{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Summary","InputC","InputS","TimeM","TimeSA","OperM","ConstM","Tax SA","Debt and Waterfall SA","Fin Statment SA","Annual Financial Statements","Returns and Ratios","Checks"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":10,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Summary","index":0,"n_rows":30,"n_cols":9,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))- SEARCH(\"]\",CELL(\"filename\",A1)))","v":"Summary"}]
[null,"Solar Model Example"]
[]
[]
[null,null,null,null,"Key Dates","Start",null,"Return Metrics"]
[null,null,null,null,"Financial Close Date",{"$f":"InputC!F9","v":"2023-01-01"},null,"Equity IRR -- All Equity",{"$f":"'Returns and Ratios'!H33","v":0}]
[null,null,null,null,"Commercial Operation",{"$f":"InputC!F13","v":"2025-01-01"},null,"SHL IRR"]
[null,null,null,null,"Operations Period End",{"$f":"InputC!F16","v":"2024-12-01"},null,"Equity IRR - without SHL",{"$f":"'Returns and Ratios'!H39","v":{"$error":"#NUM!"}}]
[]
[null,null,null,null,"Key Metrics - Tariff & Financial Score",null,null,"Post-Tax Project IRR",{"$f":"'Returns and Ratios'!H28","v":0}]
[null,null,null,null,"PPA Rate","USD/MWH",null,"Pre-Tax Project IRR",{"$f":"'Returns and Ratios'!H19","v":0}]
[null,null,null,null,"PPA Inflation",{"$f":"InputC!F39","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,"Debt Metrics"]
[null,null,null,null,"Capacity (MWp)",{"$f":"InputC!F22","v":60},null,"DSCR Output from Sculpting",{"$f":"'Returns and Ratios'!H53","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"LLCR",{"$f":"'Returns and Ratios'!H53","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Annual Yield - P50",null,null,"PLCR",{"$f":"'Returns and Ratios'!H58","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Annual Yield - P90"]
[null,null,null,null,null,null,null,"Target Leverage",{"$f":"ConstM!F62","v":0.8}]
[null,null,null,null,"EPC Cost",null,null,"Average Debt Life",{"$f":"'Returns and Ratios'!H64","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Total Plant Cost"]
[null,null,null,null,null,null,null,"Uses of Funds"]
[null,null,null,null,null,null,null,"Total EPC Cost Incl. Contingency",{"$f":"ConstM!H17","v":0}]
[null,null,null,null,null,null,null,"Total Development Bonus",{"$f":"ConstM!F21","v":3600000}]
[null,null,null,null,null,null,null,"Other Inputs",{"$f":"ConstM!G64-Summary!I22-Summary!I23","v":-3600000}]
[null,null,null,null,null,null,null,"Total",{"$f":"SUM(I22:I24)","v":0}]
[]
[null,null,null,null,null,null,null,"Sources of funds"]
[null,null,null,null,null,null,null,"Sponsor Share Capital",{"$f":"ConstM!G63","v":0}]
[null,null,null,null,null,null,null,"Total Senior Debt",{"$f":"ConstM!G62","v":0}]
[null,null,null,null,null,null,null,"Total Senior Debt",{"$f":"SUM(I28:I29)","v":0}]

{"sheet":"InputC","index":1,"n_rows":104,"n_cols":17,"rows_kept":104,"cut":false,"hidden":false,"merged":[]}
["          ",null,null,null,null,"Project IRR",{"$f":"'Returns and Ratios'!H28","v":0},null,null,null,{"$f":"Checks!E12","v":" S-Curve (Lookup) Error   Repayment Flag Test Error  Circular Check Error"}]
[null,null,null,null,null,"Equity IRR",{"$f":"'Returns and Ratios'!H33","v":0}]
[null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(active_scenario,K4:Q4,K3:Q3,0,0)","v":"No PPA Inflation"},null,null,null,null,"Base Case","No PPA Inflation","P90 and No Inflation","Lower P90","Delay Case","Lower PPA","Longer Life"]
[null,null,null,null,"Active Scenario",2,"Scenario",null,{"$f":"MATCH(active_scenario,K4:Q4)","v":2},null,1,2,3,4,5,6,7]
[]
[null,null,null,null,{"$f":"INDEX(K3:Q3,F6)","v":"No PPA Inflation"},{"$f":"INDEX(K4:Q4,I4)","v":2}]
[]
[null,"Model Timeline"]
[null,null,null,null,"Financial Close Date",{"$f":"INDEX(K9:Q9,active_scenario)","v":"2023-01-01"},"Date",null,null,null,"2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01"]
[null,null,null,null,"Construction Start",{"$f":"INDEX(K10:Q10,active_scenario)","v":"2023-01-01"},"Date",null,null,null,"2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01"]
[null,null,null,null,"Construction Period",{"$f":"INDEX(K11:Q11,F6)","v":24},"Month",null,null,null,24,24,24,24,36,24,24]
[null,null,null,null,"Construction Period End",{"$f":"EDATE(F10,F11-1)","v":"2024-12-01"},"Date"]
[null,null,null,null,"Commerical Operation Date",{"$f":"EDATE(F10,F11)","v":"2025-01-01"},"Date"]
[null,null,null,null,"Operating Life",null,"Years",null,null,null,30,30,30,30,30,30]
[null,null,null,null,"Decomission Date",{"$f":"EDATE(F13,F14*Months)","v":"2025-01-01"},"Date"]
[null,null,null,null,"Operation End Date",{"$f":"EDATE(F15,-1)","v":"2024-12-01"},"Date"]
[]
[null,null,null,null,"Months in Period for Semi-Annual",{"$f":"INDEX(K18:S18,$F$4)","v":6},"Months",null,null,null,6,6,6,6,6,6,6]
[null,null,null,null,"Months in Period pre-COD",{"$f":"INDEX(K19:S19,$F$4)","v":1},"Months",null,null,null,1,1,1,1,1,1,1]
[]
[null,"Solar Plant Details"]
[null,null,null,null,"Capacity of Plant",{"$f":"INDEX(K22:S22,$F$4)","v":60},"MWp",null,null,null,60,60,60,60,60,60,60]
[]
[null,null,null,null,"Apply P50 (1-yes)",0,"Flag","1 =P50; 0 =P90",null,null,1,1,0,0,0,0,0]
[]
[null,null,null,null,"P50 Plant Yield - Annual",{"$f":"INDEX(K26:S26,$F$4)","v":2477},"MWh/MWp",null,null,null,2477,2477,2477,2477,2477,2477,2477]
[null,null,null,null,"P90 Plant Yield - Annual",{"$f":"INDEX(K27:S27,$F$4)","v":2373},"MWh/MWp",null,null,null,2373,2373,2373,2373,{"$f":"O26*0.8","v":1981.6000000000001},1981.6000000000001,1981.6000000000001]
[null,null,null,null,"P90 vs P50",{"$f":"F27/F26","v":0.95801372628179249},"%"]
[]
[null,null,null,null,"Plant Availability Factor",{"$f":"INDEX(K30:S30,$F$4)","v":0.99},"%","Energy generated to the grid",null,null,0.99,0.99,0.99,0.99,0.99,0.99,0.99]
[null,null,null,null,"Degradation",5.0000000000000001E-3,"% p.a.","Solar Cells Degradation",null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[]
[null,"Revenues"]
[null,null,null,null,"PPA Term Contract",{"$f":"INDEX(K34:S34,$F$4)","v":30},"Years",null,null,null,30,30,30,30,30,30,30]
[null,null,null,null,"Offtake Amount",{"$f":"INDEX(K35:S35,$F$4)","v":1},"%","Of Total Production",null,null,1,1,1,1,1,1,1]
[null,null,null,null,"Power Price for Offtake (USD 2021)",{"$f":"INDEX(K36:S36,$F$4)","v":40},"USD/MWh","Real Terms - 2021",null,null,40,40,40,40,40,35,40]
[null,null,null,null,"Apply PPA Inflation",{"$f":"INDEX(K37:Q37,active_scenario)","v":0},"Flag","1 =Yes; 0 - No",null,null,1,0,0,0,0,0,0]
[null,null,null,null,"Start Date for Infaltion",{"$f":"INDEX(K38:S38,$F$4)","v":"2021-01-01"},"Date",null,null,null,"2021-01-01","2021-01-01","2021-01-01","2021-01-01","2021-01-01","2021-01-01","2021-01-01"]
[null,null,null,null,"PPA Inflation Rate from COD",{"$f":"INDEX(K39:S39,$F$4)","v":2.5000000000000001E-2},"% p.a.","On costs and Revenues",null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[]
[null,null,null,null,"Revenues Arrear Collection",{"$f":"INDEX(K41:S41,$F$4)","v":2},"Months","Received in Arrears",null,null,2,2,2,2,2,2,2]
[]
[null,"Operation and Maintenance"]
[null,null,null,null,"Land Lease",{"$f":"INDEX(K44:S44,$F$4)","v":300},"KUSD/Yr","Payable Through Construction",null,null,300,300,300,300,300,300,300]
[null,null,null,null,"Land Lease Inflated Switch",0,"1 =yes; 0 - No",null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,"Land Lease Infaltion Start",{"$f":"INDEX(K46:Q46,active_scenario)","v":"2023-01-01"},null,null,null,null,"2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01"]
[null,null,null,null,"Land Lease Inflation if Applied",{"$f":"INDEX(K47:S47,$F$4)","v":2.5000000000000001E-2},"% p.a.","On costs and Revenues",null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[]
[null,null,null,null,"Land Lease Infaltion Start",{"$f":"F13","v":"2025-01-01"},null,null,null,null,"2023-01-01"]
[null,null,null,null,"O&M Inflation",{"$f":"INDEX(K50:S50,$F$4)","v":2.5000000000000001E-2},"% p.a.","On costs and Revenues",null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[]
[null,null,null,null,"O&M per Year - Initial",{"$f":"INDEX(K52:S52,$F$4)","v":7},"kUSD/MWp-yr","Starting OpEx",null,null,7,7,7,7,7,7,7]
[null,null,null,null,"Initial Period",{"$f":"INDEX(K53:S53,$F$4)","v":5},"Years",null,null,null,5,5,5,5,5,5,5]
[null,null,null,null,"O&M per Year after Initial Period",{"$f":"INDEX(K54:S54,$F$4)","v":5},"kUSD/MWp","Due to Economies of Scale",null,null,5,5,5,5,5,5,5]
[]
[null,null,null,null,"Insurance During Operation",{"$f":"INDEX(K56:S56,$F$4)","v":5},"kUSD/MWp-yr","Yearly Estimate",null,null,5,5,5,5,5,5,5]
[null,null,null,null,"Asset Management Charge",{"$f":"INDEX(K57:S57,$F$4)","v":18},"kUSD/Yr","Charged to the Plant",null,null,18,18,18,18,18,18,18]
[null,null,null,null,"Security Services",{"$f":"INDEX(K58:S58,$F$4)","v":20},"kUSD/Yr","Protection Against Vandalism",null,null,20,20,20,20,20,20,20]
[null,null,null,null,"Additional OpEx",{"$f":"INDEX(K59:S59,$F$4)","v":30},"kUSD/Yr","Grass Cutting & Cleaning",null,null,30,30,30,30,30,30,30]
[]
[null,null,null,null,"Operation and Maintenance Payment Arrears",{"$f":"INDEX(K61:S61,$F$4)","v":2},"Months",null,null,null,2,2,2,2,2,2,2]
[]
[null,"Capital Expenditures",null,null,null,null,null,"Paid at Financial Close"]
[null,null,null,null,"Developer Bonus",{"$f":"INDEX(K64:S64,$F$4)","v":3.6},"mnUSD","Paid to Developer",null,null,3.6,3.6,3.6,3.6,3.6,3.6,3.6]
[null,null,null,null,"Period of Developer Bonus",{"$f":"F9","v":"2023-01-01"},"Date","Assume paid in Fin Close (up-front)"]
[null,null,null,null,"EPC Contractor",{"$f":"INDEX(K66:S66,$F$4)","v":750},"kUSD/MWp","Detailed in Input-S",null,null,750,750,750,750,900,750,750]
[null,null,null,null,"Contingency",{"$f":"INDEX(K67:S67,$F$4)","v":5.0000000000000001E-3},"%","On base EPC Cost",null,null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,null,null,"Additional Costs",{"$f":"INDEX(K68:S68,$F$4)","v":1.5},"mnUSD","Grid Connection",null,null,1.5,1.5,1.5,1.5,1.5,1.5,1.5]
[null,null,null,null,"Insurance",{"$f":"INDEX(K69:S69,$F$4)","v":10},"kUSD/MW p.a.","Against Delays for Shipping",null,null,10,10,10,10,10,10,10]
[]
[null,null,null,null,"S-Curve Code Number",null,"Code",null,null,null,1,2,1,3,4,1,1]
[]
[null,"Taxes and Capital Allowance"]
[null,null,null,null,"Capital Allowance",{"$f":"INDEX(K74:S74,$F$4)","v":0.2},"% p.a.","Construction are 100% eligible for capital allowance",null,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,null,null,"Tax Rate",{"$f":"INDEX(K75:S75,$F$4)","v":0.2},"%",null,null,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[]
[]
[null,"Funding"]
[null,null,null,"Senior Debt"]
[null,null,null,null,"Debt",{"$f":"INDEX(K80:S80,$F$4)","v":0.8},"%","From third Party",null,null,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,"Equity",{"$f":"INDEX(K81:S81,$F$4)","v":0.19999999999999996},"%",null,null,null,{"$f":"1-K80","v":0.19999999999999996},{"$f":"1-L80","v":0.19999999999999996},{"$f":"1-M80","v":0.19999999999999996},{"$f":"1-N80","v":0.19999999999999996},{"$f":"1-O80","v":0.19999999999999996},0.19999999999999996,0.19999999999999996]
[null,null,null,null,"Maximum Debt Sizing ",{"$f":"INDEX(K82:S82,$F$4)","v":0.8},"%","Tested through DSCR",null,null,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,"DSCR Target",1.25,null,null,null,null,1.25,1.25,1.25,1.25,1.25,1.25,1.25]
[]
[null,null,null,null,"Debt Tenor",{"$f":"INDEX(K85:S85,$F$4)","v":18},"Years",null,null,null,18,18,18,18,18,18,18]
[null,null,null,null,"End of Debt Repayment",{"$f":"EDATE(F13,F85*Months-1)","v":"2042-12-01"}]
[null,null,null,null,"Interest and Principal Repayments Timing",{"$f":"INDEX(K87:S87,$F$4)","v":6},"Months","Every 6 Months",null,null,6,6,6,6,6,6,6]
[]
[null,null,null,null,"Annual Interest Rate",{"$f":"INDEX(K89:S89,$F$4)","v":2.5000000000000001E-2},"% p.a.","Annual Rate",null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,null,null,"Up-Front Fee",{"$f":"INDEX(K90:Q90,active_scenario)","v":0.01},"%",null,null,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,null,"Commitment Fee",{"$f":"INDEX(K91:Q91,active_scenario)","v":7.0000000000000001E-3},"% p.a.",null,null,null,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3]
[null,null,null,null,"DSRA Months",{"$f":"INDEX(K92:Q92,active_scenario)","v":6},"Months",null,null,null,6,6,6,6,6,6,6]
[]
[null,null,null,"Shareholder Loan"]
[null,null,null,null,"Shareholder Loan as Percent of Equity",{"$f":"INDEX(K95:S95,$F$4)","v":0},null,null,null,null,0,0,0,0,0,0,0.9]
[null,null,null,null,"Shareholder Loan Interest Rate",{"$f":"INDEX(K96:S96,$F$4)","v":0.08},"% p.a.",null,null,null,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[null,null,null,null,"Capitalise Interest on Shareholder Loan",1,"1=yes;0=no"]
[null,null,null,null,"Allow SHL Interest Deduction in Taxes",0,"1=yes;0=no"]
[null,null,null,null,"Cash Flow Sweep Percent",{"$f":"INDEX(K99:S99,$F$4)","v":0},"%",null,null,null,{"$f":"K95","v":0},{"$f":"L95","v":0},0,0,0,0,0.9]
[]
[null,"Constants"]
[null,null,null,null,"Months in Year",12,"Months"]
[null,null,null,null,"Inflation Days in Year",365.25,"Days Inflation"]
[null,null,null,null,"Semi-Annual Periods",2,"Semi"]

{"sheet":"InputS","index":2,"n_rows":29,"n_cols":59,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))- SEARCH(\"]\",CELL(\"filename\",A1)))","v":"InputS"}]
[]
[]
[null,"Construction Timeline"]
[null,null,null,null,"Start Period",null,"Date",null,null,{"$f":"TimeM!J2","v":"2023-01-01"},{"$f":"TimeM!K2","v":"2023-02-01"},{"$f":"TimeM!L2","v":"2023-03-01"},{"$f":"TimeM!M2","v":"2023-04-01"},{"$f":"TimeM!N2","v":"2023-05-01"},{"$f":"TimeM!O2","v":"2023-06-01"},{"$f":"TimeM!P2","v":"2023-07-01"},{"$f":"TimeM!Q2","v":"2023-08-01"},{"$f":"TimeM!R2","v":"2023-09-01"},{"$f":"TimeM!S2","v":"2023-10-01"},{"$f":"TimeM!T2","v":"2023-11-01"},{"$f":"TimeM!U2","v":"2023-12-01"},{"$f":"TimeM!V2","v":"2024-01-01"},{"$f":"TimeM!W2","v":"2024-02-01"},{"$f":"TimeM!X2","v":"2024-03-01"},{"$f":"TimeM!Y2","v":"2024-04-01"},{"$f":"TimeM!Z2","v":"2024-05-01"},{"$f":"TimeM!AA2","v":"2024-06-01"},{"$f":"TimeM!AB2","v":"2024-07-01"},{"$f":"TimeM!AC2","v":"2024-08-01"},{"$f":"TimeM!AD2","v":"2024-09-01"},{"$f":"TimeM!AE2","v":"2024-10-01"},{"$f":"TimeM!AF2","v":"2024-11-01"},{"$f":"TimeM!AG2","v":"2024-12-01"},{"$f":"TimeM!AH2","v":"2025-01-01"}]
[null,null,null,null,"End Period",null,"Date",null,null,{"$f":"TimeM!J3","v":"2023-01-31"},{"$f":"TimeM!K3","v":"2023-02-28"},{"$f":"TimeM!L3","v":"2023-03-31"},{"$f":"TimeM!M3","v":"2023-04-30"},{"$f":"TimeM!N3","v":"2023-05-31"},{"$f":"TimeM!O3","v":"2023-06-30"},{"$f":"TimeM!P3","v":"2023-07-31"},{"$f":"TimeM!Q3","v":"2023-08-31"},{"$f":"TimeM!R3","v":"2023-09-30"},{"$f":"TimeM!S3","v":"2023-10-31"},{"$f":"TimeM!T3","v":"2023-11-30"},{"$f":"TimeM!U3","v":"2023-12-31"},{"$f":"TimeM!V3","v":"2024-01-31"},{"$f":"TimeM!W3","v":"2024-02-29"},{"$f":"TimeM!X3","v":"2024-03-31"},{"$f":"TimeM!Y3","v":"2024-04-30"},{"$f":"TimeM!Z3","v":"2024-05-31"},{"$f":"TimeM!AA3","v":"2024-06-30"},{"$f":"TimeM!AB3","v":"2024-07-31"},{"$f":"TimeM!AC3","v":"2024-08-31"},{"$f":"TimeM!AD3","v":"2024-09-30"},{"$f":"TimeM!AE3","v":"2024-10-31"},{"$f":"TimeM!AF3","v":"2024-11-30"},{"$f":"TimeM!AG3","v":"2024-12-31"},{"$f":"TimeM!AH3","v":"2025-01-31"}]
[null,null,null,null,"Time Label",null,"Label",null,null,{"$f":"TimeM!J4","v":"FC/Const."},{"$f":"TimeM!K4","v":"Const"},{"$f":"TimeM!L4","v":"Const"},{"$f":"TimeM!M4","v":"Const"},{"$f":"TimeM!N4","v":"Const"},{"$f":"TimeM!O4","v":"Const"},{"$f":"TimeM!P4","v":"Const"},{"$f":"TimeM!Q4","v":"Const"},{"$f":"TimeM!R4","v":"Const"},{"$f":"TimeM!S4","v":"Const"},{"$f":"TimeM!T4","v":"Const"},{"$f":"TimeM!U4","v":"Const"},{"$f":"TimeM!V4","v":"Const"},{"$f":"TimeM!W4","v":"Const"},{"$f":"TimeM!X4","v":"Const"},{"$f":"TimeM!Y4","v":"Const"},{"$f":"TimeM!Z4","v":"Const"},{"$f":"TimeM!AA4","v":"Const"},{"$f":"TimeM!AB4","v":"Const"},{"$f":"TimeM!AC4","v":"Const"},{"$f":"TimeM!AD4","v":"Const"},{"$f":"TimeM!AE4","v":"Const"},{"$f":"TimeM!AF4","v":"Const"},{"$f":"TimeM!AG4","v":"Const"},{"$f":"TimeM!AH4","v":"Const"}]
[]
[null,"S-Curve",null,null,null,null,"Year","Month"]
[]
[null,null,null,null,"Construction Period",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,"Construction Year",null,null,null,null,{"$f":"ROUNDUP(J11/12,0)","v":1},{"$f":"ROUNDUP(K11/12,0)","v":1},1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5]
[null,null,null,null,"Construction Months",null,{"$f":"InputC!F11","v":24},null,null,{"$f":"J11<=$G$13","v":true},{"$f":"K11<=$G$13","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,null,"S-Curve Code Number"]
[null,null,null,null,"S-Curve Normal",{"$f":"G13/2","v":12},4,{"$f":"SUM(J16:BG16)","v":0.99716257293661104},null,{"$f":"_xlfn.NORM.DIST(J11,$F$16,$G$16,0)*J13","v":2.2733906253977632E-3},{"$f":"_xlfn.NORM.DIST(K11,$F$16,$G$16,0)*K13","v":4.3820751233921351E-3},7.9349129589168545E-3,1.3497741628297016E-2,2.1569329706627883E-2,3.2379398916472936E-2,4.5662271347255479E-2,6.0492681129785841E-2,7.5284358038701107E-2,8.8016331691074881E-2,9.6667029200712309E-2,9.9735570100358176E-2,9.6667029200712309E-2,8.8016331691074881E-2,7.5284358038701107E-2,6.0492681129785841E-2,4.5662271347255479E-2,3.2379398916472936E-2,2.1569329706627883E-2,1.3497741628297016E-2,7.9349129589168545E-3,4.3820751233921351E-3,2.2733906253977632E-3,1.1079621029845019E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"S-Curve Wiebull",0.9,1.6,{"$f":"SUM(I17:XFD17)","v":0.96932944889652028},null,{"$f":"_xlfn.WEIBULL.DIST(J11,$G$17,$F$17*$F$16,0)*J13","v":3.4753366751124087E-2},{"$f":"_xlfn.WEIBULL.DIST(K11,$G$17,$F$17*$F$16,0)*K13","v":5.0352556408921993E-2},{"$f":"_xlfn.WEIBULL.DIST(L11,$G$17,$F$17*$F$16,0)*L13","v":6.0391745190008166E-2},{"$f":"_xlfn.WEIBULL.DIST(M11,$G$17,$F$17*$F$16,0)*M13","v":6.6564637745744754E-2},{"$f":"_xlfn.WEIBULL.DIST(N11,$G$17,$F$17*$F$16,0)*N13","v":6.9720177789668714E-2},{"$f":"_xlfn.WEIBULL.DIST(O11,$G$17,$F$17*$F$16,0)*O13","v":7.0463304134766008E-2},{"$f":"_xlfn.WEIBULL.DIST(P11,$G$17,$F$17*$F$16,0)*P13","v":6.929455062196048E-2},{"$f":"_xlfn.WEIBULL.DIST(Q11,$G$17,$F$17*$F$16,0)*Q13","v":6.665100799865413E-2},{"$f":"_xlfn.WEIBULL.DIST(R11,$G$17,$F$17*$F$16,0)*R13","v":6.2918363231963439E-2},{"$f":"_xlfn.WEIBULL.DIST(S11,$G$17,$F$17*$F$16,0)*S13","v":5.8433783744902164E-2},{"$f":"_xlfn.WEIBULL.DIST(T11,$G$17,$F$17*$F$16,0)*T13","v":5.3486453832359004E-2},{"$f":"_xlfn.WEIBULL.DIST(U11,$G$17,$F$17*$F$16,0)*U13","v":4.831827862631604E-2},{"$f":"_xlfn.WEIBULL.DIST(V11,$G$17,$F$17*$F$16,0)*V13","v":4.3125603809117369E-2},{"$f":"_xlfn.WEIBULL.DIST(W11,$G$17,$F$17*$F$16,0)*W13","v":3.8062087729637407E-2},{"$f":"_xlfn.WEIBULL.DIST(X11,$G$17,$F$17*$F$16,0)*X13","v":3.3242553247367135E-2},{"$f":"_xlfn.WEIBULL.DIST(Y11,$G$17,$F$17*$F$16,0)*Y13","v":2.8747526705949503E-2},{"$f":"_xlfn.WEIBULL.DIST(Z11,$G$17,$F$17*$F$16,0)*Z13","v":2.4628147461096504E-2},{"$f":"_xlfn.WEIBULL.DIST(AA11,$G$17,$F$17*$F$16,0)*AA13","v":2.0911156991840069E-2},{"$f":"_xlfn.WEIBULL.DIST(AB11,$G$17,$F$17*$F$16,0)*AB13","v":1.7603726316878777E-2},{"$f":"_xlfn.WEIBULL.DIST(AC11,$G$17,$F$17*$F$16,0)*AC13","v":1.4697939184487776E-2},{"$f":"_xlfn.WEIBULL.DIST(AD11,$G$17,$F$17*$F$16,0)*AD13","v":1.217480719091003E-2},{"$f":"_xlfn.WEIBULL.DIST(AE11,$G$17,$F$17*$F$16,0)*AE13","v":1.0007746213533293E-2},{"$f":"_xlfn.WEIBULL.DIST(AF11,$G$17,$F$17*$F$16,0)*AF13","v":8.1654884275711263E-3},{"$f":"_xlfn.WEIBULL.DIST(AG11,$G$17,$F$17*$F$16,0)*AG13","v":6.6144395417423374E-3},{"$f":"_xlfn.WEIBULL.DIST(AH11,$G$17,$F$17*$F$16,0)*AH13","v":0},{"$f":"_xlfn.WEIBULL.DIST(AI11,$G$17,$F$17*$F$16,0)*AI13","v":0},{"$f":"_xlfn.WEIBULL.DIST(AJ11,$G$17,$F$17*$F$16,0)*AJ13","v":0},{"$f":"_xlfn.WEIBULL.DIST(AK11,$G$17,$F$17*$F$16,0)*AK13","v":0},{"$f":"_xlfn.WEIBULL.DIST(AL11,$G$17,$F$17*$F$16,0)*AL13","v":0},{"$f":"_xlfn.WEIBULL.DIST(AM11,$G$17,$F$17*$F$16,0)*AM13","v":0},{"$f":"_xlfn.WEIBULL.DIST(AN11,$G$17,$F$17*$F$16,0)*AN13","v":0},{"$f":"_xlfn.WEIBULL.DIST(AO11,$G$17,$F$17*$F$16,0)*AO13","v":0},{"$f":"_xlfn.WEIBULL.DIST(AP11,$G$17,$F$17*$F$16,0)*AP13","v":0},{"$f":"_xlfn.WEIBULL.DIST(AQ11,$G$17,$F$17*$F$16,0)*AQ13","v":0},{"$f":"_xlfn.WEIBULL.DIST(AR11,$G$17,$F$17*$F$16,0)*AR13","v":0},{"$f":"_xlfn.WEIBULL.DIST(AS11,$G$17,$F$17*$F$16,0)*AS13","v":0},{"$f":"_xlfn.WEIBULL.DIST(AT11,$G$17,$F$17*$F$16,0)*AT13","v":0},{"$f":"_xlfn.WEIBULL.DIST(AU11,$G$17,$F$17*$F$16,0)*AU13","v":0},{"$f":"_xlfn.WEIBULL.DIST(AV11,$G$17,$F$17*$F$16,0)*AV13","v":0},{"$f":"_xlfn.WEIBULL.DIST(AW11,$G$17,$F$17*$F$16,0)*AW13","v":0},{"$f":"_xlfn.WEIBULL.DIST(AX11,$G$17,$F$17*$F$16,0)*AX13","v":0},{"$f":"_xlfn.WEIBULL.DIST(AY11,$G$17,$F$17*$F$16,0)*AY13","v":0},{"$f":"_xlfn.WEIBULL.DIST(AZ11,$G$17,$F$17*$F$16,0)*AZ13","v":0},{"$f":"_xlfn.WEIBULL.DIST(BA11,$G$17,$F$17*$F$16,0)*BA13","v":0},{"$f":"_xlfn.WEIBULL.DIST(BB11,$G$17,$F$17*$F$16,0)*BB13","v":0},{"$f":"_xlfn.WEIBULL.DIST(BC11,$G$17,$F$17*$F$16,0)*BC13","v":0},{"$f":"_xlfn.WEIBULL.DIST(BD11,$G$17,$F$17*$F$16,0)*BD13","v":0},{"$f":"_xlfn.WEIBULL.DIST(BE11,$G$17,$F$17*$F$16,0)*BE13","v":0},{"$f":"_xlfn.WEIBULL.DIST(BF11,$G$17,$F$17*$F$16,0)*BF13","v":0},{"$f":"_xlfn.WEIBULL.DIST(BG11,$G$17,$F$17*$F$16,0)*BG13","v":0}]
[]
[null,null,null,null,"S-Curve Normal Adjusted",null,null,{"$f":"SUM(J19:BG19)","v":1},null,{"$f":"J16/$H$16","v":2.2798595606157803E-3},{"$f":"K16/$H$16","v":4.3945443223837293E-3},{"$f":"L16/$H$16","v":7.9574917613973381E-3},{"$f":"M16/$H$16","v":1.3536149465123435E-2},{"$f":"N16/$H$16","v":2.1630705255118947E-2},{"$f":"O16/$H$16","v":3.2471534527330551E-2},{"$f":"P16/$H$16","v":4.5792203384430671E-2},{"$f":"Q16/$H$16","v":6.0664813112306135E-2},{"$f":"R16/$H$16","v":7.5498579752137251E-2},{"$f":"S16/$H$16","v":8.8266782247823111E-2},{"$f":"T16/$H$16","v":9.6942095325570715E-2},{"$f":"U16/$H$16","v":0.10001936776130717},{"$f":"V16/$H$16","v":9.6942095325570715E-2},{"$f":"W16/$H$16","v":8.8266782247823111E-2},{"$f":"X16/$H$16","v":7.5498579752137251E-2},{"$f":"Y16/$H$16","v":6.0664813112306135E-2},{"$f":"Z16/$H$16","v":4.5792203384430671E-2},{"$f":"AA16/$H$16","v":3.2471534527330551E-2},{"$f":"AB16/$H$16","v":2.1630705255118947E-2},{"$f":"AC16/$H$16","v":1.3536149465123435E-2},{"$f":"AD16/$H$16","v":7.9574917613973381E-3},{"$f":"AE16/$H$16","v":4.3945443223837293E-3},{"$f":"AF16/$H$16","v":2.2798595606157803E-3},{"$f":"AG16/$H$16","v":1.1111148102175455E-3},{"$f":"AH16/$H$16","v":0},{"$f":"AI16/$H$16","v":0},{"$f":"AJ16/$H$16","v":0},{"$f":"AK16/$H$16","v":0},{"$f":"AL16/$H$16","v":0},{"$f":"AM16/$H$16","v":0},{"$f":"AN16/$H$16","v":0},{"$f":"AO16/$H$16","v":0},{"$f":"AP16/$H$16","v":0},{"$f":"AQ16/$H$16","v":0},{"$f":"AR16/$H$16","v":0},{"$f":"AS16/$H$16","v":0},{"$f":"AT16/$H$16","v":0},{"$f":"AU16/$H$16","v":0},{"$f":"AV16/$H$16","v":0},{"$f":"AW16/$H$16","v":0},{"$f":"AX16/$H$16","v":0},{"$f":"AY16/$H$16","v":0},{"$f":"AZ16/$H$16","v":0},{"$f":"BA16/$H$16","v":0},{"$f":"BB16/$H$16","v":0},{"$f":"BC16/$H$16","v":0},{"$f":"BD16/$H$16","v":0},{"$f":"BE16/$H$16","v":0},{"$f":"BF16/$H$16","v":0},{"$f":"BG16/$H$16","v":0}]
[null,null,null,null,"S-Curve Wiebull Adjusted",null,null,{"$f":"SUM(J20:BG20)","v":0.99999999999999978},null,{"$f":"J17/$H$17","v":3.5852997957182817E-2},{"$f":"K17/$H$17","v":5.1945761542933712E-2},{"$f":"L17/$H$17","v":6.2302600275641912E-2},{"$f":"M17/$H$17","v":6.8670809312067843E-2},{"$f":"N17/$H$17","v":7.1926193792046456E-2},{"$f":"O17/$H$17","v":7.2692833396304085E-2},{"$f":"P17/$H$17","v":7.1487099355998146E-2},{"$f":"Q17/$H$17","v":6.875991240597229E-2},{"$f":"R17/$H$17","v":6.4909163033878101E-2},{"$f":"S17/$H$17","v":6.0282686976469026E-2},{"$f":"T17/$H$17","v":5.5178818608314965E-2},{"$f":"U17/$H$17","v":4.9847117181182642E-2},{"$f":"V17/$H$17","v":4.4490140950748311E-2},{"$f":"W17/$H$17","v":3.9266410169387811E-2},{"$f":"X17/$H$17","v":3.4294380806453667E-2},{"$f":"Y17/$H$17","v":2.965712713946279E-2},{"$f":"Z17/$H$17","v":2.5407406624376329E-2},{"$f":"AA17/$H$17","v":2.157280686730938E-2},{"$f":"AB17/$H$17","v":1.8160725785148456E-2},{"$f":"AC17/$H$17","v":1.5162996648064118E-2},{"$f":"AD17/$H$17","v":1.2560030240255022E-2},{"$f":"AE17/$H$17","v":1.0324401290939898E-2},{"$f":"AF17/$H$17","v":8.423852630152398E-3},{"$f":"AG17/$H$17","v":6.8237270097098379E-3},{"$f":"AH17/$H$17","v":0},{"$f":"AI17/$H$17","v":0},{"$f":"AJ17/$H$17","v":0},{"$f":"AK17/$H$17","v":0},{"$f":"AL17/$H$17","v":0},{"$f":"AM17/$H$17","v":0},{"$f":"AN17/$H$17","v":0},{"$f":"AO17/$H$17","v":0},{"$f":"AP17/$H$17","v":0},{"$f":"AQ17/$H$17","v":0},{"$f":"AR17/$H$17","v":0},{"$f":"AS17/$H$17","v":0},{"$f":"AT17/$H$17","v":0},{"$f":"AU17/$H$17","v":0},{"$f":"AV17/$H$17","v":0},{"$f":"AW17/$H$17","v":0},{"$f":"AX17/$H$17","v":0},{"$f":"AY17/$H$17","v":0},{"$f":"AZ17/$H$17","v":0},{"$f":"BA17/$H$17","v":0},{"$f":"BB17/$H$17","v":0},{"$f":"BC17/$H$17","v":0},{"$f":"BD17/$H$17","v":0},{"$f":"BE17/$H$17","v":0},{"$f":"BF17/$H$17","v":0},{"$f":"BG17/$H$17","v":0}]
[null,null,null,null,"S-Curve Input",null,null,{"$f":"SUM(I21:XFD21)","v":1},null,0.05,0.1,0.05,0.05,0.2,0.05,0.05,0.1,0.1,0.02,0.03,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"S-Curve Flat",null,null,{"$f":"SUM(I22:XFD22)","v":0.99999999999999956},null,{"$f":"1/$G$13*J13","v":4.1666666666666664E-2},{"$f":"1/$G$13*K13","v":4.1666666666666664E-2},4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-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]
[]
[null,null,null,null,"S-Curve"]
[]
[null,"Solar Seasonality"]
[null,null,null,null,"Month Name",null,"Month",null,null,"Jan","Feb","March","April","May","June","July","August","Sept","October","Nov","Dec"]
[null,null,null,null,"Month Number",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,"Resource Availability",null,"%",null,null,0.1242,0.1037,9.7500000000000003E-2,7.1400000000000005E-2,5.1799999999999999E-2,4.19E-2,4.8000000000000001E-2,5.96E-2,7.5300000000000006E-2,9.8599999999999993E-2,0.11219999999999999,0.1159]

{"sheet":"TimeM","index":3,"n_rows":69,"n_cols":509,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\"),FIND(\"]\",CELL(\"filename\"),1)+1,250)","v":"Checks"}]
[null,null,null,null,"Model period start date - monthly - header",null,null,null,null,{"$f":"J9","v":"2023-01-01"},{"$f":"K9","v":"2023-02-01"},"2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01",{"$f":"BW9","v":"2028-06-01"},"2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01",{"$f":"EI9","v":"2033-10-01"},"2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01",{"$f":"GU9","v":"2039-02-01"},"2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01",{"$f":"JG9","v":"2044-06-01"},"2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01",{"$f":"LS9","v":"2049-10-01"},"2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01","2051-10-01","2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01",{"$f":"OE9","v":"2055-02-01"},"2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01","2057-02-01","2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01",{"$f":"QQ9","v":"2060-06-01"},"2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01","2062-06-01","2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01"]
[null,null,null,null,"Model period end date - monthly - header",null,null,null,null,{"$f":"J10","v":"2023-01-31"},{"$f":"K10","v":"2023-02-28"},"2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31",{"$f":"BW10","v":"2028-06-30"},"2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30",{"$f":"EI10","v":"2033-10-31"},"2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31",{"$f":"GU10","v":"2039-02-28"},"2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31",{"$f":"JG10","v":"2044-06-30"},"2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30",{"$f":"LS10","v":"2049-10-31"},"2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31",{"$f":"OE10","v":"2055-02-28"},"2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31",{"$f":"QQ10","v":"2060-06-30"},"2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31","2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31"]
[null,null,null,null,"Timeline label",null,null,null,null,{"$f":"J31","v":"FC/Const."},{"$f":"K31","v":"Const"},"Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const",{"$f":"BW31","v":"Const"},"Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const",{"$f":"EI31","v":"Const"},"Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const",{"$f":"GU31","v":"Const"},"Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const",{"$f":"JG31","v":"Const"},"Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const",{"$f":"LS31","v":"Const"},"Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const",{"$f":"OE31","v":"Const"},"Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const",{"$f":"QQ31","v":"Const"},"Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const"]
[null,null,null,null,{"$f":"Checks!$E$12","v":" S-Curve (Lookup) Error   Repayment Flag Test Error  Circular Check Error"},"Constant","Unit","Total"]
[]
[null,null,null,null,"Model Counter",null,null,null,null,{"$f":"I7+1","v":1},{"$f":"J7+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BV7+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EH7+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GT7+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JF7+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,{"$f":"LR7+1","v":322},323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,{"$f":"OD7+1","v":386},387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,{"$f":"QP7+1","v":450},451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[null,null,null,null,"Model Start Date",{"$f":"InputC!F9","v":"2023-01-01"}]
[null,null,null,null,"Start of Month",null,null,null,null,{"$f":"IF(J7=1,$F$8,EDATE(I9,1))","v":"2023-01-01"},{"$f":"IF(K7=1,$F$8,EDATE(J9,1))","v":"2023-02-01"},"2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01",{"$f":"IF(BW7=1,$F$8,EDATE(BV9,1))","v":"2028-06-01"},"2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01",{"$f":"IF(EI7=1,$F$8,EDATE(EH9,1))","v":"2033-10-01"},"2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01",{"$f":"IF(GU7=1,$F$8,EDATE(GT9,1))","v":"2039-02-01"},"2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01",{"$f":"IF(JG7=1,$F$8,EDATE(JF9,1))","v":"2044-06-01"},"2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01",{"$f":"IF(LS7=1,$F$8,EDATE(LR9,1))","v":"2049-10-01"},"2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01","2051-10-01","2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01",{"$f":"IF(OE7=1,$F$8,EDATE(OD9,1))","v":"2055-02-01"},"2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01","2057-02-01","2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01",{"$f":"IF(QQ7=1,$F$8,EDATE(QP9,1))","v":"2060-06-01"},"2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01","2062-06-01","2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01"]
[null,null,null,null,"End of Month",null,null,null,null,{"$f":"EOMONTH(J9,0)","v":"2023-01-31"},{"$f":"EOMONTH(K9,0)","v":"2023-02-28"},"2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31",{"$f":"EOMONTH(BW9,0)","v":"2028-06-30"},"2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30",{"$f":"EOMONTH(EI9,0)","v":"2033-10-31"},"2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31",{"$f":"EOMONTH(GU9,0)","v":"2039-02-28"},"2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31",{"$f":"EOMONTH(JG9,0)","v":"2044-06-30"},"2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30",{"$f":"EOMONTH(LS9,0)","v":"2049-10-31"},"2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31",{"$f":"EOMONTH(OE9,0)","v":"2055-02-28"},"2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31",{"$f":"EOMONTH(QQ9,0)","v":"2060-06-30"},"2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31","2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31"]
[]
[null,null,null,null,"Financial Close Date",{"$f":"InputC!F9","v":"2023-01-01"},"Date"]
[null,null,null,null,"Financial Close Flag",null,"Flag",{"$f":"SUM(J13:SO13)","v":1},null,{"$f":"(J9=$F12)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BV9=$F12)*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,{"$f":"(EH9=$F12)*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,{"$f":"(GT9=$F12)*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,{"$f":"(JF9=$F12)*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,{"$f":"(LR9=$F12)*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,{"$f":"(OD9=$F12)*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,{"$f":"(QP9=$F12)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Financial Close Counter",null,"Code",null,null,{"$f":"IF(J13,1,0)","v":1},{"$f":"IF(K13,1,0)","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,{"$f":"IF(BW13,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EI13,1,0)","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,{"$f":"IF(GU13,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JG13,1,0)","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,{"$f":"IF(LS13,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OE13,1,0)","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,{"$f":"IF(QQ13,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Construction Period Start",{"$f":"InputC!F10","v":"2023-01-01"},"Date"]
[null,null,null,null,"Construction Period End (BOM)",{"$f":"InputC!F12","v":"2024-12-01"},"Date"]
[null,null,null,null,"Construction Period Flag (AND)",null,"Flag",{"$f":"SUM(J18:SO18)","v":0}]
[null,null,null,null,"Construction Phase Counter",null,"Code",null,null,{"$f":"IF(AND(J18,NOT(J13)),2,0)","v":0},{"$f":"IF(AND(K18,NOT(K13)),2,0)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"IF(AND(BW18,NOT(BW13)),2,0)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"IF(AND(EI18,NOT(EI13)),2,0)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"IF(AND(GU18,NOT(GU13)),2,0)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"IF(AND(JG18,NOT(JG13)),2,0)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"IF(AND(LS18,NOT(LS13)),2,0)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"IF(AND(OE18,NOT(OE13)),2,0)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"IF(AND(QQ18,NOT(QQ13)),2,0)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[]
[null,null,null,null,"Operation Start Date",{"$f":"InputC!F13","v":"2025-01-01"},"Date"]
[null,null,null,null,"Operation End Date",{"$f":"InputC!F16","v":"2024-12-01"},"Date"]
[null,null,null,null,"Operation Flag",null,"Flag",{"$f":"SUM(J23:SO23)","v":0},null,{"$f":"AND(J9>=$F21,J9<=$F$22)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BV9>=$F21,BV9<=$F$22)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(EH9>=$F21,EH9<=$F$22)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(GT9>=$F21,GT9<=$F$22)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(JF9>=$F21,JF9<=$F$22)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LR9>=$F21,LR9<=$F$22)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OD9>=$F21,OD9<=$F$22)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QP9>=$F21,QP9<=$F$22)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Operation Phase Counter",null,"Code",null,null,{"$f":"IF(J23,3,0)","v":0},{"$f":"IF(K23,3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW23,3,0)","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,{"$f":"IF(EI23,3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GU23,3,0)","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,{"$f":"IF(JG23,3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LS23,3,0)","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,{"$f":"IF(OE23,3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QQ23,3,0)","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]
[]
[null,null,null,null,"First model phase - monthly","Dev","label"]
[null,null,null,null,"Second model phase - monthly","FC/Const.","label"]
[null,null,null,null,"Third model phase - monthly","Const","label"]
[null,null,null,null,"Fourth model phase - monthly","Ops","label"]
[null,null,null,null,"Timeline Code",null,null,null,null,{"$f":"J14+J19+J24","v":1},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"BV14+BV19+BV24","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"EH14+EH19+EH24","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"GT14+GT19+GT24","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"JF14+JF19+JF24","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"LR14+LR19+LR24","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"OD14+OD19+OD24","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"QP14+QP19+QP24","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,"Timeline Label",null,null,null,null,{"$f":"INDEX($F$27:$F$29,J30)","v":"FC/Const."},{"$f":"INDEX($F$27:$F$29,K30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,L30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,M30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,N30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,O30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,P30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,Q30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,R30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,S30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,T30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,U30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,V30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,W30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,X30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,Y30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,Z30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,AA30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,AB30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,AC30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,AD30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,AE30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,AF30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,AG30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,AH30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,AI30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,AJ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,AK30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,AL30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,AM30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,AN30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,AO30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,AP30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,AQ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,AR30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,AS30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,AT30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,AU30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,AV30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,AW30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,AX30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,AY30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,AZ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,BA30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,BB30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,BC30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,BD30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,BE30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,BF30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,BG30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,BH30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,BI30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,BJ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,BK30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,BL30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,BM30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,BN30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,BO30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,BP30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,BQ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,BR30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,BS30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,BT30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,BU30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,BV30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,BW30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,BX30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,BY30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,BZ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,CA30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,CB30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,CC30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,CD30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,CE30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,CF30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,CG30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,CH30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,CI30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,CJ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,CK30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,CL30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,CM30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,CN30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,CO30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,CP30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,CQ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,CR30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,CS30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,CT30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,CU30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,CV30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,CW30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,CX30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,CY30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,CZ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,DA30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,DB30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,DC30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,DD30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,DE30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,DF30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,DG30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,DH30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,DI30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,DJ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,DK30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,DL30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,DM30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,DN30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,DO30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,DP30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,DQ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,DR30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,DS30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,DT30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,DU30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,DV30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,DW30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,DX30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,DY30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,DZ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,EA30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,EB30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,EC30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,ED30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,EE30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,EF30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,EG30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,EH30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,EI30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,EJ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,EK30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,EL30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,EM30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,EN30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,EO30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,EP30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,EQ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,ER30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,ES30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,ET30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,EU30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,EV30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,EW30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,EX30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,EY30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,EZ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,FA30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,FB30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,FC30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,FD30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,FE30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,FF30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,FG30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,FH30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,FI30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,FJ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,FK30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,FL30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,FM30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,FN30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,FO30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,FP30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,FQ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,FR30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,FS30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,FT30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,FU30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,FV30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,FW30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,FX30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,FY30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,FZ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,GA30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,GB30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,GC30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,GD30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,GE30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,GF30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,GG30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,GH30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,GI30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,GJ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,GK30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,GL30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,GM30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,GN30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,GO30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,GP30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,GQ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,GR30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,GS30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,GT30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,GU30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,GV30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,GW30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,GX30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,GY30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,GZ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,HA30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,HB30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,HC30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,HD30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,HE30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,HF30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,HG30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,HH30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,HI30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,HJ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,HK30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,HL30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,HM30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,HN30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,HO30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,HP30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,HQ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,HR30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,HS30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,HT30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,HU30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,HV30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,HW30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,HX30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,HY30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,HZ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,IA30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,IB30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,IC30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,ID30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,IE30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,IF30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,IG30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,IH30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,II30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,IJ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,IK30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,IL30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,IM30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,IN30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,IO30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,IP30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,IQ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,IR30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,IS30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,IT30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,IU30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,IV30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,IW30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,IX30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,IY30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,IZ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,JA30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,JB30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,JC30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,JD30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,JE30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,JF30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,JG30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,JH30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,JI30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,JJ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,JK30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,JL30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,JM30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,JN30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,JO30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,JP30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,JQ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,JR30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,JS30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,JT30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,JU30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,JV30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,JW30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,JX30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,JY30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,JZ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,KA30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,KB30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,KC30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,KD30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,KE30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,KF30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,KG30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,KH30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,KI30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,KJ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,KK30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,KL30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,KM30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,KN30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,KO30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,KP30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,KQ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,KR30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,KS30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,KT30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,KU30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,KV30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,KW30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,KX30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,KY30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,KZ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,LA30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,LB30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,LC30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,LD30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,LE30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,LF30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,LG30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,LH30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,LI30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,LJ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,LK30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,LL30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,LM30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,LN30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,LO30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,LP30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,LQ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,LR30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,LS30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,LT30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,LU30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,LV30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,LW30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,LX30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,LY30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,LZ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,MA30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,MB30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,MC30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,MD30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,ME30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,MF30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,MG30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,MH30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,MI30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,MJ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,MK30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,ML30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,MM30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,MN30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,MO30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,MP30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,MQ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,MR30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,MS30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,MT30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,MU30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,MV30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,MW30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,MX30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,MY30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,MZ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,NA30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,NB30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,NC30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,ND30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,NE30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,NF30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,NG30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,NH30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,NI30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,NJ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,NK30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,NL30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,NM30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,NN30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,NO30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,NP30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,NQ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,NR30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,NS30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,NT30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,NU30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,NV30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,NW30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,NX30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,NY30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,NZ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,OA30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,OB30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,OC30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,OD30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,OE30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,OF30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,OG30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,OH30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,OI30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,OJ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,OK30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,OL30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,OM30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,ON30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,OO30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,OP30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,OQ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,OR30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,OS30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,OT30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,OU30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,OV30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,OW30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,OX30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,OY30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,OZ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,PA30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,PB30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,PC30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,PD30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,PE30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,PF30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,PG30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,PH30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,PI30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,PJ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,PK30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,PL30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,PM30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,PN30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,PO30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,PP30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,PQ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,PR30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,PS30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,PT30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,PU30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,PV30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,PW30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,PX30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,PY30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,PZ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,QA30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,QB30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,QC30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,QD30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,QE30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,QF30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,QG30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,QH30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,QI30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,QJ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,QK30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,QL30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,QM30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,QN30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,QO30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,QP30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,QQ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,QR30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,QS30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,QT30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,QU30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,QV30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,QW30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,QX30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,QY30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,QZ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,RA30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,RB30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,RC30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,RD30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,RE30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,RF30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,RG30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,RH30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,RI30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,RJ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,RK30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,RL30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,RM30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,RN30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,RO30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,RP30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,RQ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,RR30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,RS30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,RT30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,RU30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,RV30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,RW30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,RX30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,RY30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,RZ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,SA30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,SB30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,SC30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,SD30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,SE30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,SF30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,SG30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,SH30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,SI30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,SJ30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,SK30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,SL30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,SM30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,SN30)","v":"Const"},{"$f":"INDEX($F$27:$F$29,SO30)","v":"Const"}]
[]
[null,null,null,null,"Month Number",null,"Number",null,null,{"$f":"MONTH(J2)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(BV2)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(EH2)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(GT2)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(JF2)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(LR2)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2]
[]
[null,null,null,null,"PPA Period",{"$f":"InputC!F34","v":30},"Years"]
[null,null,null,null,"PPA Period",{"$f":"F35*Months","v":360},"Months"]
[null,null,null,null,"Operation Period Month Counter",null,null,null,null,{"$f":"I37+J23","v":0},{"$f":"J37+K23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV37+BW23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH37+EI23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT37+GU23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF37+JG23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR37+LS23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD37+OE23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP37+QQ23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PPA Period Flag",null,"Flag",null,null,{"$f":"AND(J37<=$F$36,J37>0)*1","v":0},{"$f":"AND(K37<=$F$36,K37>0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BW37<=$F$36,BW37>0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(EI37<=$F$36,EI37>0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(GU37<=$F$36,GU37>0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(JG37<=$F$36,JG37>0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LS37<=$F$36,LS37>0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OE37<=$F$36,OE37>0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QQ37<=$F$36,QQ37>0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Days in Period",null,null,null,null,{"$f":"J3-J2+1","v":31},28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,{"$f":"BV3-BV2+1","v":31},30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,{"$f":"EH3-EH2+1","v":30},31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,{"$f":"GT3-GT2+1","v":31},28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,{"$f":"JF3-JF2+1","v":31},30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,{"$f":"LR3-LR2+1","v":30},31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,{"$f":"OD3-OD2+1","v":31},28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,{"$f":"QP3-QP2+1","v":31},30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31]
[]
[null,null,null,null,"Inflation Start for Land Lease",{"$f":"InputC!F46","v":"2023-01-01"}]
[null,null,null,null,"Inflation Period for Land Lease",null,"Flag",null,null,{"$f":"(J2>=$F42)*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,{"$f":"(BV2>=$F42)*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,{"$f":"(EH2>=$F42)*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,{"$f":"(GT2>=$F42)*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,{"$f":"(JF2>=$F42)*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,{"$f":"(LR2>=$F42)*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,{"$f":"(OD2>=$F42)*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,{"$f":"(QP2>=$F42)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,"Inflation Start for O&M",{"$f":"InputC!F49","v":"2025-01-01"}]
[null,null,null,null,"Inflation Period for O&M",null,"Flag",null,null,{"$f":"(J2>=$F45)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(BV2>=$F45)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(EH2>=$F45)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(GT2>=$F45)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(JF2>=$F45)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(LR2>=$F45)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(OD2>=$F45)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(QP2>=$F45)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,"Initial Period for O&M",{"$f":"InputC!F53","v":5},"Years"]
[null,null,null,null,"Initial Period for O&M",{"$f":"F48*Months","v":60},"Months"]
[null,null,null,null,"Operation Month Counter",null,null,null,null,{"$f":"J37","v":0},{"$f":"K37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Initial Period Flag for O&M",null,null,null,null,{"$f":"AND(J50>0,J50<=$F$49)*1","v":0},{"$f":"AND(K50>0,K50<=$F$49)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BW50>0,BW50<=$F$49)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(EI50>0,EI50<=$F$49)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(GU50>0,GU50<=$F$49)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(JG50>0,JG50<=$F$49)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LS50>0,LS50<=$F$49)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OE50>0,OE50<=$F$49)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QQ50>0,QQ50<=$F$49)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post Initial Period Flag for O&M",null,null,null,null,{"$f":"(J50>$F49)*J23","v":0},{"$f":"(K50>$F49)*K23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW50>$F49)*BW23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI50>$F49)*EI23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU50>$F49)*GU23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG50>$F49)*JG23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS50>$F49)*LS23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE50>$F49)*OE23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ50>$F49)*QQ23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Developer Bonus Flag",{"$f":"InputC!F65","v":"2023-01-01"},null,null,null,{"$f":"(J2=$F54)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BV2=$F54)*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,{"$f":"(EH2=$F54)*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,{"$f":"(GT2=$F54)*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,{"$f":"(JF2=$F54)*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,{"$f":"(LR2=$F54)*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,{"$f":"(OD2=$F54)*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,{"$f":"(QP2=$F54)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"Model Counter",null,null,null,null,{"$f":"J7","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV7","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,{"$f":"EH7","v":129},130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,{"$f":"GT7","v":193},194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,{"$f":"JF7","v":257},258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,{"$f":"LR7","v":321},322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,{"$f":"OD7","v":385},386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,{"$f":"QP7","v":449},450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[null,null,null,null,{"$f":"InputC!E11","v":"Construction Period"},{"$f":"InputC!F11","v":24},{"$f":"InputC!G11","v":"Month"}]
[null,null,null,null,"Pre-COD Flag",null,"Flag",null,null,{"$f":"(J57<=$F$58)*1","v":1},{"$f":"(K57<=$F$58)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW57<=$F$58)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI57<=$F$58)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU57<=$F$58)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG57<=$F$58)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS57<=$F$58)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE57<=$F$58)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ57<=$F$58)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"InputC!E18","v":"Months in Period for Semi-Annual"},{"$f":"InputC!F18","v":6},{"$f":"InputC!G18","v":"Months"}]
[null,null,null,null,{"$f":"InputC!E19","v":"Months in Period pre-COD"},{"$f":"InputC!F19","v":1},{"$f":"InputC!G19","v":"Months"}]
[]
[null,null,null,null,"Counter after COD",null,null,null,null,{"$f":"I63+NOT(J59)","v":0},{"$f":"J63+NOT(K59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,{"$f":"BV63+NOT(BW59)","v":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,{"$f":"EH63+NOT(EI59)","v":106},107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,{"$f":"GT63+NOT(GU59)","v":170},171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,{"$f":"JF63+NOT(JG59)","v":234},235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,{"$f":"LR63+NOT(LS59)","v":298},299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,{"$f":"OD63+NOT(OE59)","v":362},363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,{"$f":"QP63+NOT(QQ59)","v":426},427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476]
[null,null,null,null,"Start of Semi-Annual Period",null,null,null,null,{"$f":"AND(MOD(J63,$F$60)=0,NOT(J59))*1","v":0},{"$f":"AND(MOD(K63,$F$60)=0,NOT(K59))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"AND(MOD(BW63,$F$60)=0,NOT(BW59))*1","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"AND(MOD(EI63,$F$60)=0,NOT(EI59))*1","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"AND(MOD(GU63,$F$60)=0,NOT(GU59))*1","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"AND(MOD(JG63,$F$60)=0,NOT(JG59))*1","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"AND(MOD(LS63,$F$60)=0,NOT(LS59))*1","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"AND(MOD(OE63,$F$60)=0,NOT(OE59))*1","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"AND(MOD(QQ63,$F$60)=0,NOT(QQ59))*1","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0]
[null,null,null,null,"COD -1 Flag",{"$f":"EDATE(InputC!F13,-1)","v":"2024-12-01"},null,null,null,{"$f":"(J2=$F$65)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BV2=$F$65)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EH2=$F$65)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GT2=$F$65)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JF2=$F$65)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LR2=$F$65)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OD2=$F$65)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QP2=$F$65)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjusted for COD",null,null,null,null,{"$f":"J64+J65","v":0},{"$f":"K64+K65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"BW64+BW65","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"EI64+EI65","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"GU64+GU65","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"JG64+JG65","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"LS64+LS65","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"OE64+OE65","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"QQ64+QQ65","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0]
[]
[null,null,null,null,"Semi-Counter",null,null,null,null,{"$f":"IF(I66,0,I68+1)*NOT(J59)","v":0},{"$f":"IF(J66,0,J68+1)*NOT(K59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,{"$f":"IF(BV66,0,BV68+1)*NOT(BW59)","v":5},0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,{"$f":"IF(EH66,0,EH68+1)*NOT(EI59)","v":3},4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,{"$f":"IF(GT66,0,GT68+1)*NOT(GU59)","v":1},2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,{"$f":"IF(JF66,0,JF68+1)*NOT(JG59)","v":5},0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,{"$f":"IF(LR66,0,LR68+1)*NOT(LS59)","v":3},4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,{"$f":"IF(OD66,0,OD68+1)*NOT(OE59)","v":1},2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,{"$f":"IF(QP66,0,QP68+1)*NOT(QQ59)","v":5},0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1]
[null,null,null,null,"Semi-Annual Start Date",null,null,null,null,{"$f":"IF(J59,J2,OFFSET(J2,0,-J68))","v":"2023-01-01"},"2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-07-01","2025-07-01","2025-07-01","2025-07-01","2025-07-01","2025-07-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-07-01","2026-07-01","2026-07-01","2026-07-01","2026-07-01","2026-07-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-07-01","2027-07-01","2027-07-01","2027-07-01","2027-07-01","2027-07-01","2028-01-01","2028-01-01","2028-01-01","2028-01-01",{"$f":"IF(BV59,BV2,OFFSET(BV2,0,-BV68))","v":"2028-01-01"},"2028-01-01","2028-07-01","2028-07-01","2028-07-01","2028-07-01","2028-07-01","2028-07-01","2029-01-01","2029-01-01","2029-01-01","2029-01-01","2029-01-01","2029-01-01","2029-07-01","2029-07-01","2029-07-01","2029-07-01","2029-07-01","2029-07-01","2030-01-01","2030-01-01","2030-01-01","2030-01-01","2030-01-01","2030-01-01","2030-07-01","2030-07-01","2030-07-01","2030-07-01","2030-07-01","2030-07-01","2031-01-01","2031-01-01","2031-01-01","2031-01-01","2031-01-01","2031-01-01","2031-07-01","2031-07-01","2031-07-01","2031-07-01","2031-07-01","2031-07-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-07-01","2032-07-01","2032-07-01","2032-07-01","2032-07-01","2032-07-01","2033-01-01","2033-01-01","2033-01-01","2033-01-01","2033-01-01","2033-01-01","2033-07-01","2033-07-01",{"$f":"IF(EH59,EH2,OFFSET(EH2,0,-EH68))","v":"2033-07-01"},"2033-07-01","2033-07-01","2033-07-01","2034-01-01","2034-01-01","2034-01-01","2034-01-01","2034-01-01","2034-01-01","2034-07-01","2034-07-01","2034-07-01","2034-07-01","2034-07-01","2034-07-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-07-01","2035-07-01","2035-07-01","2035-07-01","2035-07-01","2035-07-01","2036-01-01","2036-01-01","2036-01-01","2036-01-01","2036-01-01","2036-01-01","2036-07-01","2036-07-01","2036-07-01","2036-07-01","2036-07-01","2036-07-01","2037-01-01","2037-01-01","2037-01-01","2037-01-01","2037-01-01","2037-01-01","2037-07-01","2037-07-01","2037-07-01","2037-07-01","2037-07-01","2037-07-01","2038-01-01","2038-01-01","2038-01-01","2038-01-01","2038-01-01","2038-01-01","2038-07-01","2038-07-01","2038-07-01","2038-07-01","2038-07-01","2038-07-01",{"$f":"IF(GT59,GT2,OFFSET(GT2,0,-GT68))","v":"2039-01-01"},"2039-01-01","2039-01-01","2039-01-01","2039-01-01","2039-01-01","2039-07-01","2039-07-01","2039-07-01","2039-07-01","2039-07-01","2039-07-01","2040-01-01","2040-01-01","2040-01-01","2040-01-01","2040-01-01","2040-01-01","2040-07-01","2040-07-01","2040-07-01","2040-07-01","2040-07-01","2040-07-01","2041-01-01","2041-01-01","2041-01-01","2041-01-01","2041-01-01","2041-01-01","2041-07-01","2041-07-01","2041-07-01","2041-07-01","2041-07-01","2041-07-01","2042-01-01","2042-01-01","2042-01-01","2042-01-01","2042-01-01","2042-01-01","2042-07-01","2042-07-01","2042-07-01","2042-07-01","2042-07-01","2042-07-01","2043-01-01","2043-01-01","2043-01-01","2043-01-01","2043-01-01","2043-01-01","2043-07-01","2043-07-01","2043-07-01","2043-07-01","2043-07-01","2043-07-01","2044-01-01","2044-01-01","2044-01-01","2044-01-01",{"$f":"IF(JF59,JF2,OFFSET(JF2,0,-JF68))","v":"2044-01-01"},"2044-01-01","2044-07-01","2044-07-01","2044-07-01","2044-07-01","2044-07-01","2044-07-01","2045-01-01","2045-01-01","2045-01-01","2045-01-01","2045-01-01","2045-01-01","2045-07-01","2045-07-01","2045-07-01","2045-07-01","2045-07-01","2045-07-01","2046-01-01","2046-01-01","2046-01-01","2046-01-01","2046-01-01","2046-01-01","2046-07-01","2046-07-01","2046-07-01","2046-07-01","2046-07-01","2046-07-01","2047-01-01","2047-01-01","2047-01-01","2047-01-01","2047-01-01","2047-01-01","2047-07-01","2047-07-01","2047-07-01","2047-07-01","2047-07-01","2047-07-01","2048-01-01","2048-01-01","2048-01-01","2048-01-01","2048-01-01","2048-01-01","2048-07-01","2048-07-01","2048-07-01","2048-07-01","2048-07-01","2048-07-01","2049-01-01","2049-01-01","2049-01-01","2049-01-01","2049-01-01","2049-01-01","2049-07-01","2049-07-01",{"$f":"IF(LR59,LR2,OFFSET(LR2,0,-LR68))","v":"2049-07-01"},"2049-07-01","2049-07-01","2049-07-01","2050-01-01","2050-01-01","2050-01-01","2050-01-01","2050-01-01","2050-01-01","2050-07-01","2050-07-01","2050-07-01","2050-07-01","2050-07-01","2050-07-01","2051-01-01","2051-01-01","2051-01-01","2051-01-01","2051-01-01","2051-01-01","2051-07-01","2051-07-01","2051-07-01","2051-07-01","2051-07-01","2051-07-01","2052-01-01","2052-01-01","2052-01-01","2052-01-01","2052-01-01","2052-01-01","2052-07-01","2052-07-01","2052-07-01","2052-07-01","2052-07-01","2052-07-01","2053-01-01","2053-01-01","2053-01-01","2053-01-01","2053-01-01","2053-01-01","2053-07-01","2053-07-01","2053-07-01","2053-07-01","2053-07-01","2053-07-01","2054-01-01","2054-01-01","2054-01-01","2054-01-01","2054-01-01","2054-01-01","2054-07-01","2054-07-01","2054-07-01","2054-07-01","2054-07-01","2054-07-01",{"$f":"IF(OD59,OD2,OFFSET(OD2,0,-OD68))","v":"2055-01-01"},"2055-01-01","2055-01-01","2055-01-01","2055-01-01","2055-01-01","2055-07-01","2055-07-01","2055-07-01","2055-07-01","2055-07-01","2055-07-01","2056-01-01","2056-01-01","2056-01-01","2056-01-01","2056-01-01","2056-01-01","2056-07-01","2056-07-01","2056-07-01","2056-07-01","2056-07-01","2056-07-01","2057-01-01","2057-01-01","2057-01-01","2057-01-01","2057-01-01","2057-01-01","2057-07-01","2057-07-01","2057-07-01","2057-07-01","2057-07-01","2057-07-01","2058-01-01","2058-01-01","2058-01-01","2058-01-01","2058-01-01","2058-01-01","2058-07-01","2058-07-01","2058-07-01","2058-07-01","2058-07-01","2058-07-01","2059-01-01","2059-01-01","2059-01-01","2059-01-01","2059-01-01","2059-01-01","2059-07-01","2059-07-01","2059-07-01","2059-07-01","2059-07-01","2059-07-01","2060-01-01","2060-01-01","2060-01-01","2060-01-01",{"$f":"IF(QP59,QP2,OFFSET(QP2,0,-QP68))","v":"2060-01-01"},"2060-01-01","2060-07-01","2060-07-01","2060-07-01","2060-07-01","2060-07-01","2060-07-01","2061-01-01","2061-01-01","2061-01-01","2061-01-01","2061-01-01","2061-01-01","2061-07-01","2061-07-01","2061-07-01","2061-07-01","2061-07-01","2061-07-01","2062-01-01","2062-01-01","2062-01-01","2062-01-01","2062-01-01","2062-01-01","2062-07-01","2062-07-01","2062-07-01","2062-07-01","2062-07-01","2062-07-01","2063-01-01","2063-01-01","2063-01-01","2063-01-01","2063-01-01","2063-01-01","2063-07-01","2063-07-01","2063-07-01","2063-07-01","2063-07-01","2063-07-01","2064-01-01","2064-01-01","2064-01-01","2064-01-01","2064-01-01","2064-01-01","2064-07-01","2064-07-01"]

{"sheet":"TimeSA","index":4,"n_rows":27,"n_cols":509,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\"),FIND(\"]\",CELL(\"filename\"),1)+1,250)","v":"Checks"}]
[null,null,null,null,"Model period start date - semi-annual - header",null,null,null,null,{"$f":"J17","v":"2023-01-01"},{"$f":"K17","v":"1900-01-01"},"1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01",{"$f":"BW17","v":"1900-01-01"},"1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01",{"$f":"EI17","v":"1900-01-01"},"1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01",{"$f":"GU17","v":"1900-01-01"},"1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01",{"$f":"JG17","v":"1900-01-01"},"1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01",{"$f":"LS17","v":"1900-01-01"},"1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01",{"$f":"OE17","v":"1900-01-01"},"1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01",{"$f":"QQ17","v":"1900-01-01"},"1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01"]
[null,null,null,null,"Model period end date - semi-annual - header",null,null,null,null,{"$f":"J18","v":"00:00:00"},{"$f":"K18","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00",{"$f":"BW18","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00",{"$f":"EI18","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00",{"$f":"GU18","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00",{"$f":"JG18","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00",{"$f":"LS18","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00",{"$f":"OE18","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00",{"$f":"QQ18","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,{"$f":"TimeM!E4","v":"Timeline label"},null,null,null,null,{"$f":"TimeM!J4","v":"FC/Const."},{"$f":"TimeM!K4","v":"Const"},{"$f":"TimeM!L4","v":"Const"},{"$f":"TimeM!M4","v":"Const"},{"$f":"TimeM!N4","v":"Const"},{"$f":"TimeM!O4","v":"Const"},{"$f":"TimeM!P4","v":"Const"},{"$f":"TimeM!Q4","v":"Const"},{"$f":"TimeM!R4","v":"Const"},{"$f":"TimeM!S4","v":"Const"},{"$f":"TimeM!T4","v":"Const"},{"$f":"TimeM!U4","v":"Const"},{"$f":"TimeM!V4","v":"Const"},{"$f":"TimeM!W4","v":"Const"},{"$f":"TimeM!X4","v":"Const"},{"$f":"TimeM!Y4","v":"Const"},{"$f":"TimeM!Z4","v":"Const"},{"$f":"TimeM!AA4","v":"Const"},{"$f":"TimeM!AB4","v":"Const"},{"$f":"TimeM!AC4","v":"Const"},{"$f":"TimeM!AD4","v":"Const"},{"$f":"TimeM!AE4","v":"Const"},{"$f":"TimeM!AF4","v":"Const"},{"$f":"TimeM!AG4","v":"Const"},{"$f":"TimeM!AH4","v":"Const"},{"$f":"TimeM!AI4","v":"Const"},{"$f":"TimeM!AJ4","v":"Const"},{"$f":"TimeM!AK4","v":"Const"},{"$f":"TimeM!AL4","v":"Const"},{"$f":"TimeM!AM4","v":"Const"},{"$f":"TimeM!AN4","v":"Const"},{"$f":"TimeM!AO4","v":"Const"},{"$f":"TimeM!AP4","v":"Const"},{"$f":"TimeM!AQ4","v":"Const"},{"$f":"TimeM!AR4","v":"Const"},{"$f":"TimeM!AS4","v":"Const"},{"$f":"TimeM!AT4","v":"Const"},{"$f":"TimeM!AU4","v":"Const"},{"$f":"TimeM!AV4","v":"Const"},{"$f":"TimeM!AW4","v":"Const"},{"$f":"TimeM!AX4","v":"Const"},{"$f":"TimeM!AY4","v":"Const"},{"$f":"TimeM!AZ4","v":"Const"},{"$f":"TimeM!BA4","v":"Const"},{"$f":"TimeM!BB4","v":"Const"},{"$f":"TimeM!BC4","v":"Const"},{"$f":"TimeM!BD4","v":"Const"},{"$f":"TimeM!BE4","v":"Const"},{"$f":"TimeM!BF4","v":"Const"},{"$f":"TimeM!BG4","v":"Const"},{"$f":"TimeM!BH4","v":"Const"},{"$f":"TimeM!BI4","v":"Const"},{"$f":"TimeM!BJ4","v":"Const"},{"$f":"TimeM!BK4","v":"Const"},{"$f":"TimeM!BL4","v":"Const"},{"$f":"TimeM!BM4","v":"Const"},{"$f":"TimeM!BN4","v":"Const"},{"$f":"TimeM!BO4","v":"Const"},{"$f":"TimeM!BP4","v":"Const"},{"$f":"TimeM!BQ4","v":"Const"},{"$f":"TimeM!BR4","v":"Const"},{"$f":"TimeM!BS4","v":"Const"},{"$f":"TimeM!BT4","v":"Const"},{"$f":"TimeM!BU4","v":"Const"},{"$f":"TimeM!BV4","v":"Const"},{"$f":"TimeM!BW4","v":"Const"},{"$f":"TimeM!BX4","v":"Const"},{"$f":"TimeM!BY4","v":"Const"},{"$f":"TimeM!BZ4","v":"Const"},{"$f":"TimeM!CA4","v":"Const"},{"$f":"TimeM!CB4","v":"Const"},{"$f":"TimeM!CC4","v":"Const"},{"$f":"TimeM!CD4","v":"Const"},{"$f":"TimeM!CE4","v":"Const"},{"$f":"TimeM!CF4","v":"Const"},{"$f":"TimeM!CG4","v":"Const"},{"$f":"TimeM!CH4","v":"Const"},{"$f":"TimeM!CI4","v":"Const"},{"$f":"TimeM!CJ4","v":"Const"},{"$f":"TimeM!CK4","v":"Const"},{"$f":"TimeM!CL4","v":"Const"},{"$f":"TimeM!CM4","v":"Const"},{"$f":"TimeM!CN4","v":"Const"},{"$f":"TimeM!CO4","v":"Const"},{"$f":"TimeM!CP4","v":"Const"},{"$f":"TimeM!CQ4","v":"Const"},{"$f":"TimeM!CR4","v":"Const"},{"$f":"TimeM!CS4","v":"Const"},{"$f":"TimeM!CT4","v":"Const"},{"$f":"TimeM!CU4","v":"Const"},{"$f":"TimeM!CV4","v":"Const"},{"$f":"TimeM!CW4","v":"Const"},{"$f":"TimeM!CX4","v":"Const"},{"$f":"TimeM!CY4","v":"Const"},{"$f":"TimeM!CZ4","v":"Const"},{"$f":"TimeM!DA4","v":"Const"},{"$f":"TimeM!DB4","v":"Const"},{"$f":"TimeM!DC4","v":"Const"},{"$f":"TimeM!DD4","v":"Const"},{"$f":"TimeM!DE4","v":"Const"},{"$f":"TimeM!DF4","v":"Const"},{"$f":"TimeM!DG4","v":"Const"},{"$f":"TimeM!DH4","v":"Const"},{"$f":"TimeM!DI4","v":"Const"},{"$f":"TimeM!DJ4","v":"Const"},{"$f":"TimeM!DK4","v":"Const"},{"$f":"TimeM!DL4","v":"Const"},{"$f":"TimeM!DM4","v":"Const"},{"$f":"TimeM!DN4","v":"Const"},{"$f":"TimeM!DO4","v":"Const"},{"$f":"TimeM!DP4","v":"Const"},{"$f":"TimeM!DQ4","v":"Const"},{"$f":"TimeM!DR4","v":"Const"},{"$f":"TimeM!DS4","v":"Const"},{"$f":"TimeM!DT4","v":"Const"},{"$f":"TimeM!DU4","v":"Const"},{"$f":"TimeM!DV4","v":"Const"},{"$f":"TimeM!DW4","v":"Const"},{"$f":"TimeM!DX4","v":"Const"},{"$f":"TimeM!DY4","v":"Const"},{"$f":"TimeM!DZ4","v":"Const"},{"$f":"TimeM!EA4","v":"Const"},{"$f":"TimeM!EB4","v":"Const"},{"$f":"TimeM!EC4","v":"Const"},{"$f":"TimeM!ED4","v":"Const"},{"$f":"TimeM!EE4","v":"Const"},{"$f":"TimeM!EF4","v":"Const"},{"$f":"TimeM!EG4","v":"Const"},{"$f":"TimeM!EH4","v":"Const"},{"$f":"TimeM!EI4","v":"Const"},{"$f":"TimeM!EJ4","v":"Const"},{"$f":"TimeM!EK4","v":"Const"},{"$f":"TimeM!EL4","v":"Const"},{"$f":"TimeM!EM4","v":"Const"},{"$f":"TimeM!EN4","v":"Const"},{"$f":"TimeM!EO4","v":"Const"},{"$f":"TimeM!EP4","v":"Const"},{"$f":"TimeM!EQ4","v":"Const"},{"$f":"TimeM!ER4","v":"Const"},{"$f":"TimeM!ES4","v":"Const"},{"$f":"TimeM!ET4","v":"Const"},{"$f":"TimeM!EU4","v":"Const"},{"$f":"TimeM!EV4","v":"Const"},{"$f":"TimeM!EW4","v":"Const"},{"$f":"TimeM!EX4","v":"Const"},{"$f":"TimeM!EY4","v":"Const"},{"$f":"TimeM!EZ4","v":"Const"},{"$f":"TimeM!FA4","v":"Const"},{"$f":"TimeM!FB4","v":"Const"},{"$f":"TimeM!FC4","v":"Const"},{"$f":"TimeM!FD4","v":"Const"},{"$f":"TimeM!FE4","v":"Const"},{"$f":"TimeM!FF4","v":"Const"},{"$f":"TimeM!FG4","v":"Const"},{"$f":"TimeM!FH4","v":"Const"},{"$f":"TimeM!FI4","v":"Const"},{"$f":"TimeM!FJ4","v":"Const"},{"$f":"TimeM!FK4","v":"Const"},{"$f":"TimeM!FL4","v":"Const"},{"$f":"TimeM!FM4","v":"Const"},{"$f":"TimeM!FN4","v":"Const"},{"$f":"TimeM!FO4","v":"Const"},{"$f":"TimeM!FP4","v":"Const"},{"$f":"TimeM!FQ4","v":"Const"},{"$f":"TimeM!FR4","v":"Const"},{"$f":"TimeM!FS4","v":"Const"},{"$f":"TimeM!FT4","v":"Const"},{"$f":"TimeM!FU4","v":"Const"},{"$f":"TimeM!FV4","v":"Const"},{"$f":"TimeM!FW4","v":"Const"},{"$f":"TimeM!FX4","v":"Const"},{"$f":"TimeM!FY4","v":"Const"},{"$f":"TimeM!FZ4","v":"Const"},{"$f":"TimeM!GA4","v":"Const"},{"$f":"TimeM!GB4","v":"Const"},{"$f":"TimeM!GC4","v":"Const"},{"$f":"TimeM!GD4","v":"Const"},{"$f":"TimeM!GE4","v":"Const"},{"$f":"TimeM!GF4","v":"Const"},{"$f":"TimeM!GG4","v":"Const"},{"$f":"TimeM!GH4","v":"Const"},{"$f":"TimeM!GI4","v":"Const"},{"$f":"TimeM!GJ4","v":"Const"},{"$f":"TimeM!GK4","v":"Const"},{"$f":"TimeM!GL4","v":"Const"},{"$f":"TimeM!GM4","v":"Const"},{"$f":"TimeM!GN4","v":"Const"},{"$f":"TimeM!GO4","v":"Const"},{"$f":"TimeM!GP4","v":"Const"},{"$f":"TimeM!GQ4","v":"Const"},{"$f":"TimeM!GR4","v":"Const"},{"$f":"TimeM!GS4","v":"Const"},{"$f":"TimeM!GT4","v":"Const"},{"$f":"TimeM!GU4","v":"Const"},{"$f":"TimeM!GV4","v":"Const"},{"$f":"TimeM!GW4","v":"Const"},{"$f":"TimeM!GX4","v":"Const"},{"$f":"TimeM!GY4","v":"Const"},{"$f":"TimeM!GZ4","v":"Const"},{"$f":"TimeM!HA4","v":"Const"},{"$f":"TimeM!HB4","v":"Const"},{"$f":"TimeM!HC4","v":"Const"},{"$f":"TimeM!HD4","v":"Const"},{"$f":"TimeM!HE4","v":"Const"},{"$f":"TimeM!HF4","v":"Const"},{"$f":"TimeM!HG4","v":"Const"},{"$f":"TimeM!HH4","v":"Const"},{"$f":"TimeM!HI4","v":"Const"},{"$f":"TimeM!HJ4","v":"Const"},{"$f":"TimeM!HK4","v":"Const"},{"$f":"TimeM!HL4","v":"Const"},{"$f":"TimeM!HM4","v":"Const"},{"$f":"TimeM!HN4","v":"Const"},{"$f":"TimeM!HO4","v":"Const"},{"$f":"TimeM!HP4","v":"Const"},{"$f":"TimeM!HQ4","v":"Const"},{"$f":"TimeM!HR4","v":"Const"},{"$f":"TimeM!HS4","v":"Const"},{"$f":"TimeM!HT4","v":"Const"},{"$f":"TimeM!HU4","v":"Const"},{"$f":"TimeM!HV4","v":"Const"},{"$f":"TimeM!HW4","v":"Const"},{"$f":"TimeM!HX4","v":"Const"},{"$f":"TimeM!HY4","v":"Const"},{"$f":"TimeM!HZ4","v":"Const"},{"$f":"TimeM!IA4","v":"Const"},{"$f":"TimeM!IB4","v":"Const"},{"$f":"TimeM!IC4","v":"Const"},{"$f":"TimeM!ID4","v":"Const"},{"$f":"TimeM!IE4","v":"Const"},{"$f":"TimeM!IF4","v":"Const"},{"$f":"TimeM!IG4","v":"Const"},{"$f":"TimeM!IH4","v":"Const"},{"$f":"TimeM!II4","v":"Const"},{"$f":"TimeM!IJ4","v":"Const"},{"$f":"TimeM!IK4","v":"Const"},{"$f":"TimeM!IL4","v":"Const"},{"$f":"TimeM!IM4","v":"Const"},{"$f":"TimeM!IN4","v":"Const"},{"$f":"TimeM!IO4","v":"Const"},{"$f":"TimeM!IP4","v":"Const"},{"$f":"TimeM!IQ4","v":"Const"},{"$f":"TimeM!IR4","v":"Const"},{"$f":"TimeM!IS4","v":"Const"},{"$f":"TimeM!IT4","v":"Const"},{"$f":"TimeM!IU4","v":"Const"},{"$f":"TimeM!IV4","v":"Const"},{"$f":"TimeM!IW4","v":"Const"},{"$f":"TimeM!IX4","v":"Const"},{"$f":"TimeM!IY4","v":"Const"},{"$f":"TimeM!IZ4","v":"Const"},{"$f":"TimeM!JA4","v":"Const"},{"$f":"TimeM!JB4","v":"Const"},{"$f":"TimeM!JC4","v":"Const"},{"$f":"TimeM!JD4","v":"Const"},{"$f":"TimeM!JE4","v":"Const"},{"$f":"TimeM!JF4","v":"Const"},{"$f":"TimeM!JG4","v":"Const"},{"$f":"TimeM!JH4","v":"Const"},{"$f":"TimeM!JI4","v":"Const"},{"$f":"TimeM!JJ4","v":"Const"},{"$f":"TimeM!JK4","v":"Const"},{"$f":"TimeM!JL4","v":"Const"},{"$f":"TimeM!JM4","v":"Const"},{"$f":"TimeM!JN4","v":"Const"},{"$f":"TimeM!JO4","v":"Const"},{"$f":"TimeM!JP4","v":"Const"},{"$f":"TimeM!JQ4","v":"Const"},{"$f":"TimeM!JR4","v":"Const"},{"$f":"TimeM!JS4","v":"Const"},{"$f":"TimeM!JT4","v":"Const"},{"$f":"TimeM!JU4","v":"Const"},{"$f":"TimeM!JV4","v":"Const"},{"$f":"TimeM!JW4","v":"Const"},{"$f":"TimeM!JX4","v":"Const"},{"$f":"TimeM!JY4","v":"Const"},{"$f":"TimeM!JZ4","v":"Const"},{"$f":"TimeM!KA4","v":"Const"},{"$f":"TimeM!KB4","v":"Const"},{"$f":"TimeM!KC4","v":"Const"},{"$f":"TimeM!KD4","v":"Const"},{"$f":"TimeM!KE4","v":"Const"},{"$f":"TimeM!KF4","v":"Const"},{"$f":"TimeM!KG4","v":"Const"},{"$f":"TimeM!KH4","v":"Const"},{"$f":"TimeM!KI4","v":"Const"},{"$f":"TimeM!KJ4","v":"Const"},{"$f":"TimeM!KK4","v":"Const"},{"$f":"TimeM!KL4","v":"Const"},{"$f":"TimeM!KM4","v":"Const"},{"$f":"TimeM!KN4","v":"Const"},{"$f":"TimeM!KO4","v":"Const"},{"$f":"TimeM!KP4","v":"Const"},{"$f":"TimeM!KQ4","v":"Const"},{"$f":"TimeM!KR4","v":"Const"},{"$f":"TimeM!KS4","v":"Const"},{"$f":"TimeM!KT4","v":"Const"},{"$f":"TimeM!KU4","v":"Const"},{"$f":"TimeM!KV4","v":"Const"},{"$f":"TimeM!KW4","v":"Const"},{"$f":"TimeM!KX4","v":"Const"},{"$f":"TimeM!KY4","v":"Const"},{"$f":"TimeM!KZ4","v":"Const"},{"$f":"TimeM!LA4","v":"Const"},{"$f":"TimeM!LB4","v":"Const"},{"$f":"TimeM!LC4","v":"Const"},{"$f":"TimeM!LD4","v":"Const"},{"$f":"TimeM!LE4","v":"Const"},{"$f":"TimeM!LF4","v":"Const"},{"$f":"TimeM!LG4","v":"Const"},{"$f":"TimeM!LH4","v":"Const"},{"$f":"TimeM!LI4","v":"Const"},{"$f":"TimeM!LJ4","v":"Const"},{"$f":"TimeM!LK4","v":"Const"},{"$f":"TimeM!LL4","v":"Const"},{"$f":"TimeM!LM4","v":"Const"},{"$f":"TimeM!LN4","v":"Const"},{"$f":"TimeM!LO4","v":"Const"},{"$f":"TimeM!LP4","v":"Const"},{"$f":"TimeM!LQ4","v":"Const"},{"$f":"TimeM!LR4","v":"Const"},{"$f":"TimeM!LS4","v":"Const"},{"$f":"TimeM!LT4","v":"Const"},{"$f":"TimeM!LU4","v":"Const"},{"$f":"TimeM!LV4","v":"Const"},{"$f":"TimeM!LW4","v":"Const"},{"$f":"TimeM!LX4","v":"Const"},{"$f":"TimeM!LY4","v":"Const"},{"$f":"TimeM!LZ4","v":"Const"},{"$f":"TimeM!MA4","v":"Const"},{"$f":"TimeM!MB4","v":"Const"},{"$f":"TimeM!MC4","v":"Const"},{"$f":"TimeM!MD4","v":"Const"},{"$f":"TimeM!ME4","v":"Const"},{"$f":"TimeM!MF4","v":"Const"},{"$f":"TimeM!MG4","v":"Const"},{"$f":"TimeM!MH4","v":"Const"},{"$f":"TimeM!MI4","v":"Const"},{"$f":"TimeM!MJ4","v":"Const"},{"$f":"TimeM!MK4","v":"Const"},{"$f":"TimeM!ML4","v":"Const"},{"$f":"TimeM!MM4","v":"Const"},{"$f":"TimeM!MN4","v":"Const"},{"$f":"TimeM!MO4","v":"Const"},{"$f":"TimeM!MP4","v":"Const"},{"$f":"TimeM!MQ4","v":"Const"},{"$f":"TimeM!MR4","v":"Const"},{"$f":"TimeM!MS4","v":"Const"},{"$f":"TimeM!MT4","v":"Const"},{"$f":"TimeM!MU4","v":"Const"},{"$f":"TimeM!MV4","v":"Const"},{"$f":"TimeM!MW4","v":"Const"},{"$f":"TimeM!MX4","v":"Const"},{"$f":"TimeM!MY4","v":"Const"},{"$f":"TimeM!MZ4","v":"Const"},{"$f":"TimeM!NA4","v":"Const"},{"$f":"TimeM!NB4","v":"Const"},{"$f":"TimeM!NC4","v":"Const"},{"$f":"TimeM!ND4","v":"Const"},{"$f":"TimeM!NE4","v":"Const"},{"$f":"TimeM!NF4","v":"Const"},{"$f":"TimeM!NG4","v":"Const"},{"$f":"TimeM!NH4","v":"Const"},{"$f":"TimeM!NI4","v":"Const"},{"$f":"TimeM!NJ4","v":"Const"},{"$f":"TimeM!NK4","v":"Const"},{"$f":"TimeM!NL4","v":"Const"},{"$f":"TimeM!NM4","v":"Const"},{"$f":"TimeM!NN4","v":"Const"},{"$f":"TimeM!NO4","v":"Const"},{"$f":"TimeM!NP4","v":"Const"},{"$f":"TimeM!NQ4","v":"Const"},{"$f":"TimeM!NR4","v":"Const"},{"$f":"TimeM!NS4","v":"Const"},{"$f":"TimeM!NT4","v":"Const"},{"$f":"TimeM!NU4","v":"Const"},{"$f":"TimeM!NV4","v":"Const"},{"$f":"TimeM!NW4","v":"Const"},{"$f":"TimeM!NX4","v":"Const"},{"$f":"TimeM!NY4","v":"Const"},{"$f":"TimeM!NZ4","v":"Const"},{"$f":"TimeM!OA4","v":"Const"},{"$f":"TimeM!OB4","v":"Const"},{"$f":"TimeM!OC4","v":"Const"},{"$f":"TimeM!OD4","v":"Const"},{"$f":"TimeM!OE4","v":"Const"},{"$f":"TimeM!OF4","v":"Const"},{"$f":"TimeM!OG4","v":"Const"},{"$f":"TimeM!OH4","v":"Const"},{"$f":"TimeM!OI4","v":"Const"},{"$f":"TimeM!OJ4","v":"Const"},{"$f":"TimeM!OK4","v":"Const"},{"$f":"TimeM!OL4","v":"Const"},{"$f":"TimeM!OM4","v":"Const"},{"$f":"TimeM!ON4","v":"Const"},{"$f":"TimeM!OO4","v":"Const"},{"$f":"TimeM!OP4","v":"Const"},{"$f":"TimeM!OQ4","v":"Const"},{"$f":"TimeM!OR4","v":"Const"},{"$f":"TimeM!OS4","v":"Const"},{"$f":"TimeM!OT4","v":"Const"},{"$f":"TimeM!OU4","v":"Const"},{"$f":"TimeM!OV4","v":"Const"},{"$f":"TimeM!OW4","v":"Const"},{"$f":"TimeM!OX4","v":"Const"},{"$f":"TimeM!OY4","v":"Const"},{"$f":"TimeM!OZ4","v":"Const"},{"$f":"TimeM!PA4","v":"Const"},{"$f":"TimeM!PB4","v":"Const"},{"$f":"TimeM!PC4","v":"Const"},{"$f":"TimeM!PD4","v":"Const"},{"$f":"TimeM!PE4","v":"Const"},{"$f":"TimeM!PF4","v":"Const"},{"$f":"TimeM!PG4","v":"Const"},{"$f":"TimeM!PH4","v":"Const"},{"$f":"TimeM!PI4","v":"Const"},{"$f":"TimeM!PJ4","v":"Const"},{"$f":"TimeM!PK4","v":"Const"},{"$f":"TimeM!PL4","v":"Const"},{"$f":"TimeM!PM4","v":"Const"},{"$f":"TimeM!PN4","v":"Const"},{"$f":"TimeM!PO4","v":"Const"},{"$f":"TimeM!PP4","v":"Const"},{"$f":"TimeM!PQ4","v":"Const"},{"$f":"TimeM!PR4","v":"Const"},{"$f":"TimeM!PS4","v":"Const"},{"$f":"TimeM!PT4","v":"Const"},{"$f":"TimeM!PU4","v":"Const"},{"$f":"TimeM!PV4","v":"Const"},{"$f":"TimeM!PW4","v":"Const"},{"$f":"TimeM!PX4","v":"Const"},{"$f":"TimeM!PY4","v":"Const"},{"$f":"TimeM!PZ4","v":"Const"},{"$f":"TimeM!QA4","v":"Const"},{"$f":"TimeM!QB4","v":"Const"},{"$f":"TimeM!QC4","v":"Const"},{"$f":"TimeM!QD4","v":"Const"},{"$f":"TimeM!QE4","v":"Const"},{"$f":"TimeM!QF4","v":"Const"},{"$f":"TimeM!QG4","v":"Const"},{"$f":"TimeM!QH4","v":"Const"},{"$f":"TimeM!QI4","v":"Const"},{"$f":"TimeM!QJ4","v":"Const"},{"$f":"TimeM!QK4","v":"Const"},{"$f":"TimeM!QL4","v":"Const"},{"$f":"TimeM!QM4","v":"Const"},{"$f":"TimeM!QN4","v":"Const"},{"$f":"TimeM!QO4","v":"Const"},{"$f":"TimeM!QP4","v":"Const"},{"$f":"TimeM!QQ4","v":"Const"},{"$f":"TimeM!QR4","v":"Const"},{"$f":"TimeM!QS4","v":"Const"},{"$f":"TimeM!QT4","v":"Const"},{"$f":"TimeM!QU4","v":"Const"},{"$f":"TimeM!QV4","v":"Const"},{"$f":"TimeM!QW4","v":"Const"},{"$f":"TimeM!QX4","v":"Const"},{"$f":"TimeM!QY4","v":"Const"},{"$f":"TimeM!QZ4","v":"Const"},{"$f":"TimeM!RA4","v":"Const"},{"$f":"TimeM!RB4","v":"Const"},{"$f":"TimeM!RC4","v":"Const"},{"$f":"TimeM!RD4","v":"Const"},{"$f":"TimeM!RE4","v":"Const"},{"$f":"TimeM!RF4","v":"Const"},{"$f":"TimeM!RG4","v":"Const"},{"$f":"TimeM!RH4","v":"Const"},{"$f":"TimeM!RI4","v":"Const"},{"$f":"TimeM!RJ4","v":"Const"},{"$f":"TimeM!RK4","v":"Const"},{"$f":"TimeM!RL4","v":"Const"},{"$f":"TimeM!RM4","v":"Const"},{"$f":"TimeM!RN4","v":"Const"},{"$f":"TimeM!RO4","v":"Const"},{"$f":"TimeM!RP4","v":"Const"},{"$f":"TimeM!RQ4","v":"Const"},{"$f":"TimeM!RR4","v":"Const"},{"$f":"TimeM!RS4","v":"Const"},{"$f":"TimeM!RT4","v":"Const"},{"$f":"TimeM!RU4","v":"Const"},{"$f":"TimeM!RV4","v":"Const"},{"$f":"TimeM!RW4","v":"Const"},{"$f":"TimeM!RX4","v":"Const"},{"$f":"TimeM!RY4","v":"Const"},{"$f":"TimeM!RZ4","v":"Const"},{"$f":"TimeM!SA4","v":"Const"},{"$f":"TimeM!SB4","v":"Const"},{"$f":"TimeM!SC4","v":"Const"},{"$f":"TimeM!SD4","v":"Const"},{"$f":"TimeM!SE4","v":"Const"},{"$f":"TimeM!SF4","v":"Const"},{"$f":"TimeM!SG4","v":"Const"},{"$f":"TimeM!SH4","v":"Const"},{"$f":"TimeM!SI4","v":"Const"},{"$f":"TimeM!SJ4","v":"Const"},{"$f":"TimeM!SK4","v":"Const"},{"$f":"TimeM!SL4","v":"Const"},{"$f":"TimeM!SM4","v":"Const"},{"$f":"TimeM!SN4","v":"Const"},{"$f":"TimeM!SO4","v":"Const"}]
[null,null,null,null,{"$f":"Checks!$E$12","v":" S-Curve (Lookup) Error   Repayment Flag Test Error  Circular Check Error"},"Constant","Unit","Total"]
[]
[null,null,null,null,"Model Counter",null,null,null,null,{"$f":"I7+1","v":1},{"$f":"J7+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BV7+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EH7+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GT7+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JF7+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,{"$f":"LR7+1","v":322},323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,{"$f":"OD7+1","v":386},387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,{"$f":"QP7+1","v":450},451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[null,null,null,null,{"$f":"InputC!E11","v":"Construction Period"},{"$f":"InputC!F11","v":24}]
[null,null,null,null,"Pre-COD Flag",null,null,null,null,{"$f":"(J7<=$F8)*1","v":1},{"$f":"(K7<=$F8)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW7<=$F8)*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,{"$f":"(EI7<=$F8)*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,{"$f":"(GU7<=$F8)*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,{"$f":"(JG7<=$F8)*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,{"$f":"(LS7<=$F8)*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,{"$f":"(OE7<=$F8)*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,{"$f":"(QQ7<=$F8)*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]
[null,null,null,null,"Post COD Flag",null,null,null,null,{"$f":"NOT(J9)*1","v":0},{"$f":"NOT(K9)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"NOT(BW9)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"NOT(EI9)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"NOT(GU9)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"NOT(JG9)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"NOT(LS9)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"NOT(OE9)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"NOT(QQ9)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,{"$f":"InputC!E18","v":"Months in Period for Semi-Annual"},{"$f":"InputC!F18","v":6},{"$f":"InputC!G18","v":"Months"}]
[null,null,null,null,{"$f":"InputC!E19","v":"Months in Period pre-COD"},{"$f":"InputC!F19","v":1},{"$f":"InputC!G19","v":"Months"}]
[null,null,null,null,"Months in Period for SA Sheets",null,null,null,null,{"$f":"IF(J9,$F$13,$F$12)","v":1},{"$f":"IF(K9,$F$13,$F$12)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(BW9,$F$13,$F$12)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(EI9,$F$13,$F$12)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(GU9,$F$13,$F$12)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(JG9,$F$13,$F$12)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(LS9,$F$13,$F$12)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(OE9,$F$13,$F$12)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(QQ9,$F$13,$F$12)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[]
[null,null,null,null,{"$f":"InputC!E9","v":"Financial Close Date"},{"$f":"InputC!F9","v":"2023-01-01"},{"$f":"InputC!G9","v":"Date"}]
[null,null,null,null,"Semi-Annual Start Date",null,null,null,null,{"$f":"IF(J7=1,$F$16,I18+1)","v":"2023-01-01"},{"$f":"IF(K7=1,$F$16,J18+1)","v":"1900-01-01"},"1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01",{"$f":"IF(BW7=1,$F$16,BV18+1)","v":"1900-01-01"},"1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01",{"$f":"IF(EI7=1,$F$16,EH18+1)","v":"1900-01-01"},"1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01",{"$f":"IF(GU7=1,$F$16,GT18+1)","v":"1900-01-01"},"1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01",{"$f":"IF(JG7=1,$F$16,JF18+1)","v":"1900-01-01"},"1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01",{"$f":"IF(LS7=1,$F$16,LR18+1)","v":"1900-01-01"},"1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01",{"$f":"IF(OE7=1,$F$16,OD18+1)","v":"1900-01-01"},"1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01",{"$f":"IF(QQ7=1,$F$16,QP18+1)","v":"1900-01-01"},"1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01"]
[null,null,null,null,"Semi-Annual End Date"]
[]
[null,null,null,null,"Repayment Start Date",{"$f":"InputC!F13","v":"2025-01-01"}]
[null,null,null,null,"Repayment End Date",{"$f":"InputC!F86","v":"2042-12-01"}]
[null,null,null,null,"Repayment Flag",null,null,{"$f":"SUM(J22:SO22)","v":0},null,{"$f":"AND(J2>=$F20,J2<=$F21)*1","v":0},{"$f":"AND(K2>=$F20,K2<=$F21)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BW2>=$F20,BW2<=$F21)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(EI2>=$F20,EI2<=$F21)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(GU2>=$F20,GU2<=$F21)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(JG2>=$F20,JG2<=$F21)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LS2>=$F20,LS2<=$F21)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OE2>=$F20,OE2<=$F21)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QQ2>=$F20,QQ2<=$F21)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Repayment Flag Test",{"$f":"InputC!F85","v":18},null,{"$f":"H22/Semi=F23","v":false}]
[]
[null,null,null,null,"Period Before COD",{"$f":"InputC!F12","v":"2024-12-01"},null,null,null,{"$f":"(J2=$F$25)*1","v":0},{"$f":"(K2=$F$25)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW2=$F$25)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI2=$F$25)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU2=$F$25)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG2=$F$25)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS2=$F$25)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE2=$F$25)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ2=$F$25)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Operating Period",{"$f":"TimeM!F22","v":"2024-12-01"},null,null,null,{"$f":"AND(NOT(J9),J2<=$F$27)*1","v":0},{"$f":"AND(NOT(K9),K2<=$F$27)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(NOT(BW9),BW2<=$F$27)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(NOT(EI9),EI2<=$F$27)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(NOT(GU9),GU2<=$F$27)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(NOT(JG9),JG2<=$F$27)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(NOT(LS9),LS2<=$F$27)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(NOT(OE9),OE2<=$F$27)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(NOT(QQ9),QQ2<=$F$27)*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]

{"sheet":"OperM","index":5,"n_rows":175,"n_cols":509,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\"),FIND(\"]\",CELL(\"filename\"),1)+1,250)","v":"Checks"}]
[null,null,null,null,{"$f":"TimeM!E2","v":"Model period start date - monthly - header"},null,null,null,null,{"$f":"TimeM!J2","v":"2023-01-01"},{"$f":"TimeM!K2","v":"2023-02-01"},{"$f":"TimeM!L2","v":"2023-03-01"},{"$f":"TimeM!M2","v":"2023-04-01"},{"$f":"TimeM!N2","v":"2023-05-01"},{"$f":"TimeM!O2","v":"2023-06-01"},{"$f":"TimeM!P2","v":"2023-07-01"},{"$f":"TimeM!Q2","v":"2023-08-01"},{"$f":"TimeM!R2","v":"2023-09-01"},{"$f":"TimeM!S2","v":"2023-10-01"},{"$f":"TimeM!T2","v":"2023-11-01"},{"$f":"TimeM!U2","v":"2023-12-01"},{"$f":"TimeM!V2","v":"2024-01-01"},{"$f":"TimeM!W2","v":"2024-02-01"},{"$f":"TimeM!X2","v":"2024-03-01"},{"$f":"TimeM!Y2","v":"2024-04-01"},{"$f":"TimeM!Z2","v":"2024-05-01"},{"$f":"TimeM!AA2","v":"2024-06-01"},{"$f":"TimeM!AB2","v":"2024-07-01"},{"$f":"TimeM!AC2","v":"2024-08-01"},{"$f":"TimeM!AD2","v":"2024-09-01"},{"$f":"TimeM!AE2","v":"2024-10-01"},{"$f":"TimeM!AF2","v":"2024-11-01"},{"$f":"TimeM!AG2","v":"2024-12-01"},{"$f":"TimeM!AH2","v":"2025-01-01"},{"$f":"TimeM!AI2","v":"2025-02-01"},{"$f":"TimeM!AJ2","v":"2025-03-01"},{"$f":"TimeM!AK2","v":"2025-04-01"},{"$f":"TimeM!AL2","v":"2025-05-01"},{"$f":"TimeM!AM2","v":"2025-06-01"},{"$f":"TimeM!AN2","v":"2025-07-01"},{"$f":"TimeM!AO2","v":"2025-08-01"},{"$f":"TimeM!AP2","v":"2025-09-01"},{"$f":"TimeM!AQ2","v":"2025-10-01"},{"$f":"TimeM!AR2","v":"2025-11-01"},{"$f":"TimeM!AS2","v":"2025-12-01"},{"$f":"TimeM!AT2","v":"2026-01-01"},{"$f":"TimeM!AU2","v":"2026-02-01"},{"$f":"TimeM!AV2","v":"2026-03-01"},{"$f":"TimeM!AW2","v":"2026-04-01"},{"$f":"TimeM!AX2","v":"2026-05-01"},{"$f":"TimeM!AY2","v":"2026-06-01"},{"$f":"TimeM!AZ2","v":"2026-07-01"},{"$f":"TimeM!BA2","v":"2026-08-01"},{"$f":"TimeM!BB2","v":"2026-09-01"},{"$f":"TimeM!BC2","v":"2026-10-01"},{"$f":"TimeM!BD2","v":"2026-11-01"},{"$f":"TimeM!BE2","v":"2026-12-01"},{"$f":"TimeM!BF2","v":"2027-01-01"},{"$f":"TimeM!BG2","v":"2027-02-01"},{"$f":"TimeM!BH2","v":"2027-03-01"},{"$f":"TimeM!BI2","v":"2027-04-01"},{"$f":"TimeM!BJ2","v":"2027-05-01"},{"$f":"TimeM!BK2","v":"2027-06-01"},{"$f":"TimeM!BL2","v":"2027-07-01"},{"$f":"TimeM!BM2","v":"2027-08-01"},{"$f":"TimeM!BN2","v":"2027-09-01"},{"$f":"TimeM!BO2","v":"2027-10-01"},{"$f":"TimeM!BP2","v":"2027-11-01"},{"$f":"TimeM!BQ2","v":"2027-12-01"},{"$f":"TimeM!BR2","v":"2028-01-01"},{"$f":"TimeM!BS2","v":"2028-02-01"},{"$f":"TimeM!BT2","v":"2028-03-01"},{"$f":"TimeM!BU2","v":"2028-04-01"},{"$f":"TimeM!BV2","v":"2028-05-01"},{"$f":"TimeM!BW2","v":"2028-06-01"},{"$f":"TimeM!BX2","v":"2028-07-01"},{"$f":"TimeM!BY2","v":"2028-08-01"},{"$f":"TimeM!BZ2","v":"2028-09-01"},{"$f":"TimeM!CA2","v":"2028-10-01"},{"$f":"TimeM!CB2","v":"2028-11-01"},{"$f":"TimeM!CC2","v":"2028-12-01"},{"$f":"TimeM!CD2","v":"2029-01-01"},{"$f":"TimeM!CE2","v":"2029-02-01"},{"$f":"TimeM!CF2","v":"2029-03-01"},{"$f":"TimeM!CG2","v":"2029-04-01"},{"$f":"TimeM!CH2","v":"2029-05-01"},{"$f":"TimeM!CI2","v":"2029-06-01"},{"$f":"TimeM!CJ2","v":"2029-07-01"},{"$f":"TimeM!CK2","v":"2029-08-01"},{"$f":"TimeM!CL2","v":"2029-09-01"},{"$f":"TimeM!CM2","v":"2029-10-01"},{"$f":"TimeM!CN2","v":"2029-11-01"},{"$f":"TimeM!CO2","v":"2029-12-01"},{"$f":"TimeM!CP2","v":"2030-01-01"},{"$f":"TimeM!CQ2","v":"2030-02-01"},{"$f":"TimeM!CR2","v":"2030-03-01"},{"$f":"TimeM!CS2","v":"2030-04-01"},{"$f":"TimeM!CT2","v":"2030-05-01"},{"$f":"TimeM!CU2","v":"2030-06-01"},{"$f":"TimeM!CV2","v":"2030-07-01"},{"$f":"TimeM!CW2","v":"2030-08-01"},{"$f":"TimeM!CX2","v":"2030-09-01"},{"$f":"TimeM!CY2","v":"2030-10-01"},{"$f":"TimeM!CZ2","v":"2030-11-01"},{"$f":"TimeM!DA2","v":"2030-12-01"},{"$f":"TimeM!DB2","v":"2031-01-01"},{"$f":"TimeM!DC2","v":"2031-02-01"},{"$f":"TimeM!DD2","v":"2031-03-01"},{"$f":"TimeM!DE2","v":"2031-04-01"},{"$f":"TimeM!DF2","v":"2031-05-01"},{"$f":"TimeM!DG2","v":"2031-06-01"},{"$f":"TimeM!DH2","v":"2031-07-01"},{"$f":"TimeM!DI2","v":"2031-08-01"},{"$f":"TimeM!DJ2","v":"2031-09-01"},{"$f":"TimeM!DK2","v":"2031-10-01"},{"$f":"TimeM!DL2","v":"2031-11-01"},{"$f":"TimeM!DM2","v":"2031-12-01"},{"$f":"TimeM!DN2","v":"2032-01-01"},{"$f":"TimeM!DO2","v":"2032-02-01"},{"$f":"TimeM!DP2","v":"2032-03-01"},{"$f":"TimeM!DQ2","v":"2032-04-01"},{"$f":"TimeM!DR2","v":"2032-05-01"},{"$f":"TimeM!DS2","v":"2032-06-01"},{"$f":"TimeM!DT2","v":"2032-07-01"},{"$f":"TimeM!DU2","v":"2032-08-01"},{"$f":"TimeM!DV2","v":"2032-09-01"},{"$f":"TimeM!DW2","v":"2032-10-01"},{"$f":"TimeM!DX2","v":"2032-11-01"},{"$f":"TimeM!DY2","v":"2032-12-01"},{"$f":"TimeM!DZ2","v":"2033-01-01"},{"$f":"TimeM!EA2","v":"2033-02-01"},{"$f":"TimeM!EB2","v":"2033-03-01"},{"$f":"TimeM!EC2","v":"2033-04-01"},{"$f":"TimeM!ED2","v":"2033-05-01"},{"$f":"TimeM!EE2","v":"2033-06-01"},{"$f":"TimeM!EF2","v":"2033-07-01"},{"$f":"TimeM!EG2","v":"2033-08-01"},{"$f":"TimeM!EH2","v":"2033-09-01"},{"$f":"TimeM!EI2","v":"2033-10-01"},{"$f":"TimeM!EJ2","v":"2033-11-01"},{"$f":"TimeM!EK2","v":"2033-12-01"},{"$f":"TimeM!EL2","v":"2034-01-01"},{"$f":"TimeM!EM2","v":"2034-02-01"},{"$f":"TimeM!EN2","v":"2034-03-01"},{"$f":"TimeM!EO2","v":"2034-04-01"},{"$f":"TimeM!EP2","v":"2034-05-01"},{"$f":"TimeM!EQ2","v":"2034-06-01"},{"$f":"TimeM!ER2","v":"2034-07-01"},{"$f":"TimeM!ES2","v":"2034-08-01"},{"$f":"TimeM!ET2","v":"2034-09-01"},{"$f":"TimeM!EU2","v":"2034-10-01"},{"$f":"TimeM!EV2","v":"2034-11-01"},{"$f":"TimeM!EW2","v":"2034-12-01"},{"$f":"TimeM!EX2","v":"2035-01-01"},{"$f":"TimeM!EY2","v":"2035-02-01"},{"$f":"TimeM!EZ2","v":"2035-03-01"},{"$f":"TimeM!FA2","v":"2035-04-01"},{"$f":"TimeM!FB2","v":"2035-05-01"},{"$f":"TimeM!FC2","v":"2035-06-01"},{"$f":"TimeM!FD2","v":"2035-07-01"},{"$f":"TimeM!FE2","v":"2035-08-01"},{"$f":"TimeM!FF2","v":"2035-09-01"},{"$f":"TimeM!FG2","v":"2035-10-01"},{"$f":"TimeM!FH2","v":"2035-11-01"},{"$f":"TimeM!FI2","v":"2035-12-01"},{"$f":"TimeM!FJ2","v":"2036-01-01"},{"$f":"TimeM!FK2","v":"2036-02-01"},{"$f":"TimeM!FL2","v":"2036-03-01"},{"$f":"TimeM!FM2","v":"2036-04-01"},{"$f":"TimeM!FN2","v":"2036-05-01"},{"$f":"TimeM!FO2","v":"2036-06-01"},{"$f":"TimeM!FP2","v":"2036-07-01"},{"$f":"TimeM!FQ2","v":"2036-08-01"},{"$f":"TimeM!FR2","v":"2036-09-01"},{"$f":"TimeM!FS2","v":"2036-10-01"},{"$f":"TimeM!FT2","v":"2036-11-01"},{"$f":"TimeM!FU2","v":"2036-12-01"},{"$f":"TimeM!FV2","v":"2037-01-01"},{"$f":"TimeM!FW2","v":"2037-02-01"},{"$f":"TimeM!FX2","v":"2037-03-01"},{"$f":"TimeM!FY2","v":"2037-04-01"},{"$f":"TimeM!FZ2","v":"2037-05-01"},{"$f":"TimeM!GA2","v":"2037-06-01"},{"$f":"TimeM!GB2","v":"2037-07-01"},{"$f":"TimeM!GC2","v":"2037-08-01"},{"$f":"TimeM!GD2","v":"2037-09-01"},{"$f":"TimeM!GE2","v":"2037-10-01"},{"$f":"TimeM!GF2","v":"2037-11-01"},{"$f":"TimeM!GG2","v":"2037-12-01"},{"$f":"TimeM!GH2","v":"2038-01-01"},{"$f":"TimeM!GI2","v":"2038-02-01"},{"$f":"TimeM!GJ2","v":"2038-03-01"},{"$f":"TimeM!GK2","v":"2038-04-01"},{"$f":"TimeM!GL2","v":"2038-05-01"},{"$f":"TimeM!GM2","v":"2038-06-01"},{"$f":"TimeM!GN2","v":"2038-07-01"},{"$f":"TimeM!GO2","v":"2038-08-01"},{"$f":"TimeM!GP2","v":"2038-09-01"},{"$f":"TimeM!GQ2","v":"2038-10-01"},{"$f":"TimeM!GR2","v":"2038-11-01"},{"$f":"TimeM!GS2","v":"2038-12-01"},{"$f":"TimeM!GT2","v":"2039-01-01"},{"$f":"TimeM!GU2","v":"2039-02-01"},{"$f":"TimeM!GV2","v":"2039-03-01"},{"$f":"TimeM!GW2","v":"2039-04-01"},{"$f":"TimeM!GX2","v":"2039-05-01"},{"$f":"TimeM!GY2","v":"2039-06-01"},{"$f":"TimeM!GZ2","v":"2039-07-01"},{"$f":"TimeM!HA2","v":"2039-08-01"},{"$f":"TimeM!HB2","v":"2039-09-01"},{"$f":"TimeM!HC2","v":"2039-10-01"},{"$f":"TimeM!HD2","v":"2039-11-01"},{"$f":"TimeM!HE2","v":"2039-12-01"},{"$f":"TimeM!HF2","v":"2040-01-01"},{"$f":"TimeM!HG2","v":"2040-02-01"},{"$f":"TimeM!HH2","v":"2040-03-01"},{"$f":"TimeM!HI2","v":"2040-04-01"},{"$f":"TimeM!HJ2","v":"2040-05-01"},{"$f":"TimeM!HK2","v":"2040-06-01"},{"$f":"TimeM!HL2","v":"2040-07-01"},{"$f":"TimeM!HM2","v":"2040-08-01"},{"$f":"TimeM!HN2","v":"2040-09-01"},{"$f":"TimeM!HO2","v":"2040-10-01"},{"$f":"TimeM!HP2","v":"2040-11-01"},{"$f":"TimeM!HQ2","v":"2040-12-01"},{"$f":"TimeM!HR2","v":"2041-01-01"},{"$f":"TimeM!HS2","v":"2041-02-01"},{"$f":"TimeM!HT2","v":"2041-03-01"},{"$f":"TimeM!HU2","v":"2041-04-01"},{"$f":"TimeM!HV2","v":"2041-05-01"},{"$f":"TimeM!HW2","v":"2041-06-01"},{"$f":"TimeM!HX2","v":"2041-07-01"},{"$f":"TimeM!HY2","v":"2041-08-01"},{"$f":"TimeM!HZ2","v":"2041-09-01"},{"$f":"TimeM!IA2","v":"2041-10-01"},{"$f":"TimeM!IB2","v":"2041-11-01"},{"$f":"TimeM!IC2","v":"2041-12-01"},{"$f":"TimeM!ID2","v":"2042-01-01"},{"$f":"TimeM!IE2","v":"2042-02-01"},{"$f":"TimeM!IF2","v":"2042-03-01"},{"$f":"TimeM!IG2","v":"2042-04-01"},{"$f":"TimeM!IH2","v":"2042-05-01"},{"$f":"TimeM!II2","v":"2042-06-01"},{"$f":"TimeM!IJ2","v":"2042-07-01"},{"$f":"TimeM!IK2","v":"2042-08-01"},{"$f":"TimeM!IL2","v":"2042-09-01"},{"$f":"TimeM!IM2","v":"2042-10-01"},{"$f":"TimeM!IN2","v":"2042-11-01"},{"$f":"TimeM!IO2","v":"2042-12-01"},{"$f":"TimeM!IP2","v":"2043-01-01"},{"$f":"TimeM!IQ2","v":"2043-02-01"},{"$f":"TimeM!IR2","v":"2043-03-01"},{"$f":"TimeM!IS2","v":"2043-04-01"},{"$f":"TimeM!IT2","v":"2043-05-01"},{"$f":"TimeM!IU2","v":"2043-06-01"},{"$f":"TimeM!IV2","v":"2043-07-01"},{"$f":"TimeM!IW2","v":"2043-08-01"},{"$f":"TimeM!IX2","v":"2043-09-01"},{"$f":"TimeM!IY2","v":"2043-10-01"},{"$f":"TimeM!IZ2","v":"2043-11-01"},{"$f":"TimeM!JA2","v":"2043-12-01"},{"$f":"TimeM!JB2","v":"2044-01-01"},{"$f":"TimeM!JC2","v":"2044-02-01"},{"$f":"TimeM!JD2","v":"2044-03-01"},{"$f":"TimeM!JE2","v":"2044-04-01"},{"$f":"TimeM!JF2","v":"2044-05-01"},{"$f":"TimeM!JG2","v":"2044-06-01"},{"$f":"TimeM!JH2","v":"2044-07-01"},{"$f":"TimeM!JI2","v":"2044-08-01"},{"$f":"TimeM!JJ2","v":"2044-09-01"},{"$f":"TimeM!JK2","v":"2044-10-01"},{"$f":"TimeM!JL2","v":"2044-11-01"},{"$f":"TimeM!JM2","v":"2044-12-01"},{"$f":"TimeM!JN2","v":"2045-01-01"},{"$f":"TimeM!JO2","v":"2045-02-01"},{"$f":"TimeM!JP2","v":"2045-03-01"},{"$f":"TimeM!JQ2","v":"2045-04-01"},{"$f":"TimeM!JR2","v":"2045-05-01"},{"$f":"TimeM!JS2","v":"2045-06-01"},{"$f":"TimeM!JT2","v":"2045-07-01"},{"$f":"TimeM!JU2","v":"2045-08-01"},{"$f":"TimeM!JV2","v":"2045-09-01"},{"$f":"TimeM!JW2","v":"2045-10-01"},{"$f":"TimeM!JX2","v":"2045-11-01"},{"$f":"TimeM!JY2","v":"2045-12-01"},{"$f":"TimeM!JZ2","v":"2046-01-01"},{"$f":"TimeM!KA2","v":"2046-02-01"},{"$f":"TimeM!KB2","v":"2046-03-01"},{"$f":"TimeM!KC2","v":"2046-04-01"},{"$f":"TimeM!KD2","v":"2046-05-01"},{"$f":"TimeM!KE2","v":"2046-06-01"},{"$f":"TimeM!KF2","v":"2046-07-01"},{"$f":"TimeM!KG2","v":"2046-08-01"},{"$f":"TimeM!KH2","v":"2046-09-01"},{"$f":"TimeM!KI2","v":"2046-10-01"},{"$f":"TimeM!KJ2","v":"2046-11-01"},{"$f":"TimeM!KK2","v":"2046-12-01"},{"$f":"TimeM!KL2","v":"2047-01-01"},{"$f":"TimeM!KM2","v":"2047-02-01"},{"$f":"TimeM!KN2","v":"2047-03-01"},{"$f":"TimeM!KO2","v":"2047-04-01"},{"$f":"TimeM!KP2","v":"2047-05-01"},{"$f":"TimeM!KQ2","v":"2047-06-01"},{"$f":"TimeM!KR2","v":"2047-07-01"},{"$f":"TimeM!KS2","v":"2047-08-01"},{"$f":"TimeM!KT2","v":"2047-09-01"},{"$f":"TimeM!KU2","v":"2047-10-01"},{"$f":"TimeM!KV2","v":"2047-11-01"},{"$f":"TimeM!KW2","v":"2047-12-01"},{"$f":"TimeM!KX2","v":"2048-01-01"},{"$f":"TimeM!KY2","v":"2048-02-01"},{"$f":"TimeM!KZ2","v":"2048-03-01"},{"$f":"TimeM!LA2","v":"2048-04-01"},{"$f":"TimeM!LB2","v":"2048-05-01"},{"$f":"TimeM!LC2","v":"2048-06-01"},{"$f":"TimeM!LD2","v":"2048-07-01"},{"$f":"TimeM!LE2","v":"2048-08-01"},{"$f":"TimeM!LF2","v":"2048-09-01"},{"$f":"TimeM!LG2","v":"2048-10-01"},{"$f":"TimeM!LH2","v":"2048-11-01"},{"$f":"TimeM!LI2","v":"2048-12-01"},{"$f":"TimeM!LJ2","v":"2049-01-01"},{"$f":"TimeM!LK2","v":"2049-02-01"},{"$f":"TimeM!LL2","v":"2049-03-01"},{"$f":"TimeM!LM2","v":"2049-04-01"},{"$f":"TimeM!LN2","v":"2049-05-01"},{"$f":"TimeM!LO2","v":"2049-06-01"},{"$f":"TimeM!LP2","v":"2049-07-01"},{"$f":"TimeM!LQ2","v":"2049-08-01"},{"$f":"TimeM!LR2","v":"2049-09-01"},{"$f":"TimeM!LS2","v":"2049-10-01"},{"$f":"TimeM!LT2","v":"2049-11-01"},{"$f":"TimeM!LU2","v":"2049-12-01"},{"$f":"TimeM!LV2","v":"2050-01-01"},{"$f":"TimeM!LW2","v":"2050-02-01"},{"$f":"TimeM!LX2","v":"2050-03-01"},{"$f":"TimeM!LY2","v":"2050-04-01"},{"$f":"TimeM!LZ2","v":"2050-05-01"},{"$f":"TimeM!MA2","v":"2050-06-01"},{"$f":"TimeM!MB2","v":"2050-07-01"},{"$f":"TimeM!MC2","v":"2050-08-01"},{"$f":"TimeM!MD2","v":"2050-09-01"},{"$f":"TimeM!ME2","v":"2050-10-01"},{"$f":"TimeM!MF2","v":"2050-11-01"},{"$f":"TimeM!MG2","v":"2050-12-01"},{"$f":"TimeM!MH2","v":"2051-01-01"},{"$f":"TimeM!MI2","v":"2051-02-01"},{"$f":"TimeM!MJ2","v":"2051-03-01"},{"$f":"TimeM!MK2","v":"2051-04-01"},{"$f":"TimeM!ML2","v":"2051-05-01"},{"$f":"TimeM!MM2","v":"2051-06-01"},{"$f":"TimeM!MN2","v":"2051-07-01"},{"$f":"TimeM!MO2","v":"2051-08-01"},{"$f":"TimeM!MP2","v":"2051-09-01"},{"$f":"TimeM!MQ2","v":"2051-10-01"},{"$f":"TimeM!MR2","v":"2051-11-01"},{"$f":"TimeM!MS2","v":"2051-12-01"},{"$f":"TimeM!MT2","v":"2052-01-01"},{"$f":"TimeM!MU2","v":"2052-02-01"},{"$f":"TimeM!MV2","v":"2052-03-01"},{"$f":"TimeM!MW2","v":"2052-04-01"},{"$f":"TimeM!MX2","v":"2052-05-01"},{"$f":"TimeM!MY2","v":"2052-06-01"},{"$f":"TimeM!MZ2","v":"2052-07-01"},{"$f":"TimeM!NA2","v":"2052-08-01"},{"$f":"TimeM!NB2","v":"2052-09-01"},{"$f":"TimeM!NC2","v":"2052-10-01"},{"$f":"TimeM!ND2","v":"2052-11-01"},{"$f":"TimeM!NE2","v":"2052-12-01"},{"$f":"TimeM!NF2","v":"2053-01-01"},{"$f":"TimeM!NG2","v":"2053-02-01"},{"$f":"TimeM!NH2","v":"2053-03-01"},{"$f":"TimeM!NI2","v":"2053-04-01"},{"$f":"TimeM!NJ2","v":"2053-05-01"},{"$f":"TimeM!NK2","v":"2053-06-01"},{"$f":"TimeM!NL2","v":"2053-07-01"},{"$f":"TimeM!NM2","v":"2053-08-01"},{"$f":"TimeM!NN2","v":"2053-09-01"},{"$f":"TimeM!NO2","v":"2053-10-01"},{"$f":"TimeM!NP2","v":"2053-11-01"},{"$f":"TimeM!NQ2","v":"2053-12-01"},{"$f":"TimeM!NR2","v":"2054-01-01"},{"$f":"TimeM!NS2","v":"2054-02-01"},{"$f":"TimeM!NT2","v":"2054-03-01"},{"$f":"TimeM!NU2","v":"2054-04-01"},{"$f":"TimeM!NV2","v":"2054-05-01"},{"$f":"TimeM!NW2","v":"2054-06-01"},{"$f":"TimeM!NX2","v":"2054-07-01"},{"$f":"TimeM!NY2","v":"2054-08-01"},{"$f":"TimeM!NZ2","v":"2054-09-01"},{"$f":"TimeM!OA2","v":"2054-10-01"},{"$f":"TimeM!OB2","v":"2054-11-01"},{"$f":"TimeM!OC2","v":"2054-12-01"},{"$f":"TimeM!OD2","v":"2055-01-01"},{"$f":"TimeM!OE2","v":"2055-02-01"},{"$f":"TimeM!OF2","v":"2055-03-01"},{"$f":"TimeM!OG2","v":"2055-04-01"},{"$f":"TimeM!OH2","v":"2055-05-01"},{"$f":"TimeM!OI2","v":"2055-06-01"},{"$f":"TimeM!OJ2","v":"2055-07-01"},{"$f":"TimeM!OK2","v":"2055-08-01"},{"$f":"TimeM!OL2","v":"2055-09-01"},{"$f":"TimeM!OM2","v":"2055-10-01"},{"$f":"TimeM!ON2","v":"2055-11-01"},{"$f":"TimeM!OO2","v":"2055-12-01"},{"$f":"TimeM!OP2","v":"2056-01-01"},{"$f":"TimeM!OQ2","v":"2056-02-01"},{"$f":"TimeM!OR2","v":"2056-03-01"},{"$f":"TimeM!OS2","v":"2056-04-01"},{"$f":"TimeM!OT2","v":"2056-05-01"},{"$f":"TimeM!OU2","v":"2056-06-01"},{"$f":"TimeM!OV2","v":"2056-07-01"},{"$f":"TimeM!OW2","v":"2056-08-01"},{"$f":"TimeM!OX2","v":"2056-09-01"},{"$f":"TimeM!OY2","v":"2056-10-01"},{"$f":"TimeM!OZ2","v":"2056-11-01"},{"$f":"TimeM!PA2","v":"2056-12-01"},{"$f":"TimeM!PB2","v":"2057-01-01"},{"$f":"TimeM!PC2","v":"2057-02-01"},{"$f":"TimeM!PD2","v":"2057-03-01"},{"$f":"TimeM!PE2","v":"2057-04-01"},{"$f":"TimeM!PF2","v":"2057-05-01"},{"$f":"TimeM!PG2","v":"2057-06-01"},{"$f":"TimeM!PH2","v":"2057-07-01"},{"$f":"TimeM!PI2","v":"2057-08-01"},{"$f":"TimeM!PJ2","v":"2057-09-01"},{"$f":"TimeM!PK2","v":"2057-10-01"},{"$f":"TimeM!PL2","v":"2057-11-01"},{"$f":"TimeM!PM2","v":"2057-12-01"},{"$f":"TimeM!PN2","v":"2058-01-01"},{"$f":"TimeM!PO2","v":"2058-02-01"},{"$f":"TimeM!PP2","v":"2058-03-01"},{"$f":"TimeM!PQ2","v":"2058-04-01"},{"$f":"TimeM!PR2","v":"2058-05-01"},{"$f":"TimeM!PS2","v":"2058-06-01"},{"$f":"TimeM!PT2","v":"2058-07-01"},{"$f":"TimeM!PU2","v":"2058-08-01"},{"$f":"TimeM!PV2","v":"2058-09-01"},{"$f":"TimeM!PW2","v":"2058-10-01"},{"$f":"TimeM!PX2","v":"2058-11-01"},{"$f":"TimeM!PY2","v":"2058-12-01"},{"$f":"TimeM!PZ2","v":"2059-01-01"},{"$f":"TimeM!QA2","v":"2059-02-01"},{"$f":"TimeM!QB2","v":"2059-03-01"},{"$f":"TimeM!QC2","v":"2059-04-01"},{"$f":"TimeM!QD2","v":"2059-05-01"},{"$f":"TimeM!QE2","v":"2059-06-01"},{"$f":"TimeM!QF2","v":"2059-07-01"},{"$f":"TimeM!QG2","v":"2059-08-01"},{"$f":"TimeM!QH2","v":"2059-09-01"},{"$f":"TimeM!QI2","v":"2059-10-01"},{"$f":"TimeM!QJ2","v":"2059-11-01"},{"$f":"TimeM!QK2","v":"2059-12-01"},{"$f":"TimeM!QL2","v":"2060-01-01"},{"$f":"TimeM!QM2","v":"2060-02-01"},{"$f":"TimeM!QN2","v":"2060-03-01"},{"$f":"TimeM!QO2","v":"2060-04-01"},{"$f":"TimeM!QP2","v":"2060-05-01"},{"$f":"TimeM!QQ2","v":"2060-06-01"},{"$f":"TimeM!QR2","v":"2060-07-01"},{"$f":"TimeM!QS2","v":"2060-08-01"},{"$f":"TimeM!QT2","v":"2060-09-01"},{"$f":"TimeM!QU2","v":"2060-10-01"},{"$f":"TimeM!QV2","v":"2060-11-01"},{"$f":"TimeM!QW2","v":"2060-12-01"},{"$f":"TimeM!QX2","v":"2061-01-01"},{"$f":"TimeM!QY2","v":"2061-02-01"},{"$f":"TimeM!QZ2","v":"2061-03-01"},{"$f":"TimeM!RA2","v":"2061-04-01"},{"$f":"TimeM!RB2","v":"2061-05-01"},{"$f":"TimeM!RC2","v":"2061-06-01"},{"$f":"TimeM!RD2","v":"2061-07-01"},{"$f":"TimeM!RE2","v":"2061-08-01"},{"$f":"TimeM!RF2","v":"2061-09-01"},{"$f":"TimeM!RG2","v":"2061-10-01"},{"$f":"TimeM!RH2","v":"2061-11-01"},{"$f":"TimeM!RI2","v":"2061-12-01"},{"$f":"TimeM!RJ2","v":"2062-01-01"},{"$f":"TimeM!RK2","v":"2062-02-01"},{"$f":"TimeM!RL2","v":"2062-03-01"},{"$f":"TimeM!RM2","v":"2062-04-01"},{"$f":"TimeM!RN2","v":"2062-05-01"},{"$f":"TimeM!RO2","v":"2062-06-01"},{"$f":"TimeM!RP2","v":"2062-07-01"},{"$f":"TimeM!RQ2","v":"2062-08-01"},{"$f":"TimeM!RR2","v":"2062-09-01"},{"$f":"TimeM!RS2","v":"2062-10-01"},{"$f":"TimeM!RT2","v":"2062-11-01"},{"$f":"TimeM!RU2","v":"2062-12-01"},{"$f":"TimeM!RV2","v":"2063-01-01"},{"$f":"TimeM!RW2","v":"2063-02-01"},{"$f":"TimeM!RX2","v":"2063-03-01"},{"$f":"TimeM!RY2","v":"2063-04-01"},{"$f":"TimeM!RZ2","v":"2063-05-01"},{"$f":"TimeM!SA2","v":"2063-06-01"},{"$f":"TimeM!SB2","v":"2063-07-01"},{"$f":"TimeM!SC2","v":"2063-08-01"},{"$f":"TimeM!SD2","v":"2063-09-01"},{"$f":"TimeM!SE2","v":"2063-10-01"},{"$f":"TimeM!SF2","v":"2063-11-01"},{"$f":"TimeM!SG2","v":"2063-12-01"},{"$f":"TimeM!SH2","v":"2064-01-01"},{"$f":"TimeM!SI2","v":"2064-02-01"},{"$f":"TimeM!SJ2","v":"2064-03-01"},{"$f":"TimeM!SK2","v":"2064-04-01"},{"$f":"TimeM!SL2","v":"2064-05-01"},{"$f":"TimeM!SM2","v":"2064-06-01"},{"$f":"TimeM!SN2","v":"2064-07-01"},{"$f":"TimeM!SO2","v":"2064-08-01"}]
