"'Partnership Cash Flow'!DO102","v":0},{"$f":"'Partnership Cash Flow'!DP102","v":0},{"$f":"'Partnership Cash Flow'!DQ102","v":0},{"$f":"'Partnership Cash Flow'!DR102","v":0},{"$f":"'Partnership Cash Flow'!DS102","v":0},{"$f":"'Partnership Cash Flow'!DT102","v":0},{"$f":"'Partnership Cash Flow'!DU102","v":0},{"$f":"'Partnership Cash Flow'!DV102","v":0},{"$f":"'Partnership Cash Flow'!DW102","v":0},{"$f":"'Partnership Cash Flow'!DX102","v":0},{"$f":"'Partnership Cash Flow'!DY102","v":0},{"$f":"'Partnership Cash Flow'!DZ102","v":0},{"$f":"'Partnership Cash Flow'!EA102","v":0},{"$f":"'Partnership Cash Flow'!EB102","v":0},{"$f":"'Partnership Cash Flow'!EC102","v":0},{"$f":"'Partnership Cash Flow'!ED102","v":0},{"$f":"'Partnership Cash Flow'!EE102","v":0},{"$f":"'Partnership Cash Flow'!EF102","v":0},{"$f":"'Partnership Cash Flow'!EG102","v":0},{"$f":"'Partnership Cash Flow'!EH102","v":0},{"$f":"'Partnership Cash Flow'!EI102","v":0},{"$f":"'Partnership Cash Flow'!EJ102","v":0},{"$f":"'Partnership Cash Flow'!EK102","v":0},{"$f":"'Partnership Cash Flow'!EL102","v":0},{"$f":"'Partnership Cash Flow'!EM102","v":0},{"$f":"'Partnership Cash Flow'!EN102","v":0},{"$f":"'Partnership Cash Flow'!EO102","v":0},{"$f":"'Partnership Cash Flow'!EP102","v":0},{"$f":"'Partnership Cash Flow'!EQ102","v":0},{"$f":"'Partnership Cash Flow'!ER102","v":0},{"$f":"'Partnership Cash Flow'!ES102","v":0},{"$f":"'Partnership Cash Flow'!ET102","v":0},{"$f":"'Partnership Cash Flow'!EU102","v":0},{"$f":"'Partnership Cash Flow'!EV102","v":0},{"$f":"'Partnership Cash Flow'!EW102","v":0},{"$f":"'Partnership Cash Flow'!EX102","v":0},{"$f":"'Partnership Cash Flow'!EY102","v":0},{"$f":"'Partnership Cash Flow'!EZ102","v":0},{"$f":"'Partnership Cash Flow'!FA102","v":0},{"$f":"'Partnership Cash Flow'!FB102","v":0},{"$f":"'Partnership Cash Flow'!FC102","v":0},{"$f":"'Partnership Cash Flow'!FD102","v":0},{"$f":"'Partnership Cash Flow'!FE102","v":0},{"$f":"'Partnership Cash Flow'!FF102","v":0},{"$f":"'Partnership Cash Flow'!FG102","v":0},{"$f":"'Partnership Cash Flow'!FH102","v":0},{"$f":"'Partnership Cash Flow'!FI102","v":0},{"$f":"'Partnership Cash Flow'!FJ102","v":0},{"$f":"'Partnership Cash Flow'!FK102","v":0},{"$f":"'Partnership Cash Flow'!FL102","v":0},{"$f":"'Partnership Cash Flow'!FM102","v":0},{"$f":"'Partnership Cash Flow'!FN102","v":0},{"$f":"'Partnership Cash Flow'!FO102","v":0},{"$f":"'Partnership Cash Flow'!FP102","v":0},{"$f":"'Partnership Cash Flow'!FQ102","v":0},{"$f":"'Partnership Cash Flow'!FR102","v":0},{"$f":"'Partnership Cash Flow'!FS102","v":0}]
[null,null,"Capital Expenditures",null,null,null,null,{"$f":"SUM(I13:XFD13)","v":292950},null,{"$f":"'Partnership Cash Flow'!I110","v":0},{"$f":"'Partnership Cash Flow'!J110","v":0},{"$f":"'Partnership Cash Flow'!K110","v":0},{"$f":"'Partnership Cash Flow'!L110","v":0},{"$f":"'Partnership Cash Flow'!M110","v":61519.500000000007},{"$f":"'Partnership Cash Flow'!N110","v":84955.5},{"$f":"'Partnership Cash Flow'!O110","v":58590},{"$f":"'Partnership Cash Flow'!P110","v":87885.000000000015},{"$f":"'Partnership Cash Flow'!Q110","v":0},{"$f":"'Partnership Cash Flow'!R110","v":0},{"$f":"'Partnership Cash Flow'!S110","v":0},{"$f":"'Partnership Cash Flow'!T110","v":0},{"$f":"'Partnership Cash Flow'!U110","v":0},{"$f":"'Partnership Cash Flow'!V110","v":0},{"$f":"'Partnership Cash Flow'!W110","v":0},{"$f":"'Partnership Cash Flow'!X110","v":0},{"$f":"'Partnership Cash Flow'!Y110","v":0},{"$f":"'Partnership Cash Flow'!Z110","v":0},{"$f":"'Partnership Cash Flow'!AA110","v":0},{"$f":"'Partnership Cash Flow'!AB110","v":0},{"$f":"'Partnership Cash Flow'!AC110","v":0},{"$f":"'Partnership Cash Flow'!AD110","v":0},{"$f":"'Partnership Cash Flow'!AE110","v":0},{"$f":"'Partnership Cash Flow'!AF110","v":0},{"$f":"'Partnership Cash Flow'!AG110","v":0},{"$f":"'Partnership Cash Flow'!AH110","v":0},{"$f":"'Partnership Cash Flow'!AI110","v":0},{"$f":"'Partnership Cash Flow'!AJ110","v":0},{"$f":"'Partnership Cash Flow'!AK110","v":0},{"$f":"'Partnership Cash Flow'!AL110","v":0},{"$f":"'Partnership Cash Flow'!AM110","v":0},{"$f":"'Partnership Cash Flow'!AN110","v":0},{"$f":"'Partnership Cash Flow'!AO110","v":0},{"$f":"'Partnership Cash Flow'!AP110","v":0},{"$f":"'Partnership Cash Flow'!AQ110","v":0},{"$f":"'Partnership Cash Flow'!AR110","v":0},{"$f":"'Partnership Cash Flow'!AS110","v":0},{"$f":"'Partnership Cash Flow'!AT110","v":0},{"$f":"'Partnership Cash Flow'!AU110","v":0},{"$f":"'Partnership Cash Flow'!AV110","v":0},{"$f":"'Partnership Cash Flow'!AW110","v":0},{"$f":"'Partnership Cash Flow'!AX110","v":0},{"$f":"'Partnership Cash Flow'!AY110","v":0},{"$f":"'Partnership Cash Flow'!AZ110","v":0},{"$f":"'Partnership Cash Flow'!BA110","v":0},{"$f":"'Partnership Cash Flow'!BB110","v":0},{"$f":"'Partnership Cash Flow'!BC110","v":0},{"$f":"'Partnership Cash Flow'!BD110","v":0},{"$f":"'Partnership Cash Flow'!BE110","v":0},{"$f":"'Partnership Cash Flow'!BF110","v":0},{"$f":"'Partnership Cash Flow'!BG110","v":0},{"$f":"'Partnership Cash Flow'!BH110","v":0},{"$f":"'Partnership Cash Flow'!BI110","v":0},{"$f":"'Partnership Cash Flow'!BJ110","v":0},{"$f":"'Partnership Cash Flow'!BK110","v":0},{"$f":"'Partnership Cash Flow'!BL110","v":0},{"$f":"'Partnership Cash Flow'!BM110","v":0},{"$f":"'Partnership Cash Flow'!BN110","v":0},{"$f":"'Partnership Cash Flow'!BO110","v":0},{"$f":"'Partnership Cash Flow'!BP110","v":0},{"$f":"'Partnership Cash Flow'!BQ110","v":0},{"$f":"'Partnership Cash Flow'!BR110","v":0},{"$f":"'Partnership Cash Flow'!BS110","v":0},{"$f":"'Partnership Cash Flow'!BT110","v":0},{"$f":"'Partnership Cash Flow'!BU110","v":0},{"$f":"'Partnership Cash Flow'!BV110","v":0},{"$f":"'Partnership Cash Flow'!BW110","v":0},{"$f":"'Partnership Cash Flow'!BX110","v":0},{"$f":"'Partnership Cash Flow'!BY110","v":0},{"$f":"'Partnership Cash Flow'!BZ110","v":0},{"$f":"'Partnership Cash Flow'!CA110","v":0},{"$f":"'Partnership Cash Flow'!CB110","v":0},{"$f":"'Partnership Cash Flow'!CC110","v":0},{"$f":"'Partnership Cash Flow'!CD110","v":0},{"$f":"'Partnership Cash Flow'!CE110","v":0},{"$f":"'Partnership Cash Flow'!CF110","v":0},{"$f":"'Partnership Cash Flow'!CG110","v":0},{"$f":"'Partnership Cash Flow'!CH110","v":0},{"$f":"'Partnership Cash Flow'!CI110","v":0},{"$f":"'Partnership Cash Flow'!CJ110","v":0},{"$f":"'Partnership Cash Flow'!CK110","v":0},{"$f":"'Partnership Cash Flow'!CL110","v":0},{"$f":"'Partnership Cash Flow'!CM110","v":0},{"$f":"'Partnership Cash Flow'!CN110","v":0},{"$f":"'Partnership Cash Flow'!CO110","v":0},{"$f":"'Partnership Cash Flow'!CP110","v":0},{"$f":"'Partnership Cash Flow'!CQ110","v":0},{"$f":"'Partnership Cash Flow'!CR110","v":0},{"$f":"'Partnership Cash Flow'!CS110","v":0},{"$f":"'Partnership Cash Flow'!CT110","v":0},{"$f":"'Partnership Cash Flow'!CU110","v":0},{"$f":"'Partnership Cash Flow'!CV110","v":0},{"$f":"'Partnership Cash Flow'!CW110","v":0},{"$f":"'Partnership Cash Flow'!CX110","v":0},{"$f":"'Partnership Cash Flow'!CY110","v":0},{"$f":"'Partnership Cash Flow'!CZ110","v":0},{"$f":"'Partnership Cash Flow'!DA110","v":0},{"$f":"'Partnership Cash Flow'!DB110","v":0},{"$f":"'Partnership Cash Flow'!DC110","v":0},{"$f":"'Partnership Cash Flow'!DD110","v":0},{"$f":"'Partnership Cash Flow'!DE110","v":0},{"$f":"'Partnership Cash Flow'!DF110","v":0},{"$f":"'Partnership Cash Flow'!DG110","v":0},{"$f":"'Partnership Cash Flow'!DH110","v":0},{"$f":"'Partnership Cash Flow'!DI110","v":0},{"$f":"'Partnership Cash Flow'!DJ110","v":0},{"$f":"'Partnership Cash Flow'!DK110","v":0},{"$f":"'Partnership Cash Flow'!DL110","v":0},{"$f":"'Partnership Cash Flow'!DM110","v":0},{"$f":"'Partnership Cash Flow'!DN110","v":0},{"$f":"'Partnership Cash Flow'!DO110","v":0},{"$f":"'Partnership Cash Flow'!DP110","v":0},{"$f":"'Partnership Cash Flow'!DQ110","v":0},{"$f":"'Partnership Cash Flow'!DR110","v":0},{"$f":"'Partnership Cash Flow'!DS110","v":0},{"$f":"'Partnership Cash Flow'!DT110","v":0},{"$f":"'Partnership Cash Flow'!DU110","v":0},{"$f":"'Partnership Cash Flow'!DV110","v":0},{"$f":"'Partnership Cash Flow'!DW110","v":0},{"$f":"'Partnership Cash Flow'!DX110","v":0},{"$f":"'Partnership Cash Flow'!DY110","v":0},{"$f":"'Partnership Cash Flow'!DZ110","v":0},{"$f":"'Partnership Cash Flow'!EA110","v":0},{"$f":"'Partnership Cash Flow'!EB110","v":0},{"$f":"'Partnership Cash Flow'!EC110","v":0},{"$f":"'Partnership Cash Flow'!ED110","v":0},{"$f":"'Partnership Cash Flow'!EE110","v":0},{"$f":"'Partnership Cash Flow'!EF110","v":0},{"$f":"'Partnership Cash Flow'!EG110","v":0},{"$f":"'Partnership Cash Flow'!EH110","v":0},{"$f":"'Partnership Cash Flow'!EI110","v":0},{"$f":"'Partnership Cash Flow'!EJ110","v":0},{"$f":"'Partnership Cash Flow'!EK110","v":0},{"$f":"'Partnership Cash Flow'!EL110","v":0},{"$f":"'Partnership Cash Flow'!EM110","v":0},{"$f":"'Partnership Cash Flow'!EN110","v":0},{"$f":"'Partnership Cash Flow'!EO110","v":0},{"$f":"'Partnership Cash Flow'!EP110","v":0},{"$f":"'Partnership Cash Flow'!EQ110","v":0},{"$f":"'Partnership Cash Flow'!ER110","v":0},{"$f":"'Partnership Cash Flow'!ES110","v":0},{"$f":"'Partnership Cash Flow'!ET110","v":0},{"$f":"'Partnership Cash Flow'!EU110","v":0},{"$f":"'Partnership Cash Flow'!EV110","v":0},{"$f":"'Partnership Cash Flow'!EW110","v":0},{"$f":"'Partnership Cash Flow'!EX110","v":0},{"$f":"'Partnership Cash Flow'!EY110","v":0},{"$f":"'Partnership Cash Flow'!EZ110","v":0},{"$f":"'Partnership Cash Flow'!FA110","v":0},{"$f":"'Partnership Cash Flow'!FB110","v":0},{"$f":"'Partnership Cash Flow'!FC110","v":0},{"$f":"'Partnership Cash Flow'!FD110","v":0},{"$f":"'Partnership Cash Flow'!FE110","v":0},{"$f":"'Partnership Cash Flow'!FF110","v":0},{"$f":"'Partnership Cash Flow'!FG110","v":0},{"$f":"'Partnership Cash Flow'!FH110","v":0},{"$f":"'Partnership Cash Flow'!FI110","v":0},{"$f":"'Partnership Cash Flow'!FJ110","v":0},{"$f":"'Partnership Cash Flow'!FK110","v":0},{"$f":"'Partnership Cash Flow'!FL110","v":0},{"$f":"'Partnership Cash Flow'!FM110","v":0},{"$f":"'Partnership Cash Flow'!FN110","v":0},{"$f":"'Partnership Cash Flow'!FO110","v":0},{"$f":"'Partnership Cash Flow'!FP110","v":0},{"$f":"'Partnership Cash Flow'!FQ110","v":0},{"$f":"'Partnership Cash Flow'!FR110","v":0},{"$f":"'Partnership Cash Flow'!FS110","v":0}]
[null,null,"Total",null,null,null,null,307650,null,{"$f":"SUM(J12:J13)","v":3675},{"$f":"SUM(K12:K13)","v":3675},3675,3675,61519.500000000007,84955.5,58590,87885.000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW12:BW13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI12:EI13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tax Equity Funding"]
[]
[null,null,"Debt from P50",null,null,null,null,{"$f":"'Debt sizing'!E36","v":100580.02101792008}]
[null,null,"Debt from P90",null,null,null,null,{"$f":"'Debt sizing'!E64","v":124482.60029016719}]
[]
[null,null,"TE Bridge Loan Percent",null,null,null,null,0.95,null,"Should be in inputs"]
[null,null,"Tax Equity Bridge Spread",null,null,null,null,1.2500000000000001E-2]
[null,null,"Minimum Equity",null,null,null,null,0.15]
[]
[]
[null,"Sumary Uses and Sources"]
[null,null,"Uses of Funds"]
[null,null,null,"Development Costs",null,null,null,{"$f":"H12","v":14700}]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"H13","v":292950}]
[null,null,null,"Interest on TE bridge Loan"]
[null,null,null,"Fees on TE bridge Loan"]
[null,null,null,"Interest on Back Leverage Construction Financing"]
[null,null,null,"Fees on Back Leverage Construction Financing"]
[null,null,null,"Total Uses of Funds",null,null,null,{"$f":"SUM(H28:H33)","v":307650}]
[]
[null,null,"Sources of Funds"]
[null,null,null,"TE Bridge Loan"]
[null,null,null,"Back Leverage Construction Financing"]
[]
[]
[]
[]
[]
[]
[null,"Transferred variables"]
[null,null,null,"TE contribution"]
[null,null,null,"Sponsor contribution"]
[]
[]
[]
[]
[null,"General assumption"]
[null,null,null,"Advance rate"]
[null,null,null,"TE bridge loan draws"]
[]
[null,null,null,"Bridge loan repayment period"]
[]
[null,null,null,"Equity bridge loan balance"]
[null,null,null,"opending bal"]
[null,null,null,"add capitalized interest"]
[null,null,null,"add: draws"]
[null,null,null,"less: repayments"]
[null,null,null,"closing bal"]
[]
[null,null,null,"Libor rate","% p.a"]
[null,null,null,"Margin","% p.a"]
[null,null,null,"Total interest rate","% p.a"]
[]
[null,null,null,"Periodic interest rate","% p.p"]
[]
[null,null,null,"Interest"]

{"sheet":"Back Leverage Waterfall","index":12,"n_rows":23,"n_cols":176,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
["          ",null,null,null,null,null,null,"Sum"]
[null,null,null,"Start of Period",null,null,null,null,null,{"$f":"Timing!K2","v":"2020-01-01"},{"$f":"Timing!L2","v":"2020-04-01"},{"$f":"Timing!M2","v":"2020-07-01"},{"$f":"Timing!N2","v":"2020-10-01"},{"$f":"Timing!O2","v":"2021-01-01"},{"$f":"Timing!P2","v":"2021-04-01"},{"$f":"Timing!Q2","v":"2021-07-01"},{"$f":"Timing!R2","v":"2021-10-01"},{"$f":"Timing!S2","v":"2022-01-01"},{"$f":"Timing!T2","v":"2022-04-01"},{"$f":"Timing!U2","v":"2022-07-01"},{"$f":"Timing!V2","v":"2022-10-01"},{"$f":"Timing!W2","v":"2023-01-01"},{"$f":"Timing!X2","v":"2023-04-01"},{"$f":"Timing!Y2","v":"2023-07-01"},{"$f":"Timing!Z2","v":"2023-10-01"},{"$f":"Timing!AA2","v":"2024-01-01"},{"$f":"Timing!AB2","v":"2024-04-01"},{"$f":"Timing!AC2","v":"2024-07-01"},{"$f":"Timing!AD2","v":"2024-10-01"},{"$f":"Timing!AE2","v":"2025-01-01"},{"$f":"Timing!AF2","v":"2025-04-01"},{"$f":"Timing!AG2","v":"2025-07-01"},{"$f":"Timing!AH2","v":"2025-10-01"},{"$f":"Timing!AI2","v":"2026-01-01"},{"$f":"Timing!AJ2","v":"2026-04-01"},{"$f":"Timing!AK2","v":"2026-07-01"},{"$f":"Timing!AL2","v":"2026-10-01"},{"$f":"Timing!AM2","v":"2027-01-01"},{"$f":"Timing!AN2","v":"2027-04-01"},{"$f":"Timing!AO2","v":"2027-07-01"},{"$f":"Timing!AP2","v":"2027-10-01"},{"$f":"Timing!AQ2","v":"2028-01-01"},{"$f":"Timing!AR2","v":"2028-04-01"},{"$f":"Timing!AS2","v":"2028-07-01"},{"$f":"Timing!AT2","v":"2028-10-01"},{"$f":"Timing!AU2","v":"2029-01-01"},{"$f":"Timing!AV2","v":"2029-04-01"},{"$f":"Timing!AW2","v":"2029-07-01"},{"$f":"Timing!AX2","v":"2029-10-01"},{"$f":"Timing!AY2","v":"2030-01-01"},{"$f":"Timing!AZ2","v":"2030-04-01"},{"$f":"Timing!BA2","v":"2030-07-01"},{"$f":"Timing!BB2","v":"2030-10-01"},{"$f":"Timing!BC2","v":"2031-01-01"},{"$f":"Timing!BD2","v":"2031-04-01"},{"$f":"Timing!BE2","v":"2031-07-01"},{"$f":"Timing!BF2","v":"2031-10-01"},{"$f":"Timing!BG2","v":"2032-01-01"},{"$f":"Timing!BH2","v":"2032-04-01"},{"$f":"Timing!BI2","v":"2032-07-01"},{"$f":"Timing!BJ2","v":"2032-10-01"},{"$f":"Timing!BK2","v":"2033-01-01"},{"$f":"Timing!BL2","v":"2033-04-01"},{"$f":"Timing!BM2","v":"2033-07-01"},{"$f":"Timing!BN2","v":"2033-10-01"},{"$f":"Timing!BO2","v":"2034-01-01"},{"$f":"Timing!BP2","v":"2034-04-01"},{"$f":"Timing!BQ2","v":"2034-07-01"},{"$f":"Timing!BR2","v":"2034-10-01"},{"$f":"Timing!BS2","v":"2035-01-01"},{"$f":"Timing!BT2","v":"2035-04-01"},{"$f":"Timing!BU2","v":"2035-07-01"},{"$f":"Timing!BV2","v":"2035-10-01"},{"$f":"Timing!BW2","v":"2036-01-01"},{"$f":"Timing!BX2","v":"2036-04-01"},{"$f":"Timing!BY2","v":"2036-07-01"},{"$f":"Timing!BZ2","v":"2036-10-01"},{"$f":"Timing!CA2","v":"2037-01-01"},{"$f":"Timing!CB2","v":"2037-04-01"},{"$f":"Timing!CC2","v":"2037-07-01"},{"$f":"Timing!CD2","v":"2037-10-01"},{"$f":"Timing!CE2","v":"2038-01-01"},{"$f":"Timing!CF2","v":"2038-04-01"},{"$f":"Timing!CG2","v":"2038-07-01"},{"$f":"Timing!CH2","v":"2038-10-01"},{"$f":"Timing!CI2","v":"2039-01-01"},{"$f":"Timing!CJ2","v":"2039-04-01"},{"$f":"Timing!CK2","v":"2039-07-01"},{"$f":"Timing!CL2","v":"2039-10-01"},{"$f":"Timing!CM2","v":"2040-01-01"},{"$f":"Timing!CN2","v":"2040-04-01"},{"$f":"Timing!CO2","v":"2040-07-01"},{"$f":"Timing!CP2","v":"2040-10-01"},{"$f":"Timing!CQ2","v":"2041-01-01"},{"$f":"Timing!CR2","v":"2041-04-01"},{"$f":"Timing!CS2","v":"2041-07-01"},{"$f":"Timing!CT2","v":"2041-10-01"},{"$f":"Timing!CU2","v":"2042-01-01"},{"$f":"Timing!CV2","v":"2042-04-01"},{"$f":"Timing!CW2","v":"2042-07-01"},{"$f":"Timing!CX2","v":"2042-10-01"},{"$f":"Timing!CY2","v":"2043-01-01"},{"$f":"Timing!CZ2","v":"2043-04-01"},{"$f":"Timing!DA2","v":"2043-07-01"},{"$f":"Timing!DB2","v":"2043-10-01"},{"$f":"Timing!DC2","v":"2044-01-01"},{"$f":"Timing!DD2","v":"2044-04-01"},{"$f":"Timing!DE2","v":"2044-07-01"},{"$f":"Timing!DF2","v":"2044-10-01"},{"$f":"Timing!DG2","v":"2045-01-01"},{"$f":"Timing!DH2","v":"2045-04-01"},{"$f":"Timing!DI2","v":"2045-07-01"},{"$f":"Timing!DJ2","v":"2045-10-01"},{"$f":"Timing!DK2","v":"2046-01-01"},{"$f":"Timing!DL2","v":"2046-04-01"},{"$f":"Timing!DM2","v":"2046-07-01"},{"$f":"Timing!DN2","v":"2046-10-01"},{"$f":"Timing!DO2","v":"2047-01-01"},{"$f":"Timing!DP2","v":"2047-04-01"},{"$f":"Timing!DQ2","v":"2047-07-01"},{"$f":"Timing!DR2","v":"2047-10-01"},{"$f":"Timing!DS2","v":"2048-01-01"},{"$f":"Timing!DT2","v":"2048-04-01"},{"$f":"Timing!DU2","v":"2048-07-01"},{"$f":"Timing!DV2","v":"2048-10-01"},{"$f":"Timing!DW2","v":"2049-01-01"},{"$f":"Timing!DX2","v":"2049-04-01"},{"$f":"Timing!DY2","v":"2049-07-01"},{"$f":"Timing!DZ2","v":"2049-10-01"},{"$f":"Timing!EA2","v":"2050-01-01"},{"$f":"Timing!EB2","v":"2050-04-01"},{"$f":"Timing!EC2","v":"2050-07-01"},{"$f":"Timing!ED2","v":"2050-10-01"},{"$f":"Timing!EE2","v":"2051-01-01"},{"$f":"Timing!EF2","v":"2051-04-01"},{"$f":"Timing!EG2","v":"2051-07-01"},{"$f":"Timing!EH2","v":"2051-10-01"},{"$f":"Timing!EI2","v":"2052-01-01"},{"$f":"Timing!EJ2","v":"2052-04-01"},{"$f":"Timing!EK2","v":"2052-07-01"},{"$f":"Timing!EL2","v":"2052-10-01"},{"$f":"Timing!EM2","v":"2053-01-01"},{"$f":"Timing!EN2","v":"2053-04-01"},{"$f":"Timing!EO2","v":"2053-07-01"},{"$f":"Timing!EP2","v":"2053-10-01"},{"$f":"Timing!EQ2","v":"2054-01-01"},{"$f":"Timing!ER2","v":"2054-04-01"},{"$f":"Timing!ES2","v":"2054-07-01"},{"$f":"Timing!ET2","v":"2054-10-01"},{"$f":"Timing!EU2","v":"2055-01-01"},{"$f":"Timing!EV2","v":"2055-04-01"},{"$f":"Timing!EW2","v":"2055-07-01"},{"$f":"Timing!EX2","v":"2055-10-01"},{"$f":"Timing!EY2","v":"2056-01-01"},{"$f":"Timing!EZ2","v":"2056-04-01"},{"$f":"Timing!FA2","v":"2056-07-01"},{"$f":"Timing!FB2","v":"2056-10-01"},{"$f":"Timing!FC2","v":"2057-01-01"},{"$f":"Timing!FD2","v":"2057-04-01"},{"$f":"Timing!FE2","v":"2057-07-01"},{"$f":"Timing!FF2","v":"2057-10-01"},{"$f":"Timing!FG2","v":"2058-01-01"},{"$f":"Timing!FH2","v":"2058-04-01"},{"$f":"Timing!FI2","v":"2058-07-01"},{"$f":"Timing!FJ2","v":"2058-10-01"},{"$f":"Timing!FK2","v":"2059-01-01"},{"$f":"Timing!FL2","v":"2059-04-01"},{"$f":"Timing!FM2","v":"2059-07-01"},{"$f":"Timing!FN2","v":"2059-10-01"},{"$f":"Timing!FO2","v":"2060-01-01"},{"$f":"Timing!FP2","v":"2060-04-01"},{"$f":"Timing!FQ2","v":"2060-07-01"},{"$f":"Timing!FR2","v":"2060-10-01"},{"$f":"Timing!FS2","v":"2061-01-01"},{"$f":"Timing!FT2","v":"2061-04-01"},{"$f":"Timing!FU2","v":"2061-07-01"}]
[null,null,null,"End of Period",null,"Start","End",null,null,{"$f":"Timing!K3","v":"2020-03-31"},{"$f":"Timing!L3","v":"2020-06-30"},{"$f":"Timing!M3","v":"2020-09-30"},{"$f":"Timing!N3","v":"2020-12-31"},{"$f":"Timing!O3","v":"2021-03-31"},{"$f":"Timing!P3","v":"2021-06-30"},{"$f":"Timing!Q3","v":"2021-09-30"},{"$f":"Timing!R3","v":"2021-12-31"},{"$f":"Timing!S3","v":"2022-03-31"},{"$f":"Timing!T3","v":"2022-06-30"},{"$f":"Timing!U3","v":"2022-09-30"},{"$f":"Timing!V3","v":"2022-12-31"},{"$f":"Timing!W3","v":"2023-03-31"},{"$f":"Timing!X3","v":"2023-06-30"},{"$f":"Timing!Y3","v":"2023-09-30"},{"$f":"Timing!Z3","v":"2023-12-31"},{"$f":"Timing!AA3","v":"2024-03-31"},{"$f":"Timing!AB3","v":"2024-06-30"},{"$f":"Timing!AC3","v":"2024-09-30"},{"$f":"Timing!AD3","v":"2024-12-31"},{"$f":"Timing!AE3","v":"2025-03-31"},{"$f":"Timing!AF3","v":"2025-06-30"},{"$f":"Timing!AG3","v":"2025-09-30"},{"$f":"Timing!AH3","v":"2025-12-31"},{"$f":"Timing!AI3","v":"2026-03-31"},{"$f":"Timing!AJ3","v":"2026-06-30"},{"$f":"Timing!AK3","v":"2026-09-30"},{"$f":"Timing!AL3","v":"2026-12-31"},{"$f":"Timing!AM3","v":"2027-03-31"},{"$f":"Timing!AN3","v":"2027-06-30"},{"$f":"Timing!AO3","v":"2027-09-30"},{"$f":"Timing!AP3","v":"2027-12-31"},{"$f":"Timing!AQ3","v":"2028-03-31"},{"$f":"Timing!AR3","v":"2028-06-30"},{"$f":"Timing!AS3","v":"2028-09-30"},{"$f":"Timing!AT3","v":"2028-12-31"},{"$f":"Timing!AU3","v":"2029-03-31"},{"$f":"Timing!AV3","v":"2029-06-30"},{"$f":"Timing!AW3","v":"2029-09-30"},{"$f":"Timing!AX3","v":"2029-12-31"},{"$f":"Timing!AY3","v":"2030-03-31"},{"$f":"Timing!AZ3","v":"2030-06-30"},{"$f":"Timing!BA3","v":"2030-09-30"},{"$f":"Timing!BB3","v":"2030-12-31"},{"$f":"Timing!BC3","v":"2031-03-31"},{"$f":"Timing!BD3","v":"2031-06-30"},{"$f":"Timing!BE3","v":"2031-09-30"},{"$f":"Timing!BF3","v":"2031-12-31"},{"$f":"Timing!BG3","v":"2032-03-31"},{"$f":"Timing!BH3","v":"2032-06-30"},{"$f":"Timing!BI3","v":"2032-09-30"},{"$f":"Timing!BJ3","v":"2032-12-31"},{"$f":"Timing!BK3","v":"2033-03-31"},{"$f":"Timing!BL3","v":"2033-06-30"},{"$f":"Timing!BM3","v":"2033-09-30"},{"$f":"Timing!BN3","v":"2033-12-31"},{"$f":"Timing!BO3","v":"2034-03-31"},{"$f":"Timing!BP3","v":"2034-06-30"},{"$f":"Timing!BQ3","v":"2034-09-30"},{"$f":"Timing!BR3","v":"2034-12-31"},{"$f":"Timing!BS3","v":"2035-03-31"},{"$f":"Timing!BT3","v":"2035-06-30"},{"$f":"Timing!BU3","v":"2035-09-30"},{"$f":"Timing!BV3","v":"2035-12-31"},{"$f":"Timing!BW3","v":"2036-03-31"},{"$f":"Timing!BX3","v":"2036-06-30"},{"$f":"Timing!BY3","v":"2036-09-30"},{"$f":"Timing!BZ3","v":"2036-12-31"},{"$f":"Timing!CA3","v":"2037-03-31"},{"$f":"Timing!CB3","v":"2037-06-30"},{"$f":"Timing!CC3","v":"2037-09-30"},{"$f":"Timing!CD3","v":"2037-12-31"},{"$f":"Timing!CE3","v":"2038-03-31"},{"$f":"Timing!CF3","v":"2038-06-30"},{"$f":"Timing!CG3","v":"2038-09-30"},{"$f":"Timing!CH3","v":"2038-12-31"},{"$f":"Timing!CI3","v":"2039-03-31"},{"$f":"Timing!CJ3","v":"2039-06-30"},{"$f":"Timing!CK3","v":"2039-09-30"},{"$f":"Timing!CL3","v":"2039-12-31"},{"$f":"Timing!CM3","v":"2040-03-31"},{"$f":"Timing!CN3","v":"2040-06-30"},{"$f":"Timing!CO3","v":"2040-09-30"},{"$f":"Timing!CP3","v":"2040-12-31"},{"$f":"Timing!CQ3","v":"2041-03-31"},{"$f":"Timing!CR3","v":"2041-06-30"},{"$f":"Timing!CS3","v":"2041-09-30"},{"$f":"Timing!CT3","v":"2041-12-31"},{"$f":"Timing!CU3","v":"2042-03-31"},{"$f":"Timing!CV3","v":"2042-06-30"},{"$f":"Timing!CW3","v":"2042-09-30"},{"$f":"Timing!CX3","v":"2042-12-31"},{"$f":"Timing!CY3","v":"2043-03-31"},{"$f":"Timing!CZ3","v":"2043-06-30"},{"$f":"Timing!DA3","v":"2043-09-30"},{"$f":"Timing!DB3","v":"2043-12-31"},{"$f":"Timing!DC3","v":"2044-03-31"},{"$f":"Timing!DD3","v":"2044-06-30"},{"$f":"Timing!DE3","v":"2044-09-30"},{"$f":"Timing!DF3","v":"2044-12-31"},{"$f":"Timing!DG3","v":"2045-03-31"},{"$f":"Timing!DH3","v":"2045-06-30"},{"$f":"Timing!DI3","v":"2045-09-30"},{"$f":"Timing!DJ3","v":"2045-12-31"},{"$f":"Timing!DK3","v":"2046-03-31"},{"$f":"Timing!DL3","v":"2046-06-30"},{"$f":"Timing!DM3","v":"2046-09-30"},{"$f":"Timing!DN3","v":"2046-12-31"},{"$f":"Timing!DO3","v":"2047-03-31"},{"$f":"Timing!DP3","v":"2047-06-30"},{"$f":"Timing!DQ3","v":"2047-09-30"},{"$f":"Timing!DR3","v":"2047-12-31"},{"$f":"Timing!DS3","v":"2048-03-31"},{"$f":"Timing!DT3","v":"2048-06-30"},{"$f":"Timing!DU3","v":"2048-09-30"},{"$f":"Timing!DV3","v":"2048-12-31"},{"$f":"Timing!DW3","v":"2049-03-31"},{"$f":"Timing!DX3","v":"2049-06-30"},{"$f":"Timing!DY3","v":"2049-09-30"},{"$f":"Timing!DZ3","v":"2049-12-31"},{"$f":"Timing!EA3","v":"2050-03-31"},{"$f":"Timing!EB3","v":"2050-06-30"},{"$f":"Timing!EC3","v":"2050-09-30"},{"$f":"Timing!ED3","v":"2050-12-31"},{"$f":"Timing!EE3","v":"2051-03-31"},{"$f":"Timing!EF3","v":"2051-06-30"},{"$f":"Timing!EG3","v":"2051-09-30"},{"$f":"Timing!EH3","v":"2051-12-31"},{"$f":"Timing!EI3","v":"2052-03-31"},{"$f":"Timing!EJ3","v":"2052-06-30"},{"$f":"Timing!EK3","v":"2052-09-30"},{"$f":"Timing!EL3","v":"2052-12-31"},{"$f":"Timing!EM3","v":"2053-03-31"},{"$f":"Timing!EN3","v":"2053-06-30"},{"$f":"Timing!EO3","v":"2053-09-30"},{"$f":"Timing!EP3","v":"2053-12-31"},{"$f":"Timing!EQ3","v":"2054-03-31"},{"$f":"Timing!ER3","v":"2054-06-30"},{"$f":"Timing!ES3","v":"2054-09-30"},{"$f":"Timing!ET3","v":"2054-12-31"},{"$f":"Timing!EU3","v":"2055-03-31"},{"$f":"Timing!EV3","v":"2055-06-30"},{"$f":"Timing!EW3","v":"2055-09-30"},{"$f":"Timing!EX3","v":"2055-12-31"},{"$f":"Timing!EY3","v":"2056-03-31"},{"$f":"Timing!EZ3","v":"2056-06-30"},{"$f":"Timing!FA3","v":"2056-09-30"},{"$f":"Timing!FB3","v":"2056-12-31"},{"$f":"Timing!FC3","v":"2057-03-31"},{"$f":"Timing!FD3","v":"2057-06-30"},{"$f":"Timing!FE3","v":"2057-09-30"},{"$f":"Timing!FF3","v":"2057-12-31"},{"$f":"Timing!FG3","v":"2058-03-31"},{"$f":"Timing!FH3","v":"2058-06-30"},{"$f":"Timing!FI3","v":"2058-09-30"},{"$f":"Timing!FJ3","v":"2058-12-31"},{"$f":"Timing!FK3","v":"2059-03-31"},{"$f":"Timing!FL3","v":"2059-06-30"},{"$f":"Timing!FM3","v":"2059-09-30"},{"$f":"Timing!FN3","v":"2059-12-31"},{"$f":"Timing!FO3","v":"2060-03-31"},{"$f":"Timing!FP3","v":"2060-06-30"},{"$f":"Timing!FQ3","v":"2060-09-30"},{"$f":"Timing!FR3","v":"2060-12-31"},{"$f":"Timing!FS3","v":"2061-03-31"},{"$f":"Timing!FT3","v":"2061-06-30"},{"$f":"Timing!FU3","v":"2061-09-30"}]
[null,null,null,"Development Phase",null,{"$f":"Timing!F4","v":"2020-01-01"},{"$f":"Timing!G4","v":"2020-12-31"},null,null,{"$f":"Timing!K4","v":1},{"$f":"Timing!L4","v":1},{"$f":"Timing!M4","v":1},{"$f":"Timing!N4","v":1},{"$f":"Timing!O4","v":0},{"$f":"Timing!P4","v":0},{"$f":"Timing!Q4","v":0},{"$f":"Timing!R4","v":0},{"$f":"Timing!S4","v":0},{"$f":"Timing!T4","v":0},{"$f":"Timing!U4","v":0},{"$f":"Timing!V4","v":0},{"$f":"Timing!W4","v":0},{"$f":"Timing!X4","v":0},{"$f":"Timing!Y4","v":0},{"$f":"Timing!Z4","v":0},{"$f":"Timing!AA4","v":0},{"$f":"Timing!AB4","v":0},{"$f":"Timing!AC4","v":0},{"$f":"Timing!AD4","v":0},{"$f":"Timing!AE4","v":0},{"$f":"Timing!AF4","v":0},{"$f":"Timing!AG4","v":0},{"$f":"Timing!AH4","v":0},{"$f":"Timing!AI4","v":0},{"$f":"Timing!AJ4","v":0},{"$f":"Timing!AK4","v":0},{"$f":"Timing!AL4","v":0},{"$f":"Timing!AM4","v":0},{"$f":"Timing!AN4","v":0},{"$f":"Timing!AO4","v":0},{"$f":"Timing!AP4","v":0},{"$f":"Timing!AQ4","v":0},{"$f":"Timing!AR4","v":0},{"$f":"Timing!AS4","v":0},{"$f":"Timing!AT4","v":0},{"$f":"Timing!AU4","v":0},{"$f":"Timing!AV4","v":0},{"$f":"Timing!AW4","v":0},{"$f":"Timing!AX4","v":0},{"$f":"Timing!AY4","v":0},{"$f":"Timing!AZ4","v":0},{"$f":"Timing!BA4","v":0},{"$f":"Timing!BB4","v":0},{"$f":"Timing!BC4","v":0},{"$f":"Timing!BD4","v":0},{"$f":"Timing!BE4","v":0},{"$f":"Timing!BF4","v":0},{"$f":"Timing!BG4","v":0},{"$f":"Timing!BH4","v":0},{"$f":"Timing!BI4","v":0},{"$f":"Timing!BJ4","v":0},{"$f":"Timing!BK4","v":0},{"$f":"Timing!BL4","v":0},{"$f":"Timing!BM4","v":0},{"$f":"Timing!BN4","v":0},{"$f":"Timing!BO4","v":0},{"$f":"Timing!BP4","v":0},{"$f":"Timing!BQ4","v":0},{"$f":"Timing!BR4","v":0},{"$f":"Timing!BS4","v":0},{"$f":"Timing!BT4","v":0},{"$f":"Timing!BU4","v":0},{"$f":"Timing!BV4","v":0},{"$f":"Timing!BW4","v":0},{"$f":"Timing!BX4","v":0},{"$f":"Timing!BY4","v":0},{"$f":"Timing!BZ4","v":0},{"$f":"Timing!CA4","v":0},{"$f":"Timing!CB4","v":0},{"$f":"Timing!CC4","v":0},{"$f":"Timing!CD4","v":0},{"$f":"Timing!CE4","v":0},{"$f":"Timing!CF4","v":0},{"$f":"Timing!CG4","v":0},{"$f":"Timing!CH4","v":0},{"$f":"Timing!CI4","v":0},{"$f":"Timing!CJ4","v":0},{"$f":"Timing!CK4","v":0},{"$f":"Timing!CL4","v":0},{"$f":"Timing!CM4","v":0},{"$f":"Timing!CN4","v":0},{"$f":"Timing!CO4","v":0},{"$f":"Timing!CP4","v":0},{"$f":"Timing!CQ4","v":0},{"$f":"Timing!CR4","v":0},{"$f":"Timing!CS4","v":0},{"$f":"Timing!CT4","v":0},{"$f":"Timing!CU4","v":0},{"$f":"Timing!CV4","v":0},{"$f":"Timing!CW4","v":0},{"$f":"Timing!CX4","v":0},{"$f":"Timing!CY4","v":0},{"$f":"Timing!CZ4","v":0},{"$f":"Timing!DA4","v":0},{"$f":"Timing!DB4","v":0},{"$f":"Timing!DC4","v":0},{"$f":"Timing!DD4","v":0},{"$f":"Timing!DE4","v":0},{"$f":"Timing!DF4","v":0},{"$f":"Timing!DG4","v":0},{"$f":"Timing!DH4","v":0},{"$f":"Timing!DI4","v":0},{"$f":"Timing!DJ4","v":0},{"$f":"Timing!DK4","v":0},{"$f":"Timing!DL4","v":0},{"$f":"Timing!DM4","v":0},{"$f":"Timing!DN4","v":0},{"$f":"Timing!DO4","v":0},{"$f":"Timing!DP4","v":0},{"$f":"Timing!DQ4","v":0},{"$f":"Timing!DR4","v":0},{"$f":"Timing!DS4","v":0},{"$f":"Timing!DT4","v":0},{"$f":"Timing!DU4","v":0},{"$f":"Timing!DV4","v":0},{"$f":"Timing!DW4","v":0},{"$f":"Timing!DX4","v":0},{"$f":"Timing!DY4","v":0},{"$f":"Timing!DZ4","v":0},{"$f":"Timing!EA4","v":0},{"$f":"Timing!EB4","v":0},{"$f":"Timing!EC4","v":0},{"$f":"Timing!ED4","v":0},{"$f":"Timing!EE4","v":0},{"$f":"Timing!EF4","v":0},{"$f":"Timing!EG4","v":0},{"$f":"Timing!EH4","v":0},{"$f":"Timing!EI4","v":0},{"$f":"Timing!EJ4","v":0},{"$f":"Timing!EK4","v":0},{"$f":"Timing!EL4","v":0},{"$f":"Timing!EM4","v":0},{"$f":"Timing!EN4","v":0},{"$f":"Timing!EO4","v":0},{"$f":"Timing!EP4","v":0},{"$f":"Timing!EQ4","v":0},{"$f":"Timing!ER4","v":0},{"$f":"Timing!ES4","v":0},{"$f":"Timing!ET4","v":0},{"$f":"Timing!EU4","v":0},{"$f":"Timing!EV4","v":0},{"$f":"Timing!EW4","v":0},{"$f":"Timing!EX4","v":0},{"$f":"Timing!EY4","v":0},{"$f":"Timing!EZ4","v":0},{"$f":"Timing!FA4","v":0},{"$f":"Timing!FB4","v":0},{"$f":"Timing!FC4","v":0},{"$f":"Timing!FD4","v":0},{"$f":"Timing!FE4","v":0},{"$f":"Timing!FF4","v":0},{"$f":"Timing!FG4","v":0},{"$f":"Timing!FH4","v":0},{"$f":"Timing!FI4","v":0},{"$f":"Timing!FJ4","v":0},{"$f":"Timing!FK4","v":0},{"$f":"Timing!FL4","v":0},{"$f":"Timing!FM4","v":0},{"$f":"Timing!FN4","v":0},{"$f":"Timing!FO4","v":0},{"$f":"Timing!FP4","v":0},{"$f":"Timing!FQ4","v":0},{"$f":"Timing!FR4","v":0},{"$f":"Timing!FS4","v":0},{"$f":"Timing!FT4","v":0},{"$f":"Timing!FU4","v":0}]
[null,null,null,"Construction Phase",null,{"$f":"Timing!F5","v":"2021-01-01"},{"$f":"Timing!G5","v":"2021-12-31"},null,null,{"$f":"Timing!K5","v":0},{"$f":"Timing!L5","v":0},{"$f":"Timing!M5","v":0},{"$f":"Timing!N5","v":0},{"$f":"Timing!O5","v":1},{"$f":"Timing!P5","v":1},{"$f":"Timing!Q5","v":1},{"$f":"Timing!R5","v":1},{"$f":"Timing!S5","v":0},{"$f":"Timing!T5","v":0},{"$f":"Timing!U5","v":0},{"$f":"Timing!V5","v":0},{"$f":"Timing!W5","v":0},{"$f":"Timing!X5","v":0},{"$f":"Timing!Y5","v":0},{"$f":"Timing!Z5","v":0},{"$f":"Timing!AA5","v":0},{"$f":"Timing!AB5","v":0},{"$f":"Timing!AC5","v":0},{"$f":"Timing!AD5","v":0},{"$f":"Timing!AE5","v":0},{"$f":"Timing!AF5","v":0},{"$f":"Timing!AG5","v":0},{"$f":"Timing!AH5","v":0},{"$f":"Timing!AI5","v":0},{"$f":"Timing!AJ5","v":0},{"$f":"Timing!AK5","v":0},{"$f":"Timing!AL5","v":0},{"$f":"Timing!AM5","v":0},{"$f":"Timing!AN5","v":0},{"$f":"Timing!AO5","v":0},{"$f":"Timing!AP5","v":0},{"$f":"Timing!AQ5","v":0},{"$f":"Timing!AR5","v":0},{"$f":"Timing!AS5","v":0},{"$f":"Timing!AT5","v":0},{"$f":"Timing!AU5","v":0},{"$f":"Timing!AV5","v":0},{"$f":"Timing!AW5","v":0},{"$f":"Timing!AX5","v":0},{"$f":"Timing!AY5","v":0},{"$f":"Timing!AZ5","v":0},{"$f":"Timing!BA5","v":0},{"$f":"Timing!BB5","v":0},{"$f":"Timing!BC5","v":0},{"$f":"Timing!BD5","v":0},{"$f":"Timing!BE5","v":0},{"$f":"Timing!BF5","v":0},{"$f":"Timing!BG5","v":0},{"$f":"Timing!BH5","v":0},{"$f":"Timing!BI5","v":0},{"$f":"Timing!BJ5","v":0},{"$f":"Timing!BK5","v":0},{"$f":"Timing!BL5","v":0},{"$f":"Timing!BM5","v":0},{"$f":"Timing!BN5","v":0},{"$f":"Timing!BO5","v":0},{"$f":"Timing!BP5","v":0},{"$f":"Timing!BQ5","v":0},{"$f":"Timing!BR5","v":0},{"$f":"Timing!BS5","v":0},{"$f":"Timing!BT5","v":0},{"$f":"Timing!BU5","v":0},{"$f":"Timing!BV5","v":0},{"$f":"Timing!BW5","v":0},{"$f":"Timing!BX5","v":0},{"$f":"Timing!BY5","v":0},{"$f":"Timing!BZ5","v":0},{"$f":"Timing!CA5","v":0},{"$f":"Timing!CB5","v":0},{"$f":"Timing!CC5","v":0},{"$f":"Timing!CD5","v":0},{"$f":"Timing!CE5","v":0},{"$f":"Timing!CF5","v":0},{"$f":"Timing!CG5","v":0},{"$f":"Timing!CH5","v":0},{"$f":"Timing!CI5","v":0},{"$f":"Timing!CJ5","v":0},{"$f":"Timing!CK5","v":0},{"$f":"Timing!CL5","v":0},{"$f":"Timing!CM5","v":0},{"$f":"Timing!CN5","v":0},{"$f":"Timing!CO5","v":0},{"$f":"Timing!CP5","v":0},{"$f":"Timing!CQ5","v":0},{"$f":"Timing!CR5","v":0},{"$f":"Timing!CS5","v":0},{"$f":"Timing!CT5","v":0},{"$f":"Timing!CU5","v":0},{"$f":"Timing!CV5","v":0},{"$f":"Timing!CW5","v":0},{"$f":"Timing!CX5","v":0},{"$f":"Timing!CY5","v":0},{"$f":"Timing!CZ5","v":0},{"$f":"Timing!DA5","v":0},{"$f":"Timing!DB5","v":0},{"$f":"Timing!DC5","v":0},{"$f":"Timing!DD5","v":0},{"$f":"Timing!DE5","v":0},{"$f":"Timing!DF5","v":0},{"$f":"Timing!DG5","v":0},{"$f":"Timing!DH5","v":0},{"$f":"Timing!DI5","v":0},{"$f":"Timing!DJ5","v":0},{"$f":"Timing!DK5","v":0},{"$f":"Timing!DL5","v":0},{"$f":"Timing!DM5","v":0},{"$f":"Timing!DN5","v":0},{"$f":"Timing!DO5","v":0},{"$f":"Timing!DP5","v":0},{"$f":"Timing!DQ5","v":0},{"$f":"Timing!DR5","v":0},{"$f":"Timing!DS5","v":0},{"$f":"Timing!DT5","v":0},{"$f":"Timing!DU5","v":0},{"$f":"Timing!DV5","v":0},{"$f":"Timing!DW5","v":0},{"$f":"Timing!DX5","v":0},{"$f":"Timing!DY5","v":0},{"$f":"Timing!DZ5","v":0},{"$f":"Timing!EA5","v":0},{"$f":"Timing!EB5","v":0},{"$f":"Timing!EC5","v":0},{"$f":"Timing!ED5","v":0},{"$f":"Timing!EE5","v":0},{"$f":"Timing!EF5","v":0},{"$f":"Timing!EG5","v":0},{"$f":"Timing!EH5","v":0},{"$f":"Timing!EI5","v":0},{"$f":"Timing!EJ5","v":0},{"$f":"Timing!EK5","v":0},{"$f":"Timing!EL5","v":0},{"$f":"Timing!EM5","v":0},{"$f":"Timing!EN5","v":0},{"$f":"Timing!EO5","v":0},{"$f":"Timing!EP5","v":0},{"$f":"Timing!EQ5","v":0},{"$f":"Timing!ER5","v":0},{"$f":"Timing!ES5","v":0},{"$f":"Timing!ET5","v":0},{"$f":"Timing!EU5","v":0},{"$f":"Timing!EV5","v":0},{"$f":"Timing!EW5","v":0},{"$f":"Timing!EX5","v":0},{"$f":"Timing!EY5","v":0},{"$f":"Timing!EZ5","v":0},{"$f":"Timing!FA5","v":0},{"$f":"Timing!FB5","v":0},{"$f":"Timing!FC5","v":0},{"$f":"Timing!FD5","v":0},{"$f":"Timing!FE5","v":0},{"$f":"Timing!FF5","v":0},{"$f":"Timing!FG5","v":0},{"$f":"Timing!FH5","v":0},{"$f":"Timing!FI5","v":0},{"$f":"Timing!FJ5","v":0},{"$f":"Timing!FK5","v":0},{"$f":"Timing!FL5","v":0},{"$f":"Timing!FM5","v":0},{"$f":"Timing!FN5","v":0},{"$f":"Timing!FO5","v":0},{"$f":"Timing!FP5","v":0},{"$f":"Timing!FQ5","v":0},{"$f":"Timing!FR5","v":0},{"$f":"Timing!FS5","v":0},{"$f":"Timing!FT5","v":0},{"$f":"Timing!FU5","v":0}]
[null,null,null,"Operation Phase",null,{"$f":"Timing!F6","v":"2022-01-01"},{"$f":"Timing!G6","v":"2056-12-31"},null,null,{"$f":"Timing!K6","v":0},{"$f":"Timing!L6","v":0},{"$f":"Timing!M6","v":0},{"$f":"Timing!N6","v":0},{"$f":"Timing!O6","v":0},{"$f":"Timing!P6","v":0},{"$f":"Timing!Q6","v":0},{"$f":"Timing!R6","v":0},{"$f":"Timing!S6","v":1},{"$f":"Timing!T6","v":1},{"$f":"Timing!U6","v":1},{"$f":"Timing!V6","v":1},{"$f":"Timing!W6","v":1},{"$f":"Timing!X6","v":1},{"$f":"Timing!Y6","v":1},{"$f":"Timing!Z6","v":1},{"$f":"Timing!AA6","v":1},{"$f":"Timing!AB6","v":1},{"$f":"Timing!AC6","v":1},{"$f":"Timing!AD6","v":1},{"$f":"Timing!AE6","v":1},{"$f":"Timing!AF6","v":1},{"$f":"Timing!AG6","v":1},{"$f":"Timing!AH6","v":1},{"$f":"Timing!AI6","v":1},{"$f":"Timing!AJ6","v":1},{"$f":"Timing!AK6","v":1},{"$f":"Timing!AL6","v":1},{"$f":"Timing!AM6","v":1},{"$f":"Timing!AN6","v":1},{"$f":"Timing!AO6","v":1},{"$f":"Timing!AP6","v":1},{"$f":"Timing!AQ6","v":1},{"$f":"Timing!AR6","v":1},{"$f":"Timing!AS6","v":1},{"$f":"Timing!AT6","v":1},{"$f":"Timing!AU6","v":1},{"$f":"Timing!AV6","v":1},{"$f":"Timing!AW6","v":1},{"$f":"Timing!AX6","v":1},{"$f":"Timing!AY6","v":1},{"$f":"Timing!AZ6","v":1},{"$f":"Timing!BA6","v":1},{"$f":"Timing!BB6","v":1},{"$f":"Timing!BC6","v":1},{"$f":"Timing!BD6","v":1},{"$f":"Timing!BE6","v":1},{"$f":"Timing!BF6","v":1},{"$f":"Timing!BG6","v":1},{"$f":"Timing!BH6","v":1},{"$f":"Timing!BI6","v":1},{"$f":"Timing!BJ6","v":1},{"$f":"Timing!BK6","v":1},{"$f":"Timing!BL6","v":1},{"$f":"Timing!BM6","v":1},{"$f":"Timing!BN6","v":1},{"$f":"Timing!BO6","v":1},{"$f":"Timing!BP6","v":1},{"$f":"Timing!BQ6","v":1},{"$f":"Timing!BR6","v":1},{"$f":"Timing!BS6","v":1},{"$f":"Timing!BT6","v":1},{"$f":"Timing!BU6","v":1},{"$f":"Timing!BV6","v":1},{"$f":"Timing!BW6","v":1},{"$f":"Timing!BX6","v":1},{"$f":"Timing!BY6","v":1},{"$f":"Timing!BZ6","v":1},{"$f":"Timing!CA6","v":1},{"$f":"Timing!CB6","v":1},{"$f":"Timing!CC6","v":1},{"$f":"Timing!CD6","v":1},{"$f":"Timing!CE6","v":1},{"$f":"Timing!CF6","v":1},{"$f":"Timing!CG6","v":1},{"$f":"Timing!CH6","v":1},{"$f":"Timing!CI6","v":1},{"$f":"Timing!CJ6","v":1},{"$f":"Timing!CK6","v":1},{"$f":"Timing!CL6","v":1},{"$f":"Timing!CM6","v":1},{"$f":"Timing!CN6","v":1},{"$f":"Timing!CO6","v":1},{"$f":"Timing!CP6","v":1},{"$f":"Timing!CQ6","v":1},{"$f":"Timing!CR6","v":1},{"$f":"Timing!CS6","v":1},{"$f":"Timing!CT6","v":1},{"$f":"Timing!CU6","v":1},{"$f":"Timing!CV6","v":1},{"$f":"Timing!CW6","v":1},{"$f":"Timing!CX6","v":1},{"$f":"Timing!CY6","v":1},{"$f":"Timing!CZ6","v":1},{"$f":"Timing!DA6","v":1},{"$f":"Timing!DB6","v":1},{"$f":"Timing!DC6","v":1},{"$f":"Timing!DD6","v":1},{"$f":"Timing!DE6","v":1},{"$f":"Timing!DF6","v":1},{"$f":"Timing!DG6","v":1},{"$f":"Timing!DH6","v":1},{"$f":"Timing!DI6","v":1},{"$f":"Timing!DJ6","v":1},{"$f":"Timing!DK6","v":1},{"$f":"Timing!DL6","v":1},{"$f":"Timing!DM6","v":1},{"$f":"Timing!DN6","v":1},{"$f":"Timing!DO6","v":1},{"$f":"Timing!DP6","v":1},{"$f":"Timing!DQ6","v":1},{"$f":"Timing!DR6","v":1},{"$f":"Timing!DS6","v":1},{"$f":"Timing!DT6","v":1},{"$f":"Timing!DU6","v":1},{"$f":"Timing!DV6","v":1},{"$f":"Timing!DW6","v":1},{"$f":"Timing!DX6","v":1},{"$f":"Timing!DY6","v":1},{"$f":"Timing!DZ6","v":1},{"$f":"Timing!EA6","v":1},{"$f":"Timing!EB6","v":1},{"$f":"Timing!EC6","v":1},{"$f":"Timing!ED6","v":1},{"$f":"Timing!EE6","v":1},{"$f":"Timing!EF6","v":1},{"$f":"Timing!EG6","v":1},{"$f":"Timing!EH6","v":1},{"$f":"Timing!EI6","v":1},{"$f":"Timing!EJ6","v":1},{"$f":"Timing!EK6","v":1},{"$f":"Timing!EL6","v":1},{"$f":"Timing!EM6","v":1},{"$f":"Timing!EN6","v":1},{"$f":"Timing!EO6","v":1},{"$f":"Timing!EP6","v":1},{"$f":"Timing!EQ6","v":1},{"$f":"Timing!ER6","v":1},{"$f":"Timing!ES6","v":1},{"$f":"Timing!ET6","v":1},{"$f":"Timing!EU6","v":1},{"$f":"Timing!EV6","v":1},{"$f":"Timing!EW6","v":1},{"$f":"Timing!EX6","v":1},{"$f":"Timing!EY6","v":1},{"$f":"Timing!EZ6","v":1},{"$f":"Timing!FA6","v":1},{"$f":"Timing!FB6","v":1},{"$f":"Timing!FC6","v":0},{"$f":"Timing!FD6","v":0},{"$f":"Timing!FE6","v":0},{"$f":"Timing!FF6","v":0},{"$f":"Timing!FG6","v":0},{"$f":"Timing!FH6","v":0},{"$f":"Timing!FI6","v":0},{"$f":"Timing!FJ6","v":0},{"$f":"Timing!FK6","v":0},{"$f":"Timing!FL6","v":0},{"$f":"Timing!FM6","v":0},{"$f":"Timing!FN6","v":0},{"$f":"Timing!FO6","v":0},{"$f":"Timing!FP6","v":0},{"$f":"Timing!FQ6","v":0},{"$f":"Timing!FR6","v":0},{"$f":"Timing!FS6","v":0},{"$f":"Timing!FT6","v":0},{"$f":"Timing!FU6","v":0}]
[]
[null,null,null,"Pre-flip period",null,null,null,null,null,{"$f":"Timing!K34","v":0},{"$f":"Timing!L34","v":0},{"$f":"Timing!M34","v":0},{"$f":"Timing!N34","v":0},{"$f":"Timing!O34","v":0},{"$f":"Timing!P34","v":0},{"$f":"Timing!Q34","v":0},{"$f":"Timing!R34","v":0},{"$f":"Timing!S34","v":1},{"$f":"Timing!T34","v":1},{"$f":"Timing!U34","v":1},{"$f":"Timing!V34","v":1},{"$f":"Timing!W34","v":1},{"$f":"Timing!X34","v":1},{"$f":"Timing!Y34","v":1},{"$f":"Timing!Z34","v":1},{"$f":"Timing!AA34","v":1},{"$f":"Timing!AB34","v":1},{"$f":"Timing!AC34","v":1},{"$f":"Timing!AD34","v":1},{"$f":"Timing!AE34","v":1},{"$f":"Timing!AF34","v":1},{"$f":"Timing!AG34","v":1},{"$f":"Timing!AH34","v":1},{"$f":"Timing!AI34","v":1},{"$f":"Timing!AJ34","v":1},{"$f":"Timing!AK34","v":1},{"$f":"Timing!AL34","v":1},{"$f":"Timing!AM34","v":0},{"$f":"Timing!AN34","v":0},{"$f":"Timing!AO34","v":0},{"$f":"Timing!AP34","v":0},{"$f":"Timing!AQ34","v":0},{"$f":"Timing!AR34","v":0},{"$f":"Timing!AS34","v":0},{"$f":"Timing!AT34","v":0},{"$f":"Timing!AU34","v":0},{"$f":"Timing!AV34","v":0},{"$f":"Timing!AW34","v":0},{"$f":"Timing!AX34","v":0},{"$f":"Timing!AY34","v":0},{"$f":"Timing!AZ34","v":0},{"$f":"Timing!BA34","v":0},{"$f":"Timing!BB34","v":0},{"$f":"Timing!BC34","v":0},{"$f":"Timing!BD34","v":0},{"$f":"Timing!BE34","v":0},{"$f":"Timing!BF34","v":0},{"$f":"Timing!BG34","v":0},{"$f":"Timing!BH34","v":0},{"$f":"Timing!BI34","v":0},{"$f":"Timing!BJ34","v":0},{"$f":"Timing!BK34","v":0},{"$f":"Timing!BL34","v":0},{"$f":"Timing!BM34","v":0},{"$f":"Timing!BN34","v":0},{"$f":"Timing!BO34","v":0},{"$f":"Timing!BP34","v":0},{"$f":"Timing!BQ34","v":0},{"$f":"Timing!BR34","v":0},{"$f":"Timing!BS34","v":0},{"$f":"Timing!BT34","v":0},{"$f":"Timing!BU34","v":0},{"$f":"Timing!BV34","v":0},{"$f":"Timing!BW34","v":0},{"$f":"Timing!BX34","v":0},{"$f":"Timing!BY34","v":0},{"$f":"Timing!BZ34","v":0},{"$f":"Timing!CA34","v":0},{"$f":"Timing!CB34","v":0},{"$f":"Timing!CC34","v":0},{"$f":"Timing!CD34","v":0},{"$f":"Timing!CE34","v":0},{"$f":"Timing!CF34","v":0},{"$f":"Timing!CG34","v":0},{"$f":"Timing!CH34","v":0},{"$f":"Timing!CI34","v":0},{"$f":"Timing!CJ34","v":0},{"$f":"Timing!CK34","v":0},{"$f":"Timing!CL34","v":0},{"$f":"Timing!CM34","v":0},{"$f":"Timing!CN34","v":0},{"$f":"Timing!CO34","v":0},{"$f":"Timing!CP34","v":0},{"$f":"Timing!CQ34","v":0},{"$f":"Timing!CR34","v":0},{"$f":"Timing!CS34","v":0},{"$f":"Timing!CT34","v":0},{"$f":"Timing!CU34","v":0},{"$f":"Timing!CV34","v":0},{"$f":"Timing!CW34","v":0},{"$f":"Timing!CX34","v":0},{"$f":"Timing!CY34","v":0},{"$f":"Timing!CZ34","v":0},{"$f":"Timing!DA34","v":0},{"$f":"Timing!DB34","v":0},{"$f":"Timing!DC34","v":0},{"$f":"Timing!DD34","v":0},{"$f":"Timing!DE34","v":0},{"$f":"Timing!DF34","v":0},{"$f":"Timing!DG34","v":0},{"$f":"Timing!DH34","v":0},{"$f":"Timing!DI34","v":0},{"$f":"Timing!DJ34","v":0},{"$f":"Timing!DK34","v":0},{"$f":"Timing!DL34","v":0},{"$f":"Timing!DM34","v":0},{"$f":"Timing!DN34","v":0},{"$f":"Timing!DO34","v":0},{"$f":"Timing!DP34","v":0},{"$f":"Timing!DQ34","v":0},{"$f":"Timing!DR34","v":0},{"$f":"Timing!DS34","v":0},{"$f":"Timing!DT34","v":0},{"$f":"Timing!DU34","v":0},{"$f":"Timing!DV34","v":0},{"$f":"Timing!DW34","v":0},{"$f":"Timing!DX34","v":0},{"$f":"Timing!DY34","v":0},{"$f":"Timing!DZ34","v":0},{"$f":"Timing!EA34","v":0},{"$f":"Timing!EB34","v":0},{"$f":"Timing!EC34","v":0},{"$f":"Timing!ED34","v":0},{"$f":"Timing!EE34","v":0},{"$f":"Timing!EF34","v":0},{"$f":"Timing!EG34","v":0},{"$f":"Timing!EH34","v":0},{"$f":"Timing!EI34","v":0},{"$f":"Timing!EJ34","v":0},{"$f":"Timing!EK34","v":0},{"$f":"Timing!EL34","v":0},{"$f":"Timing!EM34","v":0},{"$f":"Timing!EN34","v":0},{"$f":"Timing!EO34","v":0},{"$f":"Timing!EP34","v":0},{"$f":"Timing!EQ34","v":0},{"$f":"Timing!ER34","v":0},{"$f":"Timing!ES34","v":0},{"$f":"Timing!ET34","v":0},{"$f":"Timing!EU34","v":0},{"$f":"Timing!EV34","v":0},{"$f":"Timing!EW34","v":0},{"$f":"Timing!EX34","v":0},{"$f":"Timing!EY34","v":0},{"$f":"Timing!EZ34","v":0},{"$f":"Timing!FA34","v":0},{"$f":"Timing!FB34","v":0},{"$f":"Timing!FC34","v":0},{"$f":"Timing!FD34","v":0},{"$f":"Timing!FE34","v":0},{"$f":"Timing!FF34","v":0},{"$f":"Timing!FG34","v":0},{"$f":"Timing!FH34","v":0},{"$f":"Timing!FI34","v":0},{"$f":"Timing!FJ34","v":0},{"$f":"Timing!FK34","v":0},{"$f":"Timing!FL34","v":0},{"$f":"Timing!FM34","v":0},{"$f":"Timing!FN34","v":0},{"$f":"Timing!FO34","v":0},{"$f":"Timing!FP34","v":0},{"$f":"Timing!FQ34","v":0},{"$f":"Timing!FR34","v":0},{"$f":"Timing!FS34","v":0},{"$f":"Timing!FT34","v":0},{"$f":"Timing!FU34","v":0}]
[null,null,null,"Post-flip period",null,null,null,null,null,{"$f":"Timing!K35","v":0},{"$f":"Timing!L35","v":0},{"$f":"Timing!M35","v":0},{"$f":"Timing!N35","v":0},{"$f":"Timing!O35","v":0},{"$f":"Timing!P35","v":0},{"$f":"Timing!Q35","v":0},{"$f":"Timing!R35","v":0},{"$f":"Timing!S35","v":0},{"$f":"Timing!T35","v":0},{"$f":"Timing!U35","v":0},{"$f":"Timing!V35","v":0},{"$f":"Timing!W35","v":0},{"$f":"Timing!X35","v":0},{"$f":"Timing!Y35","v":0},{"$f":"Timing!Z35","v":0},{"$f":"Timing!AA35","v":0},{"$f":"Timing!AB35","v":0},{"$f":"Timing!AC35","v":0},{"$f":"Timing!AD35","v":0},{"$f":"Timing!AE35","v":0},{"$f":"Timing!AF35","v":0},{"$f":"Timing!AG35","v":0},{"$f":"Timing!AH35","v":0},{"$f":"Timing!AI35","v":0},{"$f":"Timing!AJ35","v":0},{"$f":"Timing!AK35","v":0},{"$f":"Timing!AL35","v":0},{"$f":"Timing!AM35","v":1},{"$f":"Timing!AN35","v":1},{"$f":"Timing!AO35","v":1},{"$f":"Timing!AP35","v":1},{"$f":"Timing!AQ35","v":1},{"$f":"Timing!AR35","v":1},{"$f":"Timing!AS35","v":1},{"$f":"Timing!AT35","v":1},{"$f":"Timing!AU35","v":1},{"$f":"Timing!AV35","v":1},{"$f":"Timing!AW35","v":1},{"$f":"Timing!AX35","v":1},{"$f":"Timing!AY35","v":1},{"$f":"Timing!AZ35","v":1},{"$f":"Timing!BA35","v":1},{"$f":"Timing!BB35","v":1},{"$f":"Timing!BC35","v":1},{"$f":"Timing!BD35","v":1},{"$f":"Timing!BE35","v":1},{"$f":"Timing!BF35","v":1},{"$f":"Timing!BG35","v":1},{"$f":"Timing!BH35","v":1},{"$f":"Timing!BI35","v":1},{"$f":"Timing!BJ35","v":1},{"$f":"Timing!BK35","v":1},{"$f":"Timing!BL35","v":1},{"$f":"Timing!BM35","v":1},{"$f":"Timing!BN35","v":1},{"$f":"Timing!BO35","v":1},{"$f":"Timing!BP35","v":1},{"$f":"Timing!BQ35","v":1},{"$f":"Timing!BR35","v":1},{"$f":"Timing!BS35","v":1},{"$f":"Timing!BT35","v":1},{"$f":"Timing!BU35","v":1},{"$f":"Timing!BV35","v":1},{"$f":"Timing!BW35","v":1},{"$f":"Timing!BX35","v":1},{"$f":"Timing!BY35","v":1},{"$f":"Timing!BZ35","v":1},{"$f":"Timing!CA35","v":1},{"$f":"Timing!CB35","v":1},{"$f":"Timing!CC35","v":1},{"$f":"Timing!CD35","v":1},{"$f":"Timing!CE35","v":1},{"$f":"Timing!CF35","v":1},{"$f":"Timing!CG35","v":1},{"$f":"Timing!CH35","v":1},{"$f":"Timing!CI35","v":1},{"$f":"Timing!CJ35","v":1},{"$f":"Timing!CK35","v":1},{"$f":"Timing!CL35","v":1},{"$f":"Timing!CM35","v":1},{"$f":"Timing!CN35","v":1},{"$f":"Timing!CO35","v":1},{"$f":"Timing!CP35","v":1},{"$f":"Timing!CQ35","v":1},{"$f":"Timing!CR35","v":1},{"$f":"Timing!CS35","v":1},{"$f":"Timing!CT35","v":1},{"$f":"Timing!CU35","v":1},{"$f":"Timing!CV35","v":1},{"$f":"Timing!CW35","v":1},{"$f":"Timing!CX35","v":1},{"$f":"Timing!CY35","v":1},{"$f":"Timing!CZ35","v":1},{"$f":"Timing!DA35","v":1},{"$f":"Timing!DB35","v":1},{"$f":"Timing!DC35","v":1},{"$f":"Timing!DD35","v":1},{"$f":"Timing!DE35","v":1},{"$f":"Timing!DF35","v":1},{"$f":"Timing!DG35","v":1},{"$f":"Timing!DH35","v":1},{"$f":"Timing!DI35","v":1},{"$f":"Timing!DJ35","v":1},{"$f":"Timing!DK35","v":1},{"$f":"Timing!DL35","v":1},{"$f":"Timing!DM35","v":1},{"$f":"Timing!DN35","v":1},{"$f":"Timing!DO35","v":1},{"$f":"Timing!DP35","v":1},{"$f":"Timing!DQ35","v":1},{"$f":"Timing!DR35","v":1},{"$f":"Timing!DS35","v":1},{"$f":"Timing!DT35","v":1},{"$f":"Timing!DU35","v":1},{"$f":"Timing!DV35","v":1},{"$f":"Timing!DW35","v":1},{"$f":"Timing!DX35","v":1},{"$f":"Timing!DY35","v":1},{"$f":"Timing!DZ35","v":1},{"$f":"Timing!EA35","v":1},{"$f":"Timing!EB35","v":1},{"$f":"Timing!EC35","v":1},{"$f":"Timing!ED35","v":1},{"$f":"Timing!EE35","v":1},{"$f":"Timing!EF35","v":1},{"$f":"Timing!EG35","v":1},{"$f":"Timing!EH35","v":1},{"$f":"Timing!EI35","v":1},{"$f":"Timing!EJ35","v":1},{"$f":"Timing!EK35","v":1},{"$f":"Timing!EL35","v":1},{"$f":"Timing!EM35","v":1},{"$f":"Timing!EN35","v":1},{"$f":"Timing!EO35","v":1},{"$f":"Timing!EP35","v":1},{"$f":"Timing!EQ35","v":1},{"$f":"Timing!ER35","v":1},{"$f":"Timing!ES35","v":1},{"$f":"Timing!ET35","v":1},{"$f":"Timing!EU35","v":1},{"$f":"Timing!EV35","v":1},{"$f":"Timing!EW35","v":1},{"$f":"Timing!EX35","v":1},{"$f":"Timing!EY35","v":1},{"$f":"Timing!EZ35","v":1},{"$f":"Timing!FA35","v":1},{"$f":"Timing!FB35","v":1},{"$f":"Timing!FC35","v":0},{"$f":"Timing!FD35","v":0},{"$f":"Timing!FE35","v":0},{"$f":"Timing!FF35","v":0},{"$f":"Timing!FG35","v":0},{"$f":"Timing!FH35","v":0},{"$f":"Timing!FI35","v":0},{"$f":"Timing!FJ35","v":0},{"$f":"Timing!FK35","v":0},{"$f":"Timing!FL35","v":0},{"$f":"Timing!FM35","v":0},{"$f":"Timing!FN35","v":0},{"$f":"Timing!FO35","v":0},{"$f":"Timing!FP35","v":0},{"$f":"Timing!FQ35","v":0},{"$f":"Timing!FR35","v":0},{"$f":"Timing!FS35","v":0},{"$f":"Timing!FT35","v":0},{"$f":"Timing!FU35","v":0}]
[]
[]
[]
[]
[]
[]
[null,"Debt service reserve letter of credit"]
[]
[]
[]
[]
[]
[null,"O&M letter of credit"]
[null,"PPA security"]

{"sheet":"CF after financing","index":13,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Construction","index":14,"n_rows":96,"n_cols":179,"rows_kept":96,"cut":false,"hidden":false,"merged":[]}
["CONSTRUCTION"]
[null,null,"Start of Period",null,null,null,null,null,{"$f":"Timing!K2","v":"2020-01-01"},{"$f":"Timing!L2","v":"2020-04-01"},{"$f":"Timing!M2","v":"2020-07-01"},{"$f":"Timing!N2","v":"2020-10-01"},{"$f":"Timing!O2","v":"2021-01-01"},{"$f":"Timing!P2","v":"2021-04-01"},{"$f":"Timing!Q2","v":"2021-07-01"},{"$f":"Timing!R2","v":"2021-10-01"},{"$f":"Timing!S2","v":"2022-01-01"},{"$f":"Timing!T2","v":"2022-04-01"},{"$f":"Timing!U2","v":"2022-07-01"},{"$f":"Timing!V2","v":"2022-10-01"},{"$f":"Timing!W2","v":"2023-01-01"},{"$f":"Timing!X2","v":"2023-04-01"},{"$f":"Timing!Y2","v":"2023-07-01"},{"$f":"Timing!Z2","v":"2023-10-01"},{"$f":"Timing!AA2","v":"2024-01-01"},{"$f":"Timing!AB2","v":"2024-04-01"},{"$f":"Timing!AC2","v":"2024-07-01"},{"$f":"Timing!AD2","v":"2024-10-01"},{"$f":"Timing!AE2","v":"2025-01-01"},{"$f":"Timing!AF2","v":"2025-04-01"},{"$f":"Timing!AG2","v":"2025-07-01"},{"$f":"Timing!AH2","v":"2025-10-01"},{"$f":"Timing!AI2","v":"2026-01-01"},{"$f":"Timing!AJ2","v":"2026-04-01"},{"$f":"Timing!AK2","v":"2026-07-01"},{"$f":"Timing!AL2","v":"2026-10-01"},{"$f":"Timing!AM2","v":"2027-01-01"},{"$f":"Timing!AN2","v":"2027-04-01"},{"$f":"Timing!AO2","v":"2027-07-01"},{"$f":"Timing!AP2","v":"2027-10-01"},{"$f":"Timing!AQ2","v":"2028-01-01"},{"$f":"Timing!AR2","v":"2028-04-01"},{"$f":"Timing!AS2","v":"2028-07-01"},{"$f":"Timing!AT2","v":"2028-10-01"},{"$f":"Timing!AU2","v":"2029-01-01"},{"$f":"Timing!AV2","v":"2029-04-01"},{"$f":"Timing!AW2","v":"2029-07-01"},{"$f":"Timing!AX2","v":"2029-10-01"},{"$f":"Timing!AY2","v":"2030-01-01"},{"$f":"Timing!AZ2","v":"2030-04-01"},{"$f":"Timing!BA2","v":"2030-07-01"},{"$f":"Timing!BB2","v":"2030-10-01"},{"$f":"Timing!BC2","v":"2031-01-01"},{"$f":"Timing!BD2","v":"2031-04-01"},{"$f":"Timing!BE2","v":"2031-07-01"},{"$f":"Timing!BF2","v":"2031-10-01"},{"$f":"Timing!BG2","v":"2032-01-01"},{"$f":"Timing!BH2","v":"2032-04-01"},{"$f":"Timing!BI2","v":"2032-07-01"},{"$f":"Timing!BJ2","v":"2032-10-01"},{"$f":"Timing!BK2","v":"2033-01-01"},{"$f":"Timing!BL2","v":"2033-04-01"},{"$f":"Timing!BM2","v":"2033-07-01"},{"$f":"Timing!BN2","v":"2033-10-01"},{"$f":"Timing!BO2","v":"2034-01-01"},{"$f":"Timing!BP2","v":"2034-04-01"},{"$f":"Timing!BQ2","v":"2034-07-01"},{"$f":"Timing!BR2","v":"2034-10-01"},{"$f":"Timing!BS2","v":"2035-01-01"},{"$f":"Timing!BT2","v":"2035-04-01"},{"$f":"Timing!BU2","v":"2035-07-01"},{"$f":"Timing!BV2","v":"2035-10-01"},{"$f":"Timing!BW2","v":"2036-01-01"},{"$f":"Timing!BX2","v":"2036-04-01"},{"$f":"Timing!BY2","v":"2036-07-01"},{"$f":"Timing!BZ2","v":"2036-10-01"},{"$f":"Timing!CA2","v":"2037-01-01"},{"$f":"Timing!CB2","v":"2037-04-01"},{"$f":"Timing!CC2","v":"2037-07-01"},{"$f":"Timing!CD2","v":"2037-10-01"},{"$f":"Timing!CE2","v":"2038-01-01"},{"$f":"Timing!CF2","v":"2038-04-01"},{"$f":"Timing!CG2","v":"2038-07-01"},{"$f":"Timing!CH2","v":"2038-10-01"},{"$f":"Timing!CI2","v":"2039-01-01"},{"$f":"Timing!CJ2","v":"2039-04-01"},{"$f":"Timing!CK2","v":"2039-07-01"},{"$f":"Timing!CL2","v":"2039-10-01"},{"$f":"Timing!CM2","v":"2040-01-01"},{"$f":"Timing!CN2","v":"2040-04-01"},{"$f":"Timing!CO2","v":"2040-07-01"},{"$f":"Timing!CP2","v":"2040-10-01"},{"$f":"Timing!CQ2","v":"2041-01-01"},{"$f":"Timing!CR2","v":"2041-04-01"},{"$f":"Timing!CS2","v":"2041-07-01"},{"$f":"Timing!CT2","v":"2041-10-01"},{"$f":"Timing!CU2","v":"2042-01-01"},{"$f":"Timing!CV2","v":"2042-04-01"},{"$f":"Timing!CW2","v":"2042-07-01"},{"$f":"Timing!CX2","v":"2042-10-01"},{"$f":"Timing!CY2","v":"2043-01-01"},{"$f":"Timing!CZ2","v":"2043-04-01"},{"$f":"Timing!DA2","v":"2043-07-01"},{"$f":"Timing!DB2","v":"2043-10-01"},{"$f":"Timing!DC2","v":"2044-01-01"},{"$f":"Timing!DD2","v":"2044-04-01"},{"$f":"Timing!DE2","v":"2044-07-01"},{"$f":"Timing!DF2","v":"2044-10-01"},{"$f":"Timing!DG2","v":"2045-01-01"},{"$f":"Timing!DH2","v":"2045-04-01"},{"$f":"Timing!DI2","v":"2045-07-01"},{"$f":"Timing!DJ2","v":"2045-10-01"},{"$f":"Timing!DK2","v":"2046-01-01"},{"$f":"Timing!DL2","v":"2046-04-01"},{"$f":"Timing!DM2","v":"2046-07-01"},{"$f":"Timing!DN2","v":"2046-10-01"},{"$f":"Timing!DO2","v":"2047-01-01"},{"$f":"Timing!DP2","v":"2047-04-01"},{"$f":"Timing!DQ2","v":"2047-07-01"},{"$f":"Timing!DR2","v":"2047-10-01"},{"$f":"Timing!DS2","v":"2048-01-01"},{"$f":"Timing!DT2","v":"2048-04-01"},{"$f":"Timing!DU2","v":"2048-07-01"},{"$f":"Timing!DV2","v":"2048-10-01"},{"$f":"Timing!DW2","v":"2049-01-01"},{"$f":"Timing!DX2","v":"2049-04-01"},{"$f":"Timing!DY2","v":"2049-07-01"},{"$f":"Timing!DZ2","v":"2049-10-01"},{"$f":"Timing!EA2","v":"2050-01-01"},{"$f":"Timing!EB2","v":"2050-04-01"},{"$f":"Timing!EC2","v":"2050-07-01"},{"$f":"Timing!ED2","v":"2050-10-01"},{"$f":"Timing!EE2","v":"2051-01-01"},{"$f":"Timing!EF2","v":"2051-04-01"},{"$f":"Timing!EG2","v":"2051-07-01"},{"$f":"Timing!EH2","v":"2051-10-01"},{"$f":"Timing!EI2","v":"2052-01-01"},{"$f":"Timing!EJ2","v":"2052-04-01"},{"$f":"Timing!EK2","v":"2052-07-01"},{"$f":"Timing!EL2","v":"2052-10-01"},{"$f":"Timing!EM2","v":"2053-01-01"},{"$f":"Timing!EN2","v":"2053-04-01"},{"$f":"Timing!EO2","v":"2053-07-01"},{"$f":"Timing!EP2","v":"2053-10-01"},{"$f":"Timing!EQ2","v":"2054-01-01"},{"$f":"Timing!ER2","v":"2054-04-01"},{"$f":"Timing!ES2","v":"2054-07-01"},{"$f":"Timing!ET2","v":"2054-10-01"},{"$f":"Timing!EU2","v":"2055-01-01"},{"$f":"Timing!EV2","v":"2055-04-01"},{"$f":"Timing!EW2","v":"2055-07-01"},{"$f":"Timing!EX2","v":"2055-10-01"},{"$f":"Timing!EY2","v":"2056-01-01"},{"$f":"Timing!EZ2","v":"2056-04-01"},{"$f":"Timing!FA2","v":"2056-07-01"},{"$f":"Timing!FB2","v":"2056-10-01"},{"$f":"Timing!FC2","v":"2057-01-01"},{"$f":"Timing!FD2","v":"2057-04-01"},{"$f":"Timing!FE2","v":"2057-07-01"},{"$f":"Timing!FF2","v":"2057-10-01"},{"$f":"Timing!FG2","v":"2058-01-01"},{"$f":"Timing!FH2","v":"2058-04-01"},{"$f":"Timing!FI2","v":"2058-07-01"},{"$f":"Timing!FJ2","v":"2058-10-01"},{"$f":"Timing!FK2","v":"2059-01-01"},{"$f":"Timing!FL2","v":"2059-04-01"},{"$f":"Timing!FM2","v":"2059-07-01"},{"$f":"Timing!FN2","v":"2059-10-01"},{"$f":"Timing!FO2","v":"2060-01-01"},{"$f":"Timing!FP2","v":"2060-04-01"},{"$f":"Timing!FQ2","v":"2060-07-01"},{"$f":"Timing!FR2","v":"2060-10-01"},{"$f":"Timing!FS2","v":"2061-01-01"},{"$f":"Timing!FT2","v":"2061-04-01"},{"$f":"Timing!FU2","v":"2061-07-01"}]
[null,null,"End of Period",null,"Start","End",null,null,{"$f":"Timing!K3","v":"2020-03-31"},{"$f":"Timing!L3","v":"2020-06-30"},{"$f":"Timing!M3","v":"2020-09-30"},{"$f":"Timing!N3","v":"2020-12-31"},{"$f":"Timing!O3","v":"2021-03-31"},{"$f":"Timing!P3","v":"2021-06-30"},{"$f":"Timing!Q3","v":"2021-09-30"},{"$f":"Timing!R3","v":"2021-12-31"},{"$f":"Timing!S3","v":"2022-03-31"},{"$f":"Timing!T3","v":"2022-06-30"},{"$f":"Timing!U3","v":"2022-09-30"},{"$f":"Timing!V3","v":"2022-12-31"},{"$f":"Timing!W3","v":"2023-03-31"},{"$f":"Timing!X3","v":"2023-06-30"},{"$f":"Timing!Y3","v":"2023-09-30"},{"$f":"Timing!Z3","v":"2023-12-31"},{"$f":"Timing!AA3","v":"2024-03-31"},{"$f":"Timing!AB3","v":"2024-06-30"},{"$f":"Timing!AC3","v":"2024-09-30"},{"$f":"Timing!AD3","v":"2024-12-31"},{"$f":"Timing!AE3","v":"2025-03-31"},{"$f":"Timing!AF3","v":"2025-06-30"},{"$f":"Timing!AG3","v":"2025-09-30"},{"$f":"Timing!AH3","v":"2025-12-31"},{"$f":"Timing!AI3","v":"2026-03-31"},{"$f":"Timing!AJ3","v":"2026-06-30"},{"$f":"Timing!AK3","v":"2026-09-30"},{"$f":"Timing!AL3","v":"2026-12-31"},{"$f":"Timing!AM3","v":"2027-03-31"},{"$f":"Timing!AN3","v":"2027-06-30"},{"$f":"Timing!AO3","v":"2027-09-30"},{"$f":"Timing!AP3","v":"2027-12-31"},{"$f":"Timing!AQ3","v":"2028-03-31"},{"$f":"Timing!AR3","v":"2028-06-30"},{"$f":"Timing!AS3","v":"2028-09-30"},{"$f":"Timing!AT3","v":"2028-12-31"},{"$f":"Timing!AU3","v":"2029-03-31"},{"$f":"Timing!AV3","v":"2029-06-30"},{"$f":"Timing!AW3","v":"2029-09-30"},{"$f":"Timing!AX3","v":"2029-12-31"},{"$f":"Timing!AY3","v":"2030-03-31"},{"$f":"Timing!AZ3","v":"2030-06-30"},{"$f":"Timing!BA3","v":"2030-09-30"},{"$f":"Timing!BB3","v":"2030-12-31"},{"$f":"Timing!BC3","v":"2031-03-31"},{"$f":"Timing!BD3","v":"2031-06-30"},{"$f":"Timing!BE3","v":"2031-09-30"},{"$f":"Timing!BF3","v":"2031-12-31"},{"$f":"Timing!BG3","v":"2032-03-31"},{"$f":"Timing!BH3","v":"2032-06-30"},{"$f":"Timing!BI3","v":"2032-09-30"},{"$f":"Timing!BJ3","v":"2032-12-31"},{"$f":"Timing!BK3","v":"2033-03-31"},{"$f":"Timing!BL3","v":"2033-06-30"},{"$f":"Timing!BM3","v":"2033-09-30"},{"$f":"Timing!BN3","v":"2033-12-31"},{"$f":"Timing!BO3","v":"2034-03-31"},{"$f":"Timing!BP3","v":"2034-06-30"},{"$f":"Timing!BQ3","v":"2034-09-30"},{"$f":"Timing!BR3","v":"2034-12-31"},{"$f":"Timing!BS3","v":"2035-03-31"},{"$f":"Timing!BT3","v":"2035-06-30"},{"$f":"Timing!BU3","v":"2035-09-30"},{"$f":"Timing!BV3","v":"2035-12-31"},{"$f":"Timing!BW3","v":"2036-03-31"},{"$f":"Timing!BX3","v":"2036-06-30"},{"$f":"Timing!BY3","v":"2036-09-30"},{"$f":"Timing!BZ3","v":"2036-12-31"},{"$f":"Timing!CA3","v":"2037-03-31"},{"$f":"Timing!CB3","v":"2037-06-30"},{"$f":"Timing!CC3","v":"2037-09-30"},{"$f":"Timing!CD3","v":"2037-12-31"},{"$f":"Timing!CE3","v":"2038-03-31"},{"$f":"Timing!CF3","v":"2038-06-30"},{"$f":"Timing!CG3","v":"2038-09-30"},{"$f":"Timing!CH3","v":"2038-12-31"},{"$f":"Timing!CI3","v":"2039-03-31"},{"$f":"Timing!CJ3","v":"2039-06-30"},{"$f":"Timing!CK3","v":"2039-09-30"},{"$f":"Timing!CL3","v":"2039-12-31"},{"$f":"Timing!CM3","v":"2040-03-31"},{"$f":"Timing!CN3","v":"2040-06-30"},{"$f":"Timing!CO3","v":"2040-09-30"},{"$f":"Timing!CP3","v":"2040-12-31"},{"$f":"Timing!CQ3","v":"2041-03-31"},{"$f":"Timing!CR3","v":"2041-06-30"},{"$f":"Timing!CS3","v":"2041-09-30"},{"$f":"Timing!CT3","v":"2041-12-31"},{"$f":"Timing!CU3","v":"2042-03-31"},{"$f":"Timing!CV3","v":"2042-06-30"},{"$f":"Timing!CW3","v":"2042-09-30"},{"$f":"Timing!CX3","v":"2042-12-31"},{"$f":"Timing!CY3","v":"2043-03-31"},{"$f":"Timing!CZ3","v":"2043-06-30"},{"$f":"Timing!DA3","v":"2043-09-30"},{"$f":"Timing!DB3","v":"2043-12-31"},{"$f":"Timing!DC3","v":"2044-03-31"},{"$f":"Timing!DD3","v":"2044-06-30"},{"$f":"Timing!DE3","v":"2044-09-30"},{"$f":"Timing!DF3","v":"2044-12-31"},{"$f":"Timing!DG3","v":"2045-03-31"},{"$f":"Timing!DH3","v":"2045-06-30"},{"$f":"Timing!DI3","v":"2045-09-30"},{"$f":"Timing!DJ3","v":"2045-12-31"},{"$f":"Timing!DK3","v":"2046-03-31"},{"$f":"Timing!DL3","v":"2046-06-30"},{"$f":"Timing!DM3","v":"2046-09-30"},{"$f":"Timing!DN3","v":"2046-12-31"},{"$f":"Timing!DO3","v":"2047-03-31"},{"$f":"Timing!DP3","v":"2047-06-30"},{"$f":"Timing!DQ3","v":"2047-09-30"},{"$f":"Timing!DR3","v":"2047-12-31"},{"$f":"Timing!DS3","v":"2048-03-31"},{"$f":"Timing!DT3","v":"2048-06-30"},{"$f":"Timing!DU3","v":"2048-09-30"},{"$f":"Timing!DV3","v":"2048-12-31"},{"$f":"Timing!DW3","v":"2049-03-31"},{"$f":"Timing!DX3","v":"2049-06-30"},{"$f":"Timing!DY3","v":"2049-09-30"},{"$f":"Timing!DZ3","v":"2049-12-31"},{"$f":"Timing!EA3","v":"2050-03-31"},{"$f":"Timing!EB3","v":"2050-06-30"},{"$f":"Timing!EC3","v":"2050-09-30"},{"$f":"Timing!ED3","v":"2050-12-31"},{"$f":"Timing!EE3","v":"2051-03-31"},{"$f":"Timing!EF3","v":"2051-06-30"},{"$f":"Timing!EG3","v":"2051-09-30"},{"$f":"Timing!EH3","v":"2051-12-31"},{"$f":"Timing!EI3","v":"2052-03-31"},{"$f":"Timing!EJ3","v":"2052-06-30"},{"$f":"Timing!EK3","v":"2052-09-30"},{"$f":"Timing!EL3","v":"2052-12-31"},{"$f":"Timing!EM3","v":"2053-03-31"},{"$f":"Timing!EN3","v":"2053-06-30"},{"$f":"Timing!EO3","v":"2053-09-30"},{"$f":"Timing!EP3","v":"2053-12-31"},{"$f":"Timing!EQ3","v":"2054-03-31"},{"$f":"Timing!ER3","v":"2054-06-30"},{"$f":"Timing!ES3","v":"2054-09-30"},{"$f":"Timing!ET3","v":"2054-12-31"},{"$f":"Timing!EU3","v":"2055-03-31"},{"$f":"Timing!EV3","v":"2055-06-30"},{"$f":"Timing!EW3","v":"2055-09-30"},{"$f":"Timing!EX3","v":"2055-12-31"},{"$f":"Timing!EY3","v":"2056-03-31"},{"$f":"Timing!EZ3","v":"2056-06-30"},{"$f":"Timing!FA3","v":"2056-09-30"},{"$f":"Timing!FB3","v":"2056-12-31"},{"$f":"Timing!FC3","v":"2057-03-31"},{"$f":"Timing!FD3","v":"2057-06-30"},{"$f":"Timing!FE3","v":"2057-09-30"},{"$f":"Timing!FF3","v":"2057-12-31"},{"$f":"Timing!FG3","v":"2058-03-31"},{"$f":"Timing!FH3","v":"2058-06-30"},{"$f":"Timing!FI3","v":"2058-09-30"},{"$f":"Timing!FJ3","v":"2058-12-31"},{"$f":"Timing!FK3","v":"2059-03-31"},{"$f":"Timing!FL3","v":"2059-06-30"},{"$f":"Timing!FM3","v":"2059-09-30"},{"$f":"Timing!FN3","v":"2059-12-31"},{"$f":"Timing!FO3","v":"2060-03-31"},{"$f":"Timing!FP3","v":"2060-06-30"},{"$f":"Timing!FQ3","v":"2060-09-30"},{"$f":"Timing!FR3","v":"2060-12-31"},{"$f":"Timing!FS3","v":"2061-03-31"},{"$f":"Timing!FT3","v":"2061-06-30"},{"$f":"Timing!FU3","v":"2061-09-30"}]
[null,null,"Development Phase",null,{"$f":"Timing!F4","v":"2020-01-01"},{"$f":"Timing!G4","v":"2020-12-31"},null,null,{"$f":"IF(AND(I$2>=$E4,I$2<=$F4),1,0)","v":1},1,1,1,0,0,0,0,0,0,{"$f":"IF(AND(S$2>=$E4,S$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AC$2>=$E4,AC$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM$2>=$E4,AM$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AW$2>=$E4,AW$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BG$2>=$E4,BG$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BQ$2>=$E4,BQ$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CA$2>=$E4,CA$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CK$2>=$E4,CK$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CU$2>=$E4,CU$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DE$2>=$E4,DE$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DO$2>=$E4,DO$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DY$2>=$E4,DY$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EI$2>=$E4,EI$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ES$2>=$E4,ES$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FC$2>=$E4,FC$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FM$2>=$E4,FM$2<=$F4),1,0)","v":0},0,0,0,0,0,0]
[null,null,"Construction Phase",null,{"$f":"Timing!F5","v":"2021-01-01"},{"$f":"Timing!G5","v":"2021-12-31"},null,null,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operation Phase",null,{"$f":"Timing!F6","v":"2022-01-01"},{"$f":"Timing!G6","v":"2056-12-31"},null,null,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Calendar year",null,null,null,null,null,{"$f":"YEAR(I3)","v":2020},2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,{"$f":"YEAR(AO3)","v":2028},2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,{"$f":"YEAR(BU3)","v":2036},2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,{"$f":"YEAR(DA3)","v":2044},2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,{"$f":"YEAR(EG3)","v":2052},2052,2052,2052,2053,2053,2053,2053,2054,2054,2054,2054,2055,2055,2055,2055,2056,2056,2056,2056,2057,2057,2057,2057,2058,2058,2058,2058,2059,2059,2059,2059,{"$f":"YEAR(FM3)","v":2060},2060,2060,2060,2061,2061,2061]
[null,null,"Days in Quarter",null,null,null,null,null,{"$f":"I3-I2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"AO3-AO2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"BU3-BU2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"DA3-DA2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"EG3-EG2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"FM3-FM2+1","v":91},91,92,92,90,91,92]
[null,null,"Construction Quarter",null,null,null,null,null,{"$f":"(H11+1)*I5","v":0},0,0,0,1,2,3,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AN11+1)*AO5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BT11+1)*BU5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CZ11+1)*DA5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EF11+1)*EG5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(FL11+1)*FM5","v":0},0,0,0,0,0,0]
[null,null,"Operations Quarter",null,null,null,null,null,{"$f":"(H12+1)*I6","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,{"$f":"(AN12+1)*AO6","v":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,{"$f":"(BT12+1)*BU6","v":57},58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,{"$f":"(CZ12+1)*DA6","v":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,{"$f":"(EF12+1)*EG6","v":121},122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(FL12+1)*FM6","v":0},0,0,0,0,0,0]
[null,null,"Operations Year",null,null,null,null,null,{"$f":"ROUNDUP(I12/4,0)","v":0},0,0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,{"$f":"ROUNDUP(AO12/4,0)","v":7},7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,14,14,14,14,{"$f":"ROUNDUP(BU12/4,0)","v":15},15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,{"$f":"ROUNDUP(DA12/4,0)","v":23},23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,{"$f":"ROUNDUP(EG12/4,0)","v":31},31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(FM12/4,0)","v":0},0,0,0,0,0,0]
[null,null,"Escalation Counter",null,null,null,null,null,{"$f":"IF(I13=0,0,I13-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,{"$f":"IF(AO13=0,0,AO13-1)","v":6},6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,{"$f":"IF(BU13=0,0,BU13-1)","v":14},14,14,14,15,15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,{"$f":"IF(DA13=0,0,DA13-1)","v":22},22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,{"$f":"IF(EG13=0,0,EG13-1)","v":30},30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FM13=0,0,FM13-1)","v":0},0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Sources & Uses"]
[null,null,"Uses"]
[null,null,"Development","USD '000",null,null,null,null,{"$f":"'Partnership Cash Flow'!I102","v":3675},{"$f":"'Partnership Cash Flow'!J102","v":3675},{"$f":"'Partnership Cash Flow'!K102","v":3675},{"$f":"'Partnership Cash Flow'!L102","v":3675},{"$f":"'Partnership Cash Flow'!M102","v":0},{"$f":"'Partnership Cash Flow'!N102","v":0},{"$f":"'Partnership Cash Flow'!O102","v":0},{"$f":"'Partnership Cash Flow'!P102","v":0},{"$f":"'Partnership Cash Flow'!Q102","v":0},{"$f":"'Partnership Cash Flow'!R102","v":0},{"$f":"'Partnership Cash Flow'!S102","v":0},{"$f":"'Partnership Cash Flow'!T102","v":0},{"$f":"'Partnership Cash Flow'!U102","v":0},{"$f":"'Partnership Cash Flow'!V102","v":0},{"$f":"'Partnership Cash Flow'!W102","v":0},{"$f":"'Partnership Cash Flow'!X102","v":0},{"$f":"'Partnership Cash Flow'!Y102","v":0},{"$f":"'Partnership Cash Flow'!Z102","v":0},{"$f":"'Partnership Cash Flow'!AA102","v":0},{"$f":"'Partnership Cash Flow'!AB102","v":0},{"$f":"'Partnership Cash Flow'!AC102","v":0},{"$f":"'Partnership Cash Flow'!AD102","v":0},{"$f":"'Partnership Cash Flow'!AE102","v":0},{"$f":"'Partnership Cash Flow'!AF102","v":0},{"$f":"'Partnership Cash Flow'!AG102","v":0},{"$f":"'Partnership Cash Flow'!AH102","v":0},{"$f":"'Partnership Cash Flow'!AI102","v":0},{"$f":"'Partnership Cash Flow'!AJ102","v":0},{"$f":"'Partnership Cash Flow'!AK102","v":0},{"$f":"'Partnership Cash Flow'!AL102","v":0},{"$f":"'Partnership Cash Flow'!AM102","v":0},{"$f":"'Partnership Cash Flow'!AN102","v":0},{"$f":"'Partnership Cash Flow'!AO102","v":0},{"$f":"'Partnership Cash Flow'!AP102","v":0},{"$f":"'Partnership Cash Flow'!AQ102","v":0},{"$f":"'Partnership Cash Flow'!AR102","v":0},{"$f":"'Partnership Cash Flow'!AS102","v":0},{"$f":"'Partnership Cash Flow'!AT102","v":0},{"$f":"'Partnership Cash Flow'!AU102","v":0},{"$f":"'Partnership Cash Flow'!AV102","v":0},{"$f":"'Partnership Cash Flow'!AW102","v":0},{"$f":"'Partnership Cash Flow'!AX102","v":0},{"$f":"'Partnership Cash Flow'!AY102","v":0},{"$f":"'Partnership Cash Flow'!AZ102","v":0},{"$f":"'Partnership Cash Flow'!BA102","v":0},{"$f":"'Partnership Cash Flow'!BB102","v":0},{"$f":"'Partnership Cash Flow'!BC102","v":0},{"$f":"'Partnership Cash Flow'!BD102","v":0},{"$f":"'Partnership Cash Flow'!BE102","v":0},{"$f":"'Partnership Cash Flow'!BF102","v":0},{"$f":"'Partnership Cash Flow'!BG102","v":0},{"$f":"'Partnership Cash Flow'!BH102","v":0},{"$f":"'Partnership Cash Flow'!BI102","v":0},{"$f":"'Partnership Cash Flow'!BJ102","v":0},{"$f":"'Partnership Cash Flow'!BK102","v":0},{"$f":"'Partnership Cash Flow'!BL102","v":0},{"$f":"'Partnership Cash Flow'!BM102","v":0},{"$f":"'Partnership Cash Flow'!BN102","v":0},{"$f":"'Partnership Cash Flow'!BO102","v":0},{"$f":"'Partnership Cash Flow'!BP102","v":0},{"$f":"'Partnership Cash Flow'!BQ102","v":0},{"$f":"'Partnership Cash Flow'!BR102","v":0},{"$f":"'Partnership Cash Flow'!BS102","v":0},{"$f":"'Partnership Cash Flow'!BT102","v":0},{"$f":"'Partnership Cash Flow'!BU102","v":0},{"$f":"'Partnership Cash Flow'!BV102","v":0},{"$f":"'Partnership Cash Flow'!BW102","v":0},{"$f":"'Partnership Cash Flow'!BX102","v":0},{"$f":"'Partnership Cash Flow'!BY102","v":0},{"$f":"'Partnership Cash Flow'!BZ102","v":0},{"$f":"'Partnership Cash Flow'!CA102","v":0},{"$f":"'Partnership Cash Flow'!CB102","v":0},{"$f":"'Partnership Cash Flow'!CC102","v":0},{"$f":"'Partnership Cash Flow'!CD102","v":0},{"$f":"'Partnership Cash Flow'!CE102","v":0},{"$f":"'Partnership Cash Flow'!CF102","v":0},{"$f":"'Partnership Cash Flow'!CG102","v":0},{"$f":"'Partnership Cash Flow'!CH102","v":0},{"$f":"'Partnership Cash Flow'!CI102","v":0},{"$f":"'Partnership Cash Flow'!CJ102","v":0},{"$f":"'Partnership Cash Flow'!CK102","v":0},{"$f":"'Partnership Cash Flow'!CL102","v":0},{"$f":"'Partnership Cash Flow'!CM102","v":0},{"$f":"'Partnership Cash Flow'!CN102","v":0},{"$f":"'Partnership Cash Flow'!CO102","v":0},{"$f":"'Partnership Cash Flow'!CP102","v":0},{"$f":"'Partnership Cash Flow'!CQ102","v":0},{"$f":"'Partnership Cash Flow'!CR102","v":0},{"$f":"'Partnership Cash Flow'!CS102","v":0},{"$f":"'Partnership Cash Flow'!CT102","v":0},{"$f":"'Partnership Cash Flow'!CU102","v":0},{"$f":"'Partnership Cash Flow'!CV102","v":0},{"$f":"'Partnership Cash Flow'!CW102","v":0},{"$f":"'Partnership Cash Flow'!CX102","v":0},{"$f":"'Partnership Cash Flow'!CY102","v":0},{"$f":"'Partnership Cash Flow'!CZ102","v":0},{"$f":"'Partnership Cash Flow'!DA102","v":0},{"$f":"'Partnership Cash Flow'!DB102","v":0},{"$f":"'Partnership Cash Flow'!DC102","v":0},{"$f":"'Partnership Cash Flow'!DD102","v":0},{"$f":"'Partnership Cash Flow'!DE102","v":0},{"$f":"'Partnership Cash Flow'!DF102","v":0},{"$f":"'Partnership Cash Flow'!DG102","v":0},{"$f":"'Partnership Cash Flow'!DH102","v":0},{"$f":"'Partnership Cash Flow'!DI102","v":0},{"$f":"'Partnership Cash Flow'!DJ102","v":0},{"$f":"'Partnership Cash Flow'!DK102","v":0},{"$f":"'Partnership Cash Flow'!DL102","v":0},{"$f":"'Partnership Cash Flow'!DM102","v":0},{"$f":"'Partnership Cash Flow'!DN102","v":0},{"$f":"'Partnership Cash Flow'!DO102","v":0},{"$f":"'Partnership Cash Flow'!DP102","v":0},{"$f":"'Partnership Cash Flow'!DQ102","v":0},{"$f":"'Partnership Cash Flow'!DR102","v":0},{"$f":"'Partnership Cash Flow'!DS102","v":0},{"$f":"'Partnership Cash Flow'!DT102","v":0},{"$f":"'Partnership Cash Flow'!DU102","v":0},{"$f":"'Partnership Cash Flow'!DV102","v":0},{"$f":"'Partnership Cash Flow'!DW102","v":0},{"$f":"'Partnership Cash Flow'!DX102","v":0},{"$f":"'Partnership Cash Flow'!DY102","v":0},{"$f":"'Partnership Cash Flow'!DZ102","v":0},{"$f":"'Partnership Cash Flow'!EA102","v":0},{"$f":"'Partnership Cash Flow'!EB102","v":0},{"$f":"'Partnership Cash Flow'!EC102","v":0},{"$f":"'Partnership Cash Flow'!ED102","v":0},{"$f":"'Partnership Cash Flow'!EE102","v":0},{"$f":"'Partnership Cash Flow'!EF102","v":0},{"$f":"'Partnership Cash Flow'!EG102","v":0},{"$f":"'Partnership Cash Flow'!EH102","v":0},{"$f":"'Partnership Cash Flow'!EI102","v":0},{"$f":"'Partnership Cash Flow'!EJ102","v":0},{"$f":"'Partnership Cash Flow'!EK102","v":0},{"$f":"'Partnership Cash Flow'!EL102","v":0},{"$f":"'Partnership Cash Flow'!EM102","v":0},{"$f":"'Partnership Cash Flow'!EN102","v":0},{"$f":"'Partnership Cash Flow'!EO102","v":0},{"$f":"'Partnership Cash Flow'!EP102","v":0},{"$f":"'Partnership Cash Flow'!EQ102","v":0},{"$f":"'Partnership Cash Flow'!ER102","v":0},{"$f":"'Partnership Cash Flow'!ES102","v":0},{"$f":"'Partnership Cash Flow'!ET102","v":0},{"$f":"'Partnership Cash Flow'!EU102","v":0},{"$f":"'Partnership Cash Flow'!EV102","v":0},{"$f":"'Partnership Cash Flow'!EW102","v":0},{"$f":"'Partnership Cash Flow'!EX102","v":0},{"$f":"'Partnership Cash Flow'!EY102","v":0},{"$f":"'Partnership Cash Flow'!EZ102","v":0},{"$f":"'Partnership Cash Flow'!FA102","v":0},{"$f":"'Partnership Cash Flow'!FB102","v":0},{"$f":"'Partnership Cash Flow'!FC102","v":0},{"$f":"'Partnership Cash Flow'!FD102","v":0},{"$f":"'Partnership Cash Flow'!FE102","v":0},{"$f":"'Partnership Cash Flow'!FF102","v":0},{"$f":"'Partnership Cash Flow'!FG102","v":0},{"$f":"'Partnership Cash Flow'!FH102","v":0},{"$f":"'Partnership Cash Flow'!FI102","v":0},{"$f":"'Partnership Cash Flow'!FJ102","v":0},{"$f":"'Partnership Cash Flow'!FK102","v":0},{"$f":"'Partnership Cash Flow'!FL102","v":0},{"$f":"'Partnership Cash Flow'!FM102","v":0},{"$f":"'Partnership Cash Flow'!FN102","v":0},{"$f":"'Partnership Cash Flow'!FO102","v":0},{"$f":"'Partnership Cash Flow'!FP102","v":0},{"$f":"'Partnership Cash Flow'!FQ102","v":0},{"$f":"'Partnership Cash Flow'!FR102","v":0},{"$f":"'Partnership Cash Flow'!FS102","v":0}]
[null,null,"Total CapEx","USD '000",null,null,null,null,{"$f":"'Partnership Cash Flow'!I110","v":0},{"$f":"'Partnership Cash Flow'!J110","v":0},{"$f":"'Partnership Cash Flow'!K110","v":0},{"$f":"'Partnership Cash Flow'!L110","v":0},{"$f":"'Partnership Cash Flow'!M110","v":61519.500000000007},{"$f":"'Partnership Cash Flow'!N110","v":84955.5},{"$f":"'Partnership Cash Flow'!O110","v":58590},{"$f":"'Partnership Cash Flow'!P110","v":87885.000000000015},{"$f":"'Partnership Cash Flow'!Q110","v":0},{"$f":"'Partnership Cash Flow'!R110","v":0},{"$f":"'Partnership Cash Flow'!S110","v":0},{"$f":"'Partnership Cash Flow'!T110","v":0},{"$f":"'Partnership Cash Flow'!U110","v":0},{"$f":"'Partnership Cash Flow'!V110","v":0},{"$f":"'Partnership Cash Flow'!W110","v":0},{"$f":"'Partnership Cash Flow'!X110","v":0},{"$f":"'Partnership Cash Flow'!Y110","v":0},{"$f":"'Partnership Cash Flow'!Z110","v":0},{"$f":"'Partnership Cash Flow'!AA110","v":0},{"$f":"'Partnership Cash Flow'!AB110","v":0},{"$f":"'Partnership Cash Flow'!AC110","v":0},{"$f":"'Partnership Cash Flow'!AD110","v":0},{"$f":"'Partnership Cash Flow'!AE110","v":0},{"$f":"'Partnership Cash Flow'!AF110","v":0},{"$f":"'Partnership Cash Flow'!AG110","v":0},{"$f":"'Partnership Cash Flow'!AH110","v":0},{"$f":"'Partnership Cash Flow'!AI110","v":0},{"$f":"'Partnership Cash Flow'!AJ110","v":0},{"$f":"'Partnership Cash Flow'!AK110","v":0},{"$f":"'Partnership Cash Flow'!AL110","v":0},{"$f":"'Partnership Cash Flow'!AM110","v":0},{"$f":"'Partnership Cash Flow'!AN110","v":0},{"$f":"'Partnership Cash Flow'!AO110","v":0},{"$f":"'Partnership Cash Flow'!AP110","v":0},{"$f":"'Partnership Cash Flow'!AQ110","v":0},{"$f":"'Partnership Cash Flow'!AR110","v":0},{"$f":"'Partnership Cash Flow'!AS110","v":0},{"$f":"'Partnership Cash Flow'!AT110","v":0},{"$f":"'Partnership Cash Flow'!AU110","v":0},{"$f":"'Partnership Cash Flow'!AV110","v":0},{"$f":"'Partnership Cash Flow'!AW110","v":0},{"$f":"'Partnership Cash Flow'!AX110","v":0},{"$f":"'Partnership Cash Flow'!AY110","v":0},{"$f":"'Partnership Cash Flow'!AZ110","v":0},{"$f":"'Partnership Cash Flow'!BA110","v":0},{"$f":"'Partnership Cash Flow'!BB110","v":0},{"$f":"'Partnership Cash Flow'!BC110","v":0},{"$f":"'Partnership Cash Flow'!BD110","v":0},{"$f":"'Partnership Cash Flow'!BE110","v":0},{"$f":"'Partnership Cash Flow'!BF110","v":0},{"$f":"'Partnership Cash Flow'!BG110","v":0},{"$f":"'Partnership Cash Flow'!BH110","v":0},{"$f":"'Partnership Cash Flow'!BI110","v":0},{"$f":"'Partnership Cash Flow'!BJ110","v":0},{"$f":"'Partnership Cash Flow'!BK110","v":0},{"$f":"'Partnership Cash Flow'!BL110","v":0},{"$f":"'Partnership Cash Flow'!BM110","v":0},{"$f":"'Partnership Cash Flow'!BN110","v":0},{"$f":"'Partnership Cash Flow'!BO110","v":0},{"$f":"'Partnership Cash Flow'!BP110","v":0},{"$f":"'Partnership Cash Flow'!BQ110","v":0},{"$f":"'Partnership Cash Flow'!BR110","v":0},{"$f":"'Partnership Cash Flow'!BS110","v":0},{"$f":"'Partnership Cash Flow'!BT110","v":0},{"$f":"'Partnership Cash Flow'!BU110","v":0},{"$f":"'Partnership Cash Flow'!BV110","v":0},{"$f":"'Partnership Cash Flow'!BW110","v":0},{"$f":"'Partnership Cash Flow'!BX110","v":0},{"$f":"'Partnership Cash Flow'!BY110","v":0},{"$f":"'Partnership Cash Flow'!BZ110","v":0},{"$f":"'Partnership Cash Flow'!CA110","v":0},{"$f":"'Partnership Cash Flow'!CB110","v":0},{"$f":"'Partnership Cash Flow'!CC110","v":0},{"$f":"'Partnership Cash Flow'!CD110","v":0},{"$f":"'Partnership Cash Flow'!CE110","v":0},{"$f":"'Partnership Cash Flow'!CF110","v":0},{"$f":"'Partnership Cash Flow'!CG110","v":0},{"$f":"'Partnership Cash Flow'!CH110","v":0},{"$f":"'Partnership Cash Flow'!CI110","v":0},{"$f":"'Partnership Cash Flow'!CJ110","v":0},{"$f":"'Partnership Cash Flow'!CK110","v":0},{"$f":"'Partnership Cash Flow'!CL110","v":0},{"$f":"'Partnership Cash Flow'!CM110","v":0},{"$f":"'Partnership Cash Flow'!CN110","v":0},{"$f":"'Partnership Cash Flow'!CO110","v":0},{"$f":"'Partnership Cash Flow'!CP110","v":0},{"$f":"'Partnership Cash Flow'!CQ110","v":0},{"$f":"'Partnership Cash Flow'!CR110","v":0},{"$f":"'Partnership Cash Flow'!CS110","v":0},{"$f":"'Partnership Cash Flow'!CT110","v":0},{"$f":"'Partnership Cash Flow'!CU110","v":0},{"$f":"'Partnership Cash Flow'!CV110","v":0},{"$f":"'Partnership Cash Flow'!CW110","v":0},{"$f":"'Partnership Cash Flow'!CX110","v":0},{"$f":"'Partnership Cash Flow'!CY110","v":0},{"$f":"'Partnership Cash Flow'!CZ110","v":0},{"$f":"'Partnership Cash Flow'!DA110","v":0},{"$f":"'Partnership Cash Flow'!DB110","v":0},{"$f":"'Partnership Cash Flow'!DC110","v":0},{"$f":"'Partnership Cash Flow'!DD110","v":0},{"$f":"'Partnership Cash Flow'!DE110","v":0},{"$f":"'Partnership Cash Flow'!DF110","v":0},{"$f":"'Partnership Cash Flow'!DG110","v":0},{"$f":"'Partnership Cash Flow'!DH110","v":0},{"$f":"'Partnership Cash Flow'!DI110","v":0},{"$f":"'Partnership Cash Flow'!DJ110","v":0},{"$f":"'Partnership Cash Flow'!DK110","v":0},{"$f":"'Partnership Cash Flow'!DL110","v":0},{"$f":"'Partnership Cash Flow'!DM110","v":0},{"$f":"'Partnership Cash Flow'!DN110","v":0},{"$f":"'Partnership Cash Flow'!DO110","v":0},{"$f":"'Partnership Cash Flow'!DP110","v":0},{"$f":"'Partnership Cash Flow'!DQ110","v":0},{"$f":"'Partnership Cash Flow'!DR110","v":0},{"$f":"'Partnership Cash Flow'!DS110","v":0},{"$f":"'Partnership Cash Flow'!DT110","v":0},{"$f":"'Partnership Cash Flow'!DU110","v":0},{"$f":"'Partnership Cash Flow'!DV110","v":0},{"$f":"'Partnership Cash Flow'!DW110","v":0},{"$f":"'Partnership Cash Flow'!DX110","v":0},{"$f":"'Partnership Cash Flow'!DY110","v":0},{"$f":"'Partnership Cash Flow'!DZ110","v":0},{"$f":"'Partnership Cash Flow'!EA110","v":0},{"$f":"'Partnership Cash Flow'!EB110","v":0},{"$f":"'Partnership Cash Flow'!EC110","v":0},{"$f":"'Partnership Cash Flow'!ED110","v":0},{"$f":"'Partnership Cash Flow'!EE110","v":0},{"$f":"'Partnership Cash Flow'!EF110","v":0},{"$f":"'Partnership Cash Flow'!EG110","v":0},{"$f":"'Partnership Cash Flow'!EH110","v":0},{"$f":"'Partnership Cash Flow'!EI110","v":0},{"$f":"'Partnership Cash Flow'!EJ110","v":0},{"$f":"'Partnership Cash Flow'!EK110","v":0},{"$f":"'Partnership Cash Flow'!EL110","v":0},{"$f":"'Partnership Cash Flow'!EM110","v":0},{"$f":"'Partnership Cash Flow'!EN110","v":0},{"$f":"'Partnership Cash Flow'!EO110","v":0},{"$f":"'Partnership Cash Flow'!EP110","v":0},{"$f":"'Partnership Cash Flow'!EQ110","v":0},{"$f":"'Partnership Cash Flow'!ER110","v":0},{"$f":"'Partnership Cash Flow'!ES110","v":0},{"$f":"'Partnership Cash Flow'!ET110","v":0},{"$f":"'Partnership Cash Flow'!EU110","v":0},{"$f":"'Partnership Cash Flow'!EV110","v":0},{"$f":"'Partnership Cash Flow'!EW110","v":0},{"$f":"'Partnership Cash Flow'!EX110","v":0},{"$f":"'Partnership Cash Flow'!EY110","v":0},{"$f":"'Partnership Cash Flow'!EZ110","v":0},{"$f":"'Partnership Cash Flow'!FA110","v":0},{"$f":"'Partnership Cash Flow'!FB110","v":0},{"$f":"'Partnership Cash Flow'!FC110","v":0},{"$f":"'Partnership Cash Flow'!FD110","v":0},{"$f":"'Partnership Cash Flow'!FE110","v":0},{"$f":"'Partnership Cash Flow'!FF110","v":0},{"$f":"'Partnership Cash Flow'!FG110","v":0},{"$f":"'Partnership Cash Flow'!FH110","v":0},{"$f":"'Partnership Cash Flow'!FI110","v":0},{"$f":"'Partnership Cash Flow'!FJ110","v":0},{"$f":"'Partnership Cash Flow'!FK110","v":0},{"$f":"'Partnership Cash Flow'!FL110","v":0},{"$f":"'Partnership Cash Flow'!FM110","v":0},{"$f":"'Partnership Cash Flow'!FN110","v":0},{"$f":"'Partnership Cash Flow'!FO110","v":0},{"$f":"'Partnership Cash Flow'!FP110","v":0},{"$f":"'Partnership Cash Flow'!FQ110","v":0},{"$f":"'Partnership Cash Flow'!FR110","v":0},{"$f":"'Partnership Cash Flow'!FS110","v":0}]
[null,{"$f":"'Inputs - Tax'!E16","v":3},"IDC","USD '000",null,null,null,null,{"$f":"I73","v":0},{"$f":"J73","v":0},0,0,0,620.60798362500009,1421.3760795198366,1982.5603547997432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"EH73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs - Tax'!E17","v":3},"Financing fees","USD '000",null,null,null,null,{"$f":"I78","v":0},{"$f":"J78","v":0},0,0,4980.1499999999996,228.13481249999998,120.87950900484375,45.714189519187897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","USD '000",null,null,null,{"$f":"SUM(I39:FS39)","v":317049.42292896862},{"$f":"SUM(I35:I38)","v":3675},{"$f":"SUM(J35:J38)","v":3675},3675,3675,66499.650000000009,85804.242796124992,60132.255588524684,89913.274544318949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV35:BV38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH35:EH38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sources"]
[null,null,"Equity drawdowns","USD '000",null,null,null,null,{"$f":"-MIN(I39,I56)","v":-3675},-3675,-3675,-3675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(AO39,AO56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(BU39,BU56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(DA39,DA56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(EG39,EG56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(FM39,FM56)","v":0},0,0,0,0,0,0]
[null,null,"Cashflow required after equity","USD '000",null,null,null,{"$f":"SUM(I43:FS43)","v":302349.42292896862},{"$f":"I42+I39","v":0},{"$f":"J42+J39","v":0},0,0,66499.650000000009,85804.242796124992,60132.255588524684,89913.274544318949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV42+BV39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH42+EH39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Construction debt drawdowns","USD '000",null,null,null,null,{"$f":"-MIN(I43,I64)","v":0},0,0,0,-66499.650000000009,-85804.242796124992,-60132.255588524684,-36571.351615350315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(AO43,AO64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(BU43,BU64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(DA43,DA64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(EG43,EG64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(FM43,FM64)","v":0},0,0,0,0,0,0]
[null,null,"Cashflow required after equity","USD '000",null,null,null,{"$f":"SUM(I46:FS46)","v":53341.922928968634},{"$f":"I45+I43","v":0},{"$f":"J45+J43","v":0},0,0,0,0,0,53341.922928968634,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV45+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,{"$f":"EH45+EH43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Additional sponsor equity drawdowns","USD '000",null,null,null,{"$f":"SUM(I48:FS48)","v":-53341.922928968634},{"$f":"-I46","v":0},{"$f":"-J46","v":0},0,0,0,0,0,-53341.922928968634,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EH46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Funding"]
[null,null,"Equity"]
[null,null,"Balance b/f","USD '000",null,null,null,null,{"$f":"H54","v":0},{"$f":"I54","v":3675},7350,11025,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,{"$f":"BU54","v":14700},14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,{"$f":"EG54","v":14700},14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700]
[null,null,"Drawdowns","USD '000",null,null,null,null,{"$f":"-I42","v":3675},{"$f":"-J42","v":3675},3675,3675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EH42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","USD '000",null,null,null,null,{"$f":"SUM(I52:I53)","v":3675},{"$f":"SUM(J52:J53)","v":7350},11025,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,{"$f":"SUM(BV52:BV53)","v":14700},14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,{"$f":"SUM(EH52:EH53)","v":14700},14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700]
[]
[null,null,"Undrawn sponsor equity @ start of period","USD '000",{"$f":"'Inputs - Financing'!H39","v":43942.5},null,null,null,{"$f":"($E56-I52)*I$4","v":43942.5},40267.5,36592.5,32917.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E56-AO52)*AO$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E56-BU52)*BU$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E56-DA52)*DA$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E56-EG52)*EG$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E56-FM52)*FM$4","v":0},0,0,0,0,0,0]
[]
[null,null,"Term loan"]
[null,null,"Balance b/f","USD '000",null,null,null,null,{"$f":"H62","v":0},{"$f":"I62","v":0},0,0,0,66499.650000000009,152303.892796125,212436.14838464968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Drawdowns","USD '000","Constr. end",null,null,null,{"$f":"-I45","v":0},0,0,0,66499.650000000009,85804.242796124992,60132.255588524684,36571.351615350315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AO45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BU45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DA45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EG45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FM45","v":0},0,0,0,0,0,0]
[null,null,"Construction debt conversion @ completion","USD '000",{"$f":"Timing!G5","v":"2021-12-31"},null,null,null,{"$f":"IF($E$61=I$3,-SUM(I59:I60),0)","v":0},0,0,0,0,0,0,-249007.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$61=AO$3,-SUM(AO59:AO60),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$61=BU$3,-SUM(BU59:BU60),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$61=DA$3,-SUM(DA59:DA60),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$61=EG$3,-SUM(EG59:EG60),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$61=FM$3,-SUM(FM59:FM60),0)","v":0},0,0,0,0,0,0]
[null,null,"Balance c/f","USD '000",null,null,null,null,{"$f":"SUM(I59:I61)","v":0},0,0,0,66499.650000000009,152303.892796125,212436.14838464968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV59:BV61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH59:EH61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Undrawn debt @ start of period","USD '000",{"$f":"'Inputs - Financing'!G39","v":249007.5},null,null,null,{"$f":"($E64-I59)*I$5","v":0},0,0,0,249007.5,182507.84999999998,96703.607203874999,36571.351615350315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E64-AO59)*AO$5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E64-BU59)*BU$5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E64-DA59)*DA$5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E64-EG59)*EG$5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E64-FM59)*FM$5","v":0},0,0,0,0,0,0]
[]
[]
[null,null,"IDC"]
[null,null,"Base rate","% p.a",{"$f":"'Inputs - Financing'!E71","v":2.4830000000000001E-2},null,null,null,{"$f":"$E68*I$5","v":0},0,0,0,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,0,0,{"$f":"$E68*S$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E68*AC$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E68*AM$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E68*AW$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E68*BG$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E68*BQ$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E68*CA$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E68*CK$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E68*CU$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E68*DE$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E68*DO$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E68*DY$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E68*EI$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E68*ES$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E68*FC$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E68*FM$5","v":0},0,0,0,0,0,0]
[null,null,"Margin","% p.a",{"$f":"'Inputs - Financing'!E72","v":1.2500000000000001E-2},null,null,null,0,0,0,0,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"All-in rate","% p.a",{"$f":"SUM(E68:E69)","v":3.7330000000000002E-2},null,null,null,{"$f":"SUM(I68:I69)","v":0},{"$f":"SUM(J68:J69)","v":0},0,0,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV68:BV69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH68:EH69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"All-in rate","% p.p",null,null,null,null,{"$f":"I70/4","v":0},{"$f":"J70/4","v":0},0,0,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV70/4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH70/4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"IDC","USD '000",null,null,null,{"$f":"SUM(I73:FS73)","v":4024.5444179445799},{"$f":"I71*I59","v":0},{"$f":"J71*J59","v":0},0,0,0,620.60798362500009,1421.3760795198366,1982.5603547997432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV71*BV59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH71*EH59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Financing fees"]
[null,null,"Upfront","USD '000",{"$f":"'Inputs - Financing'!E51","v":1.8749999999999999E-2},null,null,null,{"$f":"IF($E$5=I2,$E$76,0)*$E$64","v":0},0,0,0,4668.890625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$5=AO2,$E$76,0)*$E$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$5=BU2,$E$76,0)*$E$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$5=DA2,$E$76,0)*$E$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$5=EG2,$E$76,0)*$E$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$5=FM2,$E$76,0)*$E$64","v":0},0,0,0,0,0,0]
[null,null,"Commitment","USD '000",{"$f":"'Inputs - Financing'!E54","v":5.0000000000000001E-3},null,null,null,{"$f":"$E$77/4*I64","v":0},0,0,0,311.25937500000003,228.13481249999998,120.87950900484375,45.714189519187897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$77/4*AO64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$77/4*BU64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$77/4*DA64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$77/4*EG64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$77/4*FM64","v":0},0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,{"$f":"SUM(I78:FT78)","v":5374.8785110240315},{"$f":"SUM(I76:I77)","v":0},0,0,0,4980.1499999999996,228.13481249999998,120.87950900484375,45.714189519187897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AO76:AO77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU76:BU77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DA76:DA77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EG76:EG77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FM76:FM77)","v":0},0,0,0,0,0,0]
[]
[]
[null,null,"Tax equity"]
[null,null,"Tax equity funding schedule",null,null,null,null,{"$f":"SUM(I82:FT82)","v":1},{"$f":"IF(I2=Op_start,1,0)","v":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,{"$f":"IF(AO2=Op_start,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU2=Op_start,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,{"$f":"IF(DA2=Op_start,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EG2=Op_start,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,{"$f":"IF(FM2=Op_start,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Balance b/f",null,null,null,null,null,{"$f":"H86","v":0},{"$f":"I86","v":0},0,0,0,0,0,0,0,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,{"$f":"BU86","v":106323.84},106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,{"$f":"EG86","v":106323.84},106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84]
[null,null,"Drawdowns",null,null,null,null,{"$f":"SUM(I85:FT85)","v":106323.84},{"$f":"$E$88*I82","v":0},{"$f":"$E$88*J82","v":0},0,0,0,0,0,0,106323.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$88*BV82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$88*EH82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f",null,null,null,null,null,{"$f":"SUM(I84:I85)","v":0},{"$f":"SUM(J84:J85)","v":0},0,0,0,0,0,0,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,{"$f":"SUM(BV84:BV85)","v":106323.84},106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,{"$f":"SUM(EH84:EH85)","v":106323.84},106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84]
[]
[null,null,"Undrawn amount @ start of period",null,{"$f":"'Inputs - Tax'!L48","v":106323.84},null,null,null,{"$f":"+($E$88-I84)*SUM(I$4:I$5)","v":106323.84},106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,106323.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+($E$88-AO84)*SUM(AO$4:AO$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+($E$88-BU84)*SUM(BU$4:BU$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+($E$88-DA84)*SUM(DA$4:DA$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+($E$88-EG84)*SUM(EG$4:EG$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+($E$88-FM84)*SUM(FM$4:FM$5)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capex additions summary "]
[null,null,"Capex "]
[null,null,"By depreciation category"]
[null,{"$f":"'Inputs - Tax'!$B$6","v":0},{"$f":"'Inputs - Tax'!$C$6","v":"Long term"},"USD '000",null,null,null,{"$f":"SUM(I93:FT93)","v":0},{"$f":"SUMIF($B$32:$B$38,$B93,I$32:I$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,S$32:S$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,AC$32:AC$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,AM$32:AM$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,AW$32:AW$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,BG$32:BG$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,BQ$32:BQ$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,CA$32:CA$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,CK$32:CK$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,CU$32:CU$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,DE$32:DE$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,DO$32:DO$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,DY$32:DY$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,EI$32:EI$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,ES$32:ES$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,FC$32:FC$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,FM$32:FM$38)","v":0},0,0,0,0,0,0]
[null,{"$f":"'Inputs - Tax'!$B$7","v":0},{"$f":"'Inputs - Tax'!$C$7","v":"Short term"},"USD '000",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs - Tax'!$B$8","v":0},{"$f":"'Inputs - Tax'!$C$8","v":"Financing"},"USD '000",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total ","USD '000",null,null,null,0,{"$f":"SUM(I93:I95)","v":0},{"$f":"SUM(J93:J95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV93:BV95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH93:EH95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Equity","index":15,"n_rows":44,"n_cols":178,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
["Tax equity"]
[null,null,"Start of Period",null,null,null,null,null,{"$f":"Timing!K2","v":"2020-01-01"},{"$f":"Timing!L2","v":"2020-04-01"},{"$f":"Timing!M2","v":"2020-07-01"},{"$f":"Timing!N2","v":"2020-10-01"},{"$f":"Timing!O2","v":"2021-01-01"},{"$f":"Timing!P2","v":"2021-04-01"},{"$f":"Timing!Q2","v":"2021-07-01"},{"$f":"Timing!R2","v":"2021-10-01"},{"$f":"Timing!S2","v":"2022-01-01"},{"$f":"Timing!T2","v":"2022-04-01"},{"$f":"Timing!U2","v":"2022-07-01"},{"$f":"Timing!V2","v":"2022-10-01"},{"$f":"Timing!W2","v":"2023-01-01"},{"$f":"Timing!X2","v":"2023-04-01"},{"$f":"Timing!Y2","v":"2023-07-01"},{"$f":"Timing!Z2","v":"2023-10-01"},{"$f":"Timing!AA2","v":"2024-01-01"},{"$f":"Timing!AB2","v":"2024-04-01"},{"$f":"Timing!AC2","v":"2024-07-01"},{"$f":"Timing!AD2","v":"2024-10-01"},{"$f":"Timing!AE2","v":"2025-01-01"},{"$f":"Timing!AF2","v":"2025-04-01"},{"$f":"Timing!AG2","v":"2025-07-01"},{"$f":"Timing!AH2","v":"2025-10-01"},{"$f":"Timing!AI2","v":"2026-01-01"},{"$f":"Timing!AJ2","v":"2026-04-01"},{"$f":"Timing!AK2","v":"2026-07-01"},{"$f":"Timing!AL2","v":"2026-10-01"},{"$f":"Timing!AM2","v":"2027-01-01"},{"$f":"Timing!AN2","v":"2027-04-01"},{"$f":"Timing!AO2","v":"2027-07-01"},{"$f":"Timing!AP2","v":"2027-10-01"},{"$f":"Timing!AQ2","v":"2028-01-01"},{"$f":"Timing!AR2","v":"2028-04-01"},{"$f":"Timing!AS2","v":"2028-07-01"},{"$f":"Timing!AT2","v":"2028-10-01"},{"$f":"Timing!AU2","v":"2029-01-01"},{"$f":"Timing!AV2","v":"2029-04-01"},{"$f":"Timing!AW2","v":"2029-07-01"},{"$f":"Timing!AX2","v":"2029-10-01"},{"$f":"Timing!AY2","v":"2030-01-01"},{"$f":"Timing!AZ2","v":"2030-04-01"},{"$f":"Timing!BA2","v":"2030-07-01"},{"$f":"Timing!BB2","v":"2030-10-01"},{"$f":"Timing!BC2","v":"2031-01-01"},{"$f":"Timing!BD2","v":"2031-04-01"},{"$f":"Timing!BE2","v":"2031-07-01"},{"$f":"Timing!BF2","v":"2031-10-01"},{"$f":"Timing!BG2","v":"2032-01-01"},{"$f":"Timing!BH2","v":"2032-04-01"},{"$f":"Timing!BI2","v":"2032-07-01"},{"$f":"Timing!BJ2","v":"2032-10-01"},{"$f":"Timing!BK2","v":"2033-01-01"},{"$f":"Timing!BL2","v":"2033-04-01"},{"$f":"Timing!BM2","v":"2033-07-01"},{"$f":"Timing!BN2","v":"2033-10-01"},{"$f":"Timing!BO2","v":"2034-01-01"},{"$f":"Timing!BP2","v":"2034-04-01"},{"$f":"Timing!BQ2","v":"2034-07-01"},{"$f":"Timing!BR2","v":"2034-10-01"},{"$f":"Timing!BS2","v":"2035-01-01"},{"$f":"Timing!BT2","v":"2035-04-01"},{"$f":"Timing!BU2","v":"2035-07-01"},{"$f":"Timing!BV2","v":"2035-10-01"},{"$f":"Timing!BW2","v":"2036-01-01"},{"$f":"Timing!BX2","v":"2036-04-01"},{"$f":"Timing!BY2","v":"2036-07-01"},{"$f":"Timing!BZ2","v":"2036-10-01"},{"$f":"Timing!CA2","v":"2037-01-01"},{"$f":"Timing!CB2","v":"2037-04-01"},{"$f":"Timing!CC2","v":"2037-07-01"},{"$f":"Timing!CD2","v":"2037-10-01"},{"$f":"Timing!CE2","v":"2038-01-01"},{"$f":"Timing!CF2","v":"2038-04-01"},{"$f":"Timing!CG2","v":"2038-07-01"},{"$f":"Timing!CH2","v":"2038-10-01"},{"$f":"Timing!CI2","v":"2039-01-01"},{"$f":"Timing!CJ2","v":"2039-04-01"},{"$f":"Timing!CK2","v":"2039-07-01"},{"$f":"Timing!CL2","v":"2039-10-01"},{"$f":"Timing!CM2","v":"2040-01-01"},{"$f":"Timing!CN2","v":"2040-04-01"},{"$f":"Timing!CO2","v":"2040-07-01"},{"$f":"Timing!CP2","v":"2040-10-01"},{"$f":"Timing!CQ2","v":"2041-01-01"},{"$f":"Timing!CR2","v":"2041-04-01"},{"$f":"Timing!CS2","v":"2041-07-01"},{"$f":"Timing!CT2","v":"2041-10-01"},{"$f":"Timing!CU2","v":"2042-01-01"},{"$f":"Timing!CV2","v":"2042-04-01"},{"$f":"Timing!CW2","v":"2042-07-01"},{"$f":"Timing!CX2","v":"2042-10-01"},{"$f":"Timing!CY2","v":"2043-01-01"},{"$f":"Timing!CZ2","v":"2043-04-01"},{"$f":"Timing!DA2","v":"2043-07-01"},{"$f":"Timing!DB2","v":"2043-10-01"},{"$f":"Timing!DC2","v":"2044-01-01"},{"$f":"Timing!DD2","v":"2044-04-01"},{"$f":"Timing!DE2","v":"2044-07-01"},{"$f":"Timing!DF2","v":"2044-10-01"},{"$f":"Timing!DG2","v":"2045-01-01"},{"$f":"Timing!DH2","v":"2045-04-01"},{"$f":"Timing!DI2","v":"2045-07-01"},{"$f":"Timing!DJ2","v":"2045-10-01"},{"$f":"Timing!DK2","v":"2046-01-01"},{"$f":"Timing!DL2","v":"2046-04-01"},{"$f":"Timing!DM2","v":"2046-07-01"},{"$f":"Timing!DN2","v":"2046-10-01"},{"$f":"Timing!DO2","v":"2047-01-01"},{"$f":"Timing!DP2","v":"2047-04-01"},{"$f":"Timing!DQ2","v":"2047-07-01"},{"$f":"Timing!DR2","v":"2047-10-01"},{"$f":"Timing!DS2","v":"2048-01-01"},{"$f":"Timing!DT2","v":"2048-04-01"},{"$f":"Timing!DU2","v":"2048-07-01"},{"$f":"Timing!DV2","v":"2048-10-01"},{"$f":"Timing!DW2","v":"2049-01-01"},{"$f":"Timing!DX2","v":"2049-04-01"},{"$f":"Timing!DY2","v":"2049-07-01"},{"$f":"Timing!DZ2","v":"2049-10-01"},{"$f":"Timing!EA2","v":"2050-01-01"},{"$f":"Timing!EB2","v":"2050-04-01"},{"$f":"Timing!EC2","v":"2050-07-01"},{"$f":"Timing!ED2","v":"2050-10-01"},{"$f":"Timing!EE2","v":"2051-01-01"},{"$f":"Timing!EF2","v":"2051-04-01"},{"$f":"Timing!EG2","v":"2051-07-01"},{"$f":"Timing!EH2","v":"2051-10-01"},{"$f":"Timing!EI2","v":"2052-01-01"},{"$f":"Timing!EJ2","v":"2052-04-01"},{"$f":"Timing!EK2","v":"2052-07-01"},{"$f":"Timing!EL2","v":"2052-10-01"},{"$f":"Timing!EM2","v":"2053-01-01"},{"$f":"Timing!EN2","v":"2053-04-01"},{"$f":"Timing!EO2","v":"2053-07-01"},{"$f":"Timing!EP2","v":"2053-10-01"},{"$f":"Timing!EQ2","v":"2054-01-01"},{"$f":"Timing!ER2","v":"2054-04-01"},{"$f":"Timing!ES2","v":"2054-07-01"},{"$f":"Timing!ET2","v":"2054-10-01"},{"$f":"Timing!EU2","v":"2055-01-01"},{"$f":"Timing!EV2","v":"2055-04-01"},{"$f":"Timing!EW2","v":"2055-07-01"},{"$f":"Timing!EX2","v":"2055-10-01"},{"$f":"Timing!EY2","v":"2056-01-01"},{"$f":"Timing!EZ2","v":"2056-04-01"},{"$f":"Timing!FA2","v":"2056-07-01"},{"$f":"Timing!FB2","v":"2056-10-01"},{"$f":"Timing!FC2","v":"2057-01-01"},{"$f":"Timing!FD2","v":"2057-04-01"},{"$f":"Timing!FE2","v":"2057-07-01"},{"$f":"Timing!FF2","v":"2057-10-01"},{"$f":"Timing!FG2","v":"2058-01-01"},{"$f":"Timing!FH2","v":"2058-04-01"},{"$f":"Timing!FI2","v":"2058-07-01"},{"$f":"Timing!FJ2","v":"2058-10-01"},{"$f":"Timing!FK2","v":"2059-01-01"},{"$f":"Timing!FL2","v":"2059-04-01"},{"$f":"Timing!FM2","v":"2059-07-01"},{"$f":"Timing!FN2","v":"2059-10-01"},{"$f":"Timing!FO2","v":"2060-01-01"},{"$f":"Timing!FP2","v":"2060-04-01"},{"$f":"Timing!FQ2","v":"2060-07-01"},{"$f":"Timing!FR2","v":"2060-10-01"},{"$f":"Timing!FS2","v":"2061-01-01"},{"$f":"Timing!FT2","v":"2061-04-01"},{"$f":"Timing!FU2","v":"2061-07-01"}]