[null,null,null,null,{"$f":"TimeM!E3","v":"Model period end date - monthly - header"},null,null,null,null,{"$f":"TimeM!J3","v":"2023-01-31"},{"$f":"TimeM!K3","v":"2023-02-28"},{"$f":"TimeM!L3","v":"2023-03-31"},{"$f":"TimeM!M3","v":"2023-04-30"},{"$f":"TimeM!N3","v":"2023-05-31"},{"$f":"TimeM!O3","v":"2023-06-30"},{"$f":"TimeM!P3","v":"2023-07-31"},{"$f":"TimeM!Q3","v":"2023-08-31"},{"$f":"TimeM!R3","v":"2023-09-30"},{"$f":"TimeM!S3","v":"2023-10-31"},{"$f":"TimeM!T3","v":"2023-11-30"},{"$f":"TimeM!U3","v":"2023-12-31"},{"$f":"TimeM!V3","v":"2024-01-31"},{"$f":"TimeM!W3","v":"2024-02-29"},{"$f":"TimeM!X3","v":"2024-03-31"},{"$f":"TimeM!Y3","v":"2024-04-30"},{"$f":"TimeM!Z3","v":"2024-05-31"},{"$f":"TimeM!AA3","v":"2024-06-30"},{"$f":"TimeM!AB3","v":"2024-07-31"},{"$f":"TimeM!AC3","v":"2024-08-31"},{"$f":"TimeM!AD3","v":"2024-09-30"},{"$f":"TimeM!AE3","v":"2024-10-31"},{"$f":"TimeM!AF3","v":"2024-11-30"},{"$f":"TimeM!AG3","v":"2024-12-31"},{"$f":"TimeM!AH3","v":"2025-01-31"},{"$f":"TimeM!AI3","v":"2025-02-28"},{"$f":"TimeM!AJ3","v":"2025-03-31"},{"$f":"TimeM!AK3","v":"2025-04-30"},{"$f":"TimeM!AL3","v":"2025-05-31"},{"$f":"TimeM!AM3","v":"2025-06-30"},{"$f":"TimeM!AN3","v":"2025-07-31"},{"$f":"TimeM!AO3","v":"2025-08-31"},{"$f":"TimeM!AP3","v":"2025-09-30"},{"$f":"TimeM!AQ3","v":"2025-10-31"},{"$f":"TimeM!AR3","v":"2025-11-30"},{"$f":"TimeM!AS3","v":"2025-12-31"},{"$f":"TimeM!AT3","v":"2026-01-31"},{"$f":"TimeM!AU3","v":"2026-02-28"},{"$f":"TimeM!AV3","v":"2026-03-31"},{"$f":"TimeM!AW3","v":"2026-04-30"},{"$f":"TimeM!AX3","v":"2026-05-31"},{"$f":"TimeM!AY3","v":"2026-06-30"},{"$f":"TimeM!AZ3","v":"2026-07-31"},{"$f":"TimeM!BA3","v":"2026-08-31"},{"$f":"TimeM!BB3","v":"2026-09-30"},{"$f":"TimeM!BC3","v":"2026-10-31"},{"$f":"TimeM!BD3","v":"2026-11-30"},{"$f":"TimeM!BE3","v":"2026-12-31"},{"$f":"TimeM!BF3","v":"2027-01-31"},{"$f":"TimeM!BG3","v":"2027-02-28"},{"$f":"TimeM!BH3","v":"2027-03-31"},{"$f":"TimeM!BI3","v":"2027-04-30"},{"$f":"TimeM!BJ3","v":"2027-05-31"},{"$f":"TimeM!BK3","v":"2027-06-30"},{"$f":"TimeM!BL3","v":"2027-07-31"},{"$f":"TimeM!BM3","v":"2027-08-31"},{"$f":"TimeM!BN3","v":"2027-09-30"},{"$f":"TimeM!BO3","v":"2027-10-31"},{"$f":"TimeM!BP3","v":"2027-11-30"},{"$f":"TimeM!BQ3","v":"2027-12-31"},{"$f":"TimeM!BR3","v":"2028-01-31"},{"$f":"TimeM!BS3","v":"2028-02-29"},{"$f":"TimeM!BT3","v":"2028-03-31"},{"$f":"TimeM!BU3","v":"2028-04-30"},{"$f":"TimeM!BV3","v":"2028-05-31"},{"$f":"TimeM!BW3","v":"2028-06-30"},{"$f":"TimeM!BX3","v":"2028-07-31"},{"$f":"TimeM!BY3","v":"2028-08-31"},{"$f":"TimeM!BZ3","v":"2028-09-30"},{"$f":"TimeM!CA3","v":"2028-10-31"},{"$f":"TimeM!CB3","v":"2028-11-30"},{"$f":"TimeM!CC3","v":"2028-12-31"},{"$f":"TimeM!CD3","v":"2029-01-31"},{"$f":"TimeM!CE3","v":"2029-02-28"},{"$f":"TimeM!CF3","v":"2029-03-31"},{"$f":"TimeM!CG3","v":"2029-04-30"},{"$f":"TimeM!CH3","v":"2029-05-31"},{"$f":"TimeM!CI3","v":"2029-06-30"},{"$f":"TimeM!CJ3","v":"2029-07-31"},{"$f":"TimeM!CK3","v":"2029-08-31"},{"$f":"TimeM!CL3","v":"2029-09-30"},{"$f":"TimeM!CM3","v":"2029-10-31"},{"$f":"TimeM!CN3","v":"2029-11-30"},{"$f":"TimeM!CO3","v":"2029-12-31"},{"$f":"TimeM!CP3","v":"2030-01-31"},{"$f":"TimeM!CQ3","v":"2030-02-28"},{"$f":"TimeM!CR3","v":"2030-03-31"},{"$f":"TimeM!CS3","v":"2030-04-30"},{"$f":"TimeM!CT3","v":"2030-05-31"},{"$f":"TimeM!CU3","v":"2030-06-30"},{"$f":"TimeM!CV3","v":"2030-07-31"},{"$f":"TimeM!CW3","v":"2030-08-31"},{"$f":"TimeM!CX3","v":"2030-09-30"},{"$f":"TimeM!CY3","v":"2030-10-31"},{"$f":"TimeM!CZ3","v":"2030-11-30"},{"$f":"TimeM!DA3","v":"2030-12-31"},{"$f":"TimeM!DB3","v":"2031-01-31"},{"$f":"TimeM!DC3","v":"2031-02-28"},{"$f":"TimeM!DD3","v":"2031-03-31"},{"$f":"TimeM!DE3","v":"2031-04-30"},{"$f":"TimeM!DF3","v":"2031-05-31"},{"$f":"TimeM!DG3","v":"2031-06-30"},{"$f":"TimeM!DH3","v":"2031-07-31"},{"$f":"TimeM!DI3","v":"2031-08-31"},{"$f":"TimeM!DJ3","v":"2031-09-30"},{"$f":"TimeM!DK3","v":"2031-10-31"},{"$f":"TimeM!DL3","v":"2031-11-30"},{"$f":"TimeM!DM3","v":"2031-12-31"},{"$f":"TimeM!DN3","v":"2032-01-31"},{"$f":"TimeM!DO3","v":"2032-02-29"},{"$f":"TimeM!DP3","v":"2032-03-31"},{"$f":"TimeM!DQ3","v":"2032-04-30"},{"$f":"TimeM!DR3","v":"2032-05-31"},{"$f":"TimeM!DS3","v":"2032-06-30"},{"$f":"TimeM!DT3","v":"2032-07-31"},{"$f":"TimeM!DU3","v":"2032-08-31"},{"$f":"TimeM!DV3","v":"2032-09-30"},{"$f":"TimeM!DW3","v":"2032-10-31"},{"$f":"TimeM!DX3","v":"2032-11-30"},{"$f":"TimeM!DY3","v":"2032-12-31"},{"$f":"TimeM!DZ3","v":"2033-01-31"},{"$f":"TimeM!EA3","v":"2033-02-28"},{"$f":"TimeM!EB3","v":"2033-03-31"},{"$f":"TimeM!EC3","v":"2033-04-30"},{"$f":"TimeM!ED3","v":"2033-05-31"},{"$f":"TimeM!EE3","v":"2033-06-30"},{"$f":"TimeM!EF3","v":"2033-07-31"},{"$f":"TimeM!EG3","v":"2033-08-31"},{"$f":"TimeM!EH3","v":"2033-09-30"},{"$f":"TimeM!EI3","v":"2033-10-31"},{"$f":"TimeM!EJ3","v":"2033-11-30"},{"$f":"TimeM!EK3","v":"2033-12-31"},{"$f":"TimeM!EL3","v":"2034-01-31"},{"$f":"TimeM!EM3","v":"2034-02-28"},{"$f":"TimeM!EN3","v":"2034-03-31"},{"$f":"TimeM!EO3","v":"2034-04-30"},{"$f":"TimeM!EP3","v":"2034-05-31"},{"$f":"TimeM!EQ3","v":"2034-06-30"},{"$f":"TimeM!ER3","v":"2034-07-31"},{"$f":"TimeM!ES3","v":"2034-08-31"},{"$f":"TimeM!ET3","v":"2034-09-30"},{"$f":"TimeM!EU3","v":"2034-10-31"},{"$f":"TimeM!EV3","v":"2034-11-30"},{"$f":"TimeM!EW3","v":"2034-12-31"},{"$f":"TimeM!EX3","v":"2035-01-31"},{"$f":"TimeM!EY3","v":"2035-02-28"},{"$f":"TimeM!EZ3","v":"2035-03-31"},{"$f":"TimeM!FA3","v":"2035-04-30"},{"$f":"TimeM!FB3","v":"2035-05-31"},{"$f":"TimeM!FC3","v":"2035-06-30"},{"$f":"TimeM!FD3","v":"2035-07-31"},{"$f":"TimeM!FE3","v":"2035-08-31"},{"$f":"TimeM!FF3","v":"2035-09-30"},{"$f":"TimeM!FG3","v":"2035-10-31"},{"$f":"TimeM!FH3","v":"2035-11-30"},{"$f":"TimeM!FI3","v":"2035-12-31"},{"$f":"TimeM!FJ3","v":"2036-01-31"},{"$f":"TimeM!FK3","v":"2036-02-29"},{"$f":"TimeM!FL3","v":"2036-03-31"},{"$f":"TimeM!FM3","v":"2036-04-30"},{"$f":"TimeM!FN3","v":"2036-05-31"},{"$f":"TimeM!FO3","v":"2036-06-30"},{"$f":"TimeM!FP3","v":"2036-07-31"},{"$f":"TimeM!FQ3","v":"2036-08-31"},{"$f":"TimeM!FR3","v":"2036-09-30"},{"$f":"TimeM!FS3","v":"2036-10-31"},{"$f":"TimeM!FT3","v":"2036-11-30"},{"$f":"TimeM!FU3","v":"2036-12-31"},{"$f":"TimeM!FV3","v":"2037-01-31"},{"$f":"TimeM!FW3","v":"2037-02-28"},{"$f":"TimeM!FX3","v":"2037-03-31"},{"$f":"TimeM!FY3","v":"2037-04-30"},{"$f":"TimeM!FZ3","v":"2037-05-31"},{"$f":"TimeM!GA3","v":"2037-06-30"},{"$f":"TimeM!GB3","v":"2037-07-31"},{"$f":"TimeM!GC3","v":"2037-08-31"},{"$f":"TimeM!GD3","v":"2037-09-30"},{"$f":"TimeM!GE3","v":"2037-10-31"},{"$f":"TimeM!GF3","v":"2037-11-30"},{"$f":"TimeM!GG3","v":"2037-12-31"},{"$f":"TimeM!GH3","v":"2038-01-31"},{"$f":"TimeM!GI3","v":"2038-02-28"},{"$f":"TimeM!GJ3","v":"2038-03-31"},{"$f":"TimeM!GK3","v":"2038-04-30"},{"$f":"TimeM!GL3","v":"2038-05-31"},{"$f":"TimeM!GM3","v":"2038-06-30"},{"$f":"TimeM!GN3","v":"2038-07-31"},{"$f":"TimeM!GO3","v":"2038-08-31"},{"$f":"TimeM!GP3","v":"2038-09-30"},{"$f":"TimeM!GQ3","v":"2038-10-31"},{"$f":"TimeM!GR3","v":"2038-11-30"},{"$f":"TimeM!GS3","v":"2038-12-31"},{"$f":"TimeM!GT3","v":"2039-01-31"},{"$f":"TimeM!GU3","v":"2039-02-28"},{"$f":"TimeM!GV3","v":"2039-03-31"},{"$f":"TimeM!GW3","v":"2039-04-30"},{"$f":"TimeM!GX3","v":"2039-05-31"},{"$f":"TimeM!GY3","v":"2039-06-30"},{"$f":"TimeM!GZ3","v":"2039-07-31"},{"$f":"TimeM!HA3","v":"2039-08-31"},{"$f":"TimeM!HB3","v":"2039-09-30"},{"$f":"TimeM!HC3","v":"2039-10-31"},{"$f":"TimeM!HD3","v":"2039-11-30"},{"$f":"TimeM!HE3","v":"2039-12-31"},{"$f":"TimeM!HF3","v":"2040-01-31"},{"$f":"TimeM!HG3","v":"2040-02-29"},{"$f":"TimeM!HH3","v":"2040-03-31"},{"$f":"TimeM!HI3","v":"2040-04-30"},{"$f":"TimeM!HJ3","v":"2040-05-31"},{"$f":"TimeM!HK3","v":"2040-06-30"},{"$f":"TimeM!HL3","v":"2040-07-31"},{"$f":"TimeM!HM3","v":"2040-08-31"},{"$f":"TimeM!HN3","v":"2040-09-30"},{"$f":"TimeM!HO3","v":"2040-10-31"},{"$f":"TimeM!HP3","v":"2040-11-30"},{"$f":"TimeM!HQ3","v":"2040-12-31"},{"$f":"TimeM!HR3","v":"2041-01-31"},{"$f":"TimeM!HS3","v":"2041-02-28"},{"$f":"TimeM!HT3","v":"2041-03-31"},{"$f":"TimeM!HU3","v":"2041-04-30"},{"$f":"TimeM!HV3","v":"2041-05-31"},{"$f":"TimeM!HW3","v":"2041-06-30"},{"$f":"TimeM!HX3","v":"2041-07-31"},{"$f":"TimeM!HY3","v":"2041-08-31"},{"$f":"TimeM!HZ3","v":"2041-09-30"},{"$f":"TimeM!IA3","v":"2041-10-31"},{"$f":"TimeM!IB3","v":"2041-11-30"},{"$f":"TimeM!IC3","v":"2041-12-31"},{"$f":"TimeM!ID3","v":"2042-01-31"},{"$f":"TimeM!IE3","v":"2042-02-28"},{"$f":"TimeM!IF3","v":"2042-03-31"},{"$f":"TimeM!IG3","v":"2042-04-30"},{"$f":"TimeM!IH3","v":"2042-05-31"},{"$f":"TimeM!II3","v":"2042-06-30"},{"$f":"TimeM!IJ3","v":"2042-07-31"},{"$f":"TimeM!IK3","v":"2042-08-31"},{"$f":"TimeM!IL3","v":"2042-09-30"},{"$f":"TimeM!IM3","v":"2042-10-31"},{"$f":"TimeM!IN3","v":"2042-11-30"},{"$f":"TimeM!IO3","v":"2042-12-31"},{"$f":"TimeM!IP3","v":"2043-01-31"},{"$f":"TimeM!IQ3","v":"2043-02-28"},{"$f":"TimeM!IR3","v":"2043-03-31"},{"$f":"TimeM!IS3","v":"2043-04-30"},{"$f":"TimeM!IT3","v":"2043-05-31"},{"$f":"TimeM!IU3","v":"2043-06-30"},{"$f":"TimeM!IV3","v":"2043-07-31"},{"$f":"TimeM!IW3","v":"2043-08-31"},{"$f":"TimeM!IX3","v":"2043-09-30"},{"$f":"TimeM!IY3","v":"2043-10-31"},{"$f":"TimeM!IZ3","v":"2043-11-30"},{"$f":"TimeM!JA3","v":"2043-12-31"},{"$f":"TimeM!JB3","v":"2044-01-31"},{"$f":"TimeM!JC3","v":"2044-02-29"},{"$f":"TimeM!JD3","v":"2044-03-31"},{"$f":"TimeM!JE3","v":"2044-04-30"},{"$f":"TimeM!JF3","v":"2044-05-31"},{"$f":"TimeM!JG3","v":"2044-06-30"},{"$f":"TimeM!JH3","v":"2044-07-31"},{"$f":"TimeM!JI3","v":"2044-08-31"},{"$f":"TimeM!JJ3","v":"2044-09-30"},{"$f":"TimeM!JK3","v":"2044-10-31"},{"$f":"TimeM!JL3","v":"2044-11-30"},{"$f":"TimeM!JM3","v":"2044-12-31"},{"$f":"TimeM!JN3","v":"2045-01-31"},{"$f":"TimeM!JO3","v":"2045-02-28"},{"$f":"TimeM!JP3","v":"2045-03-31"},{"$f":"TimeM!JQ3","v":"2045-04-30"},{"$f":"TimeM!JR3","v":"2045-05-31"},{"$f":"TimeM!JS3","v":"2045-06-30"},{"$f":"TimeM!JT3","v":"2045-07-31"},{"$f":"TimeM!JU3","v":"2045-08-31"},{"$f":"TimeM!JV3","v":"2045-09-30"},{"$f":"TimeM!JW3","v":"2045-10-31"},{"$f":"TimeM!JX3","v":"2045-11-30"},{"$f":"TimeM!JY3","v":"2045-12-31"},{"$f":"TimeM!JZ3","v":"2046-01-31"},{"$f":"TimeM!KA3","v":"2046-02-28"},{"$f":"TimeM!KB3","v":"2046-03-31"},{"$f":"TimeM!KC3","v":"2046-04-30"},{"$f":"TimeM!KD3","v":"2046-05-31"},{"$f":"TimeM!KE3","v":"2046-06-30"},{"$f":"TimeM!KF3","v":"2046-07-31"},{"$f":"TimeM!KG3","v":"2046-08-31"},{"$f":"TimeM!KH3","v":"2046-09-30"},{"$f":"TimeM!KI3","v":"2046-10-31"},{"$f":"TimeM!KJ3","v":"2046-11-30"},{"$f":"TimeM!KK3","v":"2046-12-31"},{"$f":"TimeM!KL3","v":"2047-01-31"},{"$f":"TimeM!KM3","v":"2047-02-28"},{"$f":"TimeM!KN3","v":"2047-03-31"},{"$f":"TimeM!KO3","v":"2047-04-30"},{"$f":"TimeM!KP3","v":"2047-05-31"},{"$f":"TimeM!KQ3","v":"2047-06-30"},{"$f":"TimeM!KR3","v":"2047-07-31"},{"$f":"TimeM!KS3","v":"2047-08-31"},{"$f":"TimeM!KT3","v":"2047-09-30"},{"$f":"TimeM!KU3","v":"2047-10-31"},{"$f":"TimeM!KV3","v":"2047-11-30"},{"$f":"TimeM!KW3","v":"2047-12-31"},{"$f":"TimeM!KX3","v":"2048-01-31"},{"$f":"TimeM!KY3","v":"2048-02-29"},{"$f":"TimeM!KZ3","v":"2048-03-31"},{"$f":"TimeM!LA3","v":"2048-04-30"},{"$f":"TimeM!LB3","v":"2048-05-31"},{"$f":"TimeM!LC3","v":"2048-06-30"},{"$f":"TimeM!LD3","v":"2048-07-31"},{"$f":"TimeM!LE3","v":"2048-08-31"},{"$f":"TimeM!LF3","v":"2048-09-30"},{"$f":"TimeM!LG3","v":"2048-10-31"},{"$f":"TimeM!LH3","v":"2048-11-30"},{"$f":"TimeM!LI3","v":"2048-12-31"},{"$f":"TimeM!LJ3","v":"2049-01-31"},{"$f":"TimeM!LK3","v":"2049-02-28"},{"$f":"TimeM!LL3","v":"2049-03-31"},{"$f":"TimeM!LM3","v":"2049-04-30"},{"$f":"TimeM!LN3","v":"2049-05-31"},{"$f":"TimeM!LO3","v":"2049-06-30"},{"$f":"TimeM!LP3","v":"2049-07-31"},{"$f":"TimeM!LQ3","v":"2049-08-31"},{"$f":"TimeM!LR3","v":"2049-09-30"},{"$f":"TimeM!LS3","v":"2049-10-31"},{"$f":"TimeM!LT3","v":"2049-11-30"},{"$f":"TimeM!LU3","v":"2049-12-31"},{"$f":"TimeM!LV3","v":"2050-01-31"},{"$f":"TimeM!LW3","v":"2050-02-28"},{"$f":"TimeM!LX3","v":"2050-03-31"},{"$f":"TimeM!LY3","v":"2050-04-30"},{"$f":"TimeM!LZ3","v":"2050-05-31"},{"$f":"TimeM!MA3","v":"2050-06-30"},{"$f":"TimeM!MB3","v":"2050-07-31"},{"$f":"TimeM!MC3","v":"2050-08-31"},{"$f":"TimeM!MD3","v":"2050-09-30"},{"$f":"TimeM!ME3","v":"2050-10-31"},{"$f":"TimeM!MF3","v":"2050-11-30"},{"$f":"TimeM!MG3","v":"2050-12-31"},{"$f":"TimeM!MH3","v":"2051-01-31"},{"$f":"TimeM!MI3","v":"2051-02-28"},{"$f":"TimeM!MJ3","v":"2051-03-31"},{"$f":"TimeM!MK3","v":"2051-04-30"},{"$f":"TimeM!ML3","v":"2051-05-31"},{"$f":"TimeM!MM3","v":"2051-06-30"},{"$f":"TimeM!MN3","v":"2051-07-31"},{"$f":"TimeM!MO3","v":"2051-08-31"},{"$f":"TimeM!MP3","v":"2051-09-30"},{"$f":"TimeM!MQ3","v":"2051-10-31"},{"$f":"TimeM!MR3","v":"2051-11-30"},{"$f":"TimeM!MS3","v":"2051-12-31"},{"$f":"TimeM!MT3","v":"2052-01-31"},{"$f":"TimeM!MU3","v":"2052-02-29"},{"$f":"TimeM!MV3","v":"2052-03-31"},{"$f":"TimeM!MW3","v":"2052-04-30"},{"$f":"TimeM!MX3","v":"2052-05-31"},{"$f":"TimeM!MY3","v":"2052-06-30"},{"$f":"TimeM!MZ3","v":"2052-07-31"},{"$f":"TimeM!NA3","v":"2052-08-31"},{"$f":"TimeM!NB3","v":"2052-09-30"},{"$f":"TimeM!NC3","v":"2052-10-31"},{"$f":"TimeM!ND3","v":"2052-11-30"},{"$f":"TimeM!NE3","v":"2052-12-31"},{"$f":"TimeM!NF3","v":"2053-01-31"},{"$f":"TimeM!NG3","v":"2053-02-28"},{"$f":"TimeM!NH3","v":"2053-03-31"},{"$f":"TimeM!NI3","v":"2053-04-30"},{"$f":"TimeM!NJ3","v":"2053-05-31"},{"$f":"TimeM!NK3","v":"2053-06-30"},{"$f":"TimeM!NL3","v":"2053-07-31"},{"$f":"TimeM!NM3","v":"2053-08-31"},{"$f":"TimeM!NN3","v":"2053-09-30"},{"$f":"TimeM!NO3","v":"2053-10-31"},{"$f":"TimeM!NP3","v":"2053-11-30"},{"$f":"TimeM!NQ3","v":"2053-12-31"},{"$f":"TimeM!NR3","v":"2054-01-31"},{"$f":"TimeM!NS3","v":"2054-02-28"},{"$f":"TimeM!NT3","v":"2054-03-31"},{"$f":"TimeM!NU3","v":"2054-04-30"},{"$f":"TimeM!NV3","v":"2054-05-31"},{"$f":"TimeM!NW3","v":"2054-06-30"},{"$f":"TimeM!NX3","v":"2054-07-31"},{"$f":"TimeM!NY3","v":"2054-08-31"},{"$f":"TimeM!NZ3","v":"2054-09-30"},{"$f":"TimeM!OA3","v":"2054-10-31"},{"$f":"TimeM!OB3","v":"2054-11-30"},{"$f":"TimeM!OC3","v":"2054-12-31"},{"$f":"TimeM!OD3","v":"2055-01-31"},{"$f":"TimeM!OE3","v":"2055-02-28"},{"$f":"TimeM!OF3","v":"2055-03-31"},{"$f":"TimeM!OG3","v":"2055-04-30"},{"$f":"TimeM!OH3","v":"2055-05-31"},{"$f":"TimeM!OI3","v":"2055-06-30"},{"$f":"TimeM!OJ3","v":"2055-07-31"},{"$f":"TimeM!OK3","v":"2055-08-31"},{"$f":"TimeM!OL3","v":"2055-09-30"},{"$f":"TimeM!OM3","v":"2055-10-31"},{"$f":"TimeM!ON3","v":"2055-11-30"},{"$f":"TimeM!OO3","v":"2055-12-31"},{"$f":"TimeM!OP3","v":"2056-01-31"},{"$f":"TimeM!OQ3","v":"2056-02-29"},{"$f":"TimeM!OR3","v":"2056-03-31"},{"$f":"TimeM!OS3","v":"2056-04-30"},{"$f":"TimeM!OT3","v":"2056-05-31"},{"$f":"TimeM!OU3","v":"2056-06-30"},{"$f":"TimeM!OV3","v":"2056-07-31"},{"$f":"TimeM!OW3","v":"2056-08-31"},{"$f":"TimeM!OX3","v":"2056-09-30"},{"$f":"TimeM!OY3","v":"2056-10-31"},{"$f":"TimeM!OZ3","v":"2056-11-30"},{"$f":"TimeM!PA3","v":"2056-12-31"},{"$f":"TimeM!PB3","v":"2057-01-31"},{"$f":"TimeM!PC3","v":"2057-02-28"},{"$f":"TimeM!PD3","v":"2057-03-31"},{"$f":"TimeM!PE3","v":"2057-04-30"},{"$f":"TimeM!PF3","v":"2057-05-31"},{"$f":"TimeM!PG3","v":"2057-06-30"},{"$f":"TimeM!PH3","v":"2057-07-31"},{"$f":"TimeM!PI3","v":"2057-08-31"},{"$f":"TimeM!PJ3","v":"2057-09-30"},{"$f":"TimeM!PK3","v":"2057-10-31"},{"$f":"TimeM!PL3","v":"2057-11-30"},{"$f":"TimeM!PM3","v":"2057-12-31"},{"$f":"TimeM!PN3","v":"2058-01-31"},{"$f":"TimeM!PO3","v":"2058-02-28"},{"$f":"TimeM!PP3","v":"2058-03-31"},{"$f":"TimeM!PQ3","v":"2058-04-30"},{"$f":"TimeM!PR3","v":"2058-05-31"},{"$f":"TimeM!PS3","v":"2058-06-30"},{"$f":"TimeM!PT3","v":"2058-07-31"},{"$f":"TimeM!PU3","v":"2058-08-31"},{"$f":"TimeM!PV3","v":"2058-09-30"},{"$f":"TimeM!PW3","v":"2058-10-31"},{"$f":"TimeM!PX3","v":"2058-11-30"},{"$f":"TimeM!PY3","v":"2058-12-31"},{"$f":"TimeM!PZ3","v":"2059-01-31"},{"$f":"TimeM!QA3","v":"2059-02-28"},{"$f":"TimeM!QB3","v":"2059-03-31"},{"$f":"TimeM!QC3","v":"2059-04-30"},{"$f":"TimeM!QD3","v":"2059-05-31"},{"$f":"TimeM!QE3","v":"2059-06-30"},{"$f":"TimeM!QF3","v":"2059-07-31"},{"$f":"TimeM!QG3","v":"2059-08-31"},{"$f":"TimeM!QH3","v":"2059-09-30"},{"$f":"TimeM!QI3","v":"2059-10-31"},{"$f":"TimeM!QJ3","v":"2059-11-30"},{"$f":"TimeM!QK3","v":"2059-12-31"},{"$f":"TimeM!QL3","v":"2060-01-31"},{"$f":"TimeM!QM3","v":"2060-02-29"},{"$f":"TimeM!QN3","v":"2060-03-31"},{"$f":"TimeM!QO3","v":"2060-04-30"},{"$f":"TimeM!QP3","v":"2060-05-31"},{"$f":"TimeM!QQ3","v":"2060-06-30"},{"$f":"TimeM!QR3","v":"2060-07-31"},{"$f":"TimeM!QS3","v":"2060-08-31"},{"$f":"TimeM!QT3","v":"2060-09-30"},{"$f":"TimeM!QU3","v":"2060-10-31"},{"$f":"TimeM!QV3","v":"2060-11-30"},{"$f":"TimeM!QW3","v":"2060-12-31"},{"$f":"TimeM!QX3","v":"2061-01-31"},{"$f":"TimeM!QY3","v":"2061-02-28"},{"$f":"TimeM!QZ3","v":"2061-03-31"},{"$f":"TimeM!RA3","v":"2061-04-30"},{"$f":"TimeM!RB3","v":"2061-05-31"},{"$f":"TimeM!RC3","v":"2061-06-30"},{"$f":"TimeM!RD3","v":"2061-07-31"},{"$f":"TimeM!RE3","v":"2061-08-31"},{"$f":"TimeM!RF3","v":"2061-09-30"},{"$f":"TimeM!RG3","v":"2061-10-31"},{"$f":"TimeM!RH3","v":"2061-11-30"},{"$f":"TimeM!RI3","v":"2061-12-31"},{"$f":"TimeM!RJ3","v":"2062-01-31"},{"$f":"TimeM!RK3","v":"2062-02-28"},{"$f":"TimeM!RL3","v":"2062-03-31"},{"$f":"TimeM!RM3","v":"2062-04-30"},{"$f":"TimeM!RN3","v":"2062-05-31"},{"$f":"TimeM!RO3","v":"2062-06-30"},{"$f":"TimeM!RP3","v":"2062-07-31"},{"$f":"TimeM!RQ3","v":"2062-08-31"},{"$f":"TimeM!RR3","v":"2062-09-30"},{"$f":"TimeM!RS3","v":"2062-10-31"},{"$f":"TimeM!RT3","v":"2062-11-30"},{"$f":"TimeM!RU3","v":"2062-12-31"},{"$f":"TimeM!RV3","v":"2063-01-31"},{"$f":"TimeM!RW3","v":"2063-02-28"},{"$f":"TimeM!RX3","v":"2063-03-31"},{"$f":"TimeM!RY3","v":"2063-04-30"},{"$f":"TimeM!RZ3","v":"2063-05-31"},{"$f":"TimeM!SA3","v":"2063-06-30"},{"$f":"TimeM!SB3","v":"2063-07-31"},{"$f":"TimeM!SC3","v":"2063-08-31"},{"$f":"TimeM!SD3","v":"2063-09-30"},{"$f":"TimeM!SE3","v":"2063-10-31"},{"$f":"TimeM!SF3","v":"2063-11-30"},{"$f":"TimeM!SG3","v":"2063-12-31"},{"$f":"TimeM!SH3","v":"2064-01-31"},{"$f":"TimeM!SI3","v":"2064-02-29"},{"$f":"TimeM!SJ3","v":"2064-03-31"},{"$f":"TimeM!SK3","v":"2064-04-30"},{"$f":"TimeM!SL3","v":"2064-05-31"},{"$f":"TimeM!SM3","v":"2064-06-30"},{"$f":"TimeM!SN3","v":"2064-07-31"},{"$f":"TimeM!SO3","v":"2064-08-31"}]
[null,null,null,null,{"$f":"TimeM!E4","v":"Timeline label"},null,null,null,null,{"$f":"TimeM!J4","v":"FC/Const."},{"$f":"TimeM!K4","v":"Const"},{"$f":"TimeM!L4","v":"Const"},{"$f":"TimeM!M4","v":"Const"},{"$f":"TimeM!N4","v":"Const"},{"$f":"TimeM!O4","v":"Const"},{"$f":"TimeM!P4","v":"Const"},{"$f":"TimeM!Q4","v":"Const"},{"$f":"TimeM!R4","v":"Const"},{"$f":"TimeM!S4","v":"Const"},{"$f":"TimeM!T4","v":"Const"},{"$f":"TimeM!U4","v":"Const"},{"$f":"TimeM!V4","v":"Const"},{"$f":"TimeM!W4","v":"Const"},{"$f":"TimeM!X4","v":"Const"},{"$f":"TimeM!Y4","v":"Const"},{"$f":"TimeM!Z4","v":"Const"},{"$f":"TimeM!AA4","v":"Const"},{"$f":"TimeM!AB4","v":"Const"},{"$f":"TimeM!AC4","v":"Const"},{"$f":"TimeM!AD4","v":"Const"},{"$f":"TimeM!AE4","v":"Const"},{"$f":"TimeM!AF4","v":"Const"},{"$f":"TimeM!AG4","v":"Const"},{"$f":"TimeM!AH4","v":"Const"},{"$f":"TimeM!AI4","v":"Const"},{"$f":"TimeM!AJ4","v":"Const"},{"$f":"TimeM!AK4","v":"Const"},{"$f":"TimeM!AL4","v":"Const"},{"$f":"TimeM!AM4","v":"Const"},{"$f":"TimeM!AN4","v":"Const"},{"$f":"TimeM!AO4","v":"Const"},{"$f":"TimeM!AP4","v":"Const"},{"$f":"TimeM!AQ4","v":"Const"},{"$f":"TimeM!AR4","v":"Const"},{"$f":"TimeM!AS4","v":"Const"},{"$f":"TimeM!AT4","v":"Const"},{"$f":"TimeM!AU4","v":"Const"},{"$f":"TimeM!AV4","v":"Const"},{"$f":"TimeM!AW4","v":"Const"},{"$f":"TimeM!AX4","v":"Const"},{"$f":"TimeM!AY4","v":"Const"},{"$f":"TimeM!AZ4","v":"Const"},{"$f":"TimeM!BA4","v":"Const"},{"$f":"TimeM!BB4","v":"Const"},{"$f":"TimeM!BC4","v":"Const"},{"$f":"TimeM!BD4","v":"Const"},{"$f":"TimeM!BE4","v":"Const"},{"$f":"TimeM!BF4","v":"Const"},{"$f":"TimeM!BG4","v":"Const"},{"$f":"TimeM!BH4","v":"Const"},{"$f":"TimeM!BI4","v":"Const"},{"$f":"TimeM!BJ4","v":"Const"},{"$f":"TimeM!BK4","v":"Const"},{"$f":"TimeM!BL4","v":"Const"},{"$f":"TimeM!BM4","v":"Const"},{"$f":"TimeM!BN4","v":"Const"},{"$f":"TimeM!BO4","v":"Const"},{"$f":"TimeM!BP4","v":"Const"},{"$f":"TimeM!BQ4","v":"Const"},{"$f":"TimeM!BR4","v":"Const"},{"$f":"TimeM!BS4","v":"Const"},{"$f":"TimeM!BT4","v":"Const"},{"$f":"TimeM!BU4","v":"Const"},{"$f":"TimeM!BV4","v":"Const"},{"$f":"TimeM!BW4","v":"Const"},{"$f":"TimeM!BX4","v":"Const"},{"$f":"TimeM!BY4","v":"Const"},{"$f":"TimeM!BZ4","v":"Const"},{"$f":"TimeM!CA4","v":"Const"},{"$f":"TimeM!CB4","v":"Const"},{"$f":"TimeM!CC4","v":"Const"},{"$f":"TimeM!CD4","v":"Const"},{"$f":"TimeM!CE4","v":"Const"},{"$f":"TimeM!CF4","v":"Const"},{"$f":"TimeM!CG4","v":"Const"},{"$f":"TimeM!CH4","v":"Const"},{"$f":"TimeM!CI4","v":"Const"},{"$f":"TimeM!CJ4","v":"Const"},{"$f":"TimeM!CK4","v":"Const"},{"$f":"TimeM!CL4","v":"Const"},{"$f":"TimeM!CM4","v":"Const"},{"$f":"TimeM!CN4","v":"Const"},{"$f":"TimeM!CO4","v":"Const"},{"$f":"TimeM!CP4","v":"Const"},{"$f":"TimeM!CQ4","v":"Const"},{"$f":"TimeM!CR4","v":"Const"},{"$f":"TimeM!CS4","v":"Const"},{"$f":"TimeM!CT4","v":"Const"},{"$f":"TimeM!CU4","v":"Const"},{"$f":"TimeM!CV4","v":"Const"},{"$f":"TimeM!CW4","v":"Const"},{"$f":"TimeM!CX4","v":"Const"},{"$f":"TimeM!CY4","v":"Const"},{"$f":"TimeM!CZ4","v":"Const"},{"$f":"TimeM!DA4","v":"Const"},{"$f":"TimeM!DB4","v":"Const"},{"$f":"TimeM!DC4","v":"Const"},{"$f":"TimeM!DD4","v":"Const"},{"$f":"TimeM!DE4","v":"Const"},{"$f":"TimeM!DF4","v":"Const"},{"$f":"TimeM!DG4","v":"Const"},{"$f":"TimeM!DH4","v":"Const"},{"$f":"TimeM!DI4","v":"Const"},{"$f":"TimeM!DJ4","v":"Const"},{"$f":"TimeM!DK4","v":"Const"},{"$f":"TimeM!DL4","v":"Const"},{"$f":"TimeM!DM4","v":"Const"},{"$f":"TimeM!DN4","v":"Const"},{"$f":"TimeM!DO4","v":"Const"},{"$f":"TimeM!DP4","v":"Const"},{"$f":"TimeM!DQ4","v":"Const"},{"$f":"TimeM!DR4","v":"Const"},{"$f":"TimeM!DS4","v":"Const"},{"$f":"TimeM!DT4","v":"Const"},{"$f":"TimeM!DU4","v":"Const"},{"$f":"TimeM!DV4","v":"Const"},{"$f":"TimeM!DW4","v":"Const"},{"$f":"TimeM!DX4","v":"Const"},{"$f":"TimeM!DY4","v":"Const"},{"$f":"TimeM!DZ4","v":"Const"},{"$f":"TimeM!EA4","v":"Const"},{"$f":"TimeM!EB4","v":"Const"},{"$f":"TimeM!EC4","v":"Const"},{"$f":"TimeM!ED4","v":"Const"},{"$f":"TimeM!EE4","v":"Const"},{"$f":"TimeM!EF4","v":"Const"},{"$f":"TimeM!EG4","v":"Const"},{"$f":"TimeM!EH4","v":"Const"},{"$f":"TimeM!EI4","v":"Const"},{"$f":"TimeM!EJ4","v":"Const"},{"$f":"TimeM!EK4","v":"Const"},{"$f":"TimeM!EL4","v":"Const"},{"$f":"TimeM!EM4","v":"Const"},{"$f":"TimeM!EN4","v":"Const"},{"$f":"TimeM!EO4","v":"Const"},{"$f":"TimeM!EP4","v":"Const"},{"$f":"TimeM!EQ4","v":"Const"},{"$f":"TimeM!ER4","v":"Const"},{"$f":"TimeM!ES4","v":"Const"},{"$f":"TimeM!ET4","v":"Const"},{"$f":"TimeM!EU4","v":"Const"},{"$f":"TimeM!EV4","v":"Const"},{"$f":"TimeM!EW4","v":"Const"},{"$f":"TimeM!EX4","v":"Const"},{"$f":"TimeM!EY4","v":"Const"},{"$f":"TimeM!EZ4","v":"Const"},{"$f":"TimeM!FA4","v":"Const"},{"$f":"TimeM!FB4","v":"Const"},{"$f":"TimeM!FC4","v":"Const"},{"$f":"TimeM!FD4","v":"Const"},{"$f":"TimeM!FE4","v":"Const"},{"$f":"TimeM!FF4","v":"Const"},{"$f":"TimeM!FG4","v":"Const"},{"$f":"TimeM!FH4","v":"Const"},{"$f":"TimeM!FI4","v":"Const"},{"$f":"TimeM!FJ4","v":"Const"},{"$f":"TimeM!FK4","v":"Const"},{"$f":"TimeM!FL4","v":"Const"},{"$f":"TimeM!FM4","v":"Const"},{"$f":"TimeM!FN4","v":"Const"},{"$f":"TimeM!FO4","v":"Const"},{"$f":"TimeM!FP4","v":"Const"},{"$f":"TimeM!FQ4","v":"Const"},{"$f":"TimeM!FR4","v":"Const"},{"$f":"TimeM!FS4","v":"Const"},{"$f":"TimeM!FT4","v":"Const"},{"$f":"TimeM!FU4","v":"Const"},{"$f":"TimeM!FV4","v":"Const"},{"$f":"TimeM!FW4","v":"Const"},{"$f":"TimeM!FX4","v":"Const"},{"$f":"TimeM!FY4","v":"Const"},{"$f":"TimeM!FZ4","v":"Const"},{"$f":"TimeM!GA4","v":"Const"},{"$f":"TimeM!GB4","v":"Const"},{"$f":"TimeM!GC4","v":"Const"},{"$f":"TimeM!GD4","v":"Const"},{"$f":"TimeM!GE4","v":"Const"},{"$f":"TimeM!GF4","v":"Const"},{"$f":"TimeM!GG4","v":"Const"},{"$f":"TimeM!GH4","v":"Const"},{"$f":"TimeM!GI4","v":"Const"},{"$f":"TimeM!GJ4","v":"Const"},{"$f":"TimeM!GK4","v":"Const"},{"$f":"TimeM!GL4","v":"Const"},{"$f":"TimeM!GM4","v":"Const"},{"$f":"TimeM!GN4","v":"Const"},{"$f":"TimeM!GO4","v":"Const"},{"$f":"TimeM!GP4","v":"Const"},{"$f":"TimeM!GQ4","v":"Const"},{"$f":"TimeM!GR4","v":"Const"},{"$f":"TimeM!GS4","v":"Const"},{"$f":"TimeM!GT4","v":"Const"},{"$f":"TimeM!GU4","v":"Const"},{"$f":"TimeM!GV4","v":"Const"},{"$f":"TimeM!GW4","v":"Const"},{"$f":"TimeM!GX4","v":"Const"},{"$f":"TimeM!GY4","v":"Const"},{"$f":"TimeM!GZ4","v":"Const"},{"$f":"TimeM!HA4","v":"Const"},{"$f":"TimeM!HB4","v":"Const"},{"$f":"TimeM!HC4","v":"Const"},{"$f":"TimeM!HD4","v":"Const"},{"$f":"TimeM!HE4","v":"Const"},{"$f":"TimeM!HF4","v":"Const"},{"$f":"TimeM!HG4","v":"Const"},{"$f":"TimeM!HH4","v":"Const"},{"$f":"TimeM!HI4","v":"Const"},{"$f":"TimeM!HJ4","v":"Const"},{"$f":"TimeM!HK4","v":"Const"},{"$f":"TimeM!HL4","v":"Const"},{"$f":"TimeM!HM4","v":"Const"},{"$f":"TimeM!HN4","v":"Const"},{"$f":"TimeM!HO4","v":"Const"},{"$f":"TimeM!HP4","v":"Const"},{"$f":"TimeM!HQ4","v":"Const"},{"$f":"TimeM!HR4","v":"Const"},{"$f":"TimeM!HS4","v":"Const"},{"$f":"TimeM!HT4","v":"Const"},{"$f":"TimeM!HU4","v":"Const"},{"$f":"TimeM!HV4","v":"Const"},{"$f":"TimeM!HW4","v":"Const"},{"$f":"TimeM!HX4","v":"Const"},{"$f":"TimeM!HY4","v":"Const"},{"$f":"TimeM!HZ4","v":"Const"},{"$f":"TimeM!IA4","v":"Const"},{"$f":"TimeM!IB4","v":"Const"},{"$f":"TimeM!IC4","v":"Const"},{"$f":"TimeM!ID4","v":"Const"},{"$f":"TimeM!IE4","v":"Const"},{"$f":"TimeM!IF4","v":"Const"},{"$f":"TimeM!IG4","v":"Const"},{"$f":"TimeM!IH4","v":"Const"},{"$f":"TimeM!II4","v":"Const"},{"$f":"TimeM!IJ4","v":"Const"},{"$f":"TimeM!IK4","v":"Const"},{"$f":"TimeM!IL4","v":"Const"},{"$f":"TimeM!IM4","v":"Const"},{"$f":"TimeM!IN4","v":"Const"},{"$f":"TimeM!IO4","v":"Const"},{"$f":"TimeM!IP4","v":"Const"},{"$f":"TimeM!IQ4","v":"Const"},{"$f":"TimeM!IR4","v":"Const"},{"$f":"TimeM!IS4","v":"Const"},{"$f":"TimeM!IT4","v":"Const"},{"$f":"TimeM!IU4","v":"Const"},{"$f":"TimeM!IV4","v":"Const"},{"$f":"TimeM!IW4","v":"Const"},{"$f":"TimeM!IX4","v":"Const"},{"$f":"TimeM!IY4","v":"Const"},{"$f":"TimeM!IZ4","v":"Const"},{"$f":"TimeM!JA4","v":"Const"},{"$f":"TimeM!JB4","v":"Const"},{"$f":"TimeM!JC4","v":"Const"},{"$f":"TimeM!JD4","v":"Const"},{"$f":"TimeM!JE4","v":"Const"},{"$f":"TimeM!JF4","v":"Const"},{"$f":"TimeM!JG4","v":"Const"},{"$f":"TimeM!JH4","v":"Const"},{"$f":"TimeM!JI4","v":"Const"},{"$f":"TimeM!JJ4","v":"Const"},{"$f":"TimeM!JK4","v":"Const"},{"$f":"TimeM!JL4","v":"Const"},{"$f":"TimeM!JM4","v":"Const"},{"$f":"TimeM!JN4","v":"Const"},{"$f":"TimeM!JO4","v":"Const"},{"$f":"TimeM!JP4","v":"Const"},{"$f":"TimeM!JQ4","v":"Const"},{"$f":"TimeM!JR4","v":"Const"},{"$f":"TimeM!JS4","v":"Const"},{"$f":"TimeM!JT4","v":"Const"},{"$f":"TimeM!JU4","v":"Const"},{"$f":"TimeM!JV4","v":"Const"},{"$f":"TimeM!JW4","v":"Const"},{"$f":"TimeM!JX4","v":"Const"},{"$f":"TimeM!JY4","v":"Const"},{"$f":"TimeM!JZ4","v":"Const"},{"$f":"TimeM!KA4","v":"Const"},{"$f":"TimeM!KB4","v":"Const"},{"$f":"TimeM!KC4","v":"Const"},{"$f":"TimeM!KD4","v":"Const"},{"$f":"TimeM!KE4","v":"Const"},{"$f":"TimeM!KF4","v":"Const"},{"$f":"TimeM!KG4","v":"Const"},{"$f":"TimeM!KH4","v":"Const"},{"$f":"TimeM!KI4","v":"Const"},{"$f":"TimeM!KJ4","v":"Const"},{"$f":"TimeM!KK4","v":"Const"},{"$f":"TimeM!KL4","v":"Const"},{"$f":"TimeM!KM4","v":"Const"},{"$f":"TimeM!KN4","v":"Const"},{"$f":"TimeM!KO4","v":"Const"},{"$f":"TimeM!KP4","v":"Const"},{"$f":"TimeM!KQ4","v":"Const"},{"$f":"TimeM!KR4","v":"Const"},{"$f":"TimeM!KS4","v":"Const"},{"$f":"TimeM!KT4","v":"Const"},{"$f":"TimeM!KU4","v":"Const"},{"$f":"TimeM!KV4","v":"Const"},{"$f":"TimeM!KW4","v":"Const"},{"$f":"TimeM!KX4","v":"Const"},{"$f":"TimeM!KY4","v":"Const"},{"$f":"TimeM!KZ4","v":"Const"},{"$f":"TimeM!LA4","v":"Const"},{"$f":"TimeM!LB4","v":"Const"},{"$f":"TimeM!LC4","v":"Const"},{"$f":"TimeM!LD4","v":"Const"},{"$f":"TimeM!LE4","v":"Const"},{"$f":"TimeM!LF4","v":"Const"},{"$f":"TimeM!LG4","v":"Const"},{"$f":"TimeM!LH4","v":"Const"},{"$f":"TimeM!LI4","v":"Const"},{"$f":"TimeM!LJ4","v":"Const"},{"$f":"TimeM!LK4","v":"Const"},{"$f":"TimeM!LL4","v":"Const"},{"$f":"TimeM!LM4","v":"Const"},{"$f":"TimeM!LN4","v":"Const"},{"$f":"TimeM!LO4","v":"Const"},{"$f":"TimeM!LP4","v":"Const"},{"$f":"TimeM!LQ4","v":"Const"},{"$f":"TimeM!LR4","v":"Const"},{"$f":"TimeM!LS4","v":"Const"},{"$f":"TimeM!LT4","v":"Const"},{"$f":"TimeM!LU4","v":"Const"},{"$f":"TimeM!LV4","v":"Const"},{"$f":"TimeM!LW4","v":"Const"},{"$f":"TimeM!LX4","v":"Const"},{"$f":"TimeM!LY4","v":"Const"},{"$f":"TimeM!LZ4","v":"Const"},{"$f":"TimeM!MA4","v":"Const"},{"$f":"TimeM!MB4","v":"Const"},{"$f":"TimeM!MC4","v":"Const"},{"$f":"TimeM!MD4","v":"Const"},{"$f":"TimeM!ME4","v":"Const"},{"$f":"TimeM!MF4","v":"Const"},{"$f":"TimeM!MG4","v":"Const"},{"$f":"TimeM!MH4","v":"Const"},{"$f":"TimeM!MI4","v":"Const"},{"$f":"TimeM!MJ4","v":"Const"},{"$f":"TimeM!MK4","v":"Const"},{"$f":"TimeM!ML4","v":"Const"},{"$f":"TimeM!MM4","v":"Const"},{"$f":"TimeM!MN4","v":"Const"},{"$f":"TimeM!MO4","v":"Const"},{"$f":"TimeM!MP4","v":"Const"},{"$f":"TimeM!MQ4","v":"Const"},{"$f":"TimeM!MR4","v":"Const"},{"$f":"TimeM!MS4","v":"Const"},{"$f":"TimeM!MT4","v":"Const"},{"$f":"TimeM!MU4","v":"Const"},{"$f":"TimeM!MV4","v":"Const"},{"$f":"TimeM!MW4","v":"Const"},{"$f":"TimeM!MX4","v":"Const"},{"$f":"TimeM!MY4","v":"Const"},{"$f":"TimeM!MZ4","v":"Const"},{"$f":"TimeM!NA4","v":"Const"},{"$f":"TimeM!NB4","v":"Const"},{"$f":"TimeM!NC4","v":"Const"},{"$f":"TimeM!ND4","v":"Const"},{"$f":"TimeM!NE4","v":"Const"},{"$f":"TimeM!NF4","v":"Const"},{"$f":"TimeM!NG4","v":"Const"},{"$f":"TimeM!NH4","v":"Const"},{"$f":"TimeM!NI4","v":"Const"},{"$f":"TimeM!NJ4","v":"Const"},{"$f":"TimeM!NK4","v":"Const"},{"$f":"TimeM!NL4","v":"Const"},{"$f":"TimeM!NM4","v":"Const"},{"$f":"TimeM!NN4","v":"Const"},{"$f":"TimeM!NO4","v":"Const"},{"$f":"TimeM!NP4","v":"Const"},{"$f":"TimeM!NQ4","v":"Const"},{"$f":"TimeM!NR4","v":"Const"},{"$f":"TimeM!NS4","v":"Const"},{"$f":"TimeM!NT4","v":"Const"},{"$f":"TimeM!NU4","v":"Const"},{"$f":"TimeM!NV4","v":"Const"},{"$f":"TimeM!NW4","v":"Const"},{"$f":"TimeM!NX4","v":"Const"},{"$f":"TimeM!NY4","v":"Const"},{"$f":"TimeM!NZ4","v":"Const"},{"$f":"TimeM!OA4","v":"Const"},{"$f":"TimeM!OB4","v":"Const"},{"$f":"TimeM!OC4","v":"Const"},{"$f":"TimeM!OD4","v":"Const"},{"$f":"TimeM!OE4","v":"Const"},{"$f":"TimeM!OF4","v":"Const"},{"$f":"TimeM!OG4","v":"Const"},{"$f":"TimeM!OH4","v":"Const"},{"$f":"TimeM!OI4","v":"Const"},{"$f":"TimeM!OJ4","v":"Const"},{"$f":"TimeM!OK4","v":"Const"},{"$f":"TimeM!OL4","v":"Const"},{"$f":"TimeM!OM4","v":"Const"},{"$f":"TimeM!ON4","v":"Const"},{"$f":"TimeM!OO4","v":"Const"},{"$f":"TimeM!OP4","v":"Const"},{"$f":"TimeM!OQ4","v":"Const"},{"$f":"TimeM!OR4","v":"Const"},{"$f":"TimeM!OS4","v":"Const"},{"$f":"TimeM!OT4","v":"Const"},{"$f":"TimeM!OU4","v":"Const"},{"$f":"TimeM!OV4","v":"Const"},{"$f":"TimeM!OW4","v":"Const"},{"$f":"TimeM!OX4","v":"Const"},{"$f":"TimeM!OY4","v":"Const"},{"$f":"TimeM!OZ4","v":"Const"},{"$f":"TimeM!PA4","v":"Const"},{"$f":"TimeM!PB4","v":"Const"},{"$f":"TimeM!PC4","v":"Const"},{"$f":"TimeM!PD4","v":"Const"},{"$f":"TimeM!PE4","v":"Const"},{"$f":"TimeM!PF4","v":"Const"},{"$f":"TimeM!PG4","v":"Const"},{"$f":"TimeM!PH4","v":"Const"},{"$f":"TimeM!PI4","v":"Const"},{"$f":"TimeM!PJ4","v":"Const"},{"$f":"TimeM!PK4","v":"Const"},{"$f":"TimeM!PL4","v":"Const"},{"$f":"TimeM!PM4","v":"Const"},{"$f":"TimeM!PN4","v":"Const"},{"$f":"TimeM!PO4","v":"Const"},{"$f":"TimeM!PP4","v":"Const"},{"$f":"TimeM!PQ4","v":"Const"},{"$f":"TimeM!PR4","v":"Const"},{"$f":"TimeM!PS4","v":"Const"},{"$f":"TimeM!PT4","v":"Const"},{"$f":"TimeM!PU4","v":"Const"},{"$f":"TimeM!PV4","v":"Const"},{"$f":"TimeM!PW4","v":"Const"},{"$f":"TimeM!PX4","v":"Const"},{"$f":"TimeM!PY4","v":"Const"},{"$f":"TimeM!PZ4","v":"Const"},{"$f":"TimeM!QA4","v":"Const"},{"$f":"TimeM!QB4","v":"Const"},{"$f":"TimeM!QC4","v":"Const"},{"$f":"TimeM!QD4","v":"Const"},{"$f":"TimeM!QE4","v":"Const"},{"$f":"TimeM!QF4","v":"Const"},{"$f":"TimeM!QG4","v":"Const"},{"$f":"TimeM!QH4","v":"Const"},{"$f":"TimeM!QI4","v":"Const"},{"$f":"TimeM!QJ4","v":"Const"},{"$f":"TimeM!QK4","v":"Const"},{"$f":"TimeM!QL4","v":"Const"},{"$f":"TimeM!QM4","v":"Const"},{"$f":"TimeM!QN4","v":"Const"},{"$f":"TimeM!QO4","v":"Const"},{"$f":"TimeM!QP4","v":"Const"},{"$f":"TimeM!QQ4","v":"Const"},{"$f":"TimeM!QR4","v":"Const"},{"$f":"TimeM!QS4","v":"Const"},{"$f":"TimeM!QT4","v":"Const"},{"$f":"TimeM!QU4","v":"Const"},{"$f":"TimeM!QV4","v":"Const"},{"$f":"TimeM!QW4","v":"Const"},{"$f":"TimeM!QX4","v":"Const"},{"$f":"TimeM!QY4","v":"Const"},{"$f":"TimeM!QZ4","v":"Const"},{"$f":"TimeM!RA4","v":"Const"},{"$f":"TimeM!RB4","v":"Const"},{"$f":"TimeM!RC4","v":"Const"},{"$f":"TimeM!RD4","v":"Const"},{"$f":"TimeM!RE4","v":"Const"},{"$f":"TimeM!RF4","v":"Const"},{"$f":"TimeM!RG4","v":"Const"},{"$f":"TimeM!RH4","v":"Const"},{"$f":"TimeM!RI4","v":"Const"},{"$f":"TimeM!RJ4","v":"Const"},{"$f":"TimeM!RK4","v":"Const"},{"$f":"TimeM!RL4","v":"Const"},{"$f":"TimeM!RM4","v":"Const"},{"$f":"TimeM!RN4","v":"Const"},{"$f":"TimeM!RO4","v":"Const"},{"$f":"TimeM!RP4","v":"Const"},{"$f":"TimeM!RQ4","v":"Const"},{"$f":"TimeM!RR4","v":"Const"},{"$f":"TimeM!RS4","v":"Const"},{"$f":"TimeM!RT4","v":"Const"},{"$f":"TimeM!RU4","v":"Const"},{"$f":"TimeM!RV4","v":"Const"},{"$f":"TimeM!RW4","v":"Const"},{"$f":"TimeM!RX4","v":"Const"},{"$f":"TimeM!RY4","v":"Const"},{"$f":"TimeM!RZ4","v":"Const"},{"$f":"TimeM!SA4","v":"Const"},{"$f":"TimeM!SB4","v":"Const"},{"$f":"TimeM!SC4","v":"Const"},{"$f":"TimeM!SD4","v":"Const"},{"$f":"TimeM!SE4","v":"Const"},{"$f":"TimeM!SF4","v":"Const"},{"$f":"TimeM!SG4","v":"Const"},{"$f":"TimeM!SH4","v":"Const"},{"$f":"TimeM!SI4","v":"Const"},{"$f":"TimeM!SJ4","v":"Const"},{"$f":"TimeM!SK4","v":"Const"},{"$f":"TimeM!SL4","v":"Const"},{"$f":"TimeM!SM4","v":"Const"},{"$f":"TimeM!SN4","v":"Const"},{"$f":"TimeM!SO4","v":"Const"}]
[null,null,null,null,{"$f":"Checks!$E$12","v":" S-Curve (Lookup) Error   Repayment Flag Test Error  Circular Check Error"},"Constant","Unit","Total"]
[null,null,null,null,"Semi-Annual Date",null,null,null,null,{"$f":"TimeM!J69","v":"2023-01-01"},{"$f":"TimeM!K69","v":"2023-02-01"},{"$f":"TimeM!L69","v":"2023-03-01"},{"$f":"TimeM!M69","v":"2023-04-01"},{"$f":"TimeM!N69","v":"2023-05-01"},{"$f":"TimeM!O69","v":"2023-06-01"},{"$f":"TimeM!P69","v":"2023-07-01"},{"$f":"TimeM!Q69","v":"2023-08-01"},{"$f":"TimeM!R69","v":"2023-09-01"},{"$f":"TimeM!S69","v":"2023-10-01"},{"$f":"TimeM!T69","v":"2023-11-01"},{"$f":"TimeM!U69","v":"2023-12-01"},{"$f":"TimeM!V69","v":"2024-01-01"},{"$f":"TimeM!W69","v":"2024-02-01"},{"$f":"TimeM!X69","v":"2024-03-01"},{"$f":"TimeM!Y69","v":"2024-04-01"},{"$f":"TimeM!Z69","v":"2024-05-01"},{"$f":"TimeM!AA69","v":"2024-06-01"},{"$f":"TimeM!AB69","v":"2024-07-01"},{"$f":"TimeM!AC69","v":"2024-08-01"},{"$f":"TimeM!AD69","v":"2024-09-01"},{"$f":"TimeM!AE69","v":"2024-10-01"},{"$f":"TimeM!AF69","v":"2024-11-01"},{"$f":"TimeM!AG69","v":"2024-12-01"},{"$f":"TimeM!AH69","v":"2025-01-01"},{"$f":"TimeM!AI69","v":"2025-01-01"},{"$f":"TimeM!AJ69","v":"2025-01-01"},{"$f":"TimeM!AK69","v":"2025-01-01"},{"$f":"TimeM!AL69","v":"2025-01-01"},{"$f":"TimeM!AM69","v":"2025-01-01"},{"$f":"TimeM!AN69","v":"2025-07-01"},{"$f":"TimeM!AO69","v":"2025-07-01"},{"$f":"TimeM!AP69","v":"2025-07-01"},{"$f":"TimeM!AQ69","v":"2025-07-01"},{"$f":"TimeM!AR69","v":"2025-07-01"},{"$f":"TimeM!AS69","v":"2025-07-01"},{"$f":"TimeM!AT69","v":"2026-01-01"},{"$f":"TimeM!AU69","v":"2026-01-01"},{"$f":"TimeM!AV69","v":"2026-01-01"},{"$f":"TimeM!AW69","v":"2026-01-01"},{"$f":"TimeM!AX69","v":"2026-01-01"},{"$f":"TimeM!AY69","v":"2026-01-01"},{"$f":"TimeM!AZ69","v":"2026-07-01"},{"$f":"TimeM!BA69","v":"2026-07-01"},{"$f":"TimeM!BB69","v":"2026-07-01"},{"$f":"TimeM!BC69","v":"2026-07-01"},{"$f":"TimeM!BD69","v":"2026-07-01"},{"$f":"TimeM!BE69","v":"2026-07-01"},{"$f":"TimeM!BF69","v":"2027-01-01"},{"$f":"TimeM!BG69","v":"2027-01-01"},{"$f":"TimeM!BH69","v":"2027-01-01"},{"$f":"TimeM!BI69","v":"2027-01-01"},{"$f":"TimeM!BJ69","v":"2027-01-01"},{"$f":"TimeM!BK69","v":"2027-01-01"},{"$f":"TimeM!BL69","v":"2027-07-01"},{"$f":"TimeM!BM69","v":"2027-07-01"},{"$f":"TimeM!BN69","v":"2027-07-01"},{"$f":"TimeM!BO69","v":"2027-07-01"},{"$f":"TimeM!BP69","v":"2027-07-01"},{"$f":"TimeM!BQ69","v":"2027-07-01"},{"$f":"TimeM!BR69","v":"2028-01-01"},{"$f":"TimeM!BS69","v":"2028-01-01"},{"$f":"TimeM!BT69","v":"2028-01-01"},{"$f":"TimeM!BU69","v":"2028-01-01"},{"$f":"TimeM!BV69","v":"2028-01-01"},{"$f":"TimeM!BW69","v":"2028-01-01"},{"$f":"TimeM!BX69","v":"2028-07-01"},{"$f":"TimeM!BY69","v":"2028-07-01"},{"$f":"TimeM!BZ69","v":"2028-07-01"},{"$f":"TimeM!CA69","v":"2028-07-01"},{"$f":"TimeM!CB69","v":"2028-07-01"},{"$f":"TimeM!CC69","v":"2028-07-01"},{"$f":"TimeM!CD69","v":"2029-01-01"},{"$f":"TimeM!CE69","v":"2029-01-01"},{"$f":"TimeM!CF69","v":"2029-01-01"},{"$f":"TimeM!CG69","v":"2029-01-01"},{"$f":"TimeM!CH69","v":"2029-01-01"},{"$f":"TimeM!CI69","v":"2029-01-01"},{"$f":"TimeM!CJ69","v":"2029-07-01"},{"$f":"TimeM!CK69","v":"2029-07-01"},{"$f":"TimeM!CL69","v":"2029-07-01"},{"$f":"TimeM!CM69","v":"2029-07-01"},{"$f":"TimeM!CN69","v":"2029-07-01"},{"$f":"TimeM!CO69","v":"2029-07-01"},{"$f":"TimeM!CP69","v":"2030-01-01"},{"$f":"TimeM!CQ69","v":"2030-01-01"},{"$f":"TimeM!CR69","v":"2030-01-01"},{"$f":"TimeM!CS69","v":"2030-01-01"},{"$f":"TimeM!CT69","v":"2030-01-01"},{"$f":"TimeM!CU69","v":"2030-01-01"},{"$f":"TimeM!CV69","v":"2030-07-01"},{"$f":"TimeM!CW69","v":"2030-07-01"},{"$f":"TimeM!CX69","v":"2030-07-01"},{"$f":"TimeM!CY69","v":"2030-07-01"},{"$f":"TimeM!CZ69","v":"2030-07-01"},{"$f":"TimeM!DA69","v":"2030-07-01"},{"$f":"TimeM!DB69","v":"2031-01-01"},{"$f":"TimeM!DC69","v":"2031-01-01"},{"$f":"TimeM!DD69","v":"2031-01-01"},{"$f":"TimeM!DE69","v":"2031-01-01"},{"$f":"TimeM!DF69","v":"2031-01-01"},{"$f":"TimeM!DG69","v":"2031-01-01"},{"$f":"TimeM!DH69","v":"2031-07-01"},{"$f":"TimeM!DI69","v":"2031-07-01"},{"$f":"TimeM!DJ69","v":"2031-07-01"},{"$f":"TimeM!DK69","v":"2031-07-01"},{"$f":"TimeM!DL69","v":"2031-07-01"},{"$f":"TimeM!DM69","v":"2031-07-01"},{"$f":"TimeM!DN69","v":"2032-01-01"},{"$f":"TimeM!DO69","v":"2032-01-01"},{"$f":"TimeM!DP69","v":"2032-01-01"},{"$f":"TimeM!DQ69","v":"2032-01-01"},{"$f":"TimeM!DR69","v":"2032-01-01"},{"$f":"TimeM!DS69","v":"2032-01-01"},{"$f":"TimeM!DT69","v":"2032-07-01"},{"$f":"TimeM!DU69","v":"2032-07-01"},{"$f":"TimeM!DV69","v":"2032-07-01"},{"$f":"TimeM!DW69","v":"2032-07-01"},{"$f":"TimeM!DX69","v":"2032-07-01"},{"$f":"TimeM!DY69","v":"2032-07-01"},{"$f":"TimeM!DZ69","v":"2033-01-01"},{"$f":"TimeM!EA69","v":"2033-01-01"},{"$f":"TimeM!EB69","v":"2033-01-01"},{"$f":"TimeM!EC69","v":"2033-01-01"},{"$f":"TimeM!ED69","v":"2033-01-01"},{"$f":"TimeM!EE69","v":"2033-01-01"},{"$f":"TimeM!EF69","v":"2033-07-01"},{"$f":"TimeM!EG69","v":"2033-07-01"},{"$f":"TimeM!EH69","v":"2033-07-01"},{"$f":"TimeM!EI69","v":"2033-07-01"},{"$f":"TimeM!EJ69","v":"2033-07-01"},{"$f":"TimeM!EK69","v":"2033-07-01"},{"$f":"TimeM!EL69","v":"2034-01-01"},{"$f":"TimeM!EM69","v":"2034-01-01"},{"$f":"TimeM!EN69","v":"2034-01-01"},{"$f":"TimeM!EO69","v":"2034-01-01"},{"$f":"TimeM!EP69","v":"2034-01-01"},{"$f":"TimeM!EQ69","v":"2034-01-01"},{"$f":"TimeM!ER69","v":"2034-07-01"},{"$f":"TimeM!ES69","v":"2034-07-01"},{"$f":"TimeM!ET69","v":"2034-07-01"},{"$f":"TimeM!EU69","v":"2034-07-01"},{"$f":"TimeM!EV69","v":"2034-07-01"},{"$f":"TimeM!EW69","v":"2034-07-01"},{"$f":"TimeM!EX69","v":"2035-01-01"},{"$f":"TimeM!EY69","v":"2035-01-01"},{"$f":"TimeM!EZ69","v":"2035-01-01"},{"$f":"TimeM!FA69","v":"2035-01-01"},{"$f":"TimeM!FB69","v":"2035-01-01"},{"$f":"TimeM!FC69","v":"2035-01-01"},{"$f":"TimeM!FD69","v":"2035-07-01"},{"$f":"TimeM!FE69","v":"2035-07-01"},{"$f":"TimeM!FF69","v":"2035-07-01"},{"$f":"TimeM!FG69","v":"2035-07-01"},{"$f":"TimeM!FH69","v":"2035-07-01"},{"$f":"TimeM!FI69","v":"2035-07-01"},{"$f":"TimeM!FJ69","v":"2036-01-01"},{"$f":"TimeM!FK69","v":"2036-01-01"},{"$f":"TimeM!FL69","v":"2036-01-01"},{"$f":"TimeM!FM69","v":"2036-01-01"},{"$f":"TimeM!FN69","v":"2036-01-01"},{"$f":"TimeM!FO69","v":"2036-01-01"},{"$f":"TimeM!FP69","v":"2036-07-01"},{"$f":"TimeM!FQ69","v":"2036-07-01"},{"$f":"TimeM!FR69","v":"2036-07-01"},{"$f":"TimeM!FS69","v":"2036-07-01"},{"$f":"TimeM!FT69","v":"2036-07-01"},{"$f":"TimeM!FU69","v":"2036-07-01"},{"$f":"TimeM!FV69","v":"2037-01-01"},{"$f":"TimeM!FW69","v":"2037-01-01"},{"$f":"TimeM!FX69","v":"2037-01-01"},{"$f":"TimeM!FY69","v":"2037-01-01"},{"$f":"TimeM!FZ69","v":"2037-01-01"},{"$f":"TimeM!GA69","v":"2037-01-01"},{"$f":"TimeM!GB69","v":"2037-07-01"},{"$f":"TimeM!GC69","v":"2037-07-01"},{"$f":"TimeM!GD69","v":"2037-07-01"},{"$f":"TimeM!GE69","v":"2037-07-01"},{"$f":"TimeM!GF69","v":"2037-07-01"},{"$f":"TimeM!GG69","v":"2037-07-01"},{"$f":"TimeM!GH69","v":"2038-01-01"},{"$f":"TimeM!GI69","v":"2038-01-01"},{"$f":"TimeM!GJ69","v":"2038-01-01"},{"$f":"TimeM!GK69","v":"2038-01-01"},{"$f":"TimeM!GL69","v":"2038-01-01"},{"$f":"TimeM!GM69","v":"2038-01-01"},{"$f":"TimeM!GN69","v":"2038-07-01"},{"$f":"TimeM!GO69","v":"2038-07-01"},{"$f":"TimeM!GP69","v":"2038-07-01"},{"$f":"TimeM!GQ69","v":"2038-07-01"},{"$f":"TimeM!GR69","v":"2038-07-01"},{"$f":"TimeM!GS69","v":"2038-07-01"},{"$f":"TimeM!GT69","v":"2039-01-01"},{"$f":"TimeM!GU69","v":"2039-01-01"},{"$f":"TimeM!GV69","v":"2039-01-01"},{"$f":"TimeM!GW69","v":"2039-01-01"},{"$f":"TimeM!GX69","v":"2039-01-01"},{"$f":"TimeM!GY69","v":"2039-01-01"},{"$f":"TimeM!GZ69","v":"2039-07-01"},{"$f":"TimeM!HA69","v":"2039-07-01"},{"$f":"TimeM!HB69","v":"2039-07-01"},{"$f":"TimeM!HC69","v":"2039-07-01"},{"$f":"TimeM!HD69","v":"2039-07-01"},{"$f":"TimeM!HE69","v":"2039-07-01"},{"$f":"TimeM!HF69","v":"2040-01-01"},{"$f":"TimeM!HG69","v":"2040-01-01"},{"$f":"TimeM!HH69","v":"2040-01-01"},{"$f":"TimeM!HI69","v":"2040-01-01"},{"$f":"TimeM!HJ69","v":"2040-01-01"},{"$f":"TimeM!HK69","v":"2040-01-01"},{"$f":"TimeM!HL69","v":"2040-07-01"},{"$f":"TimeM!HM69","v":"2040-07-01"},{"$f":"TimeM!HN69","v":"2040-07-01"},{"$f":"TimeM!HO69","v":"2040-07-01"},{"$f":"TimeM!HP69","v":"2040-07-01"},{"$f":"TimeM!HQ69","v":"2040-07-01"},{"$f":"TimeM!HR69","v":"2041-01-01"},{"$f":"TimeM!HS69","v":"2041-01-01"},{"$f":"TimeM!HT69","v":"2041-01-01"},{"$f":"TimeM!HU69","v":"2041-01-01"},{"$f":"TimeM!HV69","v":"2041-01-01"},{"$f":"TimeM!HW69","v":"2041-01-01"},{"$f":"TimeM!HX69","v":"2041-07-01"},{"$f":"TimeM!HY69","v":"2041-07-01"},{"$f":"TimeM!HZ69","v":"2041-07-01"},{"$f":"TimeM!IA69","v":"2041-07-01"},{"$f":"TimeM!IB69","v":"2041-07-01"},{"$f":"TimeM!IC69","v":"2041-07-01"},{"$f":"TimeM!ID69","v":"2042-01-01"},{"$f":"TimeM!IE69","v":"2042-01-01"},{"$f":"TimeM!IF69","v":"2042-01-01"},{"$f":"TimeM!IG69","v":"2042-01-01"},{"$f":"TimeM!IH69","v":"2042-01-01"},{"$f":"TimeM!II69","v":"2042-01-01"},{"$f":"TimeM!IJ69","v":"2042-07-01"},{"$f":"TimeM!IK69","v":"2042-07-01"},{"$f":"TimeM!IL69","v":"2042-07-01"},{"$f":"TimeM!IM69","v":"2042-07-01"},{"$f":"TimeM!IN69","v":"2042-07-01"},{"$f":"TimeM!IO69","v":"2042-07-01"},{"$f":"TimeM!IP69","v":"2043-01-01"},{"$f":"TimeM!IQ69","v":"2043-01-01"},{"$f":"TimeM!IR69","v":"2043-01-01"},{"$f":"TimeM!IS69","v":"2043-01-01"},{"$f":"TimeM!IT69","v":"2043-01-01"},{"$f":"TimeM!IU69","v":"2043-01-01"},{"$f":"TimeM!IV69","v":"2043-07-01"},{"$f":"TimeM!IW69","v":"2043-07-01"},{"$f":"TimeM!IX69","v":"2043-07-01"},{"$f":"TimeM!IY69","v":"2043-07-01"},{"$f":"TimeM!IZ69","v":"2043-07-01"},{"$f":"TimeM!JA69","v":"2043-07-01"},{"$f":"TimeM!JB69","v":"2044-01-01"},{"$f":"TimeM!JC69","v":"2044-01-01"},{"$f":"TimeM!JD69","v":"2044-01-01"},{"$f":"TimeM!JE69","v":"2044-01-01"},{"$f":"TimeM!JF69","v":"2044-01-01"},{"$f":"TimeM!JG69","v":"2044-01-01"},{"$f":"TimeM!JH69","v":"2044-07-01"},{"$f":"TimeM!JI69","v":"2044-07-01"},{"$f":"TimeM!JJ69","v":"2044-07-01"},{"$f":"TimeM!JK69","v":"2044-07-01"},{"$f":"TimeM!JL69","v":"2044-07-01"},{"$f":"TimeM!JM69","v":"2044-07-01"},{"$f":"TimeM!JN69","v":"2045-01-01"},{"$f":"TimeM!JO69","v":"2045-01-01"},{"$f":"TimeM!JP69","v":"2045-01-01"},{"$f":"TimeM!JQ69","v":"2045-01-01"},{"$f":"TimeM!JR69","v":"2045-01-01"},{"$f":"TimeM!JS69","v":"2045-01-01"},{"$f":"TimeM!JT69","v":"2045-07-01"},{"$f":"TimeM!JU69","v":"2045-07-01"},{"$f":"TimeM!JV69","v":"2045-07-01"},{"$f":"TimeM!JW69","v":"2045-07-01"},{"$f":"TimeM!JX69","v":"2045-07-01"},{"$f":"TimeM!JY69","v":"2045-07-01"},{"$f":"TimeM!JZ69","v":"2046-01-01"},{"$f":"TimeM!KA69","v":"2046-01-01"},{"$f":"TimeM!KB69","v":"2046-01-01"},{"$f":"TimeM!KC69","v":"2046-01-01"},{"$f":"TimeM!KD69","v":"2046-01-01"},{"$f":"TimeM!KE69","v":"2046-01-01"},{"$f":"TimeM!KF69","v":"2046-07-01"},{"$f":"TimeM!KG69","v":"2046-07-01"},{"$f":"TimeM!KH69","v":"2046-07-01"},{"$f":"TimeM!KI69","v":"2046-07-01"},{"$f":"TimeM!KJ69","v":"2046-07-01"},{"$f":"TimeM!KK69","v":"2046-07-01"},{"$f":"TimeM!KL69","v":"2047-01-01"},{"$f":"TimeM!KM69","v":"2047-01-01"},{"$f":"TimeM!KN69","v":"2047-01-01"},{"$f":"TimeM!KO69","v":"2047-01-01"},{"$f":"TimeM!KP69","v":"2047-01-01"},{"$f":"TimeM!KQ69","v":"2047-01-01"},{"$f":"TimeM!KR69","v":"2047-07-01"},{"$f":"TimeM!KS69","v":"2047-07-01"},{"$f":"TimeM!KT69","v":"2047-07-01"},{"$f":"TimeM!KU69","v":"2047-07-01"},{"$f":"TimeM!KV69","v":"2047-07-01"},{"$f":"TimeM!KW69","v":"2047-07-01"},{"$f":"TimeM!KX69","v":"2048-01-01"},{"$f":"TimeM!KY69","v":"2048-01-01"},{"$f":"TimeM!KZ69","v":"2048-01-01"},{"$f":"TimeM!LA69","v":"2048-01-01"},{"$f":"TimeM!LB69","v":"2048-01-01"},{"$f":"TimeM!LC69","v":"2048-01-01"},{"$f":"TimeM!LD69","v":"2048-07-01"},{"$f":"TimeM!LE69","v":"2048-07-01"},{"$f":"TimeM!LF69","v":"2048-07-01"},{"$f":"TimeM!LG69","v":"2048-07-01"},{"$f":"TimeM!LH69","v":"2048-07-01"},{"$f":"TimeM!LI69","v":"2048-07-01"},{"$f":"TimeM!LJ69","v":"2049-01-01"},{"$f":"TimeM!LK69","v":"2049-01-01"},{"$f":"TimeM!LL69","v":"2049-01-01"},{"$f":"TimeM!LM69","v":"2049-01-01"},{"$f":"TimeM!LN69","v":"2049-01-01"},{"$f":"TimeM!LO69","v":"2049-01-01"},{"$f":"TimeM!LP69","v":"2049-07-01"},{"$f":"TimeM!LQ69","v":"2049-07-01"},{"$f":"TimeM!LR69","v":"2049-07-01"},{"$f":"TimeM!LS69","v":"2049-07-01"},{"$f":"TimeM!LT69","v":"2049-07-01"},{"$f":"TimeM!LU69","v":"2049-07-01"},{"$f":"TimeM!LV69","v":"2050-01-01"},{"$f":"TimeM!LW69","v":"2050-01-01"},{"$f":"TimeM!LX69","v":"2050-01-01"},{"$f":"TimeM!LY69","v":"2050-01-01"},{"$f":"TimeM!LZ69","v":"2050-01-01"},{"$f":"TimeM!MA69","v":"2050-01-01"},{"$f":"TimeM!MB69","v":"2050-07-01"},{"$f":"TimeM!MC69","v":"2050-07-01"},{"$f":"TimeM!MD69","v":"2050-07-01"},{"$f":"TimeM!ME69","v":"2050-07-01"},{"$f":"TimeM!MF69","v":"2050-07-01"},{"$f":"TimeM!MG69","v":"2050-07-01"},{"$f":"TimeM!MH69","v":"2051-01-01"},{"$f":"TimeM!MI69","v":"2051-01-01"},{"$f":"TimeM!MJ69","v":"2051-01-01"},{"$f":"TimeM!MK69","v":"2051-01-01"},{"$f":"TimeM!ML69","v":"2051-01-01"},{"$f":"TimeM!MM69","v":"2051-01-01"},{"$f":"TimeM!MN69","v":"2051-07-01"},{"$f":"TimeM!MO69","v":"2051-07-01"},{"$f":"TimeM!MP69","v":"2051-07-01"},{"$f":"TimeM!MQ69","v":"2051-07-01"},{"$f":"TimeM!MR69","v":"2051-07-01"},{"$f":"TimeM!MS69","v":"2051-07-01"},{"$f":"TimeM!MT69","v":"2052-01-01"},{"$f":"TimeM!MU69","v":"2052-01-01"},{"$f":"TimeM!MV69","v":"2052-01-01"},{"$f":"TimeM!MW69","v":"2052-01-01"},{"$f":"TimeM!MX69","v":"2052-01-01"},{"$f":"TimeM!MY69","v":"2052-01-01"},{"$f":"TimeM!MZ69","v":"2052-07-01"},{"$f":"TimeM!NA69","v":"2052-07-01"},{"$f":"TimeM!NB69","v":"2052-07-01"},{"$f":"TimeM!NC69","v":"2052-07-01"},{"$f":"TimeM!ND69","v":"2052-07-01"},{"$f":"TimeM!NE69","v":"2052-07-01"},{"$f":"TimeM!NF69","v":"2053-01-01"},{"$f":"TimeM!NG69","v":"2053-01-01"},{"$f":"TimeM!NH69","v":"2053-01-01"},{"$f":"TimeM!NI69","v":"2053-01-01"},{"$f":"TimeM!NJ69","v":"2053-01-01"},{"$f":"TimeM!NK69","v":"2053-01-01"},{"$f":"TimeM!NL69","v":"2053-07-01"},{"$f":"TimeM!NM69","v":"2053-07-01"},{"$f":"TimeM!NN69","v":"2053-07-01"},{"$f":"TimeM!NO69","v":"2053-07-01"},{"$f":"TimeM!NP69","v":"2053-07-01"},{"$f":"TimeM!NQ69","v":"2053-07-01"},{"$f":"TimeM!NR69","v":"2054-01-01"},{"$f":"TimeM!NS69","v":"2054-01-01"},{"$f":"TimeM!NT69","v":"2054-01-01"},{"$f":"TimeM!NU69","v":"2054-01-01"},{"$f":"TimeM!NV69","v":"2054-01-01"},{"$f":"TimeM!NW69","v":"2054-01-01"},{"$f":"TimeM!NX69","v":"2054-07-01"},{"$f":"TimeM!NY69","v":"2054-07-01"},{"$f":"TimeM!NZ69","v":"2054-07-01"},{"$f":"TimeM!OA69","v":"2054-07-01"},{"$f":"TimeM!OB69","v":"2054-07-01"},{"$f":"TimeM!OC69","v":"2054-07-01"},{"$f":"TimeM!OD69","v":"2055-01-01"},{"$f":"TimeM!OE69","v":"2055-01-01"},{"$f":"TimeM!OF69","v":"2055-01-01"},{"$f":"TimeM!OG69","v":"2055-01-01"},{"$f":"TimeM!OH69","v":"2055-01-01"},{"$f":"TimeM!OI69","v":"2055-01-01"},{"$f":"TimeM!OJ69","v":"2055-07-01"},{"$f":"TimeM!OK69","v":"2055-07-01"},{"$f":"TimeM!OL69","v":"2055-07-01"},{"$f":"TimeM!OM69","v":"2055-07-01"},{"$f":"TimeM!ON69","v":"2055-07-01"},{"$f":"TimeM!OO69","v":"2055-07-01"},{"$f":"TimeM!OP69","v":"2056-01-01"},{"$f":"TimeM!OQ69","v":"2056-01-01"},{"$f":"TimeM!OR69","v":"2056-01-01"},{"$f":"TimeM!OS69","v":"2056-01-01"},{"$f":"TimeM!OT69","v":"2056-01-01"},{"$f":"TimeM!OU69","v":"2056-01-01"},{"$f":"TimeM!OV69","v":"2056-07-01"},{"$f":"TimeM!OW69","v":"2056-07-01"},{"$f":"TimeM!OX69","v":"2056-07-01"},{"$f":"TimeM!OY69","v":"2056-07-01"},{"$f":"TimeM!OZ69","v":"2056-07-01"},{"$f":"TimeM!PA69","v":"2056-07-01"},{"$f":"TimeM!PB69","v":"2057-01-01"},{"$f":"TimeM!PC69","v":"2057-01-01"},{"$f":"TimeM!PD69","v":"2057-01-01"},{"$f":"TimeM!PE69","v":"2057-01-01"},{"$f":"TimeM!PF69","v":"2057-01-01"},{"$f":"TimeM!PG69","v":"2057-01-01"},{"$f":"TimeM!PH69","v":"2057-07-01"},{"$f":"TimeM!PI69","v":"2057-07-01"},{"$f":"TimeM!PJ69","v":"2057-07-01"},{"$f":"TimeM!PK69","v":"2057-07-01"},{"$f":"TimeM!PL69","v":"2057-07-01"},{"$f":"TimeM!PM69","v":"2057-07-01"},{"$f":"TimeM!PN69","v":"2058-01-01"},{"$f":"TimeM!PO69","v":"2058-01-01"},{"$f":"TimeM!PP69","v":"2058-01-01"},{"$f":"TimeM!PQ69","v":"2058-01-01"},{"$f":"TimeM!PR69","v":"2058-01-01"},{"$f":"TimeM!PS69","v":"2058-01-01"},{"$f":"TimeM!PT69","v":"2058-07-01"},{"$f":"TimeM!PU69","v":"2058-07-01"},{"$f":"TimeM!PV69","v":"2058-07-01"},{"$f":"TimeM!PW69","v":"2058-07-01"},{"$f":"TimeM!PX69","v":"2058-07-01"},{"$f":"TimeM!PY69","v":"2058-07-01"},{"$f":"TimeM!PZ69","v":"2059-01-01"},{"$f":"TimeM!QA69","v":"2059-01-01"},{"$f":"TimeM!QB69","v":"2059-01-01"},{"$f":"TimeM!QC69","v":"2059-01-01"},{"$f":"TimeM!QD69","v":"2059-01-01"},{"$f":"TimeM!QE69","v":"2059-01-01"},{"$f":"TimeM!QF69","v":"2059-07-01"},{"$f":"TimeM!QG69","v":"2059-07-01"},{"$f":"TimeM!QH69","v":"2059-07-01"},{"$f":"TimeM!QI69","v":"2059-07-01"},{"$f":"TimeM!QJ69","v":"2059-07-01"},{"$f":"TimeM!QK69","v":"2059-07-01"},{"$f":"TimeM!QL69","v":"2060-01-01"},{"$f":"TimeM!QM69","v":"2060-01-01"},{"$f":"TimeM!QN69","v":"2060-01-01"},{"$f":"TimeM!QO69","v":"2060-01-01"},{"$f":"TimeM!QP69","v":"2060-01-01"},{"$f":"TimeM!QQ69","v":"2060-01-01"},{"$f":"TimeM!QR69","v":"2060-07-01"},{"$f":"TimeM!QS69","v":"2060-07-01"},{"$f":"TimeM!QT69","v":"2060-07-01"},{"$f":"TimeM!QU69","v":"2060-07-01"},{"$f":"TimeM!QV69","v":"2060-07-01"},{"$f":"TimeM!QW69","v":"2060-07-01"},{"$f":"TimeM!QX69","v":"2061-01-01"},{"$f":"TimeM!QY69","v":"2061-01-01"},{"$f":"TimeM!QZ69","v":"2061-01-01"},{"$f":"TimeM!RA69","v":"2061-01-01"},{"$f":"TimeM!RB69","v":"2061-01-01"},{"$f":"TimeM!RC69","v":"2061-01-01"},{"$f":"TimeM!RD69","v":"2061-07-01"},{"$f":"TimeM!RE69","v":"2061-07-01"},{"$f":"TimeM!RF69","v":"2061-07-01"},{"$f":"TimeM!RG69","v":"2061-07-01"},{"$f":"TimeM!RH69","v":"2061-07-01"},{"$f":"TimeM!RI69","v":"2061-07-01"},{"$f":"TimeM!RJ69","v":"2062-01-01"},{"$f":"TimeM!RK69","v":"2062-01-01"},{"$f":"TimeM!RL69","v":"2062-01-01"},{"$f":"TimeM!RM69","v":"2062-01-01"},{"$f":"TimeM!RN69","v":"2062-01-01"},{"$f":"TimeM!RO69","v":"2062-01-01"},{"$f":"TimeM!RP69","v":"2062-07-01"},{"$f":"TimeM!RQ69","v":"2062-07-01"},{"$f":"TimeM!RR69","v":"2062-07-01"},{"$f":"TimeM!RS69","v":"2062-07-01"},{"$f":"TimeM!RT69","v":"2062-07-01"},{"$f":"TimeM!RU69","v":"2062-07-01"},{"$f":"TimeM!RV69","v":"2063-01-01"},{"$f":"TimeM!RW69","v":"2063-01-01"},{"$f":"TimeM!RX69","v":"2063-01-01"},{"$f":"TimeM!RY69","v":"2063-01-01"},{"$f":"TimeM!RZ69","v":"2063-01-01"},{"$f":"TimeM!SA69","v":"2063-01-01"},{"$f":"TimeM!SB69","v":"2063-07-01"},{"$f":"TimeM!SC69","v":"2063-07-01"},{"$f":"TimeM!SD69","v":"2063-07-01"},{"$f":"TimeM!SE69","v":"2063-07-01"},{"$f":"TimeM!SF69","v":"2063-07-01"},{"$f":"TimeM!SG69","v":"2063-07-01"},{"$f":"TimeM!SH69","v":"2064-01-01"},{"$f":"TimeM!SI69","v":"2064-01-01"},{"$f":"TimeM!SJ69","v":"2064-01-01"},{"$f":"TimeM!SK69","v":"2064-01-01"},{"$f":"TimeM!SL69","v":"2064-01-01"},{"$f":"TimeM!SM69","v":"2064-01-01"},{"$f":"TimeM!SN69","v":"2064-07-01"},{"$f":"TimeM!SO69","v":"2064-07-01"}]
[]
[null,"Capacity and Production"]
[null,null,null,null,"Capacity",{"$f":"InputC!F22","v":60},{"$f":"InputC!G22","v":"MWp"}]
[null,null,null,null,"Operation Flag",null,"Flag"]
[null,null,null,null,"Capactity",null,"MWp"]
[]
[null,null,null,null,"P50 Annual Yield",{"$f":"InputC!F26","v":2477},"kWh/kWp"]
[null,null,null,null,"P90 Annual Yield",{"$f":"InputC!F27","v":2373},"kWh/kWp"]
[null,null,null,null,"P50/P90 Flag",{"$f":"InputC!F24","v":0},"Flag"]
[null,null,null,null,"Operation Flag",null,"Flag",null,null,{"$f":"TimeM!J23","v":0},{"$f":"TimeM!K23","v":0},{"$f":"TimeM!L23","v":0},{"$f":"TimeM!M23","v":0},{"$f":"TimeM!N23","v":0},{"$f":"TimeM!O23","v":0},{"$f":"TimeM!P23","v":0},{"$f":"TimeM!Q23","v":0},{"$f":"TimeM!R23","v":0},{"$f":"TimeM!S23","v":0},{"$f":"TimeM!T23","v":0},{"$f":"TimeM!U23","v":0},{"$f":"TimeM!V23","v":0},{"$f":"TimeM!W23","v":0},{"$f":"TimeM!X23","v":0},{"$f":"TimeM!Y23","v":0},{"$f":"TimeM!Z23","v":0},{"$f":"TimeM!AA23","v":0},{"$f":"TimeM!AB23","v":0},{"$f":"TimeM!AC23","v":0},{"$f":"TimeM!AD23","v":0},{"$f":"TimeM!AE23","v":0},{"$f":"TimeM!AF23","v":0},{"$f":"TimeM!AG23","v":0},{"$f":"TimeM!AH23","v":0},{"$f":"TimeM!AI23","v":0},{"$f":"TimeM!AJ23","v":0},{"$f":"TimeM!AK23","v":0},{"$f":"TimeM!AL23","v":0},{"$f":"TimeM!AM23","v":0},{"$f":"TimeM!AN23","v":0},{"$f":"TimeM!AO23","v":0},{"$f":"TimeM!AP23","v":0},{"$f":"TimeM!AQ23","v":0},{"$f":"TimeM!AR23","v":0},{"$f":"TimeM!AS23","v":0},{"$f":"TimeM!AT23","v":0},{"$f":"TimeM!AU23","v":0},{"$f":"TimeM!AV23","v":0},{"$f":"TimeM!AW23","v":0},{"$f":"TimeM!AX23","v":0},{"$f":"TimeM!AY23","v":0},{"$f":"TimeM!AZ23","v":0},{"$f":"TimeM!BA23","v":0},{"$f":"TimeM!BB23","v":0},{"$f":"TimeM!BC23","v":0},{"$f":"TimeM!BD23","v":0},{"$f":"TimeM!BE23","v":0},{"$f":"TimeM!BF23","v":0},{"$f":"TimeM!BG23","v":0},{"$f":"TimeM!BH23","v":0},{"$f":"TimeM!BI23","v":0},{"$f":"TimeM!BJ23","v":0},{"$f":"TimeM!BK23","v":0},{"$f":"TimeM!BL23","v":0},{"$f":"TimeM!BM23","v":0},{"$f":"TimeM!BN23","v":0},{"$f":"TimeM!BO23","v":0},{"$f":"TimeM!BP23","v":0},{"$f":"TimeM!BQ23","v":0},{"$f":"TimeM!BR23","v":0},{"$f":"TimeM!BS23","v":0},{"$f":"TimeM!BT23","v":0},{"$f":"TimeM!BU23","v":0},{"$f":"TimeM!BV23","v":0},{"$f":"TimeM!BW23","v":0},{"$f":"TimeM!BX23","v":0},{"$f":"TimeM!BY23","v":0},{"$f":"TimeM!BZ23","v":0},{"$f":"TimeM!CA23","v":0},{"$f":"TimeM!CB23","v":0},{"$f":"TimeM!CC23","v":0},{"$f":"TimeM!CD23","v":0},{"$f":"TimeM!CE23","v":0},{"$f":"TimeM!CF23","v":0},{"$f":"TimeM!CG23","v":0},{"$f":"TimeM!CH23","v":0},{"$f":"TimeM!CI23","v":0},{"$f":"TimeM!CJ23","v":0},{"$f":"TimeM!CK23","v":0},{"$f":"TimeM!CL23","v":0},{"$f":"TimeM!CM23","v":0},{"$f":"TimeM!CN23","v":0},{"$f":"TimeM!CO23","v":0},{"$f":"TimeM!CP23","v":0},{"$f":"TimeM!CQ23","v":0},{"$f":"TimeM!CR23","v":0},{"$f":"TimeM!CS23","v":0},{"$f":"TimeM!CT23","v":0},{"$f":"TimeM!CU23","v":0},{"$f":"TimeM!CV23","v":0},{"$f":"TimeM!CW23","v":0},{"$f":"TimeM!CX23","v":0},{"$f":"TimeM!CY23","v":0},{"$f":"TimeM!CZ23","v":0},{"$f":"TimeM!DA23","v":0},{"$f":"TimeM!DB23","v":0},{"$f":"TimeM!DC23","v":0},{"$f":"TimeM!DD23","v":0},{"$f":"TimeM!DE23","v":0},{"$f":"TimeM!DF23","v":0},{"$f":"TimeM!DG23","v":0},{"$f":"TimeM!DH23","v":0},{"$f":"TimeM!DI23","v":0},{"$f":"TimeM!DJ23","v":0},{"$f":"TimeM!DK23","v":0},{"$f":"TimeM!DL23","v":0},{"$f":"TimeM!DM23","v":0},{"$f":"TimeM!DN23","v":0},{"$f":"TimeM!DO23","v":0},{"$f":"TimeM!DP23","v":0},{"$f":"TimeM!DQ23","v":0},{"$f":"TimeM!DR23","v":0},{"$f":"TimeM!DS23","v":0},{"$f":"TimeM!DT23","v":0},{"$f":"TimeM!DU23","v":0},{"$f":"TimeM!DV23","v":0},{"$f":"TimeM!DW23","v":0},{"$f":"TimeM!DX23","v":0},{"$f":"TimeM!DY23","v":0},{"$f":"TimeM!DZ23","v":0},{"$f":"TimeM!EA23","v":0},{"$f":"TimeM!EB23","v":0},{"$f":"TimeM!EC23","v":0},{"$f":"TimeM!ED23","v":0},{"$f":"TimeM!EE23","v":0},{"$f":"TimeM!EF23","v":0},{"$f":"TimeM!EG23","v":0},{"$f":"TimeM!EH23","v":0},{"$f":"TimeM!EI23","v":0},{"$f":"TimeM!EJ23","v":0},{"$f":"TimeM!EK23","v":0},{"$f":"TimeM!EL23","v":0},{"$f":"TimeM!EM23","v":0},{"$f":"TimeM!EN23","v":0},{"$f":"TimeM!EO23","v":0},{"$f":"TimeM!EP23","v":0},{"$f":"TimeM!EQ23","v":0},{"$f":"TimeM!ER23","v":0},{"$f":"TimeM!ES23","v":0},{"$f":"TimeM!ET23","v":0},{"$f":"TimeM!EU23","v":0},{"$f":"TimeM!EV23","v":0},{"$f":"TimeM!EW23","v":0},{"$f":"TimeM!EX23","v":0},{"$f":"TimeM!EY23","v":0},{"$f":"TimeM!EZ23","v":0},{"$f":"TimeM!FA23","v":0},{"$f":"TimeM!FB23","v":0},{"$f":"TimeM!FC23","v":0},{"$f":"TimeM!FD23","v":0},{"$f":"TimeM!FE23","v":0},{"$f":"TimeM!FF23","v":0},{"$f":"TimeM!FG23","v":0},{"$f":"TimeM!FH23","v":0},{"$f":"TimeM!FI23","v":0},{"$f":"TimeM!FJ23","v":0},{"$f":"TimeM!FK23","v":0},{"$f":"TimeM!FL23","v":0},{"$f":"TimeM!FM23","v":0},{"$f":"TimeM!FN23","v":0},{"$f":"TimeM!FO23","v":0},{"$f":"TimeM!FP23","v":0},{"$f":"TimeM!FQ23","v":0},{"$f":"TimeM!FR23","v":0},{"$f":"TimeM!FS23","v":0},{"$f":"TimeM!FT23","v":0},{"$f":"TimeM!FU23","v":0},{"$f":"TimeM!FV23","v":0},{"$f":"TimeM!FW23","v":0},{"$f":"TimeM!FX23","v":0},{"$f":"TimeM!FY23","v":0},{"$f":"TimeM!FZ23","v":0},{"$f":"TimeM!GA23","v":0},{"$f":"TimeM!GB23","v":0},{"$f":"TimeM!GC23","v":0},{"$f":"TimeM!GD23","v":0},{"$f":"TimeM!GE23","v":0},{"$f":"TimeM!GF23","v":0},{"$f":"TimeM!GG23","v":0},{"$f":"TimeM!GH23","v":0},{"$f":"TimeM!GI23","v":0},{"$f":"TimeM!GJ23","v":0},{"$f":"TimeM!GK23","v":0},{"$f":"TimeM!GL23","v":0},{"$f":"TimeM!GM23","v":0},{"$f":"TimeM!GN23","v":0},{"$f":"TimeM!GO23","v":0},{"$f":"TimeM!GP23","v":0},{"$f":"TimeM!GQ23","v":0},{"$f":"TimeM!GR23","v":0},{"$f":"TimeM!GS23","v":0},{"$f":"TimeM!GT23","v":0},{"$f":"TimeM!GU23","v":0},{"$f":"TimeM!GV23","v":0},{"$f":"TimeM!GW23","v":0},{"$f":"TimeM!GX23","v":0},{"$f":"TimeM!GY23","v":0},{"$f":"TimeM!GZ23","v":0},{"$f":"TimeM!HA23","v":0},{"$f":"TimeM!HB23","v":0},{"$f":"TimeM!HC23","v":0},{"$f":"TimeM!HD23","v":0},{"$f":"TimeM!HE23","v":0},{"$f":"TimeM!HF23","v":0},{"$f":"TimeM!HG23","v":0},{"$f":"TimeM!HH23","v":0},{"$f":"TimeM!HI23","v":0},{"$f":"TimeM!HJ23","v":0},{"$f":"TimeM!HK23","v":0},{"$f":"TimeM!HL23","v":0},{"$f":"TimeM!HM23","v":0},{"$f":"TimeM!HN23","v":0},{"$f":"TimeM!HO23","v":0},{"$f":"TimeM!HP23","v":0},{"$f":"TimeM!HQ23","v":0},{"$f":"TimeM!HR23","v":0},{"$f":"TimeM!HS23","v":0},{"$f":"TimeM!HT23","v":0},{"$f":"TimeM!HU23","v":0},{"$f":"TimeM!HV23","v":0},{"$f":"TimeM!HW23","v":0},{"$f":"TimeM!HX23","v":0},{"$f":"TimeM!HY23","v":0},{"$f":"TimeM!HZ23","v":0},{"$f":"TimeM!IA23","v":0},{"$f":"TimeM!IB23","v":0},{"$f":"TimeM!IC23","v":0},{"$f":"TimeM!ID23","v":0},{"$f":"TimeM!IE23","v":0},{"$f":"TimeM!IF23","v":0},{"$f":"TimeM!IG23","v":0},{"$f":"TimeM!IH23","v":0},{"$f":"TimeM!II23","v":0},{"$f":"TimeM!IJ23","v":0},{"$f":"TimeM!IK23","v":0},{"$f":"TimeM!IL23","v":0},{"$f":"TimeM!IM23","v":0},{"$f":"TimeM!IN23","v":0},{"$f":"TimeM!IO23","v":0},{"$f":"TimeM!IP23","v":0},{"$f":"TimeM!IQ23","v":0},{"$f":"TimeM!IR23","v":0},{"$f":"TimeM!IS23","v":0},{"$f":"TimeM!IT23","v":0},{"$f":"TimeM!IU23","v":0},{"$f":"TimeM!IV23","v":0},{"$f":"TimeM!IW23","v":0},{"$f":"TimeM!IX23","v":0},{"$f":"TimeM!IY23","v":0},{"$f":"TimeM!IZ23","v":0},{"$f":"TimeM!JA23","v":0},{"$f":"TimeM!JB23","v":0},{"$f":"TimeM!JC23","v":0},{"$f":"TimeM!JD23","v":0},{"$f":"TimeM!JE23","v":0},{"$f":"TimeM!JF23","v":0},{"$f":"TimeM!JG23","v":0},{"$f":"TimeM!JH23","v":0},{"$f":"TimeM!JI23","v":0},{"$f":"TimeM!JJ23","v":0},{"$f":"TimeM!JK23","v":0},{"$f":"TimeM!JL23","v":0},{"$f":"TimeM!JM23","v":0},{"$f":"TimeM!JN23","v":0},{"$f":"TimeM!JO23","v":0},{"$f":"TimeM!JP23","v":0},{"$f":"TimeM!JQ23","v":0},{"$f":"TimeM!JR23","v":0},{"$f":"TimeM!JS23","v":0},{"$f":"TimeM!JT23","v":0},{"$f":"TimeM!JU23","v":0},{"$f":"TimeM!JV23","v":0},{"$f":"TimeM!JW23","v":0},{"$f":"TimeM!JX23","v":0},{"$f":"TimeM!JY23","v":0},{"$f":"TimeM!JZ23","v":0},{"$f":"TimeM!KA23","v":0},{"$f":"TimeM!KB23","v":0},{"$f":"TimeM!KC23","v":0},{"$f":"TimeM!KD23","v":0},{"$f":"TimeM!KE23","v":0},{"$f":"TimeM!KF23","v":0},{"$f":"TimeM!KG23","v":0},{"$f":"TimeM!KH23","v":0},{"$f":"TimeM!KI23","v":0},{"$f":"TimeM!KJ23","v":0},{"$f":"TimeM!KK23","v":0},{"$f":"TimeM!KL23","v":0},{"$f":"TimeM!KM23","v":0},{"$f":"TimeM!KN23","v":0},{"$f":"TimeM!KO23","v":0},{"$f":"TimeM!KP23","v":0},{"$f":"TimeM!KQ23","v":0},{"$f":"TimeM!KR23","v":0},{"$f":"TimeM!KS23","v":0},{"$f":"TimeM!KT23","v":0},{"$f":"TimeM!KU23","v":0},{"$f":"TimeM!KV23","v":0},{"$f":"TimeM!KW23","v":0},{"$f":"TimeM!KX23","v":0},{"$f":"TimeM!KY23","v":0},{"$f":"TimeM!KZ23","v":0},{"$f":"TimeM!LA23","v":0},{"$f":"TimeM!LB23","v":0},{"$f":"TimeM!LC23","v":0},{"$f":"TimeM!LD23","v":0},{"$f":"TimeM!LE23","v":0},{"$f":"TimeM!LF23","v":0},{"$f":"TimeM!LG23","v":0},{"$f":"TimeM!LH23","v":0},{"$f":"TimeM!LI23","v":0},{"$f":"TimeM!LJ23","v":0},{"$f":"TimeM!LK23","v":0},{"$f":"TimeM!LL23","v":0},{"$f":"TimeM!LM23","v":0},{"$f":"TimeM!LN23","v":0},{"$f":"TimeM!LO23","v":0},{"$f":"TimeM!LP23","v":0},{"$f":"TimeM!LQ23","v":0},{"$f":"TimeM!LR23","v":0},{"$f":"TimeM!LS23","v":0},{"$f":"TimeM!LT23","v":0},{"$f":"TimeM!LU23","v":0},{"$f":"TimeM!LV23","v":0},{"$f":"TimeM!LW23","v":0},{"$f":"TimeM!LX23","v":0},{"$f":"TimeM!LY23","v":0},{"$f":"TimeM!LZ23","v":0},{"$f":"TimeM!MA23","v":0},{"$f":"TimeM!MB23","v":0},{"$f":"TimeM!MC23","v":0},{"$f":"TimeM!MD23","v":0},{"$f":"TimeM!ME23","v":0},{"$f":"TimeM!MF23","v":0},{"$f":"TimeM!MG23","v":0},{"$f":"TimeM!MH23","v":0},{"$f":"TimeM!MI23","v":0},{"$f":"TimeM!MJ23","v":0},{"$f":"TimeM!MK23","v":0},{"$f":"TimeM!ML23","v":0},{"$f":"TimeM!MM23","v":0},{"$f":"TimeM!MN23","v":0},{"$f":"TimeM!MO23","v":0},{"$f":"TimeM!MP23","v":0},{"$f":"TimeM!MQ23","v":0},{"$f":"TimeM!MR23","v":0},{"$f":"TimeM!MS23","v":0},{"$f":"TimeM!MT23","v":0},{"$f":"TimeM!MU23","v":0},{"$f":"TimeM!MV23","v":0},{"$f":"TimeM!MW23","v":0},{"$f":"TimeM!MX23","v":0},{"$f":"TimeM!MY23","v":0},{"$f":"TimeM!MZ23","v":0},{"$f":"TimeM!NA23","v":0},{"$f":"TimeM!NB23","v":0},{"$f":"TimeM!NC23","v":0},{"$f":"TimeM!ND23","v":0},{"$f":"TimeM!NE23","v":0},{"$f":"TimeM!NF23","v":0},{"$f":"TimeM!NG23","v":0},{"$f":"TimeM!NH23","v":0},{"$f":"TimeM!NI23","v":0},{"$f":"TimeM!NJ23","v":0},{"$f":"TimeM!NK23","v":0},{"$f":"TimeM!NL23","v":0},{"$f":"TimeM!NM23","v":0},{"$f":"TimeM!NN23","v":0},{"$f":"TimeM!NO23","v":0},{"$f":"TimeM!NP23","v":0},{"$f":"TimeM!NQ23","v":0},{"$f":"TimeM!NR23","v":0},{"$f":"TimeM!NS23","v":0},{"$f":"TimeM!NT23","v":0},{"$f":"TimeM!NU23","v":0},{"$f":"TimeM!NV23","v":0},{"$f":"TimeM!NW23","v":0},{"$f":"TimeM!NX23","v":0},{"$f":"TimeM!NY23","v":0},{"$f":"TimeM!NZ23","v":0},{"$f":"TimeM!OA23","v":0},{"$f":"TimeM!OB23","v":0},{"$f":"TimeM!OC23","v":0},{"$f":"TimeM!OD23","v":0},{"$f":"TimeM!OE23","v":0},{"$f":"TimeM!OF23","v":0},{"$f":"TimeM!OG23","v":0},{"$f":"TimeM!OH23","v":0},{"$f":"TimeM!OI23","v":0},{"$f":"TimeM!OJ23","v":0},{"$f":"TimeM!OK23","v":0},{"$f":"TimeM!OL23","v":0},{"$f":"TimeM!OM23","v":0},{"$f":"TimeM!ON23","v":0},{"$f":"TimeM!OO23","v":0},{"$f":"TimeM!OP23","v":0},{"$f":"TimeM!OQ23","v":0},{"$f":"TimeM!OR23","v":0},{"$f":"TimeM!OS23","v":0},{"$f":"TimeM!OT23","v":0},{"$f":"TimeM!OU23","v":0},{"$f":"TimeM!OV23","v":0},{"$f":"TimeM!OW23","v":0},{"$f":"TimeM!OX23","v":0},{"$f":"TimeM!OY23","v":0},{"$f":"TimeM!OZ23","v":0},{"$f":"TimeM!PA23","v":0},{"$f":"TimeM!PB23","v":0},{"$f":"TimeM!PC23","v":0},{"$f":"TimeM!PD23","v":0},{"$f":"TimeM!PE23","v":0},{"$f":"TimeM!PF23","v":0},{"$f":"TimeM!PG23","v":0},{"$f":"TimeM!PH23","v":0},{"$f":"TimeM!PI23","v":0},{"$f":"TimeM!PJ23","v":0},{"$f":"TimeM!PK23","v":0},{"$f":"TimeM!PL23","v":0},{"$f":"TimeM!PM23","v":0},{"$f":"TimeM!PN23","v":0},{"$f":"TimeM!PO23","v":0},{"$f":"TimeM!PP23","v":0},{"$f":"TimeM!PQ23","v":0},{"$f":"TimeM!PR23","v":0},{"$f":"TimeM!PS23","v":0},{"$f":"TimeM!PT23","v":0},{"$f":"TimeM!PU23","v":0},{"$f":"TimeM!PV23","v":0},{"$f":"TimeM!PW23","v":0},{"$f":"TimeM!PX23","v":0},{"$f":"TimeM!PY23","v":0},{"$f":"TimeM!PZ23","v":0},{"$f":"TimeM!QA23","v":0},{"$f":"TimeM!QB23","v":0},{"$f":"TimeM!QC23","v":0},{"$f":"TimeM!QD23","v":0},{"$f":"TimeM!QE23","v":0},{"$f":"TimeM!QF23","v":0},{"$f":"TimeM!QG23","v":0},{"$f":"TimeM!QH23","v":0},{"$f":"TimeM!QI23","v":0},{"$f":"TimeM!QJ23","v":0},{"$f":"TimeM!QK23","v":0},{"$f":"TimeM!QL23","v":0},{"$f":"TimeM!QM23","v":0},{"$f":"TimeM!QN23","v":0},{"$f":"TimeM!QO23","v":0},{"$f":"TimeM!QP23","v":0},{"$f":"TimeM!QQ23","v":0},{"$f":"TimeM!QR23","v":0},{"$f":"TimeM!QS23","v":0},{"$f":"TimeM!QT23","v":0},{"$f":"TimeM!QU23","v":0},{"$f":"TimeM!QV23","v":0},{"$f":"TimeM!QW23","v":0},{"$f":"TimeM!QX23","v":0},{"$f":"TimeM!QY23","v":0},{"$f":"TimeM!QZ23","v":0},{"$f":"TimeM!RA23","v":0},{"$f":"TimeM!RB23","v":0},{"$f":"TimeM!RC23","v":0},{"$f":"TimeM!RD23","v":0},{"$f":"TimeM!RE23","v":0},{"$f":"TimeM!RF23","v":0},{"$f":"TimeM!RG23","v":0},{"$f":"TimeM!RH23","v":0},{"$f":"TimeM!RI23","v":0},{"$f":"TimeM!RJ23","v":0},{"$f":"TimeM!RK23","v":0},{"$f":"TimeM!RL23","v":0},{"$f":"TimeM!RM23","v":0},{"$f":"TimeM!RN23","v":0},{"$f":"TimeM!RO23","v":0},{"$f":"TimeM!RP23","v":0},{"$f":"TimeM!RQ23","v":0},{"$f":"TimeM!RR23","v":0},{"$f":"TimeM!RS23","v":0},{"$f":"TimeM!RT23","v":0},{"$f":"TimeM!RU23","v":0},{"$f":"TimeM!RV23","v":0},{"$f":"TimeM!RW23","v":0},{"$f":"TimeM!RX23","v":0},{"$f":"TimeM!RY23","v":0},{"$f":"TimeM!RZ23","v":0},{"$f":"TimeM!SA23","v":0},{"$f":"TimeM!SB23","v":0},{"$f":"TimeM!SC23","v":0},{"$f":"TimeM!SD23","v":0},{"$f":"TimeM!SE23","v":0},{"$f":"TimeM!SF23","v":0},{"$f":"TimeM!SG23","v":0},{"$f":"TimeM!SH23","v":0},{"$f":"TimeM!SI23","v":0},{"$f":"TimeM!SJ23","v":0},{"$f":"TimeM!SK23","v":0},{"$f":"TimeM!SL23","v":0},{"$f":"TimeM!SM23","v":0},{"$f":"TimeM!SN23","v":0},{"$f":"TimeM!SO23","v":0}]
[null,null,null,null,"Applied Yield",{"$f":"IF(F15,F13,F14)","v":2373},"kWh/kWp",null,null,{"$f":"$F17*J16","v":0},{"$f":"$F17*K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F17*BW16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F17*EI16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F17*GU16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F17*JG16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F17*LS16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F17*OE16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F17*QQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Annual Generation b/4 Degrad, Availiblity",null,"MWH"]
[]
[null,null,null,null,"Availability Factor",{"$f":"InputC!F30","v":0.99}]
[null,null,null,null,"Available Generation",null,"MWH"]
[]
[null,null,null,null,"Annual Degradation ",{"$f":"InputC!F31","v":5.0000000000000001E-3},"% p.a."]
[null,null,null,null,"Monthly Degradtaion"]
[null,null,null,null,"Operation Flag",null,null,null,null,{"$f":"TimeM!J23","v":0},{"$f":"TimeM!K23","v":0},{"$f":"TimeM!L23","v":0},{"$f":"TimeM!M23","v":0},{"$f":"TimeM!N23","v":0},{"$f":"TimeM!O23","v":0},{"$f":"TimeM!P23","v":0},{"$f":"TimeM!Q23","v":0},{"$f":"TimeM!R23","v":0},{"$f":"TimeM!S23","v":0},{"$f":"TimeM!T23","v":0},{"$f":"TimeM!U23","v":0},{"$f":"TimeM!V23","v":0},{"$f":"TimeM!W23","v":0},{"$f":"TimeM!X23","v":0},{"$f":"TimeM!Y23","v":0},{"$f":"TimeM!Z23","v":0},{"$f":"TimeM!AA23","v":0},{"$f":"TimeM!AB23","v":0},{"$f":"TimeM!AC23","v":0},{"$f":"TimeM!AD23","v":0},{"$f":"TimeM!AE23","v":0},{"$f":"TimeM!AF23","v":0},{"$f":"TimeM!AG23","v":0},{"$f":"TimeM!AH23","v":0},{"$f":"TimeM!AI23","v":0},{"$f":"TimeM!AJ23","v":0},{"$f":"TimeM!AK23","v":0},{"$f":"TimeM!AL23","v":0},{"$f":"TimeM!AM23","v":0},{"$f":"TimeM!AN23","v":0},{"$f":"TimeM!AO23","v":0},{"$f":"TimeM!AP23","v":0},{"$f":"TimeM!AQ23","v":0},{"$f":"TimeM!AR23","v":0},{"$f":"TimeM!AS23","v":0},{"$f":"TimeM!AT23","v":0},{"$f":"TimeM!AU23","v":0},{"$f":"TimeM!AV23","v":0},{"$f":"TimeM!AW23","v":0},{"$f":"TimeM!AX23","v":0},{"$f":"TimeM!AY23","v":0},{"$f":"TimeM!AZ23","v":0},{"$f":"TimeM!BA23","v":0},{"$f":"TimeM!BB23","v":0},{"$f":"TimeM!BC23","v":0},{"$f":"TimeM!BD23","v":0},{"$f":"TimeM!BE23","v":0},{"$f":"TimeM!BF23","v":0},{"$f":"TimeM!BG23","v":0},{"$f":"TimeM!BH23","v":0},{"$f":"TimeM!BI23","v":0},{"$f":"TimeM!BJ23","v":0},{"$f":"TimeM!BK23","v":0},{"$f":"TimeM!BL23","v":0},{"$f":"TimeM!BM23","v":0},{"$f":"TimeM!BN23","v":0},{"$f":"TimeM!BO23","v":0},{"$f":"TimeM!BP23","v":0},{"$f":"TimeM!BQ23","v":0},{"$f":"TimeM!BR23","v":0},{"$f":"TimeM!BS23","v":0},{"$f":"TimeM!BT23","v":0},{"$f":"TimeM!BU23","v":0},{"$f":"TimeM!BV23","v":0},{"$f":"TimeM!BW23","v":0},{"$f":"TimeM!BX23","v":0},{"$f":"TimeM!BY23","v":0},{"$f":"TimeM!BZ23","v":0},{"$f":"TimeM!CA23","v":0},{"$f":"TimeM!CB23","v":0},{"$f":"TimeM!CC23","v":0},{"$f":"TimeM!CD23","v":0},{"$f":"TimeM!CE23","v":0},{"$f":"TimeM!CF23","v":0},{"$f":"TimeM!CG23","v":0},{"$f":"TimeM!CH23","v":0},{"$f":"TimeM!CI23","v":0},{"$f":"TimeM!CJ23","v":0},{"$f":"TimeM!CK23","v":0},{"$f":"TimeM!CL23","v":0},{"$f":"TimeM!CM23","v":0},{"$f":"TimeM!CN23","v":0},{"$f":"TimeM!CO23","v":0},{"$f":"TimeM!CP23","v":0},{"$f":"TimeM!CQ23","v":0},{"$f":"TimeM!CR23","v":0},{"$f":"TimeM!CS23","v":0},{"$f":"TimeM!CT23","v":0},{"$f":"TimeM!CU23","v":0},{"$f":"TimeM!CV23","v":0},{"$f":"TimeM!CW23","v":0},{"$f":"TimeM!CX23","v":0},{"$f":"TimeM!CY23","v":0},{"$f":"TimeM!CZ23","v":0},{"$f":"TimeM!DA23","v":0},{"$f":"TimeM!DB23","v":0},{"$f":"TimeM!DC23","v":0},{"$f":"TimeM!DD23","v":0},{"$f":"TimeM!DE23","v":0},{"$f":"TimeM!DF23","v":0},{"$f":"TimeM!DG23","v":0},{"$f":"TimeM!DH23","v":0},{"$f":"TimeM!DI23","v":0},{"$f":"TimeM!DJ23","v":0},{"$f":"TimeM!DK23","v":0},{"$f":"TimeM!DL23","v":0},{"$f":"TimeM!DM23","v":0},{"$f":"TimeM!DN23","v":0},{"$f":"TimeM!DO23","v":0},{"$f":"TimeM!DP23","v":0},{"$f":"TimeM!DQ23","v":0},{"$f":"TimeM!DR23","v":0},{"$f":"TimeM!DS23","v":0},{"$f":"TimeM!DT23","v":0},{"$f":"TimeM!DU23","v":0},{"$f":"TimeM!DV23","v":0},{"$f":"TimeM!DW23","v":0},{"$f":"TimeM!DX23","v":0},{"$f":"TimeM!DY23","v":0},{"$f":"TimeM!DZ23","v":0},{"$f":"TimeM!EA23","v":0},{"$f":"TimeM!EB23","v":0},{"$f":"TimeM!EC23","v":0},{"$f":"TimeM!ED23","v":0},{"$f":"TimeM!EE23","v":0},{"$f":"TimeM!EF23","v":0},{"$f":"TimeM!EG23","v":0},{"$f":"TimeM!EH23","v":0},{"$f":"TimeM!EI23","v":0},{"$f":"TimeM!EJ23","v":0},{"$f":"TimeM!EK23","v":0},{"$f":"TimeM!EL23","v":0},{"$f":"TimeM!EM23","v":0},{"$f":"TimeM!EN23","v":0},{"$f":"TimeM!EO23","v":0},{"$f":"TimeM!EP23","v":0},{"$f":"TimeM!EQ23","v":0},{"$f":"TimeM!ER23","v":0},{"$f":"TimeM!ES23","v":0},{"$f":"TimeM!ET23","v":0},{"$f":"TimeM!EU23","v":0},{"$f":"TimeM!EV23","v":0},{"$f":"TimeM!EW23","v":0},{"$f":"TimeM!EX23","v":0},{"$f":"TimeM!EY23","v":0},{"$f":"TimeM!EZ23","v":0},{"$f":"TimeM!FA23","v":0},{"$f":"TimeM!FB23","v":0},{"$f":"TimeM!FC23","v":0},{"$f":"TimeM!FD23","v":0},{"$f":"TimeM!FE23","v":0},{"$f":"TimeM!FF23","v":0},{"$f":"TimeM!FG23","v":0},{"$f":"TimeM!FH23","v":0},{"$f":"TimeM!FI23","v":0},{"$f":"TimeM!FJ23","v":0},{"$f":"TimeM!FK23","v":0},{"$f":"TimeM!FL23","v":0},{"$f":"TimeM!FM23","v":0},{"$f":"TimeM!FN23","v":0},{"$f":"TimeM!FO23","v":0},{"$f":"TimeM!FP23","v":0},{"$f":"TimeM!FQ23","v":0},{"$f":"TimeM!FR23","v":0},{"$f":"TimeM!FS23","v":0},{"$f":"TimeM!FT23","v":0},{"$f":"TimeM!FU23","v":0},{"$f":"TimeM!FV23","v":0},{"$f":"TimeM!FW23","v":0},{"$f":"TimeM!FX23","v":0},{"$f":"TimeM!FY23","v":0},{"$f":"TimeM!FZ23","v":0},{"$f":"TimeM!GA23","v":0},{"$f":"TimeM!GB23","v":0},{"$f":"TimeM!GC23","v":0},{"$f":"TimeM!GD23","v":0},{"$f":"TimeM!GE23","v":0},{"$f":"TimeM!GF23","v":0},{"$f":"TimeM!GG23","v":0},{"$f":"TimeM!GH23","v":0},{"$f":"TimeM!GI23","v":0},{"$f":"TimeM!GJ23","v":0},{"$f":"TimeM!GK23","v":0},{"$f":"TimeM!GL23","v":0},{"$f":"TimeM!GM23","v":0},{"$f":"TimeM!GN23","v":0},{"$f":"TimeM!GO23","v":0},{"$f":"TimeM!GP23","v":0},{"$f":"TimeM!GQ23","v":0},{"$f":"TimeM!GR23","v":0},{"$f":"TimeM!GS23","v":0},{"$f":"TimeM!GT23","v":0},{"$f":"TimeM!GU23","v":0},{"$f":"TimeM!GV23","v":0},{"$f":"TimeM!GW23","v":0},{"$f":"TimeM!GX23","v":0},{"$f":"TimeM!GY23","v":0},{"$f":"TimeM!GZ23","v":0},{"$f":"TimeM!HA23","v":0},{"$f":"TimeM!HB23","v":0},{"$f":"TimeM!HC23","v":0},{"$f":"TimeM!HD23","v":0},{"$f":"TimeM!HE23","v":0},{"$f":"TimeM!HF23","v":0},{"$f":"TimeM!HG23","v":0},{"$f":"TimeM!HH23","v":0},{"$f":"TimeM!HI23","v":0},{"$f":"TimeM!HJ23","v":0},{"$f":"TimeM!HK23","v":0},{"$f":"TimeM!HL23","v":0},{"$f":"TimeM!HM23","v":0},{"$f":"TimeM!HN23","v":0},{"$f":"TimeM!HO23","v":0},{"$f":"TimeM!HP23","v":0},{"$f":"TimeM!HQ23","v":0},{"$f":"TimeM!HR23","v":0},{"$f":"TimeM!HS23","v":0},{"$f":"TimeM!HT23","v":0},{"$f":"TimeM!HU23","v":0},{"$f":"TimeM!HV23","v":0},{"$f":"TimeM!HW23","v":0},{"$f":"TimeM!HX23","v":0},{"$f":"TimeM!HY23","v":0},{"$f":"TimeM!HZ23","v":0},{"$f":"TimeM!IA23","v":0},{"$f":"TimeM!IB23","v":0},{"$f":"TimeM!IC23","v":0},{"$f":"TimeM!ID23","v":0},{"$f":"TimeM!IE23","v":0},{"$f":"TimeM!IF23","v":0},{"$f":"TimeM!IG23","v":0},{"$f":"TimeM!IH23","v":0},{"$f":"TimeM!II23","v":0},{"$f":"TimeM!IJ23","v":0},{"$f":"TimeM!IK23","v":0},{"$f":"TimeM!IL23","v":0},{"$f":"TimeM!IM23","v":0},{"$f":"TimeM!IN23","v":0},{"$f":"TimeM!IO23","v":0},{"$f":"TimeM!IP23","v":0},{"$f":"TimeM!IQ23","v":0},{"$f":"TimeM!IR23","v":0},{"$f":"TimeM!IS23","v":0},{"$f":"TimeM!IT23","v":0},{"$f":"TimeM!IU23","v":0},{"$f":"TimeM!IV23","v":0},{"$f":"TimeM!IW23","v":0},{"$f":"TimeM!IX23","v":0},{"$f":"TimeM!IY23","v":0},{"$f":"TimeM!IZ23","v":0},{"$f":"TimeM!JA23","v":0},{"$f":"TimeM!JB23","v":0},{"$f":"TimeM!JC23","v":0},{"$f":"TimeM!JD23","v":0},{"$f":"TimeM!JE23","v":0},{"$f":"TimeM!JF23","v":0},{"$f":"TimeM!JG23","v":0},{"$f":"TimeM!JH23","v":0},{"$f":"TimeM!JI23","v":0},{"$f":"TimeM!JJ23","v":0},{"$f":"TimeM!JK23","v":0},{"$f":"TimeM!JL23","v":0},{"$f":"TimeM!JM23","v":0},{"$f":"TimeM!JN23","v":0},{"$f":"TimeM!JO23","v":0},{"$f":"TimeM!JP23","v":0},{"$f":"TimeM!JQ23","v":0},{"$f":"TimeM!JR23","v":0},{"$f":"TimeM!JS23","v":0},{"$f":"TimeM!JT23","v":0},{"$f":"TimeM!JU23","v":0},{"$f":"TimeM!JV23","v":0},{"$f":"TimeM!JW23","v":0},{"$f":"TimeM!JX23","v":0},{"$f":"TimeM!JY23","v":0},{"$f":"TimeM!JZ23","v":0},{"$f":"TimeM!KA23","v":0},{"$f":"TimeM!KB23","v":0},{"$f":"TimeM!KC23","v":0},{"$f":"TimeM!KD23","v":0},{"$f":"TimeM!KE23","v":0},{"$f":"TimeM!KF23","v":0},{"$f":"TimeM!KG23","v":0},{"$f":"TimeM!KH23","v":0},{"$f":"TimeM!KI23","v":0},{"$f":"TimeM!KJ23","v":0},{"$f":"TimeM!KK23","v":0},{"$f":"TimeM!KL23","v":0},{"$f":"TimeM!KM23","v":0},{"$f":"TimeM!KN23","v":0},{"$f":"TimeM!KO23","v":0},{"$f":"TimeM!KP23","v":0},{"$f":"TimeM!KQ23","v":0},{"$f":"TimeM!KR23","v":0},{"$f":"TimeM!KS23","v":0},{"$f":"TimeM!KT23","v":0},{"$f":"TimeM!KU23","v":0},{"$f":"TimeM!KV23","v":0},{"$f":"TimeM!KW23","v":0},{"$f":"TimeM!KX23","v":0},{"$f":"TimeM!KY23","v":0},{"$f":"TimeM!KZ23","v":0},{"$f":"TimeM!LA23","v":0},{"$f":"TimeM!LB23","v":0},{"$f":"TimeM!LC23","v":0},{"$f":"TimeM!LD23","v":0},{"$f":"TimeM!LE23","v":0},{"$f":"TimeM!LF23","v":0},{"$f":"TimeM!LG23","v":0},{"$f":"TimeM!LH23","v":0},{"$f":"TimeM!LI23","v":0},{"$f":"TimeM!LJ23","v":0},{"$f":"TimeM!LK23","v":0},{"$f":"TimeM!LL23","v":0},{"$f":"TimeM!LM23","v":0},{"$f":"TimeM!LN23","v":0},{"$f":"TimeM!LO23","v":0},{"$f":"TimeM!LP23","v":0},{"$f":"TimeM!LQ23","v":0},{"$f":"TimeM!LR23","v":0},{"$f":"TimeM!LS23","v":0},{"$f":"TimeM!LT23","v":0},{"$f":"TimeM!LU23","v":0},{"$f":"TimeM!LV23","v":0},{"$f":"TimeM!LW23","v":0},{"$f":"TimeM!LX23","v":0},{"$f":"TimeM!LY23","v":0},{"$f":"TimeM!LZ23","v":0},{"$f":"TimeM!MA23","v":0},{"$f":"TimeM!MB23","v":0},{"$f":"TimeM!MC23","v":0},{"$f":"TimeM!MD23","v":0},{"$f":"TimeM!ME23","v":0},{"$f":"TimeM!MF23","v":0},{"$f":"TimeM!MG23","v":0},{"$f":"TimeM!MH23","v":0},{"$f":"TimeM!MI23","v":0},{"$f":"TimeM!MJ23","v":0},{"$f":"TimeM!MK23","v":0},{"$f":"TimeM!ML23","v":0},{"$f":"TimeM!MM23","v":0},{"$f":"TimeM!MN23","v":0},{"$f":"TimeM!MO23","v":0},{"$f":"TimeM!MP23","v":0},{"$f":"TimeM!MQ23","v":0},{"$f":"TimeM!MR23","v":0},{"$f":"TimeM!MS23","v":0},{"$f":"TimeM!MT23","v":0},{"$f":"TimeM!MU23","v":0},{"$f":"TimeM!MV23","v":0},{"$f":"TimeM!MW23","v":0},{"$f":"TimeM!MX23","v":0},{"$f":"TimeM!MY23","v":0},{"$f":"TimeM!MZ23","v":0},{"$f":"TimeM!NA23","v":0},{"$f":"TimeM!NB23","v":0},{"$f":"TimeM!NC23","v":0},{"$f":"TimeM!ND23","v":0},{"$f":"TimeM!NE23","v":0},{"$f":"TimeM!NF23","v":0},{"$f":"TimeM!NG23","v":0},{"$f":"TimeM!NH23","v":0},{"$f":"TimeM!NI23","v":0},{"$f":"TimeM!NJ23","v":0},{"$f":"TimeM!NK23","v":0},{"$f":"TimeM!NL23","v":0},{"$f":"TimeM!NM23","v":0},{"$f":"TimeM!NN23","v":0},{"$f":"TimeM!NO23","v":0},{"$f":"TimeM!NP23","v":0},{"$f":"TimeM!NQ23","v":0},{"$f":"TimeM!NR23","v":0},{"$f":"TimeM!NS23","v":0},{"$f":"TimeM!NT23","v":0},{"$f":"TimeM!NU23","v":0},{"$f":"TimeM!NV23","v":0},{"$f":"TimeM!NW23","v":0},{"$f":"TimeM!NX23","v":0},{"$f":"TimeM!NY23","v":0},{"$f":"TimeM!NZ23","v":0},{"$f":"TimeM!OA23","v":0},{"$f":"TimeM!OB23","v":0},{"$f":"TimeM!OC23","v":0},{"$f":"TimeM!OD23","v":0},{"$f":"TimeM!OE23","v":0},{"$f":"TimeM!OF23","v":0},{"$f":"TimeM!OG23","v":0},{"$f":"TimeM!OH23","v":0},{"$f":"TimeM!OI23","v":0},{"$f":"TimeM!OJ23","v":0},{"$f":"TimeM!OK23","v":0},{"$f":"TimeM!OL23","v":0},{"$f":"TimeM!OM23","v":0},{"$f":"TimeM!ON23","v":0},{"$f":"TimeM!OO23","v":0},{"$f":"TimeM!OP23","v":0},{"$f":"TimeM!OQ23","v":0},{"$f":"TimeM!OR23","v":0},{"$f":"TimeM!OS23","v":0},{"$f":"TimeM!OT23","v":0},{"$f":"TimeM!OU23","v":0},{"$f":"TimeM!OV23","v":0},{"$f":"TimeM!OW23","v":0},{"$f":"TimeM!OX23","v":0},{"$f":"TimeM!OY23","v":0},{"$f":"TimeM!OZ23","v":0},{"$f":"TimeM!PA23","v":0},{"$f":"TimeM!PB23","v":0},{"$f":"TimeM!PC23","v":0},{"$f":"TimeM!PD23","v":0},{"$f":"TimeM!PE23","v":0},{"$f":"TimeM!PF23","v":0},{"$f":"TimeM!PG23","v":0},{"$f":"TimeM!PH23","v":0},{"$f":"TimeM!PI23","v":0},{"$f":"TimeM!PJ23","v":0},{"$f":"TimeM!PK23","v":0},{"$f":"TimeM!PL23","v":0},{"$f":"TimeM!PM23","v":0},{"$f":"TimeM!PN23","v":0},{"$f":"TimeM!PO23","v":0},{"$f":"TimeM!PP23","v":0},{"$f":"TimeM!PQ23","v":0},{"$f":"TimeM!PR23","v":0},{"$f":"TimeM!PS23","v":0},{"$f":"TimeM!PT23","v":0},{"$f":"TimeM!PU23","v":0},{"$f":"TimeM!PV23","v":0},{"$f":"TimeM!PW23","v":0},{"$f":"TimeM!PX23","v":0},{"$f":"TimeM!PY23","v":0},{"$f":"TimeM!PZ23","v":0},{"$f":"TimeM!QA23","v":0},{"$f":"TimeM!QB23","v":0},{"$f":"TimeM!QC23","v":0},{"$f":"TimeM!QD23","v":0},{"$f":"TimeM!QE23","v":0},{"$f":"TimeM!QF23","v":0},{"$f":"TimeM!QG23","v":0},{"$f":"TimeM!QH23","v":0},{"$f":"TimeM!QI23","v":0},{"$f":"TimeM!QJ23","v":0},{"$f":"TimeM!QK23","v":0},{"$f":"TimeM!QL23","v":0},{"$f":"TimeM!QM23","v":0},{"$f":"TimeM!QN23","v":0},{"$f":"TimeM!QO23","v":0},{"$f":"TimeM!QP23","v":0},{"$f":"TimeM!QQ23","v":0},{"$f":"TimeM!QR23","v":0},{"$f":"TimeM!QS23","v":0},{"$f":"TimeM!QT23","v":0},{"$f":"TimeM!QU23","v":0},{"$f":"TimeM!QV23","v":0},{"$f":"TimeM!QW23","v":0},{"$f":"TimeM!QX23","v":0},{"$f":"TimeM!QY23","v":0},{"$f":"TimeM!QZ23","v":0},{"$f":"TimeM!RA23","v":0},{"$f":"TimeM!RB23","v":0},{"$f":"TimeM!RC23","v":0},{"$f":"TimeM!RD23","v":0},{"$f":"TimeM!RE23","v":0},{"$f":"TimeM!RF23","v":0},{"$f":"TimeM!RG23","v":0},{"$f":"TimeM!RH23","v":0},{"$f":"TimeM!RI23","v":0},{"$f":"TimeM!RJ23","v":0},{"$f":"TimeM!RK23","v":0},{"$f":"TimeM!RL23","v":0},{"$f":"TimeM!RM23","v":0},{"$f":"TimeM!RN23","v":0},{"$f":"TimeM!RO23","v":0},{"$f":"TimeM!RP23","v":0},{"$f":"TimeM!RQ23","v":0},{"$f":"TimeM!RR23","v":0},{"$f":"TimeM!RS23","v":0},{"$f":"TimeM!RT23","v":0},{"$f":"TimeM!RU23","v":0},{"$f":"TimeM!RV23","v":0},{"$f":"TimeM!RW23","v":0},{"$f":"TimeM!RX23","v":0},{"$f":"TimeM!RY23","v":0},{"$f":"TimeM!RZ23","v":0},{"$f":"TimeM!SA23","v":0},{"$f":"TimeM!SB23","v":0},{"$f":"TimeM!SC23","v":0},{"$f":"TimeM!SD23","v":0},{"$f":"TimeM!SE23","v":0},{"$f":"TimeM!SF23","v":0},{"$f":"TimeM!SG23","v":0},{"$f":"TimeM!SH23","v":0},{"$f":"TimeM!SI23","v":0},{"$f":"TimeM!SJ23","v":0},{"$f":"TimeM!SK23","v":0},{"$f":"TimeM!SL23","v":0},{"$f":"TimeM!SM23","v":0},{"$f":"TimeM!SN23","v":0},{"$f":"TimeM!SO23","v":0}]
[null,null,null,null,"Monthly Degradation Index",null,"Index",null,1]
[null,null,null,null,"Annual Degradation after Degradation",null,"MWH",null,null,{"$f":"J27*J22","v":0},{"$f":"K27*K22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW27*BW22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI27*EI22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU27*GU22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG27*JG22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS27*LS22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE27*OE22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ27*QQ22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Month Number"]
[null,null,null,null,"Seasonality"]
[null,null,null,null,"Seasonal Generation",null,"MWH"]
[]
[null,"Revenues"]
[null,null,"PPA Rate"]
[null,null,null,null,"PPA Period Flag",null,null,null,null,{"$f":"TimeM!J38","v":0},{"$f":"TimeM!K38","v":0},{"$f":"TimeM!L38","v":0},{"$f":"TimeM!M38","v":0},{"$f":"TimeM!N38","v":0},{"$f":"TimeM!O38","v":0},{"$f":"TimeM!P38","v":0},{"$f":"TimeM!Q38","v":0},{"$f":"TimeM!R38","v":0},{"$f":"TimeM!S38","v":0},{"$f":"TimeM!T38","v":0},{"$f":"TimeM!U38","v":0},{"$f":"TimeM!V38","v":0},{"$f":"TimeM!W38","v":0},{"$f":"TimeM!X38","v":0},{"$f":"TimeM!Y38","v":0},{"$f":"TimeM!Z38","v":0},{"$f":"TimeM!AA38","v":0},{"$f":"TimeM!AB38","v":0},{"$f":"TimeM!AC38","v":0},{"$f":"TimeM!AD38","v":0},{"$f":"TimeM!AE38","v":0},{"$f":"TimeM!AF38","v":0},{"$f":"TimeM!AG38","v":0},{"$f":"TimeM!AH38","v":0},{"$f":"TimeM!AI38","v":0},{"$f":"TimeM!AJ38","v":0},{"$f":"TimeM!AK38","v":0},{"$f":"TimeM!AL38","v":0},{"$f":"TimeM!AM38","v":0},{"$f":"TimeM!AN38","v":0},{"$f":"TimeM!AO38","v":0},{"$f":"TimeM!AP38","v":0},{"$f":"TimeM!AQ38","v":0},{"$f":"TimeM!AR38","v":0},{"$f":"TimeM!AS38","v":0},{"$f":"TimeM!AT38","v":0},{"$f":"TimeM!AU38","v":0},{"$f":"TimeM!AV38","v":0},{"$f":"TimeM!AW38","v":0},{"$f":"TimeM!AX38","v":0},{"$f":"TimeM!AY38","v":0},{"$f":"TimeM!AZ38","v":0},{"$f":"TimeM!BA38","v":0},{"$f":"TimeM!BB38","v":0},{"$f":"TimeM!BC38","v":0},{"$f":"TimeM!BD38","v":0},{"$f":"TimeM!BE38","v":0},{"$f":"TimeM!BF38","v":0},{"$f":"TimeM!BG38","v":0},{"$f":"TimeM!BH38","v":0},{"$f":"TimeM!BI38","v":0},{"$f":"TimeM!BJ38","v":0},{"$f":"TimeM!BK38","v":0},{"$f":"TimeM!BL38","v":0},{"$f":"TimeM!BM38","v":0},{"$f":"TimeM!BN38","v":0},{"$f":"TimeM!BO38","v":0},{"$f":"TimeM!BP38","v":0},{"$f":"TimeM!BQ38","v":0},{"$f":"TimeM!BR38","v":0},{"$f":"TimeM!BS38","v":0},{"$f":"TimeM!BT38","v":0},{"$f":"TimeM!BU38","v":0},{"$f":"TimeM!BV38","v":0},{"$f":"TimeM!BW38","v":0},{"$f":"TimeM!BX38","v":0},{"$f":"TimeM!BY38","v":0},{"$f":"TimeM!BZ38","v":0},{"$f":"TimeM!CA38","v":0},{"$f":"TimeM!CB38","v":0},{"$f":"TimeM!CC38","v":0},{"$f":"TimeM!CD38","v":0},{"$f":"TimeM!CE38","v":0},{"$f":"TimeM!CF38","v":0},{"$f":"TimeM!CG38","v":0},{"$f":"TimeM!CH38","v":0},{"$f":"TimeM!CI38","v":0},{"$f":"TimeM!CJ38","v":0},{"$f":"TimeM!CK38","v":0},{"$f":"TimeM!CL38","v":0},{"$f":"TimeM!CM38","v":0},{"$f":"TimeM!CN38","v":0},{"$f":"TimeM!CO38","v":0},{"$f":"TimeM!CP38","v":0},{"$f":"TimeM!CQ38","v":0},{"$f":"TimeM!CR38","v":0},{"$f":"TimeM!CS38","v":0},{"$f":"TimeM!CT38","v":0},{"$f":"TimeM!CU38","v":0},{"$f":"TimeM!CV38","v":0},{"$f":"TimeM!CW38","v":0},{"$f":"TimeM!CX38","v":0},{"$f":"TimeM!CY38","v":0},{"$f":"TimeM!CZ38","v":0},{"$f":"TimeM!DA38","v":0},{"$f":"TimeM!DB38","v":0},{"$f":"TimeM!DC38","v":0},{"$f":"TimeM!DD38","v":0},{"$f":"TimeM!DE38","v":0},{"$f":"TimeM!DF38","v":0},{"$f":"TimeM!DG38","v":0},{"$f":"TimeM!DH38","v":0},{"$f":"TimeM!DI38","v":0},{"$f":"TimeM!DJ38","v":0},{"$f":"TimeM!DK38","v":0},{"$f":"TimeM!DL38","v":0},{"$f":"TimeM!DM38","v":0},{"$f":"TimeM!DN38","v":0},{"$f":"TimeM!DO38","v":0},{"$f":"TimeM!DP38","v":0},{"$f":"TimeM!DQ38","v":0},{"$f":"TimeM!DR38","v":0},{"$f":"TimeM!DS38","v":0},{"$f":"TimeM!DT38","v":0},{"$f":"TimeM!DU38","v":0},{"$f":"TimeM!DV38","v":0},{"$f":"TimeM!DW38","v":0},{"$f":"TimeM!DX38","v":0},{"$f":"TimeM!DY38","v":0},{"$f":"TimeM!DZ38","v":0},{"$f":"TimeM!EA38","v":0},{"$f":"TimeM!EB38","v":0},{"$f":"TimeM!EC38","v":0},{"$f":"TimeM!ED38","v":0},{"$f":"TimeM!EE38","v":0},{"$f":"TimeM!EF38","v":0},{"$f":"TimeM!EG38","v":0},{"$f":"TimeM!EH38","v":0},{"$f":"TimeM!EI38","v":0},{"$f":"TimeM!EJ38","v":0},{"$f":"TimeM!EK38","v":0},{"$f":"TimeM!EL38","v":0},{"$f":"TimeM!EM38","v":0},{"$f":"TimeM!EN38","v":0},{"$f":"TimeM!EO38","v":0},{"$f":"TimeM!EP38","v":0},{"$f":"TimeM!EQ38","v":0},{"$f":"TimeM!ER38","v":0},{"$f":"TimeM!ES38","v":0},{"$f":"TimeM!ET38","v":0},{"$f":"TimeM!EU38","v":0},{"$f":"TimeM!EV38","v":0},{"$f":"TimeM!EW38","v":0},{"$f":"TimeM!EX38","v":0},{"$f":"TimeM!EY38","v":0},{"$f":"TimeM!EZ38","v":0},{"$f":"TimeM!FA38","v":0},{"$f":"TimeM!FB38","v":0},{"$f":"TimeM!FC38","v":0},{"$f":"TimeM!FD38","v":0},{"$f":"TimeM!FE38","v":0},{"$f":"TimeM!FF38","v":0},{"$f":"TimeM!FG38","v":0},{"$f":"TimeM!FH38","v":0},{"$f":"TimeM!FI38","v":0},{"$f":"TimeM!FJ38","v":0},{"$f":"TimeM!FK38","v":0},{"$f":"TimeM!FL38","v":0},{"$f":"TimeM!FM38","v":0},{"$f":"TimeM!FN38","v":0},{"$f":"TimeM!FO38","v":0},{"$f":"TimeM!FP38","v":0},{"$f":"TimeM!FQ38","v":0},{"$f":"TimeM!FR38","v":0},{"$f":"TimeM!FS38","v":0},{"$f":"TimeM!FT38","v":0},{"$f":"TimeM!FU38","v":0},{"$f":"TimeM!FV38","v":0},{"$f":"TimeM!FW38","v":0},{"$f":"TimeM!FX38","v":0},{"$f":"TimeM!FY38","v":0},{"$f":"TimeM!FZ38","v":0},{"$f":"TimeM!GA38","v":0},{"$f":"TimeM!GB38","v":0},{"$f":"TimeM!GC38","v":0},{"$f":"TimeM!GD38","v":0},{"$f":"TimeM!GE38","v":0},{"$f":"TimeM!GF38","v":0},{"$f":"TimeM!GG38","v":0},{"$f":"TimeM!GH38","v":0},{"$f":"TimeM!GI38","v":0},{"$f":"TimeM!GJ38","v":0},{"$f":"TimeM!GK38","v":0},{"$f":"TimeM!GL38","v":0},{"$f":"TimeM!GM38","v":0},{"$f":"TimeM!GN38","v":0},{"$f":"TimeM!GO38","v":0},{"$f":"TimeM!GP38","v":0},{"$f":"TimeM!GQ38","v":0},{"$f":"TimeM!GR38","v":0},{"$f":"TimeM!GS38","v":0},{"$f":"TimeM!GT38","v":0},{"$f":"TimeM!GU38","v":0},{"$f":"TimeM!GV38","v":0},{"$f":"TimeM!GW38","v":0},{"$f":"TimeM!GX38","v":0},{"$f":"TimeM!GY38","v":0},{"$f":"TimeM!GZ38","v":0},{"$f":"TimeM!HA38","v":0},{"$f":"TimeM!HB38","v":0},{"$f":"TimeM!HC38","v":0},{"$f":"TimeM!HD38","v":0},{"$f":"TimeM!HE38","v":0},{"$f":"TimeM!HF38","v":0},{"$f":"TimeM!HG38","v":0},{"$f":"TimeM!HH38","v":0},{"$f":"TimeM!HI38","v":0},{"$f":"TimeM!HJ38","v":0},{"$f":"TimeM!HK38","v":0},{"$f":"TimeM!HL38","v":0},{"$f":"TimeM!HM38","v":0},{"$f":"TimeM!HN38","v":0},{"$f":"TimeM!HO38","v":0},{"$f":"TimeM!HP38","v":0},{"$f":"TimeM!HQ38","v":0},{"$f":"TimeM!HR38","v":0},{"$f":"TimeM!HS38","v":0},{"$f":"TimeM!HT38","v":0},{"$f":"TimeM!HU38","v":0},{"$f":"TimeM!HV38","v":0},{"$f":"TimeM!HW38","v":0},{"$f":"TimeM!HX38","v":0},{"$f":"TimeM!HY38","v":0},{"$f":"TimeM!HZ38","v":0},{"$f":"TimeM!IA38","v":0},{"$f":"TimeM!IB38","v":0},{"$f":"TimeM!IC38","v":0},{"$f":"TimeM!ID38","v":0},{"$f":"TimeM!IE38","v":0},{"$f":"TimeM!IF38","v":0},{"$f":"TimeM!IG38","v":0},{"$f":"TimeM!IH38","v":0},{"$f":"TimeM!II38","v":0},{"$f":"TimeM!IJ38","v":0},{"$f":"TimeM!IK38","v":0},{"$f":"TimeM!IL38","v":0},{"$f":"TimeM!IM38","v":0},{"$f":"TimeM!IN38","v":0},{"$f":"TimeM!IO38","v":0},{"$f":"TimeM!IP38","v":0},{"$f":"TimeM!IQ38","v":0},{"$f":"TimeM!IR38","v":0},{"$f":"TimeM!IS38","v":0},{"$f":"TimeM!IT38","v":0},{"$f":"TimeM!IU38","v":0},{"$f":"TimeM!IV38","v":0},{"$f":"TimeM!IW38","v":0},{"$f":"TimeM!IX38","v":0},{"$f":"TimeM!IY38","v":0},{"$f":"TimeM!IZ38","v":0},{"$f":"TimeM!JA38","v":0},{"$f":"TimeM!JB38","v":0},{"$f":"TimeM!JC38","v":0},{"$f":"TimeM!JD38","v":0},{"$f":"TimeM!JE38","v":0},{"$f":"TimeM!JF38","v":0},{"$f":"TimeM!JG38","v":0},{"$f":"TimeM!JH38","v":0},{"$f":"TimeM!JI38","v":0},{"$f":"TimeM!JJ38","v":0},{"$f":"TimeM!JK38","v":0},{"$f":"TimeM!JL38","v":0},{"$f":"TimeM!JM38","v":0},{"$f":"TimeM!JN38","v":0},{"$f":"TimeM!JO38","v":0},{"$f":"TimeM!JP38","v":0},{"$f":"TimeM!JQ38","v":0},{"$f":"TimeM!JR38","v":0},{"$f":"TimeM!JS38","v":0},{"$f":"TimeM!JT38","v":0},{"$f":"TimeM!JU38","v":0},{"$f":"TimeM!JV38","v":0},{"$f":"TimeM!JW38","v":0},{"$f":"TimeM!JX38","v":0},{"$f":"TimeM!JY38","v":0},{"$f":"TimeM!JZ38","v":0},{"$f":"TimeM!KA38","v":0},{"$f":"TimeM!KB38","v":0},{"$f":"TimeM!KC38","v":0},{"$f":"TimeM!KD38","v":0},{"$f":"TimeM!KE38","v":0},{"$f":"TimeM!KF38","v":0},{"$f":"TimeM!KG38","v":0},{"$f":"TimeM!KH38","v":0},{"$f":"TimeM!KI38","v":0},{"$f":"TimeM!KJ38","v":0},{"$f":"TimeM!KK38","v":0},{"$f":"TimeM!KL38","v":0},{"$f":"TimeM!KM38","v":0},{"$f":"TimeM!KN38","v":0},{"$f":"TimeM!KO38","v":0},{"$f":"TimeM!KP38","v":0},{"$f":"TimeM!KQ38","v":0},{"$f":"TimeM!KR38","v":0},{"$f":"TimeM!KS38","v":0},{"$f":"TimeM!KT38","v":0},{"$f":"TimeM!KU38","v":0},{"$f":"TimeM!KV38","v":0},{"$f":"TimeM!KW38","v":0},{"$f":"TimeM!KX38","v":0},{"$f":"TimeM!KY38","v":0},{"$f":"TimeM!KZ38","v":0},{"$f":"TimeM!LA38","v":0},{"$f":"TimeM!LB38","v":0},{"$f":"TimeM!LC38","v":0},{"$f":"TimeM!LD38","v":0},{"$f":"TimeM!LE38","v":0},{"$f":"TimeM!LF38","v":0},{"$f":"TimeM!LG38","v":0},{"$f":"TimeM!LH38","v":0},{"$f":"TimeM!LI38","v":0},{"$f":"TimeM!LJ38","v":0},{"$f":"TimeM!LK38","v":0},{"$f":"TimeM!LL38","v":0},{"$f":"TimeM!LM38","v":0},{"$f":"TimeM!LN38","v":0},{"$f":"TimeM!LO38","v":0},{"$f":"TimeM!LP38","v":0},{"$f":"TimeM!LQ38","v":0},{"$f":"TimeM!LR38","v":0},{"$f":"TimeM!LS38","v":0},{"$f":"TimeM!LT38","v":0},{"$f":"TimeM!LU38","v":0},{"$f":"TimeM!LV38","v":0},{"$f":"TimeM!LW38","v":0},{"$f":"TimeM!LX38","v":0},{"$f":"TimeM!LY38","v":0},{"$f":"TimeM!LZ38","v":0},{"$f":"TimeM!MA38","v":0},{"$f":"TimeM!MB38","v":0},{"$f":"TimeM!MC38","v":0},{"$f":"TimeM!MD38","v":0},{"$f":"TimeM!ME38","v":0},{"$f":"TimeM!MF38","v":0},{"$f":"TimeM!MG38","v":0},{"$f":"TimeM!MH38","v":0},{"$f":"TimeM!MI38","v":0},{"$f":"TimeM!MJ38","v":0},{"$f":"TimeM!MK38","v":0},{"$f":"TimeM!ML38","v":0},{"$f":"TimeM!MM38","v":0},{"$f":"TimeM!MN38","v":0},{"$f":"TimeM!MO38","v":0},{"$f":"TimeM!MP38","v":0},{"$f":"TimeM!MQ38","v":0},{"$f":"TimeM!MR38","v":0},{"$f":"TimeM!MS38","v":0},{"$f":"TimeM!MT38","v":0},{"$f":"TimeM!MU38","v":0},{"$f":"TimeM!MV38","v":0},{"$f":"TimeM!MW38","v":0},{"$f":"TimeM!MX38","v":0},{"$f":"TimeM!MY38","v":0},{"$f":"TimeM!MZ38","v":0},{"$f":"TimeM!NA38","v":0},{"$f":"TimeM!NB38","v":0},{"$f":"TimeM!NC38","v":0},{"$f":"TimeM!ND38","v":0},{"$f":"TimeM!NE38","v":0},{"$f":"TimeM!NF38","v":0},{"$f":"TimeM!NG38","v":0},{"$f":"TimeM!NH38","v":0},{"$f":"TimeM!NI38","v":0},{"$f":"TimeM!NJ38","v":0},{"$f":"TimeM!NK38","v":0},{"$f":"TimeM!NL38","v":0},{"$f":"TimeM!NM38","v":0},{"$f":"TimeM!NN38","v":0},{"$f":"TimeM!NO38","v":0},{"$f":"TimeM!NP38","v":0},{"$f":"TimeM!NQ38","v":0},{"$f":"TimeM!NR38","v":0},{"$f":"TimeM!NS38","v":0},{"$f":"TimeM!NT38","v":0},{"$f":"TimeM!NU38","v":0},{"$f":"TimeM!NV38","v":0},{"$f":"TimeM!NW38","v":0},{"$f":"TimeM!NX38","v":0},{"$f":"TimeM!NY38","v":0},{"$f":"TimeM!NZ38","v":0},{"$f":"TimeM!OA38","v":0},{"$f":"TimeM!OB38","v":0},{"$f":"TimeM!OC38","v":0},{"$f":"TimeM!OD38","v":0},{"$f":"TimeM!OE38","v":0},{"$f":"TimeM!OF38","v":0},{"$f":"TimeM!OG38","v":0},{"$f":"TimeM!OH38","v":0},{"$f":"TimeM!OI38","v":0},{"$f":"TimeM!OJ38","v":0},{"$f":"TimeM!OK38","v":0},{"$f":"TimeM!OL38","v":0},{"$f":"TimeM!OM38","v":0},{"$f":"TimeM!ON38","v":0},{"$f":"TimeM!OO38","v":0},{"$f":"TimeM!OP38","v":0},{"$f":"TimeM!OQ38","v":0},{"$f":"TimeM!OR38","v":0},{"$f":"TimeM!OS38","v":0},{"$f":"TimeM!OT38","v":0},{"$f":"TimeM!OU38","v":0},{"$f":"TimeM!OV38","v":0},{"$f":"TimeM!OW38","v":0},{"$f":"TimeM!OX38","v":0},{"$f":"TimeM!OY38","v":0},{"$f":"TimeM!OZ38","v":0},{"$f":"TimeM!PA38","v":0},{"$f":"TimeM!PB38","v":0},{"$f":"TimeM!PC38","v":0},{"$f":"TimeM!PD38","v":0},{"$f":"TimeM!PE38","v":0},{"$f":"TimeM!PF38","v":0},{"$f":"TimeM!PG38","v":0},{"$f":"TimeM!PH38","v":0},{"$f":"TimeM!PI38","v":0},{"$f":"TimeM!PJ38","v":0},{"$f":"TimeM!PK38","v":0},{"$f":"TimeM!PL38","v":0},{"$f":"TimeM!PM38","v":0},{"$f":"TimeM!PN38","v":0},{"$f":"TimeM!PO38","v":0},{"$f":"TimeM!PP38","v":0},{"$f":"TimeM!PQ38","v":0},{"$f":"TimeM!PR38","v":0},{"$f":"TimeM!PS38","v":0},{"$f":"TimeM!PT38","v":0},{"$f":"TimeM!PU38","v":0},{"$f":"TimeM!PV38","v":0},{"$f":"TimeM!PW38","v":0},{"$f":"TimeM!PX38","v":0},{"$f":"TimeM!PY38","v":0},{"$f":"TimeM!PZ38","v":0},{"$f":"TimeM!QA38","v":0},{"$f":"TimeM!QB38","v":0},{"$f":"TimeM!QC38","v":0},{"$f":"TimeM!QD38","v":0},{"$f":"TimeM!QE38","v":0},{"$f":"TimeM!QF38","v":0},{"$f":"TimeM!QG38","v":0},{"$f":"TimeM!QH38","v":0},{"$f":"TimeM!QI38","v":0},{"$f":"TimeM!QJ38","v":0},{"$f":"TimeM!QK38","v":0},{"$f":"TimeM!QL38","v":0},{"$f":"TimeM!QM38","v":0},{"$f":"TimeM!QN38","v":0},{"$f":"TimeM!QO38","v":0},{"$f":"TimeM!QP38","v":0},{"$f":"TimeM!QQ38","v":0},{"$f":"TimeM!QR38","v":0},{"$f":"TimeM!QS38","v":0},{"$f":"TimeM!QT38","v":0},{"$f":"TimeM!QU38","v":0},{"$f":"TimeM!QV38","v":0},{"$f":"TimeM!QW38","v":0},{"$f":"TimeM!QX38","v":0},{"$f":"TimeM!QY38","v":0},{"$f":"TimeM!QZ38","v":0},{"$f":"TimeM!RA38","v":0},{"$f":"TimeM!RB38","v":0},{"$f":"TimeM!RC38","v":0},{"$f":"TimeM!RD38","v":0},{"$f":"TimeM!RE38","v":0},{"$f":"TimeM!RF38","v":0},{"$f":"TimeM!RG38","v":0},{"$f":"TimeM!RH38","v":0},{"$f":"TimeM!RI38","v":0},{"$f":"TimeM!RJ38","v":0},{"$f":"TimeM!RK38","v":0},{"$f":"TimeM!RL38","v":0},{"$f":"TimeM!RM38","v":0},{"$f":"TimeM!RN38","v":0},{"$f":"TimeM!RO38","v":0},{"$f":"TimeM!RP38","v":0},{"$f":"TimeM!RQ38","v":0},{"$f":"TimeM!RR38","v":0},{"$f":"TimeM!RS38","v":0},{"$f":"TimeM!RT38","v":0},{"$f":"TimeM!RU38","v":0},{"$f":"TimeM!RV38","v":0},{"$f":"TimeM!RW38","v":0},{"$f":"TimeM!RX38","v":0},{"$f":"TimeM!RY38","v":0},{"$f":"TimeM!RZ38","v":0},{"$f":"TimeM!SA38","v":0},{"$f":"TimeM!SB38","v":0},{"$f":"TimeM!SC38","v":0},{"$f":"TimeM!SD38","v":0},{"$f":"TimeM!SE38","v":0},{"$f":"TimeM!SF38","v":0},{"$f":"TimeM!SG38","v":0},{"$f":"TimeM!SH38","v":0},{"$f":"TimeM!SI38","v":0},{"$f":"TimeM!SJ38","v":0},{"$f":"TimeM!SK38","v":0},{"$f":"TimeM!SL38","v":0},{"$f":"TimeM!SM38","v":0},{"$f":"TimeM!SN38","v":0},{"$f":"TimeM!SO38","v":0}]
[]
[null,null,null,null,"PPA Inflation Start",{"$f":"InputC!$F$38","v":"2021-01-01"},{"$f":"InputC!G38","v":"Date"}]
[null,null,null,null,"Model Start Date",{"$f":"InputC!F9","v":"2023-01-01"},{"$f":"InputC!G9","v":"Date"}]
[null,null,null,null,"Days Between Model Start and PPA Start",{"$f":"F39-F38","v":730},"UNITS"]
[null,null,null,null,{"$f":"InputC!E37","v":"Apply PPA Inflation"},{"$f":"InputC!F37","v":0},{"$f":"InputC!G37","v":"Flag"}]
[null,null,null,null,{"$f":"InputC!E39","v":"PPA Inflation Rate from COD"},{"$f":"InputC!F39","v":2.5000000000000001E-2},{"$f":"InputC!G39","v":"% p.a."}]
[null,null,null,null,"Annual Inflation Rate Applied",{"$f":"F42*F41","v":0},"UNITS"]
[null,null,null,null,"Daily Inflation Rate",{"$f":"(1+F43)^(1/Days_Inflation)-1","v":0},"UNITS"]
[null,null,null,null,"Inflation Index at Model Start",{"$f":"(1+F44)^F40","v":1},"UNITS"]
[]
[null,null,null,null,"Days in Period",null,"Days",null,null,{"$f":"TimeM!J$40","v":31},{"$f":"TimeM!K$40","v":28},{"$f":"TimeM!L$40","v":31},{"$f":"TimeM!M$40","v":30},{"$f":"TimeM!N$40","v":31},{"$f":"TimeM!O$40","v":30},{"$f":"TimeM!P$40","v":31},{"$f":"TimeM!Q$40","v":31},{"$f":"TimeM!R$40","v":30},{"$f":"TimeM!S$40","v":31},{"$f":"TimeM!T$40","v":30},{"$f":"TimeM!U$40","v":31},{"$f":"TimeM!V$40","v":31},{"$f":"TimeM!W$40","v":29},{"$f":"TimeM!X$40","v":31},{"$f":"TimeM!Y$40","v":30},{"$f":"TimeM!Z$40","v":31},{"$f":"TimeM!AA$40","v":30},{"$f":"TimeM!AB$40","v":31},{"$f":"TimeM!AC$40","v":31},{"$f":"TimeM!AD$40","v":30},{"$f":"TimeM!AE$40","v":31},{"$f":"TimeM!AF$40","v":30},{"$f":"TimeM!AG$40","v":31},{"$f":"TimeM!AH$40","v":31},{"$f":"TimeM!AI$40","v":28},{"$f":"TimeM!AJ$40","v":31},{"$f":"TimeM!AK$40","v":30},{"$f":"TimeM!AL$40","v":31},{"$f":"TimeM!AM$40","v":30},{"$f":"TimeM!AN$40","v":31},{"$f":"TimeM!AO$40","v":31},{"$f":"TimeM!AP$40","v":30},{"$f":"TimeM!AQ$40","v":31},{"$f":"TimeM!AR$40","v":30},{"$f":"TimeM!AS$40","v":31},{"$f":"TimeM!AT$40","v":31},{"$f":"TimeM!AU$40","v":28},{"$f":"TimeM!AV$40","v":31},{"$f":"TimeM!AW$40","v":30},{"$f":"TimeM!AX$40","v":31},{"$f":"TimeM!AY$40","v":30},{"$f":"TimeM!AZ$40","v":31},{"$f":"TimeM!BA$40","v":31},{"$f":"TimeM!BB$40","v":30},{"$f":"TimeM!BC$40","v":31},{"$f":"TimeM!BD$40","v":30},{"$f":"TimeM!BE$40","v":31},{"$f":"TimeM!BF$40","v":31},{"$f":"TimeM!BG$40","v":28},{"$f":"TimeM!BH$40","v":31},{"$f":"TimeM!BI$40","v":30},{"$f":"TimeM!BJ$40","v":31},{"$f":"TimeM!BK$40","v":30},{"$f":"TimeM!BL$40","v":31},{"$f":"TimeM!BM$40","v":31},{"$f":"TimeM!BN$40","v":30},{"$f":"TimeM!BO$40","v":31},{"$f":"TimeM!BP$40","v":30},{"$f":"TimeM!BQ$40","v":31},{"$f":"TimeM!BR$40","v":31},{"$f":"TimeM!BS$40","v":29},{"$f":"TimeM!BT$40","v":31},{"$f":"TimeM!BU$40","v":30},{"$f":"TimeM!BV$40","v":31},{"$f":"TimeM!BW$40","v":30},{"$f":"TimeM!BX$40","v":31},{"$f":"TimeM!BY$40","v":31},{"$f":"TimeM!BZ$40","v":30},{"$f":"TimeM!CA$40","v":31},{"$f":"TimeM!CB$40","v":30},{"$f":"TimeM!CC$40","v":31},{"$f":"TimeM!CD$40","v":31},{"$f":"TimeM!CE$40","v":28},{"$f":"TimeM!CF$40","v":31},{"$f":"TimeM!CG$40","v":30},{"$f":"TimeM!CH$40","v":31},{"$f":"TimeM!CI$40","v":30},{"$f":"TimeM!CJ$40","v":31},{"$f":"TimeM!CK$40","v":31},{"$f":"TimeM!CL$40","v":30},{"$f":"TimeM!CM$40","v":31},{"$f":"TimeM!CN$40","v":30},{"$f":"TimeM!CO$40","v":31},{"$f":"TimeM!CP$40","v":31},{"$f":"TimeM!CQ$40","v":28},{"$f":"TimeM!CR$40","v":31},{"$f":"TimeM!CS$40","v":30},{"$f":"TimeM!CT$40","v":31},{"$f":"TimeM!CU$40","v":30},{"$f":"TimeM!CV$40","v":31},{"$f":"TimeM!CW$40","v":31},{"$f":"TimeM!CX$40","v":30},{"$f":"TimeM!CY$40","v":31},{"$f":"TimeM!CZ$40","v":30},{"$f":"TimeM!DA$40","v":31},{"$f":"TimeM!DB$40","v":31},{"$f":"TimeM!DC$40","v":28},{"$f":"TimeM!DD$40","v":31},{"$f":"TimeM!DE$40","v":30},{"$f":"TimeM!DF$40","v":31},{"$f":"TimeM!DG$40","v":30},{"$f":"TimeM!DH$40","v":31},{"$f":"TimeM!DI$40","v":31},{"$f":"TimeM!DJ$40","v":30},{"$f":"TimeM!DK$40","v":31},{"$f":"TimeM!DL$40","v":30},{"$f":"TimeM!DM$40","v":31},{"$f":"TimeM!DN$40","v":31},{"$f":"TimeM!DO$40","v":29},{"$f":"TimeM!DP$40","v":31},{"$f":"TimeM!DQ$40","v":30},{"$f":"TimeM!DR$40","v":31},{"$f":"TimeM!DS$40","v":30},{"$f":"TimeM!DT$40","v":31},{"$f":"TimeM!DU$40","v":31},{"$f":"TimeM!DV$40","v":30},{"$f":"TimeM!DW$40","v":31},{"$f":"TimeM!DX$40","v":30},{"$f":"TimeM!DY$40","v":31},{"$f":"TimeM!DZ$40","v":31},{"$f":"TimeM!EA$40","v":28},{"$f":"TimeM!EB$40","v":31},{"$f":"TimeM!EC$40","v":30},{"$f":"TimeM!ED$40","v":31},{"$f":"TimeM!EE$40","v":30},{"$f":"TimeM!EF$40","v":31},{"$f":"TimeM!EG$40","v":31},{"$f":"TimeM!EH$40","v":30},{"$f":"TimeM!EI$40","v":31},{"$f":"TimeM!EJ$40","v":30},{"$f":"TimeM!EK$40","v":31},{"$f":"TimeM!EL$40","v":31},{"$f":"TimeM!EM$40","v":28},{"$f":"TimeM!EN$40","v":31},{"$f":"TimeM!EO$40","v":30},{"$f":"TimeM!EP$40","v":31},{"$f":"TimeM!EQ$40","v":30},{"$f":"TimeM!ER$40","v":31},{"$f":"TimeM!ES$40","v":31},{"$f":"TimeM!ET$40","v":30},{"$f":"TimeM!EU$40","v":31},{"$f":"TimeM!EV$40","v":30},{"$f":"TimeM!EW$40","v":31},{"$f":"TimeM!EX$40","v":31},{"$f":"TimeM!EY$40","v":28},{"$f":"TimeM!EZ$40","v":31},{"$f":"TimeM!FA$40","v":30},{"$f":"TimeM!FB$40","v":31},{"$f":"TimeM!FC$40","v":30},{"$f":"TimeM!FD$40","v":31},{"$f":"TimeM!FE$40","v":31},{"$f":"TimeM!FF$40","v":30},{"$f":"TimeM!FG$40","v":31},{"$f":"TimeM!FH$40","v":30},{"$f":"TimeM!FI$40","v":31},{"$f":"TimeM!FJ$40","v":31},{"$f":"TimeM!FK$40","v":29},{"$f":"TimeM!FL$40","v":31},{"$f":"TimeM!FM$40","v":30},{"$f":"TimeM!FN$40","v":31},{"$f":"TimeM!FO$40","v":30},{"$f":"TimeM!FP$40","v":31},{"$f":"TimeM!FQ$40","v":31},{"$f":"TimeM!FR$40","v":30},{"$f":"TimeM!FS$40","v":31},{"$f":"TimeM!FT$40","v":30},{"$f":"TimeM!FU$40","v":31},{"$f":"TimeM!FV$40","v":31},{"$f":"TimeM!FW$40","v":28},{"$f":"TimeM!FX$40","v":31},{"$f":"TimeM!FY$40","v":30},{"$f":"TimeM!FZ$40","v":31},{"$f":"TimeM!GA$40","v":30},{"$f":"TimeM!GB$40","v":31},{"$f":"TimeM!GC$40","v":31},{"$f":"TimeM!GD$40","v":30},{"$f":"TimeM!GE$40","v":31},{"$f":"TimeM!GF$40","v":30},{"$f":"TimeM!GG$40","v":31},{"$f":"TimeM!GH$40","v":31},{"$f":"TimeM!GI$40","v":28},{"$f":"TimeM!GJ$40","v":31},{"$f":"TimeM!GK$40","v":30},{"$f":"TimeM!GL$40","v":31},{"$f":"TimeM!GM$40","v":30},{"$f":"TimeM!GN$40","v":31},{"$f":"TimeM!GO$40","v":31},{"$f":"TimeM!GP$40","v":30},{"$f":"TimeM!GQ$40","v":31},{"$f":"TimeM!GR$40","v":30},{"$f":"TimeM!GS$40","v":31},{"$f":"TimeM!GT$40","v":31},{"$f":"TimeM!GU$40","v":28},{"$f":"TimeM!GV$40","v":31},{"$f":"TimeM!GW$40","v":30},{"$f":"TimeM!GX$40","v":31},{"$f":"TimeM!GY$40","v":30},{"$f":"TimeM!GZ$40","v":31},{"$f":"TimeM!HA$40","v":31},{"$f":"TimeM!HB$40","v":30},{"$f":"TimeM!HC$40","v":31},{"$f":"TimeM!HD$40","v":30},{"$f":"TimeM!HE$40","v":31},{"$f":"TimeM!HF$40","v":31},{"$f":"TimeM!HG$40","v":29},{"$f":"TimeM!HH$40","v":31},{"$f":"TimeM!HI$40","v":30},{"$f":"TimeM!HJ$40","v":31},{"$f":"TimeM!HK$40","v":30},{"$f":"TimeM!HL$40","v":31},{"$f":"TimeM!HM$40","v":31},{"$f":"TimeM!HN$40","v":30},{"$f":"TimeM!HO$40","v":31},{"$f":"TimeM!HP$40","v":30},{"$f":"TimeM!HQ$40","v":31},{"$f":"TimeM!HR$40","v":31},{"$f":"TimeM!HS$40","v":28},{"$f":"TimeM!HT$40","v":31},{"$f":"TimeM!HU$40","v":30},{"$f":"TimeM!HV$40","v":31},{"$f":"TimeM!HW$40","v":30},{"$f":"TimeM!HX$40","v":31},{"$f":"TimeM!HY$40","v":31},{"$f":"TimeM!HZ$40","v":30},{"$f":"TimeM!IA$40","v":31},{"$f":"TimeM!IB$40","v":30},{"$f":"TimeM!IC$40","v":31},{"$f":"TimeM!ID$40","v":31},{"$f":"TimeM!IE$40","v":28},{"$f":"TimeM!IF$40","v":31},{"$f":"TimeM!IG$40","v":30},{"$f":"TimeM!IH$40","v":31},{"$f":"TimeM!II$40","v":30},{"$f":"TimeM!IJ$40","v":31},{"$f":"TimeM!IK$40","v":31},{"$f":"TimeM!IL$40","v":30},{"$f":"TimeM!IM$40","v":31},{"$f":"TimeM!IN$40","v":30},{"$f":"TimeM!IO$40","v":31},{"$f":"TimeM!IP$40","v":31},{"$f":"TimeM!IQ$40","v":28},{"$f":"TimeM!IR$40","v":31},{"$f":"TimeM!IS$40","v":30},{"$f":"TimeM!IT$40","v":31},{"$f":"TimeM!IU$40","v":30},{"$f":"TimeM!IV$40","v":31},{"$f":"TimeM!IW$40","v":31},{"$f":"TimeM!IX$40","v":30},{"$f":"TimeM!IY$40","v":31},{"$f":"TimeM!IZ$40","v":30},{"$f":"TimeM!JA$40","v":31},{"$f":"TimeM!JB$40","v":31},{"$f":"TimeM!JC$40","v":29},{"$f":"TimeM!JD$40","v":31},{"$f":"TimeM!JE$40","v":30},{"$f":"TimeM!JF$40","v":31},{"$f":"TimeM!JG$40","v":30},{"$f":"TimeM!JH$40","v":31},{"$f":"TimeM!JI$40","v":31},{"$f":"TimeM!JJ$40","v":30},{"$f":"TimeM!JK$40","v":31},{"$f":"TimeM!JL$40","v":30},{"$f":"TimeM!JM$40","v":31},{"$f":"TimeM!JN$40","v":31},{"$f":"TimeM!JO$40","v":28},{"$f":"TimeM!JP$40","v":31},{"$f":"TimeM!JQ$40","v":30},{"$f":"TimeM!JR$40","v":31},{"$f":"TimeM!JS$40","v":30},{"$f":"TimeM!JT$40","v":31},{"$f":"TimeM!JU$40","v":31},{"$f":"TimeM!JV$40","v":30},{"$f":"TimeM!JW$40","v":31},{"$f":"TimeM!JX$40","v":30},{"$f":"TimeM!JY$40","v":31},{"$f":"TimeM!JZ$40","v":31},{"$f":"TimeM!KA$40","v":28},{"$f":"TimeM!KB$40","v":31},{"$f":"TimeM!KC$40","v":30},{"$f":"TimeM!KD$40","v":31},{"$f":"TimeM!KE$40","v":30},{"$f":"TimeM!KF$40","v":31},{"$f":"TimeM!KG$40","v":31},{"$f":"TimeM!KH$40","v":30},{"$f":"TimeM!KI$40","v":31},{"$f":"TimeM!KJ$40","v":30},{"$f":"TimeM!KK$40","v":31},{"$f":"TimeM!KL$40","v":31},{"$f":"TimeM!KM$40","v":28},{"$f":"TimeM!KN$40","v":31},{"$f":"TimeM!KO$40","v":30},{"$f":"TimeM!KP$40","v":31},{"$f":"TimeM!KQ$40","v":30},{"$f":"TimeM!KR$40","v":31},{"$f":"TimeM!KS$40","v":31},{"$f":"TimeM!KT$40","v":30},{"$f":"TimeM!KU$40","v":31},{"$f":"TimeM!KV$40","v":30},{"$f":"TimeM!KW$40","v":31},{"$f":"TimeM!KX$40","v":31},{"$f":"TimeM!KY$40","v":29},{"$f":"TimeM!KZ$40","v":31},{"$f":"TimeM!LA$40","v":30},{"$f":"TimeM!LB$40","v":31},{"$f":"TimeM!LC$40","v":30},{"$f":"TimeM!LD$40","v":31},{"$f":"TimeM!LE$40","v":31},{"$f":"TimeM!LF$40","v":30},{"$f":"TimeM!LG$40","v":31},{"$f":"TimeM!LH$40","v":30},{"$f":"TimeM!LI$40","v":31},{"$f":"TimeM!LJ$40","v":31},{"$f":"TimeM!LK$40","v":28},{"$f":"TimeM!LL$40","v":31},{"$f":"TimeM!LM$40","v":30},{"$f":"TimeM!LN$40","v":31},{"$f":"TimeM!LO$40","v":30},{"$f":"TimeM!LP$40","v":31},{"$f":"TimeM!LQ$40","v":31},{"$f":"TimeM!LR$40","v":30},{"$f":"TimeM!LS$40","v":31},{"$f":"TimeM!LT$40","v":30},{"$f":"TimeM!LU$40","v":31},{"$f":"TimeM!LV$40","v":31},{"$f":"TimeM!LW$40","v":28},{"$f":"TimeM!LX$40","v":31},{"$f":"TimeM!LY$40","v":30},{"$f":"TimeM!LZ$40","v":31},{"$f":"TimeM!MA$40","v":30},{"$f":"TimeM!MB$40","v":31},{"$f":"TimeM!MC$40","v":31},{"$f":"TimeM!MD$40","v":30},{"$f":"TimeM!ME$40","v":31},{"$f":"TimeM!MF$40","v":30},{"$f":"TimeM!MG$40","v":31},{"$f":"TimeM!MH$40","v":31},{"$f":"TimeM!MI$40","v":28},{"$f":"TimeM!MJ$40","v":31},{"$f":"TimeM!MK$40","v":30},{"$f":"TimeM!ML$40","v":31},{"$f":"TimeM!MM$40","v":30},{"$f":"TimeM!MN$40","v":31},{"$f":"TimeM!MO$40","v":31},{"$f":"TimeM!MP$40","v":30},{"$f":"TimeM!MQ$40","v":31},{"$f":"TimeM!MR$40","v":30},{"$f":"TimeM!MS$40","v":31},{"$f":"TimeM!MT$40","v":31},{"$f":"TimeM!MU$40","v":29},{"$f":"TimeM!MV$40","v":31},{"$f":"TimeM!MW$40","v":30},{"$f":"TimeM!MX$40","v":31},{"$f":"TimeM!MY$40","v":30},{"$f":"TimeM!MZ$40","v":31},{"$f":"TimeM!NA$40","v":31},{"$f":"TimeM!NB$40","v":30},{"$f":"TimeM!NC$40","v":31},{"$f":"TimeM!ND$40","v":30},{"$f":"TimeM!NE$40","v":31},{"$f":"TimeM!NF$40","v":31},{"$f":"TimeM!NG$40","v":28},{"$f":"TimeM!NH$40","v":31},{"$f":"TimeM!NI$40","v":30},{"$f":"TimeM!NJ$40","v":31},{"$f":"TimeM!NK$40","v":30},{"$f":"TimeM!NL$40","v":31},{"$f":"TimeM!NM$40","v":31},{"$f":"TimeM!NN$40","v":30},{"$f":"TimeM!NO$40","v":31},{"$f":"TimeM!NP$40","v":30},{"$f":"TimeM!NQ$40","v":31},{"$f":"TimeM!NR$40","v":31},{"$f":"TimeM!NS$40","v":28},{"$f":"TimeM!NT$40","v":31},{"$f":"TimeM!NU$40","v":30},{"$f":"TimeM!NV$40","v":31},{"$f":"TimeM!NW$40","v":30},{"$f":"TimeM!NX$40","v":31},{"$f":"TimeM!NY$40","v":31},{"$f":"TimeM!NZ$40","v":30},{"$f":"TimeM!OA$40","v":31},{"$f":"TimeM!OB$40","v":30},{"$f":"TimeM!OC$40","v":31},{"$f":"TimeM!OD$40","v":31},{"$f":"TimeM!OE$40","v":28},{"$f":"TimeM!OF$40","v":31},{"$f":"TimeM!OG$40","v":30},{"$f":"TimeM!OH$40","v":31},{"$f":"TimeM!OI$40","v":30},{"$f":"TimeM!OJ$40","v":31},{"$f":"TimeM!OK$40","v":31},{"$f":"TimeM!OL$40","v":30},{"$f":"TimeM!OM$40","v":31},{"$f":"TimeM!ON$40","v":30},{"$f":"TimeM!OO$40","v":31},{"$f":"TimeM!OP$40","v":31},{"$f":"TimeM!OQ$40","v":29},{"$f":"TimeM!OR$40","v":31},{"$f":"TimeM!OS$40","v":30},{"$f":"TimeM!OT$40","v":31},{"$f":"TimeM!OU$40","v":30},{"$f":"TimeM!OV$40","v":31},{"$f":"TimeM!OW$40","v":31},{"$f":"TimeM!OX$40","v":30},{"$f":"TimeM!OY$40","v":31},{"$f":"TimeM!OZ$40","v":30},{"$f":"TimeM!PA$40","v":31},{"$f":"TimeM!PB$40","v":31},{"$f":"TimeM!PC$40","v":28},{"$f":"TimeM!PD$40","v":31},{"$f":"TimeM!PE$40","v":30},{"$f":"TimeM!PF$40","v":31},{"$f":"TimeM!PG$40","v":30},{"$f":"TimeM!PH$40","v":31},{"$f":"TimeM!PI$40","v":31},{"$f":"TimeM!PJ$40","v":30},{"$f":"TimeM!PK$40","v":31},{"$f":"TimeM!PL$40","v":30},{"$f":"TimeM!PM$40","v":31},{"$f":"TimeM!PN$40","v":31},{"$f":"TimeM!PO$40","v":28},{"$f":"TimeM!PP$40","v":31},{"$f":"TimeM!PQ$40","v":30},{"$f":"TimeM!PR$40","v":31},{"$f":"TimeM!PS$40","v":30},{"$f":"TimeM!PT$40","v":31},{"$f":"TimeM!PU$40","v":31},{"$f":"TimeM!PV$40","v":30},{"$f":"TimeM!PW$40","v":31},{"$f":"TimeM!PX$40","v":30},{"$f":"TimeM!PY$40","v":31},{"$f":"TimeM!PZ$40","v":31},{"$f":"TimeM!QA$40","v":28},{"$f":"TimeM!QB$40","v":31},{"$f":"TimeM!QC$40","v":30},{"$f":"TimeM!QD$40","v":31},{"$f":"TimeM!QE$40","v":30},{"$f":"TimeM!QF$40","v":31},{"$f":"TimeM!QG$40","v":31},{"$f":"TimeM!QH$40","v":30},{"$f":"TimeM!QI$40","v":31},{"$f":"TimeM!QJ$40","v":30},{"$f":"TimeM!QK$40","v":31},{"$f":"TimeM!QL$40","v":31},{"$f":"TimeM!QM$40","v":29},{"$f":"TimeM!QN$40","v":31},{"$f":"TimeM!QO$40","v":30},{"$f":"TimeM!QP$40","v":31},{"$f":"TimeM!QQ$40","v":30},{"$f":"TimeM!QR$40","v":31},{"$f":"TimeM!QS$40","v":31},{"$f":"TimeM!QT$40","v":30},{"$f":"TimeM!QU$40","v":31},{"$f":"TimeM!QV$40","v":30},{"$f":"TimeM!QW$40","v":31},{"$f":"TimeM!QX$40","v":31},{"$f":"TimeM!QY$40","v":28},{"$f":"TimeM!QZ$40","v":31},{"$f":"TimeM!RA$40","v":30},{"$f":"TimeM!RB$40","v":31},{"$f":"TimeM!RC$40","v":30},{"$f":"TimeM!RD$40","v":31},{"$f":"TimeM!RE$40","v":31},{"$f":"TimeM!RF$40","v":30},{"$f":"TimeM!RG$40","v":31},{"$f":"TimeM!RH$40","v":30},{"$f":"TimeM!RI$40","v":31},{"$f":"TimeM!RJ$40","v":31},{"$f":"TimeM!RK$40","v":28},{"$f":"TimeM!RL$40","v":31},{"$f":"TimeM!RM$40","v":30},{"$f":"TimeM!RN$40","v":31},{"$f":"TimeM!RO$40","v":30},{"$f":"TimeM!RP$40","v":31},{"$f":"TimeM!RQ$40","v":31},{"$f":"TimeM!RR$40","v":30},{"$f":"TimeM!RS$40","v":31},{"$f":"TimeM!RT$40","v":30},{"$f":"TimeM!RU$40","v":31},{"$f":"TimeM!RV$40","v":31},{"$f":"TimeM!RW$40","v":28},{"$f":"TimeM!RX$40","v":31},{"$f":"TimeM!RY$40","v":30},{"$f":"TimeM!RZ$40","v":31},{"$f":"TimeM!SA$40","v":30},{"$f":"TimeM!SB$40","v":31},{"$f":"TimeM!SC$40","v":31},{"$f":"TimeM!SD$40","v":30},{"$f":"TimeM!SE$40","v":31},{"$f":"TimeM!SF$40","v":30},{"$f":"TimeM!SG$40","v":31},{"$f":"TimeM!SH$40","v":31},{"$f":"TimeM!SI$40","v":29},{"$f":"TimeM!SJ$40","v":31},{"$f":"TimeM!SK$40","v":30},{"$f":"TimeM!SL$40","v":31},{"$f":"TimeM!SM$40","v":30},{"$f":"TimeM!SN$40","v":31},{"$f":"TimeM!SO$40","v":31}]
[null,null,null,null,"Daily Inflation Rate",null,"% p.d.",null,null,{"$f":"$F44","v":0},{"$f":"$F44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Period Inflation Rate",null,"% p,p,",null,null,{"$f":"(1+J48)^J47-1","v":0},{"$f":"(1+K48)^K47-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+BW48)^BW47-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+EI48)^EI47-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+GU48)^GU47-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+JG48)^JG47-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+LS48)^LS47-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+OE48)^OE47-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+QQ48)^QQ47-1","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]
[null,null,null,null,"Inflation Index",null,"Index",null,{"$f":"F45","v":1},{"$f":"I50*(1+J49)","v":1},{"$f":"J50*(1+K49)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV50*(1+BW49)","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,{"$f":"EH50*(1+EI49)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GT50*(1+GU49)","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,{"$f":"JF50*(1+JG49)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"LR50*(1+LS49)","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,{"$f":"OD50*(1+OE49)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"QP50*(1+QQ49)","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]
[]
[null,null,null,null,"PPA Real Rate (2021)",{"$f":"InputC!F36","v":40}]
[null,null,null,null,"PPA Rate Inflated",null,"USD/MWH",null,null,{"$f":"$F52*J50","v":40},{"$f":"$F52*K50","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"$F52*BW50","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"$F52*EI50","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"$F52*GU50","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"$F52*JG50","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"$F52*LS50","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"$F52*OE50","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"$F52*QQ50","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[]
[null,null,"PPA Quantity and Total Revenues"]
[null,null,null,"Total Energy Generation",null,null,"MWH",null,null,{"$f":"J32","v":0},{"$f":"K32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Off-take Percent",null,{"$f":"InputC!F35","v":1}]
[null,null,null,"Energy Sold",null,null,"MWH",null,null,{"$f":"$F57*J56","v":0},{"$f":"$F57*K56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F57*BW56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F57*EI56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F57*GU56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F57*JG56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F57*LS56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F57*OE56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F57*QQ56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PPA Flag",null,null,"Flag",null,null,{"$f":"TimeM!J38","v":0},{"$f":"TimeM!K38","v":0},{"$f":"TimeM!L38","v":0},{"$f":"TimeM!M38","v":0},{"$f":"TimeM!N38","v":0},{"$f":"TimeM!O38","v":0},{"$f":"TimeM!P38","v":0},{"$f":"TimeM!Q38","v":0},{"$f":"TimeM!R38","v":0},{"$f":"TimeM!S38","v":0},{"$f":"TimeM!T38","v":0},{"$f":"TimeM!U38","v":0},{"$f":"TimeM!V38","v":0},{"$f":"TimeM!W38","v":0},{"$f":"TimeM!X38","v":0},{"$f":"TimeM!Y38","v":0},{"$f":"TimeM!Z38","v":0},{"$f":"TimeM!AA38","v":0},{"$f":"TimeM!AB38","v":0},{"$f":"TimeM!AC38","v":0},{"$f":"TimeM!AD38","v":0},{"$f":"TimeM!AE38","v":0},{"$f":"TimeM!AF38","v":0},{"$f":"TimeM!AG38","v":0},{"$f":"TimeM!AH38","v":0},{"$f":"TimeM!AI38","v":0},{"$f":"TimeM!AJ38","v":0},{"$f":"TimeM!AK38","v":0},{"$f":"TimeM!AL38","v":0},{"$f":"TimeM!AM38","v":0},{"$f":"TimeM!AN38","v":0},{"$f":"TimeM!AO38","v":0},{"$f":"TimeM!AP38","v":0},{"$f":"TimeM!AQ38","v":0},{"$f":"TimeM!AR38","v":0},{"$f":"TimeM!AS38","v":0},{"$f":"TimeM!AT38","v":0},{"$f":"TimeM!AU38","v":0},{"$f":"TimeM!AV38","v":0},{"$f":"TimeM!AW38","v":0},{"$f":"TimeM!AX38","v":0},{"$f":"TimeM!AY38","v":0},{"$f":"TimeM!AZ38","v":0},{"$f":"TimeM!BA38","v":0},{"$f":"TimeM!BB38","v":0},{"$f":"TimeM!BC38","v":0},{"$f":"TimeM!BD38","v":0},{"$f":"TimeM!BE38","v":0},{"$f":"TimeM!BF38","v":0},{"$f":"TimeM!BG38","v":0},{"$f":"TimeM!BH38","v":0},{"$f":"TimeM!BI38","v":0},{"$f":"TimeM!BJ38","v":0},{"$f":"TimeM!BK38","v":0},{"$f":"TimeM!BL38","v":0},{"$f":"TimeM!BM38","v":0},{"$f":"TimeM!BN38","v":0},{"$f":"TimeM!BO38","v":0},{"$f":"TimeM!BP38","v":0},{"$f":"TimeM!BQ38","v":0},{"$f":"TimeM!BR38","v":0},{"$f":"TimeM!BS38","v":0},{"$f":"TimeM!BT38","v":0},{"$f":"TimeM!BU38","v":0},{"$f":"TimeM!BV38","v":0},{"$f":"TimeM!BW38","v":0},{"$f":"TimeM!BX38","v":0},{"$f":"TimeM!BY38","v":0},{"$f":"TimeM!BZ38","v":0},{"$f":"TimeM!CA38","v":0},{"$f":"TimeM!CB38","v":0},{"$f":"TimeM!CC38","v":0},{"$f":"TimeM!CD38","v":0},{"$f":"TimeM!CE38","v":0},{"$f":"TimeM!CF38","v":0},{"$f":"TimeM!CG38","v":0},{"$f":"TimeM!CH38","v":0},{"$f":"TimeM!CI38","v":0},{"$f":"TimeM!CJ38","v":0},{"$f":"TimeM!CK38","v":0},{"$f":"TimeM!CL38","v":0},{"$f":"TimeM!CM38","v":0},{"$f":"TimeM!CN38","v":0},{"$f":"TimeM!CO38","v":0},{"$f":"TimeM!CP38","v":0},{"$f":"TimeM!CQ38","v":0},{"$f":"TimeM!CR38","v":0},{"$f":"TimeM!CS38","v":0},{"$f":"TimeM!CT38","v":0},{"$f":"TimeM!CU38","v":0},{"$f":"TimeM!CV38","v":0},{"$f":"TimeM!CW38","v":0},{"$f":"TimeM!CX38","v":0},{"$f":"TimeM!CY38","v":0},{"$f":"TimeM!CZ38","v":0},{"$f":"TimeM!DA38","v":0},{"$f":"TimeM!DB38","v":0},{"$f":"TimeM!DC38","v":0},{"$f":"TimeM!DD38","v":0},{"$f":"TimeM!DE38","v":0},{"$f":"TimeM!DF38","v":0},{"$f":"TimeM!DG38","v":0},{"$f":"TimeM!DH38","v":0},{"$f":"TimeM!DI38","v":0},{"$f":"TimeM!DJ38","v":0},{"$f":"TimeM!DK38","v":0},{"$f":"TimeM!DL38","v":0},{"$f":"TimeM!DM38","v":0},{"$f":"TimeM!DN38","v":0},{"$f":"TimeM!DO38","v":0},{"$f":"TimeM!DP38","v":0},{"$f":"TimeM!DQ38","v":0},{"$f":"TimeM!DR38","v":0},{"$f":"TimeM!DS38","v":0},{"$f":"TimeM!DT38","v":0},{"$f":"TimeM!DU38","v":0},{"$f":"TimeM!DV38","v":0},{"$f":"TimeM!DW38","v":0},{"$f":"TimeM!DX38","v":0},{"$f":"TimeM!DY38","v":0},{"$f":"TimeM!DZ38","v":0},{"$f":"TimeM!EA38","v":0},{"$f":"TimeM!EB38","v":0},{"$f":"TimeM!EC38","v":0},{"$f":"TimeM!ED38","v":0},{"$f":"TimeM!EE38","v":0},{"$f":"TimeM!EF38","v":0},{"$f":"TimeM!EG38","v":0},{"$f":"TimeM!EH38","v":0},{"$f":"TimeM!EI38","v":0},{"$f":"TimeM!EJ38","v":0},{"$f":"TimeM!EK38","v":0},{"$f":"TimeM!EL38","v":0},{"$f":"TimeM!EM38","v":0},{"$f":"TimeM!EN38","v":0},{"$f":"TimeM!EO38","v":0},{"$f":"TimeM!EP38","v":0},{"$f":"TimeM!EQ38","v":0},{"$f":"TimeM!ER38","v":0},{"$f":"TimeM!ES38","v":0},{"$f":"TimeM!ET38","v":0},{"$f":"TimeM!EU38","v":0},{"$f":"TimeM!EV38","v":0},{"$f":"TimeM!EW38","v":0},{"$f":"TimeM!EX38","v":0},{"$f":"TimeM!EY38","v":0},{"$f":"TimeM!EZ38","v":0},{"$f":"TimeM!FA38","v":0},{"$f":"TimeM!FB38","v":0},{"$f":"TimeM!FC38","v":0},{"$f":"TimeM!FD38","v":0},{"$f":"TimeM!FE38","v":0},{"$f":"TimeM!FF38","v":0},{"$f":"TimeM!FG38","v":0},{"$f":"TimeM!FH38","v":0},{"$f":"TimeM!FI38","v":0},{"$f":"TimeM!FJ38","v":0},{"$f":"TimeM!FK38","v":0},{"$f":"TimeM!FL38","v":0},{"$f":"TimeM!FM38","v":0},{"$f":"TimeM!FN38","v":0},{"$f":"TimeM!FO38","v":0},{"$f":"TimeM!FP38","v":0},{"$f":"TimeM!FQ38","v":0},{"$f":"TimeM!FR38","v":0},{"$f":"TimeM!FS38","v":0},{"$f":"TimeM!FT38","v":0},{"$f":"TimeM!FU38","v":0},{"$f":"TimeM!FV38","v":0},{"$f":"TimeM!FW38","v":0},{"$f":"TimeM!FX38","v":0},{"$f":"TimeM!FY38","v":0},{"$f":"TimeM!FZ38","v":0},{"$f":"TimeM!GA38","v":0},{"$f":"TimeM!GB38","v":0},{"$f":"TimeM!GC38","v":0},{"$f":"TimeM!GD38","v":0},{"$f":"TimeM!GE38","v":0},{"$f":"TimeM!GF38","v":0},{"$f":"TimeM!GG38","v":0},{"$f":"TimeM!GH38","v":0},{"$f":"TimeM!GI38","v":0},{"$f":"TimeM!GJ38","v":0},{"$f":"TimeM!GK38","v":0},{"$f":"TimeM!GL38","v":0},{"$f":"TimeM!GM38","v":0},{"$f":"TimeM!GN38","v":0},{"$f":"TimeM!GO38","v":0},{"$f":"TimeM!GP38","v":0},{"$f":"TimeM!GQ38","v":0},{"$f":"TimeM!GR38","v":0},{"$f":"TimeM!GS38","v":0},{"$f":"TimeM!GT38","v":0},{"$f":"TimeM!GU38","v":0},{"$f":"TimeM!GV38","v":0},{"$f":"TimeM!GW38","v":0},{"$f":"TimeM!GX38","v":0},{"$f":"TimeM!GY38","v":0},{"$f":"TimeM!GZ38","v":0},{"$f":"TimeM!HA38","v":0},{"$f":"TimeM!HB38","v":0},{"$f":"TimeM!HC38","v":0},{"$f":"TimeM!HD38","v":0},{"$f":"TimeM!HE38","v":0},{"$f":"TimeM!HF38","v":0},{"$f":"TimeM!HG38","v":0},{"$f":"TimeM!HH38","v":0},{"$f":"TimeM!HI38","v":0},{"$f":"TimeM!HJ38","v":0},{"$f":"TimeM!HK38","v":0},{"$f":"TimeM!HL38","v":0},{"$f":"TimeM!HM38","v":0},{"$f":"TimeM!HN38","v":0},{"$f":"TimeM!HO38","v":0},{"$f":"TimeM!HP38","v":0},{"$f":"TimeM!HQ38","v":0},{"$f":"TimeM!HR38","v":0},{"$f":"TimeM!HS38","v":0},{"$f":"TimeM!HT38","v":0},{"$f":"TimeM!HU38","v":0},{"$f":"TimeM!HV38","v":0},{"$f":"TimeM!HW38","v":0},{"$f":"TimeM!HX38","v":0},{"$f":"TimeM!HY38","v":0},{"$f":"TimeM!HZ38","v":0},{"$f":"TimeM!IA38","v":0},{"$f":"TimeM!IB38","v":0},{"$f":"TimeM!IC38","v":0},{"$f":"TimeM!ID38","v":0},{"$f":"TimeM!IE38","v":0},{"$f":"TimeM!IF38","v":0},{"$f":"TimeM!IG38","v":0},{"$f":"TimeM!IH38","v":0},{"$f":"TimeM!II38","v":0},{"$f":"TimeM!IJ38","v":0},{"$f":"TimeM!IK38","v":0},{"$f":"TimeM!IL38","v":0},{"$f":"TimeM!IM38","v":0},{"$f":"TimeM!IN38","v":0},{"$f":"TimeM!IO38","v":0},{"$f":"TimeM!IP38","v":0},{"$f":"TimeM!IQ38","v":0},{"$f":"TimeM!IR38","v":0},{"$f":"TimeM!IS38","v":0},{"$f":"TimeM!IT38","v":0},{"$f":"TimeM!IU38","v":0},{"$f":"TimeM!IV38","v":0},{"$f":"TimeM!IW38","v":0},{"$f":"TimeM!IX38","v":0},{"$f":"TimeM!IY38","v":0},{"$f":"TimeM!IZ38","v":0},{"$f":"TimeM!JA38","v":0},{"$f":"TimeM!JB38","v":0},{"$f":"TimeM!JC38","v":0},{"$f":"TimeM!JD38","v":0},{"$f":"TimeM!JE38","v":0},{"$f":"TimeM!JF38","v":0},{"$f":"TimeM!JG38","v":0},{"$f":"TimeM!JH38","v":0},{"$f":"TimeM!JI38","v":0},{"$f":"TimeM!JJ38","v":0},{"$f":"TimeM!JK38","v":0},{"$f":"TimeM!JL38","v":0},{"$f":"TimeM!JM38","v":0},{"$f":"TimeM!JN38","v":0},{"$f":"TimeM!JO38","v":0},{"$f":"TimeM!JP38","v":0},{"$f":"TimeM!JQ38","v":0},{"$f":"TimeM!JR38","v":0},{"$f":"TimeM!JS38","v":0},{"$f":"TimeM!JT38","v":0},{"$f":"TimeM!JU38","v":0},{"$f":"TimeM!JV38","v":0},{"$f":"TimeM!JW38","v":0},{"$f":"TimeM!JX38","v":0},{"$f":"TimeM!JY38","v":0},{"$f":"TimeM!JZ38","v":0},{"$f":"TimeM!KA38","v":0},{"$f":"TimeM!KB38","v":0},{"$f":"TimeM!KC38","v":0},{"$f":"TimeM!KD38","v":0},{"$f":"TimeM!KE38","v":0},{"$f":"TimeM!KF38","v":0},{"$f":"TimeM!KG38","v":0},{"$f":"TimeM!KH38","v":0},{"$f":"TimeM!KI38","v":0},{"$f":"TimeM!KJ38","v":0},{"$f":"TimeM!KK38","v":0},{"$f":"TimeM!KL38","v":0},{"$f":"TimeM!KM38","v":0},{"$f":"TimeM!KN38","v":0},{"$f":"TimeM!KO38","v":0},{"$f":"TimeM!KP38","v":0},{"$f":"TimeM!KQ38","v":0},{"$f":"TimeM!KR38","v":0},{"$f":"TimeM!KS38","v":0},{"$f":"TimeM!KT38","v":0},{"$f":"TimeM!KU38","v":0},{"$f":"TimeM!KV38","v":0},{"$f":"TimeM!KW38","v":0},{"$f":"TimeM!KX38","v":0},{"$f":"TimeM!KY38","v":0},{"$f":"TimeM!KZ38","v":0},{"$f":"TimeM!LA38","v":0},{"$f":"TimeM!LB38","v":0},{"$f":"TimeM!LC38","v":0},{"$f":"TimeM!LD38","v":0},{"$f":"TimeM!LE38","v":0},{"$f":"TimeM!LF38","v":0},{"$f":"TimeM!LG38","v":0},{"$f":"TimeM!LH38","v":0},{"$f":"TimeM!LI38","v":0},{"$f":"TimeM!LJ38","v":0},{"$f":"TimeM!LK38","v":0},{"$f":"TimeM!LL38","v":0},{"$f":"TimeM!LM38","v":0},{"$f":"TimeM!LN38","v":0},{"$f":"TimeM!LO38","v":0},{"$f":"TimeM!LP38","v":0},{"$f":"TimeM!LQ38","v":0},{"$f":"TimeM!LR38","v":0},{"$f":"TimeM!LS38","v":0},{"$f":"TimeM!LT38","v":0},{"$f":"TimeM!LU38","v":0},{"$f":"TimeM!LV38","v":0},{"$f":"TimeM!LW38","v":0},{"$f":"TimeM!LX38","v":0},{"$f":"TimeM!LY38","v":0},{"$f":"TimeM!LZ38","v":0},{"$f":"TimeM!MA38","v":0},{"$f":"TimeM!MB38","v":0},{"$f":"TimeM!MC38","v":0},{"$f":"TimeM!MD38","v":0},{"$f":"TimeM!ME38","v":0},{"$f":"TimeM!MF38","v":0},{"$f":"TimeM!MG38","v":0},{"$f":"TimeM!MH38","v":0},{"$f":"TimeM!MI38","v":0},{"$f":"TimeM!MJ38","v":0},{"$f":"TimeM!MK38","v":0},{"$f":"TimeM!ML38","v":0},{"$f":"TimeM!MM38","v":0},{"$f":"TimeM!MN38","v":0},{"$f":"TimeM!MO38","v":0},{"$f":"TimeM!MP38","v":0},{"$f":"TimeM!MQ38","v":0},{"$f":"TimeM!MR38","v":0},{"$f":"TimeM!MS38","v":0},{"$f":"TimeM!MT38","v":0},{"$f":"TimeM!MU38","v":0},{"$f":"TimeM!MV38","v":0},{"$f":"TimeM!MW38","v":0},{"$f":"TimeM!MX38","v":0},{"$f":"TimeM!MY38","v":0},{"$f":"TimeM!MZ38","v":0},{"$f":"TimeM!NA38","v":0},{"$f":"TimeM!NB38","v":0},{"$f":"TimeM!NC38","v":0},{"$f":"TimeM!ND38","v":0},{"$f":"TimeM!NE38","v":0},{"$f":"TimeM!NF38","v":0},{"$f":"TimeM!NG38","v":0},{"$f":"TimeM!NH38","v":0},{"$f":"TimeM!NI38","v":0},{"$f":"TimeM!NJ38","v":0},{"$f":"TimeM!NK38","v":0},{"$f":"TimeM!NL38","v":0},{"$f":"TimeM!NM38","v":0},{"$f":"TimeM!NN38","v":0},{"$f":"TimeM!NO38","v":0},{"$f":"TimeM!NP38","v":0},{"$f":"TimeM!NQ38","v":0},{"$f":"TimeM!NR38","v":0},{"$f":"TimeM!NS38","v":0},{"$f":"TimeM!NT38","v":0},{"$f":"TimeM!NU38","v":0},{"$f":"TimeM!NV38","v":0},{"$f":"TimeM!NW38","v":0},{"$f":"TimeM!NX38","v":0},{"$f":"TimeM!NY38","v":0},{"$f":"TimeM!NZ38","v":0},{"$f":"TimeM!OA38","v":0},{"$f":"TimeM!OB38","v":0},{"$f":"TimeM!OC38","v":0},{"$f":"TimeM!OD38","v":0},{"$f":"TimeM!OE38","v":0},{"$f":"TimeM!OF38","v":0},{"$f":"TimeM!OG38","v":0},{"$f":"TimeM!OH38","v":0},{"$f":"TimeM!OI38","v":0},{"$f":"TimeM!OJ38","v":0},{"$f":"TimeM!OK38","v":0},{"$f":"TimeM!OL38","v":0},{"$f":"TimeM!OM38","v":0},{"$f":"TimeM!ON38","v":0},{"$f":"TimeM!OO38","v":0},{"$f":"TimeM!OP38","v":0},{"$f":"TimeM!OQ38","v":0},{"$f":"TimeM!OR38","v":0},{"$f":"TimeM!OS38","v":0},{"$f":"TimeM!OT38","v":0},{"$f":"TimeM!OU38","v":0},{"$f":"TimeM!OV38","v":0},{"$f":"TimeM!OW38","v":0},{"$f":"TimeM!OX38","v":0},{"$f":"TimeM!OY38","v":0},{"$f":"TimeM!OZ38","v":0},{"$f":"TimeM!PA38","v":0},{"$f":"TimeM!PB38","v":0},{"$f":"TimeM!PC38","v":0},{"$f":"TimeM!PD38","v":0},{"$f":"TimeM!PE38","v":0},{"$f":"TimeM!PF38","v":0},{"$f":"TimeM!PG38","v":0},{"$f":"TimeM!PH38","v":0},{"$f":"TimeM!PI38","v":0},{"$f":"TimeM!PJ38","v":0},{"$f":"TimeM!PK38","v":0},{"$f":"TimeM!PL38","v":0},{"$f":"TimeM!PM38","v":0},{"$f":"TimeM!PN38","v":0},{"$f":"TimeM!PO38","v":0},{"$f":"TimeM!PP38","v":0},{"$f":"TimeM!PQ38","v":0},{"$f":"TimeM!PR38","v":0},{"$f":"TimeM!PS38","v":0},{"$f":"TimeM!PT38","v":0},{"$f":"TimeM!PU38","v":0},{"$f":"TimeM!PV38","v":0},{"$f":"TimeM!PW38","v":0},{"$f":"TimeM!PX38","v":0},{"$f":"TimeM!PY38","v":0},{"$f":"TimeM!PZ38","v":0},{"$f":"TimeM!QA38","v":0},{"$f":"TimeM!QB38","v":0},{"$f":"TimeM!QC38","v":0},{"$f":"TimeM!QD38","v":0},{"$f":"TimeM!QE38","v":0},{"$f":"TimeM!QF38","v":0},{"$f":"TimeM!QG38","v":0},{"$f":"TimeM!QH38","v":0},{"$f":"TimeM!QI38","v":0},{"$f":"TimeM!QJ38","v":0},{"$f":"TimeM!QK38","v":0},{"$f":"TimeM!QL38","v":0},{"$f":"TimeM!QM38","v":0},{"$f":"TimeM!QN38","v":0},{"$f":"TimeM!QO38","v":0},{"$f":"TimeM!QP38","v":0},{"$f":"TimeM!QQ38","v":0},{"$f":"TimeM!QR38","v":0},{"$f":"TimeM!QS38","v":0},{"$f":"TimeM!QT38","v":0},{"$f":"TimeM!QU38","v":0},{"$f":"TimeM!QV38","v":0},{"$f":"TimeM!QW38","v":0},{"$f":"TimeM!QX38","v":0},{"$f":"TimeM!QY38","v":0},{"$f":"TimeM!QZ38","v":0},{"$f":"TimeM!RA38","v":0},{"$f":"TimeM!RB38","v":0},{"$f":"TimeM!RC38","v":0},{"$f":"TimeM!RD38","v":0},{"$f":"TimeM!RE38","v":0},{"$f":"TimeM!RF38","v":0},{"$f":"TimeM!RG38","v":0},{"$f":"TimeM!RH38","v":0},{"$f":"TimeM!RI38","v":0},{"$f":"TimeM!RJ38","v":0},{"$f":"TimeM!RK38","v":0},{"$f":"TimeM!RL38","v":0},{"$f":"TimeM!RM38","v":0},{"$f":"TimeM!RN38","v":0},{"$f":"TimeM!RO38","v":0},{"$f":"TimeM!RP38","v":0},{"$f":"TimeM!RQ38","v":0},{"$f":"TimeM!RR38","v":0},{"$f":"TimeM!RS38","v":0},{"$f":"TimeM!RT38","v":0},{"$f":"TimeM!RU38","v":0},{"$f":"TimeM!RV38","v":0},{"$f":"TimeM!RW38","v":0},{"$f":"TimeM!RX38","v":0},{"$f":"TimeM!RY38","v":0},{"$f":"TimeM!RZ38","v":0},{"$f":"TimeM!SA38","v":0},{"$f":"TimeM!SB38","v":0},{"$f":"TimeM!SC38","v":0},{"$f":"TimeM!SD38","v":0},{"$f":"TimeM!SE38","v":0},{"$f":"TimeM!SF38","v":0},{"$f":"TimeM!SG38","v":0},{"$f":"TimeM!SH38","v":0},{"$f":"TimeM!SI38","v":0},{"$f":"TimeM!SJ38","v":0},{"$f":"TimeM!SK38","v":0},{"$f":"TimeM!SL38","v":0},{"$f":"TimeM!SM38","v":0},{"$f":"TimeM!SN38","v":0},{"$f":"TimeM!SO38","v":0}]
[null,null,null,"PPA Revenues",null,null,"USD",null,null,{"$f":"J60*J58*J53","v":0},{"$f":"K60*K58*K53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW60*BW58*BW53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI60*EI58*EI53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU60*GU58*GU53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG60*JG58*JG53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS60*LS58*LS53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE60*OE58*OE53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ60*QQ58*QQ53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operations and Maintenance"]
[null,null,null,"Land Lease"]
[null,null,null,null,{"$f":"InputC!E46","v":"Land Lease Infaltion Start"},{"$f":"InputC!F46","v":"2023-01-01"},{"$f":"InputC!G47","v":"% p.a."}]
[null,null,null,null,"Model Start Date",{"$f":"InputC!$F$9","v":"2023-01-01"},"Date"]
[null,null,null,null,"Days Between Model Start and PPA Start",{"$f":"MAX(F66-F65,0)","v":0},"Days"]
[null,null,null,null,"Flag to Apply Inflation to Land Lease",{"$f":"InputC!F45","v":0},"Flag"]
[null,null,null,null,"Annual Inflation Rate  Input",{"$f":"InputC!F47","v":2.5000000000000001E-2},{"$f":"InputC!G47","v":"% p.a."}]
[null,null,null,null,"Annual Inflation Rate Applied",{"$f":"F69*F68","v":0},{"$f":"G69","v":"% p.a."}]
[null,null,null,null,"Daily Inflation Rate",{"$f":"(1+F70)^(1/Days_Inflation)-1","v":0},"% p.d."]
[null,null,null,null,"Inflation Index at Model Start",{"$f":"(1+F71)^F67","v":1},"Index"]
[]
[null,null,null,null,"Days in Period",null,null,null,null,{"$f":"TimeM!J$40","v":31},{"$f":"TimeM!K$40","v":28},{"$f":"TimeM!L$40","v":31},{"$f":"TimeM!M$40","v":30},{"$f":"TimeM!N$40","v":31},{"$f":"TimeM!O$40","v":30},{"$f":"TimeM!P$40","v":31},{"$f":"TimeM!Q$40","v":31},{"$f":"TimeM!R$40","v":30},{"$f":"TimeM!S$40","v":31},{"$f":"TimeM!T$40","v":30},{"$f":"TimeM!U$40","v":31},{"$f":"TimeM!V$40","v":31},{"$f":"TimeM!W$40","v":29},{"$f":"TimeM!X$40","v":31},{"$f":"TimeM!Y$40","v":30},{"$f":"TimeM!Z$40","v":31},{"$f":"TimeM!AA$40","v":30},{"$f":"TimeM!AB$40","v":31},{"$f":"TimeM!AC$40","v":31},{"$f":"TimeM!AD$40","v":30},{"$f":"TimeM!AE$40","v":31},{"$f":"TimeM!AF$40","v":30},{"$f":"TimeM!AG$40","v":31},{"$f":"TimeM!AH$40","v":31},{"$f":"TimeM!AI$40","v":28},{"$f":"TimeM!AJ$40","v":31},{"$f":"TimeM!AK$40","v":30},{"$f":"TimeM!AL$40","v":31},{"$f":"TimeM!AM$40","v":30},{"$f":"TimeM!AN$40","v":31},{"$f":"TimeM!AO$40","v":31},{"$f":"TimeM!AP$40","v":30},{"$f":"TimeM!AQ$40","v":31},{"$f":"TimeM!AR$40","v":30},{"$f":"TimeM!AS$40","v":31},{"$f":"TimeM!AT$40","v":31},{"$f":"TimeM!AU$40","v":28},{"$f":"TimeM!AV$40","v":31},{"$f":"TimeM!AW$40","v":30},{"$f":"TimeM!AX$40","v":31},{"$f":"TimeM!AY$40","v":30},{"$f":"TimeM!AZ$40","v":31},{"$f":"TimeM!BA$40","v":31},{"$f":"TimeM!BB$40","v":30},{"$f":"TimeM!BC$40","v":31},{"$f":"TimeM!BD$40","v":30},{"$f":"TimeM!BE$40","v":31},{"$f":"TimeM!BF$40","v":31},{"$f":"TimeM!BG$40","v":28},{"$f":"TimeM!BH$40","v":31},{"$f":"TimeM!BI$40","v":30},{"$f":"TimeM!BJ$40","v":31},{"$f":"TimeM!BK$40","v":30},{"$f":"TimeM!BL$40","v":31},{"$f":"TimeM!BM$40","v":31},{"$f":"TimeM!BN$40","v":30},{"$f":"TimeM!BO$40","v":31},{"$f":"TimeM!BP$40","v":30},{"$f":"TimeM!BQ$40","v":31},{"$f":"TimeM!BR$40","v":31},{"$f":"TimeM!BS$40","v":29},{"$f":"TimeM!BT$40","v":31},{"$f":"TimeM!BU$40","v":30},{"$f":"TimeM!BV$40","v":31},{"$f":"TimeM!BW$40","v":30},{"$f":"TimeM!BX$40","v":31},{"$f":"TimeM!BY$40","v":31},{"$f":"TimeM!BZ$40","v":30},{"$f":"TimeM!CA$40","v":31},{"$f":"TimeM!CB$40","v":30},{"$f":"TimeM!CC$40","v":31},{"$f":"TimeM!CD$40","v":31},{"$f":"TimeM!CE$40","v":28},{"$f":"TimeM!CF$40","v":31},{"$f":"TimeM!CG$40","v":30},{"$f":"TimeM!CH$40","v":31},{"$f":"TimeM!CI$40","v":30},{"$f":"TimeM!CJ$40","v":31},{"$f":"TimeM!CK$40","v":31},{"$f":"TimeM!CL$40","v":30},{"$f":"TimeM!CM$40","v":31},{"$f":"TimeM!CN$40","v":30},{"$f":"TimeM!CO$40","v":31},{"$f":"TimeM!CP$40","v":31},{"$f":"TimeM!CQ$40","v":28},{"$f":"TimeM!CR$40","v":31},{"$f":"TimeM!CS$40","v":30},{"$f":"TimeM!CT$40","v":31},{"$f":"TimeM!CU$40","v":30},{"$f":"TimeM!CV$40","v":31},{"$f":"TimeM!CW$40","v":31},{"$f":"TimeM!CX$40","v":30},{"$f":"TimeM!CY$40","v":31},{"$f":"TimeM!CZ$40","v":30},{"$f":"TimeM!DA$40","v":31},{"$f":"TimeM!DB$40","v":31},{"$f":"TimeM!DC$40","v":28},{"$f":"TimeM!DD$40","v":31},{"$f":"TimeM!DE$40","v":30},{"$f":"TimeM!DF$40","v":31},{"$f":"TimeM!DG$40","v":30},{"$f":"TimeM!DH$40","v":31},{"$f":"TimeM!DI$40","v":31},{"$f":"TimeM!DJ$40","v":30},{"$f":"TimeM!DK$40","v":31},{"$f":"TimeM!DL$40","v":30},{"$f":"TimeM!DM$40","v":31},{"$f":"TimeM!DN$40","v":31},{"$f":"TimeM!DO$40","v":29},{"$f":"TimeM!DP$40","v":31},{"$f":"TimeM!DQ$40","v":30},{"$f":"TimeM!DR$40","v":31},{"$f":"TimeM!DS$40","v":30},{"$f":"TimeM!DT$40","v":31},{"$f":"TimeM!DU$40","v":31},{"$f":"TimeM!DV$40","v":30},{"$f":"TimeM!DW$40","v":31},{"$f":"TimeM!DX$40","v":30},{"$f":"TimeM!DY$40","v":31},{"$f":"TimeM!DZ$40","v":31},{"$f":"TimeM!EA$40","v":28},{"$f":"TimeM!EB$40","v":31},{"$f":"TimeM!EC$40","v":30},{"$f":"TimeM!ED$40","v":31},{"$f":"TimeM!EE$40","v":30},{"$f":"TimeM!EF$40","v":31},{"$f":"TimeM!EG$40","v":31},{"$f":"TimeM!EH$40","v":30},{"$f":"TimeM!EI$40","v":31},{"$f":"TimeM!EJ$40","v":30},{"$f":"TimeM!EK$40","v":31},{"$f":"TimeM!EL$40","v":31},{"$f":"TimeM!EM$40","v":28},{"$f":"TimeM!EN$40","v":31},{"$f":"TimeM!EO$40","v":30},{"$f":"TimeM!EP$40","v":31},{"$f":"TimeM!EQ$40","v":30},{"$f":"TimeM!ER$40","v":31},{"$f":"TimeM!ES$40","v":31},{"$f":"TimeM!ET$40","v":30},{"$f":"TimeM!EU$40","v":31},{"$f":"TimeM!EV$40","v":30},{"$f":"TimeM!EW$40","v":31},{"$f":"TimeM!EX$40","v":31},{"$f":"TimeM!EY$40","v":28},{"$f":"TimeM!EZ$40","v":31},{"$f":"TimeM!FA$40","v":30},{"$f":"TimeM!FB$40","v":31},{"$f":"TimeM!FC$40","v":30},{"$f":"TimeM!FD$40","v":31},{"$f":"TimeM!FE$40","v":31},{"$f":"TimeM!FF$40","v":30},{"$f":"TimeM!FG$40","v":31},{"$f":"TimeM!FH$40","v":30},{"$f":"TimeM!FI$40","v":31},{"$f":"TimeM!FJ$40","v":31},{"$f":"TimeM!FK$40","v":29},{"$f":"TimeM!FL$40","v":31},{"$f":"TimeM!FM$40","v":30},{"$f":"TimeM!FN$40","v":31},{"$f":"TimeM!FO$40","v":30},{"$f":"TimeM!FP$40","v":31},{"$f":"TimeM!FQ$40","v":31},{"$f":"TimeM!FR$40","v":30},{"$f":"TimeM!FS$40","v":31},{"$f":"TimeM!FT$40","v":30},{"$f":"TimeM!FU$40","v":31},{"$f":"TimeM!FV$40","v":31},{"$f":"TimeM!FW$40","v":28},{"$f":"TimeM!FX$40","v":31},{"$f":"TimeM!FY$40","v":30},{"$f":"TimeM!FZ$40","v":31},{"$f":"TimeM!GA$40","v":30},{"$f":"TimeM!GB$40","v":31},{"$f":"TimeM!GC$40","v":31},{"$f":"TimeM!GD$40","v":30},{"$f":"TimeM!GE$40","v":31},{"$f":"TimeM!GF$40","v":30},{"$f":"TimeM!GG$40","v":31},{"$f":"TimeM!GH$40","v":31},{"$f":"TimeM!GI$40","v":28},{"$f":"TimeM!GJ$40","v":31},{"$f":"TimeM!GK$40","v":30},{"$f":"TimeM!GL$40","v":31},{"$f":"TimeM!GM$40","v":30},{"$f":"TimeM!GN$40","v":31},{"$f":"TimeM!GO$40","v":31},{"$f":"TimeM!GP$40","v":30},{"$f":"TimeM!GQ$40","v":31},{"$f":"TimeM!GR$40","v":30},{"$f":"TimeM!GS$40","v":31},{"$f":"TimeM!GT$40","v":31},{"$f":"TimeM!GU$40","v":28},{"$f":"TimeM!GV$40","v":31},{"$f":"TimeM!GW$40","v":30},{"$f":"TimeM!GX$40","v":31},{"$f":"TimeM!GY$40","v":30},{"$f":"TimeM!GZ$40","v":31},{"$f":"TimeM!HA$40","v":31},{"$f":"TimeM!HB$40","v":30},{"$f":"TimeM!HC$40","v":31},{"$f":"TimeM!HD$40","v":30},{"$f":"TimeM!HE$40","v":31},{"$f":"TimeM!HF$40","v":31},{"$f":"TimeM!HG$40","v":29},{"$f":"TimeM!HH$40","v":31},{"$f":"TimeM!HI$40","v":30},{"$f":"TimeM!HJ$40","v":31},{"$f":"TimeM!HK$40","v":30},{"$f":"TimeM!HL$40","v":31},{"$f":"TimeM!HM$40","v":31},{"$f":"TimeM!HN$40","v":30},{"$f":"TimeM!HO$40","v":31},{"$f":"TimeM!HP$40","v":30},{"$f":"TimeM!HQ$40","v":31},{"$f":"TimeM!HR$40","v":31},{"$f":"TimeM!HS$40","v":28},{"$f":"TimeM!HT$40","v":31},{"$f":"TimeM!HU$40","v":30},{"$f":"TimeM!HV$40","v":31},{"$f":"TimeM!HW$40","v":30},{"$f":"TimeM!HX$40","v":31},{"$f":"TimeM!HY$40","v":31},{"$f":"TimeM!HZ$40","v":30},{"$f":"TimeM!IA$40","v":31},{"$f":"TimeM!IB$40","v":30},{"$f":"TimeM!IC$40","v":31},{"$f":"TimeM!ID$40","v":31},{"$f":"TimeM!IE$40","v":28},{"$f":"TimeM!IF$40","v":31},{"$f":"TimeM!IG$40","v":30},{"$f":"TimeM!IH$40","v":31},{"$f":"TimeM!II$40","v":30},{"$f":"TimeM!IJ$40","v":31},{"$f":"TimeM!IK$40","v":31},{"$f":"TimeM!IL$40","v":30},{"$f":"TimeM!IM$40","v":31},{"$f":"TimeM!IN$40","v":30},{"$f":"TimeM!IO$40","v":31},{"$f":"TimeM!IP$40","v":31},{"$f":"TimeM!IQ$40","v":28},{"$f":"TimeM!IR$40","v":31},{"$f":"TimeM!IS$40","v":30},{"$f":"TimeM!IT$40","v":31},{"$f":"TimeM!IU$40","v":30},{"$f":"TimeM!IV$40","v":31},{"$f":"TimeM!IW$40","v":31},{"$f":"TimeM!IX$40","v":30},{"$f":"TimeM!IY$40","v":31},{"$f":"TimeM!IZ$40","v":30},{"$f":"TimeM!JA$40","v":31},{"$f":"TimeM!JB$40","v":31},{"$f":"TimeM!JC$40","v":29},{"$f":"TimeM!JD$40","v":31},{"$f":"TimeM!JE$40","v":30},{"$f":"TimeM!JF$40","v":31},{"$f":"TimeM!JG$40","v":30},{"$f":"TimeM!JH$40","v":31},{"$f":"TimeM!JI$40","v":31},{"$f":"TimeM!JJ$40","v":30},{"$f":"TimeM!JK$40","v":31},{"$f":"TimeM!JL$40","v":30},{"$f":"TimeM!JM$40","v":31},{"$f":"TimeM!JN$40","v":31},{"$f":"TimeM!JO$40","v":28},{"$f":"TimeM!JP$40","v":31},{"$f":"TimeM!JQ$40","v":30},{"$f":"TimeM!JR$40","v":31},{"$f":"TimeM!JS$40","v":30},{"$f":"TimeM!JT$40","v":31},{"$f":"TimeM!JU$40","v":31},{"$f":"TimeM!JV$40","v":30},{"$f":"TimeM!JW$40","v":31},{"$f":"TimeM!JX$40","v":30},{"$f":"TimeM!JY$40","v":31},{"$f":"TimeM!JZ$40","v":31},{"$f":"TimeM!KA$40","v":28},{"$f":"TimeM!KB$40","v":31},{"$f":"TimeM!KC$40","v":30},{"$f":"TimeM!KD$40","v":31},{"$f":"TimeM!KE$40","v":30},{"$f":"TimeM!KF$40","v":31},{"$f":"TimeM!KG$40","v":31},{"$f":"TimeM!KH$40","v":30},{"$f":"TimeM!KI$40","v":31},{"$f":"TimeM!KJ$40","v":30},{"$f":"TimeM!KK$40","v":31},{"$f":"TimeM!KL$40","v":31},{"$f":"TimeM!KM$40","v":28},{"$f":"TimeM!KN$40","v":31},{"$f":"TimeM!KO$40","v":30},{"$f":"TimeM!KP$40","v":31},{"$f":"TimeM!KQ$40","v":30},{"$f":"TimeM!KR$40","v":31},{"$f":"TimeM!KS$40","v":31},{"$f":"TimeM!KT$40","v":30},{"$f":"TimeM!KU$40","v":31},{"$f":"TimeM!KV$40","v":30},{"$f":"TimeM!KW$40","v":31},{"$f":"TimeM!KX$40","v":31},{"$f":"TimeM!KY$40","v":29},{"$f":"TimeM!KZ$40","v":31},{"$f":"TimeM!LA$40","v":30},{"$f":"TimeM!LB$40","v":31},{"$f":"TimeM!LC$40","v":30},{"$f":"TimeM!LD$40","v":31},{"$f":"TimeM!LE$40","v":31},{"$f":"TimeM!LF$40","v":30},{"$f":"TimeM!LG$40","v":31},{"$f":"TimeM!LH$40","v":30},{"$f":"TimeM!LI$40","v":31},{"$f":"TimeM!LJ$40","v":31},{"$f":"TimeM!LK$40","v":28},{"$f":"TimeM!LL$40","v":31},{"$f":"TimeM!LM$40","v":30},{"$f":"TimeM!LN$40","v":31},{"$f":"TimeM!LO$40","v":30},{"$f":"TimeM!LP$40","v":31},{"$f":"TimeM!LQ$40","v":31},{"$f":"TimeM!LR$40","v":30},{"$f":"TimeM!LS$40","v":31},{"$f":"TimeM!LT$40","v":30},{"$f":"TimeM!LU$40","v":31},{"$f":"TimeM!LV$40","v":31},{"$f":"TimeM!LW$40","v":28},{"$f":"TimeM!LX$40","v":31},{"$f":"TimeM!LY$40","v":30},{"$f":"TimeM!LZ$40","v":31},{"$f":"TimeM!MA$40","v":30},{"$f":"TimeM!MB$40","v":31},{"$f":"TimeM!MC$40","v":31},{"$f":"TimeM!MD$40","v":30},{"$f":"TimeM!ME$40","v":31},{"$f":"TimeM!MF$40","v":30},{"$f":"TimeM!MG$40","v":31},{"$f":"TimeM!MH$40","v":31},{"$f":"TimeM!MI$40","v":28},{"$f":"TimeM!MJ$40","v":31},{"$f":"TimeM!MK$40","v":30},{"$f":"TimeM!ML$40","v":31},{"$f":"TimeM!MM$40","v":30},{"$f":"TimeM!MN$40","v":31},{"$f":"TimeM!MO$40","v":31},{"$f":"TimeM!MP$40","v":30},{"$f":"TimeM!MQ$40","v":31},{"$f":"TimeM!MR$40","v":30},{"$f":"TimeM!MS$40","v":31},{"$f":"TimeM!MT$40","v":31},{"$f":"TimeM!MU$40","v":29},{"$f":"TimeM!MV$40","v":31},{"$f":"TimeM!MW$40","v":30},{"$f":"TimeM!MX$40","v":31},{"$f":"TimeM!MY$40","v":30},{"$f":"TimeM!MZ$40","v":31},{"$f":"TimeM!NA$40","v":31},{"$f":"TimeM!NB$40","v":30},{"$f":"TimeM!NC$40","v":31},{"$f":"TimeM!ND$40","v":30},{"$f":"TimeM!NE$40","v":31},{"$f":"TimeM!NF$40","v":31},{"$f":"TimeM!NG$40","v":28},{"$f":"TimeM!NH$40","v":31},{"$f":"TimeM!NI$40","v":30},{"$f":"TimeM!NJ$40","v":31},{"$f":"TimeM!NK$40","v":30},{"$f":"TimeM!NL$40","v":31},{"$f":"TimeM!NM$40","v":31},{"$f":"TimeM!NN$40","v":30},{"$f":"TimeM!NO$40","v":31},{"$f":"TimeM!NP$40","v":30},{"$f":"TimeM!NQ$40","v":31},{"$f":"TimeM!NR$40","v":31},{"$f":"TimeM!NS$40","v":28},{"$f":"TimeM!NT$40","v":31},{"$f":"TimeM!NU$40","v":30},{"$f":"TimeM!NV$40","v":31},{"$f":"TimeM!NW$40","v":30},{"$f":"TimeM!NX$40","v":31},{"$f":"TimeM!NY$40","v":31},{"$f":"TimeM!NZ$40","v":30},{"$f":"TimeM!OA$40","v":31},{"$f":"TimeM!OB$40","v":30},{"$f":"TimeM!OC$40","v":31},{"$f":"TimeM!OD$40","v":31},{"$f":"TimeM!OE$40","v":28},{"$f":"TimeM!OF$40","v":31},{"$f":"TimeM!OG$40","v":30},{"$f":"TimeM!OH$40","v":31},{"$f":"TimeM!OI$40","v":30},{"$f":"TimeM!OJ$40","v":31},{"$f":"TimeM!OK$40","v":31},{"$f":"TimeM!OL$40","v":30},{"$f":"TimeM!OM$40","v":31},{"$f":"TimeM!ON$40","v":30},{"$f":"TimeM!OO$40","v":31},{"$f":"TimeM!OP$40","v":31},{"$f":"TimeM!OQ$40","v":29},{"$f":"TimeM!OR$40","v":31},{"$f":"TimeM!OS$40","v":30},{"$f":"TimeM!OT$40","v":31},{"$f":"TimeM!OU$40","v":30},{"$f":"TimeM!OV$40","v":31},{"$f":"TimeM!OW$40","v":31},{"$f":"TimeM!OX$40","v":30},{"$f":"TimeM!OY$40","v":31},{"$f":"TimeM!OZ$40","v":30},{"$f":"TimeM!PA$40","v":31},{"$f":"TimeM!PB$40","v":31},{"$f":"TimeM!PC$40","v":28},{"$f":"TimeM!PD$40","v":31},{"$f":"TimeM!PE$40","v":30},{"$f":"TimeM!PF$40","v":31},{"$f":"TimeM!PG$40","v":30},{"$f":"TimeM!PH$40","v":31},{"$f":"TimeM!PI$40","v":31},{"$f":"TimeM!PJ$40","v":30},{"$f":"TimeM!PK$40","v":31},{"$f":"TimeM!PL$40","v":30},{"$f":"TimeM!PM$40","v":31},{"$f":"TimeM!PN$40","v":31},{"$f":"TimeM!PO$40","v":28},{"$f":"TimeM!PP$40","v":31},{"$f":"TimeM!PQ$40","v":30},{"$f":"TimeM!PR$40","v":31},{"$f":"TimeM!PS$40","v":30},{"$f":"TimeM!PT$40","v":31},{"$f":"TimeM!PU$40","v":31},{"$f":"TimeM!PV$40","v":30},{"$f":"TimeM!PW$40","v":31},{"$f":"TimeM!PX$40","v":30},{"$f":"TimeM!PY$40","v":31},{"$f":"TimeM!PZ$40","v":31},{"$f":"TimeM!QA$40","v":28},{"$f":"TimeM!QB$40","v":31},{"$f":"TimeM!QC$40","v":30},{"$f":"TimeM!QD$40","v":31},{"$f":"TimeM!QE$40","v":30},{"$f":"TimeM!QF$40","v":31},{"$f":"TimeM!QG$40","v":31},{"$f":"TimeM!QH$40","v":30},{"$f":"TimeM!QI$40","v":31},{"$f":"TimeM!QJ$40","v":30},{"$f":"TimeM!QK$40","v":31},{"$f":"TimeM!QL$40","v":31},{"$f":"TimeM!QM$40","v":29},{"$f":"TimeM!QN$40","v":31},{"$f":"TimeM!QO$40","v":30},{"$f":"TimeM!QP$40","v":31},{"$f":"TimeM!QQ$40","v":30},{"$f":"TimeM!QR$40","v":31},{"$f":"TimeM!QS$40","v":31},{"$f":"TimeM!QT$40","v":30},{"$f":"TimeM!QU$40","v":31},{"$f":"TimeM!QV$40","v":30},{"$f":"TimeM!QW$40","v":31},{"$f":"TimeM!QX$40","v":31},{"$f":"TimeM!QY$40","v":28},{"$f":"TimeM!QZ$40","v":31},{"$f":"TimeM!RA$40","v":30},{"$f":"TimeM!RB$40","v":31},{"$f":"TimeM!RC$40","v":30},{"$f":"TimeM!RD$40","v":31},{"$f":"TimeM!RE$40","v":31},{"$f":"TimeM!RF$40","v":30},{"$f":"TimeM!RG$40","v":31},{"$f":"TimeM!RH$40","v":30},{"$f":"TimeM!RI$40","v":31},{"$f":"TimeM!RJ$40","v":31},{"$f":"TimeM!RK$40","v":28},{"$f":"TimeM!RL$40","v":31},{"$f":"TimeM!RM$40","v":30},{"$f":"TimeM!RN$40","v":31},{"$f":"TimeM!RO$40","v":30},{"$f":"TimeM!RP$40","v":31},{"$f":"TimeM!RQ$40","v":31},{"$f":"TimeM!RR$40","v":30},{"$f":"TimeM!RS$40","v":31},{"$f":"TimeM!RT$40","v":30},{"$f":"TimeM!RU$40","v":31},{"$f":"TimeM!RV$40","v":31},{"$f":"TimeM!RW$40","v":28},{"$f":"TimeM!RX$40","v":31},{"$f":"TimeM!RY$40","v":30},{"$f":"TimeM!RZ$40","v":31},{"$f":"TimeM!SA$40","v":30},{"$f":"TimeM!SB$40","v":31},{"$f":"TimeM!SC$40","v":31},{"$f":"TimeM!SD$40","v":30},{"$f":"TimeM!SE$40","v":31},{"$f":"TimeM!SF$40","v":30},{"$f":"TimeM!SG$40","v":31},{"$f":"TimeM!SH$40","v":31},{"$f":"TimeM!SI$40","v":29},{"$f":"TimeM!SJ$40","v":31},{"$f":"TimeM!SK$40","v":30},{"$f":"TimeM!SL$40","v":31},{"$f":"TimeM!SM$40","v":30},{"$f":"TimeM!SN$40","v":31},{"$f":"TimeM!SO$40","v":31}]
[null,null,null,null,"Daily Inflation Rate",null,null,null,null,{"$f":"$F71","v":0},{"$f":"$F71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Period Inflation Rate",null,null,null,null,{"$f":"(1+J75)^J74-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+BV75)^BV74-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+EH75)^EH74-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+GT75)^GT74-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+JF75)^JF74-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+LR75)^LR74-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+OD75)^OD74-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+QP75)^QP74-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Inflation Index",null,null,null,{"$f":"F72","v":1},{"$f":"I77*(1+J76)","v":1},{"$f":"J77*(1+K76)","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,{"$f":"BV77*(1+BW76)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EH77*(1+EI76)","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,{"$f":"GT77*(1+GU76)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JF77*(1+JG76)","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,{"$f":"LR77*(1+LS76)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OD77*(1+OE76)","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,{"$f":"QP77*(1+QQ76)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,"Land Lease",{"$f":"InputC!F44","v":300},{"$f":"InputC!G44","v":"KUSD/Yr"}]
[null,null,null,null,"Land Lease",{"$f":"F79*1000/Months","v":25000},"USD/month"]
[null,null,null,null,"Construction Flag",null,"Flag",null,null,{"$f":"TimeM!J18","v":0},{"$f":"TimeM!K18","v":0},{"$f":"TimeM!L18","v":0},{"$f":"TimeM!M18","v":0},{"$f":"TimeM!N18","v":0},{"$f":"TimeM!O18","v":0},{"$f":"TimeM!P18","v":0},{"$f":"TimeM!Q18","v":0},{"$f":"TimeM!R18","v":0},{"$f":"TimeM!S18","v":0},{"$f":"TimeM!T18","v":0},{"$f":"TimeM!U18","v":0},{"$f":"TimeM!V18","v":0},{"$f":"TimeM!W18","v":0},{"$f":"TimeM!X18","v":0},{"$f":"TimeM!Y18","v":0},{"$f":"TimeM!Z18","v":0},{"$f":"TimeM!AA18","v":0},{"$f":"TimeM!AB18","v":0},{"$f":"TimeM!AC18","v":0},{"$f":"TimeM!AD18","v":0},{"$f":"TimeM!AE18","v":0},{"$f":"TimeM!AF18","v":0},{"$f":"TimeM!AG18","v":0},{"$f":"TimeM!AH18","v":0},{"$f":"TimeM!AI18","v":0},{"$f":"TimeM!AJ18","v":0},{"$f":"TimeM!AK18","v":0},{"$f":"TimeM!AL18","v":0},{"$f":"TimeM!AM18","v":0},{"$f":"TimeM!AN18","v":0},{"$f":"TimeM!AO18","v":0},{"$f":"TimeM!AP18","v":0},{"$f":"TimeM!AQ18","v":0},{"$f":"TimeM!AR18","v":0},{"$f":"TimeM!AS18","v":0},{"$f":"TimeM!AT18","v":0},{"$f":"TimeM!AU18","v":0},{"$f":"TimeM!AV18","v":0},{"$f":"TimeM!AW18","v":0},{"$f":"TimeM!AX18","v":0},{"$f":"TimeM!AY18","v":0},{"$f":"TimeM!AZ18","v":0},{"$f":"TimeM!BA18","v":0},{"$f":"TimeM!BB18","v":0},{"$f":"TimeM!BC18","v":0},{"$f":"TimeM!BD18","v":0},{"$f":"TimeM!BE18","v":0},{"$f":"TimeM!BF18","v":0},{"$f":"TimeM!BG18","v":0},{"$f":"TimeM!BH18","v":0},{"$f":"TimeM!BI18","v":0},{"$f":"TimeM!BJ18","v":0},{"$f":"TimeM!BK18","v":0},{"$f":"TimeM!BL18","v":0},{"$f":"TimeM!BM18","v":0},{"$f":"TimeM!BN18","v":0},{"$f":"TimeM!BO18","v":0},{"$f":"TimeM!BP18","v":0},{"$f":"TimeM!BQ18","v":0},{"$f":"TimeM!BR18","v":0},{"$f":"TimeM!BS18","v":0},{"$f":"TimeM!BT18","v":0},{"$f":"TimeM!BU18","v":0},{"$f":"TimeM!BV18","v":0},{"$f":"TimeM!BW18","v":0},{"$f":"TimeM!BX18","v":0},{"$f":"TimeM!BY18","v":0},{"$f":"TimeM!BZ18","v":0},{"$f":"TimeM!CA18","v":0},{"$f":"TimeM!CB18","v":0},{"$f":"TimeM!CC18","v":0},{"$f":"TimeM!CD18","v":0},{"$f":"TimeM!CE18","v":0},{"$f":"TimeM!CF18","v":0},{"$f":"TimeM!CG18","v":0},{"$f":"TimeM!CH18","v":0},{"$f":"TimeM!CI18","v":0},{"$f":"TimeM!CJ18","v":0},{"$f":"TimeM!CK18","v":0},{"$f":"TimeM!CL18","v":0},{"$f":"TimeM!CM18","v":0},{"$f":"TimeM!CN18","v":0},{"$f":"TimeM!CO18","v":0},{"$f":"TimeM!CP18","v":0},{"$f":"TimeM!CQ18","v":0},{"$f":"TimeM!CR18","v":0},{"$f":"TimeM!CS18","v":0},{"$f":"TimeM!CT18","v":0},{"$f":"TimeM!CU18","v":0},{"$f":"TimeM!CV18","v":0},{"$f":"TimeM!CW18","v":0},{"$f":"TimeM!CX18","v":0},{"$f":"TimeM!CY18","v":0},{"$f":"TimeM!CZ18","v":0},{"$f":"TimeM!DA18","v":0},{"$f":"TimeM!DB18","v":0},{"$f":"TimeM!DC18","v":0},{"$f":"TimeM!DD18","v":0},{"$f":"TimeM!DE18","v":0},{"$f":"TimeM!DF18","v":0},{"$f":"TimeM!DG18","v":0},{"$f":"TimeM!DH18","v":0},{"$f":"TimeM!DI18","v":0},{"$f":"TimeM!DJ18","v":0},{"$f":"TimeM!DK18","v":0},{"$f":"TimeM!DL18","v":0},{"$f":"TimeM!DM18","v":0},{"$f":"TimeM!DN18","v":0},{"$f":"TimeM!DO18","v":0},{"$f":"TimeM!DP18","v":0},{"$f":"TimeM!DQ18","v":0},{"$f":"TimeM!DR18","v":0},{"$f":"TimeM!DS18","v":0},{"$f":"TimeM!DT18","v":0},{"$f":"TimeM!DU18","v":0},{"$f":"TimeM!DV18","v":0},{"$f":"TimeM!DW18","v":0},{"$f":"TimeM!DX18","v":0},{"$f":"TimeM!DY18","v":0},{"$f":"TimeM!DZ18","v":0},{"$f":"TimeM!EA18","v":0},{"$f":"TimeM!EB18","v":0},{"$f":"TimeM!EC18","v":0},{"$f":"TimeM!ED18","v":0},{"$f":"TimeM!EE18","v":0},{"$f":"TimeM!EF18","v":0},{"$f":"TimeM!EG18","v":0},{"$f":"TimeM!EH18","v":0},{"$f":"TimeM!EI18","v":0},{"$f":"TimeM!EJ18","v":0},{"$f":"TimeM!EK18","v":0},{"$f":"TimeM!EL18","v":0},{"$f":"TimeM!EM18","v":0},{"$f":"TimeM!EN18","v":0},{"$f":"TimeM!EO18","v":0},{"$f":"TimeM!EP18","v":0},{"$f":"TimeM!EQ18","v":0},{"$f":"TimeM!ER18","v":0},{"$f":"TimeM!ES18","v":0},{"$f":"TimeM!ET18","v":0},{"$f":"TimeM!EU18","v":0},{"$f":"TimeM!EV18","v":0},{"$f":"TimeM!EW18","v":0},{"$f":"TimeM!EX18","v":0},{"$f":"TimeM!EY18","v":0},{"$f":"TimeM!EZ18","v":0},{"$f":"TimeM!FA18","v":0},{"$f":"TimeM!FB18","v":0},{"$f":"TimeM!FC18","v":0},{"$f":"TimeM!FD18","v":0},{"$f":"TimeM!FE18","v":0},{"$f":"TimeM!FF18","v":0},{"$f":"TimeM!FG18","v":0},{"$f":"TimeM!FH18","v":0},{"$f":"TimeM!FI18","v":0},{"$f":"TimeM!FJ18","v":0},{"$f":"TimeM!FK18","v":0},{"$f":"TimeM!FL18","v":0},{"$f":"TimeM!FM18","v":0},{"$f":"TimeM!FN18","v":0},{"$f":"TimeM!FO18","v":0},{"$f":"TimeM!FP18","v":0},{"$f":"TimeM!FQ18","v":0},{"$f":"TimeM!FR18","v":0},{"$f":"TimeM!FS18","v":0},{"$f":"TimeM!FT18","v":0},{"$f":"TimeM!FU18","v":0},{"$f":"TimeM!FV18","v":0},{"$f":"TimeM!FW18","v":0},{"$f":"TimeM!FX18","v":0},{"$f":"TimeM!FY18","v":0},{"$f":"TimeM!FZ18","v":0},{"$f":"TimeM!GA18","v":0},{"$f":"TimeM!GB18","v":0},{"$f":"TimeM!GC18","v":0},{"$f":"TimeM!GD18","v":0},{"$f":"TimeM!GE18","v":0},{"$f":"TimeM!GF18","v":0},{"$f":"TimeM!GG18","v":0},{"$f":"TimeM!GH18","v":0},{"$f":"TimeM!GI18","v":0},{"$f":"TimeM!GJ18","v":0},{"$f":"TimeM!GK18","v":0},{"$f":"TimeM!GL18","v":0},{"$f":"TimeM!GM18","v":0},{"$f":"TimeM!GN18","v":0},{"$f":"TimeM!GO18","v":0},{"$f":"TimeM!GP18","v":0},{"$f":"TimeM!GQ18","v":0},{"$f":"TimeM!GR18","v":0},{"$f":"TimeM!GS18","v":0},{"$f":"TimeM!GT18","v":0},{"$f":"TimeM!GU18","v":0},{"$f":"TimeM!GV18","v":0},{"$f":"TimeM!GW18","v":0},{"$f":"TimeM!GX18","v":0},{"$f":"TimeM!GY18","v":0},{"$f":"TimeM!GZ18","v":0},{"$f":"TimeM!HA18","v":0},{"$f":"TimeM!HB18","v":0},{"$f":"TimeM!HC18","v":0},{"$f":"TimeM!HD18","v":0},{"$f":"TimeM!HE18","v":0},{"$f":"TimeM!HF18","v":0},{"$f":"TimeM!HG18","v":0},{"$f":"TimeM!HH18","v":0},{"$f":"TimeM!HI18","v":0},{"$f":"TimeM!HJ18","v":0},{"$f":"TimeM!HK18","v":0},{"$f":"TimeM!HL18","v":0},{"$f":"TimeM!HM18","v":0},{"$f":"TimeM!HN18","v":0},{"$f":"TimeM!HO18","v":0},{"$f":"TimeM!HP18","v":0},{"$f":"TimeM!HQ18","v":0},{"$f":"TimeM!HR18","v":0},{"$f":"TimeM!HS18","v":0},{"$f":"TimeM!HT18","v":0},{"$f":"TimeM!HU18","v":0},{"$f":"TimeM!HV18","v":0},{"$f":"TimeM!HW18","v":0},{"$f":"TimeM!HX18","v":0},{"$f":"TimeM!HY18","v":0},{"$f":"TimeM!HZ18","v":0},{"$f":"TimeM!IA18","v":0},{"$f":"TimeM!IB18","v":0},{"$f":"TimeM!IC18","v":0},{"$f":"TimeM!ID18","v":0},{"$f":"TimeM!IE18","v":0},{"$f":"TimeM!IF18","v":0},{"$f":"TimeM!IG18","v":0},{"$f":"TimeM!IH18","v":0},{"$f":"TimeM!II18","v":0},{"$f":"TimeM!IJ18","v":0},{"$f":"TimeM!IK18","v":0},{"$f":"TimeM!IL18","v":0},{"$f":"TimeM!IM18","v":0},{"$f":"TimeM!IN18","v":0},{"$f":"TimeM!IO18","v":0},{"$f":"TimeM!IP18","v":0},{"$f":"TimeM!IQ18","v":0},{"$f":"TimeM!IR18","v":0},{"$f":"TimeM!IS18","v":0},{"$f":"TimeM!IT18","v":0},{"$f":"TimeM!IU18","v":0},{"$f":"TimeM!IV18","v":0},{"$f":"TimeM!IW18","v":0},{"$f":"TimeM!IX18","v":0},{"$f":"TimeM!IY18","v":0},{"$f":"TimeM!IZ18","v":0},{"$f":"TimeM!JA18","v":0},{"$f":"TimeM!JB18","v":0},{"$f":"TimeM!JC18","v":0},{"$f":"TimeM!JD18","v":0},{"$f":"TimeM!JE18","v":0},{"$f":"TimeM!JF18","v":0},{"$f":"TimeM!JG18","v":0},{"$f":"TimeM!JH18","v":0},{"$f":"TimeM!JI18","v":0},{"$f":"TimeM!JJ18","v":0},{"$f":"TimeM!JK18","v":0},{"$f":"TimeM!JL18","v":0},{"$f":"TimeM!JM18","v":0},{"$f":"TimeM!JN18","v":0},{"$f":"TimeM!JO18","v":0},{"$f":"TimeM!JP18","v":0},{"$f":"TimeM!JQ18","v":0},{"$f":"TimeM!JR18","v":0},{"$f":"TimeM!JS18","v":0},{"$f":"TimeM!JT18","v":0},{"$f":"TimeM!JU18","v":0},{"$f":"TimeM!JV18","v":0},{"$f":"TimeM!JW18","v":0},{"$f":"TimeM!JX18","v":0},{"$f":"TimeM!JY18","v":0},{"$f":"TimeM!JZ18","v":0},{"$f":"TimeM!KA18","v":0},{"$f":"TimeM!KB18","v":0},{"$f":"TimeM!KC18","v":0},{"$f":"TimeM!KD18","v":0},{"$f":"TimeM!KE18","v":0},{"$f":"TimeM!KF18","v":0},{"$f":"TimeM!KG18","v":0},{"$f":"TimeM!KH18","v":0},{"$f":"TimeM!KI18","v":0},{"$f":"TimeM!KJ18","v":0},{"$f":"TimeM!KK18","v":0},{"$f":"TimeM!KL18","v":0},{"$f":"TimeM!KM18","v":0},{"$f":"TimeM!KN18","v":0},{"$f":"TimeM!KO18","v":0},{"$f":"TimeM!KP18","v":0},{"$f":"TimeM!KQ18","v":0},{"$f":"TimeM!KR18","v":0},{"$f":"TimeM!KS18","v":0},{"$f":"TimeM!KT18","v":0},{"$f":"TimeM!KU18","v":0},{"$f":"TimeM!KV18","v":0},{"$f":"TimeM!KW18","v":0},{"$f":"TimeM!KX18","v":0},{"$f":"TimeM!KY18","v":0},{"$f":"TimeM!KZ18","v":0},{"$f":"TimeM!LA18","v":0},{"$f":"TimeM!LB18","v":0},{"$f":"TimeM!LC18","v":0},{"$f":"TimeM!LD18","v":0},{"$f":"TimeM!LE18","v":0},{"$f":"TimeM!LF18","v":0},{"$f":"TimeM!LG18","v":0},{"$f":"TimeM!LH18","v":0},{"$f":"TimeM!LI18","v":0},{"$f":"TimeM!LJ18","v":0},{"$f":"TimeM!LK18","v":0},{"$f":"TimeM!LL18","v":0},{"$f":"TimeM!LM18","v":0},{"$f":"TimeM!LN18","v":0},{"$f":"TimeM!LO18","v":0},{"$f":"TimeM!LP18","v":0},{"$f":"TimeM!LQ18","v":0},{"$f":"TimeM!LR18","v":0},{"$f":"TimeM!LS18","v":0},{"$f":"TimeM!LT18","v":0},{"$f":"TimeM!LU18","v":0},{"$f":"TimeM!LV18","v":0},{"$f":"TimeM!LW18","v":0},{"$f":"TimeM!LX18","v":0},{"$f":"TimeM!LY18","v":0},{"$f":"TimeM!LZ18","v":0},{"$f":"TimeM!MA18","v":0},{"$f":"TimeM!MB18","v":0},{"$f":"TimeM!MC18","v":0},{"$f":"TimeM!MD18","v":0},{"$f":"TimeM!ME18","v":0},{"$f":"TimeM!MF18","v":0},{"$f":"TimeM!MG18","v":0},{"$f":"TimeM!MH18","v":0},{"$f":"TimeM!MI18","v":0},{"$f":"TimeM!MJ18","v":0},{"$f":"TimeM!MK18","v":0},{"$f":"TimeM!ML18","v":0},{"$f":"TimeM!MM18","v":0},{"$f":"TimeM!MN18","v":0},{"$f":"TimeM!MO18","v":0},{"$f":"TimeM!MP18","v":0},{"$f":"TimeM!MQ18","v":0},{"$f":"TimeM!MR18","v":0},{"$f":"TimeM!MS18","v":0},{"$f":"TimeM!MT18","v":0},{"$f":"TimeM!MU18","v":0},{"$f":"TimeM!MV18","v":0},{"$f":"TimeM!MW18","v":0},{"$f":"TimeM!MX18","v":0},{"$f":"TimeM!MY18","v":0},{"$f":"TimeM!MZ18","v":0},{"$f":"TimeM!NA18","v":0},{"$f":"TimeM!NB18","v":0},{"$f":"TimeM!NC18","v":0},{"$f":"TimeM!ND18","v":0},{"$f":"TimeM!NE18","v":0},{"$f":"TimeM!NF18","v":0},{"$f":"TimeM!NG18","v":0},{"$f":"TimeM!NH18","v":0},{"$f":"TimeM!NI18","v":0},{"$f":"TimeM!NJ18","v":0},{"$f":"TimeM!NK18","v":0},{"$f":"TimeM!NL18","v":0},{"$f":"TimeM!NM18","v":0},{"$f":"TimeM!NN18","v":0},{"$f":"TimeM!NO18","v":0},{"$f":"TimeM!NP18","v":0},{"$f":"TimeM!NQ18","v":0},{"$f":"TimeM!NR18","v":0},{"$f":"TimeM!NS18","v":0},{"$f":"TimeM!NT18","v":0},{"$f":"TimeM!NU18","v":0},{"$f":"TimeM!NV18","v":0},{"$f":"TimeM!NW18","v":0},{"$f":"TimeM!NX18","v":0},{"$f":"TimeM!NY18","v":0},{"$f":"TimeM!NZ18","v":0},{"$f":"TimeM!OA18","v":0},{"$f":"TimeM!OB18","v":0},{"$f":"TimeM!OC18","v":0},{"$f":"TimeM!OD18","v":0},{"$f":"TimeM!OE18","v":0},{"$f":"TimeM!OF18","v":0},{"$f":"TimeM!OG18","v":0},{"$f":"TimeM!OH18","v":0},{"$f":"TimeM!OI18","v":0},{"$f":"TimeM!OJ18","v":0},{"$f":"TimeM!OK18","v":0},{"$f":"TimeM!OL18","v":0},{"$f":"TimeM!OM18","v":0},{"$f":"TimeM!ON18","v":0},{"$f":"TimeM!OO18","v":0},{"$f":"TimeM!OP18","v":0},{"$f":"TimeM!OQ18","v":0},{"$f":"TimeM!OR18","v":0},{"$f":"TimeM!OS18","v":0},{"$f":"TimeM!OT18","v":0},{"$f":"TimeM!OU18","v":0},{"$f":"TimeM!OV18","v":0},{"$f":"TimeM!OW18","v":0},{"$f":"TimeM!OX18","v":0},{"$f":"TimeM!OY18","v":0},{"$f":"TimeM!OZ18","v":0},{"$f":"TimeM!PA18","v":0},{"$f":"TimeM!PB18","v":0},{"$f":"TimeM!PC18","v":0},{"$f":"TimeM!PD18","v":0},{"$f":"TimeM!PE18","v":0},{"$f":"TimeM!PF18","v":0},{"$f":"TimeM!PG18","v":0},{"$f":"TimeM!PH18","v":0},{"$f":"TimeM!PI18","v":0},{"$f":"TimeM!PJ18","v":0},{"$f":"TimeM!PK18","v":0},{"$f":"TimeM!PL18","v":0},{"$f":"TimeM!PM18","v":0},{"$f":"TimeM!PN18","v":0},{"$f":"TimeM!PO18","v":0},{"$f":"TimeM!PP18","v":0},{"$f":"TimeM!PQ18","v":0},{"$f":"TimeM!PR18","v":0},{"$f":"TimeM!PS18","v":0},{"$f":"TimeM!PT18","v":0},{"$f":"TimeM!PU18","v":0},{"$f":"TimeM!PV18","v":0},{"$f":"TimeM!PW18","v":0},{"$f":"TimeM!PX18","v":0},{"$f":"TimeM!PY18","v":0},{"$f":"TimeM!PZ18","v":0},{"$f":"TimeM!QA18","v":0},{"$f":"TimeM!QB18","v":0},{"$f":"TimeM!QC18","v":0},{"$f":"TimeM!QD18","v":0},{"$f":"TimeM!QE18","v":0},{"$f":"TimeM!QF18","v":0},{"$f":"TimeM!QG18","v":0},{"$f":"TimeM!QH18","v":0},{"$f":"TimeM!QI18","v":0},{"$f":"TimeM!QJ18","v":0},{"$f":"TimeM!QK18","v":0},{"$f":"TimeM!QL18","v":0},{"$f":"TimeM!QM18","v":0},{"$f":"TimeM!QN18","v":0},{"$f":"TimeM!QO18","v":0},{"$f":"TimeM!QP18","v":0},{"$f":"TimeM!QQ18","v":0},{"$f":"TimeM!QR18","v":0},{"$f":"TimeM!QS18","v":0},{"$f":"TimeM!QT18","v":0},{"$f":"TimeM!QU18","v":0},{"$f":"TimeM!QV18","v":0},{"$f":"TimeM!QW18","v":0},{"$f":"TimeM!QX18","v":0},{"$f":"TimeM!QY18","v":0},{"$f":"TimeM!QZ18","v":0},{"$f":"TimeM!RA18","v":0},{"$f":"TimeM!RB18","v":0},{"$f":"TimeM!RC18","v":0},{"$f":"TimeM!RD18","v":0},{"$f":"TimeM!RE18","v":0},{"$f":"TimeM!RF18","v":0},{"$f":"TimeM!RG18","v":0},{"$f":"TimeM!RH18","v":0},{"$f":"TimeM!RI18","v":0},{"$f":"TimeM!RJ18","v":0},{"$f":"TimeM!RK18","v":0},{"$f":"TimeM!RL18","v":0},{"$f":"TimeM!RM18","v":0},{"$f":"TimeM!RN18","v":0},{"$f":"TimeM!RO18","v":0},{"$f":"TimeM!RP18","v":0},{"$f":"TimeM!RQ18","v":0},{"$f":"TimeM!RR18","v":0},{"$f":"TimeM!RS18","v":0},{"$f":"TimeM!RT18","v":0},{"$f":"TimeM!RU18","v":0},{"$f":"TimeM!RV18","v":0},{"$f":"TimeM!RW18","v":0},{"$f":"TimeM!RX18","v":0},{"$f":"TimeM!RY18","v":0},{"$f":"TimeM!RZ18","v":0},{"$f":"TimeM!SA18","v":0},{"$f":"TimeM!SB18","v":0},{"$f":"TimeM!SC18","v":0},{"$f":"TimeM!SD18","v":0},{"$f":"TimeM!SE18","v":0},{"$f":"TimeM!SF18","v":0},{"$f":"TimeM!SG18","v":0},{"$f":"TimeM!SH18","v":0},{"$f":"TimeM!SI18","v":0},{"$f":"TimeM!SJ18","v":0},{"$f":"TimeM!SK18","v":0},{"$f":"TimeM!SL18","v":0},{"$f":"TimeM!SM18","v":0},{"$f":"TimeM!SN18","v":0},{"$f":"TimeM!SO18","v":0}]
[null,null,null,null,"Land Lease During Construction - Real",null,"USD",null,null,{"$f":"$F80*J81","v":0},{"$f":"$F80*K81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F80*BW81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F80*EI81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F80*GU81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F80*JG81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F80*LS81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F80*OE81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F80*QQ81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Land Lease During Construction - Inflated",null,null,null,null,{"$f":"J82*J77","v":0},{"$f":"K82*K77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW82*BW77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI82*EI77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU82*GU77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG82*JG77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS82*LS77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE82*OE77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ82*QQ77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Operation Flag",null,"Flag",null,null,{"$f":"TimeM!J23","v":0},{"$f":"TimeM!K23","v":0},{"$f":"TimeM!L23","v":0},{"$f":"TimeM!M23","v":0},{"$f":"TimeM!N23","v":0},{"$f":"TimeM!O23","v":0},{"$f":"TimeM!P23","v":0},{"$f":"TimeM!Q23","v":0},{"$f":"TimeM!R23","v":0},{"$f":"TimeM!S23","v":0},{"$f":"TimeM!T23","v":0},{"$f":"TimeM!U23","v":0},{"$f":"TimeM!V23","v":0},{"$f":"TimeM!W23","v":0},{"$f":"TimeM!X23","v":0},{"$f":"TimeM!Y23","v":0},{"$f":"TimeM!Z23","v":0},{"$f":"TimeM!AA23","v":0},{"$f":"TimeM!AB23","v":0},{"$f":"TimeM!AC23","v":0},{"$f":"TimeM!AD23","v":0},{"$f":"TimeM!AE23","v":0},{"$f":"TimeM!AF23","v":0},{"$f":"TimeM!AG23","v":0},{"$f":"TimeM!AH23","v":0},{"$f":"TimeM!AI23","v":0},{"$f":"TimeM!AJ23","v":0},{"$f":"TimeM!AK23","v":0},{"$f":"TimeM!AL23","v":0},{"$f":"TimeM!AM23","v":0},{"$f":"TimeM!AN23","v":0},{"$f":"TimeM!AO23","v":0},{"$f":"TimeM!AP23","v":0},{"$f":"TimeM!AQ23","v":0},{"$f":"TimeM!AR23","v":0},{"$f":"TimeM!AS23","v":0},{"$f":"TimeM!AT23","v":0},{"$f":"TimeM!AU23","v":0},{"$f":"TimeM!AV23","v":0},{"$f":"TimeM!AW23","v":0},{"$f":"TimeM!AX23","v":0},{"$f":"TimeM!AY23","v":0},{"$f":"TimeM!AZ23","v":0},{"$f":"TimeM!BA23","v":0},{"$f":"TimeM!BB23","v":0},{"$f":"TimeM!BC23","v":0},{"$f":"TimeM!BD23","v":0},{"$f":"TimeM!BE23","v":0},{"$f":"TimeM!BF23","v":0},{"$f":"TimeM!BG23","v":0},{"$f":"TimeM!BH23","v":0},{"$f":"TimeM!BI23","v":0},{"$f":"TimeM!BJ23","v":0},{"$f":"TimeM!BK23","v":0},{"$f":"TimeM!BL23","v":0},{"$f":"TimeM!BM23","v":0},{"$f":"TimeM!BN23","v":0},{"$f":"TimeM!BO23","v":0},{"$f":"TimeM!BP23","v":0},{"$f":"TimeM!BQ23","v":0},{"$f":"TimeM!BR23","v":0},{"$f":"TimeM!BS23","v":0},{"$f":"TimeM!BT23","v":0},{"$f":"TimeM!BU23","v":0},{"$f":"TimeM!BV23","v":0},{"$f":"TimeM!BW23","v":0},{"$f":"TimeM!BX23","v":0},{"$f":"TimeM!BY23","v":0},{"$f":"TimeM!BZ23","v":0},{"$f":"TimeM!CA23","v":0},{"$f":"TimeM!CB23","v":0},{"$f":"TimeM!CC23","v":0},{"$f":"TimeM!CD23","v":0},{"$f":"TimeM!CE23","v":0},{"$f":"TimeM!CF23","v":0},{"$f":"TimeM!CG23","v":0},{"$f":"TimeM!CH23","v":0},{"$f":"TimeM!CI23","v":0},{"$f":"TimeM!CJ23","v":0},{"$f":"TimeM!CK23","v":0},{"$f":"TimeM!CL23","v":0},{"$f":"TimeM!CM23","v":0},{"$f":"TimeM!CN23","v":0},{"$f":"TimeM!CO23","v":0},{"$f":"TimeM!CP23","v":0},{"$f":"TimeM!CQ23","v":0},{"$f":"TimeM!CR23","v":0},{"$f":"TimeM!CS23","v":0},{"$f":"TimeM!CT23","v":0},{"$f":"TimeM!CU23","v":0},{"$f":"TimeM!CV23","v":0},{"$f":"TimeM!CW23","v":0},{"$f":"TimeM!CX23","v":0},{"$f":"TimeM!CY23","v":0},{"$f":"TimeM!CZ23","v":0},{"$f":"TimeM!DA23","v":0},{"$f":"TimeM!DB23","v":0},{"$f":"TimeM!DC23","v":0},{"$f":"TimeM!DD23","v":0},{"$f":"TimeM!DE23","v":0},{"$f":"TimeM!DF23","v":0},{"$f":"TimeM!DG23","v":0},{"$f":"TimeM!DH23","v":0},{"$f":"TimeM!DI23","v":0},{"$f":"TimeM!DJ23","v":0},{"$f":"TimeM!DK23","v":0},{"$f":"TimeM!DL23","v":0},{"$f":"TimeM!DM23","v":0},{"$f":"TimeM!DN23","v":0},{"$f":"TimeM!DO23","v":0},{"$f":"TimeM!DP23","v":0},{"$f":"TimeM!DQ23","v":0},{"$f":"TimeM!DR23","v":0},{"$f":"TimeM!DS23","v":0},{"$f":"TimeM!DT23","v":0},{"$f":"TimeM!DU23","v":0},{"$f":"TimeM!DV23","v":0},{"$f":"TimeM!DW23","v":0},{"$f":"TimeM!DX23","v":0},{"$f":"TimeM!DY23","v":0},{"$f":"TimeM!DZ23","v":0},{"$f":"TimeM!EA23","v":0},{"$f":"TimeM!EB23","v":0},{"$f":"TimeM!EC23","v":0},{"$f":"TimeM!ED23","v":0},{"$f":"TimeM!EE23","v":0},{"$f":"TimeM!EF23","v":0},{"$f":"TimeM!EG23","v":0},{"$f":"TimeM!EH23","v":0},{"$f":"TimeM!EI23","v":0},{"$f":"TimeM!EJ23","v":0},{"$f":"TimeM!EK23","v":0},{"$f":"TimeM!EL23","v":0},{"$f":"TimeM!EM23","v":0},{"$f":"TimeM!EN23","v":0},{"$f":"TimeM!EO23","v":0},{"$f":"TimeM!EP23","v":0},{"$f":"TimeM!EQ23","v":0},{"$f":"TimeM!ER23","v":0},{"$f":"TimeM!ES23","v":0},{"$f":"TimeM!ET23","v":0},{"$f":"TimeM!EU23","v":0},{"$f":"TimeM!EV23","v":0},{"$f":"TimeM!EW23","v":0},{"$f":"TimeM!EX23","v":0},{"$f":"TimeM!EY23","v":0},{"$f":"TimeM!EZ23","v":0},{"$f":"TimeM!FA23","v":0},{"$f":"TimeM!FB23","v":0},{"$f":"TimeM!FC23","v":0},{"$f":"TimeM!FD23","v":0},{"$f":"TimeM!FE23","v":0},{"$f":"TimeM!FF23","v":0},{"$f":"TimeM!FG23","v":0},{"$f":"TimeM!FH23","v":0},{"$f":"TimeM!FI23","v":0},{"$f":"TimeM!FJ23","v":0},{"$f":"TimeM!FK23","v":0},{"$f":"TimeM!FL23","v":0},{"$f":"TimeM!FM23","v":0},{"$f":"TimeM!FN23","v":0},{"$f":"TimeM!FO23","v":0},{"$f":"TimeM!FP23","v":0},{"$f":"TimeM!FQ23","v":0},{"$f":"TimeM!FR23","v":0},{"$f":"TimeM!FS23","v":0},{"$f":"TimeM!FT23","v":0},{"$f":"TimeM!FU23","v":0},{"$f":"TimeM!FV23","v":0},{"$f":"TimeM!FW23","v":0},{"$f":"TimeM!FX23","v":0},{"$f":"TimeM!FY23","v":0},{"$f":"TimeM!FZ23","v":0},{"$f":"TimeM!GA23","v":0},{"$f":"TimeM!GB23","v":0},{"$f":"TimeM!GC23","v":0},{"$f":"TimeM!GD23","v":0},{"$f":"TimeM!GE23","v":0},{"$f":"TimeM!GF23","v":0},{"$f":"TimeM!GG23","v":0},{"$f":"TimeM!GH23","v":0},{"$f":"TimeM!GI23","v":0},{"$f":"TimeM!GJ23","v":0},{"$f":"TimeM!GK23","v":0},{"$f":"TimeM!GL23","v":0},{"$f":"TimeM!GM23","v":0},{"$f":"TimeM!GN23","v":0},{"$f":"TimeM!GO23","v":0},{"$f":"TimeM!GP23","v":0},{"$f":"TimeM!GQ23","v":0},{"$f":"TimeM!GR23","v":0},{"$f":"TimeM!GS23","v":0},{"$f":"TimeM!GT23","v":0},{"$f":"TimeM!GU23","v":0},{"$f":"TimeM!GV23","v":0},{"$f":"TimeM!GW23","v":0},{"$f":"TimeM!GX23","v":0},{"$f":"TimeM!GY23","v":0},{"$f":"TimeM!GZ23","v":0},{"$f":"TimeM!HA23","v":0},{"$f":"TimeM!HB23","v":0},{"$f":"TimeM!HC23","v":0},{"$f":"TimeM!HD23","v":0},{"$f":"TimeM!HE23","v":0},{"$f":"TimeM!HF23","v":0},{"$f":"TimeM!HG23","v":0},{"$f":"TimeM!HH23","v":0},{"$f":"TimeM!HI23","v":0},{"$f":"TimeM!HJ23","v":0},{"$f":"TimeM!HK23","v":0},{"$f":"TimeM!HL23","v":0},{"$f":"TimeM!HM23","v":0},{"$f":"TimeM!HN23","v":0},{"$f":"TimeM!HO23","v":0},{"$f":"TimeM!HP23","v":0},{"$f":"TimeM!HQ23","v":0},{"$f":"TimeM!HR23","v":0},{"$f":"TimeM!HS23","v":0},{"$f":"TimeM!HT23","v":0},{"$f":"TimeM!HU23","v":0},{"$f":"TimeM!HV23","v":0},{"$f":"TimeM!HW23","v":0},{"$f":"TimeM!HX23","v":0},{"$f":"TimeM!HY23","v":0},{"$f":"TimeM!HZ23","v":0},{"$f":"TimeM!IA23","v":0},{"$f":"TimeM!IB23","v":0},{"$f":"TimeM!IC23","v":0},{"$f":"TimeM!ID23","v":0},{"$f":"TimeM!IE23","v":0},{"$f":"TimeM!IF23","v":0},{"$f":"TimeM!IG23","v":0},{"$f":"TimeM!IH23","v":0},{"$f":"TimeM!II23","v":0},{"$f":"TimeM!IJ23","v":0},{"$f":"TimeM!IK23","v":0},{"$f":"TimeM!IL23","v":0},{"$f":"TimeM!IM23","v":0},{"$f":"TimeM!IN23","v":0},{"$f":"TimeM!IO23","v":0},{"$f":"TimeM!IP23","v":0},{"$f":"TimeM!IQ23","v":0},{"$f":"TimeM!IR23","v":0},{"$f":"TimeM!IS23","v":0},{"$f":"TimeM!IT23","v":0},{"$f":"TimeM!IU23","v":0},{"$f":"TimeM!IV23","v":0},{"$f":"TimeM!IW23","v":0},{"$f":"TimeM!IX23","v":0},{"$f":"TimeM!IY23","v":0},{"$f":"TimeM!IZ23","v":0},{"$f":"TimeM!JA23","v":0},{"$f":"TimeM!JB23","v":0},{"$f":"TimeM!JC23","v":0},{"$f":"TimeM!JD23","v":0},{"$f":"TimeM!JE23","v":0},{"$f":"TimeM!JF23","v":0},{"$f":"TimeM!JG23","v":0},{"$f":"TimeM!JH23","v":0},{"$f":"TimeM!JI23","v":0},{"$f":"TimeM!JJ23","v":0},{"$f":"TimeM!JK23","v":0},{"$f":"TimeM!JL23","v":0},{"$f":"TimeM!JM23","v":0},{"$f":"TimeM!JN23","v":0},{"$f":"TimeM!JO23","v":0},{"$f":"TimeM!JP23","v":0},{"$f":"TimeM!JQ23","v":0},{"$f":"TimeM!JR23","v":0},{"$f":"TimeM!JS23","v":0},{"$f":"TimeM!JT23","v":0},{"$f":"TimeM!JU23","v":0},{"$f":"TimeM!JV23","v":0},{"$f":"TimeM!JW23","v":0},{"$f":"TimeM!JX23","v":0},{"$f":"TimeM!JY23","v":0},{"$f":"TimeM!JZ23","v":0},{"$f":"TimeM!KA23","v":0},{"$f":"TimeM!KB23","v":0},{"$f":"TimeM!KC23","v":0},{"$f":"TimeM!KD23","v":0},{"$f":"TimeM!KE23","v":0},{"$f":"TimeM!KF23","v":0},{"$f":"TimeM!KG23","v":0},{"$f":"TimeM!KH23","v":0},{"$f":"TimeM!KI23","v":0},{"$f":"TimeM!KJ23","v":0},{"$f":"TimeM!KK23","v":0},{"$f":"TimeM!KL23","v":0},{"$f":"TimeM!KM23","v":0},{"$f":"TimeM!KN23","v":0},{"$f":"TimeM!KO23","v":0},{"$f":"TimeM!KP23","v":0},{"$f":"TimeM!KQ23","v":0},{"$f":"TimeM!KR23","v":0},{"$f":"TimeM!KS23","v":0},{"$f":"TimeM!KT23","v":0},{"$f":"TimeM!KU23","v":0},{"$f":"TimeM!KV23","v":0},{"$f":"TimeM!KW23","v":0},{"$f":"TimeM!KX23","v":0},{"$f":"TimeM!KY23","v":0},{"$f":"TimeM!KZ23","v":0},{"$f":"TimeM!LA23","v":0},{"$f":"TimeM!LB23","v":0},{"$f":"TimeM!LC23","v":0},{"$f":"TimeM!LD23","v":0},{"$f":"TimeM!LE23","v":0},{"$f":"TimeM!LF23","v":0},{"$f":"TimeM!LG23","v":0},{"$f":"TimeM!LH23","v":0},{"$f":"TimeM!LI23","v":0},{"$f":"TimeM!LJ23","v":0},{"$f":"TimeM!LK23","v":0},{"$f":"TimeM!LL23","v":0},{"$f":"TimeM!LM23","v":0},{"$f":"TimeM!LN23","v":0},{"$f":"TimeM!LO23","v":0},{"$f":"TimeM!LP23","v":0},{"$f":"TimeM!LQ23","v":0},{"$f":"TimeM!LR23","v":0},{"$f":"TimeM!LS23","v":0},{"$f":"TimeM!LT23","v":0},{"$f":"TimeM!LU23","v":0},{"$f":"TimeM!LV23","v":0},{"$f":"TimeM!LW23","v":0},{"$f":"TimeM!LX23","v":0},{"$f":"TimeM!LY23","v":0},{"$f":"TimeM!LZ23","v":0},{"$f":"TimeM!MA23","v":0},{"$f":"TimeM!MB23","v":0},{"$f":"TimeM!MC23","v":0},{"$f":"TimeM!MD23","v":0},{"$f":"TimeM!ME23","v":0},{"$f":"TimeM!MF23","v":0},{"$f":"TimeM!MG23","v":0},{"$f":"TimeM!MH23","v":0},{"$f":"TimeM!MI23","v":0},{"$f":"TimeM!MJ23","v":0},{"$f":"TimeM!MK23","v":0},{"$f":"TimeM!ML23","v":0},{"$f":"TimeM!MM23","v":0},{"$f":"TimeM!MN23","v":0},{"$f":"TimeM!MO23","v":0},{"$f":"TimeM!MP23","v":0},{"$f":"TimeM!MQ23","v":0},{"$f":"TimeM!MR23","v":0},{"$f":"TimeM!MS23","v":0},{"$f":"TimeM!MT23","v":0},{"$f":"TimeM!MU23","v":0},{"$f":"TimeM!MV23","v":0},{"$f":"TimeM!MW23","v":0},{"$f":"TimeM!MX23","v":0},{"$f":"TimeM!MY23","v":0},{"$f":"TimeM!MZ23","v":0},{"$f":"TimeM!NA23","v":0},{"$f":"TimeM!NB23","v":0},{"$f":"TimeM!NC23","v":0},{"$f":"TimeM!ND23","v":0},{"$f":"TimeM!NE23","v":0},{"$f":"TimeM!NF23","v":0},{"$f":"TimeM!NG23","v":0},{"$f":"TimeM!NH23","v":0},{"$f":"TimeM!NI23","v":0},{"$f":"TimeM!NJ23","v":0},{"$f":"TimeM!NK23","v":0},{"$f":"TimeM!NL23","v":0},{"$f":"TimeM!NM23","v":0},{"$f":"TimeM!NN23","v":0},{"$f":"TimeM!NO23","v":0},{"$f":"TimeM!NP23","v":0},{"$f":"TimeM!NQ23","v":0},{"$f":"TimeM!NR23","v":0},{"$f":"TimeM!NS23","v":0},{"$f":"TimeM!NT23","v":0},{"$f":"TimeM!NU23","v":0},{"$f":"TimeM!NV23","v":0},{"$f":"TimeM!NW23","v":0},{"$f":"TimeM!NX23","v":0},{"$f":"TimeM!NY23","v":0},{"$f":"TimeM!NZ23","v":0},{"$f":"TimeM!OA23","v":0},{"$f":"TimeM!OB23","v":0},{"$f":"TimeM!OC23","v":0},{"$f":"TimeM!OD23","v":0},{"$f":"TimeM!OE23","v":0},{"$f":"TimeM!OF23","v":0},{"$f":"TimeM!OG23","v":0},{"$f":"TimeM!OH23","v":0},{"$f":"TimeM!OI23","v":0},{"$f":"TimeM!OJ23","v":0},{"$f":"TimeM!OK23","v":0},{"$f":"TimeM!OL23","v":0},{"$f":"TimeM!OM23","v":0},{"$f":"TimeM!ON23","v":0},{"$f":"TimeM!OO23","v":0},{"$f":"TimeM!OP23","v":0},{"$f":"TimeM!OQ23","v":0},{"$f":"TimeM!OR23","v":0},{"$f":"TimeM!OS23","v":0},{"$f":"TimeM!OT23","v":0},{"$f":"TimeM!OU23","v":0},{"$f":"TimeM!OV23","v":0},{"$f":"TimeM!OW23","v":0},{"$f":"TimeM!OX23","v":0},{"$f":"TimeM!OY23","v":0},{"$f":"TimeM!OZ23","v":0},{"$f":"TimeM!PA23","v":0},{"$f":"TimeM!PB23","v":0},{"$f":"TimeM!PC23","v":0},{"$f":"TimeM!PD23","v":0},{"$f":"TimeM!PE23","v":0},{"$f":"TimeM!PF23","v":0},{"$f":"TimeM!PG23","v":0},{"$f":"TimeM!PH23","v":0},{"$f":"TimeM!PI23","v":0},{"$f":"TimeM!PJ23","v":0},{"$f":"TimeM!PK23","v":0},{"$f":"TimeM!PL23","v":0},{"$f":"TimeM!PM23","v":0},{"$f":"TimeM!PN23","v":0},{"$f":"TimeM!PO23","v":0},{"$f":"TimeM!PP23","v":0},{"$f":"TimeM!PQ23","v":0},{"$f":"TimeM!PR23","v":0},{"$f":"TimeM!PS23","v":0},{"$f":"TimeM!PT23","v":0},{"$f":"TimeM!PU23","v":0},{"$f":"TimeM!PV23","v":0},{"$f":"TimeM!PW23","v":0},{"$f":"TimeM!PX23","v":0},{"$f":"TimeM!PY23","v":0},{"$f":"TimeM!PZ23","v":0},{"$f":"TimeM!QA23","v":0},{"$f":"TimeM!QB23","v":0},{"$f":"TimeM!QC23","v":0},{"$f":"TimeM!QD23","v":0},{"$f":"TimeM!QE23","v":0},{"$f":"TimeM!QF23","v":0},{"$f":"TimeM!QG23","v":0},{"$f":"TimeM!QH23","v":0},{"$f":"TimeM!QI23","v":0},{"$f":"TimeM!QJ23","v":0},{"$f":"TimeM!QK23","v":0},{"$f":"TimeM!QL23","v":0},{"$f":"TimeM!QM23","v":0},{"$f":"TimeM!QN23","v":0},{"$f":"TimeM!QO23","v":0},{"$f":"TimeM!QP23","v":0},{"$f":"TimeM!QQ23","v":0},{"$f":"TimeM!QR23","v":0},{"$f":"TimeM!QS23","v":0},{"$f":"TimeM!QT23","v":0},{"$f":"TimeM!QU23","v":0},{"$f":"TimeM!QV23","v":0},{"$f":"TimeM!QW23","v":0},{"$f":"TimeM!QX23","v":0},{"$f":"TimeM!QY23","v":0},{"$f":"TimeM!QZ23","v":0},{"$f":"TimeM!RA23","v":0},{"$f":"TimeM!RB23","v":0},{"$f":"TimeM!RC23","v":0},{"$f":"TimeM!RD23","v":0},{"$f":"TimeM!RE23","v":0},{"$f":"TimeM!RF23","v":0},{"$f":"TimeM!RG23","v":0},{"$f":"TimeM!RH23","v":0},{"$f":"TimeM!RI23","v":0},{"$f":"TimeM!RJ23","v":0},{"$f":"TimeM!RK23","v":0},{"$f":"TimeM!RL23","v":0},{"$f":"TimeM!RM23","v":0},{"$f":"TimeM!RN23","v":0},{"$f":"TimeM!RO23","v":0},{"$f":"TimeM!RP23","v":0},{"$f":"TimeM!RQ23","v":0},{"$f":"TimeM!RR23","v":0},{"$f":"TimeM!RS23","v":0},{"$f":"TimeM!RT23","v":0},{"$f":"TimeM!RU23","v":0},{"$f":"TimeM!RV23","v":0},{"$f":"TimeM!RW23","v":0},{"$f":"TimeM!RX23","v":0},{"$f":"TimeM!RY23","v":0},{"$f":"TimeM!RZ23","v":0},{"$f":"TimeM!SA23","v":0},{"$f":"TimeM!SB23","v":0},{"$f":"TimeM!SC23","v":0},{"$f":"TimeM!SD23","v":0},{"$f":"TimeM!SE23","v":0},{"$f":"TimeM!SF23","v":0},{"$f":"TimeM!SG23","v":0},{"$f":"TimeM!SH23","v":0},{"$f":"TimeM!SI23","v":0},{"$f":"TimeM!SJ23","v":0},{"$f":"TimeM!SK23","v":0},{"$f":"TimeM!SL23","v":0},{"$f":"TimeM!SM23","v":0},{"$f":"TimeM!SN23","v":0},{"$f":"TimeM!SO23","v":0}]
[null,null,null,null,"Land Lease During Operation - Real",null,"USD",null,null,{"$f":"J85*$F80","v":0},{"$f":"K85*$F80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW85*$F80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI85*$F80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU85*$F80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG85*$F80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS85*$F80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE85*$F80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ85*$F80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Land Lease During Operation - Inflate",null,"USD",null,null,{"$f":"J86*J77","v":0},{"$f":"K86*K77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW86*BW77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI86*EI77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU86*GU77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG86*JG77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS86*LS77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE86*OE77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ86*QQ77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Base O&M Costs"]
[null,null,null,null,"O&M Inflation Start",{"$f":"InputC!F49","v":"2025-01-01"},"Date"]
[null,null,null,null,"Model Start Date",{"$f":"InputC!$F$9","v":"2023-01-01"},"Date"]
[null,null,null,null,"Days Between Model Start and PPA Start",{"$f":"MAX(F91-F90,0)","v":0},"Days"]
[null,null,null,null,"Annual Inflation Rate",{"$f":"InputC!F50","v":2.5000000000000001E-2},"% p.a."]
[null,null,null,null,"Daily Inflation Rate",{"$f":"(1+F93)^(1/Days_Inflation)-1","v":6.760697406527072E-5},"% p.d."]
[null,null,null,null,"Inflation Index at Model Start",{"$f":"(1+F94)^F92","v":1},"Index"]
[]
[null,null,null,null,"Days in Period",null,"Days",null,null,{"$f":"TimeM!J$40","v":31},{"$f":"TimeM!K$40","v":28},{"$f":"TimeM!L$40","v":31},{"$f":"TimeM!M$40","v":30},{"$f":"TimeM!N$40","v":31},{"$f":"TimeM!O$40","v":30},{"$f":"TimeM!P$40","v":31},{"$f":"TimeM!Q$40","v":31},{"$f":"TimeM!R$40","v":30},{"$f":"TimeM!S$40","v":31},{"$f":"TimeM!T$40","v":30},{"$f":"TimeM!U$40","v":31},{"$f":"TimeM!V$40","v":31},{"$f":"TimeM!W$40","v":29},{"$f":"TimeM!X$40","v":31},{"$f":"TimeM!Y$40","v":30},{"$f":"TimeM!Z$40","v":31},{"$f":"TimeM!AA$40","v":30},{"$f":"TimeM!AB$40","v":31},{"$f":"TimeM!AC$40","v":31},{"$f":"TimeM!AD$40","v":30},{"$f":"TimeM!AE$40","v":31},{"$f":"TimeM!AF$40","v":30},{"$f":"TimeM!AG$40","v":31},{"$f":"TimeM!AH$40","v":31},{"$f":"TimeM!AI$40","v":28},{"$f":"TimeM!AJ$40","v":31},{"$f":"TimeM!AK$40","v":30},{"$f":"TimeM!AL$40","v":31},{"$f":"TimeM!AM$40","v":30},{"$f":"TimeM!AN$40","v":31},{"$f":"TimeM!AO$40","v":31},{"$f":"TimeM!AP$40","v":30},{"$f":"TimeM!AQ$40","v":31},{"$f":"TimeM!AR$40","v":30},{"$f":"TimeM!AS$40","v":31},{"$f":"TimeM!AT$40","v":31},{"$f":"TimeM!AU$40","v":28},{"$f":"TimeM!AV$40","v":31},{"$f":"TimeM!AW$40","v":30},{"$f":"TimeM!AX$40","v":31},{"$f":"TimeM!AY$40","v":30},{"$f":"TimeM!AZ$40","v":31},{"$f":"TimeM!BA$40","v":31},{"$f":"TimeM!BB$40","v":30},{"$f":"TimeM!BC$40","v":31},{"$f":"TimeM!BD$40","v":30},{"$f":"TimeM!BE$40","v":31},{"$f":"TimeM!BF$40","v":31},{"$f":"TimeM!BG$40","v":28},{"$f":"TimeM!BH$40","v":31},{"$f":"TimeM!BI$40","v":30},{"$f":"TimeM!BJ$40","v":31},{"$f":"TimeM!BK$40","v":30},{"$f":"TimeM!BL$40","v":31},{"$f":"TimeM!BM$40","v":31},{"$f":"TimeM!BN$40","v":30},{"$f":"TimeM!BO$40","v":31},{"$f":"TimeM!BP$40","v":30},{"$f":"TimeM!BQ$40","v":31},{"$f":"TimeM!BR$40","v":31},{"$f":"TimeM!BS$40","v":29},{"$f":"TimeM!BT$40","v":31},{"$f":"TimeM!BU$40","v":30},{"$f":"TimeM!BV$40","v":31},{"$f":"TimeM!BW$40","v":30},{"$f":"TimeM!BX$40","v":31},{"$f":"TimeM!BY$40","v":31},{"$f":"TimeM!BZ$40","v":30},{"$f":"TimeM!CA$40","v":31},{"$f":"TimeM!CB$40","v":30},{"$f":"TimeM!CC$40","v":31},{"$f":"TimeM!CD$40","v":31},{"$f":"TimeM!CE$40","v":28},{"$f":"TimeM!CF$40","v":31},{"$f":"TimeM!CG$40","v":30},{"$f":"TimeM!CH$40","v":31},{"$f":"TimeM!CI$40","v":30},{"$f":"TimeM!CJ$40","v":31},{"$f":"TimeM!CK$40","v":31},{"$f":"TimeM!CL$40","v":30},{"$f":"TimeM!CM$40","v":31},{"$f":"TimeM!CN$40","v":30},{"$f":"TimeM!CO$40","v":31},{"$f":"TimeM!CP$40","v":31},{"$f":"TimeM!CQ$40","v":28},{"$f":"TimeM!CR$40","v":31},{"$f":"TimeM!CS$40","v":30},{"$f":"TimeM!CT$40","v":31},{"$f":"TimeM!CU$40","v":30},{"$f":"TimeM!CV$40","v":31},{"$f":"TimeM!CW$40","v":31},{"$f":"TimeM!CX$40","v":30},{"$f":"TimeM!CY$40","v":31},{"$f":"TimeM!CZ$40","v":30},{"$f":"TimeM!DA$40","v":31},{"$f":"TimeM!DB$40","v":31},{"$f":"TimeM!DC$40","v":28},{"$f":"TimeM!DD$40","v":31},{"$f":"TimeM!DE$40","v":30},{"$f":"TimeM!DF$40","v":31},{"$f":"TimeM!DG$40","v":30},{"$f":"TimeM!DH$40","v":31},{"$f":"TimeM!DI$40","v":31},{"$f":"TimeM!DJ$40","v":30},{"$f":"TimeM!DK$40","v":31},{"$f":"TimeM!DL$40","v":30},{"$f":"TimeM!DM$40","v":31},{"$f":"TimeM!DN$40","v":31},{"$f":"TimeM!DO$40","v":29},{"$f":"TimeM!DP$40","v":31},{"$f":"TimeM!DQ$40","v":30},{"$f":"TimeM!DR$40","v":31},{"$f":"TimeM!DS$40","v":30},{"$f":"TimeM!DT$40","v":31},{"$f":"TimeM!DU$40","v":31},{"$f":"TimeM!DV$40","v":30},{"$f":"TimeM!DW$40","v":31},{"$f":"TimeM!DX$40","v":30},{"$f":"TimeM!DY$40","v":31},{"$f":"TimeM!DZ$40","v":31},{"$f":"TimeM!EA$40","v":28},{"$f":"TimeM!EB$40","v":31},{"$f":"TimeM!EC$40","v":30},{"$f":"TimeM!ED$40","v":31},{"$f":"TimeM!EE$40","v":30},{"$f":"TimeM!EF$40","v":31},{"$f":"TimeM!EG$40","v":31},{"$f":"TimeM!EH$40","v":30},{"$f":"TimeM!EI$40","v":31},{"$f":"TimeM!EJ$40","v":30},{"$f":"TimeM!EK$40","v":31},{"$f":"TimeM!EL$40","v":31},{"$f":"TimeM!EM$40","v":28},{"$f":"TimeM!EN$40","v":31},{"$f":"TimeM!EO$40","v":30},{"$f":"TimeM!EP$40","v":31},{"$f":"TimeM!EQ$40","v":30},{"$f":"TimeM!ER$40","v":31},{"$f":"TimeM!ES$40","v":31},{"$f":"TimeM!ET$40","v":30},{"$f":"TimeM!EU$40","v":31},{"$f":"TimeM!EV$40","v":30},{"$f":"TimeM!EW$40","v":31},{"$f":"TimeM!EX$40","v":31},{"$f":"TimeM!EY$40","v":28},{"$f":"TimeM!EZ$40","v":31},{"$f":"TimeM!FA$40","v":30},{"$f":"TimeM!FB$40","v":31},{"$f":"TimeM!FC$40","v":30},{"$f":"TimeM!FD$40","v":31},{"$f":"TimeM!FE$40","v":31},{"$f":"TimeM!FF$40","v":30},{"$f":"TimeM!FG$40","v":31},{"$f":"TimeM!FH$40","v":30},{"$f":"TimeM!FI$40","v":31},{"$f":"TimeM!FJ$40","v":31},{"$f":"TimeM!FK$40","v":29},{"$f":"TimeM!FL$40","v":31},{"$f":"TimeM!FM$40","v":30},{"$f":"TimeM!FN$40","v":31},{"$f":"TimeM!FO$40","v":30},{"$f":"TimeM!FP$40","v":31},{"$f":"TimeM!FQ$40","v":31},{"$f":"TimeM!FR$40","v":30},{"$f":"TimeM!FS$40","v":31},{"$f":"TimeM!FT$40","v":30},{"$f":"TimeM!FU$40","v":31},{"$f":"TimeM!FV$40","v":31},{"$f":"TimeM!FW$40","v":28},{"$f":"TimeM!FX$40","v":31},{"$f":"TimeM!FY$40","v":30},{"$f":"TimeM!FZ$40","v":31},{"$f":"TimeM!GA$40","v":30},{"$f":"TimeM!GB$40","v":31},{"$f":"TimeM!GC$40","v":31},{"$f":"TimeM!GD$40","v":30},{"$f":"TimeM!GE$40","v":31},{"$f":"TimeM!GF$40","v":30},{"$f":"TimeM!GG$40","v":31},{"$f":"TimeM!GH$40","v":31},{"$f":"TimeM!GI$40","v":28},{"$f":"TimeM!GJ$40","v":31},{"$f":"TimeM!GK$40","v":30},{"$f":"TimeM!GL$40","v":31},{"$f":"TimeM!GM$40","v":30},{"$f":"TimeM!GN$40","v":31},{"$f":"TimeM!GO$40","v":31},{"$f":"TimeM!GP$40","v":30},{"$f":"TimeM!GQ$40","v":31},{"$f":"TimeM!GR$40","v":30},{"$f":"TimeM!GS$40","v":31},{"$f":"TimeM!GT$40","v":31},{"$f":"TimeM!GU$40","v":28},{"$f":"TimeM!GV$40","v":31},{"$f":"TimeM!GW$40","v":30},{"$f":"TimeM!GX$40","v":31},{"$f":"TimeM!GY$40","v":30},{"$f":"TimeM!GZ$40","v":31},{"$f":"TimeM!HA$40","v":31},{"$f":"TimeM!HB$40","v":30},{"$f":"TimeM!HC$40","v":31},{"$f":"TimeM!HD$40","v":30},{"$f":"TimeM!HE$40","v":31},{"$f":"TimeM!HF$40","v":31},{"$f":"TimeM!HG$40","v":29},{"$f":"TimeM!HH$40","v":31},{"$f":"TimeM!HI$40","v":30},{"$f":"TimeM!HJ$40","v":31},{"$f":"TimeM!HK$40","v":30},{"$f":"TimeM!HL$40","v":31},{"$f":"TimeM!HM$40","v":31},{"$f":"TimeM!HN$40","v":30},{"$f":"TimeM!HO$40","v":31},{"$f":"TimeM!HP$40","v":30},{"$f":"TimeM!HQ$40","v":31},{"$f":"TimeM!HR$40","v":31},{"$f":"TimeM!HS$40","v":28},{"$f":"TimeM!HT$40","v":31},{"$f":"TimeM!HU$40","v":30},{"$f":"TimeM!HV$40","v":31},{"$f":"TimeM!HW$40","v":30},{"$f":"TimeM!HX$40","v":31},{"$f":"TimeM!HY$40","v":31},{"$f":"TimeM!HZ$40","v":30},{"$f":"TimeM!IA$40","v":31},{"$f":"TimeM!IB$40","v":30},{"$f":"TimeM!IC$40","v":31},{"$f":"TimeM!ID$40","v":31},{"$f":"TimeM!IE$40","v":28},{"$f":"TimeM!IF$40","v":31},{"$f":"TimeM!IG$40","v":30},{"$f":"TimeM!IH$40","v":31},{"$f":"TimeM!II$40","v":30},{"$f":"TimeM!IJ$40","v":31},{"$f":"TimeM!IK$40","v":31},{"$f":"TimeM!IL$40","v":30},{"$f":"TimeM!IM$40","v":31},{"$f":"TimeM!IN$40","v":30},{"$f":"TimeM!IO$40","v":31},{"$f":"TimeM!IP$40","v":31},{"$f":"TimeM!IQ$40","v":28},{"$f":"TimeM!IR$40","v":31},{"$f":"TimeM!IS$40","v":30},{"$f":"TimeM!IT$40","v":31},{"$f":"TimeM!IU$40","v":30},{"$f":"TimeM!IV$40","v":31},{"$f":"TimeM!IW$40","v":31},{"$f":"TimeM!IX$40","v":30},{"$f":"TimeM!IY$40","v":31},{"$f":"TimeM!IZ$40","v":30},{"$f":"TimeM!JA$40","v":31},{"$f":"TimeM!JB$40","v":31},{"$f":"TimeM!JC$40","v":29},{"$f":"TimeM!JD$40","v":31},{"$f":"TimeM!JE$40","v":30},{"$f":"TimeM!JF$40","v":31},{"$f":"TimeM!JG$40","v":30},{"$f":"TimeM!JH$40","v":31},{"$f":"TimeM!JI$40","v":31},{"$f":"TimeM!JJ$40","v":30},{"$f":"TimeM!JK$40","v":31},{"$f":"TimeM!JL$40","v":30},{"$f":"TimeM!JM$40","v":31},{"$f":"TimeM!JN$40","v":31},{"$f":"TimeM!JO$40","v":28},{"$f":"TimeM!JP$40","v":31},{"$f":"TimeM!JQ$40","v":30},{"$f":"TimeM!JR$40","v":31},{"$f":"TimeM!JS$40","v":30},{"$f":"TimeM!JT$40","v":31},{"$f":"TimeM!JU$40","v":31},{"$f":"TimeM!JV$40","v":30},{"$f":"TimeM!JW$40","v":31},{"$f":"TimeM!JX$40","v":30},{"$f":"TimeM!JY$40","v":31},{"$f":"TimeM!JZ$40","v":31},{"$f":"TimeM!KA$40","v":28},{"$f":"TimeM!KB$40","v":31},{"$f":"TimeM!KC$40","v":30},{"$f":"TimeM!KD$40","v":31},{"$f":"TimeM!KE$40","v":30},{"$f":"TimeM!KF$40","v":31},{"$f":"TimeM!KG$40","v":31},{"$f":"TimeM!KH$40","v":30},{"$f":"TimeM!KI$40","v":31},{"$f":"TimeM!KJ$40","v":30},{"$f":"TimeM!KK$40","v":31},{"$f":"TimeM!KL$40","v":31},{"$f":"TimeM!KM$40","v":28},{"$f":"TimeM!KN$40","v":31},{"$f":"TimeM!KO$40","v":30},{"$f":"TimeM!KP$40","v":31},{"$f":"TimeM!KQ$40","v":30},{"$f":"TimeM!KR$40","v":31},{"$f":"TimeM!KS$40","v":31},{"$f":"TimeM!KT$40","v":30},{"$f":"TimeM!KU$40","v":31},{"$f":"TimeM!KV$40","v":30},{"$f":"TimeM!KW$40","v":31},{"$f":"TimeM!KX$40","v":31},{"$f":"TimeM!KY$40","v":29},{"$f":"TimeM!KZ$40","v":31},{"$f":"TimeM!LA$40","v":30},{"$f":"TimeM!LB$40","v":31},{"$f":"TimeM!LC$40","v":30},{"$f":"TimeM!LD$40","v":31},{"$f":"TimeM!LE$40","v":31},{"$f":"TimeM!LF$40","v":30},{"$f":"TimeM!LG$40","v":31},{"$f":"TimeM!LH$40","v":30},{"$f":"TimeM!LI$40","v":31},{"$f":"TimeM!LJ$40","v":31},{"$f":"TimeM!LK$40","v":28},{"$f":"TimeM!LL$40","v":31},{"$f":"TimeM!LM$40","v":30},{"$f":"TimeM!LN$40","v":31},{"$f":"TimeM!LO$40","v":30},{"$f":"TimeM!LP$40","v":31},{"$f":"TimeM!LQ$40","v":31},{"$f":"TimeM!LR$40","v":30},{"$f":"TimeM!LS$40","v":31},{"$f":"TimeM!LT$40","v":30},{"$f":"TimeM!LU$40","v":31},{"$f":"TimeM!LV$40","v":31},{"$f":"TimeM!LW$40","v":28},{"$f":"TimeM!LX$40","v":31},{"$f":"TimeM!LY$40","v":30},{"$f":"TimeM!LZ$40","v":31},{"$f":"TimeM!MA$40","v":30},{"$f":"TimeM!MB$40","v":31},{"$f":"TimeM!MC$40","v":31},{"$f":"TimeM!MD$40","v":30},{"$f":"TimeM!ME$40","v":31},{"$f":"TimeM!MF$40","v":30},{"$f":"TimeM!MG$40","v":31},{"$f":"TimeM!MH$40","v":31},{"$f":"TimeM!MI$40","v":28},{"$f":"TimeM!MJ$40","v":31},{"$f":"TimeM!MK$40","v":30},{"$f":"TimeM!ML$40","v":31},{"$f":"TimeM!MM$40","v":30},{"$f":"TimeM!MN$40","v":31},{"$f":"TimeM!MO$40","v":31},{"$f":"TimeM!MP$40","v":30},{"$f":"TimeM!MQ$40","v":31},{"$f":"TimeM!MR$40","v":30},{"$f":"TimeM!MS$40","v":31},{"$f":"TimeM!MT$40","v":31},{"$f":"TimeM!MU$40","v":29},{"$f":"TimeM!MV$40","v":31},{"$f":"TimeM!MW$40","v":30},{"$f":"TimeM!MX$40","v":31},{"$f":"TimeM!MY$40","v":30},{"$f":"TimeM!MZ$40","v":31},{"$f":"TimeM!NA$40","v":31},{"$f":"TimeM!NB$40","v":30},{"$f":"TimeM!NC$40","v":31},{"$f":"TimeM!ND$40","v":30},{"$f":"TimeM!NE$40","v":31},{"$f":"TimeM!NF$40","v":31},{"$f":"TimeM!NG$40","v":28},{"$f":"TimeM!NH$40","v":31},{"$f":"TimeM!NI$40","v":30},{"$f":"TimeM!NJ$40","v":31},{"$f":"TimeM!NK$40","v":30},{"$f":"TimeM!NL$40","v":31},{"$f":"TimeM!NM$40","v":31},{"$f":"TimeM!NN$40","v":30},{"$f":"TimeM!NO$40","v":31},{"$f":"TimeM!NP$40","v":30},{"$f":"TimeM!NQ$40","v":31},{"$f":"TimeM!NR$40","v":31},{"$f":"TimeM!NS$40","v":28},{"$f":"TimeM!NT$40","v":31},{"$f":"TimeM!NU$40","v":30},{"$f":"TimeM!NV$40","v":31},{"$f":"TimeM!NW$40","v":30},{"$f":"TimeM!NX$40","v":31},{"$f":"TimeM!NY$40","v":31},{"$f":"TimeM!NZ$40","v":30},{"$f":"TimeM!OA$40","v":31},{"$f":"TimeM!OB$40","v":30},{"$f":"TimeM!OC$40","v":31},{"$f":"TimeM!OD$40","v":31},{"$f":"TimeM!OE$40","v":28},{"$f":"TimeM!OF$40","v":31},{"$f":"TimeM!OG$40","v":30},{"$f":"TimeM!OH$40","v":31},{"$f":"TimeM!OI$40","v":30},{"$f":"TimeM!OJ$40","v":31},{"$f":"TimeM!OK$40","v":31},{"$f":"TimeM!OL$40","v":30},{"$f":"TimeM!OM$40","v":31},{"$f":"TimeM!ON$40","v":30},{"$f":"TimeM!OO$40","v":31},{"$f":"TimeM!OP$40","v":31},{"$f":"TimeM!OQ$40","v":29},{"$f":"TimeM!OR$40","v":31},{"$f":"TimeM!OS$40","v":30},{"$f":"TimeM!OT$40","v":31},{"$f":"TimeM!OU$40","v":30},{"$f":"TimeM!OV$40","v":31},{"$f":"TimeM!OW$40","v":31},{"$f":"TimeM!OX$40","v":30},{"$f":"TimeM!OY$40","v":31},{"$f":"TimeM!OZ$40","v":30},{"$f":"TimeM!PA$40","v":31},{"$f":"TimeM!PB$40","v":31},{"$f":"TimeM!PC$40","v":28},{"$f":"TimeM!PD$40","v":31},{"$f":"TimeM!PE$40","v":30},{"$f":"TimeM!PF$40","v":31},{"$f":"TimeM!PG$40","v":30},{"$f":"TimeM!PH$40","v":31},{"$f":"TimeM!PI$40","v":31},{"$f":"TimeM!PJ$40","v":30},{"$f":"TimeM!PK$40","v":31},{"$f":"TimeM!PL$40","v":30},{"$f":"TimeM!PM$40","v":31},{"$f":"TimeM!PN$40","v":31},{"$f":"TimeM!PO$40","v":28},{"$f":"TimeM!PP$40","v":31},{"$f":"TimeM!PQ$40","v":30},{"$f":"TimeM!PR$40","v":31},{"$f":"TimeM!PS$40","v":30},{"$f":"TimeM!PT$40","v":31},{"$f":"TimeM!PU$40","v":31},{"$f":"TimeM!PV$40","v":30},{"$f":"TimeM!PW$40","v":31},{"$f":"TimeM!PX$40","v":30},{"$f":"TimeM!PY$40","v":31},{"$f":"TimeM!PZ$40","v":31},{"$f":"TimeM!QA$40","v":28},{"$f":"TimeM!QB$40","v":31},{"$f":"TimeM!QC$40","v":30},{"$f":"TimeM!QD$40","v":31},{"$f":"TimeM!QE$40","v":30},{"$f":"TimeM!QF$40","v":31},{"$f":"TimeM!QG$40","v":31},{"$f":"TimeM!QH$40","v":30},{"$f":"TimeM!QI$40","v":31},{"$f":"TimeM!QJ$40","v":30},{"$f":"TimeM!QK$40","v":31},{"$f":"TimeM!QL$40","v":31},{"$f":"TimeM!QM$40","v":29},{"$f":"TimeM!QN$40","v":31},{"$f":"TimeM!QO$40","v":30},{"$f":"TimeM!QP$40","v":31},{"$f":"TimeM!QQ$40","v":30},{"$f":"TimeM!QR$40","v":31},{"$f":"TimeM!QS$40","v":31},{"$f":"TimeM!QT$40","v":30},{"$f":"TimeM!QU$40","v":31},{"$f":"TimeM!QV$40","v":30},{"$f":"TimeM!QW$40","v":31},{"$f":"TimeM!QX$40","v":31},{"$f":"TimeM!QY$40","v":28},{"$f":"TimeM!QZ$40","v":31},{"$f":"TimeM!RA$40","v":30},{"$f":"TimeM!RB$40","v":31},{"$f":"TimeM!RC$40","v":30},{"$f":"TimeM!RD$40","v":31},{"$f":"TimeM!RE$40","v":31},{"$f":"TimeM!RF$40","v":30},{"$f":"TimeM!RG$40","v":31},{"$f":"TimeM!RH$40","v":30},{"$f":"TimeM!RI$40","v":31},{"$f":"TimeM!RJ$40","v":31},{"$f":"TimeM!RK$40","v":28},{"$f":"TimeM!RL$40","v":31},{"$f":"TimeM!RM$40","v":30},{"$f":"TimeM!RN$40","v":31},{"$f":"TimeM!RO$40","v":30},{"$f":"TimeM!RP$40","v":31},{"$f":"TimeM!RQ$40","v":31},{"$f":"TimeM!RR$40","v":30},{"$f":"TimeM!RS$40","v":31},{"$f":"TimeM!RT$40","v":30},{"$f":"TimeM!RU$40","v":31},{"$f":"TimeM!RV$40","v":31},{"$f":"TimeM!RW$40","v":28},{"$f":"TimeM!RX$40","v":31},{"$f":"TimeM!RY$40","v":30},{"$f":"TimeM!RZ$40","v":31},{"$f":"TimeM!SA$40","v":30},{"$f":"TimeM!SB$40","v":31},{"$f":"TimeM!SC$40","v":31},{"$f":"TimeM!SD$40","v":30},{"$f":"TimeM!SE$40","v":31},{"$f":"TimeM!SF$40","v":30},{"$f":"TimeM!SG$40","v":31},{"$f":"TimeM!SH$40","v":31},{"$f":"TimeM!SI$40","v":29},{"$f":"TimeM!SJ$40","v":31},{"$f":"TimeM!SK$40","v":30},{"$f":"TimeM!SL$40","v":31},{"$f":"TimeM!SM$40","v":30},{"$f":"TimeM!SN$40","v":31},{"$f":"TimeM!SO$40","v":31}]
[null,null,null,null,"Daily Inflation Rate",null,"% p.d.",null,null,{"$f":"$F94","v":6.760697406527072E-5},{"$f":"$F94","v":6.760697406527072E-5},6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,{"$f":"$F94","v":6.760697406527072E-5},6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,{"$f":"$F94","v":6.760697406527072E-5},6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,{"$f":"$F94","v":6.760697406527072E-5},6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,{"$f":"$F94","v":6.760697406527072E-5},6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,{"$f":"$F94","v":6.760697406527072E-5},6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,{"$f":"$F94","v":6.760697406527072E-5},6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,{"$f":"$F94","v":6.760697406527072E-5},6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5,6.760697406527072E-5]
[null,null,null,null,"Period Inflation Rate",null,"% p.p.",null,null,{"$f":"(1+J98)^J97-1","v":2.0979429625549439E-3},{"$f":"(1+K98)^K97-1","v":1.8947240122886289E-3},2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.9624590829110389E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.8947240122886289E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.8947240122886289E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.8947240122886289E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.9624590829110389E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,{"$f":"(1+BW98)^BW97-1","v":2.0301987328965598E-3},2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.8947240122886289E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.8947240122886289E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.8947240122886289E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.9624590829110389E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.8947240122886289E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,{"$f":"(1+EI98)^EI97-1","v":2.0979429625549439E-3},2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.8947240122886289E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.8947240122886289E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.9624590829110389E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.8947240122886289E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.8947240122886289E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,{"$f":"(1+GU98)^GU97-1","v":1.8947240122886289E-3},2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.9624590829110389E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.8947240122886289E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.8947240122886289E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.8947240122886289E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.9624590829110389E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,{"$f":"(1+JG98)^JG97-1","v":2.0301987328965598E-3},2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.8947240122886289E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.8947240122886289E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.8947240122886289E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.9624590829110389E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.8947240122886289E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,{"$f":"(1+LS98)^LS97-1","v":2.0979429625549439E-3},2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.8947240122886289E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.8947240122886289E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.9624590829110389E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.8947240122886289E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.8947240122886289E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,{"$f":"(1+OE98)^OE97-1","v":1.8947240122886289E-3},2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.9624590829110389E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.8947240122886289E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.8947240122886289E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.8947240122886289E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.9624590829110389E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,{"$f":"(1+QQ98)^QQ97-1","v":2.0301987328965598E-3},2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.8947240122886289E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.8947240122886289E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.8947240122886289E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3,1.9624590829110389E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0301987328965598E-3,2.0979429625549439E-3,2.0979429625549439E-3]
[null,null,null,null,"Inflation Period for O&M",null,"Flag",null,null,{"$f":"TimeM!J46","v":0},{"$f":"TimeM!K46","v":0},{"$f":"TimeM!L46","v":0},{"$f":"TimeM!M46","v":0},{"$f":"TimeM!N46","v":0},{"$f":"TimeM!O46","v":0},{"$f":"TimeM!P46","v":0},{"$f":"TimeM!Q46","v":0},{"$f":"TimeM!R46","v":0},{"$f":"TimeM!S46","v":0},{"$f":"TimeM!T46","v":0},{"$f":"TimeM!U46","v":0},{"$f":"TimeM!V46","v":0},{"$f":"TimeM!W46","v":0},{"$f":"TimeM!X46","v":0},{"$f":"TimeM!Y46","v":0},{"$f":"TimeM!Z46","v":0},{"$f":"TimeM!AA46","v":0},{"$f":"TimeM!AB46","v":0},{"$f":"TimeM!AC46","v":0},{"$f":"TimeM!AD46","v":0},{"$f":"TimeM!AE46","v":0},{"$f":"TimeM!AF46","v":0},{"$f":"TimeM!AG46","v":0},{"$f":"TimeM!AH46","v":1},{"$f":"TimeM!AI46","v":1},{"$f":"TimeM!AJ46","v":1},{"$f":"TimeM!AK46","v":1},{"$f":"TimeM!AL46","v":1},{"$f":"TimeM!AM46","v":1},{"$f":"TimeM!AN46","v":1},{"$f":"TimeM!AO46","v":1},{"$f":"TimeM!AP46","v":1},{"$f":"TimeM!AQ46","v":1},{"$f":"TimeM!AR46","v":1},{"$f":"TimeM!AS46","v":1},{"$f":"TimeM!AT46","v":1},{"$f":"TimeM!AU46","v":1},{"$f":"TimeM!AV46","v":1},{"$f":"TimeM!AW46","v":1},{"$f":"TimeM!AX46","v":1},{"$f":"TimeM!AY46","v":1},{"$f":"TimeM!AZ46","v":1},{"$f":"TimeM!BA46","v":1},{"$f":"TimeM!BB46","v":1},{"$f":"TimeM!BC46","v":1},{"$f":"TimeM!BD46","v":1},{"$f":"TimeM!BE46","v":1},{"$f":"TimeM!BF46","v":1},{"$f":"TimeM!BG46","v":1},{"$f":"TimeM!BH46","v":1},{"$f":"TimeM!BI46","v":1},{"$f":"TimeM!BJ46","v":1},{"$f":"TimeM!BK46","v":1},{"$f":"TimeM!BL46","v":1},{"$f":"TimeM!BM46","v":1},{"$f":"TimeM!BN46","v":1},{"$f":"TimeM!BO46","v":1},{"$f":"TimeM!BP46","v":1},{"$f":"TimeM!BQ46","v":1},{"$f":"TimeM!BR46","v":1},{"$f":"TimeM!BS46","v":1},{"$f":"TimeM!BT46","v":1},{"$f":"TimeM!BU46","v":1},{"$f":"TimeM!BV46","v":1},{"$f":"TimeM!BW46","v":1},{"$f":"TimeM!BX46","v":1},{"$f":"TimeM!BY46","v":1},{"$f":"TimeM!BZ46","v":1},{"$f":"TimeM!CA46","v":1},{"$f":"TimeM!CB46","v":1},{"$f":"TimeM!CC46","v":1},{"$f":"TimeM!CD46","v":1},{"$f":"TimeM!CE46","v":1},{"$f":"TimeM!CF46","v":1},{"$f":"TimeM!CG46","v":1},{"$f":"TimeM!CH46","v":1},{"$f":"TimeM!CI46","v":1},{"$f":"TimeM!CJ46","v":1},{"$f":"TimeM!CK46","v":1},{"$f":"TimeM!CL46","v":1},{"$f":"TimeM!CM46","v":1},{"$f":"TimeM!CN46","v":1},{"$f":"TimeM!CO46","v":1},{"$f":"TimeM!CP46","v":1},{"$f":"TimeM!CQ46","v":1},{"$f":"TimeM!CR46","v":1},{"$f":"TimeM!CS46","v":1},{"$f":"TimeM!CT46","v":1},{"$f":"TimeM!CU46","v":1},{"$f":"TimeM!CV46","v":1},{"$f":"TimeM!CW46","v":1},{"$f":"TimeM!CX46","v":1},{"$f":"TimeM!CY46","v":1},{"$f":"TimeM!CZ46","v":1},{"$f":"TimeM!DA46","v":1},{"$f":"TimeM!DB46","v":1},{"$f":"TimeM!DC46","v":1},{"$f":"TimeM!DD46","v":1},{"$f":"TimeM!DE46","v":1},{"$f":"TimeM!DF46","v":1},{"$f":"TimeM!DG46","v":1},{"$f":"TimeM!DH46","v":1},{"$f":"TimeM!DI46","v":1},{"$f":"TimeM!DJ46","v":1},{"$f":"TimeM!DK46","v":1},{"$f":"TimeM!DL46","v":1},{"$f":"TimeM!DM46","v":1},{"$f":"TimeM!DN46","v":1},{"$f":"TimeM!DO46","v":1},{"$f":"TimeM!DP46","v":1},{"$f":"TimeM!DQ46","v":1},{"$f":"TimeM!DR46","v":1},{"$f":"TimeM!DS46","v":1},{"$f":"TimeM!DT46","v":1},{"$f":"TimeM!DU46","v":1},{"$f":"TimeM!DV46","v":1},{"$f":"TimeM!DW46","v":1},{"$f":"TimeM!DX46","v":1},{"$f":"TimeM!DY46","v":1},{"$f":"TimeM!DZ46","v":1},{"$f":"TimeM!EA46","v":1},{"$f":"TimeM!EB46","v":1},{"$f":"TimeM!EC46","v":1},{"$f":"TimeM!ED46","v":1},{"$f":"TimeM!EE46","v":1},{"$f":"TimeM!EF46","v":1},{"$f":"TimeM!EG46","v":1},{"$f":"TimeM!EH46","v":1},{"$f":"TimeM!EI46","v":1},{"$f":"TimeM!EJ46","v":1},{"$f":"TimeM!EK46","v":1},{"$f":"TimeM!EL46","v":1},{"$f":"TimeM!EM46","v":1},{"$f":"TimeM!EN46","v":1},{"$f":"TimeM!EO46","v":1},{"$f":"TimeM!EP46","v":1},{"$f":"TimeM!EQ46","v":1},{"$f":"TimeM!ER46","v":1},{"$f":"TimeM!ES46","v":1},{"$f":"TimeM!ET46","v":1},{"$f":"TimeM!EU46","v":1},{"$f":"TimeM!EV46","v":1},{"$f":"TimeM!EW46","v":1},{"$f":"TimeM!EX46","v":1},{"$f":"TimeM!EY46","v":1},{"$f":"TimeM!EZ46","v":1},{"$f":"TimeM!FA46","v":1},{"$f":"TimeM!FB46","v":1},{"$f":"TimeM!FC46","v":1},{"$f":"TimeM!FD46","v":1},{"$f":"TimeM!FE46","v":1},{"$f":"TimeM!FF46","v":1},{"$f":"TimeM!FG46","v":1},{"$f":"TimeM!FH46","v":1},{"$f":"TimeM!FI46","v":1},{"$f":"TimeM!FJ46","v":1},{"$f":"TimeM!FK46","v":1},{"$f":"TimeM!FL46","v":1},{"$f":"TimeM!FM46","v":1},{"$f":"TimeM!FN46","v":1},{"$f":"TimeM!FO46","v":1},{"$f":"TimeM!FP46","v":1},{"$f":"TimeM!FQ46","v":1},{"$f":"TimeM!FR46","v":1},{"$f":"TimeM!FS46","v":1},{"$f":"TimeM!FT46","v":1},{"$f":"TimeM!FU46","v":1},{"$f":"TimeM!FV46","v":1},{"$f":"TimeM!FW46","v":1},{"$f":"TimeM!FX46","v":1},{"$f":"TimeM!FY46","v":1},{"$f":"TimeM!FZ46","v":1},{"$f":"TimeM!GA46","v":1},{"$f":"TimeM!GB46","v":1},{"$f":"TimeM!GC46","v":1},{"$f":"TimeM!GD46","v":1},{"$f":"TimeM!GE46","v":1},{"$f":"TimeM!GF46","v":1},{"$f":"TimeM!GG46","v":1},{"$f":"TimeM!GH46","v":1},{"$f":"TimeM!GI46","v":1},{"$f":"TimeM!GJ46","v":1},{"$f":"TimeM!GK46","v":1},{"$f":"TimeM!GL46","v":1},{"$f":"TimeM!GM46","v":1},{"$f":"TimeM!GN46","v":1},{"$f":"TimeM!GO46","v":1},{"$f":"TimeM!GP46","v":1},{"$f":"TimeM!GQ46","v":1},{"$f":"TimeM!GR46","v":1},{"$f":"TimeM!GS46","v":1},{"$f":"TimeM!GT46","v":1},{"$f":"TimeM!GU46","v":1},{"$f":"TimeM!GV46","v":1},{"$f":"TimeM!GW46","v":1},{"$f":"TimeM!GX46","v":1},{"$f":"TimeM!GY46","v":1},{"$f":"TimeM!GZ46","v":1},{"$f":"TimeM!HA46","v":1},{"$f":"TimeM!HB46","v":1},{"$f":"TimeM!HC46","v":1},{"$f":"TimeM!HD46","v":1},{"$f":"TimeM!HE46","v":1},{"$f":"TimeM!HF46","v":1},{"$f":"TimeM!HG46","v":1},{"$f":"TimeM!HH46","v":1},{"$f":"TimeM!HI46","v":1},{"$f":"TimeM!HJ46","v":1},{"$f":"TimeM!HK46","v":1},{"$f":"TimeM!HL46","v":1},{"$f":"TimeM!HM46","v":1},{"$f":"TimeM!HN46","v":1},{"$f":"TimeM!HO46","v":1},{"$f":"TimeM!HP46","v":1},{"$f":"TimeM!HQ46","v":1},{"$f":"TimeM!HR46","v":1},{"$f":"TimeM!HS46","v":1},{"$f":"TimeM!HT46","v":1},{"$f":"TimeM!HU46","v":1},{"$f":"TimeM!HV46","v":1},{"$f":"TimeM!HW46","v":1},{"$f":"TimeM!HX46","v":1},{"$f":"TimeM!HY46","v":1},{"$f":"TimeM!HZ46","v":1},{"$f":"TimeM!IA46","v":1},{"$f":"TimeM!IB46","v":1},{"$f":"TimeM!IC46","v":1},{"$f":"TimeM!ID46","v":1},{"$f":"TimeM!IE46","v":1},{"$f":"TimeM!IF46","v":1},{"$f":"TimeM!IG46","v":1},{"$f":"TimeM!IH46","v":1},{"$f":"TimeM!II46","v":1},{"$f":"TimeM!IJ46","v":1},{"$f":"TimeM!IK46","v":1},{"$f":"TimeM!IL46","v":1},{"$f":"TimeM!IM46","v":1},{"$f":"TimeM!IN46","v":1},{"$f":"TimeM!IO46","v":1},{"$f":"TimeM!IP46","v":1},{"$f":"TimeM!IQ46","v":1},{"$f":"TimeM!IR46","v":1},{"$f":"TimeM!IS46","v":1},{"$f":"TimeM!IT46","v":1},{"$f":"TimeM!IU46","v":1},{"$f":"TimeM!IV46","v":1},{"$f":"TimeM!IW46","v":1},{"$f":"TimeM!IX46","v":1},{"$f":"TimeM!IY46","v":1},{"$f":"TimeM!IZ46","v":1},{"$f":"TimeM!JA46","v":1},{"$f":"TimeM!JB46","v":1},{"$f":"TimeM!JC46","v":1},{"$f":"TimeM!JD46","v":1},{"$f":"TimeM!JE46","v":1},{"$f":"TimeM!JF46","v":1},{"$f":"TimeM!JG46","v":1},{"$f":"TimeM!JH46","v":1},{"$f":"TimeM!JI46","v":1},{"$f":"TimeM!JJ46","v":1},{"$f":"TimeM!JK46","v":1},{"$f":"TimeM!JL46","v":1},{"$f":"TimeM!JM46","v":1},{"$f":"TimeM!JN46","v":1},{"$f":"TimeM!JO46","v":1},{"$f":"TimeM!JP46","v":1},{"$f":"TimeM!JQ46","v":1},{"$f":"TimeM!JR46","v":1},{"$f":"TimeM!JS46","v":1},{"$f":"TimeM!JT46","v":1},{"$f":"TimeM!JU46","v":1},{"$f":"TimeM!JV46","v":1},{"$f":"TimeM!JW46","v":1},{"$f":"TimeM!JX46","v":1},{"$f":"TimeM!JY46","v":1},{"$f":"TimeM!JZ46","v":1},{"$f":"TimeM!KA46","v":1},{"$f":"TimeM!KB46","v":1},{"$f":"TimeM!KC46","v":1},{"$f":"TimeM!KD46","v":1},{"$f":"TimeM!KE46","v":1},{"$f":"TimeM!KF46","v":1},{"$f":"TimeM!KG46","v":1},{"$f":"TimeM!KH46","v":1},{"$f":"TimeM!KI46","v":1},{"$f":"TimeM!KJ46","v":1},{"$f":"TimeM!KK46","v":1},{"$f":"TimeM!KL46","v":1},{"$f":"TimeM!KM46","v":1},{"$f":"TimeM!KN46","v":1},{"$f":"TimeM!KO46","v":1},{"$f":"TimeM!KP46","v":1},{"$f":"TimeM!KQ46","v":1},{"$f":"TimeM!KR46","v":1},{"$f":"TimeM!KS46","v":1},{"$f":"TimeM!KT46","v":1},{"$f":"TimeM!KU46","v":1},{"$f":"TimeM!KV46","v":1},{"$f":"TimeM!KW46","v":1},{"$f":"TimeM!KX46","v":1},{"$f":"TimeM!KY46","v":1},{"$f":"TimeM!KZ46","v":1},{"$f":"TimeM!LA46","v":1},{"$f":"TimeM!LB46","v":1},{"$f":"TimeM!LC46","v":1},{"$f":"TimeM!LD46","v":1},{"$f":"TimeM!LE46","v":1},{"$f":"TimeM!LF46","v":1},{"$f":"TimeM!LG46","v":1},{"$f":"TimeM!LH46","v":1},{"$f":"TimeM!LI46","v":1},{"$f":"TimeM!LJ46","v":1},{"$f":"TimeM!LK46","v":1},{"$f":"TimeM!LL46","v":1},{"$f":"TimeM!LM46","v":1},{"$f":"TimeM!LN46","v":1},{"$f":"TimeM!LO46","v":1},{"$f":"TimeM!LP46","v":1},{"$f":"TimeM!LQ46","v":1},{"$f":"TimeM!LR46","v":1},{"$f":"TimeM!LS46","v":1},{"$f":"TimeM!LT46","v":1},{"$f":"TimeM!LU46","v":1},{"$f":"TimeM!LV46","v":1},{"$f":"TimeM!LW46","v":1},{"$f":"TimeM!LX46","v":1},{"$f":"TimeM!LY46","v":1},{"$f":"TimeM!LZ46","v":1},{"$f":"TimeM!MA46","v":1},{"$f":"TimeM!MB46","v":1},{"$f":"TimeM!MC46","v":1},{"$f":"TimeM!MD46","v":1},{"$f":"TimeM!ME46","v":1},{"$f":"TimeM!MF46","v":1},{"$f":"TimeM!MG46","v":1},{"$f":"TimeM!MH46","v":1},{"$f":"TimeM!MI46","v":1},{"$f":"TimeM!MJ46","v":1},{"$f":"TimeM!MK46","v":1},{"$f":"TimeM!ML46","v":1},{"$f":"TimeM!MM46","v":1},{"$f":"TimeM!MN46","v":1},{"$f":"TimeM!MO46","v":1},{"$f":"TimeM!MP46","v":1},{"$f":"TimeM!MQ46","v":1},{"$f":"TimeM!MR46","v":1},{"$f":"TimeM!MS46","v":1},{"$f":"TimeM!MT46","v":1},{"$f":"TimeM!MU46","v":1},{"$f":"TimeM!MV46","v":1},{"$f":"TimeM!MW46","v":1},{"$f":"TimeM!MX46","v":1},{"$f":"TimeM!MY46","v":1},{"$f":"TimeM!MZ46","v":1},{"$f":"TimeM!NA46","v":1},{"$f":"TimeM!NB46","v":1},{"$f":"TimeM!NC46","v":1},{"$f":"TimeM!ND46","v":1},{"$f":"TimeM!NE46","v":1},{"$f":"TimeM!NF46","v":1},{"$f":"TimeM!NG46","v":1},{"$f":"TimeM!NH46","v":1},{"$f":"TimeM!NI46","v":1},{"$f":"TimeM!NJ46","v":1},{"$f":"TimeM!NK46","v":1},{"$f":"TimeM!NL46","v":1},{"$f":"TimeM!NM46","v":1},{"$f":"TimeM!NN46","v":1},{"$f":"TimeM!NO46","v":1},{"$f":"TimeM!NP46","v":1},{"$f":"TimeM!NQ46","v":1},{"$f":"TimeM!NR46","v":1},{"$f":"TimeM!NS46","v":1},{"$f":"TimeM!NT46","v":1},{"$f":"TimeM!NU46","v":1},{"$f":"TimeM!NV46","v":1},{"$f":"TimeM!NW46","v":1},{"$f":"TimeM!NX46","v":1},{"$f":"TimeM!NY46","v":1},{"$f":"TimeM!NZ46","v":1},{"$f":"TimeM!OA46","v":1},{"$f":"TimeM!OB46","v":1},{"$f":"TimeM!OC46","v":1},{"$f":"TimeM!OD46","v":1},{"$f":"TimeM!OE46","v":1},{"$f":"TimeM!OF46","v":1},{"$f":"TimeM!OG46","v":1},{"$f":"TimeM!OH46","v":1},{"$f":"TimeM!OI46","v":1},{"$f":"TimeM!OJ46","v":1},{"$f":"TimeM!OK46","v":1},{"$f":"TimeM!OL46","v":1},{"$f":"TimeM!OM46","v":1},{"$f":"TimeM!ON46","v":1},{"$f":"TimeM!OO46","v":1},{"$f":"TimeM!OP46","v":1},{"$f":"TimeM!OQ46","v":1},{"$f":"TimeM!OR46","v":1},{"$f":"TimeM!OS46","v":1},{"$f":"TimeM!OT46","v":1},{"$f":"TimeM!OU46","v":1},{"$f":"TimeM!OV46","v":1},{"$f":"TimeM!OW46","v":1},{"$f":"TimeM!OX46","v":1},{"$f":"TimeM!OY46","v":1},{"$f":"TimeM!OZ46","v":1},{"$f":"TimeM!PA46","v":1},{"$f":"TimeM!PB46","v":1},{"$f":"TimeM!PC46","v":1},{"$f":"TimeM!PD46","v":1},{"$f":"TimeM!PE46","v":1},{"$f":"TimeM!PF46","v":1},{"$f":"TimeM!PG46","v":1},{"$f":"TimeM!PH46","v":1},{"$f":"TimeM!PI46","v":1},{"$f":"TimeM!PJ46","v":1},{"$f":"TimeM!PK46","v":1},{"$f":"TimeM!PL46","v":1},{"$f":"TimeM!PM46","v":1},{"$f":"TimeM!PN46","v":1},{"$f":"TimeM!PO46","v":1},{"$f":"TimeM!PP46","v":1},{"$f":"TimeM!PQ46","v":1},{"$f":"TimeM!PR46","v":1},{"$f":"TimeM!PS46","v":1},{"$f":"TimeM!PT46","v":1},{"$f":"TimeM!PU46","v":1},{"$f":"TimeM!PV46","v":1},{"$f":"TimeM!PW46","v":1},{"$f":"TimeM!PX46","v":1},{"$f":"TimeM!PY46","v":1},{"$f":"TimeM!PZ46","v":1},{"$f":"TimeM!QA46","v":1},{"$f":"TimeM!QB46","v":1},{"$f":"TimeM!QC46","v":1},{"$f":"TimeM!QD46","v":1},{"$f":"TimeM!QE46","v":1},{"$f":"TimeM!QF46","v":1},{"$f":"TimeM!QG46","v":1},{"$f":"TimeM!QH46","v":1},{"$f":"TimeM!QI46","v":1},{"$f":"TimeM!QJ46","v":1},{"$f":"TimeM!QK46","v":1},{"$f":"TimeM!QL46","v":1},{"$f":"TimeM!QM46","v":1},{"$f":"TimeM!QN46","v":1},{"$f":"TimeM!QO46","v":1},{"$f":"TimeM!QP46","v":1},{"$f":"TimeM!QQ46","v":1},{"$f":"TimeM!QR46","v":1},{"$f":"TimeM!QS46","v":1},{"$f":"TimeM!QT46","v":1},{"$f":"TimeM!QU46","v":1},{"$f":"TimeM!QV46","v":1},{"$f":"TimeM!QW46","v":1},{"$f":"TimeM!QX46","v":1},{"$f":"TimeM!QY46","v":1},{"$f":"TimeM!QZ46","v":1},{"$f":"TimeM!RA46","v":1},{"$f":"TimeM!RB46","v":1},{"$f":"TimeM!RC46","v":1},{"$f":"TimeM!RD46","v":1},{"$f":"TimeM!RE46","v":1},{"$f":"TimeM!RF46","v":1},{"$f":"TimeM!RG46","v":1},{"$f":"TimeM!RH46","v":1},{"$f":"TimeM!RI46","v":1},{"$f":"TimeM!RJ46","v":1},{"$f":"TimeM!RK46","v":1},{"$f":"TimeM!RL46","v":1},{"$f":"TimeM!RM46","v":1},{"$f":"TimeM!RN46","v":1},{"$f":"TimeM!RO46","v":1},{"$f":"TimeM!RP46","v":1},{"$f":"TimeM!RQ46","v":1},{"$f":"TimeM!RR46","v":1},{"$f":"TimeM!RS46","v":1},{"$f":"TimeM!RT46","v":1},{"$f":"TimeM!RU46","v":1},{"$f":"TimeM!RV46","v":1},{"$f":"TimeM!RW46","v":1},{"$f":"TimeM!RX46","v":1},{"$f":"TimeM!RY46","v":1},{"$f":"TimeM!RZ46","v":1},{"$f":"TimeM!SA46","v":1},{"$f":"TimeM!SB46","v":1},{"$f":"TimeM!SC46","v":1},{"$f":"TimeM!SD46","v":1},{"$f":"TimeM!SE46","v":1},{"$f":"TimeM!SF46","v":1},{"$f":"TimeM!SG46","v":1},{"$f":"TimeM!SH46","v":1},{"$f":"TimeM!SI46","v":1},{"$f":"TimeM!SJ46","v":1},{"$f":"TimeM!SK46","v":1},{"$f":"TimeM!SL46","v":1},{"$f":"TimeM!SM46","v":1},{"$f":"TimeM!SN46","v":1},{"$f":"TimeM!SO46","v":1}]
[null,null,null,null,"Inflation Index",null,"Index",null,{"$f":"F95","v":1},{"$f":"I101*(1+J99*J100)","v":1},{"$f":"J101*(1+K99*K100)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0020979429625549,1.0039966419977511,1.006102969687259,1.0081455586614816,1.0102605905415065,1.0123116203123192,1.0144353923520661,1.0165636199444179,1.0186274461175377,1.0207644683995853,1.0228368231299161,1.0249826764448435,1.0271330316376317,1.0290791652564903,1.031238114649152,1.0333317329628273,1.0354996039999813,1.037601873983937,1.0397787035333954,1.0419600999470877,1.0440754860217292,1.0462658968400045,1.048390024538042,1.0505894870120345,1.0527935638328456,1.0547883170782226,1.057001202805022,1.0591471253076268,1.0613691555654763,1.0635239458802408,1.0657551584580089,1.0679910519925027,1.0701592860730027,1.0724044192160325,1.0745816133090775,1.0768360242424102,1.0790951648012952,1.0812128449087848,1.0834811677877851,1.0856808498817452,1.0879585463803352,{"$f":"BV101*(1+BW99*BW100)","v":1.0901673184426406},1.0924544272963748,1.0947463343740331,1.0969688869949223,1.0992702651515351,1.1015020022509567,1.1038128906248192,1.1061286271106829,1.1082244355811495,1.1105494272367085,1.1128040632767033,1.1151386627299573,1.1174026158300356,1.1197468627842568,1.1220960278348779,1.1243741057687766,1.1267329785112532,1.1290204703765394,1.1313890909269464,1.133762680708168,1.1359108480835425,1.1382939242533692,1.1406048871360521,1.1429978111320749,1.1453183238399387,1.1477211363573239,1.1501289898383202,1.1524639802561576,1.154881783953134,1.1572264234875609,1.1596542185187992,1.1620871069255378,1.1642889412714006,1.1667315530621214,1.1691002499827785,1.171552955624751,1.1739314409507817,1.1763942821558464,1.1788622902612851,1.181255614989233,1.1837338218936782,1.1861370367989734,1.1886254846479516,1.1911191531185823,1.1934566757194491,1.1959604797533889,1.1983885172039785,1.2009026679600532,1.2033407390348778,1.2058652792698916,1.2083951158463253,1.210848398079355,1.2133886889548264,1.2158521091336536,1.2184028975095182,1.220959037293905,1.2232724176998866,1.2258387734598877,1.2283274697845015,1.2309044307554489,1.2334034113710854,1.2359910213779626,1.2385840600430436,1.2410986318323287,{"$f":"EH101*(1+EI99*EI100)","v":1.243702385972818},1.2462273489809204,1.2488418628774585,1.2514618618750262,1.2538330367151842,1.2564635069107797,1.2590143775304408,1.2616557178835361,1.2642171297233349,1.2668693851537793,1.2695272048648389,1.2721045973875333,1.2747734002752562,1.2773614436172254,1.2800412750685011,1.2827267286533108,1.2851571417872947,1.2878533281686846,1.2904679263636893,1.2931752544682069,1.2958006572312415,1.2985191731009538,1.3012433922619036,1.3038851749480638,1.3066206516748258,1.3092733512662325,1.3120201320795821,1.3147726754824089,1.3173528630613727,1.3201165942296338,1.3227966932665145,1.325571845280044,1.3282630195606948,1.3310496396150042,1.3338421058392458,1.3365500703924047,1.3393540762066867,1.3420732311551014,1.3448888242456365,1.3477103242898814,1.3502638634029227,1.3530966399727411,1.3558436950567003,1.358688177795069,1.3614465848120301,1.3643028220935309,1.3671650515979359,1.3699406683533504,1.3728147257376402,1.3756018124543345,1.378487746596051,1.3813797352629904,1.3839970686174821,1.3869006155277848,1.3897162994000827,1.392631844930357,1.395459164337326,1.3983867580706804,1.4013204937287047,1.4041654528194547,1.40711131184946,1.4099680274518211,1.4129260599524411,1.4158902982365289,{"$f":"GT101*(1+GU99*GU100)","v":1.4185730195833641},1.4215491048666693,1.4244351320581199,1.4274235157190371,1.4303214691319568,1.4333222019923135,1.4363292302190571,1.4392452640022702,1.4422647184752742,1.445192802479224,1.4482247345487202,1.4512630274387648,1.4541110717486549,1.4571617138384032,1.4601200417034632,1.4631832902694404,1.4661538431313408,1.4692297502685612,1.4723121104835135,1.4753011966646454,1.4783962944278368,1.4813977327115031,1.4845056206595901,1.4876200287793262,1.4904386581690159,1.4935655134630414,1.496597748275972,1.4997375249897431,1.5027822902126546,1.5059350417426585,1.5090944075655475,1.5121581691196084,1.5153305907087828,1.5184070129539593,1.52159254426108,1.5247847586311887,1.5276738049269389,1.530878777435065,1.5339867655892319,1.5372049823287521,1.5403258139360783,1.5435573296374672,1.5467956248744803,1.5499359273921505,1.5531876045634339,1.5563408840701691,1.5596059984752406,1.5628779629041003,1.5658391853086915,1.5691242266080025,1.5723098606246193,1.5756084770316725,1.5788072753652833,1.5821195229778664,1.5854387194970185,1.5886574751764264,1.591990387946383,1.5952224448147754,1.5985691305165843,1.6019228373741092,1.6050665453964368,1.6084338834597836,1.6116993238919315,1.6150805771462451,{"$f":"JF101*(1+JG99*JG100)","v":1.6183595116874931},1.6217547376359218,1.6251570865747353,1.6284564784326572,1.6318728872414119,1.6351859135093376,1.6386164402890535,1.6420541641182849,1.6451654035725183,1.6486168667531822,1.6519638866270965,1.6554296126374408,1.6587904637394169,1.6622705115191723,1.6657578602406766,1.6691396797378497,1.6726414395824769,1.6760372341137075,1.6795534646339965,1.6830770720053601,1.6862660385482211,1.6898037285167888,1.6932343659052675,1.6967866750271747,1.7002314891848107,1.7037984778722604,1.7073729498985244,1.7108392562979902,1.7144284994758032,1.7179091300430807,1.7215132054127633,1.7251248419270044,1.7283934773891991,1.7320195483216136,1.7355358922139683,1.7391769475253001,1.7427078223604489,1.7463639239721593,1.7500276958765166,1.7535805998872189,1.7572595119660253,1.7608270980005891,1.7645212128191154,1.7682230776798282,1.771693143119234,1.7754100542806479,1.7790144895232203,1.7827467604517988,1.7863660906659435,1.7901137848344029,1.7938693414514688,1.7975112527154655,1.8012823287982132,1.8049392898997283,1.8087259495808123,1.8125205534579258,1.8159547796733293,1.8197645492236629,1.8234590329056668,1.8272845459512586,1.8309942967210904,1.8348356183203747,1.838684998793275,1.842417894748021,{"$f":"LR101*(1+LS99*LS100)","v":1.8462831824043928},1.8500315041818785,1.8539127647565818,1.8578021679945937,1.8613221903723749,1.8652271381627139,1.8690139199351761,1.8729350045354214,1.8767374348084269,1.8806747229023466,1.8846202712021145,1.8884464248887003,1.8924082777759577,1.8962502426636214,1.9002284675154606,1.9042150384561312,1.9078230004140551,1.9118255042515742,1.9157068899678251,1.9197259337559511,1.9236233589141711,1.9276590110026115,1.93170312965895,1.9356248709051158,1.9396857014811775,1.9436236489345422,1.9477012604906798,1.9517874266432855,1.9556177296066133,1.9597205040598891,1.9636991261440628,1.967818854906332,1.9718139182521328,1.9759506713853978,1.9800961031907864,1.9841160917904979,1.9882786541821618,1.9923152549865277,1.9964950187549175,2.0006835514292902,2.0044742945951741,2.0086795673351423,2.0127575860475413,2.016980236660519,2.0210751073812645,2.0253152076795899,2.0295642034664967,2.0336846221407066,2.037951176481783,2.0420886223779813,2.0463728078322125,2.050665981263168,2.0545514273390508,2.058861759047244,2.063041657581671,2.0673698013086521,2.0715669728596975,2.0759130022118697,2.0802681492857364,2.0844915070465015,2.0888646513342155,2.0931054617025469,2.097496677575811,2.1018971059695137,{"$f":"OD101*(1+OE99*OE100)","v":2.1058796208875541},2.1102976362181831,2.114581959805268,2.1190182321465869,2.1233202602764756,2.1277748650737731,2.132238815377856,2.1365676839190688,2.1410500810555693,2.1453968382171964,2.1498977584158219,2.1544081212883031,2.1586360590742224,2.1631647544030743,2.1675564087465098,2.1721038184601804,2.1765136208801379,2.1810798223139685,2.1856556033779628,2.1900929186144888,2.1946876086404377,2.1991432606426033,2.2037569377699184,2.2083802941286943,2.2125645653002448,2.2172063995592151,2.2217077691821703,2.2263687853613798,2.230888756448381,2.235569033815215,2.2402591301370132,2.2448073013843772,2.2495167790646087,2.2540837451790954,2.2588126843093033,2.2635515444840797,2.2678403499484667,2.2725981496508392,2.2772119755346432,2.281989436372962,2.2866223284351697,2.2914195316571311,2.2962267991378322,2.3008885958758851,2.305715728913226,2.3103967900644853,2.3152438707509106,2.320101120336151,2.3244970716397897,2.3293737339127158,2.3341028255157479,2.3389996401124185,2.34374827421802,2.3486653244159159,2.3535926903046711,2.3583709512022821,2.3633186789424512,2.3681166855298708,2.3730848592647873,2.3780634559448277,2.3827303081736853,2.3877291404553844,2.3925767051308373,2.3975961945917392,{"$f":"QP101*(1+QQ99*QQ100)","v":2.4024637913479969},2.4075040233518483,2.4125548294749621,2.4174527952328058,2.4225244733118734,2.427442679428002,2.4325353157143135,2.4376386360610827,2.44225728851811,2.447381005009305,2.4523496748245899,2.4574945645666122,2.4624837669176953,2.4676499174069062,2.4728269061851793,2.4778472362367889,2.483045618408338,2.4880866944765549,2.4933065584474585,2.4985373733952456,2.5032714121522179,2.5085231327947075,2.5136159332803492,2.5188893561381405,2.5240032021172789,2.5292984168726269,2.5346047406865062,2.5397504920194414,2.5450787436908189,2.5502457593313821,2.5555960294749571,2.5609575241801275,2.5658098318956428,2.5711927545757227,2.576412786848095,2.5818179539228994,2.5870595574615232,2.5924870608538102,2.5979259508386434,2.6032002568121952,2.6086616224710957,2.6139577239915925,2.6194416582030566,2.6249370973957071,2.6300884290445614,2.6356062045551725,2.6409570089320749,2.6464975861033739,2.6518705021492948,2.6574339752068861,2.6630091201136259]
[]
[null,null,null,null,{"$f":"InputC!E52","v":"O&M per Year - Initial"},{"$f":"InputC!F52","v":7},{"$f":"InputC!G52","v":"kUSD/MWp-yr"}]
[null,null,null,null,{"$f":"E103","v":"O&M per Year - Initial"},{"$f":"F103/Months","v":0.58333333333333337},"kUSD/MWp-mo"]
[null,null,null,null,"Flag for Initial O&M Period",null,null,{"$f":"SUM(J105:SO105)","v":0},null,{"$f":"TimeM!J51","v":0},{"$f":"TimeM!K51","v":0},{"$f":"TimeM!L51","v":0},{"$f":"TimeM!M51","v":0},{"$f":"TimeM!N51","v":0},{"$f":"TimeM!O51","v":0},{"$f":"TimeM!P51","v":0},{"$f":"TimeM!Q51","v":0},{"$f":"TimeM!R51","v":0},{"$f":"TimeM!S51","v":0},{"$f":"TimeM!T51","v":0},{"$f":"TimeM!U51","v":0},{"$f":"TimeM!V51","v":0},{"$f":"TimeM!W51","v":0},{"$f":"TimeM!X51","v":0},{"$f":"TimeM!Y51","v":0},{"$f":"TimeM!Z51","v":0},{"$f":"TimeM!AA51","v":0},{"$f":"TimeM!AB51","v":0},{"$f":"TimeM!AC51","v":0},{"$f":"TimeM!AD51","v":0},{"$f":"TimeM!AE51","v":0},{"$f":"TimeM!AF51","v":0},{"$f":"TimeM!AG51","v":0},{"$f":"TimeM!AH51","v":0},{"$f":"TimeM!AI51","v":0},{"$f":"TimeM!AJ51","v":0},{"$f":"TimeM!AK51","v":0},{"$f":"TimeM!AL51","v":0},{"$f":"TimeM!AM51","v":0},{"$f":"TimeM!AN51","v":0},{"$f":"TimeM!AO51","v":0},{"$f":"TimeM!AP51","v":0},{"$f":"TimeM!AQ51","v":0},{"$f":"TimeM!AR51","v":0},{"$f":"TimeM!AS51","v":0},{"$f":"TimeM!AT51","v":0},{"$f":"TimeM!AU51","v":0},{"$f":"TimeM!AV51","v":0},{"$f":"TimeM!AW51","v":0},{"$f":"TimeM!AX51","v":0},{"$f":"TimeM!AY51","v":0},{"$f":"TimeM!AZ51","v":0},{"$f":"TimeM!BA51","v":0},{"$f":"TimeM!BB51","v":0},{"$f":"TimeM!BC51","v":0},{"$f":"TimeM!BD51","v":0},{"$f":"TimeM!BE51","v":0},{"$f":"TimeM!BF51","v":0},{"$f":"TimeM!BG51","v":0},{"$f":"TimeM!BH51","v":0},{"$f":"TimeM!BI51","v":0},{"$f":"TimeM!BJ51","v":0},{"$f":"TimeM!BK51","v":0},{"$f":"TimeM!BL51","v":0},{"$f":"TimeM!BM51","v":0},{"$f":"TimeM!BN51","v":0},{"$f":"TimeM!BO51","v":0},{"$f":"TimeM!BP51","v":0},{"$f":"TimeM!BQ51","v":0},{"$f":"TimeM!BR51","v":0},{"$f":"TimeM!BS51","v":0},{"$f":"TimeM!BT51","v":0},{"$f":"TimeM!BU51","v":0},{"$f":"TimeM!BV51","v":0},{"$f":"TimeM!BW51","v":0},{"$f":"TimeM!BX51","v":0},{"$f":"TimeM!BY51","v":0},{"$f":"TimeM!BZ51","v":0},{"$f":"TimeM!CA51","v":0},{"$f":"TimeM!CB51","v":0},{"$f":"TimeM!CC51","v":0},{"$f":"TimeM!CD51","v":0},{"$f":"TimeM!CE51","v":0},{"$f":"TimeM!CF51","v":0},{"$f":"TimeM!CG51","v":0},{"$f":"TimeM!CH51","v":0},{"$f":"TimeM!CI51","v":0},{"$f":"TimeM!CJ51","v":0},{"$f":"TimeM!CK51","v":0},{"$f":"TimeM!CL51","v":0},{"$f":"TimeM!CM51","v":0},{"$f":"TimeM!CN51","v":0},{"$f":"TimeM!CO51","v":0},{"$f":"TimeM!CP51","v":0},{"$f":"TimeM!CQ51","v":0},{"$f":"TimeM!CR51","v":0},{"$f":"TimeM!CS51","v":0},{"$f":"TimeM!CT51","v":0},{"$f":"TimeM!CU51","v":0},{"$f":"TimeM!CV51","v":0},{"$f":"TimeM!CW51","v":0},{"$f":"TimeM!CX51","v":0},{"$f":"TimeM!CY51","v":0},{"$f":"TimeM!CZ51","v":0},{"$f":"TimeM!DA51","v":0},{"$f":"TimeM!DB51","v":0},{"$f":"TimeM!DC51","v":0},{"$f":"TimeM!DD51","v":0},{"$f":"TimeM!DE51","v":0},{"$f":"TimeM!DF51","v":0},{"$f":"TimeM!DG51","v":0},{"$f":"TimeM!DH51","v":0},{"$f":"TimeM!DI51","v":0},{"$f":"TimeM!DJ51","v":0},{"$f":"TimeM!DK51","v":0},{"$f":"TimeM!DL51","v":0},{"$f":"TimeM!DM51","v":0},{"$f":"TimeM!DN51","v":0},{"$f":"TimeM!DO51","v":0},{"$f":"TimeM!DP51","v":0},{"$f":"TimeM!DQ51","v":0},{"$f":"TimeM!DR51","v":0},{"$f":"TimeM!DS51","v":0},{"$f":"TimeM!DT51","v":0},{"$f":"TimeM!DU51","v":0},{"$f":"TimeM!DV51","v":0},{"$f":"TimeM!DW51","v":0},{"$f":"TimeM!DX51","v":0},{"$f":"TimeM!DY51","v":0},{"$f":"TimeM!DZ51","v":0},{"$f":"TimeM!EA51","v":0},{"$f":"TimeM!EB51","v":0},{"$f":"TimeM!EC51","v":0},{"$f":"TimeM!ED51","v":0},{"$f":"TimeM!EE51","v":0},{"$f":"TimeM!EF51","v":0},{"$f":"TimeM!EG51","v":0},{"$f":"TimeM!EH51","v":0},{"$f":"TimeM!EI51","v":0},{"$f":"TimeM!EJ51","v":0},{"$f":"TimeM!EK51","v":0},{"$f":"TimeM!EL51","v":0},{"$f":"TimeM!EM51","v":0},{"$f":"TimeM!EN51","v":0},{"$f":"TimeM!EO51","v":0},{"$f":"TimeM!EP51","v":0},{"$f":"TimeM!EQ51","v":0},{"$f":"TimeM!ER51","v":0},{"$f":"TimeM!ES51","v":0},{"$f":"TimeM!ET51","v":0},{"$f":"TimeM!EU51","v":0},{"$f":"TimeM!EV51","v":0},{"$f":"TimeM!EW51","v":0},{"$f":"TimeM!EX51","v":0},{"$f":"TimeM!EY51","v":0},{"$f":"TimeM!EZ51","v":0},{"$f":"TimeM!FA51","v":0},{"$f":"TimeM!FB51","v":0},{"$f":"TimeM!FC51","v":0},{"$f":"TimeM!FD51","v":0},{"$f":"TimeM!FE51","v":0},{"$f":"TimeM!FF51","v":0},{"$f":"TimeM!FG51","v":0},{"$f":"TimeM!FH51","v":0},{"$f":"TimeM!FI51","v":0},{"$f":"TimeM!FJ51","v":0},{"$f":"TimeM!FK51","v":0},{"$f":"TimeM!FL51","v":0},{"$f":"TimeM!FM51","v":0},{"$f":"TimeM!FN51","v":0},{"$f":"TimeM!FO51","v":0},{"$f":"TimeM!FP51","v":0},{"$f":"TimeM!FQ51","v":0},{"$f":"TimeM!FR51","v":0},{"$f":"TimeM!FS51","v":0},{"$f":"TimeM!FT51","v":0},{"$f":"TimeM!FU51","v":0},{"$f":"TimeM!FV51","v":0},{"$f":"TimeM!FW51","v":0},{"$f":"TimeM!FX51","v":0},{"$f":"TimeM!FY51","v":0},{"$f":"TimeM!FZ51","v":0},{"$f":"TimeM!GA51","v":0},{"$f":"TimeM!GB51","v":0},{"$f":"TimeM!GC51","v":0},{"$f":"TimeM!GD51","v":0},{"$f":"TimeM!GE51","v":0},{"$f":"TimeM!GF51","v":0},{"$f":"TimeM!GG51","v":0},{"$f":"TimeM!GH51","v":0},{"$f":"TimeM!GI51","v":0},{"$f":"TimeM!GJ51","v":0},{"$f":"TimeM!GK51","v":0},{"$f":"TimeM!GL51","v":0},{"$f":"TimeM!GM51","v":0},{"$f":"TimeM!GN51","v":0},{"$f":"TimeM!GO51","v":0},{"$f":"TimeM!GP51","v":0},{"$f":"TimeM!GQ51","v":0},{"$f":"TimeM!GR51","v":0},{"$f":"TimeM!GS51","v":0},{"$f":"TimeM!GT51","v":0},{"$f":"TimeM!GU51","v":0},{"$f":"TimeM!GV51","v":0},{"$f":"TimeM!GW51","v":0},{"$f":"TimeM!GX51","v":0},{"$f":"TimeM!GY51","v":0},{"$f":"TimeM!GZ51","v":0},{"$f":"TimeM!HA51","v":0},{"$f":"TimeM!HB51","v":0},{"$f":"TimeM!HC51","v":0},{"$f":"TimeM!HD51","v":0},{"$f":"TimeM!HE51","v":0},{"$f":"TimeM!HF51","v":0},{"$f":"TimeM!HG51","v":0},{"$f":"TimeM!HH51","v":0},{"$f":"TimeM!HI51","v":0},{"$f":"TimeM!HJ51","v":0},{"$f":"TimeM!HK51","v":0},{"$f":"TimeM!HL51","v":0},{"$f":"TimeM!HM51","v":0},{"$f":"TimeM!HN51","v":0},{"$f":"TimeM!HO51","v":0},{"$f":"TimeM!HP51","v":0},{"$f":"TimeM!HQ51","v":0},{"$f":"TimeM!HR51","v":0},{"$f":"TimeM!HS51","v":0},{"$f":"TimeM!HT51","v":0},{"$f":"TimeM!HU51","v":0},{"$f":"TimeM!HV51","v":0},{"$f":"TimeM!HW51","v":0},{"$f":"TimeM!HX51","v":0},{"$f":"TimeM!HY51","v":0},{"$f":"TimeM!HZ51","v":0},{"$f":"TimeM!IA51","v":0},{"$f":"TimeM!IB51","v":0},{"$f":"TimeM!IC51","v":0},{"$f":"TimeM!ID51","v":0},{"$f":"TimeM!IE51","v":0},{"$f":"TimeM!IF51","v":0},{"$f":"TimeM!IG51","v":0},{"$f":"TimeM!IH51","v":0},{"$f":"TimeM!II51","v":0},{"$f":"TimeM!IJ51","v":0},{"$f":"TimeM!IK51","v":0},{"$f":"TimeM!IL51","v":0},{"$f":"TimeM!IM51","v":0},{"$f":"TimeM!IN51","v":0},{"$f":"TimeM!IO51","v":0},{"$f":"TimeM!IP51","v":0},{"$f":"TimeM!IQ51","v":0},{"$f":"TimeM!IR51","v":0},{"$f":"TimeM!IS51","v":0},{"$f":"TimeM!IT51","v":0},{"$f":"TimeM!IU51","v":0},{"$f":"TimeM!IV51","v":0},{"$f":"TimeM!IW51","v":0},{"$f":"TimeM!IX51","v":0},{"$f":"TimeM!IY51","v":0},{"$f":"TimeM!IZ51","v":0},{"$f":"TimeM!JA51","v":0},{"$f":"TimeM!JB51","v":0},{"$f":"TimeM!JC51","v":0},{"$f":"TimeM!JD51","v":0},{"$f":"TimeM!JE51","v":0},{"$f":"TimeM!JF51","v":0},{"$f":"TimeM!JG51","v":0},{"$f":"TimeM!JH51","v":0},{"$f":"TimeM!JI51","v":0},{"$f":"TimeM!JJ51","v":0},{"$f":"TimeM!JK51","v":0},{"$f":"TimeM!JL51","v":0},{"$f":"TimeM!JM51","v":0},{"$f":"TimeM!JN51","v":0},{"$f":"TimeM!JO51","v":0},{"$f":"TimeM!JP51","v":0},{"$f":"TimeM!JQ51","v":0},{"$f":"TimeM!JR51","v":0},{"$f":"TimeM!JS51","v":0},{"$f":"TimeM!JT51","v":0},{"$f":"TimeM!JU51","v":0},{"$f":"TimeM!JV51","v":0},{"$f":"TimeM!JW51","v":0},{"$f":"TimeM!JX51","v":0},{"$f":"TimeM!JY51","v":0},{"$f":"TimeM!JZ51","v":0},{"$f":"TimeM!KA51","v":0},{"$f":"TimeM!KB51","v":0},{"$f":"TimeM!KC51","v":0},{"$f":"TimeM!KD51","v":0},{"$f":"TimeM!KE51","v":0},{"$f":"TimeM!KF51","v":0},{"$f":"TimeM!KG51","v":0},{"$f":"TimeM!KH51","v":0},{"$f":"TimeM!KI51","v":0},{"$f":"TimeM!KJ51","v":0},{"$f":"TimeM!KK51","v":0},{"$f":"TimeM!KL51","v":0},{"$f":"TimeM!KM51","v":0},{"$f":"TimeM!KN51","v":0},{"$f":"TimeM!KO51","v":0},{"$f":"TimeM!KP51","v":0},{"$f":"TimeM!KQ51","v":0},{"$f":"TimeM!KR51","v":0},{"$f":"TimeM!KS51","v":0},{"$f":"TimeM!KT51","v":0},{"$f":"TimeM!KU51","v":0},{"$f":"TimeM!KV51","v":0},{"$f":"TimeM!KW51","v":0},{"$f":"TimeM!KX51","v":0},{"$f":"TimeM!KY51","v":0},{"$f":"TimeM!KZ51","v":0},{"$f":"TimeM!LA51","v":0},{"$f":"TimeM!LB51","v":0},{"$f":"TimeM!LC51","v":0},{"$f":"TimeM!LD51","v":0},{"$f":"TimeM!LE51","v":0},{"$f":"TimeM!LF51","v":0},{"$f":"TimeM!LG51","v":0},{"$f":"TimeM!LH51","v":0},{"$f":"TimeM!LI51","v":0},{"$f":"TimeM!LJ51","v":0},{"$f":"TimeM!LK51","v":0},{"$f":"TimeM!LL51","v":0},{"$f":"TimeM!LM51","v":0},{"$f":"TimeM!LN51","v":0},{"$f":"TimeM!LO51","v":0},{"$f":"TimeM!LP51","v":0},{"$f":"TimeM!LQ51","v":0},{"$f":"TimeM!LR51","v":0},{"$f":"TimeM!LS51","v":0},{"$f":"TimeM!LT51","v":0},{"$f":"TimeM!LU51","v":0},{"$f":"TimeM!LV51","v":0},{"$f":"TimeM!LW51","v":0},{"$f":"TimeM!LX51","v":0},{"$f":"TimeM!LY51","v":0},{"$f":"TimeM!LZ51","v":0},{"$f":"TimeM!MA51","v":0},{"$f":"TimeM!MB51","v":0},{"$f":"TimeM!MC51","v":0},{"$f":"TimeM!MD51","v":0},{"$f":"TimeM!ME51","v":0},{"$f":"TimeM!MF51","v":0},{"$f":"TimeM!MG51","v":0},{"$f":"TimeM!MH51","v":0},{"$f":"TimeM!MI51","v":0},{"$f":"TimeM!MJ51","v":0},{"$f":"TimeM!MK51","v":0},{"$f":"TimeM!ML51","v":0},{"$f":"TimeM!MM51","v":0},{"$f":"TimeM!MN51","v":0},{"$f":"TimeM!MO51","v":0},{"$f":"TimeM!MP51","v":0},{"$f":"TimeM!MQ51","v":0},{"$f":"TimeM!MR51","v":0},{"$f":"TimeM!MS51","v":0},{"$f":"TimeM!MT51","v":0},{"$f":"TimeM!MU51","v":0},{"$f":"TimeM!MV51","v":0},{"$f":"TimeM!MW51","v":0},{"$f":"TimeM!MX51","v":0},{"$f":"TimeM!MY51","v":0},{"$f":"TimeM!MZ51","v":0},{"$f":"TimeM!NA51","v":0},{"$f":"TimeM!NB51","v":0},{"$f":"TimeM!NC51","v":0},{"$f":"TimeM!ND51","v":0},{"$f":"TimeM!NE51","v":0},{"$f":"TimeM!NF51","v":0},{"$f":"TimeM!NG51","v":0},{"$f":"TimeM!NH51","v":0},{"$f":"TimeM!NI51","v":0},{"$f":"TimeM!NJ51","v":0},{"$f":"TimeM!NK51","v":0},{"$f":"TimeM!NL51","v":0},{"$f":"TimeM!NM51","v":0},{"$f":"TimeM!NN51","v":0},{"$f":"TimeM!NO51","v":0},{"$f":"TimeM!NP51","v":0},{"$f":"TimeM!NQ51","v":0},{"$f":"TimeM!NR51","v":0},{"$f":"TimeM!NS51","v":0},{"$f":"TimeM!NT51","v":0},{"$f":"TimeM!NU51","v":0},{"$f":"TimeM!NV51","v":0},{"$f":"TimeM!NW51","v":0},{"$f":"TimeM!NX51","v":0},{"$f":"TimeM!NY51","v":0},{"$f":"TimeM!NZ51","v":0},{"$f":"TimeM!OA51","v":0},{"$f":"TimeM!OB51","v":0},{"$f":"TimeM!OC51","v":0},{"$f":"TimeM!OD51","v":0},{"$f":"TimeM!OE51","v":0},{"$f":"TimeM!OF51","v":0},{"$f":"TimeM!OG51","v":0},{"$f":"TimeM!OH51","v":0},{"$f":"TimeM!OI51","v":0},{"$f":"TimeM!OJ51","v":0},{"$f":"TimeM!OK51","v":0},{"$f":"TimeM!OL51","v":0},{"$f":"TimeM!OM51","v":0},{"$f":"TimeM!ON51","v":0},{"$f":"TimeM!OO51","v":0},{"$f":"TimeM!OP51","v":0},{"$f":"TimeM!OQ51","v":0},{"$f":"TimeM!OR51","v":0},{"$f":"TimeM!OS51","v":0},{"$f":"TimeM!OT51","v":0},{"$f":"TimeM!OU51","v":0},{"$f":"TimeM!OV51","v":0},{"$f":"TimeM!OW51","v":0},{"$f":"TimeM!OX51","v":0},{"$f":"TimeM!OY51","v":0},{"$f":"TimeM!OZ51","v":0},{"$f":"TimeM!PA51","v":0},{"$f":"TimeM!PB51","v":0},{"$f":"TimeM!PC51","v":0},{"$f":"TimeM!PD51","v":0},{"$f":"TimeM!PE51","v":0},{"$f":"TimeM!PF51","v":0},{"$f":"TimeM!PG51","v":0},{"$f":"TimeM!PH51","v":0},{"$f":"TimeM!PI51","v":0},{"$f":"TimeM!PJ51","v":0},{"$f":"TimeM!PK51","v":0},{"$f":"TimeM!PL51","v":0},{"$f":"TimeM!PM51","v":0},{"$f":"TimeM!PN51","v":0},{"$f":"TimeM!PO51","v":0},{"$f":"TimeM!PP51","v":0},{"$f":"TimeM!PQ51","v":0},{"$f":"TimeM!PR51","v":0},{"$f":"TimeM!PS51","v":0},{"$f":"TimeM!PT51","v":0},{"$f":"TimeM!PU51","v":0},{"$f":"TimeM!PV51","v":0},{"$f":"TimeM!PW51","v":0},{"$f":"TimeM!PX51","v":0},{"$f":"TimeM!PY51","v":0},{"$f":"TimeM!PZ51","v":0},{"$f":"TimeM!QA51","v":0},{"$f":"TimeM!QB51","v":0},{"$f":"TimeM!QC51","v":0},{"$f":"TimeM!QD51","v":0},{"$f":"TimeM!QE51","v":0},{"$f":"TimeM!QF51","v":0},{"$f":"TimeM!QG51","v":0},{"$f":"TimeM!QH51","v":0},{"$f":"TimeM!QI51","v":0},{"$f":"TimeM!QJ51","v":0},{"$f":"TimeM!QK51","v":0},{"$f":"TimeM!QL51","v":0},{"$f":"TimeM!QM51","v":0},{"$f":"TimeM!QN51","v":0},{"$f":"TimeM!QO51","v":0},{"$f":"TimeM!QP51","v":0},{"$f":"TimeM!QQ51","v":0},{"$f":"TimeM!QR51","v":0},{"$f":"TimeM!QS51","v":0},{"$f":"TimeM!QT51","v":0},{"$f":"TimeM!QU51","v":0},{"$f":"TimeM!QV51","v":0},{"$f":"TimeM!QW51","v":0},{"$f":"TimeM!QX51","v":0},{"$f":"TimeM!QY51","v":0},{"$f":"TimeM!QZ51","v":0},{"$f":"TimeM!RA51","v":0},{"$f":"TimeM!RB51","v":0},{"$f":"TimeM!RC51","v":0},{"$f":"TimeM!RD51","v":0},{"$f":"TimeM!RE51","v":0},{"$f":"TimeM!RF51","v":0},{"$f":"TimeM!RG51","v":0},{"$f":"TimeM!RH51","v":0},{"$f":"TimeM!RI51","v":0},{"$f":"TimeM!RJ51","v":0},{"$f":"TimeM!RK51","v":0},{"$f":"TimeM!RL51","v":0},{"$f":"TimeM!RM51","v":0},{"$f":"TimeM!RN51","v":0},{"$f":"TimeM!RO51","v":0},{"$f":"TimeM!RP51","v":0},{"$f":"TimeM!RQ51","v":0},{"$f":"TimeM!RR51","v":0},{"$f":"TimeM!RS51","v":0},{"$f":"TimeM!RT51","v":0},{"$f":"TimeM!RU51","v":0},{"$f":"TimeM!RV51","v":0},{"$f":"TimeM!RW51","v":0},{"$f":"TimeM!RX51","v":0},{"$f":"TimeM!RY51","v":0},{"$f":"TimeM!RZ51","v":0},{"$f":"TimeM!SA51","v":0},{"$f":"TimeM!SB51","v":0},{"$f":"TimeM!SC51","v":0},{"$f":"TimeM!SD51","v":0},{"$f":"TimeM!SE51","v":0},{"$f":"TimeM!SF51","v":0},{"$f":"TimeM!SG51","v":0},{"$f":"TimeM!SH51","v":0},{"$f":"TimeM!SI51","v":0},{"$f":"TimeM!SJ51","v":0},{"$f":"TimeM!SK51","v":0},{"$f":"TimeM!SL51","v":0},{"$f":"TimeM!SM51","v":0},{"$f":"TimeM!SN51","v":0},{"$f":"TimeM!SO51","v":0}]
[null,null,null,null,"O&M Initial - Real per MWp",null,"kUSD/MWp-mo",null,null,{"$f":"J105*$F104","v":0},{"$f":"K105*$F104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW105*$F104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI105*$F104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU105*$F104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG105*$F104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS105*$F104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE105*$F104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ105*$F104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"O&M Initial - Nominal per MWp",null,"kUSD/MWp-mo",null,null,{"$f":"J106*J101","v":0},{"$f":"K106*K101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW106*BW101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI106*EI101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU106*GU101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG106*JG101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS106*LS101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE106*OE101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ106*QQ101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capacity Applied",null,"MWp",null,null,{"$f":"J11","v":0},{"$f":"K11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"O&M Initial",null,"USD",{"$f":"SUM(J109:SO109)","v":0},null,{"$f":"J108*J107","v":0},{"$f":"K108*K107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW108*BW107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI108*EI107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU108*GU107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG108*JG107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS108*LS107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE108*OE107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ108*QQ107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"InputC!E54","v":"O&M per Year after Initial Period"},{"$f":"InputC!F54","v":5},{"$f":"InputC!G52","v":"kUSD/MWp-yr"}]
[null,null,null,null,{"$f":"E111","v":"O&M per Year after Initial Period"},{"$f":"F111/Months","v":0.41666666666666669},"kUSD/MWp-mo"]