[null,null,"End of Period",null,"Start","End",null,null,{"$f":"Timing!K3","v":"2020-03-31"},{"$f":"Timing!L3","v":"2020-06-30"},{"$f":"Timing!M3","v":"2020-09-30"},{"$f":"Timing!N3","v":"2020-12-31"},{"$f":"Timing!O3","v":"2021-03-31"},{"$f":"Timing!P3","v":"2021-06-30"},{"$f":"Timing!Q3","v":"2021-09-30"},{"$f":"Timing!R3","v":"2021-12-31"},{"$f":"Timing!S3","v":"2022-03-31"},{"$f":"Timing!T3","v":"2022-06-30"},{"$f":"Timing!U3","v":"2022-09-30"},{"$f":"Timing!V3","v":"2022-12-31"},{"$f":"Timing!W3","v":"2023-03-31"},{"$f":"Timing!X3","v":"2023-06-30"},{"$f":"Timing!Y3","v":"2023-09-30"},{"$f":"Timing!Z3","v":"2023-12-31"},{"$f":"Timing!AA3","v":"2024-03-31"},{"$f":"Timing!AB3","v":"2024-06-30"},{"$f":"Timing!AC3","v":"2024-09-30"},{"$f":"Timing!AD3","v":"2024-12-31"},{"$f":"Timing!AE3","v":"2025-03-31"},{"$f":"Timing!AF3","v":"2025-06-30"},{"$f":"Timing!AG3","v":"2025-09-30"},{"$f":"Timing!AH3","v":"2025-12-31"},{"$f":"Timing!AI3","v":"2026-03-31"},{"$f":"Timing!AJ3","v":"2026-06-30"},{"$f":"Timing!AK3","v":"2026-09-30"},{"$f":"Timing!AL3","v":"2026-12-31"},{"$f":"Timing!AM3","v":"2027-03-31"},{"$f":"Timing!AN3","v":"2027-06-30"},{"$f":"Timing!AO3","v":"2027-09-30"},{"$f":"Timing!AP3","v":"2027-12-31"},{"$f":"Timing!AQ3","v":"2028-03-31"},{"$f":"Timing!AR3","v":"2028-06-30"},{"$f":"Timing!AS3","v":"2028-09-30"},{"$f":"Timing!AT3","v":"2028-12-31"},{"$f":"Timing!AU3","v":"2029-03-31"},{"$f":"Timing!AV3","v":"2029-06-30"},{"$f":"Timing!AW3","v":"2029-09-30"},{"$f":"Timing!AX3","v":"2029-12-31"},{"$f":"Timing!AY3","v":"2030-03-31"},{"$f":"Timing!AZ3","v":"2030-06-30"},{"$f":"Timing!BA3","v":"2030-09-30"},{"$f":"Timing!BB3","v":"2030-12-31"},{"$f":"Timing!BC3","v":"2031-03-31"},{"$f":"Timing!BD3","v":"2031-06-30"},{"$f":"Timing!BE3","v":"2031-09-30"},{"$f":"Timing!BF3","v":"2031-12-31"},{"$f":"Timing!BG3","v":"2032-03-31"},{"$f":"Timing!BH3","v":"2032-06-30"},{"$f":"Timing!BI3","v":"2032-09-30"},{"$f":"Timing!BJ3","v":"2032-12-31"},{"$f":"Timing!BK3","v":"2033-03-31"},{"$f":"Timing!BL3","v":"2033-06-30"},{"$f":"Timing!BM3","v":"2033-09-30"},{"$f":"Timing!BN3","v":"2033-12-31"},{"$f":"Timing!BO3","v":"2034-03-31"},{"$f":"Timing!BP3","v":"2034-06-30"},{"$f":"Timing!BQ3","v":"2034-09-30"},{"$f":"Timing!BR3","v":"2034-12-31"},{"$f":"Timing!BS3","v":"2035-03-31"},{"$f":"Timing!BT3","v":"2035-06-30"},{"$f":"Timing!BU3","v":"2035-09-30"},{"$f":"Timing!BV3","v":"2035-12-31"},{"$f":"Timing!BW3","v":"2036-03-31"},{"$f":"Timing!BX3","v":"2036-06-30"},{"$f":"Timing!BY3","v":"2036-09-30"},{"$f":"Timing!BZ3","v":"2036-12-31"},{"$f":"Timing!CA3","v":"2037-03-31"},{"$f":"Timing!CB3","v":"2037-06-30"},{"$f":"Timing!CC3","v":"2037-09-30"},{"$f":"Timing!CD3","v":"2037-12-31"},{"$f":"Timing!CE3","v":"2038-03-31"},{"$f":"Timing!CF3","v":"2038-06-30"},{"$f":"Timing!CG3","v":"2038-09-30"},{"$f":"Timing!CH3","v":"2038-12-31"},{"$f":"Timing!CI3","v":"2039-03-31"},{"$f":"Timing!CJ3","v":"2039-06-30"},{"$f":"Timing!CK3","v":"2039-09-30"},{"$f":"Timing!CL3","v":"2039-12-31"},{"$f":"Timing!CM3","v":"2040-03-31"},{"$f":"Timing!CN3","v":"2040-06-30"},{"$f":"Timing!CO3","v":"2040-09-30"},{"$f":"Timing!CP3","v":"2040-12-31"},{"$f":"Timing!CQ3","v":"2041-03-31"},{"$f":"Timing!CR3","v":"2041-06-30"},{"$f":"Timing!CS3","v":"2041-09-30"},{"$f":"Timing!CT3","v":"2041-12-31"},{"$f":"Timing!CU3","v":"2042-03-31"},{"$f":"Timing!CV3","v":"2042-06-30"},{"$f":"Timing!CW3","v":"2042-09-30"},{"$f":"Timing!CX3","v":"2042-12-31"},{"$f":"Timing!CY3","v":"2043-03-31"},{"$f":"Timing!CZ3","v":"2043-06-30"},{"$f":"Timing!DA3","v":"2043-09-30"},{"$f":"Timing!DB3","v":"2043-12-31"},{"$f":"Timing!DC3","v":"2044-03-31"},{"$f":"Timing!DD3","v":"2044-06-30"},{"$f":"Timing!DE3","v":"2044-09-30"},{"$f":"Timing!DF3","v":"2044-12-31"},{"$f":"Timing!DG3","v":"2045-03-31"},{"$f":"Timing!DH3","v":"2045-06-30"},{"$f":"Timing!DI3","v":"2045-09-30"},{"$f":"Timing!DJ3","v":"2045-12-31"},{"$f":"Timing!DK3","v":"2046-03-31"},{"$f":"Timing!DL3","v":"2046-06-30"},{"$f":"Timing!DM3","v":"2046-09-30"},{"$f":"Timing!DN3","v":"2046-12-31"},{"$f":"Timing!DO3","v":"2047-03-31"},{"$f":"Timing!DP3","v":"2047-06-30"},{"$f":"Timing!DQ3","v":"2047-09-30"},{"$f":"Timing!DR3","v":"2047-12-31"},{"$f":"Timing!DS3","v":"2048-03-31"},{"$f":"Timing!DT3","v":"2048-06-30"},{"$f":"Timing!DU3","v":"2048-09-30"},{"$f":"Timing!DV3","v":"2048-12-31"},{"$f":"Timing!DW3","v":"2049-03-31"},{"$f":"Timing!DX3","v":"2049-06-30"},{"$f":"Timing!DY3","v":"2049-09-30"},{"$f":"Timing!DZ3","v":"2049-12-31"},{"$f":"Timing!EA3","v":"2050-03-31"},{"$f":"Timing!EB3","v":"2050-06-30"},{"$f":"Timing!EC3","v":"2050-09-30"},{"$f":"Timing!ED3","v":"2050-12-31"},{"$f":"Timing!EE3","v":"2051-03-31"},{"$f":"Timing!EF3","v":"2051-06-30"},{"$f":"Timing!EG3","v":"2051-09-30"},{"$f":"Timing!EH3","v":"2051-12-31"},{"$f":"Timing!EI3","v":"2052-03-31"},{"$f":"Timing!EJ3","v":"2052-06-30"},{"$f":"Timing!EK3","v":"2052-09-30"},{"$f":"Timing!EL3","v":"2052-12-31"},{"$f":"Timing!EM3","v":"2053-03-31"},{"$f":"Timing!EN3","v":"2053-06-30"},{"$f":"Timing!EO3","v":"2053-09-30"},{"$f":"Timing!EP3","v":"2053-12-31"},{"$f":"Timing!EQ3","v":"2054-03-31"},{"$f":"Timing!ER3","v":"2054-06-30"},{"$f":"Timing!ES3","v":"2054-09-30"},{"$f":"Timing!ET3","v":"2054-12-31"},{"$f":"Timing!EU3","v":"2055-03-31"},{"$f":"Timing!EV3","v":"2055-06-30"},{"$f":"Timing!EW3","v":"2055-09-30"},{"$f":"Timing!EX3","v":"2055-12-31"},{"$f":"Timing!EY3","v":"2056-03-31"},{"$f":"Timing!EZ3","v":"2056-06-30"},{"$f":"Timing!FA3","v":"2056-09-30"},{"$f":"Timing!FB3","v":"2056-12-31"},{"$f":"Timing!FC3","v":"2057-03-31"},{"$f":"Timing!FD3","v":"2057-06-30"},{"$f":"Timing!FE3","v":"2057-09-30"},{"$f":"Timing!FF3","v":"2057-12-31"},{"$f":"Timing!FG3","v":"2058-03-31"},{"$f":"Timing!FH3","v":"2058-06-30"},{"$f":"Timing!FI3","v":"2058-09-30"},{"$f":"Timing!FJ3","v":"2058-12-31"},{"$f":"Timing!FK3","v":"2059-03-31"},{"$f":"Timing!FL3","v":"2059-06-30"},{"$f":"Timing!FM3","v":"2059-09-30"},{"$f":"Timing!FN3","v":"2059-12-31"},{"$f":"Timing!FO3","v":"2060-03-31"},{"$f":"Timing!FP3","v":"2060-06-30"},{"$f":"Timing!FQ3","v":"2060-09-30"},{"$f":"Timing!FR3","v":"2060-12-31"},{"$f":"Timing!FS3","v":"2061-03-31"},{"$f":"Timing!FT3","v":"2061-06-30"},{"$f":"Timing!FU3","v":"2061-09-30"}]
[null,null,"Development Phase",null,{"$f":"Timing!F4","v":"2020-01-01"},{"$f":"Timing!G4","v":"2020-12-31"},null,null,{"$f":"Timing!K4","v":1},{"$f":"Timing!L4","v":1},{"$f":"Timing!M4","v":1},{"$f":"Timing!N4","v":1},{"$f":"Timing!O4","v":0},{"$f":"Timing!P4","v":0},{"$f":"Timing!Q4","v":0},{"$f":"Timing!R4","v":0},{"$f":"Timing!S4","v":0},{"$f":"Timing!T4","v":0},{"$f":"Timing!U4","v":0},{"$f":"Timing!V4","v":0},{"$f":"Timing!W4","v":0},{"$f":"Timing!X4","v":0},{"$f":"Timing!Y4","v":0},{"$f":"Timing!Z4","v":0},{"$f":"Timing!AA4","v":0},{"$f":"Timing!AB4","v":0},{"$f":"Timing!AC4","v":0},{"$f":"Timing!AD4","v":0},{"$f":"Timing!AE4","v":0},{"$f":"Timing!AF4","v":0},{"$f":"Timing!AG4","v":0},{"$f":"Timing!AH4","v":0},{"$f":"Timing!AI4","v":0},{"$f":"Timing!AJ4","v":0},{"$f":"Timing!AK4","v":0},{"$f":"Timing!AL4","v":0},{"$f":"Timing!AM4","v":0},{"$f":"Timing!AN4","v":0},{"$f":"Timing!AO4","v":0},{"$f":"Timing!AP4","v":0},{"$f":"Timing!AQ4","v":0},{"$f":"Timing!AR4","v":0},{"$f":"Timing!AS4","v":0},{"$f":"Timing!AT4","v":0},{"$f":"Timing!AU4","v":0},{"$f":"Timing!AV4","v":0},{"$f":"Timing!AW4","v":0},{"$f":"Timing!AX4","v":0},{"$f":"Timing!AY4","v":0},{"$f":"Timing!AZ4","v":0},{"$f":"Timing!BA4","v":0},{"$f":"Timing!BB4","v":0},{"$f":"Timing!BC4","v":0},{"$f":"Timing!BD4","v":0},{"$f":"Timing!BE4","v":0},{"$f":"Timing!BF4","v":0},{"$f":"Timing!BG4","v":0},{"$f":"Timing!BH4","v":0},{"$f":"Timing!BI4","v":0},{"$f":"Timing!BJ4","v":0},{"$f":"Timing!BK4","v":0},{"$f":"Timing!BL4","v":0},{"$f":"Timing!BM4","v":0},{"$f":"Timing!BN4","v":0},{"$f":"Timing!BO4","v":0},{"$f":"Timing!BP4","v":0},{"$f":"Timing!BQ4","v":0},{"$f":"Timing!BR4","v":0},{"$f":"Timing!BS4","v":0},{"$f":"Timing!BT4","v":0},{"$f":"Timing!BU4","v":0},{"$f":"Timing!BV4","v":0},{"$f":"Timing!BW4","v":0},{"$f":"Timing!BX4","v":0},{"$f":"Timing!BY4","v":0},{"$f":"Timing!BZ4","v":0},{"$f":"Timing!CA4","v":0},{"$f":"Timing!CB4","v":0},{"$f":"Timing!CC4","v":0},{"$f":"Timing!CD4","v":0},{"$f":"Timing!CE4","v":0},{"$f":"Timing!CF4","v":0},{"$f":"Timing!CG4","v":0},{"$f":"Timing!CH4","v":0},{"$f":"Timing!CI4","v":0},{"$f":"Timing!CJ4","v":0},{"$f":"Timing!CK4","v":0},{"$f":"Timing!CL4","v":0},{"$f":"Timing!CM4","v":0},{"$f":"Timing!CN4","v":0},{"$f":"Timing!CO4","v":0},{"$f":"Timing!CP4","v":0},{"$f":"Timing!CQ4","v":0},{"$f":"Timing!CR4","v":0},{"$f":"Timing!CS4","v":0},{"$f":"Timing!CT4","v":0},{"$f":"Timing!CU4","v":0},{"$f":"Timing!CV4","v":0},{"$f":"Timing!CW4","v":0},{"$f":"Timing!CX4","v":0},{"$f":"Timing!CY4","v":0},{"$f":"Timing!CZ4","v":0},{"$f":"Timing!DA4","v":0},{"$f":"Timing!DB4","v":0},{"$f":"Timing!DC4","v":0},{"$f":"Timing!DD4","v":0},{"$f":"Timing!DE4","v":0},{"$f":"Timing!DF4","v":0},{"$f":"Timing!DG4","v":0},{"$f":"Timing!DH4","v":0},{"$f":"Timing!DI4","v":0},{"$f":"Timing!DJ4","v":0},{"$f":"Timing!DK4","v":0},{"$f":"Timing!DL4","v":0},{"$f":"Timing!DM4","v":0},{"$f":"Timing!DN4","v":0},{"$f":"Timing!DO4","v":0},{"$f":"Timing!DP4","v":0},{"$f":"Timing!DQ4","v":0},{"$f":"Timing!DR4","v":0},{"$f":"Timing!DS4","v":0},{"$f":"Timing!DT4","v":0},{"$f":"Timing!DU4","v":0},{"$f":"Timing!DV4","v":0},{"$f":"Timing!DW4","v":0},{"$f":"Timing!DX4","v":0},{"$f":"Timing!DY4","v":0},{"$f":"Timing!DZ4","v":0},{"$f":"Timing!EA4","v":0},{"$f":"Timing!EB4","v":0},{"$f":"Timing!EC4","v":0},{"$f":"Timing!ED4","v":0},{"$f":"Timing!EE4","v":0},{"$f":"Timing!EF4","v":0},{"$f":"Timing!EG4","v":0},{"$f":"Timing!EH4","v":0},{"$f":"Timing!EI4","v":0},{"$f":"Timing!EJ4","v":0},{"$f":"Timing!EK4","v":0},{"$f":"Timing!EL4","v":0},{"$f":"Timing!EM4","v":0},{"$f":"Timing!EN4","v":0},{"$f":"Timing!EO4","v":0},{"$f":"Timing!EP4","v":0},{"$f":"Timing!EQ4","v":0},{"$f":"Timing!ER4","v":0},{"$f":"Timing!ES4","v":0},{"$f":"Timing!ET4","v":0},{"$f":"Timing!EU4","v":0},{"$f":"Timing!EV4","v":0},{"$f":"Timing!EW4","v":0},{"$f":"Timing!EX4","v":0},{"$f":"Timing!EY4","v":0},{"$f":"Timing!EZ4","v":0},{"$f":"Timing!FA4","v":0},{"$f":"Timing!FB4","v":0},{"$f":"Timing!FC4","v":0},{"$f":"Timing!FD4","v":0},{"$f":"Timing!FE4","v":0},{"$f":"Timing!FF4","v":0},{"$f":"Timing!FG4","v":0},{"$f":"Timing!FH4","v":0},{"$f":"Timing!FI4","v":0},{"$f":"Timing!FJ4","v":0},{"$f":"Timing!FK4","v":0},{"$f":"Timing!FL4","v":0},{"$f":"Timing!FM4","v":0},{"$f":"Timing!FN4","v":0},{"$f":"Timing!FO4","v":0},{"$f":"Timing!FP4","v":0},{"$f":"Timing!FQ4","v":0},{"$f":"Timing!FR4","v":0},{"$f":"Timing!FS4","v":0},{"$f":"Timing!FT4","v":0},{"$f":"Timing!FU4","v":0}]
[null,null,"Construction Phase",null,{"$f":"Timing!F5","v":"2021-01-01"},{"$f":"Timing!G5","v":"2021-12-31"},null,null,{"$f":"Timing!K5","v":0},{"$f":"Timing!L5","v":0},{"$f":"Timing!M5","v":0},{"$f":"Timing!N5","v":0},{"$f":"Timing!O5","v":1},{"$f":"Timing!P5","v":1},{"$f":"Timing!Q5","v":1},{"$f":"Timing!R5","v":1},{"$f":"Timing!S5","v":0},{"$f":"Timing!T5","v":0},{"$f":"Timing!U5","v":0},{"$f":"Timing!V5","v":0},{"$f":"Timing!W5","v":0},{"$f":"Timing!X5","v":0},{"$f":"Timing!Y5","v":0},{"$f":"Timing!Z5","v":0},{"$f":"Timing!AA5","v":0},{"$f":"Timing!AB5","v":0},{"$f":"Timing!AC5","v":0},{"$f":"Timing!AD5","v":0},{"$f":"Timing!AE5","v":0},{"$f":"Timing!AF5","v":0},{"$f":"Timing!AG5","v":0},{"$f":"Timing!AH5","v":0},{"$f":"Timing!AI5","v":0},{"$f":"Timing!AJ5","v":0},{"$f":"Timing!AK5","v":0},{"$f":"Timing!AL5","v":0},{"$f":"Timing!AM5","v":0},{"$f":"Timing!AN5","v":0},{"$f":"Timing!AO5","v":0},{"$f":"Timing!AP5","v":0},{"$f":"Timing!AQ5","v":0},{"$f":"Timing!AR5","v":0},{"$f":"Timing!AS5","v":0},{"$f":"Timing!AT5","v":0},{"$f":"Timing!AU5","v":0},{"$f":"Timing!AV5","v":0},{"$f":"Timing!AW5","v":0},{"$f":"Timing!AX5","v":0},{"$f":"Timing!AY5","v":0},{"$f":"Timing!AZ5","v":0},{"$f":"Timing!BA5","v":0},{"$f":"Timing!BB5","v":0},{"$f":"Timing!BC5","v":0},{"$f":"Timing!BD5","v":0},{"$f":"Timing!BE5","v":0},{"$f":"Timing!BF5","v":0},{"$f":"Timing!BG5","v":0},{"$f":"Timing!BH5","v":0},{"$f":"Timing!BI5","v":0},{"$f":"Timing!BJ5","v":0},{"$f":"Timing!BK5","v":0},{"$f":"Timing!BL5","v":0},{"$f":"Timing!BM5","v":0},{"$f":"Timing!BN5","v":0},{"$f":"Timing!BO5","v":0},{"$f":"Timing!BP5","v":0},{"$f":"Timing!BQ5","v":0},{"$f":"Timing!BR5","v":0},{"$f":"Timing!BS5","v":0},{"$f":"Timing!BT5","v":0},{"$f":"Timing!BU5","v":0},{"$f":"Timing!BV5","v":0},{"$f":"Timing!BW5","v":0},{"$f":"Timing!BX5","v":0},{"$f":"Timing!BY5","v":0},{"$f":"Timing!BZ5","v":0},{"$f":"Timing!CA5","v":0},{"$f":"Timing!CB5","v":0},{"$f":"Timing!CC5","v":0},{"$f":"Timing!CD5","v":0},{"$f":"Timing!CE5","v":0},{"$f":"Timing!CF5","v":0},{"$f":"Timing!CG5","v":0},{"$f":"Timing!CH5","v":0},{"$f":"Timing!CI5","v":0},{"$f":"Timing!CJ5","v":0},{"$f":"Timing!CK5","v":0},{"$f":"Timing!CL5","v":0},{"$f":"Timing!CM5","v":0},{"$f":"Timing!CN5","v":0},{"$f":"Timing!CO5","v":0},{"$f":"Timing!CP5","v":0},{"$f":"Timing!CQ5","v":0},{"$f":"Timing!CR5","v":0},{"$f":"Timing!CS5","v":0},{"$f":"Timing!CT5","v":0},{"$f":"Timing!CU5","v":0},{"$f":"Timing!CV5","v":0},{"$f":"Timing!CW5","v":0},{"$f":"Timing!CX5","v":0},{"$f":"Timing!CY5","v":0},{"$f":"Timing!CZ5","v":0},{"$f":"Timing!DA5","v":0},{"$f":"Timing!DB5","v":0},{"$f":"Timing!DC5","v":0},{"$f":"Timing!DD5","v":0},{"$f":"Timing!DE5","v":0},{"$f":"Timing!DF5","v":0},{"$f":"Timing!DG5","v":0},{"$f":"Timing!DH5","v":0},{"$f":"Timing!DI5","v":0},{"$f":"Timing!DJ5","v":0},{"$f":"Timing!DK5","v":0},{"$f":"Timing!DL5","v":0},{"$f":"Timing!DM5","v":0},{"$f":"Timing!DN5","v":0},{"$f":"Timing!DO5","v":0},{"$f":"Timing!DP5","v":0},{"$f":"Timing!DQ5","v":0},{"$f":"Timing!DR5","v":0},{"$f":"Timing!DS5","v":0},{"$f":"Timing!DT5","v":0},{"$f":"Timing!DU5","v":0},{"$f":"Timing!DV5","v":0},{"$f":"Timing!DW5","v":0},{"$f":"Timing!DX5","v":0},{"$f":"Timing!DY5","v":0},{"$f":"Timing!DZ5","v":0},{"$f":"Timing!EA5","v":0},{"$f":"Timing!EB5","v":0},{"$f":"Timing!EC5","v":0},{"$f":"Timing!ED5","v":0},{"$f":"Timing!EE5","v":0},{"$f":"Timing!EF5","v":0},{"$f":"Timing!EG5","v":0},{"$f":"Timing!EH5","v":0},{"$f":"Timing!EI5","v":0},{"$f":"Timing!EJ5","v":0},{"$f":"Timing!EK5","v":0},{"$f":"Timing!EL5","v":0},{"$f":"Timing!EM5","v":0},{"$f":"Timing!EN5","v":0},{"$f":"Timing!EO5","v":0},{"$f":"Timing!EP5","v":0},{"$f":"Timing!EQ5","v":0},{"$f":"Timing!ER5","v":0},{"$f":"Timing!ES5","v":0},{"$f":"Timing!ET5","v":0},{"$f":"Timing!EU5","v":0},{"$f":"Timing!EV5","v":0},{"$f":"Timing!EW5","v":0},{"$f":"Timing!EX5","v":0},{"$f":"Timing!EY5","v":0},{"$f":"Timing!EZ5","v":0},{"$f":"Timing!FA5","v":0},{"$f":"Timing!FB5","v":0},{"$f":"Timing!FC5","v":0},{"$f":"Timing!FD5","v":0},{"$f":"Timing!FE5","v":0},{"$f":"Timing!FF5","v":0},{"$f":"Timing!FG5","v":0},{"$f":"Timing!FH5","v":0},{"$f":"Timing!FI5","v":0},{"$f":"Timing!FJ5","v":0},{"$f":"Timing!FK5","v":0},{"$f":"Timing!FL5","v":0},{"$f":"Timing!FM5","v":0},{"$f":"Timing!FN5","v":0},{"$f":"Timing!FO5","v":0},{"$f":"Timing!FP5","v":0},{"$f":"Timing!FQ5","v":0},{"$f":"Timing!FR5","v":0},{"$f":"Timing!FS5","v":0},{"$f":"Timing!FT5","v":0},{"$f":"Timing!FU5","v":0}]
[null,null,"Operation Phase",null,{"$f":"Timing!F6","v":"2022-01-01"},{"$f":"Timing!G6","v":"2056-12-31"},null,null,{"$f":"Timing!K6","v":0},{"$f":"Timing!L6","v":0},{"$f":"Timing!M6","v":0},{"$f":"Timing!N6","v":0},{"$f":"Timing!O6","v":0},{"$f":"Timing!P6","v":0},{"$f":"Timing!Q6","v":0},{"$f":"Timing!R6","v":0},{"$f":"Timing!S6","v":1},{"$f":"Timing!T6","v":1},{"$f":"Timing!U6","v":1},{"$f":"Timing!V6","v":1},{"$f":"Timing!W6","v":1},{"$f":"Timing!X6","v":1},{"$f":"Timing!Y6","v":1},{"$f":"Timing!Z6","v":1},{"$f":"Timing!AA6","v":1},{"$f":"Timing!AB6","v":1},{"$f":"Timing!AC6","v":1},{"$f":"Timing!AD6","v":1},{"$f":"Timing!AE6","v":1},{"$f":"Timing!AF6","v":1},{"$f":"Timing!AG6","v":1},{"$f":"Timing!AH6","v":1},{"$f":"Timing!AI6","v":1},{"$f":"Timing!AJ6","v":1},{"$f":"Timing!AK6","v":1},{"$f":"Timing!AL6","v":1},{"$f":"Timing!AM6","v":1},{"$f":"Timing!AN6","v":1},{"$f":"Timing!AO6","v":1},{"$f":"Timing!AP6","v":1},{"$f":"Timing!AQ6","v":1},{"$f":"Timing!AR6","v":1},{"$f":"Timing!AS6","v":1},{"$f":"Timing!AT6","v":1},{"$f":"Timing!AU6","v":1},{"$f":"Timing!AV6","v":1},{"$f":"Timing!AW6","v":1},{"$f":"Timing!AX6","v":1},{"$f":"Timing!AY6","v":1},{"$f":"Timing!AZ6","v":1},{"$f":"Timing!BA6","v":1},{"$f":"Timing!BB6","v":1},{"$f":"Timing!BC6","v":1},{"$f":"Timing!BD6","v":1},{"$f":"Timing!BE6","v":1},{"$f":"Timing!BF6","v":1},{"$f":"Timing!BG6","v":1},{"$f":"Timing!BH6","v":1},{"$f":"Timing!BI6","v":1},{"$f":"Timing!BJ6","v":1},{"$f":"Timing!BK6","v":1},{"$f":"Timing!BL6","v":1},{"$f":"Timing!BM6","v":1},{"$f":"Timing!BN6","v":1},{"$f":"Timing!BO6","v":1},{"$f":"Timing!BP6","v":1},{"$f":"Timing!BQ6","v":1},{"$f":"Timing!BR6","v":1},{"$f":"Timing!BS6","v":1},{"$f":"Timing!BT6","v":1},{"$f":"Timing!BU6","v":1},{"$f":"Timing!BV6","v":1},{"$f":"Timing!BW6","v":1},{"$f":"Timing!BX6","v":1},{"$f":"Timing!BY6","v":1},{"$f":"Timing!BZ6","v":1},{"$f":"Timing!CA6","v":1},{"$f":"Timing!CB6","v":1},{"$f":"Timing!CC6","v":1},{"$f":"Timing!CD6","v":1},{"$f":"Timing!CE6","v":1},{"$f":"Timing!CF6","v":1},{"$f":"Timing!CG6","v":1},{"$f":"Timing!CH6","v":1},{"$f":"Timing!CI6","v":1},{"$f":"Timing!CJ6","v":1},{"$f":"Timing!CK6","v":1},{"$f":"Timing!CL6","v":1},{"$f":"Timing!CM6","v":1},{"$f":"Timing!CN6","v":1},{"$f":"Timing!CO6","v":1},{"$f":"Timing!CP6","v":1},{"$f":"Timing!CQ6","v":1},{"$f":"Timing!CR6","v":1},{"$f":"Timing!CS6","v":1},{"$f":"Timing!CT6","v":1},{"$f":"Timing!CU6","v":1},{"$f":"Timing!CV6","v":1},{"$f":"Timing!CW6","v":1},{"$f":"Timing!CX6","v":1},{"$f":"Timing!CY6","v":1},{"$f":"Timing!CZ6","v":1},{"$f":"Timing!DA6","v":1},{"$f":"Timing!DB6","v":1},{"$f":"Timing!DC6","v":1},{"$f":"Timing!DD6","v":1},{"$f":"Timing!DE6","v":1},{"$f":"Timing!DF6","v":1},{"$f":"Timing!DG6","v":1},{"$f":"Timing!DH6","v":1},{"$f":"Timing!DI6","v":1},{"$f":"Timing!DJ6","v":1},{"$f":"Timing!DK6","v":1},{"$f":"Timing!DL6","v":1},{"$f":"Timing!DM6","v":1},{"$f":"Timing!DN6","v":1},{"$f":"Timing!DO6","v":1},{"$f":"Timing!DP6","v":1},{"$f":"Timing!DQ6","v":1},{"$f":"Timing!DR6","v":1},{"$f":"Timing!DS6","v":1},{"$f":"Timing!DT6","v":1},{"$f":"Timing!DU6","v":1},{"$f":"Timing!DV6","v":1},{"$f":"Timing!DW6","v":1},{"$f":"Timing!DX6","v":1},{"$f":"Timing!DY6","v":1},{"$f":"Timing!DZ6","v":1},{"$f":"Timing!EA6","v":1},{"$f":"Timing!EB6","v":1},{"$f":"Timing!EC6","v":1},{"$f":"Timing!ED6","v":1},{"$f":"Timing!EE6","v":1},{"$f":"Timing!EF6","v":1},{"$f":"Timing!EG6","v":1},{"$f":"Timing!EH6","v":1},{"$f":"Timing!EI6","v":1},{"$f":"Timing!EJ6","v":1},{"$f":"Timing!EK6","v":1},{"$f":"Timing!EL6","v":1},{"$f":"Timing!EM6","v":1},{"$f":"Timing!EN6","v":1},{"$f":"Timing!EO6","v":1},{"$f":"Timing!EP6","v":1},{"$f":"Timing!EQ6","v":1},{"$f":"Timing!ER6","v":1},{"$f":"Timing!ES6","v":1},{"$f":"Timing!ET6","v":1},{"$f":"Timing!EU6","v":1},{"$f":"Timing!EV6","v":1},{"$f":"Timing!EW6","v":1},{"$f":"Timing!EX6","v":1},{"$f":"Timing!EY6","v":1},{"$f":"Timing!EZ6","v":1},{"$f":"Timing!FA6","v":1},{"$f":"Timing!FB6","v":1},{"$f":"Timing!FC6","v":0},{"$f":"Timing!FD6","v":0},{"$f":"Timing!FE6","v":0},{"$f":"Timing!FF6","v":0},{"$f":"Timing!FG6","v":0},{"$f":"Timing!FH6","v":0},{"$f":"Timing!FI6","v":0},{"$f":"Timing!FJ6","v":0},{"$f":"Timing!FK6","v":0},{"$f":"Timing!FL6","v":0},{"$f":"Timing!FM6","v":0},{"$f":"Timing!FN6","v":0},{"$f":"Timing!FO6","v":0},{"$f":"Timing!FP6","v":0},{"$f":"Timing!FQ6","v":0},{"$f":"Timing!FR6","v":0},{"$f":"Timing!FS6","v":0},{"$f":"Timing!FT6","v":0},{"$f":"Timing!FU6","v":0}]
[]
[null,null,"Counters and flags"]
[null,null,"Calendar year",null,null,null,null,null,{"$f":"YEAR(I3)","v":2020},2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,{"$f":"YEAR(BU3)","v":2036},2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,{"$f":"YEAR(EG3)","v":2052},2052,2052,2052,2053,2053,2053,2053,2054,2054,2054,2054,2055,2055,2055,2055,2056,2056,2056,2056,2057,2057,2057,2057,2058,2058,2058,2058,2059,2059,2059,2059,2060,2060,2060,2060,2061,2061,2061]
[null,null,"Days in Period",null,null,null,null,null,{"$f":"I3-I2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"BU3-BU2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"EG3-EG2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92]
[null,null,"Development quarter",null,null,null,null,null,{"$f":"(H11+1)*I4","v":1},2,3,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BT11+1)*BU4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EF11+1)*EG4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construction Quarter",null,null,null,null,null,0,0,0,0,1,2,3,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operations Quarter",null,null,null,null,null,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operations Year",null,null,null,null,null,{"$f":"ROUNDUP(I13/4,0)","v":0},0,0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,14,14,14,14,{"$f":"ROUNDUP(BU13/4,0)","v":15},15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,{"$f":"ROUNDUP(EG13/4,0)","v":31},31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Escalation Counter",null,null,null,null,null,{"$f":"IF(I14=0,0,I14-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,{"$f":"IF(BU14=0,0,BU14-1)","v":14},14,14,14,15,15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,{"$f":"IF(EG14=0,0,EG14-1)","v":30},30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pre-flip period",null,null,null,null,null,{"$f":"Timing!K34","v":0},{"$f":"Timing!L34","v":0},{"$f":"Timing!M34","v":0},{"$f":"Timing!N34","v":0},{"$f":"Timing!O34","v":0},{"$f":"Timing!P34","v":0},{"$f":"Timing!Q34","v":0},{"$f":"Timing!R34","v":0},{"$f":"Timing!S34","v":1},{"$f":"Timing!T34","v":1},{"$f":"Timing!U34","v":1},{"$f":"Timing!V34","v":1},{"$f":"Timing!W34","v":1},{"$f":"Timing!X34","v":1},{"$f":"Timing!Y34","v":1},{"$f":"Timing!Z34","v":1},{"$f":"Timing!AA34","v":1},{"$f":"Timing!AB34","v":1},{"$f":"Timing!AC34","v":1},{"$f":"Timing!AD34","v":1},{"$f":"Timing!AE34","v":1},{"$f":"Timing!AF34","v":1},{"$f":"Timing!AG34","v":1},{"$f":"Timing!AH34","v":1},{"$f":"Timing!AI34","v":1},{"$f":"Timing!AJ34","v":1},{"$f":"Timing!AK34","v":1},{"$f":"Timing!AL34","v":1},{"$f":"Timing!AM34","v":0},{"$f":"Timing!AN34","v":0},{"$f":"Timing!AO34","v":0},{"$f":"Timing!AP34","v":0},{"$f":"Timing!AQ34","v":0},{"$f":"Timing!AR34","v":0},{"$f":"Timing!AS34","v":0},{"$f":"Timing!AT34","v":0},{"$f":"Timing!AU34","v":0},{"$f":"Timing!AV34","v":0},{"$f":"Timing!AW34","v":0},{"$f":"Timing!AX34","v":0},{"$f":"Timing!AY34","v":0},{"$f":"Timing!AZ34","v":0},{"$f":"Timing!BA34","v":0},{"$f":"Timing!BB34","v":0},{"$f":"Timing!BC34","v":0},{"$f":"Timing!BD34","v":0},{"$f":"Timing!BE34","v":0},{"$f":"Timing!BF34","v":0},{"$f":"Timing!BG34","v":0},{"$f":"Timing!BH34","v":0},{"$f":"Timing!BI34","v":0},{"$f":"Timing!BJ34","v":0},{"$f":"Timing!BK34","v":0},{"$f":"Timing!BL34","v":0},{"$f":"Timing!BM34","v":0},{"$f":"Timing!BN34","v":0},{"$f":"Timing!BO34","v":0},{"$f":"Timing!BP34","v":0},{"$f":"Timing!BQ34","v":0},{"$f":"Timing!BR34","v":0},{"$f":"Timing!BS34","v":0},{"$f":"Timing!BT34","v":0},{"$f":"Timing!BU34","v":0},{"$f":"Timing!BV34","v":0},{"$f":"Timing!BW34","v":0},{"$f":"Timing!BX34","v":0},{"$f":"Timing!BY34","v":0},{"$f":"Timing!BZ34","v":0},{"$f":"Timing!CA34","v":0},{"$f":"Timing!CB34","v":0},{"$f":"Timing!CC34","v":0},{"$f":"Timing!CD34","v":0},{"$f":"Timing!CE34","v":0},{"$f":"Timing!CF34","v":0},{"$f":"Timing!CG34","v":0},{"$f":"Timing!CH34","v":0},{"$f":"Timing!CI34","v":0},{"$f":"Timing!CJ34","v":0},{"$f":"Timing!CK34","v":0},{"$f":"Timing!CL34","v":0},{"$f":"Timing!CM34","v":0},{"$f":"Timing!CN34","v":0},{"$f":"Timing!CO34","v":0},{"$f":"Timing!CP34","v":0},{"$f":"Timing!CQ34","v":0},{"$f":"Timing!CR34","v":0},{"$f":"Timing!CS34","v":0},{"$f":"Timing!CT34","v":0},{"$f":"Timing!CU34","v":0},{"$f":"Timing!CV34","v":0},{"$f":"Timing!CW34","v":0},{"$f":"Timing!CX34","v":0},{"$f":"Timing!CY34","v":0},{"$f":"Timing!CZ34","v":0},{"$f":"Timing!DA34","v":0},{"$f":"Timing!DB34","v":0},{"$f":"Timing!DC34","v":0},{"$f":"Timing!DD34","v":0},{"$f":"Timing!DE34","v":0},{"$f":"Timing!DF34","v":0},{"$f":"Timing!DG34","v":0},{"$f":"Timing!DH34","v":0},{"$f":"Timing!DI34","v":0},{"$f":"Timing!DJ34","v":0},{"$f":"Timing!DK34","v":0},{"$f":"Timing!DL34","v":0},{"$f":"Timing!DM34","v":0},{"$f":"Timing!DN34","v":0},{"$f":"Timing!DO34","v":0},{"$f":"Timing!DP34","v":0},{"$f":"Timing!DQ34","v":0},{"$f":"Timing!DR34","v":0},{"$f":"Timing!DS34","v":0},{"$f":"Timing!DT34","v":0},{"$f":"Timing!DU34","v":0},{"$f":"Timing!DV34","v":0},{"$f":"Timing!DW34","v":0},{"$f":"Timing!DX34","v":0},{"$f":"Timing!DY34","v":0},{"$f":"Timing!DZ34","v":0},{"$f":"Timing!EA34","v":0},{"$f":"Timing!EB34","v":0},{"$f":"Timing!EC34","v":0},{"$f":"Timing!ED34","v":0},{"$f":"Timing!EE34","v":0},{"$f":"Timing!EF34","v":0},{"$f":"Timing!EG34","v":0},{"$f":"Timing!EH34","v":0},{"$f":"Timing!EI34","v":0},{"$f":"Timing!EJ34","v":0},{"$f":"Timing!EK34","v":0},{"$f":"Timing!EL34","v":0},{"$f":"Timing!EM34","v":0},{"$f":"Timing!EN34","v":0},{"$f":"Timing!EO34","v":0},{"$f":"Timing!EP34","v":0},{"$f":"Timing!EQ34","v":0},{"$f":"Timing!ER34","v":0},{"$f":"Timing!ES34","v":0},{"$f":"Timing!ET34","v":0},{"$f":"Timing!EU34","v":0},{"$f":"Timing!EV34","v":0},{"$f":"Timing!EW34","v":0},{"$f":"Timing!EX34","v":0},{"$f":"Timing!EY34","v":0},{"$f":"Timing!EZ34","v":0},{"$f":"Timing!FA34","v":0},{"$f":"Timing!FB34","v":0},{"$f":"Timing!FC34","v":0},{"$f":"Timing!FD34","v":0},{"$f":"Timing!FE34","v":0},{"$f":"Timing!FF34","v":0},{"$f":"Timing!FG34","v":0},{"$f":"Timing!FH34","v":0},{"$f":"Timing!FI34","v":0},{"$f":"Timing!FJ34","v":0},{"$f":"Timing!FK34","v":0},{"$f":"Timing!FL34","v":0},{"$f":"Timing!FM34","v":0},{"$f":"Timing!FN34","v":0},{"$f":"Timing!FO34","v":0},{"$f":"Timing!FP34","v":0},{"$f":"Timing!FQ34","v":0},{"$f":"Timing!FR34","v":0},{"$f":"Timing!FS34","v":0},{"$f":"Timing!FT34","v":0},{"$f":"Timing!FU34","v":0}]
[null,null,"Post-flip period",null,null,null,null,null,{"$f":"Timing!K35","v":0},{"$f":"Timing!L35","v":0},{"$f":"Timing!M35","v":0},{"$f":"Timing!N35","v":0},{"$f":"Timing!O35","v":0},{"$f":"Timing!P35","v":0},{"$f":"Timing!Q35","v":0},{"$f":"Timing!R35","v":0},{"$f":"Timing!S35","v":0},{"$f":"Timing!T35","v":0},{"$f":"Timing!U35","v":0},{"$f":"Timing!V35","v":0},{"$f":"Timing!W35","v":0},{"$f":"Timing!X35","v":0},{"$f":"Timing!Y35","v":0},{"$f":"Timing!Z35","v":0},{"$f":"Timing!AA35","v":0},{"$f":"Timing!AB35","v":0},{"$f":"Timing!AC35","v":0},{"$f":"Timing!AD35","v":0},{"$f":"Timing!AE35","v":0},{"$f":"Timing!AF35","v":0},{"$f":"Timing!AG35","v":0},{"$f":"Timing!AH35","v":0},{"$f":"Timing!AI35","v":0},{"$f":"Timing!AJ35","v":0},{"$f":"Timing!AK35","v":0},{"$f":"Timing!AL35","v":0},{"$f":"Timing!AM35","v":1},{"$f":"Timing!AN35","v":1},{"$f":"Timing!AO35","v":1},{"$f":"Timing!AP35","v":1},{"$f":"Timing!AQ35","v":1},{"$f":"Timing!AR35","v":1},{"$f":"Timing!AS35","v":1},{"$f":"Timing!AT35","v":1},{"$f":"Timing!AU35","v":1},{"$f":"Timing!AV35","v":1},{"$f":"Timing!AW35","v":1},{"$f":"Timing!AX35","v":1},{"$f":"Timing!AY35","v":1},{"$f":"Timing!AZ35","v":1},{"$f":"Timing!BA35","v":1},{"$f":"Timing!BB35","v":1},{"$f":"Timing!BC35","v":1},{"$f":"Timing!BD35","v":1},{"$f":"Timing!BE35","v":1},{"$f":"Timing!BF35","v":1},{"$f":"Timing!BG35","v":1},{"$f":"Timing!BH35","v":1},{"$f":"Timing!BI35","v":1},{"$f":"Timing!BJ35","v":1},{"$f":"Timing!BK35","v":1},{"$f":"Timing!BL35","v":1},{"$f":"Timing!BM35","v":1},{"$f":"Timing!BN35","v":1},{"$f":"Timing!BO35","v":1},{"$f":"Timing!BP35","v":1},{"$f":"Timing!BQ35","v":1},{"$f":"Timing!BR35","v":1},{"$f":"Timing!BS35","v":1},{"$f":"Timing!BT35","v":1},{"$f":"Timing!BU35","v":1},{"$f":"Timing!BV35","v":1},{"$f":"Timing!BW35","v":1},{"$f":"Timing!BX35","v":1},{"$f":"Timing!BY35","v":1},{"$f":"Timing!BZ35","v":1},{"$f":"Timing!CA35","v":1},{"$f":"Timing!CB35","v":1},{"$f":"Timing!CC35","v":1},{"$f":"Timing!CD35","v":1},{"$f":"Timing!CE35","v":1},{"$f":"Timing!CF35","v":1},{"$f":"Timing!CG35","v":1},{"$f":"Timing!CH35","v":1},{"$f":"Timing!CI35","v":1},{"$f":"Timing!CJ35","v":1},{"$f":"Timing!CK35","v":1},{"$f":"Timing!CL35","v":1},{"$f":"Timing!CM35","v":1},{"$f":"Timing!CN35","v":1},{"$f":"Timing!CO35","v":1},{"$f":"Timing!CP35","v":1},{"$f":"Timing!CQ35","v":1},{"$f":"Timing!CR35","v":1},{"$f":"Timing!CS35","v":1},{"$f":"Timing!CT35","v":1},{"$f":"Timing!CU35","v":1},{"$f":"Timing!CV35","v":1},{"$f":"Timing!CW35","v":1},{"$f":"Timing!CX35","v":1},{"$f":"Timing!CY35","v":1},{"$f":"Timing!CZ35","v":1},{"$f":"Timing!DA35","v":1},{"$f":"Timing!DB35","v":1},{"$f":"Timing!DC35","v":1},{"$f":"Timing!DD35","v":1},{"$f":"Timing!DE35","v":1},{"$f":"Timing!DF35","v":1},{"$f":"Timing!DG35","v":1},{"$f":"Timing!DH35","v":1},{"$f":"Timing!DI35","v":1},{"$f":"Timing!DJ35","v":1},{"$f":"Timing!DK35","v":1},{"$f":"Timing!DL35","v":1},{"$f":"Timing!DM35","v":1},{"$f":"Timing!DN35","v":1},{"$f":"Timing!DO35","v":1},{"$f":"Timing!DP35","v":1},{"$f":"Timing!DQ35","v":1},{"$f":"Timing!DR35","v":1},{"$f":"Timing!DS35","v":1},{"$f":"Timing!DT35","v":1},{"$f":"Timing!DU35","v":1},{"$f":"Timing!DV35","v":1},{"$f":"Timing!DW35","v":1},{"$f":"Timing!DX35","v":1},{"$f":"Timing!DY35","v":1},{"$f":"Timing!DZ35","v":1},{"$f":"Timing!EA35","v":1},{"$f":"Timing!EB35","v":1},{"$f":"Timing!EC35","v":1},{"$f":"Timing!ED35","v":1},{"$f":"Timing!EE35","v":1},{"$f":"Timing!EF35","v":1},{"$f":"Timing!EG35","v":1},{"$f":"Timing!EH35","v":1},{"$f":"Timing!EI35","v":1},{"$f":"Timing!EJ35","v":1},{"$f":"Timing!EK35","v":1},{"$f":"Timing!EL35","v":1},{"$f":"Timing!EM35","v":1},{"$f":"Timing!EN35","v":1},{"$f":"Timing!EO35","v":1},{"$f":"Timing!EP35","v":1},{"$f":"Timing!EQ35","v":1},{"$f":"Timing!ER35","v":1},{"$f":"Timing!ES35","v":1},{"$f":"Timing!ET35","v":1},{"$f":"Timing!EU35","v":1},{"$f":"Timing!EV35","v":1},{"$f":"Timing!EW35","v":1},{"$f":"Timing!EX35","v":1},{"$f":"Timing!EY35","v":1},{"$f":"Timing!EZ35","v":1},{"$f":"Timing!FA35","v":1},{"$f":"Timing!FB35","v":1},{"$f":"Timing!FC35","v":0},{"$f":"Timing!FD35","v":0},{"$f":"Timing!FE35","v":0},{"$f":"Timing!FF35","v":0},{"$f":"Timing!FG35","v":0},{"$f":"Timing!FH35","v":0},{"$f":"Timing!FI35","v":0},{"$f":"Timing!FJ35","v":0},{"$f":"Timing!FK35","v":0},{"$f":"Timing!FL35","v":0},{"$f":"Timing!FM35","v":0},{"$f":"Timing!FN35","v":0},{"$f":"Timing!FO35","v":0},{"$f":"Timing!FP35","v":0},{"$f":"Timing!FQ35","v":0},{"$f":"Timing!FR35","v":0},{"$f":"Timing!FS35","v":0},{"$f":"Timing!FT35","v":0},{"$f":"Timing!FU35","v":0}]
[null,null,"Tax equity"]
[null,null,"Shareholder account"]
[null,null,"Balance b/f",null,null,null,null,null,{"$f":"H23","v":0},{"$f":"I23","v":0},0,0,0,66499.650000000009,152303.892796125,212436.14838464968,302349.42292896862,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,{"$f":"BU23","v":408673.26292896864},408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,{"$f":"EG23","v":408673.26292896864},408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864]
[null,null,"Committed equity",null,null,null,null,{"$f":"SUM(I21:FS21)","v":302349.42292896862},{"$f":"Construction!I43","v":0},{"$f":"Construction!J43","v":0},{"$f":"Construction!K43","v":0},{"$f":"Construction!L43","v":0},{"$f":"Construction!M43","v":66499.650000000009},{"$f":"Construction!N43","v":85804.242796124992},{"$f":"Construction!O43","v":60132.255588524684},{"$f":"Construction!P43","v":89913.274544318949},{"$f":"Construction!Q43","v":0},{"$f":"Construction!R43","v":0},{"$f":"Construction!S43","v":0},{"$f":"Construction!T43","v":0},{"$f":"Construction!U43","v":0},{"$f":"Construction!V43","v":0},{"$f":"Construction!W43","v":0},{"$f":"Construction!X43","v":0},{"$f":"Construction!Y43","v":0},{"$f":"Construction!Z43","v":0},{"$f":"Construction!AA43","v":0},{"$f":"Construction!AB43","v":0},{"$f":"Construction!AC43","v":0},{"$f":"Construction!AD43","v":0},{"$f":"Construction!AE43","v":0},{"$f":"Construction!AF43","v":0},{"$f":"Construction!AG43","v":0},{"$f":"Construction!AH43","v":0},{"$f":"Construction!AI43","v":0},{"$f":"Construction!AJ43","v":0},{"$f":"Construction!AK43","v":0},{"$f":"Construction!AL43","v":0},{"$f":"Construction!AM43","v":0},{"$f":"Construction!AN43","v":0},{"$f":"Construction!AO43","v":0},{"$f":"Construction!AP43","v":0},{"$f":"Construction!AQ43","v":0},{"$f":"Construction!AR43","v":0},{"$f":"Construction!AS43","v":0},{"$f":"Construction!AT43","v":0},{"$f":"Construction!AU43","v":0},{"$f":"Construction!AV43","v":0},{"$f":"Construction!AW43","v":0},{"$f":"Construction!AX43","v":0},{"$f":"Construction!AY43","v":0},{"$f":"Construction!AZ43","v":0},{"$f":"Construction!BA43","v":0},{"$f":"Construction!BB43","v":0},{"$f":"Construction!BC43","v":0},{"$f":"Construction!BD43","v":0},{"$f":"Construction!BE43","v":0},{"$f":"Construction!BF43","v":0},{"$f":"Construction!BG43","v":0},{"$f":"Construction!BH43","v":0},{"$f":"Construction!BI43","v":0},{"$f":"Construction!BJ43","v":0},{"$f":"Construction!BK43","v":0},{"$f":"Construction!BL43","v":0},{"$f":"Construction!BM43","v":0},{"$f":"Construction!BN43","v":0},{"$f":"Construction!BO43","v":0},{"$f":"Construction!BP43","v":0},{"$f":"Construction!BQ43","v":0},{"$f":"Construction!BR43","v":0},{"$f":"Construction!BS43","v":0},{"$f":"Construction!BT43","v":0},{"$f":"Construction!BU43","v":0},{"$f":"Construction!BV43","v":0},{"$f":"Construction!BW43","v":0},{"$f":"Construction!BX43","v":0},{"$f":"Construction!BY43","v":0},{"$f":"Construction!BZ43","v":0},{"$f":"Construction!CA43","v":0},{"$f":"Construction!CB43","v":0},{"$f":"Construction!CC43","v":0},{"$f":"Construction!CD43","v":0},{"$f":"Construction!CE43","v":0},{"$f":"Construction!CF43","v":0},{"$f":"Construction!CG43","v":0},{"$f":"Construction!CH43","v":0},{"$f":"Construction!CI43","v":0},{"$f":"Construction!CJ43","v":0},{"$f":"Construction!CK43","v":0},{"$f":"Construction!CL43","v":0},{"$f":"Construction!CM43","v":0},{"$f":"Construction!CN43","v":0},{"$f":"Construction!CO43","v":0},{"$f":"Construction!CP43","v":0},{"$f":"Construction!CQ43","v":0},{"$f":"Construction!CR43","v":0},{"$f":"Construction!CS43","v":0},{"$f":"Construction!CT43","v":0},{"$f":"Construction!CU43","v":0},{"$f":"Construction!CV43","v":0},{"$f":"Construction!CW43","v":0},{"$f":"Construction!CX43","v":0},{"$f":"Construction!CY43","v":0},{"$f":"Construction!CZ43","v":0},{"$f":"Construction!DA43","v":0},{"$f":"Construction!DB43","v":0},{"$f":"Construction!DC43","v":0},{"$f":"Construction!DD43","v":0},{"$f":"Construction!DE43","v":0},{"$f":"Construction!DF43","v":0},{"$f":"Construction!DG43","v":0},{"$f":"Construction!DH43","v":0},{"$f":"Construction!DI43","v":0},{"$f":"Construction!DJ43","v":0},{"$f":"Construction!DK43","v":0},{"$f":"Construction!DL43","v":0},{"$f":"Construction!DM43","v":0},{"$f":"Construction!DN43","v":0},{"$f":"Construction!DO43","v":0},{"$f":"Construction!DP43","v":0},{"$f":"Construction!DQ43","v":0},{"$f":"Construction!DR43","v":0},{"$f":"Construction!DS43","v":0},{"$f":"Construction!DT43","v":0},{"$f":"Construction!DU43","v":0},{"$f":"Construction!DV43","v":0},{"$f":"Construction!DW43","v":0},{"$f":"Construction!DX43","v":0},{"$f":"Construction!DY43","v":0},{"$f":"Construction!DZ43","v":0},{"$f":"Construction!EA43","v":0},{"$f":"Construction!EB43","v":0},{"$f":"Construction!EC43","v":0},{"$f":"Construction!ED43","v":0},{"$f":"Construction!EE43","v":0},{"$f":"Construction!EF43","v":0},{"$f":"Construction!EG43","v":0},{"$f":"Construction!EH43","v":0},{"$f":"Construction!EI43","v":0},{"$f":"Construction!EJ43","v":0},{"$f":"Construction!EK43","v":0},{"$f":"Construction!EL43","v":0},{"$f":"Construction!EM43","v":0},{"$f":"Construction!EN43","v":0},{"$f":"Construction!EO43","v":0},{"$f":"Construction!EP43","v":0},{"$f":"Construction!EQ43","v":0},{"$f":"Construction!ER43","v":0},{"$f":"Construction!ES43","v":0},{"$f":"Construction!ET43","v":0},{"$f":"Construction!EU43","v":0},{"$f":"Construction!EV43","v":0},{"$f":"Construction!EW43","v":0},{"$f":"Construction!EX43","v":0},{"$f":"Construction!EY43","v":0},{"$f":"Construction!EZ43","v":0},{"$f":"Construction!FA43","v":0},{"$f":"Construction!FB43","v":0},{"$f":"Construction!FC43","v":0},{"$f":"Construction!FD43","v":0},{"$f":"Construction!FE43","v":0},{"$f":"Construction!FF43","v":0},{"$f":"Construction!FG43","v":0},{"$f":"Construction!FH43","v":0},{"$f":"Construction!FI43","v":0},{"$f":"Construction!FJ43","v":0},{"$f":"Construction!FK43","v":0},{"$f":"Construction!FL43","v":0},{"$f":"Construction!FM43","v":0},{"$f":"Construction!FN43","v":0},{"$f":"Construction!FO43","v":0},{"$f":"Construction!FP43","v":0},{"$f":"Construction!FQ43","v":0},{"$f":"Construction!FR43","v":0},{"$f":"Construction!FS43","v":0}]
[null,null,"Tax equity",null,null,null,null,106323.84,{"$f":"Construction!I85","v":0},{"$f":"Construction!J85","v":0},{"$f":"Construction!K85","v":0},{"$f":"Construction!L85","v":0},{"$f":"Construction!M85","v":0},{"$f":"Construction!N85","v":0},{"$f":"Construction!O85","v":0},{"$f":"Construction!P85","v":0},{"$f":"Construction!Q85","v":106323.84},{"$f":"Construction!R85","v":0},{"$f":"Construction!S85","v":0},{"$f":"Construction!T85","v":0},{"$f":"Construction!U85","v":0},{"$f":"Construction!V85","v":0},{"$f":"Construction!W85","v":0},{"$f":"Construction!X85","v":0},{"$f":"Construction!Y85","v":0},{"$f":"Construction!Z85","v":0},{"$f":"Construction!AA85","v":0},{"$f":"Construction!AB85","v":0},{"$f":"Construction!AC85","v":0},{"$f":"Construction!AD85","v":0},{"$f":"Construction!AE85","v":0},{"$f":"Construction!AF85","v":0},{"$f":"Construction!AG85","v":0},{"$f":"Construction!AH85","v":0},{"$f":"Construction!AI85","v":0},{"$f":"Construction!AJ85","v":0},{"$f":"Construction!AK85","v":0},{"$f":"Construction!AL85","v":0},{"$f":"Construction!AM85","v":0},{"$f":"Construction!AN85","v":0},{"$f":"Construction!AO85","v":0},{"$f":"Construction!AP85","v":0},{"$f":"Construction!AQ85","v":0},{"$f":"Construction!AR85","v":0},{"$f":"Construction!AS85","v":0},{"$f":"Construction!AT85","v":0},{"$f":"Construction!AU85","v":0},{"$f":"Construction!AV85","v":0},{"$f":"Construction!AW85","v":0},{"$f":"Construction!AX85","v":0},{"$f":"Construction!AY85","v":0},{"$f":"Construction!AZ85","v":0},{"$f":"Construction!BA85","v":0},{"$f":"Construction!BB85","v":0},{"$f":"Construction!BC85","v":0},{"$f":"Construction!BD85","v":0},{"$f":"Construction!BE85","v":0},{"$f":"Construction!BF85","v":0},{"$f":"Construction!BG85","v":0},{"$f":"Construction!BH85","v":0},{"$f":"Construction!BI85","v":0},{"$f":"Construction!BJ85","v":0},{"$f":"Construction!BK85","v":0},{"$f":"Construction!BL85","v":0},{"$f":"Construction!BM85","v":0},{"$f":"Construction!BN85","v":0},{"$f":"Construction!BO85","v":0},{"$f":"Construction!BP85","v":0},{"$f":"Construction!BQ85","v":0},{"$f":"Construction!BR85","v":0},{"$f":"Construction!BS85","v":0},{"$f":"Construction!BT85","v":0},{"$f":"Construction!BU85","v":0},{"$f":"Construction!BV85","v":0},{"$f":"Construction!BW85","v":0},{"$f":"Construction!BX85","v":0},{"$f":"Construction!BY85","v":0},{"$f":"Construction!BZ85","v":0},{"$f":"Construction!CA85","v":0},{"$f":"Construction!CB85","v":0},{"$f":"Construction!CC85","v":0},{"$f":"Construction!CD85","v":0},{"$f":"Construction!CE85","v":0},{"$f":"Construction!CF85","v":0},{"$f":"Construction!CG85","v":0},{"$f":"Construction!CH85","v":0},{"$f":"Construction!CI85","v":0},{"$f":"Construction!CJ85","v":0},{"$f":"Construction!CK85","v":0},{"$f":"Construction!CL85","v":0},{"$f":"Construction!CM85","v":0},{"$f":"Construction!CN85","v":0},{"$f":"Construction!CO85","v":0},{"$f":"Construction!CP85","v":0},{"$f":"Construction!CQ85","v":0},{"$f":"Construction!CR85","v":0},{"$f":"Construction!CS85","v":0},{"$f":"Construction!CT85","v":0},{"$f":"Construction!CU85","v":0},{"$f":"Construction!CV85","v":0},{"$f":"Construction!CW85","v":0},{"$f":"Construction!CX85","v":0},{"$f":"Construction!CY85","v":0},{"$f":"Construction!CZ85","v":0},{"$f":"Construction!DA85","v":0},{"$f":"Construction!DB85","v":0},{"$f":"Construction!DC85","v":0},{"$f":"Construction!DD85","v":0},{"$f":"Construction!DE85","v":0},{"$f":"Construction!DF85","v":0},{"$f":"Construction!DG85","v":0},{"$f":"Construction!DH85","v":0},{"$f":"Construction!DI85","v":0},{"$f":"Construction!DJ85","v":0},{"$f":"Construction!DK85","v":0},{"$f":"Construction!DL85","v":0},{"$f":"Construction!DM85","v":0},{"$f":"Construction!DN85","v":0},{"$f":"Construction!DO85","v":0},{"$f":"Construction!DP85","v":0},{"$f":"Construction!DQ85","v":0},{"$f":"Construction!DR85","v":0},{"$f":"Construction!DS85","v":0},{"$f":"Construction!DT85","v":0},{"$f":"Construction!DU85","v":0},{"$f":"Construction!DV85","v":0},{"$f":"Construction!DW85","v":0},{"$f":"Construction!DX85","v":0},{"$f":"Construction!DY85","v":0},{"$f":"Construction!DZ85","v":0},{"$f":"Construction!EA85","v":0},{"$f":"Construction!EB85","v":0},{"$f":"Construction!EC85","v":0},{"$f":"Construction!ED85","v":0},{"$f":"Construction!EE85","v":0},{"$f":"Construction!EF85","v":0},{"$f":"Construction!EG85","v":0},{"$f":"Construction!EH85","v":0},{"$f":"Construction!EI85","v":0},{"$f":"Construction!EJ85","v":0},{"$f":"Construction!EK85","v":0},{"$f":"Construction!EL85","v":0},{"$f":"Construction!EM85","v":0},{"$f":"Construction!EN85","v":0},{"$f":"Construction!EO85","v":0},{"$f":"Construction!EP85","v":0},{"$f":"Construction!EQ85","v":0},{"$f":"Construction!ER85","v":0},{"$f":"Construction!ES85","v":0},{"$f":"Construction!ET85","v":0},{"$f":"Construction!EU85","v":0},{"$f":"Construction!EV85","v":0},{"$f":"Construction!EW85","v":0},{"$f":"Construction!EX85","v":0},{"$f":"Construction!EY85","v":0},{"$f":"Construction!EZ85","v":0},{"$f":"Construction!FA85","v":0},{"$f":"Construction!FB85","v":0},{"$f":"Construction!FC85","v":0},{"$f":"Construction!FD85","v":0},{"$f":"Construction!FE85","v":0},{"$f":"Construction!FF85","v":0},{"$f":"Construction!FG85","v":0},{"$f":"Construction!FH85","v":0},{"$f":"Construction!FI85","v":0},{"$f":"Construction!FJ85","v":0},{"$f":"Construction!FK85","v":0},{"$f":"Construction!FL85","v":0},{"$f":"Construction!FM85","v":0},{"$f":"Construction!FN85","v":0},{"$f":"Construction!FO85","v":0},{"$f":"Construction!FP85","v":0},{"$f":"Construction!FQ85","v":0},{"$f":"Construction!FR85","v":0},{"$f":"Construction!FS85","v":0}]
[null,null,"Balance c/f",null,null,null,null,null,{"$f":"SUM(I20:I22)","v":0},{"$f":"SUM(J20:J22)","v":0},0,0,66499.650000000009,152303.892796125,212436.14838464968,302349.42292896862,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,{"$f":"SUM(BV20:BV22)","v":408673.26292896864},408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,{"$f":"SUM(EH20:EH22)","v":408673.26292896864},408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864,408673.26292896864]
[]
[null,null,"Per period"]
[null,null,"Tax equity partner ",null,null,null,null,{"$f":"SUM(I26:FS26)","v":106323.84},{"$f":"I22","v":0},{"$f":"J22","v":0},0,0,0,0,0,0,106323.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sponsor partner",null,null,null,null,302349.42292896862,{"$f":"I21","v":0},{"$f":"J21","v":0},0,0,66499.650000000009,85804.242796124992,60132.255588524684,89913.274544318949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,408673.26292896864,{"$f":"MAX(SUM(I26:I27),0)","v":0},{"$f":"MAX(SUM(J26:J27),0)","v":0},0,0,66499.650000000009,85804.242796124992,60132.255588524684,89913.274544318949,106323.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(SUM(BV26:BV27),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(SUM(EH26: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]
[]
[null,null,"Cumulative equity invested"]
[null,null,"Tax equity partner ",null,null,null,null,null,{"$f":"SUM($I26:I26)*MAX(I$4:I$6)","v":0},{"$f":"SUM($I26:J26)*MAX(J$4:J$6)","v":0},{"$f":"SUM($I26:K26)*MAX(K$4:K$6)","v":0},{"$f":"SUM($I26:L26)*MAX(L$4:L$6)","v":0},{"$f":"SUM($I26:M26)*MAX(M$4:M$6)","v":0},{"$f":"SUM($I26:N26)*MAX(N$4:N$6)","v":0},{"$f":"SUM($I26:O26)*MAX(O$4:O$6)","v":0},{"$f":"SUM($I26:P26)*MAX(P$4:P$6)","v":0},{"$f":"SUM($I26:Q26)*MAX(Q$4:Q$6)","v":106323.84},{"$f":"SUM($I26:R26)*MAX(R$4:R$6)","v":106323.84},{"$f":"SUM($I26:S26)*MAX(S$4:S$6)","v":106323.84},{"$f":"SUM($I26:T26)*MAX(T$4:T$6)","v":106323.84},{"$f":"SUM($I26:U26)*MAX(U$4:U$6)","v":106323.84},{"$f":"SUM($I26:V26)*MAX(V$4:V$6)","v":106323.84},{"$f":"SUM($I26:W26)*MAX(W$4:W$6)","v":106323.84},{"$f":"SUM($I26:X26)*MAX(X$4:X$6)","v":106323.84},{"$f":"SUM($I26:Y26)*MAX(Y$4:Y$6)","v":106323.84},{"$f":"SUM($I26:Z26)*MAX(Z$4:Z$6)","v":106323.84},{"$f":"SUM($I26:AA26)*MAX(AA$4:AA$6)","v":106323.84},{"$f":"SUM($I26:AB26)*MAX(AB$4:AB$6)","v":106323.84},{"$f":"SUM($I26:AC26)*MAX(AC$4:AC$6)","v":106323.84},{"$f":"SUM($I26:AD26)*MAX(AD$4:AD$6)","v":106323.84},{"$f":"SUM($I26:AE26)*MAX(AE$4:AE$6)","v":106323.84},{"$f":"SUM($I26:AF26)*MAX(AF$4:AF$6)","v":106323.84},{"$f":"SUM($I26:AG26)*MAX(AG$4:AG$6)","v":106323.84},{"$f":"SUM($I26:AH26)*MAX(AH$4:AH$6)","v":106323.84},{"$f":"SUM($I26:AI26)*MAX(AI$4:AI$6)","v":106323.84},{"$f":"SUM($I26:AJ26)*MAX(AJ$4:AJ$6)","v":106323.84},{"$f":"SUM($I26:AK26)*MAX(AK$4:AK$6)","v":106323.84},{"$f":"SUM($I26:AL26)*MAX(AL$4:AL$6)","v":106323.84},{"$f":"SUM($I26:AM26)*MAX(AM$4:AM$6)","v":106323.84},{"$f":"SUM($I26:AN26)*MAX(AN$4:AN$6)","v":106323.84},{"$f":"SUM($I26:AO26)*MAX(AO$4:AO$6)","v":106323.84},{"$f":"SUM($I26:AP26)*MAX(AP$4:AP$6)","v":106323.84},{"$f":"SUM($I26:AQ26)*MAX(AQ$4:AQ$6)","v":106323.84},{"$f":"SUM($I26:AR26)*MAX(AR$4:AR$6)","v":106323.84},{"$f":"SUM($I26:AS26)*MAX(AS$4:AS$6)","v":106323.84},{"$f":"SUM($I26:AT26)*MAX(AT$4:AT$6)","v":106323.84},{"$f":"SUM($I26:AU26)*MAX(AU$4:AU$6)","v":106323.84},{"$f":"SUM($I26:AV26)*MAX(AV$4:AV$6)","v":106323.84},{"$f":"SUM($I26:AW26)*MAX(AW$4:AW$6)","v":106323.84},{"$f":"SUM($I26:AX26)*MAX(AX$4:AX$6)","v":106323.84},{"$f":"SUM($I26:AY26)*MAX(AY$4:AY$6)","v":106323.84},{"$f":"SUM($I26:AZ26)*MAX(AZ$4:AZ$6)","v":106323.84},{"$f":"SUM($I26:BA26)*MAX(BA$4:BA$6)","v":106323.84},{"$f":"SUM($I26:BB26)*MAX(BB$4:BB$6)","v":106323.84},{"$f":"SUM($I26:BC26)*MAX(BC$4:BC$6)","v":106323.84},{"$f":"SUM($I26:BD26)*MAX(BD$4:BD$6)","v":106323.84},{"$f":"SUM($I26:BE26)*MAX(BE$4:BE$6)","v":106323.84},{"$f":"SUM($I26:BF26)*MAX(BF$4:BF$6)","v":106323.84},{"$f":"SUM($I26:BG26)*MAX(BG$4:BG$6)","v":106323.84},{"$f":"SUM($I26:BH26)*MAX(BH$4:BH$6)","v":106323.84},{"$f":"SUM($I26:BI26)*MAX(BI$4:BI$6)","v":106323.84},{"$f":"SUM($I26:BJ26)*MAX(BJ$4:BJ$6)","v":106323.84},{"$f":"SUM($I26:BK26)*MAX(BK$4:BK$6)","v":106323.84},{"$f":"SUM($I26:BL26)*MAX(BL$4:BL$6)","v":106323.84},{"$f":"SUM($I26:BM26)*MAX(BM$4:BM$6)","v":106323.84},{"$f":"SUM($I26:BN26)*MAX(BN$4:BN$6)","v":106323.84},{"$f":"SUM($I26:BO26)*MAX(BO$4:BO$6)","v":106323.84},{"$f":"SUM($I26:BP26)*MAX(BP$4:BP$6)","v":106323.84},{"$f":"SUM($I26:BQ26)*MAX(BQ$4:BQ$6)","v":106323.84},{"$f":"SUM($I26:BR26)*MAX(BR$4:BR$6)","v":106323.84},{"$f":"SUM($I26:BS26)*MAX(BS$4:BS$6)","v":106323.84},{"$f":"SUM($I26:BT26)*MAX(BT$4:BT$6)","v":106323.84},{"$f":"SUM($I26:BU26)*MAX(BU$4:BU$6)","v":106323.84},{"$f":"SUM($I26:BV26)*MAX(BV$4:BV$6)","v":106323.84},{"$f":"SUM($I26:BW26)*MAX(BW$4:BW$6)","v":106323.84},{"$f":"SUM($I26:BX26)*MAX(BX$4:BX$6)","v":106323.84},{"$f":"SUM($I26:BY26)*MAX(BY$4:BY$6)","v":106323.84},{"$f":"SUM($I26:BZ26)*MAX(BZ$4:BZ$6)","v":106323.84},{"$f":"SUM($I26:CA26)*MAX(CA$4:CA$6)","v":106323.84},{"$f":"SUM($I26:CB26)*MAX(CB$4:CB$6)","v":106323.84},{"$f":"SUM($I26:CC26)*MAX(CC$4:CC$6)","v":106323.84},{"$f":"SUM($I26:CD26)*MAX(CD$4:CD$6)","v":106323.84},{"$f":"SUM($I26:CE26)*MAX(CE$4:CE$6)","v":106323.84},{"$f":"SUM($I26:CF26)*MAX(CF$4:CF$6)","v":106323.84},{"$f":"SUM($I26:CG26)*MAX(CG$4:CG$6)","v":106323.84},{"$f":"SUM($I26:CH26)*MAX(CH$4:CH$6)","v":106323.84},{"$f":"SUM($I26:CI26)*MAX(CI$4:CI$6)","v":106323.84},{"$f":"SUM($I26:CJ26)*MAX(CJ$4:CJ$6)","v":106323.84},{"$f":"SUM($I26:CK26)*MAX(CK$4:CK$6)","v":106323.84},{"$f":"SUM($I26:CL26)*MAX(CL$4:CL$6)","v":106323.84},{"$f":"SUM($I26:CM26)*MAX(CM$4:CM$6)","v":106323.84},{"$f":"SUM($I26:CN26)*MAX(CN$4:CN$6)","v":106323.84},{"$f":"SUM($I26:CO26)*MAX(CO$4:CO$6)","v":106323.84},{"$f":"SUM($I26:CP26)*MAX(CP$4:CP$6)","v":106323.84},{"$f":"SUM($I26:CQ26)*MAX(CQ$4:CQ$6)","v":106323.84},{"$f":"SUM($I26:CR26)*MAX(CR$4:CR$6)","v":106323.84},{"$f":"SUM($I26:CS26)*MAX(CS$4:CS$6)","v":106323.84},{"$f":"SUM($I26:CT26)*MAX(CT$4:CT$6)","v":106323.84},{"$f":"SUM($I26:CU26)*MAX(CU$4:CU$6)","v":106323.84},{"$f":"SUM($I26:CV26)*MAX(CV$4:CV$6)","v":106323.84},{"$f":"SUM($I26:CW26)*MAX(CW$4:CW$6)","v":106323.84},{"$f":"SUM($I26:CX26)*MAX(CX$4:CX$6)","v":106323.84},{"$f":"SUM($I26:CY26)*MAX(CY$4:CY$6)","v":106323.84},{"$f":"SUM($I26:CZ26)*MAX(CZ$4:CZ$6)","v":106323.84},{"$f":"SUM($I26:DA26)*MAX(DA$4:DA$6)","v":106323.84},{"$f":"SUM($I26:DB26)*MAX(DB$4:DB$6)","v":106323.84},{"$f":"SUM($I26:DC26)*MAX(DC$4:DC$6)","v":106323.84},{"$f":"SUM($I26:DD26)*MAX(DD$4:DD$6)","v":106323.84},{"$f":"SUM($I26:DE26)*MAX(DE$4:DE$6)","v":106323.84},{"$f":"SUM($I26:DF26)*MAX(DF$4:DF$6)","v":106323.84},{"$f":"SUM($I26:DG26)*MAX(DG$4:DG$6)","v":106323.84},{"$f":"SUM($I26:DH26)*MAX(DH$4:DH$6)","v":106323.84},{"$f":"SUM($I26:DI26)*MAX(DI$4:DI$6)","v":106323.84},{"$f":"SUM($I26:DJ26)*MAX(DJ$4:DJ$6)","v":106323.84},{"$f":"SUM($I26:DK26)*MAX(DK$4:DK$6)","v":106323.84},{"$f":"SUM($I26:DL26)*MAX(DL$4:DL$6)","v":106323.84},{"$f":"SUM($I26:DM26)*MAX(DM$4:DM$6)","v":106323.84},{"$f":"SUM($I26:DN26)*MAX(DN$4:DN$6)","v":106323.84},{"$f":"SUM($I26:DO26)*MAX(DO$4:DO$6)","v":106323.84},{"$f":"SUM($I26:DP26)*MAX(DP$4:DP$6)","v":106323.84},{"$f":"SUM($I26:DQ26)*MAX(DQ$4:DQ$6)","v":106323.84},{"$f":"SUM($I26:DR26)*MAX(DR$4:DR$6)","v":106323.84},{"$f":"SUM($I26:DS26)*MAX(DS$4:DS$6)","v":106323.84},{"$f":"SUM($I26:DT26)*MAX(DT$4:DT$6)","v":106323.84},{"$f":"SUM($I26:DU26)*MAX(DU$4:DU$6)","v":106323.84},{"$f":"SUM($I26:DV26)*MAX(DV$4:DV$6)","v":106323.84},{"$f":"SUM($I26:DW26)*MAX(DW$4:DW$6)","v":106323.84},{"$f":"SUM($I26:DX26)*MAX(DX$4:DX$6)","v":106323.84},{"$f":"SUM($I26:DY26)*MAX(DY$4:DY$6)","v":106323.84},{"$f":"SUM($I26:DZ26)*MAX(DZ$4:DZ$6)","v":106323.84},{"$f":"SUM($I26:EA26)*MAX(EA$4:EA$6)","v":106323.84},{"$f":"SUM($I26:EB26)*MAX(EB$4:EB$6)","v":106323.84},{"$f":"SUM($I26:EC26)*MAX(EC$4:EC$6)","v":106323.84},{"$f":"SUM($I26:ED26)*MAX(ED$4:ED$6)","v":106323.84},{"$f":"SUM($I26:EE26)*MAX(EE$4:EE$6)","v":106323.84},{"$f":"SUM($I26:EF26)*MAX(EF$4:EF$6)","v":106323.84},{"$f":"SUM($I26:EG26)*MAX(EG$4:EG$6)","v":106323.84},{"$f":"SUM($I26:EH26)*MAX(EH$4:EH$6)","v":106323.84},{"$f":"SUM($I26:EI26)*MAX(EI$4:EI$6)","v":106323.84},{"$f":"SUM($I26:EJ26)*MAX(EJ$4:EJ$6)","v":106323.84},{"$f":"SUM($I26:EK26)*MAX(EK$4:EK$6)","v":106323.84},{"$f":"SUM($I26:EL26)*MAX(EL$4:EL$6)","v":106323.84},{"$f":"SUM($I26:EM26)*MAX(EM$4:EM$6)","v":106323.84},{"$f":"SUM($I26:EN26)*MAX(EN$4:EN$6)","v":106323.84},{"$f":"SUM($I26:EO26)*MAX(EO$4:EO$6)","v":106323.84},{"$f":"SUM($I26:EP26)*MAX(EP$4:EP$6)","v":106323.84},{"$f":"SUM($I26:EQ26)*MAX(EQ$4:EQ$6)","v":106323.84},{"$f":"SUM($I26:ER26)*MAX(ER$4:ER$6)","v":106323.84},{"$f":"SUM($I26:ES26)*MAX(ES$4:ES$6)","v":106323.84},{"$f":"SUM($I26:ET26)*MAX(ET$4:ET$6)","v":106323.84},{"$f":"SUM($I26:EU26)*MAX(EU$4:EU$6)","v":106323.84},{"$f":"SUM($I26:EV26)*MAX(EV$4:EV$6)","v":106323.84},{"$f":"SUM($I26:EW26)*MAX(EW$4:EW$6)","v":106323.84},{"$f":"SUM($I26:EX26)*MAX(EX$4:EX$6)","v":106323.84},{"$f":"SUM($I26:EY26)*MAX(EY$4:EY$6)","v":106323.84},{"$f":"SUM($I26:EZ26)*MAX(EZ$4:EZ$6)","v":106323.84},{"$f":"SUM($I26:FA26)*MAX(FA$4:FA$6)","v":0},{"$f":"SUM($I26:FB26)*MAX(FB$4:FB$6)","v":0},{"$f":"SUM($I26:FC26)*MAX(FC$4:FC$6)","v":0},{"$f":"SUM($I26:FD26)*MAX(FD$4:FD$6)","v":0},{"$f":"SUM($I26:FE26)*MAX(FE$4:FE$6)","v":0},{"$f":"SUM($I26:FF26)*MAX(FF$4:FF$6)","v":0},{"$f":"SUM($I26:FG26)*MAX(FG$4:FG$6)","v":0},{"$f":"SUM($I26:FH26)*MAX(FH$4:FH$6)","v":0},{"$f":"SUM($I26:FI26)*MAX(FI$4:FI$6)","v":0},{"$f":"SUM($I26:FJ26)*MAX(FJ$4:FJ$6)","v":0},{"$f":"SUM($I26:FK26)*MAX(FK$4:FK$6)","v":0},{"$f":"SUM($I26:FL26)*MAX(FL$4:FL$6)","v":0},{"$f":"SUM($I26:FM26)*MAX(FM$4:FM$6)","v":0},{"$f":"SUM($I26:FN26)*MAX(FN$4:FN$6)","v":0},{"$f":"SUM($I26:FO26)*MAX(FO$4:FO$6)","v":0},{"$f":"SUM($I26:FP26)*MAX(FP$4:FP$6)","v":0},{"$f":"SUM($I26:FQ26)*MAX(FQ$4:FQ$6)","v":0},{"$f":"SUM($I26:FR26)*MAX(FR$4:FR$6)","v":0},{"$f":"SUM($I26:FS26)*MAX(FS$4:FS$6)","v":0},{"$f":"SUM($I26:FT26)*MAX(FT$4:FT$6)","v":0},{"$f":"SUM($I26:FU26)*MAX(FU$4:FU$6)","v":0},{"$f":"SUM($I26:FV26)*MAX(FV$4:FV$6)","v":0}]
[null,null,"Sponsor partner",null,null,null,null,null,{"$f":"SUM($I27:I27)*MAX(I$4:I$6)","v":0},{"$f":"SUM($I27:J27)*MAX(J$4:J$6)","v":0},{"$f":"SUM($I27:K27)*MAX(K$4:K$6)","v":0},{"$f":"SUM($I27:L27)*MAX(L$4:L$6)","v":0},{"$f":"SUM($I27:M27)*MAX(M$4:M$6)","v":66499.650000000009},{"$f":"SUM($I27:N27)*MAX(N$4:N$6)","v":152303.892796125},{"$f":"SUM($I27:O27)*MAX(O$4:O$6)","v":212436.14838464968},{"$f":"SUM($I27:P27)*MAX(P$4:P$6)","v":302349.42292896862},{"$f":"SUM($I27:Q27)*MAX(Q$4:Q$6)","v":302349.42292896862},{"$f":"SUM($I27:R27)*MAX(R$4:R$6)","v":302349.42292896862},{"$f":"SUM($I27:S27)*MAX(S$4:S$6)","v":302349.42292896862},{"$f":"SUM($I27:T27)*MAX(T$4:T$6)","v":302349.42292896862},{"$f":"SUM($I27:U27)*MAX(U$4:U$6)","v":302349.42292896862},{"$f":"SUM($I27:V27)*MAX(V$4:V$6)","v":302349.42292896862},{"$f":"SUM($I27:W27)*MAX(W$4:W$6)","v":302349.42292896862},{"$f":"SUM($I27:X27)*MAX(X$4:X$6)","v":302349.42292896862},{"$f":"SUM($I27:Y27)*MAX(Y$4:Y$6)","v":302349.42292896862},{"$f":"SUM($I27:Z27)*MAX(Z$4:Z$6)","v":302349.42292896862},{"$f":"SUM($I27:AA27)*MAX(AA$4:AA$6)","v":302349.42292896862},{"$f":"SUM($I27:AB27)*MAX(AB$4:AB$6)","v":302349.42292896862},{"$f":"SUM($I27:AC27)*MAX(AC$4:AC$6)","v":302349.42292896862},{"$f":"SUM($I27:AD27)*MAX(AD$4:AD$6)","v":302349.42292896862},{"$f":"SUM($I27:AE27)*MAX(AE$4:AE$6)","v":302349.42292896862},{"$f":"SUM($I27:AF27)*MAX(AF$4:AF$6)","v":302349.42292896862},{"$f":"SUM($I27:AG27)*MAX(AG$4:AG$6)","v":302349.42292896862},{"$f":"SUM($I27:AH27)*MAX(AH$4:AH$6)","v":302349.42292896862},{"$f":"SUM($I27:AI27)*MAX(AI$4:AI$6)","v":302349.42292896862},{"$f":"SUM($I27:AJ27)*MAX(AJ$4:AJ$6)","v":302349.42292896862},{"$f":"SUM($I27:AK27)*MAX(AK$4:AK$6)","v":302349.42292896862},{"$f":"SUM($I27:AL27)*MAX(AL$4:AL$6)","v":302349.42292896862},{"$f":"SUM($I27:AM27)*MAX(AM$4:AM$6)","v":302349.42292896862},{"$f":"SUM($I27:AN27)*MAX(AN$4:AN$6)","v":302349.42292896862},{"$f":"SUM($I27:AO27)*MAX(AO$4:AO$6)","v":302349.42292896862},{"$f":"SUM($I27:AP27)*MAX(AP$4:AP$6)","v":302349.42292896862},{"$f":"SUM($I27:AQ27)*MAX(AQ$4:AQ$6)","v":302349.42292896862},{"$f":"SUM($I27:AR27)*MAX(AR$4:AR$6)","v":302349.42292896862},{"$f":"SUM($I27:AS27)*MAX(AS$4:AS$6)","v":302349.42292896862},{"$f":"SUM($I27:AT27)*MAX(AT$4:AT$6)","v":302349.42292896862},{"$f":"SUM($I27:AU27)*MAX(AU$4:AU$6)","v":302349.42292896862},{"$f":"SUM($I27:AV27)*MAX(AV$4:AV$6)","v":302349.42292896862},{"$f":"SUM($I27:AW27)*MAX(AW$4:AW$6)","v":302349.42292896862},{"$f":"SUM($I27:AX27)*MAX(AX$4:AX$6)","v":302349.42292896862},{"$f":"SUM($I27:AY27)*MAX(AY$4:AY$6)","v":302349.42292896862},{"$f":"SUM($I27:AZ27)*MAX(AZ$4:AZ$6)","v":302349.42292896862},{"$f":"SUM($I27:BA27)*MAX(BA$4:BA$6)","v":302349.42292896862},{"$f":"SUM($I27:BB27)*MAX(BB$4:BB$6)","v":302349.42292896862},{"$f":"SUM($I27:BC27)*MAX(BC$4:BC$6)","v":302349.42292896862},{"$f":"SUM($I27:BD27)*MAX(BD$4:BD$6)","v":302349.42292896862},{"$f":"SUM($I27:BE27)*MAX(BE$4:BE$6)","v":302349.42292896862},{"$f":"SUM($I27:BF27)*MAX(BF$4:BF$6)","v":302349.42292896862},{"$f":"SUM($I27:BG27)*MAX(BG$4:BG$6)","v":302349.42292896862},{"$f":"SUM($I27:BH27)*MAX(BH$4:BH$6)","v":302349.42292896862},{"$f":"SUM($I27:BI27)*MAX(BI$4:BI$6)","v":302349.42292896862},{"$f":"SUM($I27:BJ27)*MAX(BJ$4:BJ$6)","v":302349.42292896862},{"$f":"SUM($I27:BK27)*MAX(BK$4:BK$6)","v":302349.42292896862},{"$f":"SUM($I27:BL27)*MAX(BL$4:BL$6)","v":302349.42292896862},{"$f":"SUM($I27:BM27)*MAX(BM$4:BM$6)","v":302349.42292896862},{"$f":"SUM($I27:BN27)*MAX(BN$4:BN$6)","v":302349.42292896862},{"$f":"SUM($I27:BO27)*MAX(BO$4:BO$6)","v":302349.42292896862},{"$f":"SUM($I27:BP27)*MAX(BP$4:BP$6)","v":302349.42292896862},{"$f":"SUM($I27:BQ27)*MAX(BQ$4:BQ$6)","v":302349.42292896862},{"$f":"SUM($I27:BR27)*MAX(BR$4:BR$6)","v":302349.42292896862},{"$f":"SUM($I27:BS27)*MAX(BS$4:BS$6)","v":302349.42292896862},{"$f":"SUM($I27:BT27)*MAX(BT$4:BT$6)","v":302349.42292896862},{"$f":"SUM($I27:BU27)*MAX(BU$4:BU$6)","v":302349.42292896862},{"$f":"SUM($I27:BV27)*MAX(BV$4:BV$6)","v":302349.42292896862},{"$f":"SUM($I27:BW27)*MAX(BW$4:BW$6)","v":302349.42292896862},{"$f":"SUM($I27:BX27)*MAX(BX$4:BX$6)","v":302349.42292896862},{"$f":"SUM($I27:BY27)*MAX(BY$4:BY$6)","v":302349.42292896862},{"$f":"SUM($I27:BZ27)*MAX(BZ$4:BZ$6)","v":302349.42292896862},{"$f":"SUM($I27:CA27)*MAX(CA$4:CA$6)","v":302349.42292896862},{"$f":"SUM($I27:CB27)*MAX(CB$4:CB$6)","v":302349.42292896862},{"$f":"SUM($I27:CC27)*MAX(CC$4:CC$6)","v":302349.42292896862},{"$f":"SUM($I27:CD27)*MAX(CD$4:CD$6)","v":302349.42292896862},{"$f":"SUM($I27:CE27)*MAX(CE$4:CE$6)","v":302349.42292896862},{"$f":"SUM($I27:CF27)*MAX(CF$4:CF$6)","v":302349.42292896862},{"$f":"SUM($I27:CG27)*MAX(CG$4:CG$6)","v":302349.42292896862},{"$f":"SUM($I27:CH27)*MAX(CH$4:CH$6)","v":302349.42292896862},{"$f":"SUM($I27:CI27)*MAX(CI$4:CI$6)","v":302349.42292896862},{"$f":"SUM($I27:CJ27)*MAX(CJ$4:CJ$6)","v":302349.42292896862},{"$f":"SUM($I27:CK27)*MAX(CK$4:CK$6)","v":302349.42292896862},{"$f":"SUM($I27:CL27)*MAX(CL$4:CL$6)","v":302349.42292896862},{"$f":"SUM($I27:CM27)*MAX(CM$4:CM$6)","v":302349.42292896862},{"$f":"SUM($I27:CN27)*MAX(CN$4:CN$6)","v":302349.42292896862},{"$f":"SUM($I27:CO27)*MAX(CO$4:CO$6)","v":302349.42292896862},{"$f":"SUM($I27:CP27)*MAX(CP$4:CP$6)","v":302349.42292896862},{"$f":"SUM($I27:CQ27)*MAX(CQ$4:CQ$6)","v":302349.42292896862},{"$f":"SUM($I27:CR27)*MAX(CR$4:CR$6)","v":302349.42292896862},{"$f":"SUM($I27:CS27)*MAX(CS$4:CS$6)","v":302349.42292896862},{"$f":"SUM($I27:CT27)*MAX(CT$4:CT$6)","v":302349.42292896862},{"$f":"SUM($I27:CU27)*MAX(CU$4:CU$6)","v":302349.42292896862},{"$f":"SUM($I27:CV27)*MAX(CV$4:CV$6)","v":302349.42292896862},{"$f":"SUM($I27:CW27)*MAX(CW$4:CW$6)","v":302349.42292896862},{"$f":"SUM($I27:CX27)*MAX(CX$4:CX$6)","v":302349.42292896862},{"$f":"SUM($I27:CY27)*MAX(CY$4:CY$6)","v":302349.42292896862},{"$f":"SUM($I27:CZ27)*MAX(CZ$4:CZ$6)","v":302349.42292896862},{"$f":"SUM($I27:DA27)*MAX(DA$4:DA$6)","v":302349.42292896862},{"$f":"SUM($I27:DB27)*MAX(DB$4:DB$6)","v":302349.42292896862},{"$f":"SUM($I27:DC27)*MAX(DC$4:DC$6)","v":302349.42292896862},{"$f":"SUM($I27:DD27)*MAX(DD$4:DD$6)","v":302349.42292896862},{"$f":"SUM($I27:DE27)*MAX(DE$4:DE$6)","v":302349.42292896862},{"$f":"SUM($I27:DF27)*MAX(DF$4:DF$6)","v":302349.42292896862},{"$f":"SUM($I27:DG27)*MAX(DG$4:DG$6)","v":302349.42292896862},{"$f":"SUM($I27:DH27)*MAX(DH$4:DH$6)","v":302349.42292896862},{"$f":"SUM($I27:DI27)*MAX(DI$4:DI$6)","v":302349.42292896862},{"$f":"SUM($I27:DJ27)*MAX(DJ$4:DJ$6)","v":302349.42292896862},{"$f":"SUM($I27:DK27)*MAX(DK$4:DK$6)","v":302349.42292896862},{"$f":"SUM($I27:DL27)*MAX(DL$4:DL$6)","v":302349.42292896862},{"$f":"SUM($I27:DM27)*MAX(DM$4:DM$6)","v":302349.42292896862},{"$f":"SUM($I27:DN27)*MAX(DN$4:DN$6)","v":302349.42292896862},{"$f":"SUM($I27:DO27)*MAX(DO$4:DO$6)","v":302349.42292896862},{"$f":"SUM($I27:DP27)*MAX(DP$4:DP$6)","v":302349.42292896862},{"$f":"SUM($I27:DQ27)*MAX(DQ$4:DQ$6)","v":302349.42292896862},{"$f":"SUM($I27:DR27)*MAX(DR$4:DR$6)","v":302349.42292896862},{"$f":"SUM($I27:DS27)*MAX(DS$4:DS$6)","v":302349.42292896862},{"$f":"SUM($I27:DT27)*MAX(DT$4:DT$6)","v":302349.42292896862},{"$f":"SUM($I27:DU27)*MAX(DU$4:DU$6)","v":302349.42292896862},{"$f":"SUM($I27:DV27)*MAX(DV$4:DV$6)","v":302349.42292896862},{"$f":"SUM($I27:DW27)*MAX(DW$4:DW$6)","v":302349.42292896862},{"$f":"SUM($I27:DX27)*MAX(DX$4:DX$6)","v":302349.42292896862},{"$f":"SUM($I27:DY27)*MAX(DY$4:DY$6)","v":302349.42292896862},{"$f":"SUM($I27:DZ27)*MAX(DZ$4:DZ$6)","v":302349.42292896862},{"$f":"SUM($I27:EA27)*MAX(EA$4:EA$6)","v":302349.42292896862},{"$f":"SUM($I27:EB27)*MAX(EB$4:EB$6)","v":302349.42292896862},{"$f":"SUM($I27:EC27)*MAX(EC$4:EC$6)","v":302349.42292896862},{"$f":"SUM($I27:ED27)*MAX(ED$4:ED$6)","v":302349.42292896862},{"$f":"SUM($I27:EE27)*MAX(EE$4:EE$6)","v":302349.42292896862},{"$f":"SUM($I27:EF27)*MAX(EF$4:EF$6)","v":302349.42292896862},{"$f":"SUM($I27:EG27)*MAX(EG$4:EG$6)","v":302349.42292896862},{"$f":"SUM($I27:EH27)*MAX(EH$4:EH$6)","v":302349.42292896862},{"$f":"SUM($I27:EI27)*MAX(EI$4:EI$6)","v":302349.42292896862},{"$f":"SUM($I27:EJ27)*MAX(EJ$4:EJ$6)","v":302349.42292896862},{"$f":"SUM($I27:EK27)*MAX(EK$4:EK$6)","v":302349.42292896862},{"$f":"SUM($I27:EL27)*MAX(EL$4:EL$6)","v":302349.42292896862},{"$f":"SUM($I27:EM27)*MAX(EM$4:EM$6)","v":302349.42292896862},{"$f":"SUM($I27:EN27)*MAX(EN$4:EN$6)","v":302349.42292896862},{"$f":"SUM($I27:EO27)*MAX(EO$4:EO$6)","v":302349.42292896862},{"$f":"SUM($I27:EP27)*MAX(EP$4:EP$6)","v":302349.42292896862},{"$f":"SUM($I27:EQ27)*MAX(EQ$4:EQ$6)","v":302349.42292896862},{"$f":"SUM($I27:ER27)*MAX(ER$4:ER$6)","v":302349.42292896862},{"$f":"SUM($I27:ES27)*MAX(ES$4:ES$6)","v":302349.42292896862},{"$f":"SUM($I27:ET27)*MAX(ET$4:ET$6)","v":302349.42292896862},{"$f":"SUM($I27:EU27)*MAX(EU$4:EU$6)","v":302349.42292896862},{"$f":"SUM($I27:EV27)*MAX(EV$4:EV$6)","v":302349.42292896862},{"$f":"SUM($I27:EW27)*MAX(EW$4:EW$6)","v":302349.42292896862},{"$f":"SUM($I27:EX27)*MAX(EX$4:EX$6)","v":302349.42292896862},{"$f":"SUM($I27:EY27)*MAX(EY$4:EY$6)","v":302349.42292896862},{"$f":"SUM($I27:EZ27)*MAX(EZ$4:EZ$6)","v":302349.42292896862},{"$f":"SUM($I27:FA27)*MAX(FA$4:FA$6)","v":0},{"$f":"SUM($I27:FB27)*MAX(FB$4:FB$6)","v":0},{"$f":"SUM($I27:FC27)*MAX(FC$4:FC$6)","v":0},{"$f":"SUM($I27:FD27)*MAX(FD$4:FD$6)","v":0},{"$f":"SUM($I27:FE27)*MAX(FE$4:FE$6)","v":0},{"$f":"SUM($I27:FF27)*MAX(FF$4:FF$6)","v":0},{"$f":"SUM($I27:FG27)*MAX(FG$4:FG$6)","v":0},{"$f":"SUM($I27:FH27)*MAX(FH$4:FH$6)","v":0},{"$f":"SUM($I27:FI27)*MAX(FI$4:FI$6)","v":0},{"$f":"SUM($I27:FJ27)*MAX(FJ$4:FJ$6)","v":0},{"$f":"SUM($I27:FK27)*MAX(FK$4:FK$6)","v":0},{"$f":"SUM($I27:FL27)*MAX(FL$4:FL$6)","v":0},{"$f":"SUM($I27:FM27)*MAX(FM$4:FM$6)","v":0},{"$f":"SUM($I27:FN27)*MAX(FN$4:FN$6)","v":0},{"$f":"SUM($I27:FO27)*MAX(FO$4:FO$6)","v":0},{"$f":"SUM($I27:FP27)*MAX(FP$4:FP$6)","v":0},{"$f":"SUM($I27:FQ27)*MAX(FQ$4:FQ$6)","v":0},{"$f":"SUM($I27:FR27)*MAX(FR$4:FR$6)","v":0},{"$f":"SUM($I27:FS27)*MAX(FS$4:FS$6)","v":0},{"$f":"SUM($I27:FT27)*MAX(FT$4:FT$6)","v":0},{"$f":"SUM($I27:FU27)*MAX(FU$4:FU$6)","v":0},{"$f":"SUM($I27:FV27)*MAX(FV$4:FV$6)","v":0}]
[]
[null,null,"Distribution split"]
[null,null,"Tax equity partner ","%",null,null,null,null,{"$f":"Timing!K24","v":0}]
[null,null,"Sponsor partner","%"]
[null,null,"Total","%"]
[null,null,"Check for full distributions","Check"]
[]
[]
[]
[]
[null,null,"ITC"]
[null,null,"ITC earned / tax credit generated","USD '000",{"$f":"'Inputs - Tax'!$J$48","v":88603.199999999997},null,null,{"$f":"SUM(I44:FS44)","v":88603.199999999997},{"$f":"IF(I2=Op_start,$E$44*I6,0)","v":0},0,0,0,0,0,0,0,88603.199999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO2=Op_start,$E$44*AO6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU2=Op_start,$E$44*BU6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DA2=Op_start,$E$44*DA6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EG2=Op_start,$E$44*EG6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FM2=Op_start,$E$44*FM6,0)","v":0},0,0,0,0,0,0]

{"sheet":"Dep","index":16,"n_rows":175,"n_cols":175,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["DEPRECIATION"]
[null,null,"Start of Period",null,null,null,null,null,{"$f":"Timing!K2","v":"2020-01-01"},{"$f":"Timing!L2","v":"2020-04-01"},{"$f":"Timing!M2","v":"2020-07-01"},{"$f":"Timing!N2","v":"2020-10-01"},{"$f":"Timing!O2","v":"2021-01-01"},{"$f":"Timing!P2","v":"2021-04-01"},{"$f":"Timing!Q2","v":"2021-07-01"},{"$f":"Timing!R2","v":"2021-10-01"},{"$f":"Timing!S2","v":"2022-01-01"},{"$f":"Timing!T2","v":"2022-04-01"},{"$f":"Timing!U2","v":"2022-07-01"},{"$f":"Timing!V2","v":"2022-10-01"},{"$f":"Timing!W2","v":"2023-01-01"},{"$f":"Timing!X2","v":"2023-04-01"},{"$f":"Timing!Y2","v":"2023-07-01"},{"$f":"Timing!Z2","v":"2023-10-01"},{"$f":"Timing!AA2","v":"2024-01-01"},{"$f":"Timing!AB2","v":"2024-04-01"},{"$f":"Timing!AC2","v":"2024-07-01"},{"$f":"Timing!AD2","v":"2024-10-01"},{"$f":"Timing!AE2","v":"2025-01-01"},{"$f":"Timing!AF2","v":"2025-04-01"},{"$f":"Timing!AG2","v":"2025-07-01"},{"$f":"Timing!AH2","v":"2025-10-01"},{"$f":"Timing!AI2","v":"2026-01-01"},{"$f":"Timing!AJ2","v":"2026-04-01"},{"$f":"Timing!AK2","v":"2026-07-01"},{"$f":"Timing!AL2","v":"2026-10-01"},{"$f":"Timing!AM2","v":"2027-01-01"},{"$f":"Timing!AN2","v":"2027-04-01"},{"$f":"Timing!AO2","v":"2027-07-01"},{"$f":"Timing!AP2","v":"2027-10-01"},{"$f":"Timing!AQ2","v":"2028-01-01"},{"$f":"Timing!AR2","v":"2028-04-01"},{"$f":"Timing!AS2","v":"2028-07-01"},{"$f":"Timing!AT2","v":"2028-10-01"},{"$f":"Timing!AU2","v":"2029-01-01"},{"$f":"Timing!AV2","v":"2029-04-01"},{"$f":"Timing!AW2","v":"2029-07-01"},{"$f":"Timing!AX2","v":"2029-10-01"},{"$f":"Timing!AY2","v":"2030-01-01"},{"$f":"Timing!AZ2","v":"2030-04-01"},{"$f":"Timing!BA2","v":"2030-07-01"},{"$f":"Timing!BB2","v":"2030-10-01"},{"$f":"Timing!BC2","v":"2031-01-01"},{"$f":"Timing!BD2","v":"2031-04-01"},{"$f":"Timing!BE2","v":"2031-07-01"},{"$f":"Timing!BF2","v":"2031-10-01"},{"$f":"Timing!BG2","v":"2032-01-01"},{"$f":"Timing!BH2","v":"2032-04-01"},{"$f":"Timing!BI2","v":"2032-07-01"},{"$f":"Timing!BJ2","v":"2032-10-01"},{"$f":"Timing!BK2","v":"2033-01-01"},{"$f":"Timing!BL2","v":"2033-04-01"},{"$f":"Timing!BM2","v":"2033-07-01"},{"$f":"Timing!BN2","v":"2033-10-01"},{"$f":"Timing!BO2","v":"2034-01-01"},{"$f":"Timing!BP2","v":"2034-04-01"},{"$f":"Timing!BQ2","v":"2034-07-01"},{"$f":"Timing!BR2","v":"2034-10-01"},{"$f":"Timing!BS2","v":"2035-01-01"},{"$f":"Timing!BT2","v":"2035-04-01"},{"$f":"Timing!BU2","v":"2035-07-01"},{"$f":"Timing!BV2","v":"2035-10-01"},{"$f":"Timing!BW2","v":"2036-01-01"},{"$f":"Timing!BX2","v":"2036-04-01"},{"$f":"Timing!BY2","v":"2036-07-01"},{"$f":"Timing!BZ2","v":"2036-10-01"},{"$f":"Timing!CA2","v":"2037-01-01"},{"$f":"Timing!CB2","v":"2037-04-01"},{"$f":"Timing!CC2","v":"2037-07-01"},{"$f":"Timing!CD2","v":"2037-10-01"},{"$f":"Timing!CE2","v":"2038-01-01"},{"$f":"Timing!CF2","v":"2038-04-01"},{"$f":"Timing!CG2","v":"2038-07-01"},{"$f":"Timing!CH2","v":"2038-10-01"},{"$f":"Timing!CI2","v":"2039-01-01"},{"$f":"Timing!CJ2","v":"2039-04-01"},{"$f":"Timing!CK2","v":"2039-07-01"},{"$f":"Timing!CL2","v":"2039-10-01"},{"$f":"Timing!CM2","v":"2040-01-01"},{"$f":"Timing!CN2","v":"2040-04-01"},{"$f":"Timing!CO2","v":"2040-07-01"},{"$f":"Timing!CP2","v":"2040-10-01"},{"$f":"Timing!CQ2","v":"2041-01-01"},{"$f":"Timing!CR2","v":"2041-04-01"},{"$f":"Timing!CS2","v":"2041-07-01"},{"$f":"Timing!CT2","v":"2041-10-01"},{"$f":"Timing!CU2","v":"2042-01-01"},{"$f":"Timing!CV2","v":"2042-04-01"},{"$f":"Timing!CW2","v":"2042-07-01"},{"$f":"Timing!CX2","v":"2042-10-01"},{"$f":"Timing!CY2","v":"2043-01-01"},{"$f":"Timing!CZ2","v":"2043-04-01"},{"$f":"Timing!DA2","v":"2043-07-01"},{"$f":"Timing!DB2","v":"2043-10-01"},{"$f":"Timing!DC2","v":"2044-01-01"},{"$f":"Timing!DD2","v":"2044-04-01"},{"$f":"Timing!DE2","v":"2044-07-01"},{"$f":"Timing!DF2","v":"2044-10-01"},{"$f":"Timing!DG2","v":"2045-01-01"},{"$f":"Timing!DH2","v":"2045-04-01"},{"$f":"Timing!DI2","v":"2045-07-01"},{"$f":"Timing!DJ2","v":"2045-10-01"},{"$f":"Timing!DK2","v":"2046-01-01"},{"$f":"Timing!DL2","v":"2046-04-01"},{"$f":"Timing!DM2","v":"2046-07-01"},{"$f":"Timing!DN2","v":"2046-10-01"},{"$f":"Timing!DO2","v":"2047-01-01"},{"$f":"Timing!DP2","v":"2047-04-01"},{"$f":"Timing!DQ2","v":"2047-07-01"},{"$f":"Timing!DR2","v":"2047-10-01"},{"$f":"Timing!DS2","v":"2048-01-01"},{"$f":"Timing!DT2","v":"2048-04-01"},{"$f":"Timing!DU2","v":"2048-07-01"},{"$f":"Timing!DV2","v":"2048-10-01"},{"$f":"Timing!DW2","v":"2049-01-01"},{"$f":"Timing!DX2","v":"2049-04-01"},{"$f":"Timing!DY2","v":"2049-07-01"},{"$f":"Timing!DZ2","v":"2049-10-01"},{"$f":"Timing!EA2","v":"2050-01-01"},{"$f":"Timing!EB2","v":"2050-04-01"},{"$f":"Timing!EC2","v":"2050-07-01"},{"$f":"Timing!ED2","v":"2050-10-01"},{"$f":"Timing!EE2","v":"2051-01-01"},{"$f":"Timing!EF2","v":"2051-04-01"},{"$f":"Timing!EG2","v":"2051-07-01"},{"$f":"Timing!EH2","v":"2051-10-01"},{"$f":"Timing!EI2","v":"2052-01-01"},{"$f":"Timing!EJ2","v":"2052-04-01"},{"$f":"Timing!EK2","v":"2052-07-01"},{"$f":"Timing!EL2","v":"2052-10-01"},{"$f":"Timing!EM2","v":"2053-01-01"},{"$f":"Timing!EN2","v":"2053-04-01"},{"$f":"Timing!EO2","v":"2053-07-01"},{"$f":"Timing!EP2","v":"2053-10-01"},{"$f":"Timing!EQ2","v":"2054-01-01"},{"$f":"Timing!ER2","v":"2054-04-01"},{"$f":"Timing!ES2","v":"2054-07-01"},{"$f":"Timing!ET2","v":"2054-10-01"},{"$f":"Timing!EU2","v":"2055-01-01"},{"$f":"Timing!EV2","v":"2055-04-01"},{"$f":"Timing!EW2","v":"2055-07-01"},{"$f":"Timing!EX2","v":"2055-10-01"},{"$f":"Timing!EY2","v":"2056-01-01"},{"$f":"Timing!EZ2","v":"2056-04-01"},{"$f":"Timing!FA2","v":"2056-07-01"},{"$f":"Timing!FB2","v":"2056-10-01"},{"$f":"Timing!FC2","v":"2057-01-01"},{"$f":"Timing!FD2","v":"2057-04-01"},{"$f":"Timing!FE2","v":"2057-07-01"},{"$f":"Timing!FF2","v":"2057-10-01"},{"$f":"Timing!FG2","v":"2058-01-01"},{"$f":"Timing!FH2","v":"2058-04-01"},{"$f":"Timing!FI2","v":"2058-07-01"},{"$f":"Timing!FJ2","v":"2058-10-01"},{"$f":"Timing!FK2","v":"2059-01-01"},{"$f":"Timing!FL2","v":"2059-04-01"},{"$f":"Timing!FM2","v":"2059-07-01"},{"$f":"Timing!FN2","v":"2059-10-01"},{"$f":"Timing!FO2","v":"2060-01-01"},{"$f":"Timing!FP2","v":"2060-04-01"},{"$f":"Timing!FQ2","v":"2060-07-01"},{"$f":"Timing!FR2","v":"2060-10-01"},{"$f":"Timing!FS2","v":"2061-01-01"},{"$f":"Timing!FT2","v":"2061-04-01"},{"$f":"Timing!FU2","v":"2061-07-01"}]
[null,null,"End of Period",null,"Start","End",null,null,{"$f":"Timing!K3","v":"2020-03-31"},{"$f":"Timing!L3","v":"2020-06-30"},{"$f":"Timing!M3","v":"2020-09-30"},{"$f":"Timing!N3","v":"2020-12-31"},{"$f":"Timing!O3","v":"2021-03-31"},{"$f":"Timing!P3","v":"2021-06-30"},{"$f":"Timing!Q3","v":"2021-09-30"},{"$f":"Timing!R3","v":"2021-12-31"},{"$f":"Timing!S3","v":"2022-03-31"},{"$f":"Timing!T3","v":"2022-06-30"},{"$f":"Timing!U3","v":"2022-09-30"},{"$f":"Timing!V3","v":"2022-12-31"},{"$f":"Timing!W3","v":"2023-03-31"},{"$f":"Timing!X3","v":"2023-06-30"},{"$f":"Timing!Y3","v":"2023-09-30"},{"$f":"Timing!Z3","v":"2023-12-31"},{"$f":"Timing!AA3","v":"2024-03-31"},{"$f":"Timing!AB3","v":"2024-06-30"},{"$f":"Timing!AC3","v":"2024-09-30"},{"$f":"Timing!AD3","v":"2024-12-31"},{"$f":"Timing!AE3","v":"2025-03-31"},{"$f":"Timing!AF3","v":"2025-06-30"},{"$f":"Timing!AG3","v":"2025-09-30"},{"$f":"Timing!AH3","v":"2025-12-31"},{"$f":"Timing!AI3","v":"2026-03-31"},{"$f":"Timing!AJ3","v":"2026-06-30"},{"$f":"Timing!AK3","v":"2026-09-30"},{"$f":"Timing!AL3","v":"2026-12-31"},{"$f":"Timing!AM3","v":"2027-03-31"},{"$f":"Timing!AN3","v":"2027-06-30"},{"$f":"Timing!AO3","v":"2027-09-30"},{"$f":"Timing!AP3","v":"2027-12-31"},{"$f":"Timing!AQ3","v":"2028-03-31"},{"$f":"Timing!AR3","v":"2028-06-30"},{"$f":"Timing!AS3","v":"2028-09-30"},{"$f":"Timing!AT3","v":"2028-12-31"},{"$f":"Timing!AU3","v":"2029-03-31"},{"$f":"Timing!AV3","v":"2029-06-30"},{"$f":"Timing!AW3","v":"2029-09-30"},{"$f":"Timing!AX3","v":"2029-12-31"},{"$f":"Timing!AY3","v":"2030-03-31"},{"$f":"Timing!AZ3","v":"2030-06-30"},{"$f":"Timing!BA3","v":"2030-09-30"},{"$f":"Timing!BB3","v":"2030-12-31"},{"$f":"Timing!BC3","v":"2031-03-31"},{"$f":"Timing!BD3","v":"2031-06-30"},{"$f":"Timing!BE3","v":"2031-09-30"},{"$f":"Timing!BF3","v":"2031-12-31"},{"$f":"Timing!BG3","v":"2032-03-31"},{"$f":"Timing!BH3","v":"2032-06-30"},{"$f":"Timing!BI3","v":"2032-09-30"},{"$f":"Timing!BJ3","v":"2032-12-31"},{"$f":"Timing!BK3","v":"2033-03-31"},{"$f":"Timing!BL3","v":"2033-06-30"},{"$f":"Timing!BM3","v":"2033-09-30"},{"$f":"Timing!BN3","v":"2033-12-31"},{"$f":"Timing!BO3","v":"2034-03-31"},{"$f":"Timing!BP3","v":"2034-06-30"},{"$f":"Timing!BQ3","v":"2034-09-30"},{"$f":"Timing!BR3","v":"2034-12-31"},{"$f":"Timing!BS3","v":"2035-03-31"},{"$f":"Timing!BT3","v":"2035-06-30"},{"$f":"Timing!BU3","v":"2035-09-30"},{"$f":"Timing!BV3","v":"2035-12-31"},{"$f":"Timing!BW3","v":"2036-03-31"},{"$f":"Timing!BX3","v":"2036-06-30"},{"$f":"Timing!BY3","v":"2036-09-30"},{"$f":"Timing!BZ3","v":"2036-12-31"},{"$f":"Timing!CA3","v":"2037-03-31"},{"$f":"Timing!CB3","v":"2037-06-30"},{"$f":"Timing!CC3","v":"2037-09-30"},{"$f":"Timing!CD3","v":"2037-12-31"},{"$f":"Timing!CE3","v":"2038-03-31"},{"$f":"Timing!CF3","v":"2038-06-30"},{"$f":"Timing!CG3","v":"2038-09-30"},{"$f":"Timing!CH3","v":"2038-12-31"},{"$f":"Timing!CI3","v":"2039-03-31"},{"$f":"Timing!CJ3","v":"2039-06-30"},{"$f":"Timing!CK3","v":"2039-09-30"},{"$f":"Timing!CL3","v":"2039-12-31"},{"$f":"Timing!CM3","v":"2040-03-31"},{"$f":"Timing!CN3","v":"2040-06-30"},{"$f":"Timing!CO3","v":"2040-09-30"},{"$f":"Timing!CP3","v":"2040-12-31"},{"$f":"Timing!CQ3","v":"2041-03-31"},{"$f":"Timing!CR3","v":"2041-06-30"},{"$f":"Timing!CS3","v":"2041-09-30"},{"$f":"Timing!CT3","v":"2041-12-31"},{"$f":"Timing!CU3","v":"2042-03-31"},{"$f":"Timing!CV3","v":"2042-06-30"},{"$f":"Timing!CW3","v":"2042-09-30"},{"$f":"Timing!CX3","v":"2042-12-31"},{"$f":"Timing!CY3","v":"2043-03-31"},{"$f":"Timing!CZ3","v":"2043-06-30"},{"$f":"Timing!DA3","v":"2043-09-30"},{"$f":"Timing!DB3","v":"2043-12-31"},{"$f":"Timing!DC3","v":"2044-03-31"},{"$f":"Timing!DD3","v":"2044-06-30"},{"$f":"Timing!DE3","v":"2044-09-30"},{"$f":"Timing!DF3","v":"2044-12-31"},{"$f":"Timing!DG3","v":"2045-03-31"},{"$f":"Timing!DH3","v":"2045-06-30"},{"$f":"Timing!DI3","v":"2045-09-30"},{"$f":"Timing!DJ3","v":"2045-12-31"},{"$f":"Timing!DK3","v":"2046-03-31"},{"$f":"Timing!DL3","v":"2046-06-30"},{"$f":"Timing!DM3","v":"2046-09-30"},{"$f":"Timing!DN3","v":"2046-12-31"},{"$f":"Timing!DO3","v":"2047-03-31"},{"$f":"Timing!DP3","v":"2047-06-30"},{"$f":"Timing!DQ3","v":"2047-09-30"},{"$f":"Timing!DR3","v":"2047-12-31"},{"$f":"Timing!DS3","v":"2048-03-31"},{"$f":"Timing!DT3","v":"2048-06-30"},{"$f":"Timing!DU3","v":"2048-09-30"},{"$f":"Timing!DV3","v":"2048-12-31"},{"$f":"Timing!DW3","v":"2049-03-31"},{"$f":"Timing!DX3","v":"2049-06-30"},{"$f":"Timing!DY3","v":"2049-09-30"},{"$f":"Timing!DZ3","v":"2049-12-31"},{"$f":"Timing!EA3","v":"2050-03-31"},{"$f":"Timing!EB3","v":"2050-06-30"},{"$f":"Timing!EC3","v":"2050-09-30"},{"$f":"Timing!ED3","v":"2050-12-31"},{"$f":"Timing!EE3","v":"2051-03-31"},{"$f":"Timing!EF3","v":"2051-06-30"},{"$f":"Timing!EG3","v":"2051-09-30"},{"$f":"Timing!EH3","v":"2051-12-31"},{"$f":"Timing!EI3","v":"2052-03-31"},{"$f":"Timing!EJ3","v":"2052-06-30"},{"$f":"Timing!EK3","v":"2052-09-30"},{"$f":"Timing!EL3","v":"2052-12-31"},{"$f":"Timing!EM3","v":"2053-03-31"},{"$f":"Timing!EN3","v":"2053-06-30"},{"$f":"Timing!EO3","v":"2053-09-30"},{"$f":"Timing!EP3","v":"2053-12-31"},{"$f":"Timing!EQ3","v":"2054-03-31"},{"$f":"Timing!ER3","v":"2054-06-30"},{"$f":"Timing!ES3","v":"2054-09-30"},{"$f":"Timing!ET3","v":"2054-12-31"},{"$f":"Timing!EU3","v":"2055-03-31"},{"$f":"Timing!EV3","v":"2055-06-30"},{"$f":"Timing!EW3","v":"2055-09-30"},{"$f":"Timing!EX3","v":"2055-12-31"},{"$f":"Timing!EY3","v":"2056-03-31"},{"$f":"Timing!EZ3","v":"2056-06-30"},{"$f":"Timing!FA3","v":"2056-09-30"},{"$f":"Timing!FB3","v":"2056-12-31"},{"$f":"Timing!FC3","v":"2057-03-31"},{"$f":"Timing!FD3","v":"2057-06-30"},{"$f":"Timing!FE3","v":"2057-09-30"},{"$f":"Timing!FF3","v":"2057-12-31"},{"$f":"Timing!FG3","v":"2058-03-31"},{"$f":"Timing!FH3","v":"2058-06-30"},{"$f":"Timing!FI3","v":"2058-09-30"},{"$f":"Timing!FJ3","v":"2058-12-31"},{"$f":"Timing!FK3","v":"2059-03-31"},{"$f":"Timing!FL3","v":"2059-06-30"},{"$f":"Timing!FM3","v":"2059-09-30"},{"$f":"Timing!FN3","v":"2059-12-31"},{"$f":"Timing!FO3","v":"2060-03-31"},{"$f":"Timing!FP3","v":"2060-06-30"},{"$f":"Timing!FQ3","v":"2060-09-30"},{"$f":"Timing!FR3","v":"2060-12-31"},{"$f":"Timing!FS3","v":"2061-03-31"},{"$f":"Timing!FT3","v":"2061-06-30"},{"$f":"Timing!FU3","v":"2061-09-30"}]
[null,null,"Development Phase",null,{"$f":"Timing!F4","v":"2020-01-01"},{"$f":"Timing!G4","v":"2020-12-31"},null,null,{"$f":"IF(AND(I$2>=$E4,I$2<=$F4),1,0)","v":1},1,1,1,0,0,0,0,0,0,{"$f":"IF(AND(S$2>=$E4,S$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AC$2>=$E4,AC$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM$2>=$E4,AM$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AW$2>=$E4,AW$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BG$2>=$E4,BG$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BQ$2>=$E4,BQ$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CA$2>=$E4,CA$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CK$2>=$E4,CK$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CU$2>=$E4,CU$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DE$2>=$E4,DE$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DO$2>=$E4,DO$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DY$2>=$E4,DY$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EI$2>=$E4,EI$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ES$2>=$E4,ES$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FC$2>=$E4,FC$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FM$2>=$E4,FM$2<=$F4),1,0)","v":0},0,0,0,0,0,0]
[null,null,"Construction Phase",null,{"$f":"Timing!F5","v":"2021-01-01"},{"$f":"Timing!G5","v":"2021-12-31"},null,null,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operation Phase",null,{"$f":"Timing!F6","v":"2022-01-01"},{"$f":"Timing!G6","v":"2056-12-31"},null,null,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Calendar year",null,null,null,null,null,{"$f":"YEAR(I3)","v":2020},2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,{"$f":"YEAR(BU3)","v":2036},2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,{"$f":"YEAR(EG3)","v":2052},2052,2052,2052,2053,2053,2053,2053,2054,2054,2054,2054,2055,2055,2055,2055,2056,2056,2056,2056,2057,2057,2057,2057,2058,2058,2058,2058,2059,2059,2059,2059,2060,2060,2060,2060,2061,2061,2061]
[null,null,"Days in Quarter",null,null,null,null,null,{"$f":"I3-I2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"BU3-BU2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"EG3-EG2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92]
[null,null,"Construction Quarter",null,null,null,null,null,{"$f":"(H11+1)*I5","v":0},0,0,0,1,2,3,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BT11+1)*BU5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EF11+1)*EG5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operations Quarter",null,null,null,null,null,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operations Year",null,null,null,null,null,{"$f":"ROUNDUP(I12/4,0)","v":0},{"$f":"ROUNDUP(J12/4,0)","v":0},0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,14,14,14,14,15,{"$f":"ROUNDUP(BV12/4,0)","v":15},15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,{"$f":"ROUNDUP(EH12/4,0)","v":31},31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Escalation Counter",null,null,null,null,null,{"$f":"IF(I13=0,0,I13-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,{"$f":"IF(BU13=0,0,BU13-1)","v":14},14,14,14,15,15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,{"$f":"IF(EG13=0,0,EG13-1)","v":30},30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Depreciation"]
[null,null,"Additions (capex)"]
[null,null,"During construction"]
[null,{"$f":"'Inputs - Tax'!$B$6","v":0},{"$f":"'Inputs - Tax'!$C$6","v":"Long term"},"USD '000",null,null,null,{"$f":"SUM(I19:FT19)","v":0},{"$f":"Construction!I93","v":0},{"$f":"Construction!J93","v":0},{"$f":"Construction!K93","v":0},{"$f":"Construction!L93","v":0},{"$f":"Construction!M93","v":0},{"$f":"Construction!N93","v":0},{"$f":"Construction!O93","v":0},{"$f":"Construction!P93","v":0},{"$f":"Construction!Q93","v":0},{"$f":"Construction!R93","v":0},{"$f":"Construction!S93","v":0},{"$f":"Construction!T93","v":0},{"$f":"Construction!U93","v":0},{"$f":"Construction!V93","v":0},{"$f":"Construction!W93","v":0},{"$f":"Construction!X93","v":0},{"$f":"Construction!Y93","v":0},{"$f":"Construction!Z93","v":0},{"$f":"Construction!AA93","v":0},{"$f":"Construction!AB93","v":0},{"$f":"Construction!AC93","v":0},{"$f":"Construction!AD93","v":0},{"$f":"Construction!AE93","v":0},{"$f":"Construction!AF93","v":0},{"$f":"Construction!AG93","v":0},{"$f":"Construction!AH93","v":0},{"$f":"Construction!AI93","v":0},{"$f":"Construction!AJ93","v":0},{"$f":"Construction!AK93","v":0},{"$f":"Construction!AL93","v":0},{"$f":"Construction!AM93","v":0},{"$f":"Construction!AN93","v":0},{"$f":"Construction!AO93","v":0},{"$f":"Construction!AP93","v":0},{"$f":"Construction!AQ93","v":0},{"$f":"Construction!AR93","v":0},{"$f":"Construction!AS93","v":0},{"$f":"Construction!AT93","v":0},{"$f":"Construction!AU93","v":0},{"$f":"Construction!AV93","v":0},{"$f":"Construction!AW93","v":0},{"$f":"Construction!AX93","v":0},{"$f":"Construction!AY93","v":0},{"$f":"Construction!AZ93","v":0},{"$f":"Construction!BA93","v":0},{"$f":"Construction!BB93","v":0},{"$f":"Construction!BC93","v":0},{"$f":"Construction!BD93","v":0},{"$f":"Construction!BE93","v":0},{"$f":"Construction!BF93","v":0},{"$f":"Construction!BG93","v":0},{"$f":"Construction!BH93","v":0},{"$f":"Construction!BI93","v":0},{"$f":"Construction!BJ93","v":0},{"$f":"Construction!BK93","v":0},{"$f":"Construction!BL93","v":0},{"$f":"Construction!BM93","v":0},{"$f":"Construction!BN93","v":0},{"$f":"Construction!BO93","v":0},{"$f":"Construction!BP93","v":0},{"$f":"Construction!BQ93","v":0},{"$f":"Construction!BR93","v":0},{"$f":"Construction!BS93","v":0},{"$f":"Construction!BT93","v":0},{"$f":"Construction!BU93","v":0},{"$f":"Construction!BV93","v":0},{"$f":"Construction!BW93","v":0},{"$f":"Construction!BX93","v":0},{"$f":"Construction!BY93","v":0},{"$f":"Construction!BZ93","v":0},{"$f":"Construction!CA93","v":0},{"$f":"Construction!CB93","v":0},{"$f":"Construction!CC93","v":0},{"$f":"Construction!CD93","v":0},{"$f":"Construction!CE93","v":0},{"$f":"Construction!CF93","v":0},{"$f":"Construction!CG93","v":0},{"$f":"Construction!CH93","v":0},{"$f":"Construction!CI93","v":0},{"$f":"Construction!CJ93","v":0},{"$f":"Construction!CK93","v":0},{"$f":"Construction!CL93","v":0},{"$f":"Construction!CM93","v":0},{"$f":"Construction!CN93","v":0},{"$f":"Construction!CO93","v":0},{"$f":"Construction!CP93","v":0},{"$f":"Construction!CQ93","v":0},{"$f":"Construction!CR93","v":0},{"$f":"Construction!CS93","v":0},{"$f":"Construction!CT93","v":0},{"$f":"Construction!CU93","v":0},{"$f":"Construction!CV93","v":0},{"$f":"Construction!CW93","v":0},{"$f":"Construction!CX93","v":0},{"$f":"Construction!CY93","v":0},{"$f":"Construction!CZ93","v":0},{"$f":"Construction!DA93","v":0},{"$f":"Construction!DB93","v":0},{"$f":"Construction!DC93","v":0},{"$f":"Construction!DD93","v":0},{"$f":"Construction!DE93","v":0},{"$f":"Construction!DF93","v":0},{"$f":"Construction!DG93","v":0},{"$f":"Construction!DH93","v":0},{"$f":"Construction!DI93","v":0},{"$f":"Construction!DJ93","v":0},{"$f":"Construction!DK93","v":0},{"$f":"Construction!DL93","v":0},{"$f":"Construction!DM93","v":0},{"$f":"Construction!DN93","v":0},{"$f":"Construction!DO93","v":0},{"$f":"Construction!DP93","v":0},{"$f":"Construction!DQ93","v":0},{"$f":"Construction!DR93","v":0},{"$f":"Construction!DS93","v":0},{"$f":"Construction!DT93","v":0},{"$f":"Construction!DU93","v":0},{"$f":"Construction!DV93","v":0},{"$f":"Construction!DW93","v":0},{"$f":"Construction!DX93","v":0},{"$f":"Construction!DY93","v":0},{"$f":"Construction!DZ93","v":0},{"$f":"Construction!EA93","v":0},{"$f":"Construction!EB93","v":0},{"$f":"Construction!EC93","v":0},{"$f":"Construction!ED93","v":0},{"$f":"Construction!EE93","v":0},{"$f":"Construction!EF93","v":0},{"$f":"Construction!EG93","v":0},{"$f":"Construction!EH93","v":0},{"$f":"Construction!EI93","v":0},{"$f":"Construction!EJ93","v":0},{"$f":"Construction!EK93","v":0},{"$f":"Construction!EL93","v":0},{"$f":"Construction!EM93","v":0},{"$f":"Construction!EN93","v":0},{"$f":"Construction!EO93","v":0},{"$f":"Construction!EP93","v":0},{"$f":"Construction!EQ93","v":0},{"$f":"Construction!ER93","v":0},{"$f":"Construction!ES93","v":0},{"$f":"Construction!ET93","v":0},{"$f":"Construction!EU93","v":0},{"$f":"Construction!EV93","v":0},{"$f":"Construction!EW93","v":0},{"$f":"Construction!EX93","v":0},{"$f":"Construction!EY93","v":0},{"$f":"Construction!EZ93","v":0},{"$f":"Construction!FA93","v":0},{"$f":"Construction!FB93","v":0},{"$f":"Construction!FC93","v":0},{"$f":"Construction!FD93","v":0},{"$f":"Construction!FE93","v":0},{"$f":"Construction!FF93","v":0},{"$f":"Construction!FG93","v":0},{"$f":"Construction!FH93","v":0},{"$f":"Construction!FI93","v":0},{"$f":"Construction!FJ93","v":0},{"$f":"Construction!FK93","v":0},{"$f":"Construction!FL93","v":0},{"$f":"Construction!FM93","v":0},{"$f":"Construction!FN93","v":0},{"$f":"Construction!FO93","v":0},{"$f":"Construction!FP93","v":0},{"$f":"Construction!FQ93","v":0},{"$f":"Construction!FR93","v":0},{"$f":"Construction!FS93","v":0}]
[null,{"$f":"'Inputs - Tax'!$B$7","v":0},{"$f":"'Inputs - Tax'!$C$7","v":"Short term"},"USD '000",null,null,null,0,{"$f":"Construction!I94","v":0},{"$f":"Construction!J94","v":0},{"$f":"Construction!K94","v":0},{"$f":"Construction!L94","v":0},{"$f":"Construction!M94","v":0},{"$f":"Construction!N94","v":0},{"$f":"Construction!O94","v":0},{"$f":"Construction!P94","v":0},{"$f":"Construction!Q94","v":0},{"$f":"Construction!R94","v":0},{"$f":"Construction!S94","v":0},{"$f":"Construction!T94","v":0},{"$f":"Construction!U94","v":0},{"$f":"Construction!V94","v":0},{"$f":"Construction!W94","v":0},{"$f":"Construction!X94","v":0},{"$f":"Construction!Y94","v":0},{"$f":"Construction!Z94","v":0},{"$f":"Construction!AA94","v":0},{"$f":"Construction!AB94","v":0},{"$f":"Construction!AC94","v":0},{"$f":"Construction!AD94","v":0},{"$f":"Construction!AE94","v":0},{"$f":"Construction!AF94","v":0},{"$f":"Construction!AG94","v":0},{"$f":"Construction!AH94","v":0},{"$f":"Construction!AI94","v":0},{"$f":"Construction!AJ94","v":0},{"$f":"Construction!AK94","v":0},{"$f":"Construction!AL94","v":0},{"$f":"Construction!AM94","v":0},{"$f":"Construction!AN94","v":0},{"$f":"Construction!AO94","v":0},{"$f":"Construction!AP94","v":0},{"$f":"Construction!AQ94","v":0},{"$f":"Construction!AR94","v":0},{"$f":"Construction!AS94","v":0},{"$f":"Construction!AT94","v":0},{"$f":"Construction!AU94","v":0},{"$f":"Construction!AV94","v":0},{"$f":"Construction!AW94","v":0},{"$f":"Construction!AX94","v":0},{"$f":"Construction!AY94","v":0},{"$f":"Construction!AZ94","v":0},{"$f":"Construction!BA94","v":0},{"$f":"Construction!BB94","v":0},{"$f":"Construction!BC94","v":0},{"$f":"Construction!BD94","v":0},{"$f":"Construction!BE94","v":0},{"$f":"Construction!BF94","v":0},{"$f":"Construction!BG94","v":0},{"$f":"Construction!BH94","v":0},{"$f":"Construction!BI94","v":0},{"$f":"Construction!BJ94","v":0},{"$f":"Construction!BK94","v":0},{"$f":"Construction!BL94","v":0},{"$f":"Construction!BM94","v":0},{"$f":"Construction!BN94","v":0},{"$f":"Construction!BO94","v":0},{"$f":"Construction!BP94","v":0},{"$f":"Construction!BQ94","v":0},{"$f":"Construction!BR94","v":0},{"$f":"Construction!BS94","v":0},{"$f":"Construction!BT94","v":0},{"$f":"Construction!BU94","v":0},{"$f":"Construction!BV94","v":0},{"$f":"Construction!BW94","v":0},{"$f":"Construction!BX94","v":0},{"$f":"Construction!BY94","v":0},{"$f":"Construction!BZ94","v":0},{"$f":"Construction!CA94","v":0},{"$f":"Construction!CB94","v":0},{"$f":"Construction!CC94","v":0},{"$f":"Construction!CD94","v":0},{"$f":"Construction!CE94","v":0},{"$f":"Construction!CF94","v":0},{"$f":"Construction!CG94","v":0},{"$f":"Construction!CH94","v":0},{"$f":"Construction!CI94","v":0},{"$f":"Construction!CJ94","v":0},{"$f":"Construction!CK94","v":0},{"$f":"Construction!CL94","v":0},{"$f":"Construction!CM94","v":0},{"$f":"Construction!CN94","v":0},{"$f":"Construction!CO94","v":0},{"$f":"Construction!CP94","v":0},{"$f":"Construction!CQ94","v":0},{"$f":"Construction!CR94","v":0},{"$f":"Construction!CS94","v":0},{"$f":"Construction!CT94","v":0},{"$f":"Construction!CU94","v":0},{"$f":"Construction!CV94","v":0},{"$f":"Construction!CW94","v":0},{"$f":"Construction!CX94","v":0},{"$f":"Construction!CY94","v":0},{"$f":"Construction!CZ94","v":0},{"$f":"Construction!DA94","v":0},{"$f":"Construction!DB94","v":0},{"$f":"Construction!DC94","v":0},{"$f":"Construction!DD94","v":0},{"$f":"Construction!DE94","v":0},{"$f":"Construction!DF94","v":0},{"$f":"Construction!DG94","v":0},{"$f":"Construction!DH94","v":0},{"$f":"Construction!DI94","v":0},{"$f":"Construction!DJ94","v":0},{"$f":"Construction!DK94","v":0},{"$f":"Construction!DL94","v":0},{"$f":"Construction!DM94","v":0},{"$f":"Construction!DN94","v":0},{"$f":"Construction!DO94","v":0},{"$f":"Construction!DP94","v":0},{"$f":"Construction!DQ94","v":0},{"$f":"Construction!DR94","v":0},{"$f":"Construction!DS94","v":0},{"$f":"Construction!DT94","v":0},{"$f":"Construction!DU94","v":0},{"$f":"Construction!DV94","v":0},{"$f":"Construction!DW94","v":0},{"$f":"Construction!DX94","v":0},{"$f":"Construction!DY94","v":0},{"$f":"Construction!DZ94","v":0},{"$f":"Construction!EA94","v":0},{"$f":"Construction!EB94","v":0},{"$f":"Construction!EC94","v":0},{"$f":"Construction!ED94","v":0},{"$f":"Construction!EE94","v":0},{"$f":"Construction!EF94","v":0},{"$f":"Construction!EG94","v":0},{"$f":"Construction!EH94","v":0},{"$f":"Construction!EI94","v":0},{"$f":"Construction!EJ94","v":0},{"$f":"Construction!EK94","v":0},{"$f":"Construction!EL94","v":0},{"$f":"Construction!EM94","v":0},{"$f":"Construction!EN94","v":0},{"$f":"Construction!EO94","v":0},{"$f":"Construction!EP94","v":0},{"$f":"Construction!EQ94","v":0},{"$f":"Construction!ER94","v":0},{"$f":"Construction!ES94","v":0},{"$f":"Construction!ET94","v":0},{"$f":"Construction!EU94","v":0},{"$f":"Construction!EV94","v":0},{"$f":"Construction!EW94","v":0},{"$f":"Construction!EX94","v":0},{"$f":"Construction!EY94","v":0},{"$f":"Construction!EZ94","v":0},{"$f":"Construction!FA94","v":0},{"$f":"Construction!FB94","v":0},{"$f":"Construction!FC94","v":0},{"$f":"Construction!FD94","v":0},{"$f":"Construction!FE94","v":0},{"$f":"Construction!FF94","v":0},{"$f":"Construction!FG94","v":0},{"$f":"Construction!FH94","v":0},{"$f":"Construction!FI94","v":0},{"$f":"Construction!FJ94","v":0},{"$f":"Construction!FK94","v":0},{"$f":"Construction!FL94","v":0},{"$f":"Construction!FM94","v":0},{"$f":"Construction!FN94","v":0},{"$f":"Construction!FO94","v":0},{"$f":"Construction!FP94","v":0},{"$f":"Construction!FQ94","v":0},{"$f":"Construction!FR94","v":0},{"$f":"Construction!FS94","v":0}]
[null,{"$f":"'Inputs - Tax'!$B$8","v":0},{"$f":"'Inputs - Tax'!$C$8","v":"Financing"},"USD '000",null,null,null,null,{"$f":"Construction!I95","v":0},{"$f":"Construction!J95","v":0},{"$f":"Construction!K95","v":0},{"$f":"Construction!L95","v":0},{"$f":"Construction!M95","v":0},{"$f":"Construction!N95","v":0},{"$f":"Construction!O95","v":0},{"$f":"Construction!P95","v":0},{"$f":"Construction!Q95","v":0},{"$f":"Construction!R95","v":0},{"$f":"Construction!S95","v":0},{"$f":"Construction!T95","v":0},{"$f":"Construction!U95","v":0},{"$f":"Construction!V95","v":0},{"$f":"Construction!W95","v":0},{"$f":"Construction!X95","v":0},{"$f":"Construction!Y95","v":0},{"$f":"Construction!Z95","v":0},{"$f":"Construction!AA95","v":0},{"$f":"Construction!AB95","v":0},{"$f":"Construction!AC95","v":0},{"$f":"Construction!AD95","v":0},{"$f":"Construction!AE95","v":0},{"$f":"Construction!AF95","v":0},{"$f":"Construction!AG95","v":0},{"$f":"Construction!AH95","v":0},{"$f":"Construction!AI95","v":0},{"$f":"Construction!AJ95","v":0},{"$f":"Construction!AK95","v":0},{"$f":"Construction!AL95","v":0},{"$f":"Construction!AM95","v":0},{"$f":"Construction!AN95","v":0},{"$f":"Construction!AO95","v":0},{"$f":"Construction!AP95","v":0},{"$f":"Construction!AQ95","v":0},{"$f":"Construction!AR95","v":0},{"$f":"Construction!AS95","v":0},{"$f":"Construction!AT95","v":0},{"$f":"Construction!AU95","v":0},{"$f":"Construction!AV95","v":0},{"$f":"Construction!AW95","v":0},{"$f":"Construction!AX95","v":0},{"$f":"Construction!AY95","v":0},{"$f":"Construction!AZ95","v":0},{"$f":"Construction!BA95","v":0},{"$f":"Construction!BB95","v":0},{"$f":"Construction!BC95","v":0},{"$f":"Construction!BD95","v":0},{"$f":"Construction!BE95","v":0},{"$f":"Construction!BF95","v":0},{"$f":"Construction!BG95","v":0},{"$f":"Construction!BH95","v":0},{"$f":"Construction!BI95","v":0},{"$f":"Construction!BJ95","v":0},{"$f":"Construction!BK95","v":0},{"$f":"Construction!BL95","v":0},{"$f":"Construction!BM95","v":0},{"$f":"Construction!BN95","v":0},{"$f":"Construction!BO95","v":0},{"$f":"Construction!BP95","v":0},{"$f":"Construction!BQ95","v":0},{"$f":"Construction!BR95","v":0},{"$f":"Construction!BS95","v":0},{"$f":"Construction!BT95","v":0},{"$f":"Construction!BU95","v":0},{"$f":"Construction!BV95","v":0},{"$f":"Construction!BW95","v":0},{"$f":"Construction!BX95","v":0},{"$f":"Construction!BY95","v":0},{"$f":"Construction!BZ95","v":0},{"$f":"Construction!CA95","v":0},{"$f":"Construction!CB95","v":0},{"$f":"Construction!CC95","v":0},{"$f":"Construction!CD95","v":0},{"$f":"Construction!CE95","v":0},{"$f":"Construction!CF95","v":0},{"$f":"Construction!CG95","v":0},{"$f":"Construction!CH95","v":0},{"$f":"Construction!CI95","v":0},{"$f":"Construction!CJ95","v":0},{"$f":"Construction!CK95","v":0},{"$f":"Construction!CL95","v":0},{"$f":"Construction!CM95","v":0},{"$f":"Construction!CN95","v":0},{"$f":"Construction!CO95","v":0},{"$f":"Construction!CP95","v":0},{"$f":"Construction!CQ95","v":0},{"$f":"Construction!CR95","v":0},{"$f":"Construction!CS95","v":0},{"$f":"Construction!CT95","v":0},{"$f":"Construction!CU95","v":0},{"$f":"Construction!CV95","v":0},{"$f":"Construction!CW95","v":0},{"$f":"Construction!CX95","v":0},{"$f":"Construction!CY95","v":0},{"$f":"Construction!CZ95","v":0},{"$f":"Construction!DA95","v":0},{"$f":"Construction!DB95","v":0},{"$f":"Construction!DC95","v":0},{"$f":"Construction!DD95","v":0},{"$f":"Construction!DE95","v":0},{"$f":"Construction!DF95","v":0},{"$f":"Construction!DG95","v":0},{"$f":"Construction!DH95","v":0},{"$f":"Construction!DI95","v":0},{"$f":"Construction!DJ95","v":0},{"$f":"Construction!DK95","v":0},{"$f":"Construction!DL95","v":0},{"$f":"Construction!DM95","v":0},{"$f":"Construction!DN95","v":0},{"$f":"Construction!DO95","v":0},{"$f":"Construction!DP95","v":0},{"$f":"Construction!DQ95","v":0},{"$f":"Construction!DR95","v":0},{"$f":"Construction!DS95","v":0},{"$f":"Construction!DT95","v":0},{"$f":"Construction!DU95","v":0},{"$f":"Construction!DV95","v":0},{"$f":"Construction!DW95","v":0},{"$f":"Construction!DX95","v":0},{"$f":"Construction!DY95","v":0},{"$f":"Construction!DZ95","v":0},{"$f":"Construction!EA95","v":0},{"$f":"Construction!EB95","v":0},{"$f":"Construction!EC95","v":0},{"$f":"Construction!ED95","v":0},{"$f":"Construction!EE95","v":0},{"$f":"Construction!EF95","v":0},{"$f":"Construction!EG95","v":0},{"$f":"Construction!EH95","v":0},{"$f":"Construction!EI95","v":0},{"$f":"Construction!EJ95","v":0},{"$f":"Construction!EK95","v":0},{"$f":"Construction!EL95","v":0},{"$f":"Construction!EM95","v":0},{"$f":"Construction!EN95","v":0},{"$f":"Construction!EO95","v":0},{"$f":"Construction!EP95","v":0},{"$f":"Construction!EQ95","v":0},{"$f":"Construction!ER95","v":0},{"$f":"Construction!ES95","v":0},{"$f":"Construction!ET95","v":0},{"$f":"Construction!EU95","v":0},{"$f":"Construction!EV95","v":0},{"$f":"Construction!EW95","v":0},{"$f":"Construction!EX95","v":0},{"$f":"Construction!EY95","v":0},{"$f":"Construction!EZ95","v":0},{"$f":"Construction!FA95","v":0},{"$f":"Construction!FB95","v":0},{"$f":"Construction!FC95","v":0},{"$f":"Construction!FD95","v":0},{"$f":"Construction!FE95","v":0},{"$f":"Construction!FF95","v":0},{"$f":"Construction!FG95","v":0},{"$f":"Construction!FH95","v":0},{"$f":"Construction!FI95","v":0},{"$f":"Construction!FJ95","v":0},{"$f":"Construction!FK95","v":0},{"$f":"Construction!FL95","v":0},{"$f":"Construction!FM95","v":0},{"$f":"Construction!FN95","v":0},{"$f":"Construction!FO95","v":0},{"$f":"Construction!FP95","v":0},{"$f":"Construction!FQ95","v":0},{"$f":"Construction!FR95","v":0},{"$f":"Construction!FS95","v":0}]
[null,null,"Total","USD '000",null,null,null,{"$f":"SUM(I22:FS22)","v":0},{"$f":"SUM(I19:I21)","v":0},{"$f":"SUM(J19:J21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV19: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,{"$f":"SUM(EH19:EH21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"During operations"]
[null,{"$f":"'Inputs - Tax'!$B$6","v":0},{"$f":"'Inputs - Tax'!$C$6","v":"Long term"},"USD '000",null,null,null,{"$f":"SUM(I25:FT25)","v":0},{"$f":"'Partnership income and ITC'!I68","v":0},{"$f":"'Partnership income and ITC'!J68","v":0},{"$f":"'Partnership income and ITC'!K68","v":0},{"$f":"'Partnership income and ITC'!L68","v":0},{"$f":"'Partnership income and ITC'!M68","v":0},{"$f":"'Partnership income and ITC'!N68","v":0},{"$f":"'Partnership income and ITC'!O68","v":0},{"$f":"'Partnership income and ITC'!P68","v":0},{"$f":"'Partnership income and ITC'!Q68","v":0},{"$f":"'Partnership income and ITC'!R68","v":0},{"$f":"'Partnership income and ITC'!S68","v":0},{"$f":"'Partnership income and ITC'!T68","v":0},{"$f":"'Partnership income and ITC'!U68","v":0},{"$f":"'Partnership income and ITC'!V68","v":0},{"$f":"'Partnership income and ITC'!W68","v":0},{"$f":"'Partnership income and ITC'!X68","v":0},{"$f":"'Partnership income and ITC'!Y68","v":0},{"$f":"'Partnership income and ITC'!Z68","v":0},{"$f":"'Partnership income and ITC'!AA68","v":0},{"$f":"'Partnership income and ITC'!AB68","v":0},{"$f":"'Partnership income and ITC'!AC68","v":0},{"$f":"'Partnership income and ITC'!AD68","v":0},{"$f":"'Partnership income and ITC'!AE68","v":0},{"$f":"'Partnership income and ITC'!AF68","v":0},{"$f":"'Partnership income and ITC'!AG68","v":0},{"$f":"'Partnership income and ITC'!AH68","v":0},{"$f":"'Partnership income and ITC'!AI68","v":0},{"$f":"'Partnership income and ITC'!AJ68","v":0},{"$f":"'Partnership income and ITC'!AK68","v":0},{"$f":"'Partnership income and ITC'!AL68","v":0},{"$f":"'Partnership income and ITC'!AM68","v":0},{"$f":"'Partnership income and ITC'!AN68","v":0},{"$f":"'Partnership income and ITC'!AO68","v":0},{"$f":"'Partnership income and ITC'!AP68","v":0},{"$f":"'Partnership income and ITC'!AQ68","v":0},{"$f":"'Partnership income and ITC'!AR68","v":0},{"$f":"'Partnership income and ITC'!AS68","v":0},{"$f":"'Partnership income and ITC'!AT68","v":0},{"$f":"'Partnership income and ITC'!AU68","v":0},{"$f":"'Partnership income and ITC'!AV68","v":0},{"$f":"'Partnership income and ITC'!AW68","v":0},{"$f":"'Partnership income and ITC'!AX68","v":0},{"$f":"'Partnership income and ITC'!AY68","v":0},{"$f":"'Partnership income and ITC'!AZ68","v":0},{"$f":"'Partnership income and ITC'!BA68","v":0},{"$f":"'Partnership income and ITC'!BB68","v":0},{"$f":"'Partnership income and ITC'!BC68","v":0},{"$f":"'Partnership income and ITC'!BD68","v":0},{"$f":"'Partnership income and ITC'!BE68","v":0},{"$f":"'Partnership income and ITC'!BF68","v":0},{"$f":"'Partnership income and ITC'!BG68","v":0},{"$f":"'Partnership income and ITC'!BH68","v":0},{"$f":"'Partnership income and ITC'!BI68","v":0},{"$f":"'Partnership income and ITC'!BJ68","v":0},{"$f":"'Partnership income and ITC'!BK68","v":0},{"$f":"'Partnership income and ITC'!BL68","v":0},{"$f":"'Partnership income and ITC'!BM68","v":0},{"$f":"'Partnership income and ITC'!BN68","v":0},{"$f":"'Partnership income and ITC'!BO68","v":0},{"$f":"'Partnership income and ITC'!BP68","v":0},{"$f":"'Partnership income and ITC'!BQ68","v":0},{"$f":"'Partnership income and ITC'!BR68","v":0},{"$f":"'Partnership income and ITC'!BS68","v":0},{"$f":"'Partnership income and ITC'!BT68","v":0},{"$f":"'Partnership income and ITC'!BU68","v":0},{"$f":"'Partnership income and ITC'!BV68","v":0},{"$f":"'Partnership income and ITC'!BW68","v":0},{"$f":"'Partnership income and ITC'!BX68","v":0},{"$f":"'Partnership income and ITC'!BY68","v":0},{"$f":"'Partnership income and ITC'!BZ68","v":0},{"$f":"'Partnership income and ITC'!CA68","v":0},{"$f":"'Partnership income and ITC'!CB68","v":0},{"$f":"'Partnership income and ITC'!CC68","v":0},{"$f":"'Partnership income and ITC'!CD68","v":0},{"$f":"'Partnership income and ITC'!CE68","v":0},{"$f":"'Partnership income and ITC'!CF68","v":0},{"$f":"'Partnership income and ITC'!CG68","v":0},{"$f":"'Partnership income and ITC'!CH68","v":0},{"$f":"'Partnership income and ITC'!CI68","v":0},{"$f":"'Partnership income and ITC'!CJ68","v":0},{"$f":"'Partnership income and ITC'!CK68","v":0},{"$f":"'Partnership income and ITC'!CL68","v":0},{"$f":"'Partnership income and ITC'!CM68","v":0},{"$f":"'Partnership income and ITC'!CN68","v":0},{"$f":"'Partnership income and ITC'!CO68","v":0},{"$f":"'Partnership income and ITC'!CP68","v":0},{"$f":"'Partnership income and ITC'!CQ68","v":0},{"$f":"'Partnership income and ITC'!CR68","v":0},{"$f":"'Partnership income and ITC'!CS68","v":0},{"$f":"'Partnership income and ITC'!CT68","v":0},{"$f":"'Partnership income and ITC'!CU68","v":0},{"$f":"'Partnership income and ITC'!CV68","v":0},{"$f":"'Partnership income and ITC'!CW68","v":0},{"$f":"'Partnership income and ITC'!CX68","v":0},{"$f":"'Partnership income and ITC'!CY68","v":0},{"$f":"'Partnership income and ITC'!CZ68","v":0},{"$f":"'Partnership income and ITC'!DA68","v":0},{"$f":"'Partnership income and ITC'!DB68","v":0},{"$f":"'Partnership income and ITC'!DC68","v":0},{"$f":"'Partnership income and ITC'!DD68","v":0},{"$f":"'Partnership income and ITC'!DE68","v":0},{"$f":"'Partnership income and ITC'!DF68","v":0},{"$f":"'Partnership income and ITC'!DG68","v":0},{"$f":"'Partnership income and ITC'!DH68","v":0},{"$f":"'Partnership income and ITC'!DI68","v":0},{"$f":"'Partnership income and ITC'!DJ68","v":0},{"$f":"'Partnership income and ITC'!DK68","v":0},{"$f":"'Partnership income and ITC'!DL68","v":0},{"$f":"'Partnership income and ITC'!DM68","v":0},{"$f":"'Partnership income and ITC'!DN68","v":0},{"$f":"'Partnership income and ITC'!DO68","v":0},{"$f":"'Partnership income and ITC'!DP68","v":0},{"$f":"'Partnership income and ITC'!DQ68","v":0},{"$f":"'Partnership income and ITC'!DR68","v":0},{"$f":"'Partnership income and ITC'!DS68","v":0},{"$f":"'Partnership income and ITC'!DT68","v":0},{"$f":"'Partnership income and ITC'!DU68","v":0},{"$f":"'Partnership income and ITC'!DV68","v":0},{"$f":"'Partnership income and ITC'!DW68","v":0},{"$f":"'Partnership income and ITC'!DX68","v":0},{"$f":"'Partnership income and ITC'!DY68","v":0},{"$f":"'Partnership income and ITC'!DZ68","v":0},{"$f":"'Partnership income and ITC'!EA68","v":0},{"$f":"'Partnership income and ITC'!EB68","v":0},{"$f":"'Partnership income and ITC'!EC68","v":0},{"$f":"'Partnership income and ITC'!ED68","v":0},{"$f":"'Partnership income and ITC'!EE68","v":0},{"$f":"'Partnership income and ITC'!EF68","v":0},{"$f":"'Partnership income and ITC'!EG68","v":0},{"$f":"'Partnership income and ITC'!EH68","v":0},{"$f":"'Partnership income and ITC'!EI68","v":0},{"$f":"'Partnership income and ITC'!EJ68","v":0},{"$f":"'Partnership income and ITC'!EK68","v":0},{"$f":"'Partnership income and ITC'!EL68","v":0},{"$f":"'Partnership income and ITC'!EM68","v":0},{"$f":"'Partnership income and ITC'!EN68","v":0},{"$f":"'Partnership income and ITC'!EO68","v":0},{"$f":"'Partnership income and ITC'!EP68","v":0},{"$f":"'Partnership income and ITC'!EQ68","v":0},{"$f":"'Partnership income and ITC'!ER68","v":0},{"$f":"'Partnership income and ITC'!ES68","v":0},{"$f":"'Partnership income and ITC'!ET68","v":0},{"$f":"'Partnership income and ITC'!EU68","v":0},{"$f":"'Partnership income and ITC'!EV68","v":0},{"$f":"'Partnership income and ITC'!EW68","v":0},{"$f":"'Partnership income and ITC'!EX68","v":0},{"$f":"'Partnership income and ITC'!EY68","v":0},{"$f":"'Partnership income and ITC'!EZ68","v":0},{"$f":"'Partnership income and ITC'!FA68","v":0},{"$f":"'Partnership income and ITC'!FB68","v":0},{"$f":"'Partnership income and ITC'!FC68","v":0},{"$f":"'Partnership income and ITC'!FD68","v":0},{"$f":"'Partnership income and ITC'!FE68","v":0},{"$f":"'Partnership income and ITC'!FF68","v":0},{"$f":"'Partnership income and ITC'!FG68","v":0},{"$f":"'Partnership income and ITC'!FH68","v":0},{"$f":"'Partnership income and ITC'!FI68","v":0},{"$f":"'Partnership income and ITC'!FJ68","v":0},{"$f":"'Partnership income and ITC'!FK68","v":0},{"$f":"'Partnership income and ITC'!FL68","v":0},{"$f":"'Partnership income and ITC'!FM68","v":0},{"$f":"'Partnership income and ITC'!FN68","v":0},{"$f":"'Partnership income and ITC'!FO68","v":0},{"$f":"'Partnership income and ITC'!FP68","v":0},{"$f":"'Partnership income and ITC'!FQ68","v":0},{"$f":"'Partnership income and ITC'!FR68","v":0},{"$f":"'Partnership income and ITC'!FS68","v":0}]
[null,{"$f":"'Inputs - Tax'!$B$7","v":0},{"$f":"'Inputs - Tax'!$C$7","v":"Short term"},"USD '000",null,null,null,0,{"$f":"'Partnership income and ITC'!I69","v":0},{"$f":"'Partnership income and ITC'!J69","v":0},{"$f":"'Partnership income and ITC'!K69","v":0},{"$f":"'Partnership income and ITC'!L69","v":0},{"$f":"'Partnership income and ITC'!M69","v":0},{"$f":"'Partnership income and ITC'!N69","v":0},{"$f":"'Partnership income and ITC'!O69","v":0},{"$f":"'Partnership income and ITC'!P69","v":0},{"$f":"'Partnership income and ITC'!Q69","v":0},{"$f":"'Partnership income and ITC'!R69","v":0},{"$f":"'Partnership income and ITC'!S69","v":0},{"$f":"'Partnership income and ITC'!T69","v":0},{"$f":"'Partnership income and ITC'!U69","v":0},{"$f":"'Partnership income and ITC'!V69","v":0},{"$f":"'Partnership income and ITC'!W69","v":0},{"$f":"'Partnership income and ITC'!X69","v":0},{"$f":"'Partnership income and ITC'!Y69","v":0},{"$f":"'Partnership income and ITC'!Z69","v":0},{"$f":"'Partnership income and ITC'!AA69","v":0},{"$f":"'Partnership income and ITC'!AB69","v":0},{"$f":"'Partnership income and ITC'!AC69","v":0},{"$f":"'Partnership income and ITC'!AD69","v":0},{"$f":"'Partnership income and ITC'!AE69","v":0},{"$f":"'Partnership income and ITC'!AF69","v":0},{"$f":"'Partnership income and ITC'!AG69","v":0},{"$f":"'Partnership income and ITC'!AH69","v":0},{"$f":"'Partnership income and ITC'!AI69","v":0},{"$f":"'Partnership income and ITC'!AJ69","v":0},{"$f":"'Partnership income and ITC'!AK69","v":0},{"$f":"'Partnership income and ITC'!AL69","v":0},{"$f":"'Partnership income and ITC'!AM69","v":0},{"$f":"'Partnership income and ITC'!AN69","v":0},{"$f":"'Partnership income and ITC'!AO69","v":0},{"$f":"'Partnership income and ITC'!AP69","v":0},{"$f":"'Partnership income and ITC'!AQ69","v":0},{"$f":"'Partnership income and ITC'!AR69","v":0},{"$f":"'Partnership income and ITC'!AS69","v":0},{"$f":"'Partnership income and ITC'!AT69","v":0},{"$f":"'Partnership income and ITC'!AU69","v":0},{"$f":"'Partnership income and ITC'!AV69","v":0},{"$f":"'Partnership income and ITC'!AW69","v":0},{"$f":"'Partnership income and ITC'!AX69","v":0},{"$f":"'Partnership income and ITC'!AY69","v":0},{"$f":"'Partnership income and ITC'!AZ69","v":0},{"$f":"'Partnership income and ITC'!BA69","v":0},{"$f":"'Partnership income and ITC'!BB69","v":0},{"$f":"'Partnership income and ITC'!BC69","v":0},{"$f":"'Partnership income and ITC'!BD69","v":0},{"$f":"'Partnership income and ITC'!BE69","v":0},{"$f":"'Partnership income and ITC'!BF69","v":0},{"$f":"'Partnership income and ITC'!BG69","v":0},{"$f":"'Partnership income and ITC'!BH69","v":0},{"$f":"'Partnership income and ITC'!BI69","v":0},{"$f":"'Partnership income and ITC'!BJ69","v":0},{"$f":"'Partnership income and ITC'!BK69","v":0},{"$f":"'Partnership income and ITC'!BL69","v":0},{"$f":"'Partnership income and ITC'!BM69","v":0},{"$f":"'Partnership income and ITC'!BN69","v":0},{"$f":"'Partnership income and ITC'!BO69","v":0},{"$f":"'Partnership income and ITC'!BP69","v":0},{"$f":"'Partnership income and ITC'!BQ69","v":0},{"$f":"'Partnership income and ITC'!BR69","v":0},{"$f":"'Partnership income and ITC'!BS69","v":0},{"$f":"'Partnership income and ITC'!BT69","v":0},{"$f":"'Partnership income and ITC'!BU69","v":0},{"$f":"'Partnership income and ITC'!BV69","v":0},{"$f":"'Partnership income and ITC'!BW69","v":0},{"$f":"'Partnership income and ITC'!BX69","v":0},{"$f":"'Partnership income and ITC'!BY69","v":0},{"$f":"'Partnership income and ITC'!BZ69","v":0},{"$f":"'Partnership income and ITC'!CA69","v":0},{"$f":"'Partnership income and ITC'!CB69","v":0},{"$f":"'Partnership income and ITC'!CC69","v":0},{"$f":"'Partnership income and ITC'!CD69","v":0},{"$f":"'Partnership income and ITC'!CE69","v":0},{"$f":"'Partnership income and ITC'!CF69","v":0},{"$f":"'Partnership income and ITC'!CG69","v":0},{"$f":"'Partnership income and ITC'!CH69","v":0},{"$f":"'Partnership income and ITC'!CI69","v":0},{"$f":"'Partnership income and ITC'!CJ69","v":0},{"$f":"'Partnership income and ITC'!CK69","v":0},{"$f":"'Partnership income and ITC'!CL69","v":0},{"$f":"'Partnership income and ITC'!CM69","v":0},{"$f":"'Partnership income and ITC'!CN69","v":0},{"$f":"'Partnership income and ITC'!CO69","v":0},{"$f":"'Partnership income and ITC'!CP69","v":0},{"$f":"'Partnership income and ITC'!CQ69","v":0},{"$f":"'Partnership income and ITC'!CR69","v":0},{"$f":"'Partnership income and ITC'!CS69","v":0},{"$f":"'Partnership income and ITC'!CT69","v":0},{"$f":"'Partnership income and ITC'!CU69","v":0},{"$f":"'Partnership income and ITC'!CV69","v":0},{"$f":"'Partnership income and ITC'!CW69","v":0},{"$f":"'Partnership income and ITC'!CX69","v":0},{"$f":"'Partnership income and ITC'!CY69","v":0},{"$f":"'Partnership income and ITC'!CZ69","v":0},{"$f":"'Partnership income and ITC'!DA69","v":0},{"$f":"'Partnership income and ITC'!DB69","v":0},{"$f":"'Partnership income and ITC'!DC69","v":0},{"$f":"'Partnership income and ITC'!DD69","v":0},{"$f":"'Partnership income and ITC'!DE69","v":0},{"$f":"'Partnership income and ITC'!DF69","v":0},{"$f":"'Partnership income and ITC'!DG69","v":0},{"$f":"'Partnership income and ITC'!DH69","v":0},{"$f":"'Partnership income and ITC'!DI69","v":0},{"$f":"'Partnership income and ITC'!DJ69","v":0},{"$f":"'Partnership income and ITC'!DK69","v":0},{"$f":"'Partnership income and ITC'!DL69","v":0},{"$f":"'Partnership income and ITC'!DM69","v":0},{"$f":"'Partnership income and ITC'!DN69","v":0},{"$f":"'Partnership income and ITC'!DO69","v":0},{"$f":"'Partnership income and ITC'!DP69","v":0},{"$f":"'Partnership income and ITC'!DQ69","v":0},{"$f":"'Partnership income and ITC'!DR69","v":0},{"$f":"'Partnership income and ITC'!DS69","v":0},{"$f":"'Partnership income and ITC'!DT69","v":0},{"$f":"'Partnership income and ITC'!DU69","v":0},{"$f":"'Partnership income and ITC'!DV69","v":0},{"$f":"'Partnership income and ITC'!DW69","v":0},{"$f":"'Partnership income and ITC'!DX69","v":0},{"$f":"'Partnership income and ITC'!DY69","v":0},{"$f":"'Partnership income and ITC'!DZ69","v":0},{"$f":"'Partnership income and ITC'!EA69","v":0},{"$f":"'Partnership income and ITC'!EB69","v":0},{"$f":"'Partnership income and ITC'!EC69","v":0},{"$f":"'Partnership income and ITC'!ED69","v":0},{"$f":"'Partnership income and ITC'!EE69","v":0},{"$f":"'Partnership income and ITC'!EF69","v":0},{"$f":"'Partnership income and ITC'!EG69","v":0},{"$f":"'Partnership income and ITC'!EH69","v":0},{"$f":"'Partnership income and ITC'!EI69","v":0},{"$f":"'Partnership income and ITC'!EJ69","v":0},{"$f":"'Partnership income and ITC'!EK69","v":0},{"$f":"'Partnership income and ITC'!EL69","v":0},{"$f":"'Partnership income and ITC'!EM69","v":0},{"$f":"'Partnership income and ITC'!EN69","v":0},{"$f":"'Partnership income and ITC'!EO69","v":0},{"$f":"'Partnership income and ITC'!EP69","v":0},{"$f":"'Partnership income and ITC'!EQ69","v":0},{"$f":"'Partnership income and ITC'!ER69","v":0},{"$f":"'Partnership income and ITC'!ES69","v":0},{"$f":"'Partnership income and ITC'!ET69","v":0},{"$f":"'Partnership income and ITC'!EU69","v":0},{"$f":"'Partnership income and ITC'!EV69","v":0},{"$f":"'Partnership income and ITC'!EW69","v":0},{"$f":"'Partnership income and ITC'!EX69","v":0},{"$f":"'Partnership income and ITC'!EY69","v":0},{"$f":"'Partnership income and ITC'!EZ69","v":0},{"$f":"'Partnership income and ITC'!FA69","v":0},{"$f":"'Partnership income and ITC'!FB69","v":0},{"$f":"'Partnership income and ITC'!FC69","v":0},{"$f":"'Partnership income and ITC'!FD69","v":0},{"$f":"'Partnership income and ITC'!FE69","v":0},{"$f":"'Partnership income and ITC'!FF69","v":0},{"$f":"'Partnership income and ITC'!FG69","v":0},{"$f":"'Partnership income and ITC'!FH69","v":0},{"$f":"'Partnership income and ITC'!FI69","v":0},{"$f":"'Partnership income and ITC'!FJ69","v":0},{"$f":"'Partnership income and ITC'!FK69","v":0},{"$f":"'Partnership income and ITC'!FL69","v":0},{"$f":"'Partnership income and ITC'!FM69","v":0},{"$f":"'Partnership income and ITC'!FN69","v":0},{"$f":"'Partnership income and ITC'!FO69","v":0},{"$f":"'Partnership income and ITC'!FP69","v":0},{"$f":"'Partnership income and ITC'!FQ69","v":0},{"$f":"'Partnership income and ITC'!FR69","v":0},{"$f":"'Partnership income and ITC'!FS69","v":0}]
[null,{"$f":"'Inputs - Tax'!$B$8","v":0},{"$f":"'Inputs - Tax'!$C$8","v":"Financing"},"USD '000",null,null,null,null,{"$f":"'Partnership income and ITC'!I70","v":0},{"$f":"'Partnership income and ITC'!J70","v":0},{"$f":"'Partnership income and ITC'!K70","v":0},{"$f":"'Partnership income and ITC'!L70","v":0},{"$f":"'Partnership income and ITC'!M70","v":0},{"$f":"'Partnership income and ITC'!N70","v":0},{"$f":"'Partnership income and ITC'!O70","v":0},{"$f":"'Partnership income and ITC'!P70","v":0},{"$f":"'Partnership income and ITC'!Q70","v":0},{"$f":"'Partnership income and ITC'!R70","v":0},{"$f":"'Partnership income and ITC'!S70","v":0},{"$f":"'Partnership income and ITC'!T70","v":0},{"$f":"'Partnership income and ITC'!U70","v":0},{"$f":"'Partnership income and ITC'!V70","v":0},{"$f":"'Partnership income and ITC'!W70","v":0},{"$f":"'Partnership income and ITC'!X70","v":0},{"$f":"'Partnership income and ITC'!Y70","v":0},{"$f":"'Partnership income and ITC'!Z70","v":0},{"$f":"'Partnership income and ITC'!AA70","v":0},{"$f":"'Partnership income and ITC'!AB70","v":0},{"$f":"'Partnership income and ITC'!AC70","v":0},{"$f":"'Partnership income and ITC'!AD70","v":0},{"$f":"'Partnership income and ITC'!AE70","v":0},{"$f":"'Partnership income and ITC'!AF70","v":0},{"$f":"'Partnership income and ITC'!AG70","v":0},{"$f":"'Partnership income and ITC'!AH70","v":0},{"$f":"'Partnership income and ITC'!AI70","v":0},{"$f":"'Partnership income and ITC'!AJ70","v":0},{"$f":"'Partnership income and ITC'!AK70","v":0},{"$f":"'Partnership income and ITC'!AL70","v":0},{"$f":"'Partnership income and ITC'!AM70","v":0},{"$f":"'Partnership income and ITC'!AN70","v":0},{"$f":"'Partnership income and ITC'!AO70","v":0},{"$f":"'Partnership income and ITC'!AP70","v":0},{"$f":"'Partnership income and ITC'!AQ70","v":0},{"$f":"'Partnership income and ITC'!AR70","v":0},{"$f":"'Partnership income and ITC'!AS70","v":0},{"$f":"'Partnership income and ITC'!AT70","v":0},{"$f":"'Partnership income and ITC'!AU70","v":0},{"$f":"'Partnership income and ITC'!AV70","v":0},{"$f":"'Partnership income and ITC'!AW70","v":0},{"$f":"'Partnership income and ITC'!AX70","v":0},{"$f":"'Partnership income and ITC'!AY70","v":0},{"$f":"'Partnership income and ITC'!AZ70","v":0},{"$f":"'Partnership income and ITC'!BA70","v":0},{"$f":"'Partnership income and ITC'!BB70","v":0},{"$f":"'Partnership income and ITC'!BC70","v":0},{"$f":"'Partnership income and ITC'!BD70","v":0},{"$f":"'Partnership income and ITC'!BE70","v":0},{"$f":"'Partnership income and ITC'!BF70","v":0},{"$f":"'Partnership income and ITC'!BG70","v":0},{"$f":"'Partnership income and ITC'!BH70","v":0},{"$f":"'Partnership income and ITC'!BI70","v":0},{"$f":"'Partnership income and ITC'!BJ70","v":0},{"$f":"'Partnership income and ITC'!BK70","v":0},{"$f":"'Partnership income and ITC'!BL70","v":0},{"$f":"'Partnership income and ITC'!BM70","v":0},{"$f":"'Partnership income and ITC'!BN70","v":0},{"$f":"'Partnership income and ITC'!BO70","v":0},{"$f":"'Partnership income and ITC'!BP70","v":0},{"$f":"'Partnership income and ITC'!BQ70","v":0},{"$f":"'Partnership income and ITC'!BR70","v":0},{"$f":"'Partnership income and ITC'!BS70","v":0},{"$f":"'Partnership income and ITC'!BT70","v":0},{"$f":"'Partnership income and ITC'!BU70","v":0},{"$f":"'Partnership income and ITC'!BV70","v":0},{"$f":"'Partnership income and ITC'!BW70","v":0},{"$f":"'Partnership income and ITC'!BX70","v":0},{"$f":"'Partnership income and ITC'!BY70","v":0},{"$f":"'Partnership income and ITC'!BZ70","v":0},{"$f":"'Partnership income and ITC'!CA70","v":0},{"$f":"'Partnership income and ITC'!CB70","v":0},{"$f":"'Partnership income and ITC'!CC70","v":0},{"$f":"'Partnership income and ITC'!CD70","v":0},{"$f":"'Partnership income and ITC'!CE70","v":0},{"$f":"'Partnership income and ITC'!CF70","v":0},{"$f":"'Partnership income and ITC'!CG70","v":0},{"$f":"'Partnership income and ITC'!CH70","v":0},{"$f":"'Partnership income and ITC'!CI70","v":0},{"$f":"'Partnership income and ITC'!CJ70","v":0},{"$f":"'Partnership income and ITC'!CK70","v":0},{"$f":"'Partnership income and ITC'!CL70","v":0},{"$f":"'Partnership income and ITC'!CM70","v":0},{"$f":"'Partnership income and ITC'!CN70","v":0},{"$f":"'Partnership income and ITC'!CO70","v":0},{"$f":"'Partnership income and ITC'!CP70","v":0},{"$f":"'Partnership income and ITC'!CQ70","v":0},{"$f":"'Partnership income and ITC'!CR70","v":0},{"$f":"'Partnership income and ITC'!CS70","v":0},{"$f":"'Partnership income and ITC'!CT70","v":0},{"$f":"'Partnership income and ITC'!CU70","v":0},{"$f":"'Partnership income and ITC'!CV70","v":0},{"$f":"'Partnership income and ITC'!CW70","v":0},{"$f":"'Partnership income and ITC'!CX70","v":0},{"$f":"'Partnership income and ITC'!CY70","v":0},{"$f":"'Partnership income and ITC'!CZ70","v":0},{"$f":"'Partnership income and ITC'!DA70","v":0},{"$f":"'Partnership income and ITC'!DB70","v":0},{"$f":"'Partnership income and ITC'!DC70","v":0},{"$f":"'Partnership income and ITC'!DD70","v":0},{"$f":"'Partnership income and ITC'!DE70","v":0},{"$f":"'Partnership income and ITC'!DF70","v":0},{"$f":"'Partnership income and ITC'!DG70","v":0},{"$f":"'Partnership income and ITC'!DH70","v":0},{"$f":"'Partnership income and ITC'!DI70","v":0},{"$f":"'Partnership income and ITC'!DJ70","v":0},{"$f":"'Partnership income and ITC'!DK70","v":0},{"$f":"'Partnership income and ITC'!DL70","v":0},{"$f":"'Partnership income and ITC'!DM70","v":0},{"$f":"'Partnership income and ITC'!DN70","v":0},{"$f":"'Partnership income and ITC'!DO70","v":0},{"$f":"'Partnership income and ITC'!DP70","v":0},{"$f":"'Partnership income and ITC'!DQ70","v":0},{"$f":"'Partnership income and ITC'!DR70","v":0},{"$f":"'Partnership income and ITC'!DS70","v":0},{"$f":"'Partnership income and ITC'!DT70","v":0},{"$f":"'Partnership income and ITC'!DU70","v":0},{"$f":"'Partnership income and ITC'!DV70","v":0},{"$f":"'Partnership income and ITC'!DW70","v":0},{"$f":"'Partnership income and ITC'!DX70","v":0},{"$f":"'Partnership income and ITC'!DY70","v":0},{"$f":"'Partnership income and ITC'!DZ70","v":0},{"$f":"'Partnership income and ITC'!EA70","v":0},{"$f":"'Partnership income and ITC'!EB70","v":0},{"$f":"'Partnership income and ITC'!EC70","v":0},{"$f":"'Partnership income and ITC'!ED70","v":0},{"$f":"'Partnership income and ITC'!EE70","v":0},{"$f":"'Partnership income and ITC'!EF70","v":0},{"$f":"'Partnership income and ITC'!EG70","v":0},{"$f":"'Partnership income and ITC'!EH70","v":0},{"$f":"'Partnership income and ITC'!EI70","v":0},{"$f":"'Partnership income and ITC'!EJ70","v":0},{"$f":"'Partnership income and ITC'!EK70","v":0},{"$f":"'Partnership income and ITC'!EL70","v":0},{"$f":"'Partnership income and ITC'!EM70","v":0},{"$f":"'Partnership income and ITC'!EN70","v":0},{"$f":"'Partnership income and ITC'!EO70","v":0},{"$f":"'Partnership income and ITC'!EP70","v":0},{"$f":"'Partnership income and ITC'!EQ70","v":0},{"$f":"'Partnership income and ITC'!ER70","v":0},{"$f":"'Partnership income and ITC'!ES70","v":0},{"$f":"'Partnership income and ITC'!ET70","v":0},{"$f":"'Partnership income and ITC'!EU70","v":0},{"$f":"'Partnership income and ITC'!EV70","v":0},{"$f":"'Partnership income and ITC'!EW70","v":0},{"$f":"'Partnership income and ITC'!EX70","v":0},{"$f":"'Partnership income and ITC'!EY70","v":0},{"$f":"'Partnership income and ITC'!EZ70","v":0},{"$f":"'Partnership income and ITC'!FA70","v":0},{"$f":"'Partnership income and ITC'!FB70","v":0},{"$f":"'Partnership income and ITC'!FC70","v":0},{"$f":"'Partnership income and ITC'!FD70","v":0},{"$f":"'Partnership income and ITC'!FE70","v":0},{"$f":"'Partnership income and ITC'!FF70","v":0},{"$f":"'Partnership income and ITC'!FG70","v":0},{"$f":"'Partnership income and ITC'!FH70","v":0},{"$f":"'Partnership income and ITC'!FI70","v":0},{"$f":"'Partnership income and ITC'!FJ70","v":0},{"$f":"'Partnership income and ITC'!FK70","v":0},{"$f":"'Partnership income and ITC'!FL70","v":0},{"$f":"'Partnership income and ITC'!FM70","v":0},{"$f":"'Partnership income and ITC'!FN70","v":0},{"$f":"'Partnership income and ITC'!FO70","v":0},{"$f":"'Partnership income and ITC'!FP70","v":0},{"$f":"'Partnership income and ITC'!FQ70","v":0},{"$f":"'Partnership income and ITC'!FR70","v":0},{"$f":"'Partnership income and ITC'!FS70","v":0}]
[null,null,"Total","USD '000",null,null,null,{"$f":"SUM(I28:FS28)","v":0},{"$f":"SUM(I25:I27)","v":0},{"$f":"SUM(J25:J27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV25:BV27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH25:EH27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"End of operation flag","Flag",null,null,null,null,{"$f":"IF(I3=Op_end,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,{"$f":"IF(AO3=Op_end,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU3=Op_end,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,{"$f":"IF(DA3=Op_end,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EG3=Op_end,1,0)","v":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,{"$f":"IF(FM3=Op_end,1,0)","v":0},0,0,0,0,0,0]
[]
[null,null,"Accounting depreciation"]
[null,1,{"$f":"INDEX($C$19:$C$21,B33)","v":"Long term"}]
[null,null,"Account"]
[null,null,"Balance b/f","USD '000",null,null,null,null,{"$f":"H38","v":0},{"$f":"I38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Additions","USD '000",null,null,null,{"$f":"SUM(I36:FS36)","v":0},{"$f":"SUM(I41:I42)","v":0},{"$f":"SUM(J41: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,{"$f":"SUM(BV41:BV42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH41: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]
[null,null,"Depreciation & write-off","USD '000",{"$f":"IF(E50=\"Straight-Line\",E48,E49)","v":3.3333333333333333E-2},null,null,0,{"$f":"-IF(I$30=1,SUM(I35:I36),I50*$E37)*I$6","v":0},{"$f":"-IF(J$30=1,SUM(J35:J36),J50*$E37)*J$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$30=1,SUM(BV35:BV36),BV50*$E37)*BV$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(EH$30=1,SUM(EH35:EH36),EH50*$E37)*EH$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(EZ$30=1,SUM(EZ35:EZ36),EZ50*$E37)*EZ$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","USD '000",null,null,null,null,{"$f":"SUM(I35:I37)","v":0},{"$f":"SUM(J35:J37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV35:BV37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH35:EH37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Additions"]
[null,null,"Construction","USD '000",null,null,null,{"$f":"SUM(I41:FT41)","v":0},{"$f":"INDEX(I$19:I$21,$B33)","v":0},{"$f":"INDEX(J$19:J$21,$B33)","v":0},{"$f":"INDEX(K$19:K$21,$B33)","v":0},{"$f":"INDEX(L$19:L$21,$B33)","v":0},{"$f":"INDEX(M$19:M$21,$B33)","v":0},{"$f":"INDEX(N$19:N$21,$B33)","v":0},{"$f":"INDEX(O$19:O$21,$B33)","v":0},{"$f":"INDEX(P$19:P$21,$B33)","v":0},{"$f":"INDEX(Q$19:Q$21,$B33)","v":0},{"$f":"INDEX(R$19:R$21,$B33)","v":0},{"$f":"INDEX(S$19:S$21,$B33)","v":0},{"$f":"INDEX(T$19:T$21,$B33)","v":0},{"$f":"INDEX(U$19:U$21,$B33)","v":0},{"$f":"INDEX(V$19:V$21,$B33)","v":0},{"$f":"INDEX(W$19:W$21,$B33)","v":0},{"$f":"INDEX(X$19:X$21,$B33)","v":0},{"$f":"INDEX(Y$19:Y$21,$B33)","v":0},{"$f":"INDEX(Z$19:Z$21,$B33)","v":0},{"$f":"INDEX(AA$19:AA$21,$B33)","v":0},{"$f":"INDEX(AB$19:AB$21,$B33)","v":0},{"$f":"INDEX(AC$19:AC$21,$B33)","v":0},{"$f":"INDEX(AD$19:AD$21,$B33)","v":0},{"$f":"INDEX(AE$19:AE$21,$B33)","v":0},{"$f":"INDEX(AF$19:AF$21,$B33)","v":0},{"$f":"INDEX(AG$19:AG$21,$B33)","v":0},{"$f":"INDEX(AH$19:AH$21,$B33)","v":0},{"$f":"INDEX(AI$19:AI$21,$B33)","v":0},{"$f":"INDEX(AJ$19:AJ$21,$B33)","v":0},{"$f":"INDEX(AK$19:AK$21,$B33)","v":0},{"$f":"INDEX(AL$19:AL$21,$B33)","v":0},{"$f":"INDEX(AM$19:AM$21,$B33)","v":0},{"$f":"INDEX(AN$19:AN$21,$B33)","v":0},{"$f":"INDEX(AO$19:AO$21,$B33)","v":0},{"$f":"INDEX(AP$19:AP$21,$B33)","v":0},{"$f":"INDEX(AQ$19:AQ$21,$B33)","v":0},{"$f":"INDEX(AR$19:AR$21,$B33)","v":0},{"$f":"INDEX(AS$19:AS$21,$B33)","v":0},{"$f":"INDEX(AT$19:AT$21,$B33)","v":0},{"$f":"INDEX(AU$19:AU$21,$B33)","v":0},{"$f":"INDEX(AV$19:AV$21,$B33)","v":0},{"$f":"INDEX(AW$19:AW$21,$B33)","v":0},{"$f":"INDEX(AX$19:AX$21,$B33)","v":0},{"$f":"INDEX(AY$19:AY$21,$B33)","v":0},{"$f":"INDEX(AZ$19:AZ$21,$B33)","v":0},{"$f":"INDEX(BA$19:BA$21,$B33)","v":0},{"$f":"INDEX(BB$19:BB$21,$B33)","v":0},{"$f":"INDEX(BC$19:BC$21,$B33)","v":0},{"$f":"INDEX(BD$19:BD$21,$B33)","v":0},{"$f":"INDEX(BE$19:BE$21,$B33)","v":0},{"$f":"INDEX(BF$19:BF$21,$B33)","v":0},{"$f":"INDEX(BG$19:BG$21,$B33)","v":0},{"$f":"INDEX(BH$19:BH$21,$B33)","v":0},{"$f":"INDEX(BI$19:BI$21,$B33)","v":0},{"$f":"INDEX(BJ$19:BJ$21,$B33)","v":0},{"$f":"INDEX(BK$19:BK$21,$B33)","v":0},{"$f":"INDEX(BL$19:BL$21,$B33)","v":0},{"$f":"INDEX(BM$19:BM$21,$B33)","v":0},{"$f":"INDEX(BN$19:BN$21,$B33)","v":0},{"$f":"INDEX(BO$19:BO$21,$B33)","v":0},{"$f":"INDEX(BP$19:BP$21,$B33)","v":0},{"$f":"INDEX(BQ$19:BQ$21,$B33)","v":0},{"$f":"INDEX(BR$19:BR$21,$B33)","v":0},{"$f":"INDEX(BS$19:BS$21,$B33)","v":0},{"$f":"INDEX(BT$19:BT$21,$B33)","v":0},{"$f":"INDEX(BU$19:BU$21,$B33)","v":0},{"$f":"INDEX(BV$19:BV$21,$B33)","v":0},{"$f":"INDEX(BW$19:BW$21,$B33)","v":0},{"$f":"INDEX(BX$19:BX$21,$B33)","v":0},{"$f":"INDEX(BY$19:BY$21,$B33)","v":0},{"$f":"INDEX(BZ$19:BZ$21,$B33)","v":0},{"$f":"INDEX(CA$19:CA$21,$B33)","v":0},{"$f":"INDEX(CB$19:CB$21,$B33)","v":0},{"$f":"INDEX(CC$19:CC$21,$B33)","v":0},{"$f":"INDEX(CD$19:CD$21,$B33)","v":0},{"$f":"INDEX(CE$19:CE$21,$B33)","v":0},{"$f":"INDEX(CF$19:CF$21,$B33)","v":0},{"$f":"INDEX(CG$19:CG$21,$B33)","v":0},{"$f":"INDEX(CH$19:CH$21,$B33)","v":0},{"$f":"INDEX(CI$19:CI$21,$B33)","v":0},{"$f":"INDEX(CJ$19:CJ$21,$B33)","v":0},{"$f":"INDEX(CK$19:CK$21,$B33)","v":0},{"$f":"INDEX(CL$19:CL$21,$B33)","v":0},{"$f":"INDEX(CM$19:CM$21,$B33)","v":0},{"$f":"INDEX(CN$19:CN$21,$B33)","v":0},{"$f":"INDEX(CO$19:CO$21,$B33)","v":0},{"$f":"INDEX(CP$19:CP$21,$B33)","v":0},{"$f":"INDEX(CQ$19:CQ$21,$B33)","v":0},{"$f":"INDEX(CR$19:CR$21,$B33)","v":0},{"$f":"INDEX(CS$19:CS$21,$B33)","v":0},{"$f":"INDEX(CT$19:CT$21,$B33)","v":0},{"$f":"INDEX(CU$19:CU$21,$B33)","v":0},{"$f":"INDEX(CV$19:CV$21,$B33)","v":0},{"$f":"INDEX(CW$19:CW$21,$B33)","v":0},{"$f":"INDEX(CX$19:CX$21,$B33)","v":0},{"$f":"INDEX(CY$19:CY$21,$B33)","v":0},{"$f":"INDEX(CZ$19:CZ$21,$B33)","v":0},{"$f":"INDEX(DA$19:DA$21,$B33)","v":0},{"$f":"INDEX(DB$19:DB$21,$B33)","v":0},{"$f":"INDEX(DC$19:DC$21,$B33)","v":0},{"$f":"INDEX(DD$19:DD$21,$B33)","v":0},{"$f":"INDEX(DE$19:DE$21,$B33)","v":0},{"$f":"INDEX(DF$19:DF$21,$B33)","v":0},{"$f":"INDEX(DG$19:DG$21,$B33)","v":0},{"$f":"INDEX(DH$19:DH$21,$B33)","v":0},{"$f":"INDEX(DI$19:DI$21,$B33)","v":0},{"$f":"INDEX(DJ$19:DJ$21,$B33)","v":0},{"$f":"INDEX(DK$19:DK$21,$B33)","v":0},{"$f":"INDEX(DL$19:DL$21,$B33)","v":0},{"$f":"INDEX(DM$19:DM$21,$B33)","v":0},{"$f":"INDEX(DN$19:DN$21,$B33)","v":0},{"$f":"INDEX(DO$19:DO$21,$B33)","v":0},{"$f":"INDEX(DP$19:DP$21,$B33)","v":0},{"$f":"INDEX(DQ$19:DQ$21,$B33)","v":0},{"$f":"INDEX(DR$19:DR$21,$B33)","v":0},{"$f":"INDEX(DS$19:DS$21,$B33)","v":0},{"$f":"INDEX(DT$19:DT$21,$B33)","v":0},{"$f":"INDEX(DU$19:DU$21,$B33)","v":0},{"$f":"INDEX(DV$19:DV$21,$B33)","v":0},{"$f":"INDEX(DW$19:DW$21,$B33)","v":0},{"$f":"INDEX(DX$19:DX$21,$B33)","v":0},{"$f":"INDEX(DY$19:DY$21,$B33)","v":0},{"$f":"INDEX(DZ$19:DZ$21,$B33)","v":0},{"$f":"INDEX(EA$19:EA$21,$B33)","v":0},{"$f":"INDEX(EB$19:EB$21,$B33)","v":0},{"$f":"INDEX(EC$19:EC$21,$B33)","v":0},{"$f":"INDEX(ED$19:ED$21,$B33)","v":0},{"$f":"INDEX(EE$19:EE$21,$B33)","v":0},{"$f":"INDEX(EF$19:EF$21,$B33)","v":0},{"$f":"INDEX(EG$19:EG$21,$B33)","v":0},{"$f":"INDEX(EH$19:EH$21,$B33)","v":0},{"$f":"INDEX(EI$19:EI$21,$B33)","v":0},{"$f":"INDEX(EJ$19:EJ$21,$B33)","v":0},{"$f":"INDEX(EK$19:EK$21,$B33)","v":0},{"$f":"INDEX(EL$19:EL$21,$B33)","v":0},{"$f":"INDEX(EM$19:EM$21,$B33)","v":0},{"$f":"INDEX(EN$19:EN$21,$B33)","v":0},{"$f":"INDEX(EO$19:EO$21,$B33)","v":0},{"$f":"INDEX(EP$19:EP$21,$B33)","v":0},{"$f":"INDEX(EQ$19:EQ$21,$B33)","v":0},{"$f":"INDEX(ER$19:ER$21,$B33)","v":0},{"$f":"INDEX(ES$19:ES$21,$B33)","v":0},{"$f":"INDEX(ET$19:ET$21,$B33)","v":0},{"$f":"INDEX(EU$19:EU$21,$B33)","v":0},{"$f":"INDEX(EV$19:EV$21,$B33)","v":0},{"$f":"INDEX(EW$19:EW$21,$B33)","v":0},{"$f":"INDEX(EX$19:EX$21,$B33)","v":0},{"$f":"INDEX(EY$19:EY$21,$B33)","v":0},{"$f":"INDEX(EZ$19:EZ$21,$B33)","v":0},{"$f":"INDEX(FA$19:FA$21,$B33)","v":0},{"$f":"INDEX(FB$19:FB$21,$B33)","v":0},{"$f":"INDEX(FC$19:FC$21,$B33)","v":0},{"$f":"INDEX(FD$19:FD$21,$B33)","v":0},{"$f":"INDEX(FE$19:FE$21,$B33)","v":0},{"$f":"INDEX(FF$19:FF$21,$B33)","v":0},{"$f":"INDEX(FG$19:FG$21,$B33)","v":0},{"$f":"INDEX(FH$19:FH$21,$B33)","v":0},{"$f":"INDEX(FI$19:FI$21,$B33)","v":0},{"$f":"INDEX(FJ$19:FJ$21,$B33)","v":0},{"$f":"INDEX(FK$19:FK$21,$B33)","v":0},{"$f":"INDEX(FL$19:FL$21,$B33)","v":0},{"$f":"INDEX(FM$19:FM$21,$B33)","v":0},{"$f":"INDEX(FN$19:FN$21,$B33)","v":0},{"$f":"INDEX(FO$19:FO$21,$B33)","v":0},{"$f":"INDEX(FP$19:FP$21,$B33)","v":0},{"$f":"INDEX(FQ$19:FQ$21,$B33)","v":0},{"$f":"INDEX(FR$19:FR$21,$B33)","v":0},{"$f":"INDEX(FS$19:FS$21,$B33)","v":0}]
[null,null,"Operations","USD '000",null,null,null,0,{"$f":"INDEX(I$25:I$27,$B33)","v":0},{"$f":"INDEX(J$25:J$27,$B33)","v":0},{"$f":"INDEX(K$25:K$27,$B33)","v":0},{"$f":"INDEX(L$25:L$27,$B33)","v":0},{"$f":"INDEX(M$25:M$27,$B33)","v":0},{"$f":"INDEX(N$25:N$27,$B33)","v":0},{"$f":"INDEX(O$25:O$27,$B33)","v":0},{"$f":"INDEX(P$25:P$27,$B33)","v":0},{"$f":"INDEX(Q$25:Q$27,$B33)","v":0},{"$f":"INDEX(R$25:R$27,$B33)","v":0},{"$f":"INDEX(S$25:S$27,$B33)","v":0},{"$f":"INDEX(T$25:T$27,$B33)","v":0},{"$f":"INDEX(U$25:U$27,$B33)","v":0},{"$f":"INDEX(V$25:V$27,$B33)","v":0},{"$f":"INDEX(W$25:W$27,$B33)","v":0},{"$f":"INDEX(X$25:X$27,$B33)","v":0},{"$f":"INDEX(Y$25:Y$27,$B33)","v":0},{"$f":"INDEX(Z$25:Z$27,$B33)","v":0},{"$f":"INDEX(AA$25:AA$27,$B33)","v":0},{"$f":"INDEX(AB$25:AB$27,$B33)","v":0},{"$f":"INDEX(AC$25:AC$27,$B33)","v":0},{"$f":"INDEX(AD$25:AD$27,$B33)","v":0},{"$f":"INDEX(AE$25:AE$27,$B33)","v":0},{"$f":"INDEX(AF$25:AF$27,$B33)","v":0},{"$f":"INDEX(AG$25:AG$27,$B33)","v":0},{"$f":"INDEX(AH$25:AH$27,$B33)","v":0},{"$f":"INDEX(AI$25:AI$27,$B33)","v":0},{"$f":"INDEX(AJ$25:AJ$27,$B33)","v":0},{"$f":"INDEX(AK$25:AK$27,$B33)","v":0},{"$f":"INDEX(AL$25:AL$27,$B33)","v":0},{"$f":"INDEX(AM$25:AM$27,$B33)","v":0},{"$f":"INDEX(AN$25:AN$27,$B33)","v":0},{"$f":"INDEX(AO$25:AO$27,$B33)","v":0},{"$f":"INDEX(AP$25:AP$27,$B33)","v":0},{"$f":"INDEX(AQ$25:AQ$27,$B33)","v":0},{"$f":"INDEX(AR$25:AR$27,$B33)","v":0},{"$f":"INDEX(AS$25:AS$27,$B33)","v":0},{"$f":"INDEX(AT$25:AT$27,$B33)","v":0},{"$f":"INDEX(AU$25:AU$27,$B33)","v":0},{"$f":"INDEX(AV$25:AV$27,$B33)","v":0},{"$f":"INDEX(AW$25:AW$27,$B33)","v":0},{"$f":"INDEX(AX$25:AX$27,$B33)","v":0},{"$f":"INDEX(AY$25:AY$27,$B33)","v":0},{"$f":"INDEX(AZ$25:AZ$27,$B33)","v":0},{"$f":"INDEX(BA$25:BA$27,$B33)","v":0},{"$f":"INDEX(BB$25:BB$27,$B33)","v":0},{"$f":"INDEX(BC$25:BC$27,$B33)","v":0},{"$f":"INDEX(BD$25:BD$27,$B33)","v":0},{"$f":"INDEX(BE$25:BE$27,$B33)","v":0},{"$f":"INDEX(BF$25:BF$27,$B33)","v":0},{"$f":"INDEX(BG$25:BG$27,$B33)","v":0},{"$f":"INDEX(BH$25:BH$27,$B33)","v":0},{"$f":"INDEX(BI$25:BI$27,$B33)","v":0},{"$f":"INDEX(BJ$25:BJ$27,$B33)","v":0},{"$f":"INDEX(BK$25:BK$27,$B33)","v":0},{"$f":"INDEX(BL$25:BL$27,$B33)","v":0},{"$f":"INDEX(BM$25:BM$27,$B33)","v":0},{"$f":"INDEX(BN$25:BN$27,$B33)","v":0},{"$f":"INDEX(BO$25:BO$27,$B33)","v":0},{"$f":"INDEX(BP$25:BP$27,$B33)","v":0},{"$f":"INDEX(BQ$25:BQ$27,$B33)","v":0},{"$f":"INDEX(BR$25:BR$27,$B33)","v":0},{"$f":"INDEX(BS$25:BS$27,$B33)","v":0},{"$f":"INDEX(BT$25:BT$27,$B33)","v":0},{"$f":"INDEX(BU$25:BU$27,$B33)","v":0},{"$f":"INDEX(BV$25:BV$27,$B33)","v":0},{"$f":"INDEX(BW$25:BW$27,$B33)","v":0},{"$f":"INDEX(BX$25:BX$27,$B33)","v":0},{"$f":"INDEX(BY$25:BY$27,$B33)","v":0},{"$f":"INDEX(BZ$25:BZ$27,$B33)","v":0},{"$f":"INDEX(CA$25:CA$27,$B33)","v":0},{"$f":"INDEX(CB$25:CB$27,$B33)","v":0},{"$f":"INDEX(CC$25:CC$27,$B33)","v":0},{"$f":"INDEX(CD$25:CD$27,$B33)","v":0},{"$f":"INDEX(CE$25:CE$27,$B33)","v":0},{"$f":"INDEX(CF$25:CF$27,$B33)","v":0},{"$f":"INDEX(CG$25:CG$27,$B33)","v":0},{"$f":"INDEX(CH$25:CH$27,$B33)","v":0},{"$f":"INDEX(CI$25:CI$27,$B33)","v":0},{"$f":"INDEX(CJ$25:CJ$27,$B33)","v":0},{"$f":"INDEX(CK$25:CK$27,$B33)","v":0},{"$f":"INDEX(CL$25:CL$27,$B33)","v":0},{"$f":"INDEX(CM$25:CM$27,$B33)","v":0},{"$f":"INDEX(CN$25:CN$27,$B33)","v":0},{"$f":"INDEX(CO$25:CO$27,$B33)","v":0},{"$f":"INDEX(CP$25:CP$27,$B33)","v":0},{"$f":"INDEX(CQ$25:CQ$27,$B33)","v":0},{"$f":"INDEX(CR$25:CR$27,$B33)","v":0},{"$f":"INDEX(CS$25:CS$27,$B33)","v":0},{"$f":"INDEX(CT$25:CT$27,$B33)","v":0},{"$f":"INDEX(CU$25:CU$27,$B33)","v":0},{"$f":"INDEX(CV$25:CV$27,$B33)","v":0},{"$f":"INDEX(CW$25:CW$27,$B33)","v":0},{"$f":"INDEX(CX$25:CX$27,$B33)","v":0},{"$f":"INDEX(CY$25:CY$27,$B33)","v":0},{"$f":"INDEX(CZ$25:CZ$27,$B33)","v":0},{"$f":"INDEX(DA$25:DA$27,$B33)","v":0},{"$f":"INDEX(DB$25:DB$27,$B33)","v":0},{"$f":"INDEX(DC$25:DC$27,$B33)","v":0},{"$f":"INDEX(DD$25:DD$27,$B33)","v":0},{"$f":"INDEX(DE$25:DE$27,$B33)","v":0},{"$f":"INDEX(DF$25:DF$27,$B33)","v":0},{"$f":"INDEX(DG$25:DG$27,$B33)","v":0},{"$f":"INDEX(DH$25:DH$27,$B33)","v":0},{"$f":"INDEX(DI$25:DI$27,$B33)","v":0},{"$f":"INDEX(DJ$25:DJ$27,$B33)","v":0},{"$f":"INDEX(DK$25:DK$27,$B33)","v":0},{"$f":"INDEX(DL$25:DL$27,$B33)","v":0},{"$f":"INDEX(DM$25:DM$27,$B33)","v":0},{"$f":"INDEX(DN$25:DN$27,$B33)","v":0},{"$f":"INDEX(DO$25:DO$27,$B33)","v":0},{"$f":"INDEX(DP$25:DP$27,$B33)","v":0},{"$f":"INDEX(DQ$25:DQ$27,$B33)","v":0},{"$f":"INDEX(DR$25:DR$27,$B33)","v":0},{"$f":"INDEX(DS$25:DS$27,$B33)","v":0},{"$f":"INDEX(DT$25:DT$27,$B33)","v":0},{"$f":"INDEX(DU$25:DU$27,$B33)","v":0},{"$f":"INDEX(DV$25:DV$27,$B33)","v":0},{"$f":"INDEX(DW$25:DW$27,$B33)","v":0},{"$f":"INDEX(DX$25:DX$27,$B33)","v":0},{"$f":"INDEX(DY$25:DY$27,$B33)","v":0},{"$f":"INDEX(DZ$25:DZ$27,$B33)","v":0},{"$f":"INDEX(EA$25:EA$27,$B33)","v":0},{"$f":"INDEX(EB$25:EB$27,$B33)","v":0},{"$f":"INDEX(EC$25:EC$27,$B33)","v":0},{"$f":"INDEX(ED$25:ED$27,$B33)","v":0},{"$f":"INDEX(EE$25:EE$27,$B33)","v":0},{"$f":"INDEX(EF$25:EF$27,$B33)","v":0},{"$f":"INDEX(EG$25:EG$27,$B33)","v":0},{"$f":"INDEX(EH$25:EH$27,$B33)","v":0},{"$f":"INDEX(EI$25:EI$27,$B33)","v":0},{"$f":"INDEX(EJ$25:EJ$27,$B33)","v":0},{"$f":"INDEX(EK$25:EK$27,$B33)","v":0},{"$f":"INDEX(EL$25:EL$27,$B33)","v":0},{"$f":"INDEX(EM$25:EM$27,$B33)","v":0},{"$f":"INDEX(EN$25:EN$27,$B33)","v":0},{"$f":"INDEX(EO$25:EO$27,$B33)","v":0},{"$f":"INDEX(EP$25:EP$27,$B33)","v":0},{"$f":"INDEX(EQ$25:EQ$27,$B33)","v":0},{"$f":"INDEX(ER$25:ER$27,$B33)","v":0},{"$f":"INDEX(ES$25:ES$27,$B33)","v":0},{"$f":"INDEX(ET$25:ET$27,$B33)","v":0},{"$f":"INDEX(EU$25:EU$27,$B33)","v":0},{"$f":"INDEX(EV$25:EV$27,$B33)","v":0},{"$f":"INDEX(EW$25:EW$27,$B33)","v":0},{"$f":"INDEX(EX$25:EX$27,$B33)","v":0},{"$f":"INDEX(EY$25:EY$27,$B33)","v":0},{"$f":"INDEX(EZ$25:EZ$27,$B33)","v":0},{"$f":"INDEX(FA$25:FA$27,$B33)","v":0},{"$f":"INDEX(FB$25:FB$27,$B33)","v":0},{"$f":"INDEX(FC$25:FC$27,$B33)","v":0},{"$f":"INDEX(FD$25:FD$27,$B33)","v":0},{"$f":"INDEX(FE$25:FE$27,$B33)","v":0},{"$f":"INDEX(FF$25:FF$27,$B33)","v":0},{"$f":"INDEX(FG$25:FG$27,$B33)","v":0},{"$f":"INDEX(FH$25:FH$27,$B33)","v":0},{"$f":"INDEX(FI$25:FI$27,$B33)","v":0},{"$f":"INDEX(FJ$25:FJ$27,$B33)","v":0},{"$f":"INDEX(FK$25:FK$27,$B33)","v":0},{"$f":"INDEX(FL$25:FL$27,$B33)","v":0},{"$f":"INDEX(FM$25:FM$27,$B33)","v":0},{"$f":"INDEX(FN$25:FN$27,$B33)","v":0},{"$f":"INDEX(FO$25:FO$27,$B33)","v":0},{"$f":"INDEX(FP$25:FP$27,$B33)","v":0},{"$f":"INDEX(FQ$25:FQ$27,$B33)","v":0},{"$f":"INDEX(FR$25:FR$27,$B33)","v":0},{"$f":"INDEX(FS$25:FS$27,$B33)","v":0}]
[null,null,"Entering depreciation base","USD '000",null,null,{"$f":"SUM(I43:FT43)","v":0},null,{"$f":"IF(I$3=Con_end,SUM($I41:I41),0)+I42","v":0},{"$f":"IF(J$3=Con_end,SUM($I41:J41),0)+J42","v":0},{"$f":"IF(K$3=Con_end,SUM($I41:K41),0)+K42","v":0},{"$f":"IF(L$3=Con_end,SUM($I41:L41),0)+L42","v":0},{"$f":"IF(M$3=Con_end,SUM($I41:M41),0)+M42","v":0},{"$f":"IF(N$3=Con_end,SUM($I41:N41),0)+N42","v":0},{"$f":"IF(O$3=Con_end,SUM($I41:O41),0)+O42","v":0},{"$f":"IF(P$3=Con_end,SUM($I41:P41),0)+P42","v":0},{"$f":"IF(Q$3=Con_end,SUM($I41:Q41),0)+Q42","v":0},{"$f":"IF(R$3=Con_end,SUM($I41:R41),0)+R42","v":0},{"$f":"IF(S$3=Con_end,SUM($I41:S41),0)+S42","v":0},{"$f":"IF(T$3=Con_end,SUM($I41:T41),0)+T42","v":0},{"$f":"IF(U$3=Con_end,SUM($I41:U41),0)+U42","v":0},{"$f":"IF(V$3=Con_end,SUM($I41:V41),0)+V42","v":0},{"$f":"IF(W$3=Con_end,SUM($I41:W41),0)+W42","v":0},{"$f":"IF(X$3=Con_end,SUM($I41:X41),0)+X42","v":0},{"$f":"IF(Y$3=Con_end,SUM($I41:Y41),0)+Y42","v":0},{"$f":"IF(Z$3=Con_end,SUM($I41:Z41),0)+Z42","v":0},{"$f":"IF(AA$3=Con_end,SUM($I41:AA41),0)+AA42","v":0},{"$f":"IF(AB$3=Con_end,SUM($I41:AB41),0)+AB42","v":0},{"$f":"IF(AC$3=Con_end,SUM($I41:AC41),0)+AC42","v":0},{"$f":"IF(AD$3=Con_end,SUM($I41:AD41),0)+AD42","v":0},{"$f":"IF(AE$3=Con_end,SUM($I41:AE41),0)+AE42","v":0},{"$f":"IF(AF$3=Con_end,SUM($I41:AF41),0)+AF42","v":0},{"$f":"IF(AG$3=Con_end,SUM($I41:AG41),0)+AG42","v":0},{"$f":"IF(AH$3=Con_end,SUM($I41:AH41),0)+AH42","v":0},{"$f":"IF(AI$3=Con_end,SUM($I41:AI41),0)+AI42","v":0},{"$f":"IF(AJ$3=Con_end,SUM($I41:AJ41),0)+AJ42","v":0},{"$f":"IF(AK$3=Con_end,SUM($I41:AK41),0)+AK42","v":0},{"$f":"IF(AL$3=Con_end,SUM($I41:AL41),0)+AL42","v":0},{"$f":"IF(AM$3=Con_end,SUM($I41:AM41),0)+AM42","v":0},{"$f":"IF(AN$3=Con_end,SUM($I41:AN41),0)+AN42","v":0},{"$f":"IF(AO$3=Con_end,SUM($I41:AO41),0)+AO42","v":0},{"$f":"IF(AP$3=Con_end,SUM($I41:AP41),0)+AP42","v":0},{"$f":"IF(AQ$3=Con_end,SUM($I41:AQ41),0)+AQ42","v":0},{"$f":"IF(AR$3=Con_end,SUM($I41:AR41),0)+AR42","v":0},{"$f":"IF(AS$3=Con_end,SUM($I41:AS41),0)+AS42","v":0},{"$f":"IF(AT$3=Con_end,SUM($I41:AT41),0)+AT42","v":0},{"$f":"IF(AU$3=Con_end,SUM($I41:AU41),0)+AU42","v":0},{"$f":"IF(AV$3=Con_end,SUM($I41:AV41),0)+AV42","v":0},{"$f":"IF(AW$3=Con_end,SUM($I41:AW41),0)+AW42","v":0},{"$f":"IF(AX$3=Con_end,SUM($I41:AX41),0)+AX42","v":0},{"$f":"IF(AY$3=Con_end,SUM($I41:AY41),0)+AY42","v":0},{"$f":"IF(AZ$3=Con_end,SUM($I41:AZ41),0)+AZ42","v":0},{"$f":"IF(BA$3=Con_end,SUM($I41:BA41),0)+BA42","v":0},{"$f":"IF(BB$3=Con_end,SUM($I41:BB41),0)+BB42","v":0},{"$f":"IF(BC$3=Con_end,SUM($I41:BC41),0)+BC42","v":0},{"$f":"IF(BD$3=Con_end,SUM($I41:BD41),0)+BD42","v":0},{"$f":"IF(BE$3=Con_end,SUM($I41:BE41),0)+BE42","v":0},{"$f":"IF(BF$3=Con_end,SUM($I41:BF41),0)+BF42","v":0},{"$f":"IF(BG$3=Con_end,SUM($I41:BG41),0)+BG42","v":0},{"$f":"IF(BH$3=Con_end,SUM($I41:BH41),0)+BH42","v":0},{"$f":"IF(BI$3=Con_end,SUM($I41:BI41),0)+BI42","v":0},{"$f":"IF(BJ$3=Con_end,SUM($I41:BJ41),0)+BJ42","v":0},{"$f":"IF(BK$3=Con_end,SUM($I41:BK41),0)+BK42","v":0},{"$f":"IF(BL$3=Con_end,SUM($I41:BL41),0)+BL42","v":0},{"$f":"IF(BM$3=Con_end,SUM($I41:BM41),0)+BM42","v":0},{"$f":"IF(BN$3=Con_end,SUM($I41:BN41),0)+BN42","v":0},{"$f":"IF(BO$3=Con_end,SUM($I41:BO41),0)+BO42","v":0},{"$f":"IF(BP$3=Con_end,SUM($I41:BP41),0)+BP42","v":0},{"$f":"IF(BQ$3=Con_end,SUM($I41:BQ41),0)+BQ42","v":0},{"$f":"IF(BR$3=Con_end,SUM($I41:BR41),0)+BR42","v":0},{"$f":"IF(BS$3=Con_end,SUM($I41:BS41),0)+BS42","v":0},{"$f":"IF(BT$3=Con_end,SUM($I41:BT41),0)+BT42","v":0},{"$f":"IF(BU$3=Con_end,SUM($I41:BU41),0)+BU42","v":0},{"$f":"IF(BV$3=Con_end,SUM($I41:BV41),0)+BV42","v":0},{"$f":"IF(BW$3=Con_end,SUM($I41:BW41),0)+BW42","v":0},{"$f":"IF(BX$3=Con_end,SUM($I41:BX41),0)+BX42","v":0},{"$f":"IF(BY$3=Con_end,SUM($I41:BY41),0)+BY42","v":0},{"$f":"IF(BZ$3=Con_end,SUM($I41:BZ41),0)+BZ42","v":0},{"$f":"IF(CA$3=Con_end,SUM($I41:CA41),0)+CA42","v":0},{"$f":"IF(CB$3=Con_end,SUM($I41:CB41),0)+CB42","v":0},{"$f":"IF(CC$3=Con_end,SUM($I41:CC41),0)+CC42","v":0},{"$f":"IF(CD$3=Con_end,SUM($I41:CD41),0)+CD42","v":0},{"$f":"IF(CE$3=Con_end,SUM($I41:CE41),0)+CE42","v":0},{"$f":"IF(CF$3=Con_end,SUM($I41:CF41),0)+CF42","v":0},{"$f":"IF(CG$3=Con_end,SUM($I41:CG41),0)+CG42","v":0},{"$f":"IF(CH$3=Con_end,SUM($I41:CH41),0)+CH42","v":0},{"$f":"IF(CI$3=Con_end,SUM($I41:CI41),0)+CI42","v":0},{"$f":"IF(CJ$3=Con_end,SUM($I41:CJ41),0)+CJ42","v":0},{"$f":"IF(CK$3=Con_end,SUM($I41:CK41),0)+CK42","v":0},{"$f":"IF(CL$3=Con_end,SUM($I41:CL41),0)+CL42","v":0},{"$f":"IF(CM$3=Con_end,SUM($I41:CM41),0)+CM42","v":0},{"$f":"IF(CN$3=Con_end,SUM($I41:CN41),0)+CN42","v":0},{"$f":"IF(CO$3=Con_end,SUM($I41:CO41),0)+CO42","v":0},{"$f":"IF(CP$3=Con_end,SUM($I41:CP41),0)+CP42","v":0},{"$f":"IF(CQ$3=Con_end,SUM($I41:CQ41),0)+CQ42","v":0},{"$f":"IF(CR$3=Con_end,SUM($I41:CR41),0)+CR42","v":0},{"$f":"IF(CS$3=Con_end,SUM($I41:CS41),0)+CS42","v":0},{"$f":"IF(CT$3=Con_end,SUM($I41:CT41),0)+CT42","v":0},{"$f":"IF(CU$3=Con_end,SUM($I41:CU41),0)+CU42","v":0},{"$f":"IF(CV$3=Con_end,SUM($I41:CV41),0)+CV42","v":0},{"$f":"IF(CW$3=Con_end,SUM($I41:CW41),0)+CW42","v":0},{"$f":"IF(CX$3=Con_end,SUM($I41:CX41),0)+CX42","v":0},{"$f":"IF(CY$3=Con_end,SUM($I41:CY41),0)+CY42","v":0},{"$f":"IF(CZ$3=Con_end,SUM($I41:CZ41),0)+CZ42","v":0},{"$f":"IF(DA$3=Con_end,SUM($I41:DA41),0)+DA42","v":0},{"$f":"IF(DB$3=Con_end,SUM($I41:DB41),0)+DB42","v":0},{"$f":"IF(DC$3=Con_end,SUM($I41:DC41),0)+DC42","v":0},{"$f":"IF(DD$3=Con_end,SUM($I41:DD41),0)+DD42","v":0},{"$f":"IF(DE$3=Con_end,SUM($I41:DE41),0)+DE42","v":0},{"$f":"IF(DF$3=Con_end,SUM($I41:DF41),0)+DF42","v":0},{"$f":"IF(DG$3=Con_end,SUM($I41:DG41),0)+DG42","v":0},{"$f":"IF(DH$3=Con_end,SUM($I41:DH41),0)+DH42","v":0},{"$f":"IF(DI$3=Con_end,SUM($I41:DI41),0)+DI42","v":0},{"$f":"IF(DJ$3=Con_end,SUM($I41:DJ41),0)+DJ42","v":0},{"$f":"IF(DK$3=Con_end,SUM($I41:DK41),0)+DK42","v":0},{"$f":"IF(DL$3=Con_end,SUM($I41:DL41),0)+DL42","v":0},{"$f":"IF(DM$3=Con_end,SUM($I41:DM41),0)+DM42","v":0},{"$f":"IF(DN$3=Con_end,SUM($I41:DN41),0)+DN42","v":0},{"$f":"IF(DO$3=Con_end,SUM($I41:DO41),0)+DO42","v":0},{"$f":"IF(DP$3=Con_end,SUM($I41:DP41),0)+DP42","v":0},{"$f":"IF(DQ$3=Con_end,SUM($I41:DQ41),0)+DQ42","v":0},{"$f":"IF(DR$3=Con_end,SUM($I41:DR41),0)+DR42","v":0},{"$f":"IF(DS$3=Con_end,SUM($I41:DS41),0)+DS42","v":0},{"$f":"IF(DT$3=Con_end,SUM($I41:DT41),0)+DT42","v":0},{"$f":"IF(DU$3=Con_end,SUM($I41:DU41),0)+DU42","v":0},{"$f":"IF(DV$3=Con_end,SUM($I41:DV41),0)+DV42","v":0},{"$f":"IF(DW$3=Con_end,SUM($I41:DW41),0)+DW42","v":0},{"$f":"IF(DX$3=Con_end,SUM($I41:DX41),0)+DX42","v":0},{"$f":"IF(DY$3=Con_end,SUM($I41:DY41),0)+DY42","v":0},{"$f":"IF(DZ$3=Con_end,SUM($I41:DZ41),0)+DZ42","v":0},{"$f":"IF(EA$3=Con_end,SUM($I41:EA41),0)+EA42","v":0},{"$f":"IF(EB$3=Con_end,SUM($I41:EB41),0)+EB42","v":0},{"$f":"IF(EC$3=Con_end,SUM($I41:EC41),0)+EC42","v":0},{"$f":"IF(ED$3=Con_end,SUM($I41:ED41),0)+ED42","v":0},{"$f":"IF(EE$3=Con_end,SUM($I41:EE41),0)+EE42","v":0},{"$f":"IF(EF$3=Con_end,SUM($I41:EF41),0)+EF42","v":0},{"$f":"IF(EG$3=Con_end,SUM($I41:EG41),0)+EG42","v":0},{"$f":"IF(EH$3=Con_end,SUM($I41:EH41),0)+EH42","v":0},{"$f":"IF(EI$3=Con_end,SUM($I41:EI41),0)+EI42","v":0},{"$f":"IF(EJ$3=Con_end,SUM($I41:EJ41),0)+EJ42","v":0},{"$f":"IF(EK$3=Con_end,SUM($I41:EK41),0)+EK42","v":0},{"$f":"IF(EL$3=Con_end,SUM($I41:EL41),0)+EL42","v":0},{"$f":"IF(EM$3=Con_end,SUM($I41:EM41),0)+EM42","v":0},{"$f":"IF(EN$3=Con_end,SUM($I41:EN41),0)+EN42","v":0},{"$f":"IF(EO$3=Con_end,SUM($I41:EO41),0)+EO42","v":0},{"$f":"IF(EP$3=Con_end,SUM($I41:EP41),0)+EP42","v":0},{"$f":"IF(EQ$3=Con_end,SUM($I41:EQ41),0)+EQ42","v":0},{"$f":"IF(ER$3=Con_end,SUM($I41:ER41),0)+ER42","v":0},{"$f":"IF(ES$3=Con_end,SUM($I41:ES41),0)+ES42","v":0},{"$f":"IF(ET$3=Con_end,SUM($I41:ET41),0)+ET42","v":0},{"$f":"IF(EU$3=Con_end,SUM($I41:EU41),0)+EU42","v":0},{"$f":"IF(EV$3=Con_end,SUM($I41:EV41),0)+EV42","v":0},{"$f":"IF(EW$3=Con_end,SUM($I41:EW41),0)+EW42","v":0},{"$f":"IF(EX$3=Con_end,SUM($I41:EX41),0)+EX42","v":0},{"$f":"IF(EY$3=Con_end,SUM($I41:EY41),0)+EY42","v":0},{"$f":"IF(EZ$3=Con_end,SUM($I41:EZ41),0)+EZ42","v":0},{"$f":"IF(FA$3=Con_end,SUM($I41:FA41),0)+FA42","v":0},{"$f":"IF(FB$3=Con_end,SUM($I41:FB41),0)+FB42","v":0},{"$f":"IF(FC$3=Con_end,SUM($I41:FC41),0)+FC42","v":0},{"$f":"IF(FD$3=Con_end,SUM($I41:FD41),0)+FD42","v":0},{"$f":"IF(FE$3=Con_end,SUM($I41:FE41),0)+FE42","v":0},{"$f":"IF(FF$3=Con_end,SUM($I41:FF41),0)+FF42","v":0},{"$f":"IF(FG$3=Con_end,SUM($I41:FG41),0)+FG42","v":0},{"$f":"IF(FH$3=Con_end,SUM($I41:FH41),0)+FH42","v":0},{"$f":"IF(FI$3=Con_end,SUM($I41:FI41),0)+FI42","v":0},{"$f":"IF(FJ$3=Con_end,SUM($I41:FJ41),0)+FJ42","v":0},{"$f":"IF(FK$3=Con_end,SUM($I41:FK41),0)+FK42","v":0},{"$f":"IF(FL$3=Con_end,SUM($I41:FL41),0)+FL42","v":0},{"$f":"IF(FM$3=Con_end,SUM($I41:FM41),0)+FM42","v":0},{"$f":"IF(FN$3=Con_end,SUM($I41:FN41),0)+FN42","v":0},{"$f":"IF(FO$3=Con_end,SUM($I41:FO41),0)+FO42","v":0},{"$f":"IF(FP$3=Con_end,SUM($I41:FP41),0)+FP42","v":0},{"$f":"IF(FQ$3=Con_end,SUM($I41:FQ41),0)+FQ42","v":0},{"$f":"IF(FR$3=Con_end,SUM($I41:FR41),0)+FR42","v":0},{"$f":"IF(FS$3=Con_end,SUM($I41:FS41),0)+FS42","v":0}]
[]
[null,null,"Counter","Num#",{"$f":"1/E48","v":60},null,null,null,{"$f":"MIN(H45+1,$E45)","v":1},{"$f":"MIN(I45+1,$E45)","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,60,60,60,60,60,{"$f":"MIN(BU45+1,$E45)","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"MIN(EG45+1,$E45)","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60]
[]
[null,null,"Depreciation base"]
[null,null,"Straight line","USD '000",{"$f":"INDEX('Inputs - Tax'!$J$6:$J$8,Dep!B33)","v":1.6666666666666666E-2},null,null,null,{"$f":"SUM(OFFSET(H43,0,0,1,-I45))","v":0},0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(P43,0,0,1,-Q45))","v":0},{"$f":"SUM(OFFSET(Q43,0,0,1,-R45))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(CC43,0,0,1,-CD45))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(EO43,0,0,1,-EP45))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reducing balance","USD '000",{"$f":"INDEX('Inputs - Tax'!$M$6:$M$8,B33)","v":3.3333333333333333E-2},null,null,null,{"$f":"I35","v":0},{"$f":"J35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Applied","USD '000",{"$f":"INDEX('Inputs - Tax'!$E$6:$E$8,B33)","v":"SL"},null,null,null,{"$f":"IF($E50=\"Straight-Line\",I48,I49)","v":0},{"$f":"IF($E50=\"Straight-Line\",J48,J49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E50=\"Straight-Line\",BV48,BV49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E50=\"Straight-Line\",EH48,EH49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,2,{"$f":"INDEX($C$19:$C$21,B52)","v":"Short term"}]
[null,null,"Account"]
[null,null,"Balance b/f","USD '000",null,null,null,null,{"$f":"H57","v":0},{"$f":"I57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Additions","USD '000",null,null,null,{"$f":"SUM(I55:FS55)","v":0},{"$f":"SUM(I60:I61)","v":0},{"$f":"SUM(J60:J61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV60:BV61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH60:EH61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation & write-off","USD '000",{"$f":"IF(E69='Inputs - Tax'!O16,E67,E68)","v":2.5000000000000001E-2},null,null,{"$f":"SUM(I56:FS56)","v":0},{"$f":"-IF(I$30=1,SUM(I54:I55),I69*$E56)*I$6","v":0},{"$f":"-IF(J$30=1,SUM(J54:J55),J69*$E56)*J$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$30=1,SUM(BV54:BV55),BV69*$E56)*BV$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(EH$30=1,SUM(EH54:EH55),EH69*$E56)*EH$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","USD '000",null,null,null,null,{"$f":"SUM(I54:I56)","v":0},{"$f":"SUM(J54:J56)","v":0},{"$f":"SUM(K54:K56)","v":0},{"$f":"SUM(L54:L56)","v":0},{"$f":"SUM(M54:M56)","v":0},{"$f":"SUM(N54:N56)","v":0},{"$f":"SUM(O54:O56)","v":0},{"$f":"SUM(P54:P56)","v":0},{"$f":"SUM(Q54:Q56)","v":0},{"$f":"SUM(R54:R56)","v":0},{"$f":"SUM(S54:S56)","v":0},{"$f":"SUM(T54:T56)","v":0},{"$f":"SUM(U54:U56)","v":0},{"$f":"SUM(V54:V56)","v":0},{"$f":"SUM(W54:W56)","v":0},{"$f":"SUM(X54:X56)","v":0},{"$f":"SUM(Y54:Y56)","v":0},{"$f":"SUM(Z54:Z56)","v":0},{"$f":"SUM(AA54:AA56)","v":0},{"$f":"SUM(AB54:AB56)","v":0},{"$f":"SUM(AC54:AC56)","v":0},{"$f":"SUM(AD54:AD56)","v":0},{"$f":"SUM(AE54:AE56)","v":0},{"$f":"SUM(AF54:AF56)","v":0},{"$f":"SUM(AG54:AG56)","v":0},{"$f":"SUM(AH54:AH56)","v":0},{"$f":"SUM(AI54:AI56)","v":0},{"$f":"SUM(AJ54:AJ56)","v":0},{"$f":"SUM(AK54:AK56)","v":0},{"$f":"SUM(AL54:AL56)","v":0},{"$f":"SUM(AM54:AM56)","v":0},{"$f":"SUM(AN54:AN56)","v":0},{"$f":"SUM(AO54:AO56)","v":0},{"$f":"SUM(AP54:AP56)","v":0},{"$f":"SUM(AQ54:AQ56)","v":0},{"$f":"SUM(AR54:AR56)","v":0},{"$f":"SUM(AS54:AS56)","v":0},{"$f":"SUM(AT54:AT56)","v":0},{"$f":"SUM(AU54:AU56)","v":0},{"$f":"SUM(AV54:AV56)","v":0},{"$f":"SUM(AW54:AW56)","v":0},{"$f":"SUM(AX54:AX56)","v":0},{"$f":"SUM(AY54:AY56)","v":0},{"$f":"SUM(AZ54:AZ56)","v":0},{"$f":"SUM(BA54:BA56)","v":0},{"$f":"SUM(BB54:BB56)","v":0},{"$f":"SUM(BC54:BC56)","v":0},{"$f":"SUM(BD54:BD56)","v":0},{"$f":"SUM(BE54:BE56)","v":0},{"$f":"SUM(BF54:BF56)","v":0},{"$f":"SUM(BG54:BG56)","v":0},{"$f":"SUM(BH54:BH56)","v":0},{"$f":"SUM(BI54:BI56)","v":0},{"$f":"SUM(BJ54:BJ56)","v":0},{"$f":"SUM(BK54:BK56)","v":0},{"$f":"SUM(BL54:BL56)","v":0},{"$f":"SUM(BM54:BM56)","v":0},{"$f":"SUM(BN54:BN56)","v":0},{"$f":"SUM(BO54:BO56)","v":0},{"$f":"SUM(BP54:BP56)","v":0},{"$f":"SUM(BQ54:BQ56)","v":0},{"$f":"SUM(BR54:BR56)","v":0},{"$f":"SUM(BS54:BS56)","v":0},{"$f":"SUM(BT54:BT56)","v":0},{"$f":"SUM(BU54:BU56)","v":0},{"$f":"SUM(BV54:BV56)","v":0},{"$f":"SUM(BW54:BW56)","v":0},{"$f":"SUM(BX54:BX56)","v":0},{"$f":"SUM(BY54:BY56)","v":0},{"$f":"SUM(BZ54:BZ56)","v":0},{"$f":"SUM(CA54:CA56)","v":0},{"$f":"SUM(CB54:CB56)","v":0},{"$f":"SUM(CC54:CC56)","v":0},{"$f":"SUM(CD54:CD56)","v":0},{"$f":"SUM(CE54:CE56)","v":0},{"$f":"SUM(CF54:CF56)","v":0},{"$f":"SUM(CG54:CG56)","v":0},{"$f":"SUM(CH54:CH56)","v":0},{"$f":"SUM(CI54:CI56)","v":0},{"$f":"SUM(CJ54:CJ56)","v":0},{"$f":"SUM(CK54:CK56)","v":0},{"$f":"SUM(CL54:CL56)","v":0},{"$f":"SUM(CM54:CM56)","v":0},{"$f":"SUM(CN54:CN56)","v":0},{"$f":"SUM(CO54:CO56)","v":0},{"$f":"SUM(CP54:CP56)","v":0},{"$f":"SUM(CQ54:CQ56)","v":0},{"$f":"SUM(CR54:CR56)","v":0},{"$f":"SUM(CS54:CS56)","v":0},{"$f":"SUM(CT54:CT56)","v":0},{"$f":"SUM(CU54:CU56)","v":0},{"$f":"SUM(CV54:CV56)","v":0},{"$f":"SUM(CW54:CW56)","v":0},{"$f":"SUM(CX54:CX56)","v":0},{"$f":"SUM(CY54:CY56)","v":0},{"$f":"SUM(CZ54:CZ56)","v":0},{"$f":"SUM(DA54:DA56)","v":0},{"$f":"SUM(DB54:DB56)","v":0},{"$f":"SUM(DC54:DC56)","v":0},{"$f":"SUM(DD54:DD56)","v":0},{"$f":"SUM(DE54:DE56)","v":0},{"$f":"SUM(DF54:DF56)","v":0},{"$f":"SUM(DG54:DG56)","v":0},{"$f":"SUM(DH54:DH56)","v":0},{"$f":"SUM(DI54:DI56)","v":0},{"$f":"SUM(DJ54:DJ56)","v":0},{"$f":"SUM(DK54:DK56)","v":0},{"$f":"SUM(DL54:DL56)","v":0},{"$f":"SUM(DM54:DM56)","v":0},{"$f":"SUM(DN54:DN56)","v":0},{"$f":"SUM(DO54:DO56)","v":0},{"$f":"SUM(DP54:DP56)","v":0},{"$f":"SUM(DQ54:DQ56)","v":0},{"$f":"SUM(DR54:DR56)","v":0},{"$f":"SUM(DS54:DS56)","v":0},{"$f":"SUM(DT54:DT56)","v":0},{"$f":"SUM(DU54:DU56)","v":0},{"$f":"SUM(DV54:DV56)","v":0},{"$f":"SUM(DW54:DW56)","v":0},{"$f":"SUM(DX54:DX56)","v":0},{"$f":"SUM(DY54:DY56)","v":0},{"$f":"SUM(DZ54:DZ56)","v":0},{"$f":"SUM(EA54:EA56)","v":0},{"$f":"SUM(EB54:EB56)","v":0},{"$f":"SUM(EC54:EC56)","v":0},{"$f":"SUM(ED54:ED56)","v":0},{"$f":"SUM(EE54:EE56)","v":0},{"$f":"SUM(EF54:EF56)","v":0},{"$f":"SUM(EG54:EG56)","v":0},{"$f":"SUM(EH54:EH56)","v":0},{"$f":"SUM(EI54:EI56)","v":0},{"$f":"SUM(EJ54:EJ56)","v":0},{"$f":"SUM(EK54:EK56)","v":0},{"$f":"SUM(EL54:EL56)","v":0},{"$f":"SUM(EM54:EM56)","v":0},{"$f":"SUM(EN54:EN56)","v":0},{"$f":"SUM(EO54:EO56)","v":0},{"$f":"SUM(EP54:EP56)","v":0},{"$f":"SUM(EQ54:EQ56)","v":0},{"$f":"SUM(ER54:ER56)","v":0},{"$f":"SUM(ES54:ES56)","v":0},{"$f":"SUM(ET54:ET56)","v":0},{"$f":"SUM(EU54:EU56)","v":0},{"$f":"SUM(EV54:EV56)","v":0},{"$f":"SUM(EW54:EW56)","v":0},{"$f":"SUM(EX54:EX56)","v":0},{"$f":"SUM(EY54:EY56)","v":0},{"$f":"SUM(EZ54:EZ56)","v":0},{"$f":"SUM(FA54:FA56)","v":0},{"$f":"SUM(FB54:FB56)","v":0},{"$f":"SUM(FC54:FC56)","v":0},{"$f":"SUM(FD54:FD56)","v":0},{"$f":"SUM(FE54:FE56)","v":0},{"$f":"SUM(FF54:FF56)","v":0},{"$f":"SUM(FG54:FG56)","v":0},{"$f":"SUM(FH54:FH56)","v":0},{"$f":"SUM(FI54:FI56)","v":0},{"$f":"SUM(FJ54:FJ56)","v":0},{"$f":"SUM(FK54:FK56)","v":0},{"$f":"SUM(FL54:FL56)","v":0},{"$f":"SUM(FM54:FM56)","v":0},{"$f":"SUM(FN54:FN56)","v":0},{"$f":"SUM(FO54:FO56)","v":0},{"$f":"SUM(FP54:FP56)","v":0},{"$f":"SUM(FQ54:FQ56)","v":0},{"$f":"SUM(FR54:FR56)","v":0},{"$f":"SUM(FS54:FS56)","v":0}]
[]
[null,null,"Additions"]
[null,null,"Construction","USD '000",null,null,null,{"$f":"SUM(I60:FT60)","v":0},{"$f":"INDEX(I$19:I$21,$B52)","v":0},{"$f":"INDEX(J$19:J$21,$B52)","v":0},{"$f":"INDEX(K$19:K$21,$B52)","v":0},{"$f":"INDEX(L$19:L$21,$B52)","v":0},{"$f":"INDEX(M$19:M$21,$B52)","v":0},{"$f":"INDEX(N$19:N$21,$B52)","v":0},{"$f":"INDEX(O$19:O$21,$B52)","v":0},{"$f":"INDEX(P$19:P$21,$B52)","v":0},{"$f":"INDEX(Q$19:Q$21,$B52)","v":0},{"$f":"INDEX(R$19:R$21,$B52)","v":0},{"$f":"INDEX(S$19:S$21,$B52)","v":0},{"$f":"INDEX(T$19:T$21,$B52)","v":0},{"$f":"INDEX(U$19:U$21,$B52)","v":0},{"$f":"INDEX(V$19:V$21,$B52)","v":0},{"$f":"INDEX(W$19:W$21,$B52)","v":0},{"$f":"INDEX(X$19:X$21,$B52)","v":0},{"$f":"INDEX(Y$19:Y$21,$B52)","v":0},{"$f":"INDEX(Z$19:Z$21,$B52)","v":0},{"$f":"INDEX(AA$19:AA$21,$B52)","v":0},{"$f":"INDEX(AB$19:AB$21,$B52)","v":0},{"$f":"INDEX(AC$19:AC$21,$B52)","v":0},{"$f":"INDEX(AD$19:AD$21,$B52)","v":0},{"$f":"INDEX(AE$19:AE$21,$B52)","v":0},{"$f":"INDEX(AF$19:AF$21,$B52)","v":0},{"$f":"INDEX(AG$19:AG$21,$B52)","v":0},{"$f":"INDEX(AH$19:AH$21,$B52)","v":0},{"$f":"INDEX(AI$19:AI$21,$B52)","v":0},{"$f":"INDEX(AJ$19:AJ$21,$B52)","v":0},{"$f":"INDEX(AK$19:AK$21,$B52)","v":0},{"$f":"INDEX(AL$19:AL$21,$B52)","v":0},{"$f":"INDEX(AM$19:AM$21,$B52)","v":0},{"$f":"INDEX(AN$19:AN$21,$B52)","v":0},{"$f":"INDEX(AO$19:AO$21,$B52)","v":0},{"$f":"INDEX(AP$19:AP$21,$B52)","v":0},{"$f":"INDEX(AQ$19:AQ$21,$B52)","v":0},{"$f":"INDEX(AR$19:AR$21,$B52)","v":0},{"$f":"INDEX(AS$19:AS$21,$B52)","v":0},{"$f":"INDEX(AT$19:AT$21,$B52)","v":0},{"$f":"INDEX(AU$19:AU$21,$B52)","v":0},{"$f":"INDEX(AV$19:AV$21,$B52)","v":0},{"$f":"INDEX(AW$19:AW$21,$B52)","v":0},{"$f":"INDEX(AX$19:AX$21,$B52)","v":0},{"$f":"INDEX(AY$19:AY$21,$B52)","v":0},{"$f":"INDEX(AZ$19:AZ$21,$B52)","v":0},{"$f":"INDEX(BA$19:BA$21,$B52)","v":0},{"$f":"INDEX(BB$19:BB$21,$B52)","v":0},{"$f":"INDEX(BC$19:BC$21,$B52)","v":0},{"$f":"INDEX(BD$19:BD$21,$B52)","v":0},{"$f":"INDEX(BE$19:BE$21,$B52)","v":0},{"$f":"INDEX(BF$19:BF$21,$B52)","v":0},{"$f":"INDEX(BG$19:BG$21,$B52)","v":0},{"$f":"INDEX(BH$19:BH$21,$B52)","v":0},{"$f":"INDEX(BI$19:BI$21,$B52)","v":0},{"$f":"INDEX(BJ$19:BJ$21,$B52)","v":0},{"$f":"INDEX(BK$19:BK$21,$B52)","v":0},{"$f":"INDEX(BL$19:BL$21,$B52)","v":0},{"$f":"INDEX(BM$19:BM$21,$B52)","v":0},{"$f":"INDEX(BN$19:BN$21,$B52)","v":0},{"$f":"INDEX(BO$19:BO$21,$B52)","v":0},{"$f":"INDEX(BP$19:BP$21,$B52)","v":0},{"$f":"INDEX(BQ$19:BQ$21,$B52)","v":0},{"$f":"INDEX(BR$19:BR$21,$B52)","v":0},{"$f":"INDEX(BS$19:BS$21,$B52)","v":0},{"$f":"INDEX(BT$19:BT$21,$B52)","v":0},{"$f":"INDEX(BU$19:BU$21,$B52)","v":0},{"$f":"INDEX(BV$19:BV$21,$B52)","v":0},{"$f":"INDEX(BW$19:BW$21,$B52)","v":0},{"$f":"INDEX(BX$19:BX$21,$B52)","v":0},{"$f":"INDEX(BY$19:BY$21,$B52)","v":0},{"$f":"INDEX(BZ$19:BZ$21,$B52)","v":0},{"$f":"INDEX(CA$19:CA$21,$B52)","v":0},{"$f":"INDEX(CB$19:CB$21,$B52)","v":0},{"$f":"INDEX(CC$19:CC$21,$B52)","v":0},{"$f":"INDEX(CD$19:CD$21,$B52)","v":0},{"$f":"INDEX(CE$19:CE$21,$B52)","v":0},{"$f":"INDEX(CF$19:CF$21,$B52)","v":0},{"$f":"INDEX(CG$19:CG$21,$B52)","v":0},{"$f":"INDEX(CH$19:CH$21,$B52)","v":0},{"$f":"INDEX(CI$19:CI$21,$B52)","v":0},{"$f":"INDEX(CJ$19:CJ$21,$B52)","v":0},{"$f":"INDEX(CK$19:CK$21,$B52)","v":0},{"$f":"INDEX(CL$19:CL$21,$B52)","v":0},{"$f":"INDEX(CM$19:CM$21,$B52)","v":0},{"$f":"INDEX(CN$19:CN$21,$B52)","v":0},{"$f":"INDEX(CO$19:CO$21,$B52)","v":0},{"$f":"INDEX(CP$19:CP$21,$B52)","v":0},{"$f":"INDEX(CQ$19:CQ$21,$B52)","v":0},{"$f":"INDEX(CR$19:CR$21,$B52)","v":0},{"$f":"INDEX(CS$19:CS$21,$B52)","v":0},{"$f":"INDEX(CT$19:CT$21,$B52)","v":0},{"$f":"INDEX(CU$19:CU$21,$B52)","v":0},{"$f":"INDEX(CV$19:CV$21,$B52)","v":0},{"$f":"INDEX(CW$19:CW$21,$B52)","v":0},{"$f":"INDEX(CX$19:CX$21,$B52)","v":0},{"$f":"INDEX(CY$19:CY$21,$B52)","v":0},{"$f":"INDEX(CZ$19:CZ$21,$B52)","v":0},{"$f":"INDEX(DA$19:DA$21,$B52)","v":0},{"$f":"INDEX(DB$19:DB$21,$B52)","v":0},{"$f":"INDEX(DC$19:DC$21,$B52)","v":0},{"$f":"INDEX(DD$19:DD$21,$B52)","v":0},{"$f":"INDEX(DE$19:DE$21,$B52)","v":0},{"$f":"INDEX(DF$19:DF$21,$B52)","v":0},{"$f":"INDEX(DG$19:DG$21,$B52)","v":0},{"$f":"INDEX(DH$19:DH$21,$B52)","v":0},{"$f":"INDEX(DI$19:DI$21,$B52)","v":0},{"$f":"INDEX(DJ$19:DJ$21,$B52)","v":0},{"$f":"INDEX(DK$19:DK$21,$B52)","v":0},{"$f":"INDEX(DL$19:DL$21,$B52)","v":0},{"$f":"INDEX(DM$19:DM$21,$B52)","v":0},{"$f":"INDEX(DN$19:DN$21,$B52)","v":0},{"$f":"INDEX(DO$19:DO$21,$B52)","v":0},{"$f":"INDEX(DP$19:DP$21,$B52)","v":0},{"$f":"INDEX(DQ$19:DQ$21,$B52)","v":0},{"$f":"INDEX(DR$19:DR$21,$B52)","v":0},{"$f":"INDEX(DS$19:DS$21,$B52)","v":0},{"$f":"INDEX(DT$19:DT$21,$B52)","v":0},{"$f":"INDEX(DU$19:DU$21,$B52)","v":0},{"$f":"INDEX(DV$19:DV$21,$B52)","v":0},{"$f":"INDEX(DW$19:DW$21,$B52)","v":0},{"$f":"INDEX(DX$19:DX$21,$B52)","v":0},{"$f":"INDEX(DY$19:DY$21,$B52)","v":0},{"$f":"INDEX(DZ$19:DZ$21,$B52)","v":0},{"$f":"INDEX(EA$19:EA$21,$B52)","v":0},{"$f":"INDEX(EB$19:EB$21,$B52)","v":0},{"$f":"INDEX(EC$19:EC$21,$B52)","v":0},{"$f":"INDEX(ED$19:ED$21,$B52)","v":0},{"$f":"INDEX(EE$19:EE$21,$B52)","v":0},{"$f":"INDEX(EF$19:EF$21,$B52)","v":0},{"$f":"INDEX(EG$19:EG$21,$B52)","v":0},{"$f":"INDEX(EH$19:EH$21,$B52)","v":0},{"$f":"INDEX(EI$19:EI$21,$B52)","v":0},{"$f":"INDEX(EJ$19:EJ$21,$B52)","v":0},{"$f":"INDEX(EK$19:EK$21,$B52)","v":0},{"$f":"INDEX(EL$19:EL$21,$B52)","v":0},{"$f":"INDEX(EM$19:EM$21,$B52)","v":0},{"$f":"INDEX(EN$19:EN$21,$B52)","v":0},{"$f":"INDEX(EO$19:EO$21,$B52)","v":0},{"$f":"INDEX(EP$19:EP$21,$B52)","v":0},{"$f":"INDEX(EQ$19:EQ$21,$B52)","v":0},{"$f":"INDEX(ER$19:ER$21,$B52)","v":0},{"$f":"INDEX(ES$19:ES$21,$B52)","v":0},{"$f":"INDEX(ET$19:ET$21,$B52)","v":0},{"$f":"INDEX(EU$19:EU$21,$B52)","v":0},{"$f":"INDEX(EV$19:EV$21,$B52)","v":0},{"$f":"INDEX(EW$19:EW$21,$B52)","v":0},{"$f":"INDEX(EX$19:EX$21,$B52)","v":0},{"$f":"INDEX(EY$19:EY$21,$B52)","v":0},{"$f":"INDEX(EZ$19:EZ$21,$B52)","v":0},{"$f":"INDEX(FA$19:FA$21,$B52)","v":0},{"$f":"INDEX(FB$19:FB$21,$B52)","v":0},{"$f":"INDEX(FC$19:FC$21,$B52)","v":0},{"$f":"INDEX(FD$19:FD$21,$B52)","v":0},{"$f":"INDEX(FE$19:FE$21,$B52)","v":0},{"$f":"INDEX(FF$19:FF$21,$B52)","v":0},{"$f":"INDEX(FG$19:FG$21,$B52)","v":0},{"$f":"INDEX(FH$19:FH$21,$B52)","v":0},{"$f":"INDEX(FI$19:FI$21,$B52)","v":0},{"$f":"INDEX(FJ$19:FJ$21,$B52)","v":0},{"$f":"INDEX(FK$19:FK$21,$B52)","v":0},{"$f":"INDEX(FL$19:FL$21,$B52)","v":0},{"$f":"INDEX(FM$19:FM$21,$B52)","v":0},{"$f":"INDEX(FN$19:FN$21,$B52)","v":0},{"$f":"INDEX(FO$19:FO$21,$B52)","v":0},{"$f":"INDEX(FP$19:FP$21,$B52)","v":0},{"$f":"INDEX(FQ$19:FQ$21,$B52)","v":0},{"$f":"INDEX(FR$19:FR$21,$B52)","v":0},{"$f":"INDEX(FS$19:FS$21,$B52)","v":0}]
[null,null,"Operations","USD '000",null,null,null,0,{"$f":"INDEX(I$25:I$27,$B52)","v":0},{"$f":"INDEX(J$25:J$27,$B52)","v":0},{"$f":"INDEX(K$25:K$27,$B52)","v":0},{"$f":"INDEX(L$25:L$27,$B52)","v":0},{"$f":"INDEX(M$25:M$27,$B52)","v":0},{"$f":"INDEX(N$25:N$27,$B52)","v":0},{"$f":"INDEX(O$25:O$27,$B52)","v":0},{"$f":"INDEX(P$25:P$27,$B52)","v":0},{"$f":"INDEX(Q$25:Q$27,$B52)","v":0},{"$f":"INDEX(R$25:R$27,$B52)","v":0},{"$f":"INDEX(S$25:S$27,$B52)","v":0},{"$f":"INDEX(T$25:T$27,$B52)","v":0},{"$f":"INDEX(U$25:U$27,$B52)","v":0},{"$f":"INDEX(V$25:V$27,$B52)","v":0},{"$f":"INDEX(W$25:W$27,$B52)","v":0},{"$f":"INDEX(X$25:X$27,$B52)","v":0},{"$f":"INDEX(Y$25:Y$27,$B52)","v":0},{"$f":"INDEX(Z$25:Z$27,$B52)","v":0},{"$f":"INDEX(AA$25:AA$27,$B52)","v":0},{"$f":"INDEX(AB$25:AB$27,$B52)","v":0},{"$f":"INDEX(AC$25:AC$27,$B52)","v":0},{"$f":"INDEX(AD$25:AD$27,$B52)","v":0},{"$f":"INDEX(AE$25:AE$27,$B52)","v":0},{"$f":"INDEX(AF$25:AF$27,$B52)","v":0},{"$f":"INDEX(AG$25:AG$27,$B52)","v":0},{"$f":"INDEX(AH$25:AH$27,$B52)","v":0},{"$f":"INDEX(AI$25:AI$27,$B52)","v":0},{"$f":"INDEX(AJ$25:AJ$27,$B52)","v":0},{"$f":"INDEX(AK$25:AK$27,$B52)","v":0},{"$f":"INDEX(AL$25:AL$27,$B52)","v":0},{"$f":"INDEX(AM$25:AM$27,$B52)","v":0},{"$f":"INDEX(AN$25:AN$27,$B52)","v":0},{"$f":"INDEX(AO$25:AO$27,$B52)","v":0},{"$f":"INDEX(AP$25:AP$27,$B52)","v":0},{"$f":"INDEX(AQ$25:AQ$27,$B52)","v":0},{"$f":"INDEX(AR$25:AR$27,$B52)","v":0},{"$f":"INDEX(AS$25:AS$27,$B52)","v":0},{"$f":"INDEX(AT$25:AT$27,$B52)","v":0},{"$f":"INDEX(AU$25:AU$27,$B52)","v":0},{"$f":"INDEX(AV$25:AV$27,$B52)","v":0},{"$f":"INDEX(AW$25:AW$27,$B52)","v":0},{"$f":"INDEX(AX$25:AX$27,$B52)","v":0},{"$f":"INDEX(AY$25:AY$27,$B52)","v":0},{"$f":"INDEX(AZ$25:AZ$27,$B52)","v":0},{"$f":"INDEX(BA$25:BA$27,$B52)","v":0},{"$f":"INDEX(BB$25:BB$27,$B52)","v":0},{"$f":"INDEX(BC$25:BC$27,$B52)","v":0},{"$f":"INDEX(BD$25:BD$27,$B52)","v":0},{"$f":"INDEX(BE$25:BE$27,$B52)","v":0},{"$f":"INDEX(BF$25:BF$27,$B52)","v":0},{"$f":"INDEX(BG$25:BG$27,$B52)","v":0},{"$f":"INDEX(BH$25:BH$27,$B52)","v":0},{"$f":"INDEX(BI$25:BI$27,$B52)","v":0},{"$f":"INDEX(BJ$25:BJ$27,$B52)","v":0},{"$f":"INDEX(BK$25:BK$27,$B52)","v":0},{"$f":"INDEX(BL$25:BL$27,$B52)","v":0},{"$f":"INDEX(BM$25:BM$27,$B52)","v":0},{"$f":"INDEX(BN$25:BN$27,$B52)","v":0},{"$f":"INDEX(BO$25:BO$27,$B52)","v":0},{"$f":"INDEX(BP$25:BP$27,$B52)","v":0},{"$f":"INDEX(BQ$25:BQ$27,$B52)","v":0},{"$f":"INDEX(BR$25:BR$27,$B52)","v":0},{"$f":"INDEX(BS$25:BS$27,$B52)","v":0},{"$f":"INDEX(BT$25:BT$27,$B52)","v":0},{"$f":"INDEX(BU$25:BU$27,$B52)","v":0},{"$f":"INDEX(BV$25:BV$27,$B52)","v":0},{"$f":"INDEX(BW$25:BW$27,$B52)","v":0},{"$f":"INDEX(BX$25:BX$27,$B52)","v":0},{"$f":"INDEX(BY$25:BY$27,$B52)","v":0},{"$f":"INDEX(BZ$25:BZ$27,$B52)","v":0},{"$f":"INDEX(CA$25:CA$27,$B52)","v":0},{"$f":"INDEX(CB$25:CB$27,$B52)","v":0},{"$f":"INDEX(CC$25:CC$27,$B52)","v":0},{"$f":"INDEX(CD$25:CD$27,$B52)","v":0},{"$f":"INDEX(CE$25:CE$27,$B52)","v":0},{"$f":"INDEX(CF$25:CF$27,$B52)","v":0},{"$f":"INDEX(CG$25:CG$27,$B52)","v":0},{"$f":"INDEX(CH$25:CH$27,$B52)","v":0},{"$f":"INDEX(CI$25:CI$27,$B52)","v":0},{"$f":"INDEX(CJ$25:CJ$27,$B52)","v":0},{"$f":"INDEX(CK$25:CK$27,$B52)","v":0},{"$f":"INDEX(CL$25:CL$27,$B52)","v":0},{"$f":"INDEX(CM$25:CM$27,$B52)","v":0},{"$f":"INDEX(CN$25:CN$27,$B52)","v":0},{"$f":"INDEX(CO$25:CO$27,$B52)","v":0},{"$f":"INDEX(CP$25:CP$27,$B52)","v":0},{"$f":"INDEX(CQ$25:CQ$27,$B52)","v":0},{"$f":"INDEX(CR$25:CR$27,$B52)","v":0},{"$f":"INDEX(CS$25:CS$27,$B52)","v":0},{"$f":"INDEX(CT$25:CT$27,$B52)","v":0},{"$f":"INDEX(CU$25:CU$27,$B52)","v":0},{"$f":"INDEX(CV$25:CV$27,$B52)","v":0},{"$f":"INDEX(CW$25:CW$27,$B52)","v":0},{"$f":"INDEX(CX$25:CX$27,$B52)","v":0},{"$f":"INDEX(CY$25:CY$27,$B52)","v":0},{"$f":"INDEX(CZ$25:CZ$27,$B52)","v":0},{"$f":"INDEX(DA$25:DA$27,$B52)","v":0},{"$f":"INDEX(DB$25:DB$27,$B52)","v":0},{"$f":"INDEX(DC$25:DC$27,$B52)","v":0},{"$f":"INDEX(DD$25:DD$27,$B52)","v":0},{"$f":"INDEX(DE$25:DE$27,$B52)","v":0},{"$f":"INDEX(DF$25:DF$27,$B52)","v":0},{"$f":"INDEX(DG$25:DG$27,$B52)","v":0},{"$f":"INDEX(DH$25:DH$27,$B52)","v":0},{"$f":"INDEX(DI$25:DI$27,$B52)","v":0},{"$f":"INDEX(DJ$25:DJ$27,$B52)","v":0},{"$f":"INDEX(DK$25:DK$27,$B52)","v":0},{"$f":"INDEX(DL$25:DL$27,$B52)","v":0},{"$f":"INDEX(DM$25:DM$27,$B52)","v":0},{"$f":"INDEX(DN$25:DN$27,$B52)","v":0},{"$f":"INDEX(DO$25:DO$27,$B52)","v":0},{"$f":"INDEX(DP$25:DP$27,$B52)","v":0},{"$f":"INDEX(DQ$25:DQ$27,$B52)","v":0},{"$f":"INDEX(DR$25:DR$27,$B52)","v":0},{"$f":"INDEX(DS$25:DS$27,$B52)","v":0},{"$f":"INDEX(DT$25:DT$27,$B52)","v":0},{"$f":"INDEX(DU$25:DU$27,$B52)","v":0},{"$f":"INDEX(DV$25:DV$27,$B52)","v":0},{"$f":"INDEX(DW$25:DW$27,$B52)","v":0},{"$f":"INDEX(DX$25:DX$27,$B52)","v":0},{"$f":"INDEX(DY$25:DY$27,$B52)","v":0},{"$f":"INDEX(DZ$25:DZ$27,$B52)","v":0},{"$f":"INDEX(EA$25:EA$27,$B52)","v":0},{"$f":"INDEX(EB$25:EB$27,$B52)","v":0},{"$f":"INDEX(EC$25:EC$27,$B52)","v":0},{"$f":"INDEX(ED$25:ED$27,$B52)","v":0},{"$f":"INDEX(EE$25:EE$27,$B52)","v":0},{"$f":"INDEX(EF$25:EF$27,$B52)","v":0},{"$f":"INDEX(EG$25:EG$27,$B52)","v":0},{"$f":"INDEX(EH$25:EH$27,$B52)","v":0},{"$f":"INDEX(EI$25:EI$27,$B52)","v":0},{"$f":"INDEX(EJ$25:EJ$27,$B52)","v":0},{"$f":"INDEX(EK$25:EK$27,$B52)","v":0},{"$f":"INDEX(EL$25:EL$27,$B52)","v":0},{"$f":"INDEX(EM$25:EM$27,$B52)","v":0},{"$f":"INDEX(EN$25:EN$27,$B52)","v":0},{"$f":"INDEX(EO$25:EO$27,$B52)","v":0},{"$f":"INDEX(EP$25:EP$27,$B52)","v":0},{"$f":"INDEX(EQ$25:EQ$27,$B52)","v":0},{"$f":"INDEX(ER$25:ER$27,$B52)","v":0},{"$f":"INDEX(ES$25:ES$27,$B52)","v":0},{"$f":"INDEX(ET$25:ET$27,$B52)","v":0},{"$f":"INDEX(EU$25:EU$27,$B52)","v":0},{"$f":"INDEX(EV$25:EV$27,$B52)","v":0},{"$f":"INDEX(EW$25:EW$27,$B52)","v":0},{"$f":"INDEX(EX$25:EX$27,$B52)","v":0},{"$f":"INDEX(EY$25:EY$27,$B52)","v":0},{"$f":"INDEX(EZ$25:EZ$27,$B52)","v":0},{"$f":"INDEX(FA$25:FA$27,$B52)","v":0},{"$f":"INDEX(FB$25:FB$27,$B52)","v":0},{"$f":"INDEX(FC$25:FC$27,$B52)","v":0},{"$f":"INDEX(FD$25:FD$27,$B52)","v":0},{"$f":"INDEX(FE$25:FE$27,$B52)","v":0},{"$f":"INDEX(FF$25:FF$27,$B52)","v":0},{"$f":"INDEX(FG$25:FG$27,$B52)","v":0},{"$f":"INDEX(FH$25:FH$27,$B52)","v":0},{"$f":"INDEX(FI$25:FI$27,$B52)","v":0},{"$f":"INDEX(FJ$25:FJ$27,$B52)","v":0},{"$f":"INDEX(FK$25:FK$27,$B52)","v":0},{"$f":"INDEX(FL$25:FL$27,$B52)","v":0},{"$f":"INDEX(FM$25:FM$27,$B52)","v":0},{"$f":"INDEX(FN$25:FN$27,$B52)","v":0},{"$f":"INDEX(FO$25:FO$27,$B52)","v":0},{"$f":"INDEX(FP$25:FP$27,$B52)","v":0},{"$f":"INDEX(FQ$25:FQ$27,$B52)","v":0},{"$f":"INDEX(FR$25:FR$27,$B52)","v":0},{"$f":"INDEX(FS$25:FS$27,$B52)","v":0}]
[null,null,"Entering depreciation base","USD '000",null,null,{"$f":"SUM(I62:FT62)","v":0},null,{"$f":"IF(I$3=Con_end,SUM($I60:I60),0)+I61","v":0},{"$f":"IF(J$3=Con_end,SUM($I60:J60),0)+J61","v":0},{"$f":"IF(K$3=Con_end,SUM($I60:K60),0)+K61","v":0},{"$f":"IF(L$3=Con_end,SUM($I60:L60),0)+L61","v":0},{"$f":"IF(M$3=Con_end,SUM($I60:M60),0)+M61","v":0},{"$f":"IF(N$3=Con_end,SUM($I60:N60),0)+N61","v":0},{"$f":"IF(O$3=Con_end,SUM($I60:O60),0)+O61","v":0},{"$f":"IF(P$3=Con_end,SUM($I60:P60),0)+P61","v":0},{"$f":"IF(Q$3=Con_end,SUM($I60:Q60),0)+Q61","v":0},{"$f":"IF(R$3=Con_end,SUM($I60:R60),0)+R61","v":0},{"$f":"IF(S$3=Con_end,SUM($I60:S60),0)+S61","v":0},{"$f":"IF(T$3=Con_end,SUM($I60:T60),0)+T61","v":0},{"$f":"IF(U$3=Con_end,SUM($I60:U60),0)+U61","v":0},{"$f":"IF(V$3=Con_end,SUM($I60:V60),0)+V61","v":0},{"$f":"IF(W$3=Con_end,SUM($I60:W60),0)+W61","v":0},{"$f":"IF(X$3=Con_end,SUM($I60:X60),0)+X61","v":0},{"$f":"IF(Y$3=Con_end,SUM($I60:Y60),0)+Y61","v":0},{"$f":"IF(Z$3=Con_end,SUM($I60:Z60),0)+Z61","v":0},{"$f":"IF(AA$3=Con_end,SUM($I60:AA60),0)+AA61","v":0},{"$f":"IF(AB$3=Con_end,SUM($I60:AB60),0)+AB61","v":0},{"$f":"IF(AC$3=Con_end,SUM($I60:AC60),0)+AC61","v":0},{"$f":"IF(AD$3=Con_end,SUM($I60:AD60),0)+AD61","v":0},{"$f":"IF(AE$3=Con_end,SUM($I60:AE60),0)+AE61","v":0},{"$f":"IF(AF$3=Con_end,SUM($I60:AF60),0)+AF61","v":0},{"$f":"IF(AG$3=Con_end,SUM($I60:AG60),0)+AG61","v":0},{"$f":"IF(AH$3=Con_end,SUM($I60:AH60),0)+AH61","v":0},{"$f":"IF(AI$3=Con_end,SUM($I60:AI60),0)+AI61","v":0},{"$f":"IF(AJ$3=Con_end,SUM($I60:AJ60),0)+AJ61","v":0},{"$f":"IF(AK$3=Con_end,SUM($I60:AK60),0)+AK61","v":0},{"$f":"IF(AL$3=Con_end,SUM($I60:AL60),0)+AL61","v":0},{"$f":"IF(AM$3=Con_end,SUM($I60:AM60),0)+AM61","v":0},{"$f":"IF(AN$3=Con_end,SUM($I60:AN60),0)+AN61","v":0},{"$f":"IF(AO$3=Con_end,SUM($I60:AO60),0)+AO61","v":0},{"$f":"IF(AP$3=Con_end,SUM($I60:AP60),0)+AP61","v":0},{"$f":"IF(AQ$3=Con_end,SUM($I60:AQ60),0)+AQ61","v":0},{"$f":"IF(AR$3=Con_end,SUM($I60:AR60),0)+AR61","v":0},{"$f":"IF(AS$3=Con_end,SUM($I60:AS60),0)+AS61","v":0},{"$f":"IF(AT$3=Con_end,SUM($I60:AT60),0)+AT61","v":0},{"$f":"IF(AU$3=Con_end,SUM($I60:AU60),0)+AU61","v":0},{"$f":"IF(AV$3=Con_end,SUM($I60:AV60),0)+AV61","v":0},{"$f":"IF(AW$3=Con_end,SUM($I60:AW60),0)+AW61","v":0},{"$f":"IF(AX$3=Con_end,SUM($I60:AX60),0)+AX61","v":0},{"$f":"IF(AY$3=Con_end,SUM($I60:AY60),0)+AY61","v":0},{"$f":"IF(AZ$3=Con_end,SUM($I60:AZ60),0)+AZ61","v":0},{"$f":"IF(BA$3=Con_end,SUM($I60:BA60),0)+BA61","v":0},{"$f":"IF(BB$3=Con_end,SUM($I60:BB60),0)+BB61","v":0},{"$f":"IF(BC$3=Con_end,SUM($I60:BC60),0)+BC61","v":0},{"$f":"IF(BD$3=Con_end,SUM($I60:BD60),0)+BD61","v":0},{"$f":"IF(BE$3=Con_end,SUM($I60:BE60),0)+BE61","v":0},{"$f":"IF(BF$3=Con_end,SUM($I60:BF60),0)+BF61","v":0},{"$f":"IF(BG$3=Con_end,SUM($I60:BG60),0)+BG61","v":0},{"$f":"IF(BH$3=Con_end,SUM($I60:BH60),0)+BH61","v":0},{"$f":"IF(BI$3=Con_end,SUM($I60:BI60),0)+BI61","v":0},{"$f":"IF(BJ$3=Con_end,SUM($I60:BJ60),0)+BJ61","v":0},{"$f":"IF(BK$3=Con_end,SUM($I60:BK60),0)+BK61","v":0},{"$f":"IF(BL$3=Con_end,SUM($I60:BL60),0)+BL61","v":0},{"$f":"IF(BM$3=Con_end,SUM($I60:BM60),0)+BM61","v":0},{"$f":"IF(BN$3=Con_end,SUM($I60:BN60),0)+BN61","v":0},{"$f":"IF(BO$3=Con_end,SUM($I60:BO60),0)+BO61","v":0},{"$f":"IF(BP$3=Con_end,SUM($I60:BP60),0)+BP61","v":0},{"$f":"IF(BQ$3=Con_end,SUM($I60:BQ60),0)+BQ61","v":0},{"$f":"IF(BR$3=Con_end,SUM($I60:BR60),0)+BR61","v":0},{"$f":"IF(BS$3=Con_end,SUM($I60:BS60),0)+BS61","v":0},{"$f":"IF(BT$3=Con_end,SUM($I60:BT60),0)+BT61","v":0},{"$f":"IF(BU$3=Con_end,SUM($I60:BU60),0)+BU61","v":0},{"$f":"IF(BV$3=Con_end,SUM($I60:BV60),0)+BV61","v":0},{"$f":"IF(BW$3=Con_end,SUM($I60:BW60),0)+BW61","v":0},{"$f":"IF(BX$3=Con_end,SUM($I60:BX60),0)+BX61","v":0},{"$f":"IF(BY$3=Con_end,SUM($I60:BY60),0)+BY61","v":0},{"$f":"IF(BZ$3=Con_end,SUM($I60:BZ60),0)+BZ61","v":0},{"$f":"IF(CA$3=Con_end,SUM($I60:CA60),0)+CA61","v":0},{"$f":"IF(CB$3=Con_end,SUM($I60:CB60),0)+CB61","v":0},{"$f":"IF(CC$3=Con_end,SUM($I60:CC60),0)+CC61","v":0},{"$f":"IF(CD$3=Con_end,SUM($I60:CD60),0)+CD61","v":0},{"$f":"IF(CE$3=Con_end,SUM($I60:CE60),0)+CE61","v":0},{"$f":"IF(CF$3=Con_end,SUM($I60:CF60),0)+CF61","v":0},{"$f":"IF(CG$3=Con_end,SUM($I60:CG60),0)+CG61","v":0},{"$f":"IF(CH$3=Con_end,SUM($I60:CH60),0)+CH61","v":0},{"$f":"IF(CI$3=Con_end,SUM($I60:CI60),0)+CI61","v":0},{"$f":"IF(CJ$3=Con_end,SUM($I60:CJ60),0)+CJ61","v":0},{"$f":"IF(CK$3=Con_end,SUM($I60:CK60),0)+CK61","v":0},{"$f":"IF(CL$3=Con_end,SUM($I60:CL60),0)+CL61","v":0},{"$f":"IF(CM$3=Con_end,SUM($I60:CM60),0)+CM61","v":0},{"$f":"IF(CN$3=Con_end,SUM($I60:CN60),0)+CN61","v":0},{"$f":"IF(CO$3=Con_end,SUM($I60:CO60),0)+CO61","v":0},{"$f":"IF(CP$3=Con_end,SUM($I60:CP60),0)+CP61","v":0},{"$f":"IF(CQ$3=Con_end,SUM($I60:CQ60),0)+CQ61","v":0},{"$f":"IF(CR$3=Con_end,SUM($I60:CR60),0)+CR61","v":0},{"$f":"IF(CS$3=Con_end,SUM($I60:CS60),0)+CS61","v":0},{"$f":"IF(CT$3=Con_end,SUM($I60:CT60),0)+CT61","v":0},{"$f":"IF(CU$3=Con_end,SUM($I60:CU60),0)+CU61","v":0},{"$f":"IF(CV$3=Con_end,SUM($I60:CV60),0)+CV61","v":0},{"$f":"IF(CW$3=Con_end,SUM($I60:CW60),0)+CW61","v":0},{"$f":"IF(CX$3=Con_end,SUM($I60:CX60),0)+CX61","v":0},{"$f":"IF(CY$3=Con_end,SUM($I60:CY60),0)+CY61","v":0},{"$f":"IF(CZ$3=Con_end,SUM($I60:CZ60),0)+CZ61","v":0},{"$f":"IF(DA$3=Con_end,SUM($I60:DA60),0)+DA61","v":0},{"$f":"IF(DB$3=Con_end,SUM($I60:DB60),0)+DB61","v":0},{"$f":"IF(DC$3=Con_end,SUM($I60:DC60),0)+DC61","v":0},{"$f":"IF(DD$3=Con_end,SUM($I60:DD60),0)+DD61","v":0},{"$f":"IF(DE$3=Con_end,SUM($I60:DE60),0)+DE61","v":0},{"$f":"IF(DF$3=Con_end,SUM($I60:DF60),0)+DF61","v":0},{"$f":"IF(DG$3=Con_end,SUM($I60:DG60),0)+DG61","v":0},{"$f":"IF(DH$3=Con_end,SUM($I60:DH60),0)+DH61","v":0},{"$f":"IF(DI$3=Con_end,SUM($I60:DI60),0)+DI61","v":0},{"$f":"IF(DJ$3=Con_end,SUM($I60:DJ60),0)+DJ61","v":0},{"$f":"IF(DK$3=Con_end,SUM($I60:DK60),0)+DK61","v":0},{"$f":"IF(DL$3=Con_end,SUM($I60:DL60),0)+DL61","v":0},{"$f":"IF(DM$3=Con_end,SUM($I60:DM60),0)+DM61","v":0},{"$f":"IF(DN$3=Con_end,SUM($I60:DN60),0)+DN61","v":0},{"$f":"IF(DO$3=Con_end,SUM($I60:DO60),0)+DO61","v":0},{"$f":"IF(DP$3=Con_end,SUM($I60:DP60),0)+DP61","v":0},{"$f":"IF(DQ$3=Con_end,SUM($I60:DQ60),0)+DQ61","v":0},{"$f":"IF(DR$3=Con_end,SUM($I60:DR60),0)+DR61","v":0},{"$f":"IF(DS$3=Con_end,SUM($I60:DS60),0)+DS61","v":0},{"$f":"IF(DT$3=Con_end,SUM($I60:DT60),0)+DT61","v":0},{"$f":"IF(DU$3=Con_end,SUM($I60:DU60),0)+DU61","v":0},{"$f":"IF(DV$3=Con_end,SUM($I60:DV60),0)+DV61","v":0},{"$f":"IF(DW$3=Con_end,SUM($I60:DW60),0)+DW61","v":0},{"$f":"IF(DX$3=Con_end,SUM($I60:DX60),0)+DX61","v":0},{"$f":"IF(DY$3=Con_end,SUM($I60:DY60),0)+DY61","v":0},{"$f":"IF(DZ$3=Con_end,SUM($I60:DZ60),0)+DZ61","v":0},{"$f":"IF(EA$3=Con_end,SUM($I60:EA60),0)+EA61","v":0},{"$f":"IF(EB$3=Con_end,SUM($I60:EB60),0)+EB61","v":0},{"$f":"IF(EC$3=Con_end,SUM($I60:EC60),0)+EC61","v":0},{"$f":"IF(ED$3=Con_end,SUM($I60:ED60),0)+ED61","v":0},{"$f":"IF(EE$3=Con_end,SUM($I60:EE60),0)+EE61","v":0},{"$f":"IF(EF$3=Con_end,SUM($I60:EF60),0)+EF61","v":0},{"$f":"IF(EG$3=Con_end,SUM($I60:EG60),0)+EG61","v":0},{"$f":"IF(EH$3=Con_end,SUM($I60:EH60),0)+EH61","v":0},{"$f":"IF(EI$3=Con_end,SUM($I60:EI60),0)+EI61","v":0},{"$f":"IF(EJ$3=Con_end,SUM($I60:EJ60),0)+EJ61","v":0},{"$f":"IF(EK$3=Con_end,SUM($I60:EK60),0)+EK61","v":0},{"$f":"IF(EL$3=Con_end,SUM($I60:EL60),0)+EL61","v":0},{"$f":"IF(EM$3=Con_end,SUM($I60:EM60),0)+EM61","v":0},{"$f":"IF(EN$3=Con_end,SUM($I60:EN60),0)+EN61","v":0},{"$f":"IF(EO$3=Con_end,SUM($I60:EO60),0)+EO61","v":0},{"$f":"IF(EP$3=Con_end,SUM($I60:EP60),0)+EP61","v":0},{"$f":"IF(EQ$3=Con_end,SUM($I60:EQ60),0)+EQ61","v":0},{"$f":"IF(ER$3=Con_end,SUM($I60:ER60),0)+ER61","v":0},{"$f":"IF(ES$3=Con_end,SUM($I60:ES60),0)+ES61","v":0},{"$f":"IF(ET$3=Con_end,SUM($I60:ET60),0)+ET61","v":0},{"$f":"IF(EU$3=Con_end,SUM($I60:EU60),0)+EU61","v":0},{"$f":"IF(EV$3=Con_end,SUM($I60:EV60),0)+EV61","v":0},{"$f":"IF(EW$3=Con_end,SUM($I60:EW60),0)+EW61","v":0},{"$f":"IF(EX$3=Con_end,SUM($I60:EX60),0)+EX61","v":0},{"$f":"IF(EY$3=Con_end,SUM($I60:EY60),0)+EY61","v":0},{"$f":"IF(EZ$3=Con_end,SUM($I60:EZ60),0)+EZ61","v":0},{"$f":"IF(FA$3=Con_end,SUM($I60:FA60),0)+FA61","v":0},{"$f":"IF(FB$3=Con_end,SUM($I60:FB60),0)+FB61","v":0},{"$f":"IF(FC$3=Con_end,SUM($I60:FC60),0)+FC61","v":0},{"$f":"IF(FD$3=Con_end,SUM($I60:FD60),0)+FD61","v":0},{"$f":"IF(FE$3=Con_end,SUM($I60:FE60),0)+FE61","v":0},{"$f":"IF(FF$3=Con_end,SUM($I60:FF60),0)+FF61","v":0},{"$f":"IF(FG$3=Con_end,SUM($I60:FG60),0)+FG61","v":0},{"$f":"IF(FH$3=Con_end,SUM($I60:FH60),0)+FH61","v":0},{"$f":"IF(FI$3=Con_end,SUM($I60:FI60),0)+FI61","v":0},{"$f":"IF(FJ$3=Con_end,SUM($I60:FJ60),0)+FJ61","v":0},{"$f":"IF(FK$3=Con_end,SUM($I60:FK60),0)+FK61","v":0},{"$f":"IF(FL$3=Con_end,SUM($I60:FL60),0)+FL61","v":0},{"$f":"IF(FM$3=Con_end,SUM($I60:FM60),0)+FM61","v":0},{"$f":"IF(FN$3=Con_end,SUM($I60:FN60),0)+FN61","v":0},{"$f":"IF(FO$3=Con_end,SUM($I60:FO60),0)+FO61","v":0},{"$f":"IF(FP$3=Con_end,SUM($I60:FP60),0)+FP61","v":0},{"$f":"IF(FQ$3=Con_end,SUM($I60:FQ60),0)+FQ61","v":0},{"$f":"IF(FR$3=Con_end,SUM($I60:FR60),0)+FR61","v":0},{"$f":"IF(FS$3=Con_end,SUM($I60:FS60),0)+FS61","v":0}]
[]
[null,null,"Counter","Num#",{"$f":"1/E67","v":40},null,null,null,{"$f":"MIN(H64+1,$E64)","v":1},{"$f":"MIN(I64+1,$E64)","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"MIN(BU64+1,$E64)","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"MIN(EG64+1,$E64)","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[]
[null,null,"Depreciation base"]
[null,null,"Straight line","USD '000",{"$f":"INDEX('Inputs - Tax'!$J$6:$J$8,Dep!B52)","v":2.5000000000000001E-2},null,null,null,{"$f":"SUM(OFFSET(H62,0,0,1,-I64))","v":0},0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(P62,0,0,1,-Q64))","v":0},{"$f":"SUM(OFFSET(Q62,0,0,1,-R64))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(CC62,0,0,1,-CD64))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(EO62,0,0,1,-EP64))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reducing balance","USD '000",{"$f":"INDEX('Inputs - Tax'!$M$6:$M$8,B52)","v":0.05},null,null,null,{"$f":"I54","v":0},{"$f":"J54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Applied","USD '000",{"$f":"INDEX('Inputs - Tax'!$E$6:$E$8,B52)","v":"SL"},null,null,null,{"$f":"IF($E69=\"Straight-Line\",I67,I68)","v":0},{"$f":"IF($E69=\"Straight-Line\",J67,J68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E69=\"Straight-Line\",BV67,BV68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E69=\"Straight-Line\",EH67,EH68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,3,{"$f":"INDEX($C$19:$C$21,B71)","v":"Financing"}]
[null,null,"Account"]
[null,null,"Balance b/f","USD '000",null,null,null,null,{"$f":"H76","v":0},{"$f":"I76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Additions","USD '000",null,null,null,{"$f":"SUM(I74:FS74)","v":0},{"$f":"SUM(I79:I80)","v":0},{"$f":"SUM(J79: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,{"$f":"SUM(BV79:BV80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH79: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]
[null,null,"Depreciation & write-off","USD '000",{"$f":"IF(E88='Inputs - Tax'!O16,E86,E87)","v":4.1666666666666664E-2},null,null,{"$f":"SUM(I75:FS75)","v":0},{"$f":"-IF(I$30=1,SUM(I73:I74),I88*$E75)*I$6","v":0},{"$f":"-IF(J$30=1,SUM(J73:J74),J88*$E75)*J$6","v":0},{"$f":"-IF(K$30=1,SUM(K73:K74),K88*$E75)*K$6","v":0},{"$f":"-IF(L$30=1,SUM(L73:L74),L88*$E75)*L$6","v":0},{"$f":"-IF(M$30=1,SUM(M73:M74),M88*$E75)*M$6","v":0},{"$f":"-IF(N$30=1,SUM(N73:N74),N88*$E75)*N$6","v":0},{"$f":"-IF(O$30=1,SUM(O73:O74),O88*$E75)*O$6","v":0},{"$f":"-IF(P$30=1,SUM(P73:P74),P88*$E75)*P$6","v":0},{"$f":"-IF(Q$30=1,SUM(Q73:Q74),Q88*$E75)*Q$6","v":0},{"$f":"-IF(R$30=1,SUM(R73:R74),R88*$E75)*R$6","v":0},{"$f":"-IF(S$30=1,SUM(S73:S74),S88*$E75)*S$6","v":0},{"$f":"-IF(T$30=1,SUM(T73:T74),T88*$E75)*T$6","v":0},{"$f":"-IF(U$30=1,SUM(U73:U74),U88*$E75)*U$6","v":0},{"$f":"-IF(V$30=1,SUM(V73:V74),V88*$E75)*V$6","v":0},{"$f":"-IF(W$30=1,SUM(W73:W74),W88*$E75)*W$6","v":0},{"$f":"-IF(X$30=1,SUM(X73:X74),X88*$E75)*X$6","v":0},{"$f":"-IF(Y$30=1,SUM(Y73:Y74),Y88*$E75)*Y$6","v":0},{"$f":"-IF(Z$30=1,SUM(Z73:Z74),Z88*$E75)*Z$6","v":0},{"$f":"-IF(AA$30=1,SUM(AA73:AA74),AA88*$E75)*AA$6","v":0},{"$f":"-IF(AB$30=1,SUM(AB73:AB74),AB88*$E75)*AB$6","v":0},{"$f":"-IF(AC$30=1,SUM(AC73:AC74),AC88*$E75)*AC$6","v":0},{"$f":"-IF(AD$30=1,SUM(AD73:AD74),AD88*$E75)*AD$6","v":0},{"$f":"-IF(AE$30=1,SUM(AE73:AE74),AE88*$E75)*AE$6","v":0},{"$f":"-IF(AF$30=1,SUM(AF73:AF74),AF88*$E75)*AF$6","v":0},{"$f":"-IF(AG$30=1,SUM(AG73:AG74),AG88*$E75)*AG$6","v":0},{"$f":"-IF(AH$30=1,SUM(AH73:AH74),AH88*$E75)*AH$6","v":0},{"$f":"-IF(AI$30=1,SUM(AI73:AI74),AI88*$E75)*AI$6","v":0},{"$f":"-IF(AJ$30=1,SUM(AJ73:AJ74),AJ88*$E75)*AJ$6","v":0},{"$f":"-IF(AK$30=1,SUM(AK73:AK74),AK88*$E75)*AK$6","v":0},{"$f":"-IF(AL$30=1,SUM(AL73:AL74),AL88*$E75)*AL$6","v":0},{"$f":"-IF(AM$30=1,SUM(AM73:AM74),AM88*$E75)*AM$6","v":0},{"$f":"-IF(AN$30=1,SUM(AN73:AN74),AN88*$E75)*AN$6","v":0},{"$f":"-IF(AO$30=1,SUM(AO73:AO74),AO88*$E75)*AO$6","v":0},{"$f":"-IF(AP$30=1,SUM(AP73:AP74),AP88*$E75)*AP$6","v":0},{"$f":"-IF(AQ$30=1,SUM(AQ73:AQ74),AQ88*$E75)*AQ$6","v":0},{"$f":"-IF(AR$30=1,SUM(AR73:AR74),AR88*$E75)*AR$6","v":0},{"$f":"-IF(AS$30=1,SUM(AS73:AS74),AS88*$E75)*AS$6","v":0},{"$f":"-IF(AT$30=1,SUM(AT73:AT74),AT88*$E75)*AT$6","v":0},{"$f":"-IF(AU$30=1,SUM(AU73:AU74),AU88*$E75)*AU$6","v":0},{"$f":"-IF(AV$30=1,SUM(AV73:AV74),AV88*$E75)*AV$6","v":0},{"$f":"-IF(AW$30=1,SUM(AW73:AW74),AW88*$E75)*AW$6","v":0},{"$f":"-IF(AX$30=1,SUM(AX73:AX74),AX88*$E75)*AX$6","v":0},{"$f":"-IF(AY$30=1,SUM(AY73:AY74),AY88*$E75)*AY$6","v":0},{"$f":"-IF(AZ$30=1,SUM(AZ73:AZ74),AZ88*$E75)*AZ$6","v":0},{"$f":"-IF(BA$30=1,SUM(BA73:BA74),BA88*$E75)*BA$6","v":0},{"$f":"-IF(BB$30=1,SUM(BB73:BB74),BB88*$E75)*BB$6","v":0},{"$f":"-IF(BC$30=1,SUM(BC73:BC74),BC88*$E75)*BC$6","v":0},{"$f":"-IF(BD$30=1,SUM(BD73:BD74),BD88*$E75)*BD$6","v":0},{"$f":"-IF(BE$30=1,SUM(BE73:BE74),BE88*$E75)*BE$6","v":0},{"$f":"-IF(BF$30=1,SUM(BF73:BF74),BF88*$E75)*BF$6","v":0},{"$f":"-IF(BG$30=1,SUM(BG73:BG74),BG88*$E75)*BG$6","v":0},{"$f":"-IF(BH$30=1,SUM(BH73:BH74),BH88*$E75)*BH$6","v":0},{"$f":"-IF(BI$30=1,SUM(BI73:BI74),BI88*$E75)*BI$6","v":0},{"$f":"-IF(BJ$30=1,SUM(BJ73:BJ74),BJ88*$E75)*BJ$6","v":0},{"$f":"-IF(BK$30=1,SUM(BK73:BK74),BK88*$E75)*BK$6","v":0},{"$f":"-IF(BL$30=1,SUM(BL73:BL74),BL88*$E75)*BL$6","v":0},{"$f":"-IF(BM$30=1,SUM(BM73:BM74),BM88*$E75)*BM$6","v":0},{"$f":"-IF(BN$30=1,SUM(BN73:BN74),BN88*$E75)*BN$6","v":0},{"$f":"-IF(BO$30=1,SUM(BO73:BO74),BO88*$E75)*BO$6","v":0},{"$f":"-IF(BP$30=1,SUM(BP73:BP74),BP88*$E75)*BP$6","v":0},{"$f":"-IF(BQ$30=1,SUM(BQ73:BQ74),BQ88*$E75)*BQ$6","v":0},{"$f":"-IF(BR$30=1,SUM(BR73:BR74),BR88*$E75)*BR$6","v":0},{"$f":"-IF(BS$30=1,SUM(BS73:BS74),BS88*$E75)*BS$6","v":0},{"$f":"-IF(BT$30=1,SUM(BT73:BT74),BT88*$E75)*BT$6","v":0},{"$f":"-IF(BU$30=1,SUM(BU73:BU74),BU88*$E75)*BU$6","v":0},{"$f":"-IF(BV$30=1,SUM(BV73:BV74),BV88*$E75)*BV$6","v":0},{"$f":"-IF(BW$30=1,SUM(BW73:BW74),BW88*$E75)*BW$6","v":0},{"$f":"-IF(BX$30=1,SUM(BX73:BX74),BX88*$E75)*BX$6","v":0},{"$f":"-IF(BY$30=1,SUM(BY73:BY74),BY88*$E75)*BY$6","v":0},{"$f":"-IF(BZ$30=1,SUM(BZ73:BZ74),BZ88*$E75)*BZ$6","v":0},{"$f":"-IF(CA$30=1,SUM(CA73:CA74),CA88*$E75)*CA$6","v":0},{"$f":"-IF(CB$30=1,SUM(CB73:CB74),CB88*$E75)*CB$6","v":0},{"$f":"-IF(CC$30=1,SUM(CC73:CC74),CC88*$E75)*CC$6","v":0},{"$f":"-IF(CD$30=1,SUM(CD73:CD74),CD88*$E75)*CD$6","v":0},{"$f":"-IF(CE$30=1,SUM(CE73:CE74),CE88*$E75)*CE$6","v":0},{"$f":"-IF(CF$30=1,SUM(CF73:CF74),CF88*$E75)*CF$6","v":0},{"$f":"-IF(CG$30=1,SUM(CG73:CG74),CG88*$E75)*CG$6","v":0},{"$f":"-IF(CH$30=1,SUM(CH73:CH74),CH88*$E75)*CH$6","v":0},{"$f":"-IF(CI$30=1,SUM(CI73:CI74),CI88*$E75)*CI$6","v":0},{"$f":"-IF(CJ$30=1,SUM(CJ73:CJ74),CJ88*$E75)*CJ$6","v":0},{"$f":"-IF(CK$30=1,SUM(CK73:CK74),CK88*$E75)*CK$6","v":0},{"$f":"-IF(CL$30=1,SUM(CL73:CL74),CL88*$E75)*CL$6","v":0},{"$f":"-IF(CM$30=1,SUM(CM73:CM74),CM88*$E75)*CM$6","v":0},{"$f":"-IF(CN$30=1,SUM(CN73:CN74),CN88*$E75)*CN$6","v":0},{"$f":"-IF(CO$30=1,SUM(CO73:CO74),CO88*$E75)*CO$6","v":0},{"$f":"-IF(CP$30=1,SUM(CP73:CP74),CP88*$E75)*CP$6","v":0},{"$f":"-IF(CQ$30=1,SUM(CQ73:CQ74),CQ88*$E75)*CQ$6","v":0},{"$f":"-IF(CR$30=1,SUM(CR73:CR74),CR88*$E75)*CR$6","v":0},{"$f":"-IF(CS$30=1,SUM(CS73:CS74),CS88*$E75)*CS$6","v":0},{"$f":"-IF(CT$30=1,SUM(CT73:CT74),CT88*$E75)*CT$6","v":0},{"$f":"-IF(CU$30=1,SUM(CU73:CU74),CU88*$E75)*CU$6","v":0},{"$f":"-IF(CV$30=1,SUM(CV73:CV74),CV88*$E75)*CV$6","v":0},{"$f":"-IF(CW$30=1,SUM(CW73:CW74),CW88*$E75)*CW$6","v":0},{"$f":"-IF(CX$30=1,SUM(CX73:CX74),CX88*$E75)*CX$6","v":0},{"$f":"-IF(CY$30=1,SUM(CY73:CY74),CY88*$E75)*CY$6","v":0},{"$f":"-IF(CZ$30=1,SUM(CZ73:CZ74),CZ88*$E75)*CZ$6","v":0},{"$f":"-IF(DA$30=1,SUM(DA73:DA74),DA88*$E75)*DA$6","v":0},{"$f":"-IF(DB$30=1,SUM(DB73:DB74),DB88*$E75)*DB$6","v":0},{"$f":"-IF(DC$30=1,SUM(DC73:DC74),DC88*$E75)*DC$6","v":0},{"$f":"-IF(DD$30=1,SUM(DD73:DD74),DD88*$E75)*DD$6","v":0},{"$f":"-IF(DE$30=1,SUM(DE73:DE74),DE88*$E75)*DE$6","v":0},{"$f":"-IF(DF$30=1,SUM(DF73:DF74),DF88*$E75)*DF$6","v":0},{"$f":"-IF(DG$30=1,SUM(DG73:DG74),DG88*$E75)*DG$6","v":0},{"$f":"-IF(DH$30=1,SUM(DH73:DH74),DH88*$E75)*DH$6","v":0},{"$f":"-IF(DI$30=1,SUM(DI73:DI74),DI88*$E75)*DI$6","v":0},{"$f":"-IF(DJ$30=1,SUM(DJ73:DJ74),DJ88*$E75)*DJ$6","v":0},{"$f":"-IF(DK$30=1,SUM(DK73:DK74),DK88*$E75)*DK$6","v":0},{"$f":"-IF(DL$30=1,SUM(DL73:DL74),DL88*$E75)*DL$6","v":0},{"$f":"-IF(DM$30=1,SUM(DM73:DM74),DM88*$E75)*DM$6","v":0},{"$f":"-IF(DN$30=1,SUM(DN73:DN74),DN88*$E75)*DN$6","v":0},{"$f":"-IF(DO$30=1,SUM(DO73:DO74),DO88*$E75)*DO$6","v":0},{"$f":"-IF(DP$30=1,SUM(DP73:DP74),DP88*$E75)*DP$6","v":0},{"$f":"-IF(DQ$30=1,SUM(DQ73:DQ74),DQ88*$E75)*DQ$6","v":0},{"$f":"-IF(DR$30=1,SUM(DR73:DR74),DR88*$E75)*DR$6","v":0},{"$f":"-IF(DS$30=1,SUM(DS73:DS74),DS88*$E75)*DS$6","v":0},{"$f":"-IF(DT$30=1,SUM(DT73:DT74),DT88*$E75)*DT$6","v":0},{"$f":"-IF(DU$30=1,SUM(DU73:DU74),DU88*$E75)*DU$6","v":0},{"$f":"-IF(DV$30=1,SUM(DV73:DV74),DV88*$E75)*DV$6","v":0},{"$f":"-IF(DW$30=1,SUM(DW73:DW74),DW88*$E75)*DW$6","v":0},{"$f":"-IF(DX$30=1,SUM(DX73:DX74),DX88*$E75)*DX$6","v":0},{"$f":"-IF(DY$30=1,SUM(DY73:DY74),DY88*$E75)*DY$6","v":0},{"$f":"-IF(DZ$30=1,SUM(DZ73:DZ74),DZ88*$E75)*DZ$6","v":0},{"$f":"-IF(EA$30=1,SUM(EA73:EA74),EA88*$E75)*EA$6","v":0},{"$f":"-IF(EB$30=1,SUM(EB73:EB74),EB88*$E75)*EB$6","v":0},{"$f":"-IF(EC$30=1,SUM(EC73:EC74),EC88*$E75)*EC$6","v":0},{"$f":"-IF(ED$30=1,SUM(ED73:ED74),ED88*$E75)*ED$6","v":0},{"$f":"-IF(EE$30=1,SUM(EE73:EE74),EE88*$E75)*EE$6","v":0},{"$f":"-IF(EF$30=1,SUM(EF73:EF74),EF88*$E75)*EF$6","v":0},{"$f":"-IF(EG$30=1,SUM(EG73:EG74),EG88*$E75)*EG$6","v":0},{"$f":"-IF(EH$30=1,SUM(EH73:EH74),EH88*$E75)*EH$6","v":0},{"$f":"-IF(EI$30=1,SUM(EI73:EI74),EI88*$E75)*EI$6","v":0},{"$f":"-IF(EJ$30=1,SUM(EJ73:EJ74),EJ88*$E75)*EJ$6","v":0},{"$f":"-IF(EK$30=1,SUM(EK73:EK74),EK88*$E75)*EK$6","v":0},{"$f":"-IF(EL$30=1,SUM(EL73:EL74),EL88*$E75)*EL$6","v":0},{"$f":"-IF(EM$30=1,SUM(EM73:EM74),EM88*$E75)*EM$6","v":0},{"$f":"-IF(EN$30=1,SUM(EN73:EN74),EN88*$E75)*EN$6","v":0},{"$f":"-IF(EO$30=1,SUM(EO73:EO74),EO88*$E75)*EO$6","v":0},{"$f":"-IF(EP$30=1,SUM(EP73:EP74),EP88*$E75)*EP$6","v":0},{"$f":"-IF(EQ$30=1,SUM(EQ73:EQ74),EQ88*$E75)*EQ$6","v":0},{"$f":"-IF(ER$30=1,SUM(ER73:ER74),ER88*$E75)*ER$6","v":0},{"$f":"-IF(ES$30=1,SUM(ES73:ES74),ES88*$E75)*ES$6","v":0},{"$f":"-IF(ET$30=1,SUM(ET73:ET74),ET88*$E75)*ET$6","v":0},{"$f":"-IF(EU$30=1,SUM(EU73:EU74),EU88*$E75)*EU$6","v":0},{"$f":"-IF(EV$30=1,SUM(EV73:EV74),EV88*$E75)*EV$6","v":0},{"$f":"-IF(EW$30=1,SUM(EW73:EW74),EW88*$E75)*EW$6","v":0},{"$f":"-IF(EX$30=1,SUM(EX73:EX74),EX88*$E75)*EX$6","v":0},{"$f":"-IF(EY$30=1,SUM(EY73:EY74),EY88*$E75)*EY$6","v":0},{"$f":"-IF(EZ$30=1,SUM(EZ73:EZ74),EZ88*$E75)*EZ$6","v":0},{"$f":"-IF(FA$30=1,SUM(FA73:FA74),FA88*$E75)*FA$6","v":0},{"$f":"-IF(FB$30=1,SUM(FB73:FB74),FB88*$E75)*FB$6","v":0},{"$f":"-IF(FC$30=1,SUM(FC73:FC74),FC88*$E75)*FC$6","v":0},{"$f":"-IF(FD$30=1,SUM(FD73:FD74),FD88*$E75)*FD$6","v":0},{"$f":"-IF(FE$30=1,SUM(FE73:FE74),FE88*$E75)*FE$6","v":0},{"$f":"-IF(FF$30=1,SUM(FF73:FF74),FF88*$E75)*FF$6","v":0},{"$f":"-IF(FG$30=1,SUM(FG73:FG74),FG88*$E75)*FG$6","v":0},{"$f":"-IF(FH$30=1,SUM(FH73:FH74),FH88*$E75)*FH$6","v":0},{"$f":"-IF(FI$30=1,SUM(FI73:FI74),FI88*$E75)*FI$6","v":0},{"$f":"-IF(FJ$30=1,SUM(FJ73:FJ74),FJ88*$E75)*FJ$6","v":0},{"$f":"-IF(FK$30=1,SUM(FK73:FK74),FK88*$E75)*FK$6","v":0},{"$f":"-IF(FL$30=1,SUM(FL73:FL74),FL88*$E75)*FL$6","v":0},{"$f":"-IF(FM$30=1,SUM(FM73:FM74),FM88*$E75)*FM$6","v":0},{"$f":"-IF(FN$30=1,SUM(FN73:FN74),FN88*$E75)*FN$6","v":0},{"$f":"-IF(FO$30=1,SUM(FO73:FO74),FO88*$E75)*FO$6","v":0},{"$f":"-IF(FP$30=1,SUM(FP73:FP74),FP88*$E75)*FP$6","v":0},{"$f":"-IF(FQ$30=1,SUM(FQ73:FQ74),FQ88*$E75)*FQ$6","v":0},{"$f":"-IF(FR$30=1,SUM(FR73:FR74),FR88*$E75)*FR$6","v":0},{"$f":"-IF(FS$30=1,SUM(FS73:FS74),FS88*$E75)*FS$6","v":0}]
[null,null,"Balance c/f","USD '000",null,null,null,null,{"$f":"SUM(I73:I75)","v":0},{"$f":"SUM(J73:J75)","v":0},{"$f":"SUM(K73:K75)","v":0},{"$f":"SUM(L73:L75)","v":0},{"$f":"SUM(M73:M75)","v":0},{"$f":"SUM(N73:N75)","v":0},{"$f":"SUM(O73:O75)","v":0},{"$f":"SUM(P73:P75)","v":0},{"$f":"SUM(Q73:Q75)","v":0},{"$f":"SUM(R73:R75)","v":0},{"$f":"SUM(S73:S75)","v":0},{"$f":"SUM(T73:T75)","v":0},{"$f":"SUM(U73:U75)","v":0},{"$f":"SUM(V73:V75)","v":0},{"$f":"SUM(W73:W75)","v":0},{"$f":"SUM(X73:X75)","v":0},{"$f":"SUM(Y73:Y75)","v":0},{"$f":"SUM(Z73:Z75)","v":0},{"$f":"SUM(AA73:AA75)","v":0},{"$f":"SUM(AB73:AB75)","v":0},{"$f":"SUM(AC73:AC75)","v":0},{"$f":"SUM(AD73:AD75)","v":0},{"$f":"SUM(AE73:AE75)","v":0},{"$f":"SUM(AF73:AF75)","v":0},{"$f":"SUM(AG73:AG75)","v":0},{"$f":"SUM(AH73:AH75)","v":0},{"$f":"SUM(AI73:AI75)","v":0},{"$f":"SUM(AJ73:AJ75)","v":0},{"$f":"SUM(AK73:AK75)","v":0},{"$f":"SUM(AL73:AL75)","v":0},{"$f":"SUM(AM73:AM75)","v":0},{"$f":"SUM(AN73:AN75)","v":0},{"$f":"SUM(AO73:AO75)","v":0},{"$f":"SUM(AP73:AP75)","v":0},{"$f":"SUM(AQ73:AQ75)","v":0},{"$f":"SUM(AR73:AR75)","v":0},{"$f":"SUM(AS73:AS75)","v":0},{"$f":"SUM(AT73:AT75)","v":0},{"$f":"SUM(AU73:AU75)","v":0},{"$f":"SUM(AV73:AV75)","v":0},{"$f":"SUM(AW73:AW75)","v":0},{"$f":"SUM(AX73:AX75)","v":0},{"$f":"SUM(AY73:AY75)","v":0},{"$f":"SUM(AZ73:AZ75)","v":0},{"$f":"SUM(BA73:BA75)","v":0},{"$f":"SUM(BB73:BB75)","v":0},{"$f":"SUM(BC73:BC75)","v":0},{"$f":"SUM(BD73:BD75)","v":0},{"$f":"SUM(BE73:BE75)","v":0},{"$f":"SUM(BF73:BF75)","v":0},{"$f":"SUM(BG73:BG75)","v":0},{"$f":"SUM(BH73:BH75)","v":0},{"$f":"SUM(BI73:BI75)","v":0},{"$f":"SUM(BJ73:BJ75)","v":0},{"$f":"SUM(BK73:BK75)","v":0},{"$f":"SUM(BL73:BL75)","v":0},{"$f":"SUM(BM73:BM75)","v":0},{"$f":"SUM(BN73:BN75)","v":0},{"$f":"SUM(BO73:BO75)","v":0},{"$f":"SUM(BP73:BP75)","v":0},{"$f":"SUM(BQ73:BQ75)","v":0},{"$f":"SUM(BR73:BR75)","v":0},{"$f":"SUM(BS73:BS75)","v":0},{"$f":"SUM(BT73:BT75)","v":0},{"$f":"SUM(BU73:BU75)","v":0},{"$f":"SUM(BV73:BV75)","v":0},{"$f":"SUM(BW73:BW75)","v":0},{"$f":"SUM(BX73:BX75)","v":0},{"$f":"SUM(BY73:BY75)","v":0},{"$f":"SUM(BZ73:BZ75)","v":0},{"$f":"SUM(CA73:CA75)","v":0},{"$f":"SUM(CB73:CB75)","v":0},{"$f":"SUM(CC73:CC75)","v":0},{"$f":"SUM(CD73:CD75)","v":0},{"$f":"SUM(CE73:CE75)","v":0},{"$f":"SUM(CF73:CF75)","v":0},{"$f":"SUM(CG73:CG75)","v":0},{"$f":"SUM(CH73:CH75)","v":0},{"$f":"SUM(CI73:CI75)","v":0},{"$f":"SUM(CJ73:CJ75)","v":0},{"$f":"SUM(CK73:CK75)","v":0},{"$f":"SUM(CL73:CL75)","v":0},{"$f":"SUM(CM73:CM75)","v":0},{"$f":"SUM(CN73:CN75)","v":0},{"$f":"SUM(CO73:CO75)","v":0},{"$f":"SUM(CP73:CP75)","v":0},{"$f":"SUM(CQ73:CQ75)","v":0},{"$f":"SUM(CR73:CR75)","v":0},{"$f":"SUM(CS73:CS75)","v":0},{"$f":"SUM(CT73:CT75)","v":0},{"$f":"SUM(CU73:CU75)","v":0},{"$f":"SUM(CV73:CV75)","v":0},{"$f":"SUM(CW73:CW75)","v":0},{"$f":"SUM(CX73:CX75)","v":0},{"$f":"SUM(CY73:CY75)","v":0},{"$f":"SUM(CZ73:CZ75)","v":0},{"$f":"SUM(DA73:DA75)","v":0},{"$f":"SUM(DB73:DB75)","v":0},{"$f":"SUM(DC73:DC75)","v":0},{"$f":"SUM(DD73:DD75)","v":0},{"$f":"SUM(DE73:DE75)","v":0},{"$f":"SUM(DF73:DF75)","v":0},{"$f":"SUM(DG73:DG75)","v":0},{"$f":"SUM(DH73:DH75)","v":0},{"$f":"SUM(DI73:DI75)","v":0},{"$f":"SUM(DJ73:DJ75)","v":0},{"$f":"SUM(DK73:DK75)","v":0},{"$f":"SUM(DL73:DL75)","v":0},{"$f":"SUM(DM73:DM75)","v":0},{"$f":"SUM(DN73:DN75)","v":0},{"$f":"SUM(DO73:DO75)","v":0},{"$f":"SUM(DP73:DP75)","v":0},{"$f":"SUM(DQ73:DQ75)","v":0},{"$f":"SUM(DR73:DR75)","v":0},{"$f":"SUM(DS73:DS75)","v":0},{"$f":"SUM(DT73:DT75)","v":0},{"$f":"SUM(DU73:DU75)","v":0},{"$f":"SUM(DV73:DV75)","v":0},{"$f":"SUM(DW73:DW75)","v":0},{"$f":"SUM(DX73:DX75)","v":0},{"$f":"SUM(DY73:DY75)","v":0},{"$f":"SUM(DZ73:DZ75)","v":0},{"$f":"SUM(EA73:EA75)","v":0},{"$f":"SUM(EB73:EB75)","v":0},{"$f":"SUM(EC73:EC75)","v":0},{"$f":"SUM(ED73:ED75)","v":0},{"$f":"SUM(EE73:EE75)","v":0},{"$f":"SUM(EF73:EF75)","v":0},{"$f":"SUM(EG73:EG75)","v":0},{"$f":"SUM(EH73:EH75)","v":0},{"$f":"SUM(EI73:EI75)","v":0},{"$f":"SUM(EJ73:EJ75)","v":0},{"$f":"SUM(EK73:EK75)","v":0},{"$f":"SUM(EL73:EL75)","v":0},{"$f":"SUM(EM73:EM75)","v":0},{"$f":"SUM(EN73:EN75)","v":0},{"$f":"SUM(EO73:EO75)","v":0},{"$f":"SUM(EP73:EP75)","v":0},{"$f":"SUM(EQ73:EQ75)","v":0},{"$f":"SUM(ER73:ER75)","v":0},{"$f":"SUM(ES73:ES75)","v":0},{"$f":"SUM(ET73:ET75)","v":0},{"$f":"SUM(EU73:EU75)","v":0},{"$f":"SUM(EV73:EV75)","v":0},{"$f":"SUM(EW73:EW75)","v":0},{"$f":"SUM(EX73:EX75)","v":0},{"$f":"SUM(EY73:EY75)","v":0},{"$f":"SUM(EZ73:EZ75)","v":0},{"$f":"SUM(FA73:FA75)","v":0},{"$f":"SUM(FB73:FB75)","v":0},{"$f":"SUM(FC73:FC75)","v":0},{"$f":"SUM(FD73:FD75)","v":0},{"$f":"SUM(FE73:FE75)","v":0},{"$f":"SUM(FF73:FF75)","v":0},{"$f":"SUM(FG73:FG75)","v":0},{"$f":"SUM(FH73:FH75)","v":0},{"$f":"SUM(FI73:FI75)","v":0},{"$f":"SUM(FJ73:FJ75)","v":0},{"$f":"SUM(FK73:FK75)","v":0},{"$f":"SUM(FL73:FL75)","v":0},{"$f":"SUM(FM73:FM75)","v":0},{"$f":"SUM(FN73:FN75)","v":0},{"$f":"SUM(FO73:FO75)","v":0},{"$f":"SUM(FP73:FP75)","v":0},{"$f":"SUM(FQ73:FQ75)","v":0},{"$f":"SUM(FR73:FR75)","v":0},{"$f":"SUM(FS73:FS75)","v":0}]
[]
[null,null,"Additions"]
[null,null,"Construction","USD '000",null,null,null,{"$f":"SUM(I79:FT79)","v":0},{"$f":"INDEX(I$19:I$21,$B71)","v":0},{"$f":"INDEX(J$19:J$21,$B71)","v":0},{"$f":"INDEX(K$19:K$21,$B71)","v":0},{"$f":"INDEX(L$19:L$21,$B71)","v":0},{"$f":"INDEX(M$19:M$21,$B71)","v":0},{"$f":"INDEX(N$19:N$21,$B71)","v":0},{"$f":"INDEX(O$19:O$21,$B71)","v":0},{"$f":"INDEX(P$19:P$21,$B71)","v":0},{"$f":"INDEX(Q$19:Q$21,$B71)","v":0},{"$f":"INDEX(R$19:R$21,$B71)","v":0},{"$f":"INDEX(S$19:S$21,$B71)","v":0},{"$f":"INDEX(T$19:T$21,$B71)","v":0},{"$f":"INDEX(U$19:U$21,$B71)","v":0},{"$f":"INDEX(V$19:V$21,$B71)","v":0},{"$f":"INDEX(W$19:W$21,$B71)","v":0},{"$f":"INDEX(X$19:X$21,$B71)","v":0},{"$f":"INDEX(Y$19:Y$21,$B71)","v":0},{"$f":"INDEX(Z$19:Z$21,$B71)","v":0},{"$f":"INDEX(AA$19:AA$21,$B71)","v":0},{"$f":"INDEX(AB$19:AB$21,$B71)","v":0},{"$f":"INDEX(AC$19:AC$21,$B71)","v":0},{"$f":"INDEX(AD$19:AD$21,$B71)","v":0},{"$f":"INDEX(AE$19:AE$21,$B71)","v":0},{"$f":"INDEX(AF$19:AF$21,$B71)","v":0},{"$f":"INDEX(AG$19:AG$21,$B71)","v":0},{"$f":"INDEX(AH$19:AH$21,$B71)","v":0},{"$f":"INDEX(AI$19:AI$21,$B71)","v":0},{"$f":"INDEX(AJ$19:AJ$21,$B71)","v":0},{"$f":"INDEX(AK$19:AK$21,$B71)","v":0},{"$f":"INDEX(AL$19:AL$21,$B71)","v":0},{"$f":"INDEX(AM$19:AM$21,$B71)","v":0},{"$f":"INDEX(AN$19:AN$21,$B71)","v":0},{"$f":"INDEX(AO$19:AO$21,$B71)","v":0},{"$f":"INDEX(AP$19:AP$21,$B71)","v":0},{"$f":"INDEX(AQ$19:AQ$21,$B71)","v":0},{"$f":"INDEX(AR$19:AR$21,$B71)","v":0},{"$f":"INDEX(AS$19:AS$21,$B71)","v":0},{"$f":"INDEX(AT$19:AT$21,$B71)","v":0},{"$f":"INDEX(AU$19:AU$21,$B71)","v":0},{"$f":"INDEX(AV$19:AV$21,$B71)","v":0},{"$f":"INDEX(AW$19:AW$21,$B71)","v":0},{"$f":"INDEX(AX$19:AX$21,$B71)","v":0},{"$f":"INDEX(AY$19:AY$21,$B71)","v":0},{"$f":"INDEX(AZ$19:AZ$21,$B71)","v":0},{"$f":"INDEX(BA$19:BA$21,$B71)","v":0},{"$f":"INDEX(BB$19:BB$21,$B71)","v":0},{"$f":"INDEX(BC$19:BC$21,$B71)","v":0},{"$f":"INDEX(BD$19:BD$21,$B71)","v":0},{"$f":"INDEX(BE$19:BE$21,$B71)","v":0},{"$f":"INDEX(BF$19:BF$21,$B71)","v":0},{"$f":"INDEX(BG$19:BG$21,$B71)","v":0},{"$f":"INDEX(BH$19:BH$21,$B71)","v":0},{"$f":"INDEX(BI$19:BI$21,$B71)","v":0},{"$f":"INDEX(BJ$19:BJ$21,$B71)","v":0},{"$f":"INDEX(BK$19:BK$21,$B71)","v":0},{"$f":"INDEX(BL$19:BL$21,$B71)","v":0},{"$f":"INDEX(BM$19:BM$21,$B71)","v":0},{"$f":"INDEX(BN$19:BN$21,$B71)","v":0},{"$f":"INDEX(BO$19:BO$21,$B71)","v":0},{"$f":"INDEX(BP$19:BP$21,$B71)","v":0},{"$f":"INDEX(BQ$19:BQ$21,$B71)","v":0},{"$f":"INDEX(BR$19:BR$21,$B71)","v":0},{"$f":"INDEX(BS$19:BS$21,$B71)","v":0},{"$f":"INDEX(BT$19:BT$21,$B71)","v":0},{"$f":"INDEX(BU$19:BU$21,$B71)","v":0},{"$f":"INDEX(BV$19:BV$21,$B71)","v":0},{"$f":"INDEX(BW$19:BW$21,$B71)","v":0},{"$f":"INDEX(BX$19:BX$21,$B71)","v":0},{"$f":"INDEX(BY$19:BY$21,$B71)","v":0},{"$f":"INDEX(BZ$19:BZ$21,$B71)","v":0},{"$f":"INDEX(CA$19:CA$21,$B71)","v":0},{"$f":"INDEX(CB$19:CB$21,$B71)","v":0},{"$f":"INDEX(CC$19:CC$21,$B71)","v":0},{"$f":"INDEX(CD$19:CD$21,$B71)","v":0},{"$f":"INDEX(CE$19:CE$21,$B71)","v":0},{"$f":"INDEX(CF$19:CF$21,$B71)","v":0},{"$f":"INDEX(CG$19:CG$21,$B71)","v":0},{"$f":"INDEX(CH$19:CH$21,$B71)","v":0},{"$f":"INDEX(CI$19:CI$21,$B71)","v":0},{"$f":"INDEX(CJ$19:CJ$21,$B71)","v":0},{"$f":"INDEX(CK$19:CK$21,$B71)","v":0},{"$f":"INDEX(CL$19:CL$21,$B71)","v":0},{"$f":"INDEX(CM$19:CM$21,$B71)","v":0},{"$f":"INDEX(CN$19:CN$21,$B71)","v":0},{"$f":"INDEX(CO$19:CO$21,$B71)","v":0},{"$f":"INDEX(CP$19:CP$21,$B71)","v":0},{"$f":"INDEX(CQ$19:CQ$21,$B71)","v":0},{"$f":"INDEX(CR$19:CR$21,$B71)","v":0},{"$f":"INDEX(CS$19:CS$21,$B71)","v":0},{"$f":"INDEX(CT$19:CT$21,$B71)","v":0},{"$f":"INDEX(CU$19:CU$21,$B71)","v":0},{"$f":"INDEX(CV$19:CV$21,$B71)","v":0},{"$f":"INDEX(CW$19:CW$21,$B71)","v":0},{"$f":"INDEX(CX$19:CX$21,$B71)","v":0},{"$f":"INDEX(CY$19:CY$21,$B71)","v":0},{"$f":"INDEX(CZ$19:CZ$21,$B71)","v":0},{"$f":"INDEX(DA$19:DA$21,$B71)","v":0},{"$f":"INDEX(DB$19:DB$21,$B71)","v":0},{"$f":"INDEX(DC$19:DC$21,$B71)","v":0},{"$f":"INDEX(DD$19:DD$21,$B71)","v":0},{"$f":"INDEX(DE$19:DE$21,$B71)","v":0},{"$f":"INDEX(DF$19:DF$21,$B71)","v":0},{"$f":"INDEX(DG$19:DG$21,$B71)","v":0},{"$f":"INDEX(DH$19:DH$21,$B71)","v":0},{"$f":"INDEX(DI$19:DI$21,$B71)","v":0},{"$f":"INDEX(DJ$19:DJ$21,$B71)","v":0},{"$f":"INDEX(DK$19:DK$21,$B71)","v":0},{"$f":"INDEX(DL$19:DL$21,$B71)","v":0},{"$f":"INDEX(DM$19:DM$21,$B71)","v":0},{"$f":"INDEX(DN$19:DN$21,$B71)","v":0},{"$f":"INDEX(DO$19:DO$21,$B71)","v":0},{"$f":"INDEX(DP$19:DP$21,$B71)","v":0},{"$f":"INDEX(DQ$19:DQ$21,$B71)","v":0},{"$f":"INDEX(DR$19:DR$21,$B71)","v":0},{"$f":"INDEX(DS$19:DS$21,$B71)","v":0},{"$f":"INDEX(DT$19:DT$21,$B71)","v":0},{"$f":"INDEX(DU$19:DU$21,$B71)","v":0},{"$f":"INDEX(DV$19:DV$21,$B71)","v":0},{"$f":"INDEX(DW$19:DW$21,$B71)","v":0},{"$f":"INDEX(DX$19:DX$21,$B71)","v":0},{"$f":"INDEX(DY$19:DY$21,$B71)","v":0},{"$f":"INDEX(DZ$19:DZ$21,$B71)","v":0},{"$f":"INDEX(EA$19:EA$21,$B71)","v":0},{"$f":"INDEX(EB$19:EB$21,$B71)","v":0},{"$f":"INDEX(EC$19:EC$21,$B71)","v":0},{"$f":"INDEX(ED$19:ED$21,$B71)","v":0},{"$f":"INDEX(EE$19:EE$21,$B71)","v":0},{"$f":"INDEX(EF$19:EF$21,$B71)","v":0},{"$f":"INDEX(EG$19:EG$21,$B71)","v":0},{"$f":"INDEX(EH$19:EH$21,$B71)","v":0},{"$f":"INDEX(EI$19:EI$21,$B71)","v":0},{"$f":"INDEX(EJ$19:EJ$21,$B71)","v":0},{"$f":"INDEX(EK$19:EK$21,$B71)","v":0},{"$f":"INDEX(EL$19:EL$21,$B71)","v":0},{"$f":"INDEX(EM$19:EM$21,$B71)","v":0},{"$f":"INDEX(EN$19:EN$21,$B71)","v":0},{"$f":"INDEX(EO$19:EO$21,$B71)","v":0},{"$f":"INDEX(EP$19:EP$21,$B71)","v":0},{"$f":"INDEX(EQ$19:EQ$21,$B71)","v":0},{"$f":"INDEX(ER$19:ER$21,$B71)","v":0},{"$f":"INDEX(ES$19:ES$21,$B71)","v":0},{"$f":"INDEX(ET$19:ET$21,$B71)","v":0},{"$f":"INDEX(EU$19:EU$21,$B71)","v":0},{"$f":"INDEX(EV$19:EV$21,$B71)","v":0},{"$f":"INDEX(EW$19:EW$21,$B71)","v":0},{"$f":"INDEX(EX$19:EX$21,$B71)","v":0},{"$f":"INDEX(EY$19:EY$21,$B71)","v":0},{"$f":"INDEX(EZ$19:EZ$21,$B71)","v":0},{"$f":"INDEX(FA$19:FA$21,$B71)","v":0},{"$f":"INDEX(FB$19:FB$21,$B71)","v":0},{"$f":"INDEX(FC$19:FC$21,$B71)","v":0},{"$f":"INDEX(FD$19:FD$21,$B71)","v":0},{"$f":"INDEX(FE$19:FE$21,$B71)","v":0},{"$f":"INDEX(FF$19:FF$21,$B71)","v":0},{"$f":"INDEX(FG$19:FG$21,$B71)","v":0},{"$f":"INDEX(FH$19:FH$21,$B71)","v":0},{"$f":"INDEX(FI$19:FI$21,$B71)","v":0},{"$f":"INDEX(FJ$19:FJ$21,$B71)","v":0},{"$f":"INDEX(FK$19:FK$21,$B71)","v":0},{"$f":"INDEX(FL$19:FL$21,$B71)","v":0},{"$f":"INDEX(FM$19:FM$21,$B71)","v":0},{"$f":"INDEX(FN$19:FN$21,$B71)","v":0},{"$f":"INDEX(FO$19:FO$21,$B71)","v":0},{"$f":"INDEX(FP$19:FP$21,$B71)","v":0},{"$f":"INDEX(FQ$19:FQ$21,$B71)","v":0},{"$f":"INDEX(FR$19:FR$21,$B71)","v":0},{"$f":"INDEX(FS$19:FS$21,$B71)","v":0}]
[null,null,"Operations","USD '000",null,null,null,0,{"$f":"INDEX(I$25:I$27,$B71)","v":0},{"$f":"INDEX(J$25:J$27,$B71)","v":0},{"$f":"INDEX(K$25:K$27,$B71)","v":0},{"$f":"INDEX(L$25:L$27,$B71)","v":0},{"$f":"INDEX(M$25:M$27,$B71)","v":0},{"$f":"INDEX(N$25:N$27,$B71)","v":0},{"$f":"INDEX(O$25:O$27,$B71)","v":0},{"$f":"INDEX(P$25:P$27,$B71)","v":0},{"$f":"INDEX(Q$25:Q$27,$B71)","v":0},{"$f":"INDEX(R$25:R$27,$B71)","v":0},{"$f":"INDEX(S$25:S$27,$B71)","v":0},{"$f":"INDEX(T$25:T$27,$B71)","v":0},{"$f":"INDEX(U$25:U$27,$B71)","v":0},{"$f":"INDEX(V$25:V$27,$B71)","v":0},{"$f":"INDEX(W$25:W$27,$B71)","v":0},{"$f":"INDEX(X$25:X$27,$B71)","v":0},{"$f":"INDEX(Y$25:Y$27,$B71)","v":0},{"$f":"INDEX(Z$25:Z$27,$B71)","v":0},{"$f":"INDEX(AA$25:AA$27,$B71)","v":0},{"$f":"INDEX(AB$25:AB$27,$B71)","v":0},{"$f":"INDEX(AC$25:AC$27,$B71)","v":0},{"$f":"INDEX(AD$25:AD$27,$B71)","v":0},{"$f":"INDEX(AE$25:AE$27,$B71)","v":0},{"$f":"INDEX(AF$25:AF$27,$B71)","v":0},{"$f":"INDEX(AG$25:AG$27,$B71)","v":0},{"$f":"INDEX(AH$25:AH$27,$B71)","v":0},{"$f":"INDEX(AI$25:AI$27,$B71)","v":0},{"$f":"INDEX(AJ$25:AJ$27,$B71)","v":0},{"$f":"INDEX(AK$25:AK$27,$B71)","v":0},{"$f":"INDEX(AL$25:AL$27,$B71)","v":0},{"$f":"INDEX(AM$25:AM$27,$B71)","v":0},{"$f":"INDEX(AN$25:AN$27,$B71)","v":0},{"$f":"INDEX(AO$25:AO$27,$B71)","v":0},{"$f":"INDEX(AP$25:AP$27,$B71)","v":0},{"$f":"INDEX(AQ$25:AQ$27,$B71)","v":0},{"$f":"INDEX(AR$25:AR$27,$B71)","v":0},{"$f":"INDEX(AS$25:AS$27,$B71)","v":0},{"$f":"INDEX(AT$25:AT$27,$B71)","v":0},{"$f":"INDEX(AU$25:AU$27,$B71)","v":0},{"$f":"INDEX(AV$25:AV$27,$B71)","v":0},{"$f":"INDEX(AW$25:AW$27,$B71)","v":0},{"$f":"INDEX(AX$25:AX$27,$B71)","v":0},{"$f":"INDEX(AY$25:AY$27,$B71)","v":0},{"$f":"INDEX(AZ$25:AZ$27,$B71)","v":0},{"$f":"INDEX(BA$25:BA$27,$B71)","v":0},{"$f":"INDEX(BB$25:BB$27,$B71)","v":0},{"$f":"INDEX(BC$25:BC$27,$B71)","v":0},{"$f":"INDEX(BD$25:BD$27,$B71)","v":0},{"$f":"INDEX(BE$25:BE$27,$B71)","v":0},{"$f":"INDEX(BF$25:BF$27,$B71)","v":0},{"$f":"INDEX(BG$25:BG$27,$B71)","v":0},{"$f":"INDEX(BH$25:BH$27,$B71)","v":0},{"$f":"INDEX(BI$25:BI$27,$B71)","v":0},{"$f":"INDEX(BJ$25:BJ$27,$B71)","v":0},{"$f":"INDEX(BK$25:BK$27,$B71)","v":0},{"$f":"INDEX(BL$25:BL$27,$B71)","v":0},{"$f":"INDEX(BM$25:BM$27,$B71)","v":0},{"$f":"INDEX(BN$25:BN$27,$B71)","v":0},{"$f":"INDEX(BO$25:BO$27,$B71)","v":0},{"$f":"INDEX(BP$25:BP$27,$B71)","v":0},{"$f":"INDEX(BQ$25:BQ$27,$B71)","v":0},{"$f":"INDEX(BR$25:BR$27,$B71)","v":0},{"$f":"INDEX(BS$25:BS$27,$B71)","v":0},{"$f":"INDEX(BT$25:BT$27,$B71)","v":0},{"$f":"INDEX(BU$25:BU$27,$B71)","v":0},{"$f":"INDEX(BV$25:BV$27,$B71)","v":0},{"$f":"INDEX(BW$25:BW$27,$B71)","v":0},{"$f":"INDEX(BX$25:BX$27,$B71)","v":0},{"$f":"INDEX(BY$25:BY$27,$B71)","v":0},{"$f":"INDEX(BZ$25:BZ$27,$B71)","v":0},{"$f":"INDEX(CA$25:CA$27,$B71)","v":0},{"$f":"INDEX(CB$25:CB$27,$B71)","v":0},{"$f":"INDEX(CC$25:CC$27,$B71)","v":0},{"$f":"INDEX(CD$25:CD$27,$B71)","v":0},{"$f":"INDEX(CE$25:CE$27,$B71)","v":0},{"$f":"INDEX(CF$25:CF$27,$B71)","v":0},{"$f":"INDEX(CG$25:CG$27,$B71)","v":0},{"$f":"INDEX(CH$25:CH$27,$B71)","v":0},{"$f":"INDEX(CI$25:CI$27,$B71)","v":0},{"$f":"INDEX(CJ$25:CJ$27,$B71)","v":0},{"$f":"INDEX(CK$25:CK$27,$B71)","v":0},{"$f":"INDEX(CL$25:CL$27,$B71)","v":0},{"$f":"INDEX(CM$25:CM$27,$B71)","v":0},{"$f":"INDEX(CN$25:CN$27,$B71)","v":0},{"$f":"INDEX(CO$25:CO$27,$B71)","v":0},{"$f":"INDEX(CP$25:CP$27,$B71)","v":0},{"$f":"INDEX(CQ$25:CQ$27,$B71)","v":0},{"$f":"INDEX(CR$25:CR$27,$B71)","v":0},{"$f":"INDEX(CS$25:CS$27,$B71)","v":0},{"$f":"INDEX(CT$25:CT$27,$B71)","v":0},{"$f":"INDEX(CU$25:CU$27,$B71)","v":0},{"$f":"INDEX(CV$25:CV$27,$B71)","v":0},{"$f":"INDEX(CW$25:CW$27,$B71)","v":0},{"$f":"INDEX(CX$25:CX$27,$B71)","v":0},{"$f":"INDEX(CY$25:CY$27,$B71)","v":0},{"$f":"INDEX(CZ$25:CZ$27,$B71)","v":0},{"$f":"INDEX(DA$25:DA$27,$B71)","v":0},{"$f":"INDEX(DB$25:DB$27,$B71)","v":0},{"$f":"INDEX(DC$25:DC$27,$B71)","v":0},{"$f":"INDEX(DD$25:DD$27,$B71)","v":0},{"$f":"INDEX(DE$25:DE$27,$B71)","v":0},{"$f":"INDEX(DF$25:DF$27,$B71)","v":0},{"$f":"INDEX(DG$25:DG$27,$B71)","v":0},{"$f":"INDEX(DH$25:DH$27,$B71)","v":0},{"$f":"INDEX(DI$25:DI$27,$B71)","v":0},{"$f":"INDEX(DJ$25:DJ$27,$B71)","v":0},{"$f":"INDEX(DK$25:DK$27,$B71)","v":0},{"$f":"INDEX(DL$25:DL$27,$B71)","v":0},{"$f":"INDEX(DM$25:DM$27,$B71)","v":0},{"$f":"INDEX(DN$25:DN$27,$B71)","v":0},{"$f":"INDEX(DO$25:DO$27,$B71)","v":0},{"$f":"INDEX(DP$25:DP$27,$B71)","v":0},{"$f":"INDEX(DQ$25:DQ$27,$B71)","v":0},{"$f":"INDEX(DR$25:DR$27,$B71)","v":0},{"$f":"INDEX(DS$25:DS$27,$B71)","v":0},{"$f":"INDEX(DT$25:DT$27,$B71)","v":0},{"$f":"INDEX(DU$25:DU$27,$B71)","v":0},{"$f":"INDEX(DV$25:DV$27,$B71)","v":0},{"$f":"INDEX(DW$25:DW$27,$B71)","v":0},{"$f":"INDEX(DX$25:DX$27,$B71)","v":0},{"$f":"INDEX(DY$25:DY$27,$B71)","v":0},{"$f":"INDEX(DZ$25:DZ$27,$B71)","v":0},{"$f":"INDEX(EA$25:EA$27,$B71)","v":0},{"$f":"INDEX(EB$25:EB$27,$B71)","v":0},{"$f":"INDEX(EC$25:EC$27,$B71)","v":0},{"$f":"INDEX(ED$25:ED$27,$B71)","v":0},{"$f":"INDEX(EE$25:EE$27,$B71)","v":0},{"$f":"INDEX(EF$25:EF$27,$B71)","v":0},{"$f":"INDEX(EG$25:EG$27,$B71)","v":0},{"$f":"INDEX(EH$25:EH$27,$B71)","v":0},{"$f":"INDEX(EI$25:EI$27,$B71)","v":0},{"$f":"INDEX(EJ$25:EJ$27,$B71)","v":0},{"$f":"INDEX(EK$25:EK$27,$B71)","v":0},{"$f":"INDEX(EL$25:EL$27,$B71)","v":0},{"$f":"INDEX(EM$25:EM$27,$B71)","v":0},{"$f":"INDEX(EN$25:EN$27,$B71)","v":0},{"$f":"INDEX(EO$25:EO$27,$B71)","v":0},{"$f":"INDEX(EP$25:EP$27,$B71)","v":0},{"$f":"INDEX(EQ$25:EQ$27,$B71)","v":0},{"$f":"INDEX(ER$25:ER$27,$B71)","v":0},{"$f":"INDEX(ES$25:ES$27,$B71)","v":0},{"$f":"INDEX(ET$25:ET$27,$B71)","v":0},{"$f":"INDEX(EU$25:EU$27,$B71)","v":0},{"$f":"INDEX(EV$25:EV$27,$B71)","v":0},{"$f":"INDEX(EW$25:EW$27,$B71)","v":0},{"$f":"INDEX(EX$25:EX$27,$B71)","v":0},{"$f":"INDEX(EY$25:EY$27,$B71)","v":0},{"$f":"INDEX(EZ$25:EZ$27,$B71)","v":0},{"$f":"INDEX(FA$25:FA$27,$B71)","v":0},{"$f":"INDEX(FB$25:FB$27,$B71)","v":0},{"$f":"INDEX(FC$25:FC$27,$B71)","v":0},{"$f":"INDEX(FD$25:FD$27,$B71)","v":0},{"$f":"INDEX(FE$25:FE$27,$B71)","v":0},{"$f":"INDEX(FF$25:FF$27,$B71)","v":0},{"$f":"INDEX(FG$25:FG$27,$B71)","v":0},{"$f":"INDEX(FH$25:FH$27,$B71)","v":0},{"$f":"INDEX(FI$25:FI$27,$B71)","v":0},{"$f":"INDEX(FJ$25:FJ$27,$B71)","v":0},{"$f":"INDEX(FK$25:FK$27,$B71)","v":0},{"$f":"INDEX(FL$25:FL$27,$B71)","v":0},{"$f":"INDEX(FM$25:FM$27,$B71)","v":0},{"$f":"INDEX(FN$25:FN$27,$B71)","v":0},{"$f":"INDEX(FO$25:FO$27,$B71)","v":0},{"$f":"INDEX(FP$25:FP$27,$B71)","v":0},{"$f":"INDEX(FQ$25:FQ$27,$B71)","v":0},{"$f":"INDEX(FR$25:FR$27,$B71)","v":0},{"$f":"INDEX(FS$25:FS$27,$B71)","v":0}]
[null,null,"Entering depreciation base","USD '000",null,null,{"$f":"SUM(I81:FT81)","v":0},null,{"$f":"IF(I$3=Con_end,SUM($I79:I79),0)+I80","v":0},{"$f":"IF(J$3=Con_end,SUM($I79:J79),0)+J80","v":0},{"$f":"IF(K$3=Con_end,SUM($I79:K79),0)+K80","v":0},{"$f":"IF(L$3=Con_end,SUM($I79:L79),0)+L80","v":0},{"$f":"IF(M$3=Con_end,SUM($I79:M79),0)+M80","v":0},{"$f":"IF(N$3=Con_end,SUM($I79:N79),0)+N80","v":0},{"$f":"IF(O$3=Con_end,SUM($I79:O79),0)+O80","v":0},{"$f":"IF(P$3=Con_end,SUM($I79:P79),0)+P80","v":0},{"$f":"IF(Q$3=Con_end,SUM($I79:Q79),0)+Q80","v":0},{"$f":"IF(R$3=Con_end,SUM($I79:R79),0)+R80","v":0},{"$f":"IF(S$3=Con_end,SUM($I79:S79),0)+S80","v":0},{"$f":"IF(T$3=Con_end,SUM($I79:T79),0)+T80","v":0},{"$f":"IF(U$3=Con_end,SUM($I79:U79),0)+U80","v":0},{"$f":"IF(V$3=Con_end,SUM($I79:V79),0)+V80","v":0},{"$f":"IF(W$3=Con_end,SUM($I79:W79),0)+W80","v":0},{"$f":"IF(X$3=Con_end,SUM($I79:X79),0)+X80","v":0},{"$f":"IF(Y$3=Con_end,SUM($I79:Y79),0)+Y80","v":0},{"$f":"IF(Z$3=Con_end,SUM($I79:Z79),0)+Z80","v":0},{"$f":"IF(AA$3=Con_end,SUM($I79:AA79),0)+AA80","v":0},{"$f":"IF(AB$3=Con_end,SUM($I79:AB79),0)+AB80","v":0},{"$f":"IF(AC$3=Con_end,SUM($I79:AC79),0)+AC80","v":0},{"$f":"IF(AD$3=Con_end,SUM($I79:AD79),0)+AD80","v":0},{"$f":"IF(AE$3=Con_end,SUM($I79:AE79),0)+AE80","v":0},{"$f":"IF(AF$3=Con_end,SUM($I79:AF79),0)+AF80","v":0},{"$f":"IF(AG$3=Con_end,SUM($I79:AG79),0)+AG80","v":0},{"$f":"IF(AH$3=Con_end,SUM($I79:AH79),0)+AH80","v":0},{"$f":"IF(AI$3=Con_end,SUM($I79:AI79),0)+AI80","v":0},{"$f":"IF(AJ$3=Con_end,SUM($I79:AJ79),0)+AJ80","v":0},{"$f":"IF(AK$3=Con_end,SUM($I79:AK79),0)+AK80","v":0},{"$f":"IF(AL$3=Con_end,SUM($I79:AL79),0)+AL80","v":0},{"$f":"IF(AM$3=Con_end,SUM($I79:AM79),0)+AM80","v":0},{"$f":"IF(AN$3=Con_end,SUM($I79:AN79),0)+AN80","v":0},{"$f":"IF(AO$3=Con_end,SUM($I79:AO79),0)+AO80","v":0},{"$f":"IF(AP$3=Con_end,SUM($I79:AP79),0)+AP80","v":0},{"$f":"IF(AQ$3=Con_end,SUM($I79:AQ79),0)+AQ80","v":0},{"$f":"IF(AR$3=Con_end,SUM($I79:AR79),0)+AR80","v":0},{"$f":"IF(AS$3=Con_end,SUM($I79:AS79),0)+AS80","v":0},{"$f":"IF(AT$3=Con_end,SUM($I79:AT79),0)+AT80","v":0},{"$f":"IF(AU$3=Con_end,SUM($I79:AU79),0)+AU80","v":0},{"$f":"IF(AV$3=Con_end,SUM($I79:AV79),0)+AV80","v":0},{"$f":"IF(AW$3=Con_end,SUM($I79:AW79),0)+AW80","v":0},{"$f":"IF(AX$3=Con_end,SUM($I79:AX79),0)+AX80","v":0},{"$f":"IF(AY$3=Con_end,SUM($I79:AY79),0)+AY80","v":0},{"$f":"IF(AZ$3=Con_end,SUM($I79:AZ79),0)+AZ80","v":0},{"$f":"IF(BA$3=Con_end,SUM($I79:BA79),0)+BA80","v":0},{"$f":"IF(BB$3=Con_end,SUM($I79:BB79),0)+BB80","v":0},{"$f":"IF(BC$3=Con_end,SUM($I79:BC79),0)+BC80","v":0},{"$f":"IF(BD$3=Con_end,SUM($I79:BD79),0)+BD80","v":0},{"$f":"IF(BE$3=Con_end,SUM($I79:BE79),0)+BE80","v":0},{"$f":"IF(BF$3=Con_end,SUM($I79:BF79),0)+BF80","v":0},{"$f":"IF(BG$3=Con_end,SUM($I79:BG79),0)+BG80","v":0},{"$f":"IF(BH$3=Con_end,SUM($I79:BH79),0)+BH80","v":0},{"$f":"IF(BI$3=Con_end,SUM($I79:BI79),0)+BI80","v":0},{"$f":"IF(BJ$3=Con_end,SUM($I79:BJ79),0)+BJ80","v":0},{"$f":"IF(BK$3=Con_end,SUM($I79:BK79),0)+BK80","v":0},{"$f":"IF(BL$3=Con_end,SUM($I79:BL79),0)+BL80","v":0},{"$f":"IF(BM$3=Con_end,SUM($I79:BM79),0)+BM80","v":0},{"$f":"IF(BN$3=Con_end,SUM($I79:BN79),0)+BN80","v":0},{"$f":"IF(BO$3=Con_end,SUM($I79:BO79),0)+BO80","v":0},{"$f":"IF(BP$3=Con_end,SUM($I79:BP79),0)+BP80","v":0},{"$f":"IF(BQ$3=Con_end,SUM($I79:BQ79),0)+BQ80","v":0},{"$f":"IF(BR$3=Con_end,SUM($I79:BR79),0)+BR80","v":0},{"$f":"IF(BS$3=Con_end,SUM($I79:BS79),0)+BS80","v":0},{"$f":"IF(BT$3=Con_end,SUM($I79:BT79),0)+BT80","v":0},{"$f":"IF(BU$3=Con_end,SUM($I79:BU79),0)+BU80","v":0},{"$f":"IF(BV$3=Con_end,SUM($I79:BV79),0)+BV80","v":0},{"$f":"IF(BW$3=Con_end,SUM($I79:BW79),0)+BW80","v":0},{"$f":"IF(BX$3=Con_end,SUM($I79:BX79),0)+BX80","v":0},{"$f":"IF(BY$3=Con_end,SUM($I79:BY79),0)+BY80","v":0},{"$f":"IF(BZ$3=Con_end,SUM($I79:BZ79),0)+BZ80","v":0},{"$f":"IF(CA$3=Con_end,SUM($I79:CA79),0)+CA80","v":0},{"$f":"IF(CB$3=Con_end,SUM($I79:CB79),0)+CB80","v":0},{"$f":"IF(CC$3=Con_end,SUM($I79:CC79),0)+CC80","v":0},{"$f":"IF(CD$3=Con_end,SUM($I79:CD79),0)+CD80","v":0},{"$f":"IF(CE$3=Con_end,SUM($I79:CE79),0)+CE80","v":0},{"$f":"IF(CF$3=Con_end,SUM($I79:CF79),0)+CF80","v":0},{"$f":"IF(CG$3=Con_end,SUM($I79:CG79),0)+CG80","v":0},{"$f":"IF(CH$3=Con_end,SUM($I79:CH79),0)+CH80","v":0},{"$f":"IF(CI$3=Con_end,SUM($I79:CI79),0)+CI80","v":0},{"$f":"IF(CJ$3=Con_end,SUM($I79:CJ79),0)+CJ80","v":0},{"$f":"IF(CK$3=Con_end,SUM($I79:CK79),0)+CK80","v":0},{"$f":"IF(CL$3=Con_end,SUM($I79:CL79),0)+CL80","v":0},{"$f":"IF(CM$3=Con_end,SUM($I79:CM79),0)+CM80","v":0},{"$f":"IF(CN$3=Con_end,SUM($I79:CN79),0)+CN80","v":0},{"$f":"IF(CO$3=Con_end,SUM($I79:CO79),0)+CO80","v":0},{"$f":"IF(CP$3=Con_end,SUM($I79:CP79),0)+CP80","v":0},{"$f":"IF(CQ$3=Con_end,SUM($I79:CQ79),0)+CQ80","v":0},{"$f":"IF(CR$3=Con_end,SUM($I79:CR79),0)+CR80","v":0},{"$f":"IF(CS$3=Con_end,SUM($I79:CS79),0)+CS80","v":0},{"$f":"IF(CT$3=Con_end,SUM($I79:CT79),0)+CT80","v":0},{"$f":"IF(CU$3=Con_end,SUM($I79:CU79),0)+CU80","v":0},{"$f":"IF(CV$3=Con_end,SUM($I79:CV79),0)+CV80","v":0},{"$f":"IF(CW$3=Con_end,SUM($I79:CW79),0)+CW80","v":0},{"$f":"IF(CX$3=Con_end,SUM($I79:CX79),0)+CX80","v":0},{"$f":"IF(CY$3=Con_end,SUM($I79:CY79),0)+CY80","v":0},{"$f":"IF(CZ$3=Con_end,SUM($I79:CZ79),0)+CZ80","v":0},{"$f":"IF(DA$3=Con_end,SUM($I79:DA79),0)+DA80","v":0},{"$f":"IF(DB$3=Con_end,SUM($I79:DB79),0)+DB80","v":0},{"$f":"IF(DC$3=Con_end,SUM($I79:DC79),0)+DC80","v":0},{"$f":"IF(DD$3=Con_end,SUM($I79:DD79),0)+DD80","v":0},{"$f":"IF(DE$3=Con_end,SUM($I79:DE79),0)+DE80","v":0},{"$f":"IF(DF$3=Con_end,SUM($I79:DF79),0)+DF80","v":0},{"$f":"IF(DG$3=Con_end,SUM($I79:DG79),0)+DG80","v":0},{"$f":"IF(DH$3=Con_end,SUM($I79:DH79),0)+DH80","v":0},{"$f":"IF(DI$3=Con_end,SUM($I79:DI79),0)+DI80","v":0},{"$f":"IF(DJ$3=Con_end,SUM($I79:DJ79),0)+DJ80","v":0},{"$f":"IF(DK$3=Con_end,SUM($I79:DK79),0)+DK80","v":0},{"$f":"IF(DL$3=Con_end,SUM($I79:DL79),0)+DL80","v":0},{"$f":"IF(DM$3=Con_end,SUM($I79:DM79),0)+DM80","v":0},{"$f":"IF(DN$3=Con_end,SUM($I79:DN79),0)+DN80","v":0},{"$f":"IF(DO$3=Con_end,SUM($I79:DO79),0)+DO80","v":0},{"$f":"IF(DP$3=Con_end,SUM($I79:DP79),0)+DP80","v":0},{"$f":"IF(DQ$3=Con_end,SUM($I79:DQ79),0)+DQ80","v":0},{"$f":"IF(DR$3=Con_end,SUM($I79:DR79),0)+DR80","v":0},{"$f":"IF(DS$3=Con_end,SUM($I79:DS79),0)+DS80","v":0},{"$f":"IF(DT$3=Con_end,SUM($I79:DT79),0)+DT80","v":0},{"$f":"IF(DU$3=Con_end,SUM($I79:DU79),0)+DU80","v":0},{"$f":"IF(DV$3=Con_end,SUM($I79:DV79),0)+DV80","v":0},{"$f":"IF(DW$3=Con_end,SUM($I79:DW79),0)+DW80","v":0},{"$f":"IF(DX$3=Con_end,SUM($I79:DX79),0)+DX80","v":0},{"$f":"IF(DY$3=Con_end,SUM($I79:DY79),0)+DY80","v":0},{"$f":"IF(DZ$3=Con_end,SUM($I79:DZ79),0)+DZ80","v":0},{"$f":"IF(EA$3=Con_end,SUM($I79:EA79),0)+EA80","v":0},{"$f":"IF(EB$3=Con_end,SUM($I79:EB79),0)+EB80","v":0},{"$f":"IF(EC$3=Con_end,SUM($I79:EC79),0)+EC80","v":0},{"$f":"IF(ED$3=Con_end,SUM($I79:ED79),0)+ED80","v":0},{"$f":"IF(EE$3=Con_end,SUM($I79:EE79),0)+EE80","v":0},{"$f":"IF(EF$3=Con_end,SUM($I79:EF79),0)+EF80","v":0},{"$f":"IF(EG$3=Con_end,SUM($I79:EG79),0)+EG80","v":0},{"$f":"IF(EH$3=Con_end,SUM($I79:EH79),0)+EH80","v":0},{"$f":"IF(EI$3=Con_end,SUM($I79:EI79),0)+EI80","v":0},{"$f":"IF(EJ$3=Con_end,SUM($I79:EJ79),0)+EJ80","v":0},{"$f":"IF(EK$3=Con_end,SUM($I79:EK79),0)+EK80","v":0},{"$f":"IF(EL$3=Con_end,SUM($I79:EL79),0)+EL80","v":0},{"$f":"IF(EM$3=Con_end,SUM($I79:EM79),0)+EM80","v":0},{"$f":"IF(EN$3=Con_end,SUM($I79:EN79),0)+EN80","v":0},{"$f":"IF(EO$3=Con_end,SUM($I79:EO79),0)+EO80","v":0},{"$f":"IF(EP$3=Con_end,SUM($I79:EP79),0)+EP80","v":0},{"$f":"IF(EQ$3=Con_end,SUM($I79:EQ79),0)+EQ80","v":0},{"$f":"IF(ER$3=Con_end,SUM($I79:ER79),0)+ER80","v":0},{"$f":"IF(ES$3=Con_end,SUM($I79:ES79),0)+ES80","v":0},{"$f":"IF(ET$3=Con_end,SUM($I79:ET79),0)+ET80","v":0},{"$f":"IF(EU$3=Con_end,SUM($I79:EU79),0)+EU80","v":0},{"$f":"IF(EV$3=Con_end,SUM($I79:EV79),0)+EV80","v":0},{"$f":"IF(EW$3=Con_end,SUM($I79:EW79),0)+EW80","v":0},{"$f":"IF(EX$3=Con_end,SUM($I79:EX79),0)+EX80","v":0},{"$f":"IF(EY$3=Con_end,SUM($I79:EY79),0)+EY80","v":0},{"$f":"IF(EZ$3=Con_end,SUM($I79:EZ79),0)+EZ80","v":0},{"$f":"IF(FA$3=Con_end,SUM($I79:FA79),0)+FA80","v":0},{"$f":"IF(FB$3=Con_end,SUM($I79:FB79),0)+FB80","v":0},{"$f":"IF(FC$3=Con_end,SUM($I79:FC79),0)+FC80","v":0},{"$f":"IF(FD$3=Con_end,SUM($I79:FD79),0)+FD80","v":0},{"$f":"IF(FE$3=Con_end,SUM($I79:FE79),0)+FE80","v":0},{"$f":"IF(FF$3=Con_end,SUM($I79:FF79),0)+FF80","v":0},{"$f":"IF(FG$3=Con_end,SUM($I79:FG79),0)+FG80","v":0},{"$f":"IF(FH$3=Con_end,SUM($I79:FH79),0)+FH80","v":0},{"$f":"IF(FI$3=Con_end,SUM($I79:FI79),0)+FI80","v":0},{"$f":"IF(FJ$3=Con_end,SUM($I79:FJ79),0)+FJ80","v":0},{"$f":"IF(FK$3=Con_end,SUM($I79:FK79),0)+FK80","v":0},{"$f":"IF(FL$3=Con_end,SUM($I79:FL79),0)+FL80","v":0},{"$f":"IF(FM$3=Con_end,SUM($I79:FM79),0)+FM80","v":0},{"$f":"IF(FN$3=Con_end,SUM($I79:FN79),0)+FN80","v":0},{"$f":"IF(FO$3=Con_end,SUM($I79:FO79),0)+FO80","v":0},{"$f":"IF(FP$3=Con_end,SUM($I79:FP79),0)+FP80","v":0},{"$f":"IF(FQ$3=Con_end,SUM($I79:FQ79),0)+FQ80","v":0},{"$f":"IF(FR$3=Con_end,SUM($I79:FR79),0)+FR80","v":0},{"$f":"IF(FS$3=Con_end,SUM($I79:FS79),0)+FS80","v":0}]