[null,null,null,null,"Flag for Post Initial O&M Period",null,null,{"$f":"SUM(J113:SO113)","v":0},null,{"$f":"TimeM!J52","v":0},{"$f":"TimeM!K52","v":0},{"$f":"TimeM!L52","v":0},{"$f":"TimeM!M52","v":0},{"$f":"TimeM!N52","v":0},{"$f":"TimeM!O52","v":0},{"$f":"TimeM!P52","v":0},{"$f":"TimeM!Q52","v":0},{"$f":"TimeM!R52","v":0},{"$f":"TimeM!S52","v":0},{"$f":"TimeM!T52","v":0},{"$f":"TimeM!U52","v":0},{"$f":"TimeM!V52","v":0},{"$f":"TimeM!W52","v":0},{"$f":"TimeM!X52","v":0},{"$f":"TimeM!Y52","v":0},{"$f":"TimeM!Z52","v":0},{"$f":"TimeM!AA52","v":0},{"$f":"TimeM!AB52","v":0},{"$f":"TimeM!AC52","v":0},{"$f":"TimeM!AD52","v":0},{"$f":"TimeM!AE52","v":0},{"$f":"TimeM!AF52","v":0},{"$f":"TimeM!AG52","v":0},{"$f":"TimeM!AH52","v":0},{"$f":"TimeM!AI52","v":0},{"$f":"TimeM!AJ52","v":0},{"$f":"TimeM!AK52","v":0},{"$f":"TimeM!AL52","v":0},{"$f":"TimeM!AM52","v":0},{"$f":"TimeM!AN52","v":0},{"$f":"TimeM!AO52","v":0},{"$f":"TimeM!AP52","v":0},{"$f":"TimeM!AQ52","v":0},{"$f":"TimeM!AR52","v":0},{"$f":"TimeM!AS52","v":0},{"$f":"TimeM!AT52","v":0},{"$f":"TimeM!AU52","v":0},{"$f":"TimeM!AV52","v":0},{"$f":"TimeM!AW52","v":0},{"$f":"TimeM!AX52","v":0},{"$f":"TimeM!AY52","v":0},{"$f":"TimeM!AZ52","v":0},{"$f":"TimeM!BA52","v":0},{"$f":"TimeM!BB52","v":0},{"$f":"TimeM!BC52","v":0},{"$f":"TimeM!BD52","v":0},{"$f":"TimeM!BE52","v":0},{"$f":"TimeM!BF52","v":0},{"$f":"TimeM!BG52","v":0},{"$f":"TimeM!BH52","v":0},{"$f":"TimeM!BI52","v":0},{"$f":"TimeM!BJ52","v":0},{"$f":"TimeM!BK52","v":0},{"$f":"TimeM!BL52","v":0},{"$f":"TimeM!BM52","v":0},{"$f":"TimeM!BN52","v":0},{"$f":"TimeM!BO52","v":0},{"$f":"TimeM!BP52","v":0},{"$f":"TimeM!BQ52","v":0},{"$f":"TimeM!BR52","v":0},{"$f":"TimeM!BS52","v":0},{"$f":"TimeM!BT52","v":0},{"$f":"TimeM!BU52","v":0},{"$f":"TimeM!BV52","v":0},{"$f":"TimeM!BW52","v":0},{"$f":"TimeM!BX52","v":0},{"$f":"TimeM!BY52","v":0},{"$f":"TimeM!BZ52","v":0},{"$f":"TimeM!CA52","v":0},{"$f":"TimeM!CB52","v":0},{"$f":"TimeM!CC52","v":0},{"$f":"TimeM!CD52","v":0},{"$f":"TimeM!CE52","v":0},{"$f":"TimeM!CF52","v":0},{"$f":"TimeM!CG52","v":0},{"$f":"TimeM!CH52","v":0},{"$f":"TimeM!CI52","v":0},{"$f":"TimeM!CJ52","v":0},{"$f":"TimeM!CK52","v":0},{"$f":"TimeM!CL52","v":0},{"$f":"TimeM!CM52","v":0},{"$f":"TimeM!CN52","v":0},{"$f":"TimeM!CO52","v":0},{"$f":"TimeM!CP52","v":0},{"$f":"TimeM!CQ52","v":0},{"$f":"TimeM!CR52","v":0},{"$f":"TimeM!CS52","v":0},{"$f":"TimeM!CT52","v":0},{"$f":"TimeM!CU52","v":0},{"$f":"TimeM!CV52","v":0},{"$f":"TimeM!CW52","v":0},{"$f":"TimeM!CX52","v":0},{"$f":"TimeM!CY52","v":0},{"$f":"TimeM!CZ52","v":0},{"$f":"TimeM!DA52","v":0},{"$f":"TimeM!DB52","v":0},{"$f":"TimeM!DC52","v":0},{"$f":"TimeM!DD52","v":0},{"$f":"TimeM!DE52","v":0},{"$f":"TimeM!DF52","v":0},{"$f":"TimeM!DG52","v":0},{"$f":"TimeM!DH52","v":0},{"$f":"TimeM!DI52","v":0},{"$f":"TimeM!DJ52","v":0},{"$f":"TimeM!DK52","v":0},{"$f":"TimeM!DL52","v":0},{"$f":"TimeM!DM52","v":0},{"$f":"TimeM!DN52","v":0},{"$f":"TimeM!DO52","v":0},{"$f":"TimeM!DP52","v":0},{"$f":"TimeM!DQ52","v":0},{"$f":"TimeM!DR52","v":0},{"$f":"TimeM!DS52","v":0},{"$f":"TimeM!DT52","v":0},{"$f":"TimeM!DU52","v":0},{"$f":"TimeM!DV52","v":0},{"$f":"TimeM!DW52","v":0},{"$f":"TimeM!DX52","v":0},{"$f":"TimeM!DY52","v":0},{"$f":"TimeM!DZ52","v":0},{"$f":"TimeM!EA52","v":0},{"$f":"TimeM!EB52","v":0},{"$f":"TimeM!EC52","v":0},{"$f":"TimeM!ED52","v":0},{"$f":"TimeM!EE52","v":0},{"$f":"TimeM!EF52","v":0},{"$f":"TimeM!EG52","v":0},{"$f":"TimeM!EH52","v":0},{"$f":"TimeM!EI52","v":0},{"$f":"TimeM!EJ52","v":0},{"$f":"TimeM!EK52","v":0},{"$f":"TimeM!EL52","v":0},{"$f":"TimeM!EM52","v":0},{"$f":"TimeM!EN52","v":0},{"$f":"TimeM!EO52","v":0},{"$f":"TimeM!EP52","v":0},{"$f":"TimeM!EQ52","v":0},{"$f":"TimeM!ER52","v":0},{"$f":"TimeM!ES52","v":0},{"$f":"TimeM!ET52","v":0},{"$f":"TimeM!EU52","v":0},{"$f":"TimeM!EV52","v":0},{"$f":"TimeM!EW52","v":0},{"$f":"TimeM!EX52","v":0},{"$f":"TimeM!EY52","v":0},{"$f":"TimeM!EZ52","v":0},{"$f":"TimeM!FA52","v":0},{"$f":"TimeM!FB52","v":0},{"$f":"TimeM!FC52","v":0},{"$f":"TimeM!FD52","v":0},{"$f":"TimeM!FE52","v":0},{"$f":"TimeM!FF52","v":0},{"$f":"TimeM!FG52","v":0},{"$f":"TimeM!FH52","v":0},{"$f":"TimeM!FI52","v":0},{"$f":"TimeM!FJ52","v":0},{"$f":"TimeM!FK52","v":0},{"$f":"TimeM!FL52","v":0},{"$f":"TimeM!FM52","v":0},{"$f":"TimeM!FN52","v":0},{"$f":"TimeM!FO52","v":0},{"$f":"TimeM!FP52","v":0},{"$f":"TimeM!FQ52","v":0},{"$f":"TimeM!FR52","v":0},{"$f":"TimeM!FS52","v":0},{"$f":"TimeM!FT52","v":0},{"$f":"TimeM!FU52","v":0},{"$f":"TimeM!FV52","v":0},{"$f":"TimeM!FW52","v":0},{"$f":"TimeM!FX52","v":0},{"$f":"TimeM!FY52","v":0},{"$f":"TimeM!FZ52","v":0},{"$f":"TimeM!GA52","v":0},{"$f":"TimeM!GB52","v":0},{"$f":"TimeM!GC52","v":0},{"$f":"TimeM!GD52","v":0},{"$f":"TimeM!GE52","v":0},{"$f":"TimeM!GF52","v":0},{"$f":"TimeM!GG52","v":0},{"$f":"TimeM!GH52","v":0},{"$f":"TimeM!GI52","v":0},{"$f":"TimeM!GJ52","v":0},{"$f":"TimeM!GK52","v":0},{"$f":"TimeM!GL52","v":0},{"$f":"TimeM!GM52","v":0},{"$f":"TimeM!GN52","v":0},{"$f":"TimeM!GO52","v":0},{"$f":"TimeM!GP52","v":0},{"$f":"TimeM!GQ52","v":0},{"$f":"TimeM!GR52","v":0},{"$f":"TimeM!GS52","v":0},{"$f":"TimeM!GT52","v":0},{"$f":"TimeM!GU52","v":0},{"$f":"TimeM!GV52","v":0},{"$f":"TimeM!GW52","v":0},{"$f":"TimeM!GX52","v":0},{"$f":"TimeM!GY52","v":0},{"$f":"TimeM!GZ52","v":0},{"$f":"TimeM!HA52","v":0},{"$f":"TimeM!HB52","v":0},{"$f":"TimeM!HC52","v":0},{"$f":"TimeM!HD52","v":0},{"$f":"TimeM!HE52","v":0},{"$f":"TimeM!HF52","v":0},{"$f":"TimeM!HG52","v":0},{"$f":"TimeM!HH52","v":0},{"$f":"TimeM!HI52","v":0},{"$f":"TimeM!HJ52","v":0},{"$f":"TimeM!HK52","v":0},{"$f":"TimeM!HL52","v":0},{"$f":"TimeM!HM52","v":0},{"$f":"TimeM!HN52","v":0},{"$f":"TimeM!HO52","v":0},{"$f":"TimeM!HP52","v":0},{"$f":"TimeM!HQ52","v":0},{"$f":"TimeM!HR52","v":0},{"$f":"TimeM!HS52","v":0},{"$f":"TimeM!HT52","v":0},{"$f":"TimeM!HU52","v":0},{"$f":"TimeM!HV52","v":0},{"$f":"TimeM!HW52","v":0},{"$f":"TimeM!HX52","v":0},{"$f":"TimeM!HY52","v":0},{"$f":"TimeM!HZ52","v":0},{"$f":"TimeM!IA52","v":0},{"$f":"TimeM!IB52","v":0},{"$f":"TimeM!IC52","v":0},{"$f":"TimeM!ID52","v":0},{"$f":"TimeM!IE52","v":0},{"$f":"TimeM!IF52","v":0},{"$f":"TimeM!IG52","v":0},{"$f":"TimeM!IH52","v":0},{"$f":"TimeM!II52","v":0},{"$f":"TimeM!IJ52","v":0},{"$f":"TimeM!IK52","v":0},{"$f":"TimeM!IL52","v":0},{"$f":"TimeM!IM52","v":0},{"$f":"TimeM!IN52","v":0},{"$f":"TimeM!IO52","v":0},{"$f":"TimeM!IP52","v":0},{"$f":"TimeM!IQ52","v":0},{"$f":"TimeM!IR52","v":0},{"$f":"TimeM!IS52","v":0},{"$f":"TimeM!IT52","v":0},{"$f":"TimeM!IU52","v":0},{"$f":"TimeM!IV52","v":0},{"$f":"TimeM!IW52","v":0},{"$f":"TimeM!IX52","v":0},{"$f":"TimeM!IY52","v":0},{"$f":"TimeM!IZ52","v":0},{"$f":"TimeM!JA52","v":0},{"$f":"TimeM!JB52","v":0},{"$f":"TimeM!JC52","v":0},{"$f":"TimeM!JD52","v":0},{"$f":"TimeM!JE52","v":0},{"$f":"TimeM!JF52","v":0},{"$f":"TimeM!JG52","v":0},{"$f":"TimeM!JH52","v":0},{"$f":"TimeM!JI52","v":0},{"$f":"TimeM!JJ52","v":0},{"$f":"TimeM!JK52","v":0},{"$f":"TimeM!JL52","v":0},{"$f":"TimeM!JM52","v":0},{"$f":"TimeM!JN52","v":0},{"$f":"TimeM!JO52","v":0},{"$f":"TimeM!JP52","v":0},{"$f":"TimeM!JQ52","v":0},{"$f":"TimeM!JR52","v":0},{"$f":"TimeM!JS52","v":0},{"$f":"TimeM!JT52","v":0},{"$f":"TimeM!JU52","v":0},{"$f":"TimeM!JV52","v":0},{"$f":"TimeM!JW52","v":0},{"$f":"TimeM!JX52","v":0},{"$f":"TimeM!JY52","v":0},{"$f":"TimeM!JZ52","v":0},{"$f":"TimeM!KA52","v":0},{"$f":"TimeM!KB52","v":0},{"$f":"TimeM!KC52","v":0},{"$f":"TimeM!KD52","v":0},{"$f":"TimeM!KE52","v":0},{"$f":"TimeM!KF52","v":0},{"$f":"TimeM!KG52","v":0},{"$f":"TimeM!KH52","v":0},{"$f":"TimeM!KI52","v":0},{"$f":"TimeM!KJ52","v":0},{"$f":"TimeM!KK52","v":0},{"$f":"TimeM!KL52","v":0},{"$f":"TimeM!KM52","v":0},{"$f":"TimeM!KN52","v":0},{"$f":"TimeM!KO52","v":0},{"$f":"TimeM!KP52","v":0},{"$f":"TimeM!KQ52","v":0},{"$f":"TimeM!KR52","v":0},{"$f":"TimeM!KS52","v":0},{"$f":"TimeM!KT52","v":0},{"$f":"TimeM!KU52","v":0},{"$f":"TimeM!KV52","v":0},{"$f":"TimeM!KW52","v":0},{"$f":"TimeM!KX52","v":0},{"$f":"TimeM!KY52","v":0},{"$f":"TimeM!KZ52","v":0},{"$f":"TimeM!LA52","v":0},{"$f":"TimeM!LB52","v":0},{"$f":"TimeM!LC52","v":0},{"$f":"TimeM!LD52","v":0},{"$f":"TimeM!LE52","v":0},{"$f":"TimeM!LF52","v":0},{"$f":"TimeM!LG52","v":0},{"$f":"TimeM!LH52","v":0},{"$f":"TimeM!LI52","v":0},{"$f":"TimeM!LJ52","v":0},{"$f":"TimeM!LK52","v":0},{"$f":"TimeM!LL52","v":0},{"$f":"TimeM!LM52","v":0},{"$f":"TimeM!LN52","v":0},{"$f":"TimeM!LO52","v":0},{"$f":"TimeM!LP52","v":0},{"$f":"TimeM!LQ52","v":0},{"$f":"TimeM!LR52","v":0},{"$f":"TimeM!LS52","v":0},{"$f":"TimeM!LT52","v":0},{"$f":"TimeM!LU52","v":0},{"$f":"TimeM!LV52","v":0},{"$f":"TimeM!LW52","v":0},{"$f":"TimeM!LX52","v":0},{"$f":"TimeM!LY52","v":0},{"$f":"TimeM!LZ52","v":0},{"$f":"TimeM!MA52","v":0},{"$f":"TimeM!MB52","v":0},{"$f":"TimeM!MC52","v":0},{"$f":"TimeM!MD52","v":0},{"$f":"TimeM!ME52","v":0},{"$f":"TimeM!MF52","v":0},{"$f":"TimeM!MG52","v":0},{"$f":"TimeM!MH52","v":0},{"$f":"TimeM!MI52","v":0},{"$f":"TimeM!MJ52","v":0},{"$f":"TimeM!MK52","v":0},{"$f":"TimeM!ML52","v":0},{"$f":"TimeM!MM52","v":0},{"$f":"TimeM!MN52","v":0},{"$f":"TimeM!MO52","v":0},{"$f":"TimeM!MP52","v":0},{"$f":"TimeM!MQ52","v":0},{"$f":"TimeM!MR52","v":0},{"$f":"TimeM!MS52","v":0},{"$f":"TimeM!MT52","v":0},{"$f":"TimeM!MU52","v":0},{"$f":"TimeM!MV52","v":0},{"$f":"TimeM!MW52","v":0},{"$f":"TimeM!MX52","v":0},{"$f":"TimeM!MY52","v":0},{"$f":"TimeM!MZ52","v":0},{"$f":"TimeM!NA52","v":0},{"$f":"TimeM!NB52","v":0},{"$f":"TimeM!NC52","v":0},{"$f":"TimeM!ND52","v":0},{"$f":"TimeM!NE52","v":0},{"$f":"TimeM!NF52","v":0},{"$f":"TimeM!NG52","v":0},{"$f":"TimeM!NH52","v":0},{"$f":"TimeM!NI52","v":0},{"$f":"TimeM!NJ52","v":0},{"$f":"TimeM!NK52","v":0},{"$f":"TimeM!NL52","v":0},{"$f":"TimeM!NM52","v":0},{"$f":"TimeM!NN52","v":0},{"$f":"TimeM!NO52","v":0},{"$f":"TimeM!NP52","v":0},{"$f":"TimeM!NQ52","v":0},{"$f":"TimeM!NR52","v":0},{"$f":"TimeM!NS52","v":0},{"$f":"TimeM!NT52","v":0},{"$f":"TimeM!NU52","v":0},{"$f":"TimeM!NV52","v":0},{"$f":"TimeM!NW52","v":0},{"$f":"TimeM!NX52","v":0},{"$f":"TimeM!NY52","v":0},{"$f":"TimeM!NZ52","v":0},{"$f":"TimeM!OA52","v":0},{"$f":"TimeM!OB52","v":0},{"$f":"TimeM!OC52","v":0},{"$f":"TimeM!OD52","v":0},{"$f":"TimeM!OE52","v":0},{"$f":"TimeM!OF52","v":0},{"$f":"TimeM!OG52","v":0},{"$f":"TimeM!OH52","v":0},{"$f":"TimeM!OI52","v":0},{"$f":"TimeM!OJ52","v":0},{"$f":"TimeM!OK52","v":0},{"$f":"TimeM!OL52","v":0},{"$f":"TimeM!OM52","v":0},{"$f":"TimeM!ON52","v":0},{"$f":"TimeM!OO52","v":0},{"$f":"TimeM!OP52","v":0},{"$f":"TimeM!OQ52","v":0},{"$f":"TimeM!OR52","v":0},{"$f":"TimeM!OS52","v":0},{"$f":"TimeM!OT52","v":0},{"$f":"TimeM!OU52","v":0},{"$f":"TimeM!OV52","v":0},{"$f":"TimeM!OW52","v":0},{"$f":"TimeM!OX52","v":0},{"$f":"TimeM!OY52","v":0},{"$f":"TimeM!OZ52","v":0},{"$f":"TimeM!PA52","v":0},{"$f":"TimeM!PB52","v":0},{"$f":"TimeM!PC52","v":0},{"$f":"TimeM!PD52","v":0},{"$f":"TimeM!PE52","v":0},{"$f":"TimeM!PF52","v":0},{"$f":"TimeM!PG52","v":0},{"$f":"TimeM!PH52","v":0},{"$f":"TimeM!PI52","v":0},{"$f":"TimeM!PJ52","v":0},{"$f":"TimeM!PK52","v":0},{"$f":"TimeM!PL52","v":0},{"$f":"TimeM!PM52","v":0},{"$f":"TimeM!PN52","v":0},{"$f":"TimeM!PO52","v":0},{"$f":"TimeM!PP52","v":0},{"$f":"TimeM!PQ52","v":0},{"$f":"TimeM!PR52","v":0},{"$f":"TimeM!PS52","v":0},{"$f":"TimeM!PT52","v":0},{"$f":"TimeM!PU52","v":0},{"$f":"TimeM!PV52","v":0},{"$f":"TimeM!PW52","v":0},{"$f":"TimeM!PX52","v":0},{"$f":"TimeM!PY52","v":0},{"$f":"TimeM!PZ52","v":0},{"$f":"TimeM!QA52","v":0},{"$f":"TimeM!QB52","v":0},{"$f":"TimeM!QC52","v":0},{"$f":"TimeM!QD52","v":0},{"$f":"TimeM!QE52","v":0},{"$f":"TimeM!QF52","v":0},{"$f":"TimeM!QG52","v":0},{"$f":"TimeM!QH52","v":0},{"$f":"TimeM!QI52","v":0},{"$f":"TimeM!QJ52","v":0},{"$f":"TimeM!QK52","v":0},{"$f":"TimeM!QL52","v":0},{"$f":"TimeM!QM52","v":0},{"$f":"TimeM!QN52","v":0},{"$f":"TimeM!QO52","v":0},{"$f":"TimeM!QP52","v":0},{"$f":"TimeM!QQ52","v":0},{"$f":"TimeM!QR52","v":0},{"$f":"TimeM!QS52","v":0},{"$f":"TimeM!QT52","v":0},{"$f":"TimeM!QU52","v":0},{"$f":"TimeM!QV52","v":0},{"$f":"TimeM!QW52","v":0},{"$f":"TimeM!QX52","v":0},{"$f":"TimeM!QY52","v":0},{"$f":"TimeM!QZ52","v":0},{"$f":"TimeM!RA52","v":0},{"$f":"TimeM!RB52","v":0},{"$f":"TimeM!RC52","v":0},{"$f":"TimeM!RD52","v":0},{"$f":"TimeM!RE52","v":0},{"$f":"TimeM!RF52","v":0},{"$f":"TimeM!RG52","v":0},{"$f":"TimeM!RH52","v":0},{"$f":"TimeM!RI52","v":0},{"$f":"TimeM!RJ52","v":0},{"$f":"TimeM!RK52","v":0},{"$f":"TimeM!RL52","v":0},{"$f":"TimeM!RM52","v":0},{"$f":"TimeM!RN52","v":0},{"$f":"TimeM!RO52","v":0},{"$f":"TimeM!RP52","v":0},{"$f":"TimeM!RQ52","v":0},{"$f":"TimeM!RR52","v":0},{"$f":"TimeM!RS52","v":0},{"$f":"TimeM!RT52","v":0},{"$f":"TimeM!RU52","v":0},{"$f":"TimeM!RV52","v":0},{"$f":"TimeM!RW52","v":0},{"$f":"TimeM!RX52","v":0},{"$f":"TimeM!RY52","v":0},{"$f":"TimeM!RZ52","v":0},{"$f":"TimeM!SA52","v":0},{"$f":"TimeM!SB52","v":0},{"$f":"TimeM!SC52","v":0},{"$f":"TimeM!SD52","v":0},{"$f":"TimeM!SE52","v":0},{"$f":"TimeM!SF52","v":0},{"$f":"TimeM!SG52","v":0},{"$f":"TimeM!SH52","v":0},{"$f":"TimeM!SI52","v":0},{"$f":"TimeM!SJ52","v":0},{"$f":"TimeM!SK52","v":0},{"$f":"TimeM!SL52","v":0},{"$f":"TimeM!SM52","v":0},{"$f":"TimeM!SN52","v":0},{"$f":"TimeM!SO52","v":0}]
[null,null,null,null,"O&M Initial - Real per MWp",null,"kUSD/MWp-mo",null,null,{"$f":"$F112*J113","v":0},{"$f":"$F112*K113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F112*BW113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F112*EI113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F112*GU113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F112*JG113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F112*LS113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F112*OE113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F112*QQ113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"O&M Initial - Nominal per MWp",null,"kUSD/MWp-mo",null,null,{"$f":"J114*J101","v":0},{"$f":"K114*K101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW114*BW101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI114*EI101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU114*GU101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG114*JG101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS114*LS101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE114*OE101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ114*QQ101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capacity Applied",null,"MWp",null,null,{"$f":"J11","v":0},{"$f":"K11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"O&M Post Initial Period",null,"USD",null,null,{"$f":"J115*J116","v":0},{"$f":"K115*K116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW115*BW116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI115*EI116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU115*GU116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG115*JG116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS115*LS116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE115*OE116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ115*QQ116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"InputC!E56","v":"Insurance During Operation"},{"$f":"InputC!F56","v":5},{"$f":"InputC!G56","v":"kUSD/MWp-yr"}]
[null,null,null,null,{"$f":"E119","v":"Insurance During Operation"},{"$f":"F119/Months","v":0.41666666666666669},"kUSD/MWp-mo"]
[null,null,null,null,"Operation Flag",null,"Flag",null,null,{"$f":"TimeM!J$23","v":0},{"$f":"TimeM!K$23","v":0},{"$f":"TimeM!L$23","v":0},{"$f":"TimeM!M$23","v":0},{"$f":"TimeM!N$23","v":0},{"$f":"TimeM!O$23","v":0},{"$f":"TimeM!P$23","v":0},{"$f":"TimeM!Q$23","v":0},{"$f":"TimeM!R$23","v":0},{"$f":"TimeM!S$23","v":0},{"$f":"TimeM!T$23","v":0},{"$f":"TimeM!U$23","v":0},{"$f":"TimeM!V$23","v":0},{"$f":"TimeM!W$23","v":0},{"$f":"TimeM!X$23","v":0},{"$f":"TimeM!Y$23","v":0},{"$f":"TimeM!Z$23","v":0},{"$f":"TimeM!AA$23","v":0},{"$f":"TimeM!AB$23","v":0},{"$f":"TimeM!AC$23","v":0},{"$f":"TimeM!AD$23","v":0},{"$f":"TimeM!AE$23","v":0},{"$f":"TimeM!AF$23","v":0},{"$f":"TimeM!AG$23","v":0},{"$f":"TimeM!AH$23","v":0},{"$f":"TimeM!AI$23","v":0},{"$f":"TimeM!AJ$23","v":0},{"$f":"TimeM!AK$23","v":0},{"$f":"TimeM!AL$23","v":0},{"$f":"TimeM!AM$23","v":0},{"$f":"TimeM!AN$23","v":0},{"$f":"TimeM!AO$23","v":0},{"$f":"TimeM!AP$23","v":0},{"$f":"TimeM!AQ$23","v":0},{"$f":"TimeM!AR$23","v":0},{"$f":"TimeM!AS$23","v":0},{"$f":"TimeM!AT$23","v":0},{"$f":"TimeM!AU$23","v":0},{"$f":"TimeM!AV$23","v":0},{"$f":"TimeM!AW$23","v":0},{"$f":"TimeM!AX$23","v":0},{"$f":"TimeM!AY$23","v":0},{"$f":"TimeM!AZ$23","v":0},{"$f":"TimeM!BA$23","v":0},{"$f":"TimeM!BB$23","v":0},{"$f":"TimeM!BC$23","v":0},{"$f":"TimeM!BD$23","v":0},{"$f":"TimeM!BE$23","v":0},{"$f":"TimeM!BF$23","v":0},{"$f":"TimeM!BG$23","v":0},{"$f":"TimeM!BH$23","v":0},{"$f":"TimeM!BI$23","v":0},{"$f":"TimeM!BJ$23","v":0},{"$f":"TimeM!BK$23","v":0},{"$f":"TimeM!BL$23","v":0},{"$f":"TimeM!BM$23","v":0},{"$f":"TimeM!BN$23","v":0},{"$f":"TimeM!BO$23","v":0},{"$f":"TimeM!BP$23","v":0},{"$f":"TimeM!BQ$23","v":0},{"$f":"TimeM!BR$23","v":0},{"$f":"TimeM!BS$23","v":0},{"$f":"TimeM!BT$23","v":0},{"$f":"TimeM!BU$23","v":0},{"$f":"TimeM!BV$23","v":0},{"$f":"TimeM!BW$23","v":0},{"$f":"TimeM!BX$23","v":0},{"$f":"TimeM!BY$23","v":0},{"$f":"TimeM!BZ$23","v":0},{"$f":"TimeM!CA$23","v":0},{"$f":"TimeM!CB$23","v":0},{"$f":"TimeM!CC$23","v":0},{"$f":"TimeM!CD$23","v":0},{"$f":"TimeM!CE$23","v":0},{"$f":"TimeM!CF$23","v":0},{"$f":"TimeM!CG$23","v":0},{"$f":"TimeM!CH$23","v":0},{"$f":"TimeM!CI$23","v":0},{"$f":"TimeM!CJ$23","v":0},{"$f":"TimeM!CK$23","v":0},{"$f":"TimeM!CL$23","v":0},{"$f":"TimeM!CM$23","v":0},{"$f":"TimeM!CN$23","v":0},{"$f":"TimeM!CO$23","v":0},{"$f":"TimeM!CP$23","v":0},{"$f":"TimeM!CQ$23","v":0},{"$f":"TimeM!CR$23","v":0},{"$f":"TimeM!CS$23","v":0},{"$f":"TimeM!CT$23","v":0},{"$f":"TimeM!CU$23","v":0},{"$f":"TimeM!CV$23","v":0},{"$f":"TimeM!CW$23","v":0},{"$f":"TimeM!CX$23","v":0},{"$f":"TimeM!CY$23","v":0},{"$f":"TimeM!CZ$23","v":0},{"$f":"TimeM!DA$23","v":0},{"$f":"TimeM!DB$23","v":0},{"$f":"TimeM!DC$23","v":0},{"$f":"TimeM!DD$23","v":0},{"$f":"TimeM!DE$23","v":0},{"$f":"TimeM!DF$23","v":0},{"$f":"TimeM!DG$23","v":0},{"$f":"TimeM!DH$23","v":0},{"$f":"TimeM!DI$23","v":0},{"$f":"TimeM!DJ$23","v":0},{"$f":"TimeM!DK$23","v":0},{"$f":"TimeM!DL$23","v":0},{"$f":"TimeM!DM$23","v":0},{"$f":"TimeM!DN$23","v":0},{"$f":"TimeM!DO$23","v":0},{"$f":"TimeM!DP$23","v":0},{"$f":"TimeM!DQ$23","v":0},{"$f":"TimeM!DR$23","v":0},{"$f":"TimeM!DS$23","v":0},{"$f":"TimeM!DT$23","v":0},{"$f":"TimeM!DU$23","v":0},{"$f":"TimeM!DV$23","v":0},{"$f":"TimeM!DW$23","v":0},{"$f":"TimeM!DX$23","v":0},{"$f":"TimeM!DY$23","v":0},{"$f":"TimeM!DZ$23","v":0},{"$f":"TimeM!EA$23","v":0},{"$f":"TimeM!EB$23","v":0},{"$f":"TimeM!EC$23","v":0},{"$f":"TimeM!ED$23","v":0},{"$f":"TimeM!EE$23","v":0},{"$f":"TimeM!EF$23","v":0},{"$f":"TimeM!EG$23","v":0},{"$f":"TimeM!EH$23","v":0},{"$f":"TimeM!EI$23","v":0},{"$f":"TimeM!EJ$23","v":0},{"$f":"TimeM!EK$23","v":0},{"$f":"TimeM!EL$23","v":0},{"$f":"TimeM!EM$23","v":0},{"$f":"TimeM!EN$23","v":0},{"$f":"TimeM!EO$23","v":0},{"$f":"TimeM!EP$23","v":0},{"$f":"TimeM!EQ$23","v":0},{"$f":"TimeM!ER$23","v":0},{"$f":"TimeM!ES$23","v":0},{"$f":"TimeM!ET$23","v":0},{"$f":"TimeM!EU$23","v":0},{"$f":"TimeM!EV$23","v":0},{"$f":"TimeM!EW$23","v":0},{"$f":"TimeM!EX$23","v":0},{"$f":"TimeM!EY$23","v":0},{"$f":"TimeM!EZ$23","v":0},{"$f":"TimeM!FA$23","v":0},{"$f":"TimeM!FB$23","v":0},{"$f":"TimeM!FC$23","v":0},{"$f":"TimeM!FD$23","v":0},{"$f":"TimeM!FE$23","v":0},{"$f":"TimeM!FF$23","v":0},{"$f":"TimeM!FG$23","v":0},{"$f":"TimeM!FH$23","v":0},{"$f":"TimeM!FI$23","v":0},{"$f":"TimeM!FJ$23","v":0},{"$f":"TimeM!FK$23","v":0},{"$f":"TimeM!FL$23","v":0},{"$f":"TimeM!FM$23","v":0},{"$f":"TimeM!FN$23","v":0},{"$f":"TimeM!FO$23","v":0},{"$f":"TimeM!FP$23","v":0},{"$f":"TimeM!FQ$23","v":0},{"$f":"TimeM!FR$23","v":0},{"$f":"TimeM!FS$23","v":0},{"$f":"TimeM!FT$23","v":0},{"$f":"TimeM!FU$23","v":0},{"$f":"TimeM!FV$23","v":0},{"$f":"TimeM!FW$23","v":0},{"$f":"TimeM!FX$23","v":0},{"$f":"TimeM!FY$23","v":0},{"$f":"TimeM!FZ$23","v":0},{"$f":"TimeM!GA$23","v":0},{"$f":"TimeM!GB$23","v":0},{"$f":"TimeM!GC$23","v":0},{"$f":"TimeM!GD$23","v":0},{"$f":"TimeM!GE$23","v":0},{"$f":"TimeM!GF$23","v":0},{"$f":"TimeM!GG$23","v":0},{"$f":"TimeM!GH$23","v":0},{"$f":"TimeM!GI$23","v":0},{"$f":"TimeM!GJ$23","v":0},{"$f":"TimeM!GK$23","v":0},{"$f":"TimeM!GL$23","v":0},{"$f":"TimeM!GM$23","v":0},{"$f":"TimeM!GN$23","v":0},{"$f":"TimeM!GO$23","v":0},{"$f":"TimeM!GP$23","v":0},{"$f":"TimeM!GQ$23","v":0},{"$f":"TimeM!GR$23","v":0},{"$f":"TimeM!GS$23","v":0},{"$f":"TimeM!GT$23","v":0},{"$f":"TimeM!GU$23","v":0},{"$f":"TimeM!GV$23","v":0},{"$f":"TimeM!GW$23","v":0},{"$f":"TimeM!GX$23","v":0},{"$f":"TimeM!GY$23","v":0},{"$f":"TimeM!GZ$23","v":0},{"$f":"TimeM!HA$23","v":0},{"$f":"TimeM!HB$23","v":0},{"$f":"TimeM!HC$23","v":0},{"$f":"TimeM!HD$23","v":0},{"$f":"TimeM!HE$23","v":0},{"$f":"TimeM!HF$23","v":0},{"$f":"TimeM!HG$23","v":0},{"$f":"TimeM!HH$23","v":0},{"$f":"TimeM!HI$23","v":0},{"$f":"TimeM!HJ$23","v":0},{"$f":"TimeM!HK$23","v":0},{"$f":"TimeM!HL$23","v":0},{"$f":"TimeM!HM$23","v":0},{"$f":"TimeM!HN$23","v":0},{"$f":"TimeM!HO$23","v":0},{"$f":"TimeM!HP$23","v":0},{"$f":"TimeM!HQ$23","v":0},{"$f":"TimeM!HR$23","v":0},{"$f":"TimeM!HS$23","v":0},{"$f":"TimeM!HT$23","v":0},{"$f":"TimeM!HU$23","v":0},{"$f":"TimeM!HV$23","v":0},{"$f":"TimeM!HW$23","v":0},{"$f":"TimeM!HX$23","v":0},{"$f":"TimeM!HY$23","v":0},{"$f":"TimeM!HZ$23","v":0},{"$f":"TimeM!IA$23","v":0},{"$f":"TimeM!IB$23","v":0},{"$f":"TimeM!IC$23","v":0},{"$f":"TimeM!ID$23","v":0},{"$f":"TimeM!IE$23","v":0},{"$f":"TimeM!IF$23","v":0},{"$f":"TimeM!IG$23","v":0},{"$f":"TimeM!IH$23","v":0},{"$f":"TimeM!II$23","v":0},{"$f":"TimeM!IJ$23","v":0},{"$f":"TimeM!IK$23","v":0},{"$f":"TimeM!IL$23","v":0},{"$f":"TimeM!IM$23","v":0},{"$f":"TimeM!IN$23","v":0},{"$f":"TimeM!IO$23","v":0},{"$f":"TimeM!IP$23","v":0},{"$f":"TimeM!IQ$23","v":0},{"$f":"TimeM!IR$23","v":0},{"$f":"TimeM!IS$23","v":0},{"$f":"TimeM!IT$23","v":0},{"$f":"TimeM!IU$23","v":0},{"$f":"TimeM!IV$23","v":0},{"$f":"TimeM!IW$23","v":0},{"$f":"TimeM!IX$23","v":0},{"$f":"TimeM!IY$23","v":0},{"$f":"TimeM!IZ$23","v":0},{"$f":"TimeM!JA$23","v":0},{"$f":"TimeM!JB$23","v":0},{"$f":"TimeM!JC$23","v":0},{"$f":"TimeM!JD$23","v":0},{"$f":"TimeM!JE$23","v":0},{"$f":"TimeM!JF$23","v":0},{"$f":"TimeM!JG$23","v":0},{"$f":"TimeM!JH$23","v":0},{"$f":"TimeM!JI$23","v":0},{"$f":"TimeM!JJ$23","v":0},{"$f":"TimeM!JK$23","v":0},{"$f":"TimeM!JL$23","v":0},{"$f":"TimeM!JM$23","v":0},{"$f":"TimeM!JN$23","v":0},{"$f":"TimeM!JO$23","v":0},{"$f":"TimeM!JP$23","v":0},{"$f":"TimeM!JQ$23","v":0},{"$f":"TimeM!JR$23","v":0},{"$f":"TimeM!JS$23","v":0},{"$f":"TimeM!JT$23","v":0},{"$f":"TimeM!JU$23","v":0},{"$f":"TimeM!JV$23","v":0},{"$f":"TimeM!JW$23","v":0},{"$f":"TimeM!JX$23","v":0},{"$f":"TimeM!JY$23","v":0},{"$f":"TimeM!JZ$23","v":0},{"$f":"TimeM!KA$23","v":0},{"$f":"TimeM!KB$23","v":0},{"$f":"TimeM!KC$23","v":0},{"$f":"TimeM!KD$23","v":0},{"$f":"TimeM!KE$23","v":0},{"$f":"TimeM!KF$23","v":0},{"$f":"TimeM!KG$23","v":0},{"$f":"TimeM!KH$23","v":0},{"$f":"TimeM!KI$23","v":0},{"$f":"TimeM!KJ$23","v":0},{"$f":"TimeM!KK$23","v":0},{"$f":"TimeM!KL$23","v":0},{"$f":"TimeM!KM$23","v":0},{"$f":"TimeM!KN$23","v":0},{"$f":"TimeM!KO$23","v":0},{"$f":"TimeM!KP$23","v":0},{"$f":"TimeM!KQ$23","v":0},{"$f":"TimeM!KR$23","v":0},{"$f":"TimeM!KS$23","v":0},{"$f":"TimeM!KT$23","v":0},{"$f":"TimeM!KU$23","v":0},{"$f":"TimeM!KV$23","v":0},{"$f":"TimeM!KW$23","v":0},{"$f":"TimeM!KX$23","v":0},{"$f":"TimeM!KY$23","v":0},{"$f":"TimeM!KZ$23","v":0},{"$f":"TimeM!LA$23","v":0},{"$f":"TimeM!LB$23","v":0},{"$f":"TimeM!LC$23","v":0},{"$f":"TimeM!LD$23","v":0},{"$f":"TimeM!LE$23","v":0},{"$f":"TimeM!LF$23","v":0},{"$f":"TimeM!LG$23","v":0},{"$f":"TimeM!LH$23","v":0},{"$f":"TimeM!LI$23","v":0},{"$f":"TimeM!LJ$23","v":0},{"$f":"TimeM!LK$23","v":0},{"$f":"TimeM!LL$23","v":0},{"$f":"TimeM!LM$23","v":0},{"$f":"TimeM!LN$23","v":0},{"$f":"TimeM!LO$23","v":0},{"$f":"TimeM!LP$23","v":0},{"$f":"TimeM!LQ$23","v":0},{"$f":"TimeM!LR$23","v":0},{"$f":"TimeM!LS$23","v":0},{"$f":"TimeM!LT$23","v":0},{"$f":"TimeM!LU$23","v":0},{"$f":"TimeM!LV$23","v":0},{"$f":"TimeM!LW$23","v":0},{"$f":"TimeM!LX$23","v":0},{"$f":"TimeM!LY$23","v":0},{"$f":"TimeM!LZ$23","v":0},{"$f":"TimeM!MA$23","v":0},{"$f":"TimeM!MB$23","v":0},{"$f":"TimeM!MC$23","v":0},{"$f":"TimeM!MD$23","v":0},{"$f":"TimeM!ME$23","v":0},{"$f":"TimeM!MF$23","v":0},{"$f":"TimeM!MG$23","v":0},{"$f":"TimeM!MH$23","v":0},{"$f":"TimeM!MI$23","v":0},{"$f":"TimeM!MJ$23","v":0},{"$f":"TimeM!MK$23","v":0},{"$f":"TimeM!ML$23","v":0},{"$f":"TimeM!MM$23","v":0},{"$f":"TimeM!MN$23","v":0},{"$f":"TimeM!MO$23","v":0},{"$f":"TimeM!MP$23","v":0},{"$f":"TimeM!MQ$23","v":0},{"$f":"TimeM!MR$23","v":0},{"$f":"TimeM!MS$23","v":0},{"$f":"TimeM!MT$23","v":0},{"$f":"TimeM!MU$23","v":0},{"$f":"TimeM!MV$23","v":0},{"$f":"TimeM!MW$23","v":0},{"$f":"TimeM!MX$23","v":0},{"$f":"TimeM!MY$23","v":0},{"$f":"TimeM!MZ$23","v":0},{"$f":"TimeM!NA$23","v":0},{"$f":"TimeM!NB$23","v":0},{"$f":"TimeM!NC$23","v":0},{"$f":"TimeM!ND$23","v":0},{"$f":"TimeM!NE$23","v":0},{"$f":"TimeM!NF$23","v":0},{"$f":"TimeM!NG$23","v":0},{"$f":"TimeM!NH$23","v":0},{"$f":"TimeM!NI$23","v":0},{"$f":"TimeM!NJ$23","v":0},{"$f":"TimeM!NK$23","v":0},{"$f":"TimeM!NL$23","v":0},{"$f":"TimeM!NM$23","v":0},{"$f":"TimeM!NN$23","v":0},{"$f":"TimeM!NO$23","v":0},{"$f":"TimeM!NP$23","v":0},{"$f":"TimeM!NQ$23","v":0},{"$f":"TimeM!NR$23","v":0},{"$f":"TimeM!NS$23","v":0},{"$f":"TimeM!NT$23","v":0},{"$f":"TimeM!NU$23","v":0},{"$f":"TimeM!NV$23","v":0},{"$f":"TimeM!NW$23","v":0},{"$f":"TimeM!NX$23","v":0},{"$f":"TimeM!NY$23","v":0},{"$f":"TimeM!NZ$23","v":0},{"$f":"TimeM!OA$23","v":0},{"$f":"TimeM!OB$23","v":0},{"$f":"TimeM!OC$23","v":0},{"$f":"TimeM!OD$23","v":0},{"$f":"TimeM!OE$23","v":0},{"$f":"TimeM!OF$23","v":0},{"$f":"TimeM!OG$23","v":0},{"$f":"TimeM!OH$23","v":0},{"$f":"TimeM!OI$23","v":0},{"$f":"TimeM!OJ$23","v":0},{"$f":"TimeM!OK$23","v":0},{"$f":"TimeM!OL$23","v":0},{"$f":"TimeM!OM$23","v":0},{"$f":"TimeM!ON$23","v":0},{"$f":"TimeM!OO$23","v":0},{"$f":"TimeM!OP$23","v":0},{"$f":"TimeM!OQ$23","v":0},{"$f":"TimeM!OR$23","v":0},{"$f":"TimeM!OS$23","v":0},{"$f":"TimeM!OT$23","v":0},{"$f":"TimeM!OU$23","v":0},{"$f":"TimeM!OV$23","v":0},{"$f":"TimeM!OW$23","v":0},{"$f":"TimeM!OX$23","v":0},{"$f":"TimeM!OY$23","v":0},{"$f":"TimeM!OZ$23","v":0},{"$f":"TimeM!PA$23","v":0},{"$f":"TimeM!PB$23","v":0},{"$f":"TimeM!PC$23","v":0},{"$f":"TimeM!PD$23","v":0},{"$f":"TimeM!PE$23","v":0},{"$f":"TimeM!PF$23","v":0},{"$f":"TimeM!PG$23","v":0},{"$f":"TimeM!PH$23","v":0},{"$f":"TimeM!PI$23","v":0},{"$f":"TimeM!PJ$23","v":0},{"$f":"TimeM!PK$23","v":0},{"$f":"TimeM!PL$23","v":0},{"$f":"TimeM!PM$23","v":0},{"$f":"TimeM!PN$23","v":0},{"$f":"TimeM!PO$23","v":0},{"$f":"TimeM!PP$23","v":0},{"$f":"TimeM!PQ$23","v":0},{"$f":"TimeM!PR$23","v":0},{"$f":"TimeM!PS$23","v":0},{"$f":"TimeM!PT$23","v":0},{"$f":"TimeM!PU$23","v":0},{"$f":"TimeM!PV$23","v":0},{"$f":"TimeM!PW$23","v":0},{"$f":"TimeM!PX$23","v":0},{"$f":"TimeM!PY$23","v":0},{"$f":"TimeM!PZ$23","v":0},{"$f":"TimeM!QA$23","v":0},{"$f":"TimeM!QB$23","v":0},{"$f":"TimeM!QC$23","v":0},{"$f":"TimeM!QD$23","v":0},{"$f":"TimeM!QE$23","v":0},{"$f":"TimeM!QF$23","v":0},{"$f":"TimeM!QG$23","v":0},{"$f":"TimeM!QH$23","v":0},{"$f":"TimeM!QI$23","v":0},{"$f":"TimeM!QJ$23","v":0},{"$f":"TimeM!QK$23","v":0},{"$f":"TimeM!QL$23","v":0},{"$f":"TimeM!QM$23","v":0},{"$f":"TimeM!QN$23","v":0},{"$f":"TimeM!QO$23","v":0},{"$f":"TimeM!QP$23","v":0},{"$f":"TimeM!QQ$23","v":0},{"$f":"TimeM!QR$23","v":0},{"$f":"TimeM!QS$23","v":0},{"$f":"TimeM!QT$23","v":0},{"$f":"TimeM!QU$23","v":0},{"$f":"TimeM!QV$23","v":0},{"$f":"TimeM!QW$23","v":0},{"$f":"TimeM!QX$23","v":0},{"$f":"TimeM!QY$23","v":0},{"$f":"TimeM!QZ$23","v":0},{"$f":"TimeM!RA$23","v":0},{"$f":"TimeM!RB$23","v":0},{"$f":"TimeM!RC$23","v":0},{"$f":"TimeM!RD$23","v":0},{"$f":"TimeM!RE$23","v":0},{"$f":"TimeM!RF$23","v":0},{"$f":"TimeM!RG$23","v":0},{"$f":"TimeM!RH$23","v":0},{"$f":"TimeM!RI$23","v":0},{"$f":"TimeM!RJ$23","v":0},{"$f":"TimeM!RK$23","v":0},{"$f":"TimeM!RL$23","v":0},{"$f":"TimeM!RM$23","v":0},{"$f":"TimeM!RN$23","v":0},{"$f":"TimeM!RO$23","v":0},{"$f":"TimeM!RP$23","v":0},{"$f":"TimeM!RQ$23","v":0},{"$f":"TimeM!RR$23","v":0},{"$f":"TimeM!RS$23","v":0},{"$f":"TimeM!RT$23","v":0},{"$f":"TimeM!RU$23","v":0},{"$f":"TimeM!RV$23","v":0},{"$f":"TimeM!RW$23","v":0},{"$f":"TimeM!RX$23","v":0},{"$f":"TimeM!RY$23","v":0},{"$f":"TimeM!RZ$23","v":0},{"$f":"TimeM!SA$23","v":0},{"$f":"TimeM!SB$23","v":0},{"$f":"TimeM!SC$23","v":0},{"$f":"TimeM!SD$23","v":0},{"$f":"TimeM!SE$23","v":0},{"$f":"TimeM!SF$23","v":0},{"$f":"TimeM!SG$23","v":0},{"$f":"TimeM!SH$23","v":0},{"$f":"TimeM!SI$23","v":0},{"$f":"TimeM!SJ$23","v":0},{"$f":"TimeM!SK$23","v":0},{"$f":"TimeM!SL$23","v":0},{"$f":"TimeM!SM$23","v":0},{"$f":"TimeM!SN$23","v":0},{"$f":"TimeM!SO$23","v":0}]
[null,null,null,null,"Insurance During Operation - Real",null,"kUSD/MWp-mo",null,null,{"$f":"J121*$F$120","v":0},{"$f":"K121*$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW121*$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI121*$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU121*$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG121*$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS121*$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE121*$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ121*$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Insurance During Operation - Nominal",null,"kUSD/MWp-mo",null,null,{"$f":"J122*J101","v":0},{"$f":"K122*K101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW122*BW101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI122*EI101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU122*GU101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG122*JG101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS122*LS101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE122*OE101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ122*QQ101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capacity",null,"MWp",null,null,{"$f":"J11","v":0},{"$f":"K11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Insurance During Operation ",null,"USD",null,null,{"$f":"J124*J123","v":0},{"$f":"K124*K123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW124*BW123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI124*EI123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU124*GU123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG124*JG123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS124*LS123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE124*OE123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ124*QQ123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"InputC!E57","v":"Asset Management Charge"},{"$f":"InputC!F57","v":18},{"$f":"InputC!G57","v":"kUSD/Yr"}]
[null,null,null,null,{"$f":"E127","v":"Asset Management Charge"},{"$f":"F127/Months*1000","v":1500},"USD/Month"]
[null,null,null,null,"Operation Flag",null,"Flag",null,null,{"$f":"TimeM!J$23","v":0},{"$f":"TimeM!K$23","v":0},{"$f":"TimeM!L$23","v":0},{"$f":"TimeM!M$23","v":0},{"$f":"TimeM!N$23","v":0},{"$f":"TimeM!O$23","v":0},{"$f":"TimeM!P$23","v":0},{"$f":"TimeM!Q$23","v":0},{"$f":"TimeM!R$23","v":0},{"$f":"TimeM!S$23","v":0},{"$f":"TimeM!T$23","v":0},{"$f":"TimeM!U$23","v":0},{"$f":"TimeM!V$23","v":0},{"$f":"TimeM!W$23","v":0},{"$f":"TimeM!X$23","v":0},{"$f":"TimeM!Y$23","v":0},{"$f":"TimeM!Z$23","v":0},{"$f":"TimeM!AA$23","v":0},{"$f":"TimeM!AB$23","v":0},{"$f":"TimeM!AC$23","v":0},{"$f":"TimeM!AD$23","v":0},{"$f":"TimeM!AE$23","v":0},{"$f":"TimeM!AF$23","v":0},{"$f":"TimeM!AG$23","v":0},{"$f":"TimeM!AH$23","v":0},{"$f":"TimeM!AI$23","v":0},{"$f":"TimeM!AJ$23","v":0},{"$f":"TimeM!AK$23","v":0},{"$f":"TimeM!AL$23","v":0},{"$f":"TimeM!AM$23","v":0},{"$f":"TimeM!AN$23","v":0},{"$f":"TimeM!AO$23","v":0},{"$f":"TimeM!AP$23","v":0},{"$f":"TimeM!AQ$23","v":0},{"$f":"TimeM!AR$23","v":0},{"$f":"TimeM!AS$23","v":0},{"$f":"TimeM!AT$23","v":0},{"$f":"TimeM!AU$23","v":0},{"$f":"TimeM!AV$23","v":0},{"$f":"TimeM!AW$23","v":0},{"$f":"TimeM!AX$23","v":0},{"$f":"TimeM!AY$23","v":0},{"$f":"TimeM!AZ$23","v":0},{"$f":"TimeM!BA$23","v":0},{"$f":"TimeM!BB$23","v":0},{"$f":"TimeM!BC$23","v":0},{"$f":"TimeM!BD$23","v":0},{"$f":"TimeM!BE$23","v":0},{"$f":"TimeM!BF$23","v":0},{"$f":"TimeM!BG$23","v":0},{"$f":"TimeM!BH$23","v":0},{"$f":"TimeM!BI$23","v":0},{"$f":"TimeM!BJ$23","v":0},{"$f":"TimeM!BK$23","v":0},{"$f":"TimeM!BL$23","v":0},{"$f":"TimeM!BM$23","v":0},{"$f":"TimeM!BN$23","v":0},{"$f":"TimeM!BO$23","v":0},{"$f":"TimeM!BP$23","v":0},{"$f":"TimeM!BQ$23","v":0},{"$f":"TimeM!BR$23","v":0},{"$f":"TimeM!BS$23","v":0},{"$f":"TimeM!BT$23","v":0},{"$f":"TimeM!BU$23","v":0},{"$f":"TimeM!BV$23","v":0},{"$f":"TimeM!BW$23","v":0},{"$f":"TimeM!BX$23","v":0},{"$f":"TimeM!BY$23","v":0},{"$f":"TimeM!BZ$23","v":0},{"$f":"TimeM!CA$23","v":0},{"$f":"TimeM!CB$23","v":0},{"$f":"TimeM!CC$23","v":0},{"$f":"TimeM!CD$23","v":0},{"$f":"TimeM!CE$23","v":0},{"$f":"TimeM!CF$23","v":0},{"$f":"TimeM!CG$23","v":0},{"$f":"TimeM!CH$23","v":0},{"$f":"TimeM!CI$23","v":0},{"$f":"TimeM!CJ$23","v":0},{"$f":"TimeM!CK$23","v":0},{"$f":"TimeM!CL$23","v":0},{"$f":"TimeM!CM$23","v":0},{"$f":"TimeM!CN$23","v":0},{"$f":"TimeM!CO$23","v":0},{"$f":"TimeM!CP$23","v":0},{"$f":"TimeM!CQ$23","v":0},{"$f":"TimeM!CR$23","v":0},{"$f":"TimeM!CS$23","v":0},{"$f":"TimeM!CT$23","v":0},{"$f":"TimeM!CU$23","v":0},{"$f":"TimeM!CV$23","v":0},{"$f":"TimeM!CW$23","v":0},{"$f":"TimeM!CX$23","v":0},{"$f":"TimeM!CY$23","v":0},{"$f":"TimeM!CZ$23","v":0},{"$f":"TimeM!DA$23","v":0},{"$f":"TimeM!DB$23","v":0},{"$f":"TimeM!DC$23","v":0},{"$f":"TimeM!DD$23","v":0},{"$f":"TimeM!DE$23","v":0},{"$f":"TimeM!DF$23","v":0},{"$f":"TimeM!DG$23","v":0},{"$f":"TimeM!DH$23","v":0},{"$f":"TimeM!DI$23","v":0},{"$f":"TimeM!DJ$23","v":0},{"$f":"TimeM!DK$23","v":0},{"$f":"TimeM!DL$23","v":0},{"$f":"TimeM!DM$23","v":0},{"$f":"TimeM!DN$23","v":0},{"$f":"TimeM!DO$23","v":0},{"$f":"TimeM!DP$23","v":0},{"$f":"TimeM!DQ$23","v":0},{"$f":"TimeM!DR$23","v":0},{"$f":"TimeM!DS$23","v":0},{"$f":"TimeM!DT$23","v":0},{"$f":"TimeM!DU$23","v":0},{"$f":"TimeM!DV$23","v":0},{"$f":"TimeM!DW$23","v":0},{"$f":"TimeM!DX$23","v":0},{"$f":"TimeM!DY$23","v":0},{"$f":"TimeM!DZ$23","v":0},{"$f":"TimeM!EA$23","v":0},{"$f":"TimeM!EB$23","v":0},{"$f":"TimeM!EC$23","v":0},{"$f":"TimeM!ED$23","v":0},{"$f":"TimeM!EE$23","v":0},{"$f":"TimeM!EF$23","v":0},{"$f":"TimeM!EG$23","v":0},{"$f":"TimeM!EH$23","v":0},{"$f":"TimeM!EI$23","v":0},{"$f":"TimeM!EJ$23","v":0},{"$f":"TimeM!EK$23","v":0},{"$f":"TimeM!EL$23","v":0},{"$f":"TimeM!EM$23","v":0},{"$f":"TimeM!EN$23","v":0},{"$f":"TimeM!EO$23","v":0},{"$f":"TimeM!EP$23","v":0},{"$f":"TimeM!EQ$23","v":0},{"$f":"TimeM!ER$23","v":0},{"$f":"TimeM!ES$23","v":0},{"$f":"TimeM!ET$23","v":0},{"$f":"TimeM!EU$23","v":0},{"$f":"TimeM!EV$23","v":0},{"$f":"TimeM!EW$23","v":0},{"$f":"TimeM!EX$23","v":0},{"$f":"TimeM!EY$23","v":0},{"$f":"TimeM!EZ$23","v":0},{"$f":"TimeM!FA$23","v":0},{"$f":"TimeM!FB$23","v":0},{"$f":"TimeM!FC$23","v":0},{"$f":"TimeM!FD$23","v":0},{"$f":"TimeM!FE$23","v":0},{"$f":"TimeM!FF$23","v":0},{"$f":"TimeM!FG$23","v":0},{"$f":"TimeM!FH$23","v":0},{"$f":"TimeM!FI$23","v":0},{"$f":"TimeM!FJ$23","v":0},{"$f":"TimeM!FK$23","v":0},{"$f":"TimeM!FL$23","v":0},{"$f":"TimeM!FM$23","v":0},{"$f":"TimeM!FN$23","v":0},{"$f":"TimeM!FO$23","v":0},{"$f":"TimeM!FP$23","v":0},{"$f":"TimeM!FQ$23","v":0},{"$f":"TimeM!FR$23","v":0},{"$f":"TimeM!FS$23","v":0},{"$f":"TimeM!FT$23","v":0},{"$f":"TimeM!FU$23","v":0},{"$f":"TimeM!FV$23","v":0},{"$f":"TimeM!FW$23","v":0},{"$f":"TimeM!FX$23","v":0},{"$f":"TimeM!FY$23","v":0},{"$f":"TimeM!FZ$23","v":0},{"$f":"TimeM!GA$23","v":0},{"$f":"TimeM!GB$23","v":0},{"$f":"TimeM!GC$23","v":0},{"$f":"TimeM!GD$23","v":0},{"$f":"TimeM!GE$23","v":0},{"$f":"TimeM!GF$23","v":0},{"$f":"TimeM!GG$23","v":0},{"$f":"TimeM!GH$23","v":0},{"$f":"TimeM!GI$23","v":0},{"$f":"TimeM!GJ$23","v":0},{"$f":"TimeM!GK$23","v":0},{"$f":"TimeM!GL$23","v":0},{"$f":"TimeM!GM$23","v":0},{"$f":"TimeM!GN$23","v":0},{"$f":"TimeM!GO$23","v":0},{"$f":"TimeM!GP$23","v":0},{"$f":"TimeM!GQ$23","v":0},{"$f":"TimeM!GR$23","v":0},{"$f":"TimeM!GS$23","v":0},{"$f":"TimeM!GT$23","v":0},{"$f":"TimeM!GU$23","v":0},{"$f":"TimeM!GV$23","v":0},{"$f":"TimeM!GW$23","v":0},{"$f":"TimeM!GX$23","v":0},{"$f":"TimeM!GY$23","v":0},{"$f":"TimeM!GZ$23","v":0},{"$f":"TimeM!HA$23","v":0},{"$f":"TimeM!HB$23","v":0},{"$f":"TimeM!HC$23","v":0},{"$f":"TimeM!HD$23","v":0},{"$f":"TimeM!HE$23","v":0},{"$f":"TimeM!HF$23","v":0},{"$f":"TimeM!HG$23","v":0},{"$f":"TimeM!HH$23","v":0},{"$f":"TimeM!HI$23","v":0},{"$f":"TimeM!HJ$23","v":0},{"$f":"TimeM!HK$23","v":0},{"$f":"TimeM!HL$23","v":0},{"$f":"TimeM!HM$23","v":0},{"$f":"TimeM!HN$23","v":0},{"$f":"TimeM!HO$23","v":0},{"$f":"TimeM!HP$23","v":0},{"$f":"TimeM!HQ$23","v":0},{"$f":"TimeM!HR$23","v":0},{"$f":"TimeM!HS$23","v":0},{"$f":"TimeM!HT$23","v":0},{"$f":"TimeM!HU$23","v":0},{"$f":"TimeM!HV$23","v":0},{"$f":"TimeM!HW$23","v":0},{"$f":"TimeM!HX$23","v":0},{"$f":"TimeM!HY$23","v":0},{"$f":"TimeM!HZ$23","v":0},{"$f":"TimeM!IA$23","v":0},{"$f":"TimeM!IB$23","v":0},{"$f":"TimeM!IC$23","v":0},{"$f":"TimeM!ID$23","v":0},{"$f":"TimeM!IE$23","v":0},{"$f":"TimeM!IF$23","v":0},{"$f":"TimeM!IG$23","v":0},{"$f":"TimeM!IH$23","v":0},{"$f":"TimeM!II$23","v":0},{"$f":"TimeM!IJ$23","v":0},{"$f":"TimeM!IK$23","v":0},{"$f":"TimeM!IL$23","v":0},{"$f":"TimeM!IM$23","v":0},{"$f":"TimeM!IN$23","v":0},{"$f":"TimeM!IO$23","v":0},{"$f":"TimeM!IP$23","v":0},{"$f":"TimeM!IQ$23","v":0},{"$f":"TimeM!IR$23","v":0},{"$f":"TimeM!IS$23","v":0},{"$f":"TimeM!IT$23","v":0},{"$f":"TimeM!IU$23","v":0},{"$f":"TimeM!IV$23","v":0},{"$f":"TimeM!IW$23","v":0},{"$f":"TimeM!IX$23","v":0},{"$f":"TimeM!IY$23","v":0},{"$f":"TimeM!IZ$23","v":0},{"$f":"TimeM!JA$23","v":0},{"$f":"TimeM!JB$23","v":0},{"$f":"TimeM!JC$23","v":0},{"$f":"TimeM!JD$23","v":0},{"$f":"TimeM!JE$23","v":0},{"$f":"TimeM!JF$23","v":0},{"$f":"TimeM!JG$23","v":0},{"$f":"TimeM!JH$23","v":0},{"$f":"TimeM!JI$23","v":0},{"$f":"TimeM!JJ$23","v":0},{"$f":"TimeM!JK$23","v":0},{"$f":"TimeM!JL$23","v":0},{"$f":"TimeM!JM$23","v":0},{"$f":"TimeM!JN$23","v":0},{"$f":"TimeM!JO$23","v":0},{"$f":"TimeM!JP$23","v":0},{"$f":"TimeM!JQ$23","v":0},{"$f":"TimeM!JR$23","v":0},{"$f":"TimeM!JS$23","v":0},{"$f":"TimeM!JT$23","v":0},{"$f":"TimeM!JU$23","v":0},{"$f":"TimeM!JV$23","v":0},{"$f":"TimeM!JW$23","v":0},{"$f":"TimeM!JX$23","v":0},{"$f":"TimeM!JY$23","v":0},{"$f":"TimeM!JZ$23","v":0},{"$f":"TimeM!KA$23","v":0},{"$f":"TimeM!KB$23","v":0},{"$f":"TimeM!KC$23","v":0},{"$f":"TimeM!KD$23","v":0},{"$f":"TimeM!KE$23","v":0},{"$f":"TimeM!KF$23","v":0},{"$f":"TimeM!KG$23","v":0},{"$f":"TimeM!KH$23","v":0},{"$f":"TimeM!KI$23","v":0},{"$f":"TimeM!KJ$23","v":0},{"$f":"TimeM!KK$23","v":0},{"$f":"TimeM!KL$23","v":0},{"$f":"TimeM!KM$23","v":0},{"$f":"TimeM!KN$23","v":0},{"$f":"TimeM!KO$23","v":0},{"$f":"TimeM!KP$23","v":0},{"$f":"TimeM!KQ$23","v":0},{"$f":"TimeM!KR$23","v":0},{"$f":"TimeM!KS$23","v":0},{"$f":"TimeM!KT$23","v":0},{"$f":"TimeM!KU$23","v":0},{"$f":"TimeM!KV$23","v":0},{"$f":"TimeM!KW$23","v":0},{"$f":"TimeM!KX$23","v":0},{"$f":"TimeM!KY$23","v":0},{"$f":"TimeM!KZ$23","v":0},{"$f":"TimeM!LA$23","v":0},{"$f":"TimeM!LB$23","v":0},{"$f":"TimeM!LC$23","v":0},{"$f":"TimeM!LD$23","v":0},{"$f":"TimeM!LE$23","v":0},{"$f":"TimeM!LF$23","v":0},{"$f":"TimeM!LG$23","v":0},{"$f":"TimeM!LH$23","v":0},{"$f":"TimeM!LI$23","v":0},{"$f":"TimeM!LJ$23","v":0},{"$f":"TimeM!LK$23","v":0},{"$f":"TimeM!LL$23","v":0},{"$f":"TimeM!LM$23","v":0},{"$f":"TimeM!LN$23","v":0},{"$f":"TimeM!LO$23","v":0},{"$f":"TimeM!LP$23","v":0},{"$f":"TimeM!LQ$23","v":0},{"$f":"TimeM!LR$23","v":0},{"$f":"TimeM!LS$23","v":0},{"$f":"TimeM!LT$23","v":0},{"$f":"TimeM!LU$23","v":0},{"$f":"TimeM!LV$23","v":0},{"$f":"TimeM!LW$23","v":0},{"$f":"TimeM!LX$23","v":0},{"$f":"TimeM!LY$23","v":0},{"$f":"TimeM!LZ$23","v":0},{"$f":"TimeM!MA$23","v":0},{"$f":"TimeM!MB$23","v":0},{"$f":"TimeM!MC$23","v":0},{"$f":"TimeM!MD$23","v":0},{"$f":"TimeM!ME$23","v":0},{"$f":"TimeM!MF$23","v":0},{"$f":"TimeM!MG$23","v":0},{"$f":"TimeM!MH$23","v":0},{"$f":"TimeM!MI$23","v":0},{"$f":"TimeM!MJ$23","v":0},{"$f":"TimeM!MK$23","v":0},{"$f":"TimeM!ML$23","v":0},{"$f":"TimeM!MM$23","v":0},{"$f":"TimeM!MN$23","v":0},{"$f":"TimeM!MO$23","v":0},{"$f":"TimeM!MP$23","v":0},{"$f":"TimeM!MQ$23","v":0},{"$f":"TimeM!MR$23","v":0},{"$f":"TimeM!MS$23","v":0},{"$f":"TimeM!MT$23","v":0},{"$f":"TimeM!MU$23","v":0},{"$f":"TimeM!MV$23","v":0},{"$f":"TimeM!MW$23","v":0},{"$f":"TimeM!MX$23","v":0},{"$f":"TimeM!MY$23","v":0},{"$f":"TimeM!MZ$23","v":0},{"$f":"TimeM!NA$23","v":0},{"$f":"TimeM!NB$23","v":0},{"$f":"TimeM!NC$23","v":0},{"$f":"TimeM!ND$23","v":0},{"$f":"TimeM!NE$23","v":0},{"$f":"TimeM!NF$23","v":0},{"$f":"TimeM!NG$23","v":0},{"$f":"TimeM!NH$23","v":0},{"$f":"TimeM!NI$23","v":0},{"$f":"TimeM!NJ$23","v":0},{"$f":"TimeM!NK$23","v":0},{"$f":"TimeM!NL$23","v":0},{"$f":"TimeM!NM$23","v":0},{"$f":"TimeM!NN$23","v":0},{"$f":"TimeM!NO$23","v":0},{"$f":"TimeM!NP$23","v":0},{"$f":"TimeM!NQ$23","v":0},{"$f":"TimeM!NR$23","v":0},{"$f":"TimeM!NS$23","v":0},{"$f":"TimeM!NT$23","v":0},{"$f":"TimeM!NU$23","v":0},{"$f":"TimeM!NV$23","v":0},{"$f":"TimeM!NW$23","v":0},{"$f":"TimeM!NX$23","v":0},{"$f":"TimeM!NY$23","v":0},{"$f":"TimeM!NZ$23","v":0},{"$f":"TimeM!OA$23","v":0},{"$f":"TimeM!OB$23","v":0},{"$f":"TimeM!OC$23","v":0},{"$f":"TimeM!OD$23","v":0},{"$f":"TimeM!OE$23","v":0},{"$f":"TimeM!OF$23","v":0},{"$f":"TimeM!OG$23","v":0},{"$f":"TimeM!OH$23","v":0},{"$f":"TimeM!OI$23","v":0},{"$f":"TimeM!OJ$23","v":0},{"$f":"TimeM!OK$23","v":0},{"$f":"TimeM!OL$23","v":0},{"$f":"TimeM!OM$23","v":0},{"$f":"TimeM!ON$23","v":0},{"$f":"TimeM!OO$23","v":0},{"$f":"TimeM!OP$23","v":0},{"$f":"TimeM!OQ$23","v":0},{"$f":"TimeM!OR$23","v":0},{"$f":"TimeM!OS$23","v":0},{"$f":"TimeM!OT$23","v":0},{"$f":"TimeM!OU$23","v":0},{"$f":"TimeM!OV$23","v":0},{"$f":"TimeM!OW$23","v":0},{"$f":"TimeM!OX$23","v":0},{"$f":"TimeM!OY$23","v":0},{"$f":"TimeM!OZ$23","v":0},{"$f":"TimeM!PA$23","v":0},{"$f":"TimeM!PB$23","v":0},{"$f":"TimeM!PC$23","v":0},{"$f":"TimeM!PD$23","v":0},{"$f":"TimeM!PE$23","v":0},{"$f":"TimeM!PF$23","v":0},{"$f":"TimeM!PG$23","v":0},{"$f":"TimeM!PH$23","v":0},{"$f":"TimeM!PI$23","v":0},{"$f":"TimeM!PJ$23","v":0},{"$f":"TimeM!PK$23","v":0},{"$f":"TimeM!PL$23","v":0},{"$f":"TimeM!PM$23","v":0},{"$f":"TimeM!PN$23","v":0},{"$f":"TimeM!PO$23","v":0},{"$f":"TimeM!PP$23","v":0},{"$f":"TimeM!PQ$23","v":0},{"$f":"TimeM!PR$23","v":0},{"$f":"TimeM!PS$23","v":0},{"$f":"TimeM!PT$23","v":0},{"$f":"TimeM!PU$23","v":0},{"$f":"TimeM!PV$23","v":0},{"$f":"TimeM!PW$23","v":0},{"$f":"TimeM!PX$23","v":0},{"$f":"TimeM!PY$23","v":0},{"$f":"TimeM!PZ$23","v":0},{"$f":"TimeM!QA$23","v":0},{"$f":"TimeM!QB$23","v":0},{"$f":"TimeM!QC$23","v":0},{"$f":"TimeM!QD$23","v":0},{"$f":"TimeM!QE$23","v":0},{"$f":"TimeM!QF$23","v":0},{"$f":"TimeM!QG$23","v":0},{"$f":"TimeM!QH$23","v":0},{"$f":"TimeM!QI$23","v":0},{"$f":"TimeM!QJ$23","v":0},{"$f":"TimeM!QK$23","v":0},{"$f":"TimeM!QL$23","v":0},{"$f":"TimeM!QM$23","v":0},{"$f":"TimeM!QN$23","v":0},{"$f":"TimeM!QO$23","v":0},{"$f":"TimeM!QP$23","v":0},{"$f":"TimeM!QQ$23","v":0},{"$f":"TimeM!QR$23","v":0},{"$f":"TimeM!QS$23","v":0},{"$f":"TimeM!QT$23","v":0},{"$f":"TimeM!QU$23","v":0},{"$f":"TimeM!QV$23","v":0},{"$f":"TimeM!QW$23","v":0},{"$f":"TimeM!QX$23","v":0},{"$f":"TimeM!QY$23","v":0},{"$f":"TimeM!QZ$23","v":0},{"$f":"TimeM!RA$23","v":0},{"$f":"TimeM!RB$23","v":0},{"$f":"TimeM!RC$23","v":0},{"$f":"TimeM!RD$23","v":0},{"$f":"TimeM!RE$23","v":0},{"$f":"TimeM!RF$23","v":0},{"$f":"TimeM!RG$23","v":0},{"$f":"TimeM!RH$23","v":0},{"$f":"TimeM!RI$23","v":0},{"$f":"TimeM!RJ$23","v":0},{"$f":"TimeM!RK$23","v":0},{"$f":"TimeM!RL$23","v":0},{"$f":"TimeM!RM$23","v":0},{"$f":"TimeM!RN$23","v":0},{"$f":"TimeM!RO$23","v":0},{"$f":"TimeM!RP$23","v":0},{"$f":"TimeM!RQ$23","v":0},{"$f":"TimeM!RR$23","v":0},{"$f":"TimeM!RS$23","v":0},{"$f":"TimeM!RT$23","v":0},{"$f":"TimeM!RU$23","v":0},{"$f":"TimeM!RV$23","v":0},{"$f":"TimeM!RW$23","v":0},{"$f":"TimeM!RX$23","v":0},{"$f":"TimeM!RY$23","v":0},{"$f":"TimeM!RZ$23","v":0},{"$f":"TimeM!SA$23","v":0},{"$f":"TimeM!SB$23","v":0},{"$f":"TimeM!SC$23","v":0},{"$f":"TimeM!SD$23","v":0},{"$f":"TimeM!SE$23","v":0},{"$f":"TimeM!SF$23","v":0},{"$f":"TimeM!SG$23","v":0},{"$f":"TimeM!SH$23","v":0},{"$f":"TimeM!SI$23","v":0},{"$f":"TimeM!SJ$23","v":0},{"$f":"TimeM!SK$23","v":0},{"$f":"TimeM!SL$23","v":0},{"$f":"TimeM!SM$23","v":0},{"$f":"TimeM!SN$23","v":0},{"$f":"TimeM!SO$23","v":0}]
[null,null,null,null,"Asset Management Charge - Real",null,"USD/Month",null,null,{"$f":"$F128*J129","v":0},{"$f":"$F128*K129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F128*BW129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F128*EI129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F128*GU129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F128*JG129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F128*LS129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F128*OE129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F128*QQ129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset Management Charge - Nominal",null,"USD/Month",null,null,{"$f":"J130*J101","v":0},{"$f":"K130*K101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW130*BW101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI130*EI101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU130*GU101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG130*JG101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS130*LS101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE130*OE101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ130*QQ101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"InputC!E58","v":"Security Services"},{"$f":"InputC!F58","v":20},{"$f":"InputC!G58","v":"kUSD/Yr"}]
[null,null,null,null,"Security Services",{"$f":"F133/Months*1000","v":1666.6666666666667},"USD/Month"]
[null,null,null,null,"Operation Flag",null,"Flag",null,null,{"$f":"TimeM!J$23","v":0},{"$f":"TimeM!K$23","v":0},{"$f":"TimeM!L$23","v":0},{"$f":"TimeM!M$23","v":0},{"$f":"TimeM!N$23","v":0},{"$f":"TimeM!O$23","v":0},{"$f":"TimeM!P$23","v":0},{"$f":"TimeM!Q$23","v":0},{"$f":"TimeM!R$23","v":0},{"$f":"TimeM!S$23","v":0},{"$f":"TimeM!T$23","v":0},{"$f":"TimeM!U$23","v":0},{"$f":"TimeM!V$23","v":0},{"$f":"TimeM!W$23","v":0},{"$f":"TimeM!X$23","v":0},{"$f":"TimeM!Y$23","v":0},{"$f":"TimeM!Z$23","v":0},{"$f":"TimeM!AA$23","v":0},{"$f":"TimeM!AB$23","v":0},{"$f":"TimeM!AC$23","v":0},{"$f":"TimeM!AD$23","v":0},{"$f":"TimeM!AE$23","v":0},{"$f":"TimeM!AF$23","v":0},{"$f":"TimeM!AG$23","v":0},{"$f":"TimeM!AH$23","v":0},{"$f":"TimeM!AI$23","v":0},{"$f":"TimeM!AJ$23","v":0},{"$f":"TimeM!AK$23","v":0},{"$f":"TimeM!AL$23","v":0},{"$f":"TimeM!AM$23","v":0},{"$f":"TimeM!AN$23","v":0},{"$f":"TimeM!AO$23","v":0},{"$f":"TimeM!AP$23","v":0},{"$f":"TimeM!AQ$23","v":0},{"$f":"TimeM!AR$23","v":0},{"$f":"TimeM!AS$23","v":0},{"$f":"TimeM!AT$23","v":0},{"$f":"TimeM!AU$23","v":0},{"$f":"TimeM!AV$23","v":0},{"$f":"TimeM!AW$23","v":0},{"$f":"TimeM!AX$23","v":0},{"$f":"TimeM!AY$23","v":0},{"$f":"TimeM!AZ$23","v":0},{"$f":"TimeM!BA$23","v":0},{"$f":"TimeM!BB$23","v":0},{"$f":"TimeM!BC$23","v":0},{"$f":"TimeM!BD$23","v":0},{"$f":"TimeM!BE$23","v":0},{"$f":"TimeM!BF$23","v":0},{"$f":"TimeM!BG$23","v":0},{"$f":"TimeM!BH$23","v":0},{"$f":"TimeM!BI$23","v":0},{"$f":"TimeM!BJ$23","v":0},{"$f":"TimeM!BK$23","v":0},{"$f":"TimeM!BL$23","v":0},{"$f":"TimeM!BM$23","v":0},{"$f":"TimeM!BN$23","v":0},{"$f":"TimeM!BO$23","v":0},{"$f":"TimeM!BP$23","v":0},{"$f":"TimeM!BQ$23","v":0},{"$f":"TimeM!BR$23","v":0},{"$f":"TimeM!BS$23","v":0},{"$f":"TimeM!BT$23","v":0},{"$f":"TimeM!BU$23","v":0},{"$f":"TimeM!BV$23","v":0},{"$f":"TimeM!BW$23","v":0},{"$f":"TimeM!BX$23","v":0},{"$f":"TimeM!BY$23","v":0},{"$f":"TimeM!BZ$23","v":0},{"$f":"TimeM!CA$23","v":0},{"$f":"TimeM!CB$23","v":0},{"$f":"TimeM!CC$23","v":0},{"$f":"TimeM!CD$23","v":0},{"$f":"TimeM!CE$23","v":0},{"$f":"TimeM!CF$23","v":0},{"$f":"TimeM!CG$23","v":0},{"$f":"TimeM!CH$23","v":0},{"$f":"TimeM!CI$23","v":0},{"$f":"TimeM!CJ$23","v":0},{"$f":"TimeM!CK$23","v":0},{"$f":"TimeM!CL$23","v":0},{"$f":"TimeM!CM$23","v":0},{"$f":"TimeM!CN$23","v":0},{"$f":"TimeM!CO$23","v":0},{"$f":"TimeM!CP$23","v":0},{"$f":"TimeM!CQ$23","v":0},{"$f":"TimeM!CR$23","v":0},{"$f":"TimeM!CS$23","v":0},{"$f":"TimeM!CT$23","v":0},{"$f":"TimeM!CU$23","v":0},{"$f":"TimeM!CV$23","v":0},{"$f":"TimeM!CW$23","v":0},{"$f":"TimeM!CX$23","v":0},{"$f":"TimeM!CY$23","v":0},{"$f":"TimeM!CZ$23","v":0},{"$f":"TimeM!DA$23","v":0},{"$f":"TimeM!DB$23","v":0},{"$f":"TimeM!DC$23","v":0},{"$f":"TimeM!DD$23","v":0},{"$f":"TimeM!DE$23","v":0},{"$f":"TimeM!DF$23","v":0},{"$f":"TimeM!DG$23","v":0},{"$f":"TimeM!DH$23","v":0},{"$f":"TimeM!DI$23","v":0},{"$f":"TimeM!DJ$23","v":0},{"$f":"TimeM!DK$23","v":0},{"$f":"TimeM!DL$23","v":0},{"$f":"TimeM!DM$23","v":0},{"$f":"TimeM!DN$23","v":0},{"$f":"TimeM!DO$23","v":0},{"$f":"TimeM!DP$23","v":0},{"$f":"TimeM!DQ$23","v":0},{"$f":"TimeM!DR$23","v":0},{"$f":"TimeM!DS$23","v":0},{"$f":"TimeM!DT$23","v":0},{"$f":"TimeM!DU$23","v":0},{"$f":"TimeM!DV$23","v":0},{"$f":"TimeM!DW$23","v":0},{"$f":"TimeM!DX$23","v":0},{"$f":"TimeM!DY$23","v":0},{"$f":"TimeM!DZ$23","v":0},{"$f":"TimeM!EA$23","v":0},{"$f":"TimeM!EB$23","v":0},{"$f":"TimeM!EC$23","v":0},{"$f":"TimeM!ED$23","v":0},{"$f":"TimeM!EE$23","v":0},{"$f":"TimeM!EF$23","v":0},{"$f":"TimeM!EG$23","v":0},{"$f":"TimeM!EH$23","v":0},{"$f":"TimeM!EI$23","v":0},{"$f":"TimeM!EJ$23","v":0},{"$f":"TimeM!EK$23","v":0},{"$f":"TimeM!EL$23","v":0},{"$f":"TimeM!EM$23","v":0},{"$f":"TimeM!EN$23","v":0},{"$f":"TimeM!EO$23","v":0},{"$f":"TimeM!EP$23","v":0},{"$f":"TimeM!EQ$23","v":0},{"$f":"TimeM!ER$23","v":0},{"$f":"TimeM!ES$23","v":0},{"$f":"TimeM!ET$23","v":0},{"$f":"TimeM!EU$23","v":0},{"$f":"TimeM!EV$23","v":0},{"$f":"TimeM!EW$23","v":0},{"$f":"TimeM!EX$23","v":0},{"$f":"TimeM!EY$23","v":0},{"$f":"TimeM!EZ$23","v":0},{"$f":"TimeM!FA$23","v":0},{"$f":"TimeM!FB$23","v":0},{"$f":"TimeM!FC$23","v":0},{"$f":"TimeM!FD$23","v":0},{"$f":"TimeM!FE$23","v":0},{"$f":"TimeM!FF$23","v":0},{"$f":"TimeM!FG$23","v":0},{"$f":"TimeM!FH$23","v":0},{"$f":"TimeM!FI$23","v":0},{"$f":"TimeM!FJ$23","v":0},{"$f":"TimeM!FK$23","v":0},{"$f":"TimeM!FL$23","v":0},{"$f":"TimeM!FM$23","v":0},{"$f":"TimeM!FN$23","v":0},{"$f":"TimeM!FO$23","v":0},{"$f":"TimeM!FP$23","v":0},{"$f":"TimeM!FQ$23","v":0},{"$f":"TimeM!FR$23","v":0},{"$f":"TimeM!FS$23","v":0},{"$f":"TimeM!FT$23","v":0},{"$f":"TimeM!FU$23","v":0},{"$f":"TimeM!FV$23","v":0},{"$f":"TimeM!FW$23","v":0},{"$f":"TimeM!FX$23","v":0},{"$f":"TimeM!FY$23","v":0},{"$f":"TimeM!FZ$23","v":0},{"$f":"TimeM!GA$23","v":0},{"$f":"TimeM!GB$23","v":0},{"$f":"TimeM!GC$23","v":0},{"$f":"TimeM!GD$23","v":0},{"$f":"TimeM!GE$23","v":0},{"$f":"TimeM!GF$23","v":0},{"$f":"TimeM!GG$23","v":0},{"$f":"TimeM!GH$23","v":0},{"$f":"TimeM!GI$23","v":0},{"$f":"TimeM!GJ$23","v":0},{"$f":"TimeM!GK$23","v":0},{"$f":"TimeM!GL$23","v":0},{"$f":"TimeM!GM$23","v":0},{"$f":"TimeM!GN$23","v":0},{"$f":"TimeM!GO$23","v":0},{"$f":"TimeM!GP$23","v":0},{"$f":"TimeM!GQ$23","v":0},{"$f":"TimeM!GR$23","v":0},{"$f":"TimeM!GS$23","v":0},{"$f":"TimeM!GT$23","v":0},{"$f":"TimeM!GU$23","v":0},{"$f":"TimeM!GV$23","v":0},{"$f":"TimeM!GW$23","v":0},{"$f":"TimeM!GX$23","v":0},{"$f":"TimeM!GY$23","v":0},{"$f":"TimeM!GZ$23","v":0},{"$f":"TimeM!HA$23","v":0},{"$f":"TimeM!HB$23","v":0},{"$f":"TimeM!HC$23","v":0},{"$f":"TimeM!HD$23","v":0},{"$f":"TimeM!HE$23","v":0},{"$f":"TimeM!HF$23","v":0},{"$f":"TimeM!HG$23","v":0},{"$f":"TimeM!HH$23","v":0},{"$f":"TimeM!HI$23","v":0},{"$f":"TimeM!HJ$23","v":0},{"$f":"TimeM!HK$23","v":0},{"$f":"TimeM!HL$23","v":0},{"$f":"TimeM!HM$23","v":0},{"$f":"TimeM!HN$23","v":0},{"$f":"TimeM!HO$23","v":0},{"$f":"TimeM!HP$23","v":0},{"$f":"TimeM!HQ$23","v":0},{"$f":"TimeM!HR$23","v":0},{"$f":"TimeM!HS$23","v":0},{"$f":"TimeM!HT$23","v":0},{"$f":"TimeM!HU$23","v":0},{"$f":"TimeM!HV$23","v":0},{"$f":"TimeM!HW$23","v":0},{"$f":"TimeM!HX$23","v":0},{"$f":"TimeM!HY$23","v":0},{"$f":"TimeM!HZ$23","v":0},{"$f":"TimeM!IA$23","v":0},{"$f":"TimeM!IB$23","v":0},{"$f":"TimeM!IC$23","v":0},{"$f":"TimeM!ID$23","v":0},{"$f":"TimeM!IE$23","v":0},{"$f":"TimeM!IF$23","v":0},{"$f":"TimeM!IG$23","v":0},{"$f":"TimeM!IH$23","v":0},{"$f":"TimeM!II$23","v":0},{"$f":"TimeM!IJ$23","v":0},{"$f":"TimeM!IK$23","v":0},{"$f":"TimeM!IL$23","v":0},{"$f":"TimeM!IM$23","v":0},{"$f":"TimeM!IN$23","v":0},{"$f":"TimeM!IO$23","v":0},{"$f":"TimeM!IP$23","v":0},{"$f":"TimeM!IQ$23","v":0},{"$f":"TimeM!IR$23","v":0},{"$f":"TimeM!IS$23","v":0},{"$f":"TimeM!IT$23","v":0},{"$f":"TimeM!IU$23","v":0},{"$f":"TimeM!IV$23","v":0},{"$f":"TimeM!IW$23","v":0},{"$f":"TimeM!IX$23","v":0},{"$f":"TimeM!IY$23","v":0},{"$f":"TimeM!IZ$23","v":0},{"$f":"TimeM!JA$23","v":0},{"$f":"TimeM!JB$23","v":0},{"$f":"TimeM!JC$23","v":0},{"$f":"TimeM!JD$23","v":0},{"$f":"TimeM!JE$23","v":0},{"$f":"TimeM!JF$23","v":0},{"$f":"TimeM!JG$23","v":0},{"$f":"TimeM!JH$23","v":0},{"$f":"TimeM!JI$23","v":0},{"$f":"TimeM!JJ$23","v":0},{"$f":"TimeM!JK$23","v":0},{"$f":"TimeM!JL$23","v":0},{"$f":"TimeM!JM$23","v":0},{"$f":"TimeM!JN$23","v":0},{"$f":"TimeM!JO$23","v":0},{"$f":"TimeM!JP$23","v":0},{"$f":"TimeM!JQ$23","v":0},{"$f":"TimeM!JR$23","v":0},{"$f":"TimeM!JS$23","v":0},{"$f":"TimeM!JT$23","v":0},{"$f":"TimeM!JU$23","v":0},{"$f":"TimeM!JV$23","v":0},{"$f":"TimeM!JW$23","v":0},{"$f":"TimeM!JX$23","v":0},{"$f":"TimeM!JY$23","v":0},{"$f":"TimeM!JZ$23","v":0},{"$f":"TimeM!KA$23","v":0},{"$f":"TimeM!KB$23","v":0},{"$f":"TimeM!KC$23","v":0},{"$f":"TimeM!KD$23","v":0},{"$f":"TimeM!KE$23","v":0},{"$f":"TimeM!KF$23","v":0},{"$f":"TimeM!KG$23","v":0},{"$f":"TimeM!KH$23","v":0},{"$f":"TimeM!KI$23","v":0},{"$f":"TimeM!KJ$23","v":0},{"$f":"TimeM!KK$23","v":0},{"$f":"TimeM!KL$23","v":0},{"$f":"TimeM!KM$23","v":0},{"$f":"TimeM!KN$23","v":0},{"$f":"TimeM!KO$23","v":0},{"$f":"TimeM!KP$23","v":0},{"$f":"TimeM!KQ$23","v":0},{"$f":"TimeM!KR$23","v":0},{"$f":"TimeM!KS$23","v":0},{"$f":"TimeM!KT$23","v":0},{"$f":"TimeM!KU$23","v":0},{"$f":"TimeM!KV$23","v":0},{"$f":"TimeM!KW$23","v":0},{"$f":"TimeM!KX$23","v":0},{"$f":"TimeM!KY$23","v":0},{"$f":"TimeM!KZ$23","v":0},{"$f":"TimeM!LA$23","v":0},{"$f":"TimeM!LB$23","v":0},{"$f":"TimeM!LC$23","v":0},{"$f":"TimeM!LD$23","v":0},{"$f":"TimeM!LE$23","v":0},{"$f":"TimeM!LF$23","v":0},{"$f":"TimeM!LG$23","v":0},{"$f":"TimeM!LH$23","v":0},{"$f":"TimeM!LI$23","v":0},{"$f":"TimeM!LJ$23","v":0},{"$f":"TimeM!LK$23","v":0},{"$f":"TimeM!LL$23","v":0},{"$f":"TimeM!LM$23","v":0},{"$f":"TimeM!LN$23","v":0},{"$f":"TimeM!LO$23","v":0},{"$f":"TimeM!LP$23","v":0},{"$f":"TimeM!LQ$23","v":0},{"$f":"TimeM!LR$23","v":0},{"$f":"TimeM!LS$23","v":0},{"$f":"TimeM!LT$23","v":0},{"$f":"TimeM!LU$23","v":0},{"$f":"TimeM!LV$23","v":0},{"$f":"TimeM!LW$23","v":0},{"$f":"TimeM!LX$23","v":0},{"$f":"TimeM!LY$23","v":0},{"$f":"TimeM!LZ$23","v":0},{"$f":"TimeM!MA$23","v":0},{"$f":"TimeM!MB$23","v":0},{"$f":"TimeM!MC$23","v":0},{"$f":"TimeM!MD$23","v":0},{"$f":"TimeM!ME$23","v":0},{"$f":"TimeM!MF$23","v":0},{"$f":"TimeM!MG$23","v":0},{"$f":"TimeM!MH$23","v":0},{"$f":"TimeM!MI$23","v":0},{"$f":"TimeM!MJ$23","v":0},{"$f":"TimeM!MK$23","v":0},{"$f":"TimeM!ML$23","v":0},{"$f":"TimeM!MM$23","v":0},{"$f":"TimeM!MN$23","v":0},{"$f":"TimeM!MO$23","v":0},{"$f":"TimeM!MP$23","v":0},{"$f":"TimeM!MQ$23","v":0},{"$f":"TimeM!MR$23","v":0},{"$f":"TimeM!MS$23","v":0},{"$f":"TimeM!MT$23","v":0},{"$f":"TimeM!MU$23","v":0},{"$f":"TimeM!MV$23","v":0},{"$f":"TimeM!MW$23","v":0},{"$f":"TimeM!MX$23","v":0},{"$f":"TimeM!MY$23","v":0},{"$f":"TimeM!MZ$23","v":0},{"$f":"TimeM!NA$23","v":0},{"$f":"TimeM!NB$23","v":0},{"$f":"TimeM!NC$23","v":0},{"$f":"TimeM!ND$23","v":0},{"$f":"TimeM!NE$23","v":0},{"$f":"TimeM!NF$23","v":0},{"$f":"TimeM!NG$23","v":0},{"$f":"TimeM!NH$23","v":0},{"$f":"TimeM!NI$23","v":0},{"$f":"TimeM!NJ$23","v":0},{"$f":"TimeM!NK$23","v":0},{"$f":"TimeM!NL$23","v":0},{"$f":"TimeM!NM$23","v":0},{"$f":"TimeM!NN$23","v":0},{"$f":"TimeM!NO$23","v":0},{"$f":"TimeM!NP$23","v":0},{"$f":"TimeM!NQ$23","v":0},{"$f":"TimeM!NR$23","v":0},{"$f":"TimeM!NS$23","v":0},{"$f":"TimeM!NT$23","v":0},{"$f":"TimeM!NU$23","v":0},{"$f":"TimeM!NV$23","v":0},{"$f":"TimeM!NW$23","v":0},{"$f":"TimeM!NX$23","v":0},{"$f":"TimeM!NY$23","v":0},{"$f":"TimeM!NZ$23","v":0},{"$f":"TimeM!OA$23","v":0},{"$f":"TimeM!OB$23","v":0},{"$f":"TimeM!OC$23","v":0},{"$f":"TimeM!OD$23","v":0},{"$f":"TimeM!OE$23","v":0},{"$f":"TimeM!OF$23","v":0},{"$f":"TimeM!OG$23","v":0},{"$f":"TimeM!OH$23","v":0},{"$f":"TimeM!OI$23","v":0},{"$f":"TimeM!OJ$23","v":0},{"$f":"TimeM!OK$23","v":0},{"$f":"TimeM!OL$23","v":0},{"$f":"TimeM!OM$23","v":0},{"$f":"TimeM!ON$23","v":0},{"$f":"TimeM!OO$23","v":0},{"$f":"TimeM!OP$23","v":0},{"$f":"TimeM!OQ$23","v":0},{"$f":"TimeM!OR$23","v":0},{"$f":"TimeM!OS$23","v":0},{"$f":"TimeM!OT$23","v":0},{"$f":"TimeM!OU$23","v":0},{"$f":"TimeM!OV$23","v":0},{"$f":"TimeM!OW$23","v":0},{"$f":"TimeM!OX$23","v":0},{"$f":"TimeM!OY$23","v":0},{"$f":"TimeM!OZ$23","v":0},{"$f":"TimeM!PA$23","v":0},{"$f":"TimeM!PB$23","v":0},{"$f":"TimeM!PC$23","v":0},{"$f":"TimeM!PD$23","v":0},{"$f":"TimeM!PE$23","v":0},{"$f":"TimeM!PF$23","v":0},{"$f":"TimeM!PG$23","v":0},{"$f":"TimeM!PH$23","v":0},{"$f":"TimeM!PI$23","v":0},{"$f":"TimeM!PJ$23","v":0},{"$f":"TimeM!PK$23","v":0},{"$f":"TimeM!PL$23","v":0},{"$f":"TimeM!PM$23","v":0},{"$f":"TimeM!PN$23","v":0},{"$f":"TimeM!PO$23","v":0},{"$f":"TimeM!PP$23","v":0},{"$f":"TimeM!PQ$23","v":0},{"$f":"TimeM!PR$23","v":0},{"$f":"TimeM!PS$23","v":0},{"$f":"TimeM!PT$23","v":0},{"$f":"TimeM!PU$23","v":0},{"$f":"TimeM!PV$23","v":0},{"$f":"TimeM!PW$23","v":0},{"$f":"TimeM!PX$23","v":0},{"$f":"TimeM!PY$23","v":0},{"$f":"TimeM!PZ$23","v":0},{"$f":"TimeM!QA$23","v":0},{"$f":"TimeM!QB$23","v":0},{"$f":"TimeM!QC$23","v":0},{"$f":"TimeM!QD$23","v":0},{"$f":"TimeM!QE$23","v":0},{"$f":"TimeM!QF$23","v":0},{"$f":"TimeM!QG$23","v":0},{"$f":"TimeM!QH$23","v":0},{"$f":"TimeM!QI$23","v":0},{"$f":"TimeM!QJ$23","v":0},{"$f":"TimeM!QK$23","v":0},{"$f":"TimeM!QL$23","v":0},{"$f":"TimeM!QM$23","v":0},{"$f":"TimeM!QN$23","v":0},{"$f":"TimeM!QO$23","v":0},{"$f":"TimeM!QP$23","v":0},{"$f":"TimeM!QQ$23","v":0},{"$f":"TimeM!QR$23","v":0},{"$f":"TimeM!QS$23","v":0},{"$f":"TimeM!QT$23","v":0},{"$f":"TimeM!QU$23","v":0},{"$f":"TimeM!QV$23","v":0},{"$f":"TimeM!QW$23","v":0},{"$f":"TimeM!QX$23","v":0},{"$f":"TimeM!QY$23","v":0},{"$f":"TimeM!QZ$23","v":0},{"$f":"TimeM!RA$23","v":0},{"$f":"TimeM!RB$23","v":0},{"$f":"TimeM!RC$23","v":0},{"$f":"TimeM!RD$23","v":0},{"$f":"TimeM!RE$23","v":0},{"$f":"TimeM!RF$23","v":0},{"$f":"TimeM!RG$23","v":0},{"$f":"TimeM!RH$23","v":0},{"$f":"TimeM!RI$23","v":0},{"$f":"TimeM!RJ$23","v":0},{"$f":"TimeM!RK$23","v":0},{"$f":"TimeM!RL$23","v":0},{"$f":"TimeM!RM$23","v":0},{"$f":"TimeM!RN$23","v":0},{"$f":"TimeM!RO$23","v":0},{"$f":"TimeM!RP$23","v":0},{"$f":"TimeM!RQ$23","v":0},{"$f":"TimeM!RR$23","v":0},{"$f":"TimeM!RS$23","v":0},{"$f":"TimeM!RT$23","v":0},{"$f":"TimeM!RU$23","v":0},{"$f":"TimeM!RV$23","v":0},{"$f":"TimeM!RW$23","v":0},{"$f":"TimeM!RX$23","v":0},{"$f":"TimeM!RY$23","v":0},{"$f":"TimeM!RZ$23","v":0},{"$f":"TimeM!SA$23","v":0},{"$f":"TimeM!SB$23","v":0},{"$f":"TimeM!SC$23","v":0},{"$f":"TimeM!SD$23","v":0},{"$f":"TimeM!SE$23","v":0},{"$f":"TimeM!SF$23","v":0},{"$f":"TimeM!SG$23","v":0},{"$f":"TimeM!SH$23","v":0},{"$f":"TimeM!SI$23","v":0},{"$f":"TimeM!SJ$23","v":0},{"$f":"TimeM!SK$23","v":0},{"$f":"TimeM!SL$23","v":0},{"$f":"TimeM!SM$23","v":0},{"$f":"TimeM!SN$23","v":0},{"$f":"TimeM!SO$23","v":0}]
[null,null,null,null,"Security Services - Real",null,"USD/Month",null,null,{"$f":"$F134*J135","v":0},{"$f":"$F134*K135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F134*BW135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F134*EI135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F134*GU135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F134*JG135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F134*LS135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F134*OE135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F134*QQ135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Security Services - Nominal",null,"USD/Month",null,null,{"$f":"J136*J101","v":0},{"$f":"K136*K101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW136*BW101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI136*EI101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU136*GU101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG136*JG101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS136*LS101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE136*OE101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ136*QQ101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"InputC!E59","v":"Additional OpEx"},{"$f":"InputC!F59","v":30},{"$f":"InputC!G59","v":"kUSD/Yr"}]
[null,null,null,null,"Additional OpEx ",{"$f":"F139/Months*1000","v":2500},"USD/Month"]
[null,null,null,null,"Operation Flag",null,"Flag",null,null,{"$f":"TimeM!J$23","v":0},{"$f":"TimeM!K$23","v":0},{"$f":"TimeM!L$23","v":0},{"$f":"TimeM!M$23","v":0},{"$f":"TimeM!N$23","v":0},{"$f":"TimeM!O$23","v":0},{"$f":"TimeM!P$23","v":0},{"$f":"TimeM!Q$23","v":0},{"$f":"TimeM!R$23","v":0},{"$f":"TimeM!S$23","v":0},{"$f":"TimeM!T$23","v":0},{"$f":"TimeM!U$23","v":0},{"$f":"TimeM!V$23","v":0},{"$f":"TimeM!W$23","v":0},{"$f":"TimeM!X$23","v":0},{"$f":"TimeM!Y$23","v":0},{"$f":"TimeM!Z$23","v":0},{"$f":"TimeM!AA$23","v":0},{"$f":"TimeM!AB$23","v":0},{"$f":"TimeM!AC$23","v":0},{"$f":"TimeM!AD$23","v":0},{"$f":"TimeM!AE$23","v":0},{"$f":"TimeM!AF$23","v":0},{"$f":"TimeM!AG$23","v":0},{"$f":"TimeM!AH$23","v":0},{"$f":"TimeM!AI$23","v":0},{"$f":"TimeM!AJ$23","v":0},{"$f":"TimeM!AK$23","v":0},{"$f":"TimeM!AL$23","v":0},{"$f":"TimeM!AM$23","v":0},{"$f":"TimeM!AN$23","v":0},{"$f":"TimeM!AO$23","v":0},{"$f":"TimeM!AP$23","v":0},{"$f":"TimeM!AQ$23","v":0},{"$f":"TimeM!AR$23","v":0},{"$f":"TimeM!AS$23","v":0},{"$f":"TimeM!AT$23","v":0},{"$f":"TimeM!AU$23","v":0},{"$f":"TimeM!AV$23","v":0},{"$f":"TimeM!AW$23","v":0},{"$f":"TimeM!AX$23","v":0},{"$f":"TimeM!AY$23","v":0},{"$f":"TimeM!AZ$23","v":0},{"$f":"TimeM!BA$23","v":0},{"$f":"TimeM!BB$23","v":0},{"$f":"TimeM!BC$23","v":0},{"$f":"TimeM!BD$23","v":0},{"$f":"TimeM!BE$23","v":0},{"$f":"TimeM!BF$23","v":0},{"$f":"TimeM!BG$23","v":0},{"$f":"TimeM!BH$23","v":0},{"$f":"TimeM!BI$23","v":0},{"$f":"TimeM!BJ$23","v":0},{"$f":"TimeM!BK$23","v":0},{"$f":"TimeM!BL$23","v":0},{"$f":"TimeM!BM$23","v":0},{"$f":"TimeM!BN$23","v":0},{"$f":"TimeM!BO$23","v":0},{"$f":"TimeM!BP$23","v":0},{"$f":"TimeM!BQ$23","v":0},{"$f":"TimeM!BR$23","v":0},{"$f":"TimeM!BS$23","v":0},{"$f":"TimeM!BT$23","v":0},{"$f":"TimeM!BU$23","v":0},{"$f":"TimeM!BV$23","v":0},{"$f":"TimeM!BW$23","v":0},{"$f":"TimeM!BX$23","v":0},{"$f":"TimeM!BY$23","v":0},{"$f":"TimeM!BZ$23","v":0},{"$f":"TimeM!CA$23","v":0},{"$f":"TimeM!CB$23","v":0},{"$f":"TimeM!CC$23","v":0},{"$f":"TimeM!CD$23","v":0},{"$f":"TimeM!CE$23","v":0},{"$f":"TimeM!CF$23","v":0},{"$f":"TimeM!CG$23","v":0},{"$f":"TimeM!CH$23","v":0},{"$f":"TimeM!CI$23","v":0},{"$f":"TimeM!CJ$23","v":0},{"$f":"TimeM!CK$23","v":0},{"$f":"TimeM!CL$23","v":0},{"$f":"TimeM!CM$23","v":0},{"$f":"TimeM!CN$23","v":0},{"$f":"TimeM!CO$23","v":0},{"$f":"TimeM!CP$23","v":0},{"$f":"TimeM!CQ$23","v":0},{"$f":"TimeM!CR$23","v":0},{"$f":"TimeM!CS$23","v":0},{"$f":"TimeM!CT$23","v":0},{"$f":"TimeM!CU$23","v":0},{"$f":"TimeM!CV$23","v":0},{"$f":"TimeM!CW$23","v":0},{"$f":"TimeM!CX$23","v":0},{"$f":"TimeM!CY$23","v":0},{"$f":"TimeM!CZ$23","v":0},{"$f":"TimeM!DA$23","v":0},{"$f":"TimeM!DB$23","v":0},{"$f":"TimeM!DC$23","v":0},{"$f":"TimeM!DD$23","v":0},{"$f":"TimeM!DE$23","v":0},{"$f":"TimeM!DF$23","v":0},{"$f":"TimeM!DG$23","v":0},{"$f":"TimeM!DH$23","v":0},{"$f":"TimeM!DI$23","v":0},{"$f":"TimeM!DJ$23","v":0},{"$f":"TimeM!DK$23","v":0},{"$f":"TimeM!DL$23","v":0},{"$f":"TimeM!DM$23","v":0},{"$f":"TimeM!DN$23","v":0},{"$f":"TimeM!DO$23","v":0},{"$f":"TimeM!DP$23","v":0},{"$f":"TimeM!DQ$23","v":0},{"$f":"TimeM!DR$23","v":0},{"$f":"TimeM!DS$23","v":0},{"$f":"TimeM!DT$23","v":0},{"$f":"TimeM!DU$23","v":0},{"$f":"TimeM!DV$23","v":0},{"$f":"TimeM!DW$23","v":0},{"$f":"TimeM!DX$23","v":0},{"$f":"TimeM!DY$23","v":0},{"$f":"TimeM!DZ$23","v":0},{"$f":"TimeM!EA$23","v":0},{"$f":"TimeM!EB$23","v":0},{"$f":"TimeM!EC$23","v":0},{"$f":"TimeM!ED$23","v":0},{"$f":"TimeM!EE$23","v":0},{"$f":"TimeM!EF$23","v":0},{"$f":"TimeM!EG$23","v":0},{"$f":"TimeM!EH$23","v":0},{"$f":"TimeM!EI$23","v":0},{"$f":"TimeM!EJ$23","v":0},{"$f":"TimeM!EK$23","v":0},{"$f":"TimeM!EL$23","v":0},{"$f":"TimeM!EM$23","v":0},{"$f":"TimeM!EN$23","v":0},{"$f":"TimeM!EO$23","v":0},{"$f":"TimeM!EP$23","v":0},{"$f":"TimeM!EQ$23","v":0},{"$f":"TimeM!ER$23","v":0},{"$f":"TimeM!ES$23","v":0},{"$f":"TimeM!ET$23","v":0},{"$f":"TimeM!EU$23","v":0},{"$f":"TimeM!EV$23","v":0},{"$f":"TimeM!EW$23","v":0},{"$f":"TimeM!EX$23","v":0},{"$f":"TimeM!EY$23","v":0},{"$f":"TimeM!EZ$23","v":0},{"$f":"TimeM!FA$23","v":0},{"$f":"TimeM!FB$23","v":0},{"$f":"TimeM!FC$23","v":0},{"$f":"TimeM!FD$23","v":0},{"$f":"TimeM!FE$23","v":0},{"$f":"TimeM!FF$23","v":0},{"$f":"TimeM!FG$23","v":0},{"$f":"TimeM!FH$23","v":0},{"$f":"TimeM!FI$23","v":0},{"$f":"TimeM!FJ$23","v":0},{"$f":"TimeM!FK$23","v":0},{"$f":"TimeM!FL$23","v":0},{"$f":"TimeM!FM$23","v":0},{"$f":"TimeM!FN$23","v":0},{"$f":"TimeM!FO$23","v":0},{"$f":"TimeM!FP$23","v":0},{"$f":"TimeM!FQ$23","v":0},{"$f":"TimeM!FR$23","v":0},{"$f":"TimeM!FS$23","v":0},{"$f":"TimeM!FT$23","v":0},{"$f":"TimeM!FU$23","v":0},{"$f":"TimeM!FV$23","v":0},{"$f":"TimeM!FW$23","v":0},{"$f":"TimeM!FX$23","v":0},{"$f":"TimeM!FY$23","v":0},{"$f":"TimeM!FZ$23","v":0},{"$f":"TimeM!GA$23","v":0},{"$f":"TimeM!GB$23","v":0},{"$f":"TimeM!GC$23","v":0},{"$f":"TimeM!GD$23","v":0},{"$f":"TimeM!GE$23","v":0},{"$f":"TimeM!GF$23","v":0},{"$f":"TimeM!GG$23","v":0},{"$f":"TimeM!GH$23","v":0},{"$f":"TimeM!GI$23","v":0},{"$f":"TimeM!GJ$23","v":0},{"$f":"TimeM!GK$23","v":0},{"$f":"TimeM!GL$23","v":0},{"$f":"TimeM!GM$23","v":0},{"$f":"TimeM!GN$23","v":0},{"$f":"TimeM!GO$23","v":0},{"$f":"TimeM!GP$23","v":0},{"$f":"TimeM!GQ$23","v":0},{"$f":"TimeM!GR$23","v":0},{"$f":"TimeM!GS$23","v":0},{"$f":"TimeM!GT$23","v":0},{"$f":"TimeM!GU$23","v":0},{"$f":"TimeM!GV$23","v":0},{"$f":"TimeM!GW$23","v":0},{"$f":"TimeM!GX$23","v":0},{"$f":"TimeM!GY$23","v":0},{"$f":"TimeM!GZ$23","v":0},{"$f":"TimeM!HA$23","v":0},{"$f":"TimeM!HB$23","v":0},{"$f":"TimeM!HC$23","v":0},{"$f":"TimeM!HD$23","v":0},{"$f":"TimeM!HE$23","v":0},{"$f":"TimeM!HF$23","v":0},{"$f":"TimeM!HG$23","v":0},{"$f":"TimeM!HH$23","v":0},{"$f":"TimeM!HI$23","v":0},{"$f":"TimeM!HJ$23","v":0},{"$f":"TimeM!HK$23","v":0},{"$f":"TimeM!HL$23","v":0},{"$f":"TimeM!HM$23","v":0},{"$f":"TimeM!HN$23","v":0},{"$f":"TimeM!HO$23","v":0},{"$f":"TimeM!HP$23","v":0},{"$f":"TimeM!HQ$23","v":0},{"$f":"TimeM!HR$23","v":0},{"$f":"TimeM!HS$23","v":0},{"$f":"TimeM!HT$23","v":0},{"$f":"TimeM!HU$23","v":0},{"$f":"TimeM!HV$23","v":0},{"$f":"TimeM!HW$23","v":0},{"$f":"TimeM!HX$23","v":0},{"$f":"TimeM!HY$23","v":0},{"$f":"TimeM!HZ$23","v":0},{"$f":"TimeM!IA$23","v":0},{"$f":"TimeM!IB$23","v":0},{"$f":"TimeM!IC$23","v":0},{"$f":"TimeM!ID$23","v":0},{"$f":"TimeM!IE$23","v":0},{"$f":"TimeM!IF$23","v":0},{"$f":"TimeM!IG$23","v":0},{"$f":"TimeM!IH$23","v":0},{"$f":"TimeM!II$23","v":0},{"$f":"TimeM!IJ$23","v":0},{"$f":"TimeM!IK$23","v":0},{"$f":"TimeM!IL$23","v":0},{"$f":"TimeM!IM$23","v":0},{"$f":"TimeM!IN$23","v":0},{"$f":"TimeM!IO$23","v":0},{"$f":"TimeM!IP$23","v":0},{"$f":"TimeM!IQ$23","v":0},{"$f":"TimeM!IR$23","v":0},{"$f":"TimeM!IS$23","v":0},{"$f":"TimeM!IT$23","v":0},{"$f":"TimeM!IU$23","v":0},{"$f":"TimeM!IV$23","v":0},{"$f":"TimeM!IW$23","v":0},{"$f":"TimeM!IX$23","v":0},{"$f":"TimeM!IY$23","v":0},{"$f":"TimeM!IZ$23","v":0},{"$f":"TimeM!JA$23","v":0},{"$f":"TimeM!JB$23","v":0},{"$f":"TimeM!JC$23","v":0},{"$f":"TimeM!JD$23","v":0},{"$f":"TimeM!JE$23","v":0},{"$f":"TimeM!JF$23","v":0},{"$f":"TimeM!JG$23","v":0},{"$f":"TimeM!JH$23","v":0},{"$f":"TimeM!JI$23","v":0},{"$f":"TimeM!JJ$23","v":0},{"$f":"TimeM!JK$23","v":0},{"$f":"TimeM!JL$23","v":0},{"$f":"TimeM!JM$23","v":0},{"$f":"TimeM!JN$23","v":0},{"$f":"TimeM!JO$23","v":0},{"$f":"TimeM!JP$23","v":0},{"$f":"TimeM!JQ$23","v":0},{"$f":"TimeM!JR$23","v":0},{"$f":"TimeM!JS$23","v":0},{"$f":"TimeM!JT$23","v":0},{"$f":"TimeM!JU$23","v":0},{"$f":"TimeM!JV$23","v":0},{"$f":"TimeM!JW$23","v":0},{"$f":"TimeM!JX$23","v":0},{"$f":"TimeM!JY$23","v":0},{"$f":"TimeM!JZ$23","v":0},{"$f":"TimeM!KA$23","v":0},{"$f":"TimeM!KB$23","v":0},{"$f":"TimeM!KC$23","v":0},{"$f":"TimeM!KD$23","v":0},{"$f":"TimeM!KE$23","v":0},{"$f":"TimeM!KF$23","v":0},{"$f":"TimeM!KG$23","v":0},{"$f":"TimeM!KH$23","v":0},{"$f":"TimeM!KI$23","v":0},{"$f":"TimeM!KJ$23","v":0},{"$f":"TimeM!KK$23","v":0},{"$f":"TimeM!KL$23","v":0},{"$f":"TimeM!KM$23","v":0},{"$f":"TimeM!KN$23","v":0},{"$f":"TimeM!KO$23","v":0},{"$f":"TimeM!KP$23","v":0},{"$f":"TimeM!KQ$23","v":0},{"$f":"TimeM!KR$23","v":0},{"$f":"TimeM!KS$23","v":0},{"$f":"TimeM!KT$23","v":0},{"$f":"TimeM!KU$23","v":0},{"$f":"TimeM!KV$23","v":0},{"$f":"TimeM!KW$23","v":0},{"$f":"TimeM!KX$23","v":0},{"$f":"TimeM!KY$23","v":0},{"$f":"TimeM!KZ$23","v":0},{"$f":"TimeM!LA$23","v":0},{"$f":"TimeM!LB$23","v":0},{"$f":"TimeM!LC$23","v":0},{"$f":"TimeM!LD$23","v":0},{"$f":"TimeM!LE$23","v":0},{"$f":"TimeM!LF$23","v":0},{"$f":"TimeM!LG$23","v":0},{"$f":"TimeM!LH$23","v":0},{"$f":"TimeM!LI$23","v":0},{"$f":"TimeM!LJ$23","v":0},{"$f":"TimeM!LK$23","v":0},{"$f":"TimeM!LL$23","v":0},{"$f":"TimeM!LM$23","v":0},{"$f":"TimeM!LN$23","v":0},{"$f":"TimeM!LO$23","v":0},{"$f":"TimeM!LP$23","v":0},{"$f":"TimeM!LQ$23","v":0},{"$f":"TimeM!LR$23","v":0},{"$f":"TimeM!LS$23","v":0},{"$f":"TimeM!LT$23","v":0},{"$f":"TimeM!LU$23","v":0},{"$f":"TimeM!LV$23","v":0},{"$f":"TimeM!LW$23","v":0},{"$f":"TimeM!LX$23","v":0},{"$f":"TimeM!LY$23","v":0},{"$f":"TimeM!LZ$23","v":0},{"$f":"TimeM!MA$23","v":0},{"$f":"TimeM!MB$23","v":0},{"$f":"TimeM!MC$23","v":0},{"$f":"TimeM!MD$23","v":0},{"$f":"TimeM!ME$23","v":0},{"$f":"TimeM!MF$23","v":0},{"$f":"TimeM!MG$23","v":0},{"$f":"TimeM!MH$23","v":0},{"$f":"TimeM!MI$23","v":0},{"$f":"TimeM!MJ$23","v":0},{"$f":"TimeM!MK$23","v":0},{"$f":"TimeM!ML$23","v":0},{"$f":"TimeM!MM$23","v":0},{"$f":"TimeM!MN$23","v":0},{"$f":"TimeM!MO$23","v":0},{"$f":"TimeM!MP$23","v":0},{"$f":"TimeM!MQ$23","v":0},{"$f":"TimeM!MR$23","v":0},{"$f":"TimeM!MS$23","v":0},{"$f":"TimeM!MT$23","v":0},{"$f":"TimeM!MU$23","v":0},{"$f":"TimeM!MV$23","v":0},{"$f":"TimeM!MW$23","v":0},{"$f":"TimeM!MX$23","v":0},{"$f":"TimeM!MY$23","v":0},{"$f":"TimeM!MZ$23","v":0},{"$f":"TimeM!NA$23","v":0},{"$f":"TimeM!NB$23","v":0},{"$f":"TimeM!NC$23","v":0},{"$f":"TimeM!ND$23","v":0},{"$f":"TimeM!NE$23","v":0},{"$f":"TimeM!NF$23","v":0},{"$f":"TimeM!NG$23","v":0},{"$f":"TimeM!NH$23","v":0},{"$f":"TimeM!NI$23","v":0},{"$f":"TimeM!NJ$23","v":0},{"$f":"TimeM!NK$23","v":0},{"$f":"TimeM!NL$23","v":0},{"$f":"TimeM!NM$23","v":0},{"$f":"TimeM!NN$23","v":0},{"$f":"TimeM!NO$23","v":0},{"$f":"TimeM!NP$23","v":0},{"$f":"TimeM!NQ$23","v":0},{"$f":"TimeM!NR$23","v":0},{"$f":"TimeM!NS$23","v":0},{"$f":"TimeM!NT$23","v":0},{"$f":"TimeM!NU$23","v":0},{"$f":"TimeM!NV$23","v":0},{"$f":"TimeM!NW$23","v":0},{"$f":"TimeM!NX$23","v":0},{"$f":"TimeM!NY$23","v":0},{"$f":"TimeM!NZ$23","v":0},{"$f":"TimeM!OA$23","v":0},{"$f":"TimeM!OB$23","v":0},{"$f":"TimeM!OC$23","v":0},{"$f":"TimeM!OD$23","v":0},{"$f":"TimeM!OE$23","v":0},{"$f":"TimeM!OF$23","v":0},{"$f":"TimeM!OG$23","v":0},{"$f":"TimeM!OH$23","v":0},{"$f":"TimeM!OI$23","v":0},{"$f":"TimeM!OJ$23","v":0},{"$f":"TimeM!OK$23","v":0},{"$f":"TimeM!OL$23","v":0},{"$f":"TimeM!OM$23","v":0},{"$f":"TimeM!ON$23","v":0},{"$f":"TimeM!OO$23","v":0},{"$f":"TimeM!OP$23","v":0},{"$f":"TimeM!OQ$23","v":0},{"$f":"TimeM!OR$23","v":0},{"$f":"TimeM!OS$23","v":0},{"$f":"TimeM!OT$23","v":0},{"$f":"TimeM!OU$23","v":0},{"$f":"TimeM!OV$23","v":0},{"$f":"TimeM!OW$23","v":0},{"$f":"TimeM!OX$23","v":0},{"$f":"TimeM!OY$23","v":0},{"$f":"TimeM!OZ$23","v":0},{"$f":"TimeM!PA$23","v":0},{"$f":"TimeM!PB$23","v":0},{"$f":"TimeM!PC$23","v":0},{"$f":"TimeM!PD$23","v":0},{"$f":"TimeM!PE$23","v":0},{"$f":"TimeM!PF$23","v":0},{"$f":"TimeM!PG$23","v":0},{"$f":"TimeM!PH$23","v":0},{"$f":"TimeM!PI$23","v":0},{"$f":"TimeM!PJ$23","v":0},{"$f":"TimeM!PK$23","v":0},{"$f":"TimeM!PL$23","v":0},{"$f":"TimeM!PM$23","v":0},{"$f":"TimeM!PN$23","v":0},{"$f":"TimeM!PO$23","v":0},{"$f":"TimeM!PP$23","v":0},{"$f":"TimeM!PQ$23","v":0},{"$f":"TimeM!PR$23","v":0},{"$f":"TimeM!PS$23","v":0},{"$f":"TimeM!PT$23","v":0},{"$f":"TimeM!PU$23","v":0},{"$f":"TimeM!PV$23","v":0},{"$f":"TimeM!PW$23","v":0},{"$f":"TimeM!PX$23","v":0},{"$f":"TimeM!PY$23","v":0},{"$f":"TimeM!PZ$23","v":0},{"$f":"TimeM!QA$23","v":0},{"$f":"TimeM!QB$23","v":0},{"$f":"TimeM!QC$23","v":0},{"$f":"TimeM!QD$23","v":0},{"$f":"TimeM!QE$23","v":0},{"$f":"TimeM!QF$23","v":0},{"$f":"TimeM!QG$23","v":0},{"$f":"TimeM!QH$23","v":0},{"$f":"TimeM!QI$23","v":0},{"$f":"TimeM!QJ$23","v":0},{"$f":"TimeM!QK$23","v":0},{"$f":"TimeM!QL$23","v":0},{"$f":"TimeM!QM$23","v":0},{"$f":"TimeM!QN$23","v":0},{"$f":"TimeM!QO$23","v":0},{"$f":"TimeM!QP$23","v":0},{"$f":"TimeM!QQ$23","v":0},{"$f":"TimeM!QR$23","v":0},{"$f":"TimeM!QS$23","v":0},{"$f":"TimeM!QT$23","v":0},{"$f":"TimeM!QU$23","v":0},{"$f":"TimeM!QV$23","v":0},{"$f":"TimeM!QW$23","v":0},{"$f":"TimeM!QX$23","v":0},{"$f":"TimeM!QY$23","v":0},{"$f":"TimeM!QZ$23","v":0},{"$f":"TimeM!RA$23","v":0},{"$f":"TimeM!RB$23","v":0},{"$f":"TimeM!RC$23","v":0},{"$f":"TimeM!RD$23","v":0},{"$f":"TimeM!RE$23","v":0},{"$f":"TimeM!RF$23","v":0},{"$f":"TimeM!RG$23","v":0},{"$f":"TimeM!RH$23","v":0},{"$f":"TimeM!RI$23","v":0},{"$f":"TimeM!RJ$23","v":0},{"$f":"TimeM!RK$23","v":0},{"$f":"TimeM!RL$23","v":0},{"$f":"TimeM!RM$23","v":0},{"$f":"TimeM!RN$23","v":0},{"$f":"TimeM!RO$23","v":0},{"$f":"TimeM!RP$23","v":0},{"$f":"TimeM!RQ$23","v":0},{"$f":"TimeM!RR$23","v":0},{"$f":"TimeM!RS$23","v":0},{"$f":"TimeM!RT$23","v":0},{"$f":"TimeM!RU$23","v":0},{"$f":"TimeM!RV$23","v":0},{"$f":"TimeM!RW$23","v":0},{"$f":"TimeM!RX$23","v":0},{"$f":"TimeM!RY$23","v":0},{"$f":"TimeM!RZ$23","v":0},{"$f":"TimeM!SA$23","v":0},{"$f":"TimeM!SB$23","v":0},{"$f":"TimeM!SC$23","v":0},{"$f":"TimeM!SD$23","v":0},{"$f":"TimeM!SE$23","v":0},{"$f":"TimeM!SF$23","v":0},{"$f":"TimeM!SG$23","v":0},{"$f":"TimeM!SH$23","v":0},{"$f":"TimeM!SI$23","v":0},{"$f":"TimeM!SJ$23","v":0},{"$f":"TimeM!SK$23","v":0},{"$f":"TimeM!SL$23","v":0},{"$f":"TimeM!SM$23","v":0},{"$f":"TimeM!SN$23","v":0},{"$f":"TimeM!SO$23","v":0}]
[null,null,null,null,"Additional OpEx - Real",null,"USD/Month",null,null,{"$f":"$F140*J141","v":0},{"$f":"$F140*K141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F140*BW141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F140*EI141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F140*GU141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F140*JG141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F140*LS141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F140*OE141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F140*QQ141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Additional OpEx - Nominal",null,"USD/Month",null,null,{"$f":"J142*J101","v":0},{"$f":"K142*K101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW142*BW101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI142*EI101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU142*GU101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG142*JG101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS142*LS101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE142*OE101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ142*QQ101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total O&M Expenses (Excluding Land Lease Const)",null,"USD/Month",null,null,{"$f":"J87+J109+J117+J125+J131+J137+J143","v":0},{"$f":"K87+K109+K117+K125+K131+K137+K143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW87+BW109+BW117+BW125+BW131+BW137+BW143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI87+EI109+EI117+EI125+EI131+EI137+EI143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU87+GU109+GU117+GU125+GU131+GU137+GU143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG87+JG109+JG117+JG125+JG131+JG137+JG143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS87+LS109+LS117+LS125+LS131+LS137+LS143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE87+OE109+OE117+OE125+OE131+OE137+OE143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ87+QQ109+QQ117+QQ125+QQ131+QQ137+QQ143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total EBITDA",null,"USD/Month",null,null,{"$f":"J61-J145","v":0},{"$f":"K61-K145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW61-BW145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI61-EI145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU61-GU145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG61-JG145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS61-LS145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE61-OE145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ61-QQ145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Working Capital"]
[null,null,"Revenues"]
[null,null,null,null,"Revenue Booked",null,"USD/Month",null,null,{"$f":"J61","v":0},{"$f":"K61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue Months in Arrears",{"$f":"InputC!F41","v":2},{"$f":"InputC!G41","v":"Months"}]
[null,null,null,null,"Revenues Collected",null,"USD/Month",null,null,{"$f":"OFFSET(J151,0,-$F152)","v":0},{"$f":"OFFSET(K151,0,-$F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(BW151,0,-$F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(EI151,0,-$F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(GU151,0,-$F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(JG151,0,-$F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(LS151,0,-$F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(OE151,0,-$F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(QQ151,0,-$F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Debtors Balance - BF",null,"USD",null,null,{"$f":"I158","v":0},{"$f":"J158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Add: Revenues Booked",null,"USD",null,null,{"$f":"J151","v":0},{"$f":"K151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Less: Revenues Collected",null,"USD",null,null,{"$f":"J153","v":0},{"$f":"K153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Debtors Balance - CF",null,"USD",null,null,{"$f":"J155+J156-J157","v":0},{"$f":"K155+K156-K157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW155+BW156-BW157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI155+EI156-EI157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU155+GU156-GU157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG155+JG156-JG157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS155+LS156-LS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE155+OE156-OE157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ155+QQ156-QQ157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Change in Debtors",null,"USD",null,null,{"$f":"J158-I158","v":0},{"$f":"K158-J158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW158-BV158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI158-EH158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU158-GT158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG158-JF158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS158-LR158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE158-OD158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ158-QP158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Costs"]
[null,null,null,null,"Expenses Booked",null,"USD/Month",null,null,{"$f":"J145","v":0},{"$f":"K145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"InputC!E61","v":"Operation and Maintenance Payment Arrears"},{"$f":"InputC!F61","v":2},{"$f":"InputC!G61","v":"Months"}]
[null,null,null,null,"Expenses Paid",null,"USD/Month",null,null,{"$f":"OFFSET(J163,0,-$F164)","v":0},{"$f":"OFFSET(K163,0,-$F164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(BW163,0,-$F164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(EI163,0,-$F164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(GU163,0,-$F164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(JG163,0,-$F164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(LS163,0,-$F164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(OE163,0,-$F164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(QQ163,0,-$F164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Creditors Balance - BF",null,"USD",null,null,{"$f":"I170","v":0},{"$f":"J170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Add: Expenses Booked",null,"USD",null,null,{"$f":"J163","v":0},{"$f":"K163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Less: Expenses Collected",null,"USD",null,null,{"$f":"J165","v":0},{"$f":"K165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Creditors Balance - CF",null,"USD",null,null,{"$f":"J167+J168-J169","v":0},{"$f":"K167+K168-K169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW167+BW168-BW169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI167+EI168-EI169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU167+GU168-GU169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG167+JG168-JG169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS167+LS168-LS169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE167+OE168-OE169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ167+QQ168-QQ169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Creditors Change",null,"USD",null,null,{"$f":"J170-I170","v":0},{"$f":"K170-J170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW170-BV170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI170-EH170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU170-GT170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG170-JF170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS170-LR170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE170-OD170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ170-QP170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total Working Capital",null,"USD",null,null,{"$f":"J158-J170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV158-BV170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH158-EH170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT158-GT170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF158-JF170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR158-LR170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD158-OD170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP158-QP170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Change in Working Capital",null,"USD",null,null,{"$f":"J174-I174","v":0},{"$f":"K174-J174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW174-BV174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI174-EH174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU174-GT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG174-JF174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS174-LR174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE174-OD174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ174-QP174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"ConstM","index":6,"n_rows":117,"n_cols":510,"rows_kept":117,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\"),FIND(\"]\",CELL(\"filename\"),1)+1,250)","v":"Checks"}]
[null,null,null,null,{"$f":"TimeM!E2","v":"Model period start date - monthly - header"},null,null,null,null,null,{"$f":"OperM!J2","v":"2023-01-01"},{"$f":"OperM!K2","v":"2023-02-01"},{"$f":"OperM!L2","v":"2023-03-01"},{"$f":"OperM!M2","v":"2023-04-01"},{"$f":"OperM!N2","v":"2023-05-01"},{"$f":"OperM!O2","v":"2023-06-01"},{"$f":"OperM!P2","v":"2023-07-01"},{"$f":"OperM!Q2","v":"2023-08-01"},{"$f":"OperM!R2","v":"2023-09-01"},{"$f":"OperM!S2","v":"2023-10-01"},{"$f":"OperM!T2","v":"2023-11-01"},{"$f":"OperM!U2","v":"2023-12-01"},{"$f":"OperM!V2","v":"2024-01-01"},{"$f":"OperM!W2","v":"2024-02-01"},{"$f":"OperM!X2","v":"2024-03-01"},{"$f":"OperM!Y2","v":"2024-04-01"},{"$f":"OperM!Z2","v":"2024-05-01"},{"$f":"OperM!AA2","v":"2024-06-01"},{"$f":"OperM!AB2","v":"2024-07-01"},{"$f":"OperM!AC2","v":"2024-08-01"},{"$f":"OperM!AD2","v":"2024-09-01"},{"$f":"OperM!AE2","v":"2024-10-01"},{"$f":"OperM!AF2","v":"2024-11-01"},{"$f":"OperM!AG2","v":"2024-12-01"},{"$f":"OperM!AH2","v":"2025-01-01"},{"$f":"OperM!AI2","v":"2025-02-01"},{"$f":"OperM!AJ2","v":"2025-03-01"},{"$f":"OperM!AK2","v":"2025-04-01"},{"$f":"OperM!AL2","v":"2025-05-01"},{"$f":"OperM!AM2","v":"2025-06-01"},{"$f":"OperM!AN2","v":"2025-07-01"},{"$f":"OperM!AO2","v":"2025-08-01"},{"$f":"OperM!AP2","v":"2025-09-01"},{"$f":"OperM!AQ2","v":"2025-10-01"},{"$f":"OperM!AR2","v":"2025-11-01"},{"$f":"OperM!AS2","v":"2025-12-01"},{"$f":"OperM!AT2","v":"2026-01-01"},{"$f":"OperM!AU2","v":"2026-02-01"},{"$f":"OperM!AV2","v":"2026-03-01"},{"$f":"OperM!AW2","v":"2026-04-01"},{"$f":"OperM!AX2","v":"2026-05-01"},{"$f":"OperM!AY2","v":"2026-06-01"},{"$f":"OperM!AZ2","v":"2026-07-01"},{"$f":"OperM!BA2","v":"2026-08-01"},{"$f":"OperM!BB2","v":"2026-09-01"},{"$f":"OperM!BC2","v":"2026-10-01"},{"$f":"OperM!BD2","v":"2026-11-01"},{"$f":"OperM!BE2","v":"2026-12-01"},{"$f":"OperM!BF2","v":"2027-01-01"},{"$f":"OperM!BG2","v":"2027-02-01"},{"$f":"OperM!BH2","v":"2027-03-01"},{"$f":"OperM!BI2","v":"2027-04-01"},{"$f":"OperM!BJ2","v":"2027-05-01"},{"$f":"OperM!BK2","v":"2027-06-01"},{"$f":"OperM!BL2","v":"2027-07-01"},{"$f":"OperM!BM2","v":"2027-08-01"},{"$f":"OperM!BN2","v":"2027-09-01"},{"$f":"OperM!BO2","v":"2027-10-01"},{"$f":"OperM!BP2","v":"2027-11-01"},{"$f":"OperM!BQ2","v":"2027-12-01"},{"$f":"OperM!BR2","v":"2028-01-01"},{"$f":"OperM!BS2","v":"2028-02-01"},{"$f":"OperM!BT2","v":"2028-03-01"},{"$f":"OperM!BU2","v":"2028-04-01"},{"$f":"OperM!BV2","v":"2028-05-01"},{"$f":"OperM!BW2","v":"2028-06-01"},{"$f":"OperM!BX2","v":"2028-07-01"},{"$f":"OperM!BY2","v":"2028-08-01"},{"$f":"OperM!BZ2","v":"2028-09-01"},{"$f":"OperM!CA2","v":"2028-10-01"},{"$f":"OperM!CB2","v":"2028-11-01"},{"$f":"OperM!CC2","v":"2028-12-01"},{"$f":"OperM!CD2","v":"2029-01-01"},{"$f":"OperM!CE2","v":"2029-02-01"},{"$f":"OperM!CF2","v":"2029-03-01"},{"$f":"OperM!CG2","v":"2029-04-01"},{"$f":"OperM!CH2","v":"2029-05-01"},{"$f":"OperM!CI2","v":"2029-06-01"},{"$f":"OperM!CJ2","v":"2029-07-01"},{"$f":"OperM!CK2","v":"2029-08-01"},{"$f":"OperM!CL2","v":"2029-09-01"},{"$f":"OperM!CM2","v":"2029-10-01"},{"$f":"OperM!CN2","v":"2029-11-01"},{"$f":"OperM!CO2","v":"2029-12-01"},{"$f":"OperM!CP2","v":"2030-01-01"},{"$f":"OperM!CQ2","v":"2030-02-01"},{"$f":"OperM!CR2","v":"2030-03-01"},{"$f":"OperM!CS2","v":"2030-04-01"},{"$f":"OperM!CT2","v":"2030-05-01"},{"$f":"OperM!CU2","v":"2030-06-01"},{"$f":"OperM!CV2","v":"2030-07-01"},{"$f":"OperM!CW2","v":"2030-08-01"},{"$f":"OperM!CX2","v":"2030-09-01"},{"$f":"OperM!CY2","v":"2030-10-01"},{"$f":"OperM!CZ2","v":"2030-11-01"},{"$f":"OperM!DA2","v":"2030-12-01"},{"$f":"OperM!DB2","v":"2031-01-01"},{"$f":"OperM!DC2","v":"2031-02-01"},{"$f":"OperM!DD2","v":"2031-03-01"},{"$f":"OperM!DE2","v":"2031-04-01"},{"$f":"OperM!DF2","v":"2031-05-01"},{"$f":"OperM!DG2","v":"2031-06-01"},{"$f":"OperM!DH2","v":"2031-07-01"},{"$f":"OperM!DI2","v":"2031-08-01"},{"$f":"OperM!DJ2","v":"2031-09-01"},{"$f":"OperM!DK2","v":"2031-10-01"},{"$f":"OperM!DL2","v":"2031-11-01"},{"$f":"OperM!DM2","v":"2031-12-01"},{"$f":"OperM!DN2","v":"2032-01-01"},{"$f":"OperM!DO2","v":"2032-02-01"},{"$f":"OperM!DP2","v":"2032-03-01"},{"$f":"OperM!DQ2","v":"2032-04-01"},{"$f":"OperM!DR2","v":"2032-05-01"},{"$f":"OperM!DS2","v":"2032-06-01"},{"$f":"OperM!DT2","v":"2032-07-01"},{"$f":"OperM!DU2","v":"2032-08-01"},{"$f":"OperM!DV2","v":"2032-09-01"},{"$f":"OperM!DW2","v":"2032-10-01"},{"$f":"OperM!DX2","v":"2032-11-01"},{"$f":"OperM!DY2","v":"2032-12-01"},{"$f":"OperM!DZ2","v":"2033-01-01"},{"$f":"OperM!EA2","v":"2033-02-01"},{"$f":"OperM!EB2","v":"2033-03-01"},{"$f":"OperM!EC2","v":"2033-04-01"},{"$f":"OperM!ED2","v":"2033-05-01"},{"$f":"OperM!EE2","v":"2033-06-01"},{"$f":"OperM!EF2","v":"2033-07-01"},{"$f":"OperM!EG2","v":"2033-08-01"},{"$f":"OperM!EH2","v":"2033-09-01"},{"$f":"OperM!EI2","v":"2033-10-01"},{"$f":"OperM!EJ2","v":"2033-11-01"},{"$f":"OperM!EK2","v":"2033-12-01"},{"$f":"OperM!EL2","v":"2034-01-01"},{"$f":"OperM!EM2","v":"2034-02-01"},{"$f":"OperM!EN2","v":"2034-03-01"},{"$f":"OperM!EO2","v":"2034-04-01"},{"$f":"OperM!EP2","v":"2034-05-01"},{"$f":"OperM!EQ2","v":"2034-06-01"},{"$f":"OperM!ER2","v":"2034-07-01"},{"$f":"OperM!ES2","v":"2034-08-01"},{"$f":"OperM!ET2","v":"2034-09-01"},{"$f":"OperM!EU2","v":"2034-10-01"},{"$f":"OperM!EV2","v":"2034-11-01"},{"$f":"OperM!EW2","v":"2034-12-01"},{"$f":"OperM!EX2","v":"2035-01-01"},{"$f":"OperM!EY2","v":"2035-02-01"},{"$f":"OperM!EZ2","v":"2035-03-01"},{"$f":"OperM!FA2","v":"2035-04-01"},{"$f":"OperM!FB2","v":"2035-05-01"},{"$f":"OperM!FC2","v":"2035-06-01"},{"$f":"OperM!FD2","v":"2035-07-01"},{"$f":"OperM!FE2","v":"2035-08-01"},{"$f":"OperM!FF2","v":"2035-09-01"},{"$f":"OperM!FG2","v":"2035-10-01"},{"$f":"OperM!FH2","v":"2035-11-01"},{"$f":"OperM!FI2","v":"2035-12-01"},{"$f":"OperM!FJ2","v":"2036-01-01"},{"$f":"OperM!FK2","v":"2036-02-01"},{"$f":"OperM!FL2","v":"2036-03-01"},{"$f":"OperM!FM2","v":"2036-04-01"},{"$f":"OperM!FN2","v":"2036-05-01"},{"$f":"OperM!FO2","v":"2036-06-01"},{"$f":"OperM!FP2","v":"2036-07-01"},{"$f":"OperM!FQ2","v":"2036-08-01"},{"$f":"OperM!FR2","v":"2036-09-01"},{"$f":"OperM!FS2","v":"2036-10-01"},{"$f":"OperM!FT2","v":"2036-11-01"},{"$f":"OperM!FU2","v":"2036-12-01"},{"$f":"OperM!FV2","v":"2037-01-01"},{"$f":"OperM!FW2","v":"2037-02-01"},{"$f":"OperM!FX2","v":"2037-03-01"},{"$f":"OperM!FY2","v":"2037-04-01"},{"$f":"OperM!FZ2","v":"2037-05-01"},{"$f":"OperM!GA2","v":"2037-06-01"},{"$f":"OperM!GB2","v":"2037-07-01"},{"$f":"OperM!GC2","v":"2037-08-01"},{"$f":"OperM!GD2","v":"2037-09-01"},{"$f":"OperM!GE2","v":"2037-10-01"},{"$f":"OperM!GF2","v":"2037-11-01"},{"$f":"OperM!GG2","v":"2037-12-01"},{"$f":"OperM!GH2","v":"2038-01-01"},{"$f":"OperM!GI2","v":"2038-02-01"},{"$f":"OperM!GJ2","v":"2038-03-01"},{"$f":"OperM!GK2","v":"2038-04-01"},{"$f":"OperM!GL2","v":"2038-05-01"},{"$f":"OperM!GM2","v":"2038-06-01"},{"$f":"OperM!GN2","v":"2038-07-01"},{"$f":"OperM!GO2","v":"2038-08-01"},{"$f":"OperM!GP2","v":"2038-09-01"},{"$f":"OperM!GQ2","v":"2038-10-01"},{"$f":"OperM!GR2","v":"2038-11-01"},{"$f":"OperM!GS2","v":"2038-12-01"},{"$f":"OperM!GT2","v":"2039-01-01"},{"$f":"OperM!GU2","v":"2039-02-01"},{"$f":"OperM!GV2","v":"2039-03-01"},{"$f":"OperM!GW2","v":"2039-04-01"},{"$f":"OperM!GX2","v":"2039-05-01"},{"$f":"OperM!GY2","v":"2039-06-01"},{"$f":"OperM!GZ2","v":"2039-07-01"},{"$f":"OperM!HA2","v":"2039-08-01"},{"$f":"OperM!HB2","v":"2039-09-01"},{"$f":"OperM!HC2","v":"2039-10-01"},{"$f":"OperM!HD2","v":"2039-11-01"},{"$f":"OperM!HE2","v":"2039-12-01"},{"$f":"OperM!HF2","v":"2040-01-01"},{"$f":"OperM!HG2","v":"2040-02-01"},{"$f":"OperM!HH2","v":"2040-03-01"},{"$f":"OperM!HI2","v":"2040-04-01"},{"$f":"OperM!HJ2","v":"2040-05-01"},{"$f":"OperM!HK2","v":"2040-06-01"},{"$f":"OperM!HL2","v":"2040-07-01"},{"$f":"OperM!HM2","v":"2040-08-01"},{"$f":"OperM!HN2","v":"2040-09-01"},{"$f":"OperM!HO2","v":"2040-10-01"},{"$f":"OperM!HP2","v":"2040-11-01"},{"$f":"OperM!HQ2","v":"2040-12-01"},{"$f":"OperM!HR2","v":"2041-01-01"},{"$f":"OperM!HS2","v":"2041-02-01"},{"$f":"OperM!HT2","v":"2041-03-01"},{"$f":"OperM!HU2","v":"2041-04-01"},{"$f":"OperM!HV2","v":"2041-05-01"},{"$f":"OperM!HW2","v":"2041-06-01"},{"$f":"OperM!HX2","v":"2041-07-01"},{"$f":"OperM!HY2","v":"2041-08-01"},{"$f":"OperM!HZ2","v":"2041-09-01"},{"$f":"OperM!IA2","v":"2041-10-01"},{"$f":"OperM!IB2","v":"2041-11-01"},{"$f":"OperM!IC2","v":"2041-12-01"},{"$f":"OperM!ID2","v":"2042-01-01"},{"$f":"OperM!IE2","v":"2042-02-01"},{"$f":"OperM!IF2","v":"2042-03-01"},{"$f":"OperM!IG2","v":"2042-04-01"},{"$f":"OperM!IH2","v":"2042-05-01"},{"$f":"OperM!II2","v":"2042-06-01"},{"$f":"OperM!IJ2","v":"2042-07-01"},{"$f":"OperM!IK2","v":"2042-08-01"},{"$f":"OperM!IL2","v":"2042-09-01"},{"$f":"OperM!IM2","v":"2042-10-01"},{"$f":"OperM!IN2","v":"2042-11-01"},{"$f":"OperM!IO2","v":"2042-12-01"},{"$f":"OperM!IP2","v":"2043-01-01"},{"$f":"OperM!IQ2","v":"2043-02-01"},{"$f":"OperM!IR2","v":"2043-03-01"},{"$f":"OperM!IS2","v":"2043-04-01"},{"$f":"OperM!IT2","v":"2043-05-01"},{"$f":"OperM!IU2","v":"2043-06-01"},{"$f":"OperM!IV2","v":"2043-07-01"},{"$f":"OperM!IW2","v":"2043-08-01"},{"$f":"OperM!IX2","v":"2043-09-01"},{"$f":"OperM!IY2","v":"2043-10-01"},{"$f":"OperM!IZ2","v":"2043-11-01"},{"$f":"OperM!JA2","v":"2043-12-01"},{"$f":"OperM!JB2","v":"2044-01-01"},{"$f":"OperM!JC2","v":"2044-02-01"},{"$f":"OperM!JD2","v":"2044-03-01"},{"$f":"OperM!JE2","v":"2044-04-01"},{"$f":"OperM!JF2","v":"2044-05-01"},{"$f":"OperM!JG2","v":"2044-06-01"},{"$f":"OperM!JH2","v":"2044-07-01"},{"$f":"OperM!JI2","v":"2044-08-01"},{"$f":"OperM!JJ2","v":"2044-09-01"},{"$f":"OperM!JK2","v":"2044-10-01"},{"$f":"OperM!JL2","v":"2044-11-01"},{"$f":"OperM!JM2","v":"2044-12-01"},{"$f":"OperM!JN2","v":"2045-01-01"},{"$f":"OperM!JO2","v":"2045-02-01"},{"$f":"OperM!JP2","v":"2045-03-01"},{"$f":"OperM!JQ2","v":"2045-04-01"},{"$f":"OperM!JR2","v":"2045-05-01"},{"$f":"OperM!JS2","v":"2045-06-01"},{"$f":"OperM!JT2","v":"2045-07-01"},{"$f":"OperM!JU2","v":"2045-08-01"},{"$f":"OperM!JV2","v":"2045-09-01"},{"$f":"OperM!JW2","v":"2045-10-01"},{"$f":"OperM!JX2","v":"2045-11-01"},{"$f":"OperM!JY2","v":"2045-12-01"},{"$f":"OperM!JZ2","v":"2046-01-01"},{"$f":"OperM!KA2","v":"2046-02-01"},{"$f":"OperM!KB2","v":"2046-03-01"},{"$f":"OperM!KC2","v":"2046-04-01"},{"$f":"OperM!KD2","v":"2046-05-01"},{"$f":"OperM!KE2","v":"2046-06-01"},{"$f":"OperM!KF2","v":"2046-07-01"},{"$f":"OperM!KG2","v":"2046-08-01"},{"$f":"OperM!KH2","v":"2046-09-01"},{"$f":"OperM!KI2","v":"2046-10-01"},{"$f":"OperM!KJ2","v":"2046-11-01"},{"$f":"OperM!KK2","v":"2046-12-01"},{"$f":"OperM!KL2","v":"2047-01-01"},{"$f":"OperM!KM2","v":"2047-02-01"},{"$f":"OperM!KN2","v":"2047-03-01"},{"$f":"OperM!KO2","v":"2047-04-01"},{"$f":"OperM!KP2","v":"2047-05-01"},{"$f":"OperM!KQ2","v":"2047-06-01"},{"$f":"OperM!KR2","v":"2047-07-01"},{"$f":"OperM!KS2","v":"2047-08-01"},{"$f":"OperM!KT2","v":"2047-09-01"},{"$f":"OperM!KU2","v":"2047-10-01"},{"$f":"OperM!KV2","v":"2047-11-01"},{"$f":"OperM!KW2","v":"2047-12-01"},{"$f":"OperM!KX2","v":"2048-01-01"},{"$f":"OperM!KY2","v":"2048-02-01"},{"$f":"OperM!KZ2","v":"2048-03-01"},{"$f":"OperM!LA2","v":"2048-04-01"},{"$f":"OperM!LB2","v":"2048-05-01"},{"$f":"OperM!LC2","v":"2048-06-01"},{"$f":"OperM!LD2","v":"2048-07-01"},{"$f":"OperM!LE2","v":"2048-08-01"},{"$f":"OperM!LF2","v":"2048-09-01"},{"$f":"OperM!LG2","v":"2048-10-01"},{"$f":"OperM!LH2","v":"2048-11-01"},{"$f":"OperM!LI2","v":"2048-12-01"},{"$f":"OperM!LJ2","v":"2049-01-01"},{"$f":"OperM!LK2","v":"2049-02-01"},{"$f":"OperM!LL2","v":"2049-03-01"},{"$f":"OperM!LM2","v":"2049-04-01"},{"$f":"OperM!LN2","v":"2049-05-01"},{"$f":"OperM!LO2","v":"2049-06-01"},{"$f":"OperM!LP2","v":"2049-07-01"},{"$f":"OperM!LQ2","v":"2049-08-01"},{"$f":"OperM!LR2","v":"2049-09-01"},{"$f":"OperM!LS2","v":"2049-10-01"},{"$f":"OperM!LT2","v":"2049-11-01"},{"$f":"OperM!LU2","v":"2049-12-01"},{"$f":"OperM!LV2","v":"2050-01-01"},{"$f":"OperM!LW2","v":"2050-02-01"},{"$f":"OperM!LX2","v":"2050-03-01"},{"$f":"OperM!LY2","v":"2050-04-01"},{"$f":"OperM!LZ2","v":"2050-05-01"},{"$f":"OperM!MA2","v":"2050-06-01"},{"$f":"OperM!MB2","v":"2050-07-01"},{"$f":"OperM!MC2","v":"2050-08-01"},{"$f":"OperM!MD2","v":"2050-09-01"},{"$f":"OperM!ME2","v":"2050-10-01"},{"$f":"OperM!MF2","v":"2050-11-01"},{"$f":"OperM!MG2","v":"2050-12-01"},{"$f":"OperM!MH2","v":"2051-01-01"},{"$f":"OperM!MI2","v":"2051-02-01"},{"$f":"OperM!MJ2","v":"2051-03-01"},{"$f":"OperM!MK2","v":"2051-04-01"},{"$f":"OperM!ML2","v":"2051-05-01"},{"$f":"OperM!MM2","v":"2051-06-01"},{"$f":"OperM!MN2","v":"2051-07-01"},{"$f":"OperM!MO2","v":"2051-08-01"},{"$f":"OperM!MP2","v":"2051-09-01"},{"$f":"OperM!MQ2","v":"2051-10-01"},{"$f":"OperM!MR2","v":"2051-11-01"},{"$f":"OperM!MS2","v":"2051-12-01"},{"$f":"OperM!MT2","v":"2052-01-01"},{"$f":"OperM!MU2","v":"2052-02-01"},{"$f":"OperM!MV2","v":"2052-03-01"},{"$f":"OperM!MW2","v":"2052-04-01"},{"$f":"OperM!MX2","v":"2052-05-01"},{"$f":"OperM!MY2","v":"2052-06-01"},{"$f":"OperM!MZ2","v":"2052-07-01"},{"$f":"OperM!NA2","v":"2052-08-01"},{"$f":"OperM!NB2","v":"2052-09-01"},{"$f":"OperM!NC2","v":"2052-10-01"},{"$f":"OperM!ND2","v":"2052-11-01"},{"$f":"OperM!NE2","v":"2052-12-01"},{"$f":"OperM!NF2","v":"2053-01-01"},{"$f":"OperM!NG2","v":"2053-02-01"},{"$f":"OperM!NH2","v":"2053-03-01"},{"$f":"OperM!NI2","v":"2053-04-01"},{"$f":"OperM!NJ2","v":"2053-05-01"},{"$f":"OperM!NK2","v":"2053-06-01"},{"$f":"OperM!NL2","v":"2053-07-01"},{"$f":"OperM!NM2","v":"2053-08-01"},{"$f":"OperM!NN2","v":"2053-09-01"},{"$f":"OperM!NO2","v":"2053-10-01"},{"$f":"OperM!NP2","v":"2053-11-01"},{"$f":"OperM!NQ2","v":"2053-12-01"},{"$f":"OperM!NR2","v":"2054-01-01"},{"$f":"OperM!NS2","v":"2054-02-01"},{"$f":"OperM!NT2","v":"2054-03-01"},{"$f":"OperM!NU2","v":"2054-04-01"},{"$f":"OperM!NV2","v":"2054-05-01"},{"$f":"OperM!NW2","v":"2054-06-01"},{"$f":"OperM!NX2","v":"2054-07-01"},{"$f":"OperM!NY2","v":"2054-08-01"},{"$f":"OperM!NZ2","v":"2054-09-01"},{"$f":"OperM!OA2","v":"2054-10-01"},{"$f":"OperM!OB2","v":"2054-11-01"},{"$f":"OperM!OC2","v":"2054-12-01"},{"$f":"OperM!OD2","v":"2055-01-01"},{"$f":"OperM!OE2","v":"2055-02-01"},{"$f":"OperM!OF2","v":"2055-03-01"},{"$f":"OperM!OG2","v":"2055-04-01"},{"$f":"OperM!OH2","v":"2055-05-01"},{"$f":"OperM!OI2","v":"2055-06-01"},{"$f":"OperM!OJ2","v":"2055-07-01"},{"$f":"OperM!OK2","v":"2055-08-01"},{"$f":"OperM!OL2","v":"2055-09-01"},{"$f":"OperM!OM2","v":"2055-10-01"},{"$f":"OperM!ON2","v":"2055-11-01"},{"$f":"OperM!OO2","v":"2055-12-01"},{"$f":"OperM!OP2","v":"2056-01-01"},{"$f":"OperM!OQ2","v":"2056-02-01"},{"$f":"OperM!OR2","v":"2056-03-01"},{"$f":"OperM!OS2","v":"2056-04-01"},{"$f":"OperM!OT2","v":"2056-05-01"},{"$f":"OperM!OU2","v":"2056-06-01"},{"$f":"OperM!OV2","v":"2056-07-01"},{"$f":"OperM!OW2","v":"2056-08-01"},{"$f":"OperM!OX2","v":"2056-09-01"},{"$f":"OperM!OY2","v":"2056-10-01"},{"$f":"OperM!OZ2","v":"2056-11-01"},{"$f":"OperM!PA2","v":"2056-12-01"},{"$f":"OperM!PB2","v":"2057-01-01"},{"$f":"OperM!PC2","v":"2057-02-01"},{"$f":"OperM!PD2","v":"2057-03-01"},{"$f":"OperM!PE2","v":"2057-04-01"},{"$f":"OperM!PF2","v":"2057-05-01"},{"$f":"OperM!PG2","v":"2057-06-01"},{"$f":"OperM!PH2","v":"2057-07-01"},{"$f":"OperM!PI2","v":"2057-08-01"},{"$f":"OperM!PJ2","v":"2057-09-01"},{"$f":"OperM!PK2","v":"2057-10-01"},{"$f":"OperM!PL2","v":"2057-11-01"},{"$f":"OperM!PM2","v":"2057-12-01"},{"$f":"OperM!PN2","v":"2058-01-01"},{"$f":"OperM!PO2","v":"2058-02-01"},{"$f":"OperM!PP2","v":"2058-03-01"},{"$f":"OperM!PQ2","v":"2058-04-01"},{"$f":"OperM!PR2","v":"2058-05-01"},{"$f":"OperM!PS2","v":"2058-06-01"},{"$f":"OperM!PT2","v":"2058-07-01"},{"$f":"OperM!PU2","v":"2058-08-01"},{"$f":"OperM!PV2","v":"2058-09-01"},{"$f":"OperM!PW2","v":"2058-10-01"},{"$f":"OperM!PX2","v":"2058-11-01"},{"$f":"OperM!PY2","v":"2058-12-01"},{"$f":"OperM!PZ2","v":"2059-01-01"},{"$f":"OperM!QA2","v":"2059-02-01"},{"$f":"OperM!QB2","v":"2059-03-01"},{"$f":"OperM!QC2","v":"2059-04-01"},{"$f":"OperM!QD2","v":"2059-05-01"},{"$f":"OperM!QE2","v":"2059-06-01"},{"$f":"OperM!QF2","v":"2059-07-01"},{"$f":"OperM!QG2","v":"2059-08-01"},{"$f":"OperM!QH2","v":"2059-09-01"},{"$f":"OperM!QI2","v":"2059-10-01"},{"$f":"OperM!QJ2","v":"2059-11-01"},{"$f":"OperM!QK2","v":"2059-12-01"},{"$f":"OperM!QL2","v":"2060-01-01"},{"$f":"OperM!QM2","v":"2060-02-01"},{"$f":"OperM!QN2","v":"2060-03-01"},{"$f":"OperM!QO2","v":"2060-04-01"},{"$f":"OperM!QP2","v":"2060-05-01"},{"$f":"OperM!QQ2","v":"2060-06-01"},{"$f":"OperM!QR2","v":"2060-07-01"},{"$f":"OperM!QS2","v":"2060-08-01"},{"$f":"OperM!QT2","v":"2060-09-01"},{"$f":"OperM!QU2","v":"2060-10-01"},{"$f":"OperM!QV2","v":"2060-11-01"},{"$f":"OperM!QW2","v":"2060-12-01"},{"$f":"OperM!QX2","v":"2061-01-01"},{"$f":"OperM!QY2","v":"2061-02-01"},{"$f":"OperM!QZ2","v":"2061-03-01"},{"$f":"OperM!RA2","v":"2061-04-01"},{"$f":"OperM!RB2","v":"2061-05-01"},{"$f":"OperM!RC2","v":"2061-06-01"},{"$f":"OperM!RD2","v":"2061-07-01"},{"$f":"OperM!RE2","v":"2061-08-01"},{"$f":"OperM!RF2","v":"2061-09-01"},{"$f":"OperM!RG2","v":"2061-10-01"},{"$f":"OperM!RH2","v":"2061-11-01"},{"$f":"OperM!RI2","v":"2061-12-01"},{"$f":"OperM!RJ2","v":"2062-01-01"},{"$f":"OperM!RK2","v":"2062-02-01"},{"$f":"OperM!RL2","v":"2062-03-01"},{"$f":"OperM!RM2","v":"2062-04-01"},{"$f":"OperM!RN2","v":"2062-05-01"},{"$f":"OperM!RO2","v":"2062-06-01"},{"$f":"OperM!RP2","v":"2062-07-01"},{"$f":"OperM!RQ2","v":"2062-08-01"},{"$f":"OperM!RR2","v":"2062-09-01"},{"$f":"OperM!RS2","v":"2062-10-01"},{"$f":"OperM!RT2","v":"2062-11-01"},{"$f":"OperM!RU2","v":"2062-12-01"},{"$f":"OperM!RV2","v":"2063-01-01"},{"$f":"OperM!RW2","v":"2063-02-01"},{"$f":"OperM!RX2","v":"2063-03-01"},{"$f":"OperM!RY2","v":"2063-04-01"},{"$f":"OperM!RZ2","v":"2063-05-01"},{"$f":"OperM!SA2","v":"2063-06-01"},{"$f":"OperM!SB2","v":"2063-07-01"},{"$f":"OperM!SC2","v":"2063-08-01"},{"$f":"OperM!SD2","v":"2063-09-01"},{"$f":"OperM!SE2","v":"2063-10-01"},{"$f":"OperM!SF2","v":"2063-11-01"},{"$f":"OperM!SG2","v":"2063-12-01"},{"$f":"OperM!SH2","v":"2064-01-01"},{"$f":"OperM!SI2","v":"2064-02-01"},{"$f":"OperM!SJ2","v":"2064-03-01"},{"$f":"OperM!SK2","v":"2064-04-01"},{"$f":"OperM!SL2","v":"2064-05-01"},{"$f":"OperM!SM2","v":"2064-06-01"},{"$f":"OperM!SN2","v":"2064-07-01"},{"$f":"OperM!SO2","v":"2064-08-01"}]
[null,null,null,null,{"$f":"TimeM!E3","v":"Model period end date - monthly - header"},null,null,null,null,null,{"$f":"OperM!J3","v":"2023-01-31"},{"$f":"OperM!K3","v":"2023-02-28"},{"$f":"OperM!L3","v":"2023-03-31"},{"$f":"OperM!M3","v":"2023-04-30"},{"$f":"OperM!N3","v":"2023-05-31"},{"$f":"OperM!O3","v":"2023-06-30"},{"$f":"OperM!P3","v":"2023-07-31"},{"$f":"OperM!Q3","v":"2023-08-31"},{"$f":"OperM!R3","v":"2023-09-30"},{"$f":"OperM!S3","v":"2023-10-31"},{"$f":"OperM!T3","v":"2023-11-30"},{"$f":"OperM!U3","v":"2023-12-31"},{"$f":"OperM!V3","v":"2024-01-31"},{"$f":"OperM!W3","v":"2024-02-29"},{"$f":"OperM!X3","v":"2024-03-31"},{"$f":"OperM!Y3","v":"2024-04-30"},{"$f":"OperM!Z3","v":"2024-05-31"},{"$f":"OperM!AA3","v":"2024-06-30"},{"$f":"OperM!AB3","v":"2024-07-31"},{"$f":"OperM!AC3","v":"2024-08-31"},{"$f":"OperM!AD3","v":"2024-09-30"},{"$f":"OperM!AE3","v":"2024-10-31"},{"$f":"OperM!AF3","v":"2024-11-30"},{"$f":"OperM!AG3","v":"2024-12-31"},{"$f":"OperM!AH3","v":"2025-01-31"},{"$f":"OperM!AI3","v":"2025-02-28"},{"$f":"OperM!AJ3","v":"2025-03-31"},{"$f":"OperM!AK3","v":"2025-04-30"},{"$f":"OperM!AL3","v":"2025-05-31"},{"$f":"OperM!AM3","v":"2025-06-30"},{"$f":"OperM!AN3","v":"2025-07-31"},{"$f":"OperM!AO3","v":"2025-08-31"},{"$f":"OperM!AP3","v":"2025-09-30"},{"$f":"OperM!AQ3","v":"2025-10-31"},{"$f":"OperM!AR3","v":"2025-11-30"},{"$f":"OperM!AS3","v":"2025-12-31"},{"$f":"OperM!AT3","v":"2026-01-31"},{"$f":"OperM!AU3","v":"2026-02-28"},{"$f":"OperM!AV3","v":"2026-03-31"},{"$f":"OperM!AW3","v":"2026-04-30"},{"$f":"OperM!AX3","v":"2026-05-31"},{"$f":"OperM!AY3","v":"2026-06-30"},{"$f":"OperM!AZ3","v":"2026-07-31"},{"$f":"OperM!BA3","v":"2026-08-31"},{"$f":"OperM!BB3","v":"2026-09-30"},{"$f":"OperM!BC3","v":"2026-10-31"},{"$f":"OperM!BD3","v":"2026-11-30"},{"$f":"OperM!BE3","v":"2026-12-31"},{"$f":"OperM!BF3","v":"2027-01-31"},{"$f":"OperM!BG3","v":"2027-02-28"},{"$f":"OperM!BH3","v":"2027-03-31"},{"$f":"OperM!BI3","v":"2027-04-30"},{"$f":"OperM!BJ3","v":"2027-05-31"},{"$f":"OperM!BK3","v":"2027-06-30"},{"$f":"OperM!BL3","v":"2027-07-31"},{"$f":"OperM!BM3","v":"2027-08-31"},{"$f":"OperM!BN3","v":"2027-09-30"},{"$f":"OperM!BO3","v":"2027-10-31"},{"$f":"OperM!BP3","v":"2027-11-30"},{"$f":"OperM!BQ3","v":"2027-12-31"},{"$f":"OperM!BR3","v":"2028-01-31"},{"$f":"OperM!BS3","v":"2028-02-29"},{"$f":"OperM!BT3","v":"2028-03-31"},{"$f":"OperM!BU3","v":"2028-04-30"},{"$f":"OperM!BV3","v":"2028-05-31"},{"$f":"OperM!BW3","v":"2028-06-30"},{"$f":"OperM!BX3","v":"2028-07-31"},{"$f":"OperM!BY3","v":"2028-08-31"},{"$f":"OperM!BZ3","v":"2028-09-30"},{"$f":"OperM!CA3","v":"2028-10-31"},{"$f":"OperM!CB3","v":"2028-11-30"},{"$f":"OperM!CC3","v":"2028-12-31"},{"$f":"OperM!CD3","v":"2029-01-31"},{"$f":"OperM!CE3","v":"2029-02-28"},{"$f":"OperM!CF3","v":"2029-03-31"},{"$f":"OperM!CG3","v":"2029-04-30"},{"$f":"OperM!CH3","v":"2029-05-31"},{"$f":"OperM!CI3","v":"2029-06-30"},{"$f":"OperM!CJ3","v":"2029-07-31"},{"$f":"OperM!CK3","v":"2029-08-31"},{"$f":"OperM!CL3","v":"2029-09-30"},{"$f":"OperM!CM3","v":"2029-10-31"},{"$f":"OperM!CN3","v":"2029-11-30"},{"$f":"OperM!CO3","v":"2029-12-31"},{"$f":"OperM!CP3","v":"2030-01-31"},{"$f":"OperM!CQ3","v":"2030-02-28"},{"$f":"OperM!CR3","v":"2030-03-31"},{"$f":"OperM!CS3","v":"2030-04-30"},{"$f":"OperM!CT3","v":"2030-05-31"},{"$f":"OperM!CU3","v":"2030-06-30"},{"$f":"OperM!CV3","v":"2030-07-31"},{"$f":"OperM!CW3","v":"2030-08-31"},{"$f":"OperM!CX3","v":"2030-09-30"},{"$f":"OperM!CY3","v":"2030-10-31"},{"$f":"OperM!CZ3","v":"2030-11-30"},{"$f":"OperM!DA3","v":"2030-12-31"},{"$f":"OperM!DB3","v":"2031-01-31"},{"$f":"OperM!DC3","v":"2031-02-28"},{"$f":"OperM!DD3","v":"2031-03-31"},{"$f":"OperM!DE3","v":"2031-04-30"},{"$f":"OperM!DF3","v":"2031-05-31"},{"$f":"OperM!DG3","v":"2031-06-30"},{"$f":"OperM!DH3","v":"2031-07-31"},{"$f":"OperM!DI3","v":"2031-08-31"},{"$f":"OperM!DJ3","v":"2031-09-30"},{"$f":"OperM!DK3","v":"2031-10-31"},{"$f":"OperM!DL3","v":"2031-11-30"},{"$f":"OperM!DM3","v":"2031-12-31"},{"$f":"OperM!DN3","v":"2032-01-31"},{"$f":"OperM!DO3","v":"2032-02-29"},{"$f":"OperM!DP3","v":"2032-03-31"},{"$f":"OperM!DQ3","v":"2032-04-30"},{"$f":"OperM!DR3","v":"2032-05-31"},{"$f":"OperM!DS3","v":"2032-06-30"},{"$f":"OperM!DT3","v":"2032-07-31"},{"$f":"OperM!DU3","v":"2032-08-31"},{"$f":"OperM!DV3","v":"2032-09-30"},{"$f":"OperM!DW3","v":"2032-10-31"},{"$f":"OperM!DX3","v":"2032-11-30"},{"$f":"OperM!DY3","v":"2032-12-31"},{"$f":"OperM!DZ3","v":"2033-01-31"},{"$f":"OperM!EA3","v":"2033-02-28"},{"$f":"OperM!EB3","v":"2033-03-31"},{"$f":"OperM!EC3","v":"2033-04-30"},{"$f":"OperM!ED3","v":"2033-05-31"},{"$f":"OperM!EE3","v":"2033-06-30"},{"$f":"OperM!EF3","v":"2033-07-31"},{"$f":"OperM!EG3","v":"2033-08-31"},{"$f":"OperM!EH3","v":"2033-09-30"},{"$f":"OperM!EI3","v":"2033-10-31"},{"$f":"OperM!EJ3","v":"2033-11-30"},{"$f":"OperM!EK3","v":"2033-12-31"},{"$f":"OperM!EL3","v":"2034-01-31"},{"$f":"OperM!EM3","v":"2034-02-28"},{"$f":"OperM!EN3","v":"2034-03-31"},{"$f":"OperM!EO3","v":"2034-04-30"},{"$f":"OperM!EP3","v":"2034-05-31"},{"$f":"OperM!EQ3","v":"2034-06-30"},{"$f":"OperM!ER3","v":"2034-07-31"},{"$f":"OperM!ES3","v":"2034-08-31"},{"$f":"OperM!ET3","v":"2034-09-30"},{"$f":"OperM!EU3","v":"2034-10-31"},{"$f":"OperM!EV3","v":"2034-11-30"},{"$f":"OperM!EW3","v":"2034-12-31"},{"$f":"OperM!EX3","v":"2035-01-31"},{"$f":"OperM!EY3","v":"2035-02-28"},{"$f":"OperM!EZ3","v":"2035-03-31"},{"$f":"OperM!FA3","v":"2035-04-30"},{"$f":"OperM!FB3","v":"2035-05-31"},{"$f":"OperM!FC3","v":"2035-06-30"},{"$f":"OperM!FD3","v":"2035-07-31"},{"$f":"OperM!FE3","v":"2035-08-31"},{"$f":"OperM!FF3","v":"2035-09-30"},{"$f":"OperM!FG3","v":"2035-10-31"},{"$f":"OperM!FH3","v":"2035-11-30"},{"$f":"OperM!FI3","v":"2035-12-31"},{"$f":"OperM!FJ3","v":"2036-01-31"},{"$f":"OperM!FK3","v":"2036-02-29"},{"$f":"OperM!FL3","v":"2036-03-31"},{"$f":"OperM!FM3","v":"2036-04-30"},{"$f":"OperM!FN3","v":"2036-05-31"},{"$f":"OperM!FO3","v":"2036-06-30"},{"$f":"OperM!FP3","v":"2036-07-31"},{"$f":"OperM!FQ3","v":"2036-08-31"},{"$f":"OperM!FR3","v":"2036-09-30"},{"$f":"OperM!FS3","v":"2036-10-31"},{"$f":"OperM!FT3","v":"2036-11-30"},{"$f":"OperM!FU3","v":"2036-12-31"},{"$f":"OperM!FV3","v":"2037-01-31"},{"$f":"OperM!FW3","v":"2037-02-28"},{"$f":"OperM!FX3","v":"2037-03-31"},{"$f":"OperM!FY3","v":"2037-04-30"},{"$f":"OperM!FZ3","v":"2037-05-31"},{"$f":"OperM!GA3","v":"2037-06-30"},{"$f":"OperM!GB3","v":"2037-07-31"},{"$f":"OperM!GC3","v":"2037-08-31"},{"$f":"OperM!GD3","v":"2037-09-30"},{"$f":"OperM!GE3","v":"2037-10-31"},{"$f":"OperM!GF3","v":"2037-11-30"},{"$f":"OperM!GG3","v":"2037-12-31"},{"$f":"OperM!GH3","v":"2038-01-31"},{"$f":"OperM!GI3","v":"2038-02-28"},{"$f":"OperM!GJ3","v":"2038-03-31"},{"$f":"OperM!GK3","v":"2038-04-30"},{"$f":"OperM!GL3","v":"2038-05-31"},{"$f":"OperM!GM3","v":"2038-06-30"},{"$f":"OperM!GN3","v":"2038-07-31"},{"$f":"OperM!GO3","v":"2038-08-31"},{"$f":"OperM!GP3","v":"2038-09-30"},{"$f":"OperM!GQ3","v":"2038-10-31"},{"$f":"OperM!GR3","v":"2038-11-30"},{"$f":"OperM!GS3","v":"2038-12-31"},{"$f":"OperM!GT3","v":"2039-01-31"},{"$f":"OperM!GU3","v":"2039-02-28"},{"$f":"OperM!GV3","v":"2039-03-31"},{"$f":"OperM!GW3","v":"2039-04-30"},{"$f":"OperM!GX3","v":"2039-05-31"},{"$f":"OperM!GY3","v":"2039-06-30"},{"$f":"OperM!GZ3","v":"2039-07-31"},{"$f":"OperM!HA3","v":"2039-08-31"},{"$f":"OperM!HB3","v":"2039-09-30"},{"$f":"OperM!HC3","v":"2039-10-31"},{"$f":"OperM!HD3","v":"2039-11-30"},{"$f":"OperM!HE3","v":"2039-12-31"},{"$f":"OperM!HF3","v":"2040-01-31"},{"$f":"OperM!HG3","v":"2040-02-29"},{"$f":"OperM!HH3","v":"2040-03-31"},{"$f":"OperM!HI3","v":"2040-04-30"},{"$f":"OperM!HJ3","v":"2040-05-31"},{"$f":"OperM!HK3","v":"2040-06-30"},{"$f":"OperM!HL3","v":"2040-07-31"},{"$f":"OperM!HM3","v":"2040-08-31"},{"$f":"OperM!HN3","v":"2040-09-30"},{"$f":"OperM!HO3","v":"2040-10-31"},{"$f":"OperM!HP3","v":"2040-11-30"},{"$f":"OperM!HQ3","v":"2040-12-31"},{"$f":"OperM!HR3","v":"2041-01-31"},{"$f":"OperM!HS3","v":"2041-02-28"},{"$f":"OperM!HT3","v":"2041-03-31"},{"$f":"OperM!HU3","v":"2041-04-30"},{"$f":"OperM!HV3","v":"2041-05-31"},{"$f":"OperM!HW3","v":"2041-06-30"},{"$f":"OperM!HX3","v":"2041-07-31"},{"$f":"OperM!HY3","v":"2041-08-31"},{"$f":"OperM!HZ3","v":"2041-09-30"},{"$f":"OperM!IA3","v":"2041-10-31"},{"$f":"OperM!IB3","v":"2041-11-30"},{"$f":"OperM!IC3","v":"2041-12-31"},{"$f":"OperM!ID3","v":"2042-01-31"},{"$f":"OperM!IE3","v":"2042-02-28"},{"$f":"OperM!IF3","v":"2042-03-31"},{"$f":"OperM!IG3","v":"2042-04-30"},{"$f":"OperM!IH3","v":"2042-05-31"},{"$f":"OperM!II3","v":"2042-06-30"},{"$f":"OperM!IJ3","v":"2042-07-31"},{"$f":"OperM!IK3","v":"2042-08-31"},{"$f":"OperM!IL3","v":"2042-09-30"},{"$f":"OperM!IM3","v":"2042-10-31"},{"$f":"OperM!IN3","v":"2042-11-30"},{"$f":"OperM!IO3","v":"2042-12-31"},{"$f":"OperM!IP3","v":"2043-01-31"},{"$f":"OperM!IQ3","v":"2043-02-28"},{"$f":"OperM!IR3","v":"2043-03-31"},{"$f":"OperM!IS3","v":"2043-04-30"},{"$f":"OperM!IT3","v":"2043-05-31"},{"$f":"OperM!IU3","v":"2043-06-30"},{"$f":"OperM!IV3","v":"2043-07-31"},{"$f":"OperM!IW3","v":"2043-08-31"},{"$f":"OperM!IX3","v":"2043-09-30"},{"$f":"OperM!IY3","v":"2043-10-31"},{"$f":"OperM!IZ3","v":"2043-11-30"},{"$f":"OperM!JA3","v":"2043-12-31"},{"$f":"OperM!JB3","v":"2044-01-31"},{"$f":"OperM!JC3","v":"2044-02-29"},{"$f":"OperM!JD3","v":"2044-03-31"},{"$f":"OperM!JE3","v":"2044-04-30"},{"$f":"OperM!JF3","v":"2044-05-31"},{"$f":"OperM!JG3","v":"2044-06-30"},{"$f":"OperM!JH3","v":"2044-07-31"},{"$f":"OperM!JI3","v":"2044-08-31"},{"$f":"OperM!JJ3","v":"2044-09-30"},{"$f":"OperM!JK3","v":"2044-10-31"},{"$f":"OperM!JL3","v":"2044-11-30"},{"$f":"OperM!JM3","v":"2044-12-31"},{"$f":"OperM!JN3","v":"2045-01-31"},{"$f":"OperM!JO3","v":"2045-02-28"},{"$f":"OperM!JP3","v":"2045-03-31"},{"$f":"OperM!JQ3","v":"2045-04-30"},{"$f":"OperM!JR3","v":"2045-05-31"},{"$f":"OperM!JS3","v":"2045-06-30"},{"$f":"OperM!JT3","v":"2045-07-31"},{"$f":"OperM!JU3","v":"2045-08-31"},{"$f":"OperM!JV3","v":"2045-09-30"},{"$f":"OperM!JW3","v":"2045-10-31"},{"$f":"OperM!JX3","v":"2045-11-30"},{"$f":"OperM!JY3","v":"2045-12-31"},{"$f":"OperM!JZ3","v":"2046-01-31"},{"$f":"OperM!KA3","v":"2046-02-28"},{"$f":"OperM!KB3","v":"2046-03-31"},{"$f":"OperM!KC3","v":"2046-04-30"},{"$f":"OperM!KD3","v":"2046-05-31"},{"$f":"OperM!KE3","v":"2046-06-30"},{"$f":"OperM!KF3","v":"2046-07-31"},{"$f":"OperM!KG3","v":"2046-08-31"},{"$f":"OperM!KH3","v":"2046-09-30"},{"$f":"OperM!KI3","v":"2046-10-31"},{"$f":"OperM!KJ3","v":"2046-11-30"},{"$f":"OperM!KK3","v":"2046-12-31"},{"$f":"OperM!KL3","v":"2047-01-31"},{"$f":"OperM!KM3","v":"2047-02-28"},{"$f":"OperM!KN3","v":"2047-03-31"},{"$f":"OperM!KO3","v":"2047-04-30"},{"$f":"OperM!KP3","v":"2047-05-31"},{"$f":"OperM!KQ3","v":"2047-06-30"},{"$f":"OperM!KR3","v":"2047-07-31"},{"$f":"OperM!KS3","v":"2047-08-31"},{"$f":"OperM!KT3","v":"2047-09-30"},{"$f":"OperM!KU3","v":"2047-10-31"},{"$f":"OperM!KV3","v":"2047-11-30"},{"$f":"OperM!KW3","v":"2047-12-31"},{"$f":"OperM!KX3","v":"2048-01-31"},{"$f":"OperM!KY3","v":"2048-02-29"},{"$f":"OperM!KZ3","v":"2048-03-31"},{"$f":"OperM!LA3","v":"2048-04-30"},{"$f":"OperM!LB3","v":"2048-05-31"},{"$f":"OperM!LC3","v":"2048-06-30"},{"$f":"OperM!LD3","v":"2048-07-31"},{"$f":"OperM!LE3","v":"2048-08-31"},{"$f":"OperM!LF3","v":"2048-09-30"},{"$f":"OperM!LG3","v":"2048-10-31"},{"$f":"OperM!LH3","v":"2048-11-30"},{"$f":"OperM!LI3","v":"2048-12-31"},{"$f":"OperM!LJ3","v":"2049-01-31"},{"$f":"OperM!LK3","v":"2049-02-28"},{"$f":"OperM!LL3","v":"2049-03-31"},{"$f":"OperM!LM3","v":"2049-04-30"},{"$f":"OperM!LN3","v":"2049-05-31"},{"$f":"OperM!LO3","v":"2049-06-30"},{"$f":"OperM!LP3","v":"2049-07-31"},{"$f":"OperM!LQ3","v":"2049-08-31"},{"$f":"OperM!LR3","v":"2049-09-30"},{"$f":"OperM!LS3","v":"2049-10-31"},{"$f":"OperM!LT3","v":"2049-11-30"},{"$f":"OperM!LU3","v":"2049-12-31"},{"$f":"OperM!LV3","v":"2050-01-31"},{"$f":"OperM!LW3","v":"2050-02-28"},{"$f":"OperM!LX3","v":"2050-03-31"},{"$f":"OperM!LY3","v":"2050-04-30"},{"$f":"OperM!LZ3","v":"2050-05-31"},{"$f":"OperM!MA3","v":"2050-06-30"},{"$f":"OperM!MB3","v":"2050-07-31"},{"$f":"OperM!MC3","v":"2050-08-31"},{"$f":"OperM!MD3","v":"2050-09-30"},{"$f":"OperM!ME3","v":"2050-10-31"},{"$f":"OperM!MF3","v":"2050-11-30"},{"$f":"OperM!MG3","v":"2050-12-31"},{"$f":"OperM!MH3","v":"2051-01-31"},{"$f":"OperM!MI3","v":"2051-02-28"},{"$f":"OperM!MJ3","v":"2051-03-31"},{"$f":"OperM!MK3","v":"2051-04-30"},{"$f":"OperM!ML3","v":"2051-05-31"},{"$f":"OperM!MM3","v":"2051-06-30"},{"$f":"OperM!MN3","v":"2051-07-31"},{"$f":"OperM!MO3","v":"2051-08-31"},{"$f":"OperM!MP3","v":"2051-09-30"},{"$f":"OperM!MQ3","v":"2051-10-31"},{"$f":"OperM!MR3","v":"2051-11-30"},{"$f":"OperM!MS3","v":"2051-12-31"},{"$f":"OperM!MT3","v":"2052-01-31"},{"$f":"OperM!MU3","v":"2052-02-29"},{"$f":"OperM!MV3","v":"2052-03-31"},{"$f":"OperM!MW3","v":"2052-04-30"},{"$f":"OperM!MX3","v":"2052-05-31"},{"$f":"OperM!MY3","v":"2052-06-30"},{"$f":"OperM!MZ3","v":"2052-07-31"},{"$f":"OperM!NA3","v":"2052-08-31"},{"$f":"OperM!NB3","v":"2052-09-30"},{"$f":"OperM!NC3","v":"2052-10-31"},{"$f":"OperM!ND3","v":"2052-11-30"},{"$f":"OperM!NE3","v":"2052-12-31"},{"$f":"OperM!NF3","v":"2053-01-31"},{"$f":"OperM!NG3","v":"2053-02-28"},{"$f":"OperM!NH3","v":"2053-03-31"},{"$f":"OperM!NI3","v":"2053-04-30"},{"$f":"OperM!NJ3","v":"2053-05-31"},{"$f":"OperM!NK3","v":"2053-06-30"},{"$f":"OperM!NL3","v":"2053-07-31"},{"$f":"OperM!NM3","v":"2053-08-31"},{"$f":"OperM!NN3","v":"2053-09-30"},{"$f":"OperM!NO3","v":"2053-10-31"},{"$f":"OperM!NP3","v":"2053-11-30"},{"$f":"OperM!NQ3","v":"2053-12-31"},{"$f":"OperM!NR3","v":"2054-01-31"},{"$f":"OperM!NS3","v":"2054-02-28"},{"$f":"OperM!NT3","v":"2054-03-31"},{"$f":"OperM!NU3","v":"2054-04-30"},{"$f":"OperM!NV3","v":"2054-05-31"},{"$f":"OperM!NW3","v":"2054-06-30"},{"$f":"OperM!NX3","v":"2054-07-31"},{"$f":"OperM!NY3","v":"2054-08-31"},{"$f":"OperM!NZ3","v":"2054-09-30"},{"$f":"OperM!OA3","v":"2054-10-31"},{"$f":"OperM!OB3","v":"2054-11-30"},{"$f":"OperM!OC3","v":"2054-12-31"},{"$f":"OperM!OD3","v":"2055-01-31"},{"$f":"OperM!OE3","v":"2055-02-28"},{"$f":"OperM!OF3","v":"2055-03-31"},{"$f":"OperM!OG3","v":"2055-04-30"},{"$f":"OperM!OH3","v":"2055-05-31"},{"$f":"OperM!OI3","v":"2055-06-30"},{"$f":"OperM!OJ3","v":"2055-07-31"},{"$f":"OperM!OK3","v":"2055-08-31"},{"$f":"OperM!OL3","v":"2055-09-30"},{"$f":"OperM!OM3","v":"2055-10-31"},{"$f":"OperM!ON3","v":"2055-11-30"},{"$f":"OperM!OO3","v":"2055-12-31"},{"$f":"OperM!OP3","v":"2056-01-31"},{"$f":"OperM!OQ3","v":"2056-02-29"},{"$f":"OperM!OR3","v":"2056-03-31"},{"$f":"OperM!OS3","v":"2056-04-30"},{"$f":"OperM!OT3","v":"2056-05-31"},{"$f":"OperM!OU3","v":"2056-06-30"},{"$f":"OperM!OV3","v":"2056-07-31"},{"$f":"OperM!OW3","v":"2056-08-31"},{"$f":"OperM!OX3","v":"2056-09-30"},{"$f":"OperM!OY3","v":"2056-10-31"},{"$f":"OperM!OZ3","v":"2056-11-30"},{"$f":"OperM!PA3","v":"2056-12-31"},{"$f":"OperM!PB3","v":"2057-01-31"},{"$f":"OperM!PC3","v":"2057-02-28"},{"$f":"OperM!PD3","v":"2057-03-31"},{"$f":"OperM!PE3","v":"2057-04-30"},{"$f":"OperM!PF3","v":"2057-05-31"},{"$f":"OperM!PG3","v":"2057-06-30"},{"$f":"OperM!PH3","v":"2057-07-31"},{"$f":"OperM!PI3","v":"2057-08-31"},{"$f":"OperM!PJ3","v":"2057-09-30"},{"$f":"OperM!PK3","v":"2057-10-31"},{"$f":"OperM!PL3","v":"2057-11-30"},{"$f":"OperM!PM3","v":"2057-12-31"},{"$f":"OperM!PN3","v":"2058-01-31"},{"$f":"OperM!PO3","v":"2058-02-28"},{"$f":"OperM!PP3","v":"2058-03-31"},{"$f":"OperM!PQ3","v":"2058-04-30"},{"$f":"OperM!PR3","v":"2058-05-31"},{"$f":"OperM!PS3","v":"2058-06-30"},{"$f":"OperM!PT3","v":"2058-07-31"},{"$f":"OperM!PU3","v":"2058-08-31"},{"$f":"OperM!PV3","v":"2058-09-30"},{"$f":"OperM!PW3","v":"2058-10-31"},{"$f":"OperM!PX3","v":"2058-11-30"},{"$f":"OperM!PY3","v":"2058-12-31"},{"$f":"OperM!PZ3","v":"2059-01-31"},{"$f":"OperM!QA3","v":"2059-02-28"},{"$f":"OperM!QB3","v":"2059-03-31"},{"$f":"OperM!QC3","v":"2059-04-30"},{"$f":"OperM!QD3","v":"2059-05-31"},{"$f":"OperM!QE3","v":"2059-06-30"},{"$f":"OperM!QF3","v":"2059-07-31"},{"$f":"OperM!QG3","v":"2059-08-31"},{"$f":"OperM!QH3","v":"2059-09-30"},{"$f":"OperM!QI3","v":"2059-10-31"},{"$f":"OperM!QJ3","v":"2059-11-30"},{"$f":"OperM!QK3","v":"2059-12-31"},{"$f":"OperM!QL3","v":"2060-01-31"},{"$f":"OperM!QM3","v":"2060-02-29"},{"$f":"OperM!QN3","v":"2060-03-31"},{"$f":"OperM!QO3","v":"2060-04-30"},{"$f":"OperM!QP3","v":"2060-05-31"},{"$f":"OperM!QQ3","v":"2060-06-30"},{"$f":"OperM!QR3","v":"2060-07-31"},{"$f":"OperM!QS3","v":"2060-08-31"},{"$f":"OperM!QT3","v":"2060-09-30"},{"$f":"OperM!QU3","v":"2060-10-31"},{"$f":"OperM!QV3","v":"2060-11-30"},{"$f":"OperM!QW3","v":"2060-12-31"},{"$f":"OperM!QX3","v":"2061-01-31"},{"$f":"OperM!QY3","v":"2061-02-28"},{"$f":"OperM!QZ3","v":"2061-03-31"},{"$f":"OperM!RA3","v":"2061-04-30"},{"$f":"OperM!RB3","v":"2061-05-31"},{"$f":"OperM!RC3","v":"2061-06-30"},{"$f":"OperM!RD3","v":"2061-07-31"},{"$f":"OperM!RE3","v":"2061-08-31"},{"$f":"OperM!RF3","v":"2061-09-30"},{"$f":"OperM!RG3","v":"2061-10-31"},{"$f":"OperM!RH3","v":"2061-11-30"},{"$f":"OperM!RI3","v":"2061-12-31"},{"$f":"OperM!RJ3","v":"2062-01-31"},{"$f":"OperM!RK3","v":"2062-02-28"},{"$f":"OperM!RL3","v":"2062-03-31"},{"$f":"OperM!RM3","v":"2062-04-30"},{"$f":"OperM!RN3","v":"2062-05-31"},{"$f":"OperM!RO3","v":"2062-06-30"},{"$f":"OperM!RP3","v":"2062-07-31"},{"$f":"OperM!RQ3","v":"2062-08-31"},{"$f":"OperM!RR3","v":"2062-09-30"},{"$f":"OperM!RS3","v":"2062-10-31"},{"$f":"OperM!RT3","v":"2062-11-30"},{"$f":"OperM!RU3","v":"2062-12-31"},{"$f":"OperM!RV3","v":"2063-01-31"},{"$f":"OperM!RW3","v":"2063-02-28"},{"$f":"OperM!RX3","v":"2063-03-31"},{"$f":"OperM!RY3","v":"2063-04-30"},{"$f":"OperM!RZ3","v":"2063-05-31"},{"$f":"OperM!SA3","v":"2063-06-30"},{"$f":"OperM!SB3","v":"2063-07-31"},{"$f":"OperM!SC3","v":"2063-08-31"},{"$f":"OperM!SD3","v":"2063-09-30"},{"$f":"OperM!SE3","v":"2063-10-31"},{"$f":"OperM!SF3","v":"2063-11-30"},{"$f":"OperM!SG3","v":"2063-12-31"},{"$f":"OperM!SH3","v":"2064-01-31"},{"$f":"OperM!SI3","v":"2064-02-29"},{"$f":"OperM!SJ3","v":"2064-03-31"},{"$f":"OperM!SK3","v":"2064-04-30"},{"$f":"OperM!SL3","v":"2064-05-31"},{"$f":"OperM!SM3","v":"2064-06-30"},{"$f":"OperM!SN3","v":"2064-07-31"},{"$f":"OperM!SO3","v":"2064-08-31"}]
[null,null,null,null,{"$f":"TimeM!E4","v":"Timeline label"},null,null,null,null,null,{"$f":"OperM!J4","v":"FC/Const."},{"$f":"OperM!K4","v":"Const"},{"$f":"OperM!L4","v":"Const"},{"$f":"OperM!M4","v":"Const"},{"$f":"OperM!N4","v":"Const"},{"$f":"OperM!O4","v":"Const"},{"$f":"OperM!P4","v":"Const"},{"$f":"OperM!Q4","v":"Const"},{"$f":"OperM!R4","v":"Const"},{"$f":"OperM!S4","v":"Const"},{"$f":"OperM!T4","v":"Const"},{"$f":"OperM!U4","v":"Const"},{"$f":"OperM!V4","v":"Const"},{"$f":"OperM!W4","v":"Const"},{"$f":"OperM!X4","v":"Const"},{"$f":"OperM!Y4","v":"Const"},{"$f":"OperM!Z4","v":"Const"},{"$f":"OperM!AA4","v":"Const"},{"$f":"OperM!AB4","v":"Const"},{"$f":"OperM!AC4","v":"Const"},{"$f":"OperM!AD4","v":"Const"},{"$f":"OperM!AE4","v":"Const"},{"$f":"OperM!AF4","v":"Const"},{"$f":"OperM!AG4","v":"Const"},{"$f":"OperM!AH4","v":"Const"},{"$f":"OperM!AI4","v":"Const"},{"$f":"OperM!AJ4","v":"Const"},{"$f":"OperM!AK4","v":"Const"},{"$f":"OperM!AL4","v":"Const"},{"$f":"OperM!AM4","v":"Const"},{"$f":"OperM!AN4","v":"Const"},{"$f":"OperM!AO4","v":"Const"},{"$f":"OperM!AP4","v":"Const"},{"$f":"OperM!AQ4","v":"Const"},{"$f":"OperM!AR4","v":"Const"},{"$f":"OperM!AS4","v":"Const"},{"$f":"OperM!AT4","v":"Const"},{"$f":"OperM!AU4","v":"Const"},{"$f":"OperM!AV4","v":"Const"},{"$f":"OperM!AW4","v":"Const"},{"$f":"OperM!AX4","v":"Const"},{"$f":"OperM!AY4","v":"Const"},{"$f":"OperM!AZ4","v":"Const"},{"$f":"OperM!BA4","v":"Const"},{"$f":"OperM!BB4","v":"Const"},{"$f":"OperM!BC4","v":"Const"},{"$f":"OperM!BD4","v":"Const"},{"$f":"OperM!BE4","v":"Const"},{"$f":"OperM!BF4","v":"Const"},{"$f":"OperM!BG4","v":"Const"},{"$f":"OperM!BH4","v":"Const"},{"$f":"OperM!BI4","v":"Const"},{"$f":"OperM!BJ4","v":"Const"},{"$f":"OperM!BK4","v":"Const"},{"$f":"OperM!BL4","v":"Const"},{"$f":"OperM!BM4","v":"Const"},{"$f":"OperM!BN4","v":"Const"},{"$f":"OperM!BO4","v":"Const"},{"$f":"OperM!BP4","v":"Const"},{"$f":"OperM!BQ4","v":"Const"},{"$f":"OperM!BR4","v":"Const"},{"$f":"OperM!BS4","v":"Const"},{"$f":"OperM!BT4","v":"Const"},{"$f":"OperM!BU4","v":"Const"},{"$f":"OperM!BV4","v":"Const"},{"$f":"OperM!BW4","v":"Const"},{"$f":"OperM!BX4","v":"Const"},{"$f":"OperM!BY4","v":"Const"},{"$f":"OperM!BZ4","v":"Const"},{"$f":"OperM!CA4","v":"Const"},{"$f":"OperM!CB4","v":"Const"},{"$f":"OperM!CC4","v":"Const"},{"$f":"OperM!CD4","v":"Const"},{"$f":"OperM!CE4","v":"Const"},{"$f":"OperM!CF4","v":"Const"},{"$f":"OperM!CG4","v":"Const"},{"$f":"OperM!CH4","v":"Const"},{"$f":"OperM!CI4","v":"Const"},{"$f":"OperM!CJ4","v":"Const"},{"$f":"OperM!CK4","v":"Const"},{"$f":"OperM!CL4","v":"Const"},{"$f":"OperM!CM4","v":"Const"},{"$f":"OperM!CN4","v":"Const"},{"$f":"OperM!CO4","v":"Const"},{"$f":"OperM!CP4","v":"Const"},{"$f":"OperM!CQ4","v":"Const"},{"$f":"OperM!CR4","v":"Const"},{"$f":"OperM!CS4","v":"Const"},{"$f":"OperM!CT4","v":"Const"},{"$f":"OperM!CU4","v":"Const"},{"$f":"OperM!CV4","v":"Const"},{"$f":"OperM!CW4","v":"Const"},{"$f":"OperM!CX4","v":"Const"},{"$f":"OperM!CY4","v":"Const"},{"$f":"OperM!CZ4","v":"Const"},{"$f":"OperM!DA4","v":"Const"},{"$f":"OperM!DB4","v":"Const"},{"$f":"OperM!DC4","v":"Const"},{"$f":"OperM!DD4","v":"Const"},{"$f":"OperM!DE4","v":"Const"},{"$f":"OperM!DF4","v":"Const"},{"$f":"OperM!DG4","v":"Const"},{"$f":"OperM!DH4","v":"Const"},{"$f":"OperM!DI4","v":"Const"},{"$f":"OperM!DJ4","v":"Const"},{"$f":"OperM!DK4","v":"Const"},{"$f":"OperM!DL4","v":"Const"},{"$f":"OperM!DM4","v":"Const"},{"$f":"OperM!DN4","v":"Const"},{"$f":"OperM!DO4","v":"Const"},{"$f":"OperM!DP4","v":"Const"},{"$f":"OperM!DQ4","v":"Const"},{"$f":"OperM!DR4","v":"Const"},{"$f":"OperM!DS4","v":"Const"},{"$f":"OperM!DT4","v":"Const"},{"$f":"OperM!DU4","v":"Const"},{"$f":"OperM!DV4","v":"Const"},{"$f":"OperM!DW4","v":"Const"},{"$f":"OperM!DX4","v":"Const"},{"$f":"OperM!DY4","v":"Const"},{"$f":"OperM!DZ4","v":"Const"},{"$f":"OperM!EA4","v":"Const"},{"$f":"OperM!EB4","v":"Const"},{"$f":"OperM!EC4","v":"Const"},{"$f":"OperM!ED4","v":"Const"},{"$f":"OperM!EE4","v":"Const"},{"$f":"OperM!EF4","v":"Const"},{"$f":"OperM!EG4","v":"Const"},{"$f":"OperM!EH4","v":"Const"},{"$f":"OperM!EI4","v":"Const"},{"$f":"OperM!EJ4","v":"Const"},{"$f":"OperM!EK4","v":"Const"},{"$f":"OperM!EL4","v":"Const"},{"$f":"OperM!EM4","v":"Const"},{"$f":"OperM!EN4","v":"Const"},{"$f":"OperM!EO4","v":"Const"},{"$f":"OperM!EP4","v":"Const"},{"$f":"OperM!EQ4","v":"Const"},{"$f":"OperM!ER4","v":"Const"},{"$f":"OperM!ES4","v":"Const"},{"$f":"OperM!ET4","v":"Const"},{"$f":"OperM!EU4","v":"Const"},{"$f":"OperM!EV4","v":"Const"},{"$f":"OperM!EW4","v":"Const"},{"$f":"OperM!EX4","v":"Const"},{"$f":"OperM!EY4","v":"Const"},{"$f":"OperM!EZ4","v":"Const"},{"$f":"OperM!FA4","v":"Const"},{"$f":"OperM!FB4","v":"Const"},{"$f":"OperM!FC4","v":"Const"},{"$f":"OperM!FD4","v":"Const"},{"$f":"OperM!FE4","v":"Const"},{"$f":"OperM!FF4","v":"Const"},{"$f":"OperM!FG4","v":"Const"},{"$f":"OperM!FH4","v":"Const"},{"$f":"OperM!FI4","v":"Const"},{"$f":"OperM!FJ4","v":"Const"},{"$f":"OperM!FK4","v":"Const"},{"$f":"OperM!FL4","v":"Const"},{"$f":"OperM!FM4","v":"Const"},{"$f":"OperM!FN4","v":"Const"},{"$f":"OperM!FO4","v":"Const"},{"$f":"OperM!FP4","v":"Const"},{"$f":"OperM!FQ4","v":"Const"},{"$f":"OperM!FR4","v":"Const"},{"$f":"OperM!FS4","v":"Const"},{"$f":"OperM!FT4","v":"Const"},{"$f":"OperM!FU4","v":"Const"},{"$f":"OperM!FV4","v":"Const"},{"$f":"OperM!FW4","v":"Const"},{"$f":"OperM!FX4","v":"Const"},{"$f":"OperM!FY4","v":"Const"},{"$f":"OperM!FZ4","v":"Const"},{"$f":"OperM!GA4","v":"Const"},{"$f":"OperM!GB4","v":"Const"},{"$f":"OperM!GC4","v":"Const"},{"$f":"OperM!GD4","v":"Const"},{"$f":"OperM!GE4","v":"Const"},{"$f":"OperM!GF4","v":"Const"},{"$f":"OperM!GG4","v":"Const"},{"$f":"OperM!GH4","v":"Const"},{"$f":"OperM!GI4","v":"Const"},{"$f":"OperM!GJ4","v":"Const"},{"$f":"OperM!GK4","v":"Const"},{"$f":"OperM!GL4","v":"Const"},{"$f":"OperM!GM4","v":"Const"},{"$f":"OperM!GN4","v":"Const"},{"$f":"OperM!GO4","v":"Const"},{"$f":"OperM!GP4","v":"Const"},{"$f":"OperM!GQ4","v":"Const"},{"$f":"OperM!GR4","v":"Const"},{"$f":"OperM!GS4","v":"Const"},{"$f":"OperM!GT4","v":"Const"},{"$f":"OperM!GU4","v":"Const"},{"$f":"OperM!GV4","v":"Const"},{"$f":"OperM!GW4","v":"Const"},{"$f":"OperM!GX4","v":"Const"},{"$f":"OperM!GY4","v":"Const"},{"$f":"OperM!GZ4","v":"Const"},{"$f":"OperM!HA4","v":"Const"},{"$f":"OperM!HB4","v":"Const"},{"$f":"OperM!HC4","v":"Const"},{"$f":"OperM!HD4","v":"Const"},{"$f":"OperM!HE4","v":"Const"},{"$f":"OperM!HF4","v":"Const"},{"$f":"OperM!HG4","v":"Const"},{"$f":"OperM!HH4","v":"Const"},{"$f":"OperM!HI4","v":"Const"},{"$f":"OperM!HJ4","v":"Const"},{"$f":"OperM!HK4","v":"Const"},{"$f":"OperM!HL4","v":"Const"},{"$f":"OperM!HM4","v":"Const"},{"$f":"OperM!HN4","v":"Const"},{"$f":"OperM!HO4","v":"Const"},{"$f":"OperM!HP4","v":"Const"},{"$f":"OperM!HQ4","v":"Const"},{"$f":"OperM!HR4","v":"Const"},{"$f":"OperM!HS4","v":"Const"},{"$f":"OperM!HT4","v":"Const"},{"$f":"OperM!HU4","v":"Const"},{"$f":"OperM!HV4","v":"Const"},{"$f":"OperM!HW4","v":"Const"},{"$f":"OperM!HX4","v":"Const"},{"$f":"OperM!HY4","v":"Const"},{"$f":"OperM!HZ4","v":"Const"},{"$f":"OperM!IA4","v":"Const"},{"$f":"OperM!IB4","v":"Const"},{"$f":"OperM!IC4","v":"Const"},{"$f":"OperM!ID4","v":"Const"},{"$f":"OperM!IE4","v":"Const"},{"$f":"OperM!IF4","v":"Const"},{"$f":"OperM!IG4","v":"Const"},{"$f":"OperM!IH4","v":"Const"},{"$f":"OperM!II4","v":"Const"},{"$f":"OperM!IJ4","v":"Const"},{"$f":"OperM!IK4","v":"Const"},{"$f":"OperM!IL4","v":"Const"},{"$f":"OperM!IM4","v":"Const"},{"$f":"OperM!IN4","v":"Const"},{"$f":"OperM!IO4","v":"Const"},{"$f":"OperM!IP4","v":"Const"},{"$f":"OperM!IQ4","v":"Const"},{"$f":"OperM!IR4","v":"Const"},{"$f":"OperM!IS4","v":"Const"},{"$f":"OperM!IT4","v":"Const"},{"$f":"OperM!IU4","v":"Const"},{"$f":"OperM!IV4","v":"Const"},{"$f":"OperM!IW4","v":"Const"},{"$f":"OperM!IX4","v":"Const"},{"$f":"OperM!IY4","v":"Const"},{"$f":"OperM!IZ4","v":"Const"},{"$f":"OperM!JA4","v":"Const"},{"$f":"OperM!JB4","v":"Const"},{"$f":"OperM!JC4","v":"Const"},{"$f":"OperM!JD4","v":"Const"},{"$f":"OperM!JE4","v":"Const"},{"$f":"OperM!JF4","v":"Const"},{"$f":"OperM!JG4","v":"Const"},{"$f":"OperM!JH4","v":"Const"},{"$f":"OperM!JI4","v":"Const"},{"$f":"OperM!JJ4","v":"Const"},{"$f":"OperM!JK4","v":"Const"},{"$f":"OperM!JL4","v":"Const"},{"$f":"OperM!JM4","v":"Const"},{"$f":"OperM!JN4","v":"Const"},{"$f":"OperM!JO4","v":"Const"},{"$f":"OperM!JP4","v":"Const"},{"$f":"OperM!JQ4","v":"Const"},{"$f":"OperM!JR4","v":"Const"},{"$f":"OperM!JS4","v":"Const"},{"$f":"OperM!JT4","v":"Const"},{"$f":"OperM!JU4","v":"Const"},{"$f":"OperM!JV4","v":"Const"},{"$f":"OperM!JW4","v":"Const"},{"$f":"OperM!JX4","v":"Const"},{"$f":"OperM!JY4","v":"Const"},{"$f":"OperM!JZ4","v":"Const"},{"$f":"OperM!KA4","v":"Const"},{"$f":"OperM!KB4","v":"Const"},{"$f":"OperM!KC4","v":"Const"},{"$f":"OperM!KD4","v":"Const"},{"$f":"OperM!KE4","v":"Const"},{"$f":"OperM!KF4","v":"Const"},{"$f":"OperM!KG4","v":"Const"},{"$f":"OperM!KH4","v":"Const"},{"$f":"OperM!KI4","v":"Const"},{"$f":"OperM!KJ4","v":"Const"},{"$f":"OperM!KK4","v":"Const"},{"$f":"OperM!KL4","v":"Const"},{"$f":"OperM!KM4","v":"Const"},{"$f":"OperM!KN4","v":"Const"},{"$f":"OperM!KO4","v":"Const"},{"$f":"OperM!KP4","v":"Const"},{"$f":"OperM!KQ4","v":"Const"},{"$f":"OperM!KR4","v":"Const"},{"$f":"OperM!KS4","v":"Const"},{"$f":"OperM!KT4","v":"Const"},{"$f":"OperM!KU4","v":"Const"},{"$f":"OperM!KV4","v":"Const"},{"$f":"OperM!KW4","v":"Const"},{"$f":"OperM!KX4","v":"Const"},{"$f":"OperM!KY4","v":"Const"},{"$f":"OperM!KZ4","v":"Const"},{"$f":"OperM!LA4","v":"Const"},{"$f":"OperM!LB4","v":"Const"},{"$f":"OperM!LC4","v":"Const"},{"$f":"OperM!LD4","v":"Const"},{"$f":"OperM!LE4","v":"Const"},{"$f":"OperM!LF4","v":"Const"},{"$f":"OperM!LG4","v":"Const"},{"$f":"OperM!LH4","v":"Const"},{"$f":"OperM!LI4","v":"Const"},{"$f":"OperM!LJ4","v":"Const"},{"$f":"OperM!LK4","v":"Const"},{"$f":"OperM!LL4","v":"Const"},{"$f":"OperM!LM4","v":"Const"},{"$f":"OperM!LN4","v":"Const"},{"$f":"OperM!LO4","v":"Const"},{"$f":"OperM!LP4","v":"Const"},{"$f":"OperM!LQ4","v":"Const"},{"$f":"OperM!LR4","v":"Const"},{"$f":"OperM!LS4","v":"Const"},{"$f":"OperM!LT4","v":"Const"},{"$f":"OperM!LU4","v":"Const"},{"$f":"OperM!LV4","v":"Const"},{"$f":"OperM!LW4","v":"Const"},{"$f":"OperM!LX4","v":"Const"},{"$f":"OperM!LY4","v":"Const"},{"$f":"OperM!LZ4","v":"Const"},{"$f":"OperM!MA4","v":"Const"},{"$f":"OperM!MB4","v":"Const"},{"$f":"OperM!MC4","v":"Const"},{"$f":"OperM!MD4","v":"Const"},{"$f":"OperM!ME4","v":"Const"},{"$f":"OperM!MF4","v":"Const"},{"$f":"OperM!MG4","v":"Const"},{"$f":"OperM!MH4","v":"Const"},{"$f":"OperM!MI4","v":"Const"},{"$f":"OperM!MJ4","v":"Const"},{"$f":"OperM!MK4","v":"Const"},{"$f":"OperM!ML4","v":"Const"},{"$f":"OperM!MM4","v":"Const"},{"$f":"OperM!MN4","v":"Const"},{"$f":"OperM!MO4","v":"Const"},{"$f":"OperM!MP4","v":"Const"},{"$f":"OperM!MQ4","v":"Const"},{"$f":"OperM!MR4","v":"Const"},{"$f":"OperM!MS4","v":"Const"},{"$f":"OperM!MT4","v":"Const"},{"$f":"OperM!MU4","v":"Const"},{"$f":"OperM!MV4","v":"Const"},{"$f":"OperM!MW4","v":"Const"},{"$f":"OperM!MX4","v":"Const"},{"$f":"OperM!MY4","v":"Const"},{"$f":"OperM!MZ4","v":"Const"},{"$f":"OperM!NA4","v":"Const"},{"$f":"OperM!NB4","v":"Const"},{"$f":"OperM!NC4","v":"Const"},{"$f":"OperM!ND4","v":"Const"},{"$f":"OperM!NE4","v":"Const"},{"$f":"OperM!NF4","v":"Const"},{"$f":"OperM!NG4","v":"Const"},{"$f":"OperM!NH4","v":"Const"},{"$f":"OperM!NI4","v":"Const"},{"$f":"OperM!NJ4","v":"Const"},{"$f":"OperM!NK4","v":"Const"},{"$f":"OperM!NL4","v":"Const"},{"$f":"OperM!NM4","v":"Const"},{"$f":"OperM!NN4","v":"Const"},{"$f":"OperM!NO4","v":"Const"},{"$f":"OperM!NP4","v":"Const"},{"$f":"OperM!NQ4","v":"Const"},{"$f":"OperM!NR4","v":"Const"},{"$f":"OperM!NS4","v":"Const"},{"$f":"OperM!NT4","v":"Const"},{"$f":"OperM!NU4","v":"Const"},{"$f":"OperM!NV4","v":"Const"},{"$f":"OperM!NW4","v":"Const"},{"$f":"OperM!NX4","v":"Const"},{"$f":"OperM!NY4","v":"Const"},{"$f":"OperM!NZ4","v":"Const"},{"$f":"OperM!OA4","v":"Const"},{"$f":"OperM!OB4","v":"Const"},{"$f":"OperM!OC4","v":"Const"},{"$f":"OperM!OD4","v":"Const"},{"$f":"OperM!OE4","v":"Const"},{"$f":"OperM!OF4","v":"Const"},{"$f":"OperM!OG4","v":"Const"},{"$f":"OperM!OH4","v":"Const"},{"$f":"OperM!OI4","v":"Const"},{"$f":"OperM!OJ4","v":"Const"},{"$f":"OperM!OK4","v":"Const"},{"$f":"OperM!OL4","v":"Const"},{"$f":"OperM!OM4","v":"Const"},{"$f":"OperM!ON4","v":"Const"},{"$f":"OperM!OO4","v":"Const"},{"$f":"OperM!OP4","v":"Const"},{"$f":"OperM!OQ4","v":"Const"},{"$f":"OperM!OR4","v":"Const"},{"$f":"OperM!OS4","v":"Const"},{"$f":"OperM!OT4","v":"Const"},{"$f":"OperM!OU4","v":"Const"},{"$f":"OperM!OV4","v":"Const"},{"$f":"OperM!OW4","v":"Const"},{"$f":"OperM!OX4","v":"Const"},{"$f":"OperM!OY4","v":"Const"},{"$f":"OperM!OZ4","v":"Const"},{"$f":"OperM!PA4","v":"Const"},{"$f":"OperM!PB4","v":"Const"},{"$f":"OperM!PC4","v":"Const"},{"$f":"OperM!PD4","v":"Const"},{"$f":"OperM!PE4","v":"Const"},{"$f":"OperM!PF4","v":"Const"},{"$f":"OperM!PG4","v":"Const"},{"$f":"OperM!PH4","v":"Const"},{"$f":"OperM!PI4","v":"Const"},{"$f":"OperM!PJ4","v":"Const"},{"$f":"OperM!PK4","v":"Const"},{"$f":"OperM!PL4","v":"Const"},{"$f":"OperM!PM4","v":"Const"},{"$f":"OperM!PN4","v":"Const"},{"$f":"OperM!PO4","v":"Const"},{"$f":"OperM!PP4","v":"Const"},{"$f":"OperM!PQ4","v":"Const"},{"$f":"OperM!PR4","v":"Const"},{"$f":"OperM!PS4","v":"Const"},{"$f":"OperM!PT4","v":"Const"},{"$f":"OperM!PU4","v":"Const"},{"$f":"OperM!PV4","v":"Const"},{"$f":"OperM!PW4","v":"Const"},{"$f":"OperM!PX4","v":"Const"},{"$f":"OperM!PY4","v":"Const"},{"$f":"OperM!PZ4","v":"Const"},{"$f":"OperM!QA4","v":"Const"},{"$f":"OperM!QB4","v":"Const"},{"$f":"OperM!QC4","v":"Const"},{"$f":"OperM!QD4","v":"Const"},{"$f":"OperM!QE4","v":"Const"},{"$f":"OperM!QF4","v":"Const"},{"$f":"OperM!QG4","v":"Const"},{"$f":"OperM!QH4","v":"Const"},{"$f":"OperM!QI4","v":"Const"},{"$f":"OperM!QJ4","v":"Const"},{"$f":"OperM!QK4","v":"Const"},{"$f":"OperM!QL4","v":"Const"},{"$f":"OperM!QM4","v":"Const"},{"$f":"OperM!QN4","v":"Const"},{"$f":"OperM!QO4","v":"Const"},{"$f":"OperM!QP4","v":"Const"},{"$f":"OperM!QQ4","v":"Const"},{"$f":"OperM!QR4","v":"Const"},{"$f":"OperM!QS4","v":"Const"},{"$f":"OperM!QT4","v":"Const"},{"$f":"OperM!QU4","v":"Const"},{"$f":"OperM!QV4","v":"Const"},{"$f":"OperM!QW4","v":"Const"},{"$f":"OperM!QX4","v":"Const"},{"$f":"OperM!QY4","v":"Const"},{"$f":"OperM!QZ4","v":"Const"},{"$f":"OperM!RA4","v":"Const"},{"$f":"OperM!RB4","v":"Const"},{"$f":"OperM!RC4","v":"Const"},{"$f":"OperM!RD4","v":"Const"},{"$f":"OperM!RE4","v":"Const"},{"$f":"OperM!RF4","v":"Const"},{"$f":"OperM!RG4","v":"Const"},{"$f":"OperM!RH4","v":"Const"},{"$f":"OperM!RI4","v":"Const"},{"$f":"OperM!RJ4","v":"Const"},{"$f":"OperM!RK4","v":"Const"},{"$f":"OperM!RL4","v":"Const"},{"$f":"OperM!RM4","v":"Const"},{"$f":"OperM!RN4","v":"Const"},{"$f":"OperM!RO4","v":"Const"},{"$f":"OperM!RP4","v":"Const"},{"$f":"OperM!RQ4","v":"Const"},{"$f":"OperM!RR4","v":"Const"},{"$f":"OperM!RS4","v":"Const"},{"$f":"OperM!RT4","v":"Const"},{"$f":"OperM!RU4","v":"Const"},{"$f":"OperM!RV4","v":"Const"},{"$f":"OperM!RW4","v":"Const"},{"$f":"OperM!RX4","v":"Const"},{"$f":"OperM!RY4","v":"Const"},{"$f":"OperM!RZ4","v":"Const"},{"$f":"OperM!SA4","v":"Const"},{"$f":"OperM!SB4","v":"Const"},{"$f":"OperM!SC4","v":"Const"},{"$f":"OperM!SD4","v":"Const"},{"$f":"OperM!SE4","v":"Const"},{"$f":"OperM!SF4","v":"Const"},{"$f":"OperM!SG4","v":"Const"},{"$f":"OperM!SH4","v":"Const"},{"$f":"OperM!SI4","v":"Const"},{"$f":"OperM!SJ4","v":"Const"},{"$f":"OperM!SK4","v":"Const"},{"$f":"OperM!SL4","v":"Const"},{"$f":"OperM!SM4","v":"Const"},{"$f":"OperM!SN4","v":"Const"},{"$f":"OperM!SO4","v":"Const"}]
[null,null,null,null,{"$f":"Checks!$E$12","v":" S-Curve (Lookup) Error   Repayment Flag Test Error  Circular Check Error"},"Constant","Unit","Total","Test"]
[null,"EPC Cost"]
[null,null,"Total EPC Cost",null,null,{"$f":"InputC!F66","v":750},{"$f":"InputC!G66","v":"kUSD/MWp"}]
[null,null,{"$f":"InputC!E22","v":"Capacity of Plant"},null,null,{"$f":"OperM!F9","v":60},{"$f":"OperM!G9","v":"MWp"}]
[null,null,"Total Cost",null,null,{"$f":"F7*F8*1000","v":45000000},"USD "]
[null,null,"Contingency Percent",null,null,{"$f":"InputC!F67","v":5.0000000000000001E-3}]
[null,null,"Total Contingency",null,null,{"$f":"F9*F10","v":225000},"USD"]
[null,null,"Total EPC with Contingency",null,null,{"$f":"F9+F11","v":45225000},"USD"]
[]
[null,null,"Construction Flag",null,null,null,"Flag",null,null,null,{"$f":"TimeM!J18","v":0},{"$f":"TimeM!K18","v":0},{"$f":"TimeM!L18","v":0},{"$f":"TimeM!M18","v":0},{"$f":"TimeM!N18","v":0},{"$f":"TimeM!O18","v":0},{"$f":"TimeM!P18","v":0},{"$f":"TimeM!Q18","v":0},{"$f":"TimeM!R18","v":0},{"$f":"TimeM!S18","v":0},{"$f":"TimeM!T18","v":0},{"$f":"TimeM!U18","v":0},{"$f":"TimeM!V18","v":0},{"$f":"TimeM!W18","v":0},{"$f":"TimeM!X18","v":0},{"$f":"TimeM!Y18","v":0},{"$f":"TimeM!Z18","v":0},{"$f":"TimeM!AA18","v":0},{"$f":"TimeM!AB18","v":0},{"$f":"TimeM!AC18","v":0},{"$f":"TimeM!AD18","v":0},{"$f":"TimeM!AE18","v":0},{"$f":"TimeM!AF18","v":0},{"$f":"TimeM!AG18","v":0},{"$f":"TimeM!AH18","v":0},{"$f":"TimeM!AI18","v":0},{"$f":"TimeM!AJ18","v":0},{"$f":"TimeM!AK18","v":0},{"$f":"TimeM!AL18","v":0},{"$f":"TimeM!AM18","v":0},{"$f":"TimeM!AN18","v":0},{"$f":"TimeM!AO18","v":0},{"$f":"TimeM!AP18","v":0},{"$f":"TimeM!AQ18","v":0},{"$f":"TimeM!AR18","v":0},{"$f":"TimeM!AS18","v":0},{"$f":"TimeM!AT18","v":0},{"$f":"TimeM!AU18","v":0},{"$f":"TimeM!AV18","v":0},{"$f":"TimeM!AW18","v":0},{"$f":"TimeM!AX18","v":0},{"$f":"TimeM!AY18","v":0},{"$f":"TimeM!AZ18","v":0},{"$f":"TimeM!BA18","v":0},{"$f":"TimeM!BB18","v":0},{"$f":"TimeM!BC18","v":0},{"$f":"TimeM!BD18","v":0},{"$f":"TimeM!BE18","v":0},{"$f":"TimeM!BF18","v":0},{"$f":"TimeM!BG18","v":0},{"$f":"TimeM!BH18","v":0},{"$f":"TimeM!BI18","v":0},{"$f":"TimeM!BJ18","v":0},{"$f":"TimeM!BK18","v":0},{"$f":"TimeM!BL18","v":0},{"$f":"TimeM!BM18","v":0},{"$f":"TimeM!BN18","v":0},{"$f":"TimeM!BO18","v":0},{"$f":"TimeM!BP18","v":0},{"$f":"TimeM!BQ18","v":0},{"$f":"TimeM!BR18","v":0},{"$f":"TimeM!BS18","v":0},{"$f":"TimeM!BT18","v":0},{"$f":"TimeM!BU18","v":0},{"$f":"TimeM!BV18","v":0},{"$f":"TimeM!BW18","v":0},{"$f":"TimeM!BX18","v":0},{"$f":"TimeM!BY18","v":0},{"$f":"TimeM!BZ18","v":0},{"$f":"TimeM!CA18","v":0},{"$f":"TimeM!CB18","v":0},{"$f":"TimeM!CC18","v":0},{"$f":"TimeM!CD18","v":0},{"$f":"TimeM!CE18","v":0},{"$f":"TimeM!CF18","v":0},{"$f":"TimeM!CG18","v":0},{"$f":"TimeM!CH18","v":0},{"$f":"TimeM!CI18","v":0},{"$f":"TimeM!CJ18","v":0},{"$f":"TimeM!CK18","v":0},{"$f":"TimeM!CL18","v":0},{"$f":"TimeM!CM18","v":0},{"$f":"TimeM!CN18","v":0},{"$f":"TimeM!CO18","v":0},{"$f":"TimeM!CP18","v":0},{"$f":"TimeM!CQ18","v":0},{"$f":"TimeM!CR18","v":0},{"$f":"TimeM!CS18","v":0},{"$f":"TimeM!CT18","v":0},{"$f":"TimeM!CU18","v":0},{"$f":"TimeM!CV18","v":0},{"$f":"TimeM!CW18","v":0},{"$f":"TimeM!CX18","v":0},{"$f":"TimeM!CY18","v":0},{"$f":"TimeM!CZ18","v":0},{"$f":"TimeM!DA18","v":0},{"$f":"TimeM!DB18","v":0},{"$f":"TimeM!DC18","v":0},{"$f":"TimeM!DD18","v":0},{"$f":"TimeM!DE18","v":0},{"$f":"TimeM!DF18","v":0},{"$f":"TimeM!DG18","v":0},{"$f":"TimeM!DH18","v":0},{"$f":"TimeM!DI18","v":0},{"$f":"TimeM!DJ18","v":0},{"$f":"TimeM!DK18","v":0},{"$f":"TimeM!DL18","v":0},{"$f":"TimeM!DM18","v":0},{"$f":"TimeM!DN18","v":0},{"$f":"TimeM!DO18","v":0},{"$f":"TimeM!DP18","v":0},{"$f":"TimeM!DQ18","v":0},{"$f":"TimeM!DR18","v":0},{"$f":"TimeM!DS18","v":0},{"$f":"TimeM!DT18","v":0},{"$f":"TimeM!DU18","v":0},{"$f":"TimeM!DV18","v":0},{"$f":"TimeM!DW18","v":0},{"$f":"TimeM!DX18","v":0},{"$f":"TimeM!DY18","v":0},{"$f":"TimeM!DZ18","v":0},{"$f":"TimeM!EA18","v":0},{"$f":"TimeM!EB18","v":0},{"$f":"TimeM!EC18","v":0},{"$f":"TimeM!ED18","v":0},{"$f":"TimeM!EE18","v":0},{"$f":"TimeM!EF18","v":0},{"$f":"TimeM!EG18","v":0},{"$f":"TimeM!EH18","v":0},{"$f":"TimeM!EI18","v":0},{"$f":"TimeM!EJ18","v":0},{"$f":"TimeM!EK18","v":0},{"$f":"TimeM!EL18","v":0},{"$f":"TimeM!EM18","v":0},{"$f":"TimeM!EN18","v":0},{"$f":"TimeM!EO18","v":0},{"$f":"TimeM!EP18","v":0},{"$f":"TimeM!EQ18","v":0},{"$f":"TimeM!ER18","v":0},{"$f":"TimeM!ES18","v":0},{"$f":"TimeM!ET18","v":0},{"$f":"TimeM!EU18","v":0},{"$f":"TimeM!EV18","v":0},{"$f":"TimeM!EW18","v":0},{"$f":"TimeM!EX18","v":0},{"$f":"TimeM!EY18","v":0},{"$f":"TimeM!EZ18","v":0},{"$f":"TimeM!FA18","v":0},{"$f":"TimeM!FB18","v":0},{"$f":"TimeM!FC18","v":0},{"$f":"TimeM!FD18","v":0},{"$f":"TimeM!FE18","v":0},{"$f":"TimeM!FF18","v":0},{"$f":"TimeM!FG18","v":0},{"$f":"TimeM!FH18","v":0},{"$f":"TimeM!FI18","v":0},{"$f":"TimeM!FJ18","v":0},{"$f":"TimeM!FK18","v":0},{"$f":"TimeM!FL18","v":0},{"$f":"TimeM!FM18","v":0},{"$f":"TimeM!FN18","v":0},{"$f":"TimeM!FO18","v":0},{"$f":"TimeM!FP18","v":0},{"$f":"TimeM!FQ18","v":0},{"$f":"TimeM!FR18","v":0},{"$f":"TimeM!FS18","v":0},{"$f":"TimeM!FT18","v":0},{"$f":"TimeM!FU18","v":0},{"$f":"TimeM!FV18","v":0},{"$f":"TimeM!FW18","v":0},{"$f":"TimeM!FX18","v":0},{"$f":"TimeM!FY18","v":0},{"$f":"TimeM!FZ18","v":0},{"$f":"TimeM!GA18","v":0},{"$f":"TimeM!GB18","v":0},{"$f":"TimeM!GC18","v":0},{"$f":"TimeM!GD18","v":0},{"$f":"TimeM!GE18","v":0},{"$f":"TimeM!GF18","v":0},{"$f":"TimeM!GG18","v":0},{"$f":"TimeM!GH18","v":0},{"$f":"TimeM!GI18","v":0},{"$f":"TimeM!GJ18","v":0},{"$f":"TimeM!GK18","v":0},{"$f":"TimeM!GL18","v":0},{"$f":"TimeM!GM18","v":0},{"$f":"TimeM!GN18","v":0},{"$f":"TimeM!GO18","v":0},{"$f":"TimeM!GP18","v":0},{"$f":"TimeM!GQ18","v":0},{"$f":"TimeM!GR18","v":0},{"$f":"TimeM!GS18","v":0},{"$f":"TimeM!GT18","v":0},{"$f":"TimeM!GU18","v":0},{"$f":"TimeM!GV18","v":0},{"$f":"TimeM!GW18","v":0},{"$f":"TimeM!GX18","v":0},{"$f":"TimeM!GY18","v":0},{"$f":"TimeM!GZ18","v":0},{"$f":"TimeM!HA18","v":0},{"$f":"TimeM!HB18","v":0},{"$f":"TimeM!HC18","v":0},{"$f":"TimeM!HD18","v":0},{"$f":"TimeM!HE18","v":0},{"$f":"TimeM!HF18","v":0},{"$f":"TimeM!HG18","v":0},{"$f":"TimeM!HH18","v":0},{"$f":"TimeM!HI18","v":0},{"$f":"TimeM!HJ18","v":0},{"$f":"TimeM!HK18","v":0},{"$f":"TimeM!HL18","v":0},{"$f":"TimeM!HM18","v":0},{"$f":"TimeM!HN18","v":0},{"$f":"TimeM!HO18","v":0},{"$f":"TimeM!HP18","v":0},{"$f":"TimeM!HQ18","v":0},{"$f":"TimeM!HR18","v":0},{"$f":"TimeM!HS18","v":0},{"$f":"TimeM!HT18","v":0},{"$f":"TimeM!HU18","v":0},{"$f":"TimeM!HV18","v":0},{"$f":"TimeM!HW18","v":0},{"$f":"TimeM!HX18","v":0},{"$f":"TimeM!HY18","v":0},{"$f":"TimeM!HZ18","v":0},{"$f":"TimeM!IA18","v":0},{"$f":"TimeM!IB18","v":0},{"$f":"TimeM!IC18","v":0},{"$f":"TimeM!ID18","v":0},{"$f":"TimeM!IE18","v":0},{"$f":"TimeM!IF18","v":0},{"$f":"TimeM!IG18","v":0},{"$f":"TimeM!IH18","v":0},{"$f":"TimeM!II18","v":0},{"$f":"TimeM!IJ18","v":0},{"$f":"TimeM!IK18","v":0},{"$f":"TimeM!IL18","v":0},{"$f":"TimeM!IM18","v":0},{"$f":"TimeM!IN18","v":0},{"$f":"TimeM!IO18","v":0},{"$f":"TimeM!IP18","v":0},{"$f":"TimeM!IQ18","v":0},{"$f":"TimeM!IR18","v":0},{"$f":"TimeM!IS18","v":0},{"$f":"TimeM!IT18","v":0},{"$f":"TimeM!IU18","v":0},{"$f":"TimeM!IV18","v":0},{"$f":"TimeM!IW18","v":0},{"$f":"TimeM!IX18","v":0},{"$f":"TimeM!IY18","v":0},{"$f":"TimeM!IZ18","v":0},{"$f":"TimeM!JA18","v":0},{"$f":"TimeM!JB18","v":0},{"$f":"TimeM!JC18","v":0},{"$f":"TimeM!JD18","v":0},{"$f":"TimeM!JE18","v":0},{"$f":"TimeM!JF18","v":0},{"$f":"TimeM!JG18","v":0},{"$f":"TimeM!JH18","v":0},{"$f":"TimeM!JI18","v":0},{"$f":"TimeM!JJ18","v":0},{"$f":"TimeM!JK18","v":0},{"$f":"TimeM!JL18","v":0},{"$f":"TimeM!JM18","v":0},{"$f":"TimeM!JN18","v":0},{"$f":"TimeM!JO18","v":0},{"$f":"TimeM!JP18","v":0},{"$f":"TimeM!JQ18","v":0},{"$f":"TimeM!JR18","v":0},{"$f":"TimeM!JS18","v":0},{"$f":"TimeM!JT18","v":0},{"$f":"TimeM!JU18","v":0},{"$f":"TimeM!JV18","v":0},{"$f":"TimeM!JW18","v":0},{"$f":"TimeM!JX18","v":0},{"$f":"TimeM!JY18","v":0},{"$f":"TimeM!JZ18","v":0},{"$f":"TimeM!KA18","v":0},{"$f":"TimeM!KB18","v":0},{"$f":"TimeM!KC18","v":0},{"$f":"TimeM!KD18","v":0},{"$f":"TimeM!KE18","v":0},{"$f":"TimeM!KF18","v":0},{"$f":"TimeM!KG18","v":0},{"$f":"TimeM!KH18","v":0},{"$f":"TimeM!KI18","v":0},{"$f":"TimeM!KJ18","v":0},{"$f":"TimeM!KK18","v":0},{"$f":"TimeM!KL18","v":0},{"$f":"TimeM!KM18","v":0},{"$f":"TimeM!KN18","v":0},{"$f":"TimeM!KO18","v":0},{"$f":"TimeM!KP18","v":0},{"$f":"TimeM!KQ18","v":0},{"$f":"TimeM!KR18","v":0},{"$f":"TimeM!KS18","v":0},{"$f":"TimeM!KT18","v":0},{"$f":"TimeM!KU18","v":0},{"$f":"TimeM!KV18","v":0},{"$f":"TimeM!KW18","v":0},{"$f":"TimeM!KX18","v":0},{"$f":"TimeM!KY18","v":0},{"$f":"TimeM!KZ18","v":0},{"$f":"TimeM!LA18","v":0},{"$f":"TimeM!LB18","v":0},{"$f":"TimeM!LC18","v":0},{"$f":"TimeM!LD18","v":0},{"$f":"TimeM!LE18","v":0},{"$f":"TimeM!LF18","v":0},{"$f":"TimeM!LG18","v":0},{"$f":"TimeM!LH18","v":0},{"$f":"TimeM!LI18","v":0},{"$f":"TimeM!LJ18","v":0},{"$f":"TimeM!LK18","v":0},{"$f":"TimeM!LL18","v":0},{"$f":"TimeM!LM18","v":0},{"$f":"TimeM!LN18","v":0},{"$f":"TimeM!LO18","v":0},{"$f":"TimeM!LP18","v":0},{"$f":"TimeM!LQ18","v":0},{"$f":"TimeM!LR18","v":0},{"$f":"TimeM!LS18","v":0},{"$f":"TimeM!LT18","v":0},{"$f":"TimeM!LU18","v":0},{"$f":"TimeM!LV18","v":0},{"$f":"TimeM!LW18","v":0},{"$f":"TimeM!LX18","v":0},{"$f":"TimeM!LY18","v":0},{"$f":"TimeM!LZ18","v":0},{"$f":"TimeM!MA18","v":0},{"$f":"TimeM!MB18","v":0},{"$f":"TimeM!MC18","v":0},{"$f":"TimeM!MD18","v":0},{"$f":"TimeM!ME18","v":0},{"$f":"TimeM!MF18","v":0},{"$f":"TimeM!MG18","v":0},{"$f":"TimeM!MH18","v":0},{"$f":"TimeM!MI18","v":0},{"$f":"TimeM!MJ18","v":0},{"$f":"TimeM!MK18","v":0},{"$f":"TimeM!ML18","v":0},{"$f":"TimeM!MM18","v":0},{"$f":"TimeM!MN18","v":0},{"$f":"TimeM!MO18","v":0},{"$f":"TimeM!MP18","v":0},{"$f":"TimeM!MQ18","v":0},{"$f":"TimeM!MR18","v":0},{"$f":"TimeM!MS18","v":0},{"$f":"TimeM!MT18","v":0},{"$f":"TimeM!MU18","v":0},{"$f":"TimeM!MV18","v":0},{"$f":"TimeM!MW18","v":0},{"$f":"TimeM!MX18","v":0},{"$f":"TimeM!MY18","v":0},{"$f":"TimeM!MZ18","v":0},{"$f":"TimeM!NA18","v":0},{"$f":"TimeM!NB18","v":0},{"$f":"TimeM!NC18","v":0},{"$f":"TimeM!ND18","v":0},{"$f":"TimeM!NE18","v":0},{"$f":"TimeM!NF18","v":0},{"$f":"TimeM!NG18","v":0},{"$f":"TimeM!NH18","v":0},{"$f":"TimeM!NI18","v":0},{"$f":"TimeM!NJ18","v":0},{"$f":"TimeM!NK18","v":0},{"$f":"TimeM!NL18","v":0},{"$f":"TimeM!NM18","v":0},{"$f":"TimeM!NN18","v":0},{"$f":"TimeM!NO18","v":0},{"$f":"TimeM!NP18","v":0},{"$f":"TimeM!NQ18","v":0},{"$f":"TimeM!NR18","v":0},{"$f":"TimeM!NS18","v":0},{"$f":"TimeM!NT18","v":0},{"$f":"TimeM!NU18","v":0},{"$f":"TimeM!NV18","v":0},{"$f":"TimeM!NW18","v":0},{"$f":"TimeM!NX18","v":0},{"$f":"TimeM!NY18","v":0},{"$f":"TimeM!NZ18","v":0},{"$f":"TimeM!OA18","v":0},{"$f":"TimeM!OB18","v":0},{"$f":"TimeM!OC18","v":0},{"$f":"TimeM!OD18","v":0},{"$f":"TimeM!OE18","v":0},{"$f":"TimeM!OF18","v":0},{"$f":"TimeM!OG18","v":0},{"$f":"TimeM!OH18","v":0},{"$f":"TimeM!OI18","v":0},{"$f":"TimeM!OJ18","v":0},{"$f":"TimeM!OK18","v":0},{"$f":"TimeM!OL18","v":0},{"$f":"TimeM!OM18","v":0},{"$f":"TimeM!ON18","v":0},{"$f":"TimeM!OO18","v":0},{"$f":"TimeM!OP18","v":0},{"$f":"TimeM!OQ18","v":0},{"$f":"TimeM!OR18","v":0},{"$f":"TimeM!OS18","v":0},{"$f":"TimeM!OT18","v":0},{"$f":"TimeM!OU18","v":0},{"$f":"TimeM!OV18","v":0},{"$f":"TimeM!OW18","v":0},{"$f":"TimeM!OX18","v":0},{"$f":"TimeM!OY18","v":0},{"$f":"TimeM!OZ18","v":0},{"$f":"TimeM!PA18","v":0},{"$f":"TimeM!PB18","v":0},{"$f":"TimeM!PC18","v":0},{"$f":"TimeM!PD18","v":0},{"$f":"TimeM!PE18","v":0},{"$f":"TimeM!PF18","v":0},{"$f":"TimeM!PG18","v":0},{"$f":"TimeM!PH18","v":0},{"$f":"TimeM!PI18","v":0},{"$f":"TimeM!PJ18","v":0},{"$f":"TimeM!PK18","v":0},{"$f":"TimeM!PL18","v":0},{"$f":"TimeM!PM18","v":0},{"$f":"TimeM!PN18","v":0},{"$f":"TimeM!PO18","v":0},{"$f":"TimeM!PP18","v":0},{"$f":"TimeM!PQ18","v":0},{"$f":"TimeM!PR18","v":0},{"$f":"TimeM!PS18","v":0},{"$f":"TimeM!PT18","v":0},{"$f":"TimeM!PU18","v":0},{"$f":"TimeM!PV18","v":0},{"$f":"TimeM!PW18","v":0},{"$f":"TimeM!PX18","v":0},{"$f":"TimeM!PY18","v":0},{"$f":"TimeM!PZ18","v":0},{"$f":"TimeM!QA18","v":0},{"$f":"TimeM!QB18","v":0},{"$f":"TimeM!QC18","v":0},{"$f":"TimeM!QD18","v":0},{"$f":"TimeM!QE18","v":0},{"$f":"TimeM!QF18","v":0},{"$f":"TimeM!QG18","v":0},{"$f":"TimeM!QH18","v":0},{"$f":"TimeM!QI18","v":0},{"$f":"TimeM!QJ18","v":0},{"$f":"TimeM!QK18","v":0},{"$f":"TimeM!QL18","v":0},{"$f":"TimeM!QM18","v":0},{"$f":"TimeM!QN18","v":0},{"$f":"TimeM!QO18","v":0},{"$f":"TimeM!QP18","v":0},{"$f":"TimeM!QQ18","v":0},{"$f":"TimeM!QR18","v":0},{"$f":"TimeM!QS18","v":0},{"$f":"TimeM!QT18","v":0},{"$f":"TimeM!QU18","v":0},{"$f":"TimeM!QV18","v":0},{"$f":"TimeM!QW18","v":0},{"$f":"TimeM!QX18","v":0},{"$f":"TimeM!QY18","v":0},{"$f":"TimeM!QZ18","v":0},{"$f":"TimeM!RA18","v":0},{"$f":"TimeM!RB18","v":0},{"$f":"TimeM!RC18","v":0},{"$f":"TimeM!RD18","v":0},{"$f":"TimeM!RE18","v":0},{"$f":"TimeM!RF18","v":0},{"$f":"TimeM!RG18","v":0},{"$f":"TimeM!RH18","v":0},{"$f":"TimeM!RI18","v":0},{"$f":"TimeM!RJ18","v":0},{"$f":"TimeM!RK18","v":0},{"$f":"TimeM!RL18","v":0},{"$f":"TimeM!RM18","v":0},{"$f":"TimeM!RN18","v":0},{"$f":"TimeM!RO18","v":0},{"$f":"TimeM!RP18","v":0},{"$f":"TimeM!RQ18","v":0},{"$f":"TimeM!RR18","v":0},{"$f":"TimeM!RS18","v":0},{"$f":"TimeM!RT18","v":0},{"$f":"TimeM!RU18","v":0},{"$f":"TimeM!RV18","v":0},{"$f":"TimeM!RW18","v":0},{"$f":"TimeM!RX18","v":0},{"$f":"TimeM!RY18","v":0},{"$f":"TimeM!RZ18","v":0},{"$f":"TimeM!SA18","v":0},{"$f":"TimeM!SB18","v":0},{"$f":"TimeM!SC18","v":0},{"$f":"TimeM!SD18","v":0},{"$f":"TimeM!SE18","v":0},{"$f":"TimeM!SF18","v":0},{"$f":"TimeM!SG18","v":0},{"$f":"TimeM!SH18","v":0},{"$f":"TimeM!SI18","v":0},{"$f":"TimeM!SJ18","v":0},{"$f":"TimeM!SK18","v":0},{"$f":"TimeM!SL18","v":0},{"$f":"TimeM!SM18","v":0},{"$f":"TimeM!SN18","v":0},{"$f":"TimeM!SO18","v":0}]
[null,null,"Construction Month",null,null,null,"Counter"]
[null,null,"S-Curve (Lookup)",null,null,null,null,{"$f":"SUM(K16:SP16)","v":0},{"$f":"H16=1","v":false}]
[null,null,"Monthly EPC Cost",null,null,null,"USD/Month",{"$f":"SUM(K17:SP17)","v":0},null,null,{"$f":"K16*$F12","v":0},{"$f":"L16*$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX16*$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ16*$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV16*$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH16*$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT16*$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF16*$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR16*$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Developer Bonus and Other Costs"]
[null,null,"Total Bonus Paid",null,null,{"$f":"InputC!F64","v":3.6},{"$f":"InputC!G64","v":"mnUSD"}]
[null,null,{"$f":"C20","v":"Total Bonus Paid"},null,null,{"$f":"F20*1000000","v":3600000},"USD"]
[null,null,"Flag for Financial Close",null,null,null,null,null,null,null,{"$f":"TimeM!J$54","v":1},{"$f":"TimeM!K$54","v":0},{"$f":"TimeM!L$54","v":0},{"$f":"TimeM!M$54","v":0},{"$f":"TimeM!N$54","v":0},{"$f":"TimeM!O$54","v":0},{"$f":"TimeM!P$54","v":0},{"$f":"TimeM!Q$54","v":0},{"$f":"TimeM!R$54","v":0},{"$f":"TimeM!S$54","v":0},{"$f":"TimeM!T$54","v":0},{"$f":"TimeM!U$54","v":0},{"$f":"TimeM!V$54","v":0},{"$f":"TimeM!W$54","v":0},{"$f":"TimeM!X$54","v":0},{"$f":"TimeM!Y$54","v":0},{"$f":"TimeM!Z$54","v":0},{"$f":"TimeM!AA$54","v":0},{"$f":"TimeM!AB$54","v":0},{"$f":"TimeM!AC$54","v":0},{"$f":"TimeM!AD$54","v":0},{"$f":"TimeM!AE$54","v":0},{"$f":"TimeM!AF$54","v":0},{"$f":"TimeM!AG$54","v":0},{"$f":"TimeM!AH$54","v":0},{"$f":"TimeM!AI$54","v":0},{"$f":"TimeM!AJ$54","v":0},{"$f":"TimeM!AK$54","v":0},{"$f":"TimeM!AL$54","v":0},{"$f":"TimeM!AM$54","v":0},{"$f":"TimeM!AN$54","v":0},{"$f":"TimeM!AO$54","v":0},{"$f":"TimeM!AP$54","v":0},{"$f":"TimeM!AQ$54","v":0},{"$f":"TimeM!AR$54","v":0},{"$f":"TimeM!AS$54","v":0},{"$f":"TimeM!AT$54","v":0},{"$f":"TimeM!AU$54","v":0},{"$f":"TimeM!AV$54","v":0},{"$f":"TimeM!AW$54","v":0},{"$f":"TimeM!AX$54","v":0},{"$f":"TimeM!AY$54","v":0},{"$f":"TimeM!AZ$54","v":0},{"$f":"TimeM!BA$54","v":0},{"$f":"TimeM!BB$54","v":0},{"$f":"TimeM!BC$54","v":0},{"$f":"TimeM!BD$54","v":0},{"$f":"TimeM!BE$54","v":0},{"$f":"TimeM!BF$54","v":0},{"$f":"TimeM!BG$54","v":0},{"$f":"TimeM!BH$54","v":0},{"$f":"TimeM!BI$54","v":0},{"$f":"TimeM!BJ$54","v":0},{"$f":"TimeM!BK$54","v":0},{"$f":"TimeM!BL$54","v":0},{"$f":"TimeM!BM$54","v":0},{"$f":"TimeM!BN$54","v":0},{"$f":"TimeM!BO$54","v":0},{"$f":"TimeM!BP$54","v":0},{"$f":"TimeM!BQ$54","v":0},{"$f":"TimeM!BR$54","v":0},{"$f":"TimeM!BS$54","v":0},{"$f":"TimeM!BT$54","v":0},{"$f":"TimeM!BU$54","v":0},{"$f":"TimeM!BV$54","v":0},{"$f":"TimeM!BW$54","v":0},{"$f":"TimeM!BX$54","v":0},{"$f":"TimeM!BY$54","v":0},{"$f":"TimeM!BZ$54","v":0},{"$f":"TimeM!CA$54","v":0},{"$f":"TimeM!CB$54","v":0},{"$f":"TimeM!CC$54","v":0},{"$f":"TimeM!CD$54","v":0},{"$f":"TimeM!CE$54","v":0},{"$f":"TimeM!CF$54","v":0},{"$f":"TimeM!CG$54","v":0},{"$f":"TimeM!CH$54","v":0},{"$f":"TimeM!CI$54","v":0},{"$f":"TimeM!CJ$54","v":0},{"$f":"TimeM!CK$54","v":0},{"$f":"TimeM!CL$54","v":0},{"$f":"TimeM!CM$54","v":0},{"$f":"TimeM!CN$54","v":0},{"$f":"TimeM!CO$54","v":0},{"$f":"TimeM!CP$54","v":0},{"$f":"TimeM!CQ$54","v":0},{"$f":"TimeM!CR$54","v":0},{"$f":"TimeM!CS$54","v":0},{"$f":"TimeM!CT$54","v":0},{"$f":"TimeM!CU$54","v":0},{"$f":"TimeM!CV$54","v":0},{"$f":"TimeM!CW$54","v":0},{"$f":"TimeM!CX$54","v":0},{"$f":"TimeM!CY$54","v":0},{"$f":"TimeM!CZ$54","v":0},{"$f":"TimeM!DA$54","v":0},{"$f":"TimeM!DB$54","v":0},{"$f":"TimeM!DC$54","v":0},{"$f":"TimeM!DD$54","v":0},{"$f":"TimeM!DE$54","v":0},{"$f":"TimeM!DF$54","v":0},{"$f":"TimeM!DG$54","v":0},{"$f":"TimeM!DH$54","v":0},{"$f":"TimeM!DI$54","v":0},{"$f":"TimeM!DJ$54","v":0},{"$f":"TimeM!DK$54","v":0},{"$f":"TimeM!DL$54","v":0},{"$f":"TimeM!DM$54","v":0},{"$f":"TimeM!DN$54","v":0},{"$f":"TimeM!DO$54","v":0},{"$f":"TimeM!DP$54","v":0},{"$f":"TimeM!DQ$54","v":0},{"$f":"TimeM!DR$54","v":0},{"$f":"TimeM!DS$54","v":0},{"$f":"TimeM!DT$54","v":0},{"$f":"TimeM!DU$54","v":0},{"$f":"TimeM!DV$54","v":0},{"$f":"TimeM!DW$54","v":0},{"$f":"TimeM!DX$54","v":0},{"$f":"TimeM!DY$54","v":0},{"$f":"TimeM!DZ$54","v":0},{"$f":"TimeM!EA$54","v":0},{"$f":"TimeM!EB$54","v":0},{"$f":"TimeM!EC$54","v":0},{"$f":"TimeM!ED$54","v":0},{"$f":"TimeM!EE$54","v":0},{"$f":"TimeM!EF$54","v":0},{"$f":"TimeM!EG$54","v":0},{"$f":"TimeM!EH$54","v":0},{"$f":"TimeM!EI$54","v":0},{"$f":"TimeM!EJ$54","v":0},{"$f":"TimeM!EK$54","v":0},{"$f":"TimeM!EL$54","v":0},{"$f":"TimeM!EM$54","v":0},{"$f":"TimeM!EN$54","v":0},{"$f":"TimeM!EO$54","v":0},{"$f":"TimeM!EP$54","v":0},{"$f":"TimeM!EQ$54","v":0},{"$f":"TimeM!ER$54","v":0},{"$f":"TimeM!ES$54","v":0},{"$f":"TimeM!ET$54","v":0},{"$f":"TimeM!EU$54","v":0},{"$f":"TimeM!EV$54","v":0},{"$f":"TimeM!EW$54","v":0},{"$f":"TimeM!EX$54","v":0},{"$f":"TimeM!EY$54","v":0},{"$f":"TimeM!EZ$54","v":0},{"$f":"TimeM!FA$54","v":0},{"$f":"TimeM!FB$54","v":0},{"$f":"TimeM!FC$54","v":0},{"$f":"TimeM!FD$54","v":0},{"$f":"TimeM!FE$54","v":0},{"$f":"TimeM!FF$54","v":0},{"$f":"TimeM!FG$54","v":0},{"$f":"TimeM!FH$54","v":0},{"$f":"TimeM!FI$54","v":0},{"$f":"TimeM!FJ$54","v":0},{"$f":"TimeM!FK$54","v":0},{"$f":"TimeM!FL$54","v":0},{"$f":"TimeM!FM$54","v":0},{"$f":"TimeM!FN$54","v":0},{"$f":"TimeM!FO$54","v":0},{"$f":"TimeM!FP$54","v":0},{"$f":"TimeM!FQ$54","v":0},{"$f":"TimeM!FR$54","v":0},{"$f":"TimeM!FS$54","v":0},{"$f":"TimeM!FT$54","v":0},{"$f":"TimeM!FU$54","v":0},{"$f":"TimeM!FV$54","v":0},{"$f":"TimeM!FW$54","v":0},{"$f":"TimeM!FX$54","v":0},{"$f":"TimeM!FY$54","v":0},{"$f":"TimeM!FZ$54","v":0},{"$f":"TimeM!GA$54","v":0},{"$f":"TimeM!GB$54","v":0},{"$f":"TimeM!GC$54","v":0},{"$f":"TimeM!GD$54","v":0},{"$f":"TimeM!GE$54","v":0},{"$f":"TimeM!GF$54","v":0},{"$f":"TimeM!GG$54","v":0},{"$f":"TimeM!GH$54","v":0},{"$f":"TimeM!GI$54","v":0},{"$f":"TimeM!GJ$54","v":0},{"$f":"TimeM!GK$54","v":0},{"$f":"TimeM!GL$54","v":0},{"$f":"TimeM!GM$54","v":0},{"$f":"TimeM!GN$54","v":0},{"$f":"TimeM!GO$54","v":0},{"$f":"TimeM!GP$54","v":0},{"$f":"TimeM!GQ$54","v":0},{"$f":"TimeM!GR$54","v":0},{"$f":"TimeM!GS$54","v":0},{"$f":"TimeM!GT$54","v":0},{"$f":"TimeM!GU$54","v":0},{"$f":"TimeM!GV$54","v":0},{"$f":"TimeM!GW$54","v":0},{"$f":"TimeM!GX$54","v":0},{"$f":"TimeM!GY$54","v":0},{"$f":"TimeM!GZ$54","v":0},{"$f":"TimeM!HA$54","v":0},{"$f":"TimeM!HB$54","v":0},{"$f":"TimeM!HC$54","v":0},{"$f":"TimeM!HD$54","v":0},{"$f":"TimeM!HE$54","v":0},{"$f":"TimeM!HF$54","v":0},{"$f":"TimeM!HG$54","v":0},{"$f":"TimeM!HH$54","v":0},{"$f":"TimeM!HI$54","v":0},{"$f":"TimeM!HJ$54","v":0},{"$f":"TimeM!HK$54","v":0},{"$f":"TimeM!HL$54","v":0},{"$f":"TimeM!HM$54","v":0},{"$f":"TimeM!HN$54","v":0},{"$f":"TimeM!HO$54","v":0},{"$f":"TimeM!HP$54","v":0},{"$f":"TimeM!HQ$54","v":0},{"$f":"TimeM!HR$54","v":0},{"$f":"TimeM!HS$54","v":0},{"$f":"TimeM!HT$54","v":0},{"$f":"TimeM!HU$54","v":0},{"$f":"TimeM!HV$54","v":0},{"$f":"TimeM!HW$54","v":0},{"$f":"TimeM!HX$54","v":0},{"$f":"TimeM!HY$54","v":0},{"$f":"TimeM!HZ$54","v":0},{"$f":"TimeM!IA$54","v":0},{"$f":"TimeM!IB$54","v":0},{"$f":"TimeM!IC$54","v":0},{"$f":"TimeM!ID$54","v":0},{"$f":"TimeM!IE$54","v":0},{"$f":"TimeM!IF$54","v":0},{"$f":"TimeM!IG$54","v":0},{"$f":"TimeM!IH$54","v":0},{"$f":"TimeM!II$54","v":0},{"$f":"TimeM!IJ$54","v":0},{"$f":"TimeM!IK$54","v":0},{"$f":"TimeM!IL$54","v":0},{"$f":"TimeM!IM$54","v":0},{"$f":"TimeM!IN$54","v":0},{"$f":"TimeM!IO$54","v":0},{"$f":"TimeM!IP$54","v":0},{"$f":"TimeM!IQ$54","v":0},{"$f":"TimeM!IR$54","v":0},{"$f":"TimeM!IS$54","v":0},{"$f":"TimeM!IT$54","v":0},{"$f":"TimeM!IU$54","v":0},{"$f":"TimeM!IV$54","v":0},{"$f":"TimeM!IW$54","v":0},{"$f":"TimeM!IX$54","v":0},{"$f":"TimeM!IY$54","v":0},{"$f":"TimeM!IZ$54","v":0},{"$f":"TimeM!JA$54","v":0},{"$f":"TimeM!JB$54","v":0},{"$f":"TimeM!JC$54","v":0},{"$f":"TimeM!JD$54","v":0},{"$f":"TimeM!JE$54","v":0},{"$f":"TimeM!JF$54","v":0},{"$f":"TimeM!JG$54","v":0},{"$f":"TimeM!JH$54","v":0},{"$f":"TimeM!JI$54","v":0},{"$f":"TimeM!JJ$54","v":0},{"$f":"TimeM!JK$54","v":0},{"$f":"TimeM!JL$54","v":0},{"$f":"TimeM!JM$54","v":0},{"$f":"TimeM!JN$54","v":0},{"$f":"TimeM!JO$54","v":0},{"$f":"TimeM!JP$54","v":0},{"$f":"TimeM!JQ$54","v":0},{"$f":"TimeM!JR$54","v":0},{"$f":"TimeM!JS$54","v":0},{"$f":"TimeM!JT$54","v":0},{"$f":"TimeM!JU$54","v":0},{"$f":"TimeM!JV$54","v":0},{"$f":"TimeM!JW$54","v":0},{"$f":"TimeM!JX$54","v":0},{"$f":"TimeM!JY$54","v":0},{"$f":"TimeM!JZ$54","v":0},{"$f":"TimeM!KA$54","v":0},{"$f":"TimeM!KB$54","v":0},{"$f":"TimeM!KC$54","v":0},{"$f":"TimeM!KD$54","v":0},{"$f":"TimeM!KE$54","v":0},{"$f":"TimeM!KF$54","v":0},{"$f":"TimeM!KG$54","v":0},{"$f":"TimeM!KH$54","v":0},{"$f":"TimeM!KI$54","v":0},{"$f":"TimeM!KJ$54","v":0},{"$f":"TimeM!KK$54","v":0},{"$f":"TimeM!KL$54","v":0},{"$f":"TimeM!KM$54","v":0},{"$f":"TimeM!KN$54","v":0},{"$f":"TimeM!KO$54","v":0},{"$f":"TimeM!KP$54","v":0},{"$f":"TimeM!KQ$54","v":0},{"$f":"TimeM!KR$54","v":0},{"$f":"TimeM!KS$54","v":0},{"$f":"TimeM!KT$54","v":0},{"$f":"TimeM!KU$54","v":0},{"$f":"TimeM!KV$54","v":0},{"$f":"TimeM!KW$54","v":0},{"$f":"TimeM!KX$54","v":0},{"$f":"TimeM!KY$54","v":0},{"$f":"TimeM!KZ$54","v":0},{"$f":"TimeM!LA$54","v":0},{"$f":"TimeM!LB$54","v":0},{"$f":"TimeM!LC$54","v":0},{"$f":"TimeM!LD$54","v":0},{"$f":"TimeM!LE$54","v":0},{"$f":"TimeM!LF$54","v":0},{"$f":"TimeM!LG$54","v":0},{"$f":"TimeM!LH$54","v":0},{"$f":"TimeM!LI$54","v":0},{"$f":"TimeM!LJ$54","v":0},{"$f":"TimeM!LK$54","v":0},{"$f":"TimeM!LL$54","v":0},{"$f":"TimeM!LM$54","v":0},{"$f":"TimeM!LN$54","v":0},{"$f":"TimeM!LO$54","v":0},{"$f":"TimeM!LP$54","v":0},{"$f":"TimeM!LQ$54","v":0},{"$f":"TimeM!LR$54","v":0},{"$f":"TimeM!LS$54","v":0},{"$f":"TimeM!LT$54","v":0},{"$f":"TimeM!LU$54","v":0},{"$f":"TimeM!LV$54","v":0},{"$f":"TimeM!LW$54","v":0},{"$f":"TimeM!LX$54","v":0},{"$f":"TimeM!LY$54","v":0},{"$f":"TimeM!LZ$54","v":0},{"$f":"TimeM!MA$54","v":0},{"$f":"TimeM!MB$54","v":0},{"$f":"TimeM!MC$54","v":0},{"$f":"TimeM!MD$54","v":0},{"$f":"TimeM!ME$54","v":0},{"$f":"TimeM!MF$54","v":0},{"$f":"TimeM!MG$54","v":0},{"$f":"TimeM!MH$54","v":0},{"$f":"TimeM!MI$54","v":0},{"$f":"TimeM!MJ$54","v":0},{"$f":"TimeM!MK$54","v":0},{"$f":"TimeM!ML$54","v":0},{"$f":"TimeM!MM$54","v":0},{"$f":"TimeM!MN$54","v":0},{"$f":"TimeM!MO$54","v":0},{"$f":"TimeM!MP$54","v":0},{"$f":"TimeM!MQ$54","v":0},{"$f":"TimeM!MR$54","v":0},{"$f":"TimeM!MS$54","v":0},{"$f":"TimeM!MT$54","v":0},{"$f":"TimeM!MU$54","v":0},{"$f":"TimeM!MV$54","v":0},{"$f":"TimeM!MW$54","v":0},{"$f":"TimeM!MX$54","v":0},{"$f":"TimeM!MY$54","v":0},{"$f":"TimeM!MZ$54","v":0},{"$f":"TimeM!NA$54","v":0},{"$f":"TimeM!NB$54","v":0},{"$f":"TimeM!NC$54","v":0},{"$f":"TimeM!ND$54","v":0},{"$f":"TimeM!NE$54","v":0},{"$f":"TimeM!NF$54","v":0},{"$f":"TimeM!NG$54","v":0},{"$f":"TimeM!NH$54","v":0},{"$f":"TimeM!NI$54","v":0},{"$f":"TimeM!NJ$54","v":0},{"$f":"TimeM!NK$54","v":0},{"$f":"TimeM!NL$54","v":0},{"$f":"TimeM!NM$54","v":0},{"$f":"TimeM!NN$54","v":0},{"$f":"TimeM!NO$54","v":0},{"$f":"TimeM!NP$54","v":0},{"$f":"TimeM!NQ$54","v":0},{"$f":"TimeM!NR$54","v":0},{"$f":"TimeM!NS$54","v":0},{"$f":"TimeM!NT$54","v":0},{"$f":"TimeM!NU$54","v":0},{"$f":"TimeM!NV$54","v":0},{"$f":"TimeM!NW$54","v":0},{"$f":"TimeM!NX$54","v":0},{"$f":"TimeM!NY$54","v":0},{"$f":"TimeM!NZ$54","v":0},{"$f":"TimeM!OA$54","v":0},{"$f":"TimeM!OB$54","v":0},{"$f":"TimeM!OC$54","v":0},{"$f":"TimeM!OD$54","v":0},{"$f":"TimeM!OE$54","v":0},{"$f":"TimeM!OF$54","v":0},{"$f":"TimeM!OG$54","v":0},{"$f":"TimeM!OH$54","v":0},{"$f":"TimeM!OI$54","v":0},{"$f":"TimeM!OJ$54","v":0},{"$f":"TimeM!OK$54","v":0},{"$f":"TimeM!OL$54","v":0},{"$f":"TimeM!OM$54","v":0},{"$f":"TimeM!ON$54","v":0},{"$f":"TimeM!OO$54","v":0},{"$f":"TimeM!OP$54","v":0},{"$f":"TimeM!OQ$54","v":0},{"$f":"TimeM!OR$54","v":0},{"$f":"TimeM!OS$54","v":0},{"$f":"TimeM!OT$54","v":0},{"$f":"TimeM!OU$54","v":0},{"$f":"TimeM!OV$54","v":0},{"$f":"TimeM!OW$54","v":0},{"$f":"TimeM!OX$54","v":0},{"$f":"TimeM!OY$54","v":0},{"$f":"TimeM!OZ$54","v":0},{"$f":"TimeM!PA$54","v":0},{"$f":"TimeM!PB$54","v":0},{"$f":"TimeM!PC$54","v":0},{"$f":"TimeM!PD$54","v":0},{"$f":"TimeM!PE$54","v":0},{"$f":"TimeM!PF$54","v":0},{"$f":"TimeM!PG$54","v":0},{"$f":"TimeM!PH$54","v":0},{"$f":"TimeM!PI$54","v":0},{"$f":"TimeM!PJ$54","v":0},{"$f":"TimeM!PK$54","v":0},{"$f":"TimeM!PL$54","v":0},{"$f":"TimeM!PM$54","v":0},{"$f":"TimeM!PN$54","v":0},{"$f":"TimeM!PO$54","v":0},{"$f":"TimeM!PP$54","v":0},{"$f":"TimeM!PQ$54","v":0},{"$f":"TimeM!PR$54","v":0},{"$f":"TimeM!PS$54","v":0},{"$f":"TimeM!PT$54","v":0},{"$f":"TimeM!PU$54","v":0},{"$f":"TimeM!PV$54","v":0},{"$f":"TimeM!PW$54","v":0},{"$f":"TimeM!PX$54","v":0},{"$f":"TimeM!PY$54","v":0},{"$f":"TimeM!PZ$54","v":0},{"$f":"TimeM!QA$54","v":0},{"$f":"TimeM!QB$54","v":0},{"$f":"TimeM!QC$54","v":0},{"$f":"TimeM!QD$54","v":0},{"$f":"TimeM!QE$54","v":0},{"$f":"TimeM!QF$54","v":0},{"$f":"TimeM!QG$54","v":0},{"$f":"TimeM!QH$54","v":0},{"$f":"TimeM!QI$54","v":0},{"$f":"TimeM!QJ$54","v":0},{"$f":"TimeM!QK$54","v":0},{"$f":"TimeM!QL$54","v":0},{"$f":"TimeM!QM$54","v":0},{"$f":"TimeM!QN$54","v":0},{"$f":"TimeM!QO$54","v":0},{"$f":"TimeM!QP$54","v":0},{"$f":"TimeM!QQ$54","v":0},{"$f":"TimeM!QR$54","v":0},{"$f":"TimeM!QS$54","v":0},{"$f":"TimeM!QT$54","v":0},{"$f":"TimeM!QU$54","v":0},{"$f":"TimeM!QV$54","v":0},{"$f":"TimeM!QW$54","v":0},{"$f":"TimeM!QX$54","v":0},{"$f":"TimeM!QY$54","v":0},{"$f":"TimeM!QZ$54","v":0},{"$f":"TimeM!RA$54","v":0},{"$f":"TimeM!RB$54","v":0},{"$f":"TimeM!RC$54","v":0},{"$f":"TimeM!RD$54","v":0},{"$f":"TimeM!RE$54","v":0},{"$f":"TimeM!RF$54","v":0},{"$f":"TimeM!RG$54","v":0},{"$f":"TimeM!RH$54","v":0},{"$f":"TimeM!RI$54","v":0},{"$f":"TimeM!RJ$54","v":0},{"$f":"TimeM!RK$54","v":0},{"$f":"TimeM!RL$54","v":0},{"$f":"TimeM!RM$54","v":0},{"$f":"TimeM!RN$54","v":0},{"$f":"TimeM!RO$54","v":0},{"$f":"TimeM!RP$54","v":0},{"$f":"TimeM!RQ$54","v":0},{"$f":"TimeM!RR$54","v":0},{"$f":"TimeM!RS$54","v":0},{"$f":"TimeM!RT$54","v":0},{"$f":"TimeM!RU$54","v":0},{"$f":"TimeM!RV$54","v":0},{"$f":"TimeM!RW$54","v":0},{"$f":"TimeM!RX$54","v":0},{"$f":"TimeM!RY$54","v":0},{"$f":"TimeM!RZ$54","v":0},{"$f":"TimeM!SA$54","v":0},{"$f":"TimeM!SB$54","v":0},{"$f":"TimeM!SC$54","v":0},{"$f":"TimeM!SD$54","v":0},{"$f":"TimeM!SE$54","v":0},{"$f":"TimeM!SF$54","v":0},{"$f":"TimeM!SG$54","v":0},{"$f":"TimeM!SH$54","v":0},{"$f":"TimeM!SI$54","v":0},{"$f":"TimeM!SJ$54","v":0},{"$f":"TimeM!SK$54","v":0},{"$f":"TimeM!SL$54","v":0},{"$f":"TimeM!SM$54","v":0},{"$f":"TimeM!SN$54","v":0},{"$f":"TimeM!SO$54","v":0}]
[null,null,"Monthly Developer Bonus",null,null,null,null,null,null,null,{"$f":"$F21*K22","v":3600000},{"$f":"$F21*L22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F21*BX22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F21*EJ22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F21*GV22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F21*JH22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F21*LT22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F21*OF22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F21*QR22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land Lease Cost During Construction",null,null,null,null,null,null,null,{"$f":"OperM!J83","v":0},{"$f":"OperM!K83","v":0},{"$f":"OperM!L83","v":0},{"$f":"OperM!M83","v":0},{"$f":"OperM!N83","v":0},{"$f":"OperM!O83","v":0},{"$f":"OperM!P83","v":0},{"$f":"OperM!Q83","v":0},{"$f":"OperM!R83","v":0},{"$f":"OperM!S83","v":0},{"$f":"OperM!T83","v":0},{"$f":"OperM!U83","v":0},{"$f":"OperM!V83","v":0},{"$f":"OperM!W83","v":0},{"$f":"OperM!X83","v":0},{"$f":"OperM!Y83","v":0},{"$f":"OperM!Z83","v":0},{"$f":"OperM!AA83","v":0},{"$f":"OperM!AB83","v":0},{"$f":"OperM!AC83","v":0},{"$f":"OperM!AD83","v":0},{"$f":"OperM!AE83","v":0},{"$f":"OperM!AF83","v":0},{"$f":"OperM!AG83","v":0},{"$f":"OperM!AH83","v":0},{"$f":"OperM!AI83","v":0},{"$f":"OperM!AJ83","v":0},{"$f":"OperM!AK83","v":0},{"$f":"OperM!AL83","v":0},{"$f":"OperM!AM83","v":0},{"$f":"OperM!AN83","v":0},{"$f":"OperM!AO83","v":0},{"$f":"OperM!AP83","v":0},{"$f":"OperM!AQ83","v":0},{"$f":"OperM!AR83","v":0},{"$f":"OperM!AS83","v":0},{"$f":"OperM!AT83","v":0},{"$f":"OperM!AU83","v":0},{"$f":"OperM!AV83","v":0},{"$f":"OperM!AW83","v":0},{"$f":"OperM!AX83","v":0},{"$f":"OperM!AY83","v":0},{"$f":"OperM!AZ83","v":0},{"$f":"OperM!BA83","v":0},{"$f":"OperM!BB83","v":0},{"$f":"OperM!BC83","v":0},{"$f":"OperM!BD83","v":0},{"$f":"OperM!BE83","v":0},{"$f":"OperM!BF83","v":0},{"$f":"OperM!BG83","v":0},{"$f":"OperM!BH83","v":0},{"$f":"OperM!BI83","v":0},{"$f":"OperM!BJ83","v":0},{"$f":"OperM!BK83","v":0},{"$f":"OperM!BL83","v":0},{"$f":"OperM!BM83","v":0},{"$f":"OperM!BN83","v":0},{"$f":"OperM!BO83","v":0},{"$f":"OperM!BP83","v":0},{"$f":"OperM!BQ83","v":0},{"$f":"OperM!BR83","v":0},{"$f":"OperM!BS83","v":0},{"$f":"OperM!BT83","v":0},{"$f":"OperM!BU83","v":0},{"$f":"OperM!BV83","v":0},{"$f":"OperM!BW83","v":0},{"$f":"OperM!BX83","v":0},{"$f":"OperM!BY83","v":0},{"$f":"OperM!BZ83","v":0},{"$f":"OperM!CA83","v":0},{"$f":"OperM!CB83","v":0},{"$f":"OperM!CC83","v":0},{"$f":"OperM!CD83","v":0},{"$f":"OperM!CE83","v":0},{"$f":"OperM!CF83","v":0},{"$f":"OperM!CG83","v":0},{"$f":"OperM!CH83","v":0},{"$f":"OperM!CI83","v":0},{"$f":"OperM!CJ83","v":0},{"$f":"OperM!CK83","v":0},{"$f":"OperM!CL83","v":0},{"$f":"OperM!CM83","v":0},{"$f":"OperM!CN83","v":0},{"$f":"OperM!CO83","v":0},{"$f":"OperM!CP83","v":0},{"$f":"OperM!CQ83","v":0},{"$f":"OperM!CR83","v":0},{"$f":"OperM!CS83","v":0},{"$f":"OperM!CT83","v":0},{"$f":"OperM!CU83","v":0},{"$f":"OperM!CV83","v":0},{"$f":"OperM!CW83","v":0},{"$f":"OperM!CX83","v":0},{"$f":"OperM!CY83","v":0},{"$f":"OperM!CZ83","v":0},{"$f":"OperM!DA83","v":0},{"$f":"OperM!DB83","v":0},{"$f":"OperM!DC83","v":0},{"$f":"OperM!DD83","v":0},{"$f":"OperM!DE83","v":0},{"$f":"OperM!DF83","v":0},{"$f":"OperM!DG83","v":0},{"$f":"OperM!DH83","v":0},{"$f":"OperM!DI83","v":0},{"$f":"OperM!DJ83","v":0},{"$f":"OperM!DK83","v":0},{"$f":"OperM!DL83","v":0},{"$f":"OperM!DM83","v":0},{"$f":"OperM!DN83","v":0},{"$f":"OperM!DO83","v":0},{"$f":"OperM!DP83","v":0},{"$f":"OperM!DQ83","v":0},{"$f":"OperM!DR83","v":0},{"$f":"OperM!DS83","v":0},{"$f":"OperM!DT83","v":0},{"$f":"OperM!DU83","v":0},{"$f":"OperM!DV83","v":0},{"$f":"OperM!DW83","v":0},{"$f":"OperM!DX83","v":0},{"$f":"OperM!DY83","v":0},{"$f":"OperM!DZ83","v":0},{"$f":"OperM!EA83","v":0},{"$f":"OperM!EB83","v":0},{"$f":"OperM!EC83","v":0},{"$f":"OperM!ED83","v":0},{"$f":"OperM!EE83","v":0},{"$f":"OperM!EF83","v":0},{"$f":"OperM!EG83","v":0},{"$f":"OperM!EH83","v":0},{"$f":"OperM!EI83","v":0},{"$f":"OperM!EJ83","v":0},{"$f":"OperM!EK83","v":0},{"$f":"OperM!EL83","v":0},{"$f":"OperM!EM83","v":0},{"$f":"OperM!EN83","v":0},{"$f":"OperM!EO83","v":0},{"$f":"OperM!EP83","v":0},{"$f":"OperM!EQ83","v":0},{"$f":"OperM!ER83","v":0},{"$f":"OperM!ES83","v":0},{"$f":"OperM!ET83","v":0},{"$f":"OperM!EU83","v":0},{"$f":"OperM!EV83","v":0},{"$f":"OperM!EW83","v":0},{"$f":"OperM!EX83","v":0},{"$f":"OperM!EY83","v":0},{"$f":"OperM!EZ83","v":0},{"$f":"OperM!FA83","v":0},{"$f":"OperM!FB83","v":0},{"$f":"OperM!FC83","v":0},{"$f":"OperM!FD83","v":0},{"$f":"OperM!FE83","v":0},{"$f":"OperM!FF83","v":0},{"$f":"OperM!FG83","v":0},{"$f":"OperM!FH83","v":0},{"$f":"OperM!FI83","v":0},{"$f":"OperM!FJ83","v":0},{"$f":"OperM!FK83","v":0},{"$f":"OperM!FL83","v":0},{"$f":"OperM!FM83","v":0},{"$f":"OperM!FN83","v":0},{"$f":"OperM!FO83","v":0},{"$f":"OperM!FP83","v":0},{"$f":"OperM!FQ83","v":0},{"$f":"OperM!FR83","v":0},{"$f":"OperM!FS83","v":0},{"$f":"OperM!FT83","v":0},{"$f":"OperM!FU83","v":0},{"$f":"OperM!FV83","v":0},{"$f":"OperM!FW83","v":0},{"$f":"OperM!FX83","v":0},{"$f":"OperM!FY83","v":0},{"$f":"OperM!FZ83","v":0},{"$f":"OperM!GA83","v":0},{"$f":"OperM!GB83","v":0},{"$f":"OperM!GC83","v":0},{"$f":"OperM!GD83","v":0},{"$f":"OperM!GE83","v":0},{"$f":"OperM!GF83","v":0},{"$f":"OperM!GG83","v":0},{"$f":"OperM!GH83","v":0},{"$f":"OperM!GI83","v":0},{"$f":"OperM!GJ83","v":0},{"$f":"OperM!GK83","v":0},{"$f":"OperM!GL83","v":0},{"$f":"OperM!GM83","v":0},{"$f":"OperM!GN83","v":0},{"$f":"OperM!GO83","v":0},{"$f":"OperM!GP83","v":0},{"$f":"OperM!GQ83","v":0},{"$f":"OperM!GR83","v":0},{"$f":"OperM!GS83","v":0},{"$f":"OperM!GT83","v":0},{"$f":"OperM!GU83","v":0},{"$f":"OperM!GV83","v":0},{"$f":"OperM!GW83","v":0},{"$f":"OperM!GX83","v":0},{"$f":"OperM!GY83","v":0},{"$f":"OperM!GZ83","v":0},{"$f":"OperM!HA83","v":0},{"$f":"OperM!HB83","v":0},{"$f":"OperM!HC83","v":0},{"$f":"OperM!HD83","v":0},{"$f":"OperM!HE83","v":0},{"$f":"OperM!HF83","v":0},{"$f":"OperM!HG83","v":0},{"$f":"OperM!HH83","v":0},{"$f":"OperM!HI83","v":0},{"$f":"OperM!HJ83","v":0},{"$f":"OperM!HK83","v":0},{"$f":"OperM!HL83","v":0},{"$f":"OperM!HM83","v":0},{"$f":"OperM!HN83","v":0},{"$f":"OperM!HO83","v":0},{"$f":"OperM!HP83","v":0},{"$f":"OperM!HQ83","v":0},{"$f":"OperM!HR83","v":0},{"$f":"OperM!HS83","v":0},{"$f":"OperM!HT83","v":0},{"$f":"OperM!HU83","v":0},{"$f":"OperM!HV83","v":0},{"$f":"OperM!HW83","v":0},{"$f":"OperM!HX83","v":0},{"$f":"OperM!HY83","v":0},{"$f":"OperM!HZ83","v":0},{"$f":"OperM!IA83","v":0},{"$f":"OperM!IB83","v":0},{"$f":"OperM!IC83","v":0},{"$f":"OperM!ID83","v":0},{"$f":"OperM!IE83","v":0},{"$f":"OperM!IF83","v":0},{"$f":"OperM!IG83","v":0},{"$f":"OperM!IH83","v":0},{"$f":"OperM!II83","v":0},{"$f":"OperM!IJ83","v":0},{"$f":"OperM!IK83","v":0},{"$f":"OperM!IL83","v":0},{"$f":"OperM!IM83","v":0},{"$f":"OperM!IN83","v":0},{"$f":"OperM!IO83","v":0},{"$f":"OperM!IP83","v":0},{"$f":"OperM!IQ83","v":0},{"$f":"OperM!IR83","v":0},{"$f":"OperM!IS83","v":0},{"$f":"OperM!IT83","v":0},{"$f":"OperM!IU83","v":0},{"$f":"OperM!IV83","v":0},{"$f":"OperM!IW83","v":0},{"$f":"OperM!IX83","v":0},{"$f":"OperM!IY83","v":0},{"$f":"OperM!IZ83","v":0},{"$f":"OperM!JA83","v":0},{"$f":"OperM!JB83","v":0},{"$f":"OperM!JC83","v":0},{"$f":"OperM!JD83","v":0},{"$f":"OperM!JE83","v":0},{"$f":"OperM!JF83","v":0},{"$f":"OperM!JG83","v":0},{"$f":"OperM!JH83","v":0},{"$f":"OperM!JI83","v":0},{"$f":"OperM!JJ83","v":0},{"$f":"OperM!JK83","v":0},{"$f":"OperM!JL83","v":0},{"$f":"OperM!JM83","v":0},{"$f":"OperM!JN83","v":0},{"$f":"OperM!JO83","v":0},{"$f":"OperM!JP83","v":0},{"$f":"OperM!JQ83","v":0},{"$f":"OperM!JR83","v":0},{"$f":"OperM!JS83","v":0},{"$f":"OperM!JT83","v":0},{"$f":"OperM!JU83","v":0},{"$f":"OperM!JV83","v":0},{"$f":"OperM!JW83","v":0},{"$f":"OperM!JX83","v":0},{"$f":"OperM!JY83","v":0},{"$f":"OperM!JZ83","v":0},{"$f":"OperM!KA83","v":0},{"$f":"OperM!KB83","v":0},{"$f":"OperM!KC83","v":0},{"$f":"OperM!KD83","v":0},{"$f":"OperM!KE83","v":0},{"$f":"OperM!KF83","v":0},{"$f":"OperM!KG83","v":0},{"$f":"OperM!KH83","v":0},{"$f":"OperM!KI83","v":0},{"$f":"OperM!KJ83","v":0},{"$f":"OperM!KK83","v":0},{"$f":"OperM!KL83","v":0},{"$f":"OperM!KM83","v":0},{"$f":"OperM!KN83","v":0},{"$f":"OperM!KO83","v":0},{"$f":"OperM!KP83","v":0},{"$f":"OperM!KQ83","v":0},{"$f":"OperM!KR83","v":0},{"$f":"OperM!KS83","v":0},{"$f":"OperM!KT83","v":0},{"$f":"OperM!KU83","v":0},{"$f":"OperM!KV83","v":0},{"$f":"OperM!KW83","v":0},{"$f":"OperM!KX83","v":0},{"$f":"OperM!KY83","v":0},{"$f":"OperM!KZ83","v":0},{"$f":"OperM!LA83","v":0},{"$f":"OperM!LB83","v":0},{"$f":"OperM!LC83","v":0},{"$f":"OperM!LD83","v":0},{"$f":"OperM!LE83","v":0},{"$f":"OperM!LF83","v":0},{"$f":"OperM!LG83","v":0},{"$f":"OperM!LH83","v":0},{"$f":"OperM!LI83","v":0},{"$f":"OperM!LJ83","v":0},{"$f":"OperM!LK83","v":0},{"$f":"OperM!LL83","v":0},{"$f":"OperM!LM83","v":0},{"$f":"OperM!LN83","v":0},{"$f":"OperM!LO83","v":0},{"$f":"OperM!LP83","v":0},{"$f":"OperM!LQ83","v":0},{"$f":"OperM!LR83","v":0},{"$f":"OperM!LS83","v":0},{"$f":"OperM!LT83","v":0},{"$f":"OperM!LU83","v":0},{"$f":"OperM!LV83","v":0},{"$f":"OperM!LW83","v":0},{"$f":"OperM!LX83","v":0},{"$f":"OperM!LY83","v":0},{"$f":"OperM!LZ83","v":0},{"$f":"OperM!MA83","v":0},{"$f":"OperM!MB83","v":0},{"$f":"OperM!MC83","v":0},{"$f":"OperM!MD83","v":0},{"$f":"OperM!ME83","v":0},{"$f":"OperM!MF83","v":0},{"$f":"OperM!MG83","v":0},{"$f":"OperM!MH83","v":0},{"$f":"OperM!MI83","v":0},{"$f":"OperM!MJ83","v":0},{"$f":"OperM!MK83","v":0},{"$f":"OperM!ML83","v":0},{"$f":"OperM!MM83","v":0},{"$f":"OperM!MN83","v":0},{"$f":"OperM!MO83","v":0},{"$f":"OperM!MP83","v":0},{"$f":"OperM!MQ83","v":0},{"$f":"OperM!MR83","v":0},{"$f":"OperM!MS83","v":0},{"$f":"OperM!MT83","v":0},{"$f":"OperM!MU83","v":0},{"$f":"OperM!MV83","v":0},{"$f":"OperM!MW83","v":0},{"$f":"OperM!MX83","v":0},{"$f":"OperM!MY83","v":0},{"$f":"OperM!MZ83","v":0},{"$f":"OperM!NA83","v":0},{"$f":"OperM!NB83","v":0},{"$f":"OperM!NC83","v":0},{"$f":"OperM!ND83","v":0},{"$f":"OperM!NE83","v":0},{"$f":"OperM!NF83","v":0},{"$f":"OperM!NG83","v":0},{"$f":"OperM!NH83","v":0},{"$f":"OperM!NI83","v":0},{"$f":"OperM!NJ83","v":0},{"$f":"OperM!NK83","v":0},{"$f":"OperM!NL83","v":0},{"$f":"OperM!NM83","v":0},{"$f":"OperM!NN83","v":0},{"$f":"OperM!NO83","v":0},{"$f":"OperM!NP83","v":0},{"$f":"OperM!NQ83","v":0},{"$f":"OperM!NR83","v":0},{"$f":"OperM!NS83","v":0},{"$f":"OperM!NT83","v":0},{"$f":"OperM!NU83","v":0},{"$f":"OperM!NV83","v":0},{"$f":"OperM!NW83","v":0},{"$f":"OperM!NX83","v":0},{"$f":"OperM!NY83","v":0},{"$f":"OperM!NZ83","v":0},{"$f":"OperM!OA83","v":0},{"$f":"OperM!OB83","v":0},{"$f":"OperM!OC83","v":0},{"$f":"OperM!OD83","v":0},{"$f":"OperM!OE83","v":0},{"$f":"OperM!OF83","v":0},{"$f":"OperM!OG83","v":0},{"$f":"OperM!OH83","v":0},{"$f":"OperM!OI83","v":0},{"$f":"OperM!OJ83","v":0},{"$f":"OperM!OK83","v":0},{"$f":"OperM!OL83","v":0},{"$f":"OperM!OM83","v":0},{"$f":"OperM!ON83","v":0},{"$f":"OperM!OO83","v":0},{"$f":"OperM!OP83","v":0},{"$f":"OperM!OQ83","v":0},{"$f":"OperM!OR83","v":0},{"$f":"OperM!OS83","v":0},{"$f":"OperM!OT83","v":0},{"$f":"OperM!OU83","v":0},{"$f":"OperM!OV83","v":0},{"$f":"OperM!OW83","v":0},{"$f":"OperM!OX83","v":0},{"$f":"OperM!OY83","v":0},{"$f":"OperM!OZ83","v":0},{"$f":"OperM!PA83","v":0},{"$f":"OperM!PB83","v":0},{"$f":"OperM!PC83","v":0},{"$f":"OperM!PD83","v":0},{"$f":"OperM!PE83","v":0},{"$f":"OperM!PF83","v":0},{"$f":"OperM!PG83","v":0},{"$f":"OperM!PH83","v":0},{"$f":"OperM!PI83","v":0},{"$f":"OperM!PJ83","v":0},{"$f":"OperM!PK83","v":0},{"$f":"OperM!PL83","v":0},{"$f":"OperM!PM83","v":0},{"$f":"OperM!PN83","v":0},{"$f":"OperM!PO83","v":0},{"$f":"OperM!PP83","v":0},{"$f":"OperM!PQ83","v":0},{"$f":"OperM!PR83","v":0},{"$f":"OperM!PS83","v":0},{"$f":"OperM!PT83","v":0},{"$f":"OperM!PU83","v":0},{"$f":"OperM!PV83","v":0},{"$f":"OperM!PW83","v":0},{"$f":"OperM!PX83","v":0},{"$f":"OperM!PY83","v":0},{"$f":"OperM!PZ83","v":0},{"$f":"OperM!QA83","v":0},{"$f":"OperM!QB83","v":0},{"$f":"OperM!QC83","v":0},{"$f":"OperM!QD83","v":0},{"$f":"OperM!QE83","v":0},{"$f":"OperM!QF83","v":0},{"$f":"OperM!QG83","v":0},{"$f":"OperM!QH83","v":0},{"$f":"OperM!QI83","v":0},{"$f":"OperM!QJ83","v":0},{"$f":"OperM!QK83","v":0},{"$f":"OperM!QL83","v":0},{"$f":"OperM!QM83","v":0},{"$f":"OperM!QN83","v":0},{"$f":"OperM!QO83","v":0},{"$f":"OperM!QP83","v":0},{"$f":"OperM!QQ83","v":0},{"$f":"OperM!QR83","v":0},{"$f":"OperM!QS83","v":0},{"$f":"OperM!QT83","v":0},{"$f":"OperM!QU83","v":0},{"$f":"OperM!QV83","v":0},{"$f":"OperM!QW83","v":0},{"$f":"OperM!QX83","v":0},{"$f":"OperM!QY83","v":0},{"$f":"OperM!QZ83","v":0},{"$f":"OperM!RA83","v":0},{"$f":"OperM!RB83","v":0},{"$f":"OperM!RC83","v":0},{"$f":"OperM!RD83","v":0},{"$f":"OperM!RE83","v":0},{"$f":"OperM!RF83","v":0},{"$f":"OperM!RG83","v":0},{"$f":"OperM!RH83","v":0},{"$f":"OperM!RI83","v":0},{"$f":"OperM!RJ83","v":0},{"$f":"OperM!RK83","v":0},{"$f":"OperM!RL83","v":0},{"$f":"OperM!RM83","v":0},{"$f":"OperM!RN83","v":0},{"$f":"OperM!RO83","v":0},{"$f":"OperM!RP83","v":0},{"$f":"OperM!RQ83","v":0},{"$f":"OperM!RR83","v":0},{"$f":"OperM!RS83","v":0},{"$f":"OperM!RT83","v":0},{"$f":"OperM!RU83","v":0},{"$f":"OperM!RV83","v":0},{"$f":"OperM!RW83","v":0},{"$f":"OperM!RX83","v":0},{"$f":"OperM!RY83","v":0},{"$f":"OperM!RZ83","v":0},{"$f":"OperM!SA83","v":0},{"$f":"OperM!SB83","v":0},{"$f":"OperM!SC83","v":0},{"$f":"OperM!SD83","v":0},{"$f":"OperM!SE83","v":0},{"$f":"OperM!SF83","v":0},{"$f":"OperM!SG83","v":0},{"$f":"OperM!SH83","v":0},{"$f":"OperM!SI83","v":0},{"$f":"OperM!SJ83","v":0},{"$f":"OperM!SK83","v":0},{"$f":"OperM!SL83","v":0},{"$f":"OperM!SM83","v":0},{"$f":"OperM!SN83","v":0},{"$f":"OperM!SO83","v":0}]
[]
[null,null,{"$f":"InputC!E69","v":"Insurance"},null,null,{"$f":"InputC!F69","v":10},{"$f":"InputC!G69","v":"kUSD/MW p.a."}]
[null,null,{"$f":"InputC!E11","v":"Construction Period"},null,null,{"$f":"InputC!F11","v":24},{"$f":"InputC!G11","v":"Month"}]
[null,null,"Construction Years",null,null,{"$f":"F28/Months","v":2},"Years"]
[null,null,"Total Insurance per MW",null,null,{"$f":"F27*1000*F29","v":20000},"USD/MWp"]
[null,null,{"$f":"InputC!E22","v":"Capacity of Plant"},null,null,{"$f":"InputC!F22","v":60},{"$f":"InputC!G22","v":"MWp"}]
[null,null,"Total Insurance During Construction",null,null,{"$f":"F30*F31","v":1200000},"USD  "]
[]
[null,null,{"$f":"InputC!E68","v":"Additional Costs"},null,null,{"$f":"InputC!F68","v":1.5},{"$f":"InputC!G68","v":"mnUSD"}]
[null,null,"Additional Costs",null,null,{"$f":"F34*1000000","v":1500000},"USD"]
[]
[null,null,"Total Added Costs Paid at Financial Close",null,null,{"$f":"F32+F35","v":2700000}]
[null,null,"Flag for Financial Close",null,null,null,null,null,null,null,{"$f":"TimeM!J$54","v":1},{"$f":"TimeM!K$54","v":0},{"$f":"TimeM!L$54","v":0},{"$f":"TimeM!M$54","v":0},{"$f":"TimeM!N$54","v":0},{"$f":"TimeM!O$54","v":0},{"$f":"TimeM!P$54","v":0},{"$f":"TimeM!Q$54","v":0},{"$f":"TimeM!R$54","v":0},{"$f":"TimeM!S$54","v":0},{"$f":"TimeM!T$54","v":0},{"$f":"TimeM!U$54","v":0},{"$f":"TimeM!V$54","v":0},{"$f":"TimeM!W$54","v":0},{"$f":"TimeM!X$54","v":0},{"$f":"TimeM!Y$54","v":0},{"$f":"TimeM!Z$54","v":0},{"$f":"TimeM!AA$54","v":0},{"$f":"TimeM!AB$54","v":0},{"$f":"TimeM!AC$54","v":0},{"$f":"TimeM!AD$54","v":0},{"$f":"TimeM!AE$54","v":0},{"$f":"TimeM!AF$54","v":0},{"$f":"TimeM!AG$54","v":0},{"$f":"TimeM!AH$54","v":0},{"$f":"TimeM!AI$54","v":0},{"$f":"TimeM!AJ$54","v":0},{"$f":"TimeM!AK$54","v":0},{"$f":"TimeM!AL$54","v":0},{"$f":"TimeM!AM$54","v":0},{"$f":"TimeM!AN$54","v":0},{"$f":"TimeM!AO$54","v":0},{"$f":"TimeM!AP$54","v":0},{"$f":"TimeM!AQ$54","v":0},{"$f":"TimeM!AR$54","v":0},{"$f":"TimeM!AS$54","v":0},{"$f":"TimeM!AT$54","v":0},{"$f":"TimeM!AU$54","v":0},{"$f":"TimeM!AV$54","v":0},{"$f":"TimeM!AW$54","v":0},{"$f":"TimeM!AX$54","v":0},{"$f":"TimeM!AY$54","v":0},{"$f":"TimeM!AZ$54","v":0},{"$f":"TimeM!BA$54","v":0},{"$f":"TimeM!BB$54","v":0},{"$f":"TimeM!BC$54","v":0},{"$f":"TimeM!BD$54","v":0},{"$f":"TimeM!BE$54","v":0},{"$f":"TimeM!BF$54","v":0},{"$f":"TimeM!BG$54","v":0},{"$f":"TimeM!BH$54","v":0},{"$f":"TimeM!BI$54","v":0},{"$f":"TimeM!BJ$54","v":0},{"$f":"TimeM!BK$54","v":0},{"$f":"TimeM!BL$54","v":0},{"$f":"TimeM!BM$54","v":0},{"$f":"TimeM!BN$54","v":0},{"$f":"TimeM!BO$54","v":0},{"$f":"TimeM!BP$54","v":0},{"$f":"TimeM!BQ$54","v":0},{"$f":"TimeM!BR$54","v":0},{"$f":"TimeM!BS$54","v":0},{"$f":"TimeM!BT$54","v":0},{"$f":"TimeM!BU$54","v":0},{"$f":"TimeM!BV$54","v":0},{"$f":"TimeM!BW$54","v":0},{"$f":"TimeM!BX$54","v":0},{"$f":"TimeM!BY$54","v":0},{"$f":"TimeM!BZ$54","v":0},{"$f":"TimeM!CA$54","v":0},{"$f":"TimeM!CB$54","v":0},{"$f":"TimeM!CC$54","v":0},{"$f":"TimeM!CD$54","v":0},{"$f":"TimeM!CE$54","v":0},{"$f":"TimeM!CF$54","v":0},{"$f":"TimeM!CG$54","v":0},{"$f":"TimeM!CH$54","v":0},{"$f":"TimeM!CI$54","v":0},{"$f":"TimeM!CJ$54","v":0},{"$f":"TimeM!CK$54","v":0},{"$f":"TimeM!CL$54","v":0},{"$f":"TimeM!CM$54","v":0},{"$f":"TimeM!CN$54","v":0},{"$f":"TimeM!CO$54","v":0},{"$f":"TimeM!CP$54","v":0},{"$f":"TimeM!CQ$54","v":0},{"$f":"TimeM!CR$54","v":0},{"$f":"TimeM!CS$54","v":0},{"$f":"TimeM!CT$54","v":0},{"$f":"TimeM!CU$54","v":0},{"$f":"TimeM!CV$54","v":0},{"$f":"TimeM!CW$54","v":0},{"$f":"TimeM!CX$54","v":0},{"$f":"TimeM!CY$54","v":0},{"$f":"TimeM!CZ$54","v":0},{"$f":"TimeM!DA$54","v":0},{"$f":"TimeM!DB$54","v":0},{"$f":"TimeM!DC$54","v":0},{"$f":"TimeM!DD$54","v":0},{"$f":"TimeM!DE$54","v":0},{"$f":"TimeM!DF$54","v":0},{"$f":"TimeM!DG$54","v":0},{"$f":"TimeM!DH$54","v":0},{"$f":"TimeM!DI$54","v":0},{"$f":"TimeM!DJ$54","v":0},{"$f":"TimeM!DK$54","v":0},{"$f":"TimeM!DL$54","v":0},{"$f":"TimeM!DM$54","v":0},{"$f":"TimeM!DN$54","v":0},{"$f":"TimeM!DO$54","v":0},{"$f":"TimeM!DP$54","v":0},{"$f":"TimeM!DQ$54","v":0},{"$f":"TimeM!DR$54","v":0},{"$f":"TimeM!DS$54","v":0},{"$f":"TimeM!DT$54","v":0},{"$f":"TimeM!DU$54","v":0},{"$f":"TimeM!DV$54","v":0},{"$f":"TimeM!DW$54","v":0},{"$f":"TimeM!DX$54","v":0},{"$f":"TimeM!DY$54","v":0},{"$f":"TimeM!DZ$54","v":0},{"$f":"TimeM!EA$54","v":0},{"$f":"TimeM!EB$54","v":0},{"$f":"TimeM!EC$54","v":0},{"$f":"TimeM!ED$54","v":0},{"$f":"TimeM!EE$54","v":0},{"$f":"TimeM!EF$54","v":0},{"$f":"TimeM!EG$54","v":0},{"$f":"TimeM!EH$54","v":0},{"$f":"TimeM!EI$54","v":0},{"$f":"TimeM!EJ$54","v":0},{"$f":"TimeM!EK$54","v":0},{"$f":"TimeM!EL$54","v":0},{"$f":"TimeM!EM$54","v":0},{"$f":"TimeM!EN$54","v":0},{"$f":"TimeM!EO$54","v":0},{"$f":"TimeM!EP$54","v":0},{"$f":"TimeM!EQ$54","v":0},{"$f":"TimeM!ER$54","v":0},{"$f":"TimeM!ES$54","v":0},{"$f":"TimeM!ET$54","v":0},{"$f":"TimeM!EU$54","v":0},{"$f":"TimeM!EV$54","v":0},{"$f":"TimeM!EW$54","v":0},{"$f":"TimeM!EX$54","v":0},{"$f":"TimeM!EY$54","v":0},{"$f":"TimeM!EZ$54","v":0},{"$f":"TimeM!FA$54","v":0},{"$f":"TimeM!FB$54","v":0},{"$f":"TimeM!FC$54","v":0},{"$f":"TimeM!FD$54","v":0},{"$f":"TimeM!FE$54","v":0},{"$f":"TimeM!FF$54","v":0},{"$f":"TimeM!FG$54","v":0},{"$f":"TimeM!FH$54","v":0},{"$f":"TimeM!FI$54","v":0},{"$f":"TimeM!FJ$54","v":0},{"$f":"TimeM!FK$54","v":0},{"$f":"TimeM!FL$54","v":0},{"$f":"TimeM!FM$54","v":0},{"$f":"TimeM!FN$54","v":0},{"$f":"TimeM!FO$54","v":0},{"$f":"TimeM!FP$54","v":0},{"$f":"TimeM!FQ$54","v":0},{"$f":"TimeM!FR$54","v":0},{"$f":"TimeM!FS$54","v":0},{"$f":"TimeM!FT$54","v":0},{"$f":"TimeM!FU$54","v":0},{"$f":"TimeM!FV$54","v":0},{"$f":"TimeM!FW$54","v":0},{"$f":"TimeM!FX$54","v":0},{"$f":"TimeM!FY$54","v":0},{"$f":"TimeM!FZ$54","v":0},{"$f":"TimeM!GA$54","v":0},{"$f":"TimeM!GB$54","v":0},{"$f":"TimeM!GC$54","v":0},{"$f":"TimeM!GD$54","v":0},{"$f":"TimeM!GE$54","v":0},{"$f":"TimeM!GF$54","v":0},{"$f":"TimeM!GG$54","v":0},{"$f":"TimeM!GH$54","v":0},{"$f":"TimeM!GI$54","v":0},{"$f":"TimeM!GJ$54","v":0},{"$f":"TimeM!GK$54","v":0},{"$f":"TimeM!GL$54","v":0},{"$f":"TimeM!GM$54","v":0},{"$f":"TimeM!GN$54","v":0},{"$f":"TimeM!GO$54","v":0},{"$f":"TimeM!GP$54","v":0},{"$f":"TimeM!GQ$54","v":0},{"$f":"TimeM!GR$54","v":0},{"$f":"TimeM!GS$54","v":0},{"$f":"TimeM!GT$54","v":0},{"$f":"TimeM!GU$54","v":0},{"$f":"TimeM!GV$54","v":0},{"$f":"TimeM!GW$54","v":0},{"$f":"TimeM!GX$54","v":0},{"$f":"TimeM!GY$54","v":0},{"$f":"TimeM!GZ$54","v":0},{"$f":"TimeM!HA$54","v":0},{"$f":"TimeM!HB$54","v":0},{"$f":"TimeM!HC$54","v":0},{"$f":"TimeM!HD$54","v":0},{"$f":"TimeM!HE$54","v":0},{"$f":"TimeM!HF$54","v":0},{"$f":"TimeM!HG$54","v":0},{"$f":"TimeM!HH$54","v":0},{"$f":"TimeM!HI$54","v":0},{"$f":"TimeM!HJ$54","v":0},{"$f":"TimeM!HK$54","v":0},{"$f":"TimeM!HL$54","v":0},{"$f":"TimeM!HM$54","v":0},{"$f":"TimeM!HN$54","v":0},{"$f":"TimeM!HO$54","v":0},{"$f":"TimeM!HP$54","v":0},{"$f":"TimeM!HQ$54","v":0},{"$f":"TimeM!HR$54","v":0},{"$f":"TimeM!HS$54","v":0},{"$f":"TimeM!HT$54","v":0},{"$f":"TimeM!HU$54","v":0},{"$f":"TimeM!HV$54","v":0},{"$f":"TimeM!HW$54","v":0},{"$f":"TimeM!HX$54","v":0},{"$f":"TimeM!HY$54","v":0},{"$f":"TimeM!HZ$54","v":0},{"$f":"TimeM!IA$54","v":0},{"$f":"TimeM!IB$54","v":0},{"$f":"TimeM!IC$54","v":0},{"$f":"TimeM!ID$54","v":0},{"$f":"TimeM!IE$54","v":0},{"$f":"TimeM!IF$54","v":0},{"$f":"TimeM!IG$54","v":0},{"$f":"TimeM!IH$54","v":0},{"$f":"TimeM!II$54","v":0},{"$f":"TimeM!IJ$54","v":0},{"$f":"TimeM!IK$54","v":0},{"$f":"TimeM!IL$54","v":0},{"$f":"TimeM!IM$54","v":0},{"$f":"TimeM!IN$54","v":0},{"$f":"TimeM!IO$54","v":0},{"$f":"TimeM!IP$54","v":0},{"$f":"TimeM!IQ$54","v":0},{"$f":"TimeM!IR$54","v":0},{"$f":"TimeM!IS$54","v":0},{"$f":"TimeM!IT$54","v":0},{"$f":"TimeM!IU$54","v":0},{"$f":"TimeM!IV$54","v":0},{"$f":"TimeM!IW$54","v":0},{"$f":"TimeM!IX$54","v":0},{"$f":"TimeM!IY$54","v":0},{"$f":"TimeM!IZ$54","v":0},{"$f":"TimeM!JA$54","v":0},{"$f":"TimeM!JB$54","v":0},{"$f":"TimeM!JC$54","v":0},{"$f":"TimeM!JD$54","v":0},{"$f":"TimeM!JE$54","v":0},{"$f":"TimeM!JF$54","v":0},{"$f":"TimeM!JG$54","v":0},{"$f":"TimeM!JH$54","v":0},{"$f":"TimeM!JI$54","v":0},{"$f":"TimeM!JJ$54","v":0},{"$f":"TimeM!JK$54","v":0},{"$f":"TimeM!JL$54","v":0},{"$f":"TimeM!JM$54","v":0},{"$f":"TimeM!JN$54","v":0},{"$f":"TimeM!JO$54","v":0},{"$f":"TimeM!JP$54","v":0},{"$f":"TimeM!JQ$54","v":0},{"$f":"TimeM!JR$54","v":0},{"$f":"TimeM!JS$54","v":0},{"$f":"TimeM!JT$54","v":0},{"$f":"TimeM!JU$54","v":0},{"$f":"TimeM!JV$54","v":0},{"$f":"TimeM!JW$54","v":0},{"$f":"TimeM!JX$54","v":0},{"$f":"TimeM!JY$54","v":0},{"$f":"TimeM!JZ$54","v":0},{"$f":"TimeM!KA$54","v":0},{"$f":"TimeM!KB$54","v":0},{"$f":"TimeM!KC$54","v":0},{"$f":"TimeM!KD$54","v":0},{"$f":"TimeM!KE$54","v":0},{"$f":"TimeM!KF$54","v":0},{"$f":"TimeM!KG$54","v":0},{"$f":"TimeM!KH$54","v":0},{"$f":"TimeM!KI$54","v":0},{"$f":"TimeM!KJ$54","v":0},{"$f":"TimeM!KK$54","v":0},{"$f":"TimeM!KL$54","v":0},{"$f":"TimeM!KM$54","v":0},{"$f":"TimeM!KN$54","v":0},{"$f":"TimeM!KO$54","v":0},{"$f":"TimeM!KP$54","v":0},{"$f":"TimeM!KQ$54","v":0},{"$f":"TimeM!KR$54","v":0},{"$f":"TimeM!KS$54","v":0},{"$f":"TimeM!KT$54","v":0},{"$f":"TimeM!KU$54","v":0},{"$f":"TimeM!KV$54","v":0},{"$f":"TimeM!KW$54","v":0},{"$f":"TimeM!KX$54","v":0},{"$f":"TimeM!KY$54","v":0},{"$f":"TimeM!KZ$54","v":0},{"$f":"TimeM!LA$54","v":0},{"$f":"TimeM!LB$54","v":0},{"$f":"TimeM!LC$54","v":0},{"$f":"TimeM!LD$54","v":0},{"$f":"TimeM!LE$54","v":0},{"$f":"TimeM!LF$54","v":0},{"$f":"TimeM!LG$54","v":0},{"$f":"TimeM!LH$54","v":0},{"$f":"TimeM!LI$54","v":0},{"$f":"TimeM!LJ$54","v":0},{"$f":"TimeM!LK$54","v":0},{"$f":"TimeM!LL$54","v":0},{"$f":"TimeM!LM$54","v":0},{"$f":"TimeM!LN$54","v":0},{"$f":"TimeM!LO$54","v":0},{"$f":"TimeM!LP$54","v":0},{"$f":"TimeM!LQ$54","v":0},{"$f":"TimeM!LR$54","v":0},{"$f":"TimeM!LS$54","v":0},{"$f":"TimeM!LT$54","v":0},{"$f":"TimeM!LU$54","v":0},{"$f":"TimeM!LV$54","v":0},{"$f":"TimeM!LW$54","v":0},{"$f":"TimeM!LX$54","v":0},{"$f":"TimeM!LY$54","v":0},{"$f":"TimeM!LZ$54","v":0},{"$f":"TimeM!MA$54","v":0},{"$f":"TimeM!MB$54","v":0},{"$f":"TimeM!MC$54","v":0},{"$f":"TimeM!MD$54","v":0},{"$f":"TimeM!ME$54","v":0},{"$f":"TimeM!MF$54","v":0},{"$f":"TimeM!MG$54","v":0},{"$f":"TimeM!MH$54","v":0},{"$f":"TimeM!MI$54","v":0},{"$f":"TimeM!MJ$54","v":0},{"$f":"TimeM!MK$54","v":0},{"$f":"TimeM!ML$54","v":0},{"$f":"TimeM!MM$54","v":0},{"$f":"TimeM!MN$54","v":0},{"$f":"TimeM!MO$54","v":0},{"$f":"TimeM!MP$54","v":0},{"$f":"TimeM!MQ$54","v":0},{"$f":"TimeM!MR$54","v":0},{"$f":"TimeM!MS$54","v":0},{"$f":"TimeM!MT$54","v":0},{"$f":"TimeM!MU$54","v":0},{"$f":"TimeM!MV$54","v":0},{"$f":"TimeM!MW$54","v":0},{"$f":"TimeM!MX$54","v":0},{"$f":"TimeM!MY$54","v":0},{"$f":"TimeM!MZ$54","v":0},{"$f":"TimeM!NA$54","v":0},{"$f":"TimeM!NB$54","v":0},{"$f":"TimeM!NC$54","v":0},{"$f":"TimeM!ND$54","v":0},{"$f":"TimeM!NE$54","v":0},{"$f":"TimeM!NF$54","v":0},{"$f":"TimeM!NG$54","v":0},{"$f":"TimeM!NH$54","v":0},{"$f":"TimeM!NI$54","v":0},{"$f":"TimeM!NJ$54","v":0},{"$f":"TimeM!NK$54","v":0},{"$f":"TimeM!NL$54","v":0},{"$f":"TimeM!NM$54","v":0},{"$f":"TimeM!NN$54","v":0},{"$f":"TimeM!NO$54","v":0},{"$f":"TimeM!NP$54","v":0},{"$f":"TimeM!NQ$54","v":0},{"$f":"TimeM!NR$54","v":0},{"$f":"TimeM!NS$54","v":0},{"$f":"TimeM!NT$54","v":0},{"$f":"TimeM!NU$54","v":0},{"$f":"TimeM!NV$54","v":0},{"$f":"TimeM!NW$54","v":0},{"$f":"TimeM!NX$54","v":0},{"$f":"TimeM!NY$54","v":0},{"$f":"TimeM!NZ$54","v":0},{"$f":"TimeM!OA$54","v":0},{"$f":"TimeM!OB$54","v":0},{"$f":"TimeM!OC$54","v":0},{"$f":"TimeM!OD$54","v":0},{"$f":"TimeM!OE$54","v":0},{"$f":"TimeM!OF$54","v":0},{"$f":"TimeM!OG$54","v":0},{"$f":"TimeM!OH$54","v":0},{"$f":"TimeM!OI$54","v":0},{"$f":"TimeM!OJ$54","v":0},{"$f":"TimeM!OK$54","v":0},{"$f":"TimeM!OL$54","v":0},{"$f":"TimeM!OM$54","v":0},{"$f":"TimeM!ON$54","v":0},{"$f":"TimeM!OO$54","v":0},{"$f":"TimeM!OP$54","v":0},{"$f":"TimeM!OQ$54","v":0},{"$f":"TimeM!OR$54","v":0},{"$f":"TimeM!OS$54","v":0},{"$f":"TimeM!OT$54","v":0},{"$f":"TimeM!OU$54","v":0},{"$f":"TimeM!OV$54","v":0},{"$f":"TimeM!OW$54","v":0},{"$f":"TimeM!OX$54","v":0},{"$f":"TimeM!OY$54","v":0},{"$f":"TimeM!OZ$54","v":0},{"$f":"TimeM!PA$54","v":0},{"$f":"TimeM!PB$54","v":0},{"$f":"TimeM!PC$54","v":0},{"$f":"TimeM!PD$54","v":0},{"$f":"TimeM!PE$54","v":0},{"$f":"TimeM!PF$54","v":0},{"$f":"TimeM!PG$54","v":0},{"$f":"TimeM!PH$54","v":0},{"$f":"TimeM!PI$54","v":0},{"$f":"TimeM!PJ$54","v":0},{"$f":"TimeM!PK$54","v":0},{"$f":"TimeM!PL$54","v":0},{"$f":"TimeM!PM$54","v":0},{"$f":"TimeM!PN$54","v":0},{"$f":"TimeM!PO$54","v":0},{"$f":"TimeM!PP$54","v":0},{"$f":"TimeM!PQ$54","v":0},{"$f":"TimeM!PR$54","v":0},{"$f":"TimeM!PS$54","v":0},{"$f":"TimeM!PT$54","v":0},{"$f":"TimeM!PU$54","v":0},{"$f":"TimeM!PV$54","v":0},{"$f":"TimeM!PW$54","v":0},{"$f":"TimeM!PX$54","v":0},{"$f":"TimeM!PY$54","v":0},{"$f":"TimeM!PZ$54","v":0},{"$f":"TimeM!QA$54","v":0},{"$f":"TimeM!QB$54","v":0},{"$f":"TimeM!QC$54","v":0},{"$f":"TimeM!QD$54","v":0},{"$f":"TimeM!QE$54","v":0},{"$f":"TimeM!QF$54","v":0},{"$f":"TimeM!QG$54","v":0},{"$f":"TimeM!QH$54","v":0},{"$f":"TimeM!QI$54","v":0},{"$f":"TimeM!QJ$54","v":0},{"$f":"TimeM!QK$54","v":0},{"$f":"TimeM!QL$54","v":0},{"$f":"TimeM!QM$54","v":0},{"$f":"TimeM!QN$54","v":0},{"$f":"TimeM!QO$54","v":0},{"$f":"TimeM!QP$54","v":0},{"$f":"TimeM!QQ$54","v":0},{"$f":"TimeM!QR$54","v":0},{"$f":"TimeM!QS$54","v":0},{"$f":"TimeM!QT$54","v":0},{"$f":"TimeM!QU$54","v":0},{"$f":"TimeM!QV$54","v":0},{"$f":"TimeM!QW$54","v":0},{"$f":"TimeM!QX$54","v":0},{"$f":"TimeM!QY$54","v":0},{"$f":"TimeM!QZ$54","v":0},{"$f":"TimeM!RA$54","v":0},{"$f":"TimeM!RB$54","v":0},{"$f":"TimeM!RC$54","v":0},{"$f":"TimeM!RD$54","v":0},{"$f":"TimeM!RE$54","v":0},{"$f":"TimeM!RF$54","v":0},{"$f":"TimeM!RG$54","v":0},{"$f":"TimeM!RH$54","v":0},{"$f":"TimeM!RI$54","v":0},{"$f":"TimeM!RJ$54","v":0},{"$f":"TimeM!RK$54","v":0},{"$f":"TimeM!RL$54","v":0},{"$f":"TimeM!RM$54","v":0},{"$f":"TimeM!RN$54","v":0},{"$f":"TimeM!RO$54","v":0},{"$f":"TimeM!RP$54","v":0},{"$f":"TimeM!RQ$54","v":0},{"$f":"TimeM!RR$54","v":0},{"$f":"TimeM!RS$54","v":0},{"$f":"TimeM!RT$54","v":0},{"$f":"TimeM!RU$54","v":0},{"$f":"TimeM!RV$54","v":0},{"$f":"TimeM!RW$54","v":0},{"$f":"TimeM!RX$54","v":0},{"$f":"TimeM!RY$54","v":0},{"$f":"TimeM!RZ$54","v":0},{"$f":"TimeM!SA$54","v":0},{"$f":"TimeM!SB$54","v":0},{"$f":"TimeM!SC$54","v":0},{"$f":"TimeM!SD$54","v":0},{"$f":"TimeM!SE$54","v":0},{"$f":"TimeM!SF$54","v":0},{"$f":"TimeM!SG$54","v":0},{"$f":"TimeM!SH$54","v":0},{"$f":"TimeM!SI$54","v":0},{"$f":"TimeM!SJ$54","v":0},{"$f":"TimeM!SK$54","v":0},{"$f":"TimeM!SL$54","v":0},{"$f":"TimeM!SM$54","v":0},{"$f":"TimeM!SN$54","v":0},{"$f":"TimeM!SO$54","v":0}]
[null,null,"Total Added Costs per Period",null,null,null,"USD",null,null,null,{"$f":"$F37*K38","v":2700000},{"$f":"$F37*L38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F37*BX38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F37*EJ38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F37*GV38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F37*JH38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F37*LT38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F37*OF38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F37*QR38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Grand Total Expenditures without Financing Costs",null,null,null,"USD",null,null,null,{"$f":"K39+K25+K23+K17","v":6300000},{"$f":"L39+L25+L23+L17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX39+BX25+BX23+BX17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ39+EJ25+EJ23+EJ17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV39+GV25+GV23+GV17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH39+JH25+JH23+JH17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT39+LT25+LT23+LT17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF39+OF25+OF23+OF17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR39+QR25+QR23+QR17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"EBITDA",null,null,null,"USD",null,null,null,{"$f":"OperM!J147","v":0},{"$f":"OperM!K147","v":0},{"$f":"OperM!L147","v":0},{"$f":"OperM!M147","v":0},{"$f":"OperM!N147","v":0},{"$f":"OperM!O147","v":0},{"$f":"OperM!P147","v":0},{"$f":"OperM!Q147","v":0},{"$f":"OperM!R147","v":0},{"$f":"OperM!S147","v":0},{"$f":"OperM!T147","v":0},{"$f":"OperM!U147","v":0},{"$f":"OperM!V147","v":0},{"$f":"OperM!W147","v":0},{"$f":"OperM!X147","v":0},{"$f":"OperM!Y147","v":0},{"$f":"OperM!Z147","v":0},{"$f":"OperM!AA147","v":0},{"$f":"OperM!AB147","v":0},{"$f":"OperM!AC147","v":0},{"$f":"OperM!AD147","v":0},{"$f":"OperM!AE147","v":0},{"$f":"OperM!AF147","v":0},{"$f":"OperM!AG147","v":0},{"$f":"OperM!AH147","v":0},{"$f":"OperM!AI147","v":0},{"$f":"OperM!AJ147","v":0},{"$f":"OperM!AK147","v":0},{"$f":"OperM!AL147","v":0},{"$f":"OperM!AM147","v":0},{"$f":"OperM!AN147","v":0},{"$f":"OperM!AO147","v":0},{"$f":"OperM!AP147","v":0},{"$f":"OperM!AQ147","v":0},{"$f":"OperM!AR147","v":0},{"$f":"OperM!AS147","v":0},{"$f":"OperM!AT147","v":0},{"$f":"OperM!AU147","v":0},{"$f":"OperM!AV147","v":0},{"$f":"OperM!AW147","v":0},{"$f":"OperM!AX147","v":0},{"$f":"OperM!AY147","v":0},{"$f":"OperM!AZ147","v":0},{"$f":"OperM!BA147","v":0},{"$f":"OperM!BB147","v":0},{"$f":"OperM!BC147","v":0},{"$f":"OperM!BD147","v":0},{"$f":"OperM!BE147","v":0},{"$f":"OperM!BF147","v":0},{"$f":"OperM!BG147","v":0},{"$f":"OperM!BH147","v":0},{"$f":"OperM!BI147","v":0},{"$f":"OperM!BJ147","v":0},{"$f":"OperM!BK147","v":0},{"$f":"OperM!BL147","v":0},{"$f":"OperM!BM147","v":0},{"$f":"OperM!BN147","v":0},{"$f":"OperM!BO147","v":0},{"$f":"OperM!BP147","v":0},{"$f":"OperM!BQ147","v":0},{"$f":"OperM!BR147","v":0},{"$f":"OperM!BS147","v":0},{"$f":"OperM!BT147","v":0},{"$f":"OperM!BU147","v":0},{"$f":"OperM!BV147","v":0},{"$f":"OperM!BW147","v":0},{"$f":"OperM!BX147","v":0},{"$f":"OperM!BY147","v":0},{"$f":"OperM!BZ147","v":0},{"$f":"OperM!CA147","v":0},{"$f":"OperM!CB147","v":0},{"$f":"OperM!CC147","v":0},{"$f":"OperM!CD147","v":0},{"$f":"OperM!CE147","v":0},{"$f":"OperM!CF147","v":0},{"$f":"OperM!CG147","v":0},{"$f":"OperM!CH147","v":0},{"$f":"OperM!CI147","v":0},{"$f":"OperM!CJ147","v":0},{"$f":"OperM!CK147","v":0},{"$f":"OperM!CL147","v":0},{"$f":"OperM!CM147","v":0},{"$f":"OperM!CN147","v":0},{"$f":"OperM!CO147","v":0},{"$f":"OperM!CP147","v":0},{"$f":"OperM!CQ147","v":0},{"$f":"OperM!CR147","v":0},{"$f":"OperM!CS147","v":0},{"$f":"OperM!CT147","v":0},{"$f":"OperM!CU147","v":0},{"$f":"OperM!CV147","v":0},{"$f":"OperM!CW147","v":0},{"$f":"OperM!CX147","v":0},{"$f":"OperM!CY147","v":0},{"$f":"OperM!CZ147","v":0},{"$f":"OperM!DA147","v":0},{"$f":"OperM!DB147","v":0},{"$f":"OperM!DC147","v":0},{"$f":"OperM!DD147","v":0},{"$f":"OperM!DE147","v":0},{"$f":"OperM!DF147","v":0},{"$f":"OperM!DG147","v":0},{"$f":"OperM!DH147","v":0},{"$f":"OperM!DI147","v":0},{"$f":"OperM!DJ147","v":0},{"$f":"OperM!DK147","v":0},{"$f":"OperM!DL147","v":0},{"$f":"OperM!DM147","v":0},{"$f":"OperM!DN147","v":0},{"$f":"OperM!DO147","v":0},{"$f":"OperM!DP147","v":0},{"$f":"OperM!DQ147","v":0},{"$f":"OperM!DR147","v":0},{"$f":"OperM!DS147","v":0},{"$f":"OperM!DT147","v":0},{"$f":"OperM!DU147","v":0},{"$f":"OperM!DV147","v":0},{"$f":"OperM!DW147","v":0},{"$f":"OperM!DX147","v":0},{"$f":"OperM!DY147","v":0},{"$f":"OperM!DZ147","v":0},{"$f":"OperM!EA147","v":0},{"$f":"OperM!EB147","v":0},{"$f":"OperM!EC147","v":0},{"$f":"OperM!ED147","v":0},{"$f":"OperM!EE147","v":0},{"$f":"OperM!EF147","v":0},{"$f":"OperM!EG147","v":0},{"$f":"OperM!EH147","v":0},{"$f":"OperM!EI147","v":0},{"$f":"OperM!EJ147","v":0},{"$f":"OperM!EK147","v":0},{"$f":"OperM!EL147","v":0},{"$f":"OperM!EM147","v":0},{"$f":"OperM!EN147","v":0},{"$f":"OperM!EO147","v":0},{"$f":"OperM!EP147","v":0},{"$f":"OperM!EQ147","v":0},{"$f":"OperM!ER147","v":0},{"$f":"OperM!ES147","v":0},{"$f":"OperM!ET147","v":0},{"$f":"OperM!EU147","v":0},{"$f":"OperM!EV147","v":0},{"$f":"OperM!EW147","v":0},{"$f":"OperM!EX147","v":0},{"$f":"OperM!EY147","v":0},{"$f":"OperM!EZ147","v":0},{"$f":"OperM!FA147","v":0},{"$f":"OperM!FB147","v":0},{"$f":"OperM!FC147","v":0},{"$f":"OperM!FD147","v":0},{"$f":"OperM!FE147","v":0},{"$f":"OperM!FF147","v":0},{"$f":"OperM!FG147","v":0},{"$f":"OperM!FH147","v":0},{"$f":"OperM!FI147","v":0},{"$f":"OperM!FJ147","v":0},{"$f":"OperM!FK147","v":0},{"$f":"OperM!FL147","v":0},{"$f":"OperM!FM147","v":0},{"$f":"OperM!FN147","v":0},{"$f":"OperM!FO147","v":0},{"$f":"OperM!FP147","v":0},{"$f":"OperM!FQ147","v":0},{"$f":"OperM!FR147","v":0},{"$f":"OperM!FS147","v":0},{"$f":"OperM!FT147","v":0},{"$f":"OperM!FU147","v":0},{"$f":"OperM!FV147","v":0},{"$f":"OperM!FW147","v":0},{"$f":"OperM!FX147","v":0},{"$f":"OperM!FY147","v":0},{"$f":"OperM!FZ147","v":0},{"$f":"OperM!GA147","v":0},{"$f":"OperM!GB147","v":0},{"$f":"OperM!GC147","v":0},{"$f":"OperM!GD147","v":0},{"$f":"OperM!GE147","v":0},{"$f":"OperM!GF147","v":0},{"$f":"OperM!GG147","v":0},{"$f":"OperM!GH147","v":0},{"$f":"OperM!GI147","v":0},{"$f":"OperM!GJ147","v":0},{"$f":"OperM!GK147","v":0},{"$f":"OperM!GL147","v":0},{"$f":"OperM!GM147","v":0},{"$f":"OperM!GN147","v":0},{"$f":"OperM!GO147","v":0},{"$f":"OperM!GP147","v":0},{"$f":"OperM!GQ147","v":0},{"$f":"OperM!GR147","v":0},{"$f":"OperM!GS147","v":0},{"$f":"OperM!GT147","v":0},{"$f":"OperM!GU147","v":0},{"$f":"OperM!GV147","v":0},{"$f":"OperM!GW147","v":0},{"$f":"OperM!GX147","v":0},{"$f":"OperM!GY147","v":0},{"$f":"OperM!GZ147","v":0},{"$f":"OperM!HA147","v":0},{"$f":"OperM!HB147","v":0},{"$f":"OperM!HC147","v":0},{"$f":"OperM!HD147","v":0},{"$f":"OperM!HE147","v":0},{"$f":"OperM!HF147","v":0},{"$f":"OperM!HG147","v":0},{"$f":"OperM!HH147","v":0},{"$f":"OperM!HI147","v":0},{"$f":"OperM!HJ147","v":0},{"$f":"OperM!HK147","v":0},{"$f":"OperM!HL147","v":0},{"$f":"OperM!HM147","v":0},{"$f":"OperM!HN147","v":0},{"$f":"OperM!HO147","v":0},{"$f":"OperM!HP147","v":0},{"$f":"OperM!HQ147","v":0},{"$f":"OperM!HR147","v":0},{"$f":"OperM!HS147","v":0},{"$f":"OperM!HT147","v":0},{"$f":"OperM!HU147","v":0},{"$f":"OperM!HV147","v":0},{"$f":"OperM!HW147","v":0},{"$f":"OperM!HX147","v":0},{"$f":"OperM!HY147","v":0},{"$f":"OperM!HZ147","v":0},{"$f":"OperM!IA147","v":0},{"$f":"OperM!IB147","v":0},{"$f":"OperM!IC147","v":0},{"$f":"OperM!ID147","v":0},{"$f":"OperM!IE147","v":0},{"$f":"OperM!IF147","v":0},{"$f":"OperM!IG147","v":0},{"$f":"OperM!IH147","v":0},{"$f":"OperM!II147","v":0},{"$f":"OperM!IJ147","v":0},{"$f":"OperM!IK147","v":0},{"$f":"OperM!IL147","v":0},{"$f":"OperM!IM147","v":0},{"$f":"OperM!IN147","v":0},{"$f":"OperM!IO147","v":0},{"$f":"OperM!IP147","v":0},{"$f":"OperM!IQ147","v":0},{"$f":"OperM!IR147","v":0},{"$f":"OperM!IS147","v":0},{"$f":"OperM!IT147","v":0},{"$f":"OperM!IU147","v":0},{"$f":"OperM!IV147","v":0},{"$f":"OperM!IW147","v":0},{"$f":"OperM!IX147","v":0},{"$f":"OperM!IY147","v":0},{"$f":"OperM!IZ147","v":0},{"$f":"OperM!JA147","v":0},{"$f":"OperM!JB147","v":0},{"$f":"OperM!JC147","v":0},{"$f":"OperM!JD147","v":0},{"$f":"OperM!JE147","v":0},{"$f":"OperM!JF147","v":0},{"$f":"OperM!JG147","v":0},{"$f":"OperM!JH147","v":0},{"$f":"OperM!JI147","v":0},{"$f":"OperM!JJ147","v":0},{"$f":"OperM!JK147","v":0},{"$f":"OperM!JL147","v":0},{"$f":"OperM!JM147","v":0},{"$f":"OperM!JN147","v":0},{"$f":"OperM!JO147","v":0},{"$f":"OperM!JP147","v":0},{"$f":"OperM!JQ147","v":0},{"$f":"OperM!JR147","v":0},{"$f":"OperM!JS147","v":0},{"$f":"OperM!JT147","v":0},{"$f":"OperM!JU147","v":0},{"$f":"OperM!JV147","v":0},{"$f":"OperM!JW147","v":0},{"$f":"OperM!JX147","v":0},{"$f":"OperM!JY147","v":0},{"$f":"OperM!JZ147","v":0},{"$f":"OperM!KA147","v":0},{"$f":"OperM!KB147","v":0},{"$f":"OperM!KC147","v":0},{"$f":"OperM!KD147","v":0},{"$f":"OperM!KE147","v":0},{"$f":"OperM!KF147","v":0},{"$f":"OperM!KG147","v":0},{"$f":"OperM!KH147","v":0},{"$f":"OperM!KI147","v":0},{"$f":"OperM!KJ147","v":0},{"$f":"OperM!KK147","v":0},{"$f":"OperM!KL147","v":0},{"$f":"OperM!KM147","v":0},{"$f":"OperM!KN147","v":0},{"$f":"OperM!KO147","v":0},{"$f":"OperM!KP147","v":0},{"$f":"OperM!KQ147","v":0},{"$f":"OperM!KR147","v":0},{"$f":"OperM!KS147","v":0},{"$f":"OperM!KT147","v":0},{"$f":"OperM!KU147","v":0},{"$f":"OperM!KV147","v":0},{"$f":"OperM!KW147","v":0},{"$f":"OperM!KX147","v":0},{"$f":"OperM!KY147","v":0},{"$f":"OperM!KZ147","v":0},{"$f":"OperM!LA147","v":0},{"$f":"OperM!LB147","v":0},{"$f":"OperM!LC147","v":0},{"$f":"OperM!LD147","v":0},{"$f":"OperM!LE147","v":0},{"$f":"OperM!LF147","v":0},{"$f":"OperM!LG147","v":0},{"$f":"OperM!LH147","v":0},{"$f":"OperM!LI147","v":0},{"$f":"OperM!LJ147","v":0},{"$f":"OperM!LK147","v":0},{"$f":"OperM!LL147","v":0},{"$f":"OperM!LM147","v":0},{"$f":"OperM!LN147","v":0},{"$f":"OperM!LO147","v":0},{"$f":"OperM!LP147","v":0},{"$f":"OperM!LQ147","v":0},{"$f":"OperM!LR147","v":0},{"$f":"OperM!LS147","v":0},{"$f":"OperM!LT147","v":0},{"$f":"OperM!LU147","v":0},{"$f":"OperM!LV147","v":0},{"$f":"OperM!LW147","v":0},{"$f":"OperM!LX147","v":0},{"$f":"OperM!LY147","v":0},{"$f":"OperM!LZ147","v":0},{"$f":"OperM!MA147","v":0},{"$f":"OperM!MB147","v":0},{"$f":"OperM!MC147","v":0},{"$f":"OperM!MD147","v":0},{"$f":"OperM!ME147","v":0},{"$f":"OperM!MF147","v":0},{"$f":"OperM!MG147","v":0},{"$f":"OperM!MH147","v":0},{"$f":"OperM!MI147","v":0},{"$f":"OperM!MJ147","v":0},{"$f":"OperM!MK147","v":0},{"$f":"OperM!ML147","v":0},{"$f":"OperM!MM147","v":0},{"$f":"OperM!MN147","v":0},{"$f":"OperM!MO147","v":0},{"$f":"OperM!MP147","v":0},{"$f":"OperM!MQ147","v":0},{"$f":"OperM!MR147","v":0},{"$f":"OperM!MS147","v":0},{"$f":"OperM!MT147","v":0},{"$f":"OperM!MU147","v":0},{"$f":"OperM!MV147","v":0},{"$f":"OperM!MW147","v":0},{"$f":"OperM!MX147","v":0},{"$f":"OperM!MY147","v":0},{"$f":"OperM!MZ147","v":0},{"$f":"OperM!NA147","v":0},{"$f":"OperM!NB147","v":0},{"$f":"OperM!NC147","v":0},{"$f":"OperM!ND147","v":0},{"$f":"OperM!NE147","v":0},{"$f":"OperM!NF147","v":0},{"$f":"OperM!NG147","v":0},{"$f":"OperM!NH147","v":0},{"$f":"OperM!NI147","v":0},{"$f":"OperM!NJ147","v":0},{"$f":"OperM!NK147","v":0},{"$f":"OperM!NL147","v":0},{"$f":"OperM!NM147","v":0},{"$f":"OperM!NN147","v":0},{"$f":"OperM!NO147","v":0},{"$f":"OperM!NP147","v":0},{"$f":"OperM!NQ147","v":0},{"$f":"OperM!NR147","v":0},{"$f":"OperM!NS147","v":0},{"$f":"OperM!NT147","v":0},{"$f":"OperM!NU147","v":0},{"$f":"OperM!NV147","v":0},{"$f":"OperM!NW147","v":0},{"$f":"OperM!NX147","v":0},{"$f":"OperM!NY147","v":0},{"$f":"OperM!NZ147","v":0},{"$f":"OperM!OA147","v":0},{"$f":"OperM!OB147","v":0},{"$f":"OperM!OC147","v":0},{"$f":"OperM!OD147","v":0},{"$f":"OperM!OE147","v":0},{"$f":"OperM!OF147","v":0},{"$f":"OperM!OG147","v":0},{"$f":"OperM!OH147","v":0},{"$f":"OperM!OI147","v":0},{"$f":"OperM!OJ147","v":0},{"$f":"OperM!OK147","v":0},{"$f":"OperM!OL147","v":0},{"$f":"OperM!OM147","v":0},{"$f":"OperM!ON147","v":0},{"$f":"OperM!OO147","v":0},{"$f":"OperM!OP147","v":0},{"$f":"OperM!OQ147","v":0},{"$f":"OperM!OR147","v":0},{"$f":"OperM!OS147","v":0},{"$f":"OperM!OT147","v":0},{"$f":"OperM!OU147","v":0},{"$f":"OperM!OV147","v":0},{"$f":"OperM!OW147","v":0},{"$f":"OperM!OX147","v":0},{"$f":"OperM!OY147","v":0},{"$f":"OperM!OZ147","v":0},{"$f":"OperM!PA147","v":0},{"$f":"OperM!PB147","v":0},{"$f":"OperM!PC147","v":0},{"$f":"OperM!PD147","v":0},{"$f":"OperM!PE147","v":0},{"$f":"OperM!PF147","v":0},{"$f":"OperM!PG147","v":0},{"$f":"OperM!PH147","v":0},{"$f":"OperM!PI147","v":0},{"$f":"OperM!PJ147","v":0},{"$f":"OperM!PK147","v":0},{"$f":"OperM!PL147","v":0},{"$f":"OperM!PM147","v":0},{"$f":"OperM!PN147","v":0},{"$f":"OperM!PO147","v":0},{"$f":"OperM!PP147","v":0},{"$f":"OperM!PQ147","v":0},{"$f":"OperM!PR147","v":0},{"$f":"OperM!PS147","v":0},{"$f":"OperM!PT147","v":0},{"$f":"OperM!PU147","v":0},{"$f":"OperM!PV147","v":0},{"$f":"OperM!PW147","v":0},{"$f":"OperM!PX147","v":0},{"$f":"OperM!PY147","v":0},{"$f":"OperM!PZ147","v":0},{"$f":"OperM!QA147","v":0},{"$f":"OperM!QB147","v":0},{"$f":"OperM!QC147","v":0},{"$f":"OperM!QD147","v":0},{"$f":"OperM!QE147","v":0},{"$f":"OperM!QF147","v":0},{"$f":"OperM!QG147","v":0},{"$f":"OperM!QH147","v":0},{"$f":"OperM!QI147","v":0},{"$f":"OperM!QJ147","v":0},{"$f":"OperM!QK147","v":0},{"$f":"OperM!QL147","v":0},{"$f":"OperM!QM147","v":0},{"$f":"OperM!QN147","v":0},{"$f":"OperM!QO147","v":0},{"$f":"OperM!QP147","v":0},{"$f":"OperM!QQ147","v":0},{"$f":"OperM!QR147","v":0},{"$f":"OperM!QS147","v":0},{"$f":"OperM!QT147","v":0},{"$f":"OperM!QU147","v":0},{"$f":"OperM!QV147","v":0},{"$f":"OperM!QW147","v":0},{"$f":"OperM!QX147","v":0},{"$f":"OperM!QY147","v":0},{"$f":"OperM!QZ147","v":0},{"$f":"OperM!RA147","v":0},{"$f":"OperM!RB147","v":0},{"$f":"OperM!RC147","v":0},{"$f":"OperM!RD147","v":0},{"$f":"OperM!RE147","v":0},{"$f":"OperM!RF147","v":0},{"$f":"OperM!RG147","v":0},{"$f":"OperM!RH147","v":0},{"$f":"OperM!RI147","v":0},{"$f":"OperM!RJ147","v":0},{"$f":"OperM!RK147","v":0},{"$f":"OperM!RL147","v":0},{"$f":"OperM!RM147","v":0},{"$f":"OperM!RN147","v":0},{"$f":"OperM!RO147","v":0},{"$f":"OperM!RP147","v":0},{"$f":"OperM!RQ147","v":0},{"$f":"OperM!RR147","v":0},{"$f":"OperM!RS147","v":0},{"$f":"OperM!RT147","v":0},{"$f":"OperM!RU147","v":0},{"$f":"OperM!RV147","v":0},{"$f":"OperM!RW147","v":0},{"$f":"OperM!RX147","v":0},{"$f":"OperM!RY147","v":0},{"$f":"OperM!RZ147","v":0},{"$f":"OperM!SA147","v":0},{"$f":"OperM!SB147","v":0},{"$f":"OperM!SC147","v":0},{"$f":"OperM!SD147","v":0},{"$f":"OperM!SE147","v":0},{"$f":"OperM!SF147","v":0},{"$f":"OperM!SG147","v":0},{"$f":"OperM!SH147","v":0},{"$f":"OperM!SI147","v":0},{"$f":"OperM!SJ147","v":0},{"$f":"OperM!SK147","v":0},{"$f":"OperM!SL147","v":0},{"$f":"OperM!SM147","v":0},{"$f":"OperM!SN147","v":0},{"$f":"OperM!SO147","v":0}]