[]
[null,null,"Counter","Num#",{"$f":"1/E86","v":24},null,null,null,{"$f":"MIN(H83+1,$E83)","v":1},{"$f":"MIN(I83+1,$E83)","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"MIN(BU83+1,$E83)","v":24},24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"MIN(EG83+1,$E83)","v":24},24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24]
[]
[null,null,"Depreciation base"]
[null,null,"Straight line","USD '000",{"$f":"INDEX('Inputs - Tax'!$J$6:$J$8,Dep!B71)","v":4.1666666666666664E-2},null,null,null,{"$f":"SUM(OFFSET(H81,0,0,1,-I83))","v":0},0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(P81,0,0,1,-Q83))","v":0},{"$f":"SUM(OFFSET(Q81,0,0,1,-R83))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(CC81,0,0,1,-CD83))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(EO81,0,0,1,-EP83))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reducing balance","USD '000",{"$f":"INDEX('Inputs - Tax'!$M$6:$M$8,B71)","v":8.3333333333333329E-2},null,null,null,{"$f":"I73","v":0},{"$f":"J73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"EH73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Applied","USD '000",{"$f":"INDEX('Inputs - Tax'!$E$6:$E$8,B71)","v":"SL"},null,null,null,{"$f":"IF($E88=\"Straight-Line\",I86,I87)","v":0},{"$f":"IF($E88=\"Straight-Line\",J86,J87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E88=\"Straight-Line\",BV86,BV87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E88=\"Straight-Line\",EH86,EH87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tax depreciation"]
[]
[null,1,{"$f":"INDEX($C$19:$C$21,B92)","v":"Long term"}]
[null,null,"Account"]
[null,null,"Balance b/f","USD '000",null,null,null,null,{"$f":"H97","v":0},{"$f":"I97","v":0},{"$f":"J97","v":0},{"$f":"K97","v":0},{"$f":"L97","v":0},{"$f":"M97","v":0},{"$f":"N97","v":0},{"$f":"O97","v":0},{"$f":"P97","v":0},{"$f":"Q97","v":0},{"$f":"R97","v":0},{"$f":"S97","v":0},{"$f":"T97","v":0},{"$f":"U97","v":0},{"$f":"V97","v":0},{"$f":"W97","v":0},{"$f":"X97","v":0},{"$f":"Y97","v":0},{"$f":"Z97","v":0},{"$f":"AA97","v":0},{"$f":"AB97","v":0},{"$f":"AC97","v":0},{"$f":"AD97","v":0},{"$f":"AE97","v":0},{"$f":"AF97","v":0},{"$f":"AG97","v":0},{"$f":"AH97","v":0},{"$f":"AI97","v":0},{"$f":"AJ97","v":0},{"$f":"AK97","v":0},{"$f":"AL97","v":0},{"$f":"AM97","v":0},{"$f":"AN97","v":0},{"$f":"AO97","v":0},{"$f":"AP97","v":0},{"$f":"AQ97","v":0},{"$f":"AR97","v":0},{"$f":"AS97","v":0},{"$f":"AT97","v":0},{"$f":"AU97","v":0},{"$f":"AV97","v":0},{"$f":"AW97","v":0},{"$f":"AX97","v":0},{"$f":"AY97","v":0},{"$f":"AZ97","v":0},{"$f":"BA97","v":0},{"$f":"BB97","v":0},{"$f":"BC97","v":0},{"$f":"BD97","v":0},{"$f":"BE97","v":0},{"$f":"BF97","v":0},{"$f":"BG97","v":0},{"$f":"BH97","v":0},{"$f":"BI97","v":0},{"$f":"BJ97","v":0},{"$f":"BK97","v":0},{"$f":"BL97","v":0},{"$f":"BM97","v":0},{"$f":"BN97","v":0},{"$f":"BO97","v":0},{"$f":"BP97","v":0},{"$f":"BQ97","v":0},{"$f":"BR97","v":0},{"$f":"BS97","v":0},{"$f":"BT97","v":0},{"$f":"BU97","v":0},{"$f":"BV97","v":0},{"$f":"BW97","v":0},{"$f":"BX97","v":0},{"$f":"BY97","v":0},{"$f":"BZ97","v":0},{"$f":"CA97","v":0},{"$f":"CB97","v":0},{"$f":"CC97","v":0},{"$f":"CD97","v":0},{"$f":"CE97","v":0},{"$f":"CF97","v":0},{"$f":"CG97","v":0},{"$f":"CH97","v":0},{"$f":"CI97","v":0},{"$f":"CJ97","v":0},{"$f":"CK97","v":0},{"$f":"CL97","v":0},{"$f":"CM97","v":0},{"$f":"CN97","v":0},{"$f":"CO97","v":0},{"$f":"CP97","v":0},{"$f":"CQ97","v":0},{"$f":"CR97","v":0},{"$f":"CS97","v":0},{"$f":"CT97","v":0},{"$f":"CU97","v":0},{"$f":"CV97","v":0},{"$f":"CW97","v":0},{"$f":"CX97","v":0},{"$f":"CY97","v":0},{"$f":"CZ97","v":0},{"$f":"DA97","v":0},{"$f":"DB97","v":0},{"$f":"DC97","v":0},{"$f":"DD97","v":0},{"$f":"DE97","v":0},{"$f":"DF97","v":0},{"$f":"DG97","v":0},{"$f":"DH97","v":0},{"$f":"DI97","v":0},{"$f":"DJ97","v":0},{"$f":"DK97","v":0},{"$f":"DL97","v":0},{"$f":"DM97","v":0},{"$f":"DN97","v":0},{"$f":"DO97","v":0},{"$f":"DP97","v":0},{"$f":"DQ97","v":0},{"$f":"DR97","v":0},{"$f":"DS97","v":0},{"$f":"DT97","v":0},{"$f":"DU97","v":0},{"$f":"DV97","v":0},{"$f":"DW97","v":0},{"$f":"DX97","v":0},{"$f":"DY97","v":0},{"$f":"DZ97","v":0},{"$f":"EA97","v":0},{"$f":"EB97","v":0},{"$f":"EC97","v":0},{"$f":"ED97","v":0},{"$f":"EE97","v":0},{"$f":"EF97","v":0},{"$f":"EG97","v":0},{"$f":"EH97","v":0},{"$f":"EI97","v":0},{"$f":"EJ97","v":0},{"$f":"EK97","v":0},{"$f":"EL97","v":0},{"$f":"EM97","v":0},{"$f":"EN97","v":0},{"$f":"EO97","v":0},{"$f":"EP97","v":0},{"$f":"EQ97","v":0},{"$f":"ER97","v":0},{"$f":"ES97","v":0},{"$f":"ET97","v":0},{"$f":"EU97","v":0},{"$f":"EV97","v":0},{"$f":"EW97","v":0},{"$f":"EX97","v":0},{"$f":"EY97","v":0},{"$f":"EZ97","v":0},{"$f":"FA97","v":0},{"$f":"FB97","v":0},{"$f":"FC97","v":0},{"$f":"FD97","v":0},{"$f":"FE97","v":0},{"$f":"FF97","v":0},{"$f":"FG97","v":0},{"$f":"FH97","v":0},{"$f":"FI97","v":0},{"$f":"FJ97","v":0},{"$f":"FK97","v":0},{"$f":"FL97","v":0},{"$f":"FM97","v":0},{"$f":"FN97","v":0},{"$f":"FO97","v":0},{"$f":"FP97","v":0},{"$f":"FQ97","v":0},{"$f":"FR97","v":0}]
[null,null,"Additions","USD '000",null,null,null,{"$f":"SUM(I95:FS95)","v":0},{"$f":"SUM(I100:I101)","v":0},{"$f":"SUM(J100:J101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV100:BV101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH100:EH101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation & write-off","USD '000",null,null,null,{"$f":"SUM(I96:FS96)","v":0},{"$f":"-IF(I$30=1,SUM(I94:I95),I112)*I$6","v":0},{"$f":"-IF(J$30=1,SUM(J94:J95),J112)*J$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$30=1,SUM(BV94:BV95),BV112)*BV$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(EH$30=1,SUM(EH94:EH95),EH112)*EH$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","USD '000",null,null,null,null,{"$f":"SUM(I94:I96)","v":0},{"$f":"SUM(J94:J96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV94:BV96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH94:EH96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Additions"]
[null,null,"Construction","USD '000",null,null,null,{"$f":"SUM(I100:FS100)","v":0},{"$f":"INDEX(I$19:I$21,$B92)","v":0},{"$f":"INDEX(J$19:J$21,$B92)","v":0},{"$f":"INDEX(K$19:K$21,$B92)","v":0},{"$f":"INDEX(L$19:L$21,$B92)","v":0},{"$f":"INDEX(M$19:M$21,$B92)","v":0},{"$f":"INDEX(N$19:N$21,$B92)","v":0},{"$f":"INDEX(O$19:O$21,$B92)","v":0},{"$f":"INDEX(P$19:P$21,$B92)","v":0},{"$f":"INDEX(Q$19:Q$21,$B92)","v":0},{"$f":"INDEX(R$19:R$21,$B92)","v":0},{"$f":"INDEX(S$19:S$21,$B92)","v":0},{"$f":"INDEX(T$19:T$21,$B92)","v":0},{"$f":"INDEX(U$19:U$21,$B92)","v":0},{"$f":"INDEX(V$19:V$21,$B92)","v":0},{"$f":"INDEX(W$19:W$21,$B92)","v":0},{"$f":"INDEX(X$19:X$21,$B92)","v":0},{"$f":"INDEX(Y$19:Y$21,$B92)","v":0},{"$f":"INDEX(Z$19:Z$21,$B92)","v":0},{"$f":"INDEX(AA$19:AA$21,$B92)","v":0},{"$f":"INDEX(AB$19:AB$21,$B92)","v":0},{"$f":"INDEX(AC$19:AC$21,$B92)","v":0},{"$f":"INDEX(AD$19:AD$21,$B92)","v":0},{"$f":"INDEX(AE$19:AE$21,$B92)","v":0},{"$f":"INDEX(AF$19:AF$21,$B92)","v":0},{"$f":"INDEX(AG$19:AG$21,$B92)","v":0},{"$f":"INDEX(AH$19:AH$21,$B92)","v":0},{"$f":"INDEX(AI$19:AI$21,$B92)","v":0},{"$f":"INDEX(AJ$19:AJ$21,$B92)","v":0},{"$f":"INDEX(AK$19:AK$21,$B92)","v":0},{"$f":"INDEX(AL$19:AL$21,$B92)","v":0},{"$f":"INDEX(AM$19:AM$21,$B92)","v":0},{"$f":"INDEX(AN$19:AN$21,$B92)","v":0},{"$f":"INDEX(AO$19:AO$21,$B92)","v":0},{"$f":"INDEX(AP$19:AP$21,$B92)","v":0},{"$f":"INDEX(AQ$19:AQ$21,$B92)","v":0},{"$f":"INDEX(AR$19:AR$21,$B92)","v":0},{"$f":"INDEX(AS$19:AS$21,$B92)","v":0},{"$f":"INDEX(AT$19:AT$21,$B92)","v":0},{"$f":"INDEX(AU$19:AU$21,$B92)","v":0},{"$f":"INDEX(AV$19:AV$21,$B92)","v":0},{"$f":"INDEX(AW$19:AW$21,$B92)","v":0},{"$f":"INDEX(AX$19:AX$21,$B92)","v":0},{"$f":"INDEX(AY$19:AY$21,$B92)","v":0},{"$f":"INDEX(AZ$19:AZ$21,$B92)","v":0},{"$f":"INDEX(BA$19:BA$21,$B92)","v":0},{"$f":"INDEX(BB$19:BB$21,$B92)","v":0},{"$f":"INDEX(BC$19:BC$21,$B92)","v":0},{"$f":"INDEX(BD$19:BD$21,$B92)","v":0},{"$f":"INDEX(BE$19:BE$21,$B92)","v":0},{"$f":"INDEX(BF$19:BF$21,$B92)","v":0},{"$f":"INDEX(BG$19:BG$21,$B92)","v":0},{"$f":"INDEX(BH$19:BH$21,$B92)","v":0},{"$f":"INDEX(BI$19:BI$21,$B92)","v":0},{"$f":"INDEX(BJ$19:BJ$21,$B92)","v":0},{"$f":"INDEX(BK$19:BK$21,$B92)","v":0},{"$f":"INDEX(BL$19:BL$21,$B92)","v":0},{"$f":"INDEX(BM$19:BM$21,$B92)","v":0},{"$f":"INDEX(BN$19:BN$21,$B92)","v":0},{"$f":"INDEX(BO$19:BO$21,$B92)","v":0},{"$f":"INDEX(BP$19:BP$21,$B92)","v":0},{"$f":"INDEX(BQ$19:BQ$21,$B92)","v":0},{"$f":"INDEX(BR$19:BR$21,$B92)","v":0},{"$f":"INDEX(BS$19:BS$21,$B92)","v":0},{"$f":"INDEX(BT$19:BT$21,$B92)","v":0},{"$f":"INDEX(BU$19:BU$21,$B92)","v":0},{"$f":"INDEX(BV$19:BV$21,$B92)","v":0},{"$f":"INDEX(BW$19:BW$21,$B92)","v":0},{"$f":"INDEX(BX$19:BX$21,$B92)","v":0},{"$f":"INDEX(BY$19:BY$21,$B92)","v":0},{"$f":"INDEX(BZ$19:BZ$21,$B92)","v":0},{"$f":"INDEX(CA$19:CA$21,$B92)","v":0},{"$f":"INDEX(CB$19:CB$21,$B92)","v":0},{"$f":"INDEX(CC$19:CC$21,$B92)","v":0},{"$f":"INDEX(CD$19:CD$21,$B92)","v":0},{"$f":"INDEX(CE$19:CE$21,$B92)","v":0},{"$f":"INDEX(CF$19:CF$21,$B92)","v":0},{"$f":"INDEX(CG$19:CG$21,$B92)","v":0},{"$f":"INDEX(CH$19:CH$21,$B92)","v":0},{"$f":"INDEX(CI$19:CI$21,$B92)","v":0},{"$f":"INDEX(CJ$19:CJ$21,$B92)","v":0},{"$f":"INDEX(CK$19:CK$21,$B92)","v":0},{"$f":"INDEX(CL$19:CL$21,$B92)","v":0},{"$f":"INDEX(CM$19:CM$21,$B92)","v":0},{"$f":"INDEX(CN$19:CN$21,$B92)","v":0},{"$f":"INDEX(CO$19:CO$21,$B92)","v":0},{"$f":"INDEX(CP$19:CP$21,$B92)","v":0},{"$f":"INDEX(CQ$19:CQ$21,$B92)","v":0},{"$f":"INDEX(CR$19:CR$21,$B92)","v":0},{"$f":"INDEX(CS$19:CS$21,$B92)","v":0},{"$f":"INDEX(CT$19:CT$21,$B92)","v":0},{"$f":"INDEX(CU$19:CU$21,$B92)","v":0},{"$f":"INDEX(CV$19:CV$21,$B92)","v":0},{"$f":"INDEX(CW$19:CW$21,$B92)","v":0},{"$f":"INDEX(CX$19:CX$21,$B92)","v":0},{"$f":"INDEX(CY$19:CY$21,$B92)","v":0},{"$f":"INDEX(CZ$19:CZ$21,$B92)","v":0},{"$f":"INDEX(DA$19:DA$21,$B92)","v":0},{"$f":"INDEX(DB$19:DB$21,$B92)","v":0},{"$f":"INDEX(DC$19:DC$21,$B92)","v":0},{"$f":"INDEX(DD$19:DD$21,$B92)","v":0},{"$f":"INDEX(DE$19:DE$21,$B92)","v":0},{"$f":"INDEX(DF$19:DF$21,$B92)","v":0},{"$f":"INDEX(DG$19:DG$21,$B92)","v":0},{"$f":"INDEX(DH$19:DH$21,$B92)","v":0},{"$f":"INDEX(DI$19:DI$21,$B92)","v":0},{"$f":"INDEX(DJ$19:DJ$21,$B92)","v":0},{"$f":"INDEX(DK$19:DK$21,$B92)","v":0},{"$f":"INDEX(DL$19:DL$21,$B92)","v":0},{"$f":"INDEX(DM$19:DM$21,$B92)","v":0},{"$f":"INDEX(DN$19:DN$21,$B92)","v":0},{"$f":"INDEX(DO$19:DO$21,$B92)","v":0},{"$f":"INDEX(DP$19:DP$21,$B92)","v":0},{"$f":"INDEX(DQ$19:DQ$21,$B92)","v":0},{"$f":"INDEX(DR$19:DR$21,$B92)","v":0},{"$f":"INDEX(DS$19:DS$21,$B92)","v":0},{"$f":"INDEX(DT$19:DT$21,$B92)","v":0},{"$f":"INDEX(DU$19:DU$21,$B92)","v":0},{"$f":"INDEX(DV$19:DV$21,$B92)","v":0},{"$f":"INDEX(DW$19:DW$21,$B92)","v":0},{"$f":"INDEX(DX$19:DX$21,$B92)","v":0},{"$f":"INDEX(DY$19:DY$21,$B92)","v":0},{"$f":"INDEX(DZ$19:DZ$21,$B92)","v":0},{"$f":"INDEX(EA$19:EA$21,$B92)","v":0},{"$f":"INDEX(EB$19:EB$21,$B92)","v":0},{"$f":"INDEX(EC$19:EC$21,$B92)","v":0},{"$f":"INDEX(ED$19:ED$21,$B92)","v":0},{"$f":"INDEX(EE$19:EE$21,$B92)","v":0},{"$f":"INDEX(EF$19:EF$21,$B92)","v":0},{"$f":"INDEX(EG$19:EG$21,$B92)","v":0},{"$f":"INDEX(EH$19:EH$21,$B92)","v":0},{"$f":"INDEX(EI$19:EI$21,$B92)","v":0},{"$f":"INDEX(EJ$19:EJ$21,$B92)","v":0},{"$f":"INDEX(EK$19:EK$21,$B92)","v":0},{"$f":"INDEX(EL$19:EL$21,$B92)","v":0},{"$f":"INDEX(EM$19:EM$21,$B92)","v":0},{"$f":"INDEX(EN$19:EN$21,$B92)","v":0},{"$f":"INDEX(EO$19:EO$21,$B92)","v":0},{"$f":"INDEX(EP$19:EP$21,$B92)","v":0},{"$f":"INDEX(EQ$19:EQ$21,$B92)","v":0},{"$f":"INDEX(ER$19:ER$21,$B92)","v":0},{"$f":"INDEX(ES$19:ES$21,$B92)","v":0},{"$f":"INDEX(ET$19:ET$21,$B92)","v":0},{"$f":"INDEX(EU$19:EU$21,$B92)","v":0},{"$f":"INDEX(EV$19:EV$21,$B92)","v":0},{"$f":"INDEX(EW$19:EW$21,$B92)","v":0},{"$f":"INDEX(EX$19:EX$21,$B92)","v":0},{"$f":"INDEX(EY$19:EY$21,$B92)","v":0},{"$f":"INDEX(EZ$19:EZ$21,$B92)","v":0},{"$f":"INDEX(FA$19:FA$21,$B92)","v":0},{"$f":"INDEX(FB$19:FB$21,$B92)","v":0},{"$f":"INDEX(FC$19:FC$21,$B92)","v":0},{"$f":"INDEX(FD$19:FD$21,$B92)","v":0},{"$f":"INDEX(FE$19:FE$21,$B92)","v":0},{"$f":"INDEX(FF$19:FF$21,$B92)","v":0},{"$f":"INDEX(FG$19:FG$21,$B92)","v":0},{"$f":"INDEX(FH$19:FH$21,$B92)","v":0},{"$f":"INDEX(FI$19:FI$21,$B92)","v":0},{"$f":"INDEX(FJ$19:FJ$21,$B92)","v":0},{"$f":"INDEX(FK$19:FK$21,$B92)","v":0},{"$f":"INDEX(FL$19:FL$21,$B92)","v":0},{"$f":"INDEX(FM$19:FM$21,$B92)","v":0},{"$f":"INDEX(FN$19:FN$21,$B92)","v":0},{"$f":"INDEX(FO$19:FO$21,$B92)","v":0},{"$f":"INDEX(FP$19:FP$21,$B92)","v":0},{"$f":"INDEX(FQ$19:FQ$21,$B92)","v":0},{"$f":"INDEX(FR$19:FR$21,$B92)","v":0},{"$f":"INDEX(FS$19:FS$21,$B92)","v":0}]
[null,null,"Operations","USD '000",null,null,null,0,{"$f":"INDEX(I$25:I$27,$B92)","v":0},{"$f":"INDEX(J$25:J$27,$B92)","v":0},{"$f":"INDEX(K$25:K$27,$B92)","v":0},{"$f":"INDEX(L$25:L$27,$B92)","v":0},{"$f":"INDEX(M$25:M$27,$B92)","v":0},{"$f":"INDEX(N$25:N$27,$B92)","v":0},{"$f":"INDEX(O$25:O$27,$B92)","v":0},{"$f":"INDEX(P$25:P$27,$B92)","v":0},{"$f":"INDEX(Q$25:Q$27,$B92)","v":0},{"$f":"INDEX(R$25:R$27,$B92)","v":0},{"$f":"INDEX(S$25:S$27,$B92)","v":0},{"$f":"INDEX(T$25:T$27,$B92)","v":0},{"$f":"INDEX(U$25:U$27,$B92)","v":0},{"$f":"INDEX(V$25:V$27,$B92)","v":0},{"$f":"INDEX(W$25:W$27,$B92)","v":0},{"$f":"INDEX(X$25:X$27,$B92)","v":0},{"$f":"INDEX(Y$25:Y$27,$B92)","v":0},{"$f":"INDEX(Z$25:Z$27,$B92)","v":0},{"$f":"INDEX(AA$25:AA$27,$B92)","v":0},{"$f":"INDEX(AB$25:AB$27,$B92)","v":0},{"$f":"INDEX(AC$25:AC$27,$B92)","v":0},{"$f":"INDEX(AD$25:AD$27,$B92)","v":0},{"$f":"INDEX(AE$25:AE$27,$B92)","v":0},{"$f":"INDEX(AF$25:AF$27,$B92)","v":0},{"$f":"INDEX(AG$25:AG$27,$B92)","v":0},{"$f":"INDEX(AH$25:AH$27,$B92)","v":0},{"$f":"INDEX(AI$25:AI$27,$B92)","v":0},{"$f":"INDEX(AJ$25:AJ$27,$B92)","v":0},{"$f":"INDEX(AK$25:AK$27,$B92)","v":0},{"$f":"INDEX(AL$25:AL$27,$B92)","v":0},{"$f":"INDEX(AM$25:AM$27,$B92)","v":0},{"$f":"INDEX(AN$25:AN$27,$B92)","v":0},{"$f":"INDEX(AO$25:AO$27,$B92)","v":0},{"$f":"INDEX(AP$25:AP$27,$B92)","v":0},{"$f":"INDEX(AQ$25:AQ$27,$B92)","v":0},{"$f":"INDEX(AR$25:AR$27,$B92)","v":0},{"$f":"INDEX(AS$25:AS$27,$B92)","v":0},{"$f":"INDEX(AT$25:AT$27,$B92)","v":0},{"$f":"INDEX(AU$25:AU$27,$B92)","v":0},{"$f":"INDEX(AV$25:AV$27,$B92)","v":0},{"$f":"INDEX(AW$25:AW$27,$B92)","v":0},{"$f":"INDEX(AX$25:AX$27,$B92)","v":0},{"$f":"INDEX(AY$25:AY$27,$B92)","v":0},{"$f":"INDEX(AZ$25:AZ$27,$B92)","v":0},{"$f":"INDEX(BA$25:BA$27,$B92)","v":0},{"$f":"INDEX(BB$25:BB$27,$B92)","v":0},{"$f":"INDEX(BC$25:BC$27,$B92)","v":0},{"$f":"INDEX(BD$25:BD$27,$B92)","v":0},{"$f":"INDEX(BE$25:BE$27,$B92)","v":0},{"$f":"INDEX(BF$25:BF$27,$B92)","v":0},{"$f":"INDEX(BG$25:BG$27,$B92)","v":0},{"$f":"INDEX(BH$25:BH$27,$B92)","v":0},{"$f":"INDEX(BI$25:BI$27,$B92)","v":0},{"$f":"INDEX(BJ$25:BJ$27,$B92)","v":0},{"$f":"INDEX(BK$25:BK$27,$B92)","v":0},{"$f":"INDEX(BL$25:BL$27,$B92)","v":0},{"$f":"INDEX(BM$25:BM$27,$B92)","v":0},{"$f":"INDEX(BN$25:BN$27,$B92)","v":0},{"$f":"INDEX(BO$25:BO$27,$B92)","v":0},{"$f":"INDEX(BP$25:BP$27,$B92)","v":0},{"$f":"INDEX(BQ$25:BQ$27,$B92)","v":0},{"$f":"INDEX(BR$25:BR$27,$B92)","v":0},{"$f":"INDEX(BS$25:BS$27,$B92)","v":0},{"$f":"INDEX(BT$25:BT$27,$B92)","v":0},{"$f":"INDEX(BU$25:BU$27,$B92)","v":0},{"$f":"INDEX(BV$25:BV$27,$B92)","v":0},{"$f":"INDEX(BW$25:BW$27,$B92)","v":0},{"$f":"INDEX(BX$25:BX$27,$B92)","v":0},{"$f":"INDEX(BY$25:BY$27,$B92)","v":0},{"$f":"INDEX(BZ$25:BZ$27,$B92)","v":0},{"$f":"INDEX(CA$25:CA$27,$B92)","v":0},{"$f":"INDEX(CB$25:CB$27,$B92)","v":0},{"$f":"INDEX(CC$25:CC$27,$B92)","v":0},{"$f":"INDEX(CD$25:CD$27,$B92)","v":0},{"$f":"INDEX(CE$25:CE$27,$B92)","v":0},{"$f":"INDEX(CF$25:CF$27,$B92)","v":0},{"$f":"INDEX(CG$25:CG$27,$B92)","v":0},{"$f":"INDEX(CH$25:CH$27,$B92)","v":0},{"$f":"INDEX(CI$25:CI$27,$B92)","v":0},{"$f":"INDEX(CJ$25:CJ$27,$B92)","v":0},{"$f":"INDEX(CK$25:CK$27,$B92)","v":0},{"$f":"INDEX(CL$25:CL$27,$B92)","v":0},{"$f":"INDEX(CM$25:CM$27,$B92)","v":0},{"$f":"INDEX(CN$25:CN$27,$B92)","v":0},{"$f":"INDEX(CO$25:CO$27,$B92)","v":0},{"$f":"INDEX(CP$25:CP$27,$B92)","v":0},{"$f":"INDEX(CQ$25:CQ$27,$B92)","v":0},{"$f":"INDEX(CR$25:CR$27,$B92)","v":0},{"$f":"INDEX(CS$25:CS$27,$B92)","v":0},{"$f":"INDEX(CT$25:CT$27,$B92)","v":0},{"$f":"INDEX(CU$25:CU$27,$B92)","v":0},{"$f":"INDEX(CV$25:CV$27,$B92)","v":0},{"$f":"INDEX(CW$25:CW$27,$B92)","v":0},{"$f":"INDEX(CX$25:CX$27,$B92)","v":0},{"$f":"INDEX(CY$25:CY$27,$B92)","v":0},{"$f":"INDEX(CZ$25:CZ$27,$B92)","v":0},{"$f":"INDEX(DA$25:DA$27,$B92)","v":0},{"$f":"INDEX(DB$25:DB$27,$B92)","v":0},{"$f":"INDEX(DC$25:DC$27,$B92)","v":0},{"$f":"INDEX(DD$25:DD$27,$B92)","v":0},{"$f":"INDEX(DE$25:DE$27,$B92)","v":0},{"$f":"INDEX(DF$25:DF$27,$B92)","v":0},{"$f":"INDEX(DG$25:DG$27,$B92)","v":0},{"$f":"INDEX(DH$25:DH$27,$B92)","v":0},{"$f":"INDEX(DI$25:DI$27,$B92)","v":0},{"$f":"INDEX(DJ$25:DJ$27,$B92)","v":0},{"$f":"INDEX(DK$25:DK$27,$B92)","v":0},{"$f":"INDEX(DL$25:DL$27,$B92)","v":0},{"$f":"INDEX(DM$25:DM$27,$B92)","v":0},{"$f":"INDEX(DN$25:DN$27,$B92)","v":0},{"$f":"INDEX(DO$25:DO$27,$B92)","v":0},{"$f":"INDEX(DP$25:DP$27,$B92)","v":0},{"$f":"INDEX(DQ$25:DQ$27,$B92)","v":0},{"$f":"INDEX(DR$25:DR$27,$B92)","v":0},{"$f":"INDEX(DS$25:DS$27,$B92)","v":0},{"$f":"INDEX(DT$25:DT$27,$B92)","v":0},{"$f":"INDEX(DU$25:DU$27,$B92)","v":0},{"$f":"INDEX(DV$25:DV$27,$B92)","v":0},{"$f":"INDEX(DW$25:DW$27,$B92)","v":0},{"$f":"INDEX(DX$25:DX$27,$B92)","v":0},{"$f":"INDEX(DY$25:DY$27,$B92)","v":0},{"$f":"INDEX(DZ$25:DZ$27,$B92)","v":0},{"$f":"INDEX(EA$25:EA$27,$B92)","v":0},{"$f":"INDEX(EB$25:EB$27,$B92)","v":0},{"$f":"INDEX(EC$25:EC$27,$B92)","v":0},{"$f":"INDEX(ED$25:ED$27,$B92)","v":0},{"$f":"INDEX(EE$25:EE$27,$B92)","v":0},{"$f":"INDEX(EF$25:EF$27,$B92)","v":0},{"$f":"INDEX(EG$25:EG$27,$B92)","v":0},{"$f":"INDEX(EH$25:EH$27,$B92)","v":0},{"$f":"INDEX(EI$25:EI$27,$B92)","v":0},{"$f":"INDEX(EJ$25:EJ$27,$B92)","v":0},{"$f":"INDEX(EK$25:EK$27,$B92)","v":0},{"$f":"INDEX(EL$25:EL$27,$B92)","v":0},{"$f":"INDEX(EM$25:EM$27,$B92)","v":0},{"$f":"INDEX(EN$25:EN$27,$B92)","v":0},{"$f":"INDEX(EO$25:EO$27,$B92)","v":0},{"$f":"INDEX(EP$25:EP$27,$B92)","v":0},{"$f":"INDEX(EQ$25:EQ$27,$B92)","v":0},{"$f":"INDEX(ER$25:ER$27,$B92)","v":0},{"$f":"INDEX(ES$25:ES$27,$B92)","v":0},{"$f":"INDEX(ET$25:ET$27,$B92)","v":0},{"$f":"INDEX(EU$25:EU$27,$B92)","v":0},{"$f":"INDEX(EV$25:EV$27,$B92)","v":0},{"$f":"INDEX(EW$25:EW$27,$B92)","v":0},{"$f":"INDEX(EX$25:EX$27,$B92)","v":0},{"$f":"INDEX(EY$25:EY$27,$B92)","v":0},{"$f":"INDEX(EZ$25:EZ$27,$B92)","v":0},{"$f":"INDEX(FA$25:FA$27,$B92)","v":0},{"$f":"INDEX(FB$25:FB$27,$B92)","v":0},{"$f":"INDEX(FC$25:FC$27,$B92)","v":0},{"$f":"INDEX(FD$25:FD$27,$B92)","v":0},{"$f":"INDEX(FE$25:FE$27,$B92)","v":0},{"$f":"INDEX(FF$25:FF$27,$B92)","v":0},{"$f":"INDEX(FG$25:FG$27,$B92)","v":0},{"$f":"INDEX(FH$25:FH$27,$B92)","v":0},{"$f":"INDEX(FI$25:FI$27,$B92)","v":0},{"$f":"INDEX(FJ$25:FJ$27,$B92)","v":0},{"$f":"INDEX(FK$25:FK$27,$B92)","v":0},{"$f":"INDEX(FL$25:FL$27,$B92)","v":0},{"$f":"INDEX(FM$25:FM$27,$B92)","v":0},{"$f":"INDEX(FN$25:FN$27,$B92)","v":0},{"$f":"INDEX(FO$25:FO$27,$B92)","v":0},{"$f":"INDEX(FP$25:FP$27,$B92)","v":0},{"$f":"INDEX(FQ$25:FQ$27,$B92)","v":0},{"$f":"INDEX(FR$25:FR$27,$B92)","v":0},{"$f":"INDEX(FS$25:FS$27,$B92)","v":0}]
[null,null,"Entering depreciation base","USD '000",null,null,{"$f":"SUM(I102:FT102)","v":0},0,{"$f":"IF(I$3=Con_end,SUM($I100:I100),0)+I101","v":0},{"$f":"IF(J$3=Con_end,SUM($I100:J100),0)+J101","v":0},{"$f":"IF(K$3=Con_end,SUM($I100:K100),0)+K101","v":0},{"$f":"IF(L$3=Con_end,SUM($I100:L100),0)+L101","v":0},{"$f":"IF(M$3=Con_end,SUM($I100:M100),0)+M101","v":0},{"$f":"IF(N$3=Con_end,SUM($I100:N100),0)+N101","v":0},{"$f":"IF(O$3=Con_end,SUM($I100:O100),0)+O101","v":0},{"$f":"IF(P$3=Con_end,SUM($I100:P100),0)+P101","v":0},{"$f":"IF(Q$3=Con_end,SUM($I100:Q100),0)+Q101","v":0},{"$f":"IF(R$3=Con_end,SUM($I100:R100),0)+R101","v":0},{"$f":"IF(S$3=Con_end,SUM($I100:S100),0)+S101","v":0},{"$f":"IF(T$3=Con_end,SUM($I100:T100),0)+T101","v":0},{"$f":"IF(U$3=Con_end,SUM($I100:U100),0)+U101","v":0},{"$f":"IF(V$3=Con_end,SUM($I100:V100),0)+V101","v":0},{"$f":"IF(W$3=Con_end,SUM($I100:W100),0)+W101","v":0},{"$f":"IF(X$3=Con_end,SUM($I100:X100),0)+X101","v":0},{"$f":"IF(Y$3=Con_end,SUM($I100:Y100),0)+Y101","v":0},{"$f":"IF(Z$3=Con_end,SUM($I100:Z100),0)+Z101","v":0},{"$f":"IF(AA$3=Con_end,SUM($I100:AA100),0)+AA101","v":0},{"$f":"IF(AB$3=Con_end,SUM($I100:AB100),0)+AB101","v":0},{"$f":"IF(AC$3=Con_end,SUM($I100:AC100),0)+AC101","v":0},{"$f":"IF(AD$3=Con_end,SUM($I100:AD100),0)+AD101","v":0},{"$f":"IF(AE$3=Con_end,SUM($I100:AE100),0)+AE101","v":0},{"$f":"IF(AF$3=Con_end,SUM($I100:AF100),0)+AF101","v":0},{"$f":"IF(AG$3=Con_end,SUM($I100:AG100),0)+AG101","v":0},{"$f":"IF(AH$3=Con_end,SUM($I100:AH100),0)+AH101","v":0},{"$f":"IF(AI$3=Con_end,SUM($I100:AI100),0)+AI101","v":0},{"$f":"IF(AJ$3=Con_end,SUM($I100:AJ100),0)+AJ101","v":0},{"$f":"IF(AK$3=Con_end,SUM($I100:AK100),0)+AK101","v":0},{"$f":"IF(AL$3=Con_end,SUM($I100:AL100),0)+AL101","v":0},{"$f":"IF(AM$3=Con_end,SUM($I100:AM100),0)+AM101","v":0},{"$f":"IF(AN$3=Con_end,SUM($I100:AN100),0)+AN101","v":0},{"$f":"IF(AO$3=Con_end,SUM($I100:AO100),0)+AO101","v":0},{"$f":"IF(AP$3=Con_end,SUM($I100:AP100),0)+AP101","v":0},{"$f":"IF(AQ$3=Con_end,SUM($I100:AQ100),0)+AQ101","v":0},{"$f":"IF(AR$3=Con_end,SUM($I100:AR100),0)+AR101","v":0},{"$f":"IF(AS$3=Con_end,SUM($I100:AS100),0)+AS101","v":0},{"$f":"IF(AT$3=Con_end,SUM($I100:AT100),0)+AT101","v":0},{"$f":"IF(AU$3=Con_end,SUM($I100:AU100),0)+AU101","v":0},{"$f":"IF(AV$3=Con_end,SUM($I100:AV100),0)+AV101","v":0},{"$f":"IF(AW$3=Con_end,SUM($I100:AW100),0)+AW101","v":0},{"$f":"IF(AX$3=Con_end,SUM($I100:AX100),0)+AX101","v":0},{"$f":"IF(AY$3=Con_end,SUM($I100:AY100),0)+AY101","v":0},{"$f":"IF(AZ$3=Con_end,SUM($I100:AZ100),0)+AZ101","v":0},{"$f":"IF(BA$3=Con_end,SUM($I100:BA100),0)+BA101","v":0},{"$f":"IF(BB$3=Con_end,SUM($I100:BB100),0)+BB101","v":0},{"$f":"IF(BC$3=Con_end,SUM($I100:BC100),0)+BC101","v":0},{"$f":"IF(BD$3=Con_end,SUM($I100:BD100),0)+BD101","v":0},{"$f":"IF(BE$3=Con_end,SUM($I100:BE100),0)+BE101","v":0},{"$f":"IF(BF$3=Con_end,SUM($I100:BF100),0)+BF101","v":0},{"$f":"IF(BG$3=Con_end,SUM($I100:BG100),0)+BG101","v":0},{"$f":"IF(BH$3=Con_end,SUM($I100:BH100),0)+BH101","v":0},{"$f":"IF(BI$3=Con_end,SUM($I100:BI100),0)+BI101","v":0},{"$f":"IF(BJ$3=Con_end,SUM($I100:BJ100),0)+BJ101","v":0},{"$f":"IF(BK$3=Con_end,SUM($I100:BK100),0)+BK101","v":0},{"$f":"IF(BL$3=Con_end,SUM($I100:BL100),0)+BL101","v":0},{"$f":"IF(BM$3=Con_end,SUM($I100:BM100),0)+BM101","v":0},{"$f":"IF(BN$3=Con_end,SUM($I100:BN100),0)+BN101","v":0},{"$f":"IF(BO$3=Con_end,SUM($I100:BO100),0)+BO101","v":0},{"$f":"IF(BP$3=Con_end,SUM($I100:BP100),0)+BP101","v":0},{"$f":"IF(BQ$3=Con_end,SUM($I100:BQ100),0)+BQ101","v":0},{"$f":"IF(BR$3=Con_end,SUM($I100:BR100),0)+BR101","v":0},{"$f":"IF(BS$3=Con_end,SUM($I100:BS100),0)+BS101","v":0},{"$f":"IF(BT$3=Con_end,SUM($I100:BT100),0)+BT101","v":0},{"$f":"IF(BU$3=Con_end,SUM($I100:BU100),0)+BU101","v":0},{"$f":"IF(BV$3=Con_end,SUM($I100:BV100),0)+BV101","v":0},{"$f":"IF(BW$3=Con_end,SUM($I100:BW100),0)+BW101","v":0},{"$f":"IF(BX$3=Con_end,SUM($I100:BX100),0)+BX101","v":0},{"$f":"IF(BY$3=Con_end,SUM($I100:BY100),0)+BY101","v":0},{"$f":"IF(BZ$3=Con_end,SUM($I100:BZ100),0)+BZ101","v":0},{"$f":"IF(CA$3=Con_end,SUM($I100:CA100),0)+CA101","v":0},{"$f":"IF(CB$3=Con_end,SUM($I100:CB100),0)+CB101","v":0},{"$f":"IF(CC$3=Con_end,SUM($I100:CC100),0)+CC101","v":0},{"$f":"IF(CD$3=Con_end,SUM($I100:CD100),0)+CD101","v":0},{"$f":"IF(CE$3=Con_end,SUM($I100:CE100),0)+CE101","v":0},{"$f":"IF(CF$3=Con_end,SUM($I100:CF100),0)+CF101","v":0},{"$f":"IF(CG$3=Con_end,SUM($I100:CG100),0)+CG101","v":0},{"$f":"IF(CH$3=Con_end,SUM($I100:CH100),0)+CH101","v":0},{"$f":"IF(CI$3=Con_end,SUM($I100:CI100),0)+CI101","v":0},{"$f":"IF(CJ$3=Con_end,SUM($I100:CJ100),0)+CJ101","v":0},{"$f":"IF(CK$3=Con_end,SUM($I100:CK100),0)+CK101","v":0},{"$f":"IF(CL$3=Con_end,SUM($I100:CL100),0)+CL101","v":0},{"$f":"IF(CM$3=Con_end,SUM($I100:CM100),0)+CM101","v":0},{"$f":"IF(CN$3=Con_end,SUM($I100:CN100),0)+CN101","v":0},{"$f":"IF(CO$3=Con_end,SUM($I100:CO100),0)+CO101","v":0},{"$f":"IF(CP$3=Con_end,SUM($I100:CP100),0)+CP101","v":0},{"$f":"IF(CQ$3=Con_end,SUM($I100:CQ100),0)+CQ101","v":0},{"$f":"IF(CR$3=Con_end,SUM($I100:CR100),0)+CR101","v":0},{"$f":"IF(CS$3=Con_end,SUM($I100:CS100),0)+CS101","v":0},{"$f":"IF(CT$3=Con_end,SUM($I100:CT100),0)+CT101","v":0},{"$f":"IF(CU$3=Con_end,SUM($I100:CU100),0)+CU101","v":0},{"$f":"IF(CV$3=Con_end,SUM($I100:CV100),0)+CV101","v":0},{"$f":"IF(CW$3=Con_end,SUM($I100:CW100),0)+CW101","v":0},{"$f":"IF(CX$3=Con_end,SUM($I100:CX100),0)+CX101","v":0},{"$f":"IF(CY$3=Con_end,SUM($I100:CY100),0)+CY101","v":0},{"$f":"IF(CZ$3=Con_end,SUM($I100:CZ100),0)+CZ101","v":0},{"$f":"IF(DA$3=Con_end,SUM($I100:DA100),0)+DA101","v":0},{"$f":"IF(DB$3=Con_end,SUM($I100:DB100),0)+DB101","v":0},{"$f":"IF(DC$3=Con_end,SUM($I100:DC100),0)+DC101","v":0},{"$f":"IF(DD$3=Con_end,SUM($I100:DD100),0)+DD101","v":0},{"$f":"IF(DE$3=Con_end,SUM($I100:DE100),0)+DE101","v":0},{"$f":"IF(DF$3=Con_end,SUM($I100:DF100),0)+DF101","v":0},{"$f":"IF(DG$3=Con_end,SUM($I100:DG100),0)+DG101","v":0},{"$f":"IF(DH$3=Con_end,SUM($I100:DH100),0)+DH101","v":0},{"$f":"IF(DI$3=Con_end,SUM($I100:DI100),0)+DI101","v":0},{"$f":"IF(DJ$3=Con_end,SUM($I100:DJ100),0)+DJ101","v":0},{"$f":"IF(DK$3=Con_end,SUM($I100:DK100),0)+DK101","v":0},{"$f":"IF(DL$3=Con_end,SUM($I100:DL100),0)+DL101","v":0},{"$f":"IF(DM$3=Con_end,SUM($I100:DM100),0)+DM101","v":0},{"$f":"IF(DN$3=Con_end,SUM($I100:DN100),0)+DN101","v":0},{"$f":"IF(DO$3=Con_end,SUM($I100:DO100),0)+DO101","v":0},{"$f":"IF(DP$3=Con_end,SUM($I100:DP100),0)+DP101","v":0},{"$f":"IF(DQ$3=Con_end,SUM($I100:DQ100),0)+DQ101","v":0},{"$f":"IF(DR$3=Con_end,SUM($I100:DR100),0)+DR101","v":0},{"$f":"IF(DS$3=Con_end,SUM($I100:DS100),0)+DS101","v":0},{"$f":"IF(DT$3=Con_end,SUM($I100:DT100),0)+DT101","v":0},{"$f":"IF(DU$3=Con_end,SUM($I100:DU100),0)+DU101","v":0},{"$f":"IF(DV$3=Con_end,SUM($I100:DV100),0)+DV101","v":0},{"$f":"IF(DW$3=Con_end,SUM($I100:DW100),0)+DW101","v":0},{"$f":"IF(DX$3=Con_end,SUM($I100:DX100),0)+DX101","v":0},{"$f":"IF(DY$3=Con_end,SUM($I100:DY100),0)+DY101","v":0},{"$f":"IF(DZ$3=Con_end,SUM($I100:DZ100),0)+DZ101","v":0},{"$f":"IF(EA$3=Con_end,SUM($I100:EA100),0)+EA101","v":0},{"$f":"IF(EB$3=Con_end,SUM($I100:EB100),0)+EB101","v":0},{"$f":"IF(EC$3=Con_end,SUM($I100:EC100),0)+EC101","v":0},{"$f":"IF(ED$3=Con_end,SUM($I100:ED100),0)+ED101","v":0},{"$f":"IF(EE$3=Con_end,SUM($I100:EE100),0)+EE101","v":0},{"$f":"IF(EF$3=Con_end,SUM($I100:EF100),0)+EF101","v":0},{"$f":"IF(EG$3=Con_end,SUM($I100:EG100),0)+EG101","v":0},{"$f":"IF(EH$3=Con_end,SUM($I100:EH100),0)+EH101","v":0},{"$f":"IF(EI$3=Con_end,SUM($I100:EI100),0)+EI101","v":0},{"$f":"IF(EJ$3=Con_end,SUM($I100:EJ100),0)+EJ101","v":0},{"$f":"IF(EK$3=Con_end,SUM($I100:EK100),0)+EK101","v":0},{"$f":"IF(EL$3=Con_end,SUM($I100:EL100),0)+EL101","v":0},{"$f":"IF(EM$3=Con_end,SUM($I100:EM100),0)+EM101","v":0},{"$f":"IF(EN$3=Con_end,SUM($I100:EN100),0)+EN101","v":0},{"$f":"IF(EO$3=Con_end,SUM($I100:EO100),0)+EO101","v":0},{"$f":"IF(EP$3=Con_end,SUM($I100:EP100),0)+EP101","v":0},{"$f":"IF(EQ$3=Con_end,SUM($I100:EQ100),0)+EQ101","v":0},{"$f":"IF(ER$3=Con_end,SUM($I100:ER100),0)+ER101","v":0},{"$f":"IF(ES$3=Con_end,SUM($I100:ES100),0)+ES101","v":0},{"$f":"IF(ET$3=Con_end,SUM($I100:ET100),0)+ET101","v":0},{"$f":"IF(EU$3=Con_end,SUM($I100:EU100),0)+EU101","v":0},{"$f":"IF(EV$3=Con_end,SUM($I100:EV100),0)+EV101","v":0},{"$f":"IF(EW$3=Con_end,SUM($I100:EW100),0)+EW101","v":0},{"$f":"IF(EX$3=Con_end,SUM($I100:EX100),0)+EX101","v":0},{"$f":"IF(EY$3=Con_end,SUM($I100:EY100),0)+EY101","v":0},{"$f":"IF(EZ$3=Con_end,SUM($I100:EZ100),0)+EZ101","v":0},{"$f":"IF(FA$3=Con_end,SUM($I100:FA100),0)+FA101","v":0},{"$f":"IF(FB$3=Con_end,SUM($I100:FB100),0)+FB101","v":0},{"$f":"IF(FC$3=Con_end,SUM($I100:FC100),0)+FC101","v":0},{"$f":"IF(FD$3=Con_end,SUM($I100:FD100),0)+FD101","v":0},{"$f":"IF(FE$3=Con_end,SUM($I100:FE100),0)+FE101","v":0},{"$f":"IF(FF$3=Con_end,SUM($I100:FF100),0)+FF101","v":0},{"$f":"IF(FG$3=Con_end,SUM($I100:FG100),0)+FG101","v":0},{"$f":"IF(FH$3=Con_end,SUM($I100:FH100),0)+FH101","v":0},{"$f":"IF(FI$3=Con_end,SUM($I100:FI100),0)+FI101","v":0},{"$f":"IF(FJ$3=Con_end,SUM($I100:FJ100),0)+FJ101","v":0},{"$f":"IF(FK$3=Con_end,SUM($I100:FK100),0)+FK101","v":0},{"$f":"IF(FL$3=Con_end,SUM($I100:FL100),0)+FL101","v":0},{"$f":"IF(FM$3=Con_end,SUM($I100:FM100),0)+FM101","v":0},{"$f":"IF(FN$3=Con_end,SUM($I100:FN100),0)+FN101","v":0},{"$f":"IF(FO$3=Con_end,SUM($I100:FO100),0)+FO101","v":0},{"$f":"IF(FP$3=Con_end,SUM($I100:FP100),0)+FP101","v":0},{"$f":"IF(FQ$3=Con_end,SUM($I100:FQ100),0)+FQ101","v":0},{"$f":"IF(FR$3=Con_end,SUM($I100:FR100),0)+FR101","v":0},{"$f":"IF(FS$3=Con_end,SUM($I100:FS100),0)+FS101","v":0}]
[]
[null,null,"Counter"]
[null,null,"Straigh line","Num#",{"$f":"1/E109","v":60},null,null,null,{"$f":"MIN(H105+1,$E105)","v":1},{"$f":"MIN(I105+1,$E105)","v":2},{"$f":"MIN(J105+1,$E105)","v":3},{"$f":"MIN(K105+1,$E105)","v":4},{"$f":"MIN(L105+1,$E105)","v":5},{"$f":"MIN(M105+1,$E105)","v":6},{"$f":"MIN(N105+1,$E105)","v":7},{"$f":"MIN(O105+1,$E105)","v":8},{"$f":"MIN(P105+1,$E105)","v":9},{"$f":"MIN(Q105+1,$E105)","v":10},{"$f":"MIN(R105+1,$E105)","v":11},{"$f":"MIN(S105+1,$E105)","v":12},{"$f":"MIN(T105+1,$E105)","v":13},{"$f":"MIN(U105+1,$E105)","v":14},{"$f":"MIN(V105+1,$E105)","v":15},{"$f":"MIN(W105+1,$E105)","v":16},{"$f":"MIN(X105+1,$E105)","v":17},{"$f":"MIN(Y105+1,$E105)","v":18},{"$f":"MIN(Z105+1,$E105)","v":19},{"$f":"MIN(AA105+1,$E105)","v":20},{"$f":"MIN(AB105+1,$E105)","v":21},{"$f":"MIN(AC105+1,$E105)","v":22},{"$f":"MIN(AD105+1,$E105)","v":23},{"$f":"MIN(AE105+1,$E105)","v":24},{"$f":"MIN(AF105+1,$E105)","v":25},{"$f":"MIN(AG105+1,$E105)","v":26},{"$f":"MIN(AH105+1,$E105)","v":27},{"$f":"MIN(AI105+1,$E105)","v":28},{"$f":"MIN(AJ105+1,$E105)","v":29},{"$f":"MIN(AK105+1,$E105)","v":30},{"$f":"MIN(AL105+1,$E105)","v":31},{"$f":"MIN(AM105+1,$E105)","v":32},{"$f":"MIN(AN105+1,$E105)","v":33},{"$f":"MIN(AO105+1,$E105)","v":34},{"$f":"MIN(AP105+1,$E105)","v":35},{"$f":"MIN(AQ105+1,$E105)","v":36},{"$f":"MIN(AR105+1,$E105)","v":37},{"$f":"MIN(AS105+1,$E105)","v":38},{"$f":"MIN(AT105+1,$E105)","v":39},{"$f":"MIN(AU105+1,$E105)","v":40},{"$f":"MIN(AV105+1,$E105)","v":41},{"$f":"MIN(AW105+1,$E105)","v":42},{"$f":"MIN(AX105+1,$E105)","v":43},{"$f":"MIN(AY105+1,$E105)","v":44},{"$f":"MIN(AZ105+1,$E105)","v":45},{"$f":"MIN(BA105+1,$E105)","v":46},{"$f":"MIN(BB105+1,$E105)","v":47},{"$f":"MIN(BC105+1,$E105)","v":48},{"$f":"MIN(BD105+1,$E105)","v":49},{"$f":"MIN(BE105+1,$E105)","v":50},{"$f":"MIN(BF105+1,$E105)","v":51},{"$f":"MIN(BG105+1,$E105)","v":52},{"$f":"MIN(BH105+1,$E105)","v":53},{"$f":"MIN(BI105+1,$E105)","v":54},{"$f":"MIN(BJ105+1,$E105)","v":55},{"$f":"MIN(BK105+1,$E105)","v":56},{"$f":"MIN(BL105+1,$E105)","v":57},{"$f":"MIN(BM105+1,$E105)","v":58},{"$f":"MIN(BN105+1,$E105)","v":59},{"$f":"MIN(BO105+1,$E105)","v":60},{"$f":"MIN(BP105+1,$E105)","v":60},{"$f":"MIN(BQ105+1,$E105)","v":60},{"$f":"MIN(BR105+1,$E105)","v":60},{"$f":"MIN(BS105+1,$E105)","v":60},{"$f":"MIN(BT105+1,$E105)","v":60},{"$f":"MIN(BU105+1,$E105)","v":60},{"$f":"MIN(BV105+1,$E105)","v":60},{"$f":"MIN(BW105+1,$E105)","v":60},{"$f":"MIN(BX105+1,$E105)","v":60},{"$f":"MIN(BY105+1,$E105)","v":60},{"$f":"MIN(BZ105+1,$E105)","v":60},{"$f":"MIN(CA105+1,$E105)","v":60},{"$f":"MIN(CB105+1,$E105)","v":60},{"$f":"MIN(CC105+1,$E105)","v":60},{"$f":"MIN(CD105+1,$E105)","v":60},{"$f":"MIN(CE105+1,$E105)","v":60},{"$f":"MIN(CF105+1,$E105)","v":60},{"$f":"MIN(CG105+1,$E105)","v":60},{"$f":"MIN(CH105+1,$E105)","v":60},{"$f":"MIN(CI105+1,$E105)","v":60},{"$f":"MIN(CJ105+1,$E105)","v":60},{"$f":"MIN(CK105+1,$E105)","v":60},{"$f":"MIN(CL105+1,$E105)","v":60},{"$f":"MIN(CM105+1,$E105)","v":60},{"$f":"MIN(CN105+1,$E105)","v":60},{"$f":"MIN(CO105+1,$E105)","v":60},{"$f":"MIN(CP105+1,$E105)","v":60},{"$f":"MIN(CQ105+1,$E105)","v":60},{"$f":"MIN(CR105+1,$E105)","v":60},{"$f":"MIN(CS105+1,$E105)","v":60},{"$f":"MIN(CT105+1,$E105)","v":60},{"$f":"MIN(CU105+1,$E105)","v":60},{"$f":"MIN(CV105+1,$E105)","v":60},{"$f":"MIN(CW105+1,$E105)","v":60},{"$f":"MIN(CX105+1,$E105)","v":60},{"$f":"MIN(CY105+1,$E105)","v":60},{"$f":"MIN(CZ105+1,$E105)","v":60},{"$f":"MIN(DA105+1,$E105)","v":60},{"$f":"MIN(DB105+1,$E105)","v":60},{"$f":"MIN(DC105+1,$E105)","v":60},{"$f":"MIN(DD105+1,$E105)","v":60},{"$f":"MIN(DE105+1,$E105)","v":60},{"$f":"MIN(DF105+1,$E105)","v":60},{"$f":"MIN(DG105+1,$E105)","v":60},{"$f":"MIN(DH105+1,$E105)","v":60},{"$f":"MIN(DI105+1,$E105)","v":60},{"$f":"MIN(DJ105+1,$E105)","v":60},{"$f":"MIN(DK105+1,$E105)","v":60},{"$f":"MIN(DL105+1,$E105)","v":60},{"$f":"MIN(DM105+1,$E105)","v":60},{"$f":"MIN(DN105+1,$E105)","v":60},{"$f":"MIN(DO105+1,$E105)","v":60},{"$f":"MIN(DP105+1,$E105)","v":60},{"$f":"MIN(DQ105+1,$E105)","v":60},{"$f":"MIN(DR105+1,$E105)","v":60},{"$f":"MIN(DS105+1,$E105)","v":60},{"$f":"MIN(DT105+1,$E105)","v":60},{"$f":"MIN(DU105+1,$E105)","v":60},{"$f":"MIN(DV105+1,$E105)","v":60},{"$f":"MIN(DW105+1,$E105)","v":60},{"$f":"MIN(DX105+1,$E105)","v":60},{"$f":"MIN(DY105+1,$E105)","v":60},{"$f":"MIN(DZ105+1,$E105)","v":60},{"$f":"MIN(EA105+1,$E105)","v":60},{"$f":"MIN(EB105+1,$E105)","v":60},{"$f":"MIN(EC105+1,$E105)","v":60},{"$f":"MIN(ED105+1,$E105)","v":60},{"$f":"MIN(EE105+1,$E105)","v":60},{"$f":"MIN(EF105+1,$E105)","v":60},{"$f":"MIN(EG105+1,$E105)","v":60},{"$f":"MIN(EH105+1,$E105)","v":60},{"$f":"MIN(EI105+1,$E105)","v":60},{"$f":"MIN(EJ105+1,$E105)","v":60},{"$f":"MIN(EK105+1,$E105)","v":60},{"$f":"MIN(EL105+1,$E105)","v":60},{"$f":"MIN(EM105+1,$E105)","v":60},{"$f":"MIN(EN105+1,$E105)","v":60},{"$f":"MIN(EO105+1,$E105)","v":60},{"$f":"MIN(EP105+1,$E105)","v":60},{"$f":"MIN(EQ105+1,$E105)","v":60},{"$f":"MIN(ER105+1,$E105)","v":60},{"$f":"MIN(ES105+1,$E105)","v":60},{"$f":"MIN(ET105+1,$E105)","v":60},{"$f":"MIN(EU105+1,$E105)","v":60},{"$f":"MIN(EV105+1,$E105)","v":60},{"$f":"MIN(EW105+1,$E105)","v":60},{"$f":"MIN(EX105+1,$E105)","v":60},{"$f":"MIN(EY105+1,$E105)","v":60},{"$f":"MIN(EZ105+1,$E105)","v":60},{"$f":"MIN(FA105+1,$E105)","v":60},{"$f":"MIN(FB105+1,$E105)","v":60},{"$f":"MIN(FC105+1,$E105)","v":60},{"$f":"MIN(FD105+1,$E105)","v":60},{"$f":"MIN(FE105+1,$E105)","v":60},{"$f":"MIN(FF105+1,$E105)","v":60},{"$f":"MIN(FG105+1,$E105)","v":60},{"$f":"MIN(FH105+1,$E105)","v":60},{"$f":"MIN(FI105+1,$E105)","v":60},{"$f":"MIN(FJ105+1,$E105)","v":60},{"$f":"MIN(FK105+1,$E105)","v":60},{"$f":"MIN(FL105+1,$E105)","v":60},{"$f":"MIN(FM105+1,$E105)","v":60},{"$f":"MIN(FN105+1,$E105)","v":60},{"$f":"MIN(FO105+1,$E105)","v":60},{"$f":"MIN(FP105+1,$E105)","v":60},{"$f":"MIN(FQ105+1,$E105)","v":60},{"$f":"MIN(FR105+1,$E105)","v":60}]
[null,null,"MACRS","Num#",{"$f":"INDEX('Inputs - Tax'!$E$29:$E$31,F111)*4","v":64},null,null,null,{"$f":"MIN(H106+1,$E106)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64]
[]
[null,null,"Depreciation"]
[null,null,"Straight line","USD '000",{"$f":"INDEX('Inputs - Tax'!$J$6:$J$8,Dep!B92)","v":1.6666666666666666E-2},null,null,{"$f":"SUM(I109:FS109)","v":0},{"$f":"SUM(OFFSET(H102,0,0,1,-I105))*$E109","v":0},{"$f":"SUM(OFFSET(I102,0,0,1,-J105))*$E109","v":0},{"$f":"SUM(OFFSET(J102,0,0,1,-K105))*$E109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(BU102,0,0,1,-BV105))*$E109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(EG102,0,0,1,-EH105))*$E109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reducing balance","USD '000",{"$f":"INDEX('Inputs - Tax'!$M$6:$M$8,B92)","v":3.3333333333333333E-2},"Dep. Type",null,0,{"$f":"I94*$E110","v":0},{"$f":"J94*$E110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV94*$E110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH94*$E110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"MACRS","USD '000",{"$f":"INDEX('Inputs - Tax'!$O$6:$O$8,B92)","v":"15 year"},{"$f":"MATCH(E111,'Inputs - Tax'!$C$29:$C$31,0)","v":3},"Position",0,{"$f":"SUMPRODUCT(OFFSET(H102,0,0,1,-I106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-I106))","v":0},{"$f":"SUMPRODUCT(OFFSET(I102,0,0,1,-J106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-J106))","v":0},{"$f":"SUMPRODUCT(OFFSET(J102,0,0,1,-K106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-K106))","v":0},{"$f":"SUMPRODUCT(OFFSET(K102,0,0,1,-L106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-L106))","v":0},{"$f":"SUMPRODUCT(OFFSET(L102,0,0,1,-M106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-M106))","v":0},{"$f":"SUMPRODUCT(OFFSET(M102,0,0,1,-N106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-N106))","v":0},{"$f":"SUMPRODUCT(OFFSET(N102,0,0,1,-O106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-O106))","v":0},{"$f":"SUMPRODUCT(OFFSET(O102,0,0,1,-P106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-P106))","v":0},{"$f":"SUMPRODUCT(OFFSET(P102,0,0,1,-Q106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-Q106))","v":0},{"$f":"SUMPRODUCT(OFFSET(Q102,0,0,1,-R106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-R106))","v":0},{"$f":"SUMPRODUCT(OFFSET(R102,0,0,1,-S106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-S106))","v":0},{"$f":"SUMPRODUCT(OFFSET(S102,0,0,1,-T106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-T106))","v":0},{"$f":"SUMPRODUCT(OFFSET(T102,0,0,1,-U106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-U106))","v":0},{"$f":"SUMPRODUCT(OFFSET(U102,0,0,1,-V106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-V106))","v":0},{"$f":"SUMPRODUCT(OFFSET(V102,0,0,1,-W106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-W106))","v":0},{"$f":"SUMPRODUCT(OFFSET(W102,0,0,1,-X106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-X106))","v":0},{"$f":"SUMPRODUCT(OFFSET(X102,0,0,1,-Y106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-Y106))","v":0},{"$f":"SUMPRODUCT(OFFSET(Y102,0,0,1,-Z106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-Z106))","v":0},{"$f":"SUMPRODUCT(OFFSET(Z102,0,0,1,-AA106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-AA106))","v":0},{"$f":"SUMPRODUCT(OFFSET(AA102,0,0,1,-AB106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-AB106))","v":0},{"$f":"SUMPRODUCT(OFFSET(AB102,0,0,1,-AC106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-AC106))","v":0},{"$f":"SUMPRODUCT(OFFSET(AC102,0,0,1,-AD106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-AD106))","v":0},{"$f":"SUMPRODUCT(OFFSET(AD102,0,0,1,-AE106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-AE106))","v":0},{"$f":"SUMPRODUCT(OFFSET(AE102,0,0,1,-AF106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-AF106))","v":0},{"$f":"SUMPRODUCT(OFFSET(AF102,0,0,1,-AG106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-AG106))","v":0},{"$f":"SUMPRODUCT(OFFSET(AG102,0,0,1,-AH106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-AH106))","v":0},{"$f":"SUMPRODUCT(OFFSET(AH102,0,0,1,-AI106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-AI106))","v":0},{"$f":"SUMPRODUCT(OFFSET(AI102,0,0,1,-AJ106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-AJ106))","v":0},{"$f":"SUMPRODUCT(OFFSET(AJ102,0,0,1,-AK106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-AK106))","v":0},{"$f":"SUMPRODUCT(OFFSET(AK102,0,0,1,-AL106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-AL106))","v":0},{"$f":"SUMPRODUCT(OFFSET(AL102,0,0,1,-AM106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-AM106))","v":0},{"$f":"SUMPRODUCT(OFFSET(AM102,0,0,1,-AN106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-AN106))","v":0},{"$f":"SUMPRODUCT(OFFSET(AN102,0,0,1,-AO106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-AO106))","v":0},{"$f":"SUMPRODUCT(OFFSET(AO102,0,0,1,-AP106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-AP106))","v":0},{"$f":"SUMPRODUCT(OFFSET(AP102,0,0,1,-AQ106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-AQ106))","v":0},{"$f":"SUMPRODUCT(OFFSET(AQ102,0,0,1,-AR106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-AR106))","v":0},{"$f":"SUMPRODUCT(OFFSET(AR102,0,0,1,-AS106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-AS106))","v":0},{"$f":"SUMPRODUCT(OFFSET(AS102,0,0,1,-AT106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-AT106))","v":0},{"$f":"SUMPRODUCT(OFFSET(AT102,0,0,1,-AU106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-AU106))","v":0},{"$f":"SUMPRODUCT(OFFSET(AU102,0,0,1,-AV106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-AV106))","v":0},{"$f":"SUMPRODUCT(OFFSET(AV102,0,0,1,-AW106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-AW106))","v":0},{"$f":"SUMPRODUCT(OFFSET(AW102,0,0,1,-AX106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-AX106))","v":0},{"$f":"SUMPRODUCT(OFFSET(AX102,0,0,1,-AY106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-AY106))","v":0},{"$f":"SUMPRODUCT(OFFSET(AY102,0,0,1,-AZ106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-AZ106))","v":0},{"$f":"SUMPRODUCT(OFFSET(AZ102,0,0,1,-BA106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-BA106))","v":0},{"$f":"SUMPRODUCT(OFFSET(BA102,0,0,1,-BB106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-BB106))","v":0},{"$f":"SUMPRODUCT(OFFSET(BB102,0,0,1,-BC106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-BC106))","v":0},{"$f":"SUMPRODUCT(OFFSET(BC102,0,0,1,-BD106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-BD106))","v":0},{"$f":"SUMPRODUCT(OFFSET(BD102,0,0,1,-BE106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-BE106))","v":0},{"$f":"SUMPRODUCT(OFFSET(BE102,0,0,1,-BF106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-BF106))","v":0},{"$f":"SUMPRODUCT(OFFSET(BF102,0,0,1,-BG106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-BG106))","v":0},{"$f":"SUMPRODUCT(OFFSET(BG102,0,0,1,-BH106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-BH106))","v":0},{"$f":"SUMPRODUCT(OFFSET(BH102,0,0,1,-BI106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-BI106))","v":0},{"$f":"SUMPRODUCT(OFFSET(BI102,0,0,1,-BJ106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-BJ106))","v":0},{"$f":"SUMPRODUCT(OFFSET(BJ102,0,0,1,-BK106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-BK106))","v":0},{"$f":"SUMPRODUCT(OFFSET(BK102,0,0,1,-BL106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-BL106))","v":0},{"$f":"SUMPRODUCT(OFFSET(BL102,0,0,1,-BM106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-BM106))","v":0},{"$f":"SUMPRODUCT(OFFSET(BM102,0,0,1,-BN106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-BN106))","v":0},{"$f":"SUMPRODUCT(OFFSET(BN102,0,0,1,-BO106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-BO106))","v":0},{"$f":"SUMPRODUCT(OFFSET(BO102,0,0,1,-BP106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-BP106))","v":0},{"$f":"SUMPRODUCT(OFFSET(BP102,0,0,1,-BQ106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-BQ106))","v":0},{"$f":"SUMPRODUCT(OFFSET(BQ102,0,0,1,-BR106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-BR106))","v":0},{"$f":"SUMPRODUCT(OFFSET(BR102,0,0,1,-BS106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-BS106))","v":0},{"$f":"SUMPRODUCT(OFFSET(BS102,0,0,1,-BT106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-BT106))","v":0},{"$f":"SUMPRODUCT(OFFSET(BT102,0,0,1,-BU106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-BU106))","v":0},{"$f":"SUMPRODUCT(OFFSET(BU102,0,0,1,-BV106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-BV106))","v":0},{"$f":"SUMPRODUCT(OFFSET(BV102,0,0,1,-BW106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-BW106))","v":0},{"$f":"SUMPRODUCT(OFFSET(BW102,0,0,1,-BX106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-BX106))","v":0},{"$f":"SUMPRODUCT(OFFSET(BX102,0,0,1,-BY106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-BY106))","v":0},{"$f":"SUMPRODUCT(OFFSET(BY102,0,0,1,-BZ106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-BZ106))","v":0},{"$f":"SUMPRODUCT(OFFSET(BZ102,0,0,1,-CA106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-CA106))","v":0},{"$f":"SUMPRODUCT(OFFSET(CA102,0,0,1,-CB106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-CB106))","v":0},{"$f":"SUMPRODUCT(OFFSET(CB102,0,0,1,-CC106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-CC106))","v":0},{"$f":"SUMPRODUCT(OFFSET(CC102,0,0,1,-CD106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-CD106))","v":0},{"$f":"SUMPRODUCT(OFFSET(CD102,0,0,1,-CE106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-CE106))","v":0},{"$f":"SUMPRODUCT(OFFSET(CE102,0,0,1,-CF106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-CF106))","v":0},{"$f":"SUMPRODUCT(OFFSET(CF102,0,0,1,-CG106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-CG106))","v":0},{"$f":"SUMPRODUCT(OFFSET(CG102,0,0,1,-CH106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-CH106))","v":0},{"$f":"SUMPRODUCT(OFFSET(CH102,0,0,1,-CI106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-CI106))","v":0},{"$f":"SUMPRODUCT(OFFSET(CI102,0,0,1,-CJ106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-CJ106))","v":0},{"$f":"SUMPRODUCT(OFFSET(CJ102,0,0,1,-CK106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-CK106))","v":0},{"$f":"SUMPRODUCT(OFFSET(CK102,0,0,1,-CL106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-CL106))","v":0},{"$f":"SUMPRODUCT(OFFSET(CL102,0,0,1,-CM106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-CM106))","v":0},{"$f":"SUMPRODUCT(OFFSET(CM102,0,0,1,-CN106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-CN106))","v":0},{"$f":"SUMPRODUCT(OFFSET(CN102,0,0,1,-CO106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-CO106))","v":0},{"$f":"SUMPRODUCT(OFFSET(CO102,0,0,1,-CP106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-CP106))","v":0},{"$f":"SUMPRODUCT(OFFSET(CP102,0,0,1,-CQ106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-CQ106))","v":0},{"$f":"SUMPRODUCT(OFFSET(CQ102,0,0,1,-CR106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-CR106))","v":0},{"$f":"SUMPRODUCT(OFFSET(CR102,0,0,1,-CS106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-CS106))","v":0},{"$f":"SUMPRODUCT(OFFSET(CS102,0,0,1,-CT106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-CT106))","v":0},{"$f":"SUMPRODUCT(OFFSET(CT102,0,0,1,-CU106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-CU106))","v":0},{"$f":"SUMPRODUCT(OFFSET(CU102,0,0,1,-CV106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-CV106))","v":0},{"$f":"SUMPRODUCT(OFFSET(CV102,0,0,1,-CW106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-CW106))","v":0},{"$f":"SUMPRODUCT(OFFSET(CW102,0,0,1,-CX106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-CX106))","v":0},{"$f":"SUMPRODUCT(OFFSET(CX102,0,0,1,-CY106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-CY106))","v":0},{"$f":"SUMPRODUCT(OFFSET(CY102,0,0,1,-CZ106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-CZ106))","v":0},{"$f":"SUMPRODUCT(OFFSET(CZ102,0,0,1,-DA106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-DA106))","v":0},{"$f":"SUMPRODUCT(OFFSET(DA102,0,0,1,-DB106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-DB106))","v":0},{"$f":"SUMPRODUCT(OFFSET(DB102,0,0,1,-DC106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-DC106))","v":0},{"$f":"SUMPRODUCT(OFFSET(DC102,0,0,1,-DD106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-DD106))","v":0},{"$f":"SUMPRODUCT(OFFSET(DD102,0,0,1,-DE106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-DE106))","v":0},{"$f":"SUMPRODUCT(OFFSET(DE102,0,0,1,-DF106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-DF106))","v":0},{"$f":"SUMPRODUCT(OFFSET(DF102,0,0,1,-DG106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-DG106))","v":0},{"$f":"SUMPRODUCT(OFFSET(DG102,0,0,1,-DH106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-DH106))","v":0},{"$f":"SUMPRODUCT(OFFSET(DH102,0,0,1,-DI106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-DI106))","v":0},{"$f":"SUMPRODUCT(OFFSET(DI102,0,0,1,-DJ106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-DJ106))","v":0},{"$f":"SUMPRODUCT(OFFSET(DJ102,0,0,1,-DK106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-DK106))","v":0},{"$f":"SUMPRODUCT(OFFSET(DK102,0,0,1,-DL106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-DL106))","v":0},{"$f":"SUMPRODUCT(OFFSET(DL102,0,0,1,-DM106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-DM106))","v":0},{"$f":"SUMPRODUCT(OFFSET(DM102,0,0,1,-DN106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-DN106))","v":0},{"$f":"SUMPRODUCT(OFFSET(DN102,0,0,1,-DO106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-DO106))","v":0},{"$f":"SUMPRODUCT(OFFSET(DO102,0,0,1,-DP106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-DP106))","v":0},{"$f":"SUMPRODUCT(OFFSET(DP102,0,0,1,-DQ106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-DQ106))","v":0},{"$f":"SUMPRODUCT(OFFSET(DQ102,0,0,1,-DR106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-DR106))","v":0},{"$f":"SUMPRODUCT(OFFSET(DR102,0,0,1,-DS106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-DS106))","v":0},{"$f":"SUMPRODUCT(OFFSET(DS102,0,0,1,-DT106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-DT106))","v":0},{"$f":"SUMPRODUCT(OFFSET(DT102,0,0,1,-DU106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-DU106))","v":0},{"$f":"SUMPRODUCT(OFFSET(DU102,0,0,1,-DV106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-DV106))","v":0},{"$f":"SUMPRODUCT(OFFSET(DV102,0,0,1,-DW106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-DW106))","v":0},{"$f":"SUMPRODUCT(OFFSET(DW102,0,0,1,-DX106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-DX106))","v":0},{"$f":"SUMPRODUCT(OFFSET(DX102,0,0,1,-DY106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-DY106))","v":0},{"$f":"SUMPRODUCT(OFFSET(DY102,0,0,1,-DZ106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-DZ106))","v":0},{"$f":"SUMPRODUCT(OFFSET(DZ102,0,0,1,-EA106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-EA106))","v":0},{"$f":"SUMPRODUCT(OFFSET(EA102,0,0,1,-EB106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-EB106))","v":0},{"$f":"SUMPRODUCT(OFFSET(EB102,0,0,1,-EC106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-EC106))","v":0},{"$f":"SUMPRODUCT(OFFSET(EC102,0,0,1,-ED106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-ED106))","v":0},{"$f":"SUMPRODUCT(OFFSET(ED102,0,0,1,-EE106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-EE106))","v":0},{"$f":"SUMPRODUCT(OFFSET(EE102,0,0,1,-EF106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-EF106))","v":0},{"$f":"SUMPRODUCT(OFFSET(EF102,0,0,1,-EG106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-EG106))","v":0},{"$f":"SUMPRODUCT(OFFSET(EG102,0,0,1,-EH106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-EH106))","v":0},{"$f":"SUMPRODUCT(OFFSET(EH102,0,0,1,-EI106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-EI106))","v":0},{"$f":"SUMPRODUCT(OFFSET(EI102,0,0,1,-EJ106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-EJ106))","v":0},{"$f":"SUMPRODUCT(OFFSET(EJ102,0,0,1,-EK106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-EK106))","v":0},{"$f":"SUMPRODUCT(OFFSET(EK102,0,0,1,-EL106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-EL106))","v":0},{"$f":"SUMPRODUCT(OFFSET(EL102,0,0,1,-EM106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-EM106))","v":0},{"$f":"SUMPRODUCT(OFFSET(EM102,0,0,1,-EN106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-EN106))","v":0},{"$f":"SUMPRODUCT(OFFSET(EN102,0,0,1,-EO106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-EO106))","v":0},{"$f":"SUMPRODUCT(OFFSET(EO102,0,0,1,-EP106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-EP106))","v":0},{"$f":"SUMPRODUCT(OFFSET(EP102,0,0,1,-EQ106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-EQ106))","v":0},{"$f":"SUMPRODUCT(OFFSET(EQ102,0,0,1,-ER106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-ER106))","v":0},{"$f":"SUMPRODUCT(OFFSET(ER102,0,0,1,-ES106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-ES106))","v":0},{"$f":"SUMPRODUCT(OFFSET(ES102,0,0,1,-ET106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-ET106))","v":0},{"$f":"SUMPRODUCT(OFFSET(ET102,0,0,1,-EU106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-EU106))","v":0},{"$f":"SUMPRODUCT(OFFSET(EU102,0,0,1,-EV106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-EV106))","v":0},{"$f":"SUMPRODUCT(OFFSET(EV102,0,0,1,-EW106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-EW106))","v":0},{"$f":"SUMPRODUCT(OFFSET(EW102,0,0,1,-EX106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-EX106))","v":0},{"$f":"SUMPRODUCT(OFFSET(EX102,0,0,1,-EY106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-EY106))","v":0},{"$f":"SUMPRODUCT(OFFSET(EY102,0,0,1,-EZ106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-EZ106))","v":0},{"$f":"SUMPRODUCT(OFFSET(EZ102,0,0,1,-FA106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-FA106))","v":0},{"$f":"SUMPRODUCT(OFFSET(FA102,0,0,1,-FB106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-FB106))","v":0},{"$f":"SUMPRODUCT(OFFSET(FB102,0,0,1,-FC106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-FC106))","v":0},{"$f":"SUMPRODUCT(OFFSET(FC102,0,0,1,-FD106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-FD106))","v":0},{"$f":"SUMPRODUCT(OFFSET(FD102,0,0,1,-FE106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-FE106))","v":0},{"$f":"SUMPRODUCT(OFFSET(FE102,0,0,1,-FF106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-FF106))","v":0},{"$f":"SUMPRODUCT(OFFSET(FF102,0,0,1,-FG106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-FG106))","v":0},{"$f":"SUMPRODUCT(OFFSET(FG102,0,0,1,-FH106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-FH106))","v":0},{"$f":"SUMPRODUCT(OFFSET(FH102,0,0,1,-FI106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-FI106))","v":0},{"$f":"SUMPRODUCT(OFFSET(FI102,0,0,1,-FJ106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-FJ106))","v":0},{"$f":"SUMPRODUCT(OFFSET(FJ102,0,0,1,-FK106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-FK106))","v":0},{"$f":"SUMPRODUCT(OFFSET(FK102,0,0,1,-FL106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-FL106))","v":0},{"$f":"SUMPRODUCT(OFFSET(FL102,0,0,1,-FM106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-FM106))","v":0},{"$f":"SUMPRODUCT(OFFSET(FM102,0,0,1,-FN106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-FN106))","v":0},{"$f":"SUMPRODUCT(OFFSET(FN102,0,0,1,-FO106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-FO106))","v":0},{"$f":"SUMPRODUCT(OFFSET(FO102,0,0,1,-FP106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-FP106))","v":0},{"$f":"SUMPRODUCT(OFFSET(FP102,0,0,1,-FQ106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-FQ106))","v":0},{"$f":"SUMPRODUCT(OFFSET(FQ102,0,0,1,-FR106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-FR106))","v":0},{"$f":"SUMPRODUCT(OFFSET(FR102,0,0,1,-FS106),OFFSET('Inputs - Tax'!$BQ$38,$F111,0,1,-FS106))","v":0}]
[null,null,"Applied","USD '000",{"$f":"INDEX('Inputs - Tax'!$F$6:$F$8,B92)","v":"MACRS"},null,{"$f":"MATCH(E112,Depreciation_list,0)","v":3},0,{"$f":"INDEX(I109:I111,$G$112,0)","v":0},{"$f":"INDEX(J109:J111,$G$112,0)","v":0},{"$f":"INDEX(K109:K111,$G$112,0)","v":0},{"$f":"INDEX(L109:L111,$G$112,0)","v":0},{"$f":"INDEX(M109:M111,$G$112,0)","v":0},{"$f":"INDEX(N109:N111,$G$112,0)","v":0},{"$f":"INDEX(O109:O111,$G$112,0)","v":0},{"$f":"INDEX(P109:P111,$G$112,0)","v":0},{"$f":"INDEX(Q109:Q111,$G$112,0)","v":0},{"$f":"INDEX(R109:R111,$G$112,0)","v":0},{"$f":"INDEX(S109:S111,$G$112,0)","v":0},{"$f":"INDEX(T109:T111,$G$112,0)","v":0},{"$f":"INDEX(U109:U111,$G$112,0)","v":0},{"$f":"INDEX(V109:V111,$G$112,0)","v":0},{"$f":"INDEX(W109:W111,$G$112,0)","v":0},{"$f":"INDEX(X109:X111,$G$112,0)","v":0},{"$f":"INDEX(Y109:Y111,$G$112,0)","v":0},{"$f":"INDEX(Z109:Z111,$G$112,0)","v":0},{"$f":"INDEX(AA109:AA111,$G$112,0)","v":0},{"$f":"INDEX(AB109:AB111,$G$112,0)","v":0},{"$f":"INDEX(AC109:AC111,$G$112,0)","v":0},{"$f":"INDEX(AD109:AD111,$G$112,0)","v":0},{"$f":"INDEX(AE109:AE111,$G$112,0)","v":0},{"$f":"INDEX(AF109:AF111,$G$112,0)","v":0},{"$f":"INDEX(AG109:AG111,$G$112,0)","v":0},{"$f":"INDEX(AH109:AH111,$G$112,0)","v":0},{"$f":"INDEX(AI109:AI111,$G$112,0)","v":0},{"$f":"INDEX(AJ109:AJ111,$G$112,0)","v":0},{"$f":"INDEX(AK109:AK111,$G$112,0)","v":0},{"$f":"INDEX(AL109:AL111,$G$112,0)","v":0},{"$f":"INDEX(AM109:AM111,$G$112,0)","v":0},{"$f":"INDEX(AN109:AN111,$G$112,0)","v":0},{"$f":"INDEX(AO109:AO111,$G$112,0)","v":0},{"$f":"INDEX(AP109:AP111,$G$112,0)","v":0},{"$f":"INDEX(AQ109:AQ111,$G$112,0)","v":0},{"$f":"INDEX(AR109:AR111,$G$112,0)","v":0},{"$f":"INDEX(AS109:AS111,$G$112,0)","v":0},{"$f":"INDEX(AT109:AT111,$G$112,0)","v":0},{"$f":"INDEX(AU109:AU111,$G$112,0)","v":0},{"$f":"INDEX(AV109:AV111,$G$112,0)","v":0},{"$f":"INDEX(AW109:AW111,$G$112,0)","v":0},{"$f":"INDEX(AX109:AX111,$G$112,0)","v":0},{"$f":"INDEX(AY109:AY111,$G$112,0)","v":0},{"$f":"INDEX(AZ109:AZ111,$G$112,0)","v":0},{"$f":"INDEX(BA109:BA111,$G$112,0)","v":0},{"$f":"INDEX(BB109:BB111,$G$112,0)","v":0},{"$f":"INDEX(BC109:BC111,$G$112,0)","v":0},{"$f":"INDEX(BD109:BD111,$G$112,0)","v":0},{"$f":"INDEX(BE109:BE111,$G$112,0)","v":0},{"$f":"INDEX(BF109:BF111,$G$112,0)","v":0},{"$f":"INDEX(BG109:BG111,$G$112,0)","v":0},{"$f":"INDEX(BH109:BH111,$G$112,0)","v":0},{"$f":"INDEX(BI109:BI111,$G$112,0)","v":0},{"$f":"INDEX(BJ109:BJ111,$G$112,0)","v":0},{"$f":"INDEX(BK109:BK111,$G$112,0)","v":0},{"$f":"INDEX(BL109:BL111,$G$112,0)","v":0},{"$f":"INDEX(BM109:BM111,$G$112,0)","v":0},{"$f":"INDEX(BN109:BN111,$G$112,0)","v":0},{"$f":"INDEX(BO109:BO111,$G$112,0)","v":0},{"$f":"INDEX(BP109:BP111,$G$112,0)","v":0},{"$f":"INDEX(BQ109:BQ111,$G$112,0)","v":0},{"$f":"INDEX(BR109:BR111,$G$112,0)","v":0},{"$f":"INDEX(BS109:BS111,$G$112,0)","v":0},{"$f":"INDEX(BT109:BT111,$G$112,0)","v":0},{"$f":"INDEX(BU109:BU111,$G$112,0)","v":0},{"$f":"INDEX(BV109:BV111,$G$112,0)","v":0},{"$f":"INDEX(BW109:BW111,$G$112,0)","v":0},{"$f":"INDEX(BX109:BX111,$G$112,0)","v":0},{"$f":"INDEX(BY109:BY111,$G$112,0)","v":0},{"$f":"INDEX(BZ109:BZ111,$G$112,0)","v":0},{"$f":"INDEX(CA109:CA111,$G$112,0)","v":0},{"$f":"INDEX(CB109:CB111,$G$112,0)","v":0},{"$f":"INDEX(CC109:CC111,$G$112,0)","v":0},{"$f":"INDEX(CD109:CD111,$G$112,0)","v":0},{"$f":"INDEX(CE109:CE111,$G$112,0)","v":0},{"$f":"INDEX(CF109:CF111,$G$112,0)","v":0},{"$f":"INDEX(CG109:CG111,$G$112,0)","v":0},{"$f":"INDEX(CH109:CH111,$G$112,0)","v":0},{"$f":"INDEX(CI109:CI111,$G$112,0)","v":0},{"$f":"INDEX(CJ109:CJ111,$G$112,0)","v":0},{"$f":"INDEX(CK109:CK111,$G$112,0)","v":0},{"$f":"INDEX(CL109:CL111,$G$112,0)","v":0},{"$f":"INDEX(CM109:CM111,$G$112,0)","v":0},{"$f":"INDEX(CN109:CN111,$G$112,0)","v":0},{"$f":"INDEX(CO109:CO111,$G$112,0)","v":0},{"$f":"INDEX(CP109:CP111,$G$112,0)","v":0},{"$f":"INDEX(CQ109:CQ111,$G$112,0)","v":0},{"$f":"INDEX(CR109:CR111,$G$112,0)","v":0},{"$f":"INDEX(CS109:CS111,$G$112,0)","v":0},{"$f":"INDEX(CT109:CT111,$G$112,0)","v":0},{"$f":"INDEX(CU109:CU111,$G$112,0)","v":0},{"$f":"INDEX(CV109:CV111,$G$112,0)","v":0},{"$f":"INDEX(CW109:CW111,$G$112,0)","v":0},{"$f":"INDEX(CX109:CX111,$G$112,0)","v":0},{"$f":"INDEX(CY109:CY111,$G$112,0)","v":0},{"$f":"INDEX(CZ109:CZ111,$G$112,0)","v":0},{"$f":"INDEX(DA109:DA111,$G$112,0)","v":0},{"$f":"INDEX(DB109:DB111,$G$112,0)","v":0},{"$f":"INDEX(DC109:DC111,$G$112,0)","v":0},{"$f":"INDEX(DD109:DD111,$G$112,0)","v":0},{"$f":"INDEX(DE109:DE111,$G$112,0)","v":0},{"$f":"INDEX(DF109:DF111,$G$112,0)","v":0},{"$f":"INDEX(DG109:DG111,$G$112,0)","v":0},{"$f":"INDEX(DH109:DH111,$G$112,0)","v":0},{"$f":"INDEX(DI109:DI111,$G$112,0)","v":0},{"$f":"INDEX(DJ109:DJ111,$G$112,0)","v":0},{"$f":"INDEX(DK109:DK111,$G$112,0)","v":0},{"$f":"INDEX(DL109:DL111,$G$112,0)","v":0},{"$f":"INDEX(DM109:DM111,$G$112,0)","v":0},{"$f":"INDEX(DN109:DN111,$G$112,0)","v":0},{"$f":"INDEX(DO109:DO111,$G$112,0)","v":0},{"$f":"INDEX(DP109:DP111,$G$112,0)","v":0},{"$f":"INDEX(DQ109:DQ111,$G$112,0)","v":0},{"$f":"INDEX(DR109:DR111,$G$112,0)","v":0},{"$f":"INDEX(DS109:DS111,$G$112,0)","v":0},{"$f":"INDEX(DT109:DT111,$G$112,0)","v":0},{"$f":"INDEX(DU109:DU111,$G$112,0)","v":0},{"$f":"INDEX(DV109:DV111,$G$112,0)","v":0},{"$f":"INDEX(DW109:DW111,$G$112,0)","v":0},{"$f":"INDEX(DX109:DX111,$G$112,0)","v":0},{"$f":"INDEX(DY109:DY111,$G$112,0)","v":0},{"$f":"INDEX(DZ109:DZ111,$G$112,0)","v":0},{"$f":"INDEX(EA109:EA111,$G$112,0)","v":0},{"$f":"INDEX(EB109:EB111,$G$112,0)","v":0},{"$f":"INDEX(EC109:EC111,$G$112,0)","v":0},{"$f":"INDEX(ED109:ED111,$G$112,0)","v":0},{"$f":"INDEX(EE109:EE111,$G$112,0)","v":0},{"$f":"INDEX(EF109:EF111,$G$112,0)","v":0},{"$f":"INDEX(EG109:EG111,$G$112,0)","v":0},{"$f":"INDEX(EH109:EH111,$G$112,0)","v":0},{"$f":"INDEX(EI109:EI111,$G$112,0)","v":0},{"$f":"INDEX(EJ109:EJ111,$G$112,0)","v":0},{"$f":"INDEX(EK109:EK111,$G$112,0)","v":0},{"$f":"INDEX(EL109:EL111,$G$112,0)","v":0},{"$f":"INDEX(EM109:EM111,$G$112,0)","v":0},{"$f":"INDEX(EN109:EN111,$G$112,0)","v":0},{"$f":"INDEX(EO109:EO111,$G$112,0)","v":0},{"$f":"INDEX(EP109:EP111,$G$112,0)","v":0},{"$f":"INDEX(EQ109:EQ111,$G$112,0)","v":0},{"$f":"INDEX(ER109:ER111,$G$112,0)","v":0},{"$f":"INDEX(ES109:ES111,$G$112,0)","v":0},{"$f":"INDEX(ET109:ET111,$G$112,0)","v":0},{"$f":"INDEX(EU109:EU111,$G$112,0)","v":0},{"$f":"INDEX(EV109:EV111,$G$112,0)","v":0},{"$f":"INDEX(EW109:EW111,$G$112,0)","v":0},{"$f":"INDEX(EX109:EX111,$G$112,0)","v":0},{"$f":"INDEX(EY109:EY111,$G$112,0)","v":0},{"$f":"INDEX(EZ109:EZ111,$G$112,0)","v":0},{"$f":"INDEX(FA109:FA111,$G$112,0)","v":0},{"$f":"INDEX(FB109:FB111,$G$112,0)","v":0},{"$f":"INDEX(FC109:FC111,$G$112,0)","v":0},{"$f":"INDEX(FD109:FD111,$G$112,0)","v":0},{"$f":"INDEX(FE109:FE111,$G$112,0)","v":0},{"$f":"INDEX(FF109:FF111,$G$112,0)","v":0},{"$f":"INDEX(FG109:FG111,$G$112,0)","v":0},{"$f":"INDEX(FH109:FH111,$G$112,0)","v":0},{"$f":"INDEX(FI109:FI111,$G$112,0)","v":0},{"$f":"INDEX(FJ109:FJ111,$G$112,0)","v":0},{"$f":"INDEX(FK109:FK111,$G$112,0)","v":0},{"$f":"INDEX(FL109:FL111,$G$112,0)","v":0},{"$f":"INDEX(FM109:FM111,$G$112,0)","v":0},{"$f":"INDEX(FN109:FN111,$G$112,0)","v":0},{"$f":"INDEX(FO109:FO111,$G$112,0)","v":0},{"$f":"INDEX(FP109:FP111,$G$112,0)","v":0},{"$f":"INDEX(FQ109:FQ111,$G$112,0)","v":0},{"$f":"INDEX(FR109:FR111,$G$112,0)","v":0},{"$f":"INDEX(FS109:FS111,$G$112,0)","v":0}]
[]
[null,2,{"$f":"INDEX($C$19:$C$21,B114)","v":"Short term"}]
[null,null,"Account"]
[null,null,"Balance b/f","USD '000",null,null,null,null,{"$f":"H119","v":0},{"$f":"I119","v":0},{"$f":"J119","v":0},{"$f":"K119","v":0},{"$f":"L119","v":0},{"$f":"M119","v":0},{"$f":"N119","v":0},{"$f":"O119","v":0},{"$f":"P119","v":0},{"$f":"Q119","v":0},{"$f":"R119","v":0},{"$f":"S119","v":0},{"$f":"T119","v":0},{"$f":"U119","v":0},{"$f":"V119","v":0},{"$f":"W119","v":0},{"$f":"X119","v":0},{"$f":"Y119","v":0},{"$f":"Z119","v":0},{"$f":"AA119","v":0},{"$f":"AB119","v":0},{"$f":"AC119","v":0},{"$f":"AD119","v":0},{"$f":"AE119","v":0},{"$f":"AF119","v":0},{"$f":"AG119","v":0},{"$f":"AH119","v":0},{"$f":"AI119","v":0},{"$f":"AJ119","v":0},{"$f":"AK119","v":0},{"$f":"AL119","v":0},{"$f":"AM119","v":0},{"$f":"AN119","v":0},{"$f":"AO119","v":0},{"$f":"AP119","v":0},{"$f":"AQ119","v":0},{"$f":"AR119","v":0},{"$f":"AS119","v":0},{"$f":"AT119","v":0},{"$f":"AU119","v":0},{"$f":"AV119","v":0},{"$f":"AW119","v":0},{"$f":"AX119","v":0},{"$f":"AY119","v":0},{"$f":"AZ119","v":0},{"$f":"BA119","v":0},{"$f":"BB119","v":0},{"$f":"BC119","v":0},{"$f":"BD119","v":0},{"$f":"BE119","v":0},{"$f":"BF119","v":0},{"$f":"BG119","v":0},{"$f":"BH119","v":0},{"$f":"BI119","v":0},{"$f":"BJ119","v":0},{"$f":"BK119","v":0},{"$f":"BL119","v":0},{"$f":"BM119","v":0},{"$f":"BN119","v":0},{"$f":"BO119","v":0},{"$f":"BP119","v":0},{"$f":"BQ119","v":0},{"$f":"BR119","v":0},{"$f":"BS119","v":0},{"$f":"BT119","v":0},{"$f":"BU119","v":0},{"$f":"BV119","v":0},{"$f":"BW119","v":0},{"$f":"BX119","v":0},{"$f":"BY119","v":0},{"$f":"BZ119","v":0},{"$f":"CA119","v":0},{"$f":"CB119","v":0},{"$f":"CC119","v":0},{"$f":"CD119","v":0},{"$f":"CE119","v":0},{"$f":"CF119","v":0},{"$f":"CG119","v":0},{"$f":"CH119","v":0},{"$f":"CI119","v":0},{"$f":"CJ119","v":0},{"$f":"CK119","v":0},{"$f":"CL119","v":0},{"$f":"CM119","v":0},{"$f":"CN119","v":0},{"$f":"CO119","v":0},{"$f":"CP119","v":0},{"$f":"CQ119","v":0},{"$f":"CR119","v":0},{"$f":"CS119","v":0},{"$f":"CT119","v":0},{"$f":"CU119","v":0},{"$f":"CV119","v":0},{"$f":"CW119","v":0},{"$f":"CX119","v":0},{"$f":"CY119","v":0},{"$f":"CZ119","v":0},{"$f":"DA119","v":0},{"$f":"DB119","v":0},{"$f":"DC119","v":0},{"$f":"DD119","v":0},{"$f":"DE119","v":0},{"$f":"DF119","v":0},{"$f":"DG119","v":0},{"$f":"DH119","v":0},{"$f":"DI119","v":0},{"$f":"DJ119","v":0},{"$f":"DK119","v":0},{"$f":"DL119","v":0},{"$f":"DM119","v":0},{"$f":"DN119","v":0},{"$f":"DO119","v":0},{"$f":"DP119","v":0},{"$f":"DQ119","v":0},{"$f":"DR119","v":0},{"$f":"DS119","v":0},{"$f":"DT119","v":0},{"$f":"DU119","v":0},{"$f":"DV119","v":0},{"$f":"DW119","v":0},{"$f":"DX119","v":0},{"$f":"DY119","v":0},{"$f":"DZ119","v":0},{"$f":"EA119","v":0},{"$f":"EB119","v":0},{"$f":"EC119","v":0},{"$f":"ED119","v":0},{"$f":"EE119","v":0},{"$f":"EF119","v":0},{"$f":"EG119","v":0},{"$f":"EH119","v":0},{"$f":"EI119","v":0},{"$f":"EJ119","v":0},{"$f":"EK119","v":0},{"$f":"EL119","v":0},{"$f":"EM119","v":0},{"$f":"EN119","v":0},{"$f":"EO119","v":0},{"$f":"EP119","v":0},{"$f":"EQ119","v":0},{"$f":"ER119","v":0},{"$f":"ES119","v":0},{"$f":"ET119","v":0},{"$f":"EU119","v":0},{"$f":"EV119","v":0},{"$f":"EW119","v":0},{"$f":"EX119","v":0},{"$f":"EY119","v":0},{"$f":"EZ119","v":0},{"$f":"FA119","v":0},{"$f":"FB119","v":0},{"$f":"FC119","v":0},{"$f":"FD119","v":0},{"$f":"FE119","v":0},{"$f":"FF119","v":0},{"$f":"FG119","v":0},{"$f":"FH119","v":0},{"$f":"FI119","v":0},{"$f":"FJ119","v":0},{"$f":"FK119","v":0},{"$f":"FL119","v":0},{"$f":"FM119","v":0},{"$f":"FN119","v":0},{"$f":"FO119","v":0},{"$f":"FP119","v":0},{"$f":"FQ119","v":0},{"$f":"FR119","v":0}]
[null,null,"Additions","USD '000",null,null,null,{"$f":"SUM(I117:FS117)","v":0},{"$f":"SUM(I122:I123)","v":0},{"$f":"SUM(J122:J123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV122:BV123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH122:EH123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation & write-off","USD '000",null,null,null,{"$f":"SUM(I118:FS118)","v":0},{"$f":"-IF(I$30=1,SUM(I116:I117),I134)*I$6","v":0},{"$f":"-IF(J$30=1,SUM(J116:J117),J134)*J$6","v":0},{"$f":"-IF(K$30=1,SUM(K116:K117),K134)*K$6","v":0},{"$f":"-IF(L$30=1,SUM(L116:L117),L134)*L$6","v":0},{"$f":"-IF(M$30=1,SUM(M116:M117),M134)*M$6","v":0},{"$f":"-IF(N$30=1,SUM(N116:N117),N134)*N$6","v":0},{"$f":"-IF(O$30=1,SUM(O116:O117),O134)*O$6","v":0},{"$f":"-IF(P$30=1,SUM(P116:P117),P134)*P$6","v":0},{"$f":"-IF(Q$30=1,SUM(Q116:Q117),Q134)*Q$6","v":0},{"$f":"-IF(R$30=1,SUM(R116:R117),R134)*R$6","v":0},{"$f":"-IF(S$30=1,SUM(S116:S117),S134)*S$6","v":0},{"$f":"-IF(T$30=1,SUM(T116:T117),T134)*T$6","v":0},{"$f":"-IF(U$30=1,SUM(U116:U117),U134)*U$6","v":0},{"$f":"-IF(V$30=1,SUM(V116:V117),V134)*V$6","v":0},{"$f":"-IF(W$30=1,SUM(W116:W117),W134)*W$6","v":0},{"$f":"-IF(X$30=1,SUM(X116:X117),X134)*X$6","v":0},{"$f":"-IF(Y$30=1,SUM(Y116:Y117),Y134)*Y$6","v":0},{"$f":"-IF(Z$30=1,SUM(Z116:Z117),Z134)*Z$6","v":0},{"$f":"-IF(AA$30=1,SUM(AA116:AA117),AA134)*AA$6","v":0},{"$f":"-IF(AB$30=1,SUM(AB116:AB117),AB134)*AB$6","v":0},{"$f":"-IF(AC$30=1,SUM(AC116:AC117),AC134)*AC$6","v":0},{"$f":"-IF(AD$30=1,SUM(AD116:AD117),AD134)*AD$6","v":0},{"$f":"-IF(AE$30=1,SUM(AE116:AE117),AE134)*AE$6","v":0},{"$f":"-IF(AF$30=1,SUM(AF116:AF117),AF134)*AF$6","v":0},{"$f":"-IF(AG$30=1,SUM(AG116:AG117),AG134)*AG$6","v":0},{"$f":"-IF(AH$30=1,SUM(AH116:AH117),AH134)*AH$6","v":0},{"$f":"-IF(AI$30=1,SUM(AI116:AI117),AI134)*AI$6","v":0},{"$f":"-IF(AJ$30=1,SUM(AJ116:AJ117),AJ134)*AJ$6","v":0},{"$f":"-IF(AK$30=1,SUM(AK116:AK117),AK134)*AK$6","v":0},{"$f":"-IF(AL$30=1,SUM(AL116:AL117),AL134)*AL$6","v":0},{"$f":"-IF(AM$30=1,SUM(AM116:AM117),AM134)*AM$6","v":0},{"$f":"-IF(AN$30=1,SUM(AN116:AN117),AN134)*AN$6","v":0},{"$f":"-IF(AO$30=1,SUM(AO116:AO117),AO134)*AO$6","v":0},{"$f":"-IF(AP$30=1,SUM(AP116:AP117),AP134)*AP$6","v":0},{"$f":"-IF(AQ$30=1,SUM(AQ116:AQ117),AQ134)*AQ$6","v":0},{"$f":"-IF(AR$30=1,SUM(AR116:AR117),AR134)*AR$6","v":0},{"$f":"-IF(AS$30=1,SUM(AS116:AS117),AS134)*AS$6","v":0},{"$f":"-IF(AT$30=1,SUM(AT116:AT117),AT134)*AT$6","v":0},{"$f":"-IF(AU$30=1,SUM(AU116:AU117),AU134)*AU$6","v":0},{"$f":"-IF(AV$30=1,SUM(AV116:AV117),AV134)*AV$6","v":0},{"$f":"-IF(AW$30=1,SUM(AW116:AW117),AW134)*AW$6","v":0},{"$f":"-IF(AX$30=1,SUM(AX116:AX117),AX134)*AX$6","v":0},{"$f":"-IF(AY$30=1,SUM(AY116:AY117),AY134)*AY$6","v":0},{"$f":"-IF(AZ$30=1,SUM(AZ116:AZ117),AZ134)*AZ$6","v":0},{"$f":"-IF(BA$30=1,SUM(BA116:BA117),BA134)*BA$6","v":0},{"$f":"-IF(BB$30=1,SUM(BB116:BB117),BB134)*BB$6","v":0},{"$f":"-IF(BC$30=1,SUM(BC116:BC117),BC134)*BC$6","v":0},{"$f":"-IF(BD$30=1,SUM(BD116:BD117),BD134)*BD$6","v":0},{"$f":"-IF(BE$30=1,SUM(BE116:BE117),BE134)*BE$6","v":0},{"$f":"-IF(BF$30=1,SUM(BF116:BF117),BF134)*BF$6","v":0},{"$f":"-IF(BG$30=1,SUM(BG116:BG117),BG134)*BG$6","v":0},{"$f":"-IF(BH$30=1,SUM(BH116:BH117),BH134)*BH$6","v":0},{"$f":"-IF(BI$30=1,SUM(BI116:BI117),BI134)*BI$6","v":0},{"$f":"-IF(BJ$30=1,SUM(BJ116:BJ117),BJ134)*BJ$6","v":0},{"$f":"-IF(BK$30=1,SUM(BK116:BK117),BK134)*BK$6","v":0},{"$f":"-IF(BL$30=1,SUM(BL116:BL117),BL134)*BL$6","v":0},{"$f":"-IF(BM$30=1,SUM(BM116:BM117),BM134)*BM$6","v":0},{"$f":"-IF(BN$30=1,SUM(BN116:BN117),BN134)*BN$6","v":0},{"$f":"-IF(BO$30=1,SUM(BO116:BO117),BO134)*BO$6","v":0},{"$f":"-IF(BP$30=1,SUM(BP116:BP117),BP134)*BP$6","v":0},{"$f":"-IF(BQ$30=1,SUM(BQ116:BQ117),BQ134)*BQ$6","v":0},{"$f":"-IF(BR$30=1,SUM(BR116:BR117),BR134)*BR$6","v":0},{"$f":"-IF(BS$30=1,SUM(BS116:BS117),BS134)*BS$6","v":0},{"$f":"-IF(BT$30=1,SUM(BT116:BT117),BT134)*BT$6","v":0},{"$f":"-IF(BU$30=1,SUM(BU116:BU117),BU134)*BU$6","v":0},{"$f":"-IF(BV$30=1,SUM(BV116:BV117),BV134)*BV$6","v":0},{"$f":"-IF(BW$30=1,SUM(BW116:BW117),BW134)*BW$6","v":0},{"$f":"-IF(BX$30=1,SUM(BX116:BX117),BX134)*BX$6","v":0},{"$f":"-IF(BY$30=1,SUM(BY116:BY117),BY134)*BY$6","v":0},{"$f":"-IF(BZ$30=1,SUM(BZ116:BZ117),BZ134)*BZ$6","v":0},{"$f":"-IF(CA$30=1,SUM(CA116:CA117),CA134)*CA$6","v":0},{"$f":"-IF(CB$30=1,SUM(CB116:CB117),CB134)*CB$6","v":0},{"$f":"-IF(CC$30=1,SUM(CC116:CC117),CC134)*CC$6","v":0},{"$f":"-IF(CD$30=1,SUM(CD116:CD117),CD134)*CD$6","v":0},{"$f":"-IF(CE$30=1,SUM(CE116:CE117),CE134)*CE$6","v":0},{"$f":"-IF(CF$30=1,SUM(CF116:CF117),CF134)*CF$6","v":0},{"$f":"-IF(CG$30=1,SUM(CG116:CG117),CG134)*CG$6","v":0},{"$f":"-IF(CH$30=1,SUM(CH116:CH117),CH134)*CH$6","v":0},{"$f":"-IF(CI$30=1,SUM(CI116:CI117),CI134)*CI$6","v":0},{"$f":"-IF(CJ$30=1,SUM(CJ116:CJ117),CJ134)*CJ$6","v":0},{"$f":"-IF(CK$30=1,SUM(CK116:CK117),CK134)*CK$6","v":0},{"$f":"-IF(CL$30=1,SUM(CL116:CL117),CL134)*CL$6","v":0},{"$f":"-IF(CM$30=1,SUM(CM116:CM117),CM134)*CM$6","v":0},{"$f":"-IF(CN$30=1,SUM(CN116:CN117),CN134)*CN$6","v":0},{"$f":"-IF(CO$30=1,SUM(CO116:CO117),CO134)*CO$6","v":0},{"$f":"-IF(CP$30=1,SUM(CP116:CP117),CP134)*CP$6","v":0},{"$f":"-IF(CQ$30=1,SUM(CQ116:CQ117),CQ134)*CQ$6","v":0},{"$f":"-IF(CR$30=1,SUM(CR116:CR117),CR134)*CR$6","v":0},{"$f":"-IF(CS$30=1,SUM(CS116:CS117),CS134)*CS$6","v":0},{"$f":"-IF(CT$30=1,SUM(CT116:CT117),CT134)*CT$6","v":0},{"$f":"-IF(CU$30=1,SUM(CU116:CU117),CU134)*CU$6","v":0},{"$f":"-IF(CV$30=1,SUM(CV116:CV117),CV134)*CV$6","v":0},{"$f":"-IF(CW$30=1,SUM(CW116:CW117),CW134)*CW$6","v":0},{"$f":"-IF(CX$30=1,SUM(CX116:CX117),CX134)*CX$6","v":0},{"$f":"-IF(CY$30=1,SUM(CY116:CY117),CY134)*CY$6","v":0},{"$f":"-IF(CZ$30=1,SUM(CZ116:CZ117),CZ134)*CZ$6","v":0},{"$f":"-IF(DA$30=1,SUM(DA116:DA117),DA134)*DA$6","v":0},{"$f":"-IF(DB$30=1,SUM(DB116:DB117),DB134)*DB$6","v":0},{"$f":"-IF(DC$30=1,SUM(DC116:DC117),DC134)*DC$6","v":0},{"$f":"-IF(DD$30=1,SUM(DD116:DD117),DD134)*DD$6","v":0},{"$f":"-IF(DE$30=1,SUM(DE116:DE117),DE134)*DE$6","v":0},{"$f":"-IF(DF$30=1,SUM(DF116:DF117),DF134)*DF$6","v":0},{"$f":"-IF(DG$30=1,SUM(DG116:DG117),DG134)*DG$6","v":0},{"$f":"-IF(DH$30=1,SUM(DH116:DH117),DH134)*DH$6","v":0},{"$f":"-IF(DI$30=1,SUM(DI116:DI117),DI134)*DI$6","v":0},{"$f":"-IF(DJ$30=1,SUM(DJ116:DJ117),DJ134)*DJ$6","v":0},{"$f":"-IF(DK$30=1,SUM(DK116:DK117),DK134)*DK$6","v":0},{"$f":"-IF(DL$30=1,SUM(DL116:DL117),DL134)*DL$6","v":0},{"$f":"-IF(DM$30=1,SUM(DM116:DM117),DM134)*DM$6","v":0},{"$f":"-IF(DN$30=1,SUM(DN116:DN117),DN134)*DN$6","v":0},{"$f":"-IF(DO$30=1,SUM(DO116:DO117),DO134)*DO$6","v":0},{"$f":"-IF(DP$30=1,SUM(DP116:DP117),DP134)*DP$6","v":0},{"$f":"-IF(DQ$30=1,SUM(DQ116:DQ117),DQ134)*DQ$6","v":0},{"$f":"-IF(DR$30=1,SUM(DR116:DR117),DR134)*DR$6","v":0},{"$f":"-IF(DS$30=1,SUM(DS116:DS117),DS134)*DS$6","v":0},{"$f":"-IF(DT$30=1,SUM(DT116:DT117),DT134)*DT$6","v":0},{"$f":"-IF(DU$30=1,SUM(DU116:DU117),DU134)*DU$6","v":0},{"$f":"-IF(DV$30=1,SUM(DV116:DV117),DV134)*DV$6","v":0},{"$f":"-IF(DW$30=1,SUM(DW116:DW117),DW134)*DW$6","v":0},{"$f":"-IF(DX$30=1,SUM(DX116:DX117),DX134)*DX$6","v":0},{"$f":"-IF(DY$30=1,SUM(DY116:DY117),DY134)*DY$6","v":0},{"$f":"-IF(DZ$30=1,SUM(DZ116:DZ117),DZ134)*DZ$6","v":0},{"$f":"-IF(EA$30=1,SUM(EA116:EA117),EA134)*EA$6","v":0},{"$f":"-IF(EB$30=1,SUM(EB116:EB117),EB134)*EB$6","v":0},{"$f":"-IF(EC$30=1,SUM(EC116:EC117),EC134)*EC$6","v":0},{"$f":"-IF(ED$30=1,SUM(ED116:ED117),ED134)*ED$6","v":0},{"$f":"-IF(EE$30=1,SUM(EE116:EE117),EE134)*EE$6","v":0},{"$f":"-IF(EF$30=1,SUM(EF116:EF117),EF134)*EF$6","v":0},{"$f":"-IF(EG$30=1,SUM(EG116:EG117),EG134)*EG$6","v":0},{"$f":"-IF(EH$30=1,SUM(EH116:EH117),EH134)*EH$6","v":0},{"$f":"-IF(EI$30=1,SUM(EI116:EI117),EI134)*EI$6","v":0},{"$f":"-IF(EJ$30=1,SUM(EJ116:EJ117),EJ134)*EJ$6","v":0},{"$f":"-IF(EK$30=1,SUM(EK116:EK117),EK134)*EK$6","v":0},{"$f":"-IF(EL$30=1,SUM(EL116:EL117),EL134)*EL$6","v":0},{"$f":"-IF(EM$30=1,SUM(EM116:EM117),EM134)*EM$6","v":0},{"$f":"-IF(EN$30=1,SUM(EN116:EN117),EN134)*EN$6","v":0},{"$f":"-IF(EO$30=1,SUM(EO116:EO117),EO134)*EO$6","v":0},{"$f":"-IF(EP$30=1,SUM(EP116:EP117),EP134)*EP$6","v":0},{"$f":"-IF(EQ$30=1,SUM(EQ116:EQ117),EQ134)*EQ$6","v":0},{"$f":"-IF(ER$30=1,SUM(ER116:ER117),ER134)*ER$6","v":0},{"$f":"-IF(ES$30=1,SUM(ES116:ES117),ES134)*ES$6","v":0},{"$f":"-IF(ET$30=1,SUM(ET116:ET117),ET134)*ET$6","v":0},{"$f":"-IF(EU$30=1,SUM(EU116:EU117),EU134)*EU$6","v":0},{"$f":"-IF(EV$30=1,SUM(EV116:EV117),EV134)*EV$6","v":0},{"$f":"-IF(EW$30=1,SUM(EW116:EW117),EW134)*EW$6","v":0},{"$f":"-IF(EX$30=1,SUM(EX116:EX117),EX134)*EX$6","v":0},{"$f":"-IF(EY$30=1,SUM(EY116:EY117),EY134)*EY$6","v":0},{"$f":"-IF(EZ$30=1,SUM(EZ116:EZ117),EZ134)*EZ$6","v":0},{"$f":"-IF(FA$30=1,SUM(FA116:FA117),FA134)*FA$6","v":0},{"$f":"-IF(FB$30=1,SUM(FB116:FB117),FB134)*FB$6","v":0},{"$f":"-IF(FC$30=1,SUM(FC116:FC117),FC134)*FC$6","v":0},{"$f":"-IF(FD$30=1,SUM(FD116:FD117),FD134)*FD$6","v":0},{"$f":"-IF(FE$30=1,SUM(FE116:FE117),FE134)*FE$6","v":0},{"$f":"-IF(FF$30=1,SUM(FF116:FF117),FF134)*FF$6","v":0},{"$f":"-IF(FG$30=1,SUM(FG116:FG117),FG134)*FG$6","v":0},{"$f":"-IF(FH$30=1,SUM(FH116:FH117),FH134)*FH$6","v":0},{"$f":"-IF(FI$30=1,SUM(FI116:FI117),FI134)*FI$6","v":0},{"$f":"-IF(FJ$30=1,SUM(FJ116:FJ117),FJ134)*FJ$6","v":0},{"$f":"-IF(FK$30=1,SUM(FK116:FK117),FK134)*FK$6","v":0},{"$f":"-IF(FL$30=1,SUM(FL116:FL117),FL134)*FL$6","v":0},{"$f":"-IF(FM$30=1,SUM(FM116:FM117),FM134)*FM$6","v":0},{"$f":"-IF(FN$30=1,SUM(FN116:FN117),FN134)*FN$6","v":0},{"$f":"-IF(FO$30=1,SUM(FO116:FO117),FO134)*FO$6","v":0},{"$f":"-IF(FP$30=1,SUM(FP116:FP117),FP134)*FP$6","v":0},{"$f":"-IF(FQ$30=1,SUM(FQ116:FQ117),FQ134)*FQ$6","v":0},{"$f":"-IF(FR$30=1,SUM(FR116:FR117),FR134)*FR$6","v":0},{"$f":"-IF(FS$30=1,SUM(FS116:FS117),FS134)*FS$6","v":0}]
[null,null,"Balance c/f","USD '000",null,null,null,null,{"$f":"SUM(I116:I118)","v":0},{"$f":"SUM(J116:J118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV116:BV118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH116:EH118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Additions"]
[null,null,"Construction","USD '000",null,null,null,{"$f":"SUM(I122:FS122)","v":0},{"$f":"INDEX(I$19:I$21,$B114)","v":0},{"$f":"INDEX(J$19:J$21,$B114)","v":0},{"$f":"INDEX(K$19:K$21,$B114)","v":0},{"$f":"INDEX(L$19:L$21,$B114)","v":0},{"$f":"INDEX(M$19:M$21,$B114)","v":0},{"$f":"INDEX(N$19:N$21,$B114)","v":0},{"$f":"INDEX(O$19:O$21,$B114)","v":0},{"$f":"INDEX(P$19:P$21,$B114)","v":0},{"$f":"INDEX(Q$19:Q$21,$B114)","v":0},{"$f":"INDEX(R$19:R$21,$B114)","v":0},{"$f":"INDEX(S$19:S$21,$B114)","v":0},{"$f":"INDEX(T$19:T$21,$B114)","v":0},{"$f":"INDEX(U$19:U$21,$B114)","v":0},{"$f":"INDEX(V$19:V$21,$B114)","v":0},{"$f":"INDEX(W$19:W$21,$B114)","v":0},{"$f":"INDEX(X$19:X$21,$B114)","v":0},{"$f":"INDEX(Y$19:Y$21,$B114)","v":0},{"$f":"INDEX(Z$19:Z$21,$B114)","v":0},{"$f":"INDEX(AA$19:AA$21,$B114)","v":0},{"$f":"INDEX(AB$19:AB$21,$B114)","v":0},{"$f":"INDEX(AC$19:AC$21,$B114)","v":0},{"$f":"INDEX(AD$19:AD$21,$B114)","v":0},{"$f":"INDEX(AE$19:AE$21,$B114)","v":0},{"$f":"INDEX(AF$19:AF$21,$B114)","v":0},{"$f":"INDEX(AG$19:AG$21,$B114)","v":0},{"$f":"INDEX(AH$19:AH$21,$B114)","v":0},{"$f":"INDEX(AI$19:AI$21,$B114)","v":0},{"$f":"INDEX(AJ$19:AJ$21,$B114)","v":0},{"$f":"INDEX(AK$19:AK$21,$B114)","v":0},{"$f":"INDEX(AL$19:AL$21,$B114)","v":0},{"$f":"INDEX(AM$19:AM$21,$B114)","v":0},{"$f":"INDEX(AN$19:AN$21,$B114)","v":0},{"$f":"INDEX(AO$19:AO$21,$B114)","v":0},{"$f":"INDEX(AP$19:AP$21,$B114)","v":0},{"$f":"INDEX(AQ$19:AQ$21,$B114)","v":0},{"$f":"INDEX(AR$19:AR$21,$B114)","v":0},{"$f":"INDEX(AS$19:AS$21,$B114)","v":0},{"$f":"INDEX(AT$19:AT$21,$B114)","v":0},{"$f":"INDEX(AU$19:AU$21,$B114)","v":0},{"$f":"INDEX(AV$19:AV$21,$B114)","v":0},{"$f":"INDEX(AW$19:AW$21,$B114)","v":0},{"$f":"INDEX(AX$19:AX$21,$B114)","v":0},{"$f":"INDEX(AY$19:AY$21,$B114)","v":0},{"$f":"INDEX(AZ$19:AZ$21,$B114)","v":0},{"$f":"INDEX(BA$19:BA$21,$B114)","v":0},{"$f":"INDEX(BB$19:BB$21,$B114)","v":0},{"$f":"INDEX(BC$19:BC$21,$B114)","v":0},{"$f":"INDEX(BD$19:BD$21,$B114)","v":0},{"$f":"INDEX(BE$19:BE$21,$B114)","v":0},{"$f":"INDEX(BF$19:BF$21,$B114)","v":0},{"$f":"INDEX(BG$19:BG$21,$B114)","v":0},{"$f":"INDEX(BH$19:BH$21,$B114)","v":0},{"$f":"INDEX(BI$19:BI$21,$B114)","v":0},{"$f":"INDEX(BJ$19:BJ$21,$B114)","v":0},{"$f":"INDEX(BK$19:BK$21,$B114)","v":0},{"$f":"INDEX(BL$19:BL$21,$B114)","v":0},{"$f":"INDEX(BM$19:BM$21,$B114)","v":0},{"$f":"INDEX(BN$19:BN$21,$B114)","v":0},{"$f":"INDEX(BO$19:BO$21,$B114)","v":0},{"$f":"INDEX(BP$19:BP$21,$B114)","v":0},{"$f":"INDEX(BQ$19:BQ$21,$B114)","v":0},{"$f":"INDEX(BR$19:BR$21,$B114)","v":0},{"$f":"INDEX(BS$19:BS$21,$B114)","v":0},{"$f":"INDEX(BT$19:BT$21,$B114)","v":0},{"$f":"INDEX(BU$19:BU$21,$B114)","v":0},{"$f":"INDEX(BV$19:BV$21,$B114)","v":0},{"$f":"INDEX(BW$19:BW$21,$B114)","v":0},{"$f":"INDEX(BX$19:BX$21,$B114)","v":0},{"$f":"INDEX(BY$19:BY$21,$B114)","v":0},{"$f":"INDEX(BZ$19:BZ$21,$B114)","v":0},{"$f":"INDEX(CA$19:CA$21,$B114)","v":0},{"$f":"INDEX(CB$19:CB$21,$B114)","v":0},{"$f":"INDEX(CC$19:CC$21,$B114)","v":0},{"$f":"INDEX(CD$19:CD$21,$B114)","v":0},{"$f":"INDEX(CE$19:CE$21,$B114)","v":0},{"$f":"INDEX(CF$19:CF$21,$B114)","v":0},{"$f":"INDEX(CG$19:CG$21,$B114)","v":0},{"$f":"INDEX(CH$19:CH$21,$B114)","v":0},{"$f":"INDEX(CI$19:CI$21,$B114)","v":0},{"$f":"INDEX(CJ$19:CJ$21,$B114)","v":0},{"$f":"INDEX(CK$19:CK$21,$B114)","v":0},{"$f":"INDEX(CL$19:CL$21,$B114)","v":0},{"$f":"INDEX(CM$19:CM$21,$B114)","v":0},{"$f":"INDEX(CN$19:CN$21,$B114)","v":0},{"$f":"INDEX(CO$19:CO$21,$B114)","v":0},{"$f":"INDEX(CP$19:CP$21,$B114)","v":0},{"$f":"INDEX(CQ$19:CQ$21,$B114)","v":0},{"$f":"INDEX(CR$19:CR$21,$B114)","v":0},{"$f":"INDEX(CS$19:CS$21,$B114)","v":0},{"$f":"INDEX(CT$19:CT$21,$B114)","v":0},{"$f":"INDEX(CU$19:CU$21,$B114)","v":0},{"$f":"INDEX(CV$19:CV$21,$B114)","v":0},{"$f":"INDEX(CW$19:CW$21,$B114)","v":0},{"$f":"INDEX(CX$19:CX$21,$B114)","v":0},{"$f":"INDEX(CY$19:CY$21,$B114)","v":0},{"$f":"INDEX(CZ$19:CZ$21,$B114)","v":0},{"$f":"INDEX(DA$19:DA$21,$B114)","v":0},{"$f":"INDEX(DB$19:DB$21,$B114)","v":0},{"$f":"INDEX(DC$19:DC$21,$B114)","v":0},{"$f":"INDEX(DD$19:DD$21,$B114)","v":0},{"$f":"INDEX(DE$19:DE$21,$B114)","v":0},{"$f":"INDEX(DF$19:DF$21,$B114)","v":0},{"$f":"INDEX(DG$19:DG$21,$B114)","v":0},{"$f":"INDEX(DH$19:DH$21,$B114)","v":0},{"$f":"INDEX(DI$19:DI$21,$B114)","v":0},{"$f":"INDEX(DJ$19:DJ$21,$B114)","v":0},{"$f":"INDEX(DK$19:DK$21,$B114)","v":0},{"$f":"INDEX(DL$19:DL$21,$B114)","v":0},{"$f":"INDEX(DM$19:DM$21,$B114)","v":0},{"$f":"INDEX(DN$19:DN$21,$B114)","v":0},{"$f":"INDEX(DO$19:DO$21,$B114)","v":0},{"$f":"INDEX(DP$19:DP$21,$B114)","v":0},{"$f":"INDEX(DQ$19:DQ$21,$B114)","v":0},{"$f":"INDEX(DR$19:DR$21,$B114)","v":0},{"$f":"INDEX(DS$19:DS$21,$B114)","v":0},{"$f":"INDEX(DT$19:DT$21,$B114)","v":0},{"$f":"INDEX(DU$19:DU$21,$B114)","v":0},{"$f":"INDEX(DV$19:DV$21,$B114)","v":0},{"$f":"INDEX(DW$19:DW$21,$B114)","v":0},{"$f":"INDEX(DX$19:DX$21,$B114)","v":0},{"$f":"INDEX(DY$19:DY$21,$B114)","v":0},{"$f":"INDEX(DZ$19:DZ$21,$B114)","v":0},{"$f":"INDEX(EA$19:EA$21,$B114)","v":0},{"$f":"INDEX(EB$19:EB$21,$B114)","v":0},{"$f":"INDEX(EC$19:EC$21,$B114)","v":0},{"$f":"INDEX(ED$19:ED$21,$B114)","v":0},{"$f":"INDEX(EE$19:EE$21,$B114)","v":0},{"$f":"INDEX(EF$19:EF$21,$B114)","v":0},{"$f":"INDEX(EG$19:EG$21,$B114)","v":0},{"$f":"INDEX(EH$19:EH$21,$B114)","v":0},{"$f":"INDEX(EI$19:EI$21,$B114)","v":0},{"$f":"INDEX(EJ$19:EJ$21,$B114)","v":0},{"$f":"INDEX(EK$19:EK$21,$B114)","v":0},{"$f":"INDEX(EL$19:EL$21,$B114)","v":0},{"$f":"INDEX(EM$19:EM$21,$B114)","v":0},{"$f":"INDEX(EN$19:EN$21,$B114)","v":0},{"$f":"INDEX(EO$19:EO$21,$B114)","v":0},{"$f":"INDEX(EP$19:EP$21,$B114)","v":0},{"$f":"INDEX(EQ$19:EQ$21,$B114)","v":0},{"$f":"INDEX(ER$19:ER$21,$B114)","v":0},{"$f":"INDEX(ES$19:ES$21,$B114)","v":0},{"$f":"INDEX(ET$19:ET$21,$B114)","v":0},{"$f":"INDEX(EU$19:EU$21,$B114)","v":0},{"$f":"INDEX(EV$19:EV$21,$B114)","v":0},{"$f":"INDEX(EW$19:EW$21,$B114)","v":0},{"$f":"INDEX(EX$19:EX$21,$B114)","v":0},{"$f":"INDEX(EY$19:EY$21,$B114)","v":0},{"$f":"INDEX(EZ$19:EZ$21,$B114)","v":0},{"$f":"INDEX(FA$19:FA$21,$B114)","v":0},{"$f":"INDEX(FB$19:FB$21,$B114)","v":0},{"$f":"INDEX(FC$19:FC$21,$B114)","v":0},{"$f":"INDEX(FD$19:FD$21,$B114)","v":0},{"$f":"INDEX(FE$19:FE$21,$B114)","v":0},{"$f":"INDEX(FF$19:FF$21,$B114)","v":0},{"$f":"INDEX(FG$19:FG$21,$B114)","v":0},{"$f":"INDEX(FH$19:FH$21,$B114)","v":0},{"$f":"INDEX(FI$19:FI$21,$B114)","v":0},{"$f":"INDEX(FJ$19:FJ$21,$B114)","v":0},{"$f":"INDEX(FK$19:FK$21,$B114)","v":0},{"$f":"INDEX(FL$19:FL$21,$B114)","v":0},{"$f":"INDEX(FM$19:FM$21,$B114)","v":0},{"$f":"INDEX(FN$19:FN$21,$B114)","v":0},{"$f":"INDEX(FO$19:FO$21,$B114)","v":0},{"$f":"INDEX(FP$19:FP$21,$B114)","v":0},{"$f":"INDEX(FQ$19:FQ$21,$B114)","v":0},{"$f":"INDEX(FR$19:FR$21,$B114)","v":0},{"$f":"INDEX(FS$19:FS$21,$B114)","v":0}]
[null,null,"Operations","USD '000",null,null,null,0,{"$f":"INDEX(I$25:I$27,$B114)","v":0},{"$f":"INDEX(J$25:J$27,$B114)","v":0},{"$f":"INDEX(K$25:K$27,$B114)","v":0},{"$f":"INDEX(L$25:L$27,$B114)","v":0},{"$f":"INDEX(M$25:M$27,$B114)","v":0},{"$f":"INDEX(N$25:N$27,$B114)","v":0},{"$f":"INDEX(O$25:O$27,$B114)","v":0},{"$f":"INDEX(P$25:P$27,$B114)","v":0},{"$f":"INDEX(Q$25:Q$27,$B114)","v":0},{"$f":"INDEX(R$25:R$27,$B114)","v":0},{"$f":"INDEX(S$25:S$27,$B114)","v":0},{"$f":"INDEX(T$25:T$27,$B114)","v":0},{"$f":"INDEX(U$25:U$27,$B114)","v":0},{"$f":"INDEX(V$25:V$27,$B114)","v":0},{"$f":"INDEX(W$25:W$27,$B114)","v":0},{"$f":"INDEX(X$25:X$27,$B114)","v":0},{"$f":"INDEX(Y$25:Y$27,$B114)","v":0},{"$f":"INDEX(Z$25:Z$27,$B114)","v":0},{"$f":"INDEX(AA$25:AA$27,$B114)","v":0},{"$f":"INDEX(AB$25:AB$27,$B114)","v":0},{"$f":"INDEX(AC$25:AC$27,$B114)","v":0},{"$f":"INDEX(AD$25:AD$27,$B114)","v":0},{"$f":"INDEX(AE$25:AE$27,$B114)","v":0},{"$f":"INDEX(AF$25:AF$27,$B114)","v":0},{"$f":"INDEX(AG$25:AG$27,$B114)","v":0},{"$f":"INDEX(AH$25:AH$27,$B114)","v":0},{"$f":"INDEX(AI$25:AI$27,$B114)","v":0},{"$f":"INDEX(AJ$25:AJ$27,$B114)","v":0},{"$f":"INDEX(AK$25:AK$27,$B114)","v":0},{"$f":"INDEX(AL$25:AL$27,$B114)","v":0},{"$f":"INDEX(AM$25:AM$27,$B114)","v":0},{"$f":"INDEX(AN$25:AN$27,$B114)","v":0},{"$f":"INDEX(AO$25:AO$27,$B114)","v":0},{"$f":"INDEX(AP$25:AP$27,$B114)","v":0},{"$f":"INDEX(AQ$25:AQ$27,$B114)","v":0},{"$f":"INDEX(AR$25:AR$27,$B114)","v":0},{"$f":"INDEX(AS$25:AS$27,$B114)","v":0},{"$f":"INDEX(AT$25:AT$27,$B114)","v":0},{"$f":"INDEX(AU$25:AU$27,$B114)","v":0},{"$f":"INDEX(AV$25:AV$27,$B114)","v":0},{"$f":"INDEX(AW$25:AW$27,$B114)","v":0},{"$f":"INDEX(AX$25:AX$27,$B114)","v":0},{"$f":"INDEX(AY$25:AY$27,$B114)","v":0},{"$f":"INDEX(AZ$25:AZ$27,$B114)","v":0},{"$f":"INDEX(BA$25:BA$27,$B114)","v":0},{"$f":"INDEX(BB$25:BB$27,$B114)","v":0},{"$f":"INDEX(BC$25:BC$27,$B114)","v":0},{"$f":"INDEX(BD$25:BD$27,$B114)","v":0},{"$f":"INDEX(BE$25:BE$27,$B114)","v":0},{"$f":"INDEX(BF$25:BF$27,$B114)","v":0},{"$f":"INDEX(BG$25:BG$27,$B114)","v":0},{"$f":"INDEX(BH$25:BH$27,$B114)","v":0},{"$f":"INDEX(BI$25:BI$27,$B114)","v":0},{"$f":"INDEX(BJ$25:BJ$27,$B114)","v":0},{"$f":"INDEX(BK$25:BK$27,$B114)","v":0},{"$f":"INDEX(BL$25:BL$27,$B114)","v":0},{"$f":"INDEX(BM$25:BM$27,$B114)","v":0},{"$f":"INDEX(BN$25:BN$27,$B114)","v":0},{"$f":"INDEX(BO$25:BO$27,$B114)","v":0},{"$f":"INDEX(BP$25:BP$27,$B114)","v":0},{"$f":"INDEX(BQ$25:BQ$27,$B114)","v":0},{"$f":"INDEX(BR$25:BR$27,$B114)","v":0},{"$f":"INDEX(BS$25:BS$27,$B114)","v":0},{"$f":"INDEX(BT$25:BT$27,$B114)","v":0},{"$f":"INDEX(BU$25:BU$27,$B114)","v":0},{"$f":"INDEX(BV$25:BV$27,$B114)","v":0},{"$f":"INDEX(BW$25:BW$27,$B114)","v":0},{"$f":"INDEX(BX$25:BX$27,$B114)","v":0},{"$f":"INDEX(BY$25:BY$27,$B114)","v":0},{"$f":"INDEX(BZ$25:BZ$27,$B114)","v":0},{"$f":"INDEX(CA$25:CA$27,$B114)","v":0},{"$f":"INDEX(CB$25:CB$27,$B114)","v":0},{"$f":"INDEX(CC$25:CC$27,$B114)","v":0},{"$f":"INDEX(CD$25:CD$27,$B114)","v":0},{"$f":"INDEX(CE$25:CE$27,$B114)","v":0},{"$f":"INDEX(CF$25:CF$27,$B114)","v":0},{"$f":"INDEX(CG$25:CG$27,$B114)","v":0},{"$f":"INDEX(CH$25:CH$27,$B114)","v":0},{"$f":"INDEX(CI$25:CI$27,$B114)","v":0},{"$f":"INDEX(CJ$25:CJ$27,$B114)","v":0},{"$f":"INDEX(CK$25:CK$27,$B114)","v":0},{"$f":"INDEX(CL$25:CL$27,$B114)","v":0},{"$f":"INDEX(CM$25:CM$27,$B114)","v":0},{"$f":"INDEX(CN$25:CN$27,$B114)","v":0},{"$f":"INDEX(CO$25:CO$27,$B114)","v":0},{"$f":"INDEX(CP$25:CP$27,$B114)","v":0},{"$f":"INDEX(CQ$25:CQ$27,$B114)","v":0},{"$f":"INDEX(CR$25:CR$27,$B114)","v":0},{"$f":"INDEX(CS$25:CS$27,$B114)","v":0},{"$f":"INDEX(CT$25:CT$27,$B114)","v":0},{"$f":"INDEX(CU$25:CU$27,$B114)","v":0},{"$f":"INDEX(CV$25:CV$27,$B114)","v":0},{"$f":"INDEX(CW$25:CW$27,$B114)","v":0},{"$f":"INDEX(CX$25:CX$27,$B114)","v":0},{"$f":"INDEX(CY$25:CY$27,$B114)","v":0},{"$f":"INDEX(CZ$25:CZ$27,$B114)","v":0},{"$f":"INDEX(DA$25:DA$27,$B114)","v":0},{"$f":"INDEX(DB$25:DB$27,$B114)","v":0},{"$f":"INDEX(DC$25:DC$27,$B114)","v":0},{"$f":"INDEX(DD$25:DD$27,$B114)","v":0},{"$f":"INDEX(DE$25:DE$27,$B114)","v":0},{"$f":"INDEX(DF$25:DF$27,$B114)","v":0},{"$f":"INDEX(DG$25:DG$27,$B114)","v":0},{"$f":"INDEX(DH$25:DH$27,$B114)","v":0},{"$f":"INDEX(DI$25:DI$27,$B114)","v":0},{"$f":"INDEX(DJ$25:DJ$27,$B114)","v":0},{"$f":"INDEX(DK$25:DK$27,$B114)","v":0},{"$f":"INDEX(DL$25:DL$27,$B114)","v":0},{"$f":"INDEX(DM$25:DM$27,$B114)","v":0},{"$f":"INDEX(DN$25:DN$27,$B114)","v":0},{"$f":"INDEX(DO$25:DO$27,$B114)","v":0},{"$f":"INDEX(DP$25:DP$27,$B114)","v":0},{"$f":"INDEX(DQ$25:DQ$27,$B114)","v":0},{"$f":"INDEX(DR$25:DR$27,$B114)","v":0},{"$f":"INDEX(DS$25:DS$27,$B114)","v":0},{"$f":"INDEX(DT$25:DT$27,$B114)","v":0},{"$f":"INDEX(DU$25:DU$27,$B114)","v":0},{"$f":"INDEX(DV$25:DV$27,$B114)","v":0},{"$f":"INDEX(DW$25:DW$27,$B114)","v":0},{"$f":"INDEX(DX$25:DX$27,$B114)","v":0},{"$f":"INDEX(DY$25:DY$27,$B114)","v":0},{"$f":"INDEX(DZ$25:DZ$27,$B114)","v":0},{"$f":"INDEX(EA$25:EA$27,$B114)","v":0},{"$f":"INDEX(EB$25:EB$27,$B114)","v":0},{"$f":"INDEX(EC$25:EC$27,$B114)","v":0},{"$f":"INDEX(ED$25:ED$27,$B114)","v":0},{"$f":"INDEX(EE$25:EE$27,$B114)","v":0},{"$f":"INDEX(EF$25:EF$27,$B114)","v":0},{"$f":"INDEX(EG$25:EG$27,$B114)","v":0},{"$f":"INDEX(EH$25:EH$27,$B114)","v":0},{"$f":"INDEX(EI$25:EI$27,$B114)","v":0},{"$f":"INDEX(EJ$25:EJ$27,$B114)","v":0},{"$f":"INDEX(EK$25:EK$27,$B114)","v":0},{"$f":"INDEX(EL$25:EL$27,$B114)","v":0},{"$f":"INDEX(EM$25:EM$27,$B114)","v":0},{"$f":"INDEX(EN$25:EN$27,$B114)","v":0},{"$f":"INDEX(EO$25:EO$27,$B114)","v":0},{"$f":"INDEX(EP$25:EP$27,$B114)","v":0},{"$f":"INDEX(EQ$25:EQ$27,$B114)","v":0},{"$f":"INDEX(ER$25:ER$27,$B114)","v":0},{"$f":"INDEX(ES$25:ES$27,$B114)","v":0},{"$f":"INDEX(ET$25:ET$27,$B114)","v":0},{"$f":"INDEX(EU$25:EU$27,$B114)","v":0},{"$f":"INDEX(EV$25:EV$27,$B114)","v":0},{"$f":"INDEX(EW$25:EW$27,$B114)","v":0},{"$f":"INDEX(EX$25:EX$27,$B114)","v":0},{"$f":"INDEX(EY$25:EY$27,$B114)","v":0},{"$f":"INDEX(EZ$25:EZ$27,$B114)","v":0},{"$f":"INDEX(FA$25:FA$27,$B114)","v":0},{"$f":"INDEX(FB$25:FB$27,$B114)","v":0},{"$f":"INDEX(FC$25:FC$27,$B114)","v":0},{"$f":"INDEX(FD$25:FD$27,$B114)","v":0},{"$f":"INDEX(FE$25:FE$27,$B114)","v":0},{"$f":"INDEX(FF$25:FF$27,$B114)","v":0},{"$f":"INDEX(FG$25:FG$27,$B114)","v":0},{"$f":"INDEX(FH$25:FH$27,$B114)","v":0},{"$f":"INDEX(FI$25:FI$27,$B114)","v":0},{"$f":"INDEX(FJ$25:FJ$27,$B114)","v":0},{"$f":"INDEX(FK$25:FK$27,$B114)","v":0},{"$f":"INDEX(FL$25:FL$27,$B114)","v":0},{"$f":"INDEX(FM$25:FM$27,$B114)","v":0},{"$f":"INDEX(FN$25:FN$27,$B114)","v":0},{"$f":"INDEX(FO$25:FO$27,$B114)","v":0},{"$f":"INDEX(FP$25:FP$27,$B114)","v":0},{"$f":"INDEX(FQ$25:FQ$27,$B114)","v":0},{"$f":"INDEX(FR$25:FR$27,$B114)","v":0},{"$f":"INDEX(FS$25:FS$27,$B114)","v":0}]
[null,null,"Entering depreciation base","USD '000",null,null,{"$f":"SUM(I124:FT124)","v":0},0,{"$f":"IF(I$3=Con_end,SUM($I122:I122),0)+I123","v":0},{"$f":"IF(J$3=Con_end,SUM($I122:J122),0)+J123","v":0},{"$f":"IF(K$3=Con_end,SUM($I122:K122),0)+K123","v":0},{"$f":"IF(L$3=Con_end,SUM($I122:L122),0)+L123","v":0},{"$f":"IF(M$3=Con_end,SUM($I122:M122),0)+M123","v":0},{"$f":"IF(N$3=Con_end,SUM($I122:N122),0)+N123","v":0},{"$f":"IF(O$3=Con_end,SUM($I122:O122),0)+O123","v":0},{"$f":"IF(P$3=Con_end,SUM($I122:P122),0)+P123","v":0},{"$f":"IF(Q$3=Con_end,SUM($I122:Q122),0)+Q123","v":0},{"$f":"IF(R$3=Con_end,SUM($I122:R122),0)+R123","v":0},{"$f":"IF(S$3=Con_end,SUM($I122:S122),0)+S123","v":0},{"$f":"IF(T$3=Con_end,SUM($I122:T122),0)+T123","v":0},{"$f":"IF(U$3=Con_end,SUM($I122:U122),0)+U123","v":0},{"$f":"IF(V$3=Con_end,SUM($I122:V122),0)+V123","v":0},{"$f":"IF(W$3=Con_end,SUM($I122:W122),0)+W123","v":0},{"$f":"IF(X$3=Con_end,SUM($I122:X122),0)+X123","v":0},{"$f":"IF(Y$3=Con_end,SUM($I122:Y122),0)+Y123","v":0},{"$f":"IF(Z$3=Con_end,SUM($I122:Z122),0)+Z123","v":0},{"$f":"IF(AA$3=Con_end,SUM($I122:AA122),0)+AA123","v":0},{"$f":"IF(AB$3=Con_end,SUM($I122:AB122),0)+AB123","v":0},{"$f":"IF(AC$3=Con_end,SUM($I122:AC122),0)+AC123","v":0},{"$f":"IF(AD$3=Con_end,SUM($I122:AD122),0)+AD123","v":0},{"$f":"IF(AE$3=Con_end,SUM($I122:AE122),0)+AE123","v":0},{"$f":"IF(AF$3=Con_end,SUM($I122:AF122),0)+AF123","v":0},{"$f":"IF(AG$3=Con_end,SUM($I122:AG122),0)+AG123","v":0},{"$f":"IF(AH$3=Con_end,SUM($I122:AH122),0)+AH123","v":0},{"$f":"IF(AI$3=Con_end,SUM($I122:AI122),0)+AI123","v":0},{"$f":"IF(AJ$3=Con_end,SUM($I122:AJ122),0)+AJ123","v":0},{"$f":"IF(AK$3=Con_end,SUM($I122:AK122),0)+AK123","v":0},{"$f":"IF(AL$3=Con_end,SUM($I122:AL122),0)+AL123","v":0},{"$f":"IF(AM$3=Con_end,SUM($I122:AM122),0)+AM123","v":0},{"$f":"IF(AN$3=Con_end,SUM($I122:AN122),0)+AN123","v":0},{"$f":"IF(AO$3=Con_end,SUM($I122:AO122),0)+AO123","v":0},{"$f":"IF(AP$3=Con_end,SUM($I122:AP122),0)+AP123","v":0},{"$f":"IF(AQ$3=Con_end,SUM($I122:AQ122),0)+AQ123","v":0},{"$f":"IF(AR$3=Con_end,SUM($I122:AR122),0)+AR123","v":0},{"$f":"IF(AS$3=Con_end,SUM($I122:AS122),0)+AS123","v":0},{"$f":"IF(AT$3=Con_end,SUM($I122:AT122),0)+AT123","v":0},{"$f":"IF(AU$3=Con_end,SUM($I122:AU122),0)+AU123","v":0},{"$f":"IF(AV$3=Con_end,SUM($I122:AV122),0)+AV123","v":0},{"$f":"IF(AW$3=Con_end,SUM($I122:AW122),0)+AW123","v":0},{"$f":"IF(AX$3=Con_end,SUM($I122:AX122),0)+AX123","v":0},{"$f":"IF(AY$3=Con_end,SUM($I122:AY122),0)+AY123","v":0},{"$f":"IF(AZ$3=Con_end,SUM($I122:AZ122),0)+AZ123","v":0},{"$f":"IF(BA$3=Con_end,SUM($I122:BA122),0)+BA123","v":0},{"$f":"IF(BB$3=Con_end,SUM($I122:BB122),0)+BB123","v":0},{"$f":"IF(BC$3=Con_end,SUM($I122:BC122),0)+BC123","v":0},{"$f":"IF(BD$3=Con_end,SUM($I122:BD122),0)+BD123","v":0},{"$f":"IF(BE$3=Con_end,SUM($I122:BE122),0)+BE123","v":0},{"$f":"IF(BF$3=Con_end,SUM($I122:BF122),0)+BF123","v":0},{"$f":"IF(BG$3=Con_end,SUM($I122:BG122),0)+BG123","v":0},{"$f":"IF(BH$3=Con_end,SUM($I122:BH122),0)+BH123","v":0},{"$f":"IF(BI$3=Con_end,SUM($I122:BI122),0)+BI123","v":0},{"$f":"IF(BJ$3=Con_end,SUM($I122:BJ122),0)+BJ123","v":0},{"$f":"IF(BK$3=Con_end,SUM($I122:BK122),0)+BK123","v":0},{"$f":"IF(BL$3=Con_end,SUM($I122:BL122),0)+BL123","v":0},{"$f":"IF(BM$3=Con_end,SUM($I122:BM122),0)+BM123","v":0},{"$f":"IF(BN$3=Con_end,SUM($I122:BN122),0)+BN123","v":0},{"$f":"IF(BO$3=Con_end,SUM($I122:BO122),0)+BO123","v":0},{"$f":"IF(BP$3=Con_end,SUM($I122:BP122),0)+BP123","v":0},{"$f":"IF(BQ$3=Con_end,SUM($I122:BQ122),0)+BQ123","v":0},{"$f":"IF(BR$3=Con_end,SUM($I122:BR122),0)+BR123","v":0},{"$f":"IF(BS$3=Con_end,SUM($I122:BS122),0)+BS123","v":0},{"$f":"IF(BT$3=Con_end,SUM($I122:BT122),0)+BT123","v":0},{"$f":"IF(BU$3=Con_end,SUM($I122:BU122),0)+BU123","v":0},{"$f":"IF(BV$3=Con_end,SUM($I122:BV122),0)+BV123","v":0},{"$f":"IF(BW$3=Con_end,SUM($I122:BW122),0)+BW123","v":0},{"$f":"IF(BX$3=Con_end,SUM($I122:BX122),0)+BX123","v":0},{"$f":"IF(BY$3=Con_end,SUM($I122:BY122),0)+BY123","v":0},{"$f":"IF(BZ$3=Con_end,SUM($I122:BZ122),0)+BZ123","v":0},{"$f":"IF(CA$3=Con_end,SUM($I122:CA122),0)+CA123","v":0},{"$f":"IF(CB$3=Con_end,SUM($I122:CB122),0)+CB123","v":0},{"$f":"IF(CC$3=Con_end,SUM($I122:CC122),0)+CC123","v":0},{"$f":"IF(CD$3=Con_end,SUM($I122:CD122),0)+CD123","v":0},{"$f":"IF(CE$3=Con_end,SUM($I122:CE122),0)+CE123","v":0},{"$f":"IF(CF$3=Con_end,SUM($I122:CF122),0)+CF123","v":0},{"$f":"IF(CG$3=Con_end,SUM($I122:CG122),0)+CG123","v":0},{"$f":"IF(CH$3=Con_end,SUM($I122:CH122),0)+CH123","v":0},{"$f":"IF(CI$3=Con_end,SUM($I122:CI122),0)+CI123","v":0},{"$f":"IF(CJ$3=Con_end,SUM($I122:CJ122),0)+CJ123","v":0},{"$f":"IF(CK$3=Con_end,SUM($I122:CK122),0)+CK123","v":0},{"$f":"IF(CL$3=Con_end,SUM($I122:CL122),0)+CL123","v":0},{"$f":"IF(CM$3=Con_end,SUM($I122:CM122),0)+CM123","v":0},{"$f":"IF(CN$3=Con_end,SUM($I122:CN122),0)+CN123","v":0},{"$f":"IF(CO$3=Con_end,SUM($I122:CO122),0)+CO123","v":0},{"$f":"IF(CP$3=Con_end,SUM($I122:CP122),0)+CP123","v":0},{"$f":"IF(CQ$3=Con_end,SUM($I122:CQ122),0)+CQ123","v":0},{"$f":"IF(CR$3=Con_end,SUM($I122:CR122),0)+CR123","v":0},{"$f":"IF(CS$3=Con_end,SUM($I122:CS122),0)+CS123","v":0},{"$f":"IF(CT$3=Con_end,SUM($I122:CT122),0)+CT123","v":0},{"$f":"IF(CU$3=Con_end,SUM($I122:CU122),0)+CU123","v":0},{"$f":"IF(CV$3=Con_end,SUM($I122:CV122),0)+CV123","v":0},{"$f":"IF(CW$3=Con_end,SUM($I122:CW122),0)+CW123","v":0},{"$f":"IF(CX$3=Con_end,SUM($I122:CX122),0)+CX123","v":0},{"$f":"IF(CY$3=Con_end,SUM($I122:CY122),0)+CY123","v":0},{"$f":"IF(CZ$3=Con_end,SUM($I122:CZ122),0)+CZ123","v":0},{"$f":"IF(DA$3=Con_end,SUM($I122:DA122),0)+DA123","v":0},{"$f":"IF(DB$3=Con_end,SUM($I122:DB122),0)+DB123","v":0},{"$f":"IF(DC$3=Con_end,SUM($I122:DC122),0)+DC123","v":0},{"$f":"IF(DD$3=Con_end,SUM($I122:DD122),0)+DD123","v":0},{"$f":"IF(DE$3=Con_end,SUM($I122:DE122),0)+DE123","v":0},{"$f":"IF(DF$3=Con_end,SUM($I122:DF122),0)+DF123","v":0},{"$f":"IF(DG$3=Con_end,SUM($I122:DG122),0)+DG123","v":0},{"$f":"IF(DH$3=Con_end,SUM($I122:DH122),0)+DH123","v":0},{"$f":"IF(DI$3=Con_end,SUM($I122:DI122),0)+DI123","v":0},{"$f":"IF(DJ$3=Con_end,SUM($I122:DJ122),0)+DJ123","v":0},{"$f":"IF(DK$3=Con_end,SUM($I122:DK122),0)+DK123","v":0},{"$f":"IF(DL$3=Con_end,SUM($I122:DL122),0)+DL123","v":0},{"$f":"IF(DM$3=Con_end,SUM($I122:DM122),0)+DM123","v":0},{"$f":"IF(DN$3=Con_end,SUM($I122:DN122),0)+DN123","v":0},{"$f":"IF(DO$3=Con_end,SUM($I122:DO122),0)+DO123","v":0},{"$f":"IF(DP$3=Con_end,SUM($I122:DP122),0)+DP123","v":0},{"$f":"IF(DQ$3=Con_end,SUM($I122:DQ122),0)+DQ123","v":0},{"$f":"IF(DR$3=Con_end,SUM($I122:DR122),0)+DR123","v":0},{"$f":"IF(DS$3=Con_end,SUM($I122:DS122),0)+DS123","v":0},{"$f":"IF(DT$3=Con_end,SUM($I122:DT122),0)+DT123","v":0},{"$f":"IF(DU$3=Con_end,SUM($I122:DU122),0)+DU123","v":0},{"$f":"IF(DV$3=Con_end,SUM($I122:DV122),0)+DV123","v":0},{"$f":"IF(DW$3=Con_end,SUM($I122:DW122),0)+DW123","v":0},{"$f":"IF(DX$3=Con_end,SUM($I122:DX122),0)+DX123","v":0},{"$f":"IF(DY$3=Con_end,SUM($I122:DY122),0)+DY123","v":0},{"$f":"IF(DZ$3=Con_end,SUM($I122:DZ122),0)+DZ123","v":0},{"$f":"IF(EA$3=Con_end,SUM($I122:EA122),0)+EA123","v":0},{"$f":"IF(EB$3=Con_end,SUM($I122:EB122),0)+EB123","v":0},{"$f":"IF(EC$3=Con_end,SUM($I122:EC122),0)+EC123","v":0},{"$f":"IF(ED$3=Con_end,SUM($I122:ED122),0)+ED123","v":0},{"$f":"IF(EE$3=Con_end,SUM($I122:EE122),0)+EE123","v":0},{"$f":"IF(EF$3=Con_end,SUM($I122:EF122),0)+EF123","v":0},{"$f":"IF(EG$3=Con_end,SUM($I122:EG122),0)+EG123","v":0},{"$f":"IF(EH$3=Con_end,SUM($I122:EH122),0)+EH123","v":0},{"$f":"IF(EI$3=Con_end,SUM($I122:EI122),0)+EI123","v":0},{"$f":"IF(EJ$3=Con_end,SUM($I122:EJ122),0)+EJ123","v":0},{"$f":"IF(EK$3=Con_end,SUM($I122:EK122),0)+EK123","v":0},{"$f":"IF(EL$3=Con_end,SUM($I122:EL122),0)+EL123","v":0},{"$f":"IF(EM$3=Con_end,SUM($I122:EM122),0)+EM123","v":0},{"$f":"IF(EN$3=Con_end,SUM($I122:EN122),0)+EN123","v":0},{"$f":"IF(EO$3=Con_end,SUM($I122:EO122),0)+EO123","v":0},{"$f":"IF(EP$3=Con_end,SUM($I122:EP122),0)+EP123","v":0},{"$f":"IF(EQ$3=Con_end,SUM($I122:EQ122),0)+EQ123","v":0},{"$f":"IF(ER$3=Con_end,SUM($I122:ER122),0)+ER123","v":0},{"$f":"IF(ES$3=Con_end,SUM($I122:ES122),0)+ES123","v":0},{"$f":"IF(ET$3=Con_end,SUM($I122:ET122),0)+ET123","v":0},{"$f":"IF(EU$3=Con_end,SUM($I122:EU122),0)+EU123","v":0},{"$f":"IF(EV$3=Con_end,SUM($I122:EV122),0)+EV123","v":0},{"$f":"IF(EW$3=Con_end,SUM($I122:EW122),0)+EW123","v":0},{"$f":"IF(EX$3=Con_end,SUM($I122:EX122),0)+EX123","v":0},{"$f":"IF(EY$3=Con_end,SUM($I122:EY122),0)+EY123","v":0},{"$f":"IF(EZ$3=Con_end,SUM($I122:EZ122),0)+EZ123","v":0},{"$f":"IF(FA$3=Con_end,SUM($I122:FA122),0)+FA123","v":0},{"$f":"IF(FB$3=Con_end,SUM($I122:FB122),0)+FB123","v":0},{"$f":"IF(FC$3=Con_end,SUM($I122:FC122),0)+FC123","v":0},{"$f":"IF(FD$3=Con_end,SUM($I122:FD122),0)+FD123","v":0},{"$f":"IF(FE$3=Con_end,SUM($I122:FE122),0)+FE123","v":0},{"$f":"IF(FF$3=Con_end,SUM($I122:FF122),0)+FF123","v":0},{"$f":"IF(FG$3=Con_end,SUM($I122:FG122),0)+FG123","v":0},{"$f":"IF(FH$3=Con_end,SUM($I122:FH122),0)+FH123","v":0},{"$f":"IF(FI$3=Con_end,SUM($I122:FI122),0)+FI123","v":0},{"$f":"IF(FJ$3=Con_end,SUM($I122:FJ122),0)+FJ123","v":0},{"$f":"IF(FK$3=Con_end,SUM($I122:FK122),0)+FK123","v":0},{"$f":"IF(FL$3=Con_end,SUM($I122:FL122),0)+FL123","v":0},{"$f":"IF(FM$3=Con_end,SUM($I122:FM122),0)+FM123","v":0},{"$f":"IF(FN$3=Con_end,SUM($I122:FN122),0)+FN123","v":0},{"$f":"IF(FO$3=Con_end,SUM($I122:FO122),0)+FO123","v":0},{"$f":"IF(FP$3=Con_end,SUM($I122:FP122),0)+FP123","v":0},{"$f":"IF(FQ$3=Con_end,SUM($I122:FQ122),0)+FQ123","v":0},{"$f":"IF(FR$3=Con_end,SUM($I122:FR122),0)+FR123","v":0},{"$f":"IF(FS$3=Con_end,SUM($I122:FS122),0)+FS123","v":0}]
[]
[null,null,"Counter"]