[null,null,"Less: WC Chnge",null,null,null,"USD",null,null,null,{"$f":"OperM!J175","v":0},{"$f":"OperM!K175","v":0},{"$f":"OperM!L175","v":0},{"$f":"OperM!M175","v":0},{"$f":"OperM!N175","v":0},{"$f":"OperM!O175","v":0},{"$f":"OperM!P175","v":0},{"$f":"OperM!Q175","v":0},{"$f":"OperM!R175","v":0},{"$f":"OperM!S175","v":0},{"$f":"OperM!T175","v":0},{"$f":"OperM!U175","v":0},{"$f":"OperM!V175","v":0},{"$f":"OperM!W175","v":0},{"$f":"OperM!X175","v":0},{"$f":"OperM!Y175","v":0},{"$f":"OperM!Z175","v":0},{"$f":"OperM!AA175","v":0},{"$f":"OperM!AB175","v":0},{"$f":"OperM!AC175","v":0},{"$f":"OperM!AD175","v":0},{"$f":"OperM!AE175","v":0},{"$f":"OperM!AF175","v":0},{"$f":"OperM!AG175","v":0},{"$f":"OperM!AH175","v":0},{"$f":"OperM!AI175","v":0},{"$f":"OperM!AJ175","v":0},{"$f":"OperM!AK175","v":0},{"$f":"OperM!AL175","v":0},{"$f":"OperM!AM175","v":0},{"$f":"OperM!AN175","v":0},{"$f":"OperM!AO175","v":0},{"$f":"OperM!AP175","v":0},{"$f":"OperM!AQ175","v":0},{"$f":"OperM!AR175","v":0},{"$f":"OperM!AS175","v":0},{"$f":"OperM!AT175","v":0},{"$f":"OperM!AU175","v":0},{"$f":"OperM!AV175","v":0},{"$f":"OperM!AW175","v":0},{"$f":"OperM!AX175","v":0},{"$f":"OperM!AY175","v":0},{"$f":"OperM!AZ175","v":0},{"$f":"OperM!BA175","v":0},{"$f":"OperM!BB175","v":0},{"$f":"OperM!BC175","v":0},{"$f":"OperM!BD175","v":0},{"$f":"OperM!BE175","v":0},{"$f":"OperM!BF175","v":0},{"$f":"OperM!BG175","v":0},{"$f":"OperM!BH175","v":0},{"$f":"OperM!BI175","v":0},{"$f":"OperM!BJ175","v":0},{"$f":"OperM!BK175","v":0},{"$f":"OperM!BL175","v":0},{"$f":"OperM!BM175","v":0},{"$f":"OperM!BN175","v":0},{"$f":"OperM!BO175","v":0},{"$f":"OperM!BP175","v":0},{"$f":"OperM!BQ175","v":0},{"$f":"OperM!BR175","v":0},{"$f":"OperM!BS175","v":0},{"$f":"OperM!BT175","v":0},{"$f":"OperM!BU175","v":0},{"$f":"OperM!BV175","v":0},{"$f":"OperM!BW175","v":0},{"$f":"OperM!BX175","v":0},{"$f":"OperM!BY175","v":0},{"$f":"OperM!BZ175","v":0},{"$f":"OperM!CA175","v":0},{"$f":"OperM!CB175","v":0},{"$f":"OperM!CC175","v":0},{"$f":"OperM!CD175","v":0},{"$f":"OperM!CE175","v":0},{"$f":"OperM!CF175","v":0},{"$f":"OperM!CG175","v":0},{"$f":"OperM!CH175","v":0},{"$f":"OperM!CI175","v":0},{"$f":"OperM!CJ175","v":0},{"$f":"OperM!CK175","v":0},{"$f":"OperM!CL175","v":0},{"$f":"OperM!CM175","v":0},{"$f":"OperM!CN175","v":0},{"$f":"OperM!CO175","v":0},{"$f":"OperM!CP175","v":0},{"$f":"OperM!CQ175","v":0},{"$f":"OperM!CR175","v":0},{"$f":"OperM!CS175","v":0},{"$f":"OperM!CT175","v":0},{"$f":"OperM!CU175","v":0},{"$f":"OperM!CV175","v":0},{"$f":"OperM!CW175","v":0},{"$f":"OperM!CX175","v":0},{"$f":"OperM!CY175","v":0},{"$f":"OperM!CZ175","v":0},{"$f":"OperM!DA175","v":0},{"$f":"OperM!DB175","v":0},{"$f":"OperM!DC175","v":0},{"$f":"OperM!DD175","v":0},{"$f":"OperM!DE175","v":0},{"$f":"OperM!DF175","v":0},{"$f":"OperM!DG175","v":0},{"$f":"OperM!DH175","v":0},{"$f":"OperM!DI175","v":0},{"$f":"OperM!DJ175","v":0},{"$f":"OperM!DK175","v":0},{"$f":"OperM!DL175","v":0},{"$f":"OperM!DM175","v":0},{"$f":"OperM!DN175","v":0},{"$f":"OperM!DO175","v":0},{"$f":"OperM!DP175","v":0},{"$f":"OperM!DQ175","v":0},{"$f":"OperM!DR175","v":0},{"$f":"OperM!DS175","v":0},{"$f":"OperM!DT175","v":0},{"$f":"OperM!DU175","v":0},{"$f":"OperM!DV175","v":0},{"$f":"OperM!DW175","v":0},{"$f":"OperM!DX175","v":0},{"$f":"OperM!DY175","v":0},{"$f":"OperM!DZ175","v":0},{"$f":"OperM!EA175","v":0},{"$f":"OperM!EB175","v":0},{"$f":"OperM!EC175","v":0},{"$f":"OperM!ED175","v":0},{"$f":"OperM!EE175","v":0},{"$f":"OperM!EF175","v":0},{"$f":"OperM!EG175","v":0},{"$f":"OperM!EH175","v":0},{"$f":"OperM!EI175","v":0},{"$f":"OperM!EJ175","v":0},{"$f":"OperM!EK175","v":0},{"$f":"OperM!EL175","v":0},{"$f":"OperM!EM175","v":0},{"$f":"OperM!EN175","v":0},{"$f":"OperM!EO175","v":0},{"$f":"OperM!EP175","v":0},{"$f":"OperM!EQ175","v":0},{"$f":"OperM!ER175","v":0},{"$f":"OperM!ES175","v":0},{"$f":"OperM!ET175","v":0},{"$f":"OperM!EU175","v":0},{"$f":"OperM!EV175","v":0},{"$f":"OperM!EW175","v":0},{"$f":"OperM!EX175","v":0},{"$f":"OperM!EY175","v":0},{"$f":"OperM!EZ175","v":0},{"$f":"OperM!FA175","v":0},{"$f":"OperM!FB175","v":0},{"$f":"OperM!FC175","v":0},{"$f":"OperM!FD175","v":0},{"$f":"OperM!FE175","v":0},{"$f":"OperM!FF175","v":0},{"$f":"OperM!FG175","v":0},{"$f":"OperM!FH175","v":0},{"$f":"OperM!FI175","v":0},{"$f":"OperM!FJ175","v":0},{"$f":"OperM!FK175","v":0},{"$f":"OperM!FL175","v":0},{"$f":"OperM!FM175","v":0},{"$f":"OperM!FN175","v":0},{"$f":"OperM!FO175","v":0},{"$f":"OperM!FP175","v":0},{"$f":"OperM!FQ175","v":0},{"$f":"OperM!FR175","v":0},{"$f":"OperM!FS175","v":0},{"$f":"OperM!FT175","v":0},{"$f":"OperM!FU175","v":0},{"$f":"OperM!FV175","v":0},{"$f":"OperM!FW175","v":0},{"$f":"OperM!FX175","v":0},{"$f":"OperM!FY175","v":0},{"$f":"OperM!FZ175","v":0},{"$f":"OperM!GA175","v":0},{"$f":"OperM!GB175","v":0},{"$f":"OperM!GC175","v":0},{"$f":"OperM!GD175","v":0},{"$f":"OperM!GE175","v":0},{"$f":"OperM!GF175","v":0},{"$f":"OperM!GG175","v":0},{"$f":"OperM!GH175","v":0},{"$f":"OperM!GI175","v":0},{"$f":"OperM!GJ175","v":0},{"$f":"OperM!GK175","v":0},{"$f":"OperM!GL175","v":0},{"$f":"OperM!GM175","v":0},{"$f":"OperM!GN175","v":0},{"$f":"OperM!GO175","v":0},{"$f":"OperM!GP175","v":0},{"$f":"OperM!GQ175","v":0},{"$f":"OperM!GR175","v":0},{"$f":"OperM!GS175","v":0},{"$f":"OperM!GT175","v":0},{"$f":"OperM!GU175","v":0},{"$f":"OperM!GV175","v":0},{"$f":"OperM!GW175","v":0},{"$f":"OperM!GX175","v":0},{"$f":"OperM!GY175","v":0},{"$f":"OperM!GZ175","v":0},{"$f":"OperM!HA175","v":0},{"$f":"OperM!HB175","v":0},{"$f":"OperM!HC175","v":0},{"$f":"OperM!HD175","v":0},{"$f":"OperM!HE175","v":0},{"$f":"OperM!HF175","v":0},{"$f":"OperM!HG175","v":0},{"$f":"OperM!HH175","v":0},{"$f":"OperM!HI175","v":0},{"$f":"OperM!HJ175","v":0},{"$f":"OperM!HK175","v":0},{"$f":"OperM!HL175","v":0},{"$f":"OperM!HM175","v":0},{"$f":"OperM!HN175","v":0},{"$f":"OperM!HO175","v":0},{"$f":"OperM!HP175","v":0},{"$f":"OperM!HQ175","v":0},{"$f":"OperM!HR175","v":0},{"$f":"OperM!HS175","v":0},{"$f":"OperM!HT175","v":0},{"$f":"OperM!HU175","v":0},{"$f":"OperM!HV175","v":0},{"$f":"OperM!HW175","v":0},{"$f":"OperM!HX175","v":0},{"$f":"OperM!HY175","v":0},{"$f":"OperM!HZ175","v":0},{"$f":"OperM!IA175","v":0},{"$f":"OperM!IB175","v":0},{"$f":"OperM!IC175","v":0},{"$f":"OperM!ID175","v":0},{"$f":"OperM!IE175","v":0},{"$f":"OperM!IF175","v":0},{"$f":"OperM!IG175","v":0},{"$f":"OperM!IH175","v":0},{"$f":"OperM!II175","v":0},{"$f":"OperM!IJ175","v":0},{"$f":"OperM!IK175","v":0},{"$f":"OperM!IL175","v":0},{"$f":"OperM!IM175","v":0},{"$f":"OperM!IN175","v":0},{"$f":"OperM!IO175","v":0},{"$f":"OperM!IP175","v":0},{"$f":"OperM!IQ175","v":0},{"$f":"OperM!IR175","v":0},{"$f":"OperM!IS175","v":0},{"$f":"OperM!IT175","v":0},{"$f":"OperM!IU175","v":0},{"$f":"OperM!IV175","v":0},{"$f":"OperM!IW175","v":0},{"$f":"OperM!IX175","v":0},{"$f":"OperM!IY175","v":0},{"$f":"OperM!IZ175","v":0},{"$f":"OperM!JA175","v":0},{"$f":"OperM!JB175","v":0},{"$f":"OperM!JC175","v":0},{"$f":"OperM!JD175","v":0},{"$f":"OperM!JE175","v":0},{"$f":"OperM!JF175","v":0},{"$f":"OperM!JG175","v":0},{"$f":"OperM!JH175","v":0},{"$f":"OperM!JI175","v":0},{"$f":"OperM!JJ175","v":0},{"$f":"OperM!JK175","v":0},{"$f":"OperM!JL175","v":0},{"$f":"OperM!JM175","v":0},{"$f":"OperM!JN175","v":0},{"$f":"OperM!JO175","v":0},{"$f":"OperM!JP175","v":0},{"$f":"OperM!JQ175","v":0},{"$f":"OperM!JR175","v":0},{"$f":"OperM!JS175","v":0},{"$f":"OperM!JT175","v":0},{"$f":"OperM!JU175","v":0},{"$f":"OperM!JV175","v":0},{"$f":"OperM!JW175","v":0},{"$f":"OperM!JX175","v":0},{"$f":"OperM!JY175","v":0},{"$f":"OperM!JZ175","v":0},{"$f":"OperM!KA175","v":0},{"$f":"OperM!KB175","v":0},{"$f":"OperM!KC175","v":0},{"$f":"OperM!KD175","v":0},{"$f":"OperM!KE175","v":0},{"$f":"OperM!KF175","v":0},{"$f":"OperM!KG175","v":0},{"$f":"OperM!KH175","v":0},{"$f":"OperM!KI175","v":0},{"$f":"OperM!KJ175","v":0},{"$f":"OperM!KK175","v":0},{"$f":"OperM!KL175","v":0},{"$f":"OperM!KM175","v":0},{"$f":"OperM!KN175","v":0},{"$f":"OperM!KO175","v":0},{"$f":"OperM!KP175","v":0},{"$f":"OperM!KQ175","v":0},{"$f":"OperM!KR175","v":0},{"$f":"OperM!KS175","v":0},{"$f":"OperM!KT175","v":0},{"$f":"OperM!KU175","v":0},{"$f":"OperM!KV175","v":0},{"$f":"OperM!KW175","v":0},{"$f":"OperM!KX175","v":0},{"$f":"OperM!KY175","v":0},{"$f":"OperM!KZ175","v":0},{"$f":"OperM!LA175","v":0},{"$f":"OperM!LB175","v":0},{"$f":"OperM!LC175","v":0},{"$f":"OperM!LD175","v":0},{"$f":"OperM!LE175","v":0},{"$f":"OperM!LF175","v":0},{"$f":"OperM!LG175","v":0},{"$f":"OperM!LH175","v":0},{"$f":"OperM!LI175","v":0},{"$f":"OperM!LJ175","v":0},{"$f":"OperM!LK175","v":0},{"$f":"OperM!LL175","v":0},{"$f":"OperM!LM175","v":0},{"$f":"OperM!LN175","v":0},{"$f":"OperM!LO175","v":0},{"$f":"OperM!LP175","v":0},{"$f":"OperM!LQ175","v":0},{"$f":"OperM!LR175","v":0},{"$f":"OperM!LS175","v":0},{"$f":"OperM!LT175","v":0},{"$f":"OperM!LU175","v":0},{"$f":"OperM!LV175","v":0},{"$f":"OperM!LW175","v":0},{"$f":"OperM!LX175","v":0},{"$f":"OperM!LY175","v":0},{"$f":"OperM!LZ175","v":0},{"$f":"OperM!MA175","v":0},{"$f":"OperM!MB175","v":0},{"$f":"OperM!MC175","v":0},{"$f":"OperM!MD175","v":0},{"$f":"OperM!ME175","v":0},{"$f":"OperM!MF175","v":0},{"$f":"OperM!MG175","v":0},{"$f":"OperM!MH175","v":0},{"$f":"OperM!MI175","v":0},{"$f":"OperM!MJ175","v":0},{"$f":"OperM!MK175","v":0},{"$f":"OperM!ML175","v":0},{"$f":"OperM!MM175","v":0},{"$f":"OperM!MN175","v":0},{"$f":"OperM!MO175","v":0},{"$f":"OperM!MP175","v":0},{"$f":"OperM!MQ175","v":0},{"$f":"OperM!MR175","v":0},{"$f":"OperM!MS175","v":0},{"$f":"OperM!MT175","v":0},{"$f":"OperM!MU175","v":0},{"$f":"OperM!MV175","v":0},{"$f":"OperM!MW175","v":0},{"$f":"OperM!MX175","v":0},{"$f":"OperM!MY175","v":0},{"$f":"OperM!MZ175","v":0},{"$f":"OperM!NA175","v":0},{"$f":"OperM!NB175","v":0},{"$f":"OperM!NC175","v":0},{"$f":"OperM!ND175","v":0},{"$f":"OperM!NE175","v":0},{"$f":"OperM!NF175","v":0},{"$f":"OperM!NG175","v":0},{"$f":"OperM!NH175","v":0},{"$f":"OperM!NI175","v":0},{"$f":"OperM!NJ175","v":0},{"$f":"OperM!NK175","v":0},{"$f":"OperM!NL175","v":0},{"$f":"OperM!NM175","v":0},{"$f":"OperM!NN175","v":0},{"$f":"OperM!NO175","v":0},{"$f":"OperM!NP175","v":0},{"$f":"OperM!NQ175","v":0},{"$f":"OperM!NR175","v":0},{"$f":"OperM!NS175","v":0},{"$f":"OperM!NT175","v":0},{"$f":"OperM!NU175","v":0},{"$f":"OperM!NV175","v":0},{"$f":"OperM!NW175","v":0},{"$f":"OperM!NX175","v":0},{"$f":"OperM!NY175","v":0},{"$f":"OperM!NZ175","v":0},{"$f":"OperM!OA175","v":0},{"$f":"OperM!OB175","v":0},{"$f":"OperM!OC175","v":0},{"$f":"OperM!OD175","v":0},{"$f":"OperM!OE175","v":0},{"$f":"OperM!OF175","v":0},{"$f":"OperM!OG175","v":0},{"$f":"OperM!OH175","v":0},{"$f":"OperM!OI175","v":0},{"$f":"OperM!OJ175","v":0},{"$f":"OperM!OK175","v":0},{"$f":"OperM!OL175","v":0},{"$f":"OperM!OM175","v":0},{"$f":"OperM!ON175","v":0},{"$f":"OperM!OO175","v":0},{"$f":"OperM!OP175","v":0},{"$f":"OperM!OQ175","v":0},{"$f":"OperM!OR175","v":0},{"$f":"OperM!OS175","v":0},{"$f":"OperM!OT175","v":0},{"$f":"OperM!OU175","v":0},{"$f":"OperM!OV175","v":0},{"$f":"OperM!OW175","v":0},{"$f":"OperM!OX175","v":0},{"$f":"OperM!OY175","v":0},{"$f":"OperM!OZ175","v":0},{"$f":"OperM!PA175","v":0},{"$f":"OperM!PB175","v":0},{"$f":"OperM!PC175","v":0},{"$f":"OperM!PD175","v":0},{"$f":"OperM!PE175","v":0},{"$f":"OperM!PF175","v":0},{"$f":"OperM!PG175","v":0},{"$f":"OperM!PH175","v":0},{"$f":"OperM!PI175","v":0},{"$f":"OperM!PJ175","v":0},{"$f":"OperM!PK175","v":0},{"$f":"OperM!PL175","v":0},{"$f":"OperM!PM175","v":0},{"$f":"OperM!PN175","v":0},{"$f":"OperM!PO175","v":0},{"$f":"OperM!PP175","v":0},{"$f":"OperM!PQ175","v":0},{"$f":"OperM!PR175","v":0},{"$f":"OperM!PS175","v":0},{"$f":"OperM!PT175","v":0},{"$f":"OperM!PU175","v":0},{"$f":"OperM!PV175","v":0},{"$f":"OperM!PW175","v":0},{"$f":"OperM!PX175","v":0},{"$f":"OperM!PY175","v":0},{"$f":"OperM!PZ175","v":0},{"$f":"OperM!QA175","v":0},{"$f":"OperM!QB175","v":0},{"$f":"OperM!QC175","v":0},{"$f":"OperM!QD175","v":0},{"$f":"OperM!QE175","v":0},{"$f":"OperM!QF175","v":0},{"$f":"OperM!QG175","v":0},{"$f":"OperM!QH175","v":0},{"$f":"OperM!QI175","v":0},{"$f":"OperM!QJ175","v":0},{"$f":"OperM!QK175","v":0},{"$f":"OperM!QL175","v":0},{"$f":"OperM!QM175","v":0},{"$f":"OperM!QN175","v":0},{"$f":"OperM!QO175","v":0},{"$f":"OperM!QP175","v":0},{"$f":"OperM!QQ175","v":0},{"$f":"OperM!QR175","v":0},{"$f":"OperM!QS175","v":0},{"$f":"OperM!QT175","v":0},{"$f":"OperM!QU175","v":0},{"$f":"OperM!QV175","v":0},{"$f":"OperM!QW175","v":0},{"$f":"OperM!QX175","v":0},{"$f":"OperM!QY175","v":0},{"$f":"OperM!QZ175","v":0},{"$f":"OperM!RA175","v":0},{"$f":"OperM!RB175","v":0},{"$f":"OperM!RC175","v":0},{"$f":"OperM!RD175","v":0},{"$f":"OperM!RE175","v":0},{"$f":"OperM!RF175","v":0},{"$f":"OperM!RG175","v":0},{"$f":"OperM!RH175","v":0},{"$f":"OperM!RI175","v":0},{"$f":"OperM!RJ175","v":0},{"$f":"OperM!RK175","v":0},{"$f":"OperM!RL175","v":0},{"$f":"OperM!RM175","v":0},{"$f":"OperM!RN175","v":0},{"$f":"OperM!RO175","v":0},{"$f":"OperM!RP175","v":0},{"$f":"OperM!RQ175","v":0},{"$f":"OperM!RR175","v":0},{"$f":"OperM!RS175","v":0},{"$f":"OperM!RT175","v":0},{"$f":"OperM!RU175","v":0},{"$f":"OperM!RV175","v":0},{"$f":"OperM!RW175","v":0},{"$f":"OperM!RX175","v":0},{"$f":"OperM!RY175","v":0},{"$f":"OperM!RZ175","v":0},{"$f":"OperM!SA175","v":0},{"$f":"OperM!SB175","v":0},{"$f":"OperM!SC175","v":0},{"$f":"OperM!SD175","v":0},{"$f":"OperM!SE175","v":0},{"$f":"OperM!SF175","v":0},{"$f":"OperM!SG175","v":0},{"$f":"OperM!SH175","v":0},{"$f":"OperM!SI175","v":0},{"$f":"OperM!SJ175","v":0},{"$f":"OperM!SK175","v":0},{"$f":"OperM!SL175","v":0},{"$f":"OperM!SM175","v":0},{"$f":"OperM!SN175","v":0},{"$f":"OperM!SO175","v":0}]
[null,null,"Less: Capital Expenditures",null,null,null,"USD",null,null,null,{"$f":"K41","v":6300000},{"$f":"L41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Free Cash Flow",null,null,"USD"]
[]
[null,null,"Project IRR Pre-tax",null,null,null,"%"]
[null,null,"Project XIRR Pre-tax",null,null,null,"%"]
[]
[null,"Sources and Uses Summary (For Copy/Paste Macro)"]
[]
[null,null,"Uses of Funds"]
[null,null,null,"Total Capital Expenditures",null,null,{"$f":"SUM(K41:SP41)","v":6300000}]
[null,null,null,"Interest During Construction - Senior",null,null,{"$f":"H72","v":0}]
[null,null,null,"Up-Front Fee"]
[null,null,null,"Commitment Fee"]
[null,null,null,"DSRA"]
[null,null,null,"Total Project Cost",null,null,{"$f":"G54+G55","v":6300000}]
[]
[null,null,"Sources"]
[null,null,null,"Senior Debt",null,{"$f":"InputC!F80","v":0.8}]
[null,null,null,"Total Equity",null,{"$f":"InputC!F81","v":0.19999999999999996}]
[null,null,null,"Total Funding",null,null,{"$f":"G62+G63","v":0}]
[]
[null,null,"Equity Allocation"]
[null,null,null,"Shareholder Loan",null,{"$f":"InputC!F95","v":0},{"$f":"G63*F67","v":0}]
[null,null,null,"Other Direct Investment",null,{"$f":"1-F67","v":1},{"$f":"G63*F68","v":0}]
[]
[null,"Funding Needs During Construction"]
[null,null,"Total Expenditrures without Financing",null,null,null,"USD",{"$f":"SUM(K71:SP71)","v":6300000},null,null,{"$f":"K41","v":6300000},{"$f":"L41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total IDC on Senior Debt",null,null,null,"USD",{"$f":"SUM(K72:SP72)","v":0}]
[null,null,null,null,null,null,"USD",0]
[null,null,null,null,null,null,"USD"]
[null,null,null,null,null,null,"USD"]
[null,null,null,"Total Funding Requirements",null,null,"USD",{"$f":"SUM(K76:SP76)","v":6300000},null,null,{"$f":"SUM(K71:K73)","v":6300000},{"$f":"SUM(L71:L73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX71:BX73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ71:EJ73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV71:GV73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH71:JH73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT71:LT73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF71:OF73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR71:QR73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Sources of Funds"]
[null,null,null,{"$f":"InputC!E80","v":"Debt"},null,{"$f":"InputC!F80","v":0.8},{"$f":"InputC!G80","v":"%"}]
[null,null,null,{"$f":"InputC!E81","v":"Equity"},null,{"$f":"InputC!F81","v":0.19999999999999996},{"$f":"InputC!G81","v":"%"}]
[]
[null,null,"Total Senior Funding",null,null,null,"USD",{"$f":"SUM(K82:SP82)","v":5040000},null,null,{"$f":"$F79*K76","v":5040000},{"$f":"$F79*L76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F79*BX76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F79*EJ76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F79*GV76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F79*JH76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F79*LT76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F79*OF76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F79*QR76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Equity Funding",null,null,null,"USD",{"$f":"SUM(K83:SP83)","v":1259999.9999999998},null,null,{"$f":"$F80*K76","v":1259999.9999999998},{"$f":"$F80*L76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F80*BX76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F80*EJ76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F80*GV76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F80*JH76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F80*LT76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F80*OF76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F80*QR76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sources",null,null,"USD",{"$f":"SUM(K84:SP84)","v":6300000},{"$f":"H84=H76","v":true},null,{"$f":"SUM(K82:K83)","v":6300000},{"$f":"SUM(L82:L83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX82:BX83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ82:EJ83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV82:GV83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH82:JH83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT82:LT83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF82:OF83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR82:QR83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Shareholder Debt Percent",null,null,{"$f":"InputC!F95","v":0}]
[null,null,"Shareholder Debt Draws",null,null,null,null,null,null,null,{"$f":"K83*$F86","v":0},{"$f":"L83*$F86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX83*$F86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ83*$F86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV83*$F86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH83*$F86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT83*$F86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF83*$F86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR83*$F86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other Equity Draws",null,null,null,null,null,null,null,{"$f":"K83-K87","v":1259999.9999999998},{"$f":"L83-L87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX83-BX87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ83-EJ87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV83-GV87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH83-JH87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT83-LT87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF83-OF87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR83-QR87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Senior Debt Account"]
[null,null,null,"Balance BF",null,null,"USD",null,null,null,{"$f":"J93","v":0},{"$f":"K93","v":5040000},5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,{"$f":"BW93","v":5040000},5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,{"$f":"EI93","v":5040000},5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,{"$f":"GU93","v":5040000},5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,{"$f":"JG93","v":5040000},5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,{"$f":"LS93","v":5040000},5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,{"$f":"OE93","v":5040000},5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,{"$f":"QQ93","v":5040000},5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000]
[null,null,null,"Add: Draws",null,null,"USD",null,null,null,{"$f":"K82","v":5040000},{"$f":"L82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Balance CF",null,null,"USD",null,null,null,{"$f":"SUM(K91:K92)","v":5040000},{"$f":"SUM(L91:L92)","v":5040000},5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,{"$f":"SUM(BX91:BX92)","v":5040000},5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,{"$f":"SUM(EJ91:EJ92)","v":5040000},5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,{"$f":"SUM(GV91:GV92)","v":5040000},5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,{"$f":"SUM(JH91:JH92)","v":5040000},5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,{"$f":"SUM(LT91:LT92)","v":5040000},5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,{"$f":"SUM(OF91:OF92)","v":5040000},5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,{"$f":"SUM(QR91:QR92)","v":5040000},5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000]
[]
[null,null,null,{"$f":"InputC!E89","v":"Annual Interest Rate"},null,{"$f":"InputC!F89","v":2.5000000000000001E-2},{"$f":"InputC!G89","v":"% p.a."}]
[null,null,null,"Monthly Interest Rate (no days 360 adjustment)",null,{"$f":"F95/Months","v":2.0833333333333333E-3},"% p.p.",null,null,null,{"$f":"$F$96","v":2.0833333333333333E-3},{"$f":"$F$96","v":2.0833333333333333E-3},2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,{"$f":"$F$96","v":2.0833333333333333E-3},2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,{"$f":"$F$96","v":2.0833333333333333E-3},2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,{"$f":"$F$96","v":2.0833333333333333E-3},2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,{"$f":"$F$96","v":2.0833333333333333E-3},2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,{"$f":"$F$96","v":2.0833333333333333E-3},2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,{"$f":"$F$96","v":2.0833333333333333E-3},2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,{"$f":"$F$96","v":2.0833333333333333E-3},2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3]
[null,null,null,"Construction Flag",null,null,"Flag",null,null,null,{"$f":"TimeM!J$18","v":0},{"$f":"TimeM!K18","v":0},{"$f":"TimeM!L18","v":0},{"$f":"TimeM!M18","v":0},{"$f":"TimeM!N18","v":0},{"$f":"TimeM!O18","v":0},{"$f":"TimeM!P18","v":0},{"$f":"TimeM!Q18","v":0},{"$f":"TimeM!R18","v":0},{"$f":"TimeM!S18","v":0},{"$f":"TimeM!T18","v":0},{"$f":"TimeM!U18","v":0},{"$f":"TimeM!V18","v":0},{"$f":"TimeM!W18","v":0},{"$f":"TimeM!X18","v":0},{"$f":"TimeM!Y18","v":0},{"$f":"TimeM!Z18","v":0},{"$f":"TimeM!AA18","v":0},{"$f":"TimeM!AB18","v":0},{"$f":"TimeM!AC18","v":0},{"$f":"TimeM!AD18","v":0},{"$f":"TimeM!AE18","v":0},{"$f":"TimeM!AF18","v":0},{"$f":"TimeM!AG18","v":0},{"$f":"TimeM!AH18","v":0},{"$f":"TimeM!AI18","v":0},{"$f":"TimeM!AJ18","v":0},{"$f":"TimeM!AK18","v":0},{"$f":"TimeM!AL18","v":0},{"$f":"TimeM!AM18","v":0},{"$f":"TimeM!AN18","v":0},{"$f":"TimeM!AO18","v":0},{"$f":"TimeM!AP18","v":0},{"$f":"TimeM!AQ18","v":0},{"$f":"TimeM!AR18","v":0},{"$f":"TimeM!AS18","v":0},{"$f":"TimeM!AT18","v":0},{"$f":"TimeM!AU18","v":0},{"$f":"TimeM!AV18","v":0},{"$f":"TimeM!AW18","v":0},{"$f":"TimeM!AX18","v":0},{"$f":"TimeM!AY18","v":0},{"$f":"TimeM!AZ18","v":0},{"$f":"TimeM!BA18","v":0},{"$f":"TimeM!BB18","v":0},{"$f":"TimeM!BC18","v":0},{"$f":"TimeM!BD18","v":0},{"$f":"TimeM!BE18","v":0},{"$f":"TimeM!BF18","v":0},{"$f":"TimeM!BG18","v":0},{"$f":"TimeM!BH18","v":0},{"$f":"TimeM!BI18","v":0},{"$f":"TimeM!BJ18","v":0},{"$f":"TimeM!BK18","v":0},{"$f":"TimeM!BL18","v":0},{"$f":"TimeM!BM18","v":0},{"$f":"TimeM!BN18","v":0},{"$f":"TimeM!BO18","v":0},{"$f":"TimeM!BP18","v":0},{"$f":"TimeM!BQ18","v":0},{"$f":"TimeM!BR18","v":0},{"$f":"TimeM!BS18","v":0},{"$f":"TimeM!BT18","v":0},{"$f":"TimeM!BU18","v":0},{"$f":"TimeM!BV18","v":0},{"$f":"TimeM!BW18","v":0},{"$f":"TimeM!BX18","v":0},{"$f":"TimeM!BY18","v":0},{"$f":"TimeM!BZ18","v":0},{"$f":"TimeM!CA18","v":0},{"$f":"TimeM!CB18","v":0},{"$f":"TimeM!CC18","v":0},{"$f":"TimeM!CD18","v":0},{"$f":"TimeM!CE18","v":0},{"$f":"TimeM!CF18","v":0},{"$f":"TimeM!CG18","v":0},{"$f":"TimeM!CH18","v":0},{"$f":"TimeM!CI18","v":0},{"$f":"TimeM!CJ18","v":0},{"$f":"TimeM!CK18","v":0},{"$f":"TimeM!CL18","v":0},{"$f":"TimeM!CM18","v":0},{"$f":"TimeM!CN18","v":0},{"$f":"TimeM!CO18","v":0},{"$f":"TimeM!CP18","v":0},{"$f":"TimeM!CQ18","v":0},{"$f":"TimeM!CR18","v":0},{"$f":"TimeM!CS18","v":0},{"$f":"TimeM!CT18","v":0},{"$f":"TimeM!CU18","v":0},{"$f":"TimeM!CV18","v":0},{"$f":"TimeM!CW18","v":0},{"$f":"TimeM!CX18","v":0},{"$f":"TimeM!CY18","v":0},{"$f":"TimeM!CZ18","v":0},{"$f":"TimeM!DA18","v":0},{"$f":"TimeM!DB18","v":0},{"$f":"TimeM!DC18","v":0},{"$f":"TimeM!DD18","v":0},{"$f":"TimeM!DE18","v":0},{"$f":"TimeM!DF18","v":0},{"$f":"TimeM!DG18","v":0},{"$f":"TimeM!DH18","v":0},{"$f":"TimeM!DI18","v":0},{"$f":"TimeM!DJ18","v":0},{"$f":"TimeM!DK18","v":0},{"$f":"TimeM!DL18","v":0},{"$f":"TimeM!DM18","v":0},{"$f":"TimeM!DN18","v":0},{"$f":"TimeM!DO18","v":0},{"$f":"TimeM!DP18","v":0},{"$f":"TimeM!DQ18","v":0},{"$f":"TimeM!DR18","v":0},{"$f":"TimeM!DS18","v":0},{"$f":"TimeM!DT18","v":0},{"$f":"TimeM!DU18","v":0},{"$f":"TimeM!DV18","v":0},{"$f":"TimeM!DW18","v":0},{"$f":"TimeM!DX18","v":0},{"$f":"TimeM!DY18","v":0},{"$f":"TimeM!DZ18","v":0},{"$f":"TimeM!EA18","v":0},{"$f":"TimeM!EB18","v":0},{"$f":"TimeM!EC18","v":0},{"$f":"TimeM!ED18","v":0},{"$f":"TimeM!EE18","v":0},{"$f":"TimeM!EF18","v":0},{"$f":"TimeM!EG18","v":0},{"$f":"TimeM!EH18","v":0},{"$f":"TimeM!EI18","v":0},{"$f":"TimeM!EJ18","v":0},{"$f":"TimeM!EK18","v":0},{"$f":"TimeM!EL18","v":0},{"$f":"TimeM!EM18","v":0},{"$f":"TimeM!EN18","v":0},{"$f":"TimeM!EO18","v":0},{"$f":"TimeM!EP18","v":0},{"$f":"TimeM!EQ18","v":0},{"$f":"TimeM!ER18","v":0},{"$f":"TimeM!ES18","v":0},{"$f":"TimeM!ET18","v":0},{"$f":"TimeM!EU18","v":0},{"$f":"TimeM!EV18","v":0},{"$f":"TimeM!EW18","v":0},{"$f":"TimeM!EX18","v":0},{"$f":"TimeM!EY18","v":0},{"$f":"TimeM!EZ18","v":0},{"$f":"TimeM!FA18","v":0},{"$f":"TimeM!FB18","v":0},{"$f":"TimeM!FC18","v":0},{"$f":"TimeM!FD18","v":0},{"$f":"TimeM!FE18","v":0},{"$f":"TimeM!FF18","v":0},{"$f":"TimeM!FG18","v":0},{"$f":"TimeM!FH18","v":0},{"$f":"TimeM!FI18","v":0},{"$f":"TimeM!FJ18","v":0},{"$f":"TimeM!FK18","v":0},{"$f":"TimeM!FL18","v":0},{"$f":"TimeM!FM18","v":0},{"$f":"TimeM!FN18","v":0},{"$f":"TimeM!FO18","v":0},{"$f":"TimeM!FP18","v":0},{"$f":"TimeM!FQ18","v":0},{"$f":"TimeM!FR18","v":0},{"$f":"TimeM!FS18","v":0},{"$f":"TimeM!FT18","v":0},{"$f":"TimeM!FU18","v":0},{"$f":"TimeM!FV18","v":0},{"$f":"TimeM!FW18","v":0},{"$f":"TimeM!FX18","v":0},{"$f":"TimeM!FY18","v":0},{"$f":"TimeM!FZ18","v":0},{"$f":"TimeM!GA18","v":0},{"$f":"TimeM!GB18","v":0},{"$f":"TimeM!GC18","v":0},{"$f":"TimeM!GD18","v":0},{"$f":"TimeM!GE18","v":0},{"$f":"TimeM!GF18","v":0},{"$f":"TimeM!GG18","v":0},{"$f":"TimeM!GH18","v":0},{"$f":"TimeM!GI18","v":0},{"$f":"TimeM!GJ18","v":0},{"$f":"TimeM!GK18","v":0},{"$f":"TimeM!GL18","v":0},{"$f":"TimeM!GM18","v":0},{"$f":"TimeM!GN18","v":0},{"$f":"TimeM!GO18","v":0},{"$f":"TimeM!GP18","v":0},{"$f":"TimeM!GQ18","v":0},{"$f":"TimeM!GR18","v":0},{"$f":"TimeM!GS18","v":0},{"$f":"TimeM!GT18","v":0},{"$f":"TimeM!GU18","v":0},{"$f":"TimeM!GV18","v":0},{"$f":"TimeM!GW18","v":0},{"$f":"TimeM!GX18","v":0},{"$f":"TimeM!GY18","v":0},{"$f":"TimeM!GZ18","v":0},{"$f":"TimeM!HA18","v":0},{"$f":"TimeM!HB18","v":0},{"$f":"TimeM!HC18","v":0},{"$f":"TimeM!HD18","v":0},{"$f":"TimeM!HE18","v":0},{"$f":"TimeM!HF18","v":0},{"$f":"TimeM!HG18","v":0},{"$f":"TimeM!HH18","v":0},{"$f":"TimeM!HI18","v":0},{"$f":"TimeM!HJ18","v":0},{"$f":"TimeM!HK18","v":0},{"$f":"TimeM!HL18","v":0},{"$f":"TimeM!HM18","v":0},{"$f":"TimeM!HN18","v":0},{"$f":"TimeM!HO18","v":0},{"$f":"TimeM!HP18","v":0},{"$f":"TimeM!HQ18","v":0},{"$f":"TimeM!HR18","v":0},{"$f":"TimeM!HS18","v":0},{"$f":"TimeM!HT18","v":0},{"$f":"TimeM!HU18","v":0},{"$f":"TimeM!HV18","v":0},{"$f":"TimeM!HW18","v":0},{"$f":"TimeM!HX18","v":0},{"$f":"TimeM!HY18","v":0},{"$f":"TimeM!HZ18","v":0},{"$f":"TimeM!IA18","v":0},{"$f":"TimeM!IB18","v":0},{"$f":"TimeM!IC18","v":0},{"$f":"TimeM!ID18","v":0},{"$f":"TimeM!IE18","v":0},{"$f":"TimeM!IF18","v":0},{"$f":"TimeM!IG18","v":0},{"$f":"TimeM!IH18","v":0},{"$f":"TimeM!II18","v":0},{"$f":"TimeM!IJ18","v":0},{"$f":"TimeM!IK18","v":0},{"$f":"TimeM!IL18","v":0},{"$f":"TimeM!IM18","v":0},{"$f":"TimeM!IN18","v":0},{"$f":"TimeM!IO18","v":0},{"$f":"TimeM!IP18","v":0},{"$f":"TimeM!IQ18","v":0},{"$f":"TimeM!IR18","v":0},{"$f":"TimeM!IS18","v":0},{"$f":"TimeM!IT18","v":0},{"$f":"TimeM!IU18","v":0},{"$f":"TimeM!IV18","v":0},{"$f":"TimeM!IW18","v":0},{"$f":"TimeM!IX18","v":0},{"$f":"TimeM!IY18","v":0},{"$f":"TimeM!IZ18","v":0},{"$f":"TimeM!JA18","v":0},{"$f":"TimeM!JB18","v":0},{"$f":"TimeM!JC18","v":0},{"$f":"TimeM!JD18","v":0},{"$f":"TimeM!JE18","v":0},{"$f":"TimeM!JF18","v":0},{"$f":"TimeM!JG18","v":0},{"$f":"TimeM!JH18","v":0},{"$f":"TimeM!JI18","v":0},{"$f":"TimeM!JJ18","v":0},{"$f":"TimeM!JK18","v":0},{"$f":"TimeM!JL18","v":0},{"$f":"TimeM!JM18","v":0},{"$f":"TimeM!JN18","v":0},{"$f":"TimeM!JO18","v":0},{"$f":"TimeM!JP18","v":0},{"$f":"TimeM!JQ18","v":0},{"$f":"TimeM!JR18","v":0},{"$f":"TimeM!JS18","v":0},{"$f":"TimeM!JT18","v":0},{"$f":"TimeM!JU18","v":0},{"$f":"TimeM!JV18","v":0},{"$f":"TimeM!JW18","v":0},{"$f":"TimeM!JX18","v":0},{"$f":"TimeM!JY18","v":0},{"$f":"TimeM!JZ18","v":0},{"$f":"TimeM!KA18","v":0},{"$f":"TimeM!KB18","v":0},{"$f":"TimeM!KC18","v":0},{"$f":"TimeM!KD18","v":0},{"$f":"TimeM!KE18","v":0},{"$f":"TimeM!KF18","v":0},{"$f":"TimeM!KG18","v":0},{"$f":"TimeM!KH18","v":0},{"$f":"TimeM!KI18","v":0},{"$f":"TimeM!KJ18","v":0},{"$f":"TimeM!KK18","v":0},{"$f":"TimeM!KL18","v":0},{"$f":"TimeM!KM18","v":0},{"$f":"TimeM!KN18","v":0},{"$f":"TimeM!KO18","v":0},{"$f":"TimeM!KP18","v":0},{"$f":"TimeM!KQ18","v":0},{"$f":"TimeM!KR18","v":0},{"$f":"TimeM!KS18","v":0},{"$f":"TimeM!KT18","v":0},{"$f":"TimeM!KU18","v":0},{"$f":"TimeM!KV18","v":0},{"$f":"TimeM!KW18","v":0},{"$f":"TimeM!KX18","v":0},{"$f":"TimeM!KY18","v":0},{"$f":"TimeM!KZ18","v":0},{"$f":"TimeM!LA18","v":0},{"$f":"TimeM!LB18","v":0},{"$f":"TimeM!LC18","v":0},{"$f":"TimeM!LD18","v":0},{"$f":"TimeM!LE18","v":0},{"$f":"TimeM!LF18","v":0},{"$f":"TimeM!LG18","v":0},{"$f":"TimeM!LH18","v":0},{"$f":"TimeM!LI18","v":0},{"$f":"TimeM!LJ18","v":0},{"$f":"TimeM!LK18","v":0},{"$f":"TimeM!LL18","v":0},{"$f":"TimeM!LM18","v":0},{"$f":"TimeM!LN18","v":0},{"$f":"TimeM!LO18","v":0},{"$f":"TimeM!LP18","v":0},{"$f":"TimeM!LQ18","v":0},{"$f":"TimeM!LR18","v":0},{"$f":"TimeM!LS18","v":0},{"$f":"TimeM!LT18","v":0},{"$f":"TimeM!LU18","v":0},{"$f":"TimeM!LV18","v":0},{"$f":"TimeM!LW18","v":0},{"$f":"TimeM!LX18","v":0},{"$f":"TimeM!LY18","v":0},{"$f":"TimeM!LZ18","v":0},{"$f":"TimeM!MA18","v":0},{"$f":"TimeM!MB18","v":0},{"$f":"TimeM!MC18","v":0},{"$f":"TimeM!MD18","v":0},{"$f":"TimeM!ME18","v":0},{"$f":"TimeM!MF18","v":0},{"$f":"TimeM!MG18","v":0},{"$f":"TimeM!MH18","v":0},{"$f":"TimeM!MI18","v":0},{"$f":"TimeM!MJ18","v":0},{"$f":"TimeM!MK18","v":0},{"$f":"TimeM!ML18","v":0},{"$f":"TimeM!MM18","v":0},{"$f":"TimeM!MN18","v":0},{"$f":"TimeM!MO18","v":0},{"$f":"TimeM!MP18","v":0},{"$f":"TimeM!MQ18","v":0},{"$f":"TimeM!MR18","v":0},{"$f":"TimeM!MS18","v":0},{"$f":"TimeM!MT18","v":0},{"$f":"TimeM!MU18","v":0},{"$f":"TimeM!MV18","v":0},{"$f":"TimeM!MW18","v":0},{"$f":"TimeM!MX18","v":0},{"$f":"TimeM!MY18","v":0},{"$f":"TimeM!MZ18","v":0},{"$f":"TimeM!NA18","v":0},{"$f":"TimeM!NB18","v":0},{"$f":"TimeM!NC18","v":0},{"$f":"TimeM!ND18","v":0},{"$f":"TimeM!NE18","v":0},{"$f":"TimeM!NF18","v":0},{"$f":"TimeM!NG18","v":0},{"$f":"TimeM!NH18","v":0},{"$f":"TimeM!NI18","v":0},{"$f":"TimeM!NJ18","v":0},{"$f":"TimeM!NK18","v":0},{"$f":"TimeM!NL18","v":0},{"$f":"TimeM!NM18","v":0},{"$f":"TimeM!NN18","v":0},{"$f":"TimeM!NO18","v":0},{"$f":"TimeM!NP18","v":0},{"$f":"TimeM!NQ18","v":0},{"$f":"TimeM!NR18","v":0},{"$f":"TimeM!NS18","v":0},{"$f":"TimeM!NT18","v":0},{"$f":"TimeM!NU18","v":0},{"$f":"TimeM!NV18","v":0},{"$f":"TimeM!NW18","v":0},{"$f":"TimeM!NX18","v":0},{"$f":"TimeM!NY18","v":0},{"$f":"TimeM!NZ18","v":0},{"$f":"TimeM!OA18","v":0},{"$f":"TimeM!OB18","v":0},{"$f":"TimeM!OC18","v":0},{"$f":"TimeM!OD18","v":0},{"$f":"TimeM!OE18","v":0},{"$f":"TimeM!OF18","v":0},{"$f":"TimeM!OG18","v":0},{"$f":"TimeM!OH18","v":0},{"$f":"TimeM!OI18","v":0},{"$f":"TimeM!OJ18","v":0},{"$f":"TimeM!OK18","v":0},{"$f":"TimeM!OL18","v":0},{"$f":"TimeM!OM18","v":0},{"$f":"TimeM!ON18","v":0},{"$f":"TimeM!OO18","v":0},{"$f":"TimeM!OP18","v":0},{"$f":"TimeM!OQ18","v":0},{"$f":"TimeM!OR18","v":0},{"$f":"TimeM!OS18","v":0},{"$f":"TimeM!OT18","v":0},{"$f":"TimeM!OU18","v":0},{"$f":"TimeM!OV18","v":0},{"$f":"TimeM!OW18","v":0},{"$f":"TimeM!OX18","v":0},{"$f":"TimeM!OY18","v":0},{"$f":"TimeM!OZ18","v":0},{"$f":"TimeM!PA18","v":0},{"$f":"TimeM!PB18","v":0},{"$f":"TimeM!PC18","v":0},{"$f":"TimeM!PD18","v":0},{"$f":"TimeM!PE18","v":0},{"$f":"TimeM!PF18","v":0},{"$f":"TimeM!PG18","v":0},{"$f":"TimeM!PH18","v":0},{"$f":"TimeM!PI18","v":0},{"$f":"TimeM!PJ18","v":0},{"$f":"TimeM!PK18","v":0},{"$f":"TimeM!PL18","v":0},{"$f":"TimeM!PM18","v":0},{"$f":"TimeM!PN18","v":0},{"$f":"TimeM!PO18","v":0},{"$f":"TimeM!PP18","v":0},{"$f":"TimeM!PQ18","v":0},{"$f":"TimeM!PR18","v":0},{"$f":"TimeM!PS18","v":0},{"$f":"TimeM!PT18","v":0},{"$f":"TimeM!PU18","v":0},{"$f":"TimeM!PV18","v":0},{"$f":"TimeM!PW18","v":0},{"$f":"TimeM!PX18","v":0},{"$f":"TimeM!PY18","v":0},{"$f":"TimeM!PZ18","v":0},{"$f":"TimeM!QA18","v":0},{"$f":"TimeM!QB18","v":0},{"$f":"TimeM!QC18","v":0},{"$f":"TimeM!QD18","v":0},{"$f":"TimeM!QE18","v":0},{"$f":"TimeM!QF18","v":0},{"$f":"TimeM!QG18","v":0},{"$f":"TimeM!QH18","v":0},{"$f":"TimeM!QI18","v":0},{"$f":"TimeM!QJ18","v":0},{"$f":"TimeM!QK18","v":0},{"$f":"TimeM!QL18","v":0},{"$f":"TimeM!QM18","v":0},{"$f":"TimeM!QN18","v":0},{"$f":"TimeM!QO18","v":0},{"$f":"TimeM!QP18","v":0},{"$f":"TimeM!QQ18","v":0},{"$f":"TimeM!QR18","v":0},{"$f":"TimeM!QS18","v":0},{"$f":"TimeM!QT18","v":0},{"$f":"TimeM!QU18","v":0},{"$f":"TimeM!QV18","v":0},{"$f":"TimeM!QW18","v":0},{"$f":"TimeM!QX18","v":0},{"$f":"TimeM!QY18","v":0},{"$f":"TimeM!QZ18","v":0},{"$f":"TimeM!RA18","v":0},{"$f":"TimeM!RB18","v":0},{"$f":"TimeM!RC18","v":0},{"$f":"TimeM!RD18","v":0},{"$f":"TimeM!RE18","v":0},{"$f":"TimeM!RF18","v":0},{"$f":"TimeM!RG18","v":0},{"$f":"TimeM!RH18","v":0},{"$f":"TimeM!RI18","v":0},{"$f":"TimeM!RJ18","v":0},{"$f":"TimeM!RK18","v":0},{"$f":"TimeM!RL18","v":0},{"$f":"TimeM!RM18","v":0},{"$f":"TimeM!RN18","v":0},{"$f":"TimeM!RO18","v":0},{"$f":"TimeM!RP18","v":0},{"$f":"TimeM!RQ18","v":0},{"$f":"TimeM!RR18","v":0},{"$f":"TimeM!RS18","v":0},{"$f":"TimeM!RT18","v":0},{"$f":"TimeM!RU18","v":0},{"$f":"TimeM!RV18","v":0},{"$f":"TimeM!RW18","v":0},{"$f":"TimeM!RX18","v":0},{"$f":"TimeM!RY18","v":0},{"$f":"TimeM!RZ18","v":0},{"$f":"TimeM!SA18","v":0},{"$f":"TimeM!SB18","v":0},{"$f":"TimeM!SC18","v":0},{"$f":"TimeM!SD18","v":0},{"$f":"TimeM!SE18","v":0},{"$f":"TimeM!SF18","v":0},{"$f":"TimeM!SG18","v":0},{"$f":"TimeM!SH18","v":0},{"$f":"TimeM!SI18","v":0},{"$f":"TimeM!SJ18","v":0},{"$f":"TimeM!SK18","v":0},{"$f":"TimeM!SL18","v":0},{"$f":"TimeM!SM18","v":0},{"$f":"TimeM!SN18","v":0},{"$f":"TimeM!SO18","v":0}]
[null,null,null,"Monthly Interest During Construction",null,null,null,{"$f":"SUM(K98:SP98)","v":0},null,null,{"$f":"K96*K91*K97","v":0},{"$f":"L96*L91*L97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX96*BX91*BX97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ96*EJ91*EJ97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV96*GV91*GV97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH96*JH91*JH97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT96*LT91*LT97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF96*OF91*OF97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR96*QR91*QR97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Up-Front Fee"]
[]
[]
[]
[]
[]
[null,null,"Shareholder Loan"]
[null,null,null,"Balance BF",null,null,null,null,null,null,{"$f":"J110","v":0},{"$f":"K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Capitalised Interest",null,null,null,{"$f":"SUM(K108:SP108)","v":0},null,null,{"$f":"K116","v":0},{"$f":"L116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Draws",null,null,null,null,null,null,{"$f":"K87","v":0},{"$f":"L87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Balance CF",null,null,null,null,null,null,{"$f":"K107+K109+K108","v":0},{"$f":"L107+L109+L108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX107+BX109+BX108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ107+EJ109+EJ108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV107+GV109+GV108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH107+JH109+JH108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT107+LT109+LT108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF107+OF109+OF108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR107+QR109+QR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"InputC!E96","v":"Shareholder Loan Interest Rate"},null,{"$f":"InputC!F96","v":0.08},{"$f":"InputC!G96","v":"% p.a."}]
[null,null,null,{"$f":"D112","v":"Shareholder Loan Interest Rate"},null,{"$f":"F112/Months","v":6.6666666666666671E-3},"% p.p."]
[null,null,null,"Monthly Interest Rate (no days 360 adjustment)",null,{"$f":"F113","v":6.6666666666666671E-3},null,null,null,null,{"$f":"$F$114","v":6.6666666666666671E-3},{"$f":"$F$114","v":6.6666666666666671E-3},6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,{"$f":"$F$114","v":6.6666666666666671E-3},6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,{"$f":"$F$114","v":6.6666666666666671E-3},6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,{"$f":"$F$114","v":6.6666666666666671E-3},6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,{"$f":"$F$114","v":6.6666666666666671E-3},6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,{"$f":"$F$114","v":6.6666666666666671E-3},6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,{"$f":"$F$114","v":6.6666666666666671E-3},6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,{"$f":"$F$114","v":6.6666666666666671E-3},6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3]
[null,null,null,"Construction Flag",null,null,"Flag",null,null,null,{"$f":"TimeM!J$18","v":0},{"$f":"TimeM!K$18","v":0},{"$f":"TimeM!L$18","v":0},{"$f":"TimeM!M$18","v":0},{"$f":"TimeM!N$18","v":0},{"$f":"TimeM!O$18","v":0},{"$f":"TimeM!P$18","v":0},{"$f":"TimeM!Q$18","v":0},{"$f":"TimeM!R$18","v":0},{"$f":"TimeM!S$18","v":0},{"$f":"TimeM!T$18","v":0},{"$f":"TimeM!U$18","v":0},{"$f":"TimeM!V$18","v":0},{"$f":"TimeM!W$18","v":0},{"$f":"TimeM!X$18","v":0},{"$f":"TimeM!Y$18","v":0},{"$f":"TimeM!Z$18","v":0},{"$f":"TimeM!AA$18","v":0},{"$f":"TimeM!AB$18","v":0},{"$f":"TimeM!AC$18","v":0},{"$f":"TimeM!AD$18","v":0},{"$f":"TimeM!AE$18","v":0},{"$f":"TimeM!AF$18","v":0},{"$f":"TimeM!AG$18","v":0},{"$f":"TimeM!AH$18","v":0},{"$f":"TimeM!AI$18","v":0},{"$f":"TimeM!AJ$18","v":0},{"$f":"TimeM!AK$18","v":0},{"$f":"TimeM!AL$18","v":0},{"$f":"TimeM!AM$18","v":0},{"$f":"TimeM!AN$18","v":0},{"$f":"TimeM!AO$18","v":0},{"$f":"TimeM!AP$18","v":0},{"$f":"TimeM!AQ$18","v":0},{"$f":"TimeM!AR$18","v":0},{"$f":"TimeM!AS$18","v":0},{"$f":"TimeM!AT$18","v":0},{"$f":"TimeM!AU$18","v":0},{"$f":"TimeM!AV$18","v":0},{"$f":"TimeM!AW$18","v":0},{"$f":"TimeM!AX$18","v":0},{"$f":"TimeM!AY$18","v":0},{"$f":"TimeM!AZ$18","v":0},{"$f":"TimeM!BA$18","v":0},{"$f":"TimeM!BB$18","v":0},{"$f":"TimeM!BC$18","v":0},{"$f":"TimeM!BD$18","v":0},{"$f":"TimeM!BE$18","v":0},{"$f":"TimeM!BF$18","v":0},{"$f":"TimeM!BG$18","v":0},{"$f":"TimeM!BH$18","v":0},{"$f":"TimeM!BI$18","v":0},{"$f":"TimeM!BJ$18","v":0},{"$f":"TimeM!BK$18","v":0},{"$f":"TimeM!BL$18","v":0},{"$f":"TimeM!BM$18","v":0},{"$f":"TimeM!BN$18","v":0},{"$f":"TimeM!BO$18","v":0},{"$f":"TimeM!BP$18","v":0},{"$f":"TimeM!BQ$18","v":0},{"$f":"TimeM!BR$18","v":0},{"$f":"TimeM!BS$18","v":0},{"$f":"TimeM!BT$18","v":0},{"$f":"TimeM!BU$18","v":0},{"$f":"TimeM!BV$18","v":0},{"$f":"TimeM!BW$18","v":0},{"$f":"TimeM!BX$18","v":0},{"$f":"TimeM!BY$18","v":0},{"$f":"TimeM!BZ$18","v":0},{"$f":"TimeM!CA$18","v":0},{"$f":"TimeM!CB$18","v":0},{"$f":"TimeM!CC$18","v":0},{"$f":"TimeM!CD$18","v":0},{"$f":"TimeM!CE$18","v":0},{"$f":"TimeM!CF$18","v":0},{"$f":"TimeM!CG$18","v":0},{"$f":"TimeM!CH$18","v":0},{"$f":"TimeM!CI$18","v":0},{"$f":"TimeM!CJ$18","v":0},{"$f":"TimeM!CK$18","v":0},{"$f":"TimeM!CL$18","v":0},{"$f":"TimeM!CM$18","v":0},{"$f":"TimeM!CN$18","v":0},{"$f":"TimeM!CO$18","v":0},{"$f":"TimeM!CP$18","v":0},{"$f":"TimeM!CQ$18","v":0},{"$f":"TimeM!CR$18","v":0},{"$f":"TimeM!CS$18","v":0},{"$f":"TimeM!CT$18","v":0},{"$f":"TimeM!CU$18","v":0},{"$f":"TimeM!CV$18","v":0},{"$f":"TimeM!CW$18","v":0},{"$f":"TimeM!CX$18","v":0},{"$f":"TimeM!CY$18","v":0},{"$f":"TimeM!CZ$18","v":0},{"$f":"TimeM!DA$18","v":0},{"$f":"TimeM!DB$18","v":0},{"$f":"TimeM!DC$18","v":0},{"$f":"TimeM!DD$18","v":0},{"$f":"TimeM!DE$18","v":0},{"$f":"TimeM!DF$18","v":0},{"$f":"TimeM!DG$18","v":0},{"$f":"TimeM!DH$18","v":0},{"$f":"TimeM!DI$18","v":0},{"$f":"TimeM!DJ$18","v":0},{"$f":"TimeM!DK$18","v":0},{"$f":"TimeM!DL$18","v":0},{"$f":"TimeM!DM$18","v":0},{"$f":"TimeM!DN$18","v":0},{"$f":"TimeM!DO$18","v":0},{"$f":"TimeM!DP$18","v":0},{"$f":"TimeM!DQ$18","v":0},{"$f":"TimeM!DR$18","v":0},{"$f":"TimeM!DS$18","v":0},{"$f":"TimeM!DT$18","v":0},{"$f":"TimeM!DU$18","v":0},{"$f":"TimeM!DV$18","v":0},{"$f":"TimeM!DW$18","v":0},{"$f":"TimeM!DX$18","v":0},{"$f":"TimeM!DY$18","v":0},{"$f":"TimeM!DZ$18","v":0},{"$f":"TimeM!EA$18","v":0},{"$f":"TimeM!EB$18","v":0},{"$f":"TimeM!EC$18","v":0},{"$f":"TimeM!ED$18","v":0},{"$f":"TimeM!EE$18","v":0},{"$f":"TimeM!EF$18","v":0},{"$f":"TimeM!EG$18","v":0},{"$f":"TimeM!EH$18","v":0},{"$f":"TimeM!EI$18","v":0},{"$f":"TimeM!EJ$18","v":0},{"$f":"TimeM!EK$18","v":0},{"$f":"TimeM!EL$18","v":0},{"$f":"TimeM!EM$18","v":0},{"$f":"TimeM!EN$18","v":0},{"$f":"TimeM!EO$18","v":0},{"$f":"TimeM!EP$18","v":0},{"$f":"TimeM!EQ$18","v":0},{"$f":"TimeM!ER$18","v":0},{"$f":"TimeM!ES$18","v":0},{"$f":"TimeM!ET$18","v":0},{"$f":"TimeM!EU$18","v":0},{"$f":"TimeM!EV$18","v":0},{"$f":"TimeM!EW$18","v":0},{"$f":"TimeM!EX$18","v":0},{"$f":"TimeM!EY$18","v":0},{"$f":"TimeM!EZ$18","v":0},{"$f":"TimeM!FA$18","v":0},{"$f":"TimeM!FB$18","v":0},{"$f":"TimeM!FC$18","v":0},{"$f":"TimeM!FD$18","v":0},{"$f":"TimeM!FE$18","v":0},{"$f":"TimeM!FF$18","v":0},{"$f":"TimeM!FG$18","v":0},{"$f":"TimeM!FH$18","v":0},{"$f":"TimeM!FI$18","v":0},{"$f":"TimeM!FJ$18","v":0},{"$f":"TimeM!FK$18","v":0},{"$f":"TimeM!FL$18","v":0},{"$f":"TimeM!FM$18","v":0},{"$f":"TimeM!FN$18","v":0},{"$f":"TimeM!FO$18","v":0},{"$f":"TimeM!FP$18","v":0},{"$f":"TimeM!FQ$18","v":0},{"$f":"TimeM!FR$18","v":0},{"$f":"TimeM!FS$18","v":0},{"$f":"TimeM!FT$18","v":0},{"$f":"TimeM!FU$18","v":0},{"$f":"TimeM!FV$18","v":0},{"$f":"TimeM!FW$18","v":0},{"$f":"TimeM!FX$18","v":0},{"$f":"TimeM!FY$18","v":0},{"$f":"TimeM!FZ$18","v":0},{"$f":"TimeM!GA$18","v":0},{"$f":"TimeM!GB$18","v":0},{"$f":"TimeM!GC$18","v":0},{"$f":"TimeM!GD$18","v":0},{"$f":"TimeM!GE$18","v":0},{"$f":"TimeM!GF$18","v":0},{"$f":"TimeM!GG$18","v":0},{"$f":"TimeM!GH$18","v":0},{"$f":"TimeM!GI$18","v":0},{"$f":"TimeM!GJ$18","v":0},{"$f":"TimeM!GK$18","v":0},{"$f":"TimeM!GL$18","v":0},{"$f":"TimeM!GM$18","v":0},{"$f":"TimeM!GN$18","v":0},{"$f":"TimeM!GO$18","v":0},{"$f":"TimeM!GP$18","v":0},{"$f":"TimeM!GQ$18","v":0},{"$f":"TimeM!GR$18","v":0},{"$f":"TimeM!GS$18","v":0},{"$f":"TimeM!GT$18","v":0},{"$f":"TimeM!GU$18","v":0},{"$f":"TimeM!GV$18","v":0},{"$f":"TimeM!GW$18","v":0},{"$f":"TimeM!GX$18","v":0},{"$f":"TimeM!GY$18","v":0},{"$f":"TimeM!GZ$18","v":0},{"$f":"TimeM!HA$18","v":0},{"$f":"TimeM!HB$18","v":0},{"$f":"TimeM!HC$18","v":0},{"$f":"TimeM!HD$18","v":0},{"$f":"TimeM!HE$18","v":0},{"$f":"TimeM!HF$18","v":0},{"$f":"TimeM!HG$18","v":0},{"$f":"TimeM!HH$18","v":0},{"$f":"TimeM!HI$18","v":0},{"$f":"TimeM!HJ$18","v":0},{"$f":"TimeM!HK$18","v":0},{"$f":"TimeM!HL$18","v":0},{"$f":"TimeM!HM$18","v":0},{"$f":"TimeM!HN$18","v":0},{"$f":"TimeM!HO$18","v":0},{"$f":"TimeM!HP$18","v":0},{"$f":"TimeM!HQ$18","v":0},{"$f":"TimeM!HR$18","v":0},{"$f":"TimeM!HS$18","v":0},{"$f":"TimeM!HT$18","v":0},{"$f":"TimeM!HU$18","v":0},{"$f":"TimeM!HV$18","v":0},{"$f":"TimeM!HW$18","v":0},{"$f":"TimeM!HX$18","v":0},{"$f":"TimeM!HY$18","v":0},{"$f":"TimeM!HZ$18","v":0},{"$f":"TimeM!IA$18","v":0},{"$f":"TimeM!IB$18","v":0},{"$f":"TimeM!IC$18","v":0},{"$f":"TimeM!ID$18","v":0},{"$f":"TimeM!IE$18","v":0},{"$f":"TimeM!IF$18","v":0},{"$f":"TimeM!IG$18","v":0},{"$f":"TimeM!IH$18","v":0},{"$f":"TimeM!II$18","v":0},{"$f":"TimeM!IJ$18","v":0},{"$f":"TimeM!IK$18","v":0},{"$f":"TimeM!IL$18","v":0},{"$f":"TimeM!IM$18","v":0},{"$f":"TimeM!IN$18","v":0},{"$f":"TimeM!IO$18","v":0},{"$f":"TimeM!IP$18","v":0},{"$f":"TimeM!IQ$18","v":0},{"$f":"TimeM!IR$18","v":0},{"$f":"TimeM!IS$18","v":0},{"$f":"TimeM!IT$18","v":0},{"$f":"TimeM!IU$18","v":0},{"$f":"TimeM!IV$18","v":0},{"$f":"TimeM!IW$18","v":0},{"$f":"TimeM!IX$18","v":0},{"$f":"TimeM!IY$18","v":0},{"$f":"TimeM!IZ$18","v":0},{"$f":"TimeM!JA$18","v":0},{"$f":"TimeM!JB$18","v":0},{"$f":"TimeM!JC$18","v":0},{"$f":"TimeM!JD$18","v":0},{"$f":"TimeM!JE$18","v":0},{"$f":"TimeM!JF$18","v":0},{"$f":"TimeM!JG$18","v":0},{"$f":"TimeM!JH$18","v":0},{"$f":"TimeM!JI$18","v":0},{"$f":"TimeM!JJ$18","v":0},{"$f":"TimeM!JK$18","v":0},{"$f":"TimeM!JL$18","v":0},{"$f":"TimeM!JM$18","v":0},{"$f":"TimeM!JN$18","v":0},{"$f":"TimeM!JO$18","v":0},{"$f":"TimeM!JP$18","v":0},{"$f":"TimeM!JQ$18","v":0},{"$f":"TimeM!JR$18","v":0},{"$f":"TimeM!JS$18","v":0},{"$f":"TimeM!JT$18","v":0},{"$f":"TimeM!JU$18","v":0},{"$f":"TimeM!JV$18","v":0},{"$f":"TimeM!JW$18","v":0},{"$f":"TimeM!JX$18","v":0},{"$f":"TimeM!JY$18","v":0},{"$f":"TimeM!JZ$18","v":0},{"$f":"TimeM!KA$18","v":0},{"$f":"TimeM!KB$18","v":0},{"$f":"TimeM!KC$18","v":0},{"$f":"TimeM!KD$18","v":0},{"$f":"TimeM!KE$18","v":0},{"$f":"TimeM!KF$18","v":0},{"$f":"TimeM!KG$18","v":0},{"$f":"TimeM!KH$18","v":0},{"$f":"TimeM!KI$18","v":0},{"$f":"TimeM!KJ$18","v":0},{"$f":"TimeM!KK$18","v":0},{"$f":"TimeM!KL$18","v":0},{"$f":"TimeM!KM$18","v":0},{"$f":"TimeM!KN$18","v":0},{"$f":"TimeM!KO$18","v":0},{"$f":"TimeM!KP$18","v":0},{"$f":"TimeM!KQ$18","v":0},{"$f":"TimeM!KR$18","v":0},{"$f":"TimeM!KS$18","v":0},{"$f":"TimeM!KT$18","v":0},{"$f":"TimeM!KU$18","v":0},{"$f":"TimeM!KV$18","v":0},{"$f":"TimeM!KW$18","v":0},{"$f":"TimeM!KX$18","v":0},{"$f":"TimeM!KY$18","v":0},{"$f":"TimeM!KZ$18","v":0},{"$f":"TimeM!LA$18","v":0},{"$f":"TimeM!LB$18","v":0},{"$f":"TimeM!LC$18","v":0},{"$f":"TimeM!LD$18","v":0},{"$f":"TimeM!LE$18","v":0},{"$f":"TimeM!LF$18","v":0},{"$f":"TimeM!LG$18","v":0},{"$f":"TimeM!LH$18","v":0},{"$f":"TimeM!LI$18","v":0},{"$f":"TimeM!LJ$18","v":0},{"$f":"TimeM!LK$18","v":0},{"$f":"TimeM!LL$18","v":0},{"$f":"TimeM!LM$18","v":0},{"$f":"TimeM!LN$18","v":0},{"$f":"TimeM!LO$18","v":0},{"$f":"TimeM!LP$18","v":0},{"$f":"TimeM!LQ$18","v":0},{"$f":"TimeM!LR$18","v":0},{"$f":"TimeM!LS$18","v":0},{"$f":"TimeM!LT$18","v":0},{"$f":"TimeM!LU$18","v":0},{"$f":"TimeM!LV$18","v":0},{"$f":"TimeM!LW$18","v":0},{"$f":"TimeM!LX$18","v":0},{"$f":"TimeM!LY$18","v":0},{"$f":"TimeM!LZ$18","v":0},{"$f":"TimeM!MA$18","v":0},{"$f":"TimeM!MB$18","v":0},{"$f":"TimeM!MC$18","v":0},{"$f":"TimeM!MD$18","v":0},{"$f":"TimeM!ME$18","v":0},{"$f":"TimeM!MF$18","v":0},{"$f":"TimeM!MG$18","v":0},{"$f":"TimeM!MH$18","v":0},{"$f":"TimeM!MI$18","v":0},{"$f":"TimeM!MJ$18","v":0},{"$f":"TimeM!MK$18","v":0},{"$f":"TimeM!ML$18","v":0},{"$f":"TimeM!MM$18","v":0},{"$f":"TimeM!MN$18","v":0},{"$f":"TimeM!MO$18","v":0},{"$f":"TimeM!MP$18","v":0},{"$f":"TimeM!MQ$18","v":0},{"$f":"TimeM!MR$18","v":0},{"$f":"TimeM!MS$18","v":0},{"$f":"TimeM!MT$18","v":0},{"$f":"TimeM!MU$18","v":0},{"$f":"TimeM!MV$18","v":0},{"$f":"TimeM!MW$18","v":0},{"$f":"TimeM!MX$18","v":0},{"$f":"TimeM!MY$18","v":0},{"$f":"TimeM!MZ$18","v":0},{"$f":"TimeM!NA$18","v":0},{"$f":"TimeM!NB$18","v":0},{"$f":"TimeM!NC$18","v":0},{"$f":"TimeM!ND$18","v":0},{"$f":"TimeM!NE$18","v":0},{"$f":"TimeM!NF$18","v":0},{"$f":"TimeM!NG$18","v":0},{"$f":"TimeM!NH$18","v":0},{"$f":"TimeM!NI$18","v":0},{"$f":"TimeM!NJ$18","v":0},{"$f":"TimeM!NK$18","v":0},{"$f":"TimeM!NL$18","v":0},{"$f":"TimeM!NM$18","v":0},{"$f":"TimeM!NN$18","v":0},{"$f":"TimeM!NO$18","v":0},{"$f":"TimeM!NP$18","v":0},{"$f":"TimeM!NQ$18","v":0},{"$f":"TimeM!NR$18","v":0},{"$f":"TimeM!NS$18","v":0},{"$f":"TimeM!NT$18","v":0},{"$f":"TimeM!NU$18","v":0},{"$f":"TimeM!NV$18","v":0},{"$f":"TimeM!NW$18","v":0},{"$f":"TimeM!NX$18","v":0},{"$f":"TimeM!NY$18","v":0},{"$f":"TimeM!NZ$18","v":0},{"$f":"TimeM!OA$18","v":0},{"$f":"TimeM!OB$18","v":0},{"$f":"TimeM!OC$18","v":0},{"$f":"TimeM!OD$18","v":0},{"$f":"TimeM!OE$18","v":0},{"$f":"TimeM!OF$18","v":0},{"$f":"TimeM!OG$18","v":0},{"$f":"TimeM!OH$18","v":0},{"$f":"TimeM!OI$18","v":0},{"$f":"TimeM!OJ$18","v":0},{"$f":"TimeM!OK$18","v":0},{"$f":"TimeM!OL$18","v":0},{"$f":"TimeM!OM$18","v":0},{"$f":"TimeM!ON$18","v":0},{"$f":"TimeM!OO$18","v":0},{"$f":"TimeM!OP$18","v":0},{"$f":"TimeM!OQ$18","v":0},{"$f":"TimeM!OR$18","v":0},{"$f":"TimeM!OS$18","v":0},{"$f":"TimeM!OT$18","v":0},{"$f":"TimeM!OU$18","v":0},{"$f":"TimeM!OV$18","v":0},{"$f":"TimeM!OW$18","v":0},{"$f":"TimeM!OX$18","v":0},{"$f":"TimeM!OY$18","v":0},{"$f":"TimeM!OZ$18","v":0},{"$f":"TimeM!PA$18","v":0},{"$f":"TimeM!PB$18","v":0},{"$f":"TimeM!PC$18","v":0},{"$f":"TimeM!PD$18","v":0},{"$f":"TimeM!PE$18","v":0},{"$f":"TimeM!PF$18","v":0},{"$f":"TimeM!PG$18","v":0},{"$f":"TimeM!PH$18","v":0},{"$f":"TimeM!PI$18","v":0},{"$f":"TimeM!PJ$18","v":0},{"$f":"TimeM!PK$18","v":0},{"$f":"TimeM!PL$18","v":0},{"$f":"TimeM!PM$18","v":0},{"$f":"TimeM!PN$18","v":0},{"$f":"TimeM!PO$18","v":0},{"$f":"TimeM!PP$18","v":0},{"$f":"TimeM!PQ$18","v":0},{"$f":"TimeM!PR$18","v":0},{"$f":"TimeM!PS$18","v":0},{"$f":"TimeM!PT$18","v":0},{"$f":"TimeM!PU$18","v":0},{"$f":"TimeM!PV$18","v":0},{"$f":"TimeM!PW$18","v":0},{"$f":"TimeM!PX$18","v":0},{"$f":"TimeM!PY$18","v":0},{"$f":"TimeM!PZ$18","v":0},{"$f":"TimeM!QA$18","v":0},{"$f":"TimeM!QB$18","v":0},{"$f":"TimeM!QC$18","v":0},{"$f":"TimeM!QD$18","v":0},{"$f":"TimeM!QE$18","v":0},{"$f":"TimeM!QF$18","v":0},{"$f":"TimeM!QG$18","v":0},{"$f":"TimeM!QH$18","v":0},{"$f":"TimeM!QI$18","v":0},{"$f":"TimeM!QJ$18","v":0},{"$f":"TimeM!QK$18","v":0},{"$f":"TimeM!QL$18","v":0},{"$f":"TimeM!QM$18","v":0},{"$f":"TimeM!QN$18","v":0},{"$f":"TimeM!QO$18","v":0},{"$f":"TimeM!QP$18","v":0},{"$f":"TimeM!QQ$18","v":0},{"$f":"TimeM!QR$18","v":0},{"$f":"TimeM!QS$18","v":0},{"$f":"TimeM!QT$18","v":0},{"$f":"TimeM!QU$18","v":0},{"$f":"TimeM!QV$18","v":0},{"$f":"TimeM!QW$18","v":0},{"$f":"TimeM!QX$18","v":0},{"$f":"TimeM!QY$18","v":0},{"$f":"TimeM!QZ$18","v":0},{"$f":"TimeM!RA$18","v":0},{"$f":"TimeM!RB$18","v":0},{"$f":"TimeM!RC$18","v":0},{"$f":"TimeM!RD$18","v":0},{"$f":"TimeM!RE$18","v":0},{"$f":"TimeM!RF$18","v":0},{"$f":"TimeM!RG$18","v":0},{"$f":"TimeM!RH$18","v":0},{"$f":"TimeM!RI$18","v":0},{"$f":"TimeM!RJ$18","v":0},{"$f":"TimeM!RK$18","v":0},{"$f":"TimeM!RL$18","v":0},{"$f":"TimeM!RM$18","v":0},{"$f":"TimeM!RN$18","v":0},{"$f":"TimeM!RO$18","v":0},{"$f":"TimeM!RP$18","v":0},{"$f":"TimeM!RQ$18","v":0},{"$f":"TimeM!RR$18","v":0},{"$f":"TimeM!RS$18","v":0},{"$f":"TimeM!RT$18","v":0},{"$f":"TimeM!RU$18","v":0},{"$f":"TimeM!RV$18","v":0},{"$f":"TimeM!RW$18","v":0},{"$f":"TimeM!RX$18","v":0},{"$f":"TimeM!RY$18","v":0},{"$f":"TimeM!RZ$18","v":0},{"$f":"TimeM!SA$18","v":0},{"$f":"TimeM!SB$18","v":0},{"$f":"TimeM!SC$18","v":0},{"$f":"TimeM!SD$18","v":0},{"$f":"TimeM!SE$18","v":0},{"$f":"TimeM!SF$18","v":0},{"$f":"TimeM!SG$18","v":0},{"$f":"TimeM!SH$18","v":0},{"$f":"TimeM!SI$18","v":0},{"$f":"TimeM!SJ$18","v":0},{"$f":"TimeM!SK$18","v":0},{"$f":"TimeM!SL$18","v":0},{"$f":"TimeM!SM$18","v":0},{"$f":"TimeM!SN$18","v":0},{"$f":"TimeM!SO$18","v":0}]
[null,null,null,"Monthly Interest During Construction",null,null,"USD",{"$f":"SUM(K116:SP116)","v":0},null,null,{"$f":"K114*K107","v":0},{"$f":"L114*L107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX114*BX107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ114*EJ107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV114*GV107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH114*JH107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT114*LT107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF114*OF107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR114*QR107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Interest",null,null,"USD",{"$f":"SUM(K117:SP117)","v":0},null,null,{"$f":"K116-K108","v":0},{"$f":"L116-L108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX116-BX108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ116-EJ108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV116-GV108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH116-JH108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT116-LT108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF116-OF108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR116-QR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Tax SA","index":7,"n_rows":47,"n_cols":112,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\"),FIND(\"]\",CELL(\"filename\"),1)+1,250)","v":"Checks"},null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102]
[null,null,null,null,{"$f":"TimeSA!E2","v":"Model period start date - semi-annual - header"},null,null,null,null,null,{"$f":"TimeSA!J2","v":"2023-01-01"},{"$f":"TimeSA!K2","v":"1900-01-01"},{"$f":"TimeSA!L2","v":"1900-01-01"},{"$f":"TimeSA!M2","v":"1900-01-01"},{"$f":"TimeSA!N2","v":"1900-01-01"},{"$f":"TimeSA!O2","v":"1900-01-01"},{"$f":"TimeSA!P2","v":"1900-01-01"},{"$f":"TimeSA!Q2","v":"1900-01-01"},{"$f":"TimeSA!R2","v":"1900-01-01"},{"$f":"TimeSA!S2","v":"1900-01-01"},{"$f":"TimeSA!T2","v":"1900-01-01"},{"$f":"TimeSA!U2","v":"1900-01-01"},{"$f":"TimeSA!V2","v":"1900-01-01"},{"$f":"TimeSA!W2","v":"1900-01-01"},{"$f":"TimeSA!X2","v":"1900-01-01"},{"$f":"TimeSA!Y2","v":"1900-01-01"},{"$f":"TimeSA!Z2","v":"1900-01-01"},{"$f":"TimeSA!AA2","v":"1900-01-01"},{"$f":"TimeSA!AB2","v":"1900-01-01"},{"$f":"TimeSA!AC2","v":"1900-01-01"},{"$f":"TimeSA!AD2","v":"1900-01-01"},{"$f":"TimeSA!AE2","v":"1900-01-01"},{"$f":"TimeSA!AF2","v":"1900-01-01"},{"$f":"TimeSA!AG2","v":"1900-01-01"},{"$f":"TimeSA!AH2","v":"1900-01-01"},{"$f":"TimeSA!AI2","v":"1900-01-01"},{"$f":"TimeSA!AJ2","v":"1900-01-01"},{"$f":"TimeSA!AK2","v":"1900-01-01"},{"$f":"TimeSA!AL2","v":"1900-01-01"},{"$f":"TimeSA!AM2","v":"1900-01-01"},{"$f":"TimeSA!AN2","v":"1900-01-01"},{"$f":"TimeSA!AO2","v":"1900-01-01"},{"$f":"TimeSA!AP2","v":"1900-01-01"},{"$f":"TimeSA!AQ2","v":"1900-01-01"},{"$f":"TimeSA!AR2","v":"1900-01-01"},{"$f":"TimeSA!AS2","v":"1900-01-01"},{"$f":"TimeSA!AT2","v":"1900-01-01"},{"$f":"TimeSA!AU2","v":"1900-01-01"},{"$f":"TimeSA!AV2","v":"1900-01-01"},{"$f":"TimeSA!AW2","v":"1900-01-01"},{"$f":"TimeSA!AX2","v":"1900-01-01"},{"$f":"TimeSA!AY2","v":"1900-01-01"},{"$f":"TimeSA!AZ2","v":"1900-01-01"},{"$f":"TimeSA!BA2","v":"1900-01-01"},{"$f":"TimeSA!BB2","v":"1900-01-01"},{"$f":"TimeSA!BC2","v":"1900-01-01"},{"$f":"TimeSA!BD2","v":"1900-01-01"},{"$f":"TimeSA!BE2","v":"1900-01-01"},{"$f":"TimeSA!BF2","v":"1900-01-01"},{"$f":"TimeSA!BG2","v":"1900-01-01"},{"$f":"TimeSA!BH2","v":"1900-01-01"},{"$f":"TimeSA!BI2","v":"1900-01-01"},{"$f":"TimeSA!BJ2","v":"1900-01-01"},{"$f":"TimeSA!BK2","v":"1900-01-01"},{"$f":"TimeSA!BL2","v":"1900-01-01"},{"$f":"TimeSA!BM2","v":"1900-01-01"},{"$f":"TimeSA!BN2","v":"1900-01-01"},{"$f":"TimeSA!BO2","v":"1900-01-01"},{"$f":"TimeSA!BP2","v":"1900-01-01"},{"$f":"TimeSA!BQ2","v":"1900-01-01"},{"$f":"TimeSA!BR2","v":"1900-01-01"},{"$f":"TimeSA!BS2","v":"1900-01-01"},{"$f":"TimeSA!BT2","v":"1900-01-01"},{"$f":"TimeSA!BU2","v":"1900-01-01"},{"$f":"TimeSA!BV2","v":"1900-01-01"},{"$f":"TimeSA!BW2","v":"1900-01-01"},{"$f":"TimeSA!BX2","v":"1900-01-01"},{"$f":"TimeSA!BY2","v":"1900-01-01"},{"$f":"TimeSA!BZ2","v":"1900-01-01"},{"$f":"TimeSA!CA2","v":"1900-01-01"},{"$f":"TimeSA!CB2","v":"1900-01-01"},{"$f":"TimeSA!CC2","v":"1900-01-01"},{"$f":"TimeSA!CD2","v":"1900-01-01"},{"$f":"TimeSA!CE2","v":"1900-01-01"},{"$f":"TimeSA!CF2","v":"1900-01-01"},{"$f":"TimeSA!CG2","v":"1900-01-01"},{"$f":"TimeSA!CH2","v":"1900-01-01"},{"$f":"TimeSA!CI2","v":"1900-01-01"},{"$f":"TimeSA!CJ2","v":"1900-01-01"},{"$f":"TimeSA!CK2","v":"1900-01-01"},{"$f":"TimeSA!CL2","v":"1900-01-01"},{"$f":"TimeSA!CM2","v":"1900-01-01"},{"$f":"TimeSA!CN2","v":"1900-01-01"},{"$f":"TimeSA!CO2","v":"1900-01-01"},{"$f":"TimeSA!CP2","v":"1900-01-01"},{"$f":"TimeSA!CQ2","v":"1900-01-01"},{"$f":"TimeSA!CR2","v":"1900-01-01"},{"$f":"TimeSA!CS2","v":"1900-01-01"},{"$f":"TimeSA!CT2","v":"1900-01-01"},{"$f":"TimeSA!CU2","v":"1900-01-01"},{"$f":"TimeSA!CV2","v":"1900-01-01"},{"$f":"TimeSA!CW2","v":"1900-01-01"},{"$f":"TimeSA!CX2","v":"1900-01-01"},{"$f":"TimeSA!CY2","v":"1900-01-01"},{"$f":"TimeSA!CZ2","v":"1900-01-01"},{"$f":"TimeSA!DA2","v":"1900-01-01"},{"$f":"TimeSA!DB2","v":"1900-01-01"},{"$f":"TimeSA!DC2","v":"1900-01-01"},{"$f":"TimeSA!DD2","v":"1900-01-01"},{"$f":"TimeSA!DE2","v":"1900-01-01"},{"$f":"TimeSA!DF2","v":"1900-01-01"},{"$f":"TimeSA!DG2","v":"1900-01-01"}]
[null,null,null,null,{"$f":"TimeSA!E3","v":"Model period end date - semi-annual - header"},null,null,null,null,null,{"$f":"TimeSA!J3","v":"00:00:00"},{"$f":"TimeSA!K3","v":"00:00:00"},{"$f":"TimeSA!L3","v":"00:00:00"},{"$f":"TimeSA!M3","v":"00:00:00"},{"$f":"TimeSA!N3","v":"00:00:00"},{"$f":"TimeSA!O3","v":"00:00:00"},{"$f":"TimeSA!P3","v":"00:00:00"},{"$f":"TimeSA!Q3","v":"00:00:00"},{"$f":"TimeSA!R3","v":"00:00:00"},{"$f":"TimeSA!S3","v":"00:00:00"},{"$f":"TimeSA!T3","v":"00:00:00"},{"$f":"TimeSA!U3","v":"00:00:00"},{"$f":"TimeSA!V3","v":"00:00:00"},{"$f":"TimeSA!W3","v":"00:00:00"},{"$f":"TimeSA!X3","v":"00:00:00"},{"$f":"TimeSA!Y3","v":"00:00:00"},{"$f":"TimeSA!Z3","v":"00:00:00"},{"$f":"TimeSA!AA3","v":"00:00:00"},{"$f":"TimeSA!AB3","v":"00:00:00"},{"$f":"TimeSA!AC3","v":"00:00:00"},{"$f":"TimeSA!AD3","v":"00:00:00"},{"$f":"TimeSA!AE3","v":"00:00:00"},{"$f":"TimeSA!AF3","v":"00:00:00"},{"$f":"TimeSA!AG3","v":"00:00:00"},{"$f":"TimeSA!AH3","v":"00:00:00"},{"$f":"TimeSA!AI3","v":"00:00:00"},{"$f":"TimeSA!AJ3","v":"00:00:00"},{"$f":"TimeSA!AK3","v":"00:00:00"},{"$f":"TimeSA!AL3","v":"00:00:00"},{"$f":"TimeSA!AM3","v":"00:00:00"},{"$f":"TimeSA!AN3","v":"00:00:00"},{"$f":"TimeSA!AO3","v":"00:00:00"},{"$f":"TimeSA!AP3","v":"00:00:00"},{"$f":"TimeSA!AQ3","v":"00:00:00"},{"$f":"TimeSA!AR3","v":"00:00:00"},{"$f":"TimeSA!AS3","v":"00:00:00"},{"$f":"TimeSA!AT3","v":"00:00:00"},{"$f":"TimeSA!AU3","v":"00:00:00"},{"$f":"TimeSA!AV3","v":"00:00:00"},{"$f":"TimeSA!AW3","v":"00:00:00"},{"$f":"TimeSA!AX3","v":"00:00:00"},{"$f":"TimeSA!AY3","v":"00:00:00"},{"$f":"TimeSA!AZ3","v":"00:00:00"},{"$f":"TimeSA!BA3","v":"00:00:00"},{"$f":"TimeSA!BB3","v":"00:00:00"},{"$f":"TimeSA!BC3","v":"00:00:00"},{"$f":"TimeSA!BD3","v":"00:00:00"},{"$f":"TimeSA!BE3","v":"00:00:00"},{"$f":"TimeSA!BF3","v":"00:00:00"},{"$f":"TimeSA!BG3","v":"00:00:00"},{"$f":"TimeSA!BH3","v":"00:00:00"},{"$f":"TimeSA!BI3","v":"00:00:00"},{"$f":"TimeSA!BJ3","v":"00:00:00"},{"$f":"TimeSA!BK3","v":"00:00:00"},{"$f":"TimeSA!BL3","v":"00:00:00"},{"$f":"TimeSA!BM3","v":"00:00:00"},{"$f":"TimeSA!BN3","v":"00:00:00"},{"$f":"TimeSA!BO3","v":"00:00:00"},{"$f":"TimeSA!BP3","v":"00:00:00"},{"$f":"TimeSA!BQ3","v":"00:00:00"},{"$f":"TimeSA!BR3","v":"00:00:00"},{"$f":"TimeSA!BS3","v":"00:00:00"},{"$f":"TimeSA!BT3","v":"00:00:00"},{"$f":"TimeSA!BU3","v":"00:00:00"},{"$f":"TimeSA!BV3","v":"00:00:00"},{"$f":"TimeSA!BW3","v":"00:00:00"},{"$f":"TimeSA!BX3","v":"00:00:00"},{"$f":"TimeSA!BY3","v":"00:00:00"},{"$f":"TimeSA!BZ3","v":"00:00:00"},{"$f":"TimeSA!CA3","v":"00:00:00"},{"$f":"TimeSA!CB3","v":"00:00:00"},{"$f":"TimeSA!CC3","v":"00:00:00"},{"$f":"TimeSA!CD3","v":"00:00:00"},{"$f":"TimeSA!CE3","v":"00:00:00"},{"$f":"TimeSA!CF3","v":"00:00:00"},{"$f":"TimeSA!CG3","v":"00:00:00"},{"$f":"TimeSA!CH3","v":"00:00:00"},{"$f":"TimeSA!CI3","v":"00:00:00"},{"$f":"TimeSA!CJ3","v":"00:00:00"},{"$f":"TimeSA!CK3","v":"00:00:00"},{"$f":"TimeSA!CL3","v":"00:00:00"},{"$f":"TimeSA!CM3","v":"00:00:00"},{"$f":"TimeSA!CN3","v":"00:00:00"},{"$f":"TimeSA!CO3","v":"00:00:00"},{"$f":"TimeSA!CP3","v":"00:00:00"},{"$f":"TimeSA!CQ3","v":"00:00:00"},{"$f":"TimeSA!CR3","v":"00:00:00"},{"$f":"TimeSA!CS3","v":"00:00:00"},{"$f":"TimeSA!CT3","v":"00:00:00"},{"$f":"TimeSA!CU3","v":"00:00:00"},{"$f":"TimeSA!CV3","v":"00:00:00"},{"$f":"TimeSA!CW3","v":"00:00:00"},{"$f":"TimeSA!CX3","v":"00:00:00"},{"$f":"TimeSA!CY3","v":"00:00:00"},{"$f":"TimeSA!CZ3","v":"00:00:00"},{"$f":"TimeSA!DA3","v":"00:00:00"},{"$f":"TimeSA!DB3","v":"00:00:00"},{"$f":"TimeSA!DC3","v":"00:00:00"},{"$f":"TimeSA!DD3","v":"00:00:00"},{"$f":"TimeSA!DE3","v":"00:00:00"},{"$f":"TimeSA!DF3","v":"00:00:00"},{"$f":"TimeSA!DG3","v":"00:00:00"}]
[null,null,null,null,{"$f":"TimeSA!E4","v":"Timeline label"},null,null,null,null,null,{"$f":"ConstM!K4","v":"FC/Const."},{"$f":"ConstM!L4","v":"Const"},{"$f":"ConstM!M4","v":"Const"},{"$f":"ConstM!N4","v":"Const"},{"$f":"ConstM!O4","v":"Const"},{"$f":"ConstM!P4","v":"Const"},{"$f":"ConstM!Q4","v":"Const"},{"$f":"ConstM!R4","v":"Const"},{"$f":"ConstM!S4","v":"Const"},{"$f":"ConstM!T4","v":"Const"},{"$f":"ConstM!U4","v":"Const"},{"$f":"ConstM!V4","v":"Const"},{"$f":"ConstM!W4","v":"Const"},{"$f":"ConstM!X4","v":"Const"},{"$f":"ConstM!Y4","v":"Const"},{"$f":"ConstM!Z4","v":"Const"},{"$f":"ConstM!AA4","v":"Const"},{"$f":"ConstM!AB4","v":"Const"},{"$f":"ConstM!AC4","v":"Const"},{"$f":"ConstM!AD4","v":"Const"},{"$f":"ConstM!AE4","v":"Const"},{"$f":"ConstM!AF4","v":"Const"},{"$f":"ConstM!AG4","v":"Const"},{"$f":"ConstM!AH4","v":"Const"},{"$f":"ConstM!AI4","v":"Const"},{"$f":"ConstM!AJ4","v":"Const"},{"$f":"ConstM!AK4","v":"Const"},{"$f":"ConstM!AL4","v":"Const"},{"$f":"ConstM!AM4","v":"Const"},{"$f":"ConstM!AN4","v":"Const"},{"$f":"ConstM!AO4","v":"Const"},{"$f":"ConstM!AP4","v":"Const"},{"$f":"ConstM!AQ4","v":"Const"},{"$f":"ConstM!AR4","v":"Const"},{"$f":"ConstM!AS4","v":"Const"},{"$f":"ConstM!AT4","v":"Const"},{"$f":"ConstM!AU4","v":"Const"},{"$f":"ConstM!AV4","v":"Const"},{"$f":"ConstM!AW4","v":"Const"},{"$f":"ConstM!AX4","v":"Const"},{"$f":"ConstM!AY4","v":"Const"},{"$f":"ConstM!AZ4","v":"Const"},{"$f":"ConstM!BA4","v":"Const"},{"$f":"ConstM!BB4","v":"Const"},{"$f":"ConstM!BC4","v":"Const"},{"$f":"ConstM!BD4","v":"Const"},{"$f":"ConstM!BE4","v":"Const"},{"$f":"ConstM!BF4","v":"Const"},{"$f":"ConstM!BG4","v":"Const"},{"$f":"ConstM!BH4","v":"Const"},{"$f":"ConstM!BI4","v":"Const"},{"$f":"ConstM!BJ4","v":"Const"},{"$f":"ConstM!BK4","v":"Const"},{"$f":"ConstM!BL4","v":"Const"},{"$f":"ConstM!BM4","v":"Const"},{"$f":"ConstM!BN4","v":"Const"},{"$f":"ConstM!BO4","v":"Const"},{"$f":"ConstM!BP4","v":"Const"},{"$f":"ConstM!BQ4","v":"Const"},{"$f":"ConstM!BR4","v":"Const"},{"$f":"ConstM!BS4","v":"Const"},{"$f":"ConstM!BT4","v":"Const"},{"$f":"ConstM!BU4","v":"Const"},{"$f":"ConstM!BV4","v":"Const"},{"$f":"ConstM!BW4","v":"Const"},{"$f":"ConstM!BX4","v":"Const"},{"$f":"ConstM!BY4","v":"Const"},{"$f":"ConstM!BZ4","v":"Const"},{"$f":"ConstM!CA4","v":"Const"},{"$f":"ConstM!CB4","v":"Const"},{"$f":"ConstM!CC4","v":"Const"},{"$f":"ConstM!CD4","v":"Const"},{"$f":"ConstM!CE4","v":"Const"},{"$f":"ConstM!CF4","v":"Const"},{"$f":"ConstM!CG4","v":"Const"},{"$f":"ConstM!CH4","v":"Const"},{"$f":"ConstM!CI4","v":"Const"},{"$f":"ConstM!CJ4","v":"Const"},{"$f":"ConstM!CK4","v":"Const"},{"$f":"ConstM!CL4","v":"Const"},{"$f":"ConstM!CM4","v":"Const"},{"$f":"ConstM!CN4","v":"Const"},{"$f":"ConstM!CO4","v":"Const"},{"$f":"ConstM!CP4","v":"Const"},{"$f":"ConstM!CQ4","v":"Const"},{"$f":"ConstM!CR4","v":"Const"},{"$f":"ConstM!CS4","v":"Const"},{"$f":"ConstM!CT4","v":"Const"},{"$f":"ConstM!CU4","v":"Const"},{"$f":"ConstM!CV4","v":"Const"},{"$f":"ConstM!CW4","v":"Const"},{"$f":"ConstM!CX4","v":"Const"},{"$f":"ConstM!CY4","v":"Const"},{"$f":"ConstM!CZ4","v":"Const"},{"$f":"ConstM!DA4","v":"Const"},{"$f":"ConstM!DB4","v":"Const"},{"$f":"ConstM!DC4","v":"Const"},{"$f":"ConstM!DD4","v":"Const"},{"$f":"ConstM!DE4","v":"Const"},{"$f":"ConstM!DF4","v":"Const"},{"$f":"ConstM!DG4","v":"Const"},{"$f":"ConstM!DH4","v":"Const"}]
[null,null,null,null,{"$f":"Checks!E12","v":" S-Curve (Lookup) Error   Repayment Flag Test Error  Circular Check Error"},"Constant","Unit","Total","Test"]
[null,"Transferred Variables"]
[null,null,null,"EBITDA to Semi-Annual",null,null,"USD",{"$f":"SUM(K7:DH7)","v":0}]
[null,null,null,"Working Captial Changes to Semi-Annual",null,null,"USD",{"$f":"SUM(K8:DH8)","v":0},null,null,{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!K$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!L$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!M$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!N$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!O$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!P$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!Q$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!R$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!S$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!T$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!U$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!V$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!W$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!X$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!Y$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!Z$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AA$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AB$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AC$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AD$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AE$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AF$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AG$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AH$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AI$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AJ$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AK$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AL$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AM$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AN$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AO$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AP$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AQ$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AR$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AS$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AT$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AU$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AV$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AW$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AX$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AY$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AZ$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BA$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BB$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BC$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BD$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BE$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BF$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BG$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BH$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BI$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BJ$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BK$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BL$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BM$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BN$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BO$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BP$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BQ$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BR$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BS$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BT$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BU$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BV$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BW$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BX$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BY$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BZ$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CA$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CB$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CC$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CD$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CE$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CF$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CG$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CH$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CI$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CJ$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CK$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CL$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CM$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CN$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CO$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CP$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CQ$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CR$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CS$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CT$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CU$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CV$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CW$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CX$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CY$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CZ$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DA$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DB$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DC$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DD$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DE$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DF$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DG$2,OperM!175:175)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DH$2,OperM!175:175)","v":0}]
[null,null,null,"Revenues",null,null,"USD",0]
[null,null,null,"Total Operating Expenses",null,null,"USD",0,null,null,{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!K$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!L$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!M$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!N$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!O$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!P$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!Q$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!R$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!S$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!T$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!U$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!V$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!W$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!X$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!Y$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!Z$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AA$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AB$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AC$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AD$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AE$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AF$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AG$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AH$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AI$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AJ$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AK$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AL$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AM$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AN$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AO$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AP$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AQ$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AR$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AS$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AT$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AU$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AV$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AW$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AX$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AY$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AZ$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BA$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BB$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BC$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BD$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BE$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BF$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BG$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BH$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BI$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BJ$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BK$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BL$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BM$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BN$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BO$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BP$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BQ$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BR$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BS$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BT$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BU$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BV$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BW$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BX$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BY$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BZ$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CA$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CB$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CC$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CD$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CE$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CF$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CG$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CH$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CI$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CJ$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CK$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CL$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CM$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CN$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CO$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CP$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CQ$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CR$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CS$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CT$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CU$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CV$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CW$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CX$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CY$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CZ$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DA$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DB$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DC$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DD$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DE$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DF$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DG$2,OperM!145:145)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DH$2,OperM!145:145)","v":0}]
[null,null,null,"Accounts Receivable Change",null,null,"USD",0,null,null,{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!K$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!L$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!M$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!N$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!O$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!P$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!Q$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!R$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!S$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!T$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!U$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!V$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!W$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!X$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!Y$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!Z$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AA$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AB$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AC$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AD$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AE$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AF$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AG$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AH$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AI$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AJ$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AK$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AL$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AM$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AN$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AO$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AP$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AQ$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AR$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AS$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AT$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AU$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AV$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AW$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AX$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AY$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AZ$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BA$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BB$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BC$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BD$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BE$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BF$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BG$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BH$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BI$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BJ$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BK$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BL$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BM$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BN$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BO$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BP$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BQ$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BR$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BS$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BT$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BU$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BV$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BW$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BX$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BY$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BZ$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CA$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CB$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CC$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CD$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CE$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CF$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CG$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CH$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CI$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CJ$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CK$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CL$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CM$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CN$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CO$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CP$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CQ$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CR$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CS$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CT$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CU$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CV$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CW$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CX$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CY$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CZ$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DA$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DB$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DC$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DD$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DE$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DF$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DG$2,OperM!160:160)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DH$2,OperM!160:160)","v":0}]
[null,null,null,"Accounts Payable Change",null,null,"USD",0,null,null,{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!K$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!L$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!M$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!N$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!O$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!P$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!Q$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!R$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!S$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!T$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!U$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!V$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!W$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!X$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!Y$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!Z$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AA$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AB$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AC$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AD$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AE$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AF$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AG$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AH$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AI$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AJ$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AK$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AL$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AM$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AN$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AO$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AP$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AQ$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AR$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AS$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AT$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AU$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AV$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AW$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AX$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AY$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AZ$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BA$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BB$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BC$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BD$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BE$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BF$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BG$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BH$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BI$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BJ$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BK$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BL$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BM$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BN$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BO$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BP$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BQ$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BR$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BS$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BT$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BU$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BV$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BW$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BX$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BY$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BZ$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CA$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CB$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CC$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CD$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CE$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CF$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CG$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CH$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CI$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CJ$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CK$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CL$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CM$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CN$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CO$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CP$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CQ$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CR$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CS$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CT$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CU$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CV$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CW$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CX$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CY$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CZ$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DA$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DB$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DC$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DD$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DE$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DF$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DG$2,OperM!172:172)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DH$2,OperM!172:172)","v":0}]
[]
[]
[null,null,"Capital Allowance"]
[null,null,null,"Plant Balance for Non-Financing Costs",null,null,"USD",null,null,null,{"$f":"ConstM!K41","v":6300000},{"$f":"ConstM!L41","v":0},{"$f":"ConstM!M41","v":0},{"$f":"ConstM!N41","v":0},{"$f":"ConstM!O41","v":0},{"$f":"ConstM!P41","v":0},{"$f":"ConstM!Q41","v":0},{"$f":"ConstM!R41","v":0},{"$f":"ConstM!S41","v":0},{"$f":"ConstM!T41","v":0},{"$f":"ConstM!U41","v":0},{"$f":"ConstM!V41","v":0},{"$f":"ConstM!W41","v":0},{"$f":"ConstM!X41","v":0},{"$f":"ConstM!Y41","v":0},{"$f":"ConstM!Z41","v":0},{"$f":"ConstM!AA41","v":0},{"$f":"ConstM!AB41","v":0},{"$f":"ConstM!AC41","v":0},{"$f":"ConstM!AD41","v":0},{"$f":"ConstM!AE41","v":0},{"$f":"ConstM!AF41","v":0},{"$f":"ConstM!AG41","v":0},{"$f":"ConstM!AH41","v":0},{"$f":"ConstM!AI41","v":0},{"$f":"ConstM!AJ41","v":0},{"$f":"ConstM!AK41","v":0},{"$f":"ConstM!AL41","v":0},{"$f":"ConstM!AM41","v":0},{"$f":"ConstM!AN41","v":0},{"$f":"ConstM!AO41","v":0},{"$f":"ConstM!AP41","v":0},{"$f":"ConstM!AQ41","v":0},{"$f":"ConstM!AR41","v":0},{"$f":"ConstM!AS41","v":0},{"$f":"ConstM!AT41","v":0},{"$f":"ConstM!AU41","v":0},{"$f":"ConstM!AV41","v":0},{"$f":"ConstM!AW41","v":0},{"$f":"ConstM!AX41","v":0},{"$f":"ConstM!AY41","v":0},{"$f":"ConstM!AZ41","v":0},{"$f":"ConstM!BA41","v":0},{"$f":"ConstM!BB41","v":0},{"$f":"ConstM!BC41","v":0},{"$f":"ConstM!BD41","v":0},{"$f":"ConstM!BE41","v":0},{"$f":"ConstM!BF41","v":0},{"$f":"ConstM!BG41","v":0},{"$f":"ConstM!BH41","v":0},{"$f":"ConstM!BI41","v":0},{"$f":"ConstM!BJ41","v":0},{"$f":"ConstM!BK41","v":0},{"$f":"ConstM!BL41","v":0},{"$f":"ConstM!BM41","v":0},{"$f":"ConstM!BN41","v":0},{"$f":"ConstM!BO41","v":0},{"$f":"ConstM!BP41","v":0},{"$f":"ConstM!BQ41","v":0},{"$f":"ConstM!BR41","v":0},{"$f":"ConstM!BS41","v":0},{"$f":"ConstM!BT41","v":0},{"$f":"ConstM!BU41","v":0},{"$f":"ConstM!BV41","v":0},{"$f":"ConstM!BW41","v":0},{"$f":"ConstM!BX41","v":0},{"$f":"ConstM!BY41","v":0},{"$f":"ConstM!BZ41","v":0},{"$f":"ConstM!CA41","v":0},{"$f":"ConstM!CB41","v":0},{"$f":"ConstM!CC41","v":0},{"$f":"ConstM!CD41","v":0},{"$f":"ConstM!CE41","v":0},{"$f":"ConstM!CF41","v":0},{"$f":"ConstM!CG41","v":0},{"$f":"ConstM!CH41","v":0},{"$f":"ConstM!CI41","v":0},{"$f":"ConstM!CJ41","v":0},{"$f":"ConstM!CK41","v":0},{"$f":"ConstM!CL41","v":0},{"$f":"ConstM!CM41","v":0},{"$f":"ConstM!CN41","v":0},{"$f":"ConstM!CO41","v":0},{"$f":"ConstM!CP41","v":0},{"$f":"ConstM!CQ41","v":0},{"$f":"ConstM!CR41","v":0},{"$f":"ConstM!CS41","v":0},{"$f":"ConstM!CT41","v":0},{"$f":"ConstM!CU41","v":0},{"$f":"ConstM!CV41","v":0},{"$f":"ConstM!CW41","v":0},{"$f":"ConstM!CX41","v":0},{"$f":"ConstM!CY41","v":0},{"$f":"ConstM!CZ41","v":0},{"$f":"ConstM!DA41","v":0},{"$f":"ConstM!DB41","v":0},{"$f":"ConstM!DC41","v":0},{"$f":"ConstM!DD41","v":0},{"$f":"ConstM!DE41","v":0},{"$f":"ConstM!DF41","v":0},{"$f":"ConstM!DG41","v":0},{"$f":"ConstM!DH41","v":0}]
[null,null,null,"IDC Costs for Capital Allowance",null,null,"USD",null,null,null,{"$f":"ConstM!K72+ConstM!K73","v":0},{"$f":"ConstM!L72+ConstM!L73","v":0},{"$f":"ConstM!M72+ConstM!M73","v":0},{"$f":"ConstM!N72+ConstM!N73","v":0},{"$f":"ConstM!O72+ConstM!O73","v":0},{"$f":"ConstM!P72+ConstM!P73","v":0},{"$f":"ConstM!Q72+ConstM!Q73","v":0},{"$f":"ConstM!R72+ConstM!R73","v":0},{"$f":"ConstM!S72+ConstM!S73","v":0},{"$f":"ConstM!T72+ConstM!T73","v":0},{"$f":"ConstM!U72+ConstM!U73","v":0},{"$f":"ConstM!V72+ConstM!V73","v":0},{"$f":"ConstM!W72+ConstM!W73","v":0},{"$f":"ConstM!X72+ConstM!X73","v":0},{"$f":"ConstM!Y72+ConstM!Y73","v":0},{"$f":"ConstM!Z72+ConstM!Z73","v":0},{"$f":"ConstM!AA72+ConstM!AA73","v":0},{"$f":"ConstM!AB72+ConstM!AB73","v":0},{"$f":"ConstM!AC72+ConstM!AC73","v":0},{"$f":"ConstM!AD72+ConstM!AD73","v":0},{"$f":"ConstM!AE72+ConstM!AE73","v":0},{"$f":"ConstM!AF72+ConstM!AF73","v":0},{"$f":"ConstM!AG72+ConstM!AG73","v":0},{"$f":"ConstM!AH72+ConstM!AH73","v":0},{"$f":"ConstM!AI72+ConstM!AI73","v":0},{"$f":"ConstM!AJ72+ConstM!AJ73","v":0},{"$f":"ConstM!AK72+ConstM!AK73","v":0},{"$f":"ConstM!AL72+ConstM!AL73","v":0},{"$f":"ConstM!AM72+ConstM!AM73","v":0},{"$f":"ConstM!AN72+ConstM!AN73","v":0},{"$f":"ConstM!AO72+ConstM!AO73","v":0},{"$f":"ConstM!AP72+ConstM!AP73","v":0},{"$f":"ConstM!AQ72+ConstM!AQ73","v":0},{"$f":"ConstM!AR72+ConstM!AR73","v":0},{"$f":"ConstM!AS72+ConstM!AS73","v":0},{"$f":"ConstM!AT72+ConstM!AT73","v":0},{"$f":"ConstM!AU72+ConstM!AU73","v":0},{"$f":"ConstM!AV72+ConstM!AV73","v":0},{"$f":"ConstM!AW72+ConstM!AW73","v":0},{"$f":"ConstM!AX72+ConstM!AX73","v":0},{"$f":"ConstM!AY72+ConstM!AY73","v":0},{"$f":"ConstM!AZ72+ConstM!AZ73","v":0},{"$f":"ConstM!BA72+ConstM!BA73","v":0},{"$f":"ConstM!BB72+ConstM!BB73","v":0},{"$f":"ConstM!BC72+ConstM!BC73","v":0},{"$f":"ConstM!BD72+ConstM!BD73","v":0},{"$f":"ConstM!BE72+ConstM!BE73","v":0},{"$f":"ConstM!BF72+ConstM!BF73","v":0},{"$f":"ConstM!BG72+ConstM!BG73","v":0},{"$f":"ConstM!BH72+ConstM!BH73","v":0},{"$f":"ConstM!BI72+ConstM!BI73","v":0},{"$f":"ConstM!BJ72+ConstM!BJ73","v":0},{"$f":"ConstM!BK72+ConstM!BK73","v":0},{"$f":"ConstM!BL72+ConstM!BL73","v":0},{"$f":"ConstM!BM72+ConstM!BM73","v":0},{"$f":"ConstM!BN72+ConstM!BN73","v":0},{"$f":"ConstM!BO72+ConstM!BO73","v":0},{"$f":"ConstM!BP72+ConstM!BP73","v":0},{"$f":"ConstM!BQ72+ConstM!BQ73","v":0},{"$f":"ConstM!BR72+ConstM!BR73","v":0},{"$f":"ConstM!BS72+ConstM!BS73","v":0},{"$f":"ConstM!BT72+ConstM!BT73","v":0},{"$f":"ConstM!BU72+ConstM!BU73","v":0},{"$f":"ConstM!BV72+ConstM!BV73","v":0},{"$f":"ConstM!BW72+ConstM!BW73","v":0},{"$f":"ConstM!BX72+ConstM!BX73","v":0},{"$f":"ConstM!BY72+ConstM!BY73","v":0},{"$f":"ConstM!BZ72+ConstM!BZ73","v":0},{"$f":"ConstM!CA72+ConstM!CA73","v":0},{"$f":"ConstM!CB72+ConstM!CB73","v":0},{"$f":"ConstM!CC72+ConstM!CC73","v":0},{"$f":"ConstM!CD72+ConstM!CD73","v":0},{"$f":"ConstM!CE72+ConstM!CE73","v":0},{"$f":"ConstM!CF72+ConstM!CF73","v":0},{"$f":"ConstM!CG72+ConstM!CG73","v":0},{"$f":"ConstM!CH72+ConstM!CH73","v":0},{"$f":"ConstM!CI72+ConstM!CI73","v":0},{"$f":"ConstM!CJ72+ConstM!CJ73","v":0},{"$f":"ConstM!CK72+ConstM!CK73","v":0},{"$f":"ConstM!CL72+ConstM!CL73","v":0},{"$f":"ConstM!CM72+ConstM!CM73","v":0},{"$f":"ConstM!CN72+ConstM!CN73","v":0},{"$f":"ConstM!CO72+ConstM!CO73","v":0},{"$f":"ConstM!CP72+ConstM!CP73","v":0},{"$f":"ConstM!CQ72+ConstM!CQ73","v":0},{"$f":"ConstM!CR72+ConstM!CR73","v":0},{"$f":"ConstM!CS72+ConstM!CS73","v":0},{"$f":"ConstM!CT72+ConstM!CT73","v":0},{"$f":"ConstM!CU72+ConstM!CU73","v":0},{"$f":"ConstM!CV72+ConstM!CV73","v":0},{"$f":"ConstM!CW72+ConstM!CW73","v":0},{"$f":"ConstM!CX72+ConstM!CX73","v":0},{"$f":"ConstM!CY72+ConstM!CY73","v":0},{"$f":"ConstM!CZ72+ConstM!CZ73","v":0},{"$f":"ConstM!DA72+ConstM!DA73","v":0},{"$f":"ConstM!DB72+ConstM!DB73","v":0},{"$f":"ConstM!DC72+ConstM!DC73","v":0},{"$f":"ConstM!DD72+ConstM!DD73","v":0},{"$f":"ConstM!DE72+ConstM!DE73","v":0},{"$f":"ConstM!DF72+ConstM!DF73","v":0},{"$f":"ConstM!DG72+ConstM!DG73","v":0},{"$f":"ConstM!DH72+ConstM!DH73","v":0}]
[null,null,null,"Total Costs for Capital Allowance",null,null,"USD",null,null,null,{"$f":"K16+K17","v":6300000},{"$f":"L16+L17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX16+BX17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Accumulated Base for Capital Allowance",null,null,"USD",null,null,null,{"$f":"J19+K18","v":6300000},{"$f":"K19+L18","v":6300000},6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,{"$f":"BW19+BX18","v":6300000},6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000]
[]
[null,null,null,"Post COD Flag",null,null,"Flag",{"$f":"SUM(K21:DH21)","v":78},null,null,{"$f":"TimeSA!J10","v":0},{"$f":"TimeSA!K10","v":0},{"$f":"TimeSA!L10","v":0},{"$f":"TimeSA!M10","v":0},{"$f":"TimeSA!N10","v":0},{"$f":"TimeSA!O10","v":0},{"$f":"TimeSA!P10","v":0},{"$f":"TimeSA!Q10","v":0},{"$f":"TimeSA!R10","v":0},{"$f":"TimeSA!S10","v":0},{"$f":"TimeSA!T10","v":0},{"$f":"TimeSA!U10","v":0},{"$f":"TimeSA!V10","v":0},{"$f":"TimeSA!W10","v":0},{"$f":"TimeSA!X10","v":0},{"$f":"TimeSA!Y10","v":0},{"$f":"TimeSA!Z10","v":0},{"$f":"TimeSA!AA10","v":0},{"$f":"TimeSA!AB10","v":0},{"$f":"TimeSA!AC10","v":0},{"$f":"TimeSA!AD10","v":0},{"$f":"TimeSA!AE10","v":0},{"$f":"TimeSA!AF10","v":0},{"$f":"TimeSA!AG10","v":0},{"$f":"TimeSA!AH10","v":1},{"$f":"TimeSA!AI10","v":1},{"$f":"TimeSA!AJ10","v":1},{"$f":"TimeSA!AK10","v":1},{"$f":"TimeSA!AL10","v":1},{"$f":"TimeSA!AM10","v":1},{"$f":"TimeSA!AN10","v":1},{"$f":"TimeSA!AO10","v":1},{"$f":"TimeSA!AP10","v":1},{"$f":"TimeSA!AQ10","v":1},{"$f":"TimeSA!AR10","v":1},{"$f":"TimeSA!AS10","v":1},{"$f":"TimeSA!AT10","v":1},{"$f":"TimeSA!AU10","v":1},{"$f":"TimeSA!AV10","v":1},{"$f":"TimeSA!AW10","v":1},{"$f":"TimeSA!AX10","v":1},{"$f":"TimeSA!AY10","v":1},{"$f":"TimeSA!AZ10","v":1},{"$f":"TimeSA!BA10","v":1},{"$f":"TimeSA!BB10","v":1},{"$f":"TimeSA!BC10","v":1},{"$f":"TimeSA!BD10","v":1},{"$f":"TimeSA!BE10","v":1},{"$f":"TimeSA!BF10","v":1},{"$f":"TimeSA!BG10","v":1},{"$f":"TimeSA!BH10","v":1},{"$f":"TimeSA!BI10","v":1},{"$f":"TimeSA!BJ10","v":1},{"$f":"TimeSA!BK10","v":1},{"$f":"TimeSA!BL10","v":1},{"$f":"TimeSA!BM10","v":1},{"$f":"TimeSA!BN10","v":1},{"$f":"TimeSA!BO10","v":1},{"$f":"TimeSA!BP10","v":1},{"$f":"TimeSA!BQ10","v":1},{"$f":"TimeSA!BR10","v":1},{"$f":"TimeSA!BS10","v":1},{"$f":"TimeSA!BT10","v":1},{"$f":"TimeSA!BU10","v":1},{"$f":"TimeSA!BV10","v":1},{"$f":"TimeSA!BW10","v":1},{"$f":"TimeSA!BX10","v":1},{"$f":"TimeSA!BY10","v":1},{"$f":"TimeSA!BZ10","v":1},{"$f":"TimeSA!CA10","v":1},{"$f":"TimeSA!CB10","v":1},{"$f":"TimeSA!CC10","v":1},{"$f":"TimeSA!CD10","v":1},{"$f":"TimeSA!CE10","v":1},{"$f":"TimeSA!CF10","v":1},{"$f":"TimeSA!CG10","v":1},{"$f":"TimeSA!CH10","v":1},{"$f":"TimeSA!CI10","v":1},{"$f":"TimeSA!CJ10","v":1},{"$f":"TimeSA!CK10","v":1},{"$f":"TimeSA!CL10","v":1},{"$f":"TimeSA!CM10","v":1},{"$f":"TimeSA!CN10","v":1},{"$f":"TimeSA!CO10","v":1},{"$f":"TimeSA!CP10","v":1},{"$f":"TimeSA!CQ10","v":1},{"$f":"TimeSA!CR10","v":1},{"$f":"TimeSA!CS10","v":1},{"$f":"TimeSA!CT10","v":1},{"$f":"TimeSA!CU10","v":1},{"$f":"TimeSA!CV10","v":1},{"$f":"TimeSA!CW10","v":1},{"$f":"TimeSA!CX10","v":1},{"$f":"TimeSA!CY10","v":1},{"$f":"TimeSA!CZ10","v":1},{"$f":"TimeSA!DA10","v":1},{"$f":"TimeSA!DB10","v":1},{"$f":"TimeSA!DC10","v":1},{"$f":"TimeSA!DD10","v":1},{"$f":"TimeSA!DE10","v":1},{"$f":"TimeSA!DF10","v":1},{"$f":"TimeSA!DG10","v":1}]
[]
[null,null,null,{"$f":"InputC!E74","v":"Capital Allowance"},null,{"$f":"InputC!F74","v":0.2},{"$f":"InputC!G74","v":"% p.a."}]
[null,null,null,{"$f":"D23","v":"Capital Allowance"},null,{"$f":"F23/Semi","v":0.1},"% p.p."]