[null,null,"Straigh line","Num#",{"$f":"1/E131","v":40},null,null,null,{"$f":"MIN(H127+1,$E127)","v":1},{"$f":"MIN(I127+1,$E127)","v":2},{"$f":"MIN(J127+1,$E127)","v":3},{"$f":"MIN(K127+1,$E127)","v":4},{"$f":"MIN(L127+1,$E127)","v":5},{"$f":"MIN(M127+1,$E127)","v":6},{"$f":"MIN(N127+1,$E127)","v":7},{"$f":"MIN(O127+1,$E127)","v":8},{"$f":"MIN(P127+1,$E127)","v":9},{"$f":"MIN(Q127+1,$E127)","v":10},{"$f":"MIN(R127+1,$E127)","v":11},{"$f":"MIN(S127+1,$E127)","v":12},{"$f":"MIN(T127+1,$E127)","v":13},{"$f":"MIN(U127+1,$E127)","v":14},{"$f":"MIN(V127+1,$E127)","v":15},{"$f":"MIN(W127+1,$E127)","v":16},{"$f":"MIN(X127+1,$E127)","v":17},{"$f":"MIN(Y127+1,$E127)","v":18},{"$f":"MIN(Z127+1,$E127)","v":19},{"$f":"MIN(AA127+1,$E127)","v":20},{"$f":"MIN(AB127+1,$E127)","v":21},{"$f":"MIN(AC127+1,$E127)","v":22},{"$f":"MIN(AD127+1,$E127)","v":23},{"$f":"MIN(AE127+1,$E127)","v":24},{"$f":"MIN(AF127+1,$E127)","v":25},{"$f":"MIN(AG127+1,$E127)","v":26},{"$f":"MIN(AH127+1,$E127)","v":27},{"$f":"MIN(AI127+1,$E127)","v":28},{"$f":"MIN(AJ127+1,$E127)","v":29},{"$f":"MIN(AK127+1,$E127)","v":30},{"$f":"MIN(AL127+1,$E127)","v":31},{"$f":"MIN(AM127+1,$E127)","v":32},{"$f":"MIN(AN127+1,$E127)","v":33},{"$f":"MIN(AO127+1,$E127)","v":34},{"$f":"MIN(AP127+1,$E127)","v":35},{"$f":"MIN(AQ127+1,$E127)","v":36},{"$f":"MIN(AR127+1,$E127)","v":37},{"$f":"MIN(AS127+1,$E127)","v":38},{"$f":"MIN(AT127+1,$E127)","v":39},{"$f":"MIN(AU127+1,$E127)","v":40},{"$f":"MIN(AV127+1,$E127)","v":40},{"$f":"MIN(AW127+1,$E127)","v":40},{"$f":"MIN(AX127+1,$E127)","v":40},{"$f":"MIN(AY127+1,$E127)","v":40},{"$f":"MIN(AZ127+1,$E127)","v":40},{"$f":"MIN(BA127+1,$E127)","v":40},{"$f":"MIN(BB127+1,$E127)","v":40},{"$f":"MIN(BC127+1,$E127)","v":40},{"$f":"MIN(BD127+1,$E127)","v":40},{"$f":"MIN(BE127+1,$E127)","v":40},{"$f":"MIN(BF127+1,$E127)","v":40},{"$f":"MIN(BG127+1,$E127)","v":40},{"$f":"MIN(BH127+1,$E127)","v":40},{"$f":"MIN(BI127+1,$E127)","v":40},{"$f":"MIN(BJ127+1,$E127)","v":40},{"$f":"MIN(BK127+1,$E127)","v":40},{"$f":"MIN(BL127+1,$E127)","v":40},{"$f":"MIN(BM127+1,$E127)","v":40},{"$f":"MIN(BN127+1,$E127)","v":40},{"$f":"MIN(BO127+1,$E127)","v":40},{"$f":"MIN(BP127+1,$E127)","v":40},{"$f":"MIN(BQ127+1,$E127)","v":40},{"$f":"MIN(BR127+1,$E127)","v":40},{"$f":"MIN(BS127+1,$E127)","v":40},{"$f":"MIN(BT127+1,$E127)","v":40},{"$f":"MIN(BU127+1,$E127)","v":40},{"$f":"MIN(BV127+1,$E127)","v":40},{"$f":"MIN(BW127+1,$E127)","v":40},{"$f":"MIN(BX127+1,$E127)","v":40},{"$f":"MIN(BY127+1,$E127)","v":40},{"$f":"MIN(BZ127+1,$E127)","v":40},{"$f":"MIN(CA127+1,$E127)","v":40},{"$f":"MIN(CB127+1,$E127)","v":40},{"$f":"MIN(CC127+1,$E127)","v":40},{"$f":"MIN(CD127+1,$E127)","v":40},{"$f":"MIN(CE127+1,$E127)","v":40},{"$f":"MIN(CF127+1,$E127)","v":40},{"$f":"MIN(CG127+1,$E127)","v":40},{"$f":"MIN(CH127+1,$E127)","v":40},{"$f":"MIN(CI127+1,$E127)","v":40},{"$f":"MIN(CJ127+1,$E127)","v":40},{"$f":"MIN(CK127+1,$E127)","v":40},{"$f":"MIN(CL127+1,$E127)","v":40},{"$f":"MIN(CM127+1,$E127)","v":40},{"$f":"MIN(CN127+1,$E127)","v":40},{"$f":"MIN(CO127+1,$E127)","v":40},{"$f":"MIN(CP127+1,$E127)","v":40},{"$f":"MIN(CQ127+1,$E127)","v":40},{"$f":"MIN(CR127+1,$E127)","v":40},{"$f":"MIN(CS127+1,$E127)","v":40},{"$f":"MIN(CT127+1,$E127)","v":40},{"$f":"MIN(CU127+1,$E127)","v":40},{"$f":"MIN(CV127+1,$E127)","v":40},{"$f":"MIN(CW127+1,$E127)","v":40},{"$f":"MIN(CX127+1,$E127)","v":40},{"$f":"MIN(CY127+1,$E127)","v":40},{"$f":"MIN(CZ127+1,$E127)","v":40},{"$f":"MIN(DA127+1,$E127)","v":40},{"$f":"MIN(DB127+1,$E127)","v":40},{"$f":"MIN(DC127+1,$E127)","v":40},{"$f":"MIN(DD127+1,$E127)","v":40},{"$f":"MIN(DE127+1,$E127)","v":40},{"$f":"MIN(DF127+1,$E127)","v":40},{"$f":"MIN(DG127+1,$E127)","v":40},{"$f":"MIN(DH127+1,$E127)","v":40},{"$f":"MIN(DI127+1,$E127)","v":40},{"$f":"MIN(DJ127+1,$E127)","v":40},{"$f":"MIN(DK127+1,$E127)","v":40},{"$f":"MIN(DL127+1,$E127)","v":40},{"$f":"MIN(DM127+1,$E127)","v":40},{"$f":"MIN(DN127+1,$E127)","v":40},{"$f":"MIN(DO127+1,$E127)","v":40},{"$f":"MIN(DP127+1,$E127)","v":40},{"$f":"MIN(DQ127+1,$E127)","v":40},{"$f":"MIN(DR127+1,$E127)","v":40},{"$f":"MIN(DS127+1,$E127)","v":40},{"$f":"MIN(DT127+1,$E127)","v":40},{"$f":"MIN(DU127+1,$E127)","v":40},{"$f":"MIN(DV127+1,$E127)","v":40},{"$f":"MIN(DW127+1,$E127)","v":40},{"$f":"MIN(DX127+1,$E127)","v":40},{"$f":"MIN(DY127+1,$E127)","v":40},{"$f":"MIN(DZ127+1,$E127)","v":40},{"$f":"MIN(EA127+1,$E127)","v":40},{"$f":"MIN(EB127+1,$E127)","v":40},{"$f":"MIN(EC127+1,$E127)","v":40},{"$f":"MIN(ED127+1,$E127)","v":40},{"$f":"MIN(EE127+1,$E127)","v":40},{"$f":"MIN(EF127+1,$E127)","v":40},{"$f":"MIN(EG127+1,$E127)","v":40},{"$f":"MIN(EH127+1,$E127)","v":40},{"$f":"MIN(EI127+1,$E127)","v":40},{"$f":"MIN(EJ127+1,$E127)","v":40},{"$f":"MIN(EK127+1,$E127)","v":40},{"$f":"MIN(EL127+1,$E127)","v":40},{"$f":"MIN(EM127+1,$E127)","v":40},{"$f":"MIN(EN127+1,$E127)","v":40},{"$f":"MIN(EO127+1,$E127)","v":40},{"$f":"MIN(EP127+1,$E127)","v":40},{"$f":"MIN(EQ127+1,$E127)","v":40},{"$f":"MIN(ER127+1,$E127)","v":40},{"$f":"MIN(ES127+1,$E127)","v":40},{"$f":"MIN(ET127+1,$E127)","v":40},{"$f":"MIN(EU127+1,$E127)","v":40},{"$f":"MIN(EV127+1,$E127)","v":40},{"$f":"MIN(EW127+1,$E127)","v":40},{"$f":"MIN(EX127+1,$E127)","v":40},{"$f":"MIN(EY127+1,$E127)","v":40},{"$f":"MIN(EZ127+1,$E127)","v":40},{"$f":"MIN(FA127+1,$E127)","v":40},{"$f":"MIN(FB127+1,$E127)","v":40},{"$f":"MIN(FC127+1,$E127)","v":40},{"$f":"MIN(FD127+1,$E127)","v":40},{"$f":"MIN(FE127+1,$E127)","v":40},{"$f":"MIN(FF127+1,$E127)","v":40},{"$f":"MIN(FG127+1,$E127)","v":40},{"$f":"MIN(FH127+1,$E127)","v":40},{"$f":"MIN(FI127+1,$E127)","v":40},{"$f":"MIN(FJ127+1,$E127)","v":40},{"$f":"MIN(FK127+1,$E127)","v":40},{"$f":"MIN(FL127+1,$E127)","v":40},{"$f":"MIN(FM127+1,$E127)","v":40},{"$f":"MIN(FN127+1,$E127)","v":40},{"$f":"MIN(FO127+1,$E127)","v":40},{"$f":"MIN(FP127+1,$E127)","v":40},{"$f":"MIN(FQ127+1,$E127)","v":40},{"$f":"MIN(FR127+1,$E127)","v":40}]
[null,null,"MACRS","Num#",{"$f":"INDEX('Inputs - Tax'!$E$29:$E$31,F133)*4","v":24},null,null,null,{"$f":"MIN(H128+1,$E128)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24]
[]
[null,null,"Depreciation"]
[null,null,"Straight line","USD '000",{"$f":"INDEX('Inputs - Tax'!$J$6:$J$8,Dep!B114)","v":2.5000000000000001E-2},null,null,{"$f":"SUM(I131:FS131)","v":0},{"$f":"SUM(OFFSET(H124,0,0,1,-I127))*$E131","v":0},{"$f":"SUM(OFFSET(I124,0,0,1,-J127))*$E131","v":0},{"$f":"SUM(OFFSET(J124,0,0,1,-K127))*$E131","v":0},{"$f":"SUM(OFFSET(K124,0,0,1,-L127))*$E131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(BW124,0,0,1,-BX127))*$E131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(EI124,0,0,1,-EJ127))*$E131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reducing balance","USD '000",{"$f":"INDEX('Inputs - Tax'!$M$6:$M$8,B114)","v":0.05},"Dep. Type",null,0,{"$f":"I116*$E132","v":0},{"$f":"J116*$E132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV116*$E132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH116*$E132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"MACRS","USD '000",{"$f":"INDEX('Inputs - Tax'!$O$6:$O$8,B114)","v":"5 year"},{"$f":"MATCH(E133,'Inputs - Tax'!$C$29:$C$31,0)","v":1},"Position",0,{"$f":"SUMPRODUCT(OFFSET(H124,0,0,1,-I128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-I128))","v":0},{"$f":"SUMPRODUCT(OFFSET(I124,0,0,1,-J128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-J128))","v":0},{"$f":"SUMPRODUCT(OFFSET(J124,0,0,1,-K128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-K128))","v":0},{"$f":"SUMPRODUCT(OFFSET(K124,0,0,1,-L128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-L128))","v":0},{"$f":"SUMPRODUCT(OFFSET(L124,0,0,1,-M128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-M128))","v":0},{"$f":"SUMPRODUCT(OFFSET(M124,0,0,1,-N128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-N128))","v":0},{"$f":"SUMPRODUCT(OFFSET(N124,0,0,1,-O128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-O128))","v":0},{"$f":"SUMPRODUCT(OFFSET(O124,0,0,1,-P128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-P128))","v":0},{"$f":"SUMPRODUCT(OFFSET(P124,0,0,1,-Q128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-Q128))","v":0},{"$f":"SUMPRODUCT(OFFSET(Q124,0,0,1,-R128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-R128))","v":0},{"$f":"SUMPRODUCT(OFFSET(R124,0,0,1,-S128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-S128))","v":0},{"$f":"SUMPRODUCT(OFFSET(S124,0,0,1,-T128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-T128))","v":0},{"$f":"SUMPRODUCT(OFFSET(T124,0,0,1,-U128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-U128))","v":0},{"$f":"SUMPRODUCT(OFFSET(U124,0,0,1,-V128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-V128))","v":0},{"$f":"SUMPRODUCT(OFFSET(V124,0,0,1,-W128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-W128))","v":0},{"$f":"SUMPRODUCT(OFFSET(W124,0,0,1,-X128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-X128))","v":0},{"$f":"SUMPRODUCT(OFFSET(X124,0,0,1,-Y128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-Y128))","v":0},{"$f":"SUMPRODUCT(OFFSET(Y124,0,0,1,-Z128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-Z128))","v":0},{"$f":"SUMPRODUCT(OFFSET(Z124,0,0,1,-AA128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-AA128))","v":0},{"$f":"SUMPRODUCT(OFFSET(AA124,0,0,1,-AB128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-AB128))","v":0},{"$f":"SUMPRODUCT(OFFSET(AB124,0,0,1,-AC128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-AC128))","v":0},{"$f":"SUMPRODUCT(OFFSET(AC124,0,0,1,-AD128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-AD128))","v":0},{"$f":"SUMPRODUCT(OFFSET(AD124,0,0,1,-AE128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-AE128))","v":0},{"$f":"SUMPRODUCT(OFFSET(AE124,0,0,1,-AF128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-AF128))","v":0},{"$f":"SUMPRODUCT(OFFSET(AF124,0,0,1,-AG128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-AG128))","v":0},{"$f":"SUMPRODUCT(OFFSET(AG124,0,0,1,-AH128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-AH128))","v":0},{"$f":"SUMPRODUCT(OFFSET(AH124,0,0,1,-AI128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-AI128))","v":0},{"$f":"SUMPRODUCT(OFFSET(AI124,0,0,1,-AJ128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-AJ128))","v":0},{"$f":"SUMPRODUCT(OFFSET(AJ124,0,0,1,-AK128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-AK128))","v":0},{"$f":"SUMPRODUCT(OFFSET(AK124,0,0,1,-AL128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-AL128))","v":0},{"$f":"SUMPRODUCT(OFFSET(AL124,0,0,1,-AM128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-AM128))","v":0},{"$f":"SUMPRODUCT(OFFSET(AM124,0,0,1,-AN128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-AN128))","v":0},{"$f":"SUMPRODUCT(OFFSET(AN124,0,0,1,-AO128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-AO128))","v":0},{"$f":"SUMPRODUCT(OFFSET(AO124,0,0,1,-AP128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-AP128))","v":0},{"$f":"SUMPRODUCT(OFFSET(AP124,0,0,1,-AQ128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-AQ128))","v":0},{"$f":"SUMPRODUCT(OFFSET(AQ124,0,0,1,-AR128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-AR128))","v":0},{"$f":"SUMPRODUCT(OFFSET(AR124,0,0,1,-AS128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-AS128))","v":0},{"$f":"SUMPRODUCT(OFFSET(AS124,0,0,1,-AT128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-AT128))","v":0},{"$f":"SUMPRODUCT(OFFSET(AT124,0,0,1,-AU128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-AU128))","v":0},{"$f":"SUMPRODUCT(OFFSET(AU124,0,0,1,-AV128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-AV128))","v":0},{"$f":"SUMPRODUCT(OFFSET(AV124,0,0,1,-AW128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-AW128))","v":0},{"$f":"SUMPRODUCT(OFFSET(AW124,0,0,1,-AX128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-AX128))","v":0},{"$f":"SUMPRODUCT(OFFSET(AX124,0,0,1,-AY128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-AY128))","v":0},{"$f":"SUMPRODUCT(OFFSET(AY124,0,0,1,-AZ128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-AZ128))","v":0},{"$f":"SUMPRODUCT(OFFSET(AZ124,0,0,1,-BA128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-BA128))","v":0},{"$f":"SUMPRODUCT(OFFSET(BA124,0,0,1,-BB128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-BB128))","v":0},{"$f":"SUMPRODUCT(OFFSET(BB124,0,0,1,-BC128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-BC128))","v":0},{"$f":"SUMPRODUCT(OFFSET(BC124,0,0,1,-BD128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-BD128))","v":0},{"$f":"SUMPRODUCT(OFFSET(BD124,0,0,1,-BE128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-BE128))","v":0},{"$f":"SUMPRODUCT(OFFSET(BE124,0,0,1,-BF128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-BF128))","v":0},{"$f":"SUMPRODUCT(OFFSET(BF124,0,0,1,-BG128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-BG128))","v":0},{"$f":"SUMPRODUCT(OFFSET(BG124,0,0,1,-BH128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-BH128))","v":0},{"$f":"SUMPRODUCT(OFFSET(BH124,0,0,1,-BI128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-BI128))","v":0},{"$f":"SUMPRODUCT(OFFSET(BI124,0,0,1,-BJ128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-BJ128))","v":0},{"$f":"SUMPRODUCT(OFFSET(BJ124,0,0,1,-BK128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-BK128))","v":0},{"$f":"SUMPRODUCT(OFFSET(BK124,0,0,1,-BL128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-BL128))","v":0},{"$f":"SUMPRODUCT(OFFSET(BL124,0,0,1,-BM128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-BM128))","v":0},{"$f":"SUMPRODUCT(OFFSET(BM124,0,0,1,-BN128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-BN128))","v":0},{"$f":"SUMPRODUCT(OFFSET(BN124,0,0,1,-BO128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-BO128))","v":0},{"$f":"SUMPRODUCT(OFFSET(BO124,0,0,1,-BP128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-BP128))","v":0},{"$f":"SUMPRODUCT(OFFSET(BP124,0,0,1,-BQ128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-BQ128))","v":0},{"$f":"SUMPRODUCT(OFFSET(BQ124,0,0,1,-BR128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-BR128))","v":0},{"$f":"SUMPRODUCT(OFFSET(BR124,0,0,1,-BS128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-BS128))","v":0},{"$f":"SUMPRODUCT(OFFSET(BS124,0,0,1,-BT128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-BT128))","v":0},{"$f":"SUMPRODUCT(OFFSET(BT124,0,0,1,-BU128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-BU128))","v":0},{"$f":"SUMPRODUCT(OFFSET(BU124,0,0,1,-BV128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-BV128))","v":0},{"$f":"SUMPRODUCT(OFFSET(BV124,0,0,1,-BW128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-BW128))","v":0},{"$f":"SUMPRODUCT(OFFSET(BW124,0,0,1,-BX128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-BX128))","v":0},{"$f":"SUMPRODUCT(OFFSET(BX124,0,0,1,-BY128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-BY128))","v":0},{"$f":"SUMPRODUCT(OFFSET(BY124,0,0,1,-BZ128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-BZ128))","v":0},{"$f":"SUMPRODUCT(OFFSET(BZ124,0,0,1,-CA128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-CA128))","v":0},{"$f":"SUMPRODUCT(OFFSET(CA124,0,0,1,-CB128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-CB128))","v":0},{"$f":"SUMPRODUCT(OFFSET(CB124,0,0,1,-CC128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-CC128))","v":0},{"$f":"SUMPRODUCT(OFFSET(CC124,0,0,1,-CD128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-CD128))","v":0},{"$f":"SUMPRODUCT(OFFSET(CD124,0,0,1,-CE128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-CE128))","v":0},{"$f":"SUMPRODUCT(OFFSET(CE124,0,0,1,-CF128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-CF128))","v":0},{"$f":"SUMPRODUCT(OFFSET(CF124,0,0,1,-CG128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-CG128))","v":0},{"$f":"SUMPRODUCT(OFFSET(CG124,0,0,1,-CH128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-CH128))","v":0},{"$f":"SUMPRODUCT(OFFSET(CH124,0,0,1,-CI128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-CI128))","v":0},{"$f":"SUMPRODUCT(OFFSET(CI124,0,0,1,-CJ128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-CJ128))","v":0},{"$f":"SUMPRODUCT(OFFSET(CJ124,0,0,1,-CK128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-CK128))","v":0},{"$f":"SUMPRODUCT(OFFSET(CK124,0,0,1,-CL128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-CL128))","v":0},{"$f":"SUMPRODUCT(OFFSET(CL124,0,0,1,-CM128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-CM128))","v":0},{"$f":"SUMPRODUCT(OFFSET(CM124,0,0,1,-CN128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-CN128))","v":0},{"$f":"SUMPRODUCT(OFFSET(CN124,0,0,1,-CO128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-CO128))","v":0},{"$f":"SUMPRODUCT(OFFSET(CO124,0,0,1,-CP128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-CP128))","v":0},{"$f":"SUMPRODUCT(OFFSET(CP124,0,0,1,-CQ128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-CQ128))","v":0},{"$f":"SUMPRODUCT(OFFSET(CQ124,0,0,1,-CR128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-CR128))","v":0},{"$f":"SUMPRODUCT(OFFSET(CR124,0,0,1,-CS128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-CS128))","v":0},{"$f":"SUMPRODUCT(OFFSET(CS124,0,0,1,-CT128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-CT128))","v":0},{"$f":"SUMPRODUCT(OFFSET(CT124,0,0,1,-CU128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-CU128))","v":0},{"$f":"SUMPRODUCT(OFFSET(CU124,0,0,1,-CV128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-CV128))","v":0},{"$f":"SUMPRODUCT(OFFSET(CV124,0,0,1,-CW128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-CW128))","v":0},{"$f":"SUMPRODUCT(OFFSET(CW124,0,0,1,-CX128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-CX128))","v":0},{"$f":"SUMPRODUCT(OFFSET(CX124,0,0,1,-CY128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-CY128))","v":0},{"$f":"SUMPRODUCT(OFFSET(CY124,0,0,1,-CZ128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-CZ128))","v":0},{"$f":"SUMPRODUCT(OFFSET(CZ124,0,0,1,-DA128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-DA128))","v":0},{"$f":"SUMPRODUCT(OFFSET(DA124,0,0,1,-DB128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-DB128))","v":0},{"$f":"SUMPRODUCT(OFFSET(DB124,0,0,1,-DC128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-DC128))","v":0},{"$f":"SUMPRODUCT(OFFSET(DC124,0,0,1,-DD128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-DD128))","v":0},{"$f":"SUMPRODUCT(OFFSET(DD124,0,0,1,-DE128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-DE128))","v":0},{"$f":"SUMPRODUCT(OFFSET(DE124,0,0,1,-DF128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-DF128))","v":0},{"$f":"SUMPRODUCT(OFFSET(DF124,0,0,1,-DG128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-DG128))","v":0},{"$f":"SUMPRODUCT(OFFSET(DG124,0,0,1,-DH128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-DH128))","v":0},{"$f":"SUMPRODUCT(OFFSET(DH124,0,0,1,-DI128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-DI128))","v":0},{"$f":"SUMPRODUCT(OFFSET(DI124,0,0,1,-DJ128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-DJ128))","v":0},{"$f":"SUMPRODUCT(OFFSET(DJ124,0,0,1,-DK128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-DK128))","v":0},{"$f":"SUMPRODUCT(OFFSET(DK124,0,0,1,-DL128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-DL128))","v":0},{"$f":"SUMPRODUCT(OFFSET(DL124,0,0,1,-DM128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-DM128))","v":0},{"$f":"SUMPRODUCT(OFFSET(DM124,0,0,1,-DN128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-DN128))","v":0},{"$f":"SUMPRODUCT(OFFSET(DN124,0,0,1,-DO128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-DO128))","v":0},{"$f":"SUMPRODUCT(OFFSET(DO124,0,0,1,-DP128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-DP128))","v":0},{"$f":"SUMPRODUCT(OFFSET(DP124,0,0,1,-DQ128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-DQ128))","v":0},{"$f":"SUMPRODUCT(OFFSET(DQ124,0,0,1,-DR128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-DR128))","v":0},{"$f":"SUMPRODUCT(OFFSET(DR124,0,0,1,-DS128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-DS128))","v":0},{"$f":"SUMPRODUCT(OFFSET(DS124,0,0,1,-DT128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-DT128))","v":0},{"$f":"SUMPRODUCT(OFFSET(DT124,0,0,1,-DU128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-DU128))","v":0},{"$f":"SUMPRODUCT(OFFSET(DU124,0,0,1,-DV128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-DV128))","v":0},{"$f":"SUMPRODUCT(OFFSET(DV124,0,0,1,-DW128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-DW128))","v":0},{"$f":"SUMPRODUCT(OFFSET(DW124,0,0,1,-DX128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-DX128))","v":0},{"$f":"SUMPRODUCT(OFFSET(DX124,0,0,1,-DY128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-DY128))","v":0},{"$f":"SUMPRODUCT(OFFSET(DY124,0,0,1,-DZ128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-DZ128))","v":0},{"$f":"SUMPRODUCT(OFFSET(DZ124,0,0,1,-EA128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-EA128))","v":0},{"$f":"SUMPRODUCT(OFFSET(EA124,0,0,1,-EB128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-EB128))","v":0},{"$f":"SUMPRODUCT(OFFSET(EB124,0,0,1,-EC128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-EC128))","v":0},{"$f":"SUMPRODUCT(OFFSET(EC124,0,0,1,-ED128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-ED128))","v":0},{"$f":"SUMPRODUCT(OFFSET(ED124,0,0,1,-EE128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-EE128))","v":0},{"$f":"SUMPRODUCT(OFFSET(EE124,0,0,1,-EF128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-EF128))","v":0},{"$f":"SUMPRODUCT(OFFSET(EF124,0,0,1,-EG128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-EG128))","v":0},{"$f":"SUMPRODUCT(OFFSET(EG124,0,0,1,-EH128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-EH128))","v":0},{"$f":"SUMPRODUCT(OFFSET(EH124,0,0,1,-EI128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-EI128))","v":0},{"$f":"SUMPRODUCT(OFFSET(EI124,0,0,1,-EJ128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-EJ128))","v":0},{"$f":"SUMPRODUCT(OFFSET(EJ124,0,0,1,-EK128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-EK128))","v":0},{"$f":"SUMPRODUCT(OFFSET(EK124,0,0,1,-EL128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-EL128))","v":0},{"$f":"SUMPRODUCT(OFFSET(EL124,0,0,1,-EM128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-EM128))","v":0},{"$f":"SUMPRODUCT(OFFSET(EM124,0,0,1,-EN128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-EN128))","v":0},{"$f":"SUMPRODUCT(OFFSET(EN124,0,0,1,-EO128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-EO128))","v":0},{"$f":"SUMPRODUCT(OFFSET(EO124,0,0,1,-EP128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-EP128))","v":0},{"$f":"SUMPRODUCT(OFFSET(EP124,0,0,1,-EQ128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-EQ128))","v":0},{"$f":"SUMPRODUCT(OFFSET(EQ124,0,0,1,-ER128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-ER128))","v":0},{"$f":"SUMPRODUCT(OFFSET(ER124,0,0,1,-ES128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-ES128))","v":0},{"$f":"SUMPRODUCT(OFFSET(ES124,0,0,1,-ET128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-ET128))","v":0},{"$f":"SUMPRODUCT(OFFSET(ET124,0,0,1,-EU128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-EU128))","v":0},{"$f":"SUMPRODUCT(OFFSET(EU124,0,0,1,-EV128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-EV128))","v":0},{"$f":"SUMPRODUCT(OFFSET(EV124,0,0,1,-EW128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-EW128))","v":0},{"$f":"SUMPRODUCT(OFFSET(EW124,0,0,1,-EX128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-EX128))","v":0},{"$f":"SUMPRODUCT(OFFSET(EX124,0,0,1,-EY128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-EY128))","v":0},{"$f":"SUMPRODUCT(OFFSET(EY124,0,0,1,-EZ128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-EZ128))","v":0},{"$f":"SUMPRODUCT(OFFSET(EZ124,0,0,1,-FA128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-FA128))","v":0},{"$f":"SUMPRODUCT(OFFSET(FA124,0,0,1,-FB128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-FB128))","v":0},{"$f":"SUMPRODUCT(OFFSET(FB124,0,0,1,-FC128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-FC128))","v":0},{"$f":"SUMPRODUCT(OFFSET(FC124,0,0,1,-FD128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-FD128))","v":0},{"$f":"SUMPRODUCT(OFFSET(FD124,0,0,1,-FE128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-FE128))","v":0},{"$f":"SUMPRODUCT(OFFSET(FE124,0,0,1,-FF128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-FF128))","v":0},{"$f":"SUMPRODUCT(OFFSET(FF124,0,0,1,-FG128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-FG128))","v":0},{"$f":"SUMPRODUCT(OFFSET(FG124,0,0,1,-FH128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-FH128))","v":0},{"$f":"SUMPRODUCT(OFFSET(FH124,0,0,1,-FI128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-FI128))","v":0},{"$f":"SUMPRODUCT(OFFSET(FI124,0,0,1,-FJ128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-FJ128))","v":0},{"$f":"SUMPRODUCT(OFFSET(FJ124,0,0,1,-FK128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-FK128))","v":0},{"$f":"SUMPRODUCT(OFFSET(FK124,0,0,1,-FL128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-FL128))","v":0},{"$f":"SUMPRODUCT(OFFSET(FL124,0,0,1,-FM128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-FM128))","v":0},{"$f":"SUMPRODUCT(OFFSET(FM124,0,0,1,-FN128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-FN128))","v":0},{"$f":"SUMPRODUCT(OFFSET(FN124,0,0,1,-FO128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-FO128))","v":0},{"$f":"SUMPRODUCT(OFFSET(FO124,0,0,1,-FP128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-FP128))","v":0},{"$f":"SUMPRODUCT(OFFSET(FP124,0,0,1,-FQ128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-FQ128))","v":0},{"$f":"SUMPRODUCT(OFFSET(FQ124,0,0,1,-FR128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-FR128))","v":0},{"$f":"SUMPRODUCT(OFFSET(FR124,0,0,1,-FS128),OFFSET('Inputs - Tax'!$BQ$38,$F133,0,1,-FS128))","v":0}]
[null,null,"Applied","USD '000",{"$f":"INDEX('Inputs - Tax'!$F$6:$F$8,B114)","v":"MACRS"},null,{"$f":"MATCH(E134,Depreciation_list,0)","v":3},0,{"$f":"INDEX(I131:I133,$G$112,0)","v":0},{"$f":"INDEX(J131:J133,$G$112,0)","v":0},{"$f":"INDEX(K131:K133,$G$112,0)","v":0},{"$f":"INDEX(L131:L133,$G$112,0)","v":0},{"$f":"INDEX(M131:M133,$G$112,0)","v":0},{"$f":"INDEX(N131:N133,$G$112,0)","v":0},{"$f":"INDEX(O131:O133,$G$112,0)","v":0},{"$f":"INDEX(P131:P133,$G$112,0)","v":0},{"$f":"INDEX(Q131:Q133,$G$112,0)","v":0},{"$f":"INDEX(R131:R133,$G$112,0)","v":0},{"$f":"INDEX(S131:S133,$G$112,0)","v":0},{"$f":"INDEX(T131:T133,$G$112,0)","v":0},{"$f":"INDEX(U131:U133,$G$112,0)","v":0},{"$f":"INDEX(V131:V133,$G$112,0)","v":0},{"$f":"INDEX(W131:W133,$G$112,0)","v":0},{"$f":"INDEX(X131:X133,$G$112,0)","v":0},{"$f":"INDEX(Y131:Y133,$G$112,0)","v":0},{"$f":"INDEX(Z131:Z133,$G$112,0)","v":0},{"$f":"INDEX(AA131:AA133,$G$112,0)","v":0},{"$f":"INDEX(AB131:AB133,$G$112,0)","v":0},{"$f":"INDEX(AC131:AC133,$G$112,0)","v":0},{"$f":"INDEX(AD131:AD133,$G$112,0)","v":0},{"$f":"INDEX(AE131:AE133,$G$112,0)","v":0},{"$f":"INDEX(AF131:AF133,$G$112,0)","v":0},{"$f":"INDEX(AG131:AG133,$G$112,0)","v":0},{"$f":"INDEX(AH131:AH133,$G$112,0)","v":0},{"$f":"INDEX(AI131:AI133,$G$112,0)","v":0},{"$f":"INDEX(AJ131:AJ133,$G$112,0)","v":0},{"$f":"INDEX(AK131:AK133,$G$112,0)","v":0},{"$f":"INDEX(AL131:AL133,$G$112,0)","v":0},{"$f":"INDEX(AM131:AM133,$G$112,0)","v":0},{"$f":"INDEX(AN131:AN133,$G$112,0)","v":0},{"$f":"INDEX(AO131:AO133,$G$112,0)","v":0},{"$f":"INDEX(AP131:AP133,$G$112,0)","v":0},{"$f":"INDEX(AQ131:AQ133,$G$112,0)","v":0},{"$f":"INDEX(AR131:AR133,$G$112,0)","v":0},{"$f":"INDEX(AS131:AS133,$G$112,0)","v":0},{"$f":"INDEX(AT131:AT133,$G$112,0)","v":0},{"$f":"INDEX(AU131:AU133,$G$112,0)","v":0},{"$f":"INDEX(AV131:AV133,$G$112,0)","v":0},{"$f":"INDEX(AW131:AW133,$G$112,0)","v":0},{"$f":"INDEX(AX131:AX133,$G$112,0)","v":0},{"$f":"INDEX(AY131:AY133,$G$112,0)","v":0},{"$f":"INDEX(AZ131:AZ133,$G$112,0)","v":0},{"$f":"INDEX(BA131:BA133,$G$112,0)","v":0},{"$f":"INDEX(BB131:BB133,$G$112,0)","v":0},{"$f":"INDEX(BC131:BC133,$G$112,0)","v":0},{"$f":"INDEX(BD131:BD133,$G$112,0)","v":0},{"$f":"INDEX(BE131:BE133,$G$112,0)","v":0},{"$f":"INDEX(BF131:BF133,$G$112,0)","v":0},{"$f":"INDEX(BG131:BG133,$G$112,0)","v":0},{"$f":"INDEX(BH131:BH133,$G$112,0)","v":0},{"$f":"INDEX(BI131:BI133,$G$112,0)","v":0},{"$f":"INDEX(BJ131:BJ133,$G$112,0)","v":0},{"$f":"INDEX(BK131:BK133,$G$112,0)","v":0},{"$f":"INDEX(BL131:BL133,$G$112,0)","v":0},{"$f":"INDEX(BM131:BM133,$G$112,0)","v":0},{"$f":"INDEX(BN131:BN133,$G$112,0)","v":0},{"$f":"INDEX(BO131:BO133,$G$112,0)","v":0},{"$f":"INDEX(BP131:BP133,$G$112,0)","v":0},{"$f":"INDEX(BQ131:BQ133,$G$112,0)","v":0},{"$f":"INDEX(BR131:BR133,$G$112,0)","v":0},{"$f":"INDEX(BS131:BS133,$G$112,0)","v":0},{"$f":"INDEX(BT131:BT133,$G$112,0)","v":0},{"$f":"INDEX(BU131:BU133,$G$112,0)","v":0},{"$f":"INDEX(BV131:BV133,$G$112,0)","v":0},{"$f":"INDEX(BW131:BW133,$G$112,0)","v":0},{"$f":"INDEX(BX131:BX133,$G$112,0)","v":0},{"$f":"INDEX(BY131:BY133,$G$112,0)","v":0},{"$f":"INDEX(BZ131:BZ133,$G$112,0)","v":0},{"$f":"INDEX(CA131:CA133,$G$112,0)","v":0},{"$f":"INDEX(CB131:CB133,$G$112,0)","v":0},{"$f":"INDEX(CC131:CC133,$G$112,0)","v":0},{"$f":"INDEX(CD131:CD133,$G$112,0)","v":0},{"$f":"INDEX(CE131:CE133,$G$112,0)","v":0},{"$f":"INDEX(CF131:CF133,$G$112,0)","v":0},{"$f":"INDEX(CG131:CG133,$G$112,0)","v":0},{"$f":"INDEX(CH131:CH133,$G$112,0)","v":0},{"$f":"INDEX(CI131:CI133,$G$112,0)","v":0},{"$f":"INDEX(CJ131:CJ133,$G$112,0)","v":0},{"$f":"INDEX(CK131:CK133,$G$112,0)","v":0},{"$f":"INDEX(CL131:CL133,$G$112,0)","v":0},{"$f":"INDEX(CM131:CM133,$G$112,0)","v":0},{"$f":"INDEX(CN131:CN133,$G$112,0)","v":0},{"$f":"INDEX(CO131:CO133,$G$112,0)","v":0},{"$f":"INDEX(CP131:CP133,$G$112,0)","v":0},{"$f":"INDEX(CQ131:CQ133,$G$112,0)","v":0},{"$f":"INDEX(CR131:CR133,$G$112,0)","v":0},{"$f":"INDEX(CS131:CS133,$G$112,0)","v":0},{"$f":"INDEX(CT131:CT133,$G$112,0)","v":0},{"$f":"INDEX(CU131:CU133,$G$112,0)","v":0},{"$f":"INDEX(CV131:CV133,$G$112,0)","v":0},{"$f":"INDEX(CW131:CW133,$G$112,0)","v":0},{"$f":"INDEX(CX131:CX133,$G$112,0)","v":0},{"$f":"INDEX(CY131:CY133,$G$112,0)","v":0},{"$f":"INDEX(CZ131:CZ133,$G$112,0)","v":0},{"$f":"INDEX(DA131:DA133,$G$112,0)","v":0},{"$f":"INDEX(DB131:DB133,$G$112,0)","v":0},{"$f":"INDEX(DC131:DC133,$G$112,0)","v":0},{"$f":"INDEX(DD131:DD133,$G$112,0)","v":0},{"$f":"INDEX(DE131:DE133,$G$112,0)","v":0},{"$f":"INDEX(DF131:DF133,$G$112,0)","v":0},{"$f":"INDEX(DG131:DG133,$G$112,0)","v":0},{"$f":"INDEX(DH131:DH133,$G$112,0)","v":0},{"$f":"INDEX(DI131:DI133,$G$112,0)","v":0},{"$f":"INDEX(DJ131:DJ133,$G$112,0)","v":0},{"$f":"INDEX(DK131:DK133,$G$112,0)","v":0},{"$f":"INDEX(DL131:DL133,$G$112,0)","v":0},{"$f":"INDEX(DM131:DM133,$G$112,0)","v":0},{"$f":"INDEX(DN131:DN133,$G$112,0)","v":0},{"$f":"INDEX(DO131:DO133,$G$112,0)","v":0},{"$f":"INDEX(DP131:DP133,$G$112,0)","v":0},{"$f":"INDEX(DQ131:DQ133,$G$112,0)","v":0},{"$f":"INDEX(DR131:DR133,$G$112,0)","v":0},{"$f":"INDEX(DS131:DS133,$G$112,0)","v":0},{"$f":"INDEX(DT131:DT133,$G$112,0)","v":0},{"$f":"INDEX(DU131:DU133,$G$112,0)","v":0},{"$f":"INDEX(DV131:DV133,$G$112,0)","v":0},{"$f":"INDEX(DW131:DW133,$G$112,0)","v":0},{"$f":"INDEX(DX131:DX133,$G$112,0)","v":0},{"$f":"INDEX(DY131:DY133,$G$112,0)","v":0},{"$f":"INDEX(DZ131:DZ133,$G$112,0)","v":0},{"$f":"INDEX(EA131:EA133,$G$112,0)","v":0},{"$f":"INDEX(EB131:EB133,$G$112,0)","v":0},{"$f":"INDEX(EC131:EC133,$G$112,0)","v":0},{"$f":"INDEX(ED131:ED133,$G$112,0)","v":0},{"$f":"INDEX(EE131:EE133,$G$112,0)","v":0},{"$f":"INDEX(EF131:EF133,$G$112,0)","v":0},{"$f":"INDEX(EG131:EG133,$G$112,0)","v":0},{"$f":"INDEX(EH131:EH133,$G$112,0)","v":0},{"$f":"INDEX(EI131:EI133,$G$112,0)","v":0},{"$f":"INDEX(EJ131:EJ133,$G$112,0)","v":0},{"$f":"INDEX(EK131:EK133,$G$112,0)","v":0},{"$f":"INDEX(EL131:EL133,$G$112,0)","v":0},{"$f":"INDEX(EM131:EM133,$G$112,0)","v":0},{"$f":"INDEX(EN131:EN133,$G$112,0)","v":0},{"$f":"INDEX(EO131:EO133,$G$112,0)","v":0},{"$f":"INDEX(EP131:EP133,$G$112,0)","v":0},{"$f":"INDEX(EQ131:EQ133,$G$112,0)","v":0},{"$f":"INDEX(ER131:ER133,$G$112,0)","v":0},{"$f":"INDEX(ES131:ES133,$G$112,0)","v":0},{"$f":"INDEX(ET131:ET133,$G$112,0)","v":0},{"$f":"INDEX(EU131:EU133,$G$112,0)","v":0},{"$f":"INDEX(EV131:EV133,$G$112,0)","v":0},{"$f":"INDEX(EW131:EW133,$G$112,0)","v":0},{"$f":"INDEX(EX131:EX133,$G$112,0)","v":0},{"$f":"INDEX(EY131:EY133,$G$112,0)","v":0},{"$f":"INDEX(EZ131:EZ133,$G$112,0)","v":0},{"$f":"INDEX(FA131:FA133,$G$112,0)","v":0},{"$f":"INDEX(FB131:FB133,$G$112,0)","v":0},{"$f":"INDEX(FC131:FC133,$G$112,0)","v":0},{"$f":"INDEX(FD131:FD133,$G$112,0)","v":0},{"$f":"INDEX(FE131:FE133,$G$112,0)","v":0},{"$f":"INDEX(FF131:FF133,$G$112,0)","v":0},{"$f":"INDEX(FG131:FG133,$G$112,0)","v":0},{"$f":"INDEX(FH131:FH133,$G$112,0)","v":0},{"$f":"INDEX(FI131:FI133,$G$112,0)","v":0},{"$f":"INDEX(FJ131:FJ133,$G$112,0)","v":0},{"$f":"INDEX(FK131:FK133,$G$112,0)","v":0},{"$f":"INDEX(FL131:FL133,$G$112,0)","v":0},{"$f":"INDEX(FM131:FM133,$G$112,0)","v":0},{"$f":"INDEX(FN131:FN133,$G$112,0)","v":0},{"$f":"INDEX(FO131:FO133,$G$112,0)","v":0},{"$f":"INDEX(FP131:FP133,$G$112,0)","v":0},{"$f":"INDEX(FQ131:FQ133,$G$112,0)","v":0},{"$f":"INDEX(FR131:FR133,$G$112,0)","v":0},{"$f":"INDEX(FS131:FS133,$G$112,0)","v":0}]
[]
[null,3,{"$f":"INDEX($C$19:$C$21,B136)","v":"Financing"}]
[null,null,"Account"]
[null,null,"Balance b/f","USD '000",null,null,null,null,{"$f":"H141","v":0},{"$f":"I141","v":0},{"$f":"J141","v":0},{"$f":"K141","v":0},{"$f":"L141","v":0},{"$f":"M141","v":0},{"$f":"N141","v":0},{"$f":"O141","v":0},{"$f":"P141","v":0},{"$f":"Q141","v":0},{"$f":"R141","v":0},{"$f":"S141","v":0},{"$f":"T141","v":0},{"$f":"U141","v":0},{"$f":"V141","v":0},{"$f":"W141","v":0},{"$f":"X141","v":0},{"$f":"Y141","v":0},{"$f":"Z141","v":0},{"$f":"AA141","v":0},{"$f":"AB141","v":0},{"$f":"AC141","v":0},{"$f":"AD141","v":0},{"$f":"AE141","v":0},{"$f":"AF141","v":0},{"$f":"AG141","v":0},{"$f":"AH141","v":0},{"$f":"AI141","v":0},{"$f":"AJ141","v":0},{"$f":"AK141","v":0},{"$f":"AL141","v":0},{"$f":"AM141","v":0},{"$f":"AN141","v":0},{"$f":"AO141","v":0},{"$f":"AP141","v":0},{"$f":"AQ141","v":0},{"$f":"AR141","v":0},{"$f":"AS141","v":0},{"$f":"AT141","v":0},{"$f":"AU141","v":0},{"$f":"AV141","v":0},{"$f":"AW141","v":0},{"$f":"AX141","v":0},{"$f":"AY141","v":0},{"$f":"AZ141","v":0},{"$f":"BA141","v":0},{"$f":"BB141","v":0},{"$f":"BC141","v":0},{"$f":"BD141","v":0},{"$f":"BE141","v":0},{"$f":"BF141","v":0},{"$f":"BG141","v":0},{"$f":"BH141","v":0},{"$f":"BI141","v":0},{"$f":"BJ141","v":0},{"$f":"BK141","v":0},{"$f":"BL141","v":0},{"$f":"BM141","v":0},{"$f":"BN141","v":0},{"$f":"BO141","v":0},{"$f":"BP141","v":0},{"$f":"BQ141","v":0},{"$f":"BR141","v":0},{"$f":"BS141","v":0},{"$f":"BT141","v":0},{"$f":"BU141","v":0},{"$f":"BV141","v":0},{"$f":"BW141","v":0},{"$f":"BX141","v":0},{"$f":"BY141","v":0},{"$f":"BZ141","v":0},{"$f":"CA141","v":0},{"$f":"CB141","v":0},{"$f":"CC141","v":0},{"$f":"CD141","v":0},{"$f":"CE141","v":0},{"$f":"CF141","v":0},{"$f":"CG141","v":0},{"$f":"CH141","v":0},{"$f":"CI141","v":0},{"$f":"CJ141","v":0},{"$f":"CK141","v":0},{"$f":"CL141","v":0},{"$f":"CM141","v":0},{"$f":"CN141","v":0},{"$f":"CO141","v":0},{"$f":"CP141","v":0},{"$f":"CQ141","v":0},{"$f":"CR141","v":0},{"$f":"CS141","v":0},{"$f":"CT141","v":0},{"$f":"CU141","v":0},{"$f":"CV141","v":0},{"$f":"CW141","v":0},{"$f":"CX141","v":0},{"$f":"CY141","v":0},{"$f":"CZ141","v":0},{"$f":"DA141","v":0},{"$f":"DB141","v":0},{"$f":"DC141","v":0},{"$f":"DD141","v":0},{"$f":"DE141","v":0},{"$f":"DF141","v":0},{"$f":"DG141","v":0},{"$f":"DH141","v":0},{"$f":"DI141","v":0},{"$f":"DJ141","v":0},{"$f":"DK141","v":0},{"$f":"DL141","v":0},{"$f":"DM141","v":0},{"$f":"DN141","v":0},{"$f":"DO141","v":0},{"$f":"DP141","v":0},{"$f":"DQ141","v":0},{"$f":"DR141","v":0},{"$f":"DS141","v":0},{"$f":"DT141","v":0},{"$f":"DU141","v":0},{"$f":"DV141","v":0},{"$f":"DW141","v":0},{"$f":"DX141","v":0},{"$f":"DY141","v":0},{"$f":"DZ141","v":0},{"$f":"EA141","v":0},{"$f":"EB141","v":0},{"$f":"EC141","v":0},{"$f":"ED141","v":0},{"$f":"EE141","v":0},{"$f":"EF141","v":0},{"$f":"EG141","v":0},{"$f":"EH141","v":0},{"$f":"EI141","v":0},{"$f":"EJ141","v":0},{"$f":"EK141","v":0},{"$f":"EL141","v":0},{"$f":"EM141","v":0},{"$f":"EN141","v":0},{"$f":"EO141","v":0},{"$f":"EP141","v":0},{"$f":"EQ141","v":0},{"$f":"ER141","v":0},{"$f":"ES141","v":0},{"$f":"ET141","v":0},{"$f":"EU141","v":0},{"$f":"EV141","v":0},{"$f":"EW141","v":0},{"$f":"EX141","v":0},{"$f":"EY141","v":0},{"$f":"EZ141","v":0},{"$f":"FA141","v":0},{"$f":"FB141","v":0},{"$f":"FC141","v":0},{"$f":"FD141","v":0},{"$f":"FE141","v":0},{"$f":"FF141","v":0},{"$f":"FG141","v":0},{"$f":"FH141","v":0},{"$f":"FI141","v":0},{"$f":"FJ141","v":0},{"$f":"FK141","v":0},{"$f":"FL141","v":0},{"$f":"FM141","v":0},{"$f":"FN141","v":0},{"$f":"FO141","v":0},{"$f":"FP141","v":0},{"$f":"FQ141","v":0},{"$f":"FR141","v":0}]
[null,null,"Additions","USD '000",null,null,null,{"$f":"SUM(I139:FS139)","v":0},{"$f":"SUM(I144:I145)","v":0},{"$f":"SUM(J144:J145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV144:BV145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH144:EH145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation & write-off","USD '000",null,null,null,{"$f":"SUM(I140:FS140)","v":0},{"$f":"-IF(I$30=1,SUM(I138:I139),I156)*I$6","v":0},{"$f":"-IF(J$30=1,SUM(J138:J139),J156)*J$6","v":0},{"$f":"-IF(K$30=1,SUM(K138:K139),K156)*K$6","v":0},{"$f":"-IF(L$30=1,SUM(L138:L139),L156)*L$6","v":0},{"$f":"-IF(M$30=1,SUM(M138:M139),M156)*M$6","v":0},{"$f":"-IF(N$30=1,SUM(N138:N139),N156)*N$6","v":0},{"$f":"-IF(O$30=1,SUM(O138:O139),O156)*O$6","v":0},{"$f":"-IF(P$30=1,SUM(P138:P139),P156)*P$6","v":0},{"$f":"-IF(Q$30=1,SUM(Q138:Q139),Q156)*Q$6","v":0},{"$f":"-IF(R$30=1,SUM(R138:R139),R156)*R$6","v":0},{"$f":"-IF(S$30=1,SUM(S138:S139),S156)*S$6","v":0},{"$f":"-IF(T$30=1,SUM(T138:T139),T156)*T$6","v":0},{"$f":"-IF(U$30=1,SUM(U138:U139),U156)*U$6","v":0},{"$f":"-IF(V$30=1,SUM(V138:V139),V156)*V$6","v":0},{"$f":"-IF(W$30=1,SUM(W138:W139),W156)*W$6","v":0},{"$f":"-IF(X$30=1,SUM(X138:X139),X156)*X$6","v":0},{"$f":"-IF(Y$30=1,SUM(Y138:Y139),Y156)*Y$6","v":0},{"$f":"-IF(Z$30=1,SUM(Z138:Z139),Z156)*Z$6","v":0},{"$f":"-IF(AA$30=1,SUM(AA138:AA139),AA156)*AA$6","v":0},{"$f":"-IF(AB$30=1,SUM(AB138:AB139),AB156)*AB$6","v":0},{"$f":"-IF(AC$30=1,SUM(AC138:AC139),AC156)*AC$6","v":0},{"$f":"-IF(AD$30=1,SUM(AD138:AD139),AD156)*AD$6","v":0},{"$f":"-IF(AE$30=1,SUM(AE138:AE139),AE156)*AE$6","v":0},{"$f":"-IF(AF$30=1,SUM(AF138:AF139),AF156)*AF$6","v":0},{"$f":"-IF(AG$30=1,SUM(AG138:AG139),AG156)*AG$6","v":0},{"$f":"-IF(AH$30=1,SUM(AH138:AH139),AH156)*AH$6","v":0},{"$f":"-IF(AI$30=1,SUM(AI138:AI139),AI156)*AI$6","v":0},{"$f":"-IF(AJ$30=1,SUM(AJ138:AJ139),AJ156)*AJ$6","v":0},{"$f":"-IF(AK$30=1,SUM(AK138:AK139),AK156)*AK$6","v":0},{"$f":"-IF(AL$30=1,SUM(AL138:AL139),AL156)*AL$6","v":0},{"$f":"-IF(AM$30=1,SUM(AM138:AM139),AM156)*AM$6","v":0},{"$f":"-IF(AN$30=1,SUM(AN138:AN139),AN156)*AN$6","v":0},{"$f":"-IF(AO$30=1,SUM(AO138:AO139),AO156)*AO$6","v":0},{"$f":"-IF(AP$30=1,SUM(AP138:AP139),AP156)*AP$6","v":0},{"$f":"-IF(AQ$30=1,SUM(AQ138:AQ139),AQ156)*AQ$6","v":0},{"$f":"-IF(AR$30=1,SUM(AR138:AR139),AR156)*AR$6","v":0},{"$f":"-IF(AS$30=1,SUM(AS138:AS139),AS156)*AS$6","v":0},{"$f":"-IF(AT$30=1,SUM(AT138:AT139),AT156)*AT$6","v":0},{"$f":"-IF(AU$30=1,SUM(AU138:AU139),AU156)*AU$6","v":0},{"$f":"-IF(AV$30=1,SUM(AV138:AV139),AV156)*AV$6","v":0},{"$f":"-IF(AW$30=1,SUM(AW138:AW139),AW156)*AW$6","v":0},{"$f":"-IF(AX$30=1,SUM(AX138:AX139),AX156)*AX$6","v":0},{"$f":"-IF(AY$30=1,SUM(AY138:AY139),AY156)*AY$6","v":0},{"$f":"-IF(AZ$30=1,SUM(AZ138:AZ139),AZ156)*AZ$6","v":0},{"$f":"-IF(BA$30=1,SUM(BA138:BA139),BA156)*BA$6","v":0},{"$f":"-IF(BB$30=1,SUM(BB138:BB139),BB156)*BB$6","v":0},{"$f":"-IF(BC$30=1,SUM(BC138:BC139),BC156)*BC$6","v":0},{"$f":"-IF(BD$30=1,SUM(BD138:BD139),BD156)*BD$6","v":0},{"$f":"-IF(BE$30=1,SUM(BE138:BE139),BE156)*BE$6","v":0},{"$f":"-IF(BF$30=1,SUM(BF138:BF139),BF156)*BF$6","v":0},{"$f":"-IF(BG$30=1,SUM(BG138:BG139),BG156)*BG$6","v":0},{"$f":"-IF(BH$30=1,SUM(BH138:BH139),BH156)*BH$6","v":0},{"$f":"-IF(BI$30=1,SUM(BI138:BI139),BI156)*BI$6","v":0},{"$f":"-IF(BJ$30=1,SUM(BJ138:BJ139),BJ156)*BJ$6","v":0},{"$f":"-IF(BK$30=1,SUM(BK138:BK139),BK156)*BK$6","v":0},{"$f":"-IF(BL$30=1,SUM(BL138:BL139),BL156)*BL$6","v":0},{"$f":"-IF(BM$30=1,SUM(BM138:BM139),BM156)*BM$6","v":0},{"$f":"-IF(BN$30=1,SUM(BN138:BN139),BN156)*BN$6","v":0},{"$f":"-IF(BO$30=1,SUM(BO138:BO139),BO156)*BO$6","v":0},{"$f":"-IF(BP$30=1,SUM(BP138:BP139),BP156)*BP$6","v":0},{"$f":"-IF(BQ$30=1,SUM(BQ138:BQ139),BQ156)*BQ$6","v":0},{"$f":"-IF(BR$30=1,SUM(BR138:BR139),BR156)*BR$6","v":0},{"$f":"-IF(BS$30=1,SUM(BS138:BS139),BS156)*BS$6","v":0},{"$f":"-IF(BT$30=1,SUM(BT138:BT139),BT156)*BT$6","v":0},{"$f":"-IF(BU$30=1,SUM(BU138:BU139),BU156)*BU$6","v":0},{"$f":"-IF(BV$30=1,SUM(BV138:BV139),BV156)*BV$6","v":0},{"$f":"-IF(BW$30=1,SUM(BW138:BW139),BW156)*BW$6","v":0},{"$f":"-IF(BX$30=1,SUM(BX138:BX139),BX156)*BX$6","v":0},{"$f":"-IF(BY$30=1,SUM(BY138:BY139),BY156)*BY$6","v":0},{"$f":"-IF(BZ$30=1,SUM(BZ138:BZ139),BZ156)*BZ$6","v":0},{"$f":"-IF(CA$30=1,SUM(CA138:CA139),CA156)*CA$6","v":0},{"$f":"-IF(CB$30=1,SUM(CB138:CB139),CB156)*CB$6","v":0},{"$f":"-IF(CC$30=1,SUM(CC138:CC139),CC156)*CC$6","v":0},{"$f":"-IF(CD$30=1,SUM(CD138:CD139),CD156)*CD$6","v":0},{"$f":"-IF(CE$30=1,SUM(CE138:CE139),CE156)*CE$6","v":0},{"$f":"-IF(CF$30=1,SUM(CF138:CF139),CF156)*CF$6","v":0},{"$f":"-IF(CG$30=1,SUM(CG138:CG139),CG156)*CG$6","v":0},{"$f":"-IF(CH$30=1,SUM(CH138:CH139),CH156)*CH$6","v":0},{"$f":"-IF(CI$30=1,SUM(CI138:CI139),CI156)*CI$6","v":0},{"$f":"-IF(CJ$30=1,SUM(CJ138:CJ139),CJ156)*CJ$6","v":0},{"$f":"-IF(CK$30=1,SUM(CK138:CK139),CK156)*CK$6","v":0},{"$f":"-IF(CL$30=1,SUM(CL138:CL139),CL156)*CL$6","v":0},{"$f":"-IF(CM$30=1,SUM(CM138:CM139),CM156)*CM$6","v":0},{"$f":"-IF(CN$30=1,SUM(CN138:CN139),CN156)*CN$6","v":0},{"$f":"-IF(CO$30=1,SUM(CO138:CO139),CO156)*CO$6","v":0},{"$f":"-IF(CP$30=1,SUM(CP138:CP139),CP156)*CP$6","v":0},{"$f":"-IF(CQ$30=1,SUM(CQ138:CQ139),CQ156)*CQ$6","v":0},{"$f":"-IF(CR$30=1,SUM(CR138:CR139),CR156)*CR$6","v":0},{"$f":"-IF(CS$30=1,SUM(CS138:CS139),CS156)*CS$6","v":0},{"$f":"-IF(CT$30=1,SUM(CT138:CT139),CT156)*CT$6","v":0},{"$f":"-IF(CU$30=1,SUM(CU138:CU139),CU156)*CU$6","v":0},{"$f":"-IF(CV$30=1,SUM(CV138:CV139),CV156)*CV$6","v":0},{"$f":"-IF(CW$30=1,SUM(CW138:CW139),CW156)*CW$6","v":0},{"$f":"-IF(CX$30=1,SUM(CX138:CX139),CX156)*CX$6","v":0},{"$f":"-IF(CY$30=1,SUM(CY138:CY139),CY156)*CY$6","v":0},{"$f":"-IF(CZ$30=1,SUM(CZ138:CZ139),CZ156)*CZ$6","v":0},{"$f":"-IF(DA$30=1,SUM(DA138:DA139),DA156)*DA$6","v":0},{"$f":"-IF(DB$30=1,SUM(DB138:DB139),DB156)*DB$6","v":0},{"$f":"-IF(DC$30=1,SUM(DC138:DC139),DC156)*DC$6","v":0},{"$f":"-IF(DD$30=1,SUM(DD138:DD139),DD156)*DD$6","v":0},{"$f":"-IF(DE$30=1,SUM(DE138:DE139),DE156)*DE$6","v":0},{"$f":"-IF(DF$30=1,SUM(DF138:DF139),DF156)*DF$6","v":0},{"$f":"-IF(DG$30=1,SUM(DG138:DG139),DG156)*DG$6","v":0},{"$f":"-IF(DH$30=1,SUM(DH138:DH139),DH156)*DH$6","v":0},{"$f":"-IF(DI$30=1,SUM(DI138:DI139),DI156)*DI$6","v":0},{"$f":"-IF(DJ$30=1,SUM(DJ138:DJ139),DJ156)*DJ$6","v":0},{"$f":"-IF(DK$30=1,SUM(DK138:DK139),DK156)*DK$6","v":0},{"$f":"-IF(DL$30=1,SUM(DL138:DL139),DL156)*DL$6","v":0},{"$f":"-IF(DM$30=1,SUM(DM138:DM139),DM156)*DM$6","v":0},{"$f":"-IF(DN$30=1,SUM(DN138:DN139),DN156)*DN$6","v":0},{"$f":"-IF(DO$30=1,SUM(DO138:DO139),DO156)*DO$6","v":0},{"$f":"-IF(DP$30=1,SUM(DP138:DP139),DP156)*DP$6","v":0},{"$f":"-IF(DQ$30=1,SUM(DQ138:DQ139),DQ156)*DQ$6","v":0},{"$f":"-IF(DR$30=1,SUM(DR138:DR139),DR156)*DR$6","v":0},{"$f":"-IF(DS$30=1,SUM(DS138:DS139),DS156)*DS$6","v":0},{"$f":"-IF(DT$30=1,SUM(DT138:DT139),DT156)*DT$6","v":0},{"$f":"-IF(DU$30=1,SUM(DU138:DU139),DU156)*DU$6","v":0},{"$f":"-IF(DV$30=1,SUM(DV138:DV139),DV156)*DV$6","v":0},{"$f":"-IF(DW$30=1,SUM(DW138:DW139),DW156)*DW$6","v":0},{"$f":"-IF(DX$30=1,SUM(DX138:DX139),DX156)*DX$6","v":0},{"$f":"-IF(DY$30=1,SUM(DY138:DY139),DY156)*DY$6","v":0},{"$f":"-IF(DZ$30=1,SUM(DZ138:DZ139),DZ156)*DZ$6","v":0},{"$f":"-IF(EA$30=1,SUM(EA138:EA139),EA156)*EA$6","v":0},{"$f":"-IF(EB$30=1,SUM(EB138:EB139),EB156)*EB$6","v":0},{"$f":"-IF(EC$30=1,SUM(EC138:EC139),EC156)*EC$6","v":0},{"$f":"-IF(ED$30=1,SUM(ED138:ED139),ED156)*ED$6","v":0},{"$f":"-IF(EE$30=1,SUM(EE138:EE139),EE156)*EE$6","v":0},{"$f":"-IF(EF$30=1,SUM(EF138:EF139),EF156)*EF$6","v":0},{"$f":"-IF(EG$30=1,SUM(EG138:EG139),EG156)*EG$6","v":0},{"$f":"-IF(EH$30=1,SUM(EH138:EH139),EH156)*EH$6","v":0},{"$f":"-IF(EI$30=1,SUM(EI138:EI139),EI156)*EI$6","v":0},{"$f":"-IF(EJ$30=1,SUM(EJ138:EJ139),EJ156)*EJ$6","v":0},{"$f":"-IF(EK$30=1,SUM(EK138:EK139),EK156)*EK$6","v":0},{"$f":"-IF(EL$30=1,SUM(EL138:EL139),EL156)*EL$6","v":0},{"$f":"-IF(EM$30=1,SUM(EM138:EM139),EM156)*EM$6","v":0},{"$f":"-IF(EN$30=1,SUM(EN138:EN139),EN156)*EN$6","v":0},{"$f":"-IF(EO$30=1,SUM(EO138:EO139),EO156)*EO$6","v":0},{"$f":"-IF(EP$30=1,SUM(EP138:EP139),EP156)*EP$6","v":0},{"$f":"-IF(EQ$30=1,SUM(EQ138:EQ139),EQ156)*EQ$6","v":0},{"$f":"-IF(ER$30=1,SUM(ER138:ER139),ER156)*ER$6","v":0},{"$f":"-IF(ES$30=1,SUM(ES138:ES139),ES156)*ES$6","v":0},{"$f":"-IF(ET$30=1,SUM(ET138:ET139),ET156)*ET$6","v":0},{"$f":"-IF(EU$30=1,SUM(EU138:EU139),EU156)*EU$6","v":0},{"$f":"-IF(EV$30=1,SUM(EV138:EV139),EV156)*EV$6","v":0},{"$f":"-IF(EW$30=1,SUM(EW138:EW139),EW156)*EW$6","v":0},{"$f":"-IF(EX$30=1,SUM(EX138:EX139),EX156)*EX$6","v":0},{"$f":"-IF(EY$30=1,SUM(EY138:EY139),EY156)*EY$6","v":0},{"$f":"-IF(EZ$30=1,SUM(EZ138:EZ139),EZ156)*EZ$6","v":0},{"$f":"-IF(FA$30=1,SUM(FA138:FA139),FA156)*FA$6","v":0},{"$f":"-IF(FB$30=1,SUM(FB138:FB139),FB156)*FB$6","v":0},{"$f":"-IF(FC$30=1,SUM(FC138:FC139),FC156)*FC$6","v":0},{"$f":"-IF(FD$30=1,SUM(FD138:FD139),FD156)*FD$6","v":0},{"$f":"-IF(FE$30=1,SUM(FE138:FE139),FE156)*FE$6","v":0},{"$f":"-IF(FF$30=1,SUM(FF138:FF139),FF156)*FF$6","v":0},{"$f":"-IF(FG$30=1,SUM(FG138:FG139),FG156)*FG$6","v":0},{"$f":"-IF(FH$30=1,SUM(FH138:FH139),FH156)*FH$6","v":0},{"$f":"-IF(FI$30=1,SUM(FI138:FI139),FI156)*FI$6","v":0},{"$f":"-IF(FJ$30=1,SUM(FJ138:FJ139),FJ156)*FJ$6","v":0},{"$f":"-IF(FK$30=1,SUM(FK138:FK139),FK156)*FK$6","v":0},{"$f":"-IF(FL$30=1,SUM(FL138:FL139),FL156)*FL$6","v":0},{"$f":"-IF(FM$30=1,SUM(FM138:FM139),FM156)*FM$6","v":0},{"$f":"-IF(FN$30=1,SUM(FN138:FN139),FN156)*FN$6","v":0},{"$f":"-IF(FO$30=1,SUM(FO138:FO139),FO156)*FO$6","v":0},{"$f":"-IF(FP$30=1,SUM(FP138:FP139),FP156)*FP$6","v":0},{"$f":"-IF(FQ$30=1,SUM(FQ138:FQ139),FQ156)*FQ$6","v":0},{"$f":"-IF(FR$30=1,SUM(FR138:FR139),FR156)*FR$6","v":0},{"$f":"-IF(FS$30=1,SUM(FS138:FS139),FS156)*FS$6","v":0}]
[null,null,"Balance c/f","USD '000",null,null,null,null,{"$f":"SUM(I138:I140)","v":0},{"$f":"SUM(J138:J140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV138:BV140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH138:EH140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Additions"]
[null,null,"Construction","USD '000",null,null,null,{"$f":"SUM(I144:FS144)","v":0},{"$f":"INDEX(I$19:I$21,$B136)","v":0},{"$f":"INDEX(J$19:J$21,$B136)","v":0},{"$f":"INDEX(K$19:K$21,$B136)","v":0},{"$f":"INDEX(L$19:L$21,$B136)","v":0},{"$f":"INDEX(M$19:M$21,$B136)","v":0},{"$f":"INDEX(N$19:N$21,$B136)","v":0},{"$f":"INDEX(O$19:O$21,$B136)","v":0},{"$f":"INDEX(P$19:P$21,$B136)","v":0},{"$f":"INDEX(Q$19:Q$21,$B136)","v":0},{"$f":"INDEX(R$19:R$21,$B136)","v":0},{"$f":"INDEX(S$19:S$21,$B136)","v":0},{"$f":"INDEX(T$19:T$21,$B136)","v":0},{"$f":"INDEX(U$19:U$21,$B136)","v":0},{"$f":"INDEX(V$19:V$21,$B136)","v":0},{"$f":"INDEX(W$19:W$21,$B136)","v":0},{"$f":"INDEX(X$19:X$21,$B136)","v":0},{"$f":"INDEX(Y$19:Y$21,$B136)","v":0},{"$f":"INDEX(Z$19:Z$21,$B136)","v":0},{"$f":"INDEX(AA$19:AA$21,$B136)","v":0},{"$f":"INDEX(AB$19:AB$21,$B136)","v":0},{"$f":"INDEX(AC$19:AC$21,$B136)","v":0},{"$f":"INDEX(AD$19:AD$21,$B136)","v":0},{"$f":"INDEX(AE$19:AE$21,$B136)","v":0},{"$f":"INDEX(AF$19:AF$21,$B136)","v":0},{"$f":"INDEX(AG$19:AG$21,$B136)","v":0},{"$f":"INDEX(AH$19:AH$21,$B136)","v":0},{"$f":"INDEX(AI$19:AI$21,$B136)","v":0},{"$f":"INDEX(AJ$19:AJ$21,$B136)","v":0},{"$f":"INDEX(AK$19:AK$21,$B136)","v":0},{"$f":"INDEX(AL$19:AL$21,$B136)","v":0},{"$f":"INDEX(AM$19:AM$21,$B136)","v":0},{"$f":"INDEX(AN$19:AN$21,$B136)","v":0},{"$f":"INDEX(AO$19:AO$21,$B136)","v":0},{"$f":"INDEX(AP$19:AP$21,$B136)","v":0},{"$f":"INDEX(AQ$19:AQ$21,$B136)","v":0},{"$f":"INDEX(AR$19:AR$21,$B136)","v":0},{"$f":"INDEX(AS$19:AS$21,$B136)","v":0},{"$f":"INDEX(AT$19:AT$21,$B136)","v":0},{"$f":"INDEX(AU$19:AU$21,$B136)","v":0},{"$f":"INDEX(AV$19:AV$21,$B136)","v":0},{"$f":"INDEX(AW$19:AW$21,$B136)","v":0},{"$f":"INDEX(AX$19:AX$21,$B136)","v":0},{"$f":"INDEX(AY$19:AY$21,$B136)","v":0},{"$f":"INDEX(AZ$19:AZ$21,$B136)","v":0},{"$f":"INDEX(BA$19:BA$21,$B136)","v":0},{"$f":"INDEX(BB$19:BB$21,$B136)","v":0},{"$f":"INDEX(BC$19:BC$21,$B136)","v":0},{"$f":"INDEX(BD$19:BD$21,$B136)","v":0},{"$f":"INDEX(BE$19:BE$21,$B136)","v":0},{"$f":"INDEX(BF$19:BF$21,$B136)","v":0},{"$f":"INDEX(BG$19:BG$21,$B136)","v":0},{"$f":"INDEX(BH$19:BH$21,$B136)","v":0},{"$f":"INDEX(BI$19:BI$21,$B136)","v":0},{"$f":"INDEX(BJ$19:BJ$21,$B136)","v":0},{"$f":"INDEX(BK$19:BK$21,$B136)","v":0},{"$f":"INDEX(BL$19:BL$21,$B136)","v":0},{"$f":"INDEX(BM$19:BM$21,$B136)","v":0},{"$f":"INDEX(BN$19:BN$21,$B136)","v":0},{"$f":"INDEX(BO$19:BO$21,$B136)","v":0},{"$f":"INDEX(BP$19:BP$21,$B136)","v":0},{"$f":"INDEX(BQ$19:BQ$21,$B136)","v":0},{"$f":"INDEX(BR$19:BR$21,$B136)","v":0},{"$f":"INDEX(BS$19:BS$21,$B136)","v":0},{"$f":"INDEX(BT$19:BT$21,$B136)","v":0},{"$f":"INDEX(BU$19:BU$21,$B136)","v":0},{"$f":"INDEX(BV$19:BV$21,$B136)","v":0},{"$f":"INDEX(BW$19:BW$21,$B136)","v":0},{"$f":"INDEX(BX$19:BX$21,$B136)","v":0},{"$f":"INDEX(BY$19:BY$21,$B136)","v":0},{"$f":"INDEX(BZ$19:BZ$21,$B136)","v":0},{"$f":"INDEX(CA$19:CA$21,$B136)","v":0},{"$f":"INDEX(CB$19:CB$21,$B136)","v":0},{"$f":"INDEX(CC$19:CC$21,$B136)","v":0},{"$f":"INDEX(CD$19:CD$21,$B136)","v":0},{"$f":"INDEX(CE$19:CE$21,$B136)","v":0},{"$f":"INDEX(CF$19:CF$21,$B136)","v":0},{"$f":"INDEX(CG$19:CG$21,$B136)","v":0},{"$f":"INDEX(CH$19:CH$21,$B136)","v":0},{"$f":"INDEX(CI$19:CI$21,$B136)","v":0},{"$f":"INDEX(CJ$19:CJ$21,$B136)","v":0},{"$f":"INDEX(CK$19:CK$21,$B136)","v":0},{"$f":"INDEX(CL$19:CL$21,$B136)","v":0},{"$f":"INDEX(CM$19:CM$21,$B136)","v":0},{"$f":"INDEX(CN$19:CN$21,$B136)","v":0},{"$f":"INDEX(CO$19:CO$21,$B136)","v":0},{"$f":"INDEX(CP$19:CP$21,$B136)","v":0},{"$f":"INDEX(CQ$19:CQ$21,$B136)","v":0},{"$f":"INDEX(CR$19:CR$21,$B136)","v":0},{"$f":"INDEX(CS$19:CS$21,$B136)","v":0},{"$f":"INDEX(CT$19:CT$21,$B136)","v":0},{"$f":"INDEX(CU$19:CU$21,$B136)","v":0},{"$f":"INDEX(CV$19:CV$21,$B136)","v":0},{"$f":"INDEX(CW$19:CW$21,$B136)","v":0},{"$f":"INDEX(CX$19:CX$21,$B136)","v":0},{"$f":"INDEX(CY$19:CY$21,$B136)","v":0},{"$f":"INDEX(CZ$19:CZ$21,$B136)","v":0},{"$f":"INDEX(DA$19:DA$21,$B136)","v":0},{"$f":"INDEX(DB$19:DB$21,$B136)","v":0},{"$f":"INDEX(DC$19:DC$21,$B136)","v":0},{"$f":"INDEX(DD$19:DD$21,$B136)","v":0},{"$f":"INDEX(DE$19:DE$21,$B136)","v":0},{"$f":"INDEX(DF$19:DF$21,$B136)","v":0},{"$f":"INDEX(DG$19:DG$21,$B136)","v":0},{"$f":"INDEX(DH$19:DH$21,$B136)","v":0},{"$f":"INDEX(DI$19:DI$21,$B136)","v":0},{"$f":"INDEX(DJ$19:DJ$21,$B136)","v":0},{"$f":"INDEX(DK$19:DK$21,$B136)","v":0},{"$f":"INDEX(DL$19:DL$21,$B136)","v":0},{"$f":"INDEX(DM$19:DM$21,$B136)","v":0},{"$f":"INDEX(DN$19:DN$21,$B136)","v":0},{"$f":"INDEX(DO$19:DO$21,$B136)","v":0},{"$f":"INDEX(DP$19:DP$21,$B136)","v":0},{"$f":"INDEX(DQ$19:DQ$21,$B136)","v":0},{"$f":"INDEX(DR$19:DR$21,$B136)","v":0},{"$f":"INDEX(DS$19:DS$21,$B136)","v":0},{"$f":"INDEX(DT$19:DT$21,$B136)","v":0},{"$f":"INDEX(DU$19:DU$21,$B136)","v":0},{"$f":"INDEX(DV$19:DV$21,$B136)","v":0},{"$f":"INDEX(DW$19:DW$21,$B136)","v":0},{"$f":"INDEX(DX$19:DX$21,$B136)","v":0},{"$f":"INDEX(DY$19:DY$21,$B136)","v":0},{"$f":"INDEX(DZ$19:DZ$21,$B136)","v":0},{"$f":"INDEX(EA$19:EA$21,$B136)","v":0},{"$f":"INDEX(EB$19:EB$21,$B136)","v":0},{"$f":"INDEX(EC$19:EC$21,$B136)","v":0},{"$f":"INDEX(ED$19:ED$21,$B136)","v":0},{"$f":"INDEX(EE$19:EE$21,$B136)","v":0},{"$f":"INDEX(EF$19:EF$21,$B136)","v":0},{"$f":"INDEX(EG$19:EG$21,$B136)","v":0},{"$f":"INDEX(EH$19:EH$21,$B136)","v":0},{"$f":"INDEX(EI$19:EI$21,$B136)","v":0},{"$f":"INDEX(EJ$19:EJ$21,$B136)","v":0},{"$f":"INDEX(EK$19:EK$21,$B136)","v":0},{"$f":"INDEX(EL$19:EL$21,$B136)","v":0},{"$f":"INDEX(EM$19:EM$21,$B136)","v":0},{"$f":"INDEX(EN$19:EN$21,$B136)","v":0},{"$f":"INDEX(EO$19:EO$21,$B136)","v":0},{"$f":"INDEX(EP$19:EP$21,$B136)","v":0},{"$f":"INDEX(EQ$19:EQ$21,$B136)","v":0},{"$f":"INDEX(ER$19:ER$21,$B136)","v":0},{"$f":"INDEX(ES$19:ES$21,$B136)","v":0},{"$f":"INDEX(ET$19:ET$21,$B136)","v":0},{"$f":"INDEX(EU$19:EU$21,$B136)","v":0},{"$f":"INDEX(EV$19:EV$21,$B136)","v":0},{"$f":"INDEX(EW$19:EW$21,$B136)","v":0},{"$f":"INDEX(EX$19:EX$21,$B136)","v":0},{"$f":"INDEX(EY$19:EY$21,$B136)","v":0},{"$f":"INDEX(EZ$19:EZ$21,$B136)","v":0},{"$f":"INDEX(FA$19:FA$21,$B136)","v":0},{"$f":"INDEX(FB$19:FB$21,$B136)","v":0},{"$f":"INDEX(FC$19:FC$21,$B136)","v":0},{"$f":"INDEX(FD$19:FD$21,$B136)","v":0},{"$f":"INDEX(FE$19:FE$21,$B136)","v":0},{"$f":"INDEX(FF$19:FF$21,$B136)","v":0},{"$f":"INDEX(FG$19:FG$21,$B136)","v":0},{"$f":"INDEX(FH$19:FH$21,$B136)","v":0},{"$f":"INDEX(FI$19:FI$21,$B136)","v":0},{"$f":"INDEX(FJ$19:FJ$21,$B136)","v":0},{"$f":"INDEX(FK$19:FK$21,$B136)","v":0},{"$f":"INDEX(FL$19:FL$21,$B136)","v":0},{"$f":"INDEX(FM$19:FM$21,$B136)","v":0},{"$f":"INDEX(FN$19:FN$21,$B136)","v":0},{"$f":"INDEX(FO$19:FO$21,$B136)","v":0},{"$f":"INDEX(FP$19:FP$21,$B136)","v":0},{"$f":"INDEX(FQ$19:FQ$21,$B136)","v":0},{"$f":"INDEX(FR$19:FR$21,$B136)","v":0},{"$f":"INDEX(FS$19:FS$21,$B136)","v":0}]
[null,null,"Operations","USD '000",null,null,null,0,{"$f":"INDEX(I$25:I$27,$B136)","v":0},{"$f":"INDEX(J$25:J$27,$B136)","v":0},{"$f":"INDEX(K$25:K$27,$B136)","v":0},{"$f":"INDEX(L$25:L$27,$B136)","v":0},{"$f":"INDEX(M$25:M$27,$B136)","v":0},{"$f":"INDEX(N$25:N$27,$B136)","v":0},{"$f":"INDEX(O$25:O$27,$B136)","v":0},{"$f":"INDEX(P$25:P$27,$B136)","v":0},{"$f":"INDEX(Q$25:Q$27,$B136)","v":0},{"$f":"INDEX(R$25:R$27,$B136)","v":0},{"$f":"INDEX(S$25:S$27,$B136)","v":0},{"$f":"INDEX(T$25:T$27,$B136)","v":0},{"$f":"INDEX(U$25:U$27,$B136)","v":0},{"$f":"INDEX(V$25:V$27,$B136)","v":0},{"$f":"INDEX(W$25:W$27,$B136)","v":0},{"$f":"INDEX(X$25:X$27,$B136)","v":0},{"$f":"INDEX(Y$25:Y$27,$B136)","v":0},{"$f":"INDEX(Z$25:Z$27,$B136)","v":0},{"$f":"INDEX(AA$25:AA$27,$B136)","v":0},{"$f":"INDEX(AB$25:AB$27,$B136)","v":0},{"$f":"INDEX(AC$25:AC$27,$B136)","v":0},{"$f":"INDEX(AD$25:AD$27,$B136)","v":0},{"$f":"INDEX(AE$25:AE$27,$B136)","v":0},{"$f":"INDEX(AF$25:AF$27,$B136)","v":0},{"$f":"INDEX(AG$25:AG$27,$B136)","v":0},{"$f":"INDEX(AH$25:AH$27,$B136)","v":0},{"$f":"INDEX(AI$25:AI$27,$B136)","v":0},{"$f":"INDEX(AJ$25:AJ$27,$B136)","v":0},{"$f":"INDEX(AK$25:AK$27,$B136)","v":0},{"$f":"INDEX(AL$25:AL$27,$B136)","v":0},{"$f":"INDEX(AM$25:AM$27,$B136)","v":0},{"$f":"INDEX(AN$25:AN$27,$B136)","v":0},{"$f":"INDEX(AO$25:AO$27,$B136)","v":0},{"$f":"INDEX(AP$25:AP$27,$B136)","v":0},{"$f":"INDEX(AQ$25:AQ$27,$B136)","v":0},{"$f":"INDEX(AR$25:AR$27,$B136)","v":0},{"$f":"INDEX(AS$25:AS$27,$B136)","v":0},{"$f":"INDEX(AT$25:AT$27,$B136)","v":0},{"$f":"INDEX(AU$25:AU$27,$B136)","v":0},{"$f":"INDEX(AV$25:AV$27,$B136)","v":0},{"$f":"INDEX(AW$25:AW$27,$B136)","v":0},{"$f":"INDEX(AX$25:AX$27,$B136)","v":0},{"$f":"INDEX(AY$25:AY$27,$B136)","v":0},{"$f":"INDEX(AZ$25:AZ$27,$B136)","v":0},{"$f":"INDEX(BA$25:BA$27,$B136)","v":0},{"$f":"INDEX(BB$25:BB$27,$B136)","v":0},{"$f":"INDEX(BC$25:BC$27,$B136)","v":0},{"$f":"INDEX(BD$25:BD$27,$B136)","v":0},{"$f":"INDEX(BE$25:BE$27,$B136)","v":0},{"$f":"INDEX(BF$25:BF$27,$B136)","v":0},{"$f":"INDEX(BG$25:BG$27,$B136)","v":0},{"$f":"INDEX(BH$25:BH$27,$B136)","v":0},{"$f":"INDEX(BI$25:BI$27,$B136)","v":0},{"$f":"INDEX(BJ$25:BJ$27,$B136)","v":0},{"$f":"INDEX(BK$25:BK$27,$B136)","v":0},{"$f":"INDEX(BL$25:BL$27,$B136)","v":0},{"$f":"INDEX(BM$25:BM$27,$B136)","v":0},{"$f":"INDEX(BN$25:BN$27,$B136)","v":0},{"$f":"INDEX(BO$25:BO$27,$B136)","v":0},{"$f":"INDEX(BP$25:BP$27,$B136)","v":0},{"$f":"INDEX(BQ$25:BQ$27,$B136)","v":0},{"$f":"INDEX(BR$25:BR$27,$B136)","v":0},{"$f":"INDEX(BS$25:BS$27,$B136)","v":0},{"$f":"INDEX(BT$25:BT$27,$B136)","v":0},{"$f":"INDEX(BU$25:BU$27,$B136)","v":0},{"$f":"INDEX(BV$25:BV$27,$B136)","v":0},{"$f":"INDEX(BW$25:BW$27,$B136)","v":0},{"$f":"INDEX(BX$25:BX$27,$B136)","v":0},{"$f":"INDEX(BY$25:BY$27,$B136)","v":0},{"$f":"INDEX(BZ$25:BZ$27,$B136)","v":0},{"$f":"INDEX(CA$25:CA$27,$B136)","v":0},{"$f":"INDEX(CB$25:CB$27,$B136)","v":0},{"$f":"INDEX(CC$25:CC$27,$B136)","v":0},{"$f":"INDEX(CD$25:CD$27,$B136)","v":0},{"$f":"INDEX(CE$25:CE$27,$B136)","v":0},{"$f":"INDEX(CF$25:CF$27,$B136)","v":0},{"$f":"INDEX(CG$25:CG$27,$B136)","v":0},{"$f":"INDEX(CH$25:CH$27,$B136)","v":0},{"$f":"INDEX(CI$25:CI$27,$B136)","v":0},{"$f":"INDEX(CJ$25:CJ$27,$B136)","v":0},{"$f":"INDEX(CK$25:CK$27,$B136)","v":0},{"$f":"INDEX(CL$25:CL$27,$B136)","v":0},{"$f":"INDEX(CM$25:CM$27,$B136)","v":0},{"$f":"INDEX(CN$25:CN$27,$B136)","v":0},{"$f":"INDEX(CO$25:CO$27,$B136)","v":0},{"$f":"INDEX(CP$25:CP$27,$B136)","v":0},{"$f":"INDEX(CQ$25:CQ$27,$B136)","v":0},{"$f":"INDEX(CR$25:CR$27,$B136)","v":0},{"$f":"INDEX(CS$25:CS$27,$B136)","v":0},{"$f":"INDEX(CT$25:CT$27,$B136)","v":0},{"$f":"INDEX(CU$25:CU$27,$B136)","v":0},{"$f":"INDEX(CV$25:CV$27,$B136)","v":0},{"$f":"INDEX(CW$25:CW$27,$B136)","v":0},{"$f":"INDEX(CX$25:CX$27,$B136)","v":0},{"$f":"INDEX(CY$25:CY$27,$B136)","v":0},{"$f":"INDEX(CZ$25:CZ$27,$B136)","v":0},{"$f":"INDEX(DA$25:DA$27,$B136)","v":0},{"$f":"INDEX(DB$25:DB$27,$B136)","v":0},{"$f":"INDEX(DC$25:DC$27,$B136)","v":0},{"$f":"INDEX(DD$25:DD$27,$B136)","v":0},{"$f":"INDEX(DE$25:DE$27,$B136)","v":0},{"$f":"INDEX(DF$25:DF$27,$B136)","v":0},{"$f":"INDEX(DG$25:DG$27,$B136)","v":0},{"$f":"INDEX(DH$25:DH$27,$B136)","v":0},{"$f":"INDEX(DI$25:DI$27,$B136)","v":0},{"$f":"INDEX(DJ$25:DJ$27,$B136)","v":0},{"$f":"INDEX(DK$25:DK$27,$B136)","v":0},{"$f":"INDEX(DL$25:DL$27,$B136)","v":0},{"$f":"INDEX(DM$25:DM$27,$B136)","v":0},{"$f":"INDEX(DN$25:DN$27,$B136)","v":0},{"$f":"INDEX(DO$25:DO$27,$B136)","v":0},{"$f":"INDEX(DP$25:DP$27,$B136)","v":0},{"$f":"INDEX(DQ$25:DQ$27,$B136)","v":0},{"$f":"INDEX(DR$25:DR$27,$B136)","v":0},{"$f":"INDEX(DS$25:DS$27,$B136)","v":0},{"$f":"INDEX(DT$25:DT$27,$B136)","v":0},{"$f":"INDEX(DU$25:DU$27,$B136)","v":0},{"$f":"INDEX(DV$25:DV$27,$B136)","v":0},{"$f":"INDEX(DW$25:DW$27,$B136)","v":0},{"$f":"INDEX(DX$25:DX$27,$B136)","v":0},{"$f":"INDEX(DY$25:DY$27,$B136)","v":0},{"$f":"INDEX(DZ$25:DZ$27,$B136)","v":0},{"$f":"INDEX(EA$25:EA$27,$B136)","v":0},{"$f":"INDEX(EB$25:EB$27,$B136)","v":0},{"$f":"INDEX(EC$25:EC$27,$B136)","v":0},{"$f":"INDEX(ED$25:ED$27,$B136)","v":0},{"$f":"INDEX(EE$25:EE$27,$B136)","v":0},{"$f":"INDEX(EF$25:EF$27,$B136)","v":0},{"$f":"INDEX(EG$25:EG$27,$B136)","v":0},{"$f":"INDEX(EH$25:EH$27,$B136)","v":0},{"$f":"INDEX(EI$25:EI$27,$B136)","v":0},{"$f":"INDEX(EJ$25:EJ$27,$B136)","v":0},{"$f":"INDEX(EK$25:EK$27,$B136)","v":0},{"$f":"INDEX(EL$25:EL$27,$B136)","v":0},{"$f":"INDEX(EM$25:EM$27,$B136)","v":0},{"$f":"INDEX(EN$25:EN$27,$B136)","v":0},{"$f":"INDEX(EO$25:EO$27,$B136)","v":0},{"$f":"INDEX(EP$25:EP$27,$B136)","v":0},{"$f":"INDEX(EQ$25:EQ$27,$B136)","v":0},{"$f":"INDEX(ER$25:ER$27,$B136)","v":0},{"$f":"INDEX(ES$25:ES$27,$B136)","v":0},{"$f":"INDEX(ET$25:ET$27,$B136)","v":0},{"$f":"INDEX(EU$25:EU$27,$B136)","v":0},{"$f":"INDEX(EV$25:EV$27,$B136)","v":0},{"$f":"INDEX(EW$25:EW$27,$B136)","v":0},{"$f":"INDEX(EX$25:EX$27,$B136)","v":0},{"$f":"INDEX(EY$25:EY$27,$B136)","v":0},{"$f":"INDEX(EZ$25:EZ$27,$B136)","v":0},{"$f":"INDEX(FA$25:FA$27,$B136)","v":0},{"$f":"INDEX(FB$25:FB$27,$B136)","v":0},{"$f":"INDEX(FC$25:FC$27,$B136)","v":0},{"$f":"INDEX(FD$25:FD$27,$B136)","v":0},{"$f":"INDEX(FE$25:FE$27,$B136)","v":0},{"$f":"INDEX(FF$25:FF$27,$B136)","v":0},{"$f":"INDEX(FG$25:FG$27,$B136)","v":0},{"$f":"INDEX(FH$25:FH$27,$B136)","v":0},{"$f":"INDEX(FI$25:FI$27,$B136)","v":0},{"$f":"INDEX(FJ$25:FJ$27,$B136)","v":0},{"$f":"INDEX(FK$25:FK$27,$B136)","v":0},{"$f":"INDEX(FL$25:FL$27,$B136)","v":0},{"$f":"INDEX(FM$25:FM$27,$B136)","v":0},{"$f":"INDEX(FN$25:FN$27,$B136)","v":0},{"$f":"INDEX(FO$25:FO$27,$B136)","v":0},{"$f":"INDEX(FP$25:FP$27,$B136)","v":0},{"$f":"INDEX(FQ$25:FQ$27,$B136)","v":0},{"$f":"INDEX(FR$25:FR$27,$B136)","v":0},{"$f":"INDEX(FS$25:FS$27,$B136)","v":0}]
[null,null,"Entering depreciation base","USD '000",null,null,{"$f":"SUM(I146:FT146)","v":0},0,{"$f":"IF(I$3=Con_end,SUM($I144:I144),0)+I145","v":0},{"$f":"IF(J$3=Con_end,SUM($I144:J144),0)+J145","v":0},{"$f":"IF(K$3=Con_end,SUM($I144:K144),0)+K145","v":0},{"$f":"IF(L$3=Con_end,SUM($I144:L144),0)+L145","v":0},{"$f":"IF(M$3=Con_end,SUM($I144:M144),0)+M145","v":0},{"$f":"IF(N$3=Con_end,SUM($I144:N144),0)+N145","v":0},{"$f":"IF(O$3=Con_end,SUM($I144:O144),0)+O145","v":0},{"$f":"IF(P$3=Con_end,SUM($I144:P144),0)+P145","v":0},{"$f":"IF(Q$3=Con_end,SUM($I144:Q144),0)+Q145","v":0},{"$f":"IF(R$3=Con_end,SUM($I144:R144),0)+R145","v":0},{"$f":"IF(S$3=Con_end,SUM($I144:S144),0)+S145","v":0},{"$f":"IF(T$3=Con_end,SUM($I144:T144),0)+T145","v":0},{"$f":"IF(U$3=Con_end,SUM($I144:U144),0)+U145","v":0},{"$f":"IF(V$3=Con_end,SUM($I144:V144),0)+V145","v":0},{"$f":"IF(W$3=Con_end,SUM($I144:W144),0)+W145","v":0},{"$f":"IF(X$3=Con_end,SUM($I144:X144),0)+X145","v":0},{"$f":"IF(Y$3=Con_end,SUM($I144:Y144),0)+Y145","v":0},{"$f":"IF(Z$3=Con_end,SUM($I144:Z144),0)+Z145","v":0},{"$f":"IF(AA$3=Con_end,SUM($I144:AA144),0)+AA145","v":0},{"$f":"IF(AB$3=Con_end,SUM($I144:AB144),0)+AB145","v":0},{"$f":"IF(AC$3=Con_end,SUM($I144:AC144),0)+AC145","v":0},{"$f":"IF(AD$3=Con_end,SUM($I144:AD144),0)+AD145","v":0},{"$f":"IF(AE$3=Con_end,SUM($I144:AE144),0)+AE145","v":0},{"$f":"IF(AF$3=Con_end,SUM($I144:AF144),0)+AF145","v":0},{"$f":"IF(AG$3=Con_end,SUM($I144:AG144),0)+AG145","v":0},{"$f":"IF(AH$3=Con_end,SUM($I144:AH144),0)+AH145","v":0},{"$f":"IF(AI$3=Con_end,SUM($I144:AI144),0)+AI145","v":0},{"$f":"IF(AJ$3=Con_end,SUM($I144:AJ144),0)+AJ145","v":0},{"$f":"IF(AK$3=Con_end,SUM($I144:AK144),0)+AK145","v":0},{"$f":"IF(AL$3=Con_end,SUM($I144:AL144),0)+AL145","v":0},{"$f":"IF(AM$3=Con_end,SUM($I144:AM144),0)+AM145","v":0},{"$f":"IF(AN$3=Con_end,SUM($I144:AN144),0)+AN145","v":0},{"$f":"IF(AO$3=Con_end,SUM($I144:AO144),0)+AO145","v":0},{"$f":"IF(AP$3=Con_end,SUM($I144:AP144),0)+AP145","v":0},{"$f":"IF(AQ$3=Con_end,SUM($I144:AQ144),0)+AQ145","v":0},{"$f":"IF(AR$3=Con_end,SUM($I144:AR144),0)+AR145","v":0},{"$f":"IF(AS$3=Con_end,SUM($I144:AS144),0)+AS145","v":0},{"$f":"IF(AT$3=Con_end,SUM($I144:AT144),0)+AT145","v":0},{"$f":"IF(AU$3=Con_end,SUM($I144:AU144),0)+AU145","v":0},{"$f":"IF(AV$3=Con_end,SUM($I144:AV144),0)+AV145","v":0},{"$f":"IF(AW$3=Con_end,SUM($I144:AW144),0)+AW145","v":0},{"$f":"IF(AX$3=Con_end,SUM($I144:AX144),0)+AX145","v":0},{"$f":"IF(AY$3=Con_end,SUM($I144:AY144),0)+AY145","v":0},{"$f":"IF(AZ$3=Con_end,SUM($I144:AZ144),0)+AZ145","v":0},{"$f":"IF(BA$3=Con_end,SUM($I144:BA144),0)+BA145","v":0},{"$f":"IF(BB$3=Con_end,SUM($I144:BB144),0)+BB145","v":0},{"$f":"IF(BC$3=Con_end,SUM($I144:BC144),0)+BC145","v":0},{"$f":"IF(BD$3=Con_end,SUM($I144:BD144),0)+BD145","v":0},{"$f":"IF(BE$3=Con_end,SUM($I144:BE144),0)+BE145","v":0},{"$f":"IF(BF$3=Con_end,SUM($I144:BF144),0)+BF145","v":0},{"$f":"IF(BG$3=Con_end,SUM($I144:BG144),0)+BG145","v":0},{"$f":"IF(BH$3=Con_end,SUM($I144:BH144),0)+BH145","v":0},{"$f":"IF(BI$3=Con_end,SUM($I144:BI144),0)+BI145","v":0},{"$f":"IF(BJ$3=Con_end,SUM($I144:BJ144),0)+BJ145","v":0},{"$f":"IF(BK$3=Con_end,SUM($I144:BK144),0)+BK145","v":0},{"$f":"IF(BL$3=Con_end,SUM($I144:BL144),0)+BL145","v":0},{"$f":"IF(BM$3=Con_end,SUM($I144:BM144),0)+BM145","v":0},{"$f":"IF(BN$3=Con_end,SUM($I144:BN144),0)+BN145","v":0},{"$f":"IF(BO$3=Con_end,SUM($I144:BO144),0)+BO145","v":0},{"$f":"IF(BP$3=Con_end,SUM($I144:BP144),0)+BP145","v":0},{"$f":"IF(BQ$3=Con_end,SUM($I144:BQ144),0)+BQ145","v":0},{"$f":"IF(BR$3=Con_end,SUM($I144:BR144),0)+BR145","v":0},{"$f":"IF(BS$3=Con_end,SUM($I144:BS144),0)+BS145","v":0},{"$f":"IF(BT$3=Con_end,SUM($I144:BT144),0)+BT145","v":0},{"$f":"IF(BU$3=Con_end,SUM($I144:BU144),0)+BU145","v":0},{"$f":"IF(BV$3=Con_end,SUM($I144:BV144),0)+BV145","v":0},{"$f":"IF(BW$3=Con_end,SUM($I144:BW144),0)+BW145","v":0},{"$f":"IF(BX$3=Con_end,SUM($I144:BX144),0)+BX145","v":0},{"$f":"IF(BY$3=Con_end,SUM($I144:BY144),0)+BY145","v":0},{"$f":"IF(BZ$3=Con_end,SUM($I144:BZ144),0)+BZ145","v":0},{"$f":"IF(CA$3=Con_end,SUM($I144:CA144),0)+CA145","v":0},{"$f":"IF(CB$3=Con_end,SUM($I144:CB144),0)+CB145","v":0},{"$f":"IF(CC$3=Con_end,SUM($I144:CC144),0)+CC145","v":0},{"$f":"IF(CD$3=Con_end,SUM($I144:CD144),0)+CD145","v":0},{"$f":"IF(CE$3=Con_end,SUM($I144:CE144),0)+CE145","v":0},{"$f":"IF(CF$3=Con_end,SUM($I144:CF144),0)+CF145","v":0},{"$f":"IF(CG$3=Con_end,SUM($I144:CG144),0)+CG145","v":0},{"$f":"IF(CH$3=Con_end,SUM($I144:CH144),0)+CH145","v":0},{"$f":"IF(CI$3=Con_end,SUM($I144:CI144),0)+CI145","v":0},{"$f":"IF(CJ$3=Con_end,SUM($I144:CJ144),0)+CJ145","v":0},{"$f":"IF(CK$3=Con_end,SUM($I144:CK144),0)+CK145","v":0},{"$f":"IF(CL$3=Con_end,SUM($I144:CL144),0)+CL145","v":0},{"$f":"IF(CM$3=Con_end,SUM($I144:CM144),0)+CM145","v":0},{"$f":"IF(CN$3=Con_end,SUM($I144:CN144),0)+CN145","v":0},{"$f":"IF(CO$3=Con_end,SUM($I144:CO144),0)+CO145","v":0},{"$f":"IF(CP$3=Con_end,SUM($I144:CP144),0)+CP145","v":0},{"$f":"IF(CQ$3=Con_end,SUM($I144:CQ144),0)+CQ145","v":0},{"$f":"IF(CR$3=Con_end,SUM($I144:CR144),0)+CR145","v":0},{"$f":"IF(CS$3=Con_end,SUM($I144:CS144),0)+CS145","v":0},{"$f":"IF(CT$3=Con_end,SUM($I144:CT144),0)+CT145","v":0},{"$f":"IF(CU$3=Con_end,SUM($I144:CU144),0)+CU145","v":0},{"$f":"IF(CV$3=Con_end,SUM($I144:CV144),0)+CV145","v":0},{"$f":"IF(CW$3=Con_end,SUM($I144:CW144),0)+CW145","v":0},{"$f":"IF(CX$3=Con_end,SUM($I144:CX144),0)+CX145","v":0},{"$f":"IF(CY$3=Con_end,SUM($I144:CY144),0)+CY145","v":0},{"$f":"IF(CZ$3=Con_end,SUM($I144:CZ144),0)+CZ145","v":0},{"$f":"IF(DA$3=Con_end,SUM($I144:DA144),0)+DA145","v":0},{"$f":"IF(DB$3=Con_end,SUM($I144:DB144),0)+DB145","v":0},{"$f":"IF(DC$3=Con_end,SUM($I144:DC144),0)+DC145","v":0},{"$f":"IF(DD$3=Con_end,SUM($I144:DD144),0)+DD145","v":0},{"$f":"IF(DE$3=Con_end,SUM($I144:DE144),0)+DE145","v":0},{"$f":"IF(DF$3=Con_end,SUM($I144:DF144),0)+DF145","v":0},{"$f":"IF(DG$3=Con_end,SUM($I144:DG144),0)+DG145","v":0},{"$f":"IF(DH$3=Con_end,SUM($I144:DH144),0)+DH145","v":0},{"$f":"IF(DI$3=Con_end,SUM($I144:DI144),0)+DI145","v":0},{"$f":"IF(DJ$3=Con_end,SUM($I144:DJ144),0)+DJ145","v":0},{"$f":"IF(DK$3=Con_end,SUM($I144:DK144),0)+DK145","v":0},{"$f":"IF(DL$3=Con_end,SUM($I144:DL144),0)+DL145","v":0},{"$f":"IF(DM$3=Con_end,SUM($I144:DM144),0)+DM145","v":0},{"$f":"IF(DN$3=Con_end,SUM($I144:DN144),0)+DN145","v":0},{"$f":"IF(DO$3=Con_end,SUM($I144:DO144),0)+DO145","v":0},{"$f":"IF(DP$3=Con_end,SUM($I144:DP144),0)+DP145","v":0},{"$f":"IF(DQ$3=Con_end,SUM($I144:DQ144),0)+DQ145","v":0},{"$f":"IF(DR$3=Con_end,SUM($I144:DR144),0)+DR145","v":0},{"$f":"IF(DS$3=Con_end,SUM($I144:DS144),0)+DS145","v":0},{"$f":"IF(DT$3=Con_end,SUM($I144:DT144),0)+DT145","v":0},{"$f":"IF(DU$3=Con_end,SUM($I144:DU144),0)+DU145","v":0},{"$f":"IF(DV$3=Con_end,SUM($I144:DV144),0)+DV145","v":0},{"$f":"IF(DW$3=Con_end,SUM($I144:DW144),0)+DW145","v":0},{"$f":"IF(DX$3=Con_end,SUM($I144:DX144),0)+DX145","v":0},{"$f":"IF(DY$3=Con_end,SUM($I144:DY144),0)+DY145","v":0},{"$f":"IF(DZ$3=Con_end,SUM($I144:DZ144),0)+DZ145","v":0},{"$f":"IF(EA$3=Con_end,SUM($I144:EA144),0)+EA145","v":0},{"$f":"IF(EB$3=Con_end,SUM($I144:EB144),0)+EB145","v":0},{"$f":"IF(EC$3=Con_end,SUM($I144:EC144),0)+EC145","v":0},{"$f":"IF(ED$3=Con_end,SUM($I144:ED144),0)+ED145","v":0},{"$f":"IF(EE$3=Con_end,SUM($I144:EE144),0)+EE145","v":0},{"$f":"IF(EF$3=Con_end,SUM($I144:EF144),0)+EF145","v":0},{"$f":"IF(EG$3=Con_end,SUM($I144:EG144),0)+EG145","v":0},{"$f":"IF(EH$3=Con_end,SUM($I144:EH144),0)+EH145","v":0},{"$f":"IF(EI$3=Con_end,SUM($I144:EI144),0)+EI145","v":0},{"$f":"IF(EJ$3=Con_end,SUM($I144:EJ144),0)+EJ145","v":0},{"$f":"IF(EK$3=Con_end,SUM($I144:EK144),0)+EK145","v":0},{"$f":"IF(EL$3=Con_end,SUM($I144:EL144),0)+EL145","v":0},{"$f":"IF(EM$3=Con_end,SUM($I144:EM144),0)+EM145","v":0},{"$f":"IF(EN$3=Con_end,SUM($I144:EN144),0)+EN145","v":0},{"$f":"IF(EO$3=Con_end,SUM($I144:EO144),0)+EO145","v":0},{"$f":"IF(EP$3=Con_end,SUM($I144:EP144),0)+EP145","v":0},{"$f":"IF(EQ$3=Con_end,SUM($I144:EQ144),0)+EQ145","v":0},{"$f":"IF(ER$3=Con_end,SUM($I144:ER144),0)+ER145","v":0},{"$f":"IF(ES$3=Con_end,SUM($I144:ES144),0)+ES145","v":0},{"$f":"IF(ET$3=Con_end,SUM($I144:ET144),0)+ET145","v":0},{"$f":"IF(EU$3=Con_end,SUM($I144:EU144),0)+EU145","v":0},{"$f":"IF(EV$3=Con_end,SUM($I144:EV144),0)+EV145","v":0},{"$f":"IF(EW$3=Con_end,SUM($I144:EW144),0)+EW145","v":0},{"$f":"IF(EX$3=Con_end,SUM($I144:EX144),0)+EX145","v":0},{"$f":"IF(EY$3=Con_end,SUM($I144:EY144),0)+EY145","v":0},{"$f":"IF(EZ$3=Con_end,SUM($I144:EZ144),0)+EZ145","v":0},{"$f":"IF(FA$3=Con_end,SUM($I144:FA144),0)+FA145","v":0},{"$f":"IF(FB$3=Con_end,SUM($I144:FB144),0)+FB145","v":0},{"$f":"IF(FC$3=Con_end,SUM($I144:FC144),0)+FC145","v":0},{"$f":"IF(FD$3=Con_end,SUM($I144:FD144),0)+FD145","v":0},{"$f":"IF(FE$3=Con_end,SUM($I144:FE144),0)+FE145","v":0},{"$f":"IF(FF$3=Con_end,SUM($I144:FF144),0)+FF145","v":0},{"$f":"IF(FG$3=Con_end,SUM($I144:FG144),0)+FG145","v":0},{"$f":"IF(FH$3=Con_end,SUM($I144:FH144),0)+FH145","v":0},{"$f":"IF(FI$3=Con_end,SUM($I144:FI144),0)+FI145","v":0},{"$f":"IF(FJ$3=Con_end,SUM($I144:FJ144),0)+FJ145","v":0},{"$f":"IF(FK$3=Con_end,SUM($I144:FK144),0)+FK145","v":0},{"$f":"IF(FL$3=Con_end,SUM($I144:FL144),0)+FL145","v":0},{"$f":"IF(FM$3=Con_end,SUM($I144:FM144),0)+FM145","v":0},{"$f":"IF(FN$3=Con_end,SUM($I144:FN144),0)+FN145","v":0},{"$f":"IF(FO$3=Con_end,SUM($I144:FO144),0)+FO145","v":0},{"$f":"IF(FP$3=Con_end,SUM($I144:FP144),0)+FP145","v":0},{"$f":"IF(FQ$3=Con_end,SUM($I144:FQ144),0)+FQ145","v":0},{"$f":"IF(FR$3=Con_end,SUM($I144:FR144),0)+FR145","v":0},{"$f":"IF(FS$3=Con_end,SUM($I144:FS144),0)+FS145","v":0}]
[]
[null,null,"Counter"]
[null,null,"Straigh line","Num#",{"$f":"1/E153","v":24},null,null,null,{"$f":"MIN(H149+1,$E149)","v":1},{"$f":"MIN(I149+1,$E149)","v":2},{"$f":"MIN(J149+1,$E149)","v":3},{"$f":"MIN(K149+1,$E149)","v":4},{"$f":"MIN(L149+1,$E149)","v":5},{"$f":"MIN(M149+1,$E149)","v":6},{"$f":"MIN(N149+1,$E149)","v":7},{"$f":"MIN(O149+1,$E149)","v":8},{"$f":"MIN(P149+1,$E149)","v":9},{"$f":"MIN(Q149+1,$E149)","v":10},{"$f":"MIN(R149+1,$E149)","v":11},{"$f":"MIN(S149+1,$E149)","v":12},{"$f":"MIN(T149+1,$E149)","v":13},{"$f":"MIN(U149+1,$E149)","v":14},{"$f":"MIN(V149+1,$E149)","v":15},{"$f":"MIN(W149+1,$E149)","v":16},{"$f":"MIN(X149+1,$E149)","v":17},{"$f":"MIN(Y149+1,$E149)","v":18},{"$f":"MIN(Z149+1,$E149)","v":19},{"$f":"MIN(AA149+1,$E149)","v":20},{"$f":"MIN(AB149+1,$E149)","v":21},{"$f":"MIN(AC149+1,$E149)","v":22},{"$f":"MIN(AD149+1,$E149)","v":23},{"$f":"MIN(AE149+1,$E149)","v":24},{"$f":"MIN(AF149+1,$E149)","v":24},{"$f":"MIN(AG149+1,$E149)","v":24},{"$f":"MIN(AH149+1,$E149)","v":24},{"$f":"MIN(AI149+1,$E149)","v":24},{"$f":"MIN(AJ149+1,$E149)","v":24},{"$f":"MIN(AK149+1,$E149)","v":24},{"$f":"MIN(AL149+1,$E149)","v":24},{"$f":"MIN(AM149+1,$E149)","v":24},{"$f":"MIN(AN149+1,$E149)","v":24},{"$f":"MIN(AO149+1,$E149)","v":24},{"$f":"MIN(AP149+1,$E149)","v":24},{"$f":"MIN(AQ149+1,$E149)","v":24},{"$f":"MIN(AR149+1,$E149)","v":24},{"$f":"MIN(AS149+1,$E149)","v":24},{"$f":"MIN(AT149+1,$E149)","v":24},{"$f":"MIN(AU149+1,$E149)","v":24},{"$f":"MIN(AV149+1,$E149)","v":24},{"$f":"MIN(AW149+1,$E149)","v":24},{"$f":"MIN(AX149+1,$E149)","v":24},{"$f":"MIN(AY149+1,$E149)","v":24},{"$f":"MIN(AZ149+1,$E149)","v":24},{"$f":"MIN(BA149+1,$E149)","v":24},{"$f":"MIN(BB149+1,$E149)","v":24},{"$f":"MIN(BC149+1,$E149)","v":24},{"$f":"MIN(BD149+1,$E149)","v":24},{"$f":"MIN(BE149+1,$E149)","v":24},{"$f":"MIN(BF149+1,$E149)","v":24},{"$f":"MIN(BG149+1,$E149)","v":24},{"$f":"MIN(BH149+1,$E149)","v":24},{"$f":"MIN(BI149+1,$E149)","v":24},{"$f":"MIN(BJ149+1,$E149)","v":24},{"$f":"MIN(BK149+1,$E149)","v":24},{"$f":"MIN(BL149+1,$E149)","v":24},{"$f":"MIN(BM149+1,$E149)","v":24},{"$f":"MIN(BN149+1,$E149)","v":24},{"$f":"MIN(BO149+1,$E149)","v":24},{"$f":"MIN(BP149+1,$E149)","v":24},{"$f":"MIN(BQ149+1,$E149)","v":24},{"$f":"MIN(BR149+1,$E149)","v":24},{"$f":"MIN(BS149+1,$E149)","v":24},{"$f":"MIN(BT149+1,$E149)","v":24},{"$f":"MIN(BU149+1,$E149)","v":24},{"$f":"MIN(BV149+1,$E149)","v":24},{"$f":"MIN(BW149+1,$E149)","v":24},{"$f":"MIN(BX149+1,$E149)","v":24},{"$f":"MIN(BY149+1,$E149)","v":24},{"$f":"MIN(BZ149+1,$E149)","v":24},{"$f":"MIN(CA149+1,$E149)","v":24},{"$f":"MIN(CB149+1,$E149)","v":24},{"$f":"MIN(CC149+1,$E149)","v":24},{"$f":"MIN(CD149+1,$E149)","v":24},{"$f":"MIN(CE149+1,$E149)","v":24},{"$f":"MIN(CF149+1,$E149)","v":24},{"$f":"MIN(CG149+1,$E149)","v":24},{"$f":"MIN(CH149+1,$E149)","v":24},{"$f":"MIN(CI149+1,$E149)","v":24},{"$f":"MIN(CJ149+1,$E149)","v":24},{"$f":"MIN(CK149+1,$E149)","v":24},{"$f":"MIN(CL149+1,$E149)","v":24},{"$f":"MIN(CM149+1,$E149)","v":24},{"$f":"MIN(CN149+1,$E149)","v":24},{"$f":"MIN(CO149+1,$E149)","v":24},{"$f":"MIN(CP149+1,$E149)","v":24},{"$f":"MIN(CQ149+1,$E149)","v":24},{"$f":"MIN(CR149+1,$E149)","v":24},{"$f":"MIN(CS149+1,$E149)","v":24},{"$f":"MIN(CT149+1,$E149)","v":24},{"$f":"MIN(CU149+1,$E149)","v":24},{"$f":"MIN(CV149+1,$E149)","v":24},{"$f":"MIN(CW149+1,$E149)","v":24},{"$f":"MIN(CX149+1,$E149)","v":24},{"$f":"MIN(CY149+1,$E149)","v":24},{"$f":"MIN(CZ149+1,$E149)","v":24},{"$f":"MIN(DA149+1,$E149)","v":24},{"$f":"MIN(DB149+1,$E149)","v":24},{"$f":"MIN(DC149+1,$E149)","v":24},{"$f":"MIN(DD149+1,$E149)","v":24},{"$f":"MIN(DE149+1,$E149)","v":24},{"$f":"MIN(DF149+1,$E149)","v":24},{"$f":"MIN(DG149+1,$E149)","v":24},{"$f":"MIN(DH149+1,$E149)","v":24},{"$f":"MIN(DI149+1,$E149)","v":24},{"$f":"MIN(DJ149+1,$E149)","v":24},{"$f":"MIN(DK149+1,$E149)","v":24},{"$f":"MIN(DL149+1,$E149)","v":24},{"$f":"MIN(DM149+1,$E149)","v":24},{"$f":"MIN(DN149+1,$E149)","v":24},{"$f":"MIN(DO149+1,$E149)","v":24},{"$f":"MIN(DP149+1,$E149)","v":24},{"$f":"MIN(DQ149+1,$E149)","v":24},{"$f":"MIN(DR149+1,$E149)","v":24},{"$f":"MIN(DS149+1,$E149)","v":24},{"$f":"MIN(DT149+1,$E149)","v":24},{"$f":"MIN(DU149+1,$E149)","v":24},{"$f":"MIN(DV149+1,$E149)","v":24},{"$f":"MIN(DW149+1,$E149)","v":24},{"$f":"MIN(DX149+1,$E149)","v":24},{"$f":"MIN(DY149+1,$E149)","v":24},{"$f":"MIN(DZ149+1,$E149)","v":24},{"$f":"MIN(EA149+1,$E149)","v":24},{"$f":"MIN(EB149+1,$E149)","v":24},{"$f":"MIN(EC149+1,$E149)","v":24},{"$f":"MIN(ED149+1,$E149)","v":24},{"$f":"MIN(EE149+1,$E149)","v":24},{"$f":"MIN(EF149+1,$E149)","v":24},{"$f":"MIN(EG149+1,$E149)","v":24},{"$f":"MIN(EH149+1,$E149)","v":24},{"$f":"MIN(EI149+1,$E149)","v":24},{"$f":"MIN(EJ149+1,$E149)","v":24},{"$f":"MIN(EK149+1,$E149)","v":24},{"$f":"MIN(EL149+1,$E149)","v":24},{"$f":"MIN(EM149+1,$E149)","v":24},{"$f":"MIN(EN149+1,$E149)","v":24},{"$f":"MIN(EO149+1,$E149)","v":24},{"$f":"MIN(EP149+1,$E149)","v":24},{"$f":"MIN(EQ149+1,$E149)","v":24},{"$f":"MIN(ER149+1,$E149)","v":24},{"$f":"MIN(ES149+1,$E149)","v":24},{"$f":"MIN(ET149+1,$E149)","v":24},{"$f":"MIN(EU149+1,$E149)","v":24},{"$f":"MIN(EV149+1,$E149)","v":24},{"$f":"MIN(EW149+1,$E149)","v":24},{"$f":"MIN(EX149+1,$E149)","v":24},{"$f":"MIN(EY149+1,$E149)","v":24},{"$f":"MIN(EZ149+1,$E149)","v":24},{"$f":"MIN(FA149+1,$E149)","v":24},{"$f":"MIN(FB149+1,$E149)","v":24},{"$f":"MIN(FC149+1,$E149)","v":24},{"$f":"MIN(FD149+1,$E149)","v":24},{"$f":"MIN(FE149+1,$E149)","v":24},{"$f":"MIN(FF149+1,$E149)","v":24},{"$f":"MIN(FG149+1,$E149)","v":24},{"$f":"MIN(FH149+1,$E149)","v":24},{"$f":"MIN(FI149+1,$E149)","v":24},{"$f":"MIN(FJ149+1,$E149)","v":24},{"$f":"MIN(FK149+1,$E149)","v":24},{"$f":"MIN(FL149+1,$E149)","v":24},{"$f":"MIN(FM149+1,$E149)","v":24},{"$f":"MIN(FN149+1,$E149)","v":24},{"$f":"MIN(FO149+1,$E149)","v":24},{"$f":"MIN(FP149+1,$E149)","v":24},{"$f":"MIN(FQ149+1,$E149)","v":24},{"$f":"MIN(FR149+1,$E149)","v":24}]
[null,null,"MACRS","Num#",{"$f":"INDEX('Inputs - Tax'!$E$29:$E$31,F155)*4","v":24},null,null,null,{"$f":"MIN(H150+1,$E150)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24]
[]
[null,null,"Depreciation"]
[null,null,"Straight line","USD '000",{"$f":"INDEX('Inputs - Tax'!$J$6:$J$8,Dep!B136)","v":4.1666666666666664E-2},null,null,{"$f":"SUM(I153:FS153)","v":0},{"$f":"SUM(OFFSET(H146,0,0,1,-I149))*$E153","v":0},{"$f":"SUM(OFFSET(I146,0,0,1,-J149))*$E153","v":0},{"$f":"SUM(OFFSET(J146,0,0,1,-K149))*$E153","v":0},{"$f":"SUM(OFFSET(K146,0,0,1,-L149))*$E153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(BW146,0,0,1,-BX149))*$E153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(EI146,0,0,1,-EJ149))*$E153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reducing balance","USD '000",{"$f":"INDEX('Inputs - Tax'!$M$6:$M$8,B136)","v":8.3333333333333329E-2},"Dep. Type",null,0,{"$f":"I138*$E154","v":0},{"$f":"J138*$E154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV138*$E154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH138*$E154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"MACRS","USD '000",{"$f":"INDEX('Inputs - Tax'!$O$6:$O$8,B136)","v":"5 year"},{"$f":"MATCH(E155,'Inputs - Tax'!$C$29:$C$31,0)","v":1},"Position",0,{"$f":"SUMPRODUCT(OFFSET(H146,0,0,1,-I150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-I150))","v":0},{"$f":"SUMPRODUCT(OFFSET(I146,0,0,1,-J150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-J150))","v":0},{"$f":"SUMPRODUCT(OFFSET(J146,0,0,1,-K150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-K150))","v":0},{"$f":"SUMPRODUCT(OFFSET(K146,0,0,1,-L150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-L150))","v":0},{"$f":"SUMPRODUCT(OFFSET(L146,0,0,1,-M150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-M150))","v":0},{"$f":"SUMPRODUCT(OFFSET(M146,0,0,1,-N150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-N150))","v":0},{"$f":"SUMPRODUCT(OFFSET(N146,0,0,1,-O150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-O150))","v":0},{"$f":"SUMPRODUCT(OFFSET(O146,0,0,1,-P150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-P150))","v":0},{"$f":"SUMPRODUCT(OFFSET(P146,0,0,1,-Q150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-Q150))","v":0},{"$f":"SUMPRODUCT(OFFSET(Q146,0,0,1,-R150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-R150))","v":0},{"$f":"SUMPRODUCT(OFFSET(R146,0,0,1,-S150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-S150))","v":0},{"$f":"SUMPRODUCT(OFFSET(S146,0,0,1,-T150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-T150))","v":0},{"$f":"SUMPRODUCT(OFFSET(T146,0,0,1,-U150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-U150))","v":0},{"$f":"SUMPRODUCT(OFFSET(U146,0,0,1,-V150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-V150))","v":0},{"$f":"SUMPRODUCT(OFFSET(V146,0,0,1,-W150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-W150))","v":0},{"$f":"SUMPRODUCT(OFFSET(W146,0,0,1,-X150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-X150))","v":0},{"$f":"SUMPRODUCT(OFFSET(X146,0,0,1,-Y150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-Y150))","v":0},{"$f":"SUMPRODUCT(OFFSET(Y146,0,0,1,-Z150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-Z150))","v":0},{"$f":"SUMPRODUCT(OFFSET(Z146,0,0,1,-AA150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-AA150))","v":0},{"$f":"SUMPRODUCT(OFFSET(AA146,0,0,1,-AB150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-AB150))","v":0},{"$f":"SUMPRODUCT(OFFSET(AB146,0,0,1,-AC150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-AC150))","v":0},{"$f":"SUMPRODUCT(OFFSET(AC146,0,0,1,-AD150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-AD150))","v":0},{"$f":"SUMPRODUCT(OFFSET(AD146,0,0,1,-AE150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-AE150))","v":0},{"$f":"SUMPRODUCT(OFFSET(AE146,0,0,1,-AF150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-AF150))","v":0},{"$f":"SUMPRODUCT(OFFSET(AF146,0,0,1,-AG150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-AG150))","v":0},{"$f":"SUMPRODUCT(OFFSET(AG146,0,0,1,-AH150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-AH150))","v":0},{"$f":"SUMPRODUCT(OFFSET(AH146,0,0,1,-AI150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-AI150))","v":0},{"$f":"SUMPRODUCT(OFFSET(AI146,0,0,1,-AJ150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-AJ150))","v":0},{"$f":"SUMPRODUCT(OFFSET(AJ146,0,0,1,-AK150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-AK150))","v":0},{"$f":"SUMPRODUCT(OFFSET(AK146,0,0,1,-AL150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-AL150))","v":0},{"$f":"SUMPRODUCT(OFFSET(AL146,0,0,1,-AM150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-AM150))","v":0},{"$f":"SUMPRODUCT(OFFSET(AM146,0,0,1,-AN150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-AN150))","v":0},{"$f":"SUMPRODUCT(OFFSET(AN146,0,0,1,-AO150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-AO150))","v":0},{"$f":"SUMPRODUCT(OFFSET(AO146,0,0,1,-AP150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-AP150))","v":0},{"$f":"SUMPRODUCT(OFFSET(AP146,0,0,1,-AQ150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-AQ150))","v":0},{"$f":"SUMPRODUCT(OFFSET(AQ146,0,0,1,-AR150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-AR150))","v":0},{"$f":"SUMPRODUCT(OFFSET(AR146,0,0,1,-AS150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-AS150))","v":0},{"$f":"SUMPRODUCT(OFFSET(AS146,0,0,1,-AT150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-AT150))","v":0},{"$f":"SUMPRODUCT(OFFSET(AT146,0,0,1,-AU150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-AU150))","v":0},{"$f":"SUMPRODUCT(OFFSET(AU146,0,0,1,-AV150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-AV150))","v":0},{"$f":"SUMPRODUCT(OFFSET(AV146,0,0,1,-AW150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-AW150))","v":0},{"$f":"SUMPRODUCT(OFFSET(AW146,0,0,1,-AX150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-AX150))","v":0},{"$f":"SUMPRODUCT(OFFSET(AX146,0,0,1,-AY150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-AY150))","v":0},{"$f":"SUMPRODUCT(OFFSET(AY146,0,0,1,-AZ150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-AZ150))","v":0},{"$f":"SUMPRODUCT(OFFSET(AZ146,0,0,1,-BA150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-BA150))","v":0},{"$f":"SUMPRODUCT(OFFSET(BA146,0,0,1,-BB150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-BB150))","v":0},{"$f":"SUMPRODUCT(OFFSET(BB146,0,0,1,-BC150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-BC150))","v":0},{"$f":"SUMPRODUCT(OFFSET(BC146,0,0,1,-BD150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-BD150))","v":0},{"$f":"SUMPRODUCT(OFFSET(BD146,0,0,1,-BE150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-BE150))","v":0},{"$f":"SUMPRODUCT(OFFSET(BE146,0,0,1,-BF150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-BF150))","v":0},{"$f":"SUMPRODUCT(OFFSET(BF146,0,0,1,-BG150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-BG150))","v":0},{"$f":"SUMPRODUCT(OFFSET(BG146,0,0,1,-BH150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-BH150))","v":0},{"$f":"SUMPRODUCT(OFFSET(BH146,0,0,1,-BI150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-BI150))","v":0},{"$f":"SUMPRODUCT(OFFSET(BI146,0,0,1,-BJ150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-BJ150))","v":0},{"$f":"SUMPRODUCT(OFFSET(BJ146,0,0,1,-BK150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-BK150))","v":0},{"$f":"SUMPRODUCT(OFFSET(BK146,0,0,1,-BL150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-BL150))","v":0},{"$f":"SUMPRODUCT(OFFSET(BL146,0,0,1,-BM150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-BM150))","v":0},{"$f":"SUMPRODUCT(OFFSET(BM146,0,0,1,-BN150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-BN150))","v":0},{"$f":"SUMPRODUCT(OFFSET(BN146,0,0,1,-BO150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-BO150))","v":0},{"$f":"SUMPRODUCT(OFFSET(BO146,0,0,1,-BP150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-BP150))","v":0},{"$f":"SUMPRODUCT(OFFSET(BP146,0,0,1,-BQ150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-BQ150))","v":0},{"$f":"SUMPRODUCT(OFFSET(BQ146,0,0,1,-BR150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-BR150))","v":0},{"$f":"SUMPRODUCT(OFFSET(BR146,0,0,1,-BS150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-BS150))","v":0},{"$f":"SUMPRODUCT(OFFSET(BS146,0,0,1,-BT150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-BT150))","v":0},{"$f":"SUMPRODUCT(OFFSET(BT146,0,0,1,-BU150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-BU150))","v":0},{"$f":"SUMPRODUCT(OFFSET(BU146,0,0,1,-BV150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-BV150))","v":0},{"$f":"SUMPRODUCT(OFFSET(BV146,0,0,1,-BW150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-BW150))","v":0},{"$f":"SUMPRODUCT(OFFSET(BW146,0,0,1,-BX150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-BX150))","v":0},{"$f":"SUMPRODUCT(OFFSET(BX146,0,0,1,-BY150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-BY150))","v":0},{"$f":"SUMPRODUCT(OFFSET(BY146,0,0,1,-BZ150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-BZ150))","v":0},{"$f":"SUMPRODUCT(OFFSET(BZ146,0,0,1,-CA150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-CA150))","v":0},{"$f":"SUMPRODUCT(OFFSET(CA146,0,0,1,-CB150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-CB150))","v":0},{"$f":"SUMPRODUCT(OFFSET(CB146,0,0,1,-CC150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-CC150))","v":0},{"$f":"SUMPRODUCT(OFFSET(CC146,0,0,1,-CD150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-CD150))","v":0},{"$f":"SUMPRODUCT(OFFSET(CD146,0,0,1,-CE150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-CE150))","v":0},{"$f":"SUMPRODUCT(OFFSET(CE146,0,0,1,-CF150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-CF150))","v":0},{"$f":"SUMPRODUCT(OFFSET(CF146,0,0,1,-CG150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-CG150))","v":0},{"$f":"SUMPRODUCT(OFFSET(CG146,0,0,1,-CH150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-CH150))","v":0},{"$f":"SUMPRODUCT(OFFSET(CH146,0,0,1,-CI150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-CI150))","v":0},{"$f":"SUMPRODUCT(OFFSET(CI146,0,0,1,-CJ150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-CJ150))","v":0},{"$f":"SUMPRODUCT(OFFSET(CJ146,0,0,1,-CK150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-CK150))","v":0},{"$f":"SUMPRODUCT(OFFSET(CK146,0,0,1,-CL150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-CL150))","v":0},{"$f":"SUMPRODUCT(OFFSET(CL146,0,0,1,-CM150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-CM150))","v":0},{"$f":"SUMPRODUCT(OFFSET(CM146,0,0,1,-CN150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-CN150))","v":0},{"$f":"SUMPRODUCT(OFFSET(CN146,0,0,1,-CO150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-CO150))","v":0},{"$f":"SUMPRODUCT(OFFSET(CO146,0,0,1,-CP150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-CP150))","v":0},{"$f":"SUMPRODUCT(OFFSET(CP146,0,0,1,-CQ150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-CQ150))","v":0},{"$f":"SUMPRODUCT(OFFSET(CQ146,0,0,1,-CR150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-CR150))","v":0},{"$f":"SUMPRODUCT(OFFSET(CR146,0,0,1,-CS150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-CS150))","v":0},{"$f":"SUMPRODUCT(OFFSET(CS146,0,0,1,-CT150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-CT150))","v":0},{"$f":"SUMPRODUCT(OFFSET(CT146,0,0,1,-CU150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-CU150))","v":0},{"$f":"SUMPRODUCT(OFFSET(CU146,0,0,1,-CV150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-CV150))","v":0},{"$f":"SUMPRODUCT(OFFSET(CV146,0,0,1,-CW150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-CW150))","v":0},{"$f":"SUMPRODUCT(OFFSET(CW146,0,0,1,-CX150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-CX150))","v":0},{"$f":"SUMPRODUCT(OFFSET(CX146,0,0,1,-CY150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-CY150))","v":0},{"$f":"SUMPRODUCT(OFFSET(CY146,0,0,1,-CZ150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-CZ150))","v":0},{"$f":"SUMPRODUCT(OFFSET(CZ146,0,0,1,-DA150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-DA150))","v":0},{"$f":"SUMPRODUCT(OFFSET(DA146,0,0,1,-DB150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-DB150))","v":0},{"$f":"SUMPRODUCT(OFFSET(DB146,0,0,1,-DC150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-DC150))","v":0},{"$f":"SUMPRODUCT(OFFSET(DC146,0,0,1,-DD150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-DD150))","v":0},{"$f":"SUMPRODUCT(OFFSET(DD146,0,0,1,-DE150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-DE150))","v":0},{"$f":"SUMPRODUCT(OFFSET(DE146,0,0,1,-DF150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-DF150))","v":0},{"$f":"SUMPRODUCT(OFFSET(DF146,0,0,1,-DG150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-DG150))","v":0},{"$f":"SUMPRODUCT(OFFSET(DG146,0,0,1,-DH150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-DH150))","v":0},{"$f":"SUMPRODUCT(OFFSET(DH146,0,0,1,-DI150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-DI150))","v":0},{"$f":"SUMPRODUCT(OFFSET(DI146,0,0,1,-DJ150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-DJ150))","v":0},{"$f":"SUMPRODUCT(OFFSET(DJ146,0,0,1,-DK150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-DK150))","v":0},{"$f":"SUMPRODUCT(OFFSET(DK146,0,0,1,-DL150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-DL150))","v":0},{"$f":"SUMPRODUCT(OFFSET(DL146,0,0,1,-DM150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-DM150))","v":0},{"$f":"SUMPRODUCT(OFFSET(DM146,0,0,1,-DN150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-DN150))","v":0},{"$f":"SUMPRODUCT(OFFSET(DN146,0,0,1,-DO150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-DO150))","v":0},{"$f":"SUMPRODUCT(OFFSET(DO146,0,0,1,-DP150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-DP150))","v":0},{"$f":"SUMPRODUCT(OFFSET(DP146,0,0,1,-DQ150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-DQ150))","v":0},{"$f":"SUMPRODUCT(OFFSET(DQ146,0,0,1,-DR150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-DR150))","v":0},{"$f":"SUMPRODUCT(OFFSET(DR146,0,0,1,-DS150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-DS150))","v":0},{"$f":"SUMPRODUCT(OFFSET(DS146,0,0,1,-DT150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-DT150))","v":0},{"$f":"SUMPRODUCT(OFFSET(DT146,0,0,1,-DU150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-DU150))","v":0},{"$f":"SUMPRODUCT(OFFSET(DU146,0,0,1,-DV150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-DV150))","v":0},{"$f":"SUMPRODUCT(OFFSET(DV146,0,0,1,-DW150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-DW150))","v":0},{"$f":"SUMPRODUCT(OFFSET(DW146,0,0,1,-DX150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-DX150))","v":0},{"$f":"SUMPRODUCT(OFFSET(DX146,0,0,1,-DY150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-DY150))","v":0},{"$f":"SUMPRODUCT(OFFSET(DY146,0,0,1,-DZ150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-DZ150))","v":0},{"$f":"SUMPRODUCT(OFFSET(DZ146,0,0,1,-EA150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-EA150))","v":0},{"$f":"SUMPRODUCT(OFFSET(EA146,0,0,1,-EB150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-EB150))","v":0},{"$f":"SUMPRODUCT(OFFSET(EB146,0,0,1,-EC150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-EC150))","v":0},{"$f":"SUMPRODUCT(OFFSET(EC146,0,0,1,-ED150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-ED150))","v":0},{"$f":"SUMPRODUCT(OFFSET(ED146,0,0,1,-EE150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-EE150))","v":0},{"$f":"SUMPRODUCT(OFFSET(EE146,0,0,1,-EF150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-EF150))","v":0},{"$f":"SUMPRODUCT(OFFSET(EF146,0,0,1,-EG150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-EG150))","v":0},{"$f":"SUMPRODUCT(OFFSET(EG146,0,0,1,-EH150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-EH150))","v":0},{"$f":"SUMPRODUCT(OFFSET(EH146,0,0,1,-EI150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-EI150))","v":0},{"$f":"SUMPRODUCT(OFFSET(EI146,0,0,1,-EJ150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-EJ150))","v":0},{"$f":"SUMPRODUCT(OFFSET(EJ146,0,0,1,-EK150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-EK150))","v":0},{"$f":"SUMPRODUCT(OFFSET(EK146,0,0,1,-EL150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-EL150))","v":0},{"$f":"SUMPRODUCT(OFFSET(EL146,0,0,1,-EM150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-EM150))","v":0},{"$f":"SUMPRODUCT(OFFSET(EM146,0,0,1,-EN150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-EN150))","v":0},{"$f":"SUMPRODUCT(OFFSET(EN146,0,0,1,-EO150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-EO150))","v":0},{"$f":"SUMPRODUCT(OFFSET(EO146,0,0,1,-EP150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-EP150))","v":0},{"$f":"SUMPRODUCT(OFFSET(EP146,0,0,1,-EQ150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-EQ150))","v":0},{"$f":"SUMPRODUCT(OFFSET(EQ146,0,0,1,-ER150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-ER150))","v":0},{"$f":"SUMPRODUCT(OFFSET(ER146,0,0,1,-ES150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-ES150))","v":0},{"$f":"SUMPRODUCT(OFFSET(ES146,0,0,1,-ET150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-ET150))","v":0},{"$f":"SUMPRODUCT(OFFSET(ET146,0,0,1,-EU150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-EU150))","v":0},{"$f":"SUMPRODUCT(OFFSET(EU146,0,0,1,-EV150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-EV150))","v":0},{"$f":"SUMPRODUCT(OFFSET(EV146,0,0,1,-EW150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-EW150))","v":0},{"$f":"SUMPRODUCT(OFFSET(EW146,0,0,1,-EX150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-EX150))","v":0},{"$f":"SUMPRODUCT(OFFSET(EX146,0,0,1,-EY150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-EY150))","v":0},{"$f":"SUMPRODUCT(OFFSET(EY146,0,0,1,-EZ150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-EZ150))","v":0},{"$f":"SUMPRODUCT(OFFSET(EZ146,0,0,1,-FA150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-FA150))","v":0},{"$f":"SUMPRODUCT(OFFSET(FA146,0,0,1,-FB150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-FB150))","v":0},{"$f":"SUMPRODUCT(OFFSET(FB146,0,0,1,-FC150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-FC150))","v":0},{"$f":"SUMPRODUCT(OFFSET(FC146,0,0,1,-FD150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-FD150))","v":0},{"$f":"SUMPRODUCT(OFFSET(FD146,0,0,1,-FE150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-FE150))","v":0},{"$f":"SUMPRODUCT(OFFSET(FE146,0,0,1,-FF150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-FF150))","v":0},{"$f":"SUMPRODUCT(OFFSET(FF146,0,0,1,-FG150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-FG150))","v":0},{"$f":"SUMPRODUCT(OFFSET(FG146,0,0,1,-FH150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-FH150))","v":0},{"$f":"SUMPRODUCT(OFFSET(FH146,0,0,1,-FI150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-FI150))","v":0},{"$f":"SUMPRODUCT(OFFSET(FI146,0,0,1,-FJ150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-FJ150))","v":0},{"$f":"SUMPRODUCT(OFFSET(FJ146,0,0,1,-FK150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-FK150))","v":0},{"$f":"SUMPRODUCT(OFFSET(FK146,0,0,1,-FL150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-FL150))","v":0},{"$f":"SUMPRODUCT(OFFSET(FL146,0,0,1,-FM150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-FM150))","v":0},{"$f":"SUMPRODUCT(OFFSET(FM146,0,0,1,-FN150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-FN150))","v":0},{"$f":"SUMPRODUCT(OFFSET(FN146,0,0,1,-FO150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-FO150))","v":0},{"$f":"SUMPRODUCT(OFFSET(FO146,0,0,1,-FP150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-FP150))","v":0},{"$f":"SUMPRODUCT(OFFSET(FP146,0,0,1,-FQ150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-FQ150))","v":0},{"$f":"SUMPRODUCT(OFFSET(FQ146,0,0,1,-FR150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-FR150))","v":0},{"$f":"SUMPRODUCT(OFFSET(FR146,0,0,1,-FS150),OFFSET('Inputs - Tax'!$BQ$38,$F155,0,1,-FS150))","v":0}]
[null,null,"Applied","USD '000",{"$f":"INDEX('Inputs - Tax'!$F$6:$F$8,B136)","v":"MACRS"},null,{"$f":"MATCH(E156,Depreciation_list,0)","v":3},0,{"$f":"INDEX(I153:I155,$G$112,0)","v":0},{"$f":"INDEX(J153:J155,$G$112,0)","v":0},{"$f":"INDEX(K153:K155,$G$112,0)","v":0},{"$f":"INDEX(L153:L155,$G$112,0)","v":0},{"$f":"INDEX(M153:M155,$G$112,0)","v":0},{"$f":"INDEX(N153:N155,$G$112,0)","v":0},{"$f":"INDEX(O153:O155,$G$112,0)","v":0},{"$f":"INDEX(P153:P155,$G$112,0)","v":0},{"$f":"INDEX(Q153:Q155,$G$112,0)","v":0},{"$f":"INDEX(R153:R155,$G$112,0)","v":0},{"$f":"INDEX(S153:S155,$G$112,0)","v":0},{"$f":"INDEX(T153:T155,$G$112,0)","v":0},{"$f":"INDEX(U153:U155,$G$112,0)","v":0},{"$f":"INDEX(V153:V155,$G$112,0)","v":0},{"$f":"INDEX(W153:W155,$G$112,0)","v":0},{"$f":"INDEX(X153:X155,$G$112,0)","v":0},{"$f":"INDEX(Y153:Y155,$G$112,0)","v":0},{"$f":"INDEX(Z153:Z155,$G$112,0)","v":0},{"$f":"INDEX(AA153:AA155,$G$112,0)","v":0},{"$f":"INDEX(AB153:AB155,$G$112,0)","v":0},{"$f":"INDEX(AC153:AC155,$G$112,0)","v":0},{"$f":"INDEX(AD153:AD155,$G$112,0)","v":0},{"$f":"INDEX(AE153:AE155,$G$112,0)","v":0},{"$f":"INDEX(AF153:AF155,$G$112,0)","v":0},{"$f":"INDEX(AG153:AG155,$G$112,0)","v":0},{"$f":"INDEX(AH153:AH155,$G$112,0)","v":0},{"$f":"INDEX(AI153:AI155,$G$112,0)","v":0},{"$f":"INDEX(AJ153:AJ155,$G$112,0)","v":0},{"$f":"INDEX(AK153:AK155,$G$112,0)","v":0},{"$f":"INDEX(AL153:AL155,$G$112,0)","v":0},{"$f":"INDEX(AM153:AM155,$G$112,0)","v":0},{"$f":"INDEX(AN153:AN155,$G$112,0)","v":0},{"$f":"INDEX(AO153:AO155,$G$112,0)","v":0},{"$f":"INDEX(AP153:AP155,$G$112,0)","v":0},{"$f":"INDEX(AQ153:AQ155,$G$112,0)","v":0},{"$f":"INDEX(AR153:AR155,$G$112,0)","v":0},{"$f":"INDEX(AS153:AS155,$G$112,0)","v":0},{"$f":"INDEX(AT153:AT155,$G$112,0)","v":0},{"$f":"INDEX(AU153:AU155,$G$112,0)","v":0},{"$f":"INDEX(AV153:AV155,$G$112,0)","v":0},{"$f":"INDEX(AW153:AW155,$G$112,0)","v":0},{"$f":"INDEX(AX153:AX155,$G$112,0)","v":0},{"$f":"INDEX(AY153:AY155,$G$112,0)","v":0},{"$f":"INDEX(AZ153:AZ155,$G$112,0)","v":0},{"$f":"INDEX(BA153:BA155,$G$112,0)","v":0},{"$f":"INDEX(BB153:BB155,$G$112,0)","v":0},{"$f":"INDEX(BC153:BC155,$G$112,0)","v":0},{"$f":"INDEX(BD153:BD155,$G$112,0)","v":0},{"$f":"INDEX(BE153:BE155,$G$112,0)","v":0},{"$f":"INDEX(BF153:BF155,$G$112,0)","v":0},{"$f":"INDEX(BG153:BG155,$G$112,0)","v":0},{"$f":"INDEX(BH153:BH155,$G$112,0)","v":0},{"$f":"INDEX(BI153:BI155,$G$112,0)","v":0},{"$f":"INDEX(BJ153:BJ155,$G$112,0)","v":0},{"$f":"INDEX(BK153:BK155,$G$112,0)","v":0},{"$f":"INDEX(BL153:BL155,$G$112,0)","v":0},{"$f":"INDEX(BM153:BM155,$G$112,0)","v":0},{"$f":"INDEX(BN153:BN155,$G$112,0)","v":0},{"$f":"INDEX(BO153:BO155,$G$112,0)","v":0},{"$f":"INDEX(BP153:BP155,$G$112,0)","v":0},{"$f":"INDEX(BQ153:BQ155,$G$112,0)","v":0},{"$f":"INDEX(BR153:BR155,$G$112,0)","v":0},{"$f":"INDEX(BS153:BS155,$G$112,0)","v":0},{"$f":"INDEX(BT153:BT155,$G$112,0)","v":0},{"$f":"INDEX(BU153:BU155,$G$112,0)","v":0},{"$f":"INDEX(BV153:BV155,$G$112,0)","v":0},{"$f":"INDEX(BW153:BW155,$G$112,0)","v":0},{"$f":"INDEX(BX153:BX155,$G$112,0)","v":0},{"$f":"INDEX(BY153:BY155,$G$112,0)","v":0},{"$f":"INDEX(BZ153:BZ155,$G$112,0)","v":0},{"$f":"INDEX(CA153:CA155,$G$112,0)","v":0},{"$f":"INDEX(CB153:CB155,$G$112,0)","v":0},{"$f":"INDEX(CC153:CC155,$G$112,0)","v":0},{"$f":"INDEX(CD153:CD155,$G$112,0)","v":0},{"$f":"INDEX(CE153:CE155,$G$112,0)","v":0},{"$f":"INDEX(CF153:CF155,$G$112,0)","v":0},{"$f":"INDEX(CG153:CG155,$G$112,0)","v":0},{"$f":"INDEX(CH153:CH155,$G$112,0)","v":0},{"$f":"INDEX(CI153:CI155,$G$112,0)","v":0},{"$f":"INDEX(CJ153:CJ155,$G$112,0)","v":0},{"$f":"INDEX(CK153:CK155,$G$112,0)","v":0},{"$f":"INDEX(CL153:CL155,$G$112,0)","v":0},{"$f":"INDEX(CM153:CM155,$G$112,0)","v":0},{"$f":"INDEX(CN153:CN155,$G$112,0)","v":0},{"$f":"INDEX(CO153:CO155,$G$112,0)","v":0},{"$f":"INDEX(CP153:CP155,$G$112,0)","v":0},{"$f":"INDEX(CQ153:CQ155,$G$112,0)","v":0},{"$f":"INDEX(CR153:CR155,$G$112,0)","v":0},{"$f":"INDEX(CS153:CS155,$G$112,0)","v":0},{"$f":"INDEX(CT153:CT155,$G$112,0)","v":0},{"$f":"INDEX(CU153:CU155,$G$112,0)","v":0},{"$f":"INDEX(CV153:CV155,$G$112,0)","v":0},{"$f":"INDEX(CW153:CW155,$G$112,0)","v":0},{"$f":"INDEX(CX153:CX155,$G$112,0)","v":0},{"$f":"INDEX(CY153:CY155,$G$112,0)","v":0},{"$f":"INDEX(CZ153:CZ155,$G$112,0)","v":0},{"$f":"INDEX(DA153:DA155,$G$112,0)","v":0},{"$f":"INDEX(DB153:DB155,$G$112,0)","v":0},{"$f":"INDEX(DC153:DC155,$G$112,0)","v":0},{"$f":"INDEX(DD153:DD155,$G$112,0)","v":0},{"$f":"INDEX(DE153:DE155,$G$112,0)","v":0},{"$f":"INDEX(DF153:DF155,$G$112,0)","v":0},{"$f":"INDEX(DG153:DG155,$G$112,0)","v":0},{"$f":"INDEX(DH153:DH155,$G$112,0)","v":0},{"$f":"INDEX(DI153:DI155,$G$112,0)","v":0},{"$f":"INDEX(DJ153:DJ155,$G$112,0)","v":0},{"$f":"INDEX(DK153:DK155,$G$112,0)","v":0},{"$f":"INDEX(DL153:DL155,$G$112,0)","v":0},{"$f":"INDEX(DM153:DM155,$G$112,0)","v":0},{"$f":"INDEX(DN153:DN155,$G$112,0)","v":0},{"$f":"INDEX(DO153:DO155,$G$112,0)","v":0},{"$f":"INDEX(DP153:DP155,$G$112,0)","v":0},{"$f":"INDEX(DQ153:DQ155,$G$112,0)","v":0},{"$f":"INDEX(DR153:DR155,$G$112,0)","v":0},{"$f":"INDEX(DS153:DS155,$G$112,0)","v":0},{"$f":"INDEX(DT153:DT155,$G$112,0)","v":0},{"$f":"INDEX(DU153:DU155,$G$112,0)","v":0},{"$f":"INDEX(DV153:DV155,$G$112,0)","v":0},{"$f":"INDEX(DW153:DW155,$G$112,0)","v":0},{"$f":"INDEX(DX153:DX155,$G$112,0)","v":0},{"$f":"INDEX(DY153:DY155,$G$112,0)","v":0},{"$f":"INDEX(DZ153:DZ155,$G$112,0)","v":0},{"$f":"INDEX(EA153:EA155,$G$112,0)","v":0},{"$f":"INDEX(EB153:EB155,$G$112,0)","v":0},{"$f":"INDEX(EC153:EC155,$G$112,0)","v":0},{"$f":"INDEX(ED153:ED155,$G$112,0)","v":0},{"$f":"INDEX(EE153:EE155,$G$112,0)","v":0},{"$f":"INDEX(EF153:EF155,$G$112,0)","v":0},{"$f":"INDEX(EG153:EG155,$G$112,0)","v":0},{"$f":"INDEX(EH153:EH155,$G$112,0)","v":0},{"$f":"INDEX(EI153:EI155,$G$112,0)","v":0},{"$f":"INDEX(EJ153:EJ155,$G$112,0)","v":0},{"$f":"INDEX(EK153:EK155,$G$112,0)","v":0},{"$f":"INDEX(EL153:EL155,$G$112,0)","v":0},{"$f":"INDEX(EM153:EM155,$G$112,0)","v":0},{"$f":"INDEX(EN153:EN155,$G$112,0)","v":0},{"$f":"INDEX(EO153:EO155,$G$112,0)","v":0},{"$f":"INDEX(EP153:EP155,$G$112,0)","v":0},{"$f":"INDEX(EQ153:EQ155,$G$112,0)","v":0},{"$f":"INDEX(ER153:ER155,$G$112,0)","v":0},{"$f":"INDEX(ES153:ES155,$G$112,0)","v":0},{"$f":"INDEX(ET153:ET155,$G$112,0)","v":0},{"$f":"INDEX(EU153:EU155,$G$112,0)","v":0},{"$f":"INDEX(EV153:EV155,$G$112,0)","v":0},{"$f":"INDEX(EW153:EW155,$G$112,0)","v":0},{"$f":"INDEX(EX153:EX155,$G$112,0)","v":0},{"$f":"INDEX(EY153:EY155,$G$112,0)","v":0},{"$f":"INDEX(EZ153:EZ155,$G$112,0)","v":0},{"$f":"INDEX(FA153:FA155,$G$112,0)","v":0},{"$f":"INDEX(FB153:FB155,$G$112,0)","v":0},{"$f":"INDEX(FC153:FC155,$G$112,0)","v":0},{"$f":"INDEX(FD153:FD155,$G$112,0)","v":0},{"$f":"INDEX(FE153:FE155,$G$112,0)","v":0},{"$f":"INDEX(FF153:FF155,$G$112,0)","v":0},{"$f":"INDEX(FG153:FG155,$G$112,0)","v":0},{"$f":"INDEX(FH153:FH155,$G$112,0)","v":0},{"$f":"INDEX(FI153:FI155,$G$112,0)","v":0},{"$f":"INDEX(FJ153:FJ155,$G$112,0)","v":0},{"$f":"INDEX(FK153:FK155,$G$112,0)","v":0},{"$f":"INDEX(FL153:FL155,$G$112,0)","v":0},{"$f":"INDEX(FM153:FM155,$G$112,0)","v":0},{"$f":"INDEX(FN153:FN155,$G$112,0)","v":0},{"$f":"INDEX(FO153:FO155,$G$112,0)","v":0},{"$f":"INDEX(FP153:FP155,$G$112,0)","v":0},{"$f":"INDEX(FQ153:FQ155,$G$112,0)","v":0},{"$f":"INDEX(FR153:FR155,$G$112,0)","v":0},{"$f":"INDEX(FS153:FS155,$G$112,0)","v":0}]
[]
[null,null,"Summary"]
[null,null,"Accounting depreciation & write-offs"]
[null,{"$f":"'Inputs - Tax'!$B$6","v":0},{"$f":"'Inputs - Tax'!$C$6","v":"Long term"},"USD '000",null,null,null,{"$f":"SUM(I160:FS160)","v":0},{"$f":"-I37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FM37","v":0},0,0,0,0,0,0]
[null,{"$f":"'Inputs - Tax'!$B$7","v":0},{"$f":"'Inputs - Tax'!$C$7","v":"Short term"},"USD '000",null,null,null,{"$f":"SUM(I161:FS161)","v":0},{"$f":"-I56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AO56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BU56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DA56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EG56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FM56","v":0},0,0,0,0,0,0]
[null,{"$f":"'Inputs - Tax'!$B$8","v":0},{"$f":"'Inputs - Tax'!$C$8","v":"Financing"},"USD '000",null,null,null,{"$f":"SUM(I162:FS162)","v":0},{"$f":"-I75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AO75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BU75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DA75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EG75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FM75","v":0},0,0,0,0,0,0]
[null,null,"Total","USD '000",null,null,null,0,{"$f":"SUM(I160:I162)","v":0},{"$f":"SUM(J160:J162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV160:BV162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH160:EH162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tax depreciation & write-offs"]
[null,{"$f":"'Inputs - Tax'!$B$6","v":0},{"$f":"'Inputs - Tax'!$C$6","v":"Long term"},"USD '000",null,null,null,{"$f":"SUM(I166:FS166)","v":0},{"$f":"-I96","v":0},{"$f":"-J96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EH96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs - Tax'!$B$7","v":0},{"$f":"'Inputs - Tax'!$C$7","v":"Short term"},"USD '000",null,null,null,{"$f":"SUM(I167:FS167)","v":0},{"$f":"-I118","v":0},{"$f":"-J118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EH118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs - Tax'!$B$8","v":0},{"$f":"'Inputs - Tax'!$C$8","v":"Financing"},"USD '000",null,null,null,{"$f":"SUM(I168:FS168)","v":0},{"$f":"-I140","v":0},{"$f":"-J140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EH140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","USD '000",null,null,null,{"$f":"SUM(I169:FS169)","v":0},{"$f":"SUM(I166:I168)","v":0},{"$f":"SUM(J166:J168)","v":0},{"$f":"SUM(K166:K168)","v":0},{"$f":"SUM(L166:L168)","v":0},{"$f":"SUM(M166:M168)","v":0},{"$f":"SUM(N166:N168)","v":0},{"$f":"SUM(O166:O168)","v":0},{"$f":"SUM(P166:P168)","v":0},{"$f":"SUM(Q166:Q168)","v":0},{"$f":"SUM(R166:R168)","v":0},{"$f":"SUM(S166:S168)","v":0},{"$f":"SUM(T166:T168)","v":0},{"$f":"SUM(U166:U168)","v":0},{"$f":"SUM(V166:V168)","v":0},{"$f":"SUM(W166:W168)","v":0},{"$f":"SUM(X166:X168)","v":0},{"$f":"SUM(Y166:Y168)","v":0},{"$f":"SUM(Z166:Z168)","v":0},{"$f":"SUM(AA166:AA168)","v":0},{"$f":"SUM(AB166:AB168)","v":0},{"$f":"SUM(AC166:AC168)","v":0},{"$f":"SUM(AD166:AD168)","v":0},{"$f":"SUM(AE166:AE168)","v":0},{"$f":"SUM(AF166:AF168)","v":0},{"$f":"SUM(AG166:AG168)","v":0},{"$f":"SUM(AH166:AH168)","v":0},{"$f":"SUM(AI166:AI168)","v":0},{"$f":"SUM(AJ166:AJ168)","v":0},{"$f":"SUM(AK166:AK168)","v":0},{"$f":"SUM(AL166:AL168)","v":0},{"$f":"SUM(AM166:AM168)","v":0},{"$f":"SUM(AN166:AN168)","v":0},{"$f":"SUM(AO166:AO168)","v":0},{"$f":"SUM(AP166:AP168)","v":0},{"$f":"SUM(AQ166:AQ168)","v":0},{"$f":"SUM(AR166:AR168)","v":0},{"$f":"SUM(AS166:AS168)","v":0},{"$f":"SUM(AT166:AT168)","v":0},{"$f":"SUM(AU166:AU168)","v":0},{"$f":"SUM(AV166:AV168)","v":0},{"$f":"SUM(AW166:AW168)","v":0},{"$f":"SUM(AX166:AX168)","v":0},{"$f":"SUM(AY166:AY168)","v":0},{"$f":"SUM(AZ166:AZ168)","v":0},{"$f":"SUM(BA166:BA168)","v":0},{"$f":"SUM(BB166:BB168)","v":0},{"$f":"SUM(BC166:BC168)","v":0},{"$f":"SUM(BD166:BD168)","v":0},{"$f":"SUM(BE166:BE168)","v":0},{"$f":"SUM(BF166:BF168)","v":0},{"$f":"SUM(BG166:BG168)","v":0},{"$f":"SUM(BH166:BH168)","v":0},{"$f":"SUM(BI166:BI168)","v":0},{"$f":"SUM(BJ166:BJ168)","v":0},{"$f":"SUM(BK166:BK168)","v":0},{"$f":"SUM(BL166:BL168)","v":0},{"$f":"SUM(BM166:BM168)","v":0},{"$f":"SUM(BN166:BN168)","v":0},{"$f":"SUM(BO166:BO168)","v":0},{"$f":"SUM(BP166:BP168)","v":0},{"$f":"SUM(BQ166:BQ168)","v":0},{"$f":"SUM(BR166:BR168)","v":0},{"$f":"SUM(BS166:BS168)","v":0},{"$f":"SUM(BT166:BT168)","v":0},{"$f":"SUM(BU166:BU168)","v":0},{"$f":"SUM(BV166:BV168)","v":0},{"$f":"SUM(BW166:BW168)","v":0},{"$f":"SUM(BX166:BX168)","v":0},{"$f":"SUM(BY166:BY168)","v":0},{"$f":"SUM(BZ166:BZ168)","v":0},{"$f":"SUM(CA166:CA168)","v":0},{"$f":"SUM(CB166:CB168)","v":0},{"$f":"SUM(CC166:CC168)","v":0},{"$f":"SUM(CD166:CD168)","v":0},{"$f":"SUM(CE166:CE168)","v":0},{"$f":"SUM(CF166:CF168)","v":0},{"$f":"SUM(CG166:CG168)","v":0},{"$f":"SUM(CH166:CH168)","v":0},{"$f":"SUM(CI166:CI168)","v":0},{"$f":"SUM(CJ166:CJ168)","v":0},{"$f":"SUM(CK166:CK168)","v":0},{"$f":"SUM(CL166:CL168)","v":0},{"$f":"SUM(CM166:CM168)","v":0},{"$f":"SUM(CN166:CN168)","v":0},{"$f":"SUM(CO166:CO168)","v":0},{"$f":"SUM(CP166:CP168)","v":0},{"$f":"SUM(CQ166:CQ168)","v":0},{"$f":"SUM(CR166:CR168)","v":0},{"$f":"SUM(CS166:CS168)","v":0},{"$f":"SUM(CT166:CT168)","v":0},{"$f":"SUM(CU166:CU168)","v":0},{"$f":"SUM(CV166:CV168)","v":0},{"$f":"SUM(CW166:CW168)","v":0},{"$f":"SUM(CX166:CX168)","v":0},{"$f":"SUM(CY166:CY168)","v":0},{"$f":"SUM(CZ166:CZ168)","v":0},{"$f":"SUM(DA166:DA168)","v":0},{"$f":"SUM(DB166:DB168)","v":0},{"$f":"SUM(DC166:DC168)","v":0},{"$f":"SUM(DD166:DD168)","v":0},{"$f":"SUM(DE166:DE168)","v":0},{"$f":"SUM(DF166:DF168)","v":0},{"$f":"SUM(DG166:DG168)","v":0},{"$f":"SUM(DH166:DH168)","v":0},{"$f":"SUM(DI166:DI168)","v":0},{"$f":"SUM(DJ166:DJ168)","v":0},{"$f":"SUM(DK166:DK168)","v":0},{"$f":"SUM(DL166:DL168)","v":0},{"$f":"SUM(DM166:DM168)","v":0},{"$f":"SUM(DN166:DN168)","v":0},{"$f":"SUM(DO166:DO168)","v":0},{"$f":"SUM(DP166:DP168)","v":0},{"$f":"SUM(DQ166:DQ168)","v":0},{"$f":"SUM(DR166:DR168)","v":0},{"$f":"SUM(DS166:DS168)","v":0},{"$f":"SUM(DT166:DT168)","v":0},{"$f":"SUM(DU166:DU168)","v":0},{"$f":"SUM(DV166:DV168)","v":0},{"$f":"SUM(DW166:DW168)","v":0},{"$f":"SUM(DX166:DX168)","v":0},{"$f":"SUM(DY166:DY168)","v":0},{"$f":"SUM(DZ166:DZ168)","v":0},{"$f":"SUM(EA166:EA168)","v":0},{"$f":"SUM(EB166:EB168)","v":0},{"$f":"SUM(EC166:EC168)","v":0},{"$f":"SUM(ED166:ED168)","v":0},{"$f":"SUM(EE166:EE168)","v":0},{"$f":"SUM(EF166:EF168)","v":0},{"$f":"SUM(EG166:EG168)","v":0},{"$f":"SUM(EH166:EH168)","v":0},{"$f":"SUM(EI166:EI168)","v":0},{"$f":"SUM(EJ166:EJ168)","v":0},{"$f":"SUM(EK166:EK168)","v":0},{"$f":"SUM(EL166:EL168)","v":0},{"$f":"SUM(EM166:EM168)","v":0},{"$f":"SUM(EN166:EN168)","v":0},{"$f":"SUM(EO166:EO168)","v":0},{"$f":"SUM(EP166:EP168)","v":0},{"$f":"SUM(EQ166:EQ168)","v":0},{"$f":"SUM(ER166:ER168)","v":0},{"$f":"SUM(ES166:ES168)","v":0},{"$f":"SUM(ET166:ET168)","v":0},{"$f":"SUM(EU166:EU168)","v":0},{"$f":"SUM(EV166:EV168)","v":0},{"$f":"SUM(EW166:EW168)","v":0},{"$f":"SUM(EX166:EX168)","v":0},{"$f":"SUM(EY166:EY168)","v":0},{"$f":"SUM(EZ166:EZ168)","v":0},{"$f":"SUM(FA166:FA168)","v":0},{"$f":"SUM(FB166:FB168)","v":0},{"$f":"SUM(FC166:FC168)","v":0},{"$f":"SUM(FD166:FD168)","v":0},{"$f":"SUM(FE166:FE168)","v":0},{"$f":"SUM(FF166:FF168)","v":0},{"$f":"SUM(FG166:FG168)","v":0},{"$f":"SUM(FH166:FH168)","v":0},{"$f":"SUM(FI166:FI168)","v":0},{"$f":"SUM(FJ166:FJ168)","v":0},{"$f":"SUM(FK166:FK168)","v":0},{"$f":"SUM(FL166:FL168)","v":0},{"$f":"SUM(FM166:FM168)","v":0},{"$f":"SUM(FN166:FN168)","v":0},{"$f":"SUM(FO166:FO168)","v":0},{"$f":"SUM(FP166:FP168)","v":0},{"$f":"SUM(FQ166:FQ168)","v":0},{"$f":"SUM(FR166:FR168)","v":0},{"$f":"SUM(FS166:FS168)","v":0}]
[]
[null,null,"Net book value"]
[null,{"$f":"'Inputs - Tax'!$B$6","v":0},{"$f":"'Inputs - Tax'!$C$6","v":"Long term"},"USD '000",null,null,null,null,{"$f":"I38","v":0},{"$f":"J38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs - Tax'!$B$7","v":0},{"$f":"'Inputs - Tax'!$C$7","v":"Short term"},"USD '000",null,null,null,null,{"$f":"I57","v":0},{"$f":"J57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs - Tax'!$B$8","v":0},{"$f":"'Inputs - Tax'!$C$8","v":"Financing"},"USD '000",null,null,null,null,{"$f":"I76","v":0},{"$f":"J76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","USD '000",null,null,null,null,{"$f":"SUM(I172:I174)","v":0},{"$f":"SUM(J172:J174)","v":0},{"$f":"SUM(K172:K174)","v":0},{"$f":"SUM(L172:L174)","v":0},{"$f":"SUM(M172:M174)","v":0},{"$f":"SUM(N172:N174)","v":0},{"$f":"SUM(O172:O174)","v":0},{"$f":"SUM(P172:P174)","v":0},{"$f":"SUM(Q172:Q174)","v":0},{"$f":"SUM(R172:R174)","v":0},{"$f":"SUM(S172:S174)","v":0},{"$f":"SUM(T172:T174)","v":0},{"$f":"SUM(U172:U174)","v":0},{"$f":"SUM(V172:V174)","v":0},{"$f":"SUM(W172:W174)","v":0},{"$f":"SUM(X172:X174)","v":0},{"$f":"SUM(Y172:Y174)","v":0},{"$f":"SUM(Z172:Z174)","v":0},{"$f":"SUM(AA172:AA174)","v":0},{"$f":"SUM(AB172:AB174)","v":0},{"$f":"SUM(AC172:AC174)","v":0},{"$f":"SUM(AD172:AD174)","v":0},{"$f":"SUM(AE172:AE174)","v":0},{"$f":"SUM(AF172:AF174)","v":0},{"$f":"SUM(AG172:AG174)","v":0},{"$f":"SUM(AH172:AH174)","v":0},{"$f":"SUM(AI172:AI174)","v":0},{"$f":"SUM(AJ172:AJ174)","v":0},{"$f":"SUM(AK172:AK174)","v":0},{"$f":"SUM(AL172:AL174)","v":0},{"$f":"SUM(AM172:AM174)","v":0},{"$f":"SUM(AN172:AN174)","v":0},{"$f":"SUM(AO172:AO174)","v":0},{"$f":"SUM(AP172:AP174)","v":0},{"$f":"SUM(AQ172:AQ174)","v":0},{"$f":"SUM(AR172:AR174)","v":0},{"$f":"SUM(AS172:AS174)","v":0},{"$f":"SUM(AT172:AT174)","v":0},{"$f":"SUM(AU172:AU174)","v":0},{"$f":"SUM(AV172:AV174)","v":0},{"$f":"SUM(AW172:AW174)","v":0},{"$f":"SUM(AX172:AX174)","v":0},{"$f":"SUM(AY172:AY174)","v":0},{"$f":"SUM(AZ172:AZ174)","v":0},{"$f":"SUM(BA172:BA174)","v":0},{"$f":"SUM(BB172:BB174)","v":0},{"$f":"SUM(BC172:BC174)","v":0},{"$f":"SUM(BD172:BD174)","v":0},{"$f":"SUM(BE172:BE174)","v":0},{"$f":"SUM(BF172:BF174)","v":0},{"$f":"SUM(BG172:BG174)","v":0},{"$f":"SUM(BH172:BH174)","v":0},{"$f":"SUM(BI172:BI174)","v":0},{"$f":"SUM(BJ172:BJ174)","v":0},{"$f":"SUM(BK172:BK174)","v":0},{"$f":"SUM(BL172:BL174)","v":0},{"$f":"SUM(BM172:BM174)","v":0},{"$f":"SUM(BN172:BN174)","v":0},{"$f":"SUM(BO172:BO174)","v":0},{"$f":"SUM(BP172:BP174)","v":0},{"$f":"SUM(BQ172:BQ174)","v":0},{"$f":"SUM(BR172:BR174)","v":0},{"$f":"SUM(BS172:BS174)","v":0},{"$f":"SUM(BT172:BT174)","v":0},{"$f":"SUM(BU172:BU174)","v":0},{"$f":"SUM(BV172:BV174)","v":0},{"$f":"SUM(BW172:BW174)","v":0},{"$f":"SUM(BX172:BX174)","v":0},{"$f":"SUM(BY172:BY174)","v":0},{"$f":"SUM(BZ172:BZ174)","v":0},{"$f":"SUM(CA172:CA174)","v":0},{"$f":"SUM(CB172:CB174)","v":0},{"$f":"SUM(CC172:CC174)","v":0},{"$f":"SUM(CD172:CD174)","v":0},{"$f":"SUM(CE172:CE174)","v":0},{"$f":"SUM(CF172:CF174)","v":0},{"$f":"SUM(CG172:CG174)","v":0},{"$f":"SUM(CH172:CH174)","v":0},{"$f":"SUM(CI172:CI174)","v":0},{"$f":"SUM(CJ172:CJ174)","v":0},{"$f":"SUM(CK172:CK174)","v":0},{"$f":"SUM(CL172:CL174)","v":0},{"$f":"SUM(CM172:CM174)","v":0},{"$f":"SUM(CN172:CN174)","v":0},{"$f":"SUM(CO172:CO174)","v":0},{"$f":"SUM(CP172:CP174)","v":0},{"$f":"SUM(CQ172:CQ174)","v":0},{"$f":"SUM(CR172:CR174)","v":0},{"$f":"SUM(CS172:CS174)","v":0},{"$f":"SUM(CT172:CT174)","v":0},{"$f":"SUM(CU172:CU174)","v":0},{"$f":"SUM(CV172:CV174)","v":0},{"$f":"SUM(CW172:CW174)","v":0},{"$f":"SUM(CX172:CX174)","v":0},{"$f":"SUM(CY172:CY174)","v":0},{"$f":"SUM(CZ172:CZ174)","v":0},{"$f":"SUM(DA172:DA174)","v":0},{"$f":"SUM(DB172:DB174)","v":0},{"$f":"SUM(DC172:DC174)","v":0},{"$f":"SUM(DD172:DD174)","v":0},{"$f":"SUM(DE172:DE174)","v":0},{"$f":"SUM(DF172:DF174)","v":0},{"$f":"SUM(DG172:DG174)","v":0},{"$f":"SUM(DH172:DH174)","v":0},{"$f":"SUM(DI172:DI174)","v":0},{"$f":"SUM(DJ172:DJ174)","v":0},{"$f":"SUM(DK172:DK174)","v":0},{"$f":"SUM(DL172:DL174)","v":0},{"$f":"SUM(DM172:DM174)","v":0},{"$f":"SUM(DN172:DN174)","v":0},{"$f":"SUM(DO172:DO174)","v":0},{"$f":"SUM(DP172:DP174)","v":0},{"$f":"SUM(DQ172:DQ174)","v":0},{"$f":"SUM(DR172:DR174)","v":0},{"$f":"SUM(DS172:DS174)","v":0},{"$f":"SUM(DT172:DT174)","v":0},{"$f":"SUM(DU172:DU174)","v":0},{"$f":"SUM(DV172:DV174)","v":0},{"$f":"SUM(DW172:DW174)","v":0},{"$f":"SUM(DX172:DX174)","v":0},{"$f":"SUM(DY172:DY174)","v":0},{"$f":"SUM(DZ172:DZ174)","v":0},{"$f":"SUM(EA172:EA174)","v":0},{"$f":"SUM(EB172:EB174)","v":0},{"$f":"SUM(EC172:EC174)","v":0},{"$f":"SUM(ED172:ED174)","v":0},{"$f":"SUM(EE172:EE174)","v":0},{"$f":"SUM(EF172:EF174)","v":0},{"$f":"SUM(EG172:EG174)","v":0},{"$f":"SUM(EH172:EH174)","v":0},{"$f":"SUM(EI172:EI174)","v":0},{"$f":"SUM(EJ172:EJ174)","v":0},{"$f":"SUM(EK172:EK174)","v":0},{"$f":"SUM(EL172:EL174)","v":0},{"$f":"SUM(EM172:EM174)","v":0},{"$f":"SUM(EN172:EN174)","v":0},{"$f":"SUM(EO172:EO174)","v":0},{"$f":"SUM(EP172:EP174)","v":0},{"$f":"SUM(EQ172:EQ174)","v":0},{"$f":"SUM(ER172:ER174)","v":0},{"$f":"SUM(ES172:ES174)","v":0},{"$f":"SUM(ET172:ET174)","v":0},{"$f":"SUM(EU172:EU174)","v":0},{"$f":"SUM(EV172:EV174)","v":0},{"$f":"SUM(EW172:EW174)","v":0},{"$f":"SUM(EX172:EX174)","v":0},{"$f":"SUM(EY172:EY174)","v":0},{"$f":"SUM(EZ172:EZ174)","v":0},{"$f":"SUM(FA172:FA174)","v":0},{"$f":"SUM(FB172:FB174)","v":0},{"$f":"SUM(FC172:FC174)","v":0},{"$f":"SUM(FD172:FD174)","v":0},{"$f":"SUM(FE172:FE174)","v":0},{"$f":"SUM(FF172:FF174)","v":0},{"$f":"SUM(FG172:FG174)","v":0},{"$f":"SUM(FH172:FH174)","v":0},{"$f":"SUM(FI172:FI174)","v":0},{"$f":"SUM(FJ172:FJ174)","v":0},{"$f":"SUM(FK172:FK174)","v":0},{"$f":"SUM(FL172:FL174)","v":0},{"$f":"SUM(FM172:FM174)","v":0},{"$f":"SUM(FN172:FN174)","v":0},{"$f":"SUM(FO172:FO174)","v":0},{"$f":"SUM(FP172:FP174)","v":0},{"$f":"SUM(FQ172:FQ174)","v":0},{"$f":"SUM(FR172:FR174)","v":0},{"$f":"SUM(FS172:FS174)","v":0}]

{"sheet":"Waterfall","index":17,"n_rows":72,"n_cols":175,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
["WATERFALL"]
[null,null,"Start of Period",null,null,null,null,null,{"$f":"Timing!K2","v":"2020-01-01"},{"$f":"Timing!L2","v":"2020-04-01"},{"$f":"Timing!M2","v":"2020-07-01"},{"$f":"Timing!N2","v":"2020-10-01"},{"$f":"Timing!O2","v":"2021-01-01"},{"$f":"Timing!P2","v":"2021-04-01"},{"$f":"Timing!Q2","v":"2021-07-01"},{"$f":"Timing!R2","v":"2021-10-01"},{"$f":"Timing!S2","v":"2022-01-01"},{"$f":"Timing!T2","v":"2022-04-01"},{"$f":"Timing!U2","v":"2022-07-01"},{"$f":"Timing!V2","v":"2022-10-01"},{"$f":"Timing!W2","v":"2023-01-01"},{"$f":"Timing!X2","v":"2023-04-01"},{"$f":"Timing!Y2","v":"2023-07-01"},{"$f":"Timing!Z2","v":"2023-10-01"},{"$f":"Timing!AA2","v":"2024-01-01"},{"$f":"Timing!AB2","v":"2024-04-01"},{"$f":"Timing!AC2","v":"2024-07-01"},{"$f":"Timing!AD2","v":"2024-10-01"},{"$f":"Timing!AE2","v":"2025-01-01"},{"$f":"Timing!AF2","v":"2025-04-01"},{"$f":"Timing!AG2","v":"2025-07-01"},{"$f":"Timing!AH2","v":"2025-10-01"},{"$f":"Timing!AI2","v":"2026-01-01"},{"$f":"Timing!AJ2","v":"2026-04-01"},{"$f":"Timing!AK2","v":"2026-07-01"},{"$f":"Timing!AL2","v":"2026-10-01"},{"$f":"Timing!AM2","v":"2027-01-01"},{"$f":"Timing!AN2","v":"2027-04-01"},{"$f":"Timing!AO2","v":"2027-07-01"},{"$f":"Timing!AP2","v":"2027-10-01"},{"$f":"Timing!AQ2","v":"2028-01-01"},{"$f":"Timing!AR2","v":"2028-04-01"},{"$f":"Timing!AS2","v":"2028-07-01"},{"$f":"Timing!AT2","v":"2028-10-01"},{"$f":"Timing!AU2","v":"2029-01-01"},{"$f":"Timing!AV2","v":"2029-04-01"},{"$f":"Timing!AW2","v":"2029-07-01"},{"$f":"Timing!AX2","v":"2029-10-01"},{"$f":"Timing!AY2","v":"2030-01-01"},{"$f":"Timing!AZ2","v":"2030-04-01"},{"$f":"Timing!BA2","v":"2030-07-01"},{"$f":"Timing!BB2","v":"2030-10-01"},{"$f":"Timing!BC2","v":"2031-01-01"},{"$f":"Timing!BD2","v":"2031-04-01"},{"$f":"Timing!BE2","v":"2031-07-01"},{"$f":"Timing!BF2","v":"2031-10-01"},{"$f":"Timing!BG2","v":"2032-01-01"},{"$f":"Timing!BH2","v":"2032-04-01"},{"$f":"Timing!BI2","v":"2032-07-01"},{"$f":"Timing!BJ2","v":"2032-10-01"},{"$f":"Timing!BK2","v":"2033-01-01"},{"$f":"Timing!BL2","v":"2033-04-01"},{"$f":"Timing!BM2","v":"2033-07-01"},{"$f":"Timing!BN2","v":"2033-10-01"},{"$f":"Timing!BO2","v":"2034-01-01"},{"$f":"Timing!BP2","v":"2034-04-01"},{"$f":"Timing!BQ2","v":"2034-07-01"},{"$f":"Timing!BR2","v":"2034-10-01"},{"$f":"Timing!BS2","v":"2035-01-01"},{"$f":"Timing!BT2","v":"2035-04-01"},{"$f":"Timing!BU2","v":"2035-07-01"},{"$f":"Timing!BV2","v":"2035-10-01"},{"$f":"Timing!BW2","v":"2036-01-01"},{"$f":"Timing!BX2","v":"2036-04-01"},{"$f":"Timing!BY2","v":"2036-07-01"},{"$f":"Timing!BZ2","v":"2036-10-01"},{"$f":"Timing!CA2","v":"2037-01-01"},{"$f":"Timing!CB2","v":"2037-04-01"},{"$f":"Timing!CC2","v":"2037-07-01"},{"$f":"Timing!CD2","v":"2037-10-01"},{"$f":"Timing!CE2","v":"2038-01-01"},{"$f":"Timing!CF2","v":"2038-04-01"},{"$f":"Timing!CG2","v":"2038-07-01"},{"$f":"Timing!CH2","v":"2038-10-01"},{"$f":"Timing!CI2","v":"2039-01-01"},{"$f":"Timing!CJ2","v":"2039-04-01"},{"$f":"Timing!CK2","v":"2039-07-01"},{"$f":"Timing!CL2","v":"2039-10-01"},{"$f":"Timing!CM2","v":"2040-01-01"},{"$f":"Timing!CN2","v":"2040-04-01"},{"$f":"Timing!CO2","v":"2040-07-01"},{"$f":"Timing!CP2","v":"2040-10-01"},{"$f":"Timing!CQ2","v":"2041-01-01"},{"$f":"Timing!CR2","v":"2041-04-01"},{"$f":"Timing!CS2","v":"2041-07-01"},{"$f":"Timing!CT2","v":"2041-10-01"},{"$f":"Timing!CU2","v":"2042-01-01"},{"$f":"Timing!CV2","v":"2042-04-01"},{"$f":"Timing!CW2","v":"2042-07-01"},{"$f":"Timing!CX2","v":"2042-10-01"},{"$f":"Timing!CY2","v":"2043-01-01"},{"$f":"Timing!CZ2","v":"2043-04-01"},{"$f":"Timing!DA2","v":"2043-07-01"},{"$f":"Timing!DB2","v":"2043-10-01"},{"$f":"Timing!DC2","v":"2044-01-01"},{"$f":"Timing!DD2","v":"2044-04-01"},{"$f":"Timing!DE2","v":"2044-07-01"},{"$f":"Timing!DF2","v":"2044-10-01"},{"$f":"Timing!DG2","v":"2045-01-01"},{"$f":"Timing!DH2","v":"2045-04-01"},{"$f":"Timing!DI2","v":"2045-07-01"},{"$f":"Timing!DJ2","v":"2045-10-01"},{"$f":"Timing!DK2","v":"2046-01-01"},{"$f":"Timing!DL2","v":"2046-04-01"},{"$f":"Timing!DM2","v":"2046-07-01"},{"$f":"Timing!DN2","v":"2046-10-01"},{"$f":"Timing!DO2","v":"2047-01-01"},{"$f":"Timing!DP2","v":"2047-04-01"},{"$f":"Timing!DQ2","v":"2047-07-01"},{"$f":"Timing!DR2","v":"2047-10-01"},{"$f":"Timing!DS2","v":"2048-01-01"},{"$f":"Timing!DT2","v":"2048-04-01"},{"$f":"Timing!DU2","v":"2048-07-01"},{"$f":"Timing!DV2","v":"2048-10-01"},{"$f":"Timing!DW2","v":"2049-01-01"},{"$f":"Timing!DX2","v":"2049-04-01"},{"$f":"Timing!DY2","v":"2049-07-01"},{"$f":"Timing!DZ2","v":"2049-10-01"},{"$f":"Timing!EA2","v":"2050-01-01"},{"$f":"Timing!EB2","v":"2050-04-01"},{"$f":"Timing!EC2","v":"2050-07-01"},{"$f":"Timing!ED2","v":"2050-10-01"},{"$f":"Timing!EE2","v":"2051-01-01"},{"$f":"Timing!EF2","v":"2051-04-01"},{"$f":"Timing!EG2","v":"2051-07-01"},{"$f":"Timing!EH2","v":"2051-10-01"},{"$f":"Timing!EI2","v":"2052-01-01"},{"$f":"Timing!EJ2","v":"2052-04-01"},{"$f":"Timing!EK2","v":"2052-07-01"},{"$f":"Timing!EL2","v":"2052-10-01"},{"$f":"Timing!EM2","v":"2053-01-01"},{"$f":"Timing!EN2","v":"2053-04-01"},{"$f":"Timing!EO2","v":"2053-07-01"},{"$f":"Timing!EP2","v":"2053-10-01"},{"$f":"Timing!EQ2","v":"2054-01-01"},{"$f":"Timing!ER2","v":"2054-04-01"},{"$f":"Timing!ES2","v":"2054-07-01"},{"$f":"Timing!ET2","v":"2054-10-01"},{"$f":"Timing!EU2","v":"2055-01-01"},{"$f":"Timing!EV2","v":"2055-04-01"},{"$f":"Timing!EW2","v":"2055-07-01"},{"$f":"Timing!EX2","v":"2055-10-01"},{"$f":"Timing!EY2","v":"2056-01-01"},{"$f":"Timing!EZ2","v":"2056-04-01"},{"$f":"Timing!FA2","v":"2056-07-01"},{"$f":"Timing!FB2","v":"2056-10-01"},{"$f":"Timing!FC2","v":"2057-01-01"},{"$f":"Timing!FD2","v":"2057-04-01"},{"$f":"Timing!FE2","v":"2057-07-01"},{"$f":"Timing!FF2","v":"2057-10-01"},{"$f":"Timing!FG2","v":"2058-01-01"},{"$f":"Timing!FH2","v":"2058-04-01"},{"$f":"Timing!FI2","v":"2058-07-01"},{"$f":"Timing!FJ2","v":"2058-10-01"},{"$f":"Timing!FK2","v":"2059-01-01"},{"$f":"Timing!FL2","v":"2059-04-01"},{"$f":"Timing!FM2","v":"2059-07-01"},{"$f":"Timing!FN2","v":"2059-10-01"},{"$f":"Timing!FO2","v":"2060-01-01"},{"$f":"Timing!FP2","v":"2060-04-01"},{"$f":"Timing!FQ2","v":"2060-07-01"},{"$f":"Timing!FR2","v":"2060-10-01"},{"$f":"Timing!FS2","v":"2061-01-01"},{"$f":"Timing!FT2","v":"2061-04-01"},{"$f":"Timing!FU2","v":"2061-07-01"}]
[null,null,"End of Period",null,"Start","End",null,null,{"$f":"Timing!K3","v":"2020-03-31"},{"$f":"Timing!L3","v":"2020-06-30"},{"$f":"Timing!M3","v":"2020-09-30"},{"$f":"Timing!N3","v":"2020-12-31"},{"$f":"Timing!O3","v":"2021-03-31"},{"$f":"Timing!P3","v":"2021-06-30"},{"$f":"Timing!Q3","v":"2021-09-30"},{"$f":"Timing!R3","v":"2021-12-31"},{"$f":"Timing!S3","v":"2022-03-31"},{"$f":"Timing!T3","v":"2022-06-30"},{"$f":"Timing!U3","v":"2022-09-30"},{"$f":"Timing!V3","v":"2022-12-31"},{"$f":"Timing!W3","v":"2023-03-31"},{"$f":"Timing!X3","v":"2023-06-30"},{"$f":"Timing!Y3","v":"2023-09-30"},{"$f":"Timing!Z3","v":"2023-12-31"},{"$f":"Timing!AA3","v":"2024-03-31"},{"$f":"Timing!AB3","v":"2024-06-30"},{"$f":"Timing!AC3","v":"2024-09-30"},{"$f":"Timing!AD3","v":"2024-12-31"},{"$f":"Timing!AE3","v":"2025-03-31"},{"$f":"Timing!AF3","v":"2025-06-30"},{"$f":"Timing!AG3","v":"2025-09-30"},{"$f":"Timing!AH3","v":"2025-12-31"},{"$f":"Timing!AI3","v":"2026-03-31"},{"$f":"Timing!AJ3","v":"2026-06-30"},{"$f":"Timing!AK3","v":"2026-09-30"},{"$f":"Timing!AL3","v":"2026-12-31"},{"$f":"Timing!AM3","v":"2027-03-31"},{"$f":"Timing!AN3","v":"2027-06-30"},{"$f":"Timing!AO3","v":"2027-09-30"},{"$f":"Timing!AP3","v":"2027-12-31"},{"$f":"Timing!AQ3","v":"2028-03-31"},{"$f":"Timing!AR3","v":"2028-06-30"},{"$f":"Timing!AS3","v":"2028-09-30"},{"$f":"Timing!AT3","v":"2028-12-31"},{"$f":"Timing!AU3","v":"2029-03-31"},{"$f":"Timing!AV3","v":"2029-06-30"},{"$f":"Timing!AW3","v":"2029-09-30"},{"$f":"Timing!AX3","v":"2029-12-31"},{"$f":"Timing!AY3","v":"2030-03-31"},{"$f":"Timing!AZ3","v":"2030-06-30"},{"$f":"Timing!BA3","v":"2030-09-30"},{"$f":"Timing!BB3","v":"2030-12-31"},{"$f":"Timing!BC3","v":"2031-03-31"},{"$f":"Timing!BD3","v":"2031-06-30"},{"$f":"Timing!BE3","v":"2031-09-30"},{"$f":"Timing!BF3","v":"2031-12-31"},{"$f":"Timing!BG3","v":"2032-03-31"},{"$f":"Timing!BH3","v":"2032-06-30"},{"$f":"Timing!BI3","v":"2032-09-30"},{"$f":"Timing!BJ3","v":"2032-12-31"},{"$f":"Timing!BK3","v":"2033-03-31"},{"$f":"Timing!BL3","v":"2033-06-30"},{"$f":"Timing!BM3","v":"2033-09-30"},{"$f":"Timing!BN3","v":"2033-12-31"},{"$f":"Timing!BO3","v":"2034-03-31"},{"$f":"Timing!BP3","v":"2034-06-30"},{"$f":"Timing!BQ3","v":"2034-09-30"},{"$f":"Timing!BR3","v":"2034-12-31"},{"$f":"Timing!BS3","v":"2035-03-31"},{"$f":"Timing!BT3","v":"2035-06-30"},{"$f":"Timing!BU3","v":"2035-09-30"},{"$f":"Timing!BV3","v":"2035-12-31"},{"$f":"Timing!BW3","v":"2036-03-31"},{"$f":"Timing!BX3","v":"2036-06-30"},{"$f":"Timing!BY3","v":"2036-09-30"},{"$f":"Timing!BZ3","v":"2036-12-31"},{"$f":"Timing!CA3","v":"2037-03-31"},{"$f":"Timing!CB3","v":"2037-06-30"},{"$f":"Timing!CC3","v":"2037-09-30"},{"$f":"Timing!CD3","v":"2037-12-31"},{"$f":"Timing!CE3","v":"2038-03-31"},{"$f":"Timing!CF3","v":"2038-06-30"},{"$f":"Timing!CG3","v":"2038-09-30"},{"$f":"Timing!CH3","v":"2038-12-31"},{"$f":"Timing!CI3","v":"2039-03-31"},{"$f":"Timing!CJ3","v":"2039-06-30"},{"$f":"Timing!CK3","v":"2039-09-30"},{"$f":"Timing!CL3","v":"2039-12-31"},{"$f":"Timing!CM3","v":"2040-03-31"},{"$f":"Timing!CN3","v":"2040-06-30"},{"$f":"Timing!CO3","v":"2040-09-30"},{"$f":"Timing!CP3","v":"2040-12-31"},{"$f":"Timing!CQ3","v":"2041-03-31"},{"$f":"Timing!CR3","v":"2041-06-30"},{"$f":"Timing!CS3","v":"2041-09-30"},{"$f":"Timing!CT3","v":"2041-12-31"},{"$f":"Timing!CU3","v":"2042-03-31"},{"$f":"Timing!CV3","v":"2042-06-30"},{"$f":"Timing!CW3","v":"2042-09-30"},{"$f":"Timing!CX3","v":"2042-12-31"},{"$f":"Timing!CY3","v":"2043-03-31"},{"$f":"Timing!CZ3","v":"2043-06-30"},{"$f":"Timing!DA3","v":"2043-09-30"},{"$f":"Timing!DB3","v":"2043-12-31"},{"$f":"Timing!DC3","v":"2044-03-31"},{"$f":"Timing!DD3","v":"2044-06-30"},{"$f":"Timing!DE3","v":"2044-09-30"},{"$f":"Timing!DF3","v":"2044-12-31"},{"$f":"Timing!DG3","v":"2045-03-31"},{"$f":"Timing!DH3","v":"2045-06-30"},{"$f":"Timing!DI3","v":"2045-09-30"},{"$f":"Timing!DJ3","v":"2045-12-31"},{"$f":"Timing!DK3","v":"2046-03-31"},{"$f":"Timing!DL3","v":"2046-06-30"},{"$f":"Timing!DM3","v":"2046-09-30"},{"$f":"Timing!DN3","v":"2046-12-31"},{"$f":"Timing!DO3","v":"2047-03-31"},{"$f":"Timing!DP3","v":"2047-06-30"},{"$f":"Timing!DQ3","v":"2047-09-30"},{"$f":"Timing!DR3","v":"2047-12-31"},{"$f":"Timing!DS3","v":"2048-03-31"},{"$f":"Timing!DT3","v":"2048-06-30"},{"$f":"Timing!DU3","v":"2048-09-30"},{"$f":"Timing!DV3","v":"2048-12-31"},{"$f":"Timing!DW3","v":"2049-03-31"},{"$f":"Timing!DX3","v":"2049-06-30"},{"$f":"Timing!DY3","v":"2049-09-30"},{"$f":"Timing!DZ3","v":"2049-12-31"},{"$f":"Timing!EA3","v":"2050-03-31"},{"$f":"Timing!EB3","v":"2050-06-30"},{"$f":"Timing!EC3","v":"2050-09-30"},{"$f":"Timing!ED3","v":"2050-12-31"},{"$f":"Timing!EE3","v":"2051-03-31"},{"$f":"Timing!EF3","v":"2051-06-30"},{"$f":"Timing!EG3","v":"2051-09-30"},{"$f":"Timing!EH3","v":"2051-12-31"},{"$f":"Timing!EI3","v":"2052-03-31"},{"$f":"Timing!EJ3","v":"2052-06-30"},{"$f":"Timing!EK3","v":"2052-09-30"},{"$f":"Timing!EL3","v":"2052-12-31"},{"$f":"Timing!EM3","v":"2053-03-31"},{"$f":"Timing!EN3","v":"2053-06-30"},{"$f":"Timing!EO3","v":"2053-09-30"},{"$f":"Timing!EP3","v":"2053-12-31"},{"$f":"Timing!EQ3","v":"2054-03-31"},{"$f":"Timing!ER3","v":"2054-06-30"},{"$f":"Timing!ES3","v":"2054-09-30"},{"$f":"Timing!ET3","v":"2054-12-31"},{"$f":"Timing!EU3","v":"2055-03-31"},{"$f":"Timing!EV3","v":"2055-06-30"},{"$f":"Timing!EW3","v":"2055-09-30"},{"$f":"Timing!EX3","v":"2055-12-31"},{"$f":"Timing!EY3","v":"2056-03-31"},{"$f":"Timing!EZ3","v":"2056-06-30"},{"$f":"Timing!FA3","v":"2056-09-30"},{"$f":"Timing!FB3","v":"2056-12-31"},{"$f":"Timing!FC3","v":"2057-03-31"},{"$f":"Timing!FD3","v":"2057-06-30"},{"$f":"Timing!FE3","v":"2057-09-30"},{"$f":"Timing!FF3","v":"2057-12-31"},{"$f":"Timing!FG3","v":"2058-03-31"},{"$f":"Timing!FH3","v":"2058-06-30"},{"$f":"Timing!FI3","v":"2058-09-30"},{"$f":"Timing!FJ3","v":"2058-12-31"},{"$f":"Timing!FK3","v":"2059-03-31"},{"$f":"Timing!FL3","v":"2059-06-30"},{"$f":"Timing!FM3","v":"2059-09-30"},{"$f":"Timing!FN3","v":"2059-12-31"},{"$f":"Timing!FO3","v":"2060-03-31"},{"$f":"Timing!FP3","v":"2060-06-30"},{"$f":"Timing!FQ3","v":"2060-09-30"},{"$f":"Timing!FR3","v":"2060-12-31"},{"$f":"Timing!FS3","v":"2061-03-31"},{"$f":"Timing!FT3","v":"2061-06-30"},{"$f":"Timing!FU3","v":"2061-09-30"}]
[null,null,"Development Phase",null,{"$f":"Timing!F4","v":"2020-01-01"},{"$f":"Timing!G4","v":"2020-12-31"},null,null,{"$f":"IF(AND(I$2>=$E4,I$2<=$F4),1,0)","v":1},1,1,1,0,0,0,0,0,0,{"$f":"IF(AND(S$2>=$E4,S$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AC$2>=$E4,AC$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM$2>=$E4,AM$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AW$2>=$E4,AW$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BG$2>=$E4,BG$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BQ$2>=$E4,BQ$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CA$2>=$E4,CA$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CK$2>=$E4,CK$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CU$2>=$E4,CU$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DE$2>=$E4,DE$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DO$2>=$E4,DO$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DY$2>=$E4,DY$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EI$2>=$E4,EI$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ES$2>=$E4,ES$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FC$2>=$E4,FC$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FM$2>=$E4,FM$2<=$F4),1,0)","v":0},0,0,0,0,0,0]
[null,null,"Construction Phase",null,{"$f":"Timing!F5","v":"2021-01-01"},{"$f":"Timing!G5","v":"2021-12-31"},null,null,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operation Phase",null,{"$f":"Timing!F6","v":"2022-01-01"},{"$f":"Timing!G6","v":"2056-12-31"},null,null,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Calendar year",null,null,null,null,null,null,{"$f":"YEAR(I3)","v":2020},2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,{"$f":"YEAR(BU3)","v":2036},2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,{"$f":"YEAR(EG3)","v":2052},2052,2052,2052,2053,2053,2053,2053,2054,2054,2054,2054,2055,2055,2055,2055,2056,2056,2056,2056,2057,2057,2057,2057,2058,2058,2058,2058,2059,2059,2059,2059,2060,2060,2060,2060,2061,2061,2061]
[null,"Days in Quarter",null,null,null,null,null,null,{"$f":"I3-I2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"BU3-BU2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"EG3-EG2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92]
[null,"Construction Quarter",null,null,null,null,null,null,{"$f":"(H11+1)*I5","v":0},0,0,0,1,2,3,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BT11+1)*BU5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EF11+1)*EG5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operations Quarter",null,null,null,null,null,null,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operations Year",null,null,null,null,null,null,{"$f":"ROUNDUP(I12/4,0)","v":0},{"$f":"ROUNDUP(J12/4,0)","v":0},0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,14,14,14,14,15,{"$f":"ROUNDUP(BV12/4,0)","v":15},15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,{"$f":"ROUNDUP(EH12/4,0)","v":31},31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Escalation Counter",null,null,null,null,null,null,{"$f":"IF(I13=0,0,I13-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,{"$f":"IF(BU13=0,0,BU13-1)","v":14},14,14,14,15,15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,{"$f":"IF(EG13=0,0,EG13-1)","v":30},30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Cash flow waterfall (USD '000)"]
[null,null,"Revenue"]
[null,null,"PPA 1 revenue",null,null,null,null,{"$f":"SUM(I19:FS19)","v":159409.69841560134},{"$f":"'Partnership Cash Flow'!I53","v":0},{"$f":"'Partnership Cash Flow'!J53","v":0},{"$f":"'Partnership Cash Flow'!K53","v":0},{"$f":"'Partnership Cash Flow'!L53","v":0},{"$f":"'Partnership Cash Flow'!M53","v":0},{"$f":"'Partnership Cash Flow'!N53","v":0},{"$f":"'Partnership Cash Flow'!O53","v":0},{"$f":"'Partnership Cash Flow'!P53","v":0},{"$f":"'Partnership Cash Flow'!Q53","v":2858.1076799999996},{"$f":"'Partnership Cash Flow'!R53","v":4644.4249799999998},{"$f":"'Partnership Cash Flow'!S53","v":4201.4182895999993},{"$f":"'Partnership Cash Flow'!T53","v":2586.5874503999994},{"$f":"'Partnership Cash Flow'!U53","v":2587.2302405218688},{"$f":"'Partnership Cash Flow'!V53","v":2587.2302405218688},{"$f":"'Partnership Cash Flow'!W53","v":2587.2302405218688},{"$f":"'Partnership Cash Flow'!X53","v":2587.2302405218688},{"$f":"'Partnership Cash Flow'!Y53","v":2587.8731903828334},{"$f":"'Partnership Cash Flow'!Z53","v":2587.8731903828334},{"$f":"'Partnership Cash Flow'!AA53","v":2587.8731903828334},{"$f":"'Partnership Cash Flow'!AB53","v":2587.8731903828334},{"$f":"'Partnership Cash Flow'!AC53","v":2588.5163000225912},{"$f":"'Partnership Cash Flow'!AD53","v":2588.5163000225912},{"$f":"'Partnership Cash Flow'!AE53","v":2588.5163000225912},{"$f":"'Partnership Cash Flow'!AF53","v":2588.5163000225912},{"$f":"'Partnership Cash Flow'!AG53","v":2589.1595694808466},{"$f":"'Partnership Cash Flow'!AH53","v":2589.1595694808466},{"$f":"'Partnership Cash Flow'!AI53","v":2589.1595694808466},{"$f":"'Partnership Cash Flow'!AJ53","v":2589.1595694808466},{"$f":"'Partnership Cash Flow'!AK53","v":2589.8029987973187},{"$f":"'Partnership Cash Flow'!AL53","v":2589.8029987973187},{"$f":"'Partnership Cash Flow'!AM53","v":2589.8029987973187},{"$f":"'Partnership Cash Flow'!AN53","v":2589.8029987973187},{"$f":"'Partnership Cash Flow'!AO53","v":2590.4465880117314},{"$f":"'Partnership Cash Flow'!AP53","v":2590.4465880117314},{"$f":"'Partnership Cash Flow'!AQ53","v":2590.4465880117314},{"$f":"'Partnership Cash Flow'!AR53","v":2590.4465880117314},{"$f":"'Partnership Cash Flow'!AS53","v":2591.0903371638228},{"$f":"'Partnership Cash Flow'!AT53","v":2591.0903371638228},{"$f":"'Partnership Cash Flow'!AU53","v":2591.0903371638228},{"$f":"'Partnership Cash Flow'!AV53","v":2591.0903371638228},{"$f":"'Partnership Cash Flow'!AW53","v":2591.7342462933361},{"$f":"'Partnership Cash Flow'!AX53","v":2591.7342462933361},{"$f":"'Partnership Cash Flow'!AY53","v":2591.7342462933361},{"$f":"'Partnership Cash Flow'!AZ53","v":2591.7342462933361},{"$f":"'Partnership Cash Flow'!BA53","v":2592.3783154400289},{"$f":"'Partnership Cash Flow'!BB53","v":2592.3783154400289},{"$f":"'Partnership Cash Flow'!BC53","v":2592.3783154400289},{"$f":"'Partnership Cash Flow'!BD53","v":2592.3783154400289},{"$f":"'Partnership Cash Flow'!BE53","v":2593.0225446436675},{"$f":"'Partnership Cash Flow'!BF53","v":2593.0225446436675},{"$f":"'Partnership Cash Flow'!BG53","v":2593.0225446436675},{"$f":"'Partnership Cash Flow'!BH53","v":2593.0225446436675},{"$f":"'Partnership Cash Flow'!BI53","v":2593.6669339440268},{"$f":"'Partnership Cash Flow'!BJ53","v":2593.6669339440268},{"$f":"'Partnership Cash Flow'!BK53","v":2593.6669339440268},{"$f":"'Partnership Cash Flow'!BL53","v":2593.6669339440268},{"$f":"'Partnership Cash Flow'!BM53","v":2594.3114833808918},{"$f":"'Partnership Cash Flow'!BN53","v":2594.3114833808918},{"$f":"'Partnership Cash Flow'!BO53","v":2594.3114833808918},{"$f":"'Partnership Cash Flow'!BP53","v":2594.3114833808918},{"$f":"'Partnership Cash Flow'!BQ53","v":2594.9561929940583},{"$f":"'Partnership Cash Flow'!BR53","v":2594.9561929940583},{"$f":"'Partnership Cash Flow'!BS53","v":2594.9561929940583},{"$f":"'Partnership Cash Flow'!BT53","v":2594.9561929940583},{"$f":"'Partnership Cash Flow'!BU53","v":2595.6010628233316},{"$f":"'Partnership Cash Flow'!BV53","v":2595.6010628233316},{"$f":"'Partnership Cash Flow'!BW53","v":2595.6010628233316},{"$f":"'Partnership Cash Flow'!BX53","v":2595.6010628233316},{"$f":"'Partnership Cash Flow'!BY53","v":0},{"$f":"'Partnership Cash Flow'!BZ53","v":0},{"$f":"'Partnership Cash Flow'!CA53","v":0},{"$f":"'Partnership Cash Flow'!CB53","v":0},{"$f":"'Partnership Cash Flow'!CC53","v":0},{"$f":"'Partnership Cash Flow'!CD53","v":0},{"$f":"'Partnership Cash Flow'!CE53","v":0},{"$f":"'Partnership Cash Flow'!CF53","v":0},{"$f":"'Partnership Cash Flow'!CG53","v":0},{"$f":"'Partnership Cash Flow'!CH53","v":0},{"$f":"'Partnership Cash Flow'!CI53","v":0},{"$f":"'Partnership Cash Flow'!CJ53","v":0},{"$f":"'Partnership Cash Flow'!CK53","v":0},{"$f":"'Partnership Cash Flow'!CL53","v":0},{"$f":"'Partnership Cash Flow'!CM53","v":0},{"$f":"'Partnership Cash Flow'!CN53","v":0},{"$f":"'Partnership Cash Flow'!CO53","v":0},{"$f":"'Partnership Cash Flow'!CP53","v":0},{"$f":"'Partnership Cash Flow'!CQ53","v":0},{"$f":"'Partnership Cash Flow'!CR53","v":0},{"$f":"'Partnership Cash Flow'!CS53","v":0},{"$f":"'Partnership Cash Flow'!CT53","v":0},{"$f":"'Partnership Cash Flow'!CU53","v":0},{"$f":"'Partnership Cash Flow'!CV53","v":0},{"$f":"'Partnership Cash Flow'!CW53","v":0},{"$f":"'Partnership Cash Flow'!CX53","v":0},{"$f":"'Partnership Cash Flow'!CY53","v":0},{"$f":"'Partnership Cash Flow'!CZ53","v":0},{"$f":"'Partnership Cash Flow'!DA53","v":0},{"$f":"'Partnership Cash Flow'!DB53","v":0},{"$f":"'Partnership Cash Flow'!DC53","v":0},{"$f":"'Partnership Cash Flow'!DD53","v":0},{"$f":"'Partnership Cash Flow'!DE53","v":0},{"$f":"'Partnership Cash Flow'!DF53","v":0},{"$f":"'Partnership Cash Flow'!DG53","v":0},{"$f":"'Partnership Cash Flow'!DH53","v":0},{"$f":"'Partnership Cash Flow'!DI53","v":0},{"$f":"'Partnership Cash Flow'!DJ53","v":0},{"$f":"'Partnership Cash Flow'!DK53","v":0},{"$f":"'Partnership Cash Flow'!DL53","v":0},{"$f":"'Partnership Cash Flow'!DM53","v":0},{"$f":"'Partnership Cash Flow'!DN53","v":0},{"$f":"'Partnership Cash Flow'!DO53","v":0},{"$f":"'Partnership Cash Flow'!DP53","v":0},{"$f":"'Partnership Cash Flow'!DQ53","v":0},{"$f":"'Partnership Cash Flow'!DR53","v":0},{"$f":"'Partnership Cash Flow'!DS53","v":0},{"$f":"'Partnership Cash Flow'!DT53","v":0},{"$f":"'Partnership Cash Flow'!DU53","v":0},{"$f":"'Partnership Cash Flow'!DV53","v":0},{"$f":"'Partnership Cash Flow'!DW53","v":0},{"$f":"'Partnership Cash Flow'!DX53","v":0},{"$f":"'Partnership Cash Flow'!DY53","v":0},{"$f":"'Partnership Cash Flow'!DZ53","v":0},{"$f":"'Partnership Cash Flow'!EA53","v":0},{"$f":"'Partnership Cash Flow'!EB53","v":0},{"$f":"'Partnership Cash Flow'!EC53","v":0},{"$f":"'Partnership Cash Flow'!ED53","v":0},{"$f":"'Partnership Cash Flow'!EE53","v":0},{"$f":"'Partnership Cash Flow'!EF53","v":0},{"$f":"'Partnership Cash Flow'!EG53","v":0},{"$f":"'Partnership Cash Flow'!EH53","v":0},{"$f":"'Partnership Cash Flow'!EI53","v":0},{"$f":"'Partnership Cash Flow'!EJ53","v":0},{"$f":"'Partnership Cash Flow'!EK53","v":0},{"$f":"'Partnership Cash Flow'!EL53","v":0},{"$f":"'Partnership Cash Flow'!EM53","v":0},{"$f":"'Partnership Cash Flow'!EN53","v":0},{"$f":"'Partnership Cash Flow'!EO53","v":0},{"$f":"'Partnership Cash Flow'!EP53","v":0},{"$f":"'Partnership Cash Flow'!EQ53","v":0},{"$f":"'Partnership Cash Flow'!ER53","v":0},{"$f":"'Partnership Cash Flow'!ES53","v":0},{"$f":"'Partnership Cash Flow'!ET53","v":0},{"$f":"'Partnership Cash Flow'!EU53","v":0},{"$f":"'Partnership Cash Flow'!EV53","v":0},{"$f":"'Partnership Cash Flow'!EW53","v":0},{"$f":"'Partnership Cash Flow'!EX53","v":0},{"$f":"'Partnership Cash Flow'!EY53","v":0},{"$f":"'Partnership Cash Flow'!EZ53","v":0},{"$f":"'Partnership Cash Flow'!FA53","v":0},{"$f":"'Partnership Cash Flow'!FB53","v":0},{"$f":"'Partnership Cash Flow'!FC53","v":0},{"$f":"'Partnership Cash Flow'!FD53","v":0},{"$f":"'Partnership Cash Flow'!FE53","v":0},{"$f":"'Partnership Cash Flow'!FF53","v":0},{"$f":"'Partnership Cash Flow'!FG53","v":0},{"$f":"'Partnership Cash Flow'!FH53","v":0},{"$f":"'Partnership Cash Flow'!FI53","v":0},{"$f":"'Partnership Cash Flow'!FJ53","v":0},{"$f":"'Partnership Cash Flow'!FK53","v":0},{"$f":"'Partnership Cash Flow'!FL53","v":0},{"$f":"'Partnership Cash Flow'!FM53","v":0},{"$f":"'Partnership Cash Flow'!FN53","v":0},{"$f":"'Partnership Cash Flow'!FO53","v":0},{"$f":"'Partnership Cash Flow'!FP53","v":0},{"$f":"'Partnership Cash Flow'!FQ53","v":0},{"$f":"'Partnership Cash Flow'!FR53","v":0},{"$f":"'Partnership Cash Flow'!FS53","v":0}]
[null,null,"PPA 2 revenue",null,null,null,null,130192.66897953536,{"$f":"'Partnership Cash Flow'!I54","v":0},{"$f":"'Partnership Cash Flow'!J54","v":0},{"$f":"'Partnership Cash Flow'!K54","v":0},{"$f":"'Partnership Cash Flow'!L54","v":0},{"$f":"'Partnership Cash Flow'!M54","v":0},{"$f":"'Partnership Cash Flow'!N54","v":0},{"$f":"'Partnership Cash Flow'!O54","v":0},{"$f":"'Partnership Cash Flow'!P54","v":0},{"$f":"'Partnership Cash Flow'!Q54","v":1864.6645499999995},{"$f":"'Partnership Cash Flow'!R54","v":3030.0798937499999},{"$f":"'Partnership Cash Flow'!S54","v":2741.0568884999989},{"$f":"'Partnership Cash Flow'!T54","v":1687.5214177499995},{"$f":"'Partnership Cash Flow'!U54","v":1677.4566776838963},{"$f":"'Partnership Cash Flow'!V54","v":1677.4566776838963},{"$f":"'Partnership Cash Flow'!W54","v":1677.4566776838963},{"$f":"'Partnership Cash Flow'!X54","v":1677.4566776838963},{"$f":"'Partnership Cash Flow'!Y54","v":1667.4519658885652},{"$f":"'Partnership Cash Flow'!Z54","v":1667.4519658885652},{"$f":"'Partnership Cash Flow'!AA54","v":1667.4519658885652},{"$f":"'Partnership Cash Flow'!AB54","v":1667.4519658885652},{"$f":"'Partnership Cash Flow'!AC54","v":1657.50692434251},{"$f":"'Partnership Cash Flow'!AD54","v":1657.50692434251},{"$f":"'Partnership Cash Flow'!AE54","v":1657.50692434251},{"$f":"'Partnership Cash Flow'!AF54","v":1657.50692434251},{"$f":"'Partnership Cash Flow'!AG54","v":1647.6211971595526},{"$f":"'Partnership Cash Flow'!AH54","v":1647.6211971595526},{"$f":"'Partnership Cash Flow'!AI54","v":1647.6211971595526},{"$f":"'Partnership Cash Flow'!AJ54","v":1647.6211971595526},{"$f":"'Partnership Cash Flow'!AK54","v":1637.7944305760959},{"$f":"'Partnership Cash Flow'!AL54","v":1637.7944305760959},{"$f":"'Partnership Cash Flow'!AM54","v":1637.7944305760959},{"$f":"'Partnership Cash Flow'!AN54","v":1637.7944305760959},{"$f":"'Partnership Cash Flow'!AO54","v":1628.0262729384649},{"$f":"'Partnership Cash Flow'!AP54","v":1628.0262729384649},{"$f":"'Partnership Cash Flow'!AQ54","v":1628.0262729384649},{"$f":"'Partnership Cash Flow'!AR54","v":1628.0262729384649},{"$f":"'Partnership Cash Flow'!AS54","v":1618.3163746903233},{"$f":"'Partnership Cash Flow'!AT54","v":1618.3163746903233},{"$f":"'Partnership Cash Flow'!AU54","v":1618.3163746903233},{"$f":"'Partnership Cash Flow'!AV54","v":1618.3163746903233},{"$f":"'Partnership Cash Flow'!AW54","v":1608.6643883601623},{"$f":"'Partnership Cash Flow'!AX54","v":1608.6643883601623},{"$f":"'Partnership Cash Flow'!AY54","v":1608.6643883601623},{"$f":"'Partnership Cash Flow'!AZ54","v":1608.6643883601623},{"$f":"'Partnership Cash Flow'!BA54","v":1599.0699685488689},{"$f":"'Partnership Cash Flow'!BB54","v":1599.0699685488689},{"$f":"'Partnership Cash Flow'!BC54","v":1599.0699685488689},{"$f":"'Partnership Cash Flow'!BD54","v":1599.0699685488689},{"$f":"'Partnership Cash Flow'!BE54","v":1589.5327719173649},{"$f":"'Partnership Cash Flow'!BF54","v":1589.5327719173649},{"$f":"'Partnership Cash Flow'!BG54","v":1589.5327719173649},{"$f":"'Partnership Cash Flow'!BH54","v":1589.5327719173649},{"$f":"'Partnership Cash Flow'!BI54","v":1580.0524571743192},{"$f":"'Partnership Cash Flow'!BJ54","v":1580.0524571743192},{"$f":"'Partnership Cash Flow'!BK54","v":1580.0524571743192},{"$f":"'Partnership Cash Flow'!BL54","v":1580.0524571743192},{"$f":"'Partnership Cash Flow'!BM54","v":1570.6286850639356},{"$f":"'Partnership Cash Flow'!BN54","v":1570.6286850639356},{"$f":"'Partnership Cash Flow'!BO54","v":1570.6286850639356},{"$f":"'Partnership Cash Flow'!BP54","v":1570.6286850639356},{"$f":"'Partnership Cash Flow'!BQ54","v":1561.2611183538124},{"$f":"'Partnership Cash Flow'!BR54","v":1561.2611183538124},{"$f":"'Partnership Cash Flow'!BS54","v":1561.2611183538124},{"$f":"'Partnership Cash Flow'!BT54","v":1561.2611183538124},{"$f":"'Partnership Cash Flow'!BU54","v":1551.9494218228754},{"$f":"'Partnership Cash Flow'!BV54","v":1551.9494218228754},{"$f":"'Partnership Cash Flow'!BW54","v":1551.9494218228754},{"$f":"'Partnership Cash Flow'!BX54","v":1551.9494218228754},{"$f":"'Partnership Cash Flow'!BY54","v":1542.6932622493791},{"$f":"'Partnership Cash Flow'!BZ54","v":1542.6932622493791},{"$f":"'Partnership Cash Flow'!CA54","v":1542.6932622493791},{"$f":"'Partnership Cash Flow'!CB54","v":1542.6932622493791},{"$f":"'Partnership Cash Flow'!CC54","v":1533.492308398985},{"$f":"'Partnership Cash Flow'!CD54","v":1533.492308398985},{"$f":"'Partnership Cash Flow'!CE54","v":1533.492308398985},{"$f":"'Partnership Cash Flow'!CF54","v":1533.492308398985},{"$f":"'Partnership Cash Flow'!CG54","v":1524.3462310129078},{"$f":"'Partnership Cash Flow'!CH54","v":1524.3462310129078},{"$f":"'Partnership Cash Flow'!CI54","v":1524.3462310129078},{"$f":"'Partnership Cash Flow'!CJ54","v":1524.3462310129078},{"$f":"'Partnership Cash Flow'!CK54","v":1515.2547027961309},{"$f":"'Partnership Cash Flow'!CL54","v":1515.2547027961309},{"$f":"'Partnership Cash Flow'!CM54","v":1515.2547027961309},{"$f":"'Partnership Cash Flow'!CN54","v":1515.2547027961309},{"$f":"'Partnership Cash Flow'!CO54","v":1506.2173984056967},{"$f":"'Partnership Cash Flow'!CP54","v":1506.2173984056967},{"$f":"'Partnership Cash Flow'!CQ54","v":1506.2173984056967},{"$f":"'Partnership Cash Flow'!CR54","v":1506.2173984056967},{"$f":"'Partnership Cash Flow'!CS54","v":0},{"$f":"'Partnership Cash Flow'!CT54","v":0},{"$f":"'Partnership Cash Flow'!CU54","v":0},{"$f":"'Partnership Cash Flow'!CV54","v":0},{"$f":"'Partnership Cash Flow'!CW54","v":0},{"$f":"'Partnership Cash Flow'!CX54","v":0},{"$f":"'Partnership Cash Flow'!CY54","v":0},{"$f":"'Partnership Cash Flow'!CZ54","v":0},{"$f":"'Partnership Cash Flow'!DA54","v":0},{"$f":"'Partnership Cash Flow'!DB54","v":0},{"$f":"'Partnership Cash Flow'!DC54","v":0},{"$f":"'Partnership Cash Flow'!DD54","v":0},{"$f":"'Partnership Cash Flow'!DE54","v":0},{"$f":"'Partnership Cash Flow'!DF54","v":0},{"$f":"'Partnership Cash Flow'!DG54","v":0},{"$f":"'Partnership Cash Flow'!DH54","v":0},{"$f":"'Partnership Cash Flow'!DI54","v":0},{"$f":"'Partnership Cash Flow'!DJ54","v":0},{"$f":"'Partnership Cash Flow'!DK54","v":0},{"$f":"'Partnership Cash Flow'!DL54","v":0},{"$f":"'Partnership Cash Flow'!DM54","v":0},{"$f":"'Partnership Cash Flow'!DN54","v":0},{"$f":"'Partnership Cash Flow'!DO54","v":0},{"$f":"'Partnership Cash Flow'!DP54","v":0},{"$f":"'Partnership Cash Flow'!DQ54","v":0},{"$f":"'Partnership Cash Flow'!DR54","v":0},{"$f":"'Partnership Cash Flow'!DS54","v":0},{"$f":"'Partnership Cash Flow'!DT54","v":0},{"$f":"'Partnership Cash Flow'!DU54","v":0},{"$f":"'Partnership Cash Flow'!DV54","v":0},{"$f":"'Partnership Cash Flow'!DW54","v":0},{"$f":"'Partnership Cash Flow'!DX54","v":0},{"$f":"'Partnership Cash Flow'!DY54","v":0},{"$f":"'Partnership Cash Flow'!DZ54","v":0},{"$f":"'Partnership Cash Flow'!EA54","v":0},{"$f":"'Partnership Cash Flow'!EB54","v":0},{"$f":"'Partnership Cash Flow'!EC54","v":0},{"$f":"'Partnership Cash Flow'!ED54","v":0},{"$f":"'Partnership Cash Flow'!EE54","v":0},{"$f":"'Partnership Cash Flow'!EF54","v":0},{"$f":"'Partnership Cash Flow'!EG54","v":0},{"$f":"'Partnership Cash Flow'!EH54","v":0},{"$f":"'Partnership Cash Flow'!EI54","v":0},{"$f":"'Partnership Cash Flow'!EJ54","v":0},{"$f":"'Partnership Cash Flow'!EK54","v":0},{"$f":"'Partnership Cash Flow'!EL54","v":0},{"$f":"'Partnership Cash Flow'!EM54","v":0},{"$f":"'Partnership Cash Flow'!EN54","v":0},{"$f":"'Partnership Cash Flow'!EO54","v":0},{"$f":"'Partnership Cash Flow'!EP54","v":0},{"$f":"'Partnership Cash Flow'!EQ54","v":0},{"$f":"'Partnership Cash Flow'!ER54","v":0},{"$f":"'Partnership Cash Flow'!ES54","v":0},{"$f":"'Partnership Cash Flow'!ET54","v":0},{"$f":"'Partnership Cash Flow'!EU54","v":0},{"$f":"'Partnership Cash Flow'!EV54","v":0},{"$f":"'Partnership Cash Flow'!EW54","v":0},{"$f":"'Partnership Cash Flow'!EX54","v":0},{"$f":"'Partnership Cash Flow'!EY54","v":0},{"$f":"'Partnership Cash Flow'!EZ54","v":0},{"$f":"'Partnership Cash Flow'!FA54","v":0},{"$f":"'Partnership Cash Flow'!FB54","v":0},{"$f":"'Partnership Cash Flow'!FC54","v":0},{"$f":"'Partnership Cash Flow'!FD54","v":0},{"$f":"'Partnership Cash Flow'!FE54","v":0},{"$f":"'Partnership Cash Flow'!FF54","v":0},{"$f":"'Partnership Cash Flow'!FG54","v":0},{"$f":"'Partnership Cash Flow'!FH54","v":0},{"$f":"'Partnership Cash Flow'!FI54","v":0},{"$f":"'Partnership Cash Flow'!FJ54","v":0},{"$f":"'Partnership Cash Flow'!FK54","v":0},{"$f":"'Partnership Cash Flow'!FL54","v":0},{"$f":"'Partnership Cash Flow'!FM54","v":0},{"$f":"'Partnership Cash Flow'!FN54","v":0},{"$f":"'Partnership Cash Flow'!FO54","v":0},{"$f":"'Partnership Cash Flow'!FP54","v":0},{"$f":"'Partnership Cash Flow'!FQ54","v":0},{"$f":"'Partnership Cash Flow'!FR54","v":0},{"$f":"'Partnership Cash Flow'!FS54","v":0}]
[null,null,"REC revenue",null,null,null,null,5738.7357605675434,{"$f":"'Partnership Cash Flow'!I55","v":0},{"$f":"'Partnership Cash Flow'!J55","v":0},{"$f":"'Partnership Cash Flow'!K55","v":0},{"$f":"'Partnership Cash Flow'!L55","v":0},{"$f":"'Partnership Cash Flow'!M55","v":0},{"$f":"'Partnership Cash Flow'!N55","v":0},{"$f":"'Partnership Cash Flow'!O55","v":0},{"$f":"'Partnership Cash Flow'!P55","v":0},{"$f":"'Partnership Cash Flow'!Q55","v":156.69450000000001},{"$f":"'Partnership Cash Flow'!R55","v":254.62856249999999},{"$f":"'Partnership Cash Flow'!S55","v":230.34091499999994},{"$f":"'Partnership Cash Flow'!T55","v":141.80852249999998},{"$f":"'Partnership Cash Flow'!U55","v":140.96274602385682},{"$f":"'Partnership Cash Flow'!V55","v":140.96274602385682},{"$f":"'Partnership Cash Flow'!W55","v":140.96274602385682},{"$f":"'Partnership Cash Flow'!X55","v":140.96274602385682},{"$f":"'Partnership Cash Flow'!Y55","v":140.12201394021557},{"$f":"'Partnership Cash Flow'!Z55","v":140.12201394021557},{"$f":"'Partnership Cash Flow'!AA55","v":140.12201394021557},{"$f":"'Partnership Cash Flow'!AB55","v":140.12201394021557},{"$f":"'Partnership Cash Flow'!AC55","v":139.28629616323613},{"$f":"'Partnership Cash Flow'!AD55","v":139.28629616323613},{"$f":"'Partnership Cash Flow'!AE55","v":139.28629616323613},{"$f":"'Partnership Cash Flow'!AF55","v":139.28629616323613},{"$f":"'Partnership Cash Flow'!AG55","v":138.45556278651702},{"$f":"'Partnership Cash Flow'!AH55","v":138.45556278651702},{"$f":"'Partnership Cash Flow'!AI55","v":138.45556278651702},{"$f":"'Partnership Cash Flow'!AJ55","v":138.45556278651702},{"$f":"'Partnership Cash Flow'!AK55","v":137.62978408202488},{"$f":"'Partnership Cash Flow'!AL55","v":137.62978408202488},{"$f":"'Partnership Cash Flow'!AM55","v":137.62978408202488},{"$f":"'Partnership Cash Flow'!AN55","v":137.62978408202488},{"$f":"'Partnership Cash Flow'!AO55","v":136.80893049903068},{"$f":"'Partnership Cash Flow'!AP55","v":136.80893049903068},{"$f":"'Partnership Cash Flow'!AQ55","v":136.80893049903068},{"$f":"'Partnership Cash Flow'!AR55","v":136.80893049903068},{"$f":"'Partnership Cash Flow'!AS55","v":135.9929726630524},{"$f":"'Partnership Cash Flow'!AT55","v":135.9929726630524},{"$f":"'Partnership Cash Flow'!AU55","v":135.9929726630524},{"$f":"'Partnership Cash Flow'!AV55","v":135.9929726630524},{"$f":"'Partnership Cash Flow'!AW55","v":135.18188137480354},{"$f":"'Partnership Cash Flow'!AX55","v":135.18188137480354},{"$f":"'Partnership Cash Flow'!AY55","v":135.18188137480354},{"$f":"'Partnership Cash Flow'!AZ55","v":135.18188137480354},{"$f":"'Partnership Cash Flow'!BA55","v":134.37562760914869},{"$f":"'Partnership Cash Flow'!BB55","v":134.37562760914869},{"$f":"'Partnership Cash Flow'!BC55","v":134.37562760914869},{"$f":"'Partnership Cash Flow'!BD55","v":134.37562760914869},{"$f":"'Partnership Cash Flow'!BE55","v":0},{"$f":"'Partnership Cash Flow'!BF55","v":0},{"$f":"'Partnership Cash Flow'!BG55","v":0},{"$f":"'Partnership Cash Flow'!BH55","v":0},{"$f":"'Partnership Cash Flow'!BI55","v":0},{"$f":"'Partnership Cash Flow'!BJ55","v":0},{"$f":"'Partnership Cash Flow'!BK55","v":0},{"$f":"'Partnership Cash Flow'!BL55","v":0},{"$f":"'Partnership Cash Flow'!BM55","v":0},{"$f":"'Partnership Cash Flow'!BN55","v":0},{"$f":"'Partnership Cash Flow'!BO55","v":0},{"$f":"'Partnership Cash Flow'!BP55","v":0},{"$f":"'Partnership Cash Flow'!BQ55","v":0},{"$f":"'Partnership Cash Flow'!BR55","v":0},{"$f":"'Partnership Cash Flow'!BS55","v":0},{"$f":"'Partnership Cash Flow'!BT55","v":0},{"$f":"'Partnership Cash Flow'!BU55","v":0},{"$f":"'Partnership Cash Flow'!BV55","v":0},{"$f":"'Partnership Cash Flow'!BW55","v":0},{"$f":"'Partnership Cash Flow'!BX55","v":0},{"$f":"'Partnership Cash Flow'!BY55","v":0},{"$f":"'Partnership Cash Flow'!BZ55","v":0},{"$f":"'Partnership Cash Flow'!CA55","v":0},{"$f":"'Partnership Cash Flow'!CB55","v":0},{"$f":"'Partnership Cash Flow'!CC55","v":0},{"$f":"'Partnership Cash Flow'!CD55","v":0},{"$f":"'Partnership Cash Flow'!CE55","v":0},{"$f":"'Partnership Cash Flow'!CF55","v":0},{"$f":"'Partnership Cash Flow'!CG55","v":0},{"$f":"'Partnership Cash Flow'!CH55","v":0},{"$f":"'Partnership Cash Flow'!CI55","v":0},{"$f":"'Partnership Cash Flow'!CJ55","v":0},{"$f":"'Partnership Cash Flow'!CK55","v":0},{"$f":"'Partnership Cash Flow'!CL55","v":0},{"$f":"'Partnership Cash Flow'!CM55","v":0},{"$f":"'Partnership Cash Flow'!CN55","v":0},{"$f":"'Partnership Cash Flow'!CO55","v":0},{"$f":"'Partnership Cash Flow'!CP55","v":0},{"$f":"'Partnership Cash Flow'!CQ55","v":0},{"$f":"'Partnership Cash Flow'!CR55","v":0},{"$f":"'Partnership Cash Flow'!CS55","v":0},{"$f":"'Partnership Cash Flow'!CT55","v":0},{"$f":"'Partnership Cash Flow'!CU55","v":0},{"$f":"'Partnership Cash Flow'!CV55","v":0},{"$f":"'Partnership Cash Flow'!CW55","v":0},{"$f":"'Partnership Cash Flow'!CX55","v":0},{"$f":"'Partnership Cash Flow'!CY55","v":0},{"$f":"'Partnership Cash Flow'!CZ55","v":0},{"$f":"'Partnership Cash Flow'!DA55","v":0},{"$f":"'Partnership Cash Flow'!DB55","v":0},{"$f":"'Partnership Cash Flow'!DC55","v":0},{"$f":"'Partnership Cash Flow'!DD55","v":0},{"$f":"'Partnership Cash Flow'!DE55","v":0},{"$f":"'Partnership Cash Flow'!DF55","v":0},{"$f":"'Partnership Cash Flow'!DG55","v":0},{"$f":"'Partnership Cash Flow'!DH55","v":0},{"$f":"'Partnership Cash Flow'!DI55","v":0},{"$f":"'Partnership Cash Flow'!DJ55","v":0},{"$f":"'Partnership Cash Flow'!DK55","v":0},{"$f":"'Partnership Cash Flow'!DL55","v":0},{"$f":"'Partnership Cash Flow'!DM55","v":0},{"$f":"'Partnership Cash Flow'!DN55","v":0},{"$f":"'Partnership Cash Flow'!DO55","v":0},{"$f":"'Partnership Cash Flow'!DP55","v":0},{"$f":"'Partnership Cash Flow'!DQ55","v":0},{"$f":"'Partnership Cash Flow'!DR55","v":0},{"$f":"'Partnership Cash Flow'!DS55","v":0},{"$f":"'Partnership Cash Flow'!DT55","v":0},{"$f":"'Partnership Cash Flow'!DU55","v":0},{"$f":"'Partnership Cash Flow'!DV55","v":0},{"$f":"'Partnership Cash Flow'!DW55","v":0},{"$f":"'Partnership Cash Flow'!DX55","v":0},{"$f":"'Partnership Cash Flow'!DY55","v":0},{"$f":"'Partnership Cash Flow'!DZ55","v":0},{"$f":"'Partnership Cash Flow'!EA55","v":0},{"$f":"'Partnership Cash Flow'!EB55","v":0},{"$f":"'Partnership Cash Flow'!EC55","v":0},{"$f":"'Partnership Cash Flow'!ED55","v":0},{"$f":"'Partnership Cash Flow'!EE55","v":0},{"$f":"'Partnership Cash Flow'!EF55","v":0},{"$f":"'Partnership Cash Flow'!EG55","v":0},{"$f":"'Partnership Cash Flow'!EH55","v":0},{"$f":"'Partnership Cash Flow'!EI55","v":0},{"$f":"'Partnership Cash Flow'!EJ55","v":0},{"$f":"'Partnership Cash Flow'!EK55","v":0},{"$f":"'Partnership Cash Flow'!EL55","v":0},{"$f":"'Partnership Cash Flow'!EM55","v":0},{"$f":"'Partnership Cash Flow'!EN55","v":0},{"$f":"'Partnership Cash Flow'!EO55","v":0},{"$f":"'Partnership Cash Flow'!EP55","v":0},{"$f":"'Partnership Cash Flow'!EQ55","v":0},{"$f":"'Partnership Cash Flow'!ER55","v":0},{"$f":"'Partnership Cash Flow'!ES55","v":0},{"$f":"'Partnership Cash Flow'!ET55","v":0},{"$f":"'Partnership Cash Flow'!EU55","v":0},{"$f":"'Partnership Cash Flow'!EV55","v":0},{"$f":"'Partnership Cash Flow'!EW55","v":0},{"$f":"'Partnership Cash Flow'!EX55","v":0},{"$f":"'Partnership Cash Flow'!EY55","v":0},{"$f":"'Partnership Cash Flow'!EZ55","v":0},{"$f":"'Partnership Cash Flow'!FA55","v":0},{"$f":"'Partnership Cash Flow'!FB55","v":0},{"$f":"'Partnership Cash Flow'!FC55","v":0},{"$f":"'Partnership Cash Flow'!FD55","v":0},{"$f":"'Partnership Cash Flow'!FE55","v":0},{"$f":"'Partnership Cash Flow'!FF55","v":0},{"$f":"'Partnership Cash Flow'!FG55","v":0},{"$f":"'Partnership Cash Flow'!FH55","v":0},{"$f":"'Partnership Cash Flow'!FI55","v":0},{"$f":"'Partnership Cash Flow'!FJ55","v":0},{"$f":"'Partnership Cash Flow'!FK55","v":0},{"$f":"'Partnership Cash Flow'!FL55","v":0},{"$f":"'Partnership Cash Flow'!FM55","v":0},{"$f":"'Partnership Cash Flow'!FN55","v":0},{"$f":"'Partnership Cash Flow'!FO55","v":0},{"$f":"'Partnership Cash Flow'!FP55","v":0},{"$f":"'Partnership Cash Flow'!FQ55","v":0},{"$f":"'Partnership Cash Flow'!FR55","v":0},{"$f":"'Partnership Cash Flow'!FS55","v":0}]
[null,null,"Merchant revenue",null,null,null,null,150061.2967470719,{"$f":"'Partnership Cash Flow'!I56","v":0},{"$f":"'Partnership Cash Flow'!J56","v":0},{"$f":"'Partnership Cash Flow'!K56","v":0},{"$f":"'Partnership Cash Flow'!L56","v":0},{"$f":"'Partnership Cash Flow'!M56","v":0},{"$f":"'Partnership Cash Flow'!N56","v":0},{"$f":"'Partnership Cash Flow'!O56","v":0},{"$f":"'Partnership Cash Flow'!P56","v":0},{"$f":"'Partnership Cash Flow'!Q56","v":0},{"$f":"'Partnership Cash Flow'!R56","v":0},{"$f":"'Partnership Cash Flow'!S56","v":0},{"$f":"'Partnership Cash Flow'!T56","v":0},{"$f":"'Partnership Cash Flow'!U56","v":0},{"$f":"'Partnership Cash Flow'!V56","v":0},{"$f":"'Partnership Cash Flow'!W56","v":0},{"$f":"'Partnership Cash Flow'!X56","v":0},{"$f":"'Partnership Cash Flow'!Y56","v":0},{"$f":"'Partnership Cash Flow'!Z56","v":0},{"$f":"'Partnership Cash Flow'!AA56","v":0},{"$f":"'Partnership Cash Flow'!AB56","v":0},{"$f":"'Partnership Cash Flow'!AC56","v":0},{"$f":"'Partnership Cash Flow'!AD56","v":0},{"$f":"'Partnership Cash Flow'!AE56","v":0},{"$f":"'Partnership Cash Flow'!AF56","v":0},{"$f":"'Partnership Cash Flow'!AG56","v":0},{"$f":"'Partnership Cash Flow'!AH56","v":0},{"$f":"'Partnership Cash Flow'!AI56","v":0},{"$f":"'Partnership Cash Flow'!AJ56","v":0},{"$f":"'Partnership Cash Flow'!AK56","v":0},{"$f":"'Partnership Cash Flow'!AL56","v":0},{"$f":"'Partnership Cash Flow'!AM56","v":0},{"$f":"'Partnership Cash Flow'!AN56","v":0},{"$f":"'Partnership Cash Flow'!AO56","v":0},{"$f":"'Partnership Cash Flow'!AP56","v":0},{"$f":"'Partnership Cash Flow'!AQ56","v":0},{"$f":"'Partnership Cash Flow'!AR56","v":0},{"$f":"'Partnership Cash Flow'!AS56","v":0},{"$f":"'Partnership Cash Flow'!AT56","v":0},{"$f":"'Partnership Cash Flow'!AU56","v":0},{"$f":"'Partnership Cash Flow'!AV56","v":0},{"$f":"'Partnership Cash Flow'!AW56","v":0},{"$f":"'Partnership Cash Flow'!AX56","v":0},{"$f":"'Partnership Cash Flow'!AY56","v":0},{"$f":"'Partnership Cash Flow'!AZ56","v":0},{"$f":"'Partnership Cash Flow'!BA56","v":0},{"$f":"'Partnership Cash Flow'!BB56","v":0},{"$f":"'Partnership Cash Flow'!BC56","v":0},{"$f":"'Partnership Cash Flow'!BD56","v":0},{"$f":"'Partnership Cash Flow'!BE56","v":0},{"$f":"'Partnership Cash Flow'!BF56","v":0},{"$f":"'Partnership Cash Flow'!BG56","v":0},{"$f":"'Partnership Cash Flow'!BH56","v":0},{"$f":"'Partnership Cash Flow'!BI56","v":0},{"$f":"'Partnership Cash Flow'!BJ56","v":0},{"$f":"'Partnership Cash Flow'!BK56","v":0},{"$f":"'Partnership Cash Flow'!BL56","v":0},{"$f":"'Partnership Cash Flow'!BM56","v":0},{"$f":"'Partnership Cash Flow'!BN56","v":0},{"$f":"'Partnership Cash Flow'!BO56","v":0},{"$f":"'Partnership Cash Flow'!BP56","v":0},{"$f":"'Partnership Cash Flow'!BQ56","v":0},{"$f":"'Partnership Cash Flow'!BR56","v":0},{"$f":"'Partnership Cash Flow'!BS56","v":0},{"$f":"'Partnership Cash Flow'!BT56","v":0},{"$f":"'Partnership Cash Flow'!BU56","v":0},{"$f":"'Partnership Cash Flow'!BV56","v":0},{"$f":"'Partnership Cash Flow'!BW56","v":0},{"$f":"'Partnership Cash Flow'!BX56","v":0},{"$f":"'Partnership Cash Flow'!BY56","v":0},{"$f":"'Partnership Cash Flow'!BZ56","v":0},{"$f":"'Partnership Cash Flow'!CA56","v":0},{"$f":"'Partnership Cash Flow'!CB56","v":0},{"$f":"'Partnership Cash Flow'!CC56","v":0},{"$f":"'Partnership Cash Flow'!CD56","v":0},{"$f":"'Partnership Cash Flow'!CE56","v":0},{"$f":"'Partnership Cash Flow'!CF56","v":0},{"$f":"'Partnership Cash Flow'!CG56","v":0},{"$f":"'Partnership Cash Flow'!CH56","v":0},{"$f":"'Partnership Cash Flow'!CI56","v":0},{"$f":"'Partnership Cash Flow'!CJ56","v":0},{"$f":"'Partnership Cash Flow'!CK56","v":0},{"$f":"'Partnership Cash Flow'!CL56","v":0},{"$f":"'Partnership Cash Flow'!CM56","v":0},{"$f":"'Partnership Cash Flow'!CN56","v":0},{"$f":"'Partnership Cash Flow'!CO56","v":0},{"$f":"'Partnership Cash Flow'!CP56","v":0},{"$f":"'Partnership Cash Flow'!CQ56","v":0},{"$f":"'Partnership Cash Flow'!CR56","v":0},{"$f":"'Partnership Cash Flow'!CS56","v":0},{"$f":"'Partnership Cash Flow'!CT56","v":2785.6324186915999},{"$f":"'Partnership Cash Flow'!CU56","v":2785.6324186915999},{"$f":"'Partnership Cash Flow'!CV56","v":2785.6324186915999},{"$f":"'Partnership Cash Flow'!CW56","v":2733.9293648849548},{"$f":"'Partnership Cash Flow'!CX56","v":2733.9293648849548},{"$f":"'Partnership Cash Flow'!CY56","v":2733.9293648849548},{"$f":"'Partnership Cash Flow'!CZ56","v":2733.9293648849548},{"$f":"'Partnership Cash Flow'!DA56","v":2583.5234040147984},{"$f":"'Partnership Cash Flow'!DB56","v":2583.5234040147984},{"$f":"'Partnership Cash Flow'!DC56","v":2583.5234040147984},{"$f":"'Partnership Cash Flow'!DD56","v":2583.5234040147984},{"$f":"'Partnership Cash Flow'!DE56","v":2573.1054146768015},{"$f":"'Partnership Cash Flow'!DF56","v":2573.1054146768015},{"$f":"'Partnership Cash Flow'!DG56","v":2573.1054146768015},{"$f":"'Partnership Cash Flow'!DH56","v":2573.1054146768015},{"$f":"'Partnership Cash Flow'!DI56","v":2675.2957640348804},{"$f":"'Partnership Cash Flow'!DJ56","v":2675.2957640348804},{"$f":"'Partnership Cash Flow'!DK56","v":2675.2957640348804},{"$f":"'Partnership Cash Flow'!DL56","v":2675.2957640348804},{"$f":"'Partnership Cash Flow'!DM56","v":2603.1310718977661},{"$f":"'Partnership Cash Flow'!DN56","v":2603.1310718977661},{"$f":"'Partnership Cash Flow'!DO56","v":2603.1310718977661},{"$f":"'Partnership Cash Flow'!DP56","v":2603.1310718977661},{"$f":"'Partnership Cash Flow'!DQ56","v":2465.2511667287044},{"$f":"'Partnership Cash Flow'!DR56","v":2465.2511667287044},{"$f":"'Partnership Cash Flow'!DS56","v":2465.2511667287044},{"$f":"'Partnership Cash Flow'!DT56","v":2465.2511667287044},{"$f":"'Partnership Cash Flow'!DU56","v":2496.251796332911},{"$f":"'Partnership Cash Flow'!DV56","v":2496.251796332911},{"$f":"'Partnership Cash Flow'!DW56","v":2496.251796332911},{"$f":"'Partnership Cash Flow'!DX56","v":2496.251796332911},{"$f":"'Partnership Cash Flow'!DY56","v":2515.3634802126348},{"$f":"'Partnership Cash Flow'!DZ56","v":2515.3634802126348},{"$f":"'Partnership Cash Flow'!EA56","v":2515.3634802126348},{"$f":"'Partnership Cash Flow'!EB56","v":2515.3634802126348},{"$f":"'Partnership Cash Flow'!EC56","v":2500.3613123386035},{"$f":"'Partnership Cash Flow'!ED56","v":2500.3613123386035},{"$f":"'Partnership Cash Flow'!EE56","v":2500.3613123386035},{"$f":"'Partnership Cash Flow'!EF56","v":2500.3613123386035},{"$f":"'Partnership Cash Flow'!EG56","v":2485.4486206149136},{"$f":"'Partnership Cash Flow'!EH56","v":2485.4486206149136},{"$f":"'Partnership Cash Flow'!EI56","v":2485.4486206149136},{"$f":"'Partnership Cash Flow'!EJ56","v":2485.4486206149136},{"$f":"'Partnership Cash Flow'!EK56","v":2470.6248713865948},{"$f":"'Partnership Cash Flow'!EL56","v":2470.6248713865948},{"$f":"'Partnership Cash Flow'!EM56","v":2470.6248713865948},{"$f":"'Partnership Cash Flow'!EN56","v":2470.6248713865948},{"$f":"'Partnership Cash Flow'!EO56","v":2455.8895341815055},{"$f":"'Partnership Cash Flow'!EP56","v":2455.8895341815055},{"$f":"'Partnership Cash Flow'!EQ56","v":2455.8895341815055},{"$f":"'Partnership Cash Flow'!ER56","v":2455.8895341815055},{"$f":"'Partnership Cash Flow'!ES56","v":2441.2420816913568},{"$f":"'Partnership Cash Flow'!ET56","v":2441.2420816913568},{"$f":"'Partnership Cash Flow'!EU56","v":2441.2420816913568},{"$f":"'Partnership Cash Flow'!EV56","v":2441.2420816913568},{"$f":"'Partnership Cash Flow'!EW56","v":2426.6819897528408},{"$f":"'Partnership Cash Flow'!EX56","v":2426.6819897528408},{"$f":"'Partnership Cash Flow'!EY56","v":2426.6819897528408},{"$f":"'Partnership Cash Flow'!EZ56","v":2426.6819897528408},{"$f":"'Partnership Cash Flow'!FA56","v":0},{"$f":"'Partnership Cash Flow'!FB56","v":0},{"$f":"'Partnership Cash Flow'!FC56","v":0},{"$f":"'Partnership Cash Flow'!FD56","v":0},{"$f":"'Partnership Cash Flow'!FE56","v":0},{"$f":"'Partnership Cash Flow'!FF56","v":0},{"$f":"'Partnership Cash Flow'!FG56","v":0},{"$f":"'Partnership Cash Flow'!FH56","v":0},{"$f":"'Partnership Cash Flow'!FI56","v":0},{"$f":"'Partnership Cash Flow'!FJ56","v":0},{"$f":"'Partnership Cash Flow'!FK56","v":0},{"$f":"'Partnership Cash Flow'!FL56","v":0},{"$f":"'Partnership Cash Flow'!FM56","v":0},{"$f":"'Partnership Cash Flow'!FN56","v":0},{"$f":"'Partnership Cash Flow'!FO56","v":0},{"$f":"'Partnership Cash Flow'!FP56","v":0},{"$f":"'Partnership Cash Flow'!FQ56","v":0},{"$f":"'Partnership Cash Flow'!FR56","v":0},{"$f":"'Partnership Cash Flow'!FS56","v":0}]
[null,null,"Total",null,null,null,null,{"$f":"SUM(I23:FS23)","v":445402.39990277658},{"$f":"SUM(I19:I22)","v":0},{"$f":"SUM(J19:J22)","v":0},0,0,0,0,0,0,4879.4667299999983,7929.1334362500002,7172.8160930999975,4415.9173906499982,4405.6496642296224,4405.6496642296224,4405.6496642296224,4405.6496642296224,4395.4471702116143,4395.4471702116143,4395.4471702116143,4395.4471702116143,4385.3095205283371,4385.3095205283371,4385.3095205283371,4385.3095205283371,4375.2363294269162,4375.2363294269162,4375.2363294269162,4375.2363294269162,4365.2272134554396,4365.2272134554396,4365.2272134554396,4365.2272134554396,4355.2817914492271,4355.2817914492271,4355.2817914492271,4355.2817914492271,4345.3996845171987,4345.3996845171987,4345.3996845171987,4345.3996845171987,4335.5805160283016,4335.5805160283016,4335.5805160283016,4335.5805160283016,4325.8239115980468,4325.8239115980468,4325.8239115980468,4325.8239115980468,4182.5553165610327,4182.5553165610327,4182.5553165610327,4182.5553165610327,4173.7193911183458,4173.7193911183458,4173.7193911183458,4173.7193911183458,4164.9401684448276,4164.9401684448276,4164.9401684448276,4164.9401684448276,4156.2173113478711,4156.2173113478711,4156.2173113478711,4156.2173113478711,4147.5504846462072,{"$f":"SUM(BV19:BV22)","v":4147.5504846462072},4147.5504846462072,4147.5504846462072,1542.6932622493791,1542.6932622493791,1542.6932622493791,1542.6932622493791,1533.492308398985,1533.492308398985,1533.492308398985,1533.492308398985,1524.3462310129078,1524.3462310129078,1524.3462310129078,1524.3462310129078,1515.2547027961309,1515.2547027961309,1515.2547027961309,1515.2547027961309,1506.2173984056967,1506.2173984056967,1506.2173984056967,1506.2173984056967,0,2785.6324186915999,2785.6324186915999,2785.6324186915999,2733.9293648849548,2733.9293648849548,2733.9293648849548,2733.9293648849548,2583.5234040147984,2583.5234040147984,2583.5234040147984,2583.5234040147984,2573.1054146768015,2573.1054146768015,2573.1054146768015,2573.1054146768015,2675.2957640348804,2675.2957640348804,2675.2957640348804,2675.2957640348804,2603.1310718977661,2603.1310718977661,2603.1310718977661,2603.1310718977661,2465.2511667287044,2465.2511667287044,2465.2511667287044,2465.2511667287044,2496.251796332911,2496.251796332911,2496.251796332911,2496.251796332911,2515.3634802126348,2515.3634802126348,2515.3634802126348,2515.3634802126348,2500.3613123386035,2500.3613123386035,2500.3613123386035,2500.3613123386035,2485.4486206149136,{"$f":"SUM(EH19:EH22)","v":2485.4486206149136},2485.4486206149136,2485.4486206149136,2470.6248713865948,2470.6248713865948,2470.6248713865948,2470.6248713865948,2455.8895341815055,2455.8895341815055,2455.8895341815055,2455.8895341815055,2441.2420816913568,2441.2420816913568,2441.2420816913568,2441.2420816913568,2426.6819897528408,2426.6819897528408,2426.6819897528408,2426.6819897528408,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating costs"]
[null,null,"Panel O&M",null,null,null,null,{"$f":"SUM(I26:FS26)","v":-2231.3524659277878},{"$f":"'Partnership Cash Flow'!I70","v":0},{"$f":"'Partnership Cash Flow'!J70","v":0},{"$f":"'Partnership Cash Flow'!K70","v":0},{"$f":"'Partnership Cash Flow'!L70","v":0},{"$f":"'Partnership Cash Flow'!M70","v":0},{"$f":"'Partnership Cash Flow'!N70","v":0},{"$f":"'Partnership Cash Flow'!O70","v":0},{"$f":"'Partnership Cash Flow'!P70","v":0},{"$f":"'Partnership Cash Flow'!Q70","v":-10.06192246325636},{"$f":"'Partnership Cash Flow'!R70","v":-10.124228365658293},{"$f":"'Partnership Cash Flow'!S70","v":-10.186920081555442},{"$f":"'Partnership Cash Flow'!T70","v":-10.250000000000002},{"$f":"'Partnership Cash Flow'!U70","v":-10.313470524837772},{"$f":"'Partnership Cash Flow'!V70","v":-10.377334074799753},{"$f":"'Partnership Cash Flow'!W70","v":-10.441593083594329},{"$f":"'Partnership Cash Flow'!X70","v":-10.506250000000003},{"$f":"'Partnership Cash Flow'!Y70","v":-10.571307287958717},{"$f":"'Partnership Cash Flow'!Z70","v":-10.636767426669751},{"$f":"'Partnership Cash Flow'!AA70","v":-10.702632910684194},{"$f":"'Partnership Cash Flow'!AB70","v":-10.768906250000009},{"$f":"'Partnership Cash Flow'!AC70","v":-10.835589970157693},{"$f":"'Partnership Cash Flow'!AD70","v":-10.902686612336501},{"$f":"'Partnership Cash Flow'!AE70","v":-10.970198733451305},{"$f":"'Partnership Cash Flow'!AF70","v":-11.038128906250016},{"$f":"'Partnership Cash Flow'!AG70","v":-11.10647971941164},{"$f":"'Partnership Cash Flow'!AH70","v":-11.175253777644919},{"$f":"'Partnership Cash Flow'!AI70","v":-11.244453701787592},{"$f":"'Partnership Cash Flow'!AJ70","v":-11.314082128906271},{"$f":"'Partnership Cash Flow'!AK70","v":-11.384141712396936},{"$f":"'Partnership Cash Flow'!AL70","v":-11.454635122086046},{"$f":"'Partnership Cash Flow'!AM70","v":-11.525565044332284},{"$f":"'Partnership Cash Flow'!AN70","v":-11.59693418212893},{"$f":"'Partnership Cash Flow'!AO70","v":-11.668745255206863},{"$f":"'Partnership Cash Flow'!AP70","v":-11.741001000138201},{"$f":"'Partnership Cash Flow'!AQ70","v":-11.813704170440595},{"$f":"'Partnership Cash Flow'!AR70","v":-11.886857536682157},{"$f":"'Partnership Cash Flow'!AS70","v":-11.960463886587039},{"$f":"'Partnership Cash Flow'!AT70","v":-12.034526025141661},{"$f":"'Partnership Cash Flow'!AU70","v":-12.109046774701614},{"$f":"'Partnership Cash Flow'!AV70","v":-12.184028975099217},{"$f":"'Partnership Cash Flow'!AW70","v":-12.259475483751718},{"$f":"'Partnership Cash Flow'!AX70","v":-12.335389175770207},{"$f":"'Partnership Cash Flow'!AY70","v":-12.41177294406916},{"$f":"'Partnership Cash Flow'!AZ70","v":-12.4886296994767},{"$f":"'Partnership Cash Flow'!BA70","v":-12.565962370845515},{"$f":"'Partnership Cash Flow'!BB70","v":-12.643773905164466},{"$f":"'Partnership Cash Flow'!BC70","v":-12.722067267670894},{"$f":"'Partnership Cash Flow'!BD70","v":-12.800845441963624},{"$f":"'Partnership Cash Flow'!BE70","v":-12.880111430116658},{"$f":"'Partnership Cash Flow'!BF70","v":-12.959868252793584},{"$f":"'Partnership Cash Flow'!BG70","v":-13.040118949362672},{"$f":"'Partnership Cash Flow'!BH70","v":-13.12086657801272},{"$f":"'Partnership Cash Flow'!BI70","v":-13.20211421586958},{"$f":"'Partnership Cash Flow'!BJ70","v":-13.283864959113426},{"$f":"'Partnership Cash Flow'!BK70","v":-13.366121923096744},{"$f":"'Partnership Cash Flow'!BL70","v":-13.448888242463042},{"$f":"'Partnership Cash Flow'!BM70","v":-13.532167071266324},{"$f":"'Partnership Cash Flow'!BN70","v":-13.615961583091265},{"$f":"'Partnership Cash Flow'!BO70","v":-13.700274971174164},{"$f":"'Partnership Cash Flow'!BP70","v":-13.785110448524623},{"$f":"'Partnership Cash Flow'!BQ70","v":-13.870471248047986},{"$f":"'Partnership Cash Flow'!BR70","v":-13.956360622668553},{"$f":"'Partnership Cash Flow'!BS70","v":-14.042781845453526},{"$f":"'Partnership Cash Flow'!BT70","v":-14.129738209737743},{"$f":"'Partnership Cash Flow'!BU70","v":-14.217233029249192},{"$f":"'Partnership Cash Flow'!BV70","v":-14.305269638235272},{"$f":"'Partnership Cash Flow'!BW70","v":-14.393851391589866},{"$f":"'Partnership Cash Flow'!BX70","v":-14.482981664981192},{"$f":"'Partnership Cash Flow'!BY70","v":-14.572663854980426},{"$f":"'Partnership Cash Flow'!BZ70","v":-14.662901379191158},{"$f":"'Partnership Cash Flow'!CA70","v":-14.753697676379618},{"$f":"'Partnership Cash Flow'!CB70","v":-14.845056206605724},{"$f":"'Partnership Cash Flow'!CC70","v":-14.936980451354939},{"$f":"'Partnership Cash Flow'!CD70","v":-15.029473913670941},{"$f":"'Partnership Cash Flow'!CE70","v":-15.122540118289114},{"$f":"'Partnership Cash Flow'!CF70","v":-15.216182611770874},{"$f":"'Partnership Cash Flow'!CG70","v":-15.31040496263882},{"$f":"'Partnership Cash Flow'!CH70","v":-15.40521076151272},{"$f":"'Partnership Cash Flow'!CI70","v":-15.500603621246347},{"$f":"'Partnership Cash Flow'!CJ70","v":-15.596587177065151},{"$f":"'Partnership Cash Flow'!CK70","v":-15.693165086704795},{"$f":"'Partnership Cash Flow'!CL70","v":-15.790341030550543},{"$f":"'Partnership Cash Flow'!CM70","v":-15.88811871177751},{"$f":"'Partnership Cash Flow'!CN70","v":-15.986501856491785},{"$f":"'Partnership Cash Flow'!CO70","v":-16.085494213872419},{"$f":"'Partnership Cash Flow'!CP70","v":-16.185099556314313},{"$f":"'Partnership Cash Flow'!CQ70","v":-16.285321679571954},{"$f":"'Partnership Cash Flow'!CR70","v":-16.386164402904086},{"$f":"'Partnership Cash Flow'!CS70","v":-16.487631569219236},{"$f":"'Partnership Cash Flow'!CT70","v":-16.589727045222176},{"$f":"'Partnership Cash Flow'!CU70","v":-16.692454721561258},{"$f":"'Partnership Cash Flow'!CV70","v":-16.795818512976691},{"$f":"'Partnership Cash Flow'!CW70","v":-16.899822358449722},{"$f":"'Partnership Cash Flow'!CX70","v":-17.004470221352737},{"$f":"'Partnership Cash Flow'!CY70","v":-17.109766089600296},{"$f":"'Partnership Cash Flow'!CZ70","v":-17.215713975801116},{"$f":"'Partnership Cash Flow'!DA70","v":-17.32231791741097},{"$f":"'Partnership Cash Flow'!DB70","v":-17.42958197688656},{"$f":"'Partnership Cash Flow'!DC70","v":-17.537510241840309},{"$f":"'Partnership Cash Flow'!DD70","v":-17.646106825196149},{"$f":"'Partnership Cash Flow'!DE70","v":-17.755375865346252},{"$f":"'Partnership Cash Flow'!DF70","v":-17.86532152630873},{"$f":"'Partnership Cash Flow'!DG70","v":-17.975947997886323},{"$f":"'Partnership Cash Flow'!DH70","v":-18.087259495826061},{"$f":"'Partnership Cash Flow'!DI70","v":-18.199260261979916},{"$f":"'Partnership Cash Flow'!DJ70","v":-18.311954564466454},{"$f":"'Partnership Cash Flow'!DK70","v":-18.425346697833486},{"$f":"'Partnership Cash Flow'!DL70","v":-18.539440983221716},{"$f":"'Partnership Cash Flow'!DM70","v":-18.65424176852942},{"$f":"'Partnership Cash Flow'!DN70","v":-18.769753428578124},{"$f":"'Partnership Cash Flow'!DO70","v":-18.885980365279334},{"$f":"'Partnership Cash Flow'!DP70","v":-19.002927007802271},{"$f":"'Partnership Cash Flow'!DQ70","v":-19.120597812742666},{"$f":"'Partnership Cash Flow'!DR70","v":-19.238997264292589},{"$f":"'Partnership Cash Flow'!DS70","v":-19.358129874411325},{"$f":"'Partnership Cash Flow'!DT70","v":-19.478000182997338},{"$f":"'Partnership Cash Flow'!DU70","v":-19.598612758061243},{"$f":"'Partnership Cash Flow'!DV70","v":-19.71997219589991},{"$f":"'Partnership Cash Flow'!DW70","v":-19.842083121271617},{"$f":"'Partnership Cash Flow'!DX70","v":-19.964950187572278},{"$f":"'Partnership Cash Flow'!DY70","v":-20.088578077012784},{"$f":"'Partnership Cash Flow'!DZ70","v":-20.212971500797416},{"$f":"'Partnership Cash Flow'!EA70","v":-20.338135199303416},{"$f":"'Partnership Cash Flow'!EB70","v":-20.464073942261596},{"$f":"'Partnership Cash Flow'!EC70","v":-20.59079252893811},{"$f":"'Partnership Cash Flow'!ED70","v":-20.718295788317359},{"$f":"'Partnership Cash Flow'!EE70","v":-20.846588579286013},{"$f":"'Partnership Cash Flow'!EF70","v":-20.975675790818144},{"$f":"'Partnership Cash Flow'!EG70","v":-21.105562342161569},{"$f":"'Partnership Cash Flow'!EH70","v":-21.236253183025301},{"$f":"'Partnership Cash Flow'!EI70","v":-21.367753293768171},{"$f":"'Partnership Cash Flow'!EJ70","v":-21.500067685588604},{"$f":"'Partnership Cash Flow'!EK70","v":-21.633201400715617},{"$f":"'Partnership Cash Flow'!EL70","v":-21.767159512600944},{"$f":"'Partnership Cash Flow'!EM70","v":-21.901947126112379},{"$f":"'Partnership Cash Flow'!EN70","v":-22.037569377728325},{"$f":"'Partnership Cash Flow'!EO70","v":-22.174031435733514},{"$f":"'Partnership Cash Flow'!EP70","v":-22.311338500415975},{"$f":"'Partnership Cash Flow'!EQ70","v":-22.449495804265197},{"$f":"'Partnership Cash Flow'!ER70","v":-22.588508612171545},{"$f":"'Partnership Cash Flow'!ES70","v":-22.728382221626863},{"$f":"'Partnership Cash Flow'!ET70","v":-22.869121962926382},{"$f":"'Partnership Cash Flow'!EU70","v":-23.010733199371835},{"$f":"'Partnership Cash Flow'!EV70","v":-23.153221327475837},{"$f":"'Partnership Cash Flow'!EW70","v":-23.296591777167535},{"$f":"'Partnership Cash Flow'!EX70","v":-23.440850011999544},{"$f":"'Partnership Cash Flow'!EY70","v":-23.586001529356135},{"$f":"'Partnership Cash Flow'!EZ70","v":-23.73205186066274},{"$f":"'Partnership Cash Flow'!FA70","v":0},{"$f":"'Partnership Cash Flow'!FB70","v":0},{"$f":"'Partnership Cash Flow'!FC70","v":0},{"$f":"'Partnership Cash Flow'!FD70","v":0},{"$f":"'Partnership Cash Flow'!FE70","v":0},{"$f":"'Partnership Cash Flow'!FF70","v":0},{"$f":"'Partnership Cash Flow'!FG70","v":0},{"$f":"'Partnership Cash Flow'!FH70","v":0},{"$f":"'Partnership Cash Flow'!FI70","v":0},{"$f":"'Partnership Cash Flow'!FJ70","v":0},{"$f":"'Partnership Cash Flow'!FK70","v":0},{"$f":"'Partnership Cash Flow'!FL70","v":0},{"$f":"'Partnership Cash Flow'!FM70","v":0},{"$f":"'Partnership Cash Flow'!FN70","v":0},{"$f":"'Partnership Cash Flow'!FO70","v":0},{"$f":"'Partnership Cash Flow'!FP70","v":0},{"$f":"'Partnership Cash Flow'!FQ70","v":0},{"$f":"'Partnership Cash Flow'!FR70","v":0},{"$f":"'Partnership Cash Flow'!FS70","v":0}]
[null,null,"BoP O&M and site labor ",null,null,null,null,-6327.2327131115517,{"$f":"'Partnership Cash Flow'!I71","v":0},{"$f":"'Partnership Cash Flow'!J71","v":0},{"$f":"'Partnership Cash Flow'!K71","v":0},{"$f":"'Partnership Cash Flow'!L71","v":0},{"$f":"'Partnership Cash Flow'!M71","v":0},{"$f":"'Partnership Cash Flow'!N71","v":0},{"$f":"'Partnership Cash Flow'!O71","v":0},{"$f":"'Partnership Cash Flow'!P71","v":0},{"$f":"'Partnership Cash Flow'!Q71","v":-31.40509161166262},{"$f":"'Partnership Cash Flow'!R71","v":-31.5609529323815},{"$f":"'Partnership Cash Flow'!S71","v":-31.717587782170014},{"$f":"'Partnership Cash Flow'!T71","v":-31.875000000000007},{"$f":"'Partnership Cash Flow'!U71","v":-32.033193443895883},{"$f":"'Partnership Cash Flow'!V71","v":-32.192171991029142},{"$f":"'Partnership Cash Flow'!W71","v":-32.351939537813429},{"$f":"'Partnership Cash Flow'!X71","v":-32.512500000000024},{"$f":"'Partnership Cash Flow'!Y71","v":-32.673857312773812},{"$f":"'Partnership Cash Flow'!Z71","v":-32.836015430849734},{"$f":"'Partnership Cash Flow'!AA71","v":-32.998978328569706},{"$f":"'Partnership Cash Flow'!AB71","v":-33.162750000000031},{"$f":"'Partnership Cash Flow'!AC71","v":-33.327334459029302},{"$f":"'Partnership Cash Flow'!AD71","v":-33.492735739466738},{"$f":"'Partnership Cash Flow'!AE71","v":-33.658957895141107},{"$f":"'Partnership Cash Flow'!AF71","v":-33.826005000000038},{"$f":"'Partnership Cash Flow'!AG71","v":-33.993881148209894},{"$f":"'Partnership Cash Flow'!AH71","v":-34.162590454256083},{"$f":"'Partnership Cash Flow'!AI71","v":-34.332137053043944},{"$f":"'Partnership Cash Flow'!AJ71","v":-34.502525100000057},{"$f":"'Partnership Cash Flow'!AK71","v":-34.6737587711741},{"$f":"'Partnership Cash Flow'!AL71","v":-34.845842263341218},{"$f":"'Partnership Cash Flow'!AM71","v":-35.018779794104837},{"$f":"'Partnership Cash Flow'!AN71","v":-35.192575602000069},{"$f":"'Partnership Cash Flow'!AO71","v":-35.367233946597594},{"$f":"'Partnership Cash Flow'!AP71","v":-35.542759108608053},{"$f":"'Partnership Cash Flow'!AQ71","v":-35.719155389986938},{"$f":"'Partnership Cash Flow'!AR71","v":-35.89642711404008},{"$f":"'Partnership Cash Flow'!AS71","v":-36.074578625529554},{"$f":"'Partnership Cash Flow'!AT71","v":-36.253614290780213},{"$f":"'Partnership Cash Flow'!AU71","v":-36.433538497786678},{"$f":"'Partnership Cash Flow'!AV71","v":-36.614355656320882},{"$f":"'Partnership Cash Flow'!AW71","v":-36.796070198040148},{"$f":"'Partnership Cash Flow'!AX71","v":-36.978686576595827},{"$f":"'Partnership Cash Flow'!AY71","v":-37.162209267742419},{"$f":"'Partnership Cash Flow'!AZ71","v":-37.346642769447307},{"$f":"'Partnership Cash Flow'!BA71","v":-37.531991602000957},{"$f":"'Partnership Cash Flow'!BB71","v":-37.718260308127746},{"$f":"'Partnership Cash Flow'!BC71","v":-37.905453453097273},{"$f":"'Partnership Cash Flow'!BD71","v":-38.093575624836255},{"$f":"'Partnership Cash Flow'!BE71","v":-38.282631434040979},{"$f":"'Partnership Cash Flow'!BF71","v":-38.472625514290307},{"$f":"'Partnership Cash Flow'!BG71","v":-38.663562522159225},{"$f":"'Partnership Cash Flow'!BH71","v":-38.855447137332987},{"$f":"'Partnership Cash Flow'!BI71","v":-39.048284062721812},{"$f":"'Partnership Cash Flow'!BJ71","v":-39.242078024576124},{"$f":"'Partnership Cash Flow'!BK71","v":-39.436833772602427},{"$f":"'Partnership Cash Flow'!BL71","v":-39.632556080079667},{"$f":"'Partnership Cash Flow'!BM71","v":-39.829249743976263},{"$f":"'Partnership Cash Flow'!BN71","v":-40.02691958506766},{"$f":"'Partnership Cash Flow'!BO71","v":-40.225570448054484},{"$f":"'Partnership Cash Flow'!BP71","v":-40.425207201681268},{"$f":"'Partnership Cash Flow'!BQ71","v":-40.625834738855794},{"$f":"'Partnership Cash Flow'!BR71","v":-40.827457976769026},{"$f":"'Partnership Cash Flow'!BS71","v":-41.030081857015588},{"$f":"'Partnership Cash Flow'!BT71","v":-41.233711345714909},{"$f":"'Partnership Cash Flow'!BU71","v":-41.438351433632924},{"$f":"'Partnership Cash Flow'!BV71","v":-41.644007136304417},{"$f":"'Partnership Cash Flow'!BW71","v":-41.850683494155902},{"$f":"'Partnership Cash Flow'!BX71","v":-42.058385572629213},{"$f":"'Partnership Cash Flow'!BY71","v":-42.267118462305596},{"$f":"'Partnership Cash Flow'!BZ71","v":-42.476887279030521},{"$f":"'Partnership Cash Flow'!CA71","v":-42.687697164039037},{"$f":"'Partnership Cash Flow'!CB71","v":-42.899553284081804},{"$f":"'Partnership Cash Flow'!CC71","v":-43.112460831551715},{"$f":"'Partnership Cash Flow'!CD71","v":-43.326425024611133},{"$f":"'Partnership Cash Flow'!CE71","v":-43.54145110731983},{"$f":"'Partnership Cash Flow'!CF71","v":-43.757544349763457},{"$f":"'Partnership Cash Flow'!CG71","v":-43.974710048182764},{"$f":"'Partnership Cash Flow'!CH71","v":-44.19295352510337},{"$f":"'Partnership Cash Flow'!CI71","v":-44.412280129466232},{"$f":"'Partnership Cash Flow'!CJ71","v":-44.632695236758735},{"$f":"'Partnership Cash Flow'!CK71","v":-44.854204249146434},{"$f":"'Partnership Cash Flow'!CL71","v":-45.076812595605453},{"$f":"'Partnership Cash Flow'!CM71","v":-45.300525732055576},{"$f":"'Partnership Cash Flow'!CN71","v":-45.525349141493926},{"$f":"'Partnership Cash Flow'!CO71","v":-45.751288334129377},{"$f":"'Partnership Cash Flow'!CP71","v":-45.97834884751758},{"$f":"'Partnership Cash Flow'!CQ71","v":-46.206536246696707},{"$f":"'Partnership Cash Flow'!CR71","v":-46.43585612432382},{"$f":"'Partnership Cash Flow'!CS71","v":-46.666314100811974},{"$f":"'Partnership Cash Flow'!CT71","v":-46.897915824467944},{"$f":"'Partnership Cash Flow'!CU71","v":-47.130666971630653},{"$f":"'Partnership Cash Flow'!CV71","v":-47.364573246810316},{"$f":"'Partnership Cash Flow'!CW71","v":-47.599640382828234},{"$f":"'Partnership Cash Flow'!CX71","v":-47.835874140957316},{"$f":"'Partnership Cash Flow'!CY71","v":-48.073280311063279},{"$f":"'Partnership Cash Flow'!CZ71","v":-48.311864711746523},{"$f":"'Partnership Cash Flow'!DA71","v":-48.551633190484807},{"$f":"'Partnership Cash Flow'!DB71","v":-48.792591623776474},{"$f":"'Partnership Cash Flow'!DC71","v":-49.034745917284553},{"$f":"'Partnership Cash Flow'!DD71","v":-49.278102005981467},{"$f":"'Partnership Cash Flow'!DE71","v":-49.522665854294509},{"$f":"'Partnership Cash Flow'!DF71","v":-49.768443456252008},{"$f":"'Partnership Cash Flow'!DG71","v":-50.015440835630251},{"$f":"'Partnership Cash Flow'!DH71","v":-50.263664046101105},{"$f":"'Partnership Cash Flow'!DI71","v":-50.51311917138041},{"$f":"'Partnership Cash Flow'!DJ71","v":-50.763812325377067},{"$f":"'Partnership Cash Flow'!DK71","v":-51.015749652342876},{"$f":"'Partnership Cash Flow'!DL71","v":-51.268937327023146},{"$f":"'Partnership Cash Flow'!DM71","v":-51.523381554808033},{"$f":"'Partnership Cash Flow'!DN71","v":-51.779088571884614},{"$f":"'Partnership Cash Flow'!DO71","v":-52.036064645389743},{"$f":"'Partnership Cash Flow'!DP71","v":-52.294316073563621},{"$f":"'Partnership Cash Flow'!DQ71","v":-52.553849185904205},{"$f":"'Partnership Cash Flow'!DR71","v":-52.814670343322319},{"$f":"'Partnership Cash Flow'!DS71","v":-53.076785938297554},{"$f":"'Partnership Cash Flow'!DT71","v":-53.340202395034908},{"$f":"'Partnership Cash Flow'!DU71","v":-53.604926169622317},{"$f":"'Partnership Cash Flow'!DV71","v":-53.870963750188793},{"$f":"'Partnership Cash Flow'!DW71","v":-54.138321657063521},{"$f":"'Partnership Cash Flow'!DX71","v":-54.407006442935625},{"$f":"'Partnership Cash Flow'!DY71","v":-54.677024693014772},{"$f":"'Partnership Cash Flow'!DZ71","v":-54.948383025192584},{"$f":"'Partnership Cash Flow'!EA71","v":-55.221088090204802},{"$f":"'Partnership Cash Flow'!EB71","v":-55.495146571794351},{"$f":"'Partnership Cash Flow'!EC71","v":-55.770565186875082},{"$f":"'Partnership Cash Flow'!ED71","v":-56.047350685696443},{"$f":"'Partnership Cash Flow'!EE71","v":-56.325509852008913},{"$f":"'Partnership Cash Flow'!EF71","v":-56.605049503230248},{"$f":"'Partnership Cash Flow'!EG71","v":-56.885976490612592},{"$f":"'Partnership Cash Flow'!EH71","v":-57.168297699410381},{"$f":"'Partnership Cash Flow'!EI71","v":-57.452020049049104},{"$f":"'Partnership Cash Flow'!EJ71","v":-57.73715049329487},{"$f":"'Partnership Cash Flow'!EK71","v":-58.023696020424865},{"$f":"'Partnership Cash Flow'!EL71","v":-58.311663653398611},{"$f":"'Partnership Cash Flow'!EM71","v":-58.601060450030104},{"$f":"'Partnership Cash Flow'!EN71","v":-58.891893503160787},{"$f":"'Partnership Cash Flow'!EO71","v":-59.184169940833378},{"$f":"'Partnership Cash Flow'!EP71","v":-59.477896926466599},{"$f":"'Partnership Cash Flow'!EQ71","v":-59.773081659030723},{"$f":"'Partnership Cash Flow'!ER71","v":-60.069731373224016},{"$f":"'Partnership Cash Flow'!ES71","v":-60.367853339650061},{"$f":"'Partnership Cash Flow'!ET71","v":-60.667454864995953},{"$f":"'Partnership Cash Flow'!EU71","v":-60.968543292211358},{"$f":"'Partnership Cash Flow'!EV71","v":-61.271126000688518},{"$f":"'Partnership Cash Flow'!EW71","v":-61.575210406443084},{"$f":"'Partnership Cash Flow'!EX71","v":-61.880803962295893},{"$f":"'Partnership Cash Flow'!EY71","v":-62.187914158055605},{"$f":"'Partnership Cash Flow'!EZ71","v":-62.496548520702312},{"$f":"'Partnership Cash Flow'!FA71","v":0},{"$f":"'Partnership Cash Flow'!FB71","v":0},{"$f":"'Partnership Cash Flow'!FC71","v":0},{"$f":"'Partnership Cash Flow'!FD71","v":0},{"$f":"'Partnership Cash Flow'!FE71","v":0},{"$f":"'Partnership Cash Flow'!FF71","v":0},{"$f":"'Partnership Cash Flow'!FG71","v":0},{"$f":"'Partnership Cash Flow'!FH71","v":0},{"$f":"'Partnership Cash Flow'!FI71","v":0},{"$f":"'Partnership Cash Flow'!FJ71","v":0},{"$f":"'Partnership Cash Flow'!FK71","v":0},{"$f":"'Partnership Cash Flow'!FL71","v":0},{"$f":"'Partnership Cash Flow'!FM71","v":0},{"$f":"'Partnership Cash Flow'!FN71","v":0},{"$f":"'Partnership Cash Flow'!FO71","v":0},{"$f":"'Partnership Cash Flow'!FP71","v":0},{"$f":"'Partnership Cash Flow'!FQ71","v":0},{"$f":"'Partnership Cash Flow'!FR71","v":0},{"$f":"'Partnership Cash Flow'!FS71","v":0}]
[null,null,"Operating expense",null,null,null,null,-3593.8681810473608,{"$f":"'Partnership Cash Flow'!I72","v":0},{"$f":"'Partnership Cash Flow'!J72","v":0},{"$f":"'Partnership Cash Flow'!K72","v":0},{"$f":"'Partnership Cash Flow'!L72","v":0},{"$f":"'Partnership Cash Flow'!M72","v":0},{"$f":"'Partnership Cash Flow'!N72","v":0},{"$f":"'Partnership Cash Flow'!O72","v":0},{"$f":"'Partnership Cash Flow'!P72","v":0},{"$f":"'Partnership Cash Flow'!Q72","v":-17.838092035424367},{"$f":"'Partnership Cash Flow'!R72","v":-17.926621265592694},{"$f":"'Partnership Cash Flow'!S72","v":-18.01558986027257},{"$f":"'Partnership Cash Flow'!T72","v":-18.105000000000004},{"$f":"'Partnership Cash Flow'!U72","v":-18.194853876132861},{"$f":"'Partnership Cash Flow'!V72","v":-18.285153690904551},{"$f":"'Partnership Cash Flow'!W72","v":-18.375901657478028},{"$f":"'Partnership Cash Flow'!X72","v":-18.467100000000016},{"$f":"'Partnership Cash Flow'!Y72","v":-18.558750953655526},{"$f":"'Partnership Cash Flow'!Z72","v":-18.650856764722651},{"$f":"'Partnership Cash Flow'!AA72","v":-18.743419690627594},{"$f":"'Partnership Cash Flow'!AB72","v":-18.836442000000019},{"$f":"'Partnership Cash Flow'!AC72","v":-18.929925972728643},{"$f":"'Partnership Cash Flow'!AD72","v":-19.023873900017108},{"$f":"'Partnership Cash Flow'!AE72","v":-19.118288084440152},{"$f":"'Partnership Cash Flow'!AF72","v":-19.213170840000025},{"$f":"'Partnership Cash Flow'!AG72","v":-19.308524492183217},{"$f":"'Partnership Cash Flow'!AH72","v":-19.404351378017456},{"$f":"'Partnership Cash Flow'!AI72","v":-19.500653846128959},{"$f":"'Partnership Cash Flow'!AJ72","v":-19.597434256800032},{"$f":"'Partnership Cash Flow'!AK72","v":-19.694694982026892},{"$f":"'Partnership Cash Flow'!AL72","v":-19.792438405577812},{"$f":"'Partnership Cash Flow'!AM72","v":-19.890666923051548},{"$f":"'Partnership Cash Flow'!AN72","v":-19.989382941936039},{"$f":"'Partnership Cash Flow'!AO72","v":-20.088588881667434},{"$f":"'Partnership Cash Flow'!AP72","v":-20.188287173689375},{"$f":"'Partnership Cash Flow'!AQ72","v":-20.288480261512582},{"$f":"'Partnership Cash Flow'!AR72","v":-20.389170600774765},{"$f":"'Partnership Cash Flow'!AS72","v":-20.490360659300787},{"$f":"'Partnership Cash Flow'!AT72","v":-20.592052917163162},{"$f":"'Partnership Cash Flow'!AU72","v":-20.694249866742837},{"$f":"'Partnership Cash Flow'!AV72","v":-20.796954012790259},{"$f":"'Partnership Cash Flow'!AW72","v":-20.900167872486804},{"$f":"'Partnership Cash Flow'!AX72","v":-21.003893975506429},{"$f":"'Partnership Cash Flow'!AY72","v":-21.108134864077694},{"$f":"'Partnership Cash Flow'!AZ72","v":-21.21289309304607},{"$f":"'Partnership Cash Flow'!BA72","v":-21.318171229936542},{"$f":"'Partnership Cash Flow'!BB72","v":-21.423971855016561},{"$f":"'Partnership Cash Flow'!BC72","v":-21.530297561359252},{"$f":"'Partnership Cash Flow'!BD72","v":-21.637150954906993},{"$f":"'Partnership Cash Flow'!BE72","v":-21.744534654535279},{"$f":"'Partnership Cash Flow'!BF72","v":-21.852451292116896},{"$f":"'Partnership Cash Flow'!BG72","v":-21.960903512586441},{"$f":"'Partnership Cash Flow'!BH72","v":-22.069893974005137},{"$f":"'Partnership Cash Flow'!BI72","v":-22.179425347625987},{"$f":"'Partnership Cash Flow'!BJ72","v":-22.289500317959238},{"$f":"'Partnership Cash Flow'!BK72","v":-22.400121582838178},{"$f":"'Partnership Cash Flow'!BL72","v":-22.51129185348525},{"$f":"'Partnership Cash Flow'!BM72","v":-22.623013854578517},{"$f":"'Partnership Cash Flow'!BN72","v":-22.735290324318431},{"$f":"'Partnership Cash Flow'!BO72","v":-22.848124014494946},{"$f":"'Partnership Cash Flow'!BP72","v":-22.96151769055496},{"$f":"'Partnership Cash Flow'!BQ72","v":-23.075474131670092},{"$f":"'Partnership Cash Flow'!BR72","v":-23.189996130804804},{"$f":"'Partnership Cash Flow'!BS72","v":-23.305086494784852},{"$f":"'Partnership Cash Flow'!BT72","v":-23.420748044366068},{"$f":"'Partnership Cash Flow'!BU72","v":-23.536983614303502},{"$f":"'Partnership Cash Flow'!BV72","v":-23.653796053420908},{"$f":"'Partnership Cash Flow'!BW72","v":-23.771188224680554},{"$f":"'Partnership Cash Flow'!BX72","v":-23.889163005253391},{"$f":"'Partnership Cash Flow'!BY72","v":-24.007723286589577},{"$f":"'Partnership Cash Flow'!BZ72","v":-24.126871974489333},{"$f":"'Partnership Cash Flow'!CA72","v":-24.246611989174173},{"$f":"'Partnership Cash Flow'!CB72","v":-24.366946265358465},{"$f":"'Partnership Cash Flow'!CC72","v":-24.487877752321374},{"$f":"'Partnership Cash Flow'!CD72","v":-24.609409413979126},{"$f":"'Partnership Cash Flow'!CE72","v":-24.731544228957663},{"$f":"'Partnership Cash Flow'!CF72","v":-24.854285190665642},{"$f":"'Partnership Cash Flow'!CG72","v":-24.977635307367809},{"$f":"'Partnership Cash Flow'!CH72","v":-25.101597602258714},{"$f":"'Partnership Cash Flow'!CI72","v":-25.226175113536822},{"$f":"'Partnership Cash Flow'!CJ72","v":-25.351370894478961},{"$f":"'Partnership Cash Flow'!CK72","v":-25.477188013515175},{"$f":"'Partnership Cash Flow'!CL72","v":-25.603629554303897},{"$f":"'Partnership Cash Flow'!CM72","v":-25.730698615807569},{"$f":"'Partnership Cash Flow'!CN72","v":-25.85839831236855},{"$f":"'Partnership Cash Flow'!CO72","v":-25.986731773785486},{"$f":"'Partnership Cash Flow'!CP72","v":-26.115702145389985},{"$f":"'Partnership Cash Flow'!CQ72","v":-26.245312588123728},{"$f":"'Partnership Cash Flow'!CR72","v":-26.375566278615931},{"$f":"'Partnership Cash Flow'!CS72","v":-26.506466409261204},{"$f":"'Partnership Cash Flow'!CT72","v":-26.638016188297794},{"$f":"'Partnership Cash Flow'!CU72","v":-26.770218839886212},{"$f":"'Partnership Cash Flow'!CV72","v":-26.903077604188258},{"$f":"'Partnership Cash Flow'!CW72","v":-27.036595737446437},{"$f":"'Partnership Cash Flow'!CX72","v":-27.170776512063757},{"$f":"'Partnership Cash Flow'!CY72","v":-27.305623216683941},{"$f":"'Partnership Cash Flow'!CZ72","v":-27.441139156272026},{"$f":"'Partnership Cash Flow'!DA72","v":-27.577327652195368},{"$f":"'Partnership Cash Flow'!DB72","v":-27.714192042305037},{"$f":"'Partnership Cash Flow'!DC72","v":-27.851735681017626},{"$f":"'Partnership Cash Flow'!DD72","v":-27.989961939397475},{"$f":"'Partnership Cash Flow'!DE72","v":-28.128874205239281},{"$f":"'Partnership Cash Flow'!DF72","v":-28.268475883151144},{"$f":"'Partnership Cash Flow'!DG72","v":-28.408770394637983},{"$f":"'Partnership Cash Flow'!DH72","v":-28.549761178185431},{"$f":"'Partnership Cash Flow'!DI72","v":-28.691451689344074},{"$f":"'Partnership Cash Flow'!DJ72","v":-28.833845400814173},{"$f":"'Partnership Cash Flow'!DK72","v":-28.976945802530754},{"$f":"'Partnership Cash Flow'!DL72","v":-29.120756401749148},{"$f":"'Partnership Cash Flow'!DM72","v":-29.265280723130964},{"$f":"'Partnership Cash Flow'!DN72","v":-29.410522308830462},{"$f":"'Partnership Cash Flow'!DO72","v":-29.556484718581373},{"$f":"'Partnership Cash Flow'!DP72","v":-29.703171529784136},{"$f":"'Partnership Cash Flow'!DQ72","v":-29.85058633759359},{"$f":"'Partnership Cash Flow'!DR72","v":-29.998732755007079},{"$f":"'Partnership Cash Flow'!DS72","v":-30.147614412953011},{"$f":"'Partnership Cash Flow'!DT72","v":-30.297234960379829},{"$f":"'Partnership Cash Flow'!DU72","v":-30.447598064345474},{"$f":"'Partnership Cash Flow'!DV72","v":-30.598707410107234},{"$f":"'Partnership Cash Flow'!DW72","v":-30.750566701212083},{"$f":"'Partnership Cash Flow'!DX72","v":-30.903179659587437},{"$f":"'Partnership Cash Flow'!DY72","v":-31.056550025632394},{"$f":"'Partnership Cash Flow'!DZ72","v":-31.210681558309386},{"$f":"'Partnership Cash Flow'!EA72","v":-31.365578035236329},{"$f":"'Partnership Cash Flow'!EB72","v":-31.52124325277919},{"$f":"'Partnership Cash Flow'!EC72","v":-31.677681026145045},{"$f":"'Partnership Cash Flow'!ED72","v":-31.834895189475578},{"$f":"'Partnership Cash Flow'!EE72","v":-31.992889595941062},{"$f":"'Partnership Cash Flow'!EF72","v":-32.151668117834781},{"$f":"'Partnership Cash Flow'!EG72","v":-32.311234646667948},{"$f":"'Partnership Cash Flow'!EH72","v":-32.471593093265099},{"$f":"'Partnership Cash Flow'!EI72","v":-32.632747387859894},{"$f":"'Partnership Cash Flow'!EJ72","v":-32.794701480191485},{"$f":"'Partnership Cash Flow'!EK72","v":-32.957459339601321},{"$f":"'Partnership Cash Flow'!EL72","v":-33.121024955130409},{"$f":"'Partnership Cash Flow'!EM72","v":-33.2854023356171},{"$f":"'Partnership Cash Flow'!EN72","v":-33.450595509795328},{"$f":"'Partnership Cash Flow'!EO72","v":-33.616608526393357},{"$f":"'Partnership Cash Flow'!EP72","v":-33.783445454233032},{"$f":"'Partnership Cash Flow'!EQ72","v":-33.951110382329453},{"$f":"'Partnership Cash Flow'!ER72","v":-34.11960741999124},{"$f":"'Partnership Cash Flow'!ES72","v":-34.288940696921237},{"$f":"'Partnership Cash Flow'!ET72","v":-34.459114363317703},{"$f":"'Partnership Cash Flow'!EU72","v":-34.63013258997605},{"$f":"'Partnership Cash Flow'!EV72","v":-34.801999568391082},{"$f":"'Partnership Cash Flow'!EW72","v":-34.974719510859671},{"$f":"'Partnership Cash Flow'!EX72","v":-35.148296650584065},{"$f":"'Partnership Cash Flow'!EY72","v":-35.322735241775582},{"$f":"'Partnership Cash Flow'!EZ72","v":-35.498039559758915},{"$f":"'Partnership Cash Flow'!FA72","v":0},{"$f":"'Partnership Cash Flow'!FB72","v":0},{"$f":"'Partnership Cash Flow'!FC72","v":0},{"$f":"'Partnership Cash Flow'!FD72","v":0},{"$f":"'Partnership Cash Flow'!FE72","v":0},{"$f":"'Partnership Cash Flow'!FF72","v":0},{"$f":"'Partnership Cash Flow'!FG72","v":0},{"$f":"'Partnership Cash Flow'!FH72","v":0},{"$f":"'Partnership Cash Flow'!FI72","v":0},{"$f":"'Partnership Cash Flow'!FJ72","v":0},{"$f":"'Partnership Cash Flow'!FK72","v":0},{"$f":"'Partnership Cash Flow'!FL72","v":0},{"$f":"'Partnership Cash Flow'!FM72","v":0},{"$f":"'Partnership Cash Flow'!FN72","v":0},{"$f":"'Partnership Cash Flow'!FO72","v":0},{"$f":"'Partnership Cash Flow'!FP72","v":0},{"$f":"'Partnership Cash Flow'!FQ72","v":0},{"$f":"'Partnership Cash Flow'!FR72","v":0},{"$f":"'Partnership Cash Flow'!FS72","v":0}]
[null,null,"Asset management ",null,null,null,null,-12654.465426223103,{"$f":"'Partnership Cash Flow'!I73","v":0},{"$f":"'Partnership Cash Flow'!J73","v":0},{"$f":"'Partnership Cash Flow'!K73","v":0},{"$f":"'Partnership Cash Flow'!L73","v":0},{"$f":"'Partnership Cash Flow'!M73","v":0},{"$f":"'Partnership Cash Flow'!N73","v":0},{"$f":"'Partnership Cash Flow'!O73","v":0},{"$f":"'Partnership Cash Flow'!P73","v":0},{"$f":"'Partnership Cash Flow'!Q73","v":-62.81018322332524},{"$f":"'Partnership Cash Flow'!R73","v":-63.121905864763001},{"$f":"'Partnership Cash Flow'!S73","v":-63.435175564340028},{"$f":"'Partnership Cash Flow'!T73","v":-63.750000000000014},{"$f":"'Partnership Cash Flow'!U73","v":-64.066386887791765},{"$f":"'Partnership Cash Flow'!V73","v":-64.384343982058283},{"$f":"'Partnership Cash Flow'!W73","v":-64.703879075626858},{"$f":"'Partnership Cash Flow'!X73","v":-65.025000000000048},{"$f":"'Partnership Cash Flow'!Y73","v":-65.347714625547624},{"$f":"'Partnership Cash Flow'!Z73","v":-65.672030861699469},{"$f":"'Partnership Cash Flow'!AA73","v":-65.997956657139412},{"$f":"'Partnership Cash Flow'!AB73","v":-66.325500000000062},{"$f":"'Partnership Cash Flow'!AC73","v":-66.654668918058604},{"$f":"'Partnership Cash Flow'!AD73","v":-66.985471478933476},{"$f":"'Partnership Cash Flow'!AE73","v":-67.317915790282214},{"$f":"'Partnership Cash Flow'!AF73","v":-67.652010000000075},{"$f":"'Partnership Cash Flow'!AG73","v":-67.987762296419788},{"$f":"'Partnership Cash Flow'!AH73","v":-68.325180908512166},{"$f":"'Partnership Cash Flow'!AI73","v":-68.664274106087888},{"$f":"'Partnership Cash Flow'!AJ73","v":-69.005050200000113},{"$f":"'Partnership Cash Flow'!AK73","v":-69.3475175423482},{"$f":"'Partnership Cash Flow'!AL73","v":-69.691684526682437},{"$f":"'Partnership Cash Flow'!AM73","v":-70.037559588209675},{"$f":"'Partnership Cash Flow'!AN73","v":-70.385151204000138},{"$f":"'Partnership Cash Flow'!AO73","v":-70.734467893195188},{"$f":"'Partnership Cash Flow'!AP73","v":-71.085518217216105},{"$f":"'Partnership Cash Flow'!AQ73","v":-71.438310779973875},{"$f":"'Partnership Cash Flow'!AR73","v":-71.792854228080159},{"$f":"'Partnership Cash Flow'!AS73","v":-72.149157251059108},{"$f":"'Partnership Cash Flow'!AT73","v":-72.507228581560426},{"$f":"'Partnership Cash Flow'!AU73","v":-72.867076995573356},{"$f":"'Partnership Cash Flow'!AV73","v":-73.228711312641764},{"$f":"'Partnership Cash Flow'!AW73","v":-73.592140396080296},{"$f":"'Partnership Cash Flow'!AX73","v":-73.957373153191654},{"$f":"'Partnership Cash Flow'!AY73","v":-74.324418535484838},{"$f":"'Partnership Cash Flow'!AZ73","v":-74.693285538894614},{"$f":"'Partnership Cash Flow'!BA73","v":-75.063983204001914},{"$f":"'Partnership Cash Flow'!BB73","v":-75.436520616255493},{"$f":"'Partnership Cash Flow'!BC73","v":-75.810906906194546},{"$f":"'Partnership Cash Flow'!BD73","v":-76.18715124967251},{"$f":"'Partnership Cash Flow'!BE73","v":-76.565262868081959},{"$f":"'Partnership Cash Flow'!BF73","v":-76.945251028580614},{"$f":"'Partnership Cash Flow'!BG73","v":-77.32712504431845},{"$f":"'Partnership Cash Flow'!BH73","v":-77.710894274665975},{"$f":"'Partnership Cash Flow'!BI73","v":-78.096568125443625},{"$f":"'Partnership Cash Flow'!BJ73","v":-78.484156049152247},{"$f":"'Partnership Cash Flow'!BK73","v":-78.873667545204853},{"$f":"'Partnership Cash Flow'!BL73","v":-79.265112160159333},{"$f":"'Partnership Cash Flow'!BM73","v":-79.658499487952525},{"$f":"'Partnership Cash Flow'!BN73","v":-80.053839170135319},{"$f":"'Partnership Cash Flow'!BO73","v":-80.451140896108967},{"$f":"'Partnership Cash Flow'!BP73","v":-80.850414403362535},{"$f":"'Partnership Cash Flow'!BQ73","v":-81.251669477711587},{"$f":"'Partnership Cash Flow'!BR73","v":-81.654915953538051},{"$f":"'Partnership Cash Flow'!BS73","v":-82.060163714031177},{"$f":"'Partnership Cash Flow'!BT73","v":-82.467422691429817},{"$f":"'Partnership Cash Flow'!BU73","v":-82.876702867265848},{"$f":"'Partnership Cash Flow'!BV73","v":-83.288014272608834},{"$f":"'Partnership Cash Flow'!BW73","v":-83.701366988311804},{"$f":"'Partnership Cash Flow'!BX73","v":-84.116771145258426},{"$f":"'Partnership Cash Flow'!BY73","v":-84.534236924611193},{"$f":"'Partnership Cash Flow'!BZ73","v":-84.953774558061042},{"$f":"'Partnership Cash Flow'!CA73","v":-85.375394328078073},{"$f":"'Partnership Cash Flow'!CB73","v":-85.799106568163609},{"$f":"'Partnership Cash Flow'!CC73","v":-86.22492166310343},{"$f":"'Partnership Cash Flow'!CD73","v":-86.652850049222266},{"$f":"'Partnership Cash Flow'!CE73","v":-87.08290221463966},{"$f":"'Partnership Cash Flow'!CF73","v":-87.515088699526913},{"$f":"'Partnership Cash Flow'!CG73","v":-87.949420096365529},{"$f":"'Partnership Cash Flow'!CH73","v":-88.38590705020674},{"$f":"'Partnership Cash Flow'!CI73","v":-88.824560258932465},{"$f":"'Partnership Cash Flow'!CJ73","v":-89.265390473517471},{"$f":"'Partnership Cash Flow'!CK73","v":-89.708408498292869},{"$f":"'Partnership Cash Flow'!CL73","v":-90.153625191210907},{"$f":"'Partnership Cash Flow'!CM73","v":-90.601051464111151},{"$f":"'Partnership Cash Flow'!CN73","v":-91.050698282987852},{"$f":"'Partnership Cash Flow'!CO73","v":-91.502576668258754},{"$f":"'Partnership Cash Flow'!CP73","v":-91.95669769503516},{"$f":"'Partnership Cash Flow'!CQ73","v":-92.413072493393415},{"$f":"'Partnership Cash Flow'!CR73","v":-92.87171224864764},{"$f":"'Partnership Cash Flow'!CS73","v":-93.332628201623947},{"$f":"'Partnership Cash Flow'!CT73","v":-93.795831648935888},{"$f":"'Partnership Cash Flow'!CU73","v":-94.261333943261306},{"$f":"'Partnership Cash Flow'!CV73","v":-94.729146493620632},{"$f":"'Partnership Cash Flow'!CW73","v":-95.199280765656468},{"$f":"'Partnership Cash Flow'!CX73","v":-95.671748281914631},{"$f":"'Partnership Cash Flow'!CY73","v":-96.146560622126557},{"$f":"'Partnership Cash Flow'!CZ73","v":-96.623729423493046},{"$f":"'Partnership Cash Flow'!DA73","v":-97.103266380969615},{"$f":"'Partnership Cash Flow'!DB73","v":-97.585183247552948},{"$f":"'Partnership Cash Flow'!DC73","v":-98.069491834569106},{"$f":"'Partnership Cash Flow'!DD73","v":-98.556204011962933},{"$f":"'Partnership Cash Flow'!DE73","v":-99.045331708589018},{"$f":"'Partnership Cash Flow'!DF73","v":-99.536886912504016},{"$f":"'Partnership Cash Flow'!DG73","v":-100.0308816712605},{"$f":"'Partnership Cash Flow'!DH73","v":-100.52732809220221},{"$f":"'Partnership Cash Flow'!DI73","v":-101.02623834276082},{"$f":"'Partnership Cash Flow'!DJ73","v":-101.52762465075413},{"$f":"'Partnership Cash Flow'!DK73","v":-102.03149930468575},{"$f":"'Partnership Cash Flow'!DL73","v":-102.53787465404629},{"$f":"'Partnership Cash Flow'!DM73","v":-103.04676310961607},{"$f":"'Partnership Cash Flow'!DN73","v":-103.55817714376923},{"$f":"'Partnership Cash Flow'!DO73","v":-104.07212929077949},{"$f":"'Partnership Cash Flow'!DP73","v":-104.58863214712724},{"$f":"'Partnership Cash Flow'!DQ73","v":-105.10769837180841},{"$f":"'Partnership Cash Flow'!DR73","v":-105.62934068664464},{"$f":"'Partnership Cash Flow'!DS73","v":-106.15357187659511},{"$f":"'Partnership Cash Flow'!DT73","v":-106.68040479006982},{"$f":"'Partnership Cash Flow'!DU73","v":-107.20985233924463},{"$f":"'Partnership Cash Flow'!DV73","v":-107.74192750037759},{"$f":"'Partnership Cash Flow'!DW73","v":-108.27664331412704},{"$f":"'Partnership Cash Flow'!DX73","v":-108.81401288587125},{"$f":"'Partnership Cash Flow'!DY73","v":-109.35404938602954},{"$f":"'Partnership Cash Flow'!DZ73","v":-109.89676605038517},{"$f":"'Partnership Cash Flow'!EA73","v":-110.4421761804096},{"$f":"'Partnership Cash Flow'!EB73","v":-110.9902931435887},{"$f":"'Partnership Cash Flow'!EC73","v":-111.54113037375016},{"$f":"'Partnership Cash Flow'!ED73","v":-112.09470137139289},{"$f":"'Partnership Cash Flow'!EE73","v":-112.65101970401783},{"$f":"'Partnership Cash Flow'!EF73","v":-113.2100990064605},{"$f":"'Partnership Cash Flow'!EG73","v":-113.77195298122518},{"$f":"'Partnership Cash Flow'!EH73","v":-114.33659539882076},{"$f":"'Partnership Cash Flow'!EI73","v":-114.90404009809821},{"$f":"'Partnership Cash Flow'!EJ73","v":-115.47430098658974},{"$f":"'Partnership Cash Flow'!EK73","v":-116.04739204084973},{"$f":"'Partnership Cash Flow'!EL73","v":-116.62332730679722},{"$f":"'Partnership Cash Flow'!EM73","v":-117.20212090006021},{"$f":"'Partnership Cash Flow'!EN73","v":-117.78378700632157},{"$f":"'Partnership Cash Flow'!EO73","v":-118.36833988166676},{"$f":"'Partnership Cash Flow'!EP73","v":-118.9557938529332},{"$f":"'Partnership Cash Flow'!EQ73","v":-119.54616331806145},{"$f":"'Partnership Cash Flow'!ER73","v":-120.13946274644803},{"$f":"'Partnership Cash Flow'!ES73","v":-120.73570667930012},{"$f":"'Partnership Cash Flow'!ET73","v":-121.33490972999191},{"$f":"'Partnership Cash Flow'!EU73","v":-121.93708658442272},{"$f":"'Partnership Cash Flow'!EV73","v":-122.54225200137704},{"$f":"'Partnership Cash Flow'!EW73","v":-123.15042081288617},{"$f":"'Partnership Cash Flow'!EX73","v":-123.76160792459179},{"$f":"'Partnership Cash Flow'!EY73","v":-124.37582831611121},{"$f":"'Partnership Cash Flow'!EZ73","v":-124.99309704140462},{"$f":"'Partnership Cash Flow'!FA73","v":0},{"$f":"'Partnership Cash Flow'!FB73","v":0},{"$f":"'Partnership Cash Flow'!FC73","v":0},{"$f":"'Partnership Cash Flow'!FD73","v":0},{"$f":"'Partnership Cash Flow'!FE73","v":0},{"$f":"'Partnership Cash Flow'!FF73","v":0},{"$f":"'Partnership Cash Flow'!FG73","v":0},{"$f":"'Partnership Cash Flow'!FH73","v":0},{"$f":"'Partnership Cash Flow'!FI73","v":0},{"$f":"'Partnership Cash Flow'!FJ73","v":0},{"$f":"'Partnership Cash Flow'!FK73","v":0},{"$f":"'Partnership Cash Flow'!FL73","v":0},{"$f":"'Partnership Cash Flow'!FM73","v":0},{"$f":"'Partnership Cash Flow'!FN73","v":0},{"$f":"'Partnership Cash Flow'!FO73","v":0},{"$f":"'Partnership Cash Flow'!FP73","v":0},{"$f":"'Partnership Cash Flow'!FQ73","v":0},{"$f":"'Partnership Cash Flow'!FR73","v":0},{"$f":"'Partnership Cash Flow'!FS73","v":0}]