[null,null,null,"Capital Allowance Per Period b/4 Adjustment",null,null,"% p.p.",null,null,null,{"$f":"$F$24*K21","v":0},{"$f":"$F$24*L21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$F$24*BX21","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,"Accumulated Capital Allowance",null,null,"% p.p.",null,null,null,{"$f":"J26+K25","v":0},{"$f":"K26+L25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.2,0.30000000000000004,0.4,0.5,0.6,0.7,0.79999999999999993,0.89999999999999991,0.99999999999999989,1.0999999999999999,1.2,1.3,1.4000000000000001,1.5000000000000002,1.6000000000000003,1.7000000000000004,1.8000000000000005,1.9000000000000006,2.0000000000000004,2.1000000000000005,2.2000000000000006,2.3000000000000007,2.4000000000000008,2.5000000000000009,2.600000000000001,2.7000000000000011,2.8000000000000012,2.9000000000000012,3.0000000000000013,3.1000000000000014,3.2000000000000015,3.3000000000000016,3.4000000000000017,3.5000000000000018,3.6000000000000019,3.700000000000002,3.800000000000002,3.9000000000000021,4.0000000000000018,4.1000000000000014,{"$f":"BW26+BX25","v":4.2000000000000011},4.3000000000000007,4.4000000000000004,4.5,4.5999999999999996,4.6999999999999993,4.7999999999999989,4.8999999999999986,4.9999999999999982,5.0999999999999979,5.1999999999999975,5.2999999999999972,5.3999999999999968,5.4999999999999964,5.5999999999999961,5.6999999999999957,5.7999999999999954,5.899999999999995,5.9999999999999947,6.0999999999999943,6.199999999999994,6.2999999999999936,6.3999999999999932,6.4999999999999929,6.5999999999999925,6.6999999999999922,6.7999999999999918,6.8999999999999915,6.9999999999999911,7.0999999999999908,7.1999999999999904,7.2999999999999901,7.3999999999999897,7.4999999999999893,7.599999999999989,7.6999999999999886,7.7999999999999883]
[null,null,null,"Final Capital Allowance Rate",null,null,"% p.p.",{"$f":"SUM(K27:DH27)","v":0.99999999999999989},{"$f":"H27=1","v":true},null,{"$f":"IF(K26<=1,K25,0)","v":0},{"$f":"IF(L26<=1,L25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX26<=1,BX25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Allowance",null,null,"USD",null,null,null,{"$f":"K27*K19","v":0},{"$f":"L27*L19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,630000,630000,630000,630000,630000,630000,630000,630000,630000,630000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX27*BX19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Capital Allowance without Financing",null,null,"USD",null,null,null,{"$f":"K16*K27","v":0},{"$f":"L16*L27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX16*BX27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxes"]
[null,null,"EBITDA",null,null,null,"USD",{"$f":"SUM(K33:DH33)","v":0},null,null,{"$f":"K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC7","v":0},0,0,0,0,0]
[null,null,"Less: Capital Allowance",null,null,null,"USD",{"$f":"SUM(K34:DH34)","v":6300000},null,null,{"$f":"K28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,630000,630000,630000,630000,630000,630000,630000,630000,{"$f":"AQ28","v":630000},630000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC28","v":0},0,0,0,0,0]
[null,null,"Less: Interest on Senior Debt",null,null,null,"USD",0,null,null,{"$f":"'Debt and Waterfall SA'!K52","v":0},{"$f":"'Debt and Waterfall SA'!L52","v":0},{"$f":"'Debt and Waterfall SA'!M52","v":0},{"$f":"'Debt and Waterfall SA'!N52","v":0},{"$f":"'Debt and Waterfall SA'!O52","v":0},{"$f":"'Debt and Waterfall SA'!P52","v":0},{"$f":"'Debt and Waterfall SA'!Q52","v":0},{"$f":"'Debt and Waterfall SA'!R52","v":0},{"$f":"'Debt and Waterfall SA'!S52","v":0},{"$f":"'Debt and Waterfall SA'!T52","v":0},{"$f":"'Debt and Waterfall SA'!U52","v":0},{"$f":"'Debt and Waterfall SA'!V52","v":0},{"$f":"'Debt and Waterfall SA'!W52","v":0},{"$f":"'Debt and Waterfall SA'!X52","v":0},{"$f":"'Debt and Waterfall SA'!Y52","v":0},{"$f":"'Debt and Waterfall SA'!Z52","v":0},{"$f":"'Debt and Waterfall SA'!AA52","v":0},{"$f":"'Debt and Waterfall SA'!AB52","v":0},{"$f":"'Debt and Waterfall SA'!AC52","v":0},{"$f":"'Debt and Waterfall SA'!AD52","v":0},{"$f":"'Debt and Waterfall SA'!AE52","v":0},{"$f":"'Debt and Waterfall SA'!AF52","v":0},{"$f":"'Debt and Waterfall SA'!AG52","v":0},{"$f":"'Debt and Waterfall SA'!AH52","v":0},{"$f":"'Debt and Waterfall SA'!AI52","v":0},{"$f":"'Debt and Waterfall SA'!AJ52","v":0},{"$f":"'Debt and Waterfall SA'!AK52","v":0},{"$f":"'Debt and Waterfall SA'!AL52","v":0},{"$f":"'Debt and Waterfall SA'!AM52","v":0},{"$f":"'Debt and Waterfall SA'!AN52","v":0},{"$f":"'Debt and Waterfall SA'!AO52","v":0},{"$f":"'Debt and Waterfall SA'!AP52","v":0},{"$f":"'Debt and Waterfall SA'!AQ52","v":0},{"$f":"'Debt and Waterfall SA'!AR52","v":0},{"$f":"'Debt and Waterfall SA'!AS52","v":0},{"$f":"'Debt and Waterfall SA'!AT52","v":0},{"$f":"'Debt and Waterfall SA'!AU52","v":0},{"$f":"'Debt and Waterfall SA'!AV52","v":0},{"$f":"'Debt and Waterfall SA'!AW52","v":0},{"$f":"'Debt and Waterfall SA'!AX52","v":0},{"$f":"'Debt and Waterfall SA'!AY52","v":0},{"$f":"'Debt and Waterfall SA'!AZ52","v":0},{"$f":"'Debt and Waterfall SA'!BA52","v":0},{"$f":"'Debt and Waterfall SA'!BB52","v":0},{"$f":"'Debt and Waterfall SA'!BC52","v":0},{"$f":"'Debt and Waterfall SA'!BD52","v":0},{"$f":"'Debt and Waterfall SA'!BE52","v":0},{"$f":"'Debt and Waterfall SA'!BF52","v":0},{"$f":"'Debt and Waterfall SA'!BG52","v":0},{"$f":"'Debt and Waterfall SA'!BH52","v":0},{"$f":"'Debt and Waterfall SA'!BI52","v":0},{"$f":"'Debt and Waterfall SA'!BJ52","v":0},{"$f":"'Debt and Waterfall SA'!BK52","v":0},{"$f":"'Debt and Waterfall SA'!BL52","v":0},{"$f":"'Debt and Waterfall SA'!BM52","v":0},{"$f":"'Debt and Waterfall SA'!BN52","v":0},{"$f":"'Debt and Waterfall SA'!BO52","v":0},{"$f":"'Debt and Waterfall SA'!BP52","v":0},{"$f":"'Debt and Waterfall SA'!BQ52","v":0},{"$f":"'Debt and Waterfall SA'!BR52","v":0},{"$f":"'Debt and Waterfall SA'!BS52","v":0},{"$f":"'Debt and Waterfall SA'!BT52","v":0},{"$f":"'Debt and Waterfall SA'!BU52","v":0},{"$f":"'Debt and Waterfall SA'!BV52","v":0},{"$f":"'Debt and Waterfall SA'!BW52","v":0},{"$f":"'Debt and Waterfall SA'!BX52","v":0},{"$f":"'Debt and Waterfall SA'!BY52","v":0},{"$f":"'Debt and Waterfall SA'!BZ52","v":0},{"$f":"'Debt and Waterfall SA'!CA52","v":0},{"$f":"'Debt and Waterfall SA'!CB52","v":0},{"$f":"'Debt and Waterfall SA'!CC52","v":0},{"$f":"'Debt and Waterfall SA'!CD52","v":0},{"$f":"'Debt and Waterfall SA'!CE52","v":0},{"$f":"'Debt and Waterfall SA'!CF52","v":0},{"$f":"'Debt and Waterfall SA'!CG52","v":0},{"$f":"'Debt and Waterfall SA'!CH52","v":0},{"$f":"'Debt and Waterfall SA'!CI52","v":0},{"$f":"'Debt and Waterfall SA'!CJ52","v":0},{"$f":"'Debt and Waterfall SA'!CK52","v":0},{"$f":"'Debt and Waterfall SA'!CL52","v":0},{"$f":"'Debt and Waterfall SA'!CM52","v":0},{"$f":"'Debt and Waterfall SA'!CN52","v":0},{"$f":"'Debt and Waterfall SA'!CO52","v":0},{"$f":"'Debt and Waterfall SA'!CP52","v":0},{"$f":"'Debt and Waterfall SA'!CQ52","v":0},{"$f":"'Debt and Waterfall SA'!CR52","v":0},{"$f":"'Debt and Waterfall SA'!CS52","v":0},{"$f":"'Debt and Waterfall SA'!CT52","v":0},{"$f":"'Debt and Waterfall SA'!CU52","v":0},{"$f":"'Debt and Waterfall SA'!CV52","v":0},{"$f":"'Debt and Waterfall SA'!CW52","v":0},{"$f":"'Debt and Waterfall SA'!CX52","v":0},{"$f":"'Debt and Waterfall SA'!CY52","v":0},{"$f":"'Debt and Waterfall SA'!CZ52","v":0},{"$f":"'Debt and Waterfall SA'!DA52","v":0},{"$f":"'Debt and Waterfall SA'!DB52","v":0},{"$f":"'Debt and Waterfall SA'!DC52","v":0},{"$f":"'Debt and Waterfall SA'!DD52","v":0},{"$f":"'Debt and Waterfall SA'!DE52","v":0},{"$f":"'Debt and Waterfall SA'!DF52","v":0},{"$f":"'Debt and Waterfall SA'!DG52","v":0},{"$f":"'Debt and Waterfall SA'!DH52","v":0}]
[null,null,"Less: Interest on SHL Debt",null,null,null,"USD",0]
[null,null,"EBT Before NOL",null,null,null,"USD",-6300000,null,null,{"$f":"K33-K34-K35-K36","v":0},{"$f":"L33-L34-L35-L36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-630000,-630000,-630000,-630000,-630000,-630000,-630000,-630000,-630000,-630000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX33-BX34-BX35-BX36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"NOL Opening Balance",null,null,null,"USD",0]
[null,null,"Add: NOL Generated",null,null,null,"USD",0]
[null,null,"Less: NOL Used",null,null,null,"USD",0]
[null,null,"NOL Closing Balance",null,null,null,"USD",0]
[]
[null,null,"Adjusted EBT for NOL",null,null,null,"USD",-6300000,null,null,{"$f":"K37+K40-K41","v":0},{"$f":"L37+L40-L41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-630000,-630000,-630000,-630000,-630000,-630000,-630000,-630000,-630000,-630000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX37+BX40-BX41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"InputC!E75","v":"Tax Rate"},null,null,{"$f":"InputC!F75","v":0.2},{"$f":"InputC!G75","v":"%"}]
[null,null,"Income Taxes",null,null,null,"USD",{"$f":"SUM(K47:DH47)","v":-1260000},null,null,{"$f":"K44*$F$46","v":0},{"$f":"L44*$F$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-126000,-126000,-126000,-126000,-126000,-126000,-126000,-126000,-126000,-126000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX44*$F$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Debt and Waterfall SA","index":8,"n_rows":86,"n_cols":113,"rows_kept":86,"cut":false,"hidden":false,"merged":[]}
["          ",null,null,null,null,"DSCR Result",{"$f":"F34","v":{"$error":"#DIV/0!"}},{"$f":"Differecne","v":205739661.38974139}]
[null,null,null,null,{"$f":"TimeSA!E2","v":"Model period start date - semi-annual - header"},null,null,null,null,null,{"$f":"TimeSA!J2","v":"2023-01-01"},{"$f":"TimeSA!K2","v":"1900-01-01"},{"$f":"TimeSA!L2","v":"1900-01-01"},{"$f":"TimeSA!M2","v":"1900-01-01"},{"$f":"TimeSA!N2","v":"1900-01-01"},{"$f":"TimeSA!O2","v":"1900-01-01"},{"$f":"TimeSA!P2","v":"1900-01-01"},{"$f":"TimeSA!Q2","v":"1900-01-01"},{"$f":"TimeSA!R2","v":"1900-01-01"},{"$f":"TimeSA!S2","v":"1900-01-01"},{"$f":"TimeSA!T2","v":"1900-01-01"},{"$f":"TimeSA!U2","v":"1900-01-01"},{"$f":"TimeSA!V2","v":"1900-01-01"},{"$f":"TimeSA!W2","v":"1900-01-01"},{"$f":"TimeSA!X2","v":"1900-01-01"},{"$f":"TimeSA!Y2","v":"1900-01-01"},{"$f":"TimeSA!Z2","v":"1900-01-01"},{"$f":"TimeSA!AA2","v":"1900-01-01"},{"$f":"TimeSA!AB2","v":"1900-01-01"},{"$f":"TimeSA!AC2","v":"1900-01-01"},{"$f":"TimeSA!AD2","v":"1900-01-01"},{"$f":"TimeSA!AE2","v":"1900-01-01"},{"$f":"TimeSA!AF2","v":"1900-01-01"},{"$f":"TimeSA!AG2","v":"1900-01-01"},{"$f":"TimeSA!AH2","v":"1900-01-01"},{"$f":"TimeSA!AI2","v":"1900-01-01"},{"$f":"TimeSA!AJ2","v":"1900-01-01"},{"$f":"TimeSA!AK2","v":"1900-01-01"},{"$f":"TimeSA!AL2","v":"1900-01-01"},{"$f":"TimeSA!AM2","v":"1900-01-01"},{"$f":"TimeSA!AN2","v":"1900-01-01"},{"$f":"TimeSA!AO2","v":"1900-01-01"},{"$f":"TimeSA!AP2","v":"1900-01-01"},{"$f":"TimeSA!AQ2","v":"1900-01-01"},{"$f":"TimeSA!AR2","v":"1900-01-01"},{"$f":"TimeSA!AS2","v":"1900-01-01"},{"$f":"TimeSA!AT2","v":"1900-01-01"},{"$f":"TimeSA!AU2","v":"1900-01-01"},{"$f":"TimeSA!AV2","v":"1900-01-01"},{"$f":"TimeSA!AW2","v":"1900-01-01"},{"$f":"TimeSA!AX2","v":"1900-01-01"},{"$f":"TimeSA!AY2","v":"1900-01-01"},{"$f":"TimeSA!AZ2","v":"1900-01-01"},{"$f":"TimeSA!BA2","v":"1900-01-01"},{"$f":"TimeSA!BB2","v":"1900-01-01"},{"$f":"TimeSA!BC2","v":"1900-01-01"},{"$f":"TimeSA!BD2","v":"1900-01-01"},{"$f":"TimeSA!BE2","v":"1900-01-01"},{"$f":"TimeSA!BF2","v":"1900-01-01"},{"$f":"TimeSA!BG2","v":"1900-01-01"},{"$f":"TimeSA!BH2","v":"1900-01-01"},{"$f":"TimeSA!BI2","v":"1900-01-01"},{"$f":"TimeSA!BJ2","v":"1900-01-01"},{"$f":"TimeSA!BK2","v":"1900-01-01"},{"$f":"TimeSA!BL2","v":"1900-01-01"},{"$f":"TimeSA!BM2","v":"1900-01-01"},{"$f":"TimeSA!BN2","v":"1900-01-01"},{"$f":"TimeSA!BO2","v":"1900-01-01"},{"$f":"TimeSA!BP2","v":"1900-01-01"},{"$f":"TimeSA!BQ2","v":"1900-01-01"},{"$f":"TimeSA!BR2","v":"1900-01-01"},{"$f":"TimeSA!BS2","v":"1900-01-01"},{"$f":"TimeSA!BT2","v":"1900-01-01"},{"$f":"TimeSA!BU2","v":"1900-01-01"},{"$f":"TimeSA!BV2","v":"1900-01-01"},{"$f":"TimeSA!BW2","v":"1900-01-01"},{"$f":"TimeSA!BX2","v":"1900-01-01"},{"$f":"TimeSA!BY2","v":"1900-01-01"},{"$f":"TimeSA!BZ2","v":"1900-01-01"},{"$f":"TimeSA!CA2","v":"1900-01-01"},{"$f":"TimeSA!CB2","v":"1900-01-01"},{"$f":"TimeSA!CC2","v":"1900-01-01"},{"$f":"TimeSA!CD2","v":"1900-01-01"},{"$f":"TimeSA!CE2","v":"1900-01-01"},{"$f":"TimeSA!CF2","v":"1900-01-01"},{"$f":"TimeSA!CG2","v":"1900-01-01"},{"$f":"TimeSA!CH2","v":"1900-01-01"},{"$f":"TimeSA!CI2","v":"1900-01-01"},{"$f":"TimeSA!CJ2","v":"1900-01-01"},{"$f":"TimeSA!CK2","v":"1900-01-01"},{"$f":"TimeSA!CL2","v":"1900-01-01"},{"$f":"TimeSA!CM2","v":"1900-01-01"},{"$f":"TimeSA!CN2","v":"1900-01-01"},{"$f":"TimeSA!CO2","v":"1900-01-01"},{"$f":"TimeSA!CP2","v":"1900-01-01"},{"$f":"TimeSA!CQ2","v":"1900-01-01"},{"$f":"TimeSA!CR2","v":"1900-01-01"},{"$f":"TimeSA!CS2","v":"1900-01-01"},{"$f":"TimeSA!CT2","v":"1900-01-01"},{"$f":"TimeSA!CU2","v":"1900-01-01"},{"$f":"TimeSA!CV2","v":"1900-01-01"},{"$f":"TimeSA!CW2","v":"1900-01-01"},{"$f":"TimeSA!CX2","v":"1900-01-01"},{"$f":"TimeSA!CY2","v":"1900-01-01"},{"$f":"TimeSA!CZ2","v":"1900-01-01"},{"$f":"TimeSA!DA2","v":"1900-01-01"},{"$f":"TimeSA!DB2","v":"1900-01-01"},{"$f":"TimeSA!DC2","v":"1900-01-01"},{"$f":"TimeSA!DD2","v":"1900-01-01"},{"$f":"TimeSA!DE2","v":"1900-01-01"},{"$f":"TimeSA!DF2","v":"1900-01-01"},{"$f":"TimeSA!DG2","v":"1900-01-01"}]
[null,null,null,null,{"$f":"TimeSA!E3","v":"Model period end date - semi-annual - header"},null,null,null,null,null,{"$f":"TimeSA!J3","v":"00:00:00"},{"$f":"TimeSA!K3","v":"00:00:00"},{"$f":"TimeSA!L3","v":"00:00:00"},{"$f":"TimeSA!M3","v":"00:00:00"},{"$f":"TimeSA!N3","v":"00:00:00"},{"$f":"TimeSA!O3","v":"00:00:00"},{"$f":"TimeSA!P3","v":"00:00:00"},{"$f":"TimeSA!Q3","v":"00:00:00"},{"$f":"TimeSA!R3","v":"00:00:00"},{"$f":"TimeSA!S3","v":"00:00:00"},{"$f":"TimeSA!T3","v":"00:00:00"},{"$f":"TimeSA!U3","v":"00:00:00"},{"$f":"TimeSA!V3","v":"00:00:00"},{"$f":"TimeSA!W3","v":"00:00:00"},{"$f":"TimeSA!X3","v":"00:00:00"},{"$f":"TimeSA!Y3","v":"00:00:00"},{"$f":"TimeSA!Z3","v":"00:00:00"},{"$f":"TimeSA!AA3","v":"00:00:00"},{"$f":"TimeSA!AB3","v":"00:00:00"},{"$f":"TimeSA!AC3","v":"00:00:00"},{"$f":"TimeSA!AD3","v":"00:00:00"},{"$f":"TimeSA!AE3","v":"00:00:00"},{"$f":"TimeSA!AF3","v":"00:00:00"},{"$f":"TimeSA!AG3","v":"00:00:00"},{"$f":"TimeSA!AH3","v":"00:00:00"},{"$f":"TimeSA!AI3","v":"00:00:00"},{"$f":"TimeSA!AJ3","v":"00:00:00"},{"$f":"TimeSA!AK3","v":"00:00:00"},{"$f":"TimeSA!AL3","v":"00:00:00"},{"$f":"TimeSA!AM3","v":"00:00:00"},{"$f":"TimeSA!AN3","v":"00:00:00"},{"$f":"TimeSA!AO3","v":"00:00:00"},{"$f":"TimeSA!AP3","v":"00:00:00"},{"$f":"TimeSA!AQ3","v":"00:00:00"},{"$f":"TimeSA!AR3","v":"00:00:00"},{"$f":"TimeSA!AS3","v":"00:00:00"},{"$f":"TimeSA!AT3","v":"00:00:00"},{"$f":"TimeSA!AU3","v":"00:00:00"},{"$f":"TimeSA!AV3","v":"00:00:00"},{"$f":"TimeSA!AW3","v":"00:00:00"},{"$f":"TimeSA!AX3","v":"00:00:00"},{"$f":"TimeSA!AY3","v":"00:00:00"},{"$f":"TimeSA!AZ3","v":"00:00:00"},{"$f":"TimeSA!BA3","v":"00:00:00"},{"$f":"TimeSA!BB3","v":"00:00:00"},{"$f":"TimeSA!BC3","v":"00:00:00"},{"$f":"TimeSA!BD3","v":"00:00:00"},{"$f":"TimeSA!BE3","v":"00:00:00"},{"$f":"TimeSA!BF3","v":"00:00:00"},{"$f":"TimeSA!BG3","v":"00:00:00"},{"$f":"TimeSA!BH3","v":"00:00:00"},{"$f":"TimeSA!BI3","v":"00:00:00"},{"$f":"TimeSA!BJ3","v":"00:00:00"},{"$f":"TimeSA!BK3","v":"00:00:00"},{"$f":"TimeSA!BL3","v":"00:00:00"},{"$f":"TimeSA!BM3","v":"00:00:00"},{"$f":"TimeSA!BN3","v":"00:00:00"},{"$f":"TimeSA!BO3","v":"00:00:00"},{"$f":"TimeSA!BP3","v":"00:00:00"},{"$f":"TimeSA!BQ3","v":"00:00:00"},{"$f":"TimeSA!BR3","v":"00:00:00"},{"$f":"TimeSA!BS3","v":"00:00:00"},{"$f":"TimeSA!BT3","v":"00:00:00"},{"$f":"TimeSA!BU3","v":"00:00:00"},{"$f":"TimeSA!BV3","v":"00:00:00"},{"$f":"TimeSA!BW3","v":"00:00:00"},{"$f":"TimeSA!BX3","v":"00:00:00"},{"$f":"TimeSA!BY3","v":"00:00:00"},{"$f":"TimeSA!BZ3","v":"00:00:00"},{"$f":"TimeSA!CA3","v":"00:00:00"},{"$f":"TimeSA!CB3","v":"00:00:00"},{"$f":"TimeSA!CC3","v":"00:00:00"},{"$f":"TimeSA!CD3","v":"00:00:00"},{"$f":"TimeSA!CE3","v":"00:00:00"},{"$f":"TimeSA!CF3","v":"00:00:00"},{"$f":"TimeSA!CG3","v":"00:00:00"},{"$f":"TimeSA!CH3","v":"00:00:00"},{"$f":"TimeSA!CI3","v":"00:00:00"},{"$f":"TimeSA!CJ3","v":"00:00:00"},{"$f":"TimeSA!CK3","v":"00:00:00"},{"$f":"TimeSA!CL3","v":"00:00:00"},{"$f":"TimeSA!CM3","v":"00:00:00"},{"$f":"TimeSA!CN3","v":"00:00:00"},{"$f":"TimeSA!CO3","v":"00:00:00"},{"$f":"TimeSA!CP3","v":"00:00:00"},{"$f":"TimeSA!CQ3","v":"00:00:00"},{"$f":"TimeSA!CR3","v":"00:00:00"},{"$f":"TimeSA!CS3","v":"00:00:00"},{"$f":"TimeSA!CT3","v":"00:00:00"},{"$f":"TimeSA!CU3","v":"00:00:00"},{"$f":"TimeSA!CV3","v":"00:00:00"},{"$f":"TimeSA!CW3","v":"00:00:00"},{"$f":"TimeSA!CX3","v":"00:00:00"},{"$f":"TimeSA!CY3","v":"00:00:00"},{"$f":"TimeSA!CZ3","v":"00:00:00"},{"$f":"TimeSA!DA3","v":"00:00:00"},{"$f":"TimeSA!DB3","v":"00:00:00"},{"$f":"TimeSA!DC3","v":"00:00:00"},{"$f":"TimeSA!DD3","v":"00:00:00"},{"$f":"TimeSA!DE3","v":"00:00:00"},{"$f":"TimeSA!DF3","v":"00:00:00"},{"$f":"TimeSA!DG3","v":"00:00:00"}]
[null,null,null,null,{"$f":"TimeSA!E4","v":"Timeline label"},null,null,null,null,null,{"$f":"TimeSA!J4","v":"FC/Const."},{"$f":"TimeSA!K4","v":"Const"},{"$f":"TimeSA!L4","v":"Const"},{"$f":"TimeSA!M4","v":"Const"},{"$f":"TimeSA!N4","v":"Const"},{"$f":"TimeSA!O4","v":"Const"},{"$f":"TimeSA!P4","v":"Const"},{"$f":"TimeSA!Q4","v":"Const"},{"$f":"TimeSA!R4","v":"Const"},{"$f":"TimeSA!S4","v":"Const"},{"$f":"TimeSA!T4","v":"Const"},{"$f":"TimeSA!U4","v":"Const"},{"$f":"TimeSA!V4","v":"Const"},{"$f":"TimeSA!W4","v":"Const"},{"$f":"TimeSA!X4","v":"Const"},{"$f":"TimeSA!Y4","v":"Const"},{"$f":"TimeSA!Z4","v":"Const"},{"$f":"TimeSA!AA4","v":"Const"},{"$f":"TimeSA!AB4","v":"Const"},{"$f":"TimeSA!AC4","v":"Const"},{"$f":"TimeSA!AD4","v":"Const"},{"$f":"TimeSA!AE4","v":"Const"},{"$f":"TimeSA!AF4","v":"Const"},{"$f":"TimeSA!AG4","v":"Const"},{"$f":"TimeSA!AH4","v":"Const"},{"$f":"TimeSA!AI4","v":"Const"},{"$f":"TimeSA!AJ4","v":"Const"},{"$f":"TimeSA!AK4","v":"Const"},{"$f":"TimeSA!AL4","v":"Const"},{"$f":"TimeSA!AM4","v":"Const"},{"$f":"TimeSA!AN4","v":"Const"},{"$f":"TimeSA!AO4","v":"Const"},{"$f":"TimeSA!AP4","v":"Const"},{"$f":"TimeSA!AQ4","v":"Const"},{"$f":"TimeSA!AR4","v":"Const"},{"$f":"TimeSA!AS4","v":"Const"},{"$f":"TimeSA!AT4","v":"Const"},{"$f":"TimeSA!AU4","v":"Const"},{"$f":"TimeSA!AV4","v":"Const"},{"$f":"TimeSA!AW4","v":"Const"},{"$f":"TimeSA!AX4","v":"Const"},{"$f":"TimeSA!AY4","v":"Const"},{"$f":"TimeSA!AZ4","v":"Const"},{"$f":"TimeSA!BA4","v":"Const"},{"$f":"TimeSA!BB4","v":"Const"},{"$f":"TimeSA!BC4","v":"Const"},{"$f":"TimeSA!BD4","v":"Const"},{"$f":"TimeSA!BE4","v":"Const"},{"$f":"TimeSA!BF4","v":"Const"},{"$f":"TimeSA!BG4","v":"Const"},{"$f":"TimeSA!BH4","v":"Const"},{"$f":"TimeSA!BI4","v":"Const"},{"$f":"TimeSA!BJ4","v":"Const"},{"$f":"TimeSA!BK4","v":"Const"},{"$f":"TimeSA!BL4","v":"Const"},{"$f":"TimeSA!BM4","v":"Const"},{"$f":"TimeSA!BN4","v":"Const"},{"$f":"TimeSA!BO4","v":"Const"},{"$f":"TimeSA!BP4","v":"Const"},{"$f":"TimeSA!BQ4","v":"Const"},{"$f":"TimeSA!BR4","v":"Const"},{"$f":"TimeSA!BS4","v":"Const"},{"$f":"TimeSA!BT4","v":"Const"},{"$f":"TimeSA!BU4","v":"Const"},{"$f":"TimeSA!BV4","v":"Const"},{"$f":"TimeSA!BW4","v":"Const"},{"$f":"TimeSA!BX4","v":"Const"},{"$f":"TimeSA!BY4","v":"Const"},{"$f":"TimeSA!BZ4","v":"Const"},{"$f":"TimeSA!CA4","v":"Const"},{"$f":"TimeSA!CB4","v":"Const"},{"$f":"TimeSA!CC4","v":"Const"},{"$f":"TimeSA!CD4","v":"Const"},{"$f":"TimeSA!CE4","v":"Const"},{"$f":"TimeSA!CF4","v":"Const"},{"$f":"TimeSA!CG4","v":"Const"},{"$f":"TimeSA!CH4","v":"Const"},{"$f":"TimeSA!CI4","v":"Const"},{"$f":"TimeSA!CJ4","v":"Const"},{"$f":"TimeSA!CK4","v":"Const"},{"$f":"TimeSA!CL4","v":"Const"},{"$f":"TimeSA!CM4","v":"Const"},{"$f":"TimeSA!CN4","v":"Const"},{"$f":"TimeSA!CO4","v":"Const"},{"$f":"TimeSA!CP4","v":"Const"},{"$f":"TimeSA!CQ4","v":"Const"},{"$f":"TimeSA!CR4","v":"Const"},{"$f":"TimeSA!CS4","v":"Const"},{"$f":"TimeSA!CT4","v":"Const"},{"$f":"TimeSA!CU4","v":"Const"},{"$f":"TimeSA!CV4","v":"Const"},{"$f":"TimeSA!CW4","v":"Const"},{"$f":"TimeSA!CX4","v":"Const"},{"$f":"TimeSA!CY4","v":"Const"},{"$f":"TimeSA!CZ4","v":"Const"},{"$f":"TimeSA!DA4","v":"Const"},{"$f":"TimeSA!DB4","v":"Const"},{"$f":"TimeSA!DC4","v":"Const"},{"$f":"TimeSA!DD4","v":"Const"},{"$f":"TimeSA!DE4","v":"Const"},{"$f":"TimeSA!DF4","v":"Const"},{"$f":"TimeSA!DG4","v":"Const"}]
[null,null,null,null,{"$f":"Checks!E12","v":" S-Curve (Lookup) Error   Repayment Flag Test Error  Circular Check Error"},"Constant","Unit","Total","Test"]
[]
[null,"Transferred Variables"]
[null,null,"EBITDA to Semi-Annual",null,null,null,"USD",null,null,null,{"$f":"'Tax SA'!K7","v":0},{"$f":"'Tax SA'!L7","v":0},{"$f":"'Tax SA'!M7","v":0},{"$f":"'Tax SA'!N7","v":0},{"$f":"'Tax SA'!O7","v":0},{"$f":"'Tax SA'!P7","v":0},{"$f":"'Tax SA'!Q7","v":0},{"$f":"'Tax SA'!R7","v":0},{"$f":"'Tax SA'!S7","v":0},{"$f":"'Tax SA'!T7","v":0},{"$f":"'Tax SA'!U7","v":0},{"$f":"'Tax SA'!V7","v":0},{"$f":"'Tax SA'!W7","v":0},{"$f":"'Tax SA'!X7","v":0},{"$f":"'Tax SA'!Y7","v":0},{"$f":"'Tax SA'!Z7","v":0},{"$f":"'Tax SA'!AA7","v":0},{"$f":"'Tax SA'!AB7","v":0},{"$f":"'Tax SA'!AC7","v":0},{"$f":"'Tax SA'!AD7","v":0},{"$f":"'Tax SA'!AE7","v":0},{"$f":"'Tax SA'!AF7","v":0},{"$f":"'Tax SA'!AG7","v":0},{"$f":"'Tax SA'!AH7","v":0},{"$f":"'Tax SA'!AI7","v":0},{"$f":"'Tax SA'!AJ7","v":0},{"$f":"'Tax SA'!AK7","v":0},{"$f":"'Tax SA'!AL7","v":0},{"$f":"'Tax SA'!AM7","v":0},{"$f":"'Tax SA'!AN7","v":0},{"$f":"'Tax SA'!AO7","v":0},{"$f":"'Tax SA'!AP7","v":0},{"$f":"'Tax SA'!AQ7","v":0},{"$f":"'Tax SA'!AR7","v":0},{"$f":"'Tax SA'!AS7","v":0},{"$f":"'Tax SA'!AT7","v":0},{"$f":"'Tax SA'!AU7","v":0},{"$f":"'Tax SA'!AV7","v":0},{"$f":"'Tax SA'!AW7","v":0},{"$f":"'Tax SA'!AX7","v":0},{"$f":"'Tax SA'!AY7","v":0},{"$f":"'Tax SA'!AZ7","v":0},{"$f":"'Tax SA'!BA7","v":0},{"$f":"'Tax SA'!BB7","v":0},{"$f":"'Tax SA'!BC7","v":0},{"$f":"'Tax SA'!BD7","v":0},{"$f":"'Tax SA'!BE7","v":0},{"$f":"'Tax SA'!BF7","v":0},{"$f":"'Tax SA'!BG7","v":0},{"$f":"'Tax SA'!BH7","v":0},{"$f":"'Tax SA'!BI7","v":0},{"$f":"'Tax SA'!BJ7","v":0},{"$f":"'Tax SA'!BK7","v":0},{"$f":"'Tax SA'!BL7","v":0},{"$f":"'Tax SA'!BM7","v":0},{"$f":"'Tax SA'!BN7","v":0},{"$f":"'Tax SA'!BO7","v":0},{"$f":"'Tax SA'!BP7","v":0},{"$f":"'Tax SA'!BQ7","v":0},{"$f":"'Tax SA'!BR7","v":0},{"$f":"'Tax SA'!BS7","v":0},{"$f":"'Tax SA'!BT7","v":0},{"$f":"'Tax SA'!BU7","v":0},{"$f":"'Tax SA'!BV7","v":0},{"$f":"'Tax SA'!BW7","v":0},{"$f":"'Tax SA'!BX7","v":0},{"$f":"'Tax SA'!BY7","v":0},{"$f":"'Tax SA'!BZ7","v":0},{"$f":"'Tax SA'!CA7","v":0},{"$f":"'Tax SA'!CB7","v":0},{"$f":"'Tax SA'!CC7","v":0},{"$f":"'Tax SA'!CD7","v":0},{"$f":"'Tax SA'!CE7","v":0},{"$f":"'Tax SA'!CF7","v":0},{"$f":"'Tax SA'!CG7","v":0},{"$f":"'Tax SA'!CH7","v":0},{"$f":"'Tax SA'!CI7","v":0},{"$f":"'Tax SA'!CJ7","v":0},{"$f":"'Tax SA'!CK7","v":0},{"$f":"'Tax SA'!CL7","v":0},{"$f":"'Tax SA'!CM7","v":0},{"$f":"'Tax SA'!CN7","v":0},{"$f":"'Tax SA'!CO7","v":0},{"$f":"'Tax SA'!CP7","v":0},{"$f":"'Tax SA'!CQ7","v":0},{"$f":"'Tax SA'!CR7","v":0},{"$f":"'Tax SA'!CS7","v":0},{"$f":"'Tax SA'!CT7","v":0},{"$f":"'Tax SA'!CU7","v":0},{"$f":"'Tax SA'!CV7","v":0},{"$f":"'Tax SA'!CW7","v":0},{"$f":"'Tax SA'!CX7","v":0},{"$f":"'Tax SA'!CY7","v":0},{"$f":"'Tax SA'!CZ7","v":0},{"$f":"'Tax SA'!DA7","v":0},{"$f":"'Tax SA'!DB7","v":0},{"$f":"'Tax SA'!DC7","v":0},{"$f":"'Tax SA'!DD7","v":0},{"$f":"'Tax SA'!DE7","v":0},{"$f":"'Tax SA'!DF7","v":0},{"$f":"'Tax SA'!DG7","v":0},{"$f":"'Tax SA'!DH7","v":0}]
[null,null,"Working Captial Changes to Semi-Annual",null,null,null,"USD",null,null,null,{"$f":"'Tax SA'!K8","v":0},{"$f":"'Tax SA'!L8","v":0},{"$f":"'Tax SA'!M8","v":0},{"$f":"'Tax SA'!N8","v":0},{"$f":"'Tax SA'!O8","v":0},{"$f":"'Tax SA'!P8","v":0},{"$f":"'Tax SA'!Q8","v":0},{"$f":"'Tax SA'!R8","v":0},{"$f":"'Tax SA'!S8","v":0},{"$f":"'Tax SA'!T8","v":0},{"$f":"'Tax SA'!U8","v":0},{"$f":"'Tax SA'!V8","v":0},{"$f":"'Tax SA'!W8","v":0},{"$f":"'Tax SA'!X8","v":0},{"$f":"'Tax SA'!Y8","v":0},{"$f":"'Tax SA'!Z8","v":0},{"$f":"'Tax SA'!AA8","v":0},{"$f":"'Tax SA'!AB8","v":0},{"$f":"'Tax SA'!AC8","v":0},{"$f":"'Tax SA'!AD8","v":0},{"$f":"'Tax SA'!AE8","v":0},{"$f":"'Tax SA'!AF8","v":0},{"$f":"'Tax SA'!AG8","v":0},{"$f":"'Tax SA'!AH8","v":0},{"$f":"'Tax SA'!AI8","v":0},{"$f":"'Tax SA'!AJ8","v":0},{"$f":"'Tax SA'!AK8","v":0},{"$f":"'Tax SA'!AL8","v":0},{"$f":"'Tax SA'!AM8","v":0},{"$f":"'Tax SA'!AN8","v":0},{"$f":"'Tax SA'!AO8","v":0},{"$f":"'Tax SA'!AP8","v":0},{"$f":"'Tax SA'!AQ8","v":0},{"$f":"'Tax SA'!AR8","v":0},{"$f":"'Tax SA'!AS8","v":0},{"$f":"'Tax SA'!AT8","v":0},{"$f":"'Tax SA'!AU8","v":0},{"$f":"'Tax SA'!AV8","v":0},{"$f":"'Tax SA'!AW8","v":0},{"$f":"'Tax SA'!AX8","v":0},{"$f":"'Tax SA'!AY8","v":0},{"$f":"'Tax SA'!AZ8","v":0},{"$f":"'Tax SA'!BA8","v":0},{"$f":"'Tax SA'!BB8","v":0},{"$f":"'Tax SA'!BC8","v":0},{"$f":"'Tax SA'!BD8","v":0},{"$f":"'Tax SA'!BE8","v":0},{"$f":"'Tax SA'!BF8","v":0},{"$f":"'Tax SA'!BG8","v":0},{"$f":"'Tax SA'!BH8","v":0},{"$f":"'Tax SA'!BI8","v":0},{"$f":"'Tax SA'!BJ8","v":0},{"$f":"'Tax SA'!BK8","v":0},{"$f":"'Tax SA'!BL8","v":0},{"$f":"'Tax SA'!BM8","v":0},{"$f":"'Tax SA'!BN8","v":0},{"$f":"'Tax SA'!BO8","v":0},{"$f":"'Tax SA'!BP8","v":0},{"$f":"'Tax SA'!BQ8","v":0},{"$f":"'Tax SA'!BR8","v":0},{"$f":"'Tax SA'!BS8","v":0},{"$f":"'Tax SA'!BT8","v":0},{"$f":"'Tax SA'!BU8","v":0},{"$f":"'Tax SA'!BV8","v":0},{"$f":"'Tax SA'!BW8","v":0},{"$f":"'Tax SA'!BX8","v":0},{"$f":"'Tax SA'!BY8","v":0},{"$f":"'Tax SA'!BZ8","v":0},{"$f":"'Tax SA'!CA8","v":0},{"$f":"'Tax SA'!CB8","v":0},{"$f":"'Tax SA'!CC8","v":0},{"$f":"'Tax SA'!CD8","v":0},{"$f":"'Tax SA'!CE8","v":0},{"$f":"'Tax SA'!CF8","v":0},{"$f":"'Tax SA'!CG8","v":0},{"$f":"'Tax SA'!CH8","v":0},{"$f":"'Tax SA'!CI8","v":0},{"$f":"'Tax SA'!CJ8","v":0},{"$f":"'Tax SA'!CK8","v":0},{"$f":"'Tax SA'!CL8","v":0},{"$f":"'Tax SA'!CM8","v":0},{"$f":"'Tax SA'!CN8","v":0},{"$f":"'Tax SA'!CO8","v":0},{"$f":"'Tax SA'!CP8","v":0},{"$f":"'Tax SA'!CQ8","v":0},{"$f":"'Tax SA'!CR8","v":0},{"$f":"'Tax SA'!CS8","v":0},{"$f":"'Tax SA'!CT8","v":0},{"$f":"'Tax SA'!CU8","v":0},{"$f":"'Tax SA'!CV8","v":0},{"$f":"'Tax SA'!CW8","v":0},{"$f":"'Tax SA'!CX8","v":0},{"$f":"'Tax SA'!CY8","v":0},{"$f":"'Tax SA'!CZ8","v":0},{"$f":"'Tax SA'!DA8","v":0},{"$f":"'Tax SA'!DB8","v":0},{"$f":"'Tax SA'!DC8","v":0},{"$f":"'Tax SA'!DD8","v":0},{"$f":"'Tax SA'!DE8","v":0},{"$f":"'Tax SA'!DF8","v":0},{"$f":"'Tax SA'!DG8","v":0},{"$f":"'Tax SA'!DH8","v":0}]
[null,null,"Income Taxes",null,null,null,"USD",null,null,null,{"$f":"'Tax SA'!K47","v":0},{"$f":"'Tax SA'!L47","v":0},{"$f":"'Tax SA'!M47","v":0},{"$f":"'Tax SA'!N47","v":0},{"$f":"'Tax SA'!O47","v":0},{"$f":"'Tax SA'!P47","v":0},{"$f":"'Tax SA'!Q47","v":0},{"$f":"'Tax SA'!R47","v":0},{"$f":"'Tax SA'!S47","v":0},{"$f":"'Tax SA'!T47","v":0},{"$f":"'Tax SA'!U47","v":0},{"$f":"'Tax SA'!V47","v":0},{"$f":"'Tax SA'!W47","v":0},{"$f":"'Tax SA'!X47","v":0},{"$f":"'Tax SA'!Y47","v":0},{"$f":"'Tax SA'!Z47","v":0},{"$f":"'Tax SA'!AA47","v":0},{"$f":"'Tax SA'!AB47","v":0},{"$f":"'Tax SA'!AC47","v":0},{"$f":"'Tax SA'!AD47","v":0},{"$f":"'Tax SA'!AE47","v":0},{"$f":"'Tax SA'!AF47","v":0},{"$f":"'Tax SA'!AG47","v":0},{"$f":"'Tax SA'!AH47","v":0},{"$f":"'Tax SA'!AI47","v":-126000},{"$f":"'Tax SA'!AJ47","v":-126000},{"$f":"'Tax SA'!AK47","v":-126000},{"$f":"'Tax SA'!AL47","v":-126000},{"$f":"'Tax SA'!AM47","v":-126000},{"$f":"'Tax SA'!AN47","v":-126000},{"$f":"'Tax SA'!AO47","v":-126000},{"$f":"'Tax SA'!AP47","v":-126000},{"$f":"'Tax SA'!AQ47","v":-126000},{"$f":"'Tax SA'!AR47","v":-126000},{"$f":"'Tax SA'!AS47","v":0},{"$f":"'Tax SA'!AT47","v":0},{"$f":"'Tax SA'!AU47","v":0},{"$f":"'Tax SA'!AV47","v":0},{"$f":"'Tax SA'!AW47","v":0},{"$f":"'Tax SA'!AX47","v":0},{"$f":"'Tax SA'!AY47","v":0},{"$f":"'Tax SA'!AZ47","v":0},{"$f":"'Tax SA'!BA47","v":0},{"$f":"'Tax SA'!BB47","v":0},{"$f":"'Tax SA'!BC47","v":0},{"$f":"'Tax SA'!BD47","v":0},{"$f":"'Tax SA'!BE47","v":0},{"$f":"'Tax SA'!BF47","v":0},{"$f":"'Tax SA'!BG47","v":0},{"$f":"'Tax SA'!BH47","v":0},{"$f":"'Tax SA'!BI47","v":0},{"$f":"'Tax SA'!BJ47","v":0},{"$f":"'Tax SA'!BK47","v":0},{"$f":"'Tax SA'!BL47","v":0},{"$f":"'Tax SA'!BM47","v":0},{"$f":"'Tax SA'!BN47","v":0},{"$f":"'Tax SA'!BO47","v":0},{"$f":"'Tax SA'!BP47","v":0},{"$f":"'Tax SA'!BQ47","v":0},{"$f":"'Tax SA'!BR47","v":0},{"$f":"'Tax SA'!BS47","v":0},{"$f":"'Tax SA'!BT47","v":0},{"$f":"'Tax SA'!BU47","v":0},{"$f":"'Tax SA'!BV47","v":0},{"$f":"'Tax SA'!BW47","v":0},{"$f":"'Tax SA'!BX47","v":0},{"$f":"'Tax SA'!BY47","v":0},{"$f":"'Tax SA'!BZ47","v":0},{"$f":"'Tax SA'!CA47","v":0},{"$f":"'Tax SA'!CB47","v":0},{"$f":"'Tax SA'!CC47","v":0},{"$f":"'Tax SA'!CD47","v":0},{"$f":"'Tax SA'!CE47","v":0},{"$f":"'Tax SA'!CF47","v":0},{"$f":"'Tax SA'!CG47","v":0},{"$f":"'Tax SA'!CH47","v":0},{"$f":"'Tax SA'!CI47","v":0},{"$f":"'Tax SA'!CJ47","v":0},{"$f":"'Tax SA'!CK47","v":0},{"$f":"'Tax SA'!CL47","v":0},{"$f":"'Tax SA'!CM47","v":0},{"$f":"'Tax SA'!CN47","v":0},{"$f":"'Tax SA'!CO47","v":0},{"$f":"'Tax SA'!CP47","v":0},{"$f":"'Tax SA'!CQ47","v":0},{"$f":"'Tax SA'!CR47","v":0},{"$f":"'Tax SA'!CS47","v":0},{"$f":"'Tax SA'!CT47","v":0},{"$f":"'Tax SA'!CU47","v":0},{"$f":"'Tax SA'!CV47","v":0},{"$f":"'Tax SA'!CW47","v":0},{"$f":"'Tax SA'!CX47","v":0},{"$f":"'Tax SA'!CY47","v":0},{"$f":"'Tax SA'!CZ47","v":0},{"$f":"'Tax SA'!DA47","v":0},{"$f":"'Tax SA'!DB47","v":0},{"$f":"'Tax SA'!DC47","v":0},{"$f":"'Tax SA'!DD47","v":0},{"$f":"'Tax SA'!DE47","v":0},{"$f":"'Tax SA'!DF47","v":0},{"$f":"'Tax SA'!DG47","v":0},{"$f":"'Tax SA'!DH47","v":0}]
[]
[]
[null,"CFADS"]
[null,null,"EBITDA",null,null,null,"USD",null,null,null,{"$f":"K8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC8","v":0},0,0,0,0,0]
[null,null,"Less: Working Captital Changes",null,null,null,"USD",null,null,null,{"$f":"K9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC9","v":0},0,0,0,0,0]
[null,null,"Less: Taxes",null,null,null,"USD",null,null,null,{"$f":"K10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-126000,-126000,-126000,-126000,-126000,-126000,-126000,-126000,{"$f":"AQ10","v":-126000},-126000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC10","v":0},0,0,0,0,0]
[null,null,"Applied CFADS",null,null,null,"USD",null,null,null,{"$f":"K18","v":0},{"$f":"L18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2355647.4375470243,2180788.0277661411,3789248.199322768,2226948.7581960862,3867384.7500294233,2274022.7697757874,3947191.2240544297,2322195.2348218178,4028617.8439117977,2371153.6123332242,4111544.9629069306,2421149.484526373,4196093.8346197437,2472065.8397745686,4282426.4972957354,2524170.2282694159,4370511.7087206896,2577124.5690460391,4450470.1371847279,1955014.1861153888,3896906.0007286435,1989443.30691572,3969965.6896520783,2024537.8116355445,4044384.2261657943,2060022.9488007887,4119942.4781640144,2096045.138021986,4196832.5754101807,2132611.2226057556,4275189.1796805933,2169881.5787013639,4355000.2508393051,2207558.6758655123,4436028.3691244824,2245800.5239579855,4518481.0203463379,2289948.5906322198,4610601.7967565618,2337805.805758283,4704629.8709443333,{"$f":"BX18","v":2386442.7751299529},4800319.1920543192,2436041.0314679719,4897905.1842887048,2486619.5445642867,4997556.5506283594,2538377.3705122489,5099271.0187970875,2590978.3641989706,5202782.3969152737,2644618.8654012587,5308345.3614987386,2699319.3843155103,5416142.4040972674,2755295.2118645301,5526171.0667688213,2812182.7658941238,5638143.3686988363,2870194.3992497297,2487568.7664697189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fixed CFADS",null,null,null,"USD",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2355647.4375470243,2180788.0277661411,3789248.199322768,2226948.7581960862,3867384.7500294233,2274022.7697757874,3947191.2240544297,2322195.2348218178,4028617.8439117977,2371153.6123332242,4111544.9629069306,2421149.484526373,4196093.8346197437,2472065.8397745686,4282426.4972957354,2524170.2282694159,4370511.7087206896,2577124.5690460391,4450470.1371847279,1955014.1861153888,3896906.0007286435,1989443.30691572,3969965.6896520783,2024537.8116355445,4044384.2261657943,2060022.9488007887,4119942.4781640144,2096045.138021986,4196832.5754101807,2132611.2226057556,4275189.1796805933,2169881.5787013639,4355000.2508393051,2207558.6758655123,4436028.3691244824,2245800.5239579855,4518481.0203463379,2289948.5906322198,4610601.7967565618,2337805.805758283,4704629.8709443333,2386442.7751299529,4800319.1920543192,2436041.0314679719,4897905.1842887048,2486619.5445642867,4997556.5506283594,2538377.3705122489,5099271.0187970875,2590978.3641989706,5202782.3969152737,2644618.8654012587,5308345.3614987386,2699319.3843155103,5416142.4040972674,2755295.2118645301,5526171.0667688213,2812182.7658941238,5638143.3686988363,2870194.3992497297,2487568.7664697189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Fixed CFADS"]
[null,null,"Computed CFADS",null,null,null,"USD",null,null,null,{"$f":"K14-K15-K16","v":0},{"$f":"L14-L15-L16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126000,126000,126000,126000,126000,126000,126000,126000,126000,126000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX14-BX15-BX16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Computed CFADS"]
[null,null,"Difference",null,null,null,"USD",{"$f":"SUM(K20:DH20)","v":205739661.38974139},"Difference",null,{"$f":"K18-K19","v":0},{"$f":"L18-L19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2229647.4375470243,2054788.0277661411,3663248.199322768,2100948.7581960862,3741384.7500294233,2148022.7697757874,3821191.2240544297,2196195.2348218178,3902617.8439117977,2245153.6123332242,4111544.9629069306,2421149.484526373,4196093.8346197437,2472065.8397745686,4282426.4972957354,2524170.2282694159,4370511.7087206896,2577124.5690460391,4450470.1371847279,1955014.1861153888,3896906.0007286435,1989443.30691572,3969965.6896520783,2024537.8116355445,4044384.2261657943,2060022.9488007887,4119942.4781640144,2096045.138021986,4196832.5754101807,2132611.2226057556,4275189.1796805933,2169881.5787013639,4355000.2508393051,2207558.6758655123,4436028.3691244824,2245800.5239579855,4518481.0203463379,2289948.5906322198,4610601.7967565618,2337805.805758283,4704629.8709443333,{"$f":"BX18-BX19","v":2386442.7751299529},4800319.1920543192,2436041.0314679719,4897905.1842887048,2486619.5445642867,4997556.5506283594,2538377.3705122489,5099271.0187970875,2590978.3641989706,5202782.3969152737,2644618.8654012587,5308345.3614987386,2699319.3843155103,5416142.4040972674,2755295.2118645301,5526171.0667688213,2812182.7658941238,5638143.3686988363,2870194.3992497297,2487568.7664697189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Circular Check",null,null,null,"Test",{"$f":"ROUND(Differecne,0)=0","v":false}]
[]
[null,null,"Computation of DSCR"]
[null,null,null,"Debt Repayment Flag",null,null,"Flag",{"$f":"SUM(K24:DH24)","v":0},null,null,{"$f":"TimeSA!J22","v":0},{"$f":"TimeSA!K22","v":0},{"$f":"TimeSA!L22","v":0},{"$f":"TimeSA!M22","v":0},{"$f":"TimeSA!N22","v":0},{"$f":"TimeSA!O22","v":0},{"$f":"TimeSA!P22","v":0},{"$f":"TimeSA!Q22","v":0},{"$f":"TimeSA!R22","v":0},{"$f":"TimeSA!S22","v":0},{"$f":"TimeSA!T22","v":0},{"$f":"TimeSA!U22","v":0},{"$f":"TimeSA!V22","v":0},{"$f":"TimeSA!W22","v":0},{"$f":"TimeSA!X22","v":0},{"$f":"TimeSA!Y22","v":0},{"$f":"TimeSA!Z22","v":0},{"$f":"TimeSA!AA22","v":0},{"$f":"TimeSA!AB22","v":0},{"$f":"TimeSA!AC22","v":0},{"$f":"TimeSA!AD22","v":0},{"$f":"TimeSA!AE22","v":0},{"$f":"TimeSA!AF22","v":0},{"$f":"TimeSA!AG22","v":0},{"$f":"TimeSA!AH22","v":0},{"$f":"TimeSA!AI22","v":0},{"$f":"TimeSA!AJ22","v":0},{"$f":"TimeSA!AK22","v":0},{"$f":"TimeSA!AL22","v":0},{"$f":"TimeSA!AM22","v":0},{"$f":"TimeSA!AN22","v":0},{"$f":"TimeSA!AO22","v":0},{"$f":"TimeSA!AP22","v":0},{"$f":"TimeSA!AQ22","v":0},{"$f":"TimeSA!AR22","v":0},{"$f":"TimeSA!AS22","v":0},{"$f":"TimeSA!AT22","v":0},{"$f":"TimeSA!AU22","v":0},{"$f":"TimeSA!AV22","v":0},{"$f":"TimeSA!AW22","v":0},{"$f":"TimeSA!AX22","v":0},{"$f":"TimeSA!AY22","v":0},{"$f":"TimeSA!AZ22","v":0},{"$f":"TimeSA!BA22","v":0},{"$f":"TimeSA!BB22","v":0},{"$f":"TimeSA!BC22","v":0},{"$f":"TimeSA!BD22","v":0},{"$f":"TimeSA!BE22","v":0},{"$f":"TimeSA!BF22","v":0},{"$f":"TimeSA!BG22","v":0},{"$f":"TimeSA!BH22","v":0},{"$f":"TimeSA!BI22","v":0},{"$f":"TimeSA!BJ22","v":0},{"$f":"TimeSA!BK22","v":0},{"$f":"TimeSA!BL22","v":0},{"$f":"TimeSA!BM22","v":0},{"$f":"TimeSA!BN22","v":0},{"$f":"TimeSA!BO22","v":0},{"$f":"TimeSA!BP22","v":0},{"$f":"TimeSA!BQ22","v":0},{"$f":"TimeSA!BR22","v":0},{"$f":"TimeSA!BS22","v":0},{"$f":"TimeSA!BT22","v":0},{"$f":"TimeSA!BU22","v":0},{"$f":"TimeSA!BV22","v":0},{"$f":"TimeSA!BW22","v":0},{"$f":"TimeSA!BX22","v":0},{"$f":"TimeSA!BY22","v":0},{"$f":"TimeSA!BZ22","v":0},{"$f":"TimeSA!CA22","v":0},{"$f":"TimeSA!CB22","v":0},{"$f":"TimeSA!CC22","v":0},{"$f":"TimeSA!CD22","v":0},{"$f":"TimeSA!CE22","v":0},{"$f":"TimeSA!CF22","v":0},{"$f":"TimeSA!CG22","v":0},{"$f":"TimeSA!CH22","v":0},{"$f":"TimeSA!CI22","v":0},{"$f":"TimeSA!CJ22","v":0},{"$f":"TimeSA!CK22","v":0},{"$f":"TimeSA!CL22","v":0},{"$f":"TimeSA!CM22","v":0},{"$f":"TimeSA!CN22","v":0},{"$f":"TimeSA!CO22","v":0},{"$f":"TimeSA!CP22","v":0},{"$f":"TimeSA!CQ22","v":0},{"$f":"TimeSA!CR22","v":0},{"$f":"TimeSA!CS22","v":0},{"$f":"TimeSA!CT22","v":0},{"$f":"TimeSA!CU22","v":0},{"$f":"TimeSA!CV22","v":0},{"$f":"TimeSA!CW22","v":0},{"$f":"TimeSA!CX22","v":0},{"$f":"TimeSA!CY22","v":0},{"$f":"TimeSA!CZ22","v":0},{"$f":"TimeSA!DA22","v":0},{"$f":"TimeSA!DB22","v":0},{"$f":"TimeSA!DC22","v":0},{"$f":"TimeSA!DD22","v":0},{"$f":"TimeSA!DE22","v":0},{"$f":"TimeSA!DF22","v":0},{"$f":"TimeSA!DG22","v":0}]
[null,null,null,"CFADS over Debt Repayment Period",null,null,"Flag",{"$f":"SUM(K25:DH25)","v":0},null,null,{"$f":"K17*K24","v":0},{"$f":"L17*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX17*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Annual Interest Rate",null,{"$f":"InputC!F89","v":2.5000000000000001E-2},{"$f":"InputC!G89","v":"% p.a."}]
[null,null,null,"Periodic Interest Rate",null,{"$f":"F26/Semi","v":1.2500000000000001E-2},"% p.p."]
[null,null,null,"Interest Rate Index",null,null,null,null,null,1]
[null,null,null,"PV of CFADS over Repayment Period",null,{"$f":"SUMPRODUCT(K25:DH25/K28:DH28)","v":{"$error":"#DIV/0!"}},"USD"]
[]
[null,null,null,"Computed DSCR from Debt Size"]
[null,null,null,"PV of CFADS",null,{"$f":"F29","v":{"$error":"#DIV/0!"}},"USD"]
[null,null,null,"Senior Loan",null,{"$f":"ConstM!G62","v":0},"USD"]
[null,null,null,"Derived DSCR",null,{"$f":"F32/F33","v":{"$error":"#DIV/0!"}},"x"]
[]
[null,null,"Sculpted Debt Service"]
[null,null,null,"Target Debt Service",null,null,"USD",null,null,null,{"$f":"K25/$F$34","v":{"$error":"#DIV/0!"}},{"$f":"L25/$F$34","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BX25/$F$34","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Interest Rate Factor",null,null,"USD",null,null,null,{"$f":"K28","v":0},{"$f":"L28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PV of Sculpted Debt Service",null,null,"USD"]
[]
[null,null,null,"Senior Loan"]
[null,null,null,{"$f":"TimeSA!E25","v":"Period Before COD"},null,null,"Flag",null,null,null,{"$f":"TimeSA!J25","v":0},{"$f":"TimeSA!K25","v":0},{"$f":"TimeSA!L25","v":0},{"$f":"TimeSA!M25","v":0},{"$f":"TimeSA!N25","v":0},{"$f":"TimeSA!O25","v":0},{"$f":"TimeSA!P25","v":0},{"$f":"TimeSA!Q25","v":0},{"$f":"TimeSA!R25","v":0},{"$f":"TimeSA!S25","v":0},{"$f":"TimeSA!T25","v":0},{"$f":"TimeSA!U25","v":0},{"$f":"TimeSA!V25","v":0},{"$f":"TimeSA!W25","v":0},{"$f":"TimeSA!X25","v":0},{"$f":"TimeSA!Y25","v":0},{"$f":"TimeSA!Z25","v":0},{"$f":"TimeSA!AA25","v":0},{"$f":"TimeSA!AB25","v":0},{"$f":"TimeSA!AC25","v":0},{"$f":"TimeSA!AD25","v":0},{"$f":"TimeSA!AE25","v":0},{"$f":"TimeSA!AF25","v":0},{"$f":"TimeSA!AG25","v":0},{"$f":"TimeSA!AH25","v":0},{"$f":"TimeSA!AI25","v":0},{"$f":"TimeSA!AJ25","v":0},{"$f":"TimeSA!AK25","v":0},{"$f":"TimeSA!AL25","v":0},{"$f":"TimeSA!AM25","v":0},{"$f":"TimeSA!AN25","v":0},{"$f":"TimeSA!AO25","v":0},{"$f":"TimeSA!AP25","v":0},{"$f":"TimeSA!AQ25","v":0},{"$f":"TimeSA!AR25","v":0},{"$f":"TimeSA!AS25","v":0},{"$f":"TimeSA!AT25","v":0},{"$f":"TimeSA!AU25","v":0},{"$f":"TimeSA!AV25","v":0},{"$f":"TimeSA!AW25","v":0},{"$f":"TimeSA!AX25","v":0},{"$f":"TimeSA!AY25","v":0},{"$f":"TimeSA!AZ25","v":0},{"$f":"TimeSA!BA25","v":0},{"$f":"TimeSA!BB25","v":0},{"$f":"TimeSA!BC25","v":0},{"$f":"TimeSA!BD25","v":0},{"$f":"TimeSA!BE25","v":0},{"$f":"TimeSA!BF25","v":0},{"$f":"TimeSA!BG25","v":0},{"$f":"TimeSA!BH25","v":0},{"$f":"TimeSA!BI25","v":0},{"$f":"TimeSA!BJ25","v":0},{"$f":"TimeSA!BK25","v":0},{"$f":"TimeSA!BL25","v":0},{"$f":"TimeSA!BM25","v":0},{"$f":"TimeSA!BN25","v":0},{"$f":"TimeSA!BO25","v":0},{"$f":"TimeSA!BP25","v":0},{"$f":"TimeSA!BQ25","v":0},{"$f":"TimeSA!BR25","v":0},{"$f":"TimeSA!BS25","v":0},{"$f":"TimeSA!BT25","v":0},{"$f":"TimeSA!BU25","v":0},{"$f":"TimeSA!BV25","v":0},{"$f":"TimeSA!BW25","v":0},{"$f":"TimeSA!BX25","v":0},{"$f":"TimeSA!BY25","v":0},{"$f":"TimeSA!BZ25","v":0},{"$f":"TimeSA!CA25","v":0},{"$f":"TimeSA!CB25","v":0},{"$f":"TimeSA!CC25","v":0},{"$f":"TimeSA!CD25","v":0},{"$f":"TimeSA!CE25","v":0},{"$f":"TimeSA!CF25","v":0},{"$f":"TimeSA!CG25","v":0},{"$f":"TimeSA!CH25","v":0},{"$f":"TimeSA!CI25","v":0},{"$f":"TimeSA!CJ25","v":0},{"$f":"TimeSA!CK25","v":0},{"$f":"TimeSA!CL25","v":0},{"$f":"TimeSA!CM25","v":0},{"$f":"TimeSA!CN25","v":0},{"$f":"TimeSA!CO25","v":0},{"$f":"TimeSA!CP25","v":0},{"$f":"TimeSA!CQ25","v":0},{"$f":"TimeSA!CR25","v":0},{"$f":"TimeSA!CS25","v":0},{"$f":"TimeSA!CT25","v":0},{"$f":"TimeSA!CU25","v":0},{"$f":"TimeSA!CV25","v":0},{"$f":"TimeSA!CW25","v":0},{"$f":"TimeSA!CX25","v":0},{"$f":"TimeSA!CY25","v":0},{"$f":"TimeSA!CZ25","v":0},{"$f":"TimeSA!DA25","v":0},{"$f":"TimeSA!DB25","v":0},{"$f":"TimeSA!DC25","v":0},{"$f":"TimeSA!DD25","v":0},{"$f":"TimeSA!DE25","v":0},{"$f":"TimeSA!DF25","v":0},{"$f":"TimeSA!DG25","v":0}]
[]
[null,null,null,"Balance BF",null,null,"USD"]
[null,null,null,"Add: Debt Draw at COD",null,null,"USD"]
[null,null,null,"Less: Repayment of Debt",null,null,"USD"]
[null,null,null,"Balance CF",null,null,"USD"]
[]
[null,null,null,"End of Repayment Test",null,{"$f":"InputC!F86","v":"2042-12-01"},{"$f":"ROUND(LOOKUP(F49,2:2,47:47),0)=0","v":true}]
[]
[null,null,null,"Interest Rate",null,null,"% p.p.",null,null,null,{"$f":"$F$27","v":1.2500000000000001E-2},{"$f":"$F$27","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,{"$f":"$F$27","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2]
[null,null,null,"Interest Expense",null,null,"USD",null,null,null,{"$f":"K51*K44","v":0},{"$f":"L51*L44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX51*BX44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sharehodler Loan"]
[null,null,null,"Balance BF",null,null,"USD",null,null,null,{"$f":"J59","v":0},{"$f":"K59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Debt Draw at COD",null,{"$f":"MAX(ConstM!G67)","v":0},"USD",null,null,null,{"$f":"$F$56*K42","v":0},{"$f":"$F$56*L42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$56*BX42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Capitalised Interest",null,null,"USD",null,null,null,{"$f":"K63","v":0},{"$f":"L63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Debt",null,null,"USD",null,null,null,{"$f":"K73","v":0},{"$f":"L73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Balance CF",null,null,"USD",null,null,null,{"$f":"K55+K56+K57-K58","v":0},{"$f":"L55+L56+L57-L58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX55+BX56+BX57-BX58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Annual Interest Rate",null,{"$f":"InputC!$F$96","v":0.08},"% p.a."]
[null,null,null,"Semi-Annual Interest Rate",null,{"$f":"F61/Semi","v":0.04},"% p.p.",null,null,null,{"$f":"$F$62","v":0.04},{"$f":"$F$62","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"$F$62","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,"Interest Expense",null,null,null,null,null,null,{"$f":"K62*K55","v":0},{"$f":"L62*L55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX62*BX55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash Flow Waterfall After Construction"]
[null,null,"EBITDA",null,null,null,"USD",null,null,null,{"$f":"K14","v":0},{"$f":"L14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: WC Change",null,null,null,"USD",null,null,null,{"$f":"K9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC9","v":0},0,0,0,0,0]
[null,null,"Less: Taxes",null,null,null,"USD",null,null,null,{"$f":"K10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-126000,-126000,-126000,-126000,-126000,-126000,-126000,-126000,{"$f":"AQ10","v":-126000},-126000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC10","v":0},0,0,0,0,0]
[null,null,"CFADS",null,null,null,"USD",null,null,null,{"$f":"K66-K67-K68","v":0},{"$f":"L66-L67-L68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126000,126000,126000,126000,126000,126000,126000,126000,126000,126000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX66-BX67-BX68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Interest Expense",null,null,null,"USD",null,null,null,{"$f":"K52","v":0},{"$f":"L52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Repayments",null,null,null,"USD",null,null,null,{"$f":"K46","v":0},{"$f":"L46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash Flow After Debt Service",null,null,null,"USD",null,null,null,{"$f":"K69-K70-K71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126000,126000,126000,126000,126000,126000,126000,126000,126000,126000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX69-BX70-BX71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Cash Sweep on SHL",null,null,null,"%",{"$f":"InputC!$F$99","v":0},null,null,{"$f":"MIN(K55,MAX(K72*$H$73,0))","v":0},{"$f":"MIN(L55,MAX(L72*$H$73,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BX55,MAX(BX72*$H$73,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash After SHL",null,null,null,"USD",null,null,null,{"$f":"K72-K73","v":0},{"$f":"L72-L73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126000,126000,126000,126000,126000,126000,126000,126000,126000,126000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX72-BX73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash Flow to Dividends",null,null,null,"USD"]
[null,null,"Lock-up Test",null,null,null,"Flag"]
[null,null,"Less: Cash Locked",null,null,null,"USD"]
[null,null,"Add: Cash Un-locked",null,null,null,"USD"]
[null,null,"Dividend Payments",null,null,null,"USD",null,null,null,{"$f":"K74-K75","v":0},{"$f":"L74-L75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126000,126000,126000,126000,126000,126000,126000,126000,126000,126000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX74-BX75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"CFADS",null,null,null,"USD",null,null,null,{"$f":"K69","v":0},{"$f":"L69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126000,126000,126000,126000,126000,126000,126000,126000,126000,126000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Service",null,null,null,"USD",null,null,null,{"$f":"K70+K71","v":0},{"$f":"L70+L71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70+BX71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DSCR",null,null,null,"x",null,null,null,{"$f":"IF(K82>0.1,K81/K82)","v":false},{"$f":"IF(L82>0.1,L81/L82)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BX82>0.1,BX81/BX82)","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]
[]
[null,null,"DSCR Lock-up Covenant",null,null,null,"x"]
[null,null,"DSCR Test",null,null,null,"Test"]

{"sheet":"Fin Statment SA","index":9,"n_rows":74,"n_cols":112,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
["          ",null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102]
[null,null,null,null,{"$f":"TimeSA!E2","v":"Model period start date - semi-annual - header"},null,null,null,null,null,{"$f":"TimeSA!J2","v":"2023-01-01"},{"$f":"TimeSA!K2","v":"1900-01-01"},{"$f":"TimeSA!L2","v":"1900-01-01"},{"$f":"TimeSA!M2","v":"1900-01-01"},{"$f":"TimeSA!N2","v":"1900-01-01"},{"$f":"TimeSA!O2","v":"1900-01-01"},{"$f":"TimeSA!P2","v":"1900-01-01"},{"$f":"TimeSA!Q2","v":"1900-01-01"},{"$f":"TimeSA!R2","v":"1900-01-01"},{"$f":"TimeSA!S2","v":"1900-01-01"},{"$f":"TimeSA!T2","v":"1900-01-01"},{"$f":"TimeSA!U2","v":"1900-01-01"},{"$f":"TimeSA!V2","v":"1900-01-01"},{"$f":"TimeSA!W2","v":"1900-01-01"},{"$f":"TimeSA!X2","v":"1900-01-01"},{"$f":"TimeSA!Y2","v":"1900-01-01"},{"$f":"TimeSA!Z2","v":"1900-01-01"},{"$f":"TimeSA!AA2","v":"1900-01-01"},{"$f":"TimeSA!AB2","v":"1900-01-01"},{"$f":"TimeSA!AC2","v":"1900-01-01"},{"$f":"TimeSA!AD2","v":"1900-01-01"},{"$f":"TimeSA!AE2","v":"1900-01-01"},{"$f":"TimeSA!AF2","v":"1900-01-01"},{"$f":"TimeSA!AG2","v":"1900-01-01"},{"$f":"TimeSA!AH2","v":"1900-01-01"},{"$f":"TimeSA!AI2","v":"1900-01-01"},{"$f":"TimeSA!AJ2","v":"1900-01-01"},{"$f":"TimeSA!AK2","v":"1900-01-01"},{"$f":"TimeSA!AL2","v":"1900-01-01"},{"$f":"TimeSA!AM2","v":"1900-01-01"},{"$f":"TimeSA!AN2","v":"1900-01-01"},{"$f":"TimeSA!AO2","v":"1900-01-01"},{"$f":"TimeSA!AP2","v":"1900-01-01"},{"$f":"TimeSA!AQ2","v":"1900-01-01"},{"$f":"TimeSA!AR2","v":"1900-01-01"},{"$f":"TimeSA!AS2","v":"1900-01-01"},{"$f":"TimeSA!AT2","v":"1900-01-01"},{"$f":"TimeSA!AU2","v":"1900-01-01"},{"$f":"TimeSA!AV2","v":"1900-01-01"},{"$f":"TimeSA!AW2","v":"1900-01-01"},{"$f":"TimeSA!AX2","v":"1900-01-01"},{"$f":"TimeSA!AY2","v":"1900-01-01"},{"$f":"TimeSA!AZ2","v":"1900-01-01"},{"$f":"TimeSA!BA2","v":"1900-01-01"},{"$f":"TimeSA!BB2","v":"1900-01-01"},{"$f":"TimeSA!BC2","v":"1900-01-01"},{"$f":"TimeSA!BD2","v":"1900-01-01"},{"$f":"TimeSA!BE2","v":"1900-01-01"},{"$f":"TimeSA!BF2","v":"1900-01-01"},{"$f":"TimeSA!BG2","v":"1900-01-01"},{"$f":"TimeSA!BH2","v":"1900-01-01"},{"$f":"TimeSA!BI2","v":"1900-01-01"},{"$f":"TimeSA!BJ2","v":"1900-01-01"},{"$f":"TimeSA!BK2","v":"1900-01-01"},{"$f":"TimeSA!BL2","v":"1900-01-01"},{"$f":"TimeSA!BM2","v":"1900-01-01"},{"$f":"TimeSA!BN2","v":"1900-01-01"},{"$f":"TimeSA!BO2","v":"1900-01-01"},{"$f":"TimeSA!BP2","v":"1900-01-01"},{"$f":"TimeSA!BQ2","v":"1900-01-01"},{"$f":"TimeSA!BR2","v":"1900-01-01"},{"$f":"TimeSA!BS2","v":"1900-01-01"},{"$f":"TimeSA!BT2","v":"1900-01-01"},{"$f":"TimeSA!BU2","v":"1900-01-01"},{"$f":"TimeSA!BV2","v":"1900-01-01"},{"$f":"TimeSA!BW2","v":"1900-01-01"},{"$f":"TimeSA!BX2","v":"1900-01-01"},{"$f":"TimeSA!BY2","v":"1900-01-01"},{"$f":"TimeSA!BZ2","v":"1900-01-01"},{"$f":"TimeSA!CA2","v":"1900-01-01"},{"$f":"TimeSA!CB2","v":"1900-01-01"},{"$f":"TimeSA!CC2","v":"1900-01-01"},{"$f":"TimeSA!CD2","v":"1900-01-01"},{"$f":"TimeSA!CE2","v":"1900-01-01"},{"$f":"TimeSA!CF2","v":"1900-01-01"},{"$f":"TimeSA!CG2","v":"1900-01-01"},{"$f":"TimeSA!CH2","v":"1900-01-01"},{"$f":"TimeSA!CI2","v":"1900-01-01"},{"$f":"TimeSA!CJ2","v":"1900-01-01"},{"$f":"TimeSA!CK2","v":"1900-01-01"},{"$f":"TimeSA!CL2","v":"1900-01-01"},{"$f":"TimeSA!CM2","v":"1900-01-01"},{"$f":"TimeSA!CN2","v":"1900-01-01"},{"$f":"TimeSA!CO2","v":"1900-01-01"},{"$f":"TimeSA!CP2","v":"1900-01-01"},{"$f":"TimeSA!CQ2","v":"1900-01-01"},{"$f":"TimeSA!CR2","v":"1900-01-01"},{"$f":"TimeSA!CS2","v":"1900-01-01"},{"$f":"TimeSA!CT2","v":"1900-01-01"},{"$f":"TimeSA!CU2","v":"1900-01-01"},{"$f":"TimeSA!CV2","v":"1900-01-01"},{"$f":"TimeSA!CW2","v":"1900-01-01"},{"$f":"TimeSA!CX2","v":"1900-01-01"},{"$f":"TimeSA!CY2","v":"1900-01-01"},{"$f":"TimeSA!CZ2","v":"1900-01-01"},{"$f":"TimeSA!DA2","v":"1900-01-01"},{"$f":"TimeSA!DB2","v":"1900-01-01"},{"$f":"TimeSA!DC2","v":"1900-01-01"},{"$f":"TimeSA!DD2","v":"1900-01-01"},{"$f":"TimeSA!DE2","v":"1900-01-01"},{"$f":"TimeSA!DF2","v":"1900-01-01"},{"$f":"TimeSA!DG2","v":"1900-01-01"}]
[null,null,null,null,{"$f":"TimeSA!E3","v":"Model period end date - semi-annual - header"},null,null,null,null,null,{"$f":"TimeSA!J3","v":"00:00:00"},{"$f":"TimeSA!K3","v":"00:00:00"},{"$f":"TimeSA!L3","v":"00:00:00"},{"$f":"TimeSA!M3","v":"00:00:00"},{"$f":"TimeSA!N3","v":"00:00:00"},{"$f":"TimeSA!O3","v":"00:00:00"},{"$f":"TimeSA!P3","v":"00:00:00"},{"$f":"TimeSA!Q3","v":"00:00:00"},{"$f":"TimeSA!R3","v":"00:00:00"},{"$f":"TimeSA!S3","v":"00:00:00"},{"$f":"TimeSA!T3","v":"00:00:00"},{"$f":"TimeSA!U3","v":"00:00:00"},{"$f":"TimeSA!V3","v":"00:00:00"},{"$f":"TimeSA!W3","v":"00:00:00"},{"$f":"TimeSA!X3","v":"00:00:00"},{"$f":"TimeSA!Y3","v":"00:00:00"},{"$f":"TimeSA!Z3","v":"00:00:00"},{"$f":"TimeSA!AA3","v":"00:00:00"},{"$f":"TimeSA!AB3","v":"00:00:00"},{"$f":"TimeSA!AC3","v":"00:00:00"},{"$f":"TimeSA!AD3","v":"00:00:00"},{"$f":"TimeSA!AE3","v":"00:00:00"},{"$f":"TimeSA!AF3","v":"00:00:00"},{"$f":"TimeSA!AG3","v":"00:00:00"},{"$f":"TimeSA!AH3","v":"00:00:00"},{"$f":"TimeSA!AI3","v":"00:00:00"},{"$f":"TimeSA!AJ3","v":"00:00:00"},{"$f":"TimeSA!AK3","v":"00:00:00"},{"$f":"TimeSA!AL3","v":"00:00:00"},{"$f":"TimeSA!AM3","v":"00:00:00"},{"$f":"TimeSA!AN3","v":"00:00:00"},{"$f":"TimeSA!AO3","v":"00:00:00"},{"$f":"TimeSA!AP3","v":"00:00:00"},{"$f":"TimeSA!AQ3","v":"00:00:00"},{"$f":"TimeSA!AR3","v":"00:00:00"},{"$f":"TimeSA!AS3","v":"00:00:00"},{"$f":"TimeSA!AT3","v":"00:00:00"},{"$f":"TimeSA!AU3","v":"00:00:00"},{"$f":"TimeSA!AV3","v":"00:00:00"},{"$f":"TimeSA!AW3","v":"00:00:00"},{"$f":"TimeSA!AX3","v":"00:00:00"},{"$f":"TimeSA!AY3","v":"00:00:00"},{"$f":"TimeSA!AZ3","v":"00:00:00"},{"$f":"TimeSA!BA3","v":"00:00:00"},{"$f":"TimeSA!BB3","v":"00:00:00"},{"$f":"TimeSA!BC3","v":"00:00:00"},{"$f":"TimeSA!BD3","v":"00:00:00"},{"$f":"TimeSA!BE3","v":"00:00:00"},{"$f":"TimeSA!BF3","v":"00:00:00"},{"$f":"TimeSA!BG3","v":"00:00:00"},{"$f":"TimeSA!BH3","v":"00:00:00"},{"$f":"TimeSA!BI3","v":"00:00:00"},{"$f":"TimeSA!BJ3","v":"00:00:00"},{"$f":"TimeSA!BK3","v":"00:00:00"},{"$f":"TimeSA!BL3","v":"00:00:00"},{"$f":"TimeSA!BM3","v":"00:00:00"},{"$f":"TimeSA!BN3","v":"00:00:00"},{"$f":"TimeSA!BO3","v":"00:00:00"},{"$f":"TimeSA!BP3","v":"00:00:00"},{"$f":"TimeSA!BQ3","v":"00:00:00"},{"$f":"TimeSA!BR3","v":"00:00:00"},{"$f":"TimeSA!BS3","v":"00:00:00"},{"$f":"TimeSA!BT3","v":"00:00:00"},{"$f":"TimeSA!BU3","v":"00:00:00"},{"$f":"TimeSA!BV3","v":"00:00:00"},{"$f":"TimeSA!BW3","v":"00:00:00"},{"$f":"TimeSA!BX3","v":"00:00:00"},{"$f":"TimeSA!BY3","v":"00:00:00"},{"$f":"TimeSA!BZ3","v":"00:00:00"},{"$f":"TimeSA!CA3","v":"00:00:00"},{"$f":"TimeSA!CB3","v":"00:00:00"},{"$f":"TimeSA!CC3","v":"00:00:00"},{"$f":"TimeSA!CD3","v":"00:00:00"},{"$f":"TimeSA!CE3","v":"00:00:00"},{"$f":"TimeSA!CF3","v":"00:00:00"},{"$f":"TimeSA!CG3","v":"00:00:00"},{"$f":"TimeSA!CH3","v":"00:00:00"},{"$f":"TimeSA!CI3","v":"00:00:00"},{"$f":"TimeSA!CJ3","v":"00:00:00"},{"$f":"TimeSA!CK3","v":"00:00:00"},{"$f":"TimeSA!CL3","v":"00:00:00"},{"$f":"TimeSA!CM3","v":"00:00:00"},{"$f":"TimeSA!CN3","v":"00:00:00"},{"$f":"TimeSA!CO3","v":"00:00:00"},{"$f":"TimeSA!CP3","v":"00:00:00"},{"$f":"TimeSA!CQ3","v":"00:00:00"},{"$f":"TimeSA!CR3","v":"00:00:00"},{"$f":"TimeSA!CS3","v":"00:00:00"},{"$f":"TimeSA!CT3","v":"00:00:00"},{"$f":"TimeSA!CU3","v":"00:00:00"},{"$f":"TimeSA!CV3","v":"00:00:00"},{"$f":"TimeSA!CW3","v":"00:00:00"},{"$f":"TimeSA!CX3","v":"00:00:00"},{"$f":"TimeSA!CY3","v":"00:00:00"},{"$f":"TimeSA!CZ3","v":"00:00:00"},{"$f":"TimeSA!DA3","v":"00:00:00"},{"$f":"TimeSA!DB3","v":"00:00:00"},{"$f":"TimeSA!DC3","v":"00:00:00"},{"$f":"TimeSA!DD3","v":"00:00:00"},{"$f":"TimeSA!DE3","v":"00:00:00"},{"$f":"TimeSA!DF3","v":"00:00:00"},{"$f":"TimeSA!DG3","v":"00:00:00"}]
[null,null,null,null,{"$f":"TimeSA!E4","v":"Timeline label"},null,null,null,null,null,{"$f":"'Tax SA'!K4","v":"FC/Const."},{"$f":"'Tax SA'!L4","v":"Const"},{"$f":"'Tax SA'!M4","v":"Const"},{"$f":"'Tax SA'!N4","v":"Const"},{"$f":"'Tax SA'!O4","v":"Const"},{"$f":"'Tax SA'!P4","v":"Const"},{"$f":"'Tax SA'!Q4","v":"Const"},{"$f":"'Tax SA'!R4","v":"Const"},{"$f":"'Tax SA'!S4","v":"Const"},{"$f":"'Tax SA'!T4","v":"Const"},{"$f":"'Tax SA'!U4","v":"Const"},{"$f":"'Tax SA'!V4","v":"Const"},{"$f":"'Tax SA'!W4","v":"Const"},{"$f":"'Tax SA'!X4","v":"Const"},{"$f":"'Tax SA'!Y4","v":"Const"},{"$f":"'Tax SA'!Z4","v":"Const"},{"$f":"'Tax SA'!AA4","v":"Const"},{"$f":"'Tax SA'!AB4","v":"Const"},{"$f":"'Tax SA'!AC4","v":"Const"},{"$f":"'Tax SA'!AD4","v":"Const"},{"$f":"'Tax SA'!AE4","v":"Const"},{"$f":"'Tax SA'!AF4","v":"Const"},{"$f":"'Tax SA'!AG4","v":"Const"},{"$f":"'Tax SA'!AH4","v":"Const"},{"$f":"'Tax SA'!AI4","v":"Const"},{"$f":"'Tax SA'!AJ4","v":"Const"},{"$f":"'Tax SA'!AK4","v":"Const"},{"$f":"'Tax SA'!AL4","v":"Const"},{"$f":"'Tax SA'!AM4","v":"Const"},{"$f":"'Tax SA'!AN4","v":"Const"},{"$f":"'Tax SA'!AO4","v":"Const"},{"$f":"'Tax SA'!AP4","v":"Const"},{"$f":"'Tax SA'!AQ4","v":"Const"},{"$f":"'Tax SA'!AR4","v":"Const"},{"$f":"'Tax SA'!AS4","v":"Const"},{"$f":"'Tax SA'!AT4","v":"Const"},{"$f":"'Tax SA'!AU4","v":"Const"},{"$f":"'Tax SA'!AV4","v":"Const"},{"$f":"'Tax SA'!AW4","v":"Const"},{"$f":"'Tax SA'!AX4","v":"Const"},{"$f":"'Tax SA'!AY4","v":"Const"},{"$f":"'Tax SA'!AZ4","v":"Const"},{"$f":"'Tax SA'!BA4","v":"Const"},{"$f":"'Tax SA'!BB4","v":"Const"},{"$f":"'Tax SA'!BC4","v":"Const"},{"$f":"'Tax SA'!BD4","v":"Const"},{"$f":"'Tax SA'!BE4","v":"Const"},{"$f":"'Tax SA'!BF4","v":"Const"},{"$f":"'Tax SA'!BG4","v":"Const"},{"$f":"'Tax SA'!BH4","v":"Const"},{"$f":"'Tax SA'!BI4","v":"Const"},{"$f":"'Tax SA'!BJ4","v":"Const"},{"$f":"'Tax SA'!BK4","v":"Const"},{"$f":"'Tax SA'!BL4","v":"Const"},{"$f":"'Tax SA'!BM4","v":"Const"},{"$f":"'Tax SA'!BN4","v":"Const"},{"$f":"'Tax SA'!BO4","v":"Const"},{"$f":"'Tax SA'!BP4","v":"Const"},{"$f":"'Tax SA'!BQ4","v":"Const"},{"$f":"'Tax SA'!BR4","v":"Const"},{"$f":"'Tax SA'!BS4","v":"Const"},{"$f":"'Tax SA'!BT4","v":"Const"},{"$f":"'Tax SA'!BU4","v":"Const"},{"$f":"'Tax SA'!BV4","v":"Const"},{"$f":"'Tax SA'!BW4","v":"Const"},{"$f":"'Tax SA'!BX4","v":"Const"},{"$f":"'Tax SA'!BY4","v":"Const"},{"$f":"'Tax SA'!BZ4","v":"Const"},{"$f":"'Tax SA'!CA4","v":"Const"},{"$f":"'Tax SA'!CB4","v":"Const"},{"$f":"'Tax SA'!CC4","v":"Const"},{"$f":"'Tax SA'!CD4","v":"Const"},{"$f":"'Tax SA'!CE4","v":"Const"},{"$f":"'Tax SA'!CF4","v":"Const"},{"$f":"'Tax SA'!CG4","v":"Const"},{"$f":"'Tax SA'!CH4","v":"Const"},{"$f":"'Tax SA'!CI4","v":"Const"},{"$f":"'Tax SA'!CJ4","v":"Const"},{"$f":"'Tax SA'!CK4","v":"Const"},{"$f":"'Tax SA'!CL4","v":"Const"},{"$f":"'Tax SA'!CM4","v":"Const"},{"$f":"'Tax SA'!CN4","v":"Const"},{"$f":"'Tax SA'!CO4","v":"Const"},{"$f":"'Tax SA'!CP4","v":"Const"},{"$f":"'Tax SA'!CQ4","v":"Const"},{"$f":"'Tax SA'!CR4","v":"Const"},{"$f":"'Tax SA'!CS4","v":"Const"},{"$f":"'Tax SA'!CT4","v":"Const"},{"$f":"'Tax SA'!CU4","v":"Const"},{"$f":"'Tax SA'!CV4","v":"Const"},{"$f":"'Tax SA'!CW4","v":"Const"},{"$f":"'Tax SA'!CX4","v":"Const"},{"$f":"'Tax SA'!CY4","v":"Const"},{"$f":"'Tax SA'!CZ4","v":"Const"},{"$f":"'Tax SA'!DA4","v":"Const"},{"$f":"'Tax SA'!DB4","v":"Const"},{"$f":"'Tax SA'!DC4","v":"Const"},{"$f":"'Tax SA'!DD4","v":"Const"},{"$f":"'Tax SA'!DE4","v":"Const"},{"$f":"'Tax SA'!DF4","v":"Const"},{"$f":"'Tax SA'!DG4","v":"Const"},{"$f":"'Tax SA'!DH4","v":"Const"}]
[null,null,null,null,{"$f":"Checks!E12","v":" S-Curve (Lookup) Error   Repayment Flag Test Error  Circular Check Error"},"Constant","Unit","Total","Test"]
[null,null,null,null,"Year",null,null,null,null,null,{"$f":"YEAR(K2)","v":2023},{"$f":"YEAR(L2)","v":1900},1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,{"$f":"YEAR(BX2)","v":1900},1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900]
[null,null,null,null,"Balance Sheet Period",{"$f":"EDATE(InputC!F13,11)","v":"2025-12-01"},{"$f":"MONTH(F7)","v":12},null,null,null,{"$f":"(MONTH(K3)=$G$7)*1","v":0},{"$f":"(MONTH(L3)=$G$7)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(MONTH(BX3)=$G$7)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Profit and Loss"]
[null,null,"Revenues",null,null,null,"USD",null,null,null,{"$f":"'Tax SA'!K9","v":0},{"$f":"'Tax SA'!L9","v":0},{"$f":"'Tax SA'!M9","v":0},{"$f":"'Tax SA'!N9","v":0},{"$f":"'Tax SA'!O9","v":0},{"$f":"'Tax SA'!P9","v":0},{"$f":"'Tax SA'!Q9","v":0},{"$f":"'Tax SA'!R9","v":0},{"$f":"'Tax SA'!S9","v":0},{"$f":"'Tax SA'!T9","v":0},{"$f":"'Tax SA'!U9","v":0},{"$f":"'Tax SA'!V9","v":0},{"$f":"'Tax SA'!W9","v":0},{"$f":"'Tax SA'!X9","v":0},{"$f":"'Tax SA'!Y9","v":0},{"$f":"'Tax SA'!Z9","v":0},{"$f":"'Tax SA'!AA9","v":0},{"$f":"'Tax SA'!AB9","v":0},{"$f":"'Tax SA'!AC9","v":0},{"$f":"'Tax SA'!AD9","v":0},{"$f":"'Tax SA'!AE9","v":0},{"$f":"'Tax SA'!AF9","v":0},{"$f":"'Tax SA'!AG9","v":0},{"$f":"'Tax SA'!AH9","v":0},{"$f":"'Tax SA'!AI9","v":0},{"$f":"'Tax SA'!AJ9","v":0},{"$f":"'Tax SA'!AK9","v":0},{"$f":"'Tax SA'!AL9","v":0},{"$f":"'Tax SA'!AM9","v":0},{"$f":"'Tax SA'!AN9","v":0},{"$f":"'Tax SA'!AO9","v":0},{"$f":"'Tax SA'!AP9","v":0},{"$f":"'Tax SA'!AQ9","v":0},{"$f":"'Tax SA'!AR9","v":0},{"$f":"'Tax SA'!AS9","v":0},{"$f":"'Tax SA'!AT9","v":0},{"$f":"'Tax SA'!AU9","v":0},{"$f":"'Tax SA'!AV9","v":0},{"$f":"'Tax SA'!AW9","v":0},{"$f":"'Tax SA'!AX9","v":0},{"$f":"'Tax SA'!AY9","v":0},{"$f":"'Tax SA'!AZ9","v":0},{"$f":"'Tax SA'!BA9","v":0},{"$f":"'Tax SA'!BB9","v":0},{"$f":"'Tax SA'!BC9","v":0},{"$f":"'Tax SA'!BD9","v":0},{"$f":"'Tax SA'!BE9","v":0},{"$f":"'Tax SA'!BF9","v":0},{"$f":"'Tax SA'!BG9","v":0},{"$f":"'Tax SA'!BH9","v":0},{"$f":"'Tax SA'!BI9","v":0},{"$f":"'Tax SA'!BJ9","v":0},{"$f":"'Tax SA'!BK9","v":0},{"$f":"'Tax SA'!BL9","v":0},{"$f":"'Tax SA'!BM9","v":0},{"$f":"'Tax SA'!BN9","v":0},{"$f":"'Tax SA'!BO9","v":0},{"$f":"'Tax SA'!BP9","v":0},{"$f":"'Tax SA'!BQ9","v":0},{"$f":"'Tax SA'!BR9","v":0},{"$f":"'Tax SA'!BS9","v":0},{"$f":"'Tax SA'!BT9","v":0},{"$f":"'Tax SA'!BU9","v":0},{"$f":"'Tax SA'!BV9","v":0},{"$f":"'Tax SA'!BW9","v":0},{"$f":"'Tax SA'!BX9","v":0},{"$f":"'Tax SA'!BY9","v":0},{"$f":"'Tax SA'!BZ9","v":0},{"$f":"'Tax SA'!CA9","v":0},{"$f":"'Tax SA'!CB9","v":0},{"$f":"'Tax SA'!CC9","v":0},{"$f":"'Tax SA'!CD9","v":0},{"$f":"'Tax SA'!CE9","v":0},{"$f":"'Tax SA'!CF9","v":0},{"$f":"'Tax SA'!CG9","v":0},{"$f":"'Tax SA'!CH9","v":0},{"$f":"'Tax SA'!CI9","v":0},{"$f":"'Tax SA'!CJ9","v":0},{"$f":"'Tax SA'!CK9","v":0},{"$f":"'Tax SA'!CL9","v":0},{"$f":"'Tax SA'!CM9","v":0},{"$f":"'Tax SA'!CN9","v":0},{"$f":"'Tax SA'!CO9","v":0},{"$f":"'Tax SA'!CP9","v":0},{"$f":"'Tax SA'!CQ9","v":0},{"$f":"'Tax SA'!CR9","v":0},{"$f":"'Tax SA'!CS9","v":0},{"$f":"'Tax SA'!CT9","v":0},{"$f":"'Tax SA'!CU9","v":0},{"$f":"'Tax SA'!CV9","v":0},{"$f":"'Tax SA'!CW9","v":0},{"$f":"'Tax SA'!CX9","v":0},{"$f":"'Tax SA'!CY9","v":0},{"$f":"'Tax SA'!CZ9","v":0},{"$f":"'Tax SA'!DA9","v":0},{"$f":"'Tax SA'!DB9","v":0},{"$f":"'Tax SA'!DC9","v":0},{"$f":"'Tax SA'!DD9","v":0},{"$f":"'Tax SA'!DE9","v":0},{"$f":"'Tax SA'!DF9","v":0},{"$f":"'Tax SA'!DG9","v":0},{"$f":"'Tax SA'!DH9","v":0}]
[null,null,"Operating Expense",null,null,null,"USD",null,null,null,{"$f":"'Tax SA'!K10","v":0},{"$f":"'Tax SA'!L10","v":0},{"$f":"'Tax SA'!M10","v":0},{"$f":"'Tax SA'!N10","v":0},{"$f":"'Tax SA'!O10","v":0},{"$f":"'Tax SA'!P10","v":0},{"$f":"'Tax SA'!Q10","v":0},{"$f":"'Tax SA'!R10","v":0},{"$f":"'Tax SA'!S10","v":0},{"$f":"'Tax SA'!T10","v":0},{"$f":"'Tax SA'!U10","v":0},{"$f":"'Tax SA'!V10","v":0},{"$f":"'Tax SA'!W10","v":0},{"$f":"'Tax SA'!X10","v":0},{"$f":"'Tax SA'!Y10","v":0},{"$f":"'Tax SA'!Z10","v":0},{"$f":"'Tax SA'!AA10","v":0},{"$f":"'Tax SA'!AB10","v":0},{"$f":"'Tax SA'!AC10","v":0},{"$f":"'Tax SA'!AD10","v":0},{"$f":"'Tax SA'!AE10","v":0},{"$f":"'Tax SA'!AF10","v":0},{"$f":"'Tax SA'!AG10","v":0},{"$f":"'Tax SA'!AH10","v":0},{"$f":"'Tax SA'!AI10","v":0},{"$f":"'Tax SA'!AJ10","v":0},{"$f":"'Tax SA'!AK10","v":0},{"$f":"'Tax SA'!AL10","v":0},{"$f":"'Tax SA'!AM10","v":0},{"$f":"'Tax SA'!AN10","v":0},{"$f":"'Tax SA'!AO10","v":0},{"$f":"'Tax SA'!AP10","v":0},{"$f":"'Tax SA'!AQ10","v":0},{"$f":"'Tax SA'!AR10","v":0},{"$f":"'Tax SA'!AS10","v":0},{"$f":"'Tax SA'!AT10","v":0},{"$f":"'Tax SA'!AU10","v":0},{"$f":"'Tax SA'!AV10","v":0},{"$f":"'Tax SA'!AW10","v":0},{"$f":"'Tax SA'!AX10","v":0},{"$f":"'Tax SA'!AY10","v":0},{"$f":"'Tax SA'!AZ10","v":0},{"$f":"'Tax SA'!BA10","v":0},{"$f":"'Tax SA'!BB10","v":0},{"$f":"'Tax SA'!BC10","v":0},{"$f":"'Tax SA'!BD10","v":0},{"$f":"'Tax SA'!BE10","v":0},{"$f":"'Tax SA'!BF10","v":0},{"$f":"'Tax SA'!BG10","v":0},{"$f":"'Tax SA'!BH10","v":0},{"$f":"'Tax SA'!BI10","v":0},{"$f":"'Tax SA'!BJ10","v":0},{"$f":"'Tax SA'!BK10","v":0},{"$f":"'Tax SA'!BL10","v":0},{"$f":"'Tax SA'!BM10","v":0},{"$f":"'Tax SA'!BN10","v":0},{"$f":"'Tax SA'!BO10","v":0},{"$f":"'Tax SA'!BP10","v":0},{"$f":"'Tax SA'!BQ10","v":0},{"$f":"'Tax SA'!BR10","v":0},{"$f":"'Tax SA'!BS10","v":0},{"$f":"'Tax SA'!BT10","v":0},{"$f":"'Tax SA'!BU10","v":0},{"$f":"'Tax SA'!BV10","v":0},{"$f":"'Tax SA'!BW10","v":0},{"$f":"'Tax SA'!BX10","v":0},{"$f":"'Tax SA'!BY10","v":0},{"$f":"'Tax SA'!BZ10","v":0},{"$f":"'Tax SA'!CA10","v":0},{"$f":"'Tax SA'!CB10","v":0},{"$f":"'Tax SA'!CC10","v":0},{"$f":"'Tax SA'!CD10","v":0},{"$f":"'Tax SA'!CE10","v":0},{"$f":"'Tax SA'!CF10","v":0},{"$f":"'Tax SA'!CG10","v":0},{"$f":"'Tax SA'!CH10","v":0},{"$f":"'Tax SA'!CI10","v":0},{"$f":"'Tax SA'!CJ10","v":0},{"$f":"'Tax SA'!CK10","v":0},{"$f":"'Tax SA'!CL10","v":0},{"$f":"'Tax SA'!CM10","v":0},{"$f":"'Tax SA'!CN10","v":0},{"$f":"'Tax SA'!CO10","v":0},{"$f":"'Tax SA'!CP10","v":0},{"$f":"'Tax SA'!CQ10","v":0},{"$f":"'Tax SA'!CR10","v":0},{"$f":"'Tax SA'!CS10","v":0},{"$f":"'Tax SA'!CT10","v":0},{"$f":"'Tax SA'!CU10","v":0},{"$f":"'Tax SA'!CV10","v":0},{"$f":"'Tax SA'!CW10","v":0},{"$f":"'Tax SA'!CX10","v":0},{"$f":"'Tax SA'!CY10","v":0},{"$f":"'Tax SA'!CZ10","v":0},{"$f":"'Tax SA'!DA10","v":0},{"$f":"'Tax SA'!DB10","v":0},{"$f":"'Tax SA'!DC10","v":0},{"$f":"'Tax SA'!DD10","v":0},{"$f":"'Tax SA'!DE10","v":0},{"$f":"'Tax SA'!DF10","v":0},{"$f":"'Tax SA'!DG10","v":0},{"$f":"'Tax SA'!DH10","v":0}]
[null,null,null,"EBITDA",null,null,"USD",null,null,null,{"$f":"K10-K11","v":0},{"$f":"L10-L11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX10-BX11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Capital Allowance",null,null,null,"USD",null,null,null,{"$f":"'Tax SA'!K28","v":0},{"$f":"'Tax SA'!L28","v":0},{"$f":"'Tax SA'!M28","v":0},{"$f":"'Tax SA'!N28","v":0},{"$f":"'Tax SA'!O28","v":0},{"$f":"'Tax SA'!P28","v":0},{"$f":"'Tax SA'!Q28","v":0},{"$f":"'Tax SA'!R28","v":0},{"$f":"'Tax SA'!S28","v":0},{"$f":"'Tax SA'!T28","v":0},{"$f":"'Tax SA'!U28","v":0},{"$f":"'Tax SA'!V28","v":0},{"$f":"'Tax SA'!W28","v":0},{"$f":"'Tax SA'!X28","v":0},{"$f":"'Tax SA'!Y28","v":0},{"$f":"'Tax SA'!Z28","v":0},{"$f":"'Tax SA'!AA28","v":0},{"$f":"'Tax SA'!AB28","v":0},{"$f":"'Tax SA'!AC28","v":0},{"$f":"'Tax SA'!AD28","v":0},{"$f":"'Tax SA'!AE28","v":0},{"$f":"'Tax SA'!AF28","v":0},{"$f":"'Tax SA'!AG28","v":0},{"$f":"'Tax SA'!AH28","v":0},{"$f":"'Tax SA'!AI28","v":630000},{"$f":"'Tax SA'!AJ28","v":630000},{"$f":"'Tax SA'!AK28","v":630000},{"$f":"'Tax SA'!AL28","v":630000},{"$f":"'Tax SA'!AM28","v":630000},{"$f":"'Tax SA'!AN28","v":630000},{"$f":"'Tax SA'!AO28","v":630000},{"$f":"'Tax SA'!AP28","v":630000},{"$f":"'Tax SA'!AQ28","v":630000},{"$f":"'Tax SA'!AR28","v":630000},{"$f":"'Tax SA'!AS28","v":0},{"$f":"'Tax SA'!AT28","v":0},{"$f":"'Tax SA'!AU28","v":0},{"$f":"'Tax SA'!AV28","v":0},{"$f":"'Tax SA'!AW28","v":0},{"$f":"'Tax SA'!AX28","v":0},{"$f":"'Tax SA'!AY28","v":0},{"$f":"'Tax SA'!AZ28","v":0},{"$f":"'Tax SA'!BA28","v":0},{"$f":"'Tax SA'!BB28","v":0},{"$f":"'Tax SA'!BC28","v":0},{"$f":"'Tax SA'!BD28","v":0},{"$f":"'Tax SA'!BE28","v":0},{"$f":"'Tax SA'!BF28","v":0},{"$f":"'Tax SA'!BG28","v":0},{"$f":"'Tax SA'!BH28","v":0},{"$f":"'Tax SA'!BI28","v":0},{"$f":"'Tax SA'!BJ28","v":0},{"$f":"'Tax SA'!BK28","v":0},{"$f":"'Tax SA'!BL28","v":0},{"$f":"'Tax SA'!BM28","v":0},{"$f":"'Tax SA'!BN28","v":0},{"$f":"'Tax SA'!BO28","v":0},{"$f":"'Tax SA'!BP28","v":0},{"$f":"'Tax SA'!BQ28","v":0},{"$f":"'Tax SA'!BR28","v":0},{"$f":"'Tax SA'!BS28","v":0},{"$f":"'Tax SA'!BT28","v":0},{"$f":"'Tax SA'!BU28","v":0},{"$f":"'Tax SA'!BV28","v":0},{"$f":"'Tax SA'!BW28","v":0},{"$f":"'Tax SA'!BX28","v":0},{"$f":"'Tax SA'!BY28","v":0},{"$f":"'Tax SA'!BZ28","v":0},{"$f":"'Tax SA'!CA28","v":0},{"$f":"'Tax SA'!CB28","v":0},{"$f":"'Tax SA'!CC28","v":0},{"$f":"'Tax SA'!CD28","v":0},{"$f":"'Tax SA'!CE28","v":0},{"$f":"'Tax SA'!CF28","v":0},{"$f":"'Tax SA'!CG28","v":0},{"$f":"'Tax SA'!CH28","v":0},{"$f":"'Tax SA'!CI28","v":0},{"$f":"'Tax SA'!CJ28","v":0},{"$f":"'Tax SA'!CK28","v":0},{"$f":"'Tax SA'!CL28","v":0},{"$f":"'Tax SA'!CM28","v":0},{"$f":"'Tax SA'!CN28","v":0},{"$f":"'Tax SA'!CO28","v":0},{"$f":"'Tax SA'!CP28","v":0},{"$f":"'Tax SA'!CQ28","v":0},{"$f":"'Tax SA'!CR28","v":0},{"$f":"'Tax SA'!CS28","v":0},{"$f":"'Tax SA'!CT28","v":0},{"$f":"'Tax SA'!CU28","v":0},{"$f":"'Tax SA'!CV28","v":0},{"$f":"'Tax SA'!CW28","v":0},{"$f":"'Tax SA'!CX28","v":0},{"$f":"'Tax SA'!CY28","v":0},{"$f":"'Tax SA'!CZ28","v":0},{"$f":"'Tax SA'!DA28","v":0},{"$f":"'Tax SA'!DB28","v":0},{"$f":"'Tax SA'!DC28","v":0},{"$f":"'Tax SA'!DD28","v":0},{"$f":"'Tax SA'!DE28","v":0},{"$f":"'Tax SA'!DF28","v":0},{"$f":"'Tax SA'!DG28","v":0},{"$f":"'Tax SA'!DH28","v":0}]
[null,null,null,"EBIT ",null,null,"USD",null,null,null,{"$f":"K12-K13","v":0},{"$f":"L12-L13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-630000,-630000,-630000,-630000,-630000,-630000,-630000,-630000,-630000,-630000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX12-BX13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Interest on Senior",null,null,null,"USD",null,null,null,{"$f":"'Debt and Waterfall SA'!K70","v":0},{"$f":"'Debt and Waterfall SA'!L70","v":0},{"$f":"'Debt and Waterfall SA'!M70","v":0},{"$f":"'Debt and Waterfall SA'!N70","v":0},{"$f":"'Debt and Waterfall SA'!O70","v":0},{"$f":"'Debt and Waterfall SA'!P70","v":0},{"$f":"'Debt and Waterfall SA'!Q70","v":0},{"$f":"'Debt and Waterfall SA'!R70","v":0},{"$f":"'Debt and Waterfall SA'!S70","v":0},{"$f":"'Debt and Waterfall SA'!T70","v":0},{"$f":"'Debt and Waterfall SA'!U70","v":0},{"$f":"'Debt and Waterfall SA'!V70","v":0},{"$f":"'Debt and Waterfall SA'!W70","v":0},{"$f":"'Debt and Waterfall SA'!X70","v":0},{"$f":"'Debt and Waterfall SA'!Y70","v":0},{"$f":"'Debt and Waterfall SA'!Z70","v":0},{"$f":"'Debt and Waterfall SA'!AA70","v":0},{"$f":"'Debt and Waterfall SA'!AB70","v":0},{"$f":"'Debt and Waterfall SA'!AC70","v":0},{"$f":"'Debt and Waterfall SA'!AD70","v":0},{"$f":"'Debt and Waterfall SA'!AE70","v":0},{"$f":"'Debt and Waterfall SA'!AF70","v":0},{"$f":"'Debt and Waterfall SA'!AG70","v":0},{"$f":"'Debt and Waterfall SA'!AH70","v":0},{"$f":"'Debt and Waterfall SA'!AI70","v":0},{"$f":"'Debt and Waterfall SA'!AJ70","v":0},{"$f":"'Debt and Waterfall SA'!AK70","v":0},{"$f":"'Debt and Waterfall SA'!AL70","v":0},{"$f":"'Debt and Waterfall SA'!AM70","v":0},{"$f":"'Debt and Waterfall SA'!AN70","v":0},{"$f":"'Debt and Waterfall SA'!AO70","v":0},{"$f":"'Debt and Waterfall SA'!AP70","v":0},{"$f":"'Debt and Waterfall SA'!AQ70","v":0},{"$f":"'Debt and Waterfall SA'!AR70","v":0},{"$f":"'Debt and Waterfall SA'!AS70","v":0},{"$f":"'Debt and Waterfall SA'!AT70","v":0},{"$f":"'Debt and Waterfall SA'!AU70","v":0},{"$f":"'Debt and Waterfall SA'!AV70","v":0},{"$f":"'Debt and Waterfall SA'!AW70","v":0},{"$f":"'Debt and Waterfall SA'!AX70","v":0},{"$f":"'Debt and Waterfall SA'!AY70","v":0},{"$f":"'Debt and Waterfall SA'!AZ70","v":0},{"$f":"'Debt and Waterfall SA'!BA70","v":0},{"$f":"'Debt and Waterfall SA'!BB70","v":0},{"$f":"'Debt and Waterfall SA'!BC70","v":0},{"$f":"'Debt and Waterfall SA'!BD70","v":0},{"$f":"'Debt and Waterfall SA'!BE70","v":0},{"$f":"'Debt and Waterfall SA'!BF70","v":0},{"$f":"'Debt and Waterfall SA'!BG70","v":0},{"$f":"'Debt and Waterfall SA'!BH70","v":0},{"$f":"'Debt and Waterfall SA'!BI70","v":0},{"$f":"'Debt and Waterfall SA'!BJ70","v":0},{"$f":"'Debt and Waterfall SA'!BK70","v":0},{"$f":"'Debt and Waterfall SA'!BL70","v":0},{"$f":"'Debt and Waterfall SA'!BM70","v":0},{"$f":"'Debt and Waterfall SA'!BN70","v":0},{"$f":"'Debt and Waterfall SA'!BO70","v":0},{"$f":"'Debt and Waterfall SA'!BP70","v":0},{"$f":"'Debt and Waterfall SA'!BQ70","v":0},{"$f":"'Debt and Waterfall SA'!BR70","v":0},{"$f":"'Debt and Waterfall SA'!BS70","v":0},{"$f":"'Debt and Waterfall SA'!BT70","v":0},{"$f":"'Debt and Waterfall SA'!BU70","v":0},{"$f":"'Debt and Waterfall SA'!BV70","v":0},{"$f":"'Debt and Waterfall SA'!BW70","v":0},{"$f":"'Debt and Waterfall SA'!BX70","v":0},{"$f":"'Debt and Waterfall SA'!BY70","v":0},{"$f":"'Debt and Waterfall SA'!BZ70","v":0},{"$f":"'Debt and Waterfall SA'!CA70","v":0},{"$f":"'Debt and Waterfall SA'!CB70","v":0},{"$f":"'Debt and Waterfall SA'!CC70","v":0},{"$f":"'Debt and Waterfall SA'!CD70","v":0},{"$f":"'Debt and Waterfall SA'!CE70","v":0},{"$f":"'Debt and Waterfall SA'!CF70","v":0},{"$f":"'Debt and Waterfall SA'!CG70","v":0},{"$f":"'Debt and Waterfall SA'!CH70","v":0},{"$f":"'Debt and Waterfall SA'!CI70","v":0},{"$f":"'Debt and Waterfall SA'!CJ70","v":0},{"$f":"'Debt and Waterfall SA'!CK70","v":0},{"$f":"'Debt and Waterfall SA'!CL70","v":0},{"$f":"'Debt and Waterfall SA'!CM70","v":0},{"$f":"'Debt and Waterfall SA'!CN70","v":0},{"$f":"'Debt and Waterfall SA'!CO70","v":0},{"$f":"'Debt and Waterfall SA'!CP70","v":0},{"$f":"'Debt and Waterfall SA'!CQ70","v":0},{"$f":"'Debt and Waterfall SA'!CR70","v":0},{"$f":"'Debt and Waterfall SA'!CS70","v":0},{"$f":"'Debt and Waterfall SA'!CT70","v":0},{"$f":"'Debt and Waterfall SA'!CU70","v":0},{"$f":"'Debt and Waterfall SA'!CV70","v":0},{"$f":"'Debt and Waterfall SA'!CW70","v":0},{"$f":"'Debt and Waterfall SA'!CX70","v":0},{"$f":"'Debt and Waterfall SA'!CY70","v":0},{"$f":"'Debt and Waterfall SA'!CZ70","v":0},{"$f":"'Debt and Waterfall SA'!DA70","v":0},{"$f":"'Debt and Waterfall SA'!DB70","v":0},{"$f":"'Debt and Waterfall SA'!DC70","v":0},{"$f":"'Debt and Waterfall SA'!DD70","v":0},{"$f":"'Debt and Waterfall SA'!DE70","v":0},{"$f":"'Debt and Waterfall SA'!DF70","v":0},{"$f":"'Debt and Waterfall SA'!DG70","v":0},{"$f":"'Debt and Waterfall SA'!DH70","v":0}]
[null,null,"Less: Shareholder Debt Interest",null,null,null,"USD"]
[null,null,null,"EBT",null,null,"USD",null,null,null,{"$f":"K14-K15-K16","v":0},{"$f":"L14-L15-L16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-630000,-630000,-630000,-630000,-630000,-630000,-630000,-630000,-630000,-630000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX14-BX15-BX16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Taxes",null,null,null,"USD",null,null,null,{"$f":"'Tax SA'!K47","v":0},{"$f":"'Tax SA'!L47","v":0},{"$f":"'Tax SA'!M47","v":0},{"$f":"'Tax SA'!N47","v":0},{"$f":"'Tax SA'!O47","v":0},{"$f":"'Tax SA'!P47","v":0},{"$f":"'Tax SA'!Q47","v":0},{"$f":"'Tax SA'!R47","v":0},{"$f":"'Tax SA'!S47","v":0},{"$f":"'Tax SA'!T47","v":0},{"$f":"'Tax SA'!U47","v":0},{"$f":"'Tax SA'!V47","v":0},{"$f":"'Tax SA'!W47","v":0},{"$f":"'Tax SA'!X47","v":0},{"$f":"'Tax SA'!Y47","v":0},{"$f":"'Tax SA'!Z47","v":0},{"$f":"'Tax SA'!AA47","v":0},{"$f":"'Tax SA'!AB47","v":0},{"$f":"'Tax SA'!AC47","v":0},{"$f":"'Tax SA'!AD47","v":0},{"$f":"'Tax SA'!AE47","v":0},{"$f":"'Tax SA'!AF47","v":0},{"$f":"'Tax SA'!AG47","v":0},{"$f":"'Tax SA'!AH47","v":0},{"$f":"'Tax SA'!AI47","v":-126000},{"$f":"'Tax SA'!AJ47","v":-126000},{"$f":"'Tax SA'!AK47","v":-126000},{"$f":"'Tax SA'!AL47","v":-126000},{"$f":"'Tax SA'!AM47","v":-126000},{"$f":"'Tax SA'!AN47","v":-126000},{"$f":"'Tax SA'!AO47","v":-126000},{"$f":"'Tax SA'!AP47","v":-126000},{"$f":"'Tax SA'!AQ47","v":-126000},{"$f":"'Tax SA'!AR47","v":-126000},{"$f":"'Tax SA'!AS47","v":0},{"$f":"'Tax SA'!AT47","v":0},{"$f":"'Tax SA'!AU47","v":0},{"$f":"'Tax SA'!AV47","v":0},{"$f":"'Tax SA'!AW47","v":0},{"$f":"'Tax SA'!AX47","v":0},{"$f":"'Tax SA'!AY47","v":0},{"$f":"'Tax SA'!AZ47","v":0},{"$f":"'Tax SA'!BA47","v":0},{"$f":"'Tax SA'!BB47","v":0},{"$f":"'Tax SA'!BC47","v":0},{"$f":"'Tax SA'!BD47","v":0},{"$f":"'Tax SA'!BE47","v":0},{"$f":"'Tax SA'!BF47","v":0},{"$f":"'Tax SA'!BG47","v":0},{"$f":"'Tax SA'!BH47","v":0},{"$f":"'Tax SA'!BI47","v":0},{"$f":"'Tax SA'!BJ47","v":0},{"$f":"'Tax SA'!BK47","v":0},{"$f":"'Tax SA'!BL47","v":0},{"$f":"'Tax SA'!BM47","v":0},{"$f":"'Tax SA'!BN47","v":0},{"$f":"'Tax SA'!BO47","v":0},{"$f":"'Tax SA'!BP47","v":0},{"$f":"'Tax SA'!BQ47","v":0},{"$f":"'Tax SA'!BR47","v":0},{"$f":"'Tax SA'!BS47","v":0},{"$f":"'Tax SA'!BT47","v":0},{"$f":"'Tax SA'!BU47","v":0},{"$f":"'Tax SA'!BV47","v":0},{"$f":"'Tax SA'!BW47","v":0},{"$f":"'Tax SA'!BX47","v":0},{"$f":"'Tax SA'!BY47","v":0},{"$f":"'Tax SA'!BZ47","v":0},{"$f":"'Tax SA'!CA47","v":0},{"$f":"'Tax SA'!CB47","v":0},{"$f":"'Tax SA'!CC47","v":0},{"$f":"'Tax SA'!CD47","v":0},{"$f":"'Tax SA'!CE47","v":0},{"$f":"'Tax SA'!CF47","v":0},{"$f":"'Tax SA'!CG47","v":0},{"$f":"'Tax SA'!CH47","v":0},{"$f":"'Tax SA'!CI47","v":0},{"$f":"'Tax SA'!CJ47","v":0},{"$f":"'Tax SA'!CK47","v":0},{"$f":"'Tax SA'!CL47","v":0},{"$f":"'Tax SA'!CM47","v":0},{"$f":"'Tax SA'!CN47","v":0},{"$f":"'Tax SA'!CO47","v":0},{"$f":"'Tax SA'!CP47","v":0},{"$f":"'Tax SA'!CQ47","v":0},{"$f":"'Tax SA'!CR47","v":0},{"$f":"'Tax SA'!CS47","v":0},{"$f":"'Tax SA'!CT47","v":0},{"$f":"'Tax SA'!CU47","v":0},{"$f":"'Tax SA'!CV47","v":0},{"$f":"'Tax SA'!CW47","v":0},{"$f":"'Tax SA'!CX47","v":0},{"$f":"'Tax SA'!CY47","v":0},{"$f":"'Tax SA'!CZ47","v":0},{"$f":"'Tax SA'!DA47","v":0},{"$f":"'Tax SA'!DB47","v":0},{"$f":"'Tax SA'!DC47","v":0},{"$f":"'Tax SA'!DD47","v":0},{"$f":"'Tax SA'!DE47","v":0},{"$f":"'Tax SA'!DF47","v":0},{"$f":"'Tax SA'!DG47","v":0},{"$f":"'Tax SA'!DH47","v":0}]
[null,null,null,"Profit After Tax",null,null,"USD",null,null,null,{"$f":"K17-K18","v":0},{"$f":"L17-L18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-504000,-504000,-504000,-504000,-504000,-504000,-504000,-504000,-504000,-504000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX17-BX18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash Flow Statement"]
[null,null,"EBITDA",null,null,null,"USD",null,null,null,{"$f":"K12","v":0},{"$f":"L12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Working Capital Change",null,null,null,"USD",null,null,null,{"$f":"'Debt and Waterfall SA'!K67","v":0},{"$f":"'Debt and Waterfall SA'!L67","v":0},{"$f":"'Debt and Waterfall SA'!M67","v":0},{"$f":"'Debt and Waterfall SA'!N67","v":0},{"$f":"'Debt and Waterfall SA'!O67","v":0},{"$f":"'Debt and Waterfall SA'!P67","v":0},{"$f":"'Debt and Waterfall SA'!Q67","v":0},{"$f":"'Debt and Waterfall SA'!R67","v":0},{"$f":"'Debt and Waterfall SA'!S67","v":0},{"$f":"'Debt and Waterfall SA'!T67","v":0},{"$f":"'Debt and Waterfall SA'!U67","v":0},{"$f":"'Debt and Waterfall SA'!V67","v":0},{"$f":"'Debt and Waterfall SA'!W67","v":0},{"$f":"'Debt and Waterfall SA'!X67","v":0},{"$f":"'Debt and Waterfall SA'!Y67","v":0},{"$f":"'Debt and Waterfall SA'!Z67","v":0},{"$f":"'Debt and Waterfall SA'!AA67","v":0},{"$f":"'Debt and Waterfall SA'!AB67","v":0},{"$f":"'Debt and Waterfall SA'!AC67","v":0},{"$f":"'Debt and Waterfall SA'!AD67","v":0},{"$f":"'Debt and Waterfall SA'!AE67","v":0},{"$f":"'Debt and Waterfall SA'!AF67","v":0},{"$f":"'Debt and Waterfall SA'!AG67","v":0},{"$f":"'Debt and Waterfall SA'!AH67","v":0},{"$f":"'Debt and Waterfall SA'!AI67","v":0},{"$f":"'Debt and Waterfall SA'!AJ67","v":0},{"$f":"'Debt and Waterfall SA'!AK67","v":0},{"$f":"'Debt and Waterfall SA'!AL67","v":0},{"$f":"'Debt and Waterfall SA'!AM67","v":0},{"$f":"'Debt and Waterfall SA'!AN67","v":0},{"$f":"'Debt and Waterfall SA'!AO67","v":0},{"$f":"'Debt and Waterfall SA'!AP67","v":0},{"$f":"'Debt and Waterfall SA'!AQ67","v":0},{"$f":"'Debt and Waterfall SA'!AR67","v":0},{"$f":"'Debt and Waterfall SA'!AS67","v":0},{"$f":"'Debt and Waterfall SA'!AT67","v":0},{"$f":"'Debt and Waterfall SA'!AU67","v":0},{"$f":"'Debt and Waterfall SA'!AV67","v":0},{"$f":"'Debt and Waterfall SA'!AW67","v":0},{"$f":"'Debt and Waterfall SA'!AX67","v":0},{"$f":"'Debt and Waterfall SA'!AY67","v":0},{"$f":"'Debt and Waterfall SA'!AZ67","v":0},{"$f":"'Debt and Waterfall SA'!BA67","v":0},{"$f":"'Debt and Waterfall SA'!BB67","v":0},{"$f":"'Debt and Waterfall SA'!BC67","v":0},{"$f":"'Debt and Waterfall SA'!BD67","v":0},{"$f":"'Debt and Waterfall SA'!BE67","v":0},{"$f":"'Debt and Waterfall SA'!BF67","v":0},{"$f":"'Debt and Waterfall SA'!BG67","v":0},{"$f":"'Debt and Waterfall SA'!BH67","v":0},{"$f":"'Debt and Waterfall SA'!BI67","v":0},{"$f":"'Debt and Waterfall SA'!BJ67","v":0},{"$f":"'Debt and Waterfall SA'!BK67","v":0},{"$f":"'Debt and Waterfall SA'!BL67","v":0},{"$f":"'Debt and Waterfall SA'!BM67","v":0},{"$f":"'Debt and Waterfall SA'!BN67","v":0},{"$f":"'Debt and Waterfall SA'!BO67","v":0},{"$f":"'Debt and Waterfall SA'!BP67","v":0},{"$f":"'Debt and Waterfall SA'!BQ67","v":0},{"$f":"'Debt and Waterfall SA'!BR67","v":0},{"$f":"'Debt and Waterfall SA'!BS67","v":0},{"$f":"'Debt and Waterfall SA'!BT67","v":0},{"$f":"'Debt and Waterfall SA'!BU67","v":0},{"$f":"'Debt and Waterfall SA'!BV67","v":0},{"$f":"'Debt and Waterfall SA'!BW67","v":0},{"$f":"'Debt and Waterfall SA'!BX67","v":0},{"$f":"'Debt and Waterfall SA'!BY67","v":0},{"$f":"'Debt and Waterfall SA'!BZ67","v":0},{"$f":"'Debt and Waterfall SA'!CA67","v":0},{"$f":"'Debt and Waterfall SA'!CB67","v":0},{"$f":"'Debt and Waterfall SA'!CC67","v":0},{"$f":"'Debt and Waterfall SA'!CD67","v":0},{"$f":"'Debt and Waterfall SA'!CE67","v":0},{"$f":"'Debt and Waterfall SA'!CF67","v":0},{"$f":"'Debt and Waterfall SA'!CG67","v":0},{"$f":"'Debt and Waterfall SA'!CH67","v":0},{"$f":"'Debt and Waterfall SA'!CI67","v":0},{"$f":"'Debt and Waterfall SA'!CJ67","v":0},{"$f":"'Debt and Waterfall SA'!CK67","v":0},{"$f":"'Debt and Waterfall SA'!CL67","v":0},{"$f":"'Debt and Waterfall SA'!CM67","v":0},{"$f":"'Debt and Waterfall SA'!CN67","v":0},{"$f":"'Debt and Waterfall SA'!CO67","v":0},{"$f":"'Debt and Waterfall SA'!CP67","v":0},{"$f":"'Debt and Waterfall SA'!CQ67","v":0},{"$f":"'Debt and Waterfall SA'!CR67","v":0},{"$f":"'Debt and Waterfall SA'!CS67","v":0},{"$f":"'Debt and Waterfall SA'!CT67","v":0},{"$f":"'Debt and Waterfall SA'!CU67","v":0},{"$f":"'Debt and Waterfall SA'!CV67","v":0},{"$f":"'Debt and Waterfall SA'!CW67","v":0},{"$f":"'Debt and Waterfall SA'!CX67","v":0},{"$f":"'Debt and Waterfall SA'!CY67","v":0},{"$f":"'Debt and Waterfall SA'!CZ67","v":0},{"$f":"'Debt and Waterfall SA'!DA67","v":0},{"$f":"'Debt and Waterfall SA'!DB67","v":0},{"$f":"'Debt and Waterfall SA'!DC67","v":0},{"$f":"'Debt and Waterfall SA'!DD67","v":0},{"$f":"'Debt and Waterfall SA'!DE67","v":0},{"$f":"'Debt and Waterfall SA'!DF67","v":0},{"$f":"'Debt and Waterfall SA'!DG67","v":0},{"$f":"'Debt and Waterfall SA'!DH67","v":0}]
[null,null,"Less: Taxes Paid",null,null,null,"USD",null,null,null,{"$f":"K18","v":0},{"$f":"L18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-126000,-126000,-126000,-126000,-126000,-126000,-126000,-126000,-126000,-126000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cash Flow",null,null,"USD",null,null,null,{"$f":"K22-K23-K24","v":0},{"$f":"L22-L23-L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126000,126000,126000,126000,126000,126000,126000,126000,126000,126000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX22-BX23-BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Capital Expenditures",null,null,null,"USD",null,null,null,{"$f":"ConstM!K41","v":6300000},{"$f":"ConstM!L41","v":0},{"$f":"ConstM!M41","v":0},{"$f":"ConstM!N41","v":0},{"$f":"ConstM!O41","v":0},{"$f":"ConstM!P41","v":0},{"$f":"ConstM!Q41","v":0},{"$f":"ConstM!R41","v":0},{"$f":"ConstM!S41","v":0},{"$f":"ConstM!T41","v":0},{"$f":"ConstM!U41","v":0},{"$f":"ConstM!V41","v":0},{"$f":"ConstM!W41","v":0},{"$f":"ConstM!X41","v":0},{"$f":"ConstM!Y41","v":0},{"$f":"ConstM!Z41","v":0},{"$f":"ConstM!AA41","v":0},{"$f":"ConstM!AB41","v":0},{"$f":"ConstM!AC41","v":0},{"$f":"ConstM!AD41","v":0},{"$f":"ConstM!AE41","v":0},{"$f":"ConstM!AF41","v":0},{"$f":"ConstM!AG41","v":0},{"$f":"ConstM!AH41","v":0},{"$f":"ConstM!AI41","v":0},{"$f":"ConstM!AJ41","v":0},{"$f":"ConstM!AK41","v":0},{"$f":"ConstM!AL41","v":0},{"$f":"ConstM!AM41","v":0},{"$f":"ConstM!AN41","v":0},{"$f":"ConstM!AO41","v":0},{"$f":"ConstM!AP41","v":0},{"$f":"ConstM!AQ41","v":0},{"$f":"ConstM!AR41","v":0},{"$f":"ConstM!AS41","v":0},{"$f":"ConstM!AT41","v":0},{"$f":"ConstM!AU41","v":0},{"$f":"ConstM!AV41","v":0},{"$f":"ConstM!AW41","v":0},{"$f":"ConstM!AX41","v":0},{"$f":"ConstM!AY41","v":0},{"$f":"ConstM!AZ41","v":0},{"$f":"ConstM!BA41","v":0},{"$f":"ConstM!BB41","v":0},{"$f":"ConstM!BC41","v":0},{"$f":"ConstM!BD41","v":0},{"$f":"ConstM!BE41","v":0},{"$f":"ConstM!BF41","v":0},{"$f":"ConstM!BG41","v":0},{"$f":"ConstM!BH41","v":0},{"$f":"ConstM!BI41","v":0},{"$f":"ConstM!BJ41","v":0},{"$f":"ConstM!BK41","v":0},{"$f":"ConstM!BL41","v":0},{"$f":"ConstM!BM41","v":0},{"$f":"ConstM!BN41","v":0},{"$f":"ConstM!BO41","v":0},{"$f":"ConstM!BP41","v":0},{"$f":"ConstM!BQ41","v":0},{"$f":"ConstM!BR41","v":0},{"$f":"ConstM!BS41","v":0},{"$f":"ConstM!BT41","v":0},{"$f":"ConstM!BU41","v":0},{"$f":"ConstM!BV41","v":0},{"$f":"ConstM!BW41","v":0},{"$f":"ConstM!BX41","v":0},{"$f":"ConstM!BY41","v":0},{"$f":"ConstM!BZ41","v":0},{"$f":"ConstM!CA41","v":0},{"$f":"ConstM!CB41","v":0},{"$f":"ConstM!CC41","v":0},{"$f":"ConstM!CD41","v":0},{"$f":"ConstM!CE41","v":0},{"$f":"ConstM!CF41","v":0},{"$f":"ConstM!CG41","v":0},{"$f":"ConstM!CH41","v":0},{"$f":"ConstM!CI41","v":0},{"$f":"ConstM!CJ41","v":0},{"$f":"ConstM!CK41","v":0},{"$f":"ConstM!CL41","v":0},{"$f":"ConstM!CM41","v":0},{"$f":"ConstM!CN41","v":0},{"$f":"ConstM!CO41","v":0},{"$f":"ConstM!CP41","v":0},{"$f":"ConstM!CQ41","v":0},{"$f":"ConstM!CR41","v":0},{"$f":"ConstM!CS41","v":0},{"$f":"ConstM!CT41","v":0},{"$f":"ConstM!CU41","v":0},{"$f":"ConstM!CV41","v":0},{"$f":"ConstM!CW41","v":0},{"$f":"ConstM!CX41","v":0},{"$f":"ConstM!CY41","v":0},{"$f":"ConstM!CZ41","v":0},{"$f":"ConstM!DA41","v":0},{"$f":"ConstM!DB41","v":0},{"$f":"ConstM!DC41","v":0},{"$f":"ConstM!DD41","v":0},{"$f":"ConstM!DE41","v":0},{"$f":"ConstM!DF41","v":0},{"$f":"ConstM!DG41","v":0},{"$f":"ConstM!DH41","v":0}]
[null,null,null,"Cash Flow Before financing",null,null,"USD",null,null,null,{"$f":"K25-K26","v":-6300000},{"$f":"L25-L26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126000,126000,126000,126000,126000,126000,126000,126000,126000,126000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX25-BX26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Interest Paid During Construction - Senior",null,null,null,"USD",null,null,null,{"$f":"ConstM!K72","v":0},{"$f":"ConstM!L72","v":0},{"$f":"ConstM!M72","v":0},{"$f":"ConstM!N72","v":0},{"$f":"ConstM!O72","v":0},{"$f":"ConstM!P72","v":0},{"$f":"ConstM!Q72","v":0},{"$f":"ConstM!R72","v":0},{"$f":"ConstM!S72","v":0},{"$f":"ConstM!T72","v":0},{"$f":"ConstM!U72","v":0},{"$f":"ConstM!V72","v":0},{"$f":"ConstM!W72","v":0},{"$f":"ConstM!X72","v":0},{"$f":"ConstM!Y72","v":0},{"$f":"ConstM!Z72","v":0},{"$f":"ConstM!AA72","v":0},{"$f":"ConstM!AB72","v":0},{"$f":"ConstM!AC72","v":0},{"$f":"ConstM!AD72","v":0},{"$f":"ConstM!AE72","v":0},{"$f":"ConstM!AF72","v":0},{"$f":"ConstM!AG72","v":0},{"$f":"ConstM!AH72","v":0},{"$f":"ConstM!AI72","v":0},{"$f":"ConstM!AJ72","v":0},{"$f":"ConstM!AK72","v":0},{"$f":"ConstM!AL72","v":0},{"$f":"ConstM!AM72","v":0},{"$f":"ConstM!AN72","v":0},{"$f":"ConstM!AO72","v":0},{"$f":"ConstM!AP72","v":0},{"$f":"ConstM!AQ72","v":0},{"$f":"ConstM!AR72","v":0},{"$f":"ConstM!AS72","v":0},{"$f":"ConstM!AT72","v":0},{"$f":"ConstM!AU72","v":0},{"$f":"ConstM!AV72","v":0},{"$f":"ConstM!AW72","v":0},{"$f":"ConstM!AX72","v":0},{"$f":"ConstM!AY72","v":0},{"$f":"ConstM!AZ72","v":0},{"$f":"ConstM!BA72","v":0},{"$f":"ConstM!BB72","v":0},{"$f":"ConstM!BC72","v":0},{"$f":"ConstM!BD72","v":0},{"$f":"ConstM!BE72","v":0},{"$f":"ConstM!BF72","v":0},{"$f":"ConstM!BG72","v":0},{"$f":"ConstM!BH72","v":0},{"$f":"ConstM!BI72","v":0},{"$f":"ConstM!BJ72","v":0},{"$f":"ConstM!BK72","v":0},{"$f":"ConstM!BL72","v":0},{"$f":"ConstM!BM72","v":0},{"$f":"ConstM!BN72","v":0},{"$f":"ConstM!BO72","v":0},{"$f":"ConstM!BP72","v":0},{"$f":"ConstM!BQ72","v":0},{"$f":"ConstM!BR72","v":0},{"$f":"ConstM!BS72","v":0},{"$f":"ConstM!BT72","v":0},{"$f":"ConstM!BU72","v":0},{"$f":"ConstM!BV72","v":0},{"$f":"ConstM!BW72","v":0},{"$f":"ConstM!BX72","v":0},{"$f":"ConstM!BY72","v":0},{"$f":"ConstM!BZ72","v":0},{"$f":"ConstM!CA72","v":0},{"$f":"ConstM!CB72","v":0},{"$f":"ConstM!CC72","v":0},{"$f":"ConstM!CD72","v":0},{"$f":"ConstM!CE72","v":0},{"$f":"ConstM!CF72","v":0},{"$f":"ConstM!CG72","v":0},{"$f":"ConstM!CH72","v":0},{"$f":"ConstM!CI72","v":0},{"$f":"ConstM!CJ72","v":0},{"$f":"ConstM!CK72","v":0},{"$f":"ConstM!CL72","v":0},{"$f":"ConstM!CM72","v":0},{"$f":"ConstM!CN72","v":0},{"$f":"ConstM!CO72","v":0},{"$f":"ConstM!CP72","v":0},{"$f":"ConstM!CQ72","v":0},{"$f":"ConstM!CR72","v":0},{"$f":"ConstM!CS72","v":0},{"$f":"ConstM!CT72","v":0},{"$f":"ConstM!CU72","v":0},{"$f":"ConstM!CV72","v":0},{"$f":"ConstM!CW72","v":0},{"$f":"ConstM!CX72","v":0},{"$f":"ConstM!CY72","v":0},{"$f":"ConstM!CZ72","v":0},{"$f":"ConstM!DA72","v":0},{"$f":"ConstM!DB72","v":0},{"$f":"ConstM!DC72","v":0},{"$f":"ConstM!DD72","v":0},{"$f":"ConstM!DE72","v":0},{"$f":"ConstM!DF72","v":0},{"$f":"ConstM!DG72","v":0},{"$f":"ConstM!DH72","v":0}]
[null,null,"Less: Interest Paid During Operation - Senior",null,null,null,"USD",null,null,null,{"$f":"'Debt and Waterfall SA'!K70","v":0},{"$f":"'Debt and Waterfall SA'!L70","v":0},{"$f":"'Debt and Waterfall SA'!M70","v":0},{"$f":"'Debt and Waterfall SA'!N70","v":0},{"$f":"'Debt and Waterfall SA'!O70","v":0},{"$f":"'Debt and Waterfall SA'!P70","v":0},{"$f":"'Debt and Waterfall SA'!Q70","v":0},{"$f":"'Debt and Waterfall SA'!R70","v":0},{"$f":"'Debt and Waterfall SA'!S70","v":0},{"$f":"'Debt and Waterfall SA'!T70","v":0},{"$f":"'Debt and Waterfall SA'!U70","v":0},{"$f":"'Debt and Waterfall SA'!V70","v":0},{"$f":"'Debt and Waterfall SA'!W70","v":0},{"$f":"'Debt and Waterfall SA'!X70","v":0},{"$f":"'Debt and Waterfall SA'!Y70","v":0},{"$f":"'Debt and Waterfall SA'!Z70","v":0},{"$f":"'Debt and Waterfall SA'!AA70","v":0},{"$f":"'Debt and Waterfall SA'!AB70","v":0},{"$f":"'Debt and Waterfall SA'!AC70","v":0},{"$f":"'Debt and Waterfall SA'!AD70","v":0},{"$f":"'Debt and Waterfall SA'!AE70","v":0},{"$f":"'Debt and Waterfall SA'!AF70","v":0},{"$f":"'Debt and Waterfall SA'!AG70","v":0},{"$f":"'Debt and Waterfall SA'!AH70","v":0},{"$f":"'Debt and Waterfall SA'!AI70","v":0},{"$f":"'Debt and Waterfall SA'!AJ70","v":0},{"$f":"'Debt and Waterfall SA'!AK70","v":0},{"$f":"'Debt and Waterfall SA'!AL70","v":0},{"$f":"'Debt and Waterfall SA'!AM70","v":0},{"$f":"'Debt and Waterfall SA'!AN70","v":0},{"$f":"'Debt and Waterfall SA'!AO70","v":0},{"$f":"'Debt and Waterfall SA'!AP70","v":0},{"$f":"'Debt and Waterfall SA'!AQ70","v":0},{"$f":"'Debt and Waterfall SA'!AR70","v":0},{"$f":"'Debt and Waterfall SA'!AS70","v":0},{"$f":"'Debt and Waterfall SA'!AT70","v":0},{"$f":"'Debt and Waterfall SA'!AU70","v":0},{"$f":"'Debt and Waterfall SA'!AV70","v":0},{"$f":"'Debt and Waterfall SA'!AW70","v":0},{"$f":"'Debt and Waterfall SA'!AX70","v":0},{"$f":"'Debt and Waterfall SA'!AY70","v":0},{"$f":"'Debt and Waterfall SA'!AZ70","v":0},{"$f":"'Debt and Waterfall SA'!BA70","v":0},{"$f":"'Debt and Waterfall SA'!BB70","v":0},{"$f":"'Debt and Waterfall SA'!BC70","v":0},{"$f":"'Debt and Waterfall SA'!BD70","v":0},{"$f":"'Debt and Waterfall SA'!BE70","v":0},{"$f":"'Debt and Waterfall SA'!BF70","v":0},{"$f":"'Debt and Waterfall SA'!BG70","v":0},{"$f":"'Debt and Waterfall SA'!BH70","v":0},{"$f":"'Debt and Waterfall SA'!BI70","v":0},{"$f":"'Debt and Waterfall SA'!BJ70","v":0},{"$f":"'Debt and Waterfall SA'!BK70","v":0},{"$f":"'Debt and Waterfall SA'!BL70","v":0},{"$f":"'Debt and Waterfall SA'!BM70","v":0},{"$f":"'Debt and Waterfall SA'!BN70","v":0},{"$f":"'Debt and Waterfall SA'!BO70","v":0},{"$f":"'Debt and Waterfall SA'!BP70","v":0},{"$f":"'Debt and Waterfall SA'!BQ70","v":0},{"$f":"'Debt and Waterfall SA'!BR70","v":0},{"$f":"'Debt and Waterfall SA'!BS70","v":0},{"$f":"'Debt and Waterfall SA'!BT70","v":0},{"$f":"'Debt and Waterfall SA'!BU70","v":0},{"$f":"'Debt and Waterfall SA'!BV70","v":0},{"$f":"'Debt and Waterfall SA'!BW70","v":0},{"$f":"'Debt and Waterfall SA'!BX70","v":0},{"$f":"'Debt and Waterfall SA'!BY70","v":0},{"$f":"'Debt and Waterfall SA'!BZ70","v":0},{"$f":"'Debt and Waterfall SA'!CA70","v":0},{"$f":"'Debt and Waterfall SA'!CB70","v":0},{"$f":"'Debt and Waterfall SA'!CC70","v":0},{"$f":"'Debt and Waterfall SA'!CD70","v":0},{"$f":"'Debt and Waterfall SA'!CE70","v":0},{"$f":"'Debt and Waterfall SA'!CF70","v":0},{"$f":"'Debt and Waterfall SA'!CG70","v":0},{"$f":"'Debt and Waterfall SA'!CH70","v":0},{"$f":"'Debt and Waterfall SA'!CI70","v":0},{"$f":"'Debt and Waterfall SA'!CJ70","v":0},{"$f":"'Debt and Waterfall SA'!CK70","v":0},{"$f":"'Debt and Waterfall SA'!CL70","v":0},{"$f":"'Debt and Waterfall SA'!CM70","v":0},{"$f":"'Debt and Waterfall SA'!CN70","v":0},{"$f":"'Debt and Waterfall SA'!CO70","v":0},{"$f":"'Debt and Waterfall SA'!CP70","v":0},{"$f":"'Debt and Waterfall SA'!CQ70","v":0},{"$f":"'Debt and Waterfall SA'!CR70","v":0},{"$f":"'Debt and Waterfall SA'!CS70","v":0},{"$f":"'Debt and Waterfall SA'!CT70","v":0},{"$f":"'Debt and Waterfall SA'!CU70","v":0},{"$f":"'Debt and Waterfall SA'!CV70","v":0},{"$f":"'Debt and Waterfall SA'!CW70","v":0},{"$f":"'Debt and Waterfall SA'!CX70","v":0},{"$f":"'Debt and Waterfall SA'!CY70","v":0},{"$f":"'Debt and Waterfall SA'!CZ70","v":0},{"$f":"'Debt and Waterfall SA'!DA70","v":0},{"$f":"'Debt and Waterfall SA'!DB70","v":0},{"$f":"'Debt and Waterfall SA'!DC70","v":0},{"$f":"'Debt and Waterfall SA'!DD70","v":0},{"$f":"'Debt and Waterfall SA'!DE70","v":0},{"$f":"'Debt and Waterfall SA'!DF70","v":0},{"$f":"'Debt and Waterfall SA'!DG70","v":0},{"$f":"'Debt and Waterfall SA'!DH70","v":0}]
[null,null,"Less: Repayment of Senior Debt",null,null,null,"USD",null,null,null,{"$f":"'Debt and Waterfall SA'!K71","v":0},{"$f":"'Debt and Waterfall SA'!L71","v":0},{"$f":"'Debt and Waterfall SA'!M71","v":0},{"$f":"'Debt and Waterfall SA'!N71","v":0},{"$f":"'Debt and Waterfall SA'!O71","v":0},{"$f":"'Debt and Waterfall SA'!P71","v":0},{"$f":"'Debt and Waterfall SA'!Q71","v":0},{"$f":"'Debt and Waterfall SA'!R71","v":0},{"$f":"'Debt and Waterfall SA'!S71","v":0},{"$f":"'Debt and Waterfall SA'!T71","v":0},{"$f":"'Debt and Waterfall SA'!U71","v":0},{"$f":"'Debt and Waterfall SA'!V71","v":0},{"$f":"'Debt and Waterfall SA'!W71","v":0},{"$f":"'Debt and Waterfall SA'!X71","v":0},{"$f":"'Debt and Waterfall SA'!Y71","v":0},{"$f":"'Debt and Waterfall SA'!Z71","v":0},{"$f":"'Debt and Waterfall SA'!AA71","v":0},{"$f":"'Debt and Waterfall SA'!AB71","v":0},{"$f":"'Debt and Waterfall SA'!AC71","v":0},{"$f":"'Debt and Waterfall SA'!AD71","v":0},{"$f":"'Debt and Waterfall SA'!AE71","v":0},{"$f":"'Debt and Waterfall SA'!AF71","v":0},{"$f":"'Debt and Waterfall SA'!AG71","v":0},{"$f":"'Debt and Waterfall SA'!AH71","v":0},{"$f":"'Debt and Waterfall SA'!AI71","v":0},{"$f":"'Debt and Waterfall SA'!AJ71","v":0},{"$f":"'Debt and Waterfall SA'!AK71","v":0},{"$f":"'Debt and Waterfall SA'!AL71","v":0},{"$f":"'Debt and Waterfall SA'!AM71","v":0},{"$f":"'Debt and Waterfall SA'!AN71","v":0},{"$f":"'Debt and Waterfall SA'!AO71","v":0},{"$f":"'Debt and Waterfall SA'!AP71","v":0},{"$f":"'Debt and Waterfall SA'!AQ71","v":0},{"$f":"'Debt and Waterfall SA'!AR71","v":0},{"$f":"'Debt and Waterfall SA'!AS71","v":0},{"$f":"'Debt and Waterfall SA'!AT71","v":0},{"$f":"'Debt and Waterfall SA'!AU71","v":0},{"$f":"'Debt and Waterfall SA'!AV71","v":0},{"$f":"'Debt and Waterfall SA'!AW71","v":0},{"$f":"'Debt and Waterfall SA'!AX71","v":0},{"$f":"'Debt and Waterfall SA'!AY71","v":0},{"$f":"'Debt and Waterfall SA'!AZ71","v":0},{"$f":"'Debt and Waterfall SA'!BA71","v":0},{"$f":"'Debt and Waterfall SA'!BB71","v":0},{"$f":"'Debt and Waterfall SA'!BC71","v":0},{"$f":"'Debt and Waterfall SA'!BD71","v":0},{"$f":"'Debt and Waterfall SA'!BE71","v":0},{"$f":"'Debt and Waterfall SA'!BF71","v":0},{"$f":"'Debt and Waterfall SA'!BG71","v":0},{"$f":"'Debt and Waterfall SA'!BH71","v":0},{"$f":"'Debt and Waterfall SA'!BI71","v":0},{"$f":"'Debt and Waterfall SA'!BJ71","v":0},{"$f":"'Debt and Waterfall SA'!BK71","v":0},{"$f":"'Debt and Waterfall SA'!BL71","v":0},{"$f":"'Debt and Waterfall SA'!BM71","v":0},{"$f":"'Debt and Waterfall SA'!BN71","v":0},{"$f":"'Debt and Waterfall SA'!BO71","v":0},{"$f":"'Debt and Waterfall SA'!BP71","v":0},{"$f":"'Debt and Waterfall SA'!BQ71","v":0},{"$f":"'Debt and Waterfall SA'!BR71","v":0},{"$f":"'Debt and Waterfall SA'!BS71","v":0},{"$f":"'Debt and Waterfall SA'!BT71","v":0},{"$f":"'Debt and Waterfall SA'!BU71","v":0},{"$f":"'Debt and Waterfall SA'!BV71","v":0},{"$f":"'Debt and Waterfall SA'!BW71","v":0},{"$f":"'Debt and Waterfall SA'!BX71","v":0},{"$f":"'Debt and Waterfall SA'!BY71","v":0},{"$f":"'Debt and Waterfall SA'!BZ71","v":0},{"$f":"'Debt and Waterfall SA'!CA71","v":0},{"$f":"'Debt and Waterfall SA'!CB71","v":0},{"$f":"'Debt and Waterfall SA'!CC71","v":0},{"$f":"'Debt and Waterfall SA'!CD71","v":0},{"$f":"'Debt and Waterfall SA'!CE71","v":0},{"$f":"'Debt and Waterfall SA'!CF71","v":0},{"$f":"'Debt and Waterfall SA'!CG71","v":0},{"$f":"'Debt and Waterfall SA'!CH71","v":0},{"$f":"'Debt and Waterfall SA'!CI71","v":0},{"$f":"'Debt and Waterfall SA'!CJ71","v":0},{"$f":"'Debt and Waterfall SA'!CK71","v":0},{"$f":"'Debt and Waterfall SA'!CL71","v":0},{"$f":"'Debt and Waterfall SA'!CM71","v":0},{"$f":"'Debt and Waterfall SA'!CN71","v":0},{"$f":"'Debt and Waterfall SA'!CO71","v":0},{"$f":"'Debt and Waterfall SA'!CP71","v":0},{"$f":"'Debt and Waterfall SA'!CQ71","v":0},{"$f":"'Debt and Waterfall SA'!CR71","v":0},{"$f":"'Debt and Waterfall SA'!CS71","v":0},{"$f":"'Debt and Waterfall SA'!CT71","v":0},{"$f":"'Debt and Waterfall SA'!CU71","v":0},{"$f":"'Debt and Waterfall SA'!CV71","v":0},{"$f":"'Debt and Waterfall SA'!CW71","v":0},{"$f":"'Debt and Waterfall SA'!CX71","v":0},{"$f":"'Debt and Waterfall SA'!CY71","v":0},{"$f":"'Debt and Waterfall SA'!CZ71","v":0},{"$f":"'Debt and Waterfall SA'!DA71","v":0},{"$f":"'Debt and Waterfall SA'!DB71","v":0},{"$f":"'Debt and Waterfall SA'!DC71","v":0},{"$f":"'Debt and Waterfall SA'!DD71","v":0},{"$f":"'Debt and Waterfall SA'!DE71","v":0},{"$f":"'Debt and Waterfall SA'!DF71","v":0},{"$f":"'Debt and Waterfall SA'!DG71","v":0},{"$f":"'Debt and Waterfall SA'!DH71","v":0}]
[null,null,"Add: Issuance of Debt",null,null,null,"USD",null,null,null,{"$f":"ConstM!K82","v":5040000},{"$f":"ConstM!L82","v":0},{"$f":"ConstM!M82","v":0},{"$f":"ConstM!N82","v":0},{"$f":"ConstM!O82","v":0},{"$f":"ConstM!P82","v":0},{"$f":"ConstM!Q82","v":0},{"$f":"ConstM!R82","v":0},{"$f":"ConstM!S82","v":0},{"$f":"ConstM!T82","v":0},{"$f":"ConstM!U82","v":0},{"$f":"ConstM!V82","v":0},{"$f":"ConstM!W82","v":0},{"$f":"ConstM!X82","v":0},{"$f":"ConstM!Y82","v":0},{"$f":"ConstM!Z82","v":0},{"$f":"ConstM!AA82","v":0},{"$f":"ConstM!AB82","v":0},{"$f":"ConstM!AC82","v":0},{"$f":"ConstM!AD82","v":0},{"$f":"ConstM!AE82","v":0},{"$f":"ConstM!AF82","v":0},{"$f":"ConstM!AG82","v":0},{"$f":"ConstM!AH82","v":0},{"$f":"ConstM!AI82","v":0},{"$f":"ConstM!AJ82","v":0},{"$f":"ConstM!AK82","v":0},{"$f":"ConstM!AL82","v":0},{"$f":"ConstM!AM82","v":0},{"$f":"ConstM!AN82","v":0},{"$f":"ConstM!AO82","v":0},{"$f":"ConstM!AP82","v":0},{"$f":"ConstM!AQ82","v":0},{"$f":"ConstM!AR82","v":0},{"$f":"ConstM!AS82","v":0},{"$f":"ConstM!AT82","v":0},{"$f":"ConstM!AU82","v":0},{"$f":"ConstM!AV82","v":0},{"$f":"ConstM!AW82","v":0},{"$f":"ConstM!AX82","v":0},{"$f":"ConstM!AY82","v":0},{"$f":"ConstM!AZ82","v":0},{"$f":"ConstM!BA82","v":0},{"$f":"ConstM!BB82","v":0},{"$f":"ConstM!BC82","v":0},{"$f":"ConstM!BD82","v":0},{"$f":"ConstM!BE82","v":0},{"$f":"ConstM!BF82","v":0},{"$f":"ConstM!BG82","v":0},{"$f":"ConstM!BH82","v":0},{"$f":"ConstM!BI82","v":0},{"$f":"ConstM!BJ82","v":0},{"$f":"ConstM!BK82","v":0},{"$f":"ConstM!BL82","v":0},{"$f":"ConstM!BM82","v":0},{"$f":"ConstM!BN82","v":0},{"$f":"ConstM!BO82","v":0},{"$f":"ConstM!BP82","v":0},{"$f":"ConstM!BQ82","v":0},{"$f":"ConstM!BR82","v":0},{"$f":"ConstM!BS82","v":0},{"$f":"ConstM!BT82","v":0},{"$f":"ConstM!BU82","v":0},{"$f":"ConstM!BV82","v":0},{"$f":"ConstM!BW82","v":0},{"$f":"ConstM!BX82","v":0},{"$f":"ConstM!BY82","v":0},{"$f":"ConstM!BZ82","v":0},{"$f":"ConstM!CA82","v":0},{"$f":"ConstM!CB82","v":0},{"$f":"ConstM!CC82","v":0},{"$f":"ConstM!CD82","v":0},{"$f":"ConstM!CE82","v":0},{"$f":"ConstM!CF82","v":0},{"$f":"ConstM!CG82","v":0},{"$f":"ConstM!CH82","v":0},{"$f":"ConstM!CI82","v":0},{"$f":"ConstM!CJ82","v":0},{"$f":"ConstM!CK82","v":0},{"$f":"ConstM!CL82","v":0},{"$f":"ConstM!CM82","v":0},{"$f":"ConstM!CN82","v":0},{"$f":"ConstM!CO82","v":0},{"$f":"ConstM!CP82","v":0},{"$f":"ConstM!CQ82","v":0},{"$f":"ConstM!CR82","v":0},{"$f":"ConstM!CS82","v":0},{"$f":"ConstM!CT82","v":0},{"$f":"ConstM!CU82","v":0},{"$f":"ConstM!CV82","v":0},{"$f":"ConstM!CW82","v":0},{"$f":"ConstM!CX82","v":0},{"$f":"ConstM!CY82","v":0},{"$f":"ConstM!CZ82","v":0},{"$f":"ConstM!DA82","v":0},{"$f":"ConstM!DB82","v":0},{"$f":"ConstM!DC82","v":0},{"$f":"ConstM!DD82","v":0},{"$f":"ConstM!DE82","v":0},{"$f":"ConstM!DF82","v":0},{"$f":"ConstM!DG82","v":0},{"$f":"ConstM!DH82","v":0}]
[null,null,null,"Cash Flow to All Equity",null,null,"USD",null,null,null,{"$f":"K27-K28-K29-K30+K31","v":-1260000},{"$f":"L27-L28-L29-L30+L31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126000,126000,126000,126000,126000,126000,126000,126000,126000,126000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX27-BX28-BX29-BX30+BX31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Repayment of Shareholder Debt",null,null,null,"USD",null,null,null,{"$f":"'Debt and Waterfall SA'!K58","v":0},{"$f":"'Debt and Waterfall SA'!L58","v":0},{"$f":"'Debt and Waterfall SA'!M58","v":0},{"$f":"'Debt and Waterfall SA'!N58","v":0},{"$f":"'Debt and Waterfall SA'!O58","v":0},{"$f":"'Debt and Waterfall SA'!P58","v":0},{"$f":"'Debt and Waterfall SA'!Q58","v":0},{"$f":"'Debt and Waterfall SA'!R58","v":0},{"$f":"'Debt and Waterfall SA'!S58","v":0},{"$f":"'Debt and Waterfall SA'!T58","v":0},{"$f":"'Debt and Waterfall SA'!U58","v":0},{"$f":"'Debt and Waterfall SA'!V58","v":0},{"$f":"'Debt and Waterfall SA'!W58","v":0},{"$f":"'Debt and Waterfall SA'!X58","v":0},{"$f":"'Debt and Waterfall SA'!Y58","v":0},{"$f":"'Debt and Waterfall SA'!Z58","v":0},{"$f":"'Debt and Waterfall SA'!AA58","v":0},{"$f":"'Debt and Waterfall SA'!AB58","v":0},{"$f":"'Debt and Waterfall SA'!AC58","v":0},{"$f":"'Debt and Waterfall SA'!AD58","v":0},{"$f":"'Debt and Waterfall SA'!AE58","v":0},{"$f":"'Debt and Waterfall SA'!AF58","v":0},{"$f":"'Debt and Waterfall SA'!AG58","v":0},{"$f":"'Debt and Waterfall SA'!AH58","v":0},{"$f":"'Debt and Waterfall SA'!AI58","v":0},{"$f":"'Debt and Waterfall SA'!AJ58","v":0},{"$f":"'Debt and Waterfall SA'!AK58","v":0},{"$f":"'Debt and Waterfall SA'!AL58","v":0},{"$f":"'Debt and Waterfall SA'!AM58","v":0},{"$f":"'Debt and Waterfall SA'!AN58","v":0},{"$f":"'Debt and Waterfall SA'!AO58","v":0},{"$f":"'Debt and Waterfall SA'!AP58","v":0},{"$f":"'Debt and Waterfall SA'!AQ58","v":0},{"$f":"'Debt and Waterfall SA'!AR58","v":0},{"$f":"'Debt and Waterfall SA'!AS58","v":0},{"$f":"'Debt and Waterfall SA'!AT58","v":0},{"$f":"'Debt and Waterfall SA'!AU58","v":0},{"$f":"'Debt and Waterfall SA'!AV58","v":0},{"$f":"'Debt and Waterfall SA'!AW58","v":0},{"$f":"'Debt and Waterfall SA'!AX58","v":0},{"$f":"'Debt and Waterfall SA'!AY58","v":0},{"$f":"'Debt and Waterfall SA'!AZ58","v":0},{"$f":"'Debt and Waterfall SA'!BA58","v":0},{"$f":"'Debt and Waterfall SA'!BB58","v":0},{"$f":"'Debt and Waterfall SA'!BC58","v":0},{"$f":"'Debt and Waterfall SA'!BD58","v":0},{"$f":"'Debt and Waterfall SA'!BE58","v":0},{"$f":"'Debt and Waterfall SA'!BF58","v":0},{"$f":"'Debt and Waterfall SA'!BG58","v":0},{"$f":"'Debt and Waterfall SA'!BH58","v":0},{"$f":"'Debt and Waterfall SA'!BI58","v":0},{"$f":"'Debt and Waterfall SA'!BJ58","v":0},{"$f":"'Debt and Waterfall SA'!BK58","v":0},{"$f":"'Debt and Waterfall SA'!BL58","v":0},{"$f":"'Debt and Waterfall SA'!BM58","v":0},{"$f":"'Debt and Waterfall SA'!BN58","v":0},{"$f":"'Debt and Waterfall SA'!BO58","v":0},{"$f":"'Debt and Waterfall SA'!BP58","v":0},{"$f":"'Debt and Waterfall SA'!BQ58","v":0},{"$f":"'Debt and Waterfall SA'!BR58","v":0},{"$f":"'Debt and Waterfall SA'!BS58","v":0},{"$f":"'Debt and Waterfall SA'!BT58","v":0},{"$f":"'Debt and Waterfall SA'!BU58","v":0},{"$f":"'Debt and Waterfall SA'!BV58","v":0},{"$f":"'Debt and Waterfall SA'!BW58","v":0},{"$f":"'Debt and Waterfall SA'!BX58","v":0},{"$f":"'Debt and Waterfall SA'!BY58","v":0},{"$f":"'Debt and Waterfall SA'!BZ58","v":0},{"$f":"'Debt and Waterfall SA'!CA58","v":0},{"$f":"'Debt and Waterfall SA'!CB58","v":0},{"$f":"'Debt and Waterfall SA'!CC58","v":0},{"$f":"'Debt and Waterfall SA'!CD58","v":0},{"$f":"'Debt and Waterfall SA'!CE58","v":0},{"$f":"'Debt and Waterfall SA'!CF58","v":0},{"$f":"'Debt and Waterfall SA'!CG58","v":0},{"$f":"'Debt and Waterfall SA'!CH58","v":0},{"$f":"'Debt and Waterfall SA'!CI58","v":0},{"$f":"'Debt and Waterfall SA'!CJ58","v":0},{"$f":"'Debt and Waterfall SA'!CK58","v":0},{"$f":"'Debt and Waterfall SA'!CL58","v":0},{"$f":"'Debt and Waterfall SA'!CM58","v":0},{"$f":"'Debt and Waterfall SA'!CN58","v":0},{"$f":"'Debt and Waterfall SA'!CO58","v":0},{"$f":"'Debt and Waterfall SA'!CP58","v":0},{"$f":"'Debt and Waterfall SA'!CQ58","v":0},{"$f":"'Debt and Waterfall SA'!CR58","v":0},{"$f":"'Debt and Waterfall SA'!CS58","v":0},{"$f":"'Debt and Waterfall SA'!CT58","v":0},{"$f":"'Debt and Waterfall SA'!CU58","v":0},{"$f":"'Debt and Waterfall SA'!CV58","v":0},{"$f":"'Debt and Waterfall SA'!CW58","v":0},{"$f":"'Debt and Waterfall SA'!CX58","v":0},{"$f":"'Debt and Waterfall SA'!CY58","v":0},{"$f":"'Debt and Waterfall SA'!CZ58","v":0},{"$f":"'Debt and Waterfall SA'!DA58","v":0},{"$f":"'Debt and Waterfall SA'!DB58","v":0},{"$f":"'Debt and Waterfall SA'!DC58","v":0},{"$f":"'Debt and Waterfall SA'!DD58","v":0},{"$f":"'Debt and Waterfall SA'!DE58","v":0},{"$f":"'Debt and Waterfall SA'!DF58","v":0},{"$f":"'Debt and Waterfall SA'!DG58","v":0},{"$f":"'Debt and Waterfall SA'!DH58","v":0}]
[null,null,"Less: Cash Interest on Shareholder Debt",null,null,null,"USD"]
[null,null,"Less: Dividends",null,null,null,"USD",null,null,null,{"$f":"'Debt and Waterfall SA'!K79","v":0},{"$f":"'Debt and Waterfall SA'!L79","v":0},{"$f":"'Debt and Waterfall SA'!M79","v":0},{"$f":"'Debt and Waterfall SA'!N79","v":0},{"$f":"'Debt and Waterfall SA'!O79","v":0},{"$f":"'Debt and Waterfall SA'!P79","v":0},{"$f":"'Debt and Waterfall SA'!Q79","v":0},{"$f":"'Debt and Waterfall SA'!R79","v":0},{"$f":"'Debt and Waterfall SA'!S79","v":0},{"$f":"'Debt and Waterfall SA'!T79","v":0},{"$f":"'Debt and Waterfall SA'!U79","v":0},{"$f":"'Debt and Waterfall SA'!V79","v":0},{"$f":"'Debt and Waterfall SA'!W79","v":0},{"$f":"'Debt and Waterfall SA'!X79","v":0},{"$f":"'Debt and Waterfall SA'!Y79","v":0},{"$f":"'Debt and Waterfall SA'!Z79","v":0},{"$f":"'Debt and Waterfall SA'!AA79","v":0},{"$f":"'Debt and Waterfall SA'!AB79","v":0},{"$f":"'Debt and Waterfall SA'!AC79","v":0},{"$f":"'Debt and Waterfall SA'!AD79","v":0},{"$f":"'Debt and Waterfall SA'!AE79","v":0},{"$f":"'Debt and Waterfall SA'!AF79","v":0},{"$f":"'Debt and Waterfall SA'!AG79","v":0},{"$f":"'Debt and Waterfall SA'!AH79","v":0},{"$f":"'Debt and Waterfall SA'!AI79","v":126000},{"$f":"'Debt and Waterfall SA'!AJ79","v":126000},{"$f":"'Debt and Waterfall SA'!AK79","v":126000},{"$f":"'Debt and Waterfall SA'!AL79","v":126000},{"$f":"'Debt and Waterfall SA'!AM79","v":126000},{"$f":"'Debt and Waterfall SA'!AN79","v":126000},{"$f":"'Debt and Waterfall SA'!AO79","v":126000},{"$f":"'Debt and Waterfall SA'!AP79","v":126000},{"$f":"'Debt and Waterfall SA'!AQ79","v":126000},{"$f":"'Debt and Waterfall SA'!AR79","v":126000},{"$f":"'Debt and Waterfall SA'!AS79","v":0},{"$f":"'Debt and Waterfall SA'!AT79","v":0},{"$f":"'Debt and Waterfall SA'!AU79","v":0},{"$f":"'Debt and Waterfall SA'!AV79","v":0},{"$f":"'Debt and Waterfall SA'!AW79","v":0},{"$f":"'Debt and Waterfall SA'!AX79","v":0},{"$f":"'Debt and Waterfall SA'!AY79","v":0},{"$f":"'Debt and Waterfall SA'!AZ79","v":0},{"$f":"'Debt and Waterfall SA'!BA79","v":0},{"$f":"'Debt and Waterfall SA'!BB79","v":0},{"$f":"'Debt and Waterfall SA'!BC79","v":0},{"$f":"'Debt and Waterfall SA'!BD79","v":0},{"$f":"'Debt and Waterfall SA'!BE79","v":0},{"$f":"'Debt and Waterfall SA'!BF79","v":0},{"$f":"'Debt and Waterfall SA'!BG79","v":0},{"$f":"'Debt and Waterfall SA'!BH79","v":0},{"$f":"'Debt and Waterfall SA'!BI79","v":0},{"$f":"'Debt and Waterfall SA'!BJ79","v":0},{"$f":"'Debt and Waterfall SA'!BK79","v":0},{"$f":"'Debt and Waterfall SA'!BL79","v":0},{"$f":"'Debt and Waterfall SA'!BM79","v":0},{"$f":"'Debt and Waterfall SA'!BN79","v":0},{"$f":"'Debt and Waterfall SA'!BO79","v":0},{"$f":"'Debt and Waterfall SA'!BP79","v":0},{"$f":"'Debt and Waterfall SA'!BQ79","v":0},{"$f":"'Debt and Waterfall SA'!BR79","v":0},{"$f":"'Debt and Waterfall SA'!BS79","v":0},{"$f":"'Debt and Waterfall SA'!BT79","v":0},{"$f":"'Debt and Waterfall SA'!BU79","v":0},{"$f":"'Debt and Waterfall SA'!BV79","v":0},{"$f":"'Debt and Waterfall SA'!BW79","v":0},{"$f":"'Debt and Waterfall SA'!BX79","v":0},{"$f":"'Debt and Waterfall SA'!BY79","v":0},{"$f":"'Debt and Waterfall SA'!BZ79","v":0},{"$f":"'Debt and Waterfall SA'!CA79","v":0},{"$f":"'Debt and Waterfall SA'!CB79","v":0},{"$f":"'Debt and Waterfall SA'!CC79","v":0},{"$f":"'Debt and Waterfall SA'!CD79","v":0},{"$f":"'Debt and Waterfall SA'!CE79","v":0},{"$f":"'Debt and Waterfall SA'!CF79","v":0},{"$f":"'Debt and Waterfall SA'!CG79","v":0},{"$f":"'Debt and Waterfall SA'!CH79","v":0},{"$f":"'Debt and Waterfall SA'!CI79","v":0},{"$f":"'Debt and Waterfall SA'!CJ79","v":0},{"$f":"'Debt and Waterfall SA'!CK79","v":0},{"$f":"'Debt and Waterfall SA'!CL79","v":0},{"$f":"'Debt and Waterfall SA'!CM79","v":0},{"$f":"'Debt and Waterfall SA'!CN79","v":0},{"$f":"'Debt and Waterfall SA'!CO79","v":0},{"$f":"'Debt and Waterfall SA'!CP79","v":0},{"$f":"'Debt and Waterfall SA'!CQ79","v":0},{"$f":"'Debt and Waterfall SA'!CR79","v":0},{"$f":"'Debt and Waterfall SA'!CS79","v":0},{"$f":"'Debt and Waterfall SA'!CT79","v":0},{"$f":"'Debt and Waterfall SA'!CU79","v":0},{"$f":"'Debt and Waterfall SA'!CV79","v":0},{"$f":"'Debt and Waterfall SA'!CW79","v":0},{"$f":"'Debt and Waterfall SA'!CX79","v":0},{"$f":"'Debt and Waterfall SA'!CY79","v":0},{"$f":"'Debt and Waterfall SA'!CZ79","v":0},{"$f":"'Debt and Waterfall SA'!DA79","v":0},{"$f":"'Debt and Waterfall SA'!DB79","v":0},{"$f":"'Debt and Waterfall SA'!DC79","v":0},{"$f":"'Debt and Waterfall SA'!DD79","v":0},{"$f":"'Debt and Waterfall SA'!DE79","v":0},{"$f":"'Debt and Waterfall SA'!DF79","v":0},{"$f":"'Debt and Waterfall SA'!DG79","v":0},{"$f":"'Debt and Waterfall SA'!DH79","v":0}]