[null,null,"Community support ",null,null,null,null,-506.17861704892408,{"$f":"'Partnership Cash Flow'!I74","v":0},{"$f":"'Partnership Cash Flow'!J74","v":0},{"$f":"'Partnership Cash Flow'!K74","v":0},{"$f":"'Partnership Cash Flow'!L74","v":0},{"$f":"'Partnership Cash Flow'!M74","v":0},{"$f":"'Partnership Cash Flow'!N74","v":0},{"$f":"'Partnership Cash Flow'!O74","v":0},{"$f":"'Partnership Cash Flow'!P74","v":0},{"$f":"'Partnership Cash Flow'!Q74","v":-2.5124073289330093},{"$f":"'Partnership Cash Flow'!R74","v":-2.5248762345905202},{"$f":"'Partnership Cash Flow'!S74","v":-2.5374070225736012},{"$f":"'Partnership Cash Flow'!T74","v":-2.5500000000000007},{"$f":"'Partnership Cash Flow'!U74","v":-2.5626554755116704},{"$f":"'Partnership Cash Flow'!V74","v":-2.5753737592823311},{"$f":"'Partnership Cash Flow'!W74","v":-2.5881551630250743},{"$f":"'Partnership Cash Flow'!X74","v":-2.6010000000000022},{"$f":"'Partnership Cash Flow'!Y74","v":-2.613908585021905},{"$f":"'Partnership Cash Flow'!Z74","v":-2.6268812344679788},{"$f":"'Partnership Cash Flow'!AA74","v":-2.6399182662855765},{"$f":"'Partnership Cash Flow'!AB74","v":-2.6530200000000024},{"$f":"'Partnership Cash Flow'!AC74","v":-2.6661867567223441},{"$f":"'Partnership Cash Flow'!AD74","v":-2.6794188591573391},{"$f":"'Partnership Cash Flow'!AE74","v":-2.6927166316112889},{"$f":"'Partnership Cash Flow'!AF74","v":-2.7060804000000034},{"$f":"'Partnership Cash Flow'!AG74","v":-2.7195104918567914},{"$f":"'Partnership Cash Flow'!AH74","v":-2.7330072363404865},{"$f":"'Partnership Cash Flow'!AI74","v":-2.7465709642435154},{"$f":"'Partnership Cash Flow'!AJ74","v":-2.7602020080000047},{"$f":"'Partnership Cash Flow'!AK74","v":-2.7739007016939281},{"$f":"'Partnership Cash Flow'!AL74","v":-2.7876673810672976},{"$f":"'Partnership Cash Flow'!AM74","v":-2.801502383528387},{"$f":"'Partnership Cash Flow'!AN74","v":-2.8154060481600056},{"$f":"'Partnership Cash Flow'!AO74","v":-2.8293787157278079},{"$f":"'Partnership Cash Flow'!AP74","v":-2.8434207286886442},{"$f":"'Partnership Cash Flow'!AQ74","v":-2.8575324311989552},{"$f":"'Partnership Cash Flow'!AR74","v":-2.871714169123206},{"$f":"'Partnership Cash Flow'!AS74","v":-2.8859662900423642},{"$f":"'Partnership Cash Flow'!AT74","v":-2.9002891432624174},{"$f":"'Partnership Cash Flow'!AU74","v":-2.9146830798229346},{"$f":"'Partnership Cash Flow'!AV74","v":-2.9291484525056704},{"$f":"'Partnership Cash Flow'!AW74","v":-2.9436856158432119},{"$f":"'Partnership Cash Flow'!AX74","v":-2.9582949261276656},{"$f":"'Partnership Cash Flow'!AY74","v":-2.9729767414193935},{"$f":"'Partnership Cash Flow'!AZ74","v":-2.9877314215557842},{"$f":"'Partnership Cash Flow'!BA74","v":-3.0025593281600766},{"$f":"'Partnership Cash Flow'!BB74","v":-3.0174608246502199},{"$f":"'Partnership Cash Flow'!BC74","v":-3.0324362762477817},{"$f":"'Partnership Cash Flow'!BD74","v":-3.0474860499869005},{"$f":"'Partnership Cash Flow'!BE74","v":-3.0626105147232785},{"$f":"'Partnership Cash Flow'!BF74","v":-3.0778100411432248},{"$f":"'Partnership Cash Flow'!BG74","v":-3.0930850017727378},{"$f":"'Partnership Cash Flow'!BH74","v":-3.108435770986639},{"$f":"'Partnership Cash Flow'!BI74","v":-3.1238627250177449},{"$f":"'Partnership Cash Flow'!BJ74","v":-3.1393662419660902},{"$f":"'Partnership Cash Flow'!BK74","v":-3.154946701808194},{"$f":"'Partnership Cash Flow'!BL74","v":-3.1706044864063729},{"$f":"'Partnership Cash Flow'!BM74","v":-3.1863399795181007},{"$f":"'Partnership Cash Flow'!BN74","v":-3.2021535668054129},{"$f":"'Partnership Cash Flow'!BO74","v":-3.2180456358443585},{"$f":"'Partnership Cash Flow'!BP74","v":-3.2340165761345014},{"$f":"'Partnership Cash Flow'!BQ74","v":-3.2500667791084634},{"$f":"'Partnership Cash Flow'!BR74","v":-3.2661966381415217},{"$f":"'Partnership Cash Flow'!BS74","v":-3.282406548561247},{"$f":"'Partnership Cash Flow'!BT74","v":-3.2986969076571926},{"$f":"'Partnership Cash Flow'!BU74","v":-3.315068114690634},{"$f":"'Partnership Cash Flow'!BV74","v":-3.3315205709043534},{"$f":"'Partnership Cash Flow'!BW74","v":-3.3480546795324724},{"$f":"'Partnership Cash Flow'!BX74","v":-3.3646708458103367},{"$f":"'Partnership Cash Flow'!BY74","v":-3.3813694769844478},{"$f":"'Partnership Cash Flow'!BZ74","v":-3.3981509823224414},{"$f":"'Partnership Cash Flow'!CA74","v":-3.4150157731231228},{"$f":"'Partnership Cash Flow'!CB74","v":-3.4319642627265443},{"$f":"'Partnership Cash Flow'!CC74","v":-3.4489968665241371},{"$f":"'Partnership Cash Flow'!CD74","v":-3.466114001968891},{"$f":"'Partnership Cash Flow'!CE74","v":-3.4833160885855863},{"$f":"'Partnership Cash Flow'!CF74","v":-3.5006035479810764},{"$f":"'Partnership Cash Flow'!CG74","v":-3.5179768038546211},{"$f":"'Partnership Cash Flow'!CH74","v":-3.5354362820082699},{"$f":"'Partnership Cash Flow'!CI74","v":-3.5529824103572989},{"$f":"'Partnership Cash Flow'!CJ74","v":-3.5706156189406988},{"$f":"'Partnership Cash Flow'!CK74","v":-3.5883363399317147},{"$f":"'Partnership Cash Flow'!CL74","v":-3.6061450076484363},{"$f":"'Partnership Cash Flow'!CM74","v":-3.6240420585644459},{"$f":"'Partnership Cash Flow'!CN74","v":-3.6420279313195141},{"$f":"'Partnership Cash Flow'!CO74","v":-3.6601030667303505},{"$f":"'Partnership Cash Flow'!CP74","v":-3.6782679078014064},{"$f":"'Partnership Cash Flow'!CQ74","v":-3.6965228997357364},{"$f":"'Partnership Cash Flow'!CR74","v":-3.7148684899459057},{"$f":"'Partnership Cash Flow'!CS74","v":-3.7333051280649583},{"$f":"'Partnership Cash Flow'!CT74","v":-3.7518332659574356},{"$f":"'Partnership Cash Flow'!CU74","v":-3.7704533577304522},{"$f":"'Partnership Cash Flow'!CV74","v":-3.7891658597448252},{"$f":"'Partnership Cash Flow'!CW74","v":-3.8079712306262588},{"$f":"'Partnership Cash Flow'!CX74","v":-3.826869931276585},{"$f":"'Partnership Cash Flow'!CY74","v":-3.8458624248850621},{"$f":"'Partnership Cash Flow'!CZ74","v":-3.8649491769397222},{"$f":"'Partnership Cash Flow'!DA74","v":-3.8841306552387844},{"$f":"'Partnership Cash Flow'!DB74","v":-3.9034073299021177},{"$f":"'Partnership Cash Flow'!DC74","v":-3.922779673382764},{"$f":"'Partnership Cash Flow'!DD74","v":-3.9422481604785178},{"$f":"'Partnership Cash Flow'!DE74","v":-3.961813268343561},{"$f":"'Partnership Cash Flow'!DF74","v":-3.9814754765001608},{"$f":"'Partnership Cash Flow'!DG74","v":-4.0012352668504203},{"$f":"'Partnership Cash Flow'!DH74","v":-4.0210931236880887},{"$f":"'Partnership Cash Flow'!DI74","v":-4.0410495337104333},{"$f":"'Partnership Cash Flow'!DJ74","v":-4.0611049860301653},{"$f":"'Partnership Cash Flow'!DK74","v":-4.0812599721874303},{"$f":"'Partnership Cash Flow'!DL74","v":-4.1015149861618516},{"$f":"'Partnership Cash Flow'!DM74","v":-4.1218705243846427},{"$f":"'Partnership Cash Flow'!DN74","v":-4.142327085750769},{"$f":"'Partnership Cash Flow'!DO74","v":-4.1628851716311797},{"$f":"'Partnership Cash Flow'!DP74","v":-4.1835452858850894},{"$f":"'Partnership Cash Flow'!DQ74","v":-4.2043079348723369},{"$f":"'Partnership Cash Flow'!DR74","v":-4.2251736274657858},{"$f":"'Partnership Cash Flow'!DS74","v":-4.2461428750638044},{"$f":"'Partnership Cash Flow'!DT74","v":-4.2672161916027926},{"$f":"'Partnership Cash Flow'!DU74","v":-4.2883940935697851},{"$f":"'Partnership Cash Flow'!DV74","v":-4.3096771000151035},{"$f":"'Partnership Cash Flow'!DW74","v":-4.3310657325650821},{"$f":"'Partnership Cash Flow'!DX74","v":-4.3525605154348499},{"$f":"'Partnership Cash Flow'!DY74","v":-4.374161975441182},{"$f":"'Partnership Cash Flow'!DZ74","v":-4.3958706420154066},{"$f":"'Partnership Cash Flow'!EA74","v":-4.4176870472163845},{"$f":"'Partnership Cash Flow'!EB74","v":-4.4396117257435481},{"$f":"'Partnership Cash Flow'!EC74","v":-4.4616452149500061},{"$f":"'Partnership Cash Flow'!ED74","v":-4.4837880548557152},{"$f":"'Partnership Cash Flow'!EE74","v":-4.5060407881607132},{"$f":"'Partnership Cash Flow'!EF74","v":-4.5284039602584194},{"$f":"'Partnership Cash Flow'!EG74","v":-4.5508781192490071},{"$f":"'Partnership Cash Flow'!EH74","v":-4.5734638159528309},{"$f":"'Partnership Cash Flow'!EI74","v":-4.5961616039239281},{"$f":"'Partnership Cash Flow'!EJ74","v":-4.61897203946359},{"$f":"'Partnership Cash Flow'!EK74","v":-4.6418956816339891},{"$f":"'Partnership Cash Flow'!EL74","v":-4.6649330922718892},{"$f":"'Partnership Cash Flow'!EM74","v":-4.6880848360024086},{"$f":"'Partnership Cash Flow'!EN74","v":-4.7113514802528629},{"$f":"'Partnership Cash Flow'!EO74","v":-4.73473359526667},{"$f":"'Partnership Cash Flow'!EP74","v":-4.758231754117328},{"$f":"'Partnership Cash Flow'!EQ74","v":-4.781846532722458},{"$f":"'Partnership Cash Flow'!ER74","v":-4.8055785098579209},{"$f":"'Partnership Cash Flow'!ES74","v":-4.8294282671720055},{"$f":"'Partnership Cash Flow'!ET74","v":-4.8533963891996761},{"$f":"'Partnership Cash Flow'!EU74","v":-4.8774834633769091},{"$f":"'Partnership Cash Flow'!EV74","v":-4.901690080055082},{"$f":"'Partnership Cash Flow'!EW74","v":-4.9260168325154465},{"$f":"'Partnership Cash Flow'!EX74","v":-4.9504643169836715},{"$f":"'Partnership Cash Flow'!EY74","v":-4.9750331326444481},{"$f":"'Partnership Cash Flow'!EZ74","v":-4.9997238816561849},{"$f":"'Partnership Cash Flow'!FA74","v":0},{"$f":"'Partnership Cash Flow'!FB74","v":0},{"$f":"'Partnership Cash Flow'!FC74","v":0},{"$f":"'Partnership Cash Flow'!FD74","v":0},{"$f":"'Partnership Cash Flow'!FE74","v":0},{"$f":"'Partnership Cash Flow'!FF74","v":0},{"$f":"'Partnership Cash Flow'!FG74","v":0},{"$f":"'Partnership Cash Flow'!FH74","v":0},{"$f":"'Partnership Cash Flow'!FI74","v":0},{"$f":"'Partnership Cash Flow'!FJ74","v":0},{"$f":"'Partnership Cash Flow'!FK74","v":0},{"$f":"'Partnership Cash Flow'!FL74","v":0},{"$f":"'Partnership Cash Flow'!FM74","v":0},{"$f":"'Partnership Cash Flow'!FN74","v":0},{"$f":"'Partnership Cash Flow'!FO74","v":0},{"$f":"'Partnership Cash Flow'!FP74","v":0},{"$f":"'Partnership Cash Flow'!FQ74","v":0},{"$f":"'Partnership Cash Flow'!FR74","v":0},{"$f":"'Partnership Cash Flow'!FS74","v":0}]
[null,null,"3rd party services ",null,null,null,null,-10123.572340978482,{"$f":"'Partnership Cash Flow'!I75","v":0},{"$f":"'Partnership Cash Flow'!J75","v":0},{"$f":"'Partnership Cash Flow'!K75","v":0},{"$f":"'Partnership Cash Flow'!L75","v":0},{"$f":"'Partnership Cash Flow'!M75","v":0},{"$f":"'Partnership Cash Flow'!N75","v":0},{"$f":"'Partnership Cash Flow'!O75","v":0},{"$f":"'Partnership Cash Flow'!P75","v":0},{"$f":"'Partnership Cash Flow'!Q75","v":-50.24814657866019},{"$f":"'Partnership Cash Flow'!R75","v":-50.497524691810405},{"$f":"'Partnership Cash Flow'!S75","v":-50.748140451472025},{"$f":"'Partnership Cash Flow'!T75","v":-51.000000000000014},{"$f":"'Partnership Cash Flow'!U75","v":-51.253109510233408},{"$f":"'Partnership Cash Flow'!V75","v":-51.507475185646626},{"$f":"'Partnership Cash Flow'!W75","v":-51.763103260501488},{"$f":"'Partnership Cash Flow'!X75","v":-52.020000000000046},{"$f":"'Partnership Cash Flow'!Y75","v":-52.278171700438101},{"$f":"'Partnership Cash Flow'!Z75","v":-52.537624689359575},{"$f":"'Partnership Cash Flow'!AA75","v":-52.798365325711529},{"$f":"'Partnership Cash Flow'!AB75","v":-53.060400000000051},{"$f":"'Partnership Cash Flow'!AC75","v":-53.323735134446878},{"$f":"'Partnership Cash Flow'!AD75","v":-53.588377183146783},{"$f":"'Partnership Cash Flow'!AE75","v":-53.854332632225777},{"$f":"'Partnership Cash Flow'!AF75","v":-54.121608000000066},{"$f":"'Partnership Cash Flow'!AG75","v":-54.390209837135828},{"$f":"'Partnership Cash Flow'!AH75","v":-54.660144726809733},{"$f":"'Partnership Cash Flow'!AI75","v":-54.931419284870309},{"$f":"'Partnership Cash Flow'!AJ75","v":-55.204040160000091},{"$f":"'Partnership Cash Flow'!AK75","v":-55.478014033878566},{"$f":"'Partnership Cash Flow'!AL75","v":-55.753347621345952},{"$f":"'Partnership Cash Flow'!AM75","v":-56.03004767056774},{"$f":"'Partnership Cash Flow'!AN75","v":-56.308120963200118},{"$f":"'Partnership Cash Flow'!AO75","v":-56.587574314556157},{"$f":"'Partnership Cash Flow'!AP75","v":-56.868414573772888},{"$f":"'Partnership Cash Flow'!AQ75","v":-57.150648623979109},{"$f":"'Partnership Cash Flow'!AR75","v":-57.434283382464123},{"$f":"'Partnership Cash Flow'!AS75","v":-57.719325800847287},{"$f":"'Partnership Cash Flow'!AT75","v":-58.005782865248342},{"$f":"'Partnership Cash Flow'!AU75","v":-58.293661596458691},{"$f":"'Partnership Cash Flow'!AV75","v":-58.582969050113412},{"$f":"'Partnership Cash Flow'!AW75","v":-58.873712316864236},{"$f":"'Partnership Cash Flow'!AX75","v":-59.16589852255332},{"$f":"'Partnership Cash Flow'!AY75","v":-59.459534828387874},{"$f":"'Partnership Cash Flow'!AZ75","v":-59.754628431115684},{"$f":"'Partnership Cash Flow'!BA75","v":-60.051186563201533},{"$f":"'Partnership Cash Flow'!BB75","v":-60.349216493004398},{"$f":"'Partnership Cash Flow'!BC75","v":-60.648725524955637},{"$f":"'Partnership Cash Flow'!BD75","v":-60.949720999738012},{"$f":"'Partnership Cash Flow'!BE75","v":-61.25221029446557},{"$f":"'Partnership Cash Flow'!BF75","v":-61.55620082286449},{"$f":"'Partnership Cash Flow'!BG75","v":-61.86170003545476},{"$f":"'Partnership Cash Flow'!BH75","v":-62.168715419732777},{"$f":"'Partnership Cash Flow'!BI75","v":-62.477254500354896},{"$f":"'Partnership Cash Flow'!BJ75","v":-62.787324839321798},{"$f":"'Partnership Cash Flow'!BK75","v":-63.098934036163875},{"$f":"'Partnership Cash Flow'!BL75","v":-63.412089728127462},{"$f":"'Partnership Cash Flow'!BM75","v":-63.726799590362013},{"$f":"'Partnership Cash Flow'!BN75","v":-64.043071336108255},{"$f":"'Partnership Cash Flow'!BO75","v":-64.360912716887171},{"$f":"'Partnership Cash Flow'!BP75","v":-64.680331522690025},{"$f":"'Partnership Cash Flow'!BQ75","v":-65.001335582169276},{"$f":"'Partnership Cash Flow'!BR75","v":-65.323932762830438},{"$f":"'Partnership Cash Flow'!BS75","v":-65.648130971224944},{"$f":"'Partnership Cash Flow'!BT75","v":-65.973938153143848},{"$f":"'Partnership Cash Flow'!BU75","v":-66.301362293812687},{"$f":"'Partnership Cash Flow'!BV75","v":-66.630411418087064},{"$f":"'Partnership Cash Flow'!BW75","v":-66.96109359064944},{"$f":"'Partnership Cash Flow'!BX75","v":-67.293416916206738},{"$f":"'Partnership Cash Flow'!BY75","v":-67.627389539688949},{"$f":"'Partnership Cash Flow'!BZ75","v":-67.963019646448828},{"$f":"'Partnership Cash Flow'!CA75","v":-68.300315462462464},{"$f":"'Partnership Cash Flow'!CB75","v":-68.63928525453089},{"$f":"'Partnership Cash Flow'!CC75","v":-68.979937330482741},{"$f":"'Partnership Cash Flow'!CD75","v":-69.322280039377816},{"$f":"'Partnership Cash Flow'!CE75","v":-69.666321771711722},{"$f":"'Partnership Cash Flow'!CF75","v":-70.012070959621525},{"$f":"'Partnership Cash Flow'!CG75","v":-70.359536077092429},{"$f":"'Partnership Cash Flow'!CH75","v":-70.708725640165397},{"$f":"'Partnership Cash Flow'!CI75","v":-71.059648207145969},{"$f":"'Partnership Cash Flow'!CJ75","v":-71.412312378813979},{"$f":"'Partnership Cash Flow'!CK75","v":-71.766726798634295},{"$f":"'Partnership Cash Flow'!CL75","v":-72.122900152968725},{"$f":"'Partnership Cash Flow'!CM75","v":-72.48084117128893},{"$f":"'Partnership Cash Flow'!CN75","v":-72.84055862639029},{"$f":"'Partnership Cash Flow'!CO75","v":-73.202061334607009},{"$f":"'Partnership Cash Flow'!CP75","v":-73.565358156028125},{"$f":"'Partnership Cash Flow'!CQ75","v":-73.930457994714729},{"$f":"'Partnership Cash Flow'!CR75","v":-74.297369798918112},{"$f":"'Partnership Cash Flow'!CS75","v":-74.666102561299169},{"$f":"'Partnership Cash Flow'!CT75","v":-75.03666531914871},{"$f":"'Partnership Cash Flow'!CU75","v":-75.409067154609048},{"$f":"'Partnership Cash Flow'!CV75","v":-75.783317194896512},{"$f":"'Partnership Cash Flow'!CW75","v":-76.159424612525171},{"$f":"'Partnership Cash Flow'!CX75","v":-76.537398625531708},{"$f":"'Partnership Cash Flow'!CY75","v":-76.917248497701237},{"$f":"'Partnership Cash Flow'!CZ75","v":-77.298983538794445},{"$f":"'Partnership Cash Flow'!DA75","v":-77.682613104775683},{"$f":"'Partnership Cash Flow'!DB75","v":-78.068146598042347},{"$f":"'Partnership Cash Flow'!DC75","v":-78.455593467655277},{"$f":"'Partnership Cash Flow'!DD75","v":-78.844963209570352},{"$f":"'Partnership Cash Flow'!DE75","v":-79.236265366871223},{"$f":"'Partnership Cash Flow'!DF75","v":-79.629509530003219},{"$f":"'Partnership Cash Flow'!DG75","v":-80.024705337008413},{"$f":"'Partnership Cash Flow'!DH75","v":-80.421862473761777},{"$f":"'Partnership Cash Flow'!DI75","v":-80.820990674208659},{"$f":"'Partnership Cash Flow'!DJ75","v":-81.222099720603296},{"$f":"'Partnership Cash Flow'!DK75","v":-81.625199443748599},{"$f":"'Partnership Cash Flow'!DL75","v":-82.030299723237036},{"$f":"'Partnership Cash Flow'!DM75","v":-82.437410487692858},{"$f":"'Partnership Cash Flow'!DN75","v":-82.846541715015391},{"$f":"'Partnership Cash Flow'!DO75","v":-83.257703432623586},{"$f":"'Partnership Cash Flow'!DP75","v":-83.6709057177018},{"$f":"'Partnership Cash Flow'!DQ75","v":-84.086158697446734},{"$f":"'Partnership Cash Flow'!DR75","v":-84.503472549315717},{"$f":"'Partnership Cash Flow'!DS75","v":-84.922857501276084},{"$f":"'Partnership Cash Flow'!DT75","v":-85.344323832055863},{"$f":"'Partnership Cash Flow'!DU75","v":-85.767881871395701},{"$f":"'Partnership Cash Flow'!DV75","v":-86.193542000302074},{"$f":"'Partnership Cash Flow'!DW75","v":-86.621314651301645},{"$f":"'Partnership Cash Flow'!DX75","v":-87.051210308697009},{"$f":"'Partnership Cash Flow'!DY75","v":-87.483239508823644},{"$f":"'Partnership Cash Flow'!DZ75","v":-87.917412840308131},{"$f":"'Partnership Cash Flow'!EA75","v":-88.353740944327683},{"$f":"'Partnership Cash Flow'!EB75","v":-88.792234514870955},{"$f":"'Partnership Cash Flow'!EC75","v":-89.232904299000126},{"$f":"'Partnership Cash Flow'!ED75","v":-89.675761097114304},{"$f":"'Partnership Cash Flow'!EE75","v":-90.120815763214253},{"$f":"'Partnership Cash Flow'!EF75","v":-90.568079205168388},{"$f":"'Partnership Cash Flow'!EG75","v":-91.017562384980138},{"$f":"'Partnership Cash Flow'!EH75","v":-91.469276319056618},{"$f":"'Partnership Cash Flow'!EI75","v":-91.923232078478563},{"$f":"'Partnership Cash Flow'!EJ75","v":-92.379440789271797},{"$f":"'Partnership Cash Flow'!EK75","v":-92.837913632679786},{"$f":"'Partnership Cash Flow'!EL75","v":-93.298661845437778},{"$f":"'Partnership Cash Flow'!EM75","v":-93.761696720048178},{"$f":"'Partnership Cash Flow'!EN75","v":-94.227029605057254},{"$f":"'Partnership Cash Flow'!EO75","v":-94.694671905333408},{"$f":"'Partnership Cash Flow'!EP75","v":-95.164635082346564},{"$f":"'Partnership Cash Flow'!EQ75","v":-95.636930654449159},{"$f":"'Partnership Cash Flow'!ER75","v":-96.111570197158429},{"$f":"'Partnership Cash Flow'!ES75","v":-96.588565343440109},{"$f":"'Partnership Cash Flow'!ET75","v":-97.067927783993525},{"$f":"'Partnership Cash Flow'!EU75","v":-97.549669267538178},{"$f":"'Partnership Cash Flow'!EV75","v":-98.033801601101629},{"$f":"'Partnership Cash Flow'!EW75","v":-98.520336650308934},{"$f":"'Partnership Cash Flow'!EX75","v":-99.009286339673423},{"$f":"'Partnership Cash Flow'!EY75","v":-99.500662652888977},{"$f":"'Partnership Cash Flow'!EZ75","v":-99.994477633123708},{"$f":"'Partnership Cash Flow'!FA75","v":0},{"$f":"'Partnership Cash Flow'!FB75","v":0},{"$f":"'Partnership Cash Flow'!FC75","v":0},{"$f":"'Partnership Cash Flow'!FD75","v":0},{"$f":"'Partnership Cash Flow'!FE75","v":0},{"$f":"'Partnership Cash Flow'!FF75","v":0},{"$f":"'Partnership Cash Flow'!FG75","v":0},{"$f":"'Partnership Cash Flow'!FH75","v":0},{"$f":"'Partnership Cash Flow'!FI75","v":0},{"$f":"'Partnership Cash Flow'!FJ75","v":0},{"$f":"'Partnership Cash Flow'!FK75","v":0},{"$f":"'Partnership Cash Flow'!FL75","v":0},{"$f":"'Partnership Cash Flow'!FM75","v":0},{"$f":"'Partnership Cash Flow'!FN75","v":0},{"$f":"'Partnership Cash Flow'!FO75","v":0},{"$f":"'Partnership Cash Flow'!FP75","v":0},{"$f":"'Partnership Cash Flow'!FQ75","v":0},{"$f":"'Partnership Cash Flow'!FR75","v":0},{"$f":"'Partnership Cash Flow'!FS75","v":0}]
[null,null,"Insurance",null,null,null,null,-51266.25,{"$f":"'Partnership Cash Flow'!I76","v":0},{"$f":"'Partnership Cash Flow'!J76","v":0},{"$f":"'Partnership Cash Flow'!K76","v":0},{"$f":"'Partnership Cash Flow'!L76","v":0},{"$f":"'Partnership Cash Flow'!M76","v":0},{"$f":"'Partnership Cash Flow'!N76","v":0},{"$f":"'Partnership Cash Flow'!O76","v":0},{"$f":"'Partnership Cash Flow'!P76","v":0},{"$f":"'Partnership Cash Flow'!Q76","v":-366.1875},{"$f":"'Partnership Cash Flow'!R76","v":-366.1875},{"$f":"'Partnership Cash Flow'!S76","v":-366.1875},{"$f":"'Partnership Cash Flow'!T76","v":-366.1875},{"$f":"'Partnership Cash Flow'!U76","v":-366.1875},{"$f":"'Partnership Cash Flow'!V76","v":-366.1875},{"$f":"'Partnership Cash Flow'!W76","v":-366.1875},{"$f":"'Partnership Cash Flow'!X76","v":-366.1875},{"$f":"'Partnership Cash Flow'!Y76","v":-366.1875},{"$f":"'Partnership Cash Flow'!Z76","v":-366.1875},{"$f":"'Partnership Cash Flow'!AA76","v":-366.1875},{"$f":"'Partnership Cash Flow'!AB76","v":-366.1875},{"$f":"'Partnership Cash Flow'!AC76","v":-366.1875},{"$f":"'Partnership Cash Flow'!AD76","v":-366.1875},{"$f":"'Partnership Cash Flow'!AE76","v":-366.1875},{"$f":"'Partnership Cash Flow'!AF76","v":-366.1875},{"$f":"'Partnership Cash Flow'!AG76","v":-366.1875},{"$f":"'Partnership Cash Flow'!AH76","v":-366.1875},{"$f":"'Partnership Cash Flow'!AI76","v":-366.1875},{"$f":"'Partnership Cash Flow'!AJ76","v":-366.1875},{"$f":"'Partnership Cash Flow'!AK76","v":-366.1875},{"$f":"'Partnership Cash Flow'!AL76","v":-366.1875},{"$f":"'Partnership Cash Flow'!AM76","v":-366.1875},{"$f":"'Partnership Cash Flow'!AN76","v":-366.1875},{"$f":"'Partnership Cash Flow'!AO76","v":-366.1875},{"$f":"'Partnership Cash Flow'!AP76","v":-366.1875},{"$f":"'Partnership Cash Flow'!AQ76","v":-366.1875},{"$f":"'Partnership Cash Flow'!AR76","v":-366.1875},{"$f":"'Partnership Cash Flow'!AS76","v":-366.1875},{"$f":"'Partnership Cash Flow'!AT76","v":-366.1875},{"$f":"'Partnership Cash Flow'!AU76","v":-366.1875},{"$f":"'Partnership Cash Flow'!AV76","v":-366.1875},{"$f":"'Partnership Cash Flow'!AW76","v":-366.1875},{"$f":"'Partnership Cash Flow'!AX76","v":-366.1875},{"$f":"'Partnership Cash Flow'!AY76","v":-366.1875},{"$f":"'Partnership Cash Flow'!AZ76","v":-366.1875},{"$f":"'Partnership Cash Flow'!BA76","v":-366.1875},{"$f":"'Partnership Cash Flow'!BB76","v":-366.1875},{"$f":"'Partnership Cash Flow'!BC76","v":-366.1875},{"$f":"'Partnership Cash Flow'!BD76","v":-366.1875},{"$f":"'Partnership Cash Flow'!BE76","v":-366.1875},{"$f":"'Partnership Cash Flow'!BF76","v":-366.1875},{"$f":"'Partnership Cash Flow'!BG76","v":-366.1875},{"$f":"'Partnership Cash Flow'!BH76","v":-366.1875},{"$f":"'Partnership Cash Flow'!BI76","v":-366.1875},{"$f":"'Partnership Cash Flow'!BJ76","v":-366.1875},{"$f":"'Partnership Cash Flow'!BK76","v":-366.1875},{"$f":"'Partnership Cash Flow'!BL76","v":-366.1875},{"$f":"'Partnership Cash Flow'!BM76","v":-366.1875},{"$f":"'Partnership Cash Flow'!BN76","v":-366.1875},{"$f":"'Partnership Cash Flow'!BO76","v":-366.1875},{"$f":"'Partnership Cash Flow'!BP76","v":-366.1875},{"$f":"'Partnership Cash Flow'!BQ76","v":-366.1875},{"$f":"'Partnership Cash Flow'!BR76","v":-366.1875},{"$f":"'Partnership Cash Flow'!BS76","v":-366.1875},{"$f":"'Partnership Cash Flow'!BT76","v":-366.1875},{"$f":"'Partnership Cash Flow'!BU76","v":-366.1875},{"$f":"'Partnership Cash Flow'!BV76","v":-366.1875},{"$f":"'Partnership Cash Flow'!BW76","v":-366.1875},{"$f":"'Partnership Cash Flow'!BX76","v":-366.1875},{"$f":"'Partnership Cash Flow'!BY76","v":-366.1875},{"$f":"'Partnership Cash Flow'!BZ76","v":-366.1875},{"$f":"'Partnership Cash Flow'!CA76","v":-366.1875},{"$f":"'Partnership Cash Flow'!CB76","v":-366.1875},{"$f":"'Partnership Cash Flow'!CC76","v":-366.1875},{"$f":"'Partnership Cash Flow'!CD76","v":-366.1875},{"$f":"'Partnership Cash Flow'!CE76","v":-366.1875},{"$f":"'Partnership Cash Flow'!CF76","v":-366.1875},{"$f":"'Partnership Cash Flow'!CG76","v":-366.1875},{"$f":"'Partnership Cash Flow'!CH76","v":-366.1875},{"$f":"'Partnership Cash Flow'!CI76","v":-366.1875},{"$f":"'Partnership Cash Flow'!CJ76","v":-366.1875},{"$f":"'Partnership Cash Flow'!CK76","v":-366.1875},{"$f":"'Partnership Cash Flow'!CL76","v":-366.1875},{"$f":"'Partnership Cash Flow'!CM76","v":-366.1875},{"$f":"'Partnership Cash Flow'!CN76","v":-366.1875},{"$f":"'Partnership Cash Flow'!CO76","v":-366.1875},{"$f":"'Partnership Cash Flow'!CP76","v":-366.1875},{"$f":"'Partnership Cash Flow'!CQ76","v":-366.1875},{"$f":"'Partnership Cash Flow'!CR76","v":-366.1875},{"$f":"'Partnership Cash Flow'!CS76","v":-366.1875},{"$f":"'Partnership Cash Flow'!CT76","v":-366.1875},{"$f":"'Partnership Cash Flow'!CU76","v":-366.1875},{"$f":"'Partnership Cash Flow'!CV76","v":-366.1875},{"$f":"'Partnership Cash Flow'!CW76","v":-366.1875},{"$f":"'Partnership Cash Flow'!CX76","v":-366.1875},{"$f":"'Partnership Cash Flow'!CY76","v":-366.1875},{"$f":"'Partnership Cash Flow'!CZ76","v":-366.1875},{"$f":"'Partnership Cash Flow'!DA76","v":-366.1875},{"$f":"'Partnership Cash Flow'!DB76","v":-366.1875},{"$f":"'Partnership Cash Flow'!DC76","v":-366.1875},{"$f":"'Partnership Cash Flow'!DD76","v":-366.1875},{"$f":"'Partnership Cash Flow'!DE76","v":-366.1875},{"$f":"'Partnership Cash Flow'!DF76","v":-366.1875},{"$f":"'Partnership Cash Flow'!DG76","v":-366.1875},{"$f":"'Partnership Cash Flow'!DH76","v":-366.1875},{"$f":"'Partnership Cash Flow'!DI76","v":-366.1875},{"$f":"'Partnership Cash Flow'!DJ76","v":-366.1875},{"$f":"'Partnership Cash Flow'!DK76","v":-366.1875},{"$f":"'Partnership Cash Flow'!DL76","v":-366.1875},{"$f":"'Partnership Cash Flow'!DM76","v":-366.1875},{"$f":"'Partnership Cash Flow'!DN76","v":-366.1875},{"$f":"'Partnership Cash Flow'!DO76","v":-366.1875},{"$f":"'Partnership Cash Flow'!DP76","v":-366.1875},{"$f":"'Partnership Cash Flow'!DQ76","v":-366.1875},{"$f":"'Partnership Cash Flow'!DR76","v":-366.1875},{"$f":"'Partnership Cash Flow'!DS76","v":-366.1875},{"$f":"'Partnership Cash Flow'!DT76","v":-366.1875},{"$f":"'Partnership Cash Flow'!DU76","v":-366.1875},{"$f":"'Partnership Cash Flow'!DV76","v":-366.1875},{"$f":"'Partnership Cash Flow'!DW76","v":-366.1875},{"$f":"'Partnership Cash Flow'!DX76","v":-366.1875},{"$f":"'Partnership Cash Flow'!DY76","v":-366.1875},{"$f":"'Partnership Cash Flow'!DZ76","v":-366.1875},{"$f":"'Partnership Cash Flow'!EA76","v":-366.1875},{"$f":"'Partnership Cash Flow'!EB76","v":-366.1875},{"$f":"'Partnership Cash Flow'!EC76","v":-366.1875},{"$f":"'Partnership Cash Flow'!ED76","v":-366.1875},{"$f":"'Partnership Cash Flow'!EE76","v":-366.1875},{"$f":"'Partnership Cash Flow'!EF76","v":-366.1875},{"$f":"'Partnership Cash Flow'!EG76","v":-366.1875},{"$f":"'Partnership Cash Flow'!EH76","v":-366.1875},{"$f":"'Partnership Cash Flow'!EI76","v":-366.1875},{"$f":"'Partnership Cash Flow'!EJ76","v":-366.1875},{"$f":"'Partnership Cash Flow'!EK76","v":-366.1875},{"$f":"'Partnership Cash Flow'!EL76","v":-366.1875},{"$f":"'Partnership Cash Flow'!EM76","v":-366.1875},{"$f":"'Partnership Cash Flow'!EN76","v":-366.1875},{"$f":"'Partnership Cash Flow'!EO76","v":-366.1875},{"$f":"'Partnership Cash Flow'!EP76","v":-366.1875},{"$f":"'Partnership Cash Flow'!EQ76","v":-366.1875},{"$f":"'Partnership Cash Flow'!ER76","v":-366.1875},{"$f":"'Partnership Cash Flow'!ES76","v":-366.1875},{"$f":"'Partnership Cash Flow'!ET76","v":-366.1875},{"$f":"'Partnership Cash Flow'!EU76","v":-366.1875},{"$f":"'Partnership Cash Flow'!EV76","v":-366.1875},{"$f":"'Partnership Cash Flow'!EW76","v":-366.1875},{"$f":"'Partnership Cash Flow'!EX76","v":-366.1875},{"$f":"'Partnership Cash Flow'!EY76","v":-366.1875},{"$f":"'Partnership Cash Flow'!EZ76","v":-366.1875},{"$f":"'Partnership Cash Flow'!FA76","v":0},{"$f":"'Partnership Cash Flow'!FB76","v":0},{"$f":"'Partnership Cash Flow'!FC76","v":0},{"$f":"'Partnership Cash Flow'!FD76","v":0},{"$f":"'Partnership Cash Flow'!FE76","v":0},{"$f":"'Partnership Cash Flow'!FF76","v":0},{"$f":"'Partnership Cash Flow'!FG76","v":0},{"$f":"'Partnership Cash Flow'!FH76","v":0},{"$f":"'Partnership Cash Flow'!FI76","v":0},{"$f":"'Partnership Cash Flow'!FJ76","v":0},{"$f":"'Partnership Cash Flow'!FK76","v":0},{"$f":"'Partnership Cash Flow'!FL76","v":0},{"$f":"'Partnership Cash Flow'!FM76","v":0},{"$f":"'Partnership Cash Flow'!FN76","v":0},{"$f":"'Partnership Cash Flow'!FO76","v":0},{"$f":"'Partnership Cash Flow'!FP76","v":0},{"$f":"'Partnership Cash Flow'!FQ76","v":0},{"$f":"'Partnership Cash Flow'!FR76","v":0},{"$f":"'Partnership Cash Flow'!FS76","v":0}]
[null,null,"Property tax",null,null,null,null,-17500,{"$f":"'Partnership Cash Flow'!I77","v":0},{"$f":"'Partnership Cash Flow'!J77","v":0},{"$f":"'Partnership Cash Flow'!K77","v":0},{"$f":"'Partnership Cash Flow'!L77","v":0},{"$f":"'Partnership Cash Flow'!M77","v":0},{"$f":"'Partnership Cash Flow'!N77","v":0},{"$f":"'Partnership Cash Flow'!O77","v":0},{"$f":"'Partnership Cash Flow'!P77","v":0},{"$f":"'Partnership Cash Flow'!Q77","v":-125},{"$f":"'Partnership Cash Flow'!R77","v":-125},{"$f":"'Partnership Cash Flow'!S77","v":-125},{"$f":"'Partnership Cash Flow'!T77","v":-125},{"$f":"'Partnership Cash Flow'!U77","v":-125},{"$f":"'Partnership Cash Flow'!V77","v":-125},{"$f":"'Partnership Cash Flow'!W77","v":-125},{"$f":"'Partnership Cash Flow'!X77","v":-125},{"$f":"'Partnership Cash Flow'!Y77","v":-125},{"$f":"'Partnership Cash Flow'!Z77","v":-125},{"$f":"'Partnership Cash Flow'!AA77","v":-125},{"$f":"'Partnership Cash Flow'!AB77","v":-125},{"$f":"'Partnership Cash Flow'!AC77","v":-125},{"$f":"'Partnership Cash Flow'!AD77","v":-125},{"$f":"'Partnership Cash Flow'!AE77","v":-125},{"$f":"'Partnership Cash Flow'!AF77","v":-125},{"$f":"'Partnership Cash Flow'!AG77","v":-125},{"$f":"'Partnership Cash Flow'!AH77","v":-125},{"$f":"'Partnership Cash Flow'!AI77","v":-125},{"$f":"'Partnership Cash Flow'!AJ77","v":-125},{"$f":"'Partnership Cash Flow'!AK77","v":-125},{"$f":"'Partnership Cash Flow'!AL77","v":-125},{"$f":"'Partnership Cash Flow'!AM77","v":-125},{"$f":"'Partnership Cash Flow'!AN77","v":-125},{"$f":"'Partnership Cash Flow'!AO77","v":-125},{"$f":"'Partnership Cash Flow'!AP77","v":-125},{"$f":"'Partnership Cash Flow'!AQ77","v":-125},{"$f":"'Partnership Cash Flow'!AR77","v":-125},{"$f":"'Partnership Cash Flow'!AS77","v":-125},{"$f":"'Partnership Cash Flow'!AT77","v":-125},{"$f":"'Partnership Cash Flow'!AU77","v":-125},{"$f":"'Partnership Cash Flow'!AV77","v":-125},{"$f":"'Partnership Cash Flow'!AW77","v":-125},{"$f":"'Partnership Cash Flow'!AX77","v":-125},{"$f":"'Partnership Cash Flow'!AY77","v":-125},{"$f":"'Partnership Cash Flow'!AZ77","v":-125},{"$f":"'Partnership Cash Flow'!BA77","v":-125},{"$f":"'Partnership Cash Flow'!BB77","v":-125},{"$f":"'Partnership Cash Flow'!BC77","v":-125},{"$f":"'Partnership Cash Flow'!BD77","v":-125},{"$f":"'Partnership Cash Flow'!BE77","v":-125},{"$f":"'Partnership Cash Flow'!BF77","v":-125},{"$f":"'Partnership Cash Flow'!BG77","v":-125},{"$f":"'Partnership Cash Flow'!BH77","v":-125},{"$f":"'Partnership Cash Flow'!BI77","v":-125},{"$f":"'Partnership Cash Flow'!BJ77","v":-125},{"$f":"'Partnership Cash Flow'!BK77","v":-125},{"$f":"'Partnership Cash Flow'!BL77","v":-125},{"$f":"'Partnership Cash Flow'!BM77","v":-125},{"$f":"'Partnership Cash Flow'!BN77","v":-125},{"$f":"'Partnership Cash Flow'!BO77","v":-125},{"$f":"'Partnership Cash Flow'!BP77","v":-125},{"$f":"'Partnership Cash Flow'!BQ77","v":-125},{"$f":"'Partnership Cash Flow'!BR77","v":-125},{"$f":"'Partnership Cash Flow'!BS77","v":-125},{"$f":"'Partnership Cash Flow'!BT77","v":-125},{"$f":"'Partnership Cash Flow'!BU77","v":-125},{"$f":"'Partnership Cash Flow'!BV77","v":-125},{"$f":"'Partnership Cash Flow'!BW77","v":-125},{"$f":"'Partnership Cash Flow'!BX77","v":-125},{"$f":"'Partnership Cash Flow'!BY77","v":-125},{"$f":"'Partnership Cash Flow'!BZ77","v":-125},{"$f":"'Partnership Cash Flow'!CA77","v":-125},{"$f":"'Partnership Cash Flow'!CB77","v":-125},{"$f":"'Partnership Cash Flow'!CC77","v":-125},{"$f":"'Partnership Cash Flow'!CD77","v":-125},{"$f":"'Partnership Cash Flow'!CE77","v":-125},{"$f":"'Partnership Cash Flow'!CF77","v":-125},{"$f":"'Partnership Cash Flow'!CG77","v":-125},{"$f":"'Partnership Cash Flow'!CH77","v":-125},{"$f":"'Partnership Cash Flow'!CI77","v":-125},{"$f":"'Partnership Cash Flow'!CJ77","v":-125},{"$f":"'Partnership Cash Flow'!CK77","v":-125},{"$f":"'Partnership Cash Flow'!CL77","v":-125},{"$f":"'Partnership Cash Flow'!CM77","v":-125},{"$f":"'Partnership Cash Flow'!CN77","v":-125},{"$f":"'Partnership Cash Flow'!CO77","v":-125},{"$f":"'Partnership Cash Flow'!CP77","v":-125},{"$f":"'Partnership Cash Flow'!CQ77","v":-125},{"$f":"'Partnership Cash Flow'!CR77","v":-125},{"$f":"'Partnership Cash Flow'!CS77","v":-125},{"$f":"'Partnership Cash Flow'!CT77","v":-125},{"$f":"'Partnership Cash Flow'!CU77","v":-125},{"$f":"'Partnership Cash Flow'!CV77","v":-125},{"$f":"'Partnership Cash Flow'!CW77","v":-125},{"$f":"'Partnership Cash Flow'!CX77","v":-125},{"$f":"'Partnership Cash Flow'!CY77","v":-125},{"$f":"'Partnership Cash Flow'!CZ77","v":-125},{"$f":"'Partnership Cash Flow'!DA77","v":-125},{"$f":"'Partnership Cash Flow'!DB77","v":-125},{"$f":"'Partnership Cash Flow'!DC77","v":-125},{"$f":"'Partnership Cash Flow'!DD77","v":-125},{"$f":"'Partnership Cash Flow'!DE77","v":-125},{"$f":"'Partnership Cash Flow'!DF77","v":-125},{"$f":"'Partnership Cash Flow'!DG77","v":-125},{"$f":"'Partnership Cash Flow'!DH77","v":-125},{"$f":"'Partnership Cash Flow'!DI77","v":-125},{"$f":"'Partnership Cash Flow'!DJ77","v":-125},{"$f":"'Partnership Cash Flow'!DK77","v":-125},{"$f":"'Partnership Cash Flow'!DL77","v":-125},{"$f":"'Partnership Cash Flow'!DM77","v":-125},{"$f":"'Partnership Cash Flow'!DN77","v":-125},{"$f":"'Partnership Cash Flow'!DO77","v":-125},{"$f":"'Partnership Cash Flow'!DP77","v":-125},{"$f":"'Partnership Cash Flow'!DQ77","v":-125},{"$f":"'Partnership Cash Flow'!DR77","v":-125},{"$f":"'Partnership Cash Flow'!DS77","v":-125},{"$f":"'Partnership Cash Flow'!DT77","v":-125},{"$f":"'Partnership Cash Flow'!DU77","v":-125},{"$f":"'Partnership Cash Flow'!DV77","v":-125},{"$f":"'Partnership Cash Flow'!DW77","v":-125},{"$f":"'Partnership Cash Flow'!DX77","v":-125},{"$f":"'Partnership Cash Flow'!DY77","v":-125},{"$f":"'Partnership Cash Flow'!DZ77","v":-125},{"$f":"'Partnership Cash Flow'!EA77","v":-125},{"$f":"'Partnership Cash Flow'!EB77","v":-125},{"$f":"'Partnership Cash Flow'!EC77","v":-125},{"$f":"'Partnership Cash Flow'!ED77","v":-125},{"$f":"'Partnership Cash Flow'!EE77","v":-125},{"$f":"'Partnership Cash Flow'!EF77","v":-125},{"$f":"'Partnership Cash Flow'!EG77","v":-125},{"$f":"'Partnership Cash Flow'!EH77","v":-125},{"$f":"'Partnership Cash Flow'!EI77","v":-125},{"$f":"'Partnership Cash Flow'!EJ77","v":-125},{"$f":"'Partnership Cash Flow'!EK77","v":-125},{"$f":"'Partnership Cash Flow'!EL77","v":-125},{"$f":"'Partnership Cash Flow'!EM77","v":-125},{"$f":"'Partnership Cash Flow'!EN77","v":-125},{"$f":"'Partnership Cash Flow'!EO77","v":-125},{"$f":"'Partnership Cash Flow'!EP77","v":-125},{"$f":"'Partnership Cash Flow'!EQ77","v":-125},{"$f":"'Partnership Cash Flow'!ER77","v":-125},{"$f":"'Partnership Cash Flow'!ES77","v":-125},{"$f":"'Partnership Cash Flow'!ET77","v":-125},{"$f":"'Partnership Cash Flow'!EU77","v":-125},{"$f":"'Partnership Cash Flow'!EV77","v":-125},{"$f":"'Partnership Cash Flow'!EW77","v":-125},{"$f":"'Partnership Cash Flow'!EX77","v":-125},{"$f":"'Partnership Cash Flow'!EY77","v":-125},{"$f":"'Partnership Cash Flow'!EZ77","v":-125},{"$f":"'Partnership Cash Flow'!FA77","v":0},{"$f":"'Partnership Cash Flow'!FB77","v":0},{"$f":"'Partnership Cash Flow'!FC77","v":0},{"$f":"'Partnership Cash Flow'!FD77","v":0},{"$f":"'Partnership Cash Flow'!FE77","v":0},{"$f":"'Partnership Cash Flow'!FF77","v":0},{"$f":"'Partnership Cash Flow'!FG77","v":0},{"$f":"'Partnership Cash Flow'!FH77","v":0},{"$f":"'Partnership Cash Flow'!FI77","v":0},{"$f":"'Partnership Cash Flow'!FJ77","v":0},{"$f":"'Partnership Cash Flow'!FK77","v":0},{"$f":"'Partnership Cash Flow'!FL77","v":0},{"$f":"'Partnership Cash Flow'!FM77","v":0},{"$f":"'Partnership Cash Flow'!FN77","v":0},{"$f":"'Partnership Cash Flow'!FO77","v":0},{"$f":"'Partnership Cash Flow'!FP77","v":0},{"$f":"'Partnership Cash Flow'!FQ77","v":0},{"$f":"'Partnership Cash Flow'!FR77","v":0},{"$f":"'Partnership Cash Flow'!FS77","v":0}]
[null,null,"Land",null,null,null,null,-17500,{"$f":"'Partnership Cash Flow'!I78","v":0},{"$f":"'Partnership Cash Flow'!J78","v":0},{"$f":"'Partnership Cash Flow'!K78","v":0},{"$f":"'Partnership Cash Flow'!L78","v":0},{"$f":"'Partnership Cash Flow'!M78","v":0},{"$f":"'Partnership Cash Flow'!N78","v":0},{"$f":"'Partnership Cash Flow'!O78","v":0},{"$f":"'Partnership Cash Flow'!P78","v":0},{"$f":"'Partnership Cash Flow'!Q78","v":-125},{"$f":"'Partnership Cash Flow'!R78","v":-125},{"$f":"'Partnership Cash Flow'!S78","v":-125},{"$f":"'Partnership Cash Flow'!T78","v":-125},{"$f":"'Partnership Cash Flow'!U78","v":-125},{"$f":"'Partnership Cash Flow'!V78","v":-125},{"$f":"'Partnership Cash Flow'!W78","v":-125},{"$f":"'Partnership Cash Flow'!X78","v":-125},{"$f":"'Partnership Cash Flow'!Y78","v":-125},{"$f":"'Partnership Cash Flow'!Z78","v":-125},{"$f":"'Partnership Cash Flow'!AA78","v":-125},{"$f":"'Partnership Cash Flow'!AB78","v":-125},{"$f":"'Partnership Cash Flow'!AC78","v":-125},{"$f":"'Partnership Cash Flow'!AD78","v":-125},{"$f":"'Partnership Cash Flow'!AE78","v":-125},{"$f":"'Partnership Cash Flow'!AF78","v":-125},{"$f":"'Partnership Cash Flow'!AG78","v":-125},{"$f":"'Partnership Cash Flow'!AH78","v":-125},{"$f":"'Partnership Cash Flow'!AI78","v":-125},{"$f":"'Partnership Cash Flow'!AJ78","v":-125},{"$f":"'Partnership Cash Flow'!AK78","v":-125},{"$f":"'Partnership Cash Flow'!AL78","v":-125},{"$f":"'Partnership Cash Flow'!AM78","v":-125},{"$f":"'Partnership Cash Flow'!AN78","v":-125},{"$f":"'Partnership Cash Flow'!AO78","v":-125},{"$f":"'Partnership Cash Flow'!AP78","v":-125},{"$f":"'Partnership Cash Flow'!AQ78","v":-125},{"$f":"'Partnership Cash Flow'!AR78","v":-125},{"$f":"'Partnership Cash Flow'!AS78","v":-125},{"$f":"'Partnership Cash Flow'!AT78","v":-125},{"$f":"'Partnership Cash Flow'!AU78","v":-125},{"$f":"'Partnership Cash Flow'!AV78","v":-125},{"$f":"'Partnership Cash Flow'!AW78","v":-125},{"$f":"'Partnership Cash Flow'!AX78","v":-125},{"$f":"'Partnership Cash Flow'!AY78","v":-125},{"$f":"'Partnership Cash Flow'!AZ78","v":-125},{"$f":"'Partnership Cash Flow'!BA78","v":-125},{"$f":"'Partnership Cash Flow'!BB78","v":-125},{"$f":"'Partnership Cash Flow'!BC78","v":-125},{"$f":"'Partnership Cash Flow'!BD78","v":-125},{"$f":"'Partnership Cash Flow'!BE78","v":-125},{"$f":"'Partnership Cash Flow'!BF78","v":-125},{"$f":"'Partnership Cash Flow'!BG78","v":-125},{"$f":"'Partnership Cash Flow'!BH78","v":-125},{"$f":"'Partnership Cash Flow'!BI78","v":-125},{"$f":"'Partnership Cash Flow'!BJ78","v":-125},{"$f":"'Partnership Cash Flow'!BK78","v":-125},{"$f":"'Partnership Cash Flow'!BL78","v":-125},{"$f":"'Partnership Cash Flow'!BM78","v":-125},{"$f":"'Partnership Cash Flow'!BN78","v":-125},{"$f":"'Partnership Cash Flow'!BO78","v":-125},{"$f":"'Partnership Cash Flow'!BP78","v":-125},{"$f":"'Partnership Cash Flow'!BQ78","v":-125},{"$f":"'Partnership Cash Flow'!BR78","v":-125},{"$f":"'Partnership Cash Flow'!BS78","v":-125},{"$f":"'Partnership Cash Flow'!BT78","v":-125},{"$f":"'Partnership Cash Flow'!BU78","v":-125},{"$f":"'Partnership Cash Flow'!BV78","v":-125},{"$f":"'Partnership Cash Flow'!BW78","v":-125},{"$f":"'Partnership Cash Flow'!BX78","v":-125},{"$f":"'Partnership Cash Flow'!BY78","v":-125},{"$f":"'Partnership Cash Flow'!BZ78","v":-125},{"$f":"'Partnership Cash Flow'!CA78","v":-125},{"$f":"'Partnership Cash Flow'!CB78","v":-125},{"$f":"'Partnership Cash Flow'!CC78","v":-125},{"$f":"'Partnership Cash Flow'!CD78","v":-125},{"$f":"'Partnership Cash Flow'!CE78","v":-125},{"$f":"'Partnership Cash Flow'!CF78","v":-125},{"$f":"'Partnership Cash Flow'!CG78","v":-125},{"$f":"'Partnership Cash Flow'!CH78","v":-125},{"$f":"'Partnership Cash Flow'!CI78","v":-125},{"$f":"'Partnership Cash Flow'!CJ78","v":-125},{"$f":"'Partnership Cash Flow'!CK78","v":-125},{"$f":"'Partnership Cash Flow'!CL78","v":-125},{"$f":"'Partnership Cash Flow'!CM78","v":-125},{"$f":"'Partnership Cash Flow'!CN78","v":-125},{"$f":"'Partnership Cash Flow'!CO78","v":-125},{"$f":"'Partnership Cash Flow'!CP78","v":-125},{"$f":"'Partnership Cash Flow'!CQ78","v":-125},{"$f":"'Partnership Cash Flow'!CR78","v":-125},{"$f":"'Partnership Cash Flow'!CS78","v":-125},{"$f":"'Partnership Cash Flow'!CT78","v":-125},{"$f":"'Partnership Cash Flow'!CU78","v":-125},{"$f":"'Partnership Cash Flow'!CV78","v":-125},{"$f":"'Partnership Cash Flow'!CW78","v":-125},{"$f":"'Partnership Cash Flow'!CX78","v":-125},{"$f":"'Partnership Cash Flow'!CY78","v":-125},{"$f":"'Partnership Cash Flow'!CZ78","v":-125},{"$f":"'Partnership Cash Flow'!DA78","v":-125},{"$f":"'Partnership Cash Flow'!DB78","v":-125},{"$f":"'Partnership Cash Flow'!DC78","v":-125},{"$f":"'Partnership Cash Flow'!DD78","v":-125},{"$f":"'Partnership Cash Flow'!DE78","v":-125},{"$f":"'Partnership Cash Flow'!DF78","v":-125},{"$f":"'Partnership Cash Flow'!DG78","v":-125},{"$f":"'Partnership Cash Flow'!DH78","v":-125},{"$f":"'Partnership Cash Flow'!DI78","v":-125},{"$f":"'Partnership Cash Flow'!DJ78","v":-125},{"$f":"'Partnership Cash Flow'!DK78","v":-125},{"$f":"'Partnership Cash Flow'!DL78","v":-125},{"$f":"'Partnership Cash Flow'!DM78","v":-125},{"$f":"'Partnership Cash Flow'!DN78","v":-125},{"$f":"'Partnership Cash Flow'!DO78","v":-125},{"$f":"'Partnership Cash Flow'!DP78","v":-125},{"$f":"'Partnership Cash Flow'!DQ78","v":-125},{"$f":"'Partnership Cash Flow'!DR78","v":-125},{"$f":"'Partnership Cash Flow'!DS78","v":-125},{"$f":"'Partnership Cash Flow'!DT78","v":-125},{"$f":"'Partnership Cash Flow'!DU78","v":-125},{"$f":"'Partnership Cash Flow'!DV78","v":-125},{"$f":"'Partnership Cash Flow'!DW78","v":-125},{"$f":"'Partnership Cash Flow'!DX78","v":-125},{"$f":"'Partnership Cash Flow'!DY78","v":-125},{"$f":"'Partnership Cash Flow'!DZ78","v":-125},{"$f":"'Partnership Cash Flow'!EA78","v":-125},{"$f":"'Partnership Cash Flow'!EB78","v":-125},{"$f":"'Partnership Cash Flow'!EC78","v":-125},{"$f":"'Partnership Cash Flow'!ED78","v":-125},{"$f":"'Partnership Cash Flow'!EE78","v":-125},{"$f":"'Partnership Cash Flow'!EF78","v":-125},{"$f":"'Partnership Cash Flow'!EG78","v":-125},{"$f":"'Partnership Cash Flow'!EH78","v":-125},{"$f":"'Partnership Cash Flow'!EI78","v":-125},{"$f":"'Partnership Cash Flow'!EJ78","v":-125},{"$f":"'Partnership Cash Flow'!EK78","v":-125},{"$f":"'Partnership Cash Flow'!EL78","v":-125},{"$f":"'Partnership Cash Flow'!EM78","v":-125},{"$f":"'Partnership Cash Flow'!EN78","v":-125},{"$f":"'Partnership Cash Flow'!EO78","v":-125},{"$f":"'Partnership Cash Flow'!EP78","v":-125},{"$f":"'Partnership Cash Flow'!EQ78","v":-125},{"$f":"'Partnership Cash Flow'!ER78","v":-125},{"$f":"'Partnership Cash Flow'!ES78","v":-125},{"$f":"'Partnership Cash Flow'!ET78","v":-125},{"$f":"'Partnership Cash Flow'!EU78","v":-125},{"$f":"'Partnership Cash Flow'!EV78","v":-125},{"$f":"'Partnership Cash Flow'!EW78","v":-125},{"$f":"'Partnership Cash Flow'!EX78","v":-125},{"$f":"'Partnership Cash Flow'!EY78","v":-125},{"$f":"'Partnership Cash Flow'!EZ78","v":-125},{"$f":"'Partnership Cash Flow'!FA78","v":0},{"$f":"'Partnership Cash Flow'!FB78","v":0},{"$f":"'Partnership Cash Flow'!FC78","v":0},{"$f":"'Partnership Cash Flow'!FD78","v":0},{"$f":"'Partnership Cash Flow'!FE78","v":0},{"$f":"'Partnership Cash Flow'!FF78","v":0},{"$f":"'Partnership Cash Flow'!FG78","v":0},{"$f":"'Partnership Cash Flow'!FH78","v":0},{"$f":"'Partnership Cash Flow'!FI78","v":0},{"$f":"'Partnership Cash Flow'!FJ78","v":0},{"$f":"'Partnership Cash Flow'!FK78","v":0},{"$f":"'Partnership Cash Flow'!FL78","v":0},{"$f":"'Partnership Cash Flow'!FM78","v":0},{"$f":"'Partnership Cash Flow'!FN78","v":0},{"$f":"'Partnership Cash Flow'!FO78","v":0},{"$f":"'Partnership Cash Flow'!FP78","v":0},{"$f":"'Partnership Cash Flow'!FQ78","v":0},{"$f":"'Partnership Cash Flow'!FR78","v":0},{"$f":"'Partnership Cash Flow'!FS78","v":0}]
[null,null,"Maintenance - Inverter replacement",null,null,null,null,-1677.5362659139314,{"$f":"'Partnership Cash Flow'!I81","v":0},{"$f":"'Partnership Cash Flow'!J81","v":0},{"$f":"'Partnership Cash Flow'!K81","v":0},{"$f":"'Partnership Cash Flow'!L81","v":0},{"$f":"'Partnership Cash Flow'!M81","v":0},{"$f":"'Partnership Cash Flow'!N81","v":0},{"$f":"'Partnership Cash Flow'!O81","v":0},{"$f":"'Partnership Cash Flow'!P81","v":0},{"$f":"'Partnership Cash Flow'!Q81","v":0},{"$f":"'Partnership Cash Flow'!R81","v":0},{"$f":"'Partnership Cash Flow'!S81","v":0},{"$f":"'Partnership Cash Flow'!T81","v":0},{"$f":"'Partnership Cash Flow'!U81","v":0},{"$f":"'Partnership Cash Flow'!V81","v":0},{"$f":"'Partnership Cash Flow'!W81","v":0},{"$f":"'Partnership Cash Flow'!X81","v":0},{"$f":"'Partnership Cash Flow'!Y81","v":0},{"$f":"'Partnership Cash Flow'!Z81","v":0},{"$f":"'Partnership Cash Flow'!AA81","v":0},{"$f":"'Partnership Cash Flow'!AB81","v":0},{"$f":"'Partnership Cash Flow'!AC81","v":0},{"$f":"'Partnership Cash Flow'!AD81","v":0},{"$f":"'Partnership Cash Flow'!AE81","v":0},{"$f":"'Partnership Cash Flow'!AF81","v":0},{"$f":"'Partnership Cash Flow'!AG81","v":-22.47372638897744},{"$f":"'Partnership Cash Flow'!AH81","v":-22.47372638897744},{"$f":"'Partnership Cash Flow'!AI81","v":-22.47372638897744},{"$f":"'Partnership Cash Flow'!AJ81","v":-22.47372638897744},{"$f":"'Partnership Cash Flow'!AK81","v":-22.926583226624594},{"$f":"'Partnership Cash Flow'!AL81","v":-22.926583226624594},{"$f":"'Partnership Cash Flow'!AM81","v":-22.926583226624594},{"$f":"'Partnership Cash Flow'!AN81","v":-22.926583226624594},{"$f":"'Partnership Cash Flow'!AO81","v":-23.388565356261797},{"$f":"'Partnership Cash Flow'!AP81","v":-23.388565356261797},{"$f":"'Partnership Cash Flow'!AQ81","v":-23.388565356261797},{"$f":"'Partnership Cash Flow'!AR81","v":-23.388565356261797},{"$f":"'Partnership Cash Flow'!AS81","v":-23.859856657090987},{"$f":"'Partnership Cash Flow'!AT81","v":-23.859856657090987},{"$f":"'Partnership Cash Flow'!AU81","v":-23.859856657090987},{"$f":"'Partnership Cash Flow'!AV81","v":-23.859856657090987},{"$f":"'Partnership Cash Flow'!AW81","v":-24.340644713572093},{"$f":"'Partnership Cash Flow'!AX81","v":-24.340644713572093},{"$f":"'Partnership Cash Flow'!AY81","v":-24.340644713572093},{"$f":"'Partnership Cash Flow'!AZ81","v":-24.340644713572093},{"$f":"'Partnership Cash Flow'!BA81","v":-24.831120890085813},{"$f":"'Partnership Cash Flow'!BB81","v":-24.831120890085813},{"$f":"'Partnership Cash Flow'!BC81","v":-24.831120890085813},{"$f":"'Partnership Cash Flow'!BD81","v":-24.831120890085813},{"$f":"'Partnership Cash Flow'!BE81","v":-25.331480407100926},{"$f":"'Partnership Cash Flow'!BF81","v":-25.331480407100926},{"$f":"'Partnership Cash Flow'!BG81","v":-25.331480407100926},{"$f":"'Partnership Cash Flow'!BH81","v":-25.331480407100926},{"$f":"'Partnership Cash Flow'!BI81","v":-25.841922418876372},{"$f":"'Partnership Cash Flow'!BJ81","v":-25.841922418876372},{"$f":"'Partnership Cash Flow'!BK81","v":-25.841922418876372},{"$f":"'Partnership Cash Flow'!BL81","v":-25.841922418876372},{"$f":"'Partnership Cash Flow'!BM81","v":-26.362650092729123},{"$f":"'Partnership Cash Flow'!BN81","v":-26.362650092729123},{"$f":"'Partnership Cash Flow'!BO81","v":-26.362650092729123},{"$f":"'Partnership Cash Flow'!BP81","v":-26.362650092729123},{"$f":"'Partnership Cash Flow'!BQ81","v":-26.893870689899302},{"$f":"'Partnership Cash Flow'!BR81","v":-26.893870689899302},{"$f":"'Partnership Cash Flow'!BS81","v":-26.893870689899302},{"$f":"'Partnership Cash Flow'!BT81","v":-26.893870689899302},{"$f":"'Partnership Cash Flow'!BU81","v":-27.435795648044774},{"$f":"'Partnership Cash Flow'!BV81","v":-27.435795648044774},{"$f":"'Partnership Cash Flow'!BW81","v":-27.435795648044774},{"$f":"'Partnership Cash Flow'!BX81","v":-27.435795648044774},{"$f":"'Partnership Cash Flow'!BY81","v":-27.988640665398052},{"$f":"'Partnership Cash Flow'!BZ81","v":-27.988640665398052},{"$f":"'Partnership Cash Flow'!CA81","v":-27.988640665398052},{"$f":"'Partnership Cash Flow'!CB81","v":-27.988640665398052},{"$f":"'Partnership Cash Flow'!CC81","v":-28.552625786619039},{"$f":"'Partnership Cash Flow'!CD81","v":-28.552625786619039},{"$f":"'Partnership Cash Flow'!CE81","v":-28.552625786619039},{"$f":"'Partnership Cash Flow'!CF81","v":-28.552625786619039},{"$f":"'Partnership Cash Flow'!CG81","v":-29.127975490377683},{"$f":"'Partnership Cash Flow'!CH81","v":-29.127975490377683},{"$f":"'Partnership Cash Flow'!CI81","v":-29.127975490377683},{"$f":"'Partnership Cash Flow'!CJ81","v":-29.127975490377683},{"$f":"'Partnership Cash Flow'!CK81","v":-29.714918778701502},{"$f":"'Partnership Cash Flow'!CL81","v":-29.714918778701502},{"$f":"'Partnership Cash Flow'!CM81","v":-29.714918778701502},{"$f":"'Partnership Cash Flow'!CN81","v":-29.714918778701502},{"$f":"'Partnership Cash Flow'!CO81","v":-30.313689268123532},{"$f":"'Partnership Cash Flow'!CP81","v":-30.313689268123532},{"$f":"'Partnership Cash Flow'!CQ81","v":-30.313689268123532},{"$f":"'Partnership Cash Flow'!CR81","v":-30.313689268123532},{"$f":"'Partnership Cash Flow'!CS81","v":0},{"$f":"'Partnership Cash Flow'!CT81","v":0},{"$f":"'Partnership Cash Flow'!CU81","v":0},{"$f":"'Partnership Cash Flow'!CV81","v":0},{"$f":"'Partnership Cash Flow'!CW81","v":0},{"$f":"'Partnership Cash Flow'!CX81","v":0},{"$f":"'Partnership Cash Flow'!CY81","v":0},{"$f":"'Partnership Cash Flow'!CZ81","v":0},{"$f":"'Partnership Cash Flow'!DA81","v":0},{"$f":"'Partnership Cash Flow'!DB81","v":0},{"$f":"'Partnership Cash Flow'!DC81","v":0},{"$f":"'Partnership Cash Flow'!DD81","v":0},{"$f":"'Partnership Cash Flow'!DE81","v":0},{"$f":"'Partnership Cash Flow'!DF81","v":0},{"$f":"'Partnership Cash Flow'!DG81","v":0},{"$f":"'Partnership Cash Flow'!DH81","v":0},{"$f":"'Partnership Cash Flow'!DI81","v":0},{"$f":"'Partnership Cash Flow'!DJ81","v":0},{"$f":"'Partnership Cash Flow'!DK81","v":0},{"$f":"'Partnership Cash Flow'!DL81","v":0},{"$f":"'Partnership Cash Flow'!DM81","v":0},{"$f":"'Partnership Cash Flow'!DN81","v":0},{"$f":"'Partnership Cash Flow'!DO81","v":0},{"$f":"'Partnership Cash Flow'!DP81","v":0},{"$f":"'Partnership Cash Flow'!DQ81","v":0},{"$f":"'Partnership Cash Flow'!DR81","v":0},{"$f":"'Partnership Cash Flow'!DS81","v":0},{"$f":"'Partnership Cash Flow'!DT81","v":0},{"$f":"'Partnership Cash Flow'!DU81","v":0},{"$f":"'Partnership Cash Flow'!DV81","v":0},{"$f":"'Partnership Cash Flow'!DW81","v":0},{"$f":"'Partnership Cash Flow'!DX81","v":0},{"$f":"'Partnership Cash Flow'!DY81","v":0},{"$f":"'Partnership Cash Flow'!DZ81","v":0},{"$f":"'Partnership Cash Flow'!EA81","v":0},{"$f":"'Partnership Cash Flow'!EB81","v":0},{"$f":"'Partnership Cash Flow'!EC81","v":0},{"$f":"'Partnership Cash Flow'!ED81","v":0},{"$f":"'Partnership Cash Flow'!EE81","v":0},{"$f":"'Partnership Cash Flow'!EF81","v":0},{"$f":"'Partnership Cash Flow'!EG81","v":0},{"$f":"'Partnership Cash Flow'!EH81","v":0},{"$f":"'Partnership Cash Flow'!EI81","v":0},{"$f":"'Partnership Cash Flow'!EJ81","v":0},{"$f":"'Partnership Cash Flow'!EK81","v":0},{"$f":"'Partnership Cash Flow'!EL81","v":0},{"$f":"'Partnership Cash Flow'!EM81","v":0},{"$f":"'Partnership Cash Flow'!EN81","v":0},{"$f":"'Partnership Cash Flow'!EO81","v":0},{"$f":"'Partnership Cash Flow'!EP81","v":0},{"$f":"'Partnership Cash Flow'!EQ81","v":0},{"$f":"'Partnership Cash Flow'!ER81","v":0},{"$f":"'Partnership Cash Flow'!ES81","v":0},{"$f":"'Partnership Cash Flow'!ET81","v":0},{"$f":"'Partnership Cash Flow'!EU81","v":0},{"$f":"'Partnership Cash Flow'!EV81","v":0},{"$f":"'Partnership Cash Flow'!EW81","v":0},{"$f":"'Partnership Cash Flow'!EX81","v":0},{"$f":"'Partnership Cash Flow'!EY81","v":0},{"$f":"'Partnership Cash Flow'!EZ81","v":0},{"$f":"'Partnership Cash Flow'!FA81","v":0},{"$f":"'Partnership Cash Flow'!FB81","v":0},{"$f":"'Partnership Cash Flow'!FC81","v":0},{"$f":"'Partnership Cash Flow'!FD81","v":0},{"$f":"'Partnership Cash Flow'!FE81","v":0},{"$f":"'Partnership Cash Flow'!FF81","v":0},{"$f":"'Partnership Cash Flow'!FG81","v":0},{"$f":"'Partnership Cash Flow'!FH81","v":0},{"$f":"'Partnership Cash Flow'!FI81","v":0},{"$f":"'Partnership Cash Flow'!FJ81","v":0},{"$f":"'Partnership Cash Flow'!FK81","v":0},{"$f":"'Partnership Cash Flow'!FL81","v":0},{"$f":"'Partnership Cash Flow'!FM81","v":0},{"$f":"'Partnership Cash Flow'!FN81","v":0},{"$f":"'Partnership Cash Flow'!FO81","v":0},{"$f":"'Partnership Cash Flow'!FP81","v":0},{"$f":"'Partnership Cash Flow'!FQ81","v":0},{"$f":"'Partnership Cash Flow'!FR81","v":0},{"$f":"'Partnership Cash Flow'!FS81","v":0}]
[null,null,"Total",null,null," ",null,{"$f":"SUM(I36:FS36)","v":-123380.45601025118},{"$f":"SUM(I26:I35)","v":0},{"$f":"SUM(J26:J35)","v":0},0,0,0,0,0,0,-791.0633432412618,-791.94360935479642,-792.82832076238367,-793.71749999999997,-794.6111697184034,-795.50935268372064,-796.41207177803926,-797.3193500000001,-798.23121046539563,-799.14767640776915,-800.06877117901809,-800.99451825000017,-801.9249412111435,-802.86006377305796,-803.7999097671518,-804.74450314625028,-828.16759437419455,-829.12175487055822,-830.0807353451396,-831.04456024268393,-832.46611097014329,-833.43969854672537,-834.41820463041904,-835.40165416804996,{"$f":"SUM(AO26:AO35)","v":-836.8520543632128},-837.84546615837507,-838.84389701335385,-839.84737238742628,-841.32720917045708,-842.34085048024724,-843.35961346817714,-844.38352411656217,-845.89339659663858,-846.92768104331731,-847.96719189475357,-849.0119556671084,-850.55247518823228,-851.60782489230473,-852.66850787961118,-853.73455121119002,-855.30634160306465,-856.38318735889004,-857.4654754727552,-858.55323356183715,-860.15693139590996,-861.25571285096532,-862.36004798059071,-863.46996496959753,-865.10621982038288,-866.22738565825546,-867.35421877529325,-868.48674793567704,-870.15622264746253,-871.30023077465171,-872.45002212097074,-873.60562604194888,{"$f":"SUM(BU26:BU35)","v":-875.30899700099951},-876.47631473760555,-877.64953401696482,-878.8286847981841,-880.56664221055826,-881.75774648494132,-882.95487305865458,-884.15805250686515,-885.9313006819574,-887.14667822944921,-888.36820131612262,-889.59590114594857,-891.40515878587973,-892.64530635163294,-893.89172523106288,-895.14444726995271,-896.99044776492678,-898.2558723109895,-899.52769653230666,-900.8059529297534,-902.68944465950699,-903.98066357621008,-905.27841317035984,-906.58272661147896,-877.5799479702805,-878.89748929202995,-880.22169498867891,-881.55259891223727,-882.89023508753235,-884.23463771309673,-885.58584116206043,-886.94387998304683,{"$f":"SUM(DA26:DA35)","v":-888.30878890107522},-889.68060281846545,-891.05935681574965,-892.4450861525869,-893.83782626868378,-895.2376127847192,-896.64448150327394,-898.0584684097646,-899.4796096733844,-900.90794164804527,-902.34350087332882,-903.78632407543921,-905.23644816816193,-906.69391025382856,-908.15874762428473,-909.63099776186414,-911.11069834036789,-912.5978872260481,-914.09260247859697,-915.59488235214053,-917.10476529623918,-918.62228995689065,-920.14749517754103,-921.68042000009837,-923.22110366595439,-924.76958561700803,-926.32590549669817,-927.89010315103837,-929.46221862965854,-931.04229218685225,-932.63036428262876,-934.22647558377048,{"$f":"SUM(EG26:EG35)","v":-935.83066696489641},-937.44297950953103,-939.06345451117784,-940.69213347440007,-942.32905811590535,-943.97427036563681,-945.62781236787032,-947.28972648231615,-948.9600552852271,-950.63884157051268,-952.32612835085843,-954.02195885885112,-955.72637654811035,-957.43942509442513,-959.16114839689703,-960.89159057908921,-962.63079599018079,-964.37880920612838,-966.13567503083198,-967.9014384973085,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FM26:FM35)","v":0},0,0,0,0,0,0]
[]
[null,null,"EBITDA",null,null,null,null,{"$f":"SUM(I38:FS38)","v":322021.94389252481},{"$f":"I23+I36","v":0},{"$f":"J23+J36","v":0},0,0,0,0,0,0,4088.4033867587364,7137.1898268952036,6379.9877723376139,3622.1998906499985,3611.0384945112191,3610.1403115459016,3609.2375924515832,3608.3303142296222,3597.2159597462187,3596.2994938038451,3595.3783990325965,3594.4526519616143,3583.3845793171936,3582.4494567552792,3581.5096107611853,3580.5650173820868,3547.0687350527214,3546.1145745563581,3545.1555940817766,3544.1917691842323,3532.7611024852963,3531.787514908714,3530.8090088250206,3529.8255592873898,3518.429737086014,3517.436325290852,3516.4378944358732,3515.4344190618008,3504.0724753467416,3503.0588340369513,3502.0400710490217,3501.0161604006366,3489.6871194316632,3488.6528349849841,3487.6133241335483,3486.5685603611932,3475.2714364098147,3474.2160867057419,3473.1554037184355,3472.0893603868567,3327.2489749579681,3326.1721292021425,3325.0898410882774,3324.0020829991954,3313.562459722436,3312.4636782673806,3311.3593431377549,3310.2494261487482,3299.8339486244449,3298.712782786572,3297.5859496695343,3296.4534205091504,3286.0610887004086,3284.9170805732192,3283.7672892269002,3282.611685305922,3272.2414876452076,{"$f":"BV23+BV36","v":3271.0741699086016},3269.9009506292423,3268.7217998480232,662.12662003882087,660.93551576443781,659.73838919072455,658.53520974251398,647.56100771702756,646.34563016953575,645.12410708286234,643.89640725303639,632.94107222702803,631.70092466127483,630.45450578184489,629.20178374295506,618.26425503120413,616.99883048514141,615.72700626382425,614.44874986637751,603.52795374618972,602.23673482948664,600.93898523533687,599.63467179421775,-877.5799479702805,1906.7349293995699,1905.4107237029211,1904.0798197793627,1851.0391297974224,1849.6947271718582,1848.3435237228944,1846.985484901908,1695.2146151137231,1693.8428011963329,1692.4640471990488,1691.0783178622114,1679.2675884081177,1677.8678018920823,1676.4609331735276,1675.0469462670369,1775.816154361496,1774.3878223868351,1772.9522631615516,1771.5094399594414,1697.8946237296041,1696.4371616439375,1694.9723242734813,1693.500074135902,1554.1404683883366,1552.6532795026565,1551.1585642501075,1549.6562843765639,1579.1470310366717,1577.6295063760203,1576.10430115537,1574.5713763328126,1592.1423765466805,1590.5938945956268,1589.0375747159367,1587.4733770615965,1570.899093708945,1569.3190201517514,1567.7309480559747,1566.134836754833,1549.6179536500172,{"$f":"EH23+EH36","v":1548.0056411053824},1546.3851661037356,1544.7564871405134,1528.2958132706895,1526.650601020958,1524.9970590187245,1523.3351449042786,1506.9294788962784,1505.2506926109927,1503.5634058306471,1501.8675753226544,1485.5157051432466,1483.8026565969317,1482.0809332944598,1480.3504911122677,1464.05119376266,1462.3031805467124,1460.5463147220089,1458.7805512555324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Construction costs"]
[null,null,"Development",null,null,null,null,{"$f":"SUM(I41:FS41)","v":-14700},{"$f":"-Construction!I35","v":-3675},{"$f":"-Construction!J35","v":-3675},{"$f":"-Construction!K35","v":-3675},{"$f":"-Construction!L35","v":-3675},{"$f":"-Construction!M35","v":0},{"$f":"-Construction!N35","v":0},{"$f":"-Construction!O35","v":0},{"$f":"-Construction!P35","v":0},{"$f":"-Construction!Q35","v":0},{"$f":"-Construction!R35","v":0},{"$f":"-Construction!S35","v":0},{"$f":"-Construction!T35","v":0},{"$f":"-Construction!U35","v":0},{"$f":"-Construction!V35","v":0},{"$f":"-Construction!W35","v":0},{"$f":"-Construction!X35","v":0},{"$f":"-Construction!Y35","v":0},{"$f":"-Construction!Z35","v":0},{"$f":"-Construction!AA35","v":0},{"$f":"-Construction!AB35","v":0},{"$f":"-Construction!AC35","v":0},{"$f":"-Construction!AD35","v":0},{"$f":"-Construction!AE35","v":0},{"$f":"-Construction!AF35","v":0},{"$f":"-Construction!AG35","v":0},{"$f":"-Construction!AH35","v":0},{"$f":"-Construction!AI35","v":0},{"$f":"-Construction!AJ35","v":0},{"$f":"-Construction!AK35","v":0},{"$f":"-Construction!AL35","v":0},{"$f":"-Construction!AM35","v":0},{"$f":"-Construction!AN35","v":0},{"$f":"-Construction!AO35","v":0},{"$f":"-Construction!AP35","v":0},{"$f":"-Construction!AQ35","v":0},{"$f":"-Construction!AR35","v":0},{"$f":"-Construction!AS35","v":0},{"$f":"-Construction!AT35","v":0},{"$f":"-Construction!AU35","v":0},{"$f":"-Construction!AV35","v":0},{"$f":"-Construction!AW35","v":0},{"$f":"-Construction!AX35","v":0},{"$f":"-Construction!AY35","v":0},{"$f":"-Construction!AZ35","v":0},{"$f":"-Construction!BA35","v":0},{"$f":"-Construction!BB35","v":0},{"$f":"-Construction!BC35","v":0},{"$f":"-Construction!BD35","v":0},{"$f":"-Construction!BE35","v":0},{"$f":"-Construction!BF35","v":0},{"$f":"-Construction!BG35","v":0},{"$f":"-Construction!BH35","v":0},{"$f":"-Construction!BI35","v":0},{"$f":"-Construction!BJ35","v":0},{"$f":"-Construction!BK35","v":0},{"$f":"-Construction!BL35","v":0},{"$f":"-Construction!BM35","v":0},{"$f":"-Construction!BN35","v":0},{"$f":"-Construction!BO35","v":0},{"$f":"-Construction!BP35","v":0},{"$f":"-Construction!BQ35","v":0},{"$f":"-Construction!BR35","v":0},{"$f":"-Construction!BS35","v":0},{"$f":"-Construction!BT35","v":0},{"$f":"-Construction!BU35","v":0},{"$f":"-Construction!BV35","v":0},{"$f":"-Construction!BW35","v":0},{"$f":"-Construction!BX35","v":0},{"$f":"-Construction!BY35","v":0},{"$f":"-Construction!BZ35","v":0},{"$f":"-Construction!CA35","v":0},{"$f":"-Construction!CB35","v":0},{"$f":"-Construction!CC35","v":0},{"$f":"-Construction!CD35","v":0},{"$f":"-Construction!CE35","v":0},{"$f":"-Construction!CF35","v":0},{"$f":"-Construction!CG35","v":0},{"$f":"-Construction!CH35","v":0},{"$f":"-Construction!CI35","v":0},{"$f":"-Construction!CJ35","v":0},{"$f":"-Construction!CK35","v":0},{"$f":"-Construction!CL35","v":0},{"$f":"-Construction!CM35","v":0},{"$f":"-Construction!CN35","v":0},{"$f":"-Construction!CO35","v":0},{"$f":"-Construction!CP35","v":0},{"$f":"-Construction!CQ35","v":0},{"$f":"-Construction!CR35","v":0},{"$f":"-Construction!CS35","v":0},{"$f":"-Construction!CT35","v":0},{"$f":"-Construction!CU35","v":0},{"$f":"-Construction!CV35","v":0},{"$f":"-Construction!CW35","v":0},{"$f":"-Construction!CX35","v":0},{"$f":"-Construction!CY35","v":0},{"$f":"-Construction!CZ35","v":0},{"$f":"-Construction!DA35","v":0},{"$f":"-Construction!DB35","v":0},{"$f":"-Construction!DC35","v":0},{"$f":"-Construction!DD35","v":0},{"$f":"-Construction!DE35","v":0},{"$f":"-Construction!DF35","v":0},{"$f":"-Construction!DG35","v":0},{"$f":"-Construction!DH35","v":0},{"$f":"-Construction!DI35","v":0},{"$f":"-Construction!DJ35","v":0},{"$f":"-Construction!DK35","v":0},{"$f":"-Construction!DL35","v":0},{"$f":"-Construction!DM35","v":0},{"$f":"-Construction!DN35","v":0},{"$f":"-Construction!DO35","v":0},{"$f":"-Construction!DP35","v":0},{"$f":"-Construction!DQ35","v":0},{"$f":"-Construction!DR35","v":0},{"$f":"-Construction!DS35","v":0},{"$f":"-Construction!DT35","v":0},{"$f":"-Construction!DU35","v":0},{"$f":"-Construction!DV35","v":0},{"$f":"-Construction!DW35","v":0},{"$f":"-Construction!DX35","v":0},{"$f":"-Construction!DY35","v":0},{"$f":"-Construction!DZ35","v":0},{"$f":"-Construction!EA35","v":0},{"$f":"-Construction!EB35","v":0},{"$f":"-Construction!EC35","v":0},{"$f":"-Construction!ED35","v":0},{"$f":"-Construction!EE35","v":0},{"$f":"-Construction!EF35","v":0},{"$f":"-Construction!EG35","v":0},{"$f":"-Construction!EH35","v":0},{"$f":"-Construction!EI35","v":0},{"$f":"-Construction!EJ35","v":0},{"$f":"-Construction!EK35","v":0},{"$f":"-Construction!EL35","v":0},{"$f":"-Construction!EM35","v":0},{"$f":"-Construction!EN35","v":0},{"$f":"-Construction!EO35","v":0},{"$f":"-Construction!EP35","v":0},{"$f":"-Construction!EQ35","v":0},{"$f":"-Construction!ER35","v":0},{"$f":"-Construction!ES35","v":0},{"$f":"-Construction!ET35","v":0},{"$f":"-Construction!EU35","v":0},{"$f":"-Construction!EV35","v":0},{"$f":"-Construction!EW35","v":0},{"$f":"-Construction!EX35","v":0},{"$f":"-Construction!EY35","v":0},{"$f":"-Construction!EZ35","v":0},{"$f":"-Construction!FA35","v":0},{"$f":"-Construction!FB35","v":0},{"$f":"-Construction!FC35","v":0},{"$f":"-Construction!FD35","v":0},{"$f":"-Construction!FE35","v":0},{"$f":"-Construction!FF35","v":0},{"$f":"-Construction!FG35","v":0},{"$f":"-Construction!FH35","v":0},{"$f":"-Construction!FI35","v":0},{"$f":"-Construction!FJ35","v":0},{"$f":"-Construction!FK35","v":0},{"$f":"-Construction!FL35","v":0},{"$f":"-Construction!FM35","v":0},{"$f":"-Construction!FN35","v":0},{"$f":"-Construction!FO35","v":0},{"$f":"-Construction!FP35","v":0},{"$f":"-Construction!FQ35","v":0},{"$f":"-Construction!FR35","v":0},{"$f":"-Construction!FS35","v":0}]
[null,null,"Capital expenditure",null,null,null,null,-292950,{"$f":"-Construction!I36","v":0},{"$f":"-Construction!J36","v":0},{"$f":"-Construction!K36","v":0},{"$f":"-Construction!L36","v":0},{"$f":"-Construction!M36","v":-61519.500000000007},{"$f":"-Construction!N36","v":-84955.5},{"$f":"-Construction!O36","v":-58590},{"$f":"-Construction!P36","v":-87885.000000000015},{"$f":"-Construction!Q36","v":0},{"$f":"-Construction!R36","v":0},{"$f":"-Construction!S36","v":0},{"$f":"-Construction!T36","v":0},{"$f":"-Construction!U36","v":0},{"$f":"-Construction!V36","v":0},{"$f":"-Construction!W36","v":0},{"$f":"-Construction!X36","v":0},{"$f":"-Construction!Y36","v":0},{"$f":"-Construction!Z36","v":0},{"$f":"-Construction!AA36","v":0},{"$f":"-Construction!AB36","v":0},{"$f":"-Construction!AC36","v":0},{"$f":"-Construction!AD36","v":0},{"$f":"-Construction!AE36","v":0},{"$f":"-Construction!AF36","v":0},{"$f":"-Construction!AG36","v":0},{"$f":"-Construction!AH36","v":0},{"$f":"-Construction!AI36","v":0},{"$f":"-Construction!AJ36","v":0},{"$f":"-Construction!AK36","v":0},{"$f":"-Construction!AL36","v":0},{"$f":"-Construction!AM36","v":0},{"$f":"-Construction!AN36","v":0},{"$f":"-Construction!AO36","v":0},{"$f":"-Construction!AP36","v":0},{"$f":"-Construction!AQ36","v":0},{"$f":"-Construction!AR36","v":0},{"$f":"-Construction!AS36","v":0},{"$f":"-Construction!AT36","v":0},{"$f":"-Construction!AU36","v":0},{"$f":"-Construction!AV36","v":0},{"$f":"-Construction!AW36","v":0},{"$f":"-Construction!AX36","v":0},{"$f":"-Construction!AY36","v":0},{"$f":"-Construction!AZ36","v":0},{"$f":"-Construction!BA36","v":0},{"$f":"-Construction!BB36","v":0},{"$f":"-Construction!BC36","v":0},{"$f":"-Construction!BD36","v":0},{"$f":"-Construction!BE36","v":0},{"$f":"-Construction!BF36","v":0},{"$f":"-Construction!BG36","v":0},{"$f":"-Construction!BH36","v":0},{"$f":"-Construction!BI36","v":0},{"$f":"-Construction!BJ36","v":0},{"$f":"-Construction!BK36","v":0},{"$f":"-Construction!BL36","v":0},{"$f":"-Construction!BM36","v":0},{"$f":"-Construction!BN36","v":0},{"$f":"-Construction!BO36","v":0},{"$f":"-Construction!BP36","v":0},{"$f":"-Construction!BQ36","v":0},{"$f":"-Construction!BR36","v":0},{"$f":"-Construction!BS36","v":0},{"$f":"-Construction!BT36","v":0},{"$f":"-Construction!BU36","v":0},{"$f":"-Construction!BV36","v":0},{"$f":"-Construction!BW36","v":0},{"$f":"-Construction!BX36","v":0},{"$f":"-Construction!BY36","v":0},{"$f":"-Construction!BZ36","v":0},{"$f":"-Construction!CA36","v":0},{"$f":"-Construction!CB36","v":0},{"$f":"-Construction!CC36","v":0},{"$f":"-Construction!CD36","v":0},{"$f":"-Construction!CE36","v":0},{"$f":"-Construction!CF36","v":0},{"$f":"-Construction!CG36","v":0},{"$f":"-Construction!CH36","v":0},{"$f":"-Construction!CI36","v":0},{"$f":"-Construction!CJ36","v":0},{"$f":"-Construction!CK36","v":0},{"$f":"-Construction!CL36","v":0},{"$f":"-Construction!CM36","v":0},{"$f":"-Construction!CN36","v":0},{"$f":"-Construction!CO36","v":0},{"$f":"-Construction!CP36","v":0},{"$f":"-Construction!CQ36","v":0},{"$f":"-Construction!CR36","v":0},{"$f":"-Construction!CS36","v":0},{"$f":"-Construction!CT36","v":0},{"$f":"-Construction!CU36","v":0},{"$f":"-Construction!CV36","v":0},{"$f":"-Construction!CW36","v":0},{"$f":"-Construction!CX36","v":0},{"$f":"-Construction!CY36","v":0},{"$f":"-Construction!CZ36","v":0},{"$f":"-Construction!DA36","v":0},{"$f":"-Construction!DB36","v":0},{"$f":"-Construction!DC36","v":0},{"$f":"-Construction!DD36","v":0},{"$f":"-Construction!DE36","v":0},{"$f":"-Construction!DF36","v":0},{"$f":"-Construction!DG36","v":0},{"$f":"-Construction!DH36","v":0},{"$f":"-Construction!DI36","v":0},{"$f":"-Construction!DJ36","v":0},{"$f":"-Construction!DK36","v":0},{"$f":"-Construction!DL36","v":0},{"$f":"-Construction!DM36","v":0},{"$f":"-Construction!DN36","v":0},{"$f":"-Construction!DO36","v":0},{"$f":"-Construction!DP36","v":0},{"$f":"-Construction!DQ36","v":0},{"$f":"-Construction!DR36","v":0},{"$f":"-Construction!DS36","v":0},{"$f":"-Construction!DT36","v":0},{"$f":"-Construction!DU36","v":0},{"$f":"-Construction!DV36","v":0},{"$f":"-Construction!DW36","v":0},{"$f":"-Construction!DX36","v":0},{"$f":"-Construction!DY36","v":0},{"$f":"-Construction!DZ36","v":0},{"$f":"-Construction!EA36","v":0},{"$f":"-Construction!EB36","v":0},{"$f":"-Construction!EC36","v":0},{"$f":"-Construction!ED36","v":0},{"$f":"-Construction!EE36","v":0},{"$f":"-Construction!EF36","v":0},{"$f":"-Construction!EG36","v":0},{"$f":"-Construction!EH36","v":0},{"$f":"-Construction!EI36","v":0},{"$f":"-Construction!EJ36","v":0},{"$f":"-Construction!EK36","v":0},{"$f":"-Construction!EL36","v":0},{"$f":"-Construction!EM36","v":0},{"$f":"-Construction!EN36","v":0},{"$f":"-Construction!EO36","v":0},{"$f":"-Construction!EP36","v":0},{"$f":"-Construction!EQ36","v":0},{"$f":"-Construction!ER36","v":0},{"$f":"-Construction!ES36","v":0},{"$f":"-Construction!ET36","v":0},{"$f":"-Construction!EU36","v":0},{"$f":"-Construction!EV36","v":0},{"$f":"-Construction!EW36","v":0},{"$f":"-Construction!EX36","v":0},{"$f":"-Construction!EY36","v":0},{"$f":"-Construction!EZ36","v":0},{"$f":"-Construction!FA36","v":0},{"$f":"-Construction!FB36","v":0},{"$f":"-Construction!FC36","v":0},{"$f":"-Construction!FD36","v":0},{"$f":"-Construction!FE36","v":0},{"$f":"-Construction!FF36","v":0},{"$f":"-Construction!FG36","v":0},{"$f":"-Construction!FH36","v":0},{"$f":"-Construction!FI36","v":0},{"$f":"-Construction!FJ36","v":0},{"$f":"-Construction!FK36","v":0},{"$f":"-Construction!FL36","v":0},{"$f":"-Construction!FM36","v":0},{"$f":"-Construction!FN36","v":0},{"$f":"-Construction!FO36","v":0},{"$f":"-Construction!FP36","v":0},{"$f":"-Construction!FQ36","v":0},{"$f":"-Construction!FR36","v":0},{"$f":"-Construction!FS36","v":0}]
[null,null,"Interest during construction",null,null,null,null,-4024.5444179445799,{"$f":"-Construction!I37","v":0},{"$f":"-Construction!J37","v":0},{"$f":"-Construction!K37","v":0},{"$f":"-Construction!L37","v":0},{"$f":"-Construction!M37","v":0},{"$f":"-Construction!N37","v":-620.60798362500009},{"$f":"-Construction!O37","v":-1421.3760795198366},{"$f":"-Construction!P37","v":-1982.5603547997432},{"$f":"-Construction!Q37","v":0},{"$f":"-Construction!R37","v":0},{"$f":"-Construction!S37","v":0},{"$f":"-Construction!T37","v":0},{"$f":"-Construction!U37","v":0},{"$f":"-Construction!V37","v":0},{"$f":"-Construction!W37","v":0},{"$f":"-Construction!X37","v":0},{"$f":"-Construction!Y37","v":0},{"$f":"-Construction!Z37","v":0},{"$f":"-Construction!AA37","v":0},{"$f":"-Construction!AB37","v":0},{"$f":"-Construction!AC37","v":0},{"$f":"-Construction!AD37","v":0},{"$f":"-Construction!AE37","v":0},{"$f":"-Construction!AF37","v":0},{"$f":"-Construction!AG37","v":0},{"$f":"-Construction!AH37","v":0},{"$f":"-Construction!AI37","v":0},{"$f":"-Construction!AJ37","v":0},{"$f":"-Construction!AK37","v":0},{"$f":"-Construction!AL37","v":0},{"$f":"-Construction!AM37","v":0},{"$f":"-Construction!AN37","v":0},{"$f":"-Construction!AO37","v":0},{"$f":"-Construction!AP37","v":0},{"$f":"-Construction!AQ37","v":0},{"$f":"-Construction!AR37","v":0},{"$f":"-Construction!AS37","v":0},{"$f":"-Construction!AT37","v":0},{"$f":"-Construction!AU37","v":0},{"$f":"-Construction!AV37","v":0},{"$f":"-Construction!AW37","v":0},{"$f":"-Construction!AX37","v":0},{"$f":"-Construction!AY37","v":0},{"$f":"-Construction!AZ37","v":0},{"$f":"-Construction!BA37","v":0},{"$f":"-Construction!BB37","v":0},{"$f":"-Construction!BC37","v":0},{"$f":"-Construction!BD37","v":0},{"$f":"-Construction!BE37","v":0},{"$f":"-Construction!BF37","v":0},{"$f":"-Construction!BG37","v":0},{"$f":"-Construction!BH37","v":0},{"$f":"-Construction!BI37","v":0},{"$f":"-Construction!BJ37","v":0},{"$f":"-Construction!BK37","v":0},{"$f":"-Construction!BL37","v":0},{"$f":"-Construction!BM37","v":0},{"$f":"-Construction!BN37","v":0},{"$f":"-Construction!BO37","v":0},{"$f":"-Construction!BP37","v":0},{"$f":"-Construction!BQ37","v":0},{"$f":"-Construction!BR37","v":0},{"$f":"-Construction!BS37","v":0},{"$f":"-Construction!BT37","v":0},{"$f":"-Construction!BU37","v":0},{"$f":"-Construction!BV37","v":0},{"$f":"-Construction!BW37","v":0},{"$f":"-Construction!BX37","v":0},{"$f":"-Construction!BY37","v":0},{"$f":"-Construction!BZ37","v":0},{"$f":"-Construction!CA37","v":0},{"$f":"-Construction!CB37","v":0},{"$f":"-Construction!CC37","v":0},{"$f":"-Construction!CD37","v":0},{"$f":"-Construction!CE37","v":0},{"$f":"-Construction!CF37","v":0},{"$f":"-Construction!CG37","v":0},{"$f":"-Construction!CH37","v":0},{"$f":"-Construction!CI37","v":0},{"$f":"-Construction!CJ37","v":0},{"$f":"-Construction!CK37","v":0},{"$f":"-Construction!CL37","v":0},{"$f":"-Construction!CM37","v":0},{"$f":"-Construction!CN37","v":0},{"$f":"-Construction!CO37","v":0},{"$f":"-Construction!CP37","v":0},{"$f":"-Construction!CQ37","v":0},{"$f":"-Construction!CR37","v":0},{"$f":"-Construction!CS37","v":0},{"$f":"-Construction!CT37","v":0},{"$f":"-Construction!CU37","v":0},{"$f":"-Construction!CV37","v":0},{"$f":"-Construction!CW37","v":0},{"$f":"-Construction!CX37","v":0},{"$f":"-Construction!CY37","v":0},{"$f":"-Construction!CZ37","v":0},{"$f":"-Construction!DA37","v":0},{"$f":"-Construction!DB37","v":0},{"$f":"-Construction!DC37","v":0},{"$f":"-Construction!DD37","v":0},{"$f":"-Construction!DE37","v":0},{"$f":"-Construction!DF37","v":0},{"$f":"-Construction!DG37","v":0},{"$f":"-Construction!DH37","v":0},{"$f":"-Construction!DI37","v":0},{"$f":"-Construction!DJ37","v":0},{"$f":"-Construction!DK37","v":0},{"$f":"-Construction!DL37","v":0},{"$f":"-Construction!DM37","v":0},{"$f":"-Construction!DN37","v":0},{"$f":"-Construction!DO37","v":0},{"$f":"-Construction!DP37","v":0},{"$f":"-Construction!DQ37","v":0},{"$f":"-Construction!DR37","v":0},{"$f":"-Construction!DS37","v":0},{"$f":"-Construction!DT37","v":0},{"$f":"-Construction!DU37","v":0},{"$f":"-Construction!DV37","v":0},{"$f":"-Construction!DW37","v":0},{"$f":"-Construction!DX37","v":0},{"$f":"-Construction!DY37","v":0},{"$f":"-Construction!DZ37","v":0},{"$f":"-Construction!EA37","v":0},{"$f":"-Construction!EB37","v":0},{"$f":"-Construction!EC37","v":0},{"$f":"-Construction!ED37","v":0},{"$f":"-Construction!EE37","v":0},{"$f":"-Construction!EF37","v":0},{"$f":"-Construction!EG37","v":0},{"$f":"-Construction!EH37","v":0},{"$f":"-Construction!EI37","v":0},{"$f":"-Construction!EJ37","v":0},{"$f":"-Construction!EK37","v":0},{"$f":"-Construction!EL37","v":0},{"$f":"-Construction!EM37","v":0},{"$f":"-Construction!EN37","v":0},{"$f":"-Construction!EO37","v":0},{"$f":"-Construction!EP37","v":0},{"$f":"-Construction!EQ37","v":0},{"$f":"-Construction!ER37","v":0},{"$f":"-Construction!ES37","v":0},{"$f":"-Construction!ET37","v":0},{"$f":"-Construction!EU37","v":0},{"$f":"-Construction!EV37","v":0},{"$f":"-Construction!EW37","v":0},{"$f":"-Construction!EX37","v":0},{"$f":"-Construction!EY37","v":0},{"$f":"-Construction!EZ37","v":0},{"$f":"-Construction!FA37","v":0},{"$f":"-Construction!FB37","v":0},{"$f":"-Construction!FC37","v":0},{"$f":"-Construction!FD37","v":0},{"$f":"-Construction!FE37","v":0},{"$f":"-Construction!FF37","v":0},{"$f":"-Construction!FG37","v":0},{"$f":"-Construction!FH37","v":0},{"$f":"-Construction!FI37","v":0},{"$f":"-Construction!FJ37","v":0},{"$f":"-Construction!FK37","v":0},{"$f":"-Construction!FL37","v":0},{"$f":"-Construction!FM37","v":0},{"$f":"-Construction!FN37","v":0},{"$f":"-Construction!FO37","v":0},{"$f":"-Construction!FP37","v":0},{"$f":"-Construction!FQ37","v":0},{"$f":"-Construction!FR37","v":0},{"$f":"-Construction!FS37","v":0}]
[null,null,"Financing fees",null,null,null,null,-5374.8785110240315,{"$f":"-Construction!I38","v":0},{"$f":"-Construction!J38","v":0},{"$f":"-Construction!K38","v":0},{"$f":"-Construction!L38","v":0},{"$f":"-Construction!M38","v":-4980.1499999999996},{"$f":"-Construction!N38","v":-228.13481249999998},{"$f":"-Construction!O38","v":-120.87950900484375},{"$f":"-Construction!P38","v":-45.714189519187897},{"$f":"-Construction!Q38","v":0},{"$f":"-Construction!R38","v":0},{"$f":"-Construction!S38","v":0},{"$f":"-Construction!T38","v":0},{"$f":"-Construction!U38","v":0},{"$f":"-Construction!V38","v":0},{"$f":"-Construction!W38","v":0},{"$f":"-Construction!X38","v":0},{"$f":"-Construction!Y38","v":0},{"$f":"-Construction!Z38","v":0},{"$f":"-Construction!AA38","v":0},{"$f":"-Construction!AB38","v":0},{"$f":"-Construction!AC38","v":0},{"$f":"-Construction!AD38","v":0},{"$f":"-Construction!AE38","v":0},{"$f":"-Construction!AF38","v":0},{"$f":"-Construction!AG38","v":0},{"$f":"-Construction!AH38","v":0},{"$f":"-Construction!AI38","v":0},{"$f":"-Construction!AJ38","v":0},{"$f":"-Construction!AK38","v":0},{"$f":"-Construction!AL38","v":0},{"$f":"-Construction!AM38","v":0},{"$f":"-Construction!AN38","v":0},{"$f":"-Construction!AO38","v":0},{"$f":"-Construction!AP38","v":0},{"$f":"-Construction!AQ38","v":0},{"$f":"-Construction!AR38","v":0},{"$f":"-Construction!AS38","v":0},{"$f":"-Construction!AT38","v":0},{"$f":"-Construction!AU38","v":0},{"$f":"-Construction!AV38","v":0},{"$f":"-Construction!AW38","v":0},{"$f":"-Construction!AX38","v":0},{"$f":"-Construction!AY38","v":0},{"$f":"-Construction!AZ38","v":0},{"$f":"-Construction!BA38","v":0},{"$f":"-Construction!BB38","v":0},{"$f":"-Construction!BC38","v":0},{"$f":"-Construction!BD38","v":0},{"$f":"-Construction!BE38","v":0},{"$f":"-Construction!BF38","v":0},{"$f":"-Construction!BG38","v":0},{"$f":"-Construction!BH38","v":0},{"$f":"-Construction!BI38","v":0},{"$f":"-Construction!BJ38","v":0},{"$f":"-Construction!BK38","v":0},{"$f":"-Construction!BL38","v":0},{"$f":"-Construction!BM38","v":0},{"$f":"-Construction!BN38","v":0},{"$f":"-Construction!BO38","v":0},{"$f":"-Construction!BP38","v":0},{"$f":"-Construction!BQ38","v":0},{"$f":"-Construction!BR38","v":0},{"$f":"-Construction!BS38","v":0},{"$f":"-Construction!BT38","v":0},{"$f":"-Construction!BU38","v":0},{"$f":"-Construction!BV38","v":0},{"$f":"-Construction!BW38","v":0},{"$f":"-Construction!BX38","v":0},{"$f":"-Construction!BY38","v":0},{"$f":"-Construction!BZ38","v":0},{"$f":"-Construction!CA38","v":0},{"$f":"-Construction!CB38","v":0},{"$f":"-Construction!CC38","v":0},{"$f":"-Construction!CD38","v":0},{"$f":"-Construction!CE38","v":0},{"$f":"-Construction!CF38","v":0},{"$f":"-Construction!CG38","v":0},{"$f":"-Construction!CH38","v":0},{"$f":"-Construction!CI38","v":0},{"$f":"-Construction!CJ38","v":0},{"$f":"-Construction!CK38","v":0},{"$f":"-Construction!CL38","v":0},{"$f":"-Construction!CM38","v":0},{"$f":"-Construction!CN38","v":0},{"$f":"-Construction!CO38","v":0},{"$f":"-Construction!CP38","v":0},{"$f":"-Construction!CQ38","v":0},{"$f":"-Construction!CR38","v":0},{"$f":"-Construction!CS38","v":0},{"$f":"-Construction!CT38","v":0},{"$f":"-Construction!CU38","v":0},{"$f":"-Construction!CV38","v":0},{"$f":"-Construction!CW38","v":0},{"$f":"-Construction!CX38","v":0},{"$f":"-Construction!CY38","v":0},{"$f":"-Construction!CZ38","v":0},{"$f":"-Construction!DA38","v":0},{"$f":"-Construction!DB38","v":0},{"$f":"-Construction!DC38","v":0},{"$f":"-Construction!DD38","v":0},{"$f":"-Construction!DE38","v":0},{"$f":"-Construction!DF38","v":0},{"$f":"-Construction!DG38","v":0},{"$f":"-Construction!DH38","v":0},{"$f":"-Construction!DI38","v":0},{"$f":"-Construction!DJ38","v":0},{"$f":"-Construction!DK38","v":0},{"$f":"-Construction!DL38","v":0},{"$f":"-Construction!DM38","v":0},{"$f":"-Construction!DN38","v":0},{"$f":"-Construction!DO38","v":0},{"$f":"-Construction!DP38","v":0},{"$f":"-Construction!DQ38","v":0},{"$f":"-Construction!DR38","v":0},{"$f":"-Construction!DS38","v":0},{"$f":"-Construction!DT38","v":0},{"$f":"-Construction!DU38","v":0},{"$f":"-Construction!DV38","v":0},{"$f":"-Construction!DW38","v":0},{"$f":"-Construction!DX38","v":0},{"$f":"-Construction!DY38","v":0},{"$f":"-Construction!DZ38","v":0},{"$f":"-Construction!EA38","v":0},{"$f":"-Construction!EB38","v":0},{"$f":"-Construction!EC38","v":0},{"$f":"-Construction!ED38","v":0},{"$f":"-Construction!EE38","v":0},{"$f":"-Construction!EF38","v":0},{"$f":"-Construction!EG38","v":0},{"$f":"-Construction!EH38","v":0},{"$f":"-Construction!EI38","v":0},{"$f":"-Construction!EJ38","v":0},{"$f":"-Construction!EK38","v":0},{"$f":"-Construction!EL38","v":0},{"$f":"-Construction!EM38","v":0},{"$f":"-Construction!EN38","v":0},{"$f":"-Construction!EO38","v":0},{"$f":"-Construction!EP38","v":0},{"$f":"-Construction!EQ38","v":0},{"$f":"-Construction!ER38","v":0},{"$f":"-Construction!ES38","v":0},{"$f":"-Construction!ET38","v":0},{"$f":"-Construction!EU38","v":0},{"$f":"-Construction!EV38","v":0},{"$f":"-Construction!EW38","v":0},{"$f":"-Construction!EX38","v":0},{"$f":"-Construction!EY38","v":0},{"$f":"-Construction!EZ38","v":0},{"$f":"-Construction!FA38","v":0},{"$f":"-Construction!FB38","v":0},{"$f":"-Construction!FC38","v":0},{"$f":"-Construction!FD38","v":0},{"$f":"-Construction!FE38","v":0},{"$f":"-Construction!FF38","v":0},{"$f":"-Construction!FG38","v":0},{"$f":"-Construction!FH38","v":0},{"$f":"-Construction!FI38","v":0},{"$f":"-Construction!FJ38","v":0},{"$f":"-Construction!FK38","v":0},{"$f":"-Construction!FL38","v":0},{"$f":"-Construction!FM38","v":0},{"$f":"-Construction!FN38","v":0},{"$f":"-Construction!FO38","v":0},{"$f":"-Construction!FP38","v":0},{"$f":"-Construction!FQ38","v":0},{"$f":"-Construction!FR38","v":0},{"$f":"-Construction!FS38","v":0}]
[null,null,"Total",null,null,null,null,-317049.42292896862,{"$f":"SUM(I41:I44)","v":-3675},{"$f":"SUM(J41:J44)","v":-3675},-3675,-3675,-66499.650000000009,-85804.242796124992,-60132.255588524684,-89913.274544318949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV41:BV44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH41:EH44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Construction funding"]
[null,null,"Sponsor equity",null,null,null,null,{"$f":"SUM(I48:FS48)","v":14700},{"$f":"-Construction!I42","v":3675},{"$f":"-Construction!J42","v":3675},{"$f":"-Construction!K42","v":3675},{"$f":"-Construction!L42","v":3675},{"$f":"-Construction!M42","v":0},{"$f":"-Construction!N42","v":0},{"$f":"-Construction!O42","v":0},{"$f":"-Construction!P42","v":0},{"$f":"-Construction!Q42","v":0},{"$f":"-Construction!R42","v":0},{"$f":"-Construction!S42","v":0},{"$f":"-Construction!T42","v":0},{"$f":"-Construction!U42","v":0},{"$f":"-Construction!V42","v":0},{"$f":"-Construction!W42","v":0},{"$f":"-Construction!X42","v":0},{"$f":"-Construction!Y42","v":0},{"$f":"-Construction!Z42","v":0},{"$f":"-Construction!AA42","v":0},{"$f":"-Construction!AB42","v":0},{"$f":"-Construction!AC42","v":0},{"$f":"-Construction!AD42","v":0},{"$f":"-Construction!AE42","v":0},{"$f":"-Construction!AF42","v":0},{"$f":"-Construction!AG42","v":0},{"$f":"-Construction!AH42","v":0},{"$f":"-Construction!AI42","v":0},{"$f":"-Construction!AJ42","v":0},{"$f":"-Construction!AK42","v":0},{"$f":"-Construction!AL42","v":0},{"$f":"-Construction!AM42","v":0},{"$f":"-Construction!AN42","v":0},{"$f":"-Construction!AO42","v":0},{"$f":"-Construction!AP42","v":0},{"$f":"-Construction!AQ42","v":0},{"$f":"-Construction!AR42","v":0},{"$f":"-Construction!AS42","v":0},{"$f":"-Construction!AT42","v":0},{"$f":"-Construction!AU42","v":0},{"$f":"-Construction!AV42","v":0},{"$f":"-Construction!AW42","v":0},{"$f":"-Construction!AX42","v":0},{"$f":"-Construction!AY42","v":0},{"$f":"-Construction!AZ42","v":0},{"$f":"-Construction!BA42","v":0},{"$f":"-Construction!BB42","v":0},{"$f":"-Construction!BC42","v":0},{"$f":"-Construction!BD42","v":0},{"$f":"-Construction!BE42","v":0},{"$f":"-Construction!BF42","v":0},{"$f":"-Construction!BG42","v":0},{"$f":"-Construction!BH42","v":0},{"$f":"-Construction!BI42","v":0},{"$f":"-Construction!BJ42","v":0},{"$f":"-Construction!BK42","v":0},{"$f":"-Construction!BL42","v":0},{"$f":"-Construction!BM42","v":0},{"$f":"-Construction!BN42","v":0},{"$f":"-Construction!BO42","v":0},{"$f":"-Construction!BP42","v":0},{"$f":"-Construction!BQ42","v":0},{"$f":"-Construction!BR42","v":0},{"$f":"-Construction!BS42","v":0},{"$f":"-Construction!BT42","v":0},{"$f":"-Construction!BU42","v":0},{"$f":"-Construction!BV42","v":0},{"$f":"-Construction!BW42","v":0},{"$f":"-Construction!BX42","v":0},{"$f":"-Construction!BY42","v":0},{"$f":"-Construction!BZ42","v":0},{"$f":"-Construction!CA42","v":0},{"$f":"-Construction!CB42","v":0},{"$f":"-Construction!CC42","v":0},{"$f":"-Construction!CD42","v":0},{"$f":"-Construction!CE42","v":0},{"$f":"-Construction!CF42","v":0},{"$f":"-Construction!CG42","v":0},{"$f":"-Construction!CH42","v":0},{"$f":"-Construction!CI42","v":0},{"$f":"-Construction!CJ42","v":0},{"$f":"-Construction!CK42","v":0},{"$f":"-Construction!CL42","v":0},{"$f":"-Construction!CM42","v":0},{"$f":"-Construction!CN42","v":0},{"$f":"-Construction!CO42","v":0},{"$f":"-Construction!CP42","v":0},{"$f":"-Construction!CQ42","v":0},{"$f":"-Construction!CR42","v":0},{"$f":"-Construction!CS42","v":0},{"$f":"-Construction!CT42","v":0},{"$f":"-Construction!CU42","v":0},{"$f":"-Construction!CV42","v":0},{"$f":"-Construction!CW42","v":0},{"$f":"-Construction!CX42","v":0},{"$f":"-Construction!CY42","v":0},{"$f":"-Construction!CZ42","v":0},{"$f":"-Construction!DA42","v":0},{"$f":"-Construction!DB42","v":0},{"$f":"-Construction!DC42","v":0},{"$f":"-Construction!DD42","v":0},{"$f":"-Construction!DE42","v":0},{"$f":"-Construction!DF42","v":0},{"$f":"-Construction!DG42","v":0},{"$f":"-Construction!DH42","v":0},{"$f":"-Construction!DI42","v":0},{"$f":"-Construction!DJ42","v":0},{"$f":"-Construction!DK42","v":0},{"$f":"-Construction!DL42","v":0},{"$f":"-Construction!DM42","v":0},{"$f":"-Construction!DN42","v":0},{"$f":"-Construction!DO42","v":0},{"$f":"-Construction!DP42","v":0},{"$f":"-Construction!DQ42","v":0},{"$f":"-Construction!DR42","v":0},{"$f":"-Construction!DS42","v":0},{"$f":"-Construction!DT42","v":0},{"$f":"-Construction!DU42","v":0},{"$f":"-Construction!DV42","v":0},{"$f":"-Construction!DW42","v":0},{"$f":"-Construction!DX42","v":0},{"$f":"-Construction!DY42","v":0},{"$f":"-Construction!DZ42","v":0},{"$f":"-Construction!EA42","v":0},{"$f":"-Construction!EB42","v":0},{"$f":"-Construction!EC42","v":0},{"$f":"-Construction!ED42","v":0},{"$f":"-Construction!EE42","v":0},{"$f":"-Construction!EF42","v":0},{"$f":"-Construction!EG42","v":0},{"$f":"-Construction!EH42","v":0},{"$f":"-Construction!EI42","v":0},{"$f":"-Construction!EJ42","v":0},{"$f":"-Construction!EK42","v":0},{"$f":"-Construction!EL42","v":0},{"$f":"-Construction!EM42","v":0},{"$f":"-Construction!EN42","v":0},{"$f":"-Construction!EO42","v":0},{"$f":"-Construction!EP42","v":0},{"$f":"-Construction!EQ42","v":0},{"$f":"-Construction!ER42","v":0},{"$f":"-Construction!ES42","v":0},{"$f":"-Construction!ET42","v":0},{"$f":"-Construction!EU42","v":0},{"$f":"-Construction!EV42","v":0},{"$f":"-Construction!EW42","v":0},{"$f":"-Construction!EX42","v":0},{"$f":"-Construction!EY42","v":0},{"$f":"-Construction!EZ42","v":0},{"$f":"-Construction!FA42","v":0},{"$f":"-Construction!FB42","v":0},{"$f":"-Construction!FC42","v":0},{"$f":"-Construction!FD42","v":0},{"$f":"-Construction!FE42","v":0},{"$f":"-Construction!FF42","v":0},{"$f":"-Construction!FG42","v":0},{"$f":"-Construction!FH42","v":0},{"$f":"-Construction!FI42","v":0},{"$f":"-Construction!FJ42","v":0},{"$f":"-Construction!FK42","v":0},{"$f":"-Construction!FL42","v":0},{"$f":"-Construction!FM42","v":0},{"$f":"-Construction!FN42","v":0},{"$f":"-Construction!FO42","v":0},{"$f":"-Construction!FP42","v":0},{"$f":"-Construction!FQ42","v":0},{"$f":"-Construction!FR42","v":0},{"$f":"-Construction!FS42","v":0}]
[null,null,"Construction debt",null,null,null,null,249007.5,{"$f":"-Construction!I45","v":0},{"$f":"-Construction!J45","v":0},{"$f":"-Construction!K45","v":0},{"$f":"-Construction!L45","v":0},{"$f":"-Construction!M45","v":66499.650000000009},{"$f":"-Construction!N45","v":85804.242796124992},{"$f":"-Construction!O45","v":60132.255588524684},{"$f":"-Construction!P45","v":36571.351615350315},{"$f":"-Construction!Q45","v":0},{"$f":"-Construction!R45","v":0},{"$f":"-Construction!S45","v":0},{"$f":"-Construction!T45","v":0},{"$f":"-Construction!U45","v":0},{"$f":"-Construction!V45","v":0},{"$f":"-Construction!W45","v":0},{"$f":"-Construction!X45","v":0},{"$f":"-Construction!Y45","v":0},{"$f":"-Construction!Z45","v":0},{"$f":"-Construction!AA45","v":0},{"$f":"-Construction!AB45","v":0},{"$f":"-Construction!AC45","v":0},{"$f":"-Construction!AD45","v":0},{"$f":"-Construction!AE45","v":0},{"$f":"-Construction!AF45","v":0},{"$f":"-Construction!AG45","v":0},{"$f":"-Construction!AH45","v":0},{"$f":"-Construction!AI45","v":0},{"$f":"-Construction!AJ45","v":0},{"$f":"-Construction!AK45","v":0},{"$f":"-Construction!AL45","v":0},{"$f":"-Construction!AM45","v":0},{"$f":"-Construction!AN45","v":0},{"$f":"-Construction!AO45","v":0},{"$f":"-Construction!AP45","v":0},{"$f":"-Construction!AQ45","v":0},{"$f":"-Construction!AR45","v":0},{"$f":"-Construction!AS45","v":0},{"$f":"-Construction!AT45","v":0},{"$f":"-Construction!AU45","v":0},{"$f":"-Construction!AV45","v":0},{"$f":"-Construction!AW45","v":0},{"$f":"-Construction!AX45","v":0},{"$f":"-Construction!AY45","v":0},{"$f":"-Construction!AZ45","v":0},{"$f":"-Construction!BA45","v":0},{"$f":"-Construction!BB45","v":0},{"$f":"-Construction!BC45","v":0},{"$f":"-Construction!BD45","v":0},{"$f":"-Construction!BE45","v":0},{"$f":"-Construction!BF45","v":0},{"$f":"-Construction!BG45","v":0},{"$f":"-Construction!BH45","v":0},{"$f":"-Construction!BI45","v":0},{"$f":"-Construction!BJ45","v":0},{"$f":"-Construction!BK45","v":0},{"$f":"-Construction!BL45","v":0},{"$f":"-Construction!BM45","v":0},{"$f":"-Construction!BN45","v":0},{"$f":"-Construction!BO45","v":0},{"$f":"-Construction!BP45","v":0},{"$f":"-Construction!BQ45","v":0},{"$f":"-Construction!BR45","v":0},{"$f":"-Construction!BS45","v":0},{"$f":"-Construction!BT45","v":0},{"$f":"-Construction!BU45","v":0},{"$f":"-Construction!BV45","v":0},{"$f":"-Construction!BW45","v":0},{"$f":"-Construction!BX45","v":0},{"$f":"-Construction!BY45","v":0},{"$f":"-Construction!BZ45","v":0},{"$f":"-Construction!CA45","v":0},{"$f":"-Construction!CB45","v":0},{"$f":"-Construction!CC45","v":0},{"$f":"-Construction!CD45","v":0},{"$f":"-Construction!CE45","v":0},{"$f":"-Construction!CF45","v":0},{"$f":"-Construction!CG45","v":0},{"$f":"-Construction!CH45","v":0},{"$f":"-Construction!CI45","v":0},{"$f":"-Construction!CJ45","v":0},{"$f":"-Construction!CK45","v":0},{"$f":"-Construction!CL45","v":0},{"$f":"-Construction!CM45","v":0},{"$f":"-Construction!CN45","v":0},{"$f":"-Construction!CO45","v":0},{"$f":"-Construction!CP45","v":0},{"$f":"-Construction!CQ45","v":0},{"$f":"-Construction!CR45","v":0},{"$f":"-Construction!CS45","v":0},{"$f":"-Construction!CT45","v":0},{"$f":"-Construction!CU45","v":0},{"$f":"-Construction!CV45","v":0},{"$f":"-Construction!CW45","v":0},{"$f":"-Construction!CX45","v":0},{"$f":"-Construction!CY45","v":0},{"$f":"-Construction!CZ45","v":0},{"$f":"-Construction!DA45","v":0},{"$f":"-Construction!DB45","v":0},{"$f":"-Construction!DC45","v":0},{"$f":"-Construction!DD45","v":0},{"$f":"-Construction!DE45","v":0},{"$f":"-Construction!DF45","v":0},{"$f":"-Construction!DG45","v":0},{"$f":"-Construction!DH45","v":0},{"$f":"-Construction!DI45","v":0},{"$f":"-Construction!DJ45","v":0},{"$f":"-Construction!DK45","v":0},{"$f":"-Construction!DL45","v":0},{"$f":"-Construction!DM45","v":0},{"$f":"-Construction!DN45","v":0},{"$f":"-Construction!DO45","v":0},{"$f":"-Construction!DP45","v":0},{"$f":"-Construction!DQ45","v":0},{"$f":"-Construction!DR45","v":0},{"$f":"-Construction!DS45","v":0},{"$f":"-Construction!DT45","v":0},{"$f":"-Construction!DU45","v":0},{"$f":"-Construction!DV45","v":0},{"$f":"-Construction!DW45","v":0},{"$f":"-Construction!DX45","v":0},{"$f":"-Construction!DY45","v":0},{"$f":"-Construction!DZ45","v":0},{"$f":"-Construction!EA45","v":0},{"$f":"-Construction!EB45","v":0},{"$f":"-Construction!EC45","v":0},{"$f":"-Construction!ED45","v":0},{"$f":"-Construction!EE45","v":0},{"$f":"-Construction!EF45","v":0},{"$f":"-Construction!EG45","v":0},{"$f":"-Construction!EH45","v":0},{"$f":"-Construction!EI45","v":0},{"$f":"-Construction!EJ45","v":0},{"$f":"-Construction!EK45","v":0},{"$f":"-Construction!EL45","v":0},{"$f":"-Construction!EM45","v":0},{"$f":"-Construction!EN45","v":0},{"$f":"-Construction!EO45","v":0},{"$f":"-Construction!EP45","v":0},{"$f":"-Construction!EQ45","v":0},{"$f":"-Construction!ER45","v":0},{"$f":"-Construction!ES45","v":0},{"$f":"-Construction!ET45","v":0},{"$f":"-Construction!EU45","v":0},{"$f":"-Construction!EV45","v":0},{"$f":"-Construction!EW45","v":0},{"$f":"-Construction!EX45","v":0},{"$f":"-Construction!EY45","v":0},{"$f":"-Construction!EZ45","v":0},{"$f":"-Construction!FA45","v":0},{"$f":"-Construction!FB45","v":0},{"$f":"-Construction!FC45","v":0},{"$f":"-Construction!FD45","v":0},{"$f":"-Construction!FE45","v":0},{"$f":"-Construction!FF45","v":0},{"$f":"-Construction!FG45","v":0},{"$f":"-Construction!FH45","v":0},{"$f":"-Construction!FI45","v":0},{"$f":"-Construction!FJ45","v":0},{"$f":"-Construction!FK45","v":0},{"$f":"-Construction!FL45","v":0},{"$f":"-Construction!FM45","v":0},{"$f":"-Construction!FN45","v":0},{"$f":"-Construction!FO45","v":0},{"$f":"-Construction!FP45","v":0},{"$f":"-Construction!FQ45","v":0},{"$f":"-Construction!FR45","v":0},{"$f":"-Construction!FS45","v":0}]
[null,null,"Additional equity",null,null,null,null,53341.922928968634,{"$f":"-Construction!I48","v":0},{"$f":"-Construction!J48","v":0},{"$f":"-Construction!K48","v":0},{"$f":"-Construction!L48","v":0},{"$f":"-Construction!M48","v":0},{"$f":"-Construction!N48","v":0},{"$f":"-Construction!O48","v":0},{"$f":"-Construction!P48","v":53341.922928968634},{"$f":"-Construction!Q48","v":0},{"$f":"-Construction!R48","v":0},{"$f":"-Construction!S48","v":0},{"$f":"-Construction!T48","v":0},{"$f":"-Construction!U48","v":0},{"$f":"-Construction!V48","v":0},{"$f":"-Construction!W48","v":0},{"$f":"-Construction!X48","v":0},{"$f":"-Construction!Y48","v":0},{"$f":"-Construction!Z48","v":0},{"$f":"-Construction!AA48","v":0},{"$f":"-Construction!AB48","v":0},{"$f":"-Construction!AC48","v":0},{"$f":"-Construction!AD48","v":0},{"$f":"-Construction!AE48","v":0},{"$f":"-Construction!AF48","v":0},{"$f":"-Construction!AG48","v":0},{"$f":"-Construction!AH48","v":0},{"$f":"-Construction!AI48","v":0},{"$f":"-Construction!AJ48","v":0},{"$f":"-Construction!AK48","v":0},{"$f":"-Construction!AL48","v":0},{"$f":"-Construction!AM48","v":0},{"$f":"-Construction!AN48","v":0},{"$f":"-Construction!AO48","v":0},{"$f":"-Construction!AP48","v":0},{"$f":"-Construction!AQ48","v":0},{"$f":"-Construction!AR48","v":0},{"$f":"-Construction!AS48","v":0},{"$f":"-Construction!AT48","v":0},{"$f":"-Construction!AU48","v":0},{"$f":"-Construction!AV48","v":0},{"$f":"-Construction!AW48","v":0},{"$f":"-Construction!AX48","v":0},{"$f":"-Construction!AY48","v":0},{"$f":"-Construction!AZ48","v":0},{"$f":"-Construction!BA48","v":0},{"$f":"-Construction!BB48","v":0},{"$f":"-Construction!BC48","v":0},{"$f":"-Construction!BD48","v":0},{"$f":"-Construction!BE48","v":0},{"$f":"-Construction!BF48","v":0},{"$f":"-Construction!BG48","v":0},{"$f":"-Construction!BH48","v":0},{"$f":"-Construction!BI48","v":0},{"$f":"-Construction!BJ48","v":0},{"$f":"-Construction!BK48","v":0},{"$f":"-Construction!BL48","v":0},{"$f":"-Construction!BM48","v":0},{"$f":"-Construction!BN48","v":0},{"$f":"-Construction!BO48","v":0},{"$f":"-Construction!BP48","v":0},{"$f":"-Construction!BQ48","v":0},{"$f":"-Construction!BR48","v":0},{"$f":"-Construction!BS48","v":0},{"$f":"-Construction!BT48","v":0},{"$f":"-Construction!BU48","v":0},{"$f":"-Construction!BV48","v":0},{"$f":"-Construction!BW48","v":0},{"$f":"-Construction!BX48","v":0},{"$f":"-Construction!BY48","v":0},{"$f":"-Construction!BZ48","v":0},{"$f":"-Construction!CA48","v":0},{"$f":"-Construction!CB48","v":0},{"$f":"-Construction!CC48","v":0},{"$f":"-Construction!CD48","v":0},{"$f":"-Construction!CE48","v":0},{"$f":"-Construction!CF48","v":0},{"$f":"-Construction!CG48","v":0},{"$f":"-Construction!CH48","v":0},{"$f":"-Construction!CI48","v":0},{"$f":"-Construction!CJ48","v":0},{"$f":"-Construction!CK48","v":0},{"$f":"-Construction!CL48","v":0},{"$f":"-Construction!CM48","v":0},{"$f":"-Construction!CN48","v":0},{"$f":"-Construction!CO48","v":0},{"$f":"-Construction!CP48","v":0},{"$f":"-Construction!CQ48","v":0},{"$f":"-Construction!CR48","v":0},{"$f":"-Construction!CS48","v":0},{"$f":"-Construction!CT48","v":0},{"$f":"-Construction!CU48","v":0},{"$f":"-Construction!CV48","v":0},{"$f":"-Construction!CW48","v":0},{"$f":"-Construction!CX48","v":0},{"$f":"-Construction!CY48","v":0},{"$f":"-Construction!CZ48","v":0},{"$f":"-Construction!DA48","v":0},{"$f":"-Construction!DB48","v":0},{"$f":"-Construction!DC48","v":0},{"$f":"-Construction!DD48","v":0},{"$f":"-Construction!DE48","v":0},{"$f":"-Construction!DF48","v":0},{"$f":"-Construction!DG48","v":0},{"$f":"-Construction!DH48","v":0},{"$f":"-Construction!DI48","v":0},{"$f":"-Construction!DJ48","v":0},{"$f":"-Construction!DK48","v":0},{"$f":"-Construction!DL48","v":0},{"$f":"-Construction!DM48","v":0},{"$f":"-Construction!DN48","v":0},{"$f":"-Construction!DO48","v":0},{"$f":"-Construction!DP48","v":0},{"$f":"-Construction!DQ48","v":0},{"$f":"-Construction!DR48","v":0},{"$f":"-Construction!DS48","v":0},{"$f":"-Construction!DT48","v":0},{"$f":"-Construction!DU48","v":0},{"$f":"-Construction!DV48","v":0},{"$f":"-Construction!DW48","v":0},{"$f":"-Construction!DX48","v":0},{"$f":"-Construction!DY48","v":0},{"$f":"-Construction!DZ48","v":0},{"$f":"-Construction!EA48","v":0},{"$f":"-Construction!EB48","v":0},{"$f":"-Construction!EC48","v":0},{"$f":"-Construction!ED48","v":0},{"$f":"-Construction!EE48","v":0},{"$f":"-Construction!EF48","v":0},{"$f":"-Construction!EG48","v":0},{"$f":"-Construction!EH48","v":0},{"$f":"-Construction!EI48","v":0},{"$f":"-Construction!EJ48","v":0},{"$f":"-Construction!EK48","v":0},{"$f":"-Construction!EL48","v":0},{"$f":"-Construction!EM48","v":0},{"$f":"-Construction!EN48","v":0},{"$f":"-Construction!EO48","v":0},{"$f":"-Construction!EP48","v":0},{"$f":"-Construction!EQ48","v":0},{"$f":"-Construction!ER48","v":0},{"$f":"-Construction!ES48","v":0},{"$f":"-Construction!ET48","v":0},{"$f":"-Construction!EU48","v":0},{"$f":"-Construction!EV48","v":0},{"$f":"-Construction!EW48","v":0},{"$f":"-Construction!EX48","v":0},{"$f":"-Construction!EY48","v":0},{"$f":"-Construction!EZ48","v":0},{"$f":"-Construction!FA48","v":0},{"$f":"-Construction!FB48","v":0},{"$f":"-Construction!FC48","v":0},{"$f":"-Construction!FD48","v":0},{"$f":"-Construction!FE48","v":0},{"$f":"-Construction!FF48","v":0},{"$f":"-Construction!FG48","v":0},{"$f":"-Construction!FH48","v":0},{"$f":"-Construction!FI48","v":0},{"$f":"-Construction!FJ48","v":0},{"$f":"-Construction!FK48","v":0},{"$f":"-Construction!FL48","v":0},{"$f":"-Construction!FM48","v":0},{"$f":"-Construction!FN48","v":0},{"$f":"-Construction!FO48","v":0},{"$f":"-Construction!FP48","v":0},{"$f":"-Construction!FQ48","v":0},{"$f":"-Construction!FR48","v":0},{"$f":"-Construction!FS48","v":0}]
[null,null,"Total",null,null,null,null,317049.42292896862,{"$f":"SUM(I48:I50)","v":3675},{"$f":"SUM(J48:J50)","v":3675},3675,3675,66499.650000000009,85804.242796124992,60132.255588524684,89913.274544318949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV48:BV50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH48:EH50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"H45+H51=0","v":true}]
[]
[null,null,"Cashflow after funding",null,null,null,null,{"$f":"SUM(I54:FS54)","v":322021.94389252481},{"$f":"I38+I45+I51","v":0},{"$f":"J38+J45+J51","v":0},0,0,0,0,0,0,4088.4033867587364,7137.1898268952036,6379.9877723376139,3622.1998906499985,3611.0384945112191,3610.1403115459016,3609.2375924515832,3608.3303142296222,3597.2159597462187,3596.2994938038451,3595.3783990325965,3594.4526519616143,3583.3845793171936,3582.4494567552792,3581.5096107611853,3580.5650173820868,3547.0687350527214,3546.1145745563581,3545.1555940817766,3544.1917691842323,3532.7611024852963,3531.787514908714,3530.8090088250206,3529.8255592873898,3518.429737086014,3517.436325290852,3516.4378944358732,3515.4344190618008,3504.0724753467416,3503.0588340369513,3502.0400710490217,3501.0161604006366,3489.6871194316632,3488.6528349849841,3487.6133241335483,3486.5685603611932,3475.2714364098147,3474.2160867057419,3473.1554037184355,3472.0893603868567,3327.2489749579681,3326.1721292021425,3325.0898410882774,3324.0020829991954,3313.562459722436,3312.4636782673806,3311.3593431377549,3310.2494261487482,3299.8339486244449,3298.712782786572,3297.5859496695343,3296.4534205091504,3286.0610887004086,3284.9170805732192,3283.7672892269002,3282.611685305922,3272.2414876452076,{"$f":"BV38+BV45+BV51","v":3271.0741699086016},3269.9009506292423,3268.7217998480232,662.12662003882087,660.93551576443781,659.73838919072455,658.53520974251398,647.56100771702756,646.34563016953575,645.12410708286234,643.89640725303639,632.94107222702803,631.70092466127483,630.45450578184489,629.20178374295506,618.26425503120413,616.99883048514141,615.72700626382425,614.44874986637751,603.52795374618972,602.23673482948664,600.93898523533687,599.63467179421775,-877.5799479702805,1906.7349293995699,1905.4107237029211,1904.0798197793627,1851.0391297974224,1849.6947271718582,1848.3435237228944,1846.985484901908,1695.2146151137231,1693.8428011963329,1692.4640471990488,1691.0783178622114,1679.2675884081177,1677.8678018920823,1676.4609331735276,1675.0469462670369,1775.816154361496,1774.3878223868351,1772.9522631615516,1771.5094399594414,1697.8946237296041,1696.4371616439375,1694.9723242734813,1693.500074135902,1554.1404683883366,1552.6532795026565,1551.1585642501075,1549.6562843765639,1579.1470310366717,1577.6295063760203,1576.10430115537,1574.5713763328126,1592.1423765466805,1590.5938945956268,1589.0375747159367,1587.4733770615965,1570.899093708945,1569.3190201517514,1567.7309480559747,1566.134836754833,1549.6179536500172,{"$f":"EH38+EH45+EH51","v":1548.0056411053824},1546.3851661037356,1544.7564871405134,1528.2958132706895,1526.650601020958,1524.9970590187245,1523.3351449042786,1506.9294788962784,1505.2506926109927,1503.5634058306471,1501.8675753226544,1485.5157051432466,1483.8026565969317,1482.0809332944598,1480.3504911122677,1464.05119376266,1462.3031805467124,1460.5463147220089,1458.7805512555324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Federal tax %",null,"Switch"]
[null,null,"Tax paid",{"$f":"'Inputs - Tax'!E44","v":0.21},null,"Off",null,0,{"$f":"IF($F$56=\"Off\",0,-$D$56*I54)","v":0},{"$f":"IF($F$56=\"Off\",0,-$D$56*J54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$56=\"Off\",0,-$D$56*BV54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$56=\"Off\",0,-$D$56*EH54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"CFADS",null,null,null,null,322021.94389252481,{"$f":"I54+I56","v":0},{"$f":"J54+J56","v":0},0,0,0,0,0,0,4088.4033867587364,7137.1898268952036,6379.9877723376139,3622.1998906499985,3611.0384945112191,3610.1403115459016,3609.2375924515832,3608.3303142296222,3597.2159597462187,3596.2994938038451,3595.3783990325965,3594.4526519616143,3583.3845793171936,3582.4494567552792,3581.5096107611853,3580.5650173820868,3547.0687350527214,3546.1145745563581,3545.1555940817766,3544.1917691842323,3532.7611024852963,3531.787514908714,3530.8090088250206,3529.8255592873898,3518.429737086014,3517.436325290852,3516.4378944358732,3515.4344190618008,3504.0724753467416,3503.0588340369513,3502.0400710490217,3501.0161604006366,3489.6871194316632,3488.6528349849841,3487.6133241335483,3486.5685603611932,3475.2714364098147,3474.2160867057419,3473.1554037184355,3472.0893603868567,3327.2489749579681,3326.1721292021425,3325.0898410882774,3324.0020829991954,3313.562459722436,3312.4636782673806,3311.3593431377549,3310.2494261487482,3299.8339486244449,3298.712782786572,3297.5859496695343,3296.4534205091504,3286.0610887004086,3284.9170805732192,3283.7672892269002,3282.611685305922,3272.2414876452076,{"$f":"BV54+BV56","v":3271.0741699086016},3269.9009506292423,3268.7217998480232,662.12662003882087,660.93551576443781,659.73838919072455,658.53520974251398,647.56100771702756,646.34563016953575,645.12410708286234,643.89640725303639,632.94107222702803,631.70092466127483,630.45450578184489,629.20178374295506,618.26425503120413,616.99883048514141,615.72700626382425,614.44874986637751,603.52795374618972,602.23673482948664,600.93898523533687,599.63467179421775,-877.5799479702805,1906.7349293995699,1905.4107237029211,1904.0798197793627,1851.0391297974224,1849.6947271718582,1848.3435237228944,1846.985484901908,1695.2146151137231,1693.8428011963329,1692.4640471990488,1691.0783178622114,1679.2675884081177,1677.8678018920823,1676.4609331735276,1675.0469462670369,1775.816154361496,1774.3878223868351,1772.9522631615516,1771.5094399594414,1697.8946237296041,1696.4371616439375,1694.9723242734813,1693.500074135902,1554.1404683883366,1552.6532795026565,1551.1585642501075,1549.6562843765639,1579.1470310366717,1577.6295063760203,1576.10430115537,1574.5713763328126,1592.1423765466805,1590.5938945956268,1589.0375747159367,1587.4733770615965,1570.899093708945,1569.3190201517514,1567.7309480559747,1566.134836754833,1549.6179536500172,{"$f":"EH54+EH56","v":1548.0056411053824},1546.3851661037356,1544.7564871405134,1528.2958132706895,1526.650601020958,1524.9970590187245,1523.3351449042786,1506.9294788962784,1505.2506926109927,1503.5634058306471,1501.8675753226544,1485.5157051432466,1483.8026565969317,1482.0809332944598,1480.3504911122677,1464.05119376266,1462.3031805467124,1460.5463147220089,1458.7805512555324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Term Loan "]
[null,null,"Interest",null,null,null,null,{"$f":"SUM(I61:FS61)","v":-31951.95222560281},{"$f":"-Debt!I51","v":0},{"$f":"-Debt!J51","v":0},{"$f":"-Debt!K51","v":0},{"$f":"-Debt!L51","v":0},{"$f":"-Debt!M51","v":0},{"$f":"-Debt!N51","v":0},{"$f":"-Debt!O51","v":0},{"$f":"-Debt!P51","v":0},{"$f":"-Debt!Q51","v":-2709.8241187499998},{"$f":"-Debt!R51","v":-2709.8241187499998},{"$f":"-Debt!S51","v":-2709.8241187499998},{"$f":"-Debt!T51","v":-2572.7270065611538},{"$f":"-Debt!U51","v":-2434.1379350489128},{"$f":"-Debt!V51","v":-2294.0406679659404},{"$f":"-Debt!W51","v":-2152.4187923739373},{"$f":"-Debt!X51","v":-2009.2557167208049},{"$f":"-Debt!Y51","v":-1864.5346688968771},{"$f":"-Debt!Z51","v":-1718.2386942700057},{"$f":"-Debt!AA51","v":-1570.3506536992572},{"$f":"-Debt!AB51","v":-1420.8532215269979},{"$f":"-Debt!AC51","v":-1269.7288835491245},{"$f":"-Debt!AD51","v":-1116.9599349632069},{"$f":"-Debt!AE51","v":-962.52847829430334},{"$f":"-Debt!AF51","v":-806.41642129820139},{"$f":"-Debt!AG51","v":-648.60547484183962},{"$f":"-Debt!AH51","v":-489.07715076066677},{"$f":"-Debt!AI51","v":-327.81275969268131},{"$f":"-Debt!AJ51","v":-164.79340888889948},{"$f":"-Debt!AK51","v":0},{"$f":"-Debt!AL51","v":0},{"$f":"-Debt!AM51","v":0},{"$f":"-Debt!AN51","v":0},{"$f":"-Debt!AO51","v":0},{"$f":"-Debt!AP51","v":0},{"$f":"-Debt!AQ51","v":0},{"$f":"-Debt!AR51","v":0},{"$f":"-Debt!AS51","v":0},{"$f":"-Debt!AT51","v":0},{"$f":"-Debt!AU51","v":0},{"$f":"-Debt!AV51","v":0},{"$f":"-Debt!AW51","v":0},{"$f":"-Debt!AX51","v":0},{"$f":"-Debt!AY51","v":0},{"$f":"-Debt!AZ51","v":0},{"$f":"-Debt!BA51","v":0},{"$f":"-Debt!BB51","v":0},{"$f":"-Debt!BC51","v":0},{"$f":"-Debt!BD51","v":0},{"$f":"-Debt!BE51","v":0},{"$f":"-Debt!BF51","v":0},{"$f":"-Debt!BG51","v":0},{"$f":"-Debt!BH51","v":0},{"$f":"-Debt!BI51","v":0},{"$f":"-Debt!BJ51","v":0},{"$f":"-Debt!BK51","v":0},{"$f":"-Debt!BL51","v":0},{"$f":"-Debt!BM51","v":0},{"$f":"-Debt!BN51","v":0},{"$f":"-Debt!BO51","v":0},{"$f":"-Debt!BP51","v":0},{"$f":"-Debt!BQ51","v":0},{"$f":"-Debt!BR51","v":0},{"$f":"-Debt!BS51","v":0},{"$f":"-Debt!BT51","v":0},{"$f":"-Debt!BU51","v":0},{"$f":"-Debt!BV51","v":0},{"$f":"-Debt!BW51","v":0},{"$f":"-Debt!BX51","v":0},{"$f":"-Debt!BY51","v":0},{"$f":"-Debt!BZ51","v":0},{"$f":"-Debt!CA51","v":0},{"$f":"-Debt!CB51","v":0},{"$f":"-Debt!CC51","v":0},{"$f":"-Debt!CD51","v":0},{"$f":"-Debt!CE51","v":0},{"$f":"-Debt!CF51","v":0},{"$f":"-Debt!CG51","v":0},{"$f":"-Debt!CH51","v":0},{"$f":"-Debt!CI51","v":0},{"$f":"-Debt!CJ51","v":0},{"$f":"-Debt!CK51","v":0},{"$f":"-Debt!CL51","v":0},{"$f":"-Debt!CM51","v":0},{"$f":"-Debt!CN51","v":0},{"$f":"-Debt!CO51","v":0},{"$f":"-Debt!CP51","v":0},{"$f":"-Debt!CQ51","v":0},{"$f":"-Debt!CR51","v":0},{"$f":"-Debt!CS51","v":0},{"$f":"-Debt!CT51","v":0},{"$f":"-Debt!CU51","v":0},{"$f":"-Debt!CV51","v":0},{"$f":"-Debt!CW51","v":0},{"$f":"-Debt!CX51","v":0},{"$f":"-Debt!CY51","v":0},{"$f":"-Debt!CZ51","v":0},{"$f":"-Debt!DA51","v":0},{"$f":"-Debt!DB51","v":0},{"$f":"-Debt!DC51","v":0},{"$f":"-Debt!DD51","v":0},{"$f":"-Debt!DE51","v":0},{"$f":"-Debt!DF51","v":0},{"$f":"-Debt!DG51","v":0},{"$f":"-Debt!DH51","v":0},{"$f":"-Debt!DI51","v":0},{"$f":"-Debt!DJ51","v":0},{"$f":"-Debt!DK51","v":0},{"$f":"-Debt!DL51","v":0},{"$f":"-Debt!DM51","v":0},{"$f":"-Debt!DN51","v":0},{"$f":"-Debt!DO51","v":0},{"$f":"-Debt!DP51","v":0},{"$f":"-Debt!DQ51","v":0},{"$f":"-Debt!DR51","v":0},{"$f":"-Debt!DS51","v":0},{"$f":"-Debt!DT51","v":0},{"$f":"-Debt!DU51","v":0},{"$f":"-Debt!DV51","v":0},{"$f":"-Debt!DW51","v":0},{"$f":"-Debt!DX51","v":0},{"$f":"-Debt!DY51","v":0},{"$f":"-Debt!DZ51","v":0},{"$f":"-Debt!EA51","v":0},{"$f":"-Debt!EB51","v":0},{"$f":"-Debt!EC51","v":0},{"$f":"-Debt!ED51","v":0},{"$f":"-Debt!EE51","v":0},{"$f":"-Debt!EF51","v":0},{"$f":"-Debt!EG51","v":0},{"$f":"-Debt!EH51","v":0},{"$f":"-Debt!EI51","v":0},{"$f":"-Debt!EJ51","v":0},{"$f":"-Debt!EK51","v":0},{"$f":"-Debt!EL51","v":0},{"$f":"-Debt!EM51","v":0},{"$f":"-Debt!EN51","v":0},{"$f":"-Debt!EO51","v":0},{"$f":"-Debt!EP51","v":0},{"$f":"-Debt!EQ51","v":0},{"$f":"-Debt!ER51","v":0},{"$f":"-Debt!ES51","v":0},{"$f":"-Debt!ET51","v":0},{"$f":"-Debt!EU51","v":0},{"$f":"-Debt!EV51","v":0},{"$f":"-Debt!EW51","v":0},{"$f":"-Debt!EX51","v":0},{"$f":"-Debt!EY51","v":0},{"$f":"-Debt!EZ51","v":0},{"$f":"-Debt!FA51","v":0},{"$f":"-Debt!FB51","v":0},{"$f":"-Debt!FC51","v":0},{"$f":"-Debt!FD51","v":0},{"$f":"-Debt!FE51","v":0},{"$f":"-Debt!FF51","v":0},{"$f":"-Debt!FG51","v":0},{"$f":"-Debt!FH51","v":0},{"$f":"-Debt!FI51","v":0},{"$f":"-Debt!FJ51","v":0},{"$f":"-Debt!FK51","v":0},{"$f":"-Debt!FL51","v":0},{"$f":"-Debt!FM51","v":0},{"$f":"-Debt!FN51","v":0},{"$f":"-Debt!FO51","v":0},{"$f":"-Debt!FP51","v":0},{"$f":"-Debt!FQ51","v":0},{"$f":"-Debt!FR51","v":0},{"$f":"-Debt!FS51","v":0}]
[null,null,"Principal",null,null,null,null,-249007.5,{"$f":"-Debt!I52","v":0},{"$f":"-Debt!J52","v":0},{"$f":"-Debt!K52","v":0},{"$f":"-Debt!L52","v":0},{"$f":"-Debt!M52","v":0},{"$f":"-Debt!N52","v":0},{"$f":"-Debt!O52","v":0},{"$f":"-Debt!P52","v":0},{"$f":"-Debt!Q52","v":0},{"$f":"-Debt!R52","v":0},{"$f":"-Debt!S52","v":-12597.942769478155},{"$f":"-Debt!T52","v":-12735.039881666986},{"$f":"-Debt!U52","v":-12873.628953179212},{"$f":"-Debt!V52","v":-13013.726220262162},{"$f":"-Debt!W52","v":-13155.348095854142},{"$f":"-Debt!X52","v":-13298.511171507263},{"$f":"-Debt!Y52","v":-13443.232219331181},{"$f":"-Debt!Z52","v":-13589.528193958033},{"$f":"-Debt!AA52","v":-13737.416234528755},{"$f":"-Debt!AB52","v":-13886.913666700992},{"$f":"-Debt!AC52","v":-14038.038004678852},{"$f":"-Debt!AD52","v":-14190.806953264728},{"$f":"-Debt!AE52","v":-14345.238409933558},{"$f":"-Debt!AF52","v":-14501.350466929638},{"$f":"-Debt!AG52","v":-14659.161413385968},{"$f":"-Debt!AH52","v":-14818.689737467077},{"$f":"-Debt!AI52","v":-14979.954128534973},{"$f":"-Debt!AJ52","v":-15142.97347933834},{"$f":"-Debt!AK52","v":0},{"$f":"-Debt!AL52","v":0},{"$f":"-Debt!AM52","v":0},{"$f":"-Debt!AN52","v":0},{"$f":"-Debt!AO52","v":0},{"$f":"-Debt!AP52","v":0},{"$f":"-Debt!AQ52","v":0},{"$f":"-Debt!AR52","v":0},{"$f":"-Debt!AS52","v":0},{"$f":"-Debt!AT52","v":0},{"$f":"-Debt!AU52","v":0},{"$f":"-Debt!AV52","v":0},{"$f":"-Debt!AW52","v":0},{"$f":"-Debt!AX52","v":0},{"$f":"-Debt!AY52","v":0},{"$f":"-Debt!AZ52","v":0},{"$f":"-Debt!BA52","v":0},{"$f":"-Debt!BB52","v":0},{"$f":"-Debt!BC52","v":0},{"$f":"-Debt!BD52","v":0},{"$f":"-Debt!BE52","v":0},{"$f":"-Debt!BF52","v":0},{"$f":"-Debt!BG52","v":0},{"$f":"-Debt!BH52","v":0},{"$f":"-Debt!BI52","v":0},{"$f":"-Debt!BJ52","v":0},{"$f":"-Debt!BK52","v":0},{"$f":"-Debt!BL52","v":0},{"$f":"-Debt!BM52","v":0},{"$f":"-Debt!BN52","v":0},{"$f":"-Debt!BO52","v":0},{"$f":"-Debt!BP52","v":0},{"$f":"-Debt!BQ52","v":0},{"$f":"-Debt!BR52","v":0},{"$f":"-Debt!BS52","v":0},{"$f":"-Debt!BT52","v":0},{"$f":"-Debt!BU52","v":0},{"$f":"-Debt!BV52","v":0},{"$f":"-Debt!BW52","v":0},{"$f":"-Debt!BX52","v":0},{"$f":"-Debt!BY52","v":0},{"$f":"-Debt!BZ52","v":0},{"$f":"-Debt!CA52","v":0},{"$f":"-Debt!CB52","v":0},{"$f":"-Debt!CC52","v":0},{"$f":"-Debt!CD52","v":0},{"$f":"-Debt!CE52","v":0},{"$f":"-Debt!CF52","v":0},{"$f":"-Debt!CG52","v":0},{"$f":"-Debt!CH52","v":0},{"$f":"-Debt!CI52","v":0},{"$f":"-Debt!CJ52","v":0},{"$f":"-Debt!CK52","v":0},{"$f":"-Debt!CL52","v":0},{"$f":"-Debt!CM52","v":0},{"$f":"-Debt!CN52","v":0},{"$f":"-Debt!CO52","v":0},{"$f":"-Debt!CP52","v":0},{"$f":"-Debt!CQ52","v":0},{"$f":"-Debt!CR52","v":0},{"$f":"-Debt!CS52","v":0},{"$f":"-Debt!CT52","v":0},{"$f":"-Debt!CU52","v":0},{"$f":"-Debt!CV52","v":0},{"$f":"-Debt!CW52","v":0},{"$f":"-Debt!CX52","v":0},{"$f":"-Debt!CY52","v":0},{"$f":"-Debt!CZ52","v":0},{"$f":"-Debt!DA52","v":0},{"$f":"-Debt!DB52","v":0},{"$f":"-Debt!DC52","v":0},{"$f":"-Debt!DD52","v":0},{"$f":"-Debt!DE52","v":0},{"$f":"-Debt!DF52","v":0},{"$f":"-Debt!DG52","v":0},{"$f":"-Debt!DH52","v":0},{"$f":"-Debt!DI52","v":0},{"$f":"-Debt!DJ52","v":0},{"$f":"-Debt!DK52","v":0},{"$f":"-Debt!DL52","v":0},{"$f":"-Debt!DM52","v":0},{"$f":"-Debt!DN52","v":0},{"$f":"-Debt!DO52","v":0},{"$f":"-Debt!DP52","v":0},{"$f":"-Debt!DQ52","v":0},{"$f":"-Debt!DR52","v":0},{"$f":"-Debt!DS52","v":0},{"$f":"-Debt!DT52","v":0},{"$f":"-Debt!DU52","v":0},{"$f":"-Debt!DV52","v":0},{"$f":"-Debt!DW52","v":0},{"$f":"-Debt!DX52","v":0},{"$f":"-Debt!DY52","v":0},{"$f":"-Debt!DZ52","v":0},{"$f":"-Debt!EA52","v":0},{"$f":"-Debt!EB52","v":0},{"$f":"-Debt!EC52","v":0},{"$f":"-Debt!ED52","v":0},{"$f":"-Debt!EE52","v":0},{"$f":"-Debt!EF52","v":0},{"$f":"-Debt!EG52","v":0},{"$f":"-Debt!EH52","v":0},{"$f":"-Debt!EI52","v":0},{"$f":"-Debt!EJ52","v":0},{"$f":"-Debt!EK52","v":0},{"$f":"-Debt!EL52","v":0},{"$f":"-Debt!EM52","v":0},{"$f":"-Debt!EN52","v":0},{"$f":"-Debt!EO52","v":0},{"$f":"-Debt!EP52","v":0},{"$f":"-Debt!EQ52","v":0},{"$f":"-Debt!ER52","v":0},{"$f":"-Debt!ES52","v":0},{"$f":"-Debt!ET52","v":0},{"$f":"-Debt!EU52","v":0},{"$f":"-Debt!EV52","v":0},{"$f":"-Debt!EW52","v":0},{"$f":"-Debt!EX52","v":0},{"$f":"-Debt!EY52","v":0},{"$f":"-Debt!EZ52","v":0},{"$f":"-Debt!FA52","v":0},{"$f":"-Debt!FB52","v":0},{"$f":"-Debt!FC52","v":0},{"$f":"-Debt!FD52","v":0},{"$f":"-Debt!FE52","v":0},{"$f":"-Debt!FF52","v":0},{"$f":"-Debt!FG52","v":0},{"$f":"-Debt!FH52","v":0},{"$f":"-Debt!FI52","v":0},{"$f":"-Debt!FJ52","v":0},{"$f":"-Debt!FK52","v":0},{"$f":"-Debt!FL52","v":0},{"$f":"-Debt!FM52","v":0},{"$f":"-Debt!FN52","v":0},{"$f":"-Debt!FO52","v":0},{"$f":"-Debt!FP52","v":0},{"$f":"-Debt!FQ52","v":0},{"$f":"-Debt!FR52","v":0},{"$f":"-Debt!FS52","v":0}]
[null,null,"Total",null,null,null,null,-280959.45222560287,{"$f":"SUM(I61:I62)","v":0},{"$f":"SUM(J61:J62)","v":0},0,0,0,0,0,0,-2709.8241187499998,-2709.8241187499998,-15307.766888228154,-15307.76688822814,-15307.766888228125,-15307.766888228103,-15307.76688822808,-15307.766888228069,-15307.766888228058,-15307.766888228038,-15307.766888228012,-15307.76688822799,-15307.766888227976,-15307.766888227934,-15307.766888227861,-15307.766888227839,-15307.766888227807,-15307.766888227743,-15307.766888227654,-15307.766888227239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV61:BV62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH61: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]
[]
[null,null,"Cashflow available for equity",null,null,null," ",41062.491666922295,{"$f":"I58+I63","v":0},{"$f":"J58+J63","v":0},0,0,0,0,0,0,1378.5792680087366,4427.3657081452038,-8927.7791158905402,-11685.566997578142,-11696.728393716905,-11697.626576682202,-11698.529295776496,-11699.436573998446,-11710.55092848184,-11711.467394424193,-11712.388489195415,-11713.314236266377,-11724.382308910783,-11725.317431472655,-11726.257277466677,-11727.201870845753,-11760.698153175086,-11761.652313671384,-11762.611294145878,-11763.575119043007,3532.7611024852963,3531.787514908714,3530.8090088250206,3529.8255592873898,3518.429737086014,3517.436325290852,3516.4378944358732,3515.4344190618008,3504.0724753467416,3503.0588340369513,3502.0400710490217,3501.0161604006366,3489.6871194316632,3488.6528349849841,3487.6133241335483,3486.5685603611932,3475.2714364098147,3474.2160867057419,3473.1554037184355,3472.0893603868567,3327.2489749579681,3326.1721292021425,3325.0898410882774,3324.0020829991954,3313.562459722436,3312.4636782673806,3311.3593431377549,3310.2494261487482,3299.8339486244449,3298.712782786572,3297.5859496695343,3296.4534205091504,3286.0610887004086,3284.9170805732192,3283.7672892269002,3282.611685305922,3272.2414876452076,{"$f":"BV58+BV63","v":3271.0741699086016},3269.9009506292423,3268.7217998480232,662.12662003882087,660.93551576443781,659.73838919072455,658.53520974251398,647.56100771702756,646.34563016953575,645.12410708286234,643.89640725303639,632.94107222702803,631.70092466127483,630.45450578184489,629.20178374295506,618.26425503120413,616.99883048514141,615.72700626382425,614.44874986637751,603.52795374618972,602.23673482948664,600.93898523533687,599.63467179421775,-877.5799479702805,1906.7349293995699,1905.4107237029211,1904.0798197793627,1851.0391297974224,1849.6947271718582,1848.3435237228944,1846.985484901908,1695.2146151137231,1693.8428011963329,1692.4640471990488,1691.0783178622114,1679.2675884081177,1677.8678018920823,1676.4609331735276,1675.0469462670369,1775.816154361496,1774.3878223868351,1772.9522631615516,1771.5094399594414,1697.8946237296041,1696.4371616439375,1694.9723242734813,1693.500074135902,1554.1404683883366,1552.6532795026565,1551.1585642501075,1549.6562843765639,1579.1470310366717,1577.6295063760203,1576.10430115537,1574.5713763328126,1592.1423765466805,1590.5938945956268,1589.0375747159367,1587.4733770615965,1570.899093708945,1569.3190201517514,1567.7309480559747,1566.134836754833,1549.6179536500172,{"$f":"EH58+EH63","v":1548.0056411053824},1546.3851661037356,1544.7564871405134,1528.2958132706895,1526.650601020958,1524.9970590187245,1523.3351449042786,1506.9294788962784,1505.2506926109927,1503.5634058306471,1501.8675753226544,1485.5157051432466,1483.8026565969317,1482.0809332944598,1480.3504911122677,1464.05119376266,1462.3031805467124,1460.5463147220089,1458.7805512555324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distributions"]
[]
[null,null,"Net cashflow"]
[]
[null,null,"Cash balance b/f"]
[null,null,"Cash balance c/f"]

{"sheet":"Debt","index":18,"n_rows":82,"n_cols":175,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
["DEBT"]
[null,null,"Start of Period",null,null,null,null,null,{"$f":"Timing!K2","v":"2020-01-01"},{"$f":"Timing!L2","v":"2020-04-01"},{"$f":"Timing!M2","v":"2020-07-01"},{"$f":"Timing!N2","v":"2020-10-01"},{"$f":"Timing!O2","v":"2021-01-01"},{"$f":"Timing!P2","v":"2021-04-01"},{"$f":"Timing!Q2","v":"2021-07-01"},{"$f":"Timing!R2","v":"2021-10-01"},{"$f":"Timing!S2","v":"2022-01-01"},{"$f":"Timing!T2","v":"2022-04-01"},{"$f":"Timing!U2","v":"2022-07-01"},{"$f":"Timing!V2","v":"2022-10-01"},{"$f":"Timing!W2","v":"2023-01-01"},{"$f":"Timing!X2","v":"2023-04-01"},{"$f":"Timing!Y2","v":"2023-07-01"},{"$f":"Timing!Z2","v":"2023-10-01"},{"$f":"Timing!AA2","v":"2024-01-01"},{"$f":"Timing!AB2","v":"2024-04-01"},{"$f":"Timing!AC2","v":"2024-07-01"},{"$f":"Timing!AD2","v":"2024-10-01"},{"$f":"Timing!AE2","v":"2025-01-01"},{"$f":"Timing!AF2","v":"2025-04-01"},{"$f":"Timing!AG2","v":"2025-07-01"},{"$f":"Timing!AH2","v":"2025-10-01"},{"$f":"Timing!AI2","v":"2026-01-01"},{"$f":"Timing!AJ2","v":"2026-04-01"},{"$f":"Timing!AK2","v":"2026-07-01"},{"$f":"Timing!AL2","v":"2026-10-01"},{"$f":"Timing!AM2","v":"2027-01-01"},{"$f":"Timing!AN2","v":"2027-04-01"},{"$f":"Timing!AO2","v":"2027-07-01"},{"$f":"Timing!AP2","v":"2027-10-01"},{"$f":"Timing!AQ2","v":"2028-01-01"},{"$f":"Timing!AR2","v":"2028-04-01"},{"$f":"Timing!AS2","v":"2028-07-01"},{"$f":"Timing!AT2","v":"2028-10-01"},{"$f":"Timing!AU2","v":"2029-01-01"},{"$f":"Timing!AV2","v":"2029-04-01"},{"$f":"Timing!AW2","v":"2029-07-01"},{"$f":"Timing!AX2","v":"2029-10-01"},{"$f":"Timing!AY2","v":"2030-01-01"},{"$f":"Timing!AZ2","v":"2030-04-01"},{"$f":"Timing!BA2","v":"2030-07-01"},{"$f":"Timing!BB2","v":"2030-10-01"},{"$f":"Timing!BC2","v":"2031-01-01"},{"$f":"Timing!BD2","v":"2031-04-01"},{"$f":"Timing!BE2","v":"2031-07-01"},{"$f":"Timing!BF2","v":"2031-10-01"},{"$f":"Timing!BG2","v":"2032-01-01"},{"$f":"Timing!BH2","v":"2032-04-01"},{"$f":"Timing!BI2","v":"2032-07-01"},{"$f":"Timing!BJ2","v":"2032-10-01"},{"$f":"Timing!BK2","v":"2033-01-01"},{"$f":"Timing!BL2","v":"2033-04-01"},{"$f":"Timing!BM2","v":"2033-07-01"},{"$f":"Timing!BN2","v":"2033-10-01"},{"$f":"Timing!BO2","v":"2034-01-01"},{"$f":"Timing!BP2","v":"2034-04-01"},{"$f":"Timing!BQ2","v":"2034-07-01"},{"$f":"Timing!BR2","v":"2034-10-01"},{"$f":"Timing!BS2","v":"2035-01-01"},{"$f":"Timing!BT2","v":"2035-04-01"},{"$f":"Timing!BU2","v":"2035-07-01"},{"$f":"Timing!BV2","v":"2035-10-01"},{"$f":"Timing!BW2","v":"2036-01-01"},{"$f":"Timing!BX2","v":"2036-04-01"},{"$f":"Timing!BY2","v":"2036-07-01"},{"$f":"Timing!BZ2","v":"2036-10-01"},{"$f":"Timing!CA2","v":"2037-01-01"},{"$f":"Timing!CB2","v":"2037-04-01"},{"$f":"Timing!CC2","v":"2037-07-01"},{"$f":"Timing!CD2","v":"2037-10-01"},{"$f":"Timing!CE2","v":"2038-01-01"},{"$f":"Timing!CF2","v":"2038-04-01"},{"$f":"Timing!CG2","v":"2038-07-01"},{"$f":"Timing!CH2","v":"2038-10-01"},{"$f":"Timing!CI2","v":"2039-01-01"},{"$f":"Timing!CJ2","v":"2039-04-01"},{"$f":"Timing!CK2","v":"2039-07-01"},{"$f":"Timing!CL2","v":"2039-10-01"},{"$f":"Timing!CM2","v":"2040-01-01"},{"$f":"Timing!CN2","v":"2040-04-01"},{"$f":"Timing!CO2","v":"2040-07-01"},{"$f":"Timing!CP2","v":"2040-10-01"},{"$f":"Timing!CQ2","v":"2041-01-01"},{"$f":"Timing!CR2","v":"2041-04-01"},{"$f":"Timing!CS2","v":"2041-07-01"},{"$f":"Timing!CT2","v":"2041-10-01"},{"$f":"Timing!CU2","v":"2042-01-01"},{"$f":"Timing!CV2","v":"2042-04-01"},{"$f":"Timing!CW2","v":"2042-07-01"},{"$f":"Timing!CX2","v":"2042-10-01"},{"$f":"Timing!CY2","v":"2043-01-01"},{"$f":"Timing!CZ2","v":"2043-04-01"},{"$f":"Timing!DA2","v":"2043-07-01"},{"$f":"Timing!DB2","v":"2043-10-01"},{"$f":"Timing!DC2","v":"2044-01-01"},{"$f":"Timing!DD2","v":"2044-04-01"},{"$f":"Timing!DE2","v":"2044-07-01"},{"$f":"Timing!DF2","v":"2044-10-01"},{"$f":"Timing!DG2","v":"2045-01-01"},{"$f":"Timing!DH2","v":"2045-04-01"},{"$f":"Timing!DI2","v":"2045-07-01"},{"$f":"Timing!DJ2","v":"2045-10-01"},{"$f":"Timing!DK2","v":"2046-01-01"},{"$f":"Timing!DL2","v":"2046-04-01"},{"$f":"Timing!DM2","v":"2046-07-01"},{"$f":"Timing!DN2","v":"2046-10-01"},{"$f":"Timing!DO2","v":"2047-01-01"},{"$f":"Timing!DP2","v":"2047-04-01"},{"$f":"Timing!DQ2","v":"2047-07-01"},{"$f":"Timing!DR2","v":"2047-10-01"},{"$f":"Timing!DS2","v":"2048-01-01"},{"$f":"Timing!DT2","v":"2048-04-01"},{"$f":"Timing!DU2","v":"2048-07-01"},{"$f":"Timing!DV2","v":"2048-10-01"},{"$f":"Timing!DW2","v":"2049-01-01"},{"$f":"Timing!DX2","v":"2049-04-01"},{"$f":"Timing!DY2","v":"2049-07-01"},{"$f":"Timing!DZ2","v":"2049-10-01"},{"$f":"Timing!EA2","v":"2050-01-01"},{"$f":"Timing!EB2","v":"2050-04-01"},{"$f":"Timing!EC2","v":"2050-07-01"},{"$f":"Timing!ED2","v":"2050-10-01"},{"$f":"Timing!EE2","v":"2051-01-01"},{"$f":"Timing!EF2","v":"2051-04-01"},{"$f":"Timing!EG2","v":"2051-07-01"},{"$f":"Timing!EH2","v":"2051-10-01"},{"$f":"Timing!EI2","v":"2052-01-01"},{"$f":"Timing!EJ2","v":"2052-04-01"},{"$f":"Timing!EK2","v":"2052-07-01"},{"$f":"Timing!EL2","v":"2052-10-01"},{"$f":"Timing!EM2","v":"2053-01-01"},{"$f":"Timing!EN2","v":"2053-04-01"},{"$f":"Timing!EO2","v":"2053-07-01"},{"$f":"Timing!EP2","v":"2053-10-01"},{"$f":"Timing!EQ2","v":"2054-01-01"},{"$f":"Timing!ER2","v":"2054-04-01"},{"$f":"Timing!ES2","v":"2054-07-01"},{"$f":"Timing!ET2","v":"2054-10-01"},{"$f":"Timing!EU2","v":"2055-01-01"},{"$f":"Timing!EV2","v":"2055-04-01"},{"$f":"Timing!EW2","v":"2055-07-01"},{"$f":"Timing!EX2","v":"2055-10-01"},{"$f":"Timing!EY2","v":"2056-01-01"},{"$f":"Timing!EZ2","v":"2056-04-01"},{"$f":"Timing!FA2","v":"2056-07-01"},{"$f":"Timing!FB2","v":"2056-10-01"},{"$f":"Timing!FC2","v":"2057-01-01"},{"$f":"Timing!FD2","v":"2057-04-01"},{"$f":"Timing!FE2","v":"2057-07-01"},{"$f":"Timing!FF2","v":"2057-10-01"},{"$f":"Timing!FG2","v":"2058-01-01"},{"$f":"Timing!FH2","v":"2058-04-01"},{"$f":"Timing!FI2","v":"2058-07-01"},{"$f":"Timing!FJ2","v":"2058-10-01"},{"$f":"Timing!FK2","v":"2059-01-01"},{"$f":"Timing!FL2","v":"2059-04-01"},{"$f":"Timing!FM2","v":"2059-07-01"},{"$f":"Timing!FN2","v":"2059-10-01"},{"$f":"Timing!FO2","v":"2060-01-01"},{"$f":"Timing!FP2","v":"2060-04-01"},{"$f":"Timing!FQ2","v":"2060-07-01"},{"$f":"Timing!FR2","v":"2060-10-01"},{"$f":"Timing!FS2","v":"2061-01-01"},{"$f":"Timing!FT2","v":"2061-04-01"},{"$f":"Timing!FU2","v":"2061-07-01"}]
[null,null,"End of Period",null,"Start","End",null,null,{"$f":"Timing!K3","v":"2020-03-31"},{"$f":"Timing!L3","v":"2020-06-30"},{"$f":"Timing!M3","v":"2020-09-30"},{"$f":"Timing!N3","v":"2020-12-31"},{"$f":"Timing!O3","v":"2021-03-31"},{"$f":"Timing!P3","v":"2021-06-30"},{"$f":"Timing!Q3","v":"2021-09-30"},{"$f":"Timing!R3","v":"2021-12-31"},{"$f":"Timing!S3","v":"2022-03-31"},{"$f":"Timing!T3","v":"2022-06-30"},{"$f":"Timing!U3","v":"2022-09-30"},{"$f":"Timing!V3","v":"2022-12-31"},{"$f":"Timing!W3","v":"2023-03-31"},{"$f":"Timing!X3","v":"2023-06-30"},{"$f":"Timing!Y3","v":"2023-09-30"},{"$f":"Timing!Z3","v":"2023-12-31"},{"$f":"Timing!AA3","v":"2024-03-31"},{"$f":"Timing!AB3","v":"2024-06-30"},{"$f":"Timing!AC3","v":"2024-09-30"},{"$f":"Timing!AD3","v":"2024-12-31"},{"$f":"Timing!AE3","v":"2025-03-31"},{"$f":"Timing!AF3","v":"2025-06-30"},{"$f":"Timing!AG3","v":"2025-09-30"},{"$f":"Timing!AH3","v":"2025-12-31"},{"$f":"Timing!AI3","v":"2026-03-31"},{"$f":"Timing!AJ3","v":"2026-06-30"},{"$f":"Timing!AK3","v":"2026-09-30"},{"$f":"Timing!AL3","v":"2026-12-31"},{"$f":"Timing!AM3","v":"2027-03-31"},{"$f":"Timing!AN3","v":"2027-06-30"},{"$f":"Timing!AO3","v":"2027-09-30"},{"$f":"Timing!AP3","v":"2027-12-31"},{"$f":"Timing!AQ3","v":"2028-03-31"},{"$f":"Timing!AR3","v":"2028-06-30"},{"$f":"Timing!AS3","v":"2028-09-30"},{"$f":"Timing!AT3","v":"2028-12-31"},{"$f":"Timing!AU3","v":"2029-03-31"},{"$f":"Timing!AV3","v":"2029-06-30"},{"$f":"Timing!AW3","v":"2029-09-30"},{"$f":"Timing!AX3","v":"2029-12-31"},{"$f":"Timing!AY3","v":"2030-03-31"},{"$f":"Timing!AZ3","v":"2030-06-30"},{"$f":"Timing!BA3","v":"2030-09-30"},{"$f":"Timing!BB3","v":"2030-12-31"},{"$f":"Timing!BC3","v":"2031-03-31"},{"$f":"Timing!BD3","v":"2031-06-30"},{"$f":"Timing!BE3","v":"2031-09-30"},{"$f":"Timing!BF3","v":"2031-12-31"},{"$f":"Timing!BG3","v":"2032-03-31"},{"$f":"Timing!BH3","v":"2032-06-30"},{"$f":"Timing!BI3","v":"2032-09-30"},{"$f":"Timing!BJ3","v":"2032-12-31"},{"$f":"Timing!BK3","v":"2033-03-31"},{"$f":"Timing!BL3","v":"2033-06-30"},{"$f":"Timing!BM3","v":"2033-09-30"},{"$f":"Timing!BN3","v":"2033-12-31"},{"$f":"Timing!BO3","v":"2034-03-31"},{"$f":"Timing!BP3","v":"2034-06-30"},{"$f":"Timing!BQ3","v":"2034-09-30"},{"$f":"Timing!BR3","v":"2034-12-31"},{"$f":"Timing!BS3","v":"2035-03-31"},{"$f":"Timing!BT3","v":"2035-06-30"},{"$f":"Timing!BU3","v":"2035-09-30"},{"$f":"Timing!BV3","v":"2035-12-31"},{"$f":"Timing!BW3","v":"2036-03-31"},{"$f":"Timing!BX3","v":"2036-06-30"},{"$f":"Timing!BY3","v":"2036-09-30"},{"$f":"Timing!BZ3","v":"2036-12-31"},{"$f":"Timing!CA3","v":"2037-03-31"},{"$f":"Timing!CB3","v":"2037-06-30"},{"$f":"Timing!CC3","v":"2037-09-30"},{"$f":"Timing!CD3","v":"2037-12-31"},{"$f":"Timing!CE3","v":"2038-03-31"},{"$f":"Timing!CF3","v":"2038-06-30"},{"$f":"Timing!CG3","v":"2038-09-30"},{"$f":"Timing!CH3","v":"2038-12-31"},{"$f":"Timing!CI3","v":"2039-03-31"},{"$f":"Timing!CJ3","v":"2039-06-30"},{"$f":"Timing!CK3","v":"2039-09-30"},{"$f":"Timing!CL3","v":"2039-12-31"},{"$f":"Timing!CM3","v":"2040-03-31"},{"$f":"Timing!CN3","v":"2040-06-30"},{"$f":"Timing!CO3","v":"2040-09-30"},{"$f":"Timing!CP3","v":"2040-12-31"},{"$f":"Timing!CQ3","v":"2041-03-31"},{"$f":"Timing!CR3","v":"2041-06-30"},{"$f":"Timing!CS3","v":"2041-09-30"},{"$f":"Timing!CT3","v":"2041-12-31"},{"$f":"Timing!CU3","v":"2042-03-31"},{"$f":"Timing!CV3","v":"2042-06-30"},{"$f":"Timing!CW3","v":"2042-09-30"},{"$f":"Timing!CX3","v":"2042-12-31"},{"$f":"Timing!CY3","v":"2043-03-31"},{"$f":"Timing!CZ3","v":"2043-06-30"},{"$f":"Timing!DA3","v":"2043-09-30"},{"$f":"Timing!DB3","v":"2043-12-31"},{"$f":"Timing!DC3","v":"2044-03-31"},{"$f":"Timing!DD3","v":"2044-06-30"},{"$f":"Timing!DE3","v":"2044-09-30"},{"$f":"Timing!DF3","v":"2044-12-31"},{"$f":"Timing!DG3","v":"2045-03-31"},{"$f":"Timing!DH3","v":"2045-06-30"},{"$f":"Timing!DI3","v":"2045-09-30"},{"$f":"Timing!DJ3","v":"2045-12-31"},{"$f":"Timing!DK3","v":"2046-03-31"},{"$f":"Timing!DL3","v":"2046-06-30"},{"$f":"Timing!DM3","v":"2046-09-30"},{"$f":"Timing!DN3","v":"2046-12-31"},{"$f":"Timing!DO3","v":"2047-03-31"},{"$f":"Timing!DP3","v":"2047-06-30"},{"$f":"Timing!DQ3","v":"2047-09-30"},{"$f":"Timing!DR3","v":"2047-12-31"},{"$f":"Timing!DS3","v":"2048-03-31"},{"$f":"Timing!DT3","v":"2048-06-30"},{"$f":"Timing!DU3","v":"2048-09-30"},{"$f":"Timing!DV3","v":"2048-12-31"},{"$f":"Timing!DW3","v":"2049-03-31"},{"$f":"Timing!DX3","v":"2049-06-30"},{"$f":"Timing!DY3","v":"2049-09-30"},{"$f":"Timing!DZ3","v":"2049-12-31"},{"$f":"Timing!EA3","v":"2050-03-31"},{"$f":"Timing!EB3","v":"2050-06-30"},{"$f":"Timing!EC3","v":"2050-09-30"},{"$f":"Timing!ED3","v":"2050-12-31"},{"$f":"Timing!EE3","v":"2051-03-31"},{"$f":"Timing!EF3","v":"2051-06-30"},{"$f":"Timing!EG3","v":"2051-09-30"},{"$f":"Timing!EH3","v":"2051-12-31"},{"$f":"Timing!EI3","v":"2052-03-31"},{"$f":"Timing!EJ3","v":"2052-06-30"},{"$f":"Timing!EK3","v":"2052-09-30"},{"$f":"Timing!EL3","v":"2052-12-31"},{"$f":"Timing!EM3","v":"2053-03-31"},{"$f":"Timing!EN3","v":"2053-06-30"},{"$f":"Timing!EO3","v":"2053-09-30"},{"$f":"Timing!EP3","v":"2053-12-31"},{"$f":"Timing!EQ3","v":"2054-03-31"},{"$f":"Timing!ER3","v":"2054-06-30"},{"$f":"Timing!ES3","v":"2054-09-30"},{"$f":"Timing!ET3","v":"2054-12-31"},{"$f":"Timing!EU3","v":"2055-03-31"},{"$f":"Timing!EV3","v":"2055-06-30"},{"$f":"Timing!EW3","v":"2055-09-30"},{"$f":"Timing!EX3","v":"2055-12-31"},{"$f":"Timing!EY3","v":"2056-03-31"},{"$f":"Timing!EZ3","v":"2056-06-30"},{"$f":"Timing!FA3","v":"2056-09-30"},{"$f":"Timing!FB3","v":"2056-12-31"},{"$f":"Timing!FC3","v":"2057-03-31"},{"$f":"Timing!FD3","v":"2057-06-30"},{"$f":"Timing!FE3","v":"2057-09-30"},{"$f":"Timing!FF3","v":"2057-12-31"},{"$f":"Timing!FG3","v":"2058-03-31"},{"$f":"Timing!FH3","v":"2058-06-30"},{"$f":"Timing!FI3","v":"2058-09-30"},{"$f":"Timing!FJ3","v":"2058-12-31"},{"$f":"Timing!FK3","v":"2059-03-31"},{"$f":"Timing!FL3","v":"2059-06-30"},{"$f":"Timing!FM3","v":"2059-09-30"},{"$f":"Timing!FN3","v":"2059-12-31"},{"$f":"Timing!FO3","v":"2060-03-31"},{"$f":"Timing!FP3","v":"2060-06-30"},{"$f":"Timing!FQ3","v":"2060-09-30"},{"$f":"Timing!FR3","v":"2060-12-31"},{"$f":"Timing!FS3","v":"2061-03-31"},{"$f":"Timing!FT3","v":"2061-06-30"},{"$f":"Timing!FU3","v":"2061-09-30"}]
[null,null,"Development Phase",null,{"$f":"Timing!F4","v":"2020-01-01"},{"$f":"Timing!G4","v":"2020-12-31"},null,null,{"$f":"IF(AND(I$2>=$E4,I$2<=$F4),1,0)","v":1},1,1,1,0,0,0,0,0,0,{"$f":"IF(AND(S$2>=$E4,S$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AC$2>=$E4,AC$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM$2>=$E4,AM$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AW$2>=$E4,AW$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BG$2>=$E4,BG$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BQ$2>=$E4,BQ$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CA$2>=$E4,CA$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CK$2>=$E4,CK$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CU$2>=$E4,CU$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DE$2>=$E4,DE$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DO$2>=$E4,DO$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DY$2>=$E4,DY$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EI$2>=$E4,EI$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ES$2>=$E4,ES$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FC$2>=$E4,FC$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FM$2>=$E4,FM$2<=$F4),1,0)","v":0},0,0,0,0,0,0]
[null,null,"Construction Phase",null,{"$f":"Timing!F5","v":"2021-01-01"},{"$f":"Timing!G5","v":"2021-12-31"},null,null,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operation Phase",null,{"$f":"Timing!F6","v":"2022-01-01"},{"$f":"Timing!G6","v":"2056-12-31"},null,null,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Calendar year",null,null,null,null,null,{"$f":"YEAR(I3)","v":2020},2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,{"$f":"YEAR(AO3)","v":2028},2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,{"$f":"YEAR(BU3)","v":2036},2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,{"$f":"YEAR(DA3)","v":2044},2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,{"$f":"YEAR(EG3)","v":2052},2052,2052,2052,2053,2053,2053,2053,2054,2054,2054,2054,2055,2055,2055,2055,2056,2056,2056,2056,2057,2057,2057,2057,2058,2058,2058,2058,2059,2059,2059,2059,{"$f":"YEAR(FM3)","v":2060},2060,2060,2060,2061,2061,2061]
[null,null,"Days in Quarter",null,null,null,null,null,{"$f":"I3-I2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"AO3-AO2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"BU3-BU2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"DA3-DA2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"EG3-EG2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"FM3-FM2+1","v":91},91,92,92,90,91,92]
[null,null,"Construction Quarter",null,null,null,null,null,{"$f":"(H10+1)*I5","v":0},0,0,0,1,2,3,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AN10+1)*AO5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BT10+1)*BU5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CZ10+1)*DA5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EF10+1)*EG5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(FL10+1)*FM5","v":0},0,0,0,0,0,0]
[null,null,"Operations Quarter",null,null,null,null,null,{"$f":"(H11+1)*I6","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,{"$f":"(AN11+1)*AO6","v":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,{"$f":"(BT11+1)*BU6","v":57},58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,{"$f":"(CZ11+1)*DA6","v":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,{"$f":"(EF11+1)*EG6","v":121},122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(FL11+1)*FM6","v":0},0,0,0,0,0,0]
[null,null,"Operations Year",null,null,null,null,null,{"$f":"ROUNDUP(I11/4,0)","v":0},{"$f":"ROUNDUP(J11/4,0)","v":0},0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,14,14,14,14,15,{"$f":"ROUNDUP(BV11/4,0)","v":15},15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,{"$f":"ROUNDUP(EH11/4,0)","v":31},31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Escalation Counter",null,null,null,null,null,{"$f":"IF(I12=0,0,I12-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,{"$f":"IF(BU12=0,0,BU12-1)","v":14},14,14,14,15,15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,{"$f":"IF(EG12=0,0,EG12-1)","v":30},30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Construction debt"]
[null,null,"Timing"]
[null,null,"Tenor flag",null,{"$f":"'Inputs - Financing'!G47","v":"2021-01-01"},{"$f":"'Inputs - Financing'!H47","v":"2027-01-31"},null,null,{"$f":"IF(AND(I$2>=$E17,I$3<=$F17),1,0)","v":0},{"$f":"IF(AND(J$2>=$E17,J$3<=$F17),1,0)","v":0},0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$2>=$E17,BV$3<=$F17),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(EH$2>=$E17,EH$3<=$F17),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ER$2>=$E17,ER$3<=$F17),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FB$2>=$E17,FB$3<=$F17),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FL$2>=$E17,FL$3<=$F17),1,0)","v":0},0,0,0,0,0,0,0]
[null,null,"Grace Period Flag",null,{"$f":"'Inputs - Financing'!G48","v":"2021-12-31"},{"$f":"'Inputs - Financing'!H48","v":"2022-06-30"},null,null,{"$f":"IF(AND(I$2>=$E18,I$3<=$F18),1,0)","v":0},0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Repayment period flag",null,null,null,null,null,{"$f":"I17-I18","v":0},0,0,0,1,1,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,{"$f":"AO17-AO18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU17-BU18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA17-DA18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG17-EG18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM17-FM18","v":0},0,0,0,0,0,0]
[null,null,"Repayment periods remaining",null,null,null,null,null,{"$f":"SUM(I19:$FS19)*I19","v":0},{"$f":"SUM(J19:$FS19)*J19","v":0},{"$f":"SUM(K19:$FS19)*K19","v":0},{"$f":"SUM(L19:$FS19)*L19","v":0},{"$f":"SUM(M19:$FS19)*M19","v":22},{"$f":"SUM(N19:$FS19)*N19","v":21},{"$f":"SUM(O19:$FS19)*O19","v":20},{"$f":"SUM(P19:$FS19)*P19","v":19},{"$f":"SUM(Q19:$FS19)*Q19","v":0},{"$f":"SUM(R19:$FS19)*R19","v":0},{"$f":"SUM(S19:$FS19)*S19","v":18},{"$f":"SUM(T19:$FS19)*T19","v":17},{"$f":"SUM(U19:$FS19)*U19","v":16},{"$f":"SUM(V19:$FS19)*V19","v":15},{"$f":"SUM(W19:$FS19)*W19","v":14},{"$f":"SUM(X19:$FS19)*X19","v":13},{"$f":"SUM(Y19:$FS19)*Y19","v":12},{"$f":"SUM(Z19:$FS19)*Z19","v":11},{"$f":"SUM(AA19:$FS19)*AA19","v":10},{"$f":"SUM(AB19:$FS19)*AB19","v":9},{"$f":"SUM(AC19:$FS19)*AC19","v":8},{"$f":"SUM(AD19:$FS19)*AD19","v":7},{"$f":"SUM(AE19:$FS19)*AE19","v":6},{"$f":"SUM(AF19:$FS19)*AF19","v":5},{"$f":"SUM(AG19:$FS19)*AG19","v":4},{"$f":"SUM(AH19:$FS19)*AH19","v":3},{"$f":"SUM(AI19:$FS19)*AI19","v":2},{"$f":"SUM(AJ19:$FS19)*AJ19","v":1},{"$f":"SUM(AK19:$FS19)*AK19","v":0},{"$f":"SUM(AL19:$FS19)*AL19","v":0},{"$f":"SUM(AM19:$FS19)*AM19","v":0},{"$f":"SUM(AN19:$FS19)*AN19","v":0},{"$f":"SUM(AO19:$FS19)*AO19","v":0},{"$f":"SUM(AP19:$FS19)*AP19","v":0},{"$f":"SUM(AQ19:$FS19)*AQ19","v":0},{"$f":"SUM(AR19:$FS19)*AR19","v":0},{"$f":"SUM(AS19:$FS19)*AS19","v":0},{"$f":"SUM(AT19:$FS19)*AT19","v":0},{"$f":"SUM(AU19:$FS19)*AU19","v":0},{"$f":"SUM(AV19:$FS19)*AV19","v":0},{"$f":"SUM(AW19:$FS19)*AW19","v":0},{"$f":"SUM(AX19:$FS19)*AX19","v":0},{"$f":"SUM(AY19:$FS19)*AY19","v":0},{"$f":"SUM(AZ19:$FS19)*AZ19","v":0},{"$f":"SUM(BA19:$FS19)*BA19","v":0},{"$f":"SUM(BB19:$FS19)*BB19","v":0},{"$f":"SUM(BC19:$FS19)*BC19","v":0},{"$f":"SUM(BD19:$FS19)*BD19","v":0},{"$f":"SUM(BE19:$FS19)*BE19","v":0},{"$f":"SUM(BF19:$FS19)*BF19","v":0},{"$f":"SUM(BG19:$FS19)*BG19","v":0},{"$f":"SUM(BH19:$FS19)*BH19","v":0},{"$f":"SUM(BI19:$FS19)*BI19","v":0},{"$f":"SUM(BJ19:$FS19)*BJ19","v":0},{"$f":"SUM(BK19:$FS19)*BK19","v":0},{"$f":"SUM(BL19:$FS19)*BL19","v":0},{"$f":"SUM(BM19:$FS19)*BM19","v":0},{"$f":"SUM(BN19:$FS19)*BN19","v":0},{"$f":"SUM(BO19:$FS19)*BO19","v":0},{"$f":"SUM(BP19:$FS19)*BP19","v":0},{"$f":"SUM(BQ19:$FS19)*BQ19","v":0},{"$f":"SUM(BR19:$FS19)*BR19","v":0},{"$f":"SUM(BS19:$FS19)*BS19","v":0},{"$f":"SUM(BT19:$FS19)*BT19","v":0},{"$f":"SUM(BU19:$FS19)*BU19","v":0},{"$f":"SUM(BV19:$FS19)*BV19","v":0},{"$f":"SUM(BW19:$FS19)*BW19","v":0},{"$f":"SUM(BX19:$FS19)*BX19","v":0},{"$f":"SUM(BY19:$FS19)*BY19","v":0},{"$f":"SUM(BZ19:$FS19)*BZ19","v":0},{"$f":"SUM(CA19:$FS19)*CA19","v":0},{"$f":"SUM(CB19:$FS19)*CB19","v":0},{"$f":"SUM(CC19:$FS19)*CC19","v":0},{"$f":"SUM(CD19:$FS19)*CD19","v":0},{"$f":"SUM(CE19:$FS19)*CE19","v":0},{"$f":"SUM(CF19:$FS19)*CF19","v":0},{"$f":"SUM(CG19:$FS19)*CG19","v":0},{"$f":"SUM(CH19:$FS19)*CH19","v":0},{"$f":"SUM(CI19:$FS19)*CI19","v":0},{"$f":"SUM(CJ19:$FS19)*CJ19","v":0},{"$f":"SUM(CK19:$FS19)*CK19","v":0},{"$f":"SUM(CL19:$FS19)*CL19","v":0},{"$f":"SUM(CM19:$FS19)*CM19","v":0},{"$f":"SUM(CN19:$FS19)*CN19","v":0},{"$f":"SUM(CO19:$FS19)*CO19","v":0},{"$f":"SUM(CP19:$FS19)*CP19","v":0},{"$f":"SUM(CQ19:$FS19)*CQ19","v":0},{"$f":"SUM(CR19:$FS19)*CR19","v":0},{"$f":"SUM(CS19:$FS19)*CS19","v":0},{"$f":"SUM(CT19:$FS19)*CT19","v":0},{"$f":"SUM(CU19:$FS19)*CU19","v":0},{"$f":"SUM(CV19:$FS19)*CV19","v":0},{"$f":"SUM(CW19:$FS19)*CW19","v":0},{"$f":"SUM(CX19:$FS19)*CX19","v":0},{"$f":"SUM(CY19:$FS19)*CY19","v":0},{"$f":"SUM(CZ19:$FS19)*CZ19","v":0},{"$f":"SUM(DA19:$FS19)*DA19","v":0},{"$f":"SUM(DB19:$FS19)*DB19","v":0},{"$f":"SUM(DC19:$FS19)*DC19","v":0},{"$f":"SUM(DD19:$FS19)*DD19","v":0},{"$f":"SUM(DE19:$FS19)*DE19","v":0},{"$f":"SUM(DF19:$FS19)*DF19","v":0},{"$f":"SUM(DG19:$FS19)*DG19","v":0},{"$f":"SUM(DH19:$FS19)*DH19","v":0},{"$f":"SUM(DI19:$FS19)*DI19","v":0},{"$f":"SUM(DJ19:$FS19)*DJ19","v":0},{"$f":"SUM(DK19:$FS19)*DK19","v":0},{"$f":"SUM(DL19:$FS19)*DL19","v":0},{"$f":"SUM(DM19:$FS19)*DM19","v":0},{"$f":"SUM(DN19:$FS19)*DN19","v":0},{"$f":"SUM(DO19:$FS19)*DO19","v":0},{"$f":"SUM(DP19:$FS19)*DP19","v":0},{"$f":"SUM(DQ19:$FS19)*DQ19","v":0},{"$f":"SUM(DR19:$FS19)*DR19","v":0},{"$f":"SUM(DS19:$FS19)*DS19","v":0},{"$f":"SUM(DT19:$FS19)*DT19","v":0},{"$f":"SUM(DU19:$FS19)*DU19","v":0},{"$f":"SUM(DV19:$FS19)*DV19","v":0},{"$f":"SUM(DW19:$FS19)*DW19","v":0},{"$f":"SUM(DX19:$FS19)*DX19","v":0},{"$f":"SUM(DY19:$FS19)*DY19","v":0},{"$f":"SUM(DZ19:$FS19)*DZ19","v":0},{"$f":"SUM(EA19:$FS19)*EA19","v":0},{"$f":"SUM(EB19:$FS19)*EB19","v":0},{"$f":"SUM(EC19:$FS19)*EC19","v":0},{"$f":"SUM(ED19:$FS19)*ED19","v":0},{"$f":"SUM(EE19:$FS19)*EE19","v":0},{"$f":"SUM(EF19:$FS19)*EF19","v":0},{"$f":"SUM(EG19:$FS19)*EG19","v":0},{"$f":"SUM(EH19:$FS19)*EH19","v":0},{"$f":"SUM(EI19:$FS19)*EI19","v":0},{"$f":"SUM(EJ19:$FS19)*EJ19","v":0},{"$f":"SUM(EK19:$FS19)*EK19","v":0},{"$f":"SUM(EL19:$FS19)*EL19","v":0},{"$f":"SUM(EM19:$FS19)*EM19","v":0},{"$f":"SUM(EN19:$FS19)*EN19","v":0},{"$f":"SUM(EO19:$FS19)*EO19","v":0},{"$f":"SUM(EP19:$FS19)*EP19","v":0},{"$f":"SUM(EQ19:$FS19)*EQ19","v":0},{"$f":"SUM(ER19:$FS19)*ER19","v":0},{"$f":"SUM(ES19:$FS19)*ES19","v":0},{"$f":"SUM(ET19:$FS19)*ET19","v":0},{"$f":"SUM(EU19:$FS19)*EU19","v":0},{"$f":"SUM(EV19:$FS19)*EV19","v":0},{"$f":"SUM(EW19:$FS19)*EW19","v":0},{"$f":"SUM(EX19:$FS19)*EX19","v":0},{"$f":"SUM(EY19:$FS19)*EY19","v":0},{"$f":"SUM(EZ19:$FS19)*EZ19","v":0},{"$f":"SUM(FA19:$FS19)*FA19","v":0},{"$f":"SUM(FB19:$FS19)*FB19","v":0},{"$f":"SUM(FC19:$FS19)*FC19","v":0},{"$f":"SUM(FD19:$FS19)*FD19","v":0},{"$f":"SUM(FE19:$FS19)*FE19","v":0},{"$f":"SUM(FF19:$FS19)*FF19","v":0},{"$f":"SUM(FG19:$FS19)*FG19","v":0},{"$f":"SUM(FH19:$FS19)*FH19","v":0},{"$f":"SUM(FI19:$FS19)*FI19","v":0},{"$f":"SUM(FJ19:$FS19)*FJ19","v":0},{"$f":"SUM(FK19:$FS19)*FK19","v":0},{"$f":"SUM(FL19:$FS19)*FL19","v":0},{"$f":"SUM(FM19:$FS19)*FM19","v":0},{"$f":"SUM(FN19:$FS19)*FN19","v":0},{"$f":"SUM(FO19:$FS19)*FO19","v":0},{"$f":"SUM(FP19:$FS19)*FP19","v":0},{"$f":"SUM(FQ19:$FS19)*FQ19","v":0},{"$f":"SUM(FR19:$FS19)*FR19","v":0},{"$f":"SUM(FS19:$FS19)*FS19","v":0}]
[]
[null,null,"Account"]
[null,null,"Balance b/f",null,null,null,null,null,{"$f":"H26","v":0},{"$f":"I26","v":0},0,0,0,0,0,0,249007.5,249007.5,249007.5,236409.55723052184,223674.51734885486,210800.88839567566,197787.16217541351,184631.81407955938,171333.30290805211,157890.07068872094,144300.54249476289,130563.12626023413,116676.21259353314,102638.17458885429,88447.367635589559,74102.129225655997,59600.778758726359,44941.61734534039,30122.927607873313,15142.97347933834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construction Debt Conversion @ Completion",null,null,null,null,{"$f":"SUM(I24:FS24)","v":249007.5},{"$f":"-Construction!I61","v":0},{"$f":"-Construction!J61","v":0},{"$f":"-Construction!K61","v":0},{"$f":"-Construction!L61","v":0},{"$f":"-Construction!M61","v":0},{"$f":"-Construction!N61","v":0},{"$f":"-Construction!O61","v":0},{"$f":"-Construction!P61","v":249007.5},{"$f":"-Construction!Q61","v":0},{"$f":"-Construction!R61","v":0},{"$f":"-Construction!S61","v":0},{"$f":"-Construction!T61","v":0},{"$f":"-Construction!U61","v":0},{"$f":"-Construction!V61","v":0},{"$f":"-Construction!W61","v":0},{"$f":"-Construction!X61","v":0},{"$f":"-Construction!Y61","v":0},{"$f":"-Construction!Z61","v":0},{"$f":"-Construction!AA61","v":0},{"$f":"-Construction!AB61","v":0},{"$f":"-Construction!AC61","v":0},{"$f":"-Construction!AD61","v":0},{"$f":"-Construction!AE61","v":0},{"$f":"-Construction!AF61","v":0},{"$f":"-Construction!AG61","v":0},{"$f":"-Construction!AH61","v":0},{"$f":"-Construction!AI61","v":0},{"$f":"-Construction!AJ61","v":0},{"$f":"-Construction!AK61","v":0},{"$f":"-Construction!AL61","v":0},{"$f":"-Construction!AM61","v":0},{"$f":"-Construction!AN61","v":0},{"$f":"-Construction!AO61","v":0},{"$f":"-Construction!AP61","v":0},{"$f":"-Construction!AQ61","v":0},{"$f":"-Construction!AR61","v":0},{"$f":"-Construction!AS61","v":0},{"$f":"-Construction!AT61","v":0},{"$f":"-Construction!AU61","v":0},{"$f":"-Construction!AV61","v":0},{"$f":"-Construction!AW61","v":0},{"$f":"-Construction!AX61","v":0},{"$f":"-Construction!AY61","v":0},{"$f":"-Construction!AZ61","v":0},{"$f":"-Construction!BA61","v":0},{"$f":"-Construction!BB61","v":0},{"$f":"-Construction!BC61","v":0},{"$f":"-Construction!BD61","v":0},{"$f":"-Construction!BE61","v":0},{"$f":"-Construction!BF61","v":0},{"$f":"-Construction!BG61","v":0},{"$f":"-Construction!BH61","v":0},{"$f":"-Construction!BI61","v":0},{"$f":"-Construction!BJ61","v":0},{"$f":"-Construction!BK61","v":0},{"$f":"-Construction!BL61","v":0},{"$f":"-Construction!BM61","v":0},{"$f":"-Construction!BN61","v":0},{"$f":"-Construction!BO61","v":0},{"$f":"-Construction!BP61","v":0},{"$f":"-Construction!BQ61","v":0},{"$f":"-Construction!BR61","v":0},{"$f":"-Construction!BS61","v":0},{"$f":"-Construction!BT61","v":0},{"$f":"-Construction!BU61","v":0},{"$f":"-Construction!BV61","v":0},{"$f":"-Construction!BW61","v":0},{"$f":"-Construction!BX61","v":0},{"$f":"-Construction!BY61","v":0},{"$f":"-Construction!BZ61","v":0},{"$f":"-Construction!CA61","v":0},{"$f":"-Construction!CB61","v":0},{"$f":"-Construction!CC61","v":0},{"$f":"-Construction!CD61","v":0},{"$f":"-Construction!CE61","v":0},{"$f":"-Construction!CF61","v":0},{"$f":"-Construction!CG61","v":0},{"$f":"-Construction!CH61","v":0},{"$f":"-Construction!CI61","v":0},{"$f":"-Construction!CJ61","v":0},{"$f":"-Construction!CK61","v":0},{"$f":"-Construction!CL61","v":0},{"$f":"-Construction!CM61","v":0},{"$f":"-Construction!CN61","v":0},{"$f":"-Construction!CO61","v":0},{"$f":"-Construction!CP61","v":0},{"$f":"-Construction!CQ61","v":0},{"$f":"-Construction!CR61","v":0},{"$f":"-Construction!CS61","v":0},{"$f":"-Construction!CT61","v":0},{"$f":"-Construction!CU61","v":0},{"$f":"-Construction!CV61","v":0},{"$f":"-Construction!CW61","v":0},{"$f":"-Construction!CX61","v":0},{"$f":"-Construction!CY61","v":0},{"$f":"-Construction!CZ61","v":0},{"$f":"-Construction!DA61","v":0},{"$f":"-Construction!DB61","v":0},{"$f":"-Construction!DC61","v":0},{"$f":"-Construction!DD61","v":0},{"$f":"-Construction!DE61","v":0},{"$f":"-Construction!DF61","v":0},{"$f":"-Construction!DG61","v":0},{"$f":"-Construction!DH61","v":0},{"$f":"-Construction!DI61","v":0},{"$f":"-Construction!DJ61","v":0},{"$f":"-Construction!DK61","v":0},{"$f":"-Construction!DL61","v":0},{"$f":"-Construction!DM61","v":0},{"$f":"-Construction!DN61","v":0},{"$f":"-Construction!DO61","v":0},{"$f":"-Construction!DP61","v":0},{"$f":"-Construction!DQ61","v":0},{"$f":"-Construction!DR61","v":0},{"$f":"-Construction!DS61","v":0},{"$f":"-Construction!DT61","v":0},{"$f":"-Construction!DU61","v":0},{"$f":"-Construction!DV61","v":0},{"$f":"-Construction!DW61","v":0},{"$f":"-Construction!DX61","v":0},{"$f":"-Construction!DY61","v":0},{"$f":"-Construction!DZ61","v":0},{"$f":"-Construction!EA61","v":0},{"$f":"-Construction!EB61","v":0},{"$f":"-Construction!EC61","v":0},{"$f":"-Construction!ED61","v":0},{"$f":"-Construction!EE61","v":0},{"$f":"-Construction!EF61","v":0},{"$f":"-Construction!EG61","v":0},{"$f":"-Construction!EH61","v":0},{"$f":"-Construction!EI61","v":0},{"$f":"-Construction!EJ61","v":0},{"$f":"-Construction!EK61","v":0},{"$f":"-Construction!EL61","v":0},{"$f":"-Construction!EM61","v":0},{"$f":"-Construction!EN61","v":0},{"$f":"-Construction!EO61","v":0},{"$f":"-Construction!EP61","v":0},{"$f":"-Construction!EQ61","v":0},{"$f":"-Construction!ER61","v":0},{"$f":"-Construction!ES61","v":0},{"$f":"-Construction!ET61","v":0},{"$f":"-Construction!EU61","v":0},{"$f":"-Construction!EV61","v":0},{"$f":"-Construction!EW61","v":0},{"$f":"-Construction!EX61","v":0},{"$f":"-Construction!EY61","v":0},{"$f":"-Construction!EZ61","v":0},{"$f":"-Construction!FA61","v":0},{"$f":"-Construction!FB61","v":0},{"$f":"-Construction!FC61","v":0},{"$f":"-Construction!FD61","v":0},{"$f":"-Construction!FE61","v":0},{"$f":"-Construction!FF61","v":0},{"$f":"-Construction!FG61","v":0},{"$f":"-Construction!FH61","v":0},{"$f":"-Construction!FI61","v":0},{"$f":"-Construction!FJ61","v":0},{"$f":"-Construction!FK61","v":0},{"$f":"-Construction!FL61","v":0},{"$f":"-Construction!FM61","v":0},{"$f":"-Construction!FN61","v":0},{"$f":"-Construction!FO61","v":0},{"$f":"-Construction!FP61","v":0},{"$f":"-Construction!FQ61","v":0},{"$f":"-Construction!FR61","v":0},{"$f":"-Construction!FS61","v":0}]
[null,null,"Repayment",null,null,null,null,{"$f":"SUM(I25:FS25)","v":-249007.5},{"$f":"-MIN(I48,I23)","v":0},{"$f":"-MIN(J48,J23)","v":0},0,0,0,0,0,0,0,0,-12597.942769478155,-12735.039881666986,-12873.628953179212,-13013.726220262162,-13155.348095854142,-13298.511171507263,-13443.232219331181,-13589.528193958033,-13737.416234528755,-13886.913666700992,-14038.038004678852,-14190.806953264728,-14345.238409933558,-14501.350466929638,-14659.161413385968,-14818.689737467077,-14979.954128534973,-15142.97347933834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(BV48,BV23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(EH48,EH23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f",null,null,null,null,null,{"$f":"SUM(I23:I25)","v":0},{"$f":"SUM(J23:J25)","v":0},0,0,0,0,0,249007.5,249007.5,249007.5,236409.55723052184,223674.51734885486,210800.88839567566,197787.16217541351,184631.81407955938,171333.30290805211,157890.07068872094,144300.54249476289,130563.12626023413,116676.21259353314,102638.17458885429,88447.367635589559,74102.129225655997,59600.778758726359,44941.61734534039,30122.927607873313,15142.97347933834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV23:BV25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH23:EH25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest during operation"]
[null,null,"Base rate","% p.a.",{"$f":"'Inputs - Financing'!E61","v":2.4830000000000001E-2},null,null,null,{"$f":"$E29/4*I$17","v":0},{"$f":"$E$29/4*J$17","v":0},0,0,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,0,0,0,0,0,{"$f":"$E$29/4*AP$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$29/4*BV$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$29/4*DB$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$29/4*EH$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$29/4*FN$17","v":0},0,0,0,0,0]
[null,null,"Margin","% p.a.",{"$f":"'Inputs - Financing'!E64","v":1.8700000000000001E-2},null,null,null,{"$f":"$E30/4*I$17","v":0},0,0,0,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E30/4*BU$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E30/4*EG$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"All-in rate","% p.p.",null,null,null,null,{"$f":"SUM(I29:I30)","v":0},{"$f":"SUM(J29:J30)","v":0},0,0,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV29:BV30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH29:EH30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest during operation",null,null,null,null,{"$f":"SUM(I33:FS33)","v":31951.95222560281},{"$f":"I31*I23","v":0},{"$f":"J31*J23","v":0},0,0,0,0,0,0,2709.8241187499998,2709.8241187499998,2709.8241187499998,2572.7270065611538,2434.1379350489128,2294.0406679659404,2152.4187923739373,2009.2557167208049,1864.5346688968771,1718.2386942700057,1570.3506536992572,1420.8532215269979,1269.7288835491245,1116.9599349632069,962.52847829430334,806.41642129820139,648.60547484183962,489.07715076066677,327.81275969268131,164.79340888889948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV31*BV23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH31*EH23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Principal Repayment"]
[null,null,"Annuity",null,null,null,null,null,{"$f":"IFERROR(I33/(1-(1+I31)^-I20),0)","v":0},0,0,0,0,0,0,0,0,0,15307.766888228156,15307.76688822814,15307.766888228125,15307.766888228103,15307.76688822808,15307.766888228069,15307.766888228058,15307.766888228038,15307.766888228012,15307.766888227989,15307.766888227976,15307.766888227934,15307.766888227861,15307.766888227839,15307.766888227807,15307.766888227743,15307.766888227654,15307.766888227319,0,0,0,0,{"$f":"IFERROR(AO33/(1-(1+AO31)^-AO20),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,{"$f":"IFERROR(BU33/(1-(1+BU31)^-BU20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(DA33/(1-(1+DA31)^-DA20),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,{"$f":"IFERROR(EG33/(1-(1+EG31)^-EG20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(FM33/(1-(1+FM31)^-FM20),0)","v":0},0,0,0,0,0,0]
[null,null,"Less: Interest (during repay pd only)",null,null,null,null,null,{"$f":"-I33*I19","v":0},0,0,0,0,0,0,0,0,0,-2709.8241187499998,-2572.7270065611538,-2434.1379350489128,-2294.0406679659404,-2152.4187923739373,-2009.2557167208049,-1864.5346688968771,-1718.2386942700057,-1570.3506536992572,-1420.8532215269979,-1269.7288835491245,-1116.9599349632069,-962.52847829430334,-806.41642129820139,-648.60547484183962,-489.07715076066677,-327.81275969268131,-164.79340888889948,0,0,0,0,{"$f":"-AO33*AO19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BU33*BU19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DA33*DA19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EG33*EG19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FM33*FM19","v":0},0,0,0,0,0,0]
[null,null,"Principal",null,null,null,null,{"$f":"SUM(I38:FS38)","v":249007.50000000009},{"$f":"SUM(I36:I37)","v":0},0,0,0,0,0,0,0,0,0,12597.942769478155,12735.039881666986,12873.628953179212,13013.726220262162,13155.348095854142,13298.511171507263,13443.232219331181,13589.528193958033,13737.416234528755,13886.913666700992,14038.038004678852,14190.806953264728,14345.238409933558,14501.350466929638,14659.161413385968,14818.689737467077,14979.954128534973,15142.97347933842,0,0,0,0,{"$f":"SUM(AO36:AO37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU36:BU37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DA36:DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EG36:EG37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FM36:FM37)","v":0},0,0,0,0,0,0]
[]
[null,null,"Sculpted"]
[null,null,"CFADS",null,null,null,null,null,{"$f":"Waterfall!I58","v":0},{"$f":"Waterfall!J58","v":0},{"$f":"Waterfall!K58","v":0},{"$f":"Waterfall!L58","v":0},{"$f":"Waterfall!M58","v":0},{"$f":"Waterfall!N58","v":0},{"$f":"Waterfall!O58","v":0},{"$f":"Waterfall!P58","v":0},{"$f":"Waterfall!Q58","v":4088.4033867587364},{"$f":"Waterfall!R58","v":7137.1898268952036},{"$f":"Waterfall!S58","v":6379.9877723376139},{"$f":"Waterfall!T58","v":3622.1998906499985},{"$f":"Waterfall!U58","v":3611.0384945112191},{"$f":"Waterfall!V58","v":3610.1403115459016},{"$f":"Waterfall!W58","v":3609.2375924515832},{"$f":"Waterfall!X58","v":3608.3303142296222},{"$f":"Waterfall!Y58","v":3597.2159597462187},{"$f":"Waterfall!Z58","v":3596.2994938038451},{"$f":"Waterfall!AA58","v":3595.3783990325965},{"$f":"Waterfall!AB58","v":3594.4526519616143},{"$f":"Waterfall!AC58","v":3583.3845793171936},{"$f":"Waterfall!AD58","v":3582.4494567552792},{"$f":"Waterfall!AE58","v":3581.5096107611853},{"$f":"Waterfall!AF58","v":3580.5650173820868},{"$f":"Waterfall!AG58","v":3547.0687350527214},{"$f":"Waterfall!AH58","v":3546.1145745563581},{"$f":"Waterfall!AI58","v":3545.1555940817766},{"$f":"Waterfall!AJ58","v":3544.1917691842323},{"$f":"Waterfall!AK58","v":3532.7611024852963},{"$f":"Waterfall!AL58","v":3531.787514908714},{"$f":"Waterfall!AM58","v":3530.8090088250206},{"$f":"Waterfall!AN58","v":3529.8255592873898},{"$f":"Waterfall!AO58","v":3518.429737086014},{"$f":"Waterfall!AP58","v":3517.436325290852},{"$f":"Waterfall!AQ58","v":3516.4378944358732},{"$f":"Waterfall!AR58","v":3515.4344190618008},{"$f":"Waterfall!AS58","v":3504.0724753467416},{"$f":"Waterfall!AT58","v":3503.0588340369513},{"$f":"Waterfall!AU58","v":3502.0400710490217},{"$f":"Waterfall!AV58","v":3501.0161604006366},{"$f":"Waterfall!AW58","v":3489.6871194316632},{"$f":"Waterfall!AX58","v":3488.6528349849841},{"$f":"Waterfall!AY58","v":3487.6133241335483},{"$f":"Waterfall!AZ58","v":3486.5685603611932},{"$f":"Waterfall!BA58","v":3475.2714364098147},{"$f":"Waterfall!BB58","v":3474.2160867057419},{"$f":"Waterfall!BC58","v":3473.1554037184355},{"$f":"Waterfall!BD58","v":3472.0893603868567},{"$f":"Waterfall!BE58","v":3327.2489749579681},{"$f":"Waterfall!BF58","v":3326.1721292021425},{"$f":"Waterfall!BG58","v":3325.0898410882774},{"$f":"Waterfall!BH58","v":3324.0020829991954},{"$f":"Waterfall!BI58","v":3313.562459722436},{"$f":"Waterfall!BJ58","v":3312.4636782673806},{"$f":"Waterfall!BK58","v":3311.3593431377549},{"$f":"Waterfall!BL58","v":3310.2494261487482},{"$f":"Waterfall!BM58","v":3299.8339486244449},{"$f":"Waterfall!BN58","v":3298.712782786572},{"$f":"Waterfall!BO58","v":3297.5859496695343},{"$f":"Waterfall!BP58","v":3296.4534205091504},{"$f":"Waterfall!BQ58","v":3286.0610887004086},{"$f":"Waterfall!BR58","v":3284.9170805732192},{"$f":"Waterfall!BS58","v":3283.7672892269002},{"$f":"Waterfall!BT58","v":3282.611685305922},{"$f":"Waterfall!BU58","v":3272.2414876452076},{"$f":"Waterfall!BV58","v":3271.0741699086016},{"$f":"Waterfall!BW58","v":3269.9009506292423},{"$f":"Waterfall!BX58","v":3268.7217998480232},{"$f":"Waterfall!BY58","v":662.12662003882087},{"$f":"Waterfall!BZ58","v":660.93551576443781},{"$f":"Waterfall!CA58","v":659.73838919072455},{"$f":"Waterfall!CB58","v":658.53520974251398},{"$f":"Waterfall!CC58","v":647.56100771702756},{"$f":"Waterfall!CD58","v":646.34563016953575},{"$f":"Waterfall!CE58","v":645.12410708286234},{"$f":"Waterfall!CF58","v":643.89640725303639},{"$f":"Waterfall!CG58","v":632.94107222702803},{"$f":"Waterfall!CH58","v":631.70092466127483},{"$f":"Waterfall!CI58","v":630.45450578184489},{"$f":"Waterfall!CJ58","v":629.20178374295506},{"$f":"Waterfall!CK58","v":618.26425503120413},{"$f":"Waterfall!CL58","v":616.99883048514141},{"$f":"Waterfall!CM58","v":615.72700626382425},{"$f":"Waterfall!CN58","v":614.44874986637751},{"$f":"Waterfall!CO58","v":603.52795374618972},{"$f":"Waterfall!CP58","v":602.23673482948664},{"$f":"Waterfall!CQ58","v":600.93898523533687},{"$f":"Waterfall!CR58","v":599.63467179421775},{"$f":"Waterfall!CS58","v":-877.5799479702805},{"$f":"Waterfall!CT58","v":1906.7349293995699},{"$f":"Waterfall!CU58","v":1905.4107237029211},{"$f":"Waterfall!CV58","v":1904.0798197793627},{"$f":"Waterfall!CW58","v":1851.0391297974224},{"$f":"Waterfall!CX58","v":1849.6947271718582},{"$f":"Waterfall!CY58","v":1848.3435237228944},{"$f":"Waterfall!CZ58","v":1846.985484901908},{"$f":"Waterfall!DA58","v":1695.2146151137231},{"$f":"Waterfall!DB58","v":1693.8428011963329},{"$f":"Waterfall!DC58","v":1692.4640471990488},{"$f":"Waterfall!DD58","v":1691.0783178622114},{"$f":"Waterfall!DE58","v":1679.2675884081177},{"$f":"Waterfall!DF58","v":1677.8678018920823},{"$f":"Waterfall!DG58","v":1676.4609331735276},{"$f":"Waterfall!DH58","v":1675.0469462670369},{"$f":"Waterfall!DI58","v":1775.816154361496},{"$f":"Waterfall!DJ58","v":1774.3878223868351},{"$f":"Waterfall!DK58","v":1772.9522631615516},{"$f":"Waterfall!DL58","v":1771.5094399594414},{"$f":"Waterfall!DM58","v":1697.8946237296041},{"$f":"Waterfall!DN58","v":1696.4371616439375},{"$f":"Waterfall!DO58","v":1694.9723242734813},{"$f":"Waterfall!DP58","v":1693.500074135902},{"$f":"Waterfall!DQ58","v":1554.1404683883366},{"$f":"Waterfall!DR58","v":1552.6532795026565},{"$f":"Waterfall!DS58","v":1551.1585642501075},{"$f":"Waterfall!DT58","v":1549.6562843765639},{"$f":"Waterfall!DU58","v":1579.1470310366717},{"$f":"Waterfall!DV58","v":1577.6295063760203},{"$f":"Waterfall!DW58","v":1576.10430115537},{"$f":"Waterfall!DX58","v":1574.5713763328126},{"$f":"Waterfall!DY58","v":1592.1423765466805},{"$f":"Waterfall!DZ58","v":1590.5938945956268},{"$f":"Waterfall!EA58","v":1589.0375747159367},{"$f":"Waterfall!EB58","v":1587.4733770615965},{"$f":"Waterfall!EC58","v":1570.899093708945},{"$f":"Waterfall!ED58","v":1569.3190201517514},{"$f":"Waterfall!EE58","v":1567.7309480559747},{"$f":"Waterfall!EF58","v":1566.134836754833},{"$f":"Waterfall!EG58","v":1549.6179536500172},{"$f":"Waterfall!EH58","v":1548.0056411053824},{"$f":"Waterfall!EI58","v":1546.3851661037356},{"$f":"Waterfall!EJ58","v":1544.7564871405134},{"$f":"Waterfall!EK58","v":1528.2958132706895},{"$f":"Waterfall!EL58","v":1526.650601020958},{"$f":"Waterfall!EM58","v":1524.9970590187245},{"$f":"Waterfall!EN58","v":1523.3351449042786},{"$f":"Waterfall!EO58","v":1506.9294788962784},{"$f":"Waterfall!EP58","v":1505.2506926109927},{"$f":"Waterfall!EQ58","v":1503.5634058306471},{"$f":"Waterfall!ER58","v":1501.8675753226544},{"$f":"Waterfall!ES58","v":1485.5157051432466},{"$f":"Waterfall!ET58","v":1483.8026565969317},{"$f":"Waterfall!EU58","v":1482.0809332944598},{"$f":"Waterfall!EV58","v":1480.3504911122677},{"$f":"Waterfall!EW58","v":1464.05119376266},{"$f":"Waterfall!EX58","v":1462.3031805467124},{"$f":"Waterfall!EY58","v":1460.5463147220089},{"$f":"Waterfall!EZ58","v":1458.7805512555324},{"$f":"Waterfall!FA58","v":0},{"$f":"Waterfall!FB58","v":0},{"$f":"Waterfall!FC58","v":0},{"$f":"Waterfall!FD58","v":0},{"$f":"Waterfall!FE58","v":0},{"$f":"Waterfall!FF58","v":0},{"$f":"Waterfall!FG58","v":0},{"$f":"Waterfall!FH58","v":0},{"$f":"Waterfall!FI58","v":0},{"$f":"Waterfall!FJ58","v":0},{"$f":"Waterfall!FK58","v":0},{"$f":"Waterfall!FL58","v":0},{"$f":"Waterfall!FM58","v":0},{"$f":"Waterfall!FN58","v":0},{"$f":"Waterfall!FO58","v":0},{"$f":"Waterfall!FP58","v":0},{"$f":"Waterfall!FQ58","v":0},{"$f":"Waterfall!FR58","v":0},{"$f":"Waterfall!FS58","v":0}]
[null,null,"CFADS (during repay pd only)",null,null,null,null,null,{"$f":"I41*I$19","v":0},{"$f":"J41*J$19","v":0},0,0,0,0,0,0,0,0,6379.9877723376139,3622.1998906499985,3611.0384945112191,3610.1403115459016,3609.2375924515832,3608.3303142296222,3597.2159597462187,3596.2994938038451,3595.3783990325965,3594.4526519616143,3583.3845793171936,3582.4494567552792,3581.5096107611853,3580.5650173820868,3547.0687350527214,3546.1145745563581,3545.1555940817766,3544.1917691842323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV41*BV$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH41*EH$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Max permissible debt service",null,{"$f":"'Inputs - Financing'!E42","v":1.5},null,null,null,{"$f":"$E44*I$42","v":0},{"$f":"$E44*J$42","v":0},0,0,0,0,0,0,0,0,9569.9816585064218,5433.2998359749981,5416.5577417668283,5415.2104673188524,5413.8563886773745,5412.4954713444331,5395.8239396193276,5394.4492407057678,5393.0675985488942,5391.6789779424216,5375.0768689757906,5373.6741851329189,5372.2644161417775,5370.8475260731302,5320.6031025790817,5319.1718618345367,5317.7333911226651,5316.2876537763486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E44*BV$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E44*EH$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Interest (during repay pd only)",null,null,null,null,null,{"$f":"-I33*I19","v":0},0,0,0,0,0,0,0,0,0,-2709.8241187499998,-2572.7270065611538,-2434.1379350489128,-2294.0406679659404,-2152.4187923739373,-2009.2557167208049,-1864.5346688968771,-1718.2386942700057,-1570.3506536992572,-1420.8532215269979,-1269.7288835491245,-1116.9599349632069,-962.52847829430334,-806.41642129820139,-648.60547484183962,-489.07715076066677,-327.81275969268131,-164.79340888889948,0,0,0,0,{"$f":"-AO33*AO19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BU33*BU19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DA33*DA19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EG33*EG19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FM33*FM19","v":0},0,0,0,0,0,0]
[null,null,"Max principal repayment",null,null,null,null,{"$f":"SUM(I46:FS46)","v":74469.776337938747},{"$f":"SUM(I44:I45)","v":0},{"$f":"SUM(J44:J45)","v":0},0,0,0,0,0,0,0,0,6860.157539756422,2860.5728294138444,2982.4198067179154,3121.1697993529119,3261.4375963034372,3403.239754623628,3531.2892707224505,3676.2105464357619,3822.716944849637,3970.8257564154237,4105.3479854266661,4256.7142501697117,4409.7359378474739,4564.4311047749288,4671.9976277372425,4830.0947110738698,4989.9206314299836,5151.494244887449,0,0,0,0,{"$f":"SUM(AO44:AO45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU44:BU45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DA44:DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EG44:EG45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FM44:FM45)","v":0},0,0,0,0,0,0]
[null,null,null,null,"Switch"]
[null,null,"Applied","1.Annuity/2.Sculpted",1,null,null,{"$f":"SUM(I48:FS48)","v":249007.50000000009},{"$f":"IF($E$48=1,I38,I46)","v":0},0,0,0,0,0,0,0,0,0,12597.942769478155,12735.039881666986,12873.628953179212,13013.726220262162,13155.348095854142,13298.511171507263,13443.232219331181,13589.528193958033,13737.416234528755,13886.913666700992,14038.038004678852,14190.806953264728,14345.238409933558,14501.350466929638,14659.161413385968,14818.689737467077,14979.954128534973,15142.97347933842,0,0,0,0,{"$f":"IF($E$48=1,AO38,AO46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$48=1,BU38,BU46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$48=1,DA38,DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$48=1,EG38,EG46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$48=1,FM38,FM46)","v":0},0,0,0,0,0,0]
[]
[null,null,"Summary"]
[null,null,"Interest",null,null,null,null,{"$f":"SUM(I51:FS51)","v":31951.95222560281},{"$f":"I33","v":0},{"$f":"J33","v":0},0,0,0,0,0,0,2709.8241187499998,2709.8241187499998,2709.8241187499998,2572.7270065611538,2434.1379350489128,2294.0406679659404,2152.4187923739373,2009.2557167208049,1864.5346688968771,1718.2386942700057,1570.3506536992572,1420.8532215269979,1269.7288835491245,1116.9599349632069,962.52847829430334,806.41642129820139,648.60547484183962,489.07715076066677,327.81275969268131,164.79340888889948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal",null,null,null,null,249007.5,{"$f":"-I25","v":0},{"$f":"-J25","v":0},0,0,0,0,0,0,0,0,12597.942769478155,12735.039881666986,12873.628953179212,13013.726220262162,13155.348095854142,13298.511171507263,13443.232219331181,13589.528193958033,13737.416234528755,13886.913666700992,14038.038004678852,14190.806953264728,14345.238409933558,14501.350466929638,14659.161413385968,14818.689737467077,14979.954128534973,15142.97347933834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EH25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,{"$f":"SUM(I53:FS53)","v":280959.45222560287},{"$f":"SUM(I51:I52)","v":0},{"$f":"SUM(J51:J52)","v":0},0,0,0,0,0,0,2709.8241187499998,2709.8241187499998,15307.766888228154,15307.76688822814,15307.766888228125,15307.766888228103,15307.76688822808,15307.766888228069,15307.766888228058,15307.766888228038,15307.766888228012,15307.76688822799,15307.766888227976,15307.766888227934,15307.766888227861,15307.766888227839,15307.766888227807,15307.766888227743,15307.766888227654,15307.766888227239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV51:BV52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH51:EH52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt metrics"]
[null,null,"Debt Service Coverage Ratio (DSCR)"]
[null,null,"CFADS",null,null,null,null,{"$f":"SUM(I57:FS57)","v":322021.94389252481},{"$f":"Waterfall!I58","v":0},{"$f":"Waterfall!J58","v":0},{"$f":"Waterfall!K58","v":0},{"$f":"Waterfall!L58","v":0},{"$f":"Waterfall!M58","v":0},{"$f":"Waterfall!N58","v":0},{"$f":"Waterfall!O58","v":0},{"$f":"Waterfall!P58","v":0},{"$f":"Waterfall!Q58","v":4088.4033867587364},{"$f":"Waterfall!R58","v":7137.1898268952036},{"$f":"Waterfall!S58","v":6379.9877723376139},{"$f":"Waterfall!T58","v":3622.1998906499985},{"$f":"Waterfall!U58","v":3611.0384945112191},{"$f":"Waterfall!V58","v":3610.1403115459016},{"$f":"Waterfall!W58","v":3609.2375924515832},{"$f":"Waterfall!X58","v":3608.3303142296222},{"$f":"Waterfall!Y58","v":3597.2159597462187},{"$f":"Waterfall!Z58","v":3596.2994938038451},{"$f":"Waterfall!AA58","v":3595.3783990325965},{"$f":"Waterfall!AB58","v":3594.4526519616143},{"$f":"Waterfall!AC58","v":3583.3845793171936},{"$f":"Waterfall!AD58","v":3582.4494567552792},{"$f":"Waterfall!AE58","v":3581.5096107611853},{"$f":"Waterfall!AF58","v":3580.5650173820868},{"$f":"Waterfall!AG58","v":3547.0687350527214},{"$f":"Waterfall!AH58","v":3546.1145745563581},{"$f":"Waterfall!AI58","v":3545.1555940817766},{"$f":"Waterfall!AJ58","v":3544.1917691842323},{"$f":"Waterfall!AK58","v":3532.7611024852963},{"$f":"Waterfall!AL58","v":3531.787514908714},{"$f":"Waterfall!AM58","v":3530.8090088250206},{"$f":"Waterfall!AN58","v":3529.8255592873898},{"$f":"Waterfall!AO58","v":3518.429737086014},{"$f":"Waterfall!AP58","v":3517.436325290852},{"$f":"Waterfall!AQ58","v":3516.4378944358732},{"$f":"Waterfall!AR58","v":3515.4344190618008},{"$f":"Waterfall!AS58","v":3504.0724753467416},{"$f":"Waterfall!AT58","v":3503.0588340369513},{"$f":"Waterfall!AU58","v":3502.0400710490217},{"$f":"Waterfall!AV58","v":3501.0161604006366},{"$f":"Waterfall!AW58","v":3489.6871194316632},{"$f":"Waterfall!AX58","v":3488.6528349849841},{"$f":"Waterfall!AY58","v":3487.6133241335483},{"$f":"Waterfall!AZ58","v":3486.5685603611932},{"$f":"Waterfall!BA58","v":3475.2714364098147},{"$f":"Waterfall!BB58","v":3474.2160867057419},{"$f":"Waterfall!BC58","v":3473.1554037184355},{"$f":"Waterfall!BD58","v":3472.0893603868567},{"$f":"Waterfall!BE58","v":3327.2489749579681},{"$f":"Waterfall!BF58","v":3326.1721292021425},{"$f":"Waterfall!BG58","v":3325.0898410882774},{"$f":"Waterfall!BH58","v":3324.0020829991954},{"$f":"Waterfall!BI58","v":3313.562459722436},{"$f":"Waterfall!BJ58","v":3312.4636782673806},{"$f":"Waterfall!BK58","v":3311.3593431377549},{"$f":"Waterfall!BL58","v":3310.2494261487482},{"$f":"Waterfall!BM58","v":3299.8339486244449},{"$f":"Waterfall!BN58","v":3298.712782786572},{"$f":"Waterfall!BO58","v":3297.5859496695343},{"$f":"Waterfall!BP58","v":3296.4534205091504},{"$f":"Waterfall!BQ58","v":3286.0610887004086},{"$f":"Waterfall!BR58","v":3284.9170805732192},{"$f":"Waterfall!BS58","v":3283.7672892269002},{"$f":"Waterfall!BT58","v":3282.611685305922},{"$f":"Waterfall!BU58","v":3272.2414876452076},{"$f":"Waterfall!BV58","v":3271.0741699086016},{"$f":"Waterfall!BW58","v":3269.9009506292423},{"$f":"Waterfall!BX58","v":3268.7217998480232},{"$f":"Waterfall!BY58","v":662.12662003882087},{"$f":"Waterfall!BZ58","v":660.93551576443781},{"$f":"Waterfall!CA58","v":659.73838919072455},{"$f":"Waterfall!CB58","v":658.53520974251398},{"$f":"Waterfall!CC58","v":647.56100771702756},{"$f":"Waterfall!CD58","v":646.34563016953575},{"$f":"Waterfall!CE58","v":645.12410708286234},{"$f":"Waterfall!CF58","v":643.89640725303639},{"$f":"Waterfall!CG58","v":632.94107222702803},{"$f":"Waterfall!CH58","v":631.70092466127483},{"$f":"Waterfall!CI58","v":630.45450578184489},{"$f":"Waterfall!CJ58","v":629.20178374295506},{"$f":"Waterfall!CK58","v":618.26425503120413},{"$f":"Waterfall!CL58","v":616.99883048514141},{"$f":"Waterfall!CM58","v":615.72700626382425},{"$f":"Waterfall!CN58","v":614.44874986637751},{"$f":"Waterfall!CO58","v":603.52795374618972},{"$f":"Waterfall!CP58","v":602.23673482948664},{"$f":"Waterfall!CQ58","v":600.93898523533687},{"$f":"Waterfall!CR58","v":599.63467179421775},{"$f":"Waterfall!CS58","v":-877.5799479702805},{"$f":"Waterfall!CT58","v":1906.7349293995699},{"$f":"Waterfall!CU58","v":1905.4107237029211},{"$f":"Waterfall!CV58","v":1904.0798197793627},{"$f":"Waterfall!CW58","v":1851.0391297974224},{"$f":"Waterfall!CX58","v":1849.6947271718582},{"$f":"Waterfall!CY58","v":1848.3435237228944},{"$f":"Waterfall!CZ58","v":1846.985484901908},{"$f":"Waterfall!DA58","v":1695.2146151137231},{"$f":"Waterfall!DB58","v":1693.8428011963329},{"$f":"Waterfall!DC58","v":1692.4640471990488},{"$f":"Waterfall!DD58","v":1691.0783178622114},{"$f":"Waterfall!DE58","v":1679.2675884081177},{"$f":"Waterfall!DF58","v":1677.8678018920823},{"$f":"Waterfall!DG58","v":1676.4609331735276},{"$f":"Waterfall!DH58","v":1675.0469462670369},{"$f":"Waterfall!DI58","v":1775.816154361496},{"$f":"Waterfall!DJ58","v":1774.3878223868351},{"$f":"Waterfall!DK58","v":1772.9522631615516},{"$f":"Waterfall!DL58","v":1771.5094399594414},{"$f":"Waterfall!DM58","v":1697.8946237296041},{"$f":"Waterfall!DN58","v":1696.4371616439375},{"$f":"Waterfall!DO58","v":1694.9723242734813},{"$f":"Waterfall!DP58","v":1693.500074135902},{"$f":"Waterfall!DQ58","v":1554.1404683883366},{"$f":"Waterfall!DR58","v":1552.6532795026565},{"$f":"Waterfall!DS58","v":1551.1585642501075},{"$f":"Waterfall!DT58","v":1549.6562843765639},{"$f":"Waterfall!DU58","v":1579.1470310366717},{"$f":"Waterfall!DV58","v":1577.6295063760203},{"$f":"Waterfall!DW58","v":1576.10430115537},{"$f":"Waterfall!DX58","v":1574.5713763328126},{"$f":"Waterfall!DY58","v":1592.1423765466805},{"$f":"Waterfall!DZ58","v":1590.5938945956268},{"$f":"Waterfall!EA58","v":1589.0375747159367},{"$f":"Waterfall!EB58","v":1587.4733770615965},{"$f":"Waterfall!EC58","v":1570.899093708945},{"$f":"Waterfall!ED58","v":1569.3190201517514},{"$f":"Waterfall!EE58","v":1567.7309480559747},{"$f":"Waterfall!EF58","v":1566.134836754833},{"$f":"Waterfall!EG58","v":1549.6179536500172},{"$f":"Waterfall!EH58","v":1548.0056411053824},{"$f":"Waterfall!EI58","v":1546.3851661037356},{"$f":"Waterfall!EJ58","v":1544.7564871405134},{"$f":"Waterfall!EK58","v":1528.2958132706895},{"$f":"Waterfall!EL58","v":1526.650601020958},{"$f":"Waterfall!EM58","v":1524.9970590187245},{"$f":"Waterfall!EN58","v":1523.3351449042786},{"$f":"Waterfall!EO58","v":1506.9294788962784},{"$f":"Waterfall!EP58","v":1505.2506926109927},{"$f":"Waterfall!EQ58","v":1503.5634058306471},{"$f":"Waterfall!ER58","v":1501.8675753226544},{"$f":"Waterfall!ES58","v":1485.5157051432466},{"$f":"Waterfall!ET58","v":1483.8026565969317},{"$f":"Waterfall!EU58","v":1482.0809332944598},{"$f":"Waterfall!EV58","v":1480.3504911122677},{"$f":"Waterfall!EW58","v":1464.05119376266},{"$f":"Waterfall!EX58","v":1462.3031805467124},{"$f":"Waterfall!EY58","v":1460.5463147220089},{"$f":"Waterfall!EZ58","v":1458.7805512555324},{"$f":"Waterfall!FA58","v":0},{"$f":"Waterfall!FB58","v":0},{"$f":"Waterfall!FC58","v":0},{"$f":"Waterfall!FD58","v":0},{"$f":"Waterfall!FE58","v":0},{"$f":"Waterfall!FF58","v":0},{"$f":"Waterfall!FG58","v":0},{"$f":"Waterfall!FH58","v":0},{"$f":"Waterfall!FI58","v":0},{"$f":"Waterfall!FJ58","v":0},{"$f":"Waterfall!FK58","v":0},{"$f":"Waterfall!FL58","v":0},{"$f":"Waterfall!FM58","v":0},{"$f":"Waterfall!FN58","v":0},{"$f":"Waterfall!FO58","v":0},{"$f":"Waterfall!FP58","v":0},{"$f":"Waterfall!FQ58","v":0},{"$f":"Waterfall!FR58","v":0},{"$f":"Waterfall!FS58","v":0}]
[null,null,"CFADS (during loan tenor)",null,{"$f":"SUM(I58:FS58)","v":78560.313431014976},null,null,null,{"$f":"I57*I17","v":0},0,0,0,0,0,0,0,4088.4033867587364,7137.1898268952036,6379.9877723376139,3622.1998906499985,3611.0384945112191,3610.1403115459016,3609.2375924515832,3608.3303142296222,3597.2159597462187,3596.2994938038451,3595.3783990325965,3594.4526519616143,3583.3845793171936,3582.4494567552792,3581.5096107611853,3580.5650173820868,3547.0687350527214,3546.1145745563581,3545.1555940817766,3544.1917691842323,0,0,0,0,{"$f":"AO57*AO17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU57*BU17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA57*DA17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG57*EG17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM57*FM17","v":0},0,0,0,0,0,0]
[]
[null,null,"Debt service",null,{"$f":"SUM(I60:FS60)","v":280959.45222560287},null,null,null,{"$f":"I53","v":0},0,0,0,0,0,0,0,2709.8241187499998,2709.8241187499998,15307.766888228154,15307.76688822814,15307.766888228125,15307.766888228103,15307.76688822808,15307.766888228069,15307.766888228058,15307.766888228038,15307.766888228012,15307.76688822799,15307.766888227976,15307.766888227934,15307.766888227861,15307.766888227839,15307.766888227807,15307.766888227743,15307.766888227654,15307.766888227239,0,0,0,0,{"$f":"AO53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM53","v":0},0,0,0,0,0,0]
[]
[null,null,"In Period",null,"Min","Min Date","Avg"]
[null,null,"DSCR",null,{"$f":"MIN(I63:FS63)","v":0.23152898754356965},{"$f":"SUMPRODUCT(I64:FS64,I3:FS3)","v":"2026-12-31"},{"$f":"E58/E60","v":0.2796144169868795},null,{"$f":"IF(I60=0,\"N/A\",I58/I60)","v":"N/A"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A",1.5087338541531079,2.6338203197436592,0.41678109020878129,0.2366249706503902,0.23589583777161877,0.23583716278839811,0.23577819147658599,0.23571892233376568,0.23499286251298621,0.23493299317024924,0.2348728214431797,0.23481234579851273,0.23408930939972039,0.23402822128878084,0.23396682461342386,0.23390511780889839,0.23171692912181319,0.2316545973327733,0.23159195067231897,0.23152898754356965,"N/A","N/A","N/A","N/A",{"$f":"IF(AO60=0,\"N/A\",AO58/AO60)","v":"N/A"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"IF(BU60=0,\"N/A\",BU58/BU60)","v":"N/A"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"IF(DA60=0,\"N/A\",DA58/DA60)","v":"N/A"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"IF(EG60=0,\"N/A\",EG58/EG60)","v":"N/A"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"IF(FM60=0,\"N/A\",FM58/FM60)","v":"N/A"},"N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,"Min Flag",null,null,null,null,null,{"$f":"IF(AND(I63=$E63, SUM($H64:H64)=0),1,0)","v":0},{"$f":"IF(AND(J63=$E63, SUM($H64:I64)=0),1,0)","v":0},{"$f":"IF(AND(K63=$E63, SUM($H64:J64)=0),1,0)","v":0},{"$f":"IF(AND(L63=$E63, SUM($H64:K64)=0),1,0)","v":0},{"$f":"IF(AND(M63=$E63, SUM($H64:L64)=0),1,0)","v":0},{"$f":"IF(AND(N63=$E63, SUM($H64:M64)=0),1,0)","v":0},{"$f":"IF(AND(O63=$E63, SUM($H64:N64)=0),1,0)","v":0},{"$f":"IF(AND(P63=$E63, SUM($H64:O64)=0),1,0)","v":0},{"$f":"IF(AND(Q63=$E63, SUM($H64:P64)=0),1,0)","v":0},{"$f":"IF(AND(R63=$E63, SUM($H64:Q64)=0),1,0)","v":0},{"$f":"IF(AND(S63=$E63, SUM($H64:R64)=0),1,0)","v":0},{"$f":"IF(AND(T63=$E63, SUM($H64:S64)=0),1,0)","v":0},{"$f":"IF(AND(U63=$E63, SUM($H64:T64)=0),1,0)","v":0},{"$f":"IF(AND(V63=$E63, SUM($H64:U64)=0),1,0)","v":0},{"$f":"IF(AND(W63=$E63, SUM($H64:V64)=0),1,0)","v":0},{"$f":"IF(AND(X63=$E63, SUM($H64:W64)=0),1,0)","v":0},{"$f":"IF(AND(Y63=$E63, SUM($H64:X64)=0),1,0)","v":0},{"$f":"IF(AND(Z63=$E63, SUM($H64:Y64)=0),1,0)","v":0},{"$f":"IF(AND(AA63=$E63, SUM($H64:Z64)=0),1,0)","v":0},{"$f":"IF(AND(AB63=$E63, SUM($H64:AA64)=0),1,0)","v":0},{"$f":"IF(AND(AC63=$E63, SUM($H64:AB64)=0),1,0)","v":0},{"$f":"IF(AND(AD63=$E63, SUM($H64:AC64)=0),1,0)","v":0},{"$f":"IF(AND(AE63=$E63, SUM($H64:AD64)=0),1,0)","v":0},{"$f":"IF(AND(AF63=$E63, SUM($H64:AE64)=0),1,0)","v":0},{"$f":"IF(AND(AG63=$E63, SUM($H64:AF64)=0),1,0)","v":0},{"$f":"IF(AND(AH63=$E63, SUM($H64:AG64)=0),1,0)","v":0},{"$f":"IF(AND(AI63=$E63, SUM($H64:AH64)=0),1,0)","v":0},{"$f":"IF(AND(AJ63=$E63, SUM($H64:AI64)=0),1,0)","v":1},{"$f":"IF(AND(AK63=$E63, SUM($H64:AJ64)=0),1,0)","v":0},{"$f":"IF(AND(AL63=$E63, SUM($H64:AK64)=0),1,0)","v":0},{"$f":"IF(AND(AM63=$E63, SUM($H64:AL64)=0),1,0)","v":0},{"$f":"IF(AND(AN63=$E63, SUM($H64:AM64)=0),1,0)","v":0},{"$f":"IF(AND(AO63=$E63, SUM($H64:AN64)=0),1,0)","v":0},{"$f":"IF(AND(AP63=$E63, SUM($H64:AO64)=0),1,0)","v":0},{"$f":"IF(AND(AQ63=$E63, SUM($H64:AP64)=0),1,0)","v":0},{"$f":"IF(AND(AR63=$E63, SUM($H64:AQ64)=0),1,0)","v":0},{"$f":"IF(AND(AS63=$E63, SUM($H64:AR64)=0),1,0)","v":0},{"$f":"IF(AND(AT63=$E63, SUM($H64:AS64)=0),1,0)","v":0},{"$f":"IF(AND(AU63=$E63, SUM($H64:AT64)=0),1,0)","v":0},{"$f":"IF(AND(AV63=$E63, SUM($H64:AU64)=0),1,0)","v":0},{"$f":"IF(AND(AW63=$E63, SUM($H64:AV64)=0),1,0)","v":0},{"$f":"IF(AND(AX63=$E63, SUM($H64:AW64)=0),1,0)","v":0},{"$f":"IF(AND(AY63=$E63, SUM($H64:AX64)=0),1,0)","v":0},{"$f":"IF(AND(AZ63=$E63, SUM($H64:AY64)=0),1,0)","v":0},{"$f":"IF(AND(BA63=$E63, SUM($H64:AZ64)=0),1,0)","v":0},{"$f":"IF(AND(BB63=$E63, SUM($H64:BA64)=0),1,0)","v":0},{"$f":"IF(AND(BC63=$E63, SUM($H64:BB64)=0),1,0)","v":0},{"$f":"IF(AND(BD63=$E63, SUM($H64:BC64)=0),1,0)","v":0},{"$f":"IF(AND(BE63=$E63, SUM($H64:BD64)=0),1,0)","v":0},{"$f":"IF(AND(BF63=$E63, SUM($H64:BE64)=0),1,0)","v":0},{"$f":"IF(AND(BG63=$E63, SUM($H64:BF64)=0),1,0)","v":0},{"$f":"IF(AND(BH63=$E63, SUM($H64:BG64)=0),1,0)","v":0},{"$f":"IF(AND(BI63=$E63, SUM($H64:BH64)=0),1,0)","v":0},{"$f":"IF(AND(BJ63=$E63, SUM($H64:BI64)=0),1,0)","v":0},{"$f":"IF(AND(BK63=$E63, SUM($H64:BJ64)=0),1,0)","v":0},{"$f":"IF(AND(BL63=$E63, SUM($H64:BK64)=0),1,0)","v":0},{"$f":"IF(AND(BM63=$E63, SUM($H64:BL64)=0),1,0)","v":0},{"$f":"IF(AND(BN63=$E63, SUM($H64:BM64)=0),1,0)","v":0},{"$f":"IF(AND(BO63=$E63, SUM($H64:BN64)=0),1,0)","v":0},{"$f":"IF(AND(BP63=$E63, SUM($H64:BO64)=0),1,0)","v":0},{"$f":"IF(AND(BQ63=$E63, SUM($H64:BP64)=0),1,0)","v":0},{"$f":"IF(AND(BR63=$E63, SUM($H64:BQ64)=0),1,0)","v":0},{"$f":"IF(AND(BS63=$E63, SUM($H64:BR64)=0),1,0)","v":0},{"$f":"IF(AND(BT63=$E63, SUM($H64:BS64)=0),1,0)","v":0},{"$f":"IF(AND(BU63=$E63, SUM($H64:BT64)=0),1,0)","v":0},{"$f":"IF(AND(BV63=$E63, SUM($H64:BU64)=0),1,0)","v":0},{"$f":"IF(AND(BW63=$E63, SUM($H64:BV64)=0),1,0)","v":0},{"$f":"IF(AND(BX63=$E63, SUM($H64:BW64)=0),1,0)","v":0},{"$f":"IF(AND(BY63=$E63, SUM($H64:BX64)=0),1,0)","v":0},{"$f":"IF(AND(BZ63=$E63, SUM($H64:BY64)=0),1,0)","v":0},{"$f":"IF(AND(CA63=$E63, SUM($H64:BZ64)=0),1,0)","v":0},{"$f":"IF(AND(CB63=$E63, SUM($H64:CA64)=0),1,0)","v":0},{"$f":"IF(AND(CC63=$E63, SUM($H64:CB64)=0),1,0)","v":0},{"$f":"IF(AND(CD63=$E63, SUM($H64:CC64)=0),1,0)","v":0},{"$f":"IF(AND(CE63=$E63, SUM($H64:CD64)=0),1,0)","v":0},{"$f":"IF(AND(CF63=$E63, SUM($H64:CE64)=0),1,0)","v":0},{"$f":"IF(AND(CG63=$E63, SUM($H64:CF64)=0),1,0)","v":0},{"$f":"IF(AND(CH63=$E63, SUM($H64:CG64)=0),1,0)","v":0},{"$f":"IF(AND(CI63=$E63, SUM($H64:CH64)=0),1,0)","v":0},{"$f":"IF(AND(CJ63=$E63, SUM($H64:CI64)=0),1,0)","v":0},{"$f":"IF(AND(CK63=$E63, SUM($H64:CJ64)=0),1,0)","v":0},{"$f":"IF(AND(CL63=$E63, SUM($H64:CK64)=0),1,0)","v":0},{"$f":"IF(AND(CM63=$E63, SUM($H64:CL64)=0),1,0)","v":0},{"$f":"IF(AND(CN63=$E63, SUM($H64:CM64)=0),1,0)","v":0},{"$f":"IF(AND(CO63=$E63, SUM($H64:CN64)=0),1,0)","v":0},{"$f":"IF(AND(CP63=$E63, SUM($H64:CO64)=0),1,0)","v":0},{"$f":"IF(AND(CQ63=$E63, SUM($H64:CP64)=0),1,0)","v":0},{"$f":"IF(AND(CR63=$E63, SUM($H64:CQ64)=0),1,0)","v":0},{"$f":"IF(AND(CS63=$E63, SUM($H64:CR64)=0),1,0)","v":0},{"$f":"IF(AND(CT63=$E63, SUM($H64:CS64)=0),1,0)","v":0},{"$f":"IF(AND(CU63=$E63, SUM($H64:CT64)=0),1,0)","v":0},{"$f":"IF(AND(CV63=$E63, SUM($H64:CU64)=0),1,0)","v":0},{"$f":"IF(AND(CW63=$E63, SUM($H64:CV64)=0),1,0)","v":0},{"$f":"IF(AND(CX63=$E63, SUM($H64:CW64)=0),1,0)","v":0},{"$f":"IF(AND(CY63=$E63, SUM($H64:CX64)=0),1,0)","v":0},{"$f":"IF(AND(CZ63=$E63, SUM($H64:CY64)=0),1,0)","v":0},{"$f":"IF(AND(DA63=$E63, SUM($H64:CZ64)=0),1,0)","v":0},{"$f":"IF(AND(DB63=$E63, SUM($H64:DA64)=0),1,0)","v":0},{"$f":"IF(AND(DC63=$E63, SUM($H64:DB64)=0),1,0)","v":0},{"$f":"IF(AND(DD63=$E63, SUM($H64:DC64)=0),1,0)","v":0},{"$f":"IF(AND(DE63=$E63, SUM($H64:DD64)=0),1,0)","v":0},{"$f":"IF(AND(DF63=$E63, SUM($H64:DE64)=0),1,0)","v":0},{"$f":"IF(AND(DG63=$E63, SUM($H64:DF64)=0),1,0)","v":0},{"$f":"IF(AND(DH63=$E63, SUM($H64:DG64)=0),1,0)","v":0},{"$f":"IF(AND(DI63=$E63, SUM($H64:DH64)=0),1,0)","v":0},{"$f":"IF(AND(DJ63=$E63, SUM($H64:DI64)=0),1,0)","v":0},{"$f":"IF(AND(DK63=$E63, SUM($H64:DJ64)=0),1,0)","v":0},{"$f":"IF(AND(DL63=$E63, SUM($H64:DK64)=0),1,0)","v":0},{"$f":"IF(AND(DM63=$E63, SUM($H64:DL64)=0),1,0)","v":0},{"$f":"IF(AND(DN63=$E63, SUM($H64:DM64)=0),1,0)","v":0},{"$f":"IF(AND(DO63=$E63, SUM($H64:DN64)=0),1,0)","v":0},{"$f":"IF(AND(DP63=$E63, SUM($H64:DO64)=0),1,0)","v":0},{"$f":"IF(AND(DQ63=$E63, SUM($H64:DP64)=0),1,0)","v":0},{"$f":"IF(AND(DR63=$E63, SUM($H64:DQ64)=0),1,0)","v":0},{"$f":"IF(AND(DS63=$E63, SUM($H64:DR64)=0),1,0)","v":0},{"$f":"IF(AND(DT63=$E63, SUM($H64:DS64)=0),1,0)","v":0},{"$f":"IF(AND(DU63=$E63, SUM($H64:DT64)=0),1,0)","v":0},{"$f":"IF(AND(DV63=$E63, SUM($H64:DU64)=0),1,0)","v":0},{"$f":"IF(AND(DW63=$E63, SUM($H64:DV64)=0),1,0)","v":0},{"$f":"IF(AND(DX63=$E63, SUM($H64:DW64)=0),1,0)","v":0},{"$f":"IF(AND(DY63=$E63, SUM($H64:DX64)=0),1,0)","v":0},{"$f":"IF(AND(DZ63=$E63, SUM($H64:DY64)=0),1,0)","v":0},{"$f":"IF(AND(EA63=$E63, SUM($H64:DZ64)=0),1,0)","v":0},{"$f":"IF(AND(EB63=$E63, SUM($H64:EA64)=0),1,0)","v":0},{"$f":"IF(AND(EC63=$E63, SUM($H64:EB64)=0),1,0)","v":0},{"$f":"IF(AND(ED63=$E63, SUM($H64:EC64)=0),1,0)","v":0},{"$f":"IF(AND(EE63=$E63, SUM($H64:ED64)=0),1,0)","v":0},{"$f":"IF(AND(EF63=$E63, SUM($H64:EE64)=0),1,0)","v":0},{"$f":"IF(AND(EG63=$E63, SUM($H64:EF64)=0),1,0)","v":0},{"$f":"IF(AND(EH63=$E63, SUM($H64:EG64)=0),1,0)","v":0},{"$f":"IF(AND(EI63=$E63, SUM($H64:EH64)=0),1,0)","v":0},{"$f":"IF(AND(EJ63=$E63, SUM($H64:EI64)=0),1,0)","v":0},{"$f":"IF(AND(EK63=$E63, SUM($H64:EJ64)=0),1,0)","v":0},{"$f":"IF(AND(EL63=$E63, SUM($H64:EK64)=0),1,0)","v":0},{"$f":"IF(AND(EM63=$E63, SUM($H64:EL64)=0),1,0)","v":0},{"$f":"IF(AND(EN63=$E63, SUM($H64:EM64)=0),1,0)","v":0},{"$f":"IF(AND(EO63=$E63, SUM($H64:EN64)=0),1,0)","v":0},{"$f":"IF(AND(EP63=$E63, SUM($H64:EO64)=0),1,0)","v":0},{"$f":"IF(AND(EQ63=$E63, SUM($H64:EP64)=0),1,0)","v":0},{"$f":"IF(AND(ER63=$E63, SUM($H64:EQ64)=0),1,0)","v":0},{"$f":"IF(AND(ES63=$E63, SUM($H64:ER64)=0),1,0)","v":0},{"$f":"IF(AND(ET63=$E63, SUM($H64:ES64)=0),1,0)","v":0},{"$f":"IF(AND(EU63=$E63, SUM($H64:ET64)=0),1,0)","v":0},{"$f":"IF(AND(EV63=$E63, SUM($H64:EU64)=0),1,0)","v":0},{"$f":"IF(AND(EW63=$E63, SUM($H64:EV64)=0),1,0)","v":0},{"$f":"IF(AND(EX63=$E63, SUM($H64:EW64)=0),1,0)","v":0},{"$f":"IF(AND(EY63=$E63, SUM($H64:EX64)=0),1,0)","v":0},{"$f":"IF(AND(EZ63=$E63, SUM($H64:EY64)=0),1,0)","v":0},{"$f":"IF(AND(FA63=$E63, SUM($H64:EZ64)=0),1,0)","v":0},{"$f":"IF(AND(FB63=$E63, SUM($H64:FA64)=0),1,0)","v":0},{"$f":"IF(AND(FC63=$E63, SUM($H64:FB64)=0),1,0)","v":0},{"$f":"IF(AND(FD63=$E63, SUM($H64:FC64)=0),1,0)","v":0},{"$f":"IF(AND(FE63=$E63, SUM($H64:FD64)=0),1,0)","v":0},{"$f":"IF(AND(FF63=$E63, SUM($H64:FE64)=0),1,0)","v":0},{"$f":"IF(AND(FG63=$E63, SUM($H64:FF64)=0),1,0)","v":0},{"$f":"IF(AND(FH63=$E63, SUM($H64:FG64)=0),1,0)","v":0},{"$f":"IF(AND(FI63=$E63, SUM($H64:FH64)=0),1,0)","v":0},{"$f":"IF(AND(FJ63=$E63, SUM($H64:FI64)=0),1,0)","v":0},{"$f":"IF(AND(FK63=$E63, SUM($H64:FJ64)=0),1,0)","v":0},{"$f":"IF(AND(FL63=$E63, SUM($H64:FK64)=0),1,0)","v":0},{"$f":"IF(AND(FM63=$E63, SUM($H64:FL64)=0),1,0)","v":0},{"$f":"IF(AND(FN63=$E63, SUM($H64:FM64)=0),1,0)","v":0},{"$f":"IF(AND(FO63=$E63, SUM($H64:FN64)=0),1,0)","v":0},{"$f":"IF(AND(FP63=$E63, SUM($H64:FO64)=0),1,0)","v":0},{"$f":"IF(AND(FQ63=$E63, SUM($H64:FP64)=0),1,0)","v":0},{"$f":"IF(AND(FR63=$E63, SUM($H64:FQ64)=0),1,0)","v":0},{"$f":"IF(AND(FS63=$E63, SUM($H64:FR64)=0),1,0)","v":0}]
[]
[null,null,"Last Twelve Months (LTM)"]
[null,null,"DSCR",null,null,null,null,null,{"$f":"IF(SUM(F60:I60)=0,0,SUM(F58:I58)/SUM(F60:I60))","v":0},{"$f":"IF(SUM(G60:J60)=0,0,SUM(G58:J58)/SUM(G60:J60))","v":0},0,0,0,0,0,0,1.5087338541531079,2.0712770869483834,0.84938622974450939,0.58908488011577442,0.4266724804708027,0.28128476535479718,0.23603404067174827,0.23580752859259213,0.23558178477793404,0.23535574237339679,0.23512939986504516,0.23490275573123195,0.23467686745291552,0.23445067448254842,0.2342241752751095,0.2339973682777059,0.2334042732082291,0.2328108672192272,0.23221714873395097,0.23162311616761874,0.23159184518288728,0.23156046910794431,0.23152898754356965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(BS60:BV60)=0,0,SUM(BS58:BV58)/SUM(BS60:BV60))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(EE60:EH60)=0,0,SUM(EE58:EH58)/SUM(EE60:EH60))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Covenant Test",null,{"$f":"'Inputs - Partnership'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"IF(AND(I60<>0,I67<$E$69),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(J60<>0,J67<$E$69),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AND(BV60<>0,BV67<$E$69),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AND(EH60<>0,EH67<$E$69),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,"Loan Life Coverage Ratio (LLCR)"]
[null,null,"CFADS (during loan tenor)",null,null,null,null,{"$f":"SUM(I72:FS72)","v":78560.313431014976},{"$f":"I58","v":0},{"$f":"J58","v":0},0,0,0,0,0,0,4088.4033867587364,7137.1898268952036,6379.9877723376139,3622.1998906499985,3611.0384945112191,3610.1403115459016,3609.2375924515832,3608.3303142296222,3597.2159597462187,3596.2994938038451,3595.3783990325965,3594.4526519616143,3583.3845793171936,3582.4494567552792,3581.5096107611853,3580.5650173820868,3547.0687350527214,3546.1145745563581,3545.1555940817766,3544.1917691842323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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]
[]
[null,null,"Interest Rate (i)",null,null,null,null,null,{"$f":"I31","v":0},0,0,0,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,0,0,0,0,{"$f":"AO31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM31","v":0},0,0,0,0,0,0]
[null,null,"i + 1",null,null,null,null,null,{"$f":"I74+1","v":1},{"$f":"J74+1","v":1},1,1,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV74+1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EH74+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]
[]
[null,null,"NPV (CFADS) @ start of period",null,null,null,null,{"$f":"SUM(I77:FS77)","v":1257505.7570634449},{"$f":"(J77+I72)/I75","v":67828.062594511226},{"$f":"(K77+J72)/J75","v":67828.062594511226},{"$f":"(L77+K72)/K75","v":67828.062594511226},{"$f":"(M77+L72)/L75","v":67828.062594511226},{"$f":"(N77+M72)/M75","v":67828.062594511226},{"$f":"(O77+N72)/N75","v":68566.201485695987},{"$f":"(P77+O72)/O75","v":69312.37317336406},{"$f":"(Q77+P72)/P75","v":70066.665074423188},{"$f":"(R77+Q72)/Q75","v":70829.165557095592},{"$f":"(S77+R72)/R75","v":67511.560564511936},{"$f":"(T77+S72)/S75","v":61109.06529546003},{"$f":"(U77+T72)/T75","v":55394.096926200255},{"$f":"(V77+U72)/U75","v":52374.72329534962},{"$f":"(W77+V72)/V75","v":49333.652727100038},{"$f":"(X77+W72)/W75","v":46260.385891356796},{"$f":"(Y77+X72)/X75","v":43154.576948367903},{"$f":"(Z77+Y72)/Y75","v":40015.876317778893},{"$f":"(AA77+Z72)/Z75","v":36854.133132060902},{"$f":"(AB77+AA72)/AA75","v":33658.898742066704},{"$f":"(AC77+AB72)/AB75","v":30429.81330859465},{"$f":"(AD77+AC72)/AC75","v":27166.513099963813},{"$f":"(AE77+AD72)/AD75","v":23878.768099456975},{"$f":"(AF77+AE72)/AE75","v":20556.179336544035},{"$f":"(AG77+AF72)/AF75","v":17198.372347412787},{"$f":"(AH77+AG72)/AG75","v":13804.968617101418},{"$f":"(AI77+AH72)/AH75","v":10408.1324530243},{"$f":"(AJ77+AI72)/AI75","v":6975.2843798879785},{"$f":"(AK77+AJ72)/AJ75","v":3506.0373180703323},{"$f":"(AL77+AK72)/AK75","v":0},{"$f":"(AM77+AL72)/AL75","v":0},{"$f":"(AN77+AM72)/AM75","v":0},{"$f":"(AO77+AN72)/AN75","v":0},{"$f":"(AP77+AO72)/AO75","v":0},{"$f":"(AQ77+AP72)/AP75","v":0},{"$f":"(AR77+AQ72)/AQ75","v":0},{"$f":"(AS77+AR72)/AR75","v":0},{"$f":"(AT77+AS72)/AS75","v":0},{"$f":"(AU77+AT72)/AT75","v":0},{"$f":"(AV77+AU72)/AU75","v":0},{"$f":"(AW77+AV72)/AV75","v":0},{"$f":"(AX77+AW72)/AW75","v":0},{"$f":"(AY77+AX72)/AX75","v":0},{"$f":"(AZ77+AY72)/AY75","v":0},{"$f":"(BA77+AZ72)/AZ75","v":0},{"$f":"(BB77+BA72)/BA75","v":0},{"$f":"(BC77+BB72)/BB75","v":0},{"$f":"(BD77+BC72)/BC75","v":0},{"$f":"(BE77+BD72)/BD75","v":0},{"$f":"(BF77+BE72)/BE75","v":0},{"$f":"(BG77+BF72)/BF75","v":0},{"$f":"(BH77+BG72)/BG75","v":0},{"$f":"(BI77+BH72)/BH75","v":0},{"$f":"(BJ77+BI72)/BI75","v":0},{"$f":"(BK77+BJ72)/BJ75","v":0},{"$f":"(BL77+BK72)/BK75","v":0},{"$f":"(BM77+BL72)/BL75","v":0},{"$f":"(BN77+BM72)/BM75","v":0},{"$f":"(BO77+BN72)/BN75","v":0},{"$f":"(BP77+BO72)/BO75","v":0},{"$f":"(BQ77+BP72)/BP75","v":0},{"$f":"(BR77+BQ72)/BQ75","v":0},{"$f":"(BS77+BR72)/BR75","v":0},{"$f":"(BT77+BS72)/BS75","v":0},{"$f":"(BU77+BT72)/BT75","v":0},{"$f":"(BV77+BU72)/BU75","v":0},{"$f":"(BW77+BV72)/BV75","v":0},{"$f":"(BX77+BW72)/BW75","v":0},{"$f":"(BY77+BX72)/BX75","v":0},{"$f":"(BZ77+BY72)/BY75","v":0},{"$f":"(CA77+BZ72)/BZ75","v":0},{"$f":"(CB77+CA72)/CA75","v":0},{"$f":"(CC77+CB72)/CB75","v":0},{"$f":"(CD77+CC72)/CC75","v":0},{"$f":"(CE77+CD72)/CD75","v":0},{"$f":"(CF77+CE72)/CE75","v":0},{"$f":"(CG77+CF72)/CF75","v":0},{"$f":"(CH77+CG72)/CG75","v":0},{"$f":"(CI77+CH72)/CH75","v":0},{"$f":"(CJ77+CI72)/CI75","v":0},{"$f":"(CK77+CJ72)/CJ75","v":0},{"$f":"(CL77+CK72)/CK75","v":0},{"$f":"(CM77+CL72)/CL75","v":0},{"$f":"(CN77+CM72)/CM75","v":0},{"$f":"(CO77+CN72)/CN75","v":0},{"$f":"(CP77+CO72)/CO75","v":0},{"$f":"(CQ77+CP72)/CP75","v":0},{"$f":"(CR77+CQ72)/CQ75","v":0},{"$f":"(CS77+CR72)/CR75","v":0},{"$f":"(CT77+CS72)/CS75","v":0},{"$f":"(CU77+CT72)/CT75","v":0},{"$f":"(CV77+CU72)/CU75","v":0},{"$f":"(CW77+CV72)/CV75","v":0},{"$f":"(CX77+CW72)/CW75","v":0},{"$f":"(CY77+CX72)/CX75","v":0},{"$f":"(CZ77+CY72)/CY75","v":0},{"$f":"(DA77+CZ72)/CZ75","v":0},{"$f":"(DB77+DA72)/DA75","v":0},{"$f":"(DC77+DB72)/DB75","v":0},{"$f":"(DD77+DC72)/DC75","v":0},{"$f":"(DE77+DD72)/DD75","v":0},{"$f":"(DF77+DE72)/DE75","v":0},{"$f":"(DG77+DF72)/DF75","v":0},{"$f":"(DH77+DG72)/DG75","v":0},{"$f":"(DI77+DH72)/DH75","v":0},{"$f":"(DJ77+DI72)/DI75","v":0},{"$f":"(DK77+DJ72)/DJ75","v":0},{"$f":"(DL77+DK72)/DK75","v":0},{"$f":"(DM77+DL72)/DL75","v":0},{"$f":"(DN77+DM72)/DM75","v":0},{"$f":"(DO77+DN72)/DN75","v":0},{"$f":"(DP77+DO72)/DO75","v":0},{"$f":"(DQ77+DP72)/DP75","v":0},{"$f":"(DR77+DQ72)/DQ75","v":0},{"$f":"(DS77+DR72)/DR75","v":0},{"$f":"(DT77+DS72)/DS75","v":0},{"$f":"(DU77+DT72)/DT75","v":0},{"$f":"(DV77+DU72)/DU75","v":0},{"$f":"(DW77+DV72)/DV75","v":0},{"$f":"(DX77+DW72)/DW75","v":0},{"$f":"(DY77+DX72)/DX75","v":0},{"$f":"(DZ77+DY72)/DY75","v":0},{"$f":"(EA77+DZ72)/DZ75","v":0},{"$f":"(EB77+EA72)/EA75","v":0},{"$f":"(EC77+EB72)/EB75","v":0},{"$f":"(ED77+EC72)/EC75","v":0},{"$f":"(EE77+ED72)/ED75","v":0},{"$f":"(EF77+EE72)/EE75","v":0},{"$f":"(EG77+EF72)/EF75","v":0},{"$f":"(EH77+EG72)/EG75","v":0},{"$f":"(EI77+EH72)/EH75","v":0},{"$f":"(EJ77+EI72)/EI75","v":0},{"$f":"(EK77+EJ72)/EJ75","v":0},{"$f":"(EL77+EK72)/EK75","v":0},{"$f":"(EM77+EL72)/EL75","v":0},{"$f":"(EN77+EM72)/EM75","v":0},{"$f":"(EO77+EN72)/EN75","v":0},{"$f":"(EP77+EO72)/EO75","v":0},{"$f":"(EQ77+EP72)/EP75","v":0},{"$f":"(ER77+EQ72)/EQ75","v":0},{"$f":"(ES77+ER72)/ER75","v":0},{"$f":"(ET77+ES72)/ES75","v":0},{"$f":"(EU77+ET72)/ET75","v":0},{"$f":"(EV77+EU72)/EU75","v":0},{"$f":"(EW77+EV72)/EV75","v":0},{"$f":"(EX77+EW72)/EW75","v":0},{"$f":"(EY77+EX72)/EX75","v":0},{"$f":"(EZ77+EY72)/EY75","v":0},{"$f":"(FA77+EZ72)/EZ75","v":0},{"$f":"(FB77+FA72)/FA75","v":0},{"$f":"(FC77+FB72)/FB75","v":0},{"$f":"(FD77+FC72)/FC75","v":0},{"$f":"(FE77+FD72)/FD75","v":0},{"$f":"(FF77+FE72)/FE75","v":0},{"$f":"(FG77+FF72)/FF75","v":0},{"$f":"(FH77+FG72)/FG75","v":0},{"$f":"(FI77+FH72)/FH75","v":0},{"$f":"(FJ77+FI72)/FI75","v":0},{"$f":"(FK77+FJ72)/FJ75","v":0},{"$f":"(FL77+FK72)/FK75","v":0},{"$f":"(FM77+FL72)/FL75","v":0},{"$f":"(FN77+FM72)/FM75","v":0},{"$f":"(FO77+FN72)/FN75","v":0},{"$f":"(FP77+FO72)/FO75","v":0},{"$f":"(FQ77+FP72)/FP75","v":0},{"$f":"(FR77+FQ72)/FQ75","v":0},{"$f":"(FS77+FR72)/FR75","v":0},{"$f":"(FT77+FS72)/FS75","v":0}]
[null,null,null,null,null,null,null," "]
[null,null,"Debt balance b/f",null,null,null,null,null,{"$f":"I23","v":0},0,0,0,0,0,0,0,249007.5,249007.5,249007.5,236409.55723052184,223674.51734885486,210800.88839567566,197787.16217541351,184631.81407955938,171333.30290805211,157890.07068872094,144300.54249476289,130563.12626023413,116676.21259353314,102638.17458885429,88447.367635589559,74102.129225655997,59600.778758726359,44941.61734534039,30122.927607873313,15142.97347933834,0,0,0,0,{"$f":"AO23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM23","v":0},0,0,0,0,0,0]
[null,null,null,null,"Min","Min Date","At CoD"]
[null,null,"LLCR",null,{"$f":"MIN(I81:FS81)","v":0.23152898754356968},{"$f":"SUMPRODUCT(I82:FS82,I3:FS3)","v":"2026-12-31"},{"$f":"LOOKUP(Op_start,$I$2:$FS$2,$I$81:$FS$81)","v":0.28444591250101137},null,{"$f":"IF(I79=0,\"N/A\",I77/I79)","v":"N/A"},{"$f":"IF(J79=0,\"N/A\",J77/J79)","v":"N/A"},"N/A","N/A","N/A","N/A","N/A","N/A",0.28444591250101137,0.2711225989759824,0.24541054102972815,0.2343141181563389,0.23415596875375469,0.2340296243652456,0.23388972965964988,0.23373315787154775,0.2335557398274978,0.23341640782920758,0.23325552461653626,0.23306590597365864,0.23283677534686736,0.23264996864090784,0.23241143163510741,0.2320901238214122,0.23162396372346367,0.23159229836002843,0.23156063947996972,0.23152898754356968,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"IF(BV79=0,\"N/A\",BV77/BV79)","v":"N/A"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"IF(EH79=0,\"N/A\",EH77/EH79)","v":"N/A"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,"Min flag",null,null,null,null,null,{"$f":"IF(AND(I81=$E81, SUM($H82:H82)=0),1,0)","v":0},{"$f":"IF(AND(J81=$E81, SUM($H82:I82)=0),1,0)","v":0},{"$f":"IF(AND(K81=$E81, SUM($H82:J82)=0),1,0)","v":0},{"$f":"IF(AND(L81=$E81, SUM($H82:K82)=0),1,0)","v":0},{"$f":"IF(AND(M81=$E81, SUM($H82:L82)=0),1,0)","v":0},{"$f":"IF(AND(N81=$E81, SUM($H82:M82)=0),1,0)","v":0},{"$f":"IF(AND(O81=$E81, SUM($H82:N82)=0),1,0)","v":0},{"$f":"IF(AND(P81=$E81, SUM($H82:O82)=0),1,0)","v":0},{"$f":"IF(AND(Q81=$E81, SUM($H82:P82)=0),1,0)","v":0},{"$f":"IF(AND(R81=$E81, SUM($H82:Q82)=0),1,0)","v":0},{"$f":"IF(AND(S81=$E81, SUM($H82:R82)=0),1,0)","v":0},{"$f":"IF(AND(T81=$E81, SUM($H82:S82)=0),1,0)","v":0},{"$f":"IF(AND(U81=$E81, SUM($H82:T82)=0),1,0)","v":0},{"$f":"IF(AND(V81=$E81, SUM($H82:U82)=0),1,0)","v":0},{"$f":"IF(AND(W81=$E81, SUM($H82:V82)=0),1,0)","v":0},{"$f":"IF(AND(X81=$E81, SUM($H82:W82)=0),1,0)","v":0},{"$f":"IF(AND(Y81=$E81, SUM($H82:X82)=0),1,0)","v":0},{"$f":"IF(AND(Z81=$E81, SUM($H82:Y82)=0),1,0)","v":0},{"$f":"IF(AND(AA81=$E81, SUM($H82:Z82)=0),1,0)","v":0},{"$f":"IF(AND(AB81=$E81, SUM($H82:AA82)=0),1,0)","v":0},{"$f":"IF(AND(AC81=$E81, SUM($H82:AB82)=0),1,0)","v":0},{"$f":"IF(AND(AD81=$E81, SUM($H82:AC82)=0),1,0)","v":0},{"$f":"IF(AND(AE81=$E81, SUM($H82:AD82)=0),1,0)","v":0},{"$f":"IF(AND(AF81=$E81, SUM($H82:AE82)=0),1,0)","v":0},{"$f":"IF(AND(AG81=$E81, SUM($H82:AF82)=0),1,0)","v":0},{"$f":"IF(AND(AH81=$E81, SUM($H82:AG82)=0),1,0)","v":0},{"$f":"IF(AND(AI81=$E81, SUM($H82:AH82)=0),1,0)","v":0},{"$f":"IF(AND(AJ81=$E81, SUM($H82:AI82)=0),1,0)","v":1},{"$f":"IF(AND(AK81=$E81, SUM($H82:AJ82)=0),1,0)","v":0},{"$f":"IF(AND(AL81=$E81, SUM($H82:AK82)=0),1,0)","v":0},{"$f":"IF(AND(AM81=$E81, SUM($H82:AL82)=0),1,0)","v":0},{"$f":"IF(AND(AN81=$E81, SUM($H82:AM82)=0),1,0)","v":0},{"$f":"IF(AND(AO81=$E81, SUM($H82:AN82)=0),1,0)","v":0},{"$f":"IF(AND(AP81=$E81, SUM($H82:AO82)=0),1,0)","v":0},{"$f":"IF(AND(AQ81=$E81, SUM($H82:AP82)=0),1,0)","v":0},{"$f":"IF(AND(AR81=$E81, SUM($H82:AQ82)=0),1,0)","v":0},{"$f":"IF(AND(AS81=$E81, SUM($H82:AR82)=0),1,0)","v":0},{"$f":"IF(AND(AT81=$E81, SUM($H82:AS82)=0),1,0)","v":0},{"$f":"IF(AND(AU81=$E81, SUM($H82:AT82)=0),1,0)","v":0},{"$f":"IF(AND(AV81=$E81, SUM($H82:AU82)=0),1,0)","v":0},{"$f":"IF(AND(AW81=$E81, SUM($H82:AV82)=0),1,0)","v":0},{"$f":"IF(AND(AX81=$E81, SUM($H82:AW82)=0),1,0)","v":0},{"$f":"IF(AND(AY81=$E81, SUM($H82:AX82)=0),1,0)","v":0},{"$f":"IF(AND(AZ81=$E81, SUM($H82:AY82)=0),1,0)","v":0},{"$f":"IF(AND(BA81=$E81, SUM($H82:AZ82)=0),1,0)","v":0},{"$f":"IF(AND(BB81=$E81, SUM($H82:BA82)=0),1,0)","v":0},{"$f":"IF(AND(BC81=$E81, SUM($H82:BB82)=0),1,0)","v":0},{"$f":"IF(AND(BD81=$E81, SUM($H82:BC82)=0),1,0)","v":0},{"$f":"IF(AND(BE81=$E81, SUM($H82:BD82)=0),1,0)","v":0},{"$f":"IF(AND(BF81=$E81, SUM($H82:BE82)=0),1,0)","v":0},{"$f":"IF(AND(BG81=$E81, SUM($H82:BF82)=0),1,0)","v":0},{"$f":"IF(AND(BH81=$E81, SUM($H82:BG82)=0),1,0)","v":0},{"$f":"IF(AND(BI81=$E81, SUM($H82:BH82)=0),1,0)","v":0},{"$f":"IF(AND(BJ81=$E81, SUM($H82:BI82)=0),1,0)","v":0},{"$f":"IF(AND(BK81=$E81, SUM($H82:BJ82)=0),1,0)","v":0},{"$f":"IF(AND(BL81=$E81, SUM($H82:BK82)=0),1,0)","v":0},{"$f":"IF(AND(BM81=$E81, SUM($H82:BL82)=0),1,0)","v":0},{"$f":"IF(AND(BN81=$E81, SUM($H82:BM82)=0),1,0)","v":0},{"$f":"IF(AND(BO81=$E81, SUM($H82:BN82)=0),1,0)","v":0},{"$f":"IF(AND(BP81=$E81, SUM($H82:BO82)=0),1,0)","v":0},{"$f":"IF(AND(BQ81=$E81, SUM($H82:BP82)=0),1,0)","v":0},{"$f":"IF(AND(BR81=$E81, SUM($H82:BQ82)=0),1,0)","v":0},{"$f":"IF(AND(BS81=$E81, SUM($H82:BR82)=0),1,0)","v":0},{"$f":"IF(AND(BT81=$E81, SUM($H82:BS82)=0),1,0)","v":0},{"$f":"IF(AND(BU81=$E81, SUM($H82:BT82)=0),1,0)","v":0},{"$f":"IF(AND(BV81=$E81, SUM($H82:BU82)=0),1,0)","v":0},{"$f":"IF(AND(BW81=$E81, SUM($H82:BV82)=0),1,0)","v":0},{"$f":"IF(AND(BX81=$E81, SUM($H82:BW82)=0),1,0)","v":0},{"$f":"IF(AND(BY81=$E81, SUM($H82:BX82)=0),1,0)","v":0},{"$f":"IF(AND(BZ81=$E81, SUM($H82:BY82)=0),1,0)","v":0},{"$f":"IF(AND(CA81=$E81, SUM($H82:BZ82)=0),1,0)","v":0},{"$f":"IF(AND(CB81=$E81, SUM($H82:CA82)=0),1,0)","v":0},{"$f":"IF(AND(CC81=$E81, SUM($H82:CB82)=0),1,0)","v":0},{"$f":"IF(AND(CD81=$E81, SUM($H82:CC82)=0),1,0)","v":0},{"$f":"IF(AND(CE81=$E81, SUM($H82:CD82)=0),1,0)","v":0},{"$f":"IF(AND(CF81=$E81, SUM($H82:CE82)=0),1,0)","v":0},{"$f":"IF(AND(CG81=$E81, SUM($H82:CF82)=0),1,0)","v":0},{"$f":"IF(AND(CH81=$E81, SUM($H82:CG82)=0),1,0)","v":0},{"$f":"IF(AND(CI81=$E81, SUM($H82:CH82)=0),1,0)","v":0},{"$f":"IF(AND(CJ81=$E81, SUM($H82:CI82)=0),1,0)","v":0},{"$f":"IF(AND(CK81=$E81, SUM($H82:CJ82)=0),1,0)","v":0},{"$f":"IF(AND(CL81=$E81, SUM($H82:CK82)=0),1,0)","v":0},{"$f":"IF(AND(CM81=$E81, SUM($H82:CL82)=0),1,0)","v":0},{"$f":"IF(AND(CN81=$E81, SUM($H82:CM82)=0),1,0)","v":0},{"$f":"IF(AND(CO81=$E81, SUM($H82:CN82)=0),1,0)","v":0},{"$f":"IF(AND(CP81=$E81, SUM($H82:CO82)=0),1,0)","v":0},{"$f":"IF(AND(CQ81=$E81, SUM($H82:CP82)=0),1,0)","v":0},{"$f":"IF(AND(CR81=$E81, SUM($H82:CQ82)=0),1,0)","v":0},{"$f":"IF(AND(CS81=$E81, SUM($H82:CR82)=0),1,0)","v":0},{"$f":"IF(AND(CT81=$E81, SUM($H82:CS82)=0),1,0)","v":0},{"$f":"IF(AND(CU81=$E81, SUM($H82:CT82)=0),1,0)","v":0},{"$f":"IF(AND(CV81=$E81, SUM($H82:CU82)=0),1,0)","v":0},{"$f":"IF(AND(CW81=$E81, SUM($H82:CV82)=0),1,0)","v":0},{"$f":"IF(AND(CX81=$E81, SUM($H82:CW82)=0),1,0)","v":0},{"$f":"IF(AND(CY81=$E81, SUM($H82:CX82)=0),1,0)","v":0},{"$f":"IF(AND(CZ81=$E81, SUM($H82:CY82)=0),1,0)","v":0},{"$f":"IF(AND(DA81=$E81, SUM($H82:CZ82)=0),1,0)","v":0},{"$f":"IF(AND(DB81=$E81, SUM($H82:DA82)=0),1,0)","v":0},{"$f":"IF(AND(DC81=$E81, SUM($H82:DB82)=0),1,0)","v":0},{"$f":"IF(AND(DD81=$E81, SUM($H82:DC82)=0),1,0)","v":0},{"$f":"IF(AND(DE81=$E81, SUM($H82:DD82)=0),1,0)","v":0},{"$f":"IF(AND(DF81=$E81, SUM($H82:DE82)=0),1,0)","v":0},{"$f":"IF(AND(DG81=$E81, SUM($H82:DF82)=0),1,0)","v":0},{"$f":"IF(AND(DH81=$E81, SUM($H82:DG82)=0),1,0)","v":0},{"$f":"IF(AND(DI81=$E81, SUM($H82:DH82)=0),1,0)","v":0},{"$f":"IF(AND(DJ81=$E81, SUM($H82:DI82)=0),1,0)","v":0},{"$f":"IF(AND(DK81=$E81, SUM($H82:DJ82)=0),1,0)","v":0},{"$f":"IF(AND(DL81=$E81, SUM($H82:DK82)=0),1,0)","v":0},{"$f":"IF(AND(DM81=$E81, SUM($H82:DL82)=0),1,0)","v":0},{"$f":"IF(AND(DN81=$E81, SUM($H82:DM82)=0),1,0)","v":0},{"$f":"IF(AND(DO81=$E81, SUM($H82:DN82)=0),1,0)","v":0},{"$f":"IF(AND(DP81=$E81, SUM($H82:DO82)=0),1,0)","v":0},{"$f":"IF(AND(DQ81=$E81, SUM($H82:DP82)=0),1,0)","v":0},{"$f":"IF(AND(DR81=$E81, SUM($H82:DQ82)=0),1,0)","v":0},{"$f":"IF(AND(DS81=$E81, SUM($H82:DR82)=0),1,0)","v":0},{"$f":"IF(AND(DT81=$E81, SUM($H82:DS82)=0),1,0)","v":0},{"$f":"IF(AND(DU81=$E81, SUM($H82:DT82)=0),1,0)","v":0},{"$f":"IF(AND(DV81=$E81, SUM($H82:DU82)=0),1,0)","v":0},{"$f":"IF(AND(DW81=$E81, SUM($H82:DV82)=0),1,0)","v":0},{"$f":"IF(AND(DX81=$E81, SUM($H82:DW82)=0),1,0)","v":0},{"$f":"IF(AND(DY81=$E81, SUM($H82:DX82)=0),1,0)","v":0},{"$f":"IF(AND(DZ81=$E81, SUM($H82:DY82)=0),1,0)","v":0},{"$f":"IF(AND(EA81=$E81, SUM($H82:DZ82)=0),1,0)","v":0},{"$f":"IF(AND(EB81=$E81, SUM($H82:EA82)=0),1,0)","v":0},{"$f":"IF(AND(EC81=$E81, SUM($H82:EB82)=0),1,0)","v":0},{"$f":"IF(AND(ED81=$E81, SUM($H82:EC82)=0),1,0)","v":0},{"$f":"IF(AND(EE81=$E81, SUM($H82:ED82)=0),1,0)","v":0},{"$f":"IF(AND(EF81=$E81, SUM($H82:EE82)=0),1,0)","v":0},{"$f":"IF(AND(EG81=$E81, SUM($H82:EF82)=0),1,0)","v":0},{"$f":"IF(AND(EH81=$E81, SUM($H82:EG82)=0),1,0)","v":0},{"$f":"IF(AND(EI81=$E81, SUM($H82:EH82)=0),1,0)","v":0},{"$f":"IF(AND(EJ81=$E81, SUM($H82:EI82)=0),1,0)","v":0},{"$f":"IF(AND(EK81=$E81, SUM($H82:EJ82)=0),1,0)","v":0},{"$f":"IF(AND(EL81=$E81, SUM($H82:EK82)=0),1,0)","v":0},{"$f":"IF(AND(EM81=$E81, SUM($H82:EL82)=0),1,0)","v":0},{"$f":"IF(AND(EN81=$E81, SUM($H82:EM82)=0),1,0)","v":0},{"$f":"IF(AND(EO81=$E81, SUM($H82:EN82)=0),1,0)","v":0},{"$f":"IF(AND(EP81=$E81, SUM($H82:EO82)=0),1,0)","v":0},{"$f":"IF(AND(EQ81=$E81, SUM($H82:EP82)=0),1,0)","v":0},{"$f":"IF(AND(ER81=$E81, SUM($H82:EQ82)=0),1,0)","v":0},{"$f":"IF(AND(ES81=$E81, SUM($H82:ER82)=0),1,0)","v":0},{"$f":"IF(AND(ET81=$E81, SUM($H82:ES82)=0),1,0)","v":0},{"$f":"IF(AND(EU81=$E81, SUM($H82:ET82)=0),1,0)","v":0},{"$f":"IF(AND(EV81=$E81, SUM($H82:EU82)=0),1,0)","v":0},{"$f":"IF(AND(EW81=$E81, SUM($H82:EV82)=0),1,0)","v":0},{"$f":"IF(AND(EX81=$E81, SUM($H82:EW82)=0),1,0)","v":0},{"$f":"IF(AND(EY81=$E81, SUM($H82:EX82)=0),1,0)","v":0},{"$f":"IF(AND(EZ81=$E81, SUM($H82:EY82)=0),1,0)","v":0},{"$f":"IF(AND(FA81=$E81, SUM($H82:EZ82)=0),1,0)","v":0},{"$f":"IF(AND(FB81=$E81, SUM($H82:FA82)=0),1,0)","v":0},{"$f":"IF(AND(FC81=$E81, SUM($H82:FB82)=0),1,0)","v":0},{"$f":"IF(AND(FD81=$E81, SUM($H82:FC82)=0),1,0)","v":0},{"$f":"IF(AND(FE81=$E81, SUM($H82:FD82)=0),1,0)","v":0},{"$f":"IF(AND(FF81=$E81, SUM($H82:FE82)=0),1,0)","v":0},{"$f":"IF(AND(FG81=$E81, SUM($H82:FF82)=0),1,0)","v":0},{"$f":"IF(AND(FH81=$E81, SUM($H82:FG82)=0),1,0)","v":0},{"$f":"IF(AND(FI81=$E81, SUM($H82:FH82)=0),1,0)","v":0},{"$f":"IF(AND(FJ81=$E81, SUM($H82:FI82)=0),1,0)","v":0},{"$f":"IF(AND(FK81=$E81, SUM($H82:FJ82)=0),1,0)","v":0},{"$f":"IF(AND(FL81=$E81, SUM($H82:FK82)=0),1,0)","v":0},{"$f":"IF(AND(FM81=$E81, SUM($H82:FL82)=0),1,0)","v":0},{"$f":"IF(AND(FN81=$E81, SUM($H82:FM82)=0),1,0)","v":0},{"$f":"IF(AND(FO81=$E81, SUM($H82:FN82)=0),1,0)","v":0},{"$f":"IF(AND(FP81=$E81, SUM($H82:FO82)=0),1,0)","v":0},{"$f":"IF(AND(FQ81=$E81, SUM($H82:FP82)=0),1,0)","v":0},{"$f":"IF(AND(FR81=$E81, SUM($H82:FQ82)=0),1,0)","v":0},{"$f":"IF(AND(FS81=$E81, SUM($H82:FR82)=0),1,0)","v":0}]

{"sheet":"Merchant curves","index":19,"n_rows":11,"n_cols":30,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["CURVES"]
[]
[]
[]
[]
[]
[null,"Wood Mackenzie: 2022 base case Caiso zp26"]
[null,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,43.193612353660441,36.961165276606039,33.620279387801176,33.81123549430157,34.817295603618312,31.837129028985448,29.701433680654183,28.108593565553655,26.232204706774432,25.707936721658122,25.678888506164608,25.291199174490025,24.905742339702563,25.55551860911055,25.347563095455115,25.886541409630844,25.606350226268944,26.153679599200132,25.623382322960957,26.94766796312102,27.503325577955962,27.154803993009242,25.814859368258773,25.865026205011901,27.053603873403972,26.481790261544319,25.229605467961743,25.700149953509172,26.052295700440073]
[]
[null,"Inflation",2.5000000000000001E-2]