[null,null,"Add: Equity Contributions",null,null,null,"USD",null,null,null,{"$f":"ConstM!K83","v":1259999.9999999998},{"$f":"ConstM!L83","v":0},{"$f":"ConstM!M83","v":0},{"$f":"ConstM!N83","v":0},{"$f":"ConstM!O83","v":0},{"$f":"ConstM!P83","v":0},{"$f":"ConstM!Q83","v":0},{"$f":"ConstM!R83","v":0},{"$f":"ConstM!S83","v":0},{"$f":"ConstM!T83","v":0},{"$f":"ConstM!U83","v":0},{"$f":"ConstM!V83","v":0},{"$f":"ConstM!W83","v":0},{"$f":"ConstM!X83","v":0},{"$f":"ConstM!Y83","v":0},{"$f":"ConstM!Z83","v":0},{"$f":"ConstM!AA83","v":0},{"$f":"ConstM!AB83","v":0},{"$f":"ConstM!AC83","v":0},{"$f":"ConstM!AD83","v":0},{"$f":"ConstM!AE83","v":0},{"$f":"ConstM!AF83","v":0},{"$f":"ConstM!AG83","v":0},{"$f":"ConstM!AH83","v":0},{"$f":"ConstM!AI83","v":0},{"$f":"ConstM!AJ83","v":0},{"$f":"ConstM!AK83","v":0},{"$f":"ConstM!AL83","v":0},{"$f":"ConstM!AM83","v":0},{"$f":"ConstM!AN83","v":0},{"$f":"ConstM!AO83","v":0},{"$f":"ConstM!AP83","v":0},{"$f":"ConstM!AQ83","v":0},{"$f":"ConstM!AR83","v":0},{"$f":"ConstM!AS83","v":0},{"$f":"ConstM!AT83","v":0},{"$f":"ConstM!AU83","v":0},{"$f":"ConstM!AV83","v":0},{"$f":"ConstM!AW83","v":0},{"$f":"ConstM!AX83","v":0},{"$f":"ConstM!AY83","v":0},{"$f":"ConstM!AZ83","v":0},{"$f":"ConstM!BA83","v":0},{"$f":"ConstM!BB83","v":0},{"$f":"ConstM!BC83","v":0},{"$f":"ConstM!BD83","v":0},{"$f":"ConstM!BE83","v":0},{"$f":"ConstM!BF83","v":0},{"$f":"ConstM!BG83","v":0},{"$f":"ConstM!BH83","v":0},{"$f":"ConstM!BI83","v":0},{"$f":"ConstM!BJ83","v":0},{"$f":"ConstM!BK83","v":0},{"$f":"ConstM!BL83","v":0},{"$f":"ConstM!BM83","v":0},{"$f":"ConstM!BN83","v":0},{"$f":"ConstM!BO83","v":0},{"$f":"ConstM!BP83","v":0},{"$f":"ConstM!BQ83","v":0},{"$f":"ConstM!BR83","v":0},{"$f":"ConstM!BS83","v":0},{"$f":"ConstM!BT83","v":0},{"$f":"ConstM!BU83","v":0},{"$f":"ConstM!BV83","v":0},{"$f":"ConstM!BW83","v":0},{"$f":"ConstM!BX83","v":0},{"$f":"ConstM!BY83","v":0},{"$f":"ConstM!BZ83","v":0},{"$f":"ConstM!CA83","v":0},{"$f":"ConstM!CB83","v":0},{"$f":"ConstM!CC83","v":0},{"$f":"ConstM!CD83","v":0},{"$f":"ConstM!CE83","v":0},{"$f":"ConstM!CF83","v":0},{"$f":"ConstM!CG83","v":0},{"$f":"ConstM!CH83","v":0},{"$f":"ConstM!CI83","v":0},{"$f":"ConstM!CJ83","v":0},{"$f":"ConstM!CK83","v":0},{"$f":"ConstM!CL83","v":0},{"$f":"ConstM!CM83","v":0},{"$f":"ConstM!CN83","v":0},{"$f":"ConstM!CO83","v":0},{"$f":"ConstM!CP83","v":0},{"$f":"ConstM!CQ83","v":0},{"$f":"ConstM!CR83","v":0},{"$f":"ConstM!CS83","v":0},{"$f":"ConstM!CT83","v":0},{"$f":"ConstM!CU83","v":0},{"$f":"ConstM!CV83","v":0},{"$f":"ConstM!CW83","v":0},{"$f":"ConstM!CX83","v":0},{"$f":"ConstM!CY83","v":0},{"$f":"ConstM!CZ83","v":0},{"$f":"ConstM!DA83","v":0},{"$f":"ConstM!DB83","v":0},{"$f":"ConstM!DC83","v":0},{"$f":"ConstM!DD83","v":0},{"$f":"ConstM!DE83","v":0},{"$f":"ConstM!DF83","v":0},{"$f":"ConstM!DG83","v":0},{"$f":"ConstM!DH83","v":0}]
[null,null,null,"Net Cash Flow",null,null,"USD",null,null,null,{"$f":"K32-K33-K34-K35+K36","v":0},{"$f":"L32-L33-L34-L35+L36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX32-BX33-BX34-BX35+BX36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance Sheet"]
[null,null,"Equity Balance"]
[null,null,null,"Opening Balance",null,null,"USD",null,null,null,{"$f":"J45","v":0},{"$f":"K45","v":1259999.9999999998},1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,629999.99999999977,-2.3283064365386963E-10,-630000.00000000023,-1260000.0000000002,-1890000.0000000002,-2520000,-3150000,-3780000,-4410000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,{"$f":"BW45","v":-5040000},-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000]
[null,null,null,"Add: Net Income",null,null,"USD",null,null,null,{"$f":"K19","v":0},{"$f":"L19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-504000,-504000,-504000,-504000,-504000,-504000,-504000,-504000,-504000,-504000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Paid in Capital",null,null,"USD",null,null,null,{"$f":"ConstM!K88","v":1259999.9999999998},{"$f":"ConstM!L88","v":0},{"$f":"ConstM!M88","v":0},{"$f":"ConstM!N88","v":0},{"$f":"ConstM!O88","v":0},{"$f":"ConstM!P88","v":0},{"$f":"ConstM!Q88","v":0},{"$f":"ConstM!R88","v":0},{"$f":"ConstM!S88","v":0},{"$f":"ConstM!T88","v":0},{"$f":"ConstM!U88","v":0},{"$f":"ConstM!V88","v":0},{"$f":"ConstM!W88","v":0},{"$f":"ConstM!X88","v":0},{"$f":"ConstM!Y88","v":0},{"$f":"ConstM!Z88","v":0},{"$f":"ConstM!AA88","v":0},{"$f":"ConstM!AB88","v":0},{"$f":"ConstM!AC88","v":0},{"$f":"ConstM!AD88","v":0},{"$f":"ConstM!AE88","v":0},{"$f":"ConstM!AF88","v":0},{"$f":"ConstM!AG88","v":0},{"$f":"ConstM!AH88","v":0},{"$f":"ConstM!AI88","v":0},{"$f":"ConstM!AJ88","v":0},{"$f":"ConstM!AK88","v":0},{"$f":"ConstM!AL88","v":0},{"$f":"ConstM!AM88","v":0},{"$f":"ConstM!AN88","v":0},{"$f":"ConstM!AO88","v":0},{"$f":"ConstM!AP88","v":0},{"$f":"ConstM!AQ88","v":0},{"$f":"ConstM!AR88","v":0},{"$f":"ConstM!AS88","v":0},{"$f":"ConstM!AT88","v":0},{"$f":"ConstM!AU88","v":0},{"$f":"ConstM!AV88","v":0},{"$f":"ConstM!AW88","v":0},{"$f":"ConstM!AX88","v":0},{"$f":"ConstM!AY88","v":0},{"$f":"ConstM!AZ88","v":0},{"$f":"ConstM!BA88","v":0},{"$f":"ConstM!BB88","v":0},{"$f":"ConstM!BC88","v":0},{"$f":"ConstM!BD88","v":0},{"$f":"ConstM!BE88","v":0},{"$f":"ConstM!BF88","v":0},{"$f":"ConstM!BG88","v":0},{"$f":"ConstM!BH88","v":0},{"$f":"ConstM!BI88","v":0},{"$f":"ConstM!BJ88","v":0},{"$f":"ConstM!BK88","v":0},{"$f":"ConstM!BL88","v":0},{"$f":"ConstM!BM88","v":0},{"$f":"ConstM!BN88","v":0},{"$f":"ConstM!BO88","v":0},{"$f":"ConstM!BP88","v":0},{"$f":"ConstM!BQ88","v":0},{"$f":"ConstM!BR88","v":0},{"$f":"ConstM!BS88","v":0},{"$f":"ConstM!BT88","v":0},{"$f":"ConstM!BU88","v":0},{"$f":"ConstM!BV88","v":0},{"$f":"ConstM!BW88","v":0},{"$f":"ConstM!BX88","v":0},{"$f":"ConstM!BY88","v":0},{"$f":"ConstM!BZ88","v":0},{"$f":"ConstM!CA88","v":0},{"$f":"ConstM!CB88","v":0},{"$f":"ConstM!CC88","v":0},{"$f":"ConstM!CD88","v":0},{"$f":"ConstM!CE88","v":0},{"$f":"ConstM!CF88","v":0},{"$f":"ConstM!CG88","v":0},{"$f":"ConstM!CH88","v":0},{"$f":"ConstM!CI88","v":0},{"$f":"ConstM!CJ88","v":0},{"$f":"ConstM!CK88","v":0},{"$f":"ConstM!CL88","v":0},{"$f":"ConstM!CM88","v":0},{"$f":"ConstM!CN88","v":0},{"$f":"ConstM!CO88","v":0},{"$f":"ConstM!CP88","v":0},{"$f":"ConstM!CQ88","v":0},{"$f":"ConstM!CR88","v":0},{"$f":"ConstM!CS88","v":0},{"$f":"ConstM!CT88","v":0},{"$f":"ConstM!CU88","v":0},{"$f":"ConstM!CV88","v":0},{"$f":"ConstM!CW88","v":0},{"$f":"ConstM!CX88","v":0},{"$f":"ConstM!CY88","v":0},{"$f":"ConstM!CZ88","v":0},{"$f":"ConstM!DA88","v":0},{"$f":"ConstM!DB88","v":0},{"$f":"ConstM!DC88","v":0},{"$f":"ConstM!DD88","v":0},{"$f":"ConstM!DE88","v":0},{"$f":"ConstM!DF88","v":0},{"$f":"ConstM!DG88","v":0},{"$f":"ConstM!DH88","v":0}]
[null,null,null,"Less: Dividends",null,null,"USD",null,null,null,{"$f":"K35","v":0},{"$f":"L35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126000,126000,126000,126000,126000,126000,126000,126000,126000,126000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,"USD",null,null,null,{"$f":"K41+K42+K43-K44","v":1259999.9999999998},{"$f":"L41+L42+L43-L44","v":1259999.9999999998},1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,629999.99999999977,-2.3283064365386963E-10,-630000.00000000023,-1260000.0000000002,-1890000.0000000002,-2520000,-3150000,-3780000,-4410000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,{"$f":"BX41+BX42+BX43-BX44","v":-5040000},-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000]
[]
[null,null,null,"Accounts Receivable",null,null,null,null,null,null,{"$f":"J47+'Tax SA'!K11","v":0},{"$f":"K47+'Tax SA'!L11","v":0},{"$f":"L47+'Tax SA'!M11","v":0},{"$f":"M47+'Tax SA'!N11","v":0},{"$f":"N47+'Tax SA'!O11","v":0},{"$f":"O47+'Tax SA'!P11","v":0},{"$f":"P47+'Tax SA'!Q11","v":0},{"$f":"Q47+'Tax SA'!R11","v":0},{"$f":"R47+'Tax SA'!S11","v":0},{"$f":"S47+'Tax SA'!T11","v":0},{"$f":"T47+'Tax SA'!U11","v":0},{"$f":"U47+'Tax SA'!V11","v":0},{"$f":"V47+'Tax SA'!W11","v":0},{"$f":"W47+'Tax SA'!X11","v":0},{"$f":"X47+'Tax SA'!Y11","v":0},{"$f":"Y47+'Tax SA'!Z11","v":0},{"$f":"Z47+'Tax SA'!AA11","v":0},{"$f":"AA47+'Tax SA'!AB11","v":0},{"$f":"AB47+'Tax SA'!AC11","v":0},{"$f":"AC47+'Tax SA'!AD11","v":0},{"$f":"AD47+'Tax SA'!AE11","v":0},{"$f":"AE47+'Tax SA'!AF11","v":0},{"$f":"AF47+'Tax SA'!AG11","v":0},{"$f":"AG47+'Tax SA'!AH11","v":0},{"$f":"AH47+'Tax SA'!AI11","v":0},{"$f":"AI47+'Tax SA'!AJ11","v":0},{"$f":"AJ47+'Tax SA'!AK11","v":0},{"$f":"AK47+'Tax SA'!AL11","v":0},{"$f":"AL47+'Tax SA'!AM11","v":0},{"$f":"AM47+'Tax SA'!AN11","v":0},{"$f":"AN47+'Tax SA'!AO11","v":0},{"$f":"AO47+'Tax SA'!AP11","v":0},{"$f":"AP47+'Tax SA'!AQ11","v":0},{"$f":"AQ47+'Tax SA'!AR11","v":0},{"$f":"AR47+'Tax SA'!AS11","v":0},{"$f":"AS47+'Tax SA'!AT11","v":0},{"$f":"AT47+'Tax SA'!AU11","v":0},{"$f":"AU47+'Tax SA'!AV11","v":0},{"$f":"AV47+'Tax SA'!AW11","v":0},{"$f":"AW47+'Tax SA'!AX11","v":0},{"$f":"AX47+'Tax SA'!AY11","v":0},{"$f":"AY47+'Tax SA'!AZ11","v":0},{"$f":"AZ47+'Tax SA'!BA11","v":0},{"$f":"BA47+'Tax SA'!BB11","v":0},{"$f":"BB47+'Tax SA'!BC11","v":0},{"$f":"BC47+'Tax SA'!BD11","v":0},{"$f":"BD47+'Tax SA'!BE11","v":0},{"$f":"BE47+'Tax SA'!BF11","v":0},{"$f":"BF47+'Tax SA'!BG11","v":0},{"$f":"BG47+'Tax SA'!BH11","v":0},{"$f":"BH47+'Tax SA'!BI11","v":0},{"$f":"BI47+'Tax SA'!BJ11","v":0},{"$f":"BJ47+'Tax SA'!BK11","v":0},{"$f":"BK47+'Tax SA'!BL11","v":0},{"$f":"BL47+'Tax SA'!BM11","v":0},{"$f":"BM47+'Tax SA'!BN11","v":0},{"$f":"BN47+'Tax SA'!BO11","v":0},{"$f":"BO47+'Tax SA'!BP11","v":0},{"$f":"BP47+'Tax SA'!BQ11","v":0},{"$f":"BQ47+'Tax SA'!BR11","v":0},{"$f":"BR47+'Tax SA'!BS11","v":0},{"$f":"BS47+'Tax SA'!BT11","v":0},{"$f":"BT47+'Tax SA'!BU11","v":0},{"$f":"BU47+'Tax SA'!BV11","v":0},{"$f":"BV47+'Tax SA'!BW11","v":0},{"$f":"BW47+'Tax SA'!BX11","v":0},{"$f":"BX47+'Tax SA'!BY11","v":0},{"$f":"BY47+'Tax SA'!BZ11","v":0},{"$f":"BZ47+'Tax SA'!CA11","v":0},{"$f":"CA47+'Tax SA'!CB11","v":0},{"$f":"CB47+'Tax SA'!CC11","v":0},{"$f":"CC47+'Tax SA'!CD11","v":0},{"$f":"CD47+'Tax SA'!CE11","v":0},{"$f":"CE47+'Tax SA'!CF11","v":0},{"$f":"CF47+'Tax SA'!CG11","v":0},{"$f":"CG47+'Tax SA'!CH11","v":0},{"$f":"CH47+'Tax SA'!CI11","v":0},{"$f":"CI47+'Tax SA'!CJ11","v":0},{"$f":"CJ47+'Tax SA'!CK11","v":0},{"$f":"CK47+'Tax SA'!CL11","v":0},{"$f":"CL47+'Tax SA'!CM11","v":0},{"$f":"CM47+'Tax SA'!CN11","v":0},{"$f":"CN47+'Tax SA'!CO11","v":0},{"$f":"CO47+'Tax SA'!CP11","v":0},{"$f":"CP47+'Tax SA'!CQ11","v":0},{"$f":"CQ47+'Tax SA'!CR11","v":0},{"$f":"CR47+'Tax SA'!CS11","v":0},{"$f":"CS47+'Tax SA'!CT11","v":0},{"$f":"CT47+'Tax SA'!CU11","v":0},{"$f":"CU47+'Tax SA'!CV11","v":0},{"$f":"CV47+'Tax SA'!CW11","v":0},{"$f":"CW47+'Tax SA'!CX11","v":0},{"$f":"CX47+'Tax SA'!CY11","v":0},{"$f":"CY47+'Tax SA'!CZ11","v":0},{"$f":"CZ47+'Tax SA'!DA11","v":0},{"$f":"DA47+'Tax SA'!DB11","v":0},{"$f":"DB47+'Tax SA'!DC11","v":0},{"$f":"DC47+'Tax SA'!DD11","v":0},{"$f":"DD47+'Tax SA'!DE11","v":0},{"$f":"DE47+'Tax SA'!DF11","v":0},{"$f":"DF47+'Tax SA'!DG11","v":0},{"$f":"DG47+'Tax SA'!DH11","v":0}]
[null,null,null,"Construction Debt",null,null,"USD",null,null,null,{"$f":"ConstM!K93","v":5040000},{"$f":"ConstM!L93","v":5040000},{"$f":"ConstM!M93","v":5040000},{"$f":"ConstM!N93","v":5040000},{"$f":"ConstM!O93","v":5040000},{"$f":"ConstM!P93","v":5040000},{"$f":"ConstM!Q93","v":5040000},{"$f":"ConstM!R93","v":5040000},{"$f":"ConstM!S93","v":5040000},{"$f":"ConstM!T93","v":5040000},{"$f":"ConstM!U93","v":5040000},{"$f":"ConstM!V93","v":5040000},{"$f":"ConstM!W93","v":5040000},{"$f":"ConstM!X93","v":5040000},{"$f":"ConstM!Y93","v":5040000},{"$f":"ConstM!Z93","v":5040000},{"$f":"ConstM!AA93","v":5040000},{"$f":"ConstM!AB93","v":5040000},{"$f":"ConstM!AC93","v":5040000},{"$f":"ConstM!AD93","v":5040000},{"$f":"ConstM!AE93","v":5040000},{"$f":"ConstM!AF93","v":5040000},{"$f":"ConstM!AG93","v":5040000},{"$f":"ConstM!AH93","v":5040000},{"$f":"ConstM!AI93","v":5040000},{"$f":"ConstM!AJ93","v":5040000},{"$f":"ConstM!AK93","v":5040000},{"$f":"ConstM!AL93","v":5040000},{"$f":"ConstM!AM93","v":5040000},{"$f":"ConstM!AN93","v":5040000},{"$f":"ConstM!AO93","v":5040000},{"$f":"ConstM!AP93","v":5040000},{"$f":"ConstM!AQ93","v":5040000},{"$f":"ConstM!AR93","v":5040000},{"$f":"ConstM!AS93","v":5040000},{"$f":"ConstM!AT93","v":5040000},{"$f":"ConstM!AU93","v":5040000},{"$f":"ConstM!AV93","v":5040000},{"$f":"ConstM!AW93","v":5040000},{"$f":"ConstM!AX93","v":5040000},{"$f":"ConstM!AY93","v":5040000},{"$f":"ConstM!AZ93","v":5040000},{"$f":"ConstM!BA93","v":5040000},{"$f":"ConstM!BB93","v":5040000},{"$f":"ConstM!BC93","v":5040000},{"$f":"ConstM!BD93","v":5040000},{"$f":"ConstM!BE93","v":5040000},{"$f":"ConstM!BF93","v":5040000},{"$f":"ConstM!BG93","v":5040000},{"$f":"ConstM!BH93","v":5040000},{"$f":"ConstM!BI93","v":5040000},{"$f":"ConstM!BJ93","v":5040000},{"$f":"ConstM!BK93","v":5040000},{"$f":"ConstM!BL93","v":5040000},{"$f":"ConstM!BM93","v":5040000},{"$f":"ConstM!BN93","v":5040000},{"$f":"ConstM!BO93","v":5040000},{"$f":"ConstM!BP93","v":5040000},{"$f":"ConstM!BQ93","v":5040000},{"$f":"ConstM!BR93","v":5040000},{"$f":"ConstM!BS93","v":5040000},{"$f":"ConstM!BT93","v":5040000},{"$f":"ConstM!BU93","v":5040000},{"$f":"ConstM!BV93","v":5040000},{"$f":"ConstM!BW93","v":5040000},{"$f":"ConstM!BX93","v":5040000},{"$f":"ConstM!BY93","v":5040000},{"$f":"ConstM!BZ93","v":5040000},{"$f":"ConstM!CA93","v":5040000},{"$f":"ConstM!CB93","v":5040000},{"$f":"ConstM!CC93","v":5040000},{"$f":"ConstM!CD93","v":5040000},{"$f":"ConstM!CE93","v":5040000},{"$f":"ConstM!CF93","v":5040000},{"$f":"ConstM!CG93","v":5040000},{"$f":"ConstM!CH93","v":5040000},{"$f":"ConstM!CI93","v":5040000},{"$f":"ConstM!CJ93","v":5040000},{"$f":"ConstM!CK93","v":5040000},{"$f":"ConstM!CL93","v":5040000},{"$f":"ConstM!CM93","v":5040000},{"$f":"ConstM!CN93","v":5040000},{"$f":"ConstM!CO93","v":5040000},{"$f":"ConstM!CP93","v":5040000},{"$f":"ConstM!CQ93","v":5040000},{"$f":"ConstM!CR93","v":5040000},{"$f":"ConstM!CS93","v":5040000},{"$f":"ConstM!CT93","v":5040000},{"$f":"ConstM!CU93","v":5040000},{"$f":"ConstM!CV93","v":5040000},{"$f":"ConstM!CW93","v":5040000},{"$f":"ConstM!CX93","v":5040000},{"$f":"ConstM!CY93","v":5040000},{"$f":"ConstM!CZ93","v":5040000},{"$f":"ConstM!DA93","v":5040000},{"$f":"ConstM!DB93","v":5040000},{"$f":"ConstM!DC93","v":5040000},{"$f":"ConstM!DD93","v":5040000},{"$f":"ConstM!DE93","v":5040000},{"$f":"ConstM!DF93","v":5040000},{"$f":"ConstM!DG93","v":5040000},{"$f":"ConstM!DH93","v":5040000}]
[null,null,null,"Operation Debt",null,null,"USD",null,null,null,{"$f":"'Debt and Waterfall SA'!K47","v":0},{"$f":"'Debt and Waterfall SA'!L47","v":0},{"$f":"'Debt and Waterfall SA'!M47","v":0},{"$f":"'Debt and Waterfall SA'!N47","v":0},{"$f":"'Debt and Waterfall SA'!O47","v":0},{"$f":"'Debt and Waterfall SA'!P47","v":0},{"$f":"'Debt and Waterfall SA'!Q47","v":0},{"$f":"'Debt and Waterfall SA'!R47","v":0},{"$f":"'Debt and Waterfall SA'!S47","v":0},{"$f":"'Debt and Waterfall SA'!T47","v":0},{"$f":"'Debt and Waterfall SA'!U47","v":0},{"$f":"'Debt and Waterfall SA'!V47","v":0},{"$f":"'Debt and Waterfall SA'!W47","v":0},{"$f":"'Debt and Waterfall SA'!X47","v":0},{"$f":"'Debt and Waterfall SA'!Y47","v":0},{"$f":"'Debt and Waterfall SA'!Z47","v":0},{"$f":"'Debt and Waterfall SA'!AA47","v":0},{"$f":"'Debt and Waterfall SA'!AB47","v":0},{"$f":"'Debt and Waterfall SA'!AC47","v":0},{"$f":"'Debt and Waterfall SA'!AD47","v":0},{"$f":"'Debt and Waterfall SA'!AE47","v":0},{"$f":"'Debt and Waterfall SA'!AF47","v":0},{"$f":"'Debt and Waterfall SA'!AG47","v":0},{"$f":"'Debt and Waterfall SA'!AH47","v":0},{"$f":"'Debt and Waterfall SA'!AI47","v":0},{"$f":"'Debt and Waterfall SA'!AJ47","v":0},{"$f":"'Debt and Waterfall SA'!AK47","v":0},{"$f":"'Debt and Waterfall SA'!AL47","v":0},{"$f":"'Debt and Waterfall SA'!AM47","v":0},{"$f":"'Debt and Waterfall SA'!AN47","v":0},{"$f":"'Debt and Waterfall SA'!AO47","v":0},{"$f":"'Debt and Waterfall SA'!AP47","v":0},{"$f":"'Debt and Waterfall SA'!AQ47","v":0},{"$f":"'Debt and Waterfall SA'!AR47","v":0},{"$f":"'Debt and Waterfall SA'!AS47","v":0},{"$f":"'Debt and Waterfall SA'!AT47","v":0},{"$f":"'Debt and Waterfall SA'!AU47","v":0},{"$f":"'Debt and Waterfall SA'!AV47","v":0},{"$f":"'Debt and Waterfall SA'!AW47","v":0},{"$f":"'Debt and Waterfall SA'!AX47","v":0},{"$f":"'Debt and Waterfall SA'!AY47","v":0},{"$f":"'Debt and Waterfall SA'!AZ47","v":0},{"$f":"'Debt and Waterfall SA'!BA47","v":0},{"$f":"'Debt and Waterfall SA'!BB47","v":0},{"$f":"'Debt and Waterfall SA'!BC47","v":0},{"$f":"'Debt and Waterfall SA'!BD47","v":0},{"$f":"'Debt and Waterfall SA'!BE47","v":0},{"$f":"'Debt and Waterfall SA'!BF47","v":0},{"$f":"'Debt and Waterfall SA'!BG47","v":0},{"$f":"'Debt and Waterfall SA'!BH47","v":0},{"$f":"'Debt and Waterfall SA'!BI47","v":0},{"$f":"'Debt and Waterfall SA'!BJ47","v":0},{"$f":"'Debt and Waterfall SA'!BK47","v":0},{"$f":"'Debt and Waterfall SA'!BL47","v":0},{"$f":"'Debt and Waterfall SA'!BM47","v":0},{"$f":"'Debt and Waterfall SA'!BN47","v":0},{"$f":"'Debt and Waterfall SA'!BO47","v":0},{"$f":"'Debt and Waterfall SA'!BP47","v":0},{"$f":"'Debt and Waterfall SA'!BQ47","v":0},{"$f":"'Debt and Waterfall SA'!BR47","v":0},{"$f":"'Debt and Waterfall SA'!BS47","v":0},{"$f":"'Debt and Waterfall SA'!BT47","v":0},{"$f":"'Debt and Waterfall SA'!BU47","v":0},{"$f":"'Debt and Waterfall SA'!BV47","v":0},{"$f":"'Debt and Waterfall SA'!BW47","v":0},{"$f":"'Debt and Waterfall SA'!BX47","v":0},{"$f":"'Debt and Waterfall SA'!BY47","v":0},{"$f":"'Debt and Waterfall SA'!BZ47","v":0},{"$f":"'Debt and Waterfall SA'!CA47","v":0},{"$f":"'Debt and Waterfall SA'!CB47","v":0},{"$f":"'Debt and Waterfall SA'!CC47","v":0},{"$f":"'Debt and Waterfall SA'!CD47","v":0},{"$f":"'Debt and Waterfall SA'!CE47","v":0},{"$f":"'Debt and Waterfall SA'!CF47","v":0},{"$f":"'Debt and Waterfall SA'!CG47","v":0},{"$f":"'Debt and Waterfall SA'!CH47","v":0},{"$f":"'Debt and Waterfall SA'!CI47","v":0},{"$f":"'Debt and Waterfall SA'!CJ47","v":0},{"$f":"'Debt and Waterfall SA'!CK47","v":0},{"$f":"'Debt and Waterfall SA'!CL47","v":0},{"$f":"'Debt and Waterfall SA'!CM47","v":0},{"$f":"'Debt and Waterfall SA'!CN47","v":0},{"$f":"'Debt and Waterfall SA'!CO47","v":0},{"$f":"'Debt and Waterfall SA'!CP47","v":0},{"$f":"'Debt and Waterfall SA'!CQ47","v":0},{"$f":"'Debt and Waterfall SA'!CR47","v":0},{"$f":"'Debt and Waterfall SA'!CS47","v":0},{"$f":"'Debt and Waterfall SA'!CT47","v":0},{"$f":"'Debt and Waterfall SA'!CU47","v":0},{"$f":"'Debt and Waterfall SA'!CV47","v":0},{"$f":"'Debt and Waterfall SA'!CW47","v":0},{"$f":"'Debt and Waterfall SA'!CX47","v":0},{"$f":"'Debt and Waterfall SA'!CY47","v":0},{"$f":"'Debt and Waterfall SA'!CZ47","v":0},{"$f":"'Debt and Waterfall SA'!DA47","v":0},{"$f":"'Debt and Waterfall SA'!DB47","v":0},{"$f":"'Debt and Waterfall SA'!DC47","v":0},{"$f":"'Debt and Waterfall SA'!DD47","v":0},{"$f":"'Debt and Waterfall SA'!DE47","v":0},{"$f":"'Debt and Waterfall SA'!DF47","v":0},{"$f":"'Debt and Waterfall SA'!DG47","v":0},{"$f":"'Debt and Waterfall SA'!DH47","v":0}]
[null,null,null,"Construction Period",null,null,"Flag",null,null,null,{"$f":"TimeSA!J9","v":1},{"$f":"TimeSA!K9","v":1},{"$f":"TimeSA!L9","v":1},{"$f":"TimeSA!M9","v":1},{"$f":"TimeSA!N9","v":1},{"$f":"TimeSA!O9","v":1},{"$f":"TimeSA!P9","v":1},{"$f":"TimeSA!Q9","v":1},{"$f":"TimeSA!R9","v":1},{"$f":"TimeSA!S9","v":1},{"$f":"TimeSA!T9","v":1},{"$f":"TimeSA!U9","v":1},{"$f":"TimeSA!V9","v":1},{"$f":"TimeSA!W9","v":1},{"$f":"TimeSA!X9","v":1},{"$f":"TimeSA!Y9","v":1},{"$f":"TimeSA!Z9","v":1},{"$f":"TimeSA!AA9","v":1},{"$f":"TimeSA!AB9","v":1},{"$f":"TimeSA!AC9","v":1},{"$f":"TimeSA!AD9","v":1},{"$f":"TimeSA!AE9","v":1},{"$f":"TimeSA!AF9","v":1},{"$f":"TimeSA!AG9","v":1},{"$f":"TimeSA!AH9","v":0},{"$f":"TimeSA!AI9","v":0},{"$f":"TimeSA!AJ9","v":0},{"$f":"TimeSA!AK9","v":0},{"$f":"TimeSA!AL9","v":0},{"$f":"TimeSA!AM9","v":0},{"$f":"TimeSA!AN9","v":0},{"$f":"TimeSA!AO9","v":0},{"$f":"TimeSA!AP9","v":0},{"$f":"TimeSA!AQ9","v":0},{"$f":"TimeSA!AR9","v":0},{"$f":"TimeSA!AS9","v":0},{"$f":"TimeSA!AT9","v":0},{"$f":"TimeSA!AU9","v":0},{"$f":"TimeSA!AV9","v":0},{"$f":"TimeSA!AW9","v":0},{"$f":"TimeSA!AX9","v":0},{"$f":"TimeSA!AY9","v":0},{"$f":"TimeSA!AZ9","v":0},{"$f":"TimeSA!BA9","v":0},{"$f":"TimeSA!BB9","v":0},{"$f":"TimeSA!BC9","v":0},{"$f":"TimeSA!BD9","v":0},{"$f":"TimeSA!BE9","v":0},{"$f":"TimeSA!BF9","v":0},{"$f":"TimeSA!BG9","v":0},{"$f":"TimeSA!BH9","v":0},{"$f":"TimeSA!BI9","v":0},{"$f":"TimeSA!BJ9","v":0},{"$f":"TimeSA!BK9","v":0},{"$f":"TimeSA!BL9","v":0},{"$f":"TimeSA!BM9","v":0},{"$f":"TimeSA!BN9","v":0},{"$f":"TimeSA!BO9","v":0},{"$f":"TimeSA!BP9","v":0},{"$f":"TimeSA!BQ9","v":0},{"$f":"TimeSA!BR9","v":0},{"$f":"TimeSA!BS9","v":0},{"$f":"TimeSA!BT9","v":0},{"$f":"TimeSA!BU9","v":0},{"$f":"TimeSA!BV9","v":0},{"$f":"TimeSA!BW9","v":0},{"$f":"TimeSA!BX9","v":0},{"$f":"TimeSA!BY9","v":0},{"$f":"TimeSA!BZ9","v":0},{"$f":"TimeSA!CA9","v":0},{"$f":"TimeSA!CB9","v":0},{"$f":"TimeSA!CC9","v":0},{"$f":"TimeSA!CD9","v":0},{"$f":"TimeSA!CE9","v":0},{"$f":"TimeSA!CF9","v":0},{"$f":"TimeSA!CG9","v":0},{"$f":"TimeSA!CH9","v":0},{"$f":"TimeSA!CI9","v":0},{"$f":"TimeSA!CJ9","v":0},{"$f":"TimeSA!CK9","v":0},{"$f":"TimeSA!CL9","v":0},{"$f":"TimeSA!CM9","v":0},{"$f":"TimeSA!CN9","v":0},{"$f":"TimeSA!CO9","v":0},{"$f":"TimeSA!CP9","v":0},{"$f":"TimeSA!CQ9","v":0},{"$f":"TimeSA!CR9","v":0},{"$f":"TimeSA!CS9","v":0},{"$f":"TimeSA!CT9","v":0},{"$f":"TimeSA!CU9","v":0},{"$f":"TimeSA!CV9","v":0},{"$f":"TimeSA!CW9","v":0},{"$f":"TimeSA!CX9","v":0},{"$f":"TimeSA!CY9","v":0},{"$f":"TimeSA!CZ9","v":0},{"$f":"TimeSA!DA9","v":0},{"$f":"TimeSA!DB9","v":0},{"$f":"TimeSA!DC9","v":0},{"$f":"TimeSA!DD9","v":0},{"$f":"TimeSA!DE9","v":0},{"$f":"TimeSA!DF9","v":0},{"$f":"TimeSA!DG9","v":0}]
[]
[null,null,null,"Shareholder Debt Construction",null,null,"USD",null,null,null,{"$f":"ConstM!K110","v":0},{"$f":"ConstM!L110","v":0},{"$f":"ConstM!M110","v":0},{"$f":"ConstM!N110","v":0},{"$f":"ConstM!O110","v":0},{"$f":"ConstM!P110","v":0},{"$f":"ConstM!Q110","v":0},{"$f":"ConstM!R110","v":0},{"$f":"ConstM!S110","v":0},{"$f":"ConstM!T110","v":0},{"$f":"ConstM!U110","v":0},{"$f":"ConstM!V110","v":0},{"$f":"ConstM!W110","v":0},{"$f":"ConstM!X110","v":0},{"$f":"ConstM!Y110","v":0},{"$f":"ConstM!Z110","v":0},{"$f":"ConstM!AA110","v":0},{"$f":"ConstM!AB110","v":0},{"$f":"ConstM!AC110","v":0},{"$f":"ConstM!AD110","v":0},{"$f":"ConstM!AE110","v":0},{"$f":"ConstM!AF110","v":0},{"$f":"ConstM!AG110","v":0},{"$f":"ConstM!AH110","v":0},{"$f":"ConstM!AI110","v":0},{"$f":"ConstM!AJ110","v":0},{"$f":"ConstM!AK110","v":0},{"$f":"ConstM!AL110","v":0},{"$f":"ConstM!AM110","v":0},{"$f":"ConstM!AN110","v":0},{"$f":"ConstM!AO110","v":0},{"$f":"ConstM!AP110","v":0},{"$f":"ConstM!AQ110","v":0},{"$f":"ConstM!AR110","v":0},{"$f":"ConstM!AS110","v":0},{"$f":"ConstM!AT110","v":0},{"$f":"ConstM!AU110","v":0},{"$f":"ConstM!AV110","v":0},{"$f":"ConstM!AW110","v":0},{"$f":"ConstM!AX110","v":0},{"$f":"ConstM!AY110","v":0},{"$f":"ConstM!AZ110","v":0},{"$f":"ConstM!BA110","v":0},{"$f":"ConstM!BB110","v":0},{"$f":"ConstM!BC110","v":0},{"$f":"ConstM!BD110","v":0},{"$f":"ConstM!BE110","v":0},{"$f":"ConstM!BF110","v":0},{"$f":"ConstM!BG110","v":0},{"$f":"ConstM!BH110","v":0},{"$f":"ConstM!BI110","v":0},{"$f":"ConstM!BJ110","v":0},{"$f":"ConstM!BK110","v":0},{"$f":"ConstM!BL110","v":0},{"$f":"ConstM!BM110","v":0},{"$f":"ConstM!BN110","v":0},{"$f":"ConstM!BO110","v":0},{"$f":"ConstM!BP110","v":0},{"$f":"ConstM!BQ110","v":0},{"$f":"ConstM!BR110","v":0},{"$f":"ConstM!BS110","v":0},{"$f":"ConstM!BT110","v":0},{"$f":"ConstM!BU110","v":0},{"$f":"ConstM!BV110","v":0},{"$f":"ConstM!BW110","v":0},{"$f":"ConstM!BX110","v":0},{"$f":"ConstM!BY110","v":0},{"$f":"ConstM!BZ110","v":0},{"$f":"ConstM!CA110","v":0},{"$f":"ConstM!CB110","v":0},{"$f":"ConstM!CC110","v":0},{"$f":"ConstM!CD110","v":0},{"$f":"ConstM!CE110","v":0},{"$f":"ConstM!CF110","v":0},{"$f":"ConstM!CG110","v":0},{"$f":"ConstM!CH110","v":0},{"$f":"ConstM!CI110","v":0},{"$f":"ConstM!CJ110","v":0},{"$f":"ConstM!CK110","v":0},{"$f":"ConstM!CL110","v":0},{"$f":"ConstM!CM110","v":0},{"$f":"ConstM!CN110","v":0},{"$f":"ConstM!CO110","v":0},{"$f":"ConstM!CP110","v":0},{"$f":"ConstM!CQ110","v":0},{"$f":"ConstM!CR110","v":0},{"$f":"ConstM!CS110","v":0},{"$f":"ConstM!CT110","v":0},{"$f":"ConstM!CU110","v":0},{"$f":"ConstM!CV110","v":0},{"$f":"ConstM!CW110","v":0},{"$f":"ConstM!CX110","v":0},{"$f":"ConstM!CY110","v":0},{"$f":"ConstM!CZ110","v":0},{"$f":"ConstM!DA110","v":0},{"$f":"ConstM!DB110","v":0},{"$f":"ConstM!DC110","v":0},{"$f":"ConstM!DD110","v":0},{"$f":"ConstM!DE110","v":0},{"$f":"ConstM!DF110","v":0},{"$f":"ConstM!DG110","v":0},{"$f":"ConstM!DH110","v":0}]
[null,null,null,"Shareholder Debt Operation ",null,null,"USD",null,null,null,{"$f":"'Debt and Waterfall SA'!K59","v":0},{"$f":"'Debt and Waterfall SA'!L59","v":0},{"$f":"'Debt and Waterfall SA'!M59","v":0},{"$f":"'Debt and Waterfall SA'!N59","v":0},{"$f":"'Debt and Waterfall SA'!O59","v":0},{"$f":"'Debt and Waterfall SA'!P59","v":0},{"$f":"'Debt and Waterfall SA'!Q59","v":0},{"$f":"'Debt and Waterfall SA'!R59","v":0},{"$f":"'Debt and Waterfall SA'!S59","v":0},{"$f":"'Debt and Waterfall SA'!T59","v":0},{"$f":"'Debt and Waterfall SA'!U59","v":0},{"$f":"'Debt and Waterfall SA'!V59","v":0},{"$f":"'Debt and Waterfall SA'!W59","v":0},{"$f":"'Debt and Waterfall SA'!X59","v":0},{"$f":"'Debt and Waterfall SA'!Y59","v":0},{"$f":"'Debt and Waterfall SA'!Z59","v":0},{"$f":"'Debt and Waterfall SA'!AA59","v":0},{"$f":"'Debt and Waterfall SA'!AB59","v":0},{"$f":"'Debt and Waterfall SA'!AC59","v":0},{"$f":"'Debt and Waterfall SA'!AD59","v":0},{"$f":"'Debt and Waterfall SA'!AE59","v":0},{"$f":"'Debt and Waterfall SA'!AF59","v":0},{"$f":"'Debt and Waterfall SA'!AG59","v":0},{"$f":"'Debt and Waterfall SA'!AH59","v":0},{"$f":"'Debt and Waterfall SA'!AI59","v":0},{"$f":"'Debt and Waterfall SA'!AJ59","v":0},{"$f":"'Debt and Waterfall SA'!AK59","v":0},{"$f":"'Debt and Waterfall SA'!AL59","v":0},{"$f":"'Debt and Waterfall SA'!AM59","v":0},{"$f":"'Debt and Waterfall SA'!AN59","v":0},{"$f":"'Debt and Waterfall SA'!AO59","v":0},{"$f":"'Debt and Waterfall SA'!AP59","v":0},{"$f":"'Debt and Waterfall SA'!AQ59","v":0},{"$f":"'Debt and Waterfall SA'!AR59","v":0},{"$f":"'Debt and Waterfall SA'!AS59","v":0},{"$f":"'Debt and Waterfall SA'!AT59","v":0},{"$f":"'Debt and Waterfall SA'!AU59","v":0},{"$f":"'Debt and Waterfall SA'!AV59","v":0},{"$f":"'Debt and Waterfall SA'!AW59","v":0},{"$f":"'Debt and Waterfall SA'!AX59","v":0},{"$f":"'Debt and Waterfall SA'!AY59","v":0},{"$f":"'Debt and Waterfall SA'!AZ59","v":0},{"$f":"'Debt and Waterfall SA'!BA59","v":0},{"$f":"'Debt and Waterfall SA'!BB59","v":0},{"$f":"'Debt and Waterfall SA'!BC59","v":0},{"$f":"'Debt and Waterfall SA'!BD59","v":0},{"$f":"'Debt and Waterfall SA'!BE59","v":0},{"$f":"'Debt and Waterfall SA'!BF59","v":0},{"$f":"'Debt and Waterfall SA'!BG59","v":0},{"$f":"'Debt and Waterfall SA'!BH59","v":0},{"$f":"'Debt and Waterfall SA'!BI59","v":0},{"$f":"'Debt and Waterfall SA'!BJ59","v":0},{"$f":"'Debt and Waterfall SA'!BK59","v":0},{"$f":"'Debt and Waterfall SA'!BL59","v":0},{"$f":"'Debt and Waterfall SA'!BM59","v":0},{"$f":"'Debt and Waterfall SA'!BN59","v":0},{"$f":"'Debt and Waterfall SA'!BO59","v":0},{"$f":"'Debt and Waterfall SA'!BP59","v":0},{"$f":"'Debt and Waterfall SA'!BQ59","v":0},{"$f":"'Debt and Waterfall SA'!BR59","v":0},{"$f":"'Debt and Waterfall SA'!BS59","v":0},{"$f":"'Debt and Waterfall SA'!BT59","v":0},{"$f":"'Debt and Waterfall SA'!BU59","v":0},{"$f":"'Debt and Waterfall SA'!BV59","v":0},{"$f":"'Debt and Waterfall SA'!BW59","v":0},{"$f":"'Debt and Waterfall SA'!BX59","v":0},{"$f":"'Debt and Waterfall SA'!BY59","v":0},{"$f":"'Debt and Waterfall SA'!BZ59","v":0},{"$f":"'Debt and Waterfall SA'!CA59","v":0},{"$f":"'Debt and Waterfall SA'!CB59","v":0},{"$f":"'Debt and Waterfall SA'!CC59","v":0},{"$f":"'Debt and Waterfall SA'!CD59","v":0},{"$f":"'Debt and Waterfall SA'!CE59","v":0},{"$f":"'Debt and Waterfall SA'!CF59","v":0},{"$f":"'Debt and Waterfall SA'!CG59","v":0},{"$f":"'Debt and Waterfall SA'!CH59","v":0},{"$f":"'Debt and Waterfall SA'!CI59","v":0},{"$f":"'Debt and Waterfall SA'!CJ59","v":0},{"$f":"'Debt and Waterfall SA'!CK59","v":0},{"$f":"'Debt and Waterfall SA'!CL59","v":0},{"$f":"'Debt and Waterfall SA'!CM59","v":0},{"$f":"'Debt and Waterfall SA'!CN59","v":0},{"$f":"'Debt and Waterfall SA'!CO59","v":0},{"$f":"'Debt and Waterfall SA'!CP59","v":0},{"$f":"'Debt and Waterfall SA'!CQ59","v":0},{"$f":"'Debt and Waterfall SA'!CR59","v":0},{"$f":"'Debt and Waterfall SA'!CS59","v":0},{"$f":"'Debt and Waterfall SA'!CT59","v":0},{"$f":"'Debt and Waterfall SA'!CU59","v":0},{"$f":"'Debt and Waterfall SA'!CV59","v":0},{"$f":"'Debt and Waterfall SA'!CW59","v":0},{"$f":"'Debt and Waterfall SA'!CX59","v":0},{"$f":"'Debt and Waterfall SA'!CY59","v":0},{"$f":"'Debt and Waterfall SA'!CZ59","v":0},{"$f":"'Debt and Waterfall SA'!DA59","v":0},{"$f":"'Debt and Waterfall SA'!DB59","v":0},{"$f":"'Debt and Waterfall SA'!DC59","v":0},{"$f":"'Debt and Waterfall SA'!DD59","v":0},{"$f":"'Debt and Waterfall SA'!DE59","v":0},{"$f":"'Debt and Waterfall SA'!DF59","v":0},{"$f":"'Debt and Waterfall SA'!DG59","v":0},{"$f":"'Debt and Waterfall SA'!DH59","v":0}]
[]
[null,null,"Assets"]
[null,null,null,"Cash",null,null,"USD",null,null,null,{"$f":"J56+K37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP56+AQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV56+BW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB56+DC37","v":0},0,0,0,0,0]
[null,null,null,"Accounts Receivable",null,null,"USD",null,null,null,{"$f":"K47","v":0},{"$f":"L47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Solar Asset Balance",null,null,"USD",null,null,null,{"$f":"J59+K26","v":6300000},6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,{"$f":"AP59+AQ26","v":6300000},6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,{"$f":"BV59+BW26","v":6300000},6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,{"$f":"DB59+DC26","v":6300000},6300000,6300000,6300000,6300000,6300000]
[null,null,null,"IDC Asset Balance",null,null,"USD",null,null,null,{"$f":"J60+K28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP60+AQ28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV60+BW28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB60+DC28","v":0},0,0,0,0,0]
[null,null,null,"Less: Accumulated Depreciation",null,null,"USD",null,null,null,{"$f":"J61+K13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,630000,1260000,1890000,2520000,3150000,3780000,4410000,5040000,{"$f":"AP61+AQ13","v":5670000},6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,{"$f":"BV61+BW13","v":6300000},6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,{"$f":"DB61+DC13","v":6300000},6300000,6300000,6300000,6300000,6300000]
[null,null,null,"Net Assets",null,null,"USD",null,null,null,{"$f":"K59+K60-K61+K57+K56","v":6300000},{"$f":"L59+L60-L61+L57+L56","v":6300000},6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,5670000,5040000,4410000,3780000,3150000,2520000,1890000,1260000,630000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX59+BX60-BX61+BX57+BX56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Liabilites and Capital"]
[null,null,null,"Accounts Payable",null,null,"USD",null,null,null,{"$f":"J65+'Tax SA'!K12","v":0},{"$f":"K65+'Tax SA'!L12","v":0},{"$f":"L65+'Tax SA'!M12","v":0},{"$f":"M65+'Tax SA'!N12","v":0},{"$f":"N65+'Tax SA'!O12","v":0},{"$f":"O65+'Tax SA'!P12","v":0},{"$f":"P65+'Tax SA'!Q12","v":0},{"$f":"Q65+'Tax SA'!R12","v":0},{"$f":"R65+'Tax SA'!S12","v":0},{"$f":"S65+'Tax SA'!T12","v":0},{"$f":"T65+'Tax SA'!U12","v":0},{"$f":"U65+'Tax SA'!V12","v":0},{"$f":"V65+'Tax SA'!W12","v":0},{"$f":"W65+'Tax SA'!X12","v":0},{"$f":"X65+'Tax SA'!Y12","v":0},{"$f":"Y65+'Tax SA'!Z12","v":0},{"$f":"Z65+'Tax SA'!AA12","v":0},{"$f":"AA65+'Tax SA'!AB12","v":0},{"$f":"AB65+'Tax SA'!AC12","v":0},{"$f":"AC65+'Tax SA'!AD12","v":0},{"$f":"AD65+'Tax SA'!AE12","v":0},{"$f":"AE65+'Tax SA'!AF12","v":0},{"$f":"AF65+'Tax SA'!AG12","v":0},{"$f":"AG65+'Tax SA'!AH12","v":0},{"$f":"AH65+'Tax SA'!AI12","v":0},{"$f":"AI65+'Tax SA'!AJ12","v":0},{"$f":"AJ65+'Tax SA'!AK12","v":0},{"$f":"AK65+'Tax SA'!AL12","v":0},{"$f":"AL65+'Tax SA'!AM12","v":0},{"$f":"AM65+'Tax SA'!AN12","v":0},{"$f":"AN65+'Tax SA'!AO12","v":0},{"$f":"AO65+'Tax SA'!AP12","v":0},{"$f":"AP65+'Tax SA'!AQ12","v":0},{"$f":"AQ65+'Tax SA'!AR12","v":0},{"$f":"AR65+'Tax SA'!AS12","v":0},{"$f":"AS65+'Tax SA'!AT12","v":0},{"$f":"AT65+'Tax SA'!AU12","v":0},{"$f":"AU65+'Tax SA'!AV12","v":0},{"$f":"AV65+'Tax SA'!AW12","v":0},{"$f":"AW65+'Tax SA'!AX12","v":0},{"$f":"AX65+'Tax SA'!AY12","v":0},{"$f":"AY65+'Tax SA'!AZ12","v":0},{"$f":"AZ65+'Tax SA'!BA12","v":0},{"$f":"BA65+'Tax SA'!BB12","v":0},{"$f":"BB65+'Tax SA'!BC12","v":0},{"$f":"BC65+'Tax SA'!BD12","v":0},{"$f":"BD65+'Tax SA'!BE12","v":0},{"$f":"BE65+'Tax SA'!BF12","v":0},{"$f":"BF65+'Tax SA'!BG12","v":0},{"$f":"BG65+'Tax SA'!BH12","v":0},{"$f":"BH65+'Tax SA'!BI12","v":0},{"$f":"BI65+'Tax SA'!BJ12","v":0},{"$f":"BJ65+'Tax SA'!BK12","v":0},{"$f":"BK65+'Tax SA'!BL12","v":0},{"$f":"BL65+'Tax SA'!BM12","v":0},{"$f":"BM65+'Tax SA'!BN12","v":0},{"$f":"BN65+'Tax SA'!BO12","v":0},{"$f":"BO65+'Tax SA'!BP12","v":0},{"$f":"BP65+'Tax SA'!BQ12","v":0},{"$f":"BQ65+'Tax SA'!BR12","v":0},{"$f":"BR65+'Tax SA'!BS12","v":0},{"$f":"BS65+'Tax SA'!BT12","v":0},{"$f":"BT65+'Tax SA'!BU12","v":0},{"$f":"BU65+'Tax SA'!BV12","v":0},{"$f":"BV65+'Tax SA'!BW12","v":0},{"$f":"BW65+'Tax SA'!BX12","v":0},{"$f":"BX65+'Tax SA'!BY12","v":0},{"$f":"BY65+'Tax SA'!BZ12","v":0},{"$f":"BZ65+'Tax SA'!CA12","v":0},{"$f":"CA65+'Tax SA'!CB12","v":0},{"$f":"CB65+'Tax SA'!CC12","v":0},{"$f":"CC65+'Tax SA'!CD12","v":0},{"$f":"CD65+'Tax SA'!CE12","v":0},{"$f":"CE65+'Tax SA'!CF12","v":0},{"$f":"CF65+'Tax SA'!CG12","v":0},{"$f":"CG65+'Tax SA'!CH12","v":0},{"$f":"CH65+'Tax SA'!CI12","v":0},{"$f":"CI65+'Tax SA'!CJ12","v":0},{"$f":"CJ65+'Tax SA'!CK12","v":0},{"$f":"CK65+'Tax SA'!CL12","v":0},{"$f":"CL65+'Tax SA'!CM12","v":0},{"$f":"CM65+'Tax SA'!CN12","v":0},{"$f":"CN65+'Tax SA'!CO12","v":0},{"$f":"CO65+'Tax SA'!CP12","v":0},{"$f":"CP65+'Tax SA'!CQ12","v":0},{"$f":"CQ65+'Tax SA'!CR12","v":0},{"$f":"CR65+'Tax SA'!CS12","v":0},{"$f":"CS65+'Tax SA'!CT12","v":0},{"$f":"CT65+'Tax SA'!CU12","v":0},{"$f":"CU65+'Tax SA'!CV12","v":0},{"$f":"CV65+'Tax SA'!CW12","v":0},{"$f":"CW65+'Tax SA'!CX12","v":0},{"$f":"CX65+'Tax SA'!CY12","v":0},{"$f":"CY65+'Tax SA'!CZ12","v":0},{"$f":"CZ65+'Tax SA'!DA12","v":0},{"$f":"DA65+'Tax SA'!DB12","v":0},{"$f":"DB65+'Tax SA'!DC12","v":0},{"$f":"DC65+'Tax SA'!DD12","v":0},{"$f":"DD65+'Tax SA'!DE12","v":0},{"$f":"DE65+'Tax SA'!DF12","v":0},{"$f":"DF65+'Tax SA'!DG12","v":0},{"$f":"DG65+'Tax SA'!DH12","v":0}]
[]
[null,null,null,"Senior Debt Balance",null,null,"USD",null,null,null,{"$f":"IF(K50,K48,K49)","v":5040000},5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,5040000,0,0,0,0,0,0,0,0,{"$f":"IF(AQ50,AQ48,AQ49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW50,BW48,BW49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DC50,DC48,DC49)","v":0},0,0,0,0,0]
[null,null,null,"Shareholder Loan Balance",null,null,"USD",null,null,null,{"$f":"IF(K50,K52,K53)","v":0},{"$f":"IF(L50,L52,L53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX50,BX52,BX53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Common Equity",null,null,"USD",null,null,null,{"$f":"K45","v":1259999.9999999998},{"$f":"L45","v":1259999.9999999998},1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,1259999.9999999998,629999.99999999977,-2.3283064365386963E-10,-630000.00000000023,-1260000.0000000002,-1890000.0000000002,-2520000,-3150000,-3780000,-4410000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,{"$f":"BX45","v":-5040000},-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000]
[]
[null,null,null,"Total Liabilities and Capital",null,null,"USD",null,null,null,{"$f":"K65+K67+K69+K68","v":6300000},{"$f":"L65+L67+L69+L68","v":6300000},6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,6300000,629999.99999999977,-2.3283064365386963E-10,-630000.00000000023,-1260000.0000000002,-1890000.0000000002,-2520000,-3150000,-3780000,-4410000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,{"$f":"BX65+BX67+BX69+BX68","v":-5040000},-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000,-5040000]
[]
[null,null,null,"Difference ",null,null,"USD"]
[null,null,null,"Balance Sheet Test",null,null,"Test"]

{"sheet":"Annual Financial Statements","index":10,"n_rows":51,"n_cols":48,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,null,null,null,null,null,null,null,{"$f":"YEAR('Fin Statment SA'!K2)","v":2023},{"$f":"I2+1","v":2024},{"$f":"J2+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062]
[null,null,null,null,null,"Flow","Balance"]
[null,"Profit and Loss"]
[null,null,"Revenues",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!10:10)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!10:10)","v":0}]
[null,null,"Operating Expense",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!11:11)","v":0}]
[null,null,null,"EBITDA",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!12:12)","v":0}]
[null,null,"Less: Capital Allowance",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!13:13)","v":0}]
[null,null,null,"EBIT ",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!14:14)","v":0}]
[null,null,"Less: Interest on Senior",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!15:15)","v":0}]
[null,null,"Less: Shareholder Debt Interest",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!16:16)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!16:16)","v":0}]
[null,null,null,"EBT",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!17:17)","v":0}]
[null,null,"Less: Taxes",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!18:18)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!18:18)","v":0}]
[null,null,null,"Profit After Tax",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!19:19)","v":0}]
[]
[null,"Cash Flow Statement"]
[null,null,"EBITDA",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!22:22)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!22:22)","v":0}]
[null,null,"Less: Working Capital Change",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!23:23)","v":0}]
[null,null,"Less: Taxes Paid",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!24:24)","v":0}]
[null,null,null,"Operating Cash Flow",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!25:25)","v":0}]
[null,null,"Less: Capital Expenditures",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!26:26)","v":6300000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!26:26)","v":0}]
[null,null,null,"Cash Flow Before financing",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!27:27)","v":-6300000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!27:27)","v":0}]
[null,null,"Less: Interest Paid During Construction - Senior",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!28:28)","v":0}]
[null,null,"Less: Interest Paid During Operation - Senior",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!29:29)","v":0}]
[null,null,"Less: Repayment of Senior Debt",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!30:30)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!30:30)","v":0}]
[null,null,"Add: Issuance of Debt",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!31:31)","v":5040000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!31:31)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!31:31)","v":0}]
[null,null,null,"Cash Flow to All Equity",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!32:32)","v":-1260000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!32:32)","v":0}]
[null,null,"Less: Repayment of Shareholder Debt",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!33:33)","v":0}]
[null,null,"Less: Cash Interest on Shareholder Debt",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!34:34)","v":0}]
[null,null,"Less: Dividends",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!35:35)","v":0}]
[null,null,"Add: Equity Contributions",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!36:36)","v":1259999.9999999998},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!36:36)","v":0}]
[null,null,null,"Net Cash Flow",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!37:37)","v":0}]
[]
[null,"Balance Sheet"]
[null,null,"Assets"]
[null,null,null,"Cash"]
[null,null,null,"Accounts Receivable",null,null,null,null,{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!57:57,'Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!$7:$7,1)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!58:58)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!58:58)","v":0}]
[null,null,null,"Solar Asset Balance",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!59:59)","v":6300000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!59:59)","v":0}]
[null,null,null,"IDC Asset Balance",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!60:60)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!60:60)","v":0}]
[null,null,null,"Less: Accumulated Depreciation",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!61:61)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!61:61)","v":0}]
[null,null,null,"Net Assets",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!62:62)","v":6300000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!62:62)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!62:62)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!63:63)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!63:63)","v":0}]
[null,null,"Liabilites and Capital",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!64:64)","v":0}]
[null,null,null,"Accounts Payable",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!65:65)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!66:66)","v":0}]
[null,null,null,"Senior Debt Balance",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!67:67)","v":5040000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!67:67)","v":0}]
[null,null,null,"Shareholder Loan Balance",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!68:68)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!68:68)","v":0}]
[null,null,null,"Common Equity",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!69:69)","v":1259999.9999999998},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!69:69)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!70:70)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!70:70)","v":0}]
[null,null,null,"Total Liabilities and Capital",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!I$2,'Fin Statment SA'!71:71)","v":6300000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!J$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!K$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!L$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!M$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!N$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!O$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!P$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Q$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!R$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!S$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!T$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!U$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!V$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!W$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!X$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Y$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!Z$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AA$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AB$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AC$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AD$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AE$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AF$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AG$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AH$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AI$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AJ$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AK$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AL$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AM$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AN$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AO$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AP$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AQ$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AR$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AS$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AT$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AU$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statements'!AV$2,'Fin Statment SA'!71:71)","v":0}]

{"sheet":"Returns and Ratios","index":11,"n_rows":77,"n_cols":112,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
["          ",null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102]
[null,null,{"$f":"'Debt and Waterfall SA'!E2","v":"Model period start date - semi-annual - header"},null,null,null,null,null,null,null,{"$f":"'Tax SA'!K2","v":"2023-01-01"},{"$f":"'Tax SA'!L2","v":"1900-01-01"},{"$f":"'Tax SA'!M2","v":"1900-01-01"},{"$f":"'Tax SA'!N2","v":"1900-01-01"},{"$f":"'Tax SA'!O2","v":"1900-01-01"},{"$f":"'Tax SA'!P2","v":"1900-01-01"},{"$f":"'Tax SA'!Q2","v":"1900-01-01"},{"$f":"'Tax SA'!R2","v":"1900-01-01"},{"$f":"'Tax SA'!S2","v":"1900-01-01"},{"$f":"'Tax SA'!T2","v":"1900-01-01"},{"$f":"'Tax SA'!U2","v":"1900-01-01"},{"$f":"'Tax SA'!V2","v":"1900-01-01"},{"$f":"'Tax SA'!W2","v":"1900-01-01"},{"$f":"'Tax SA'!X2","v":"1900-01-01"},{"$f":"'Tax SA'!Y2","v":"1900-01-01"},{"$f":"'Tax SA'!Z2","v":"1900-01-01"},{"$f":"'Tax SA'!AA2","v":"1900-01-01"},{"$f":"'Tax SA'!AB2","v":"1900-01-01"},{"$f":"'Tax SA'!AC2","v":"1900-01-01"},{"$f":"'Tax SA'!AD2","v":"1900-01-01"},{"$f":"'Tax SA'!AE2","v":"1900-01-01"},{"$f":"'Tax SA'!AF2","v":"1900-01-01"},{"$f":"'Tax SA'!AG2","v":"1900-01-01"},{"$f":"'Tax SA'!AH2","v":"1900-01-01"},{"$f":"'Tax SA'!AI2","v":"1900-01-01"},{"$f":"'Tax SA'!AJ2","v":"1900-01-01"},{"$f":"'Tax SA'!AK2","v":"1900-01-01"},{"$f":"'Tax SA'!AL2","v":"1900-01-01"},{"$f":"'Tax SA'!AM2","v":"1900-01-01"},{"$f":"'Tax SA'!AN2","v":"1900-01-01"},{"$f":"'Tax SA'!AO2","v":"1900-01-01"},{"$f":"'Tax SA'!AP2","v":"1900-01-01"},{"$f":"'Tax SA'!AQ2","v":"1900-01-01"},{"$f":"'Tax SA'!AR2","v":"1900-01-01"},{"$f":"'Tax SA'!AS2","v":"1900-01-01"},{"$f":"'Tax SA'!AT2","v":"1900-01-01"},{"$f":"'Tax SA'!AU2","v":"1900-01-01"},{"$f":"'Tax SA'!AV2","v":"1900-01-01"},{"$f":"'Tax SA'!AW2","v":"1900-01-01"},{"$f":"'Tax SA'!AX2","v":"1900-01-01"},{"$f":"'Tax SA'!AY2","v":"1900-01-01"},{"$f":"'Tax SA'!AZ2","v":"1900-01-01"},{"$f":"'Tax SA'!BA2","v":"1900-01-01"},{"$f":"'Tax SA'!BB2","v":"1900-01-01"},{"$f":"'Tax SA'!BC2","v":"1900-01-01"},{"$f":"'Tax SA'!BD2","v":"1900-01-01"},{"$f":"'Tax SA'!BE2","v":"1900-01-01"},{"$f":"'Tax SA'!BF2","v":"1900-01-01"},{"$f":"'Tax SA'!BG2","v":"1900-01-01"},{"$f":"'Tax SA'!BH2","v":"1900-01-01"},{"$f":"'Tax SA'!BI2","v":"1900-01-01"},{"$f":"'Tax SA'!BJ2","v":"1900-01-01"},{"$f":"'Tax SA'!BK2","v":"1900-01-01"},{"$f":"'Tax SA'!BL2","v":"1900-01-01"},{"$f":"'Tax SA'!BM2","v":"1900-01-01"},{"$f":"'Tax SA'!BN2","v":"1900-01-01"},{"$f":"'Tax SA'!BO2","v":"1900-01-01"},{"$f":"'Tax SA'!BP2","v":"1900-01-01"},{"$f":"'Tax SA'!BQ2","v":"1900-01-01"},{"$f":"'Tax SA'!BR2","v":"1900-01-01"},{"$f":"'Tax SA'!BS2","v":"1900-01-01"},{"$f":"'Tax SA'!BT2","v":"1900-01-01"},{"$f":"'Tax SA'!BU2","v":"1900-01-01"},{"$f":"'Tax SA'!BV2","v":"1900-01-01"},{"$f":"'Tax SA'!BW2","v":"1900-01-01"},{"$f":"'Tax SA'!BX2","v":"1900-01-01"},{"$f":"'Tax SA'!BY2","v":"1900-01-01"},{"$f":"'Tax SA'!BZ2","v":"1900-01-01"},{"$f":"'Tax SA'!CA2","v":"1900-01-01"},{"$f":"'Tax SA'!CB2","v":"1900-01-01"},{"$f":"'Tax SA'!CC2","v":"1900-01-01"},{"$f":"'Tax SA'!CD2","v":"1900-01-01"},{"$f":"'Tax SA'!CE2","v":"1900-01-01"},{"$f":"'Tax SA'!CF2","v":"1900-01-01"},{"$f":"'Tax SA'!CG2","v":"1900-01-01"},{"$f":"'Tax SA'!CH2","v":"1900-01-01"},{"$f":"'Tax SA'!CI2","v":"1900-01-01"},{"$f":"'Tax SA'!CJ2","v":"1900-01-01"},{"$f":"'Tax SA'!CK2","v":"1900-01-01"},{"$f":"'Tax SA'!CL2","v":"1900-01-01"},{"$f":"'Tax SA'!CM2","v":"1900-01-01"},{"$f":"'Tax SA'!CN2","v":"1900-01-01"},{"$f":"'Tax SA'!CO2","v":"1900-01-01"},{"$f":"'Tax SA'!CP2","v":"1900-01-01"},{"$f":"'Tax SA'!CQ2","v":"1900-01-01"},{"$f":"'Tax SA'!CR2","v":"1900-01-01"},{"$f":"'Tax SA'!CS2","v":"1900-01-01"},{"$f":"'Tax SA'!CT2","v":"1900-01-01"},{"$f":"'Tax SA'!CU2","v":"1900-01-01"},{"$f":"'Tax SA'!CV2","v":"1900-01-01"},{"$f":"'Tax SA'!CW2","v":"1900-01-01"},{"$f":"'Tax SA'!CX2","v":"1900-01-01"},{"$f":"'Tax SA'!CY2","v":"1900-01-01"},{"$f":"'Tax SA'!CZ2","v":"1900-01-01"},{"$f":"'Tax SA'!DA2","v":"1900-01-01"},{"$f":"'Tax SA'!DB2","v":"1900-01-01"},{"$f":"'Tax SA'!DC2","v":"1900-01-01"},{"$f":"'Tax SA'!DD2","v":"1900-01-01"},{"$f":"'Tax SA'!DE2","v":"1900-01-01"},{"$f":"'Tax SA'!DF2","v":"1900-01-01"},{"$f":"'Tax SA'!DG2","v":"1900-01-01"},{"$f":"'Tax SA'!DH2","v":"1900-01-01"}]
[null,null,{"$f":"'Debt and Waterfall SA'!E3","v":"Model period end date - semi-annual - header"},null,null,null,null,null,null,null,{"$f":"'Tax SA'!K3","v":"00:00:00"},{"$f":"'Tax SA'!L3","v":"00:00:00"},{"$f":"'Tax SA'!M3","v":"00:00:00"},{"$f":"'Tax SA'!N3","v":"00:00:00"},{"$f":"'Tax SA'!O3","v":"00:00:00"},{"$f":"'Tax SA'!P3","v":"00:00:00"},{"$f":"'Tax SA'!Q3","v":"00:00:00"},{"$f":"'Tax SA'!R3","v":"00:00:00"},{"$f":"'Tax SA'!S3","v":"00:00:00"},{"$f":"'Tax SA'!T3","v":"00:00:00"},{"$f":"'Tax SA'!U3","v":"00:00:00"},{"$f":"'Tax SA'!V3","v":"00:00:00"},{"$f":"'Tax SA'!W3","v":"00:00:00"},{"$f":"'Tax SA'!X3","v":"00:00:00"},{"$f":"'Tax SA'!Y3","v":"00:00:00"},{"$f":"'Tax SA'!Z3","v":"00:00:00"},{"$f":"'Tax SA'!AA3","v":"00:00:00"},{"$f":"'Tax SA'!AB3","v":"00:00:00"},{"$f":"'Tax SA'!AC3","v":"00:00:00"},{"$f":"'Tax SA'!AD3","v":"00:00:00"},{"$f":"'Tax SA'!AE3","v":"00:00:00"},{"$f":"'Tax SA'!AF3","v":"00:00:00"},{"$f":"'Tax SA'!AG3","v":"00:00:00"},{"$f":"'Tax SA'!AH3","v":"00:00:00"},{"$f":"'Tax SA'!AI3","v":"00:00:00"},{"$f":"'Tax SA'!AJ3","v":"00:00:00"},{"$f":"'Tax SA'!AK3","v":"00:00:00"},{"$f":"'Tax SA'!AL3","v":"00:00:00"},{"$f":"'Tax SA'!AM3","v":"00:00:00"},{"$f":"'Tax SA'!AN3","v":"00:00:00"},{"$f":"'Tax SA'!AO3","v":"00:00:00"},{"$f":"'Tax SA'!AP3","v":"00:00:00"},{"$f":"'Tax SA'!AQ3","v":"00:00:00"},{"$f":"'Tax SA'!AR3","v":"00:00:00"},{"$f":"'Tax SA'!AS3","v":"00:00:00"},{"$f":"'Tax SA'!AT3","v":"00:00:00"},{"$f":"'Tax SA'!AU3","v":"00:00:00"},{"$f":"'Tax SA'!AV3","v":"00:00:00"},{"$f":"'Tax SA'!AW3","v":"00:00:00"},{"$f":"'Tax SA'!AX3","v":"00:00:00"},{"$f":"'Tax SA'!AY3","v":"00:00:00"},{"$f":"'Tax SA'!AZ3","v":"00:00:00"},{"$f":"'Tax SA'!BA3","v":"00:00:00"},{"$f":"'Tax SA'!BB3","v":"00:00:00"},{"$f":"'Tax SA'!BC3","v":"00:00:00"},{"$f":"'Tax SA'!BD3","v":"00:00:00"},{"$f":"'Tax SA'!BE3","v":"00:00:00"},{"$f":"'Tax SA'!BF3","v":"00:00:00"},{"$f":"'Tax SA'!BG3","v":"00:00:00"},{"$f":"'Tax SA'!BH3","v":"00:00:00"},{"$f":"'Tax SA'!BI3","v":"00:00:00"},{"$f":"'Tax SA'!BJ3","v":"00:00:00"},{"$f":"'Tax SA'!BK3","v":"00:00:00"},{"$f":"'Tax SA'!BL3","v":"00:00:00"},{"$f":"'Tax SA'!BM3","v":"00:00:00"},{"$f":"'Tax SA'!BN3","v":"00:00:00"},{"$f":"'Tax SA'!BO3","v":"00:00:00"},{"$f":"'Tax SA'!BP3","v":"00:00:00"},{"$f":"'Tax SA'!BQ3","v":"00:00:00"},{"$f":"'Tax SA'!BR3","v":"00:00:00"},{"$f":"'Tax SA'!BS3","v":"00:00:00"},{"$f":"'Tax SA'!BT3","v":"00:00:00"},{"$f":"'Tax SA'!BU3","v":"00:00:00"},{"$f":"'Tax SA'!BV3","v":"00:00:00"},{"$f":"'Tax SA'!BW3","v":"00:00:00"},{"$f":"'Tax SA'!BX3","v":"00:00:00"},{"$f":"'Tax SA'!BY3","v":"00:00:00"},{"$f":"'Tax SA'!BZ3","v":"00:00:00"},{"$f":"'Tax SA'!CA3","v":"00:00:00"},{"$f":"'Tax SA'!CB3","v":"00:00:00"},{"$f":"'Tax SA'!CC3","v":"00:00:00"},{"$f":"'Tax SA'!CD3","v":"00:00:00"},{"$f":"'Tax SA'!CE3","v":"00:00:00"},{"$f":"'Tax SA'!CF3","v":"00:00:00"},{"$f":"'Tax SA'!CG3","v":"00:00:00"},{"$f":"'Tax SA'!CH3","v":"00:00:00"},{"$f":"'Tax SA'!CI3","v":"00:00:00"},{"$f":"'Tax SA'!CJ3","v":"00:00:00"},{"$f":"'Tax SA'!CK3","v":"00:00:00"},{"$f":"'Tax SA'!CL3","v":"00:00:00"},{"$f":"'Tax SA'!CM3","v":"00:00:00"},{"$f":"'Tax SA'!CN3","v":"00:00:00"},{"$f":"'Tax SA'!CO3","v":"00:00:00"},{"$f":"'Tax SA'!CP3","v":"00:00:00"},{"$f":"'Tax SA'!CQ3","v":"00:00:00"},{"$f":"'Tax SA'!CR3","v":"00:00:00"},{"$f":"'Tax SA'!CS3","v":"00:00:00"},{"$f":"'Tax SA'!CT3","v":"00:00:00"},{"$f":"'Tax SA'!CU3","v":"00:00:00"},{"$f":"'Tax SA'!CV3","v":"00:00:00"},{"$f":"'Tax SA'!CW3","v":"00:00:00"},{"$f":"'Tax SA'!CX3","v":"00:00:00"},{"$f":"'Tax SA'!CY3","v":"00:00:00"},{"$f":"'Tax SA'!CZ3","v":"00:00:00"},{"$f":"'Tax SA'!DA3","v":"00:00:00"},{"$f":"'Tax SA'!DB3","v":"00:00:00"},{"$f":"'Tax SA'!DC3","v":"00:00:00"},{"$f":"'Tax SA'!DD3","v":"00:00:00"},{"$f":"'Tax SA'!DE3","v":"00:00:00"},{"$f":"'Tax SA'!DF3","v":"00:00:00"},{"$f":"'Tax SA'!DG3","v":"00:00:00"},{"$f":"'Tax SA'!DH3","v":"00:00:00"}]
[null,null,{"$f":"'Debt and Waterfall SA'!E4","v":"Timeline label"},null,null,null,null,null,null,null,{"$f":"'Tax SA'!K4","v":"FC/Const."},{"$f":"'Tax SA'!L4","v":"Const"},{"$f":"'Tax SA'!M4","v":"Const"},{"$f":"'Tax SA'!N4","v":"Const"},{"$f":"'Tax SA'!O4","v":"Const"},{"$f":"'Tax SA'!P4","v":"Const"},{"$f":"'Tax SA'!Q4","v":"Const"},{"$f":"'Tax SA'!R4","v":"Const"},{"$f":"'Tax SA'!S4","v":"Const"},{"$f":"'Tax SA'!T4","v":"Const"},{"$f":"'Tax SA'!U4","v":"Const"},{"$f":"'Tax SA'!V4","v":"Const"},{"$f":"'Tax SA'!W4","v":"Const"},{"$f":"'Tax SA'!X4","v":"Const"},{"$f":"'Tax SA'!Y4","v":"Const"},{"$f":"'Tax SA'!Z4","v":"Const"},{"$f":"'Tax SA'!AA4","v":"Const"},{"$f":"'Tax SA'!AB4","v":"Const"},{"$f":"'Tax SA'!AC4","v":"Const"},{"$f":"'Tax SA'!AD4","v":"Const"},{"$f":"'Tax SA'!AE4","v":"Const"},{"$f":"'Tax SA'!AF4","v":"Const"},{"$f":"'Tax SA'!AG4","v":"Const"},{"$f":"'Tax SA'!AH4","v":"Const"},{"$f":"'Tax SA'!AI4","v":"Const"},{"$f":"'Tax SA'!AJ4","v":"Const"},{"$f":"'Tax SA'!AK4","v":"Const"},{"$f":"'Tax SA'!AL4","v":"Const"},{"$f":"'Tax SA'!AM4","v":"Const"},{"$f":"'Tax SA'!AN4","v":"Const"},{"$f":"'Tax SA'!AO4","v":"Const"},{"$f":"'Tax SA'!AP4","v":"Const"},{"$f":"'Tax SA'!AQ4","v":"Const"},{"$f":"'Tax SA'!AR4","v":"Const"},{"$f":"'Tax SA'!AS4","v":"Const"},{"$f":"'Tax SA'!AT4","v":"Const"},{"$f":"'Tax SA'!AU4","v":"Const"},{"$f":"'Tax SA'!AV4","v":"Const"},{"$f":"'Tax SA'!AW4","v":"Const"},{"$f":"'Tax SA'!AX4","v":"Const"},{"$f":"'Tax SA'!AY4","v":"Const"},{"$f":"'Tax SA'!AZ4","v":"Const"},{"$f":"'Tax SA'!BA4","v":"Const"},{"$f":"'Tax SA'!BB4","v":"Const"},{"$f":"'Tax SA'!BC4","v":"Const"},{"$f":"'Tax SA'!BD4","v":"Const"},{"$f":"'Tax SA'!BE4","v":"Const"},{"$f":"'Tax SA'!BF4","v":"Const"},{"$f":"'Tax SA'!BG4","v":"Const"},{"$f":"'Tax SA'!BH4","v":"Const"},{"$f":"'Tax SA'!BI4","v":"Const"},{"$f":"'Tax SA'!BJ4","v":"Const"},{"$f":"'Tax SA'!BK4","v":"Const"},{"$f":"'Tax SA'!BL4","v":"Const"},{"$f":"'Tax SA'!BM4","v":"Const"},{"$f":"'Tax SA'!BN4","v":"Const"},{"$f":"'Tax SA'!BO4","v":"Const"},{"$f":"'Tax SA'!BP4","v":"Const"},{"$f":"'Tax SA'!BQ4","v":"Const"},{"$f":"'Tax SA'!BR4","v":"Const"},{"$f":"'Tax SA'!BS4","v":"Const"},{"$f":"'Tax SA'!BT4","v":"Const"},{"$f":"'Tax SA'!BU4","v":"Const"},{"$f":"'Tax SA'!BV4","v":"Const"},{"$f":"'Tax SA'!BW4","v":"Const"},{"$f":"'Tax SA'!BX4","v":"Const"},{"$f":"'Tax SA'!BY4","v":"Const"},{"$f":"'Tax SA'!BZ4","v":"Const"},{"$f":"'Tax SA'!CA4","v":"Const"},{"$f":"'Tax SA'!CB4","v":"Const"},{"$f":"'Tax SA'!CC4","v":"Const"},{"$f":"'Tax SA'!CD4","v":"Const"},{"$f":"'Tax SA'!CE4","v":"Const"},{"$f":"'Tax SA'!CF4","v":"Const"},{"$f":"'Tax SA'!CG4","v":"Const"},{"$f":"'Tax SA'!CH4","v":"Const"},{"$f":"'Tax SA'!CI4","v":"Const"},{"$f":"'Tax SA'!CJ4","v":"Const"},{"$f":"'Tax SA'!CK4","v":"Const"},{"$f":"'Tax SA'!CL4","v":"Const"},{"$f":"'Tax SA'!CM4","v":"Const"},{"$f":"'Tax SA'!CN4","v":"Const"},{"$f":"'Tax SA'!CO4","v":"Const"},{"$f":"'Tax SA'!CP4","v":"Const"},{"$f":"'Tax SA'!CQ4","v":"Const"},{"$f":"'Tax SA'!CR4","v":"Const"},{"$f":"'Tax SA'!CS4","v":"Const"},{"$f":"'Tax SA'!CT4","v":"Const"},{"$f":"'Tax SA'!CU4","v":"Const"},{"$f":"'Tax SA'!CV4","v":"Const"},{"$f":"'Tax SA'!CW4","v":"Const"},{"$f":"'Tax SA'!CX4","v":"Const"},{"$f":"'Tax SA'!CY4","v":"Const"},{"$f":"'Tax SA'!CZ4","v":"Const"},{"$f":"'Tax SA'!DA4","v":"Const"},{"$f":"'Tax SA'!DB4","v":"Const"},{"$f":"'Tax SA'!DC4","v":"Const"},{"$f":"'Tax SA'!DD4","v":"Const"},{"$f":"'Tax SA'!DE4","v":"Const"},{"$f":"'Tax SA'!DF4","v":"Const"},{"$f":"'Tax SA'!DG4","v":"Const"},{"$f":"'Tax SA'!DH4","v":"Const"}]
[null,null,null,null,null,"Constant","Unit","Total","Test"]
[]
[null,"Transferred Variables"]
[null,null,"EBITDA to Semi-Annual",null,null,null,"USD",null,null,null,{"$f":"'Tax SA'!K7","v":0},{"$f":"'Tax SA'!L7","v":0},{"$f":"'Tax SA'!M7","v":0},{"$f":"'Tax SA'!N7","v":0},{"$f":"'Tax SA'!O7","v":0},{"$f":"'Tax SA'!P7","v":0},{"$f":"'Tax SA'!Q7","v":0},{"$f":"'Tax SA'!R7","v":0},{"$f":"'Tax SA'!S7","v":0},{"$f":"'Tax SA'!T7","v":0},{"$f":"'Tax SA'!U7","v":0},{"$f":"'Tax SA'!V7","v":0},{"$f":"'Tax SA'!W7","v":0},{"$f":"'Tax SA'!X7","v":0},{"$f":"'Tax SA'!Y7","v":0},{"$f":"'Tax SA'!Z7","v":0},{"$f":"'Tax SA'!AA7","v":0},{"$f":"'Tax SA'!AB7","v":0},{"$f":"'Tax SA'!AC7","v":0},{"$f":"'Tax SA'!AD7","v":0},{"$f":"'Tax SA'!AE7","v":0},{"$f":"'Tax SA'!AF7","v":0},{"$f":"'Tax SA'!AG7","v":0},{"$f":"'Tax SA'!AH7","v":0},{"$f":"'Tax SA'!AI7","v":0},{"$f":"'Tax SA'!AJ7","v":0},{"$f":"'Tax SA'!AK7","v":0},{"$f":"'Tax SA'!AL7","v":0},{"$f":"'Tax SA'!AM7","v":0},{"$f":"'Tax SA'!AN7","v":0},{"$f":"'Tax SA'!AO7","v":0},{"$f":"'Tax SA'!AP7","v":0},{"$f":"'Tax SA'!AQ7","v":0},{"$f":"'Tax SA'!AR7","v":0},{"$f":"'Tax SA'!AS7","v":0},{"$f":"'Tax SA'!AT7","v":0},{"$f":"'Tax SA'!AU7","v":0},{"$f":"'Tax SA'!AV7","v":0},{"$f":"'Tax SA'!AW7","v":0},{"$f":"'Tax SA'!AX7","v":0},{"$f":"'Tax SA'!AY7","v":0},{"$f":"'Tax SA'!AZ7","v":0},{"$f":"'Tax SA'!BA7","v":0},{"$f":"'Tax SA'!BB7","v":0},{"$f":"'Tax SA'!BC7","v":0},{"$f":"'Tax SA'!BD7","v":0},{"$f":"'Tax SA'!BE7","v":0},{"$f":"'Tax SA'!BF7","v":0},{"$f":"'Tax SA'!BG7","v":0},{"$f":"'Tax SA'!BH7","v":0},{"$f":"'Tax SA'!BI7","v":0},{"$f":"'Tax SA'!BJ7","v":0},{"$f":"'Tax SA'!BK7","v":0},{"$f":"'Tax SA'!BL7","v":0},{"$f":"'Tax SA'!BM7","v":0},{"$f":"'Tax SA'!BN7","v":0},{"$f":"'Tax SA'!BO7","v":0},{"$f":"'Tax SA'!BP7","v":0},{"$f":"'Tax SA'!BQ7","v":0},{"$f":"'Tax SA'!BR7","v":0},{"$f":"'Tax SA'!BS7","v":0},{"$f":"'Tax SA'!BT7","v":0},{"$f":"'Tax SA'!BU7","v":0},{"$f":"'Tax SA'!BV7","v":0},{"$f":"'Tax SA'!BW7","v":0},{"$f":"'Tax SA'!BX7","v":0},{"$f":"'Tax SA'!BY7","v":0},{"$f":"'Tax SA'!BZ7","v":0},{"$f":"'Tax SA'!CA7","v":0},{"$f":"'Tax SA'!CB7","v":0},{"$f":"'Tax SA'!CC7","v":0},{"$f":"'Tax SA'!CD7","v":0},{"$f":"'Tax SA'!CE7","v":0},{"$f":"'Tax SA'!CF7","v":0},{"$f":"'Tax SA'!CG7","v":0},{"$f":"'Tax SA'!CH7","v":0},{"$f":"'Tax SA'!CI7","v":0},{"$f":"'Tax SA'!CJ7","v":0},{"$f":"'Tax SA'!CK7","v":0},{"$f":"'Tax SA'!CL7","v":0},{"$f":"'Tax SA'!CM7","v":0},{"$f":"'Tax SA'!CN7","v":0},{"$f":"'Tax SA'!CO7","v":0},{"$f":"'Tax SA'!CP7","v":0},{"$f":"'Tax SA'!CQ7","v":0},{"$f":"'Tax SA'!CR7","v":0},{"$f":"'Tax SA'!CS7","v":0},{"$f":"'Tax SA'!CT7","v":0},{"$f":"'Tax SA'!CU7","v":0},{"$f":"'Tax SA'!CV7","v":0},{"$f":"'Tax SA'!CW7","v":0},{"$f":"'Tax SA'!CX7","v":0},{"$f":"'Tax SA'!CY7","v":0},{"$f":"'Tax SA'!CZ7","v":0},{"$f":"'Tax SA'!DA7","v":0},{"$f":"'Tax SA'!DB7","v":0},{"$f":"'Tax SA'!DC7","v":0},{"$f":"'Tax SA'!DD7","v":0},{"$f":"'Tax SA'!DE7","v":0},{"$f":"'Tax SA'!DF7","v":0},{"$f":"'Tax SA'!DG7","v":0},{"$f":"'Tax SA'!DH7","v":0}]
[null,null,"Working Captial Changes to Semi-Annual",null,null,null,"USD",null,null,null,{"$f":"'Tax SA'!K8","v":0},{"$f":"'Tax SA'!L8","v":0},{"$f":"'Tax SA'!M8","v":0},{"$f":"'Tax SA'!N8","v":0},{"$f":"'Tax SA'!O8","v":0},{"$f":"'Tax SA'!P8","v":0},{"$f":"'Tax SA'!Q8","v":0},{"$f":"'Tax SA'!R8","v":0},{"$f":"'Tax SA'!S8","v":0},{"$f":"'Tax SA'!T8","v":0},{"$f":"'Tax SA'!U8","v":0},{"$f":"'Tax SA'!V8","v":0},{"$f":"'Tax SA'!W8","v":0},{"$f":"'Tax SA'!X8","v":0},{"$f":"'Tax SA'!Y8","v":0},{"$f":"'Tax SA'!Z8","v":0},{"$f":"'Tax SA'!AA8","v":0},{"$f":"'Tax SA'!AB8","v":0},{"$f":"'Tax SA'!AC8","v":0},{"$f":"'Tax SA'!AD8","v":0},{"$f":"'Tax SA'!AE8","v":0},{"$f":"'Tax SA'!AF8","v":0},{"$f":"'Tax SA'!AG8","v":0},{"$f":"'Tax SA'!AH8","v":0},{"$f":"'Tax SA'!AI8","v":0},{"$f":"'Tax SA'!AJ8","v":0},{"$f":"'Tax SA'!AK8","v":0},{"$f":"'Tax SA'!AL8","v":0},{"$f":"'Tax SA'!AM8","v":0},{"$f":"'Tax SA'!AN8","v":0},{"$f":"'Tax SA'!AO8","v":0},{"$f":"'Tax SA'!AP8","v":0},{"$f":"'Tax SA'!AQ8","v":0},{"$f":"'Tax SA'!AR8","v":0},{"$f":"'Tax SA'!AS8","v":0},{"$f":"'Tax SA'!AT8","v":0},{"$f":"'Tax SA'!AU8","v":0},{"$f":"'Tax SA'!AV8","v":0},{"$f":"'Tax SA'!AW8","v":0},{"$f":"'Tax SA'!AX8","v":0},{"$f":"'Tax SA'!AY8","v":0},{"$f":"'Tax SA'!AZ8","v":0},{"$f":"'Tax SA'!BA8","v":0},{"$f":"'Tax SA'!BB8","v":0},{"$f":"'Tax SA'!BC8","v":0},{"$f":"'Tax SA'!BD8","v":0},{"$f":"'Tax SA'!BE8","v":0},{"$f":"'Tax SA'!BF8","v":0},{"$f":"'Tax SA'!BG8","v":0},{"$f":"'Tax SA'!BH8","v":0},{"$f":"'Tax SA'!BI8","v":0},{"$f":"'Tax SA'!BJ8","v":0},{"$f":"'Tax SA'!BK8","v":0},{"$f":"'Tax SA'!BL8","v":0},{"$f":"'Tax SA'!BM8","v":0},{"$f":"'Tax SA'!BN8","v":0},{"$f":"'Tax SA'!BO8","v":0},{"$f":"'Tax SA'!BP8","v":0},{"$f":"'Tax SA'!BQ8","v":0},{"$f":"'Tax SA'!BR8","v":0},{"$f":"'Tax SA'!BS8","v":0},{"$f":"'Tax SA'!BT8","v":0},{"$f":"'Tax SA'!BU8","v":0},{"$f":"'Tax SA'!BV8","v":0},{"$f":"'Tax SA'!BW8","v":0},{"$f":"'Tax SA'!BX8","v":0},{"$f":"'Tax SA'!BY8","v":0},{"$f":"'Tax SA'!BZ8","v":0},{"$f":"'Tax SA'!CA8","v":0},{"$f":"'Tax SA'!CB8","v":0},{"$f":"'Tax SA'!CC8","v":0},{"$f":"'Tax SA'!CD8","v":0},{"$f":"'Tax SA'!CE8","v":0},{"$f":"'Tax SA'!CF8","v":0},{"$f":"'Tax SA'!CG8","v":0},{"$f":"'Tax SA'!CH8","v":0},{"$f":"'Tax SA'!CI8","v":0},{"$f":"'Tax SA'!CJ8","v":0},{"$f":"'Tax SA'!CK8","v":0},{"$f":"'Tax SA'!CL8","v":0},{"$f":"'Tax SA'!CM8","v":0},{"$f":"'Tax SA'!CN8","v":0},{"$f":"'Tax SA'!CO8","v":0},{"$f":"'Tax SA'!CP8","v":0},{"$f":"'Tax SA'!CQ8","v":0},{"$f":"'Tax SA'!CR8","v":0},{"$f":"'Tax SA'!CS8","v":0},{"$f":"'Tax SA'!CT8","v":0},{"$f":"'Tax SA'!CU8","v":0},{"$f":"'Tax SA'!CV8","v":0},{"$f":"'Tax SA'!CW8","v":0},{"$f":"'Tax SA'!CX8","v":0},{"$f":"'Tax SA'!CY8","v":0},{"$f":"'Tax SA'!CZ8","v":0},{"$f":"'Tax SA'!DA8","v":0},{"$f":"'Tax SA'!DB8","v":0},{"$f":"'Tax SA'!DC8","v":0},{"$f":"'Tax SA'!DD8","v":0},{"$f":"'Tax SA'!DE8","v":0},{"$f":"'Tax SA'!DF8","v":0},{"$f":"'Tax SA'!DG8","v":0},{"$f":"'Tax SA'!DH8","v":0}]
[null,null,"Income Taxes",null,null,null,"USD",null,null,null,{"$f":"'Tax SA'!K47","v":0},{"$f":"'Tax SA'!L47","v":0},{"$f":"'Tax SA'!M47","v":0},{"$f":"'Tax SA'!N47","v":0},{"$f":"'Tax SA'!O47","v":0},{"$f":"'Tax SA'!P47","v":0},{"$f":"'Tax SA'!Q47","v":0},{"$f":"'Tax SA'!R47","v":0},{"$f":"'Tax SA'!S47","v":0},{"$f":"'Tax SA'!T47","v":0},{"$f":"'Tax SA'!U47","v":0},{"$f":"'Tax SA'!V47","v":0},{"$f":"'Tax SA'!W47","v":0},{"$f":"'Tax SA'!X47","v":0},{"$f":"'Tax SA'!Y47","v":0},{"$f":"'Tax SA'!Z47","v":0},{"$f":"'Tax SA'!AA47","v":0},{"$f":"'Tax SA'!AB47","v":0},{"$f":"'Tax SA'!AC47","v":0},{"$f":"'Tax SA'!AD47","v":0},{"$f":"'Tax SA'!AE47","v":0},{"$f":"'Tax SA'!AF47","v":0},{"$f":"'Tax SA'!AG47","v":0},{"$f":"'Tax SA'!AH47","v":0},{"$f":"'Tax SA'!AI47","v":-126000},{"$f":"'Tax SA'!AJ47","v":-126000},{"$f":"'Tax SA'!AK47","v":-126000},{"$f":"'Tax SA'!AL47","v":-126000},{"$f":"'Tax SA'!AM47","v":-126000},{"$f":"'Tax SA'!AN47","v":-126000},{"$f":"'Tax SA'!AO47","v":-126000},{"$f":"'Tax SA'!AP47","v":-126000},{"$f":"'Tax SA'!AQ47","v":-126000},{"$f":"'Tax SA'!AR47","v":-126000},{"$f":"'Tax SA'!AS47","v":0},{"$f":"'Tax SA'!AT47","v":0},{"$f":"'Tax SA'!AU47","v":0},{"$f":"'Tax SA'!AV47","v":0},{"$f":"'Tax SA'!AW47","v":0},{"$f":"'Tax SA'!AX47","v":0},{"$f":"'Tax SA'!AY47","v":0},{"$f":"'Tax SA'!AZ47","v":0},{"$f":"'Tax SA'!BA47","v":0},{"$f":"'Tax SA'!BB47","v":0},{"$f":"'Tax SA'!BC47","v":0},{"$f":"'Tax SA'!BD47","v":0},{"$f":"'Tax SA'!BE47","v":0},{"$f":"'Tax SA'!BF47","v":0},{"$f":"'Tax SA'!BG47","v":0},{"$f":"'Tax SA'!BH47","v":0},{"$f":"'Tax SA'!BI47","v":0},{"$f":"'Tax SA'!BJ47","v":0},{"$f":"'Tax SA'!BK47","v":0},{"$f":"'Tax SA'!BL47","v":0},{"$f":"'Tax SA'!BM47","v":0},{"$f":"'Tax SA'!BN47","v":0},{"$f":"'Tax SA'!BO47","v":0},{"$f":"'Tax SA'!BP47","v":0},{"$f":"'Tax SA'!BQ47","v":0},{"$f":"'Tax SA'!BR47","v":0},{"$f":"'Tax SA'!BS47","v":0},{"$f":"'Tax SA'!BT47","v":0},{"$f":"'Tax SA'!BU47","v":0},{"$f":"'Tax SA'!BV47","v":0},{"$f":"'Tax SA'!BW47","v":0},{"$f":"'Tax SA'!BX47","v":0},{"$f":"'Tax SA'!BY47","v":0},{"$f":"'Tax SA'!BZ47","v":0},{"$f":"'Tax SA'!CA47","v":0},{"$f":"'Tax SA'!CB47","v":0},{"$f":"'Tax SA'!CC47","v":0},{"$f":"'Tax SA'!CD47","v":0},{"$f":"'Tax SA'!CE47","v":0},{"$f":"'Tax SA'!CF47","v":0},{"$f":"'Tax SA'!CG47","v":0},{"$f":"'Tax SA'!CH47","v":0},{"$f":"'Tax SA'!CI47","v":0},{"$f":"'Tax SA'!CJ47","v":0},{"$f":"'Tax SA'!CK47","v":0},{"$f":"'Tax SA'!CL47","v":0},{"$f":"'Tax SA'!CM47","v":0},{"$f":"'Tax SA'!CN47","v":0},{"$f":"'Tax SA'!CO47","v":0},{"$f":"'Tax SA'!CP47","v":0},{"$f":"'Tax SA'!CQ47","v":0},{"$f":"'Tax SA'!CR47","v":0},{"$f":"'Tax SA'!CS47","v":0},{"$f":"'Tax SA'!CT47","v":0},{"$f":"'Tax SA'!CU47","v":0},{"$f":"'Tax SA'!CV47","v":0},{"$f":"'Tax SA'!CW47","v":0},{"$f":"'Tax SA'!CX47","v":0},{"$f":"'Tax SA'!CY47","v":0},{"$f":"'Tax SA'!CZ47","v":0},{"$f":"'Tax SA'!DA47","v":0},{"$f":"'Tax SA'!DB47","v":0},{"$f":"'Tax SA'!DC47","v":0},{"$f":"'Tax SA'!DD47","v":0},{"$f":"'Tax SA'!DE47","v":0},{"$f":"'Tax SA'!DF47","v":0},{"$f":"'Tax SA'!DG47","v":0},{"$f":"'Tax SA'!DH47","v":0}]
[null,null,"Capital Expenditures",null,null,null,"USD",null,null,null,{"$f":"ConstM!K41","v":6300000},{"$f":"ConstM!L41","v":0},{"$f":"ConstM!M41","v":0},{"$f":"ConstM!N41","v":0},{"$f":"ConstM!O41","v":0},{"$f":"ConstM!P41","v":0},{"$f":"ConstM!Q41","v":0},{"$f":"ConstM!R41","v":0},{"$f":"ConstM!S41","v":0},{"$f":"ConstM!T41","v":0},{"$f":"ConstM!U41","v":0},{"$f":"ConstM!V41","v":0},{"$f":"ConstM!W41","v":0},{"$f":"ConstM!X41","v":0},{"$f":"ConstM!Y41","v":0},{"$f":"ConstM!Z41","v":0},{"$f":"ConstM!AA41","v":0},{"$f":"ConstM!AB41","v":0},{"$f":"ConstM!AC41","v":0},{"$f":"ConstM!AD41","v":0},{"$f":"ConstM!AE41","v":0},{"$f":"ConstM!AF41","v":0},{"$f":"ConstM!AG41","v":0},{"$f":"ConstM!AH41","v":0},{"$f":"ConstM!AI41","v":0},{"$f":"ConstM!AJ41","v":0},{"$f":"ConstM!AK41","v":0},{"$f":"ConstM!AL41","v":0},{"$f":"ConstM!AM41","v":0},{"$f":"ConstM!AN41","v":0},{"$f":"ConstM!AO41","v":0},{"$f":"ConstM!AP41","v":0},{"$f":"ConstM!AQ41","v":0},{"$f":"ConstM!AR41","v":0},{"$f":"ConstM!AS41","v":0},{"$f":"ConstM!AT41","v":0},{"$f":"ConstM!AU41","v":0},{"$f":"ConstM!AV41","v":0},{"$f":"ConstM!AW41","v":0},{"$f":"ConstM!AX41","v":0},{"$f":"ConstM!AY41","v":0},{"$f":"ConstM!AZ41","v":0},{"$f":"ConstM!BA41","v":0},{"$f":"ConstM!BB41","v":0},{"$f":"ConstM!BC41","v":0},{"$f":"ConstM!BD41","v":0},{"$f":"ConstM!BE41","v":0},{"$f":"ConstM!BF41","v":0},{"$f":"ConstM!BG41","v":0},{"$f":"ConstM!BH41","v":0},{"$f":"ConstM!BI41","v":0},{"$f":"ConstM!BJ41","v":0},{"$f":"ConstM!BK41","v":0},{"$f":"ConstM!BL41","v":0},{"$f":"ConstM!BM41","v":0},{"$f":"ConstM!BN41","v":0},{"$f":"ConstM!BO41","v":0},{"$f":"ConstM!BP41","v":0},{"$f":"ConstM!BQ41","v":0},{"$f":"ConstM!BR41","v":0},{"$f":"ConstM!BS41","v":0},{"$f":"ConstM!BT41","v":0},{"$f":"ConstM!BU41","v":0},{"$f":"ConstM!BV41","v":0},{"$f":"ConstM!BW41","v":0},{"$f":"ConstM!BX41","v":0},{"$f":"ConstM!BY41","v":0},{"$f":"ConstM!BZ41","v":0},{"$f":"ConstM!CA41","v":0},{"$f":"ConstM!CB41","v":0},{"$f":"ConstM!CC41","v":0},{"$f":"ConstM!CD41","v":0},{"$f":"ConstM!CE41","v":0},{"$f":"ConstM!CF41","v":0},{"$f":"ConstM!CG41","v":0},{"$f":"ConstM!CH41","v":0},{"$f":"ConstM!CI41","v":0},{"$f":"ConstM!CJ41","v":0},{"$f":"ConstM!CK41","v":0},{"$f":"ConstM!CL41","v":0},{"$f":"ConstM!CM41","v":0},{"$f":"ConstM!CN41","v":0},{"$f":"ConstM!CO41","v":0},{"$f":"ConstM!CP41","v":0},{"$f":"ConstM!CQ41","v":0},{"$f":"ConstM!CR41","v":0},{"$f":"ConstM!CS41","v":0},{"$f":"ConstM!CT41","v":0},{"$f":"ConstM!CU41","v":0},{"$f":"ConstM!CV41","v":0},{"$f":"ConstM!CW41","v":0},{"$f":"ConstM!CX41","v":0},{"$f":"ConstM!CY41","v":0},{"$f":"ConstM!CZ41","v":0},{"$f":"ConstM!DA41","v":0},{"$f":"ConstM!DB41","v":0},{"$f":"ConstM!DC41","v":0},{"$f":"ConstM!DD41","v":0},{"$f":"ConstM!DE41","v":0},{"$f":"ConstM!DF41","v":0},{"$f":"ConstM!DG41","v":0},{"$f":"ConstM!DH41","v":0}]
[null,null,"Capital Allowance without Financing",null,null,null,"USD",null,null,null,{"$f":"'Tax SA'!K30","v":0},{"$f":"'Tax SA'!L30","v":0},{"$f":"'Tax SA'!M30","v":0},{"$f":"'Tax SA'!N30","v":0},{"$f":"'Tax SA'!O30","v":0},{"$f":"'Tax SA'!P30","v":0},{"$f":"'Tax SA'!Q30","v":0},{"$f":"'Tax SA'!R30","v":0},{"$f":"'Tax SA'!S30","v":0},{"$f":"'Tax SA'!T30","v":0},{"$f":"'Tax SA'!U30","v":0},{"$f":"'Tax SA'!V30","v":0},{"$f":"'Tax SA'!W30","v":0},{"$f":"'Tax SA'!X30","v":0},{"$f":"'Tax SA'!Y30","v":0},{"$f":"'Tax SA'!Z30","v":0},{"$f":"'Tax SA'!AA30","v":0},{"$f":"'Tax SA'!AB30","v":0},{"$f":"'Tax SA'!AC30","v":0},{"$f":"'Tax SA'!AD30","v":0},{"$f":"'Tax SA'!AE30","v":0},{"$f":"'Tax SA'!AF30","v":0},{"$f":"'Tax SA'!AG30","v":0},{"$f":"'Tax SA'!AH30","v":0},{"$f":"'Tax SA'!AI30","v":0},{"$f":"'Tax SA'!AJ30","v":0},{"$f":"'Tax SA'!AK30","v":0},{"$f":"'Tax SA'!AL30","v":0},{"$f":"'Tax SA'!AM30","v":0},{"$f":"'Tax SA'!AN30","v":0},{"$f":"'Tax SA'!AO30","v":0},{"$f":"'Tax SA'!AP30","v":0},{"$f":"'Tax SA'!AQ30","v":0},{"$f":"'Tax SA'!AR30","v":0},{"$f":"'Tax SA'!AS30","v":0},{"$f":"'Tax SA'!AT30","v":0},{"$f":"'Tax SA'!AU30","v":0},{"$f":"'Tax SA'!AV30","v":0},{"$f":"'Tax SA'!AW30","v":0},{"$f":"'Tax SA'!AX30","v":0},{"$f":"'Tax SA'!AY30","v":0},{"$f":"'Tax SA'!AZ30","v":0},{"$f":"'Tax SA'!BA30","v":0},{"$f":"'Tax SA'!BB30","v":0},{"$f":"'Tax SA'!BC30","v":0},{"$f":"'Tax SA'!BD30","v":0},{"$f":"'Tax SA'!BE30","v":0},{"$f":"'Tax SA'!BF30","v":0},{"$f":"'Tax SA'!BG30","v":0},{"$f":"'Tax SA'!BH30","v":0},{"$f":"'Tax SA'!BI30","v":0},{"$f":"'Tax SA'!BJ30","v":0},{"$f":"'Tax SA'!BK30","v":0},{"$f":"'Tax SA'!BL30","v":0},{"$f":"'Tax SA'!BM30","v":0},{"$f":"'Tax SA'!BN30","v":0},{"$f":"'Tax SA'!BO30","v":0},{"$f":"'Tax SA'!BP30","v":0},{"$f":"'Tax SA'!BQ30","v":0},{"$f":"'Tax SA'!BR30","v":0},{"$f":"'Tax SA'!BS30","v":0},{"$f":"'Tax SA'!BT30","v":0},{"$f":"'Tax SA'!BU30","v":0},{"$f":"'Tax SA'!BV30","v":0},{"$f":"'Tax SA'!BW30","v":0},{"$f":"'Tax SA'!BX30","v":0},{"$f":"'Tax SA'!BY30","v":0},{"$f":"'Tax SA'!BZ30","v":0},{"$f":"'Tax SA'!CA30","v":0},{"$f":"'Tax SA'!CB30","v":0},{"$f":"'Tax SA'!CC30","v":0},{"$f":"'Tax SA'!CD30","v":0},{"$f":"'Tax SA'!CE30","v":0},{"$f":"'Tax SA'!CF30","v":0},{"$f":"'Tax SA'!CG30","v":0},{"$f":"'Tax SA'!CH30","v":0},{"$f":"'Tax SA'!CI30","v":0},{"$f":"'Tax SA'!CJ30","v":0},{"$f":"'Tax SA'!CK30","v":0},{"$f":"'Tax SA'!CL30","v":0},{"$f":"'Tax SA'!CM30","v":0},{"$f":"'Tax SA'!CN30","v":0},{"$f":"'Tax SA'!CO30","v":0},{"$f":"'Tax SA'!CP30","v":0},{"$f":"'Tax SA'!CQ30","v":0},{"$f":"'Tax SA'!CR30","v":0},{"$f":"'Tax SA'!CS30","v":0},{"$f":"'Tax SA'!CT30","v":0},{"$f":"'Tax SA'!CU30","v":0},{"$f":"'Tax SA'!CV30","v":0},{"$f":"'Tax SA'!CW30","v":0},{"$f":"'Tax SA'!CX30","v":0},{"$f":"'Tax SA'!CY30","v":0},{"$f":"'Tax SA'!CZ30","v":0},{"$f":"'Tax SA'!DA30","v":0},{"$f":"'Tax SA'!DB30","v":0},{"$f":"'Tax SA'!DC30","v":0},{"$f":"'Tax SA'!DD30","v":0},{"$f":"'Tax SA'!DE30","v":0},{"$f":"'Tax SA'!DF30","v":0},{"$f":"'Tax SA'!DG30","v":0},{"$f":"'Tax SA'!DH30","v":0}]
[]
[null,"Pre-tax Project Cash Flow"]
[null,null,"EBITDA",null,null,null,"USD",null,null,null,{"$f":"K8","v":0},{"$f":"L8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Working Captital Changes",null,null,null,"USD",null,null,null,{"$f":"K9","v":0},{"$f":"L9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Capital Expenditures",null,null,null,"USD",null,null,null,{"$f":"K11","v":6300000},{"$f":"L11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pre-tax Cash Flow",null,null,null,"USD"]
[null,null,"Pre-tax IRR",null,null,null,"% p.a."]
[]
[null,"After-tax Project Cash Flow"]
[null,null,"EBITDA",null,null,null,"USD",null,null,null,{"$f":"K8","v":0},{"$f":"L8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Capital Allowance without Financing",null,null,null,"USD",null,null,null,{"$f":"K12","v":0},{"$f":"L12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBIT",null,null,null,"USD",null,null,null,{"$f":"K22-K23","v":0},{"$f":"L22-L23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX22-BX23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxes on EBIT",null,null,{"$f":"InputC!F75","v":0.2},"USD"]
[null,null,"Pre-tax Cash Flow",null,null,null,"USD",null,null,null,{"$f":"K18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC18","v":0},0,0,0,0,0]
[null,null,"Post-tax Cash Flow",null,null,null,"USD",null,null,null,{"$f":"K26-K25","v":0},{"$f":"L26-L25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX26-BX25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Project IRR Post-Tax",null,null,null,"% p.a."]
[]
[null,"Equity IRR"]
[null,null,"Equity Cash Received",null,null,null,"USD",null,null,null,{"$f":"'Fin Statment SA'!K35+'Fin Statment SA'!K34+'Fin Statment SA'!K33","v":0},{"$f":"'Fin Statment SA'!L35+'Fin Statment SA'!L34+'Fin Statment SA'!L33","v":0},{"$f":"'Fin Statment SA'!M35+'Fin Statment SA'!M34+'Fin Statment SA'!M33","v":0},{"$f":"'Fin Statment SA'!N35+'Fin Statment SA'!N34+'Fin Statment SA'!N33","v":0},{"$f":"'Fin Statment SA'!O35+'Fin Statment SA'!O34+'Fin Statment SA'!O33","v":0},{"$f":"'Fin Statment SA'!P35+'Fin Statment SA'!P34+'Fin Statment SA'!P33","v":0},{"$f":"'Fin Statment SA'!Q35+'Fin Statment SA'!Q34+'Fin Statment SA'!Q33","v":0},{"$f":"'Fin Statment SA'!R35+'Fin Statment SA'!R34+'Fin Statment SA'!R33","v":0},{"$f":"'Fin Statment SA'!S35+'Fin Statment SA'!S34+'Fin Statment SA'!S33","v":0},{"$f":"'Fin Statment SA'!T35+'Fin Statment SA'!T34+'Fin Statment SA'!T33","v":0},{"$f":"'Fin Statment SA'!U35+'Fin Statment SA'!U34+'Fin Statment SA'!U33","v":0},{"$f":"'Fin Statment SA'!V35+'Fin Statment SA'!V34+'Fin Statment SA'!V33","v":0},{"$f":"'Fin Statment SA'!W35+'Fin Statment SA'!W34+'Fin Statment SA'!W33","v":0},{"$f":"'Fin Statment SA'!X35+'Fin Statment SA'!X34+'Fin Statment SA'!X33","v":0},{"$f":"'Fin Statment SA'!Y35+'Fin Statment SA'!Y34+'Fin Statment SA'!Y33","v":0},{"$f":"'Fin Statment SA'!Z35+'Fin Statment SA'!Z34+'Fin Statment SA'!Z33","v":0},{"$f":"'Fin Statment SA'!AA35+'Fin Statment SA'!AA34+'Fin Statment SA'!AA33","v":0},{"$f":"'Fin Statment SA'!AB35+'Fin Statment SA'!AB34+'Fin Statment SA'!AB33","v":0},{"$f":"'Fin Statment SA'!AC35+'Fin Statment SA'!AC34+'Fin Statment SA'!AC33","v":0},{"$f":"'Fin Statment SA'!AD35+'Fin Statment SA'!AD34+'Fin Statment SA'!AD33","v":0},{"$f":"'Fin Statment SA'!AE35+'Fin Statment SA'!AE34+'Fin Statment SA'!AE33","v":0},{"$f":"'Fin Statment SA'!AF35+'Fin Statment SA'!AF34+'Fin Statment SA'!AF33","v":0},{"$f":"'Fin Statment SA'!AG35+'Fin Statment SA'!AG34+'Fin Statment SA'!AG33","v":0},{"$f":"'Fin Statment SA'!AH35+'Fin Statment SA'!AH34+'Fin Statment SA'!AH33","v":0},{"$f":"'Fin Statment SA'!AI35+'Fin Statment SA'!AI34+'Fin Statment SA'!AI33","v":126000},{"$f":"'Fin Statment SA'!AJ35+'Fin Statment SA'!AJ34+'Fin Statment SA'!AJ33","v":126000},{"$f":"'Fin Statment SA'!AK35+'Fin Statment SA'!AK34+'Fin Statment SA'!AK33","v":126000},{"$f":"'Fin Statment SA'!AL35+'Fin Statment SA'!AL34+'Fin Statment SA'!AL33","v":126000},{"$f":"'Fin Statment SA'!AM35+'Fin Statment SA'!AM34+'Fin Statment SA'!AM33","v":126000},{"$f":"'Fin Statment SA'!AN35+'Fin Statment SA'!AN34+'Fin Statment SA'!AN33","v":126000},{"$f":"'Fin Statment SA'!AO35+'Fin Statment SA'!AO34+'Fin Statment SA'!AO33","v":126000},{"$f":"'Fin Statment SA'!AP35+'Fin Statment SA'!AP34+'Fin Statment SA'!AP33","v":126000},{"$f":"'Fin Statment SA'!AQ35+'Fin Statment SA'!AQ34+'Fin Statment SA'!AQ33","v":126000},{"$f":"'Fin Statment SA'!AR35+'Fin Statment SA'!AR34+'Fin Statment SA'!AR33","v":126000},{"$f":"'Fin Statment SA'!AS35+'Fin Statment SA'!AS34+'Fin Statment SA'!AS33","v":0},{"$f":"'Fin Statment SA'!AT35+'Fin Statment SA'!AT34+'Fin Statment SA'!AT33","v":0},{"$f":"'Fin Statment SA'!AU35+'Fin Statment SA'!AU34+'Fin Statment SA'!AU33","v":0},{"$f":"'Fin Statment SA'!AV35+'Fin Statment SA'!AV34+'Fin Statment SA'!AV33","v":0},{"$f":"'Fin Statment SA'!AW35+'Fin Statment SA'!AW34+'Fin Statment SA'!AW33","v":0},{"$f":"'Fin Statment SA'!AX35+'Fin Statment SA'!AX34+'Fin Statment SA'!AX33","v":0},{"$f":"'Fin Statment SA'!AY35+'Fin Statment SA'!AY34+'Fin Statment SA'!AY33","v":0},{"$f":"'Fin Statment SA'!AZ35+'Fin Statment SA'!AZ34+'Fin Statment SA'!AZ33","v":0},{"$f":"'Fin Statment SA'!BA35+'Fin Statment SA'!BA34+'Fin Statment SA'!BA33","v":0},{"$f":"'Fin Statment SA'!BB35+'Fin Statment SA'!BB34+'Fin Statment SA'!BB33","v":0},{"$f":"'Fin Statment SA'!BC35+'Fin Statment SA'!BC34+'Fin Statment SA'!BC33","v":0},{"$f":"'Fin Statment SA'!BD35+'Fin Statment SA'!BD34+'Fin Statment SA'!BD33","v":0},{"$f":"'Fin Statment SA'!BE35+'Fin Statment SA'!BE34+'Fin Statment SA'!BE33","v":0},{"$f":"'Fin Statment SA'!BF35+'Fin Statment SA'!BF34+'Fin Statment SA'!BF33","v":0},{"$f":"'Fin Statment SA'!BG35+'Fin Statment SA'!BG34+'Fin Statment SA'!BG33","v":0},{"$f":"'Fin Statment SA'!BH35+'Fin Statment SA'!BH34+'Fin Statment SA'!BH33","v":0},{"$f":"'Fin Statment SA'!BI35+'Fin Statment SA'!BI34+'Fin Statment SA'!BI33","v":0},{"$f":"'Fin Statment SA'!BJ35+'Fin Statment SA'!BJ34+'Fin Statment SA'!BJ33","v":0},{"$f":"'Fin Statment SA'!BK35+'Fin Statment SA'!BK34+'Fin Statment SA'!BK33","v":0},{"$f":"'Fin Statment SA'!BL35+'Fin Statment SA'!BL34+'Fin Statment SA'!BL33","v":0},{"$f":"'Fin Statment SA'!BM35+'Fin Statment SA'!BM34+'Fin Statment SA'!BM33","v":0},{"$f":"'Fin Statment SA'!BN35+'Fin Statment SA'!BN34+'Fin Statment SA'!BN33","v":0},{"$f":"'Fin Statment SA'!BO35+'Fin Statment SA'!BO34+'Fin Statment SA'!BO33","v":0},{"$f":"'Fin Statment SA'!BP35+'Fin Statment SA'!BP34+'Fin Statment SA'!BP33","v":0},{"$f":"'Fin Statment SA'!BQ35+'Fin Statment SA'!BQ34+'Fin Statment SA'!BQ33","v":0},{"$f":"'Fin Statment SA'!BR35+'Fin Statment SA'!BR34+'Fin Statment SA'!BR33","v":0},{"$f":"'Fin Statment SA'!BS35+'Fin Statment SA'!BS34+'Fin Statment SA'!BS33","v":0},{"$f":"'Fin Statment SA'!BT35+'Fin Statment SA'!BT34+'Fin Statment SA'!BT33","v":0},{"$f":"'Fin Statment SA'!BU35+'Fin Statment SA'!BU34+'Fin Statment SA'!BU33","v":0},{"$f":"'Fin Statment SA'!BV35+'Fin Statment SA'!BV34+'Fin Statment SA'!BV33","v":0},{"$f":"'Fin Statment SA'!BW35+'Fin Statment SA'!BW34+'Fin Statment SA'!BW33","v":0},{"$f":"'Fin Statment SA'!BX35+'Fin Statment SA'!BX34+'Fin Statment SA'!BX33","v":0},{"$f":"'Fin Statment SA'!BY35+'Fin Statment SA'!BY34+'Fin Statment SA'!BY33","v":0},{"$f":"'Fin Statment SA'!BZ35+'Fin Statment SA'!BZ34+'Fin Statment SA'!BZ33","v":0},{"$f":"'Fin Statment SA'!CA35+'Fin Statment SA'!CA34+'Fin Statment SA'!CA33","v":0},{"$f":"'Fin Statment SA'!CB35+'Fin Statment SA'!CB34+'Fin Statment SA'!CB33","v":0},{"$f":"'Fin Statment SA'!CC35+'Fin Statment SA'!CC34+'Fin Statment SA'!CC33","v":0},{"$f":"'Fin Statment SA'!CD35+'Fin Statment SA'!CD34+'Fin Statment SA'!CD33","v":0},{"$f":"'Fin Statment SA'!CE35+'Fin Statment SA'!CE34+'Fin Statment SA'!CE33","v":0},{"$f":"'Fin Statment SA'!CF35+'Fin Statment SA'!CF34+'Fin Statment SA'!CF33","v":0},{"$f":"'Fin Statment SA'!CG35+'Fin Statment SA'!CG34+'Fin Statment SA'!CG33","v":0},{"$f":"'Fin Statment SA'!CH35+'Fin Statment SA'!CH34+'Fin Statment SA'!CH33","v":0},{"$f":"'Fin Statment SA'!CI35+'Fin Statment SA'!CI34+'Fin Statment SA'!CI33","v":0},{"$f":"'Fin Statment SA'!CJ35+'Fin Statment SA'!CJ34+'Fin Statment SA'!CJ33","v":0},{"$f":"'Fin Statment SA'!CK35+'Fin Statment SA'!CK34+'Fin Statment SA'!CK33","v":0},{"$f":"'Fin Statment SA'!CL35+'Fin Statment SA'!CL34+'Fin Statment SA'!CL33","v":0},{"$f":"'Fin Statment SA'!CM35+'Fin Statment SA'!CM34+'Fin Statment SA'!CM33","v":0},{"$f":"'Fin Statment SA'!CN35+'Fin Statment SA'!CN34+'Fin Statment SA'!CN33","v":0},{"$f":"'Fin Statment SA'!CO35+'Fin Statment SA'!CO34+'Fin Statment SA'!CO33","v":0},{"$f":"'Fin Statment SA'!CP35+'Fin Statment SA'!CP34+'Fin Statment SA'!CP33","v":0},{"$f":"'Fin Statment SA'!CQ35+'Fin Statment SA'!CQ34+'Fin Statment SA'!CQ33","v":0},{"$f":"'Fin Statment SA'!CR35+'Fin Statment SA'!CR34+'Fin Statment SA'!CR33","v":0},{"$f":"'Fin Statment SA'!CS35+'Fin Statment SA'!CS34+'Fin Statment SA'!CS33","v":0},{"$f":"'Fin Statment SA'!CT35+'Fin Statment SA'!CT34+'Fin Statment SA'!CT33","v":0},{"$f":"'Fin Statment SA'!CU35+'Fin Statment SA'!CU34+'Fin Statment SA'!CU33","v":0},{"$f":"'Fin Statment SA'!CV35+'Fin Statment SA'!CV34+'Fin Statment SA'!CV33","v":0},{"$f":"'Fin Statment SA'!CW35+'Fin Statment SA'!CW34+'Fin Statment SA'!CW33","v":0},{"$f":"'Fin Statment SA'!CX35+'Fin Statment SA'!CX34+'Fin Statment SA'!CX33","v":0},{"$f":"'Fin Statment SA'!CY35+'Fin Statment SA'!CY34+'Fin Statment SA'!CY33","v":0},{"$f":"'Fin Statment SA'!CZ35+'Fin Statment SA'!CZ34+'Fin Statment SA'!CZ33","v":0},{"$f":"'Fin Statment SA'!DA35+'Fin Statment SA'!DA34+'Fin Statment SA'!DA33","v":0},{"$f":"'Fin Statment SA'!DB35+'Fin Statment SA'!DB34+'Fin Statment SA'!DB33","v":0},{"$f":"'Fin Statment SA'!DC35+'Fin Statment SA'!DC34+'Fin Statment SA'!DC33","v":0},{"$f":"'Fin Statment SA'!DD35+'Fin Statment SA'!DD34+'Fin Statment SA'!DD33","v":0},{"$f":"'Fin Statment SA'!DE35+'Fin Statment SA'!DE34+'Fin Statment SA'!DE33","v":0},{"$f":"'Fin Statment SA'!DF35+'Fin Statment SA'!DF34+'Fin Statment SA'!DF33","v":0},{"$f":"'Fin Statment SA'!DG35+'Fin Statment SA'!DG34+'Fin Statment SA'!DG33","v":0},{"$f":"'Fin Statment SA'!DH35+'Fin Statment SA'!DH34+'Fin Statment SA'!DH33","v":0}]
[null,null,"Equity Cash Invested",null,null,null,"USD",null,null,null,{"$f":"'Fin Statment SA'!K43","v":1259999.9999999998},{"$f":"'Fin Statment SA'!L43","v":0},{"$f":"'Fin Statment SA'!M43","v":0},{"$f":"'Fin Statment SA'!N43","v":0},{"$f":"'Fin Statment SA'!O43","v":0},{"$f":"'Fin Statment SA'!P43","v":0},{"$f":"'Fin Statment SA'!Q43","v":0},{"$f":"'Fin Statment SA'!R43","v":0},{"$f":"'Fin Statment SA'!S43","v":0},{"$f":"'Fin Statment SA'!T43","v":0},{"$f":"'Fin Statment SA'!U43","v":0},{"$f":"'Fin Statment SA'!V43","v":0},{"$f":"'Fin Statment SA'!W43","v":0},{"$f":"'Fin Statment SA'!X43","v":0},{"$f":"'Fin Statment SA'!Y43","v":0},{"$f":"'Fin Statment SA'!Z43","v":0},{"$f":"'Fin Statment SA'!AA43","v":0},{"$f":"'Fin Statment SA'!AB43","v":0},{"$f":"'Fin Statment SA'!AC43","v":0},{"$f":"'Fin Statment SA'!AD43","v":0},{"$f":"'Fin Statment SA'!AE43","v":0},{"$f":"'Fin Statment SA'!AF43","v":0},{"$f":"'Fin Statment SA'!AG43","v":0},{"$f":"'Fin Statment SA'!AH43","v":0},{"$f":"'Fin Statment SA'!AI43","v":0},{"$f":"'Fin Statment SA'!AJ43","v":0},{"$f":"'Fin Statment SA'!AK43","v":0},{"$f":"'Fin Statment SA'!AL43","v":0},{"$f":"'Fin Statment SA'!AM43","v":0},{"$f":"'Fin Statment SA'!AN43","v":0},{"$f":"'Fin Statment SA'!AO43","v":0},{"$f":"'Fin Statment SA'!AP43","v":0},{"$f":"'Fin Statment SA'!AQ43","v":0},{"$f":"'Fin Statment SA'!AR43","v":0},{"$f":"'Fin Statment SA'!AS43","v":0},{"$f":"'Fin Statment SA'!AT43","v":0},{"$f":"'Fin Statment SA'!AU43","v":0},{"$f":"'Fin Statment SA'!AV43","v":0},{"$f":"'Fin Statment SA'!AW43","v":0},{"$f":"'Fin Statment SA'!AX43","v":0},{"$f":"'Fin Statment SA'!AY43","v":0},{"$f":"'Fin Statment SA'!AZ43","v":0},{"$f":"'Fin Statment SA'!BA43","v":0},{"$f":"'Fin Statment SA'!BB43","v":0},{"$f":"'Fin Statment SA'!BC43","v":0},{"$f":"'Fin Statment SA'!BD43","v":0},{"$f":"'Fin Statment SA'!BE43","v":0},{"$f":"'Fin Statment SA'!BF43","v":0},{"$f":"'Fin Statment SA'!BG43","v":0},{"$f":"'Fin Statment SA'!BH43","v":0},{"$f":"'Fin Statment SA'!BI43","v":0},{"$f":"'Fin Statment SA'!BJ43","v":0},{"$f":"'Fin Statment SA'!BK43","v":0},{"$f":"'Fin Statment SA'!BL43","v":0},{"$f":"'Fin Statment SA'!BM43","v":0},{"$f":"'Fin Statment SA'!BN43","v":0},{"$f":"'Fin Statment SA'!BO43","v":0},{"$f":"'Fin Statment SA'!BP43","v":0},{"$f":"'Fin Statment SA'!BQ43","v":0},{"$f":"'Fin Statment SA'!BR43","v":0},{"$f":"'Fin Statment SA'!BS43","v":0},{"$f":"'Fin Statment SA'!BT43","v":0},{"$f":"'Fin Statment SA'!BU43","v":0},{"$f":"'Fin Statment SA'!BV43","v":0},{"$f":"'Fin Statment SA'!BW43","v":0},{"$f":"'Fin Statment SA'!BX43","v":0},{"$f":"'Fin Statment SA'!BY43","v":0},{"$f":"'Fin Statment SA'!BZ43","v":0},{"$f":"'Fin Statment SA'!CA43","v":0},{"$f":"'Fin Statment SA'!CB43","v":0},{"$f":"'Fin Statment SA'!CC43","v":0},{"$f":"'Fin Statment SA'!CD43","v":0},{"$f":"'Fin Statment SA'!CE43","v":0},{"$f":"'Fin Statment SA'!CF43","v":0},{"$f":"'Fin Statment SA'!CG43","v":0},{"$f":"'Fin Statment SA'!CH43","v":0},{"$f":"'Fin Statment SA'!CI43","v":0},{"$f":"'Fin Statment SA'!CJ43","v":0},{"$f":"'Fin Statment SA'!CK43","v":0},{"$f":"'Fin Statment SA'!CL43","v":0},{"$f":"'Fin Statment SA'!CM43","v":0},{"$f":"'Fin Statment SA'!CN43","v":0},{"$f":"'Fin Statment SA'!CO43","v":0},{"$f":"'Fin Statment SA'!CP43","v":0},{"$f":"'Fin Statment SA'!CQ43","v":0},{"$f":"'Fin Statment SA'!CR43","v":0},{"$f":"'Fin Statment SA'!CS43","v":0},{"$f":"'Fin Statment SA'!CT43","v":0},{"$f":"'Fin Statment SA'!CU43","v":0},{"$f":"'Fin Statment SA'!CV43","v":0},{"$f":"'Fin Statment SA'!CW43","v":0},{"$f":"'Fin Statment SA'!CX43","v":0},{"$f":"'Fin Statment SA'!CY43","v":0},{"$f":"'Fin Statment SA'!CZ43","v":0},{"$f":"'Fin Statment SA'!DA43","v":0},{"$f":"'Fin Statment SA'!DB43","v":0},{"$f":"'Fin Statment SA'!DC43","v":0},{"$f":"'Fin Statment SA'!DD43","v":0},{"$f":"'Fin Statment SA'!DE43","v":0},{"$f":"'Fin Statment SA'!DF43","v":0},{"$f":"'Fin Statment SA'!DG43","v":0},{"$f":"'Fin Statment SA'!DH43","v":0}]
[null,null,"Net Equity IRR",null,null,null,"% p.a."]
[]
[null,"Equity IRR without SHL"]
[null,null,"Dividends Received",null,null,null,"USD",null,null,null,{"$f":"'Debt and Waterfall SA'!K79","v":0},{"$f":"'Debt and Waterfall SA'!L79","v":0},{"$f":"'Debt and Waterfall SA'!M79","v":0},{"$f":"'Debt and Waterfall SA'!N79","v":0},{"$f":"'Debt and Waterfall SA'!O79","v":0},{"$f":"'Debt and Waterfall SA'!P79","v":0},{"$f":"'Debt and Waterfall SA'!Q79","v":0},{"$f":"'Debt and Waterfall SA'!R79","v":0},{"$f":"'Debt and Waterfall SA'!S79","v":0},{"$f":"'Debt and Waterfall SA'!T79","v":0},{"$f":"'Debt and Waterfall SA'!U79","v":0},{"$f":"'Debt and Waterfall SA'!V79","v":0},{"$f":"'Debt and Waterfall SA'!W79","v":0},{"$f":"'Debt and Waterfall SA'!X79","v":0},{"$f":"'Debt and Waterfall SA'!Y79","v":0},{"$f":"'Debt and Waterfall SA'!Z79","v":0},{"$f":"'Debt and Waterfall SA'!AA79","v":0},{"$f":"'Debt and Waterfall SA'!AB79","v":0},{"$f":"'Debt and Waterfall SA'!AC79","v":0},{"$f":"'Debt and Waterfall SA'!AD79","v":0},{"$f":"'Debt and Waterfall SA'!AE79","v":0},{"$f":"'Debt and Waterfall SA'!AF79","v":0},{"$f":"'Debt and Waterfall SA'!AG79","v":0},{"$f":"'Debt and Waterfall SA'!AH79","v":0},{"$f":"'Debt and Waterfall SA'!AI79","v":126000},{"$f":"'Debt and Waterfall SA'!AJ79","v":126000},{"$f":"'Debt and Waterfall SA'!AK79","v":126000},{"$f":"'Debt and Waterfall SA'!AL79","v":126000},{"$f":"'Debt and Waterfall SA'!AM79","v":126000},{"$f":"'Debt and Waterfall SA'!AN79","v":126000},{"$f":"'Debt and Waterfall SA'!AO79","v":126000},{"$f":"'Debt and Waterfall SA'!AP79","v":126000},{"$f":"'Debt and Waterfall SA'!AQ79","v":126000},{"$f":"'Debt and Waterfall SA'!AR79","v":126000},{"$f":"'Debt and Waterfall SA'!AS79","v":0},{"$f":"'Debt and Waterfall SA'!AT79","v":0},{"$f":"'Debt and Waterfall SA'!AU79","v":0},{"$f":"'Debt and Waterfall SA'!AV79","v":0},{"$f":"'Debt and Waterfall SA'!AW79","v":0},{"$f":"'Debt and Waterfall SA'!AX79","v":0},{"$f":"'Debt and Waterfall SA'!AY79","v":0},{"$f":"'Debt and Waterfall SA'!AZ79","v":0},{"$f":"'Debt and Waterfall SA'!BA79","v":0},{"$f":"'Debt and Waterfall SA'!BB79","v":0},{"$f":"'Debt and Waterfall SA'!BC79","v":0},{"$f":"'Debt and Waterfall SA'!BD79","v":0},{"$f":"'Debt and Waterfall SA'!BE79","v":0},{"$f":"'Debt and Waterfall SA'!BF79","v":0},{"$f":"'Debt and Waterfall SA'!BG79","v":0},{"$f":"'Debt and Waterfall SA'!BH79","v":0},{"$f":"'Debt and Waterfall SA'!BI79","v":0},{"$f":"'Debt and Waterfall SA'!BJ79","v":0},{"$f":"'Debt and Waterfall SA'!BK79","v":0},{"$f":"'Debt and Waterfall SA'!BL79","v":0},{"$f":"'Debt and Waterfall SA'!BM79","v":0},{"$f":"'Debt and Waterfall SA'!BN79","v":0},{"$f":"'Debt and Waterfall SA'!BO79","v":0},{"$f":"'Debt and Waterfall SA'!BP79","v":0},{"$f":"'Debt and Waterfall SA'!BQ79","v":0},{"$f":"'Debt and Waterfall SA'!BR79","v":0},{"$f":"'Debt and Waterfall SA'!BS79","v":0},{"$f":"'Debt and Waterfall SA'!BT79","v":0},{"$f":"'Debt and Waterfall SA'!BU79","v":0},{"$f":"'Debt and Waterfall SA'!BV79","v":0},{"$f":"'Debt and Waterfall SA'!BW79","v":0},{"$f":"'Debt and Waterfall SA'!BX79","v":0},{"$f":"'Debt and Waterfall SA'!BY79","v":0},{"$f":"'Debt and Waterfall SA'!BZ79","v":0},{"$f":"'Debt and Waterfall SA'!CA79","v":0},{"$f":"'Debt and Waterfall SA'!CB79","v":0},{"$f":"'Debt and Waterfall SA'!CC79","v":0},{"$f":"'Debt and Waterfall SA'!CD79","v":0},{"$f":"'Debt and Waterfall SA'!CE79","v":0},{"$f":"'Debt and Waterfall SA'!CF79","v":0},{"$f":"'Debt and Waterfall SA'!CG79","v":0},{"$f":"'Debt and Waterfall SA'!CH79","v":0},{"$f":"'Debt and Waterfall SA'!CI79","v":0},{"$f":"'Debt and Waterfall SA'!CJ79","v":0},{"$f":"'Debt and Waterfall SA'!CK79","v":0},{"$f":"'Debt and Waterfall SA'!CL79","v":0},{"$f":"'Debt and Waterfall SA'!CM79","v":0},{"$f":"'Debt and Waterfall SA'!CN79","v":0},{"$f":"'Debt and Waterfall SA'!CO79","v":0},{"$f":"'Debt and Waterfall SA'!CP79","v":0},{"$f":"'Debt and Waterfall SA'!CQ79","v":0},{"$f":"'Debt and Waterfall SA'!CR79","v":0},{"$f":"'Debt and Waterfall SA'!CS79","v":0},{"$f":"'Debt and Waterfall SA'!CT79","v":0},{"$f":"'Debt and Waterfall SA'!CU79","v":0},{"$f":"'Debt and Waterfall SA'!CV79","v":0},{"$f":"'Debt and Waterfall SA'!CW79","v":0},{"$f":"'Debt and Waterfall SA'!CX79","v":0},{"$f":"'Debt and Waterfall SA'!CY79","v":0},{"$f":"'Debt and Waterfall SA'!CZ79","v":0},{"$f":"'Debt and Waterfall SA'!DA79","v":0},{"$f":"'Debt and Waterfall SA'!DB79","v":0},{"$f":"'Debt and Waterfall SA'!DC79","v":0},{"$f":"'Debt and Waterfall SA'!DD79","v":0},{"$f":"'Debt and Waterfall SA'!DE79","v":0},{"$f":"'Debt and Waterfall SA'!DF79","v":0},{"$f":"'Debt and Waterfall SA'!DG79","v":0},{"$f":"'Debt and Waterfall SA'!DH79","v":0}]
[null,null,"Cash Equity Input",null,null,null,"USD",null,null,null,{"$f":"ConstM!K88","v":1259999.9999999998},{"$f":"ConstM!L88","v":0},{"$f":"ConstM!M88","v":0},{"$f":"ConstM!N88","v":0},{"$f":"ConstM!O88","v":0},{"$f":"ConstM!P88","v":0},{"$f":"ConstM!Q88","v":0},{"$f":"ConstM!R88","v":0},{"$f":"ConstM!S88","v":0},{"$f":"ConstM!T88","v":0},{"$f":"ConstM!U88","v":0},{"$f":"ConstM!V88","v":0},{"$f":"ConstM!W88","v":0},{"$f":"ConstM!X88","v":0},{"$f":"ConstM!Y88","v":0},{"$f":"ConstM!Z88","v":0},{"$f":"ConstM!AA88","v":0},{"$f":"ConstM!AB88","v":0},{"$f":"ConstM!AC88","v":0},{"$f":"ConstM!AD88","v":0},{"$f":"ConstM!AE88","v":0},{"$f":"ConstM!AF88","v":0},{"$f":"ConstM!AG88","v":0},{"$f":"ConstM!AH88","v":0},{"$f":"ConstM!AI88","v":0},{"$f":"ConstM!AJ88","v":0},{"$f":"ConstM!AK88","v":0},{"$f":"ConstM!AL88","v":0},{"$f":"ConstM!AM88","v":0},{"$f":"ConstM!AN88","v":0},{"$f":"ConstM!AO88","v":0},{"$f":"ConstM!AP88","v":0},{"$f":"ConstM!AQ88","v":0},{"$f":"ConstM!AR88","v":0},{"$f":"ConstM!AS88","v":0},{"$f":"ConstM!AT88","v":0},{"$f":"ConstM!AU88","v":0},{"$f":"ConstM!AV88","v":0},{"$f":"ConstM!AW88","v":0},{"$f":"ConstM!AX88","v":0},{"$f":"ConstM!AY88","v":0},{"$f":"ConstM!AZ88","v":0},{"$f":"ConstM!BA88","v":0},{"$f":"ConstM!BB88","v":0},{"$f":"ConstM!BC88","v":0},{"$f":"ConstM!BD88","v":0},{"$f":"ConstM!BE88","v":0},{"$f":"ConstM!BF88","v":0},{"$f":"ConstM!BG88","v":0},{"$f":"ConstM!BH88","v":0},{"$f":"ConstM!BI88","v":0},{"$f":"ConstM!BJ88","v":0},{"$f":"ConstM!BK88","v":0},{"$f":"ConstM!BL88","v":0},{"$f":"ConstM!BM88","v":0},{"$f":"ConstM!BN88","v":0},{"$f":"ConstM!BO88","v":0},{"$f":"ConstM!BP88","v":0},{"$f":"ConstM!BQ88","v":0},{"$f":"ConstM!BR88","v":0},{"$f":"ConstM!BS88","v":0},{"$f":"ConstM!BT88","v":0},{"$f":"ConstM!BU88","v":0},{"$f":"ConstM!BV88","v":0},{"$f":"ConstM!BW88","v":0},{"$f":"ConstM!BX88","v":0},{"$f":"ConstM!BY88","v":0},{"$f":"ConstM!BZ88","v":0},{"$f":"ConstM!CA88","v":0},{"$f":"ConstM!CB88","v":0},{"$f":"ConstM!CC88","v":0},{"$f":"ConstM!CD88","v":0},{"$f":"ConstM!CE88","v":0},{"$f":"ConstM!CF88","v":0},{"$f":"ConstM!CG88","v":0},{"$f":"ConstM!CH88","v":0},{"$f":"ConstM!CI88","v":0},{"$f":"ConstM!CJ88","v":0},{"$f":"ConstM!CK88","v":0},{"$f":"ConstM!CL88","v":0},{"$f":"ConstM!CM88","v":0},{"$f":"ConstM!CN88","v":0},{"$f":"ConstM!CO88","v":0},{"$f":"ConstM!CP88","v":0},{"$f":"ConstM!CQ88","v":0},{"$f":"ConstM!CR88","v":0},{"$f":"ConstM!CS88","v":0},{"$f":"ConstM!CT88","v":0},{"$f":"ConstM!CU88","v":0},{"$f":"ConstM!CV88","v":0},{"$f":"ConstM!CW88","v":0},{"$f":"ConstM!CX88","v":0},{"$f":"ConstM!CY88","v":0},{"$f":"ConstM!CZ88","v":0},{"$f":"ConstM!DA88","v":0},{"$f":"ConstM!DB88","v":0},{"$f":"ConstM!DC88","v":0},{"$f":"ConstM!DD88","v":0},{"$f":"ConstM!DE88","v":0},{"$f":"ConstM!DF88","v":0},{"$f":"ConstM!DG88","v":0},{"$f":"ConstM!DH88","v":0}]
[null,null,"Net Equity Cash Flow",null,null,null,"USD",null,null,null,{"$f":"K36-K37","v":-1259999.9999999998},{"$f":"L36-L37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126000,126000,126000,126000,126000,126000,126000,126000,126000,126000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX36-BX37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity IRR",null,null,null,"% p.a.",{"$f":"XIRR(K38:DH38,K3:DH3)","v":{"$error":"#NUM!"}}]
[]
[]
[null,"DSCR"]
[null,null,"CFADS",null,null,null,"USD",null,null,null,{"$f":"'Debt and Waterfall SA'!K17","v":0},{"$f":"'Debt and Waterfall SA'!L17","v":0},{"$f":"'Debt and Waterfall SA'!M17","v":0},{"$f":"'Debt and Waterfall SA'!N17","v":0},{"$f":"'Debt and Waterfall SA'!O17","v":0},{"$f":"'Debt and Waterfall SA'!P17","v":0},{"$f":"'Debt and Waterfall SA'!Q17","v":0},{"$f":"'Debt and Waterfall SA'!R17","v":0},{"$f":"'Debt and Waterfall SA'!S17","v":0},{"$f":"'Debt and Waterfall SA'!T17","v":0},{"$f":"'Debt and Waterfall SA'!U17","v":0},{"$f":"'Debt and Waterfall SA'!V17","v":0},{"$f":"'Debt and Waterfall SA'!W17","v":0},{"$f":"'Debt and Waterfall SA'!X17","v":0},{"$f":"'Debt and Waterfall SA'!Y17","v":0},{"$f":"'Debt and Waterfall SA'!Z17","v":0},{"$f":"'Debt and Waterfall SA'!AA17","v":0},{"$f":"'Debt and Waterfall SA'!AB17","v":0},{"$f":"'Debt and Waterfall SA'!AC17","v":0},{"$f":"'Debt and Waterfall SA'!AD17","v":0},{"$f":"'Debt and Waterfall SA'!AE17","v":0},{"$f":"'Debt and Waterfall SA'!AF17","v":0},{"$f":"'Debt and Waterfall SA'!AG17","v":0},{"$f":"'Debt and Waterfall SA'!AH17","v":0},{"$f":"'Debt and Waterfall SA'!AI17","v":2355647.4375470243},{"$f":"'Debt and Waterfall SA'!AJ17","v":2180788.0277661411},{"$f":"'Debt and Waterfall SA'!AK17","v":3789248.199322768},{"$f":"'Debt and Waterfall SA'!AL17","v":2226948.7581960862},{"$f":"'Debt and Waterfall SA'!AM17","v":3867384.7500294233},{"$f":"'Debt and Waterfall SA'!AN17","v":2274022.7697757874},{"$f":"'Debt and Waterfall SA'!AO17","v":3947191.2240544297},{"$f":"'Debt and Waterfall SA'!AP17","v":2322195.2348218178},{"$f":"'Debt and Waterfall SA'!AQ17","v":4028617.8439117977},{"$f":"'Debt and Waterfall SA'!AR17","v":2371153.6123332242},{"$f":"'Debt and Waterfall SA'!AS17","v":4111544.9629069306},{"$f":"'Debt and Waterfall SA'!AT17","v":2421149.484526373},{"$f":"'Debt and Waterfall SA'!AU17","v":4196093.8346197437},{"$f":"'Debt and Waterfall SA'!AV17","v":2472065.8397745686},{"$f":"'Debt and Waterfall SA'!AW17","v":4282426.4972957354},{"$f":"'Debt and Waterfall SA'!AX17","v":2524170.2282694159},{"$f":"'Debt and Waterfall SA'!AY17","v":4370511.7087206896},{"$f":"'Debt and Waterfall SA'!AZ17","v":2577124.5690460391},{"$f":"'Debt and Waterfall SA'!BA17","v":4450470.1371847279},{"$f":"'Debt and Waterfall SA'!BB17","v":1955014.1861153888},{"$f":"'Debt and Waterfall SA'!BC17","v":3896906.0007286435},{"$f":"'Debt and Waterfall SA'!BD17","v":1989443.30691572},{"$f":"'Debt and Waterfall SA'!BE17","v":3969965.6896520783},{"$f":"'Debt and Waterfall SA'!BF17","v":2024537.8116355445},{"$f":"'Debt and Waterfall SA'!BG17","v":4044384.2261657943},{"$f":"'Debt and Waterfall SA'!BH17","v":2060022.9488007887},{"$f":"'Debt and Waterfall SA'!BI17","v":4119942.4781640144},{"$f":"'Debt and Waterfall SA'!BJ17","v":2096045.138021986},{"$f":"'Debt and Waterfall SA'!BK17","v":4196832.5754101807},{"$f":"'Debt and Waterfall SA'!BL17","v":2132611.2226057556},{"$f":"'Debt and Waterfall SA'!BM17","v":4275189.1796805933},{"$f":"'Debt and Waterfall SA'!BN17","v":2169881.5787013639},{"$f":"'Debt and Waterfall SA'!BO17","v":4355000.2508393051},{"$f":"'Debt and Waterfall SA'!BP17","v":2207558.6758655123},{"$f":"'Debt and Waterfall SA'!BQ17","v":4436028.3691244824},{"$f":"'Debt and Waterfall SA'!BR17","v":2245800.5239579855},{"$f":"'Debt and Waterfall SA'!BS17","v":4518481.0203463379},{"$f":"'Debt and Waterfall SA'!BT17","v":2289948.5906322198},{"$f":"'Debt and Waterfall SA'!BU17","v":4610601.7967565618},{"$f":"'Debt and Waterfall SA'!BV17","v":2337805.805758283},{"$f":"'Debt and Waterfall SA'!BW17","v":4704629.8709443333},{"$f":"'Debt and Waterfall SA'!BX17","v":2386442.7751299529},{"$f":"'Debt and Waterfall SA'!BY17","v":4800319.1920543192},{"$f":"'Debt and Waterfall SA'!BZ17","v":2436041.0314679719},{"$f":"'Debt and Waterfall SA'!CA17","v":4897905.1842887048},{"$f":"'Debt and Waterfall SA'!CB17","v":2486619.5445642867},{"$f":"'Debt and Waterfall SA'!CC17","v":4997556.5506283594},{"$f":"'Debt and Waterfall SA'!CD17","v":2538377.3705122489},{"$f":"'Debt and Waterfall SA'!CE17","v":5099271.0187970875},{"$f":"'Debt and Waterfall SA'!CF17","v":2590978.3641989706},{"$f":"'Debt and Waterfall SA'!CG17","v":5202782.3969152737},{"$f":"'Debt and Waterfall SA'!CH17","v":2644618.8654012587},{"$f":"'Debt and Waterfall SA'!CI17","v":5308345.3614987386},{"$f":"'Debt and Waterfall SA'!CJ17","v":2699319.3843155103},{"$f":"'Debt and Waterfall SA'!CK17","v":5416142.4040972674},{"$f":"'Debt and Waterfall SA'!CL17","v":2755295.2118645301},{"$f":"'Debt and Waterfall SA'!CM17","v":5526171.0667688213},{"$f":"'Debt and Waterfall SA'!CN17","v":2812182.7658941238},{"$f":"'Debt and Waterfall SA'!CO17","v":5638143.3686988363},{"$f":"'Debt and Waterfall SA'!CP17","v":2870194.3992497297},{"$f":"'Debt and Waterfall SA'!CQ17","v":2487568.7664697189},{"$f":"'Debt and Waterfall SA'!CR17","v":0},{"$f":"'Debt and Waterfall SA'!CS17","v":0},{"$f":"'Debt and Waterfall SA'!CT17","v":0},{"$f":"'Debt and Waterfall SA'!CU17","v":0},{"$f":"'Debt and Waterfall SA'!CV17","v":0},{"$f":"'Debt and Waterfall SA'!CW17","v":0},{"$f":"'Debt and Waterfall SA'!CX17","v":0},{"$f":"'Debt and Waterfall SA'!CY17","v":0},{"$f":"'Debt and Waterfall SA'!CZ17","v":0},{"$f":"'Debt and Waterfall SA'!DA17","v":0},{"$f":"'Debt and Waterfall SA'!DB17","v":0},{"$f":"'Debt and Waterfall SA'!DC17","v":0},{"$f":"'Debt and Waterfall SA'!DD17","v":0},{"$f":"'Debt and Waterfall SA'!DE17","v":0},{"$f":"'Debt and Waterfall SA'!DF17","v":0},{"$f":"'Debt and Waterfall SA'!DG17","v":0},{"$f":"'Debt and Waterfall SA'!DH17","v":0}]
[null,null,"Senior Debt Service",null,null,null,"USD",null,null,null,{"$f":"'Debt and Waterfall SA'!K70+'Debt and Waterfall SA'!K71","v":0},{"$f":"'Debt and Waterfall SA'!L70+'Debt and Waterfall SA'!L71","v":0},{"$f":"'Debt and Waterfall SA'!M70+'Debt and Waterfall SA'!M71","v":0},{"$f":"'Debt and Waterfall SA'!N70+'Debt and Waterfall SA'!N71","v":0},{"$f":"'Debt and Waterfall SA'!O70+'Debt and Waterfall SA'!O71","v":0},{"$f":"'Debt and Waterfall SA'!P70+'Debt and Waterfall SA'!P71","v":0},{"$f":"'Debt and Waterfall SA'!Q70+'Debt and Waterfall SA'!Q71","v":0},{"$f":"'Debt and Waterfall SA'!R70+'Debt and Waterfall SA'!R71","v":0},{"$f":"'Debt and Waterfall SA'!S70+'Debt and Waterfall SA'!S71","v":0},{"$f":"'Debt and Waterfall SA'!T70+'Debt and Waterfall SA'!T71","v":0},{"$f":"'Debt and Waterfall SA'!U70+'Debt and Waterfall SA'!U71","v":0},{"$f":"'Debt and Waterfall SA'!V70+'Debt and Waterfall SA'!V71","v":0},{"$f":"'Debt and Waterfall SA'!W70+'Debt and Waterfall SA'!W71","v":0},{"$f":"'Debt and Waterfall SA'!X70+'Debt and Waterfall SA'!X71","v":0},{"$f":"'Debt and Waterfall SA'!Y70+'Debt and Waterfall SA'!Y71","v":0},{"$f":"'Debt and Waterfall SA'!Z70+'Debt and Waterfall SA'!Z71","v":0},{"$f":"'Debt and Waterfall SA'!AA70+'Debt and Waterfall SA'!AA71","v":0},{"$f":"'Debt and Waterfall SA'!AB70+'Debt and Waterfall SA'!AB71","v":0},{"$f":"'Debt and Waterfall SA'!AC70+'Debt and Waterfall SA'!AC71","v":0},{"$f":"'Debt and Waterfall SA'!AD70+'Debt and Waterfall SA'!AD71","v":0},{"$f":"'Debt and Waterfall SA'!AE70+'Debt and Waterfall SA'!AE71","v":0},{"$f":"'Debt and Waterfall SA'!AF70+'Debt and Waterfall SA'!AF71","v":0},{"$f":"'Debt and Waterfall SA'!AG70+'Debt and Waterfall SA'!AG71","v":0},{"$f":"'Debt and Waterfall SA'!AH70+'Debt and Waterfall SA'!AH71","v":0},{"$f":"'Debt and Waterfall SA'!AI70+'Debt and Waterfall SA'!AI71","v":0},{"$f":"'Debt and Waterfall SA'!AJ70+'Debt and Waterfall SA'!AJ71","v":0},{"$f":"'Debt and Waterfall SA'!AK70+'Debt and Waterfall SA'!AK71","v":0},{"$f":"'Debt and Waterfall SA'!AL70+'Debt and Waterfall SA'!AL71","v":0},{"$f":"'Debt and Waterfall SA'!AM70+'Debt and Waterfall SA'!AM71","v":0},{"$f":"'Debt and Waterfall SA'!AN70+'Debt and Waterfall SA'!AN71","v":0},{"$f":"'Debt and Waterfall SA'!AO70+'Debt and Waterfall SA'!AO71","v":0},{"$f":"'Debt and Waterfall SA'!AP70+'Debt and Waterfall SA'!AP71","v":0},{"$f":"'Debt and Waterfall SA'!AQ70+'Debt and Waterfall SA'!AQ71","v":0},{"$f":"'Debt and Waterfall SA'!AR70+'Debt and Waterfall SA'!AR71","v":0},{"$f":"'Debt and Waterfall SA'!AS70+'Debt and Waterfall SA'!AS71","v":0},{"$f":"'Debt and Waterfall SA'!AT70+'Debt and Waterfall SA'!AT71","v":0},{"$f":"'Debt and Waterfall SA'!AU70+'Debt and Waterfall SA'!AU71","v":0},{"$f":"'Debt and Waterfall SA'!AV70+'Debt and Waterfall SA'!AV71","v":0},{"$f":"'Debt and Waterfall SA'!AW70+'Debt and Waterfall SA'!AW71","v":0},{"$f":"'Debt and Waterfall SA'!AX70+'Debt and Waterfall SA'!AX71","v":0},{"$f":"'Debt and Waterfall SA'!AY70+'Debt and Waterfall SA'!AY71","v":0},{"$f":"'Debt and Waterfall SA'!AZ70+'Debt and Waterfall SA'!AZ71","v":0},{"$f":"'Debt and Waterfall SA'!BA70+'Debt and Waterfall SA'!BA71","v":0},{"$f":"'Debt and Waterfall SA'!BB70+'Debt and Waterfall SA'!BB71","v":0},{"$f":"'Debt and Waterfall SA'!BC70+'Debt and Waterfall SA'!BC71","v":0},{"$f":"'Debt and Waterfall SA'!BD70+'Debt and Waterfall SA'!BD71","v":0},{"$f":"'Debt and Waterfall SA'!BE70+'Debt and Waterfall SA'!BE71","v":0},{"$f":"'Debt and Waterfall SA'!BF70+'Debt and Waterfall SA'!BF71","v":0},{"$f":"'Debt and Waterfall SA'!BG70+'Debt and Waterfall SA'!BG71","v":0},{"$f":"'Debt and Waterfall SA'!BH70+'Debt and Waterfall SA'!BH71","v":0},{"$f":"'Debt and Waterfall SA'!BI70+'Debt and Waterfall SA'!BI71","v":0},{"$f":"'Debt and Waterfall SA'!BJ70+'Debt and Waterfall SA'!BJ71","v":0},{"$f":"'Debt and Waterfall SA'!BK70+'Debt and Waterfall SA'!BK71","v":0},{"$f":"'Debt and Waterfall SA'!BL70+'Debt and Waterfall SA'!BL71","v":0},{"$f":"'Debt and Waterfall SA'!BM70+'Debt and Waterfall SA'!BM71","v":0},{"$f":"'Debt and Waterfall SA'!BN70+'Debt and Waterfall SA'!BN71","v":0},{"$f":"'Debt and Waterfall SA'!BO70+'Debt and Waterfall SA'!BO71","v":0},{"$f":"'Debt and Waterfall SA'!BP70+'Debt and Waterfall SA'!BP71","v":0},{"$f":"'Debt and Waterfall SA'!BQ70+'Debt and Waterfall SA'!BQ71","v":0},{"$f":"'Debt and Waterfall SA'!BR70+'Debt and Waterfall SA'!BR71","v":0},{"$f":"'Debt and Waterfall SA'!BS70+'Debt and Waterfall SA'!BS71","v":0},{"$f":"'Debt and Waterfall SA'!BT70+'Debt and Waterfall SA'!BT71","v":0},{"$f":"'Debt and Waterfall SA'!BU70+'Debt and Waterfall SA'!BU71","v":0},{"$f":"'Debt and Waterfall SA'!BV70+'Debt and Waterfall SA'!BV71","v":0},{"$f":"'Debt and Waterfall SA'!BW70+'Debt and Waterfall SA'!BW71","v":0},{"$f":"'Debt and Waterfall SA'!BX70+'Debt and Waterfall SA'!BX71","v":0},{"$f":"'Debt and Waterfall SA'!BY70+'Debt and Waterfall SA'!BY71","v":0},{"$f":"'Debt and Waterfall SA'!BZ70+'Debt and Waterfall SA'!BZ71","v":0},{"$f":"'Debt and Waterfall SA'!CA70+'Debt and Waterfall SA'!CA71","v":0},{"$f":"'Debt and Waterfall SA'!CB70+'Debt and Waterfall SA'!CB71","v":0},{"$f":"'Debt and Waterfall SA'!CC70+'Debt and Waterfall SA'!CC71","v":0},{"$f":"'Debt and Waterfall SA'!CD70+'Debt and Waterfall SA'!CD71","v":0},{"$f":"'Debt and Waterfall SA'!CE70+'Debt and Waterfall SA'!CE71","v":0},{"$f":"'Debt and Waterfall SA'!CF70+'Debt and Waterfall SA'!CF71","v":0},{"$f":"'Debt and Waterfall SA'!CG70+'Debt and Waterfall SA'!CG71","v":0},{"$f":"'Debt and Waterfall SA'!CH70+'Debt and Waterfall SA'!CH71","v":0},{"$f":"'Debt and Waterfall SA'!CI70+'Debt and Waterfall SA'!CI71","v":0},{"$f":"'Debt and Waterfall SA'!CJ70+'Debt and Waterfall SA'!CJ71","v":0},{"$f":"'Debt and Waterfall SA'!CK70+'Debt and Waterfall SA'!CK71","v":0},{"$f":"'Debt and Waterfall SA'!CL70+'Debt and Waterfall SA'!CL71","v":0},{"$f":"'Debt and Waterfall SA'!CM70+'Debt and Waterfall SA'!CM71","v":0},{"$f":"'Debt and Waterfall SA'!CN70+'Debt and Waterfall SA'!CN71","v":0},{"$f":"'Debt and Waterfall SA'!CO70+'Debt and Waterfall SA'!CO71","v":0},{"$f":"'Debt and Waterfall SA'!CP70+'Debt and Waterfall SA'!CP71","v":0},{"$f":"'Debt and Waterfall SA'!CQ70+'Debt and Waterfall SA'!CQ71","v":0},{"$f":"'Debt and Waterfall SA'!CR70+'Debt and Waterfall SA'!CR71","v":0},{"$f":"'Debt and Waterfall SA'!CS70+'Debt and Waterfall SA'!CS71","v":0},{"$f":"'Debt and Waterfall SA'!CT70+'Debt and Waterfall SA'!CT71","v":0},{"$f":"'Debt and Waterfall SA'!CU70+'Debt and Waterfall SA'!CU71","v":0},{"$f":"'Debt and Waterfall SA'!CV70+'Debt and Waterfall SA'!CV71","v":0},{"$f":"'Debt and Waterfall SA'!CW70+'Debt and Waterfall SA'!CW71","v":0},{"$f":"'Debt and Waterfall SA'!CX70+'Debt and Waterfall SA'!CX71","v":0},{"$f":"'Debt and Waterfall SA'!CY70+'Debt and Waterfall SA'!CY71","v":0},{"$f":"'Debt and Waterfall SA'!CZ70+'Debt and Waterfall SA'!CZ71","v":0},{"$f":"'Debt and Waterfall SA'!DA70+'Debt and Waterfall SA'!DA71","v":0},{"$f":"'Debt and Waterfall SA'!DB70+'Debt and Waterfall SA'!DB71","v":0},{"$f":"'Debt and Waterfall SA'!DC70+'Debt and Waterfall SA'!DC71","v":0},{"$f":"'Debt and Waterfall SA'!DD70+'Debt and Waterfall SA'!DD71","v":0},{"$f":"'Debt and Waterfall SA'!DE70+'Debt and Waterfall SA'!DE71","v":0},{"$f":"'Debt and Waterfall SA'!DF70+'Debt and Waterfall SA'!DF71","v":0},{"$f":"'Debt and Waterfall SA'!DG70+'Debt and Waterfall SA'!DG71","v":0},{"$f":"'Debt and Waterfall SA'!DH70+'Debt and Waterfall SA'!DH71","v":0}]
[null,null,"DSCR",null,null,null,"x",{"$f":"MIN(K45:DH45)","v":0}]
[]
[null,null,"Interest Rate Index",null,null,null,"Index",null,null,null,{"$f":"'Debt and Waterfall SA'!K28","v":0},{"$f":"'Debt and Waterfall SA'!L28","v":0},{"$f":"'Debt and Waterfall SA'!M28","v":0},{"$f":"'Debt and Waterfall SA'!N28","v":0},{"$f":"'Debt and Waterfall SA'!O28","v":0},{"$f":"'Debt and Waterfall SA'!P28","v":0},{"$f":"'Debt and Waterfall SA'!Q28","v":0},{"$f":"'Debt and Waterfall SA'!R28","v":0},{"$f":"'Debt and Waterfall SA'!S28","v":0},{"$f":"'Debt and Waterfall SA'!T28","v":0},{"$f":"'Debt and Waterfall SA'!U28","v":0},{"$f":"'Debt and Waterfall SA'!V28","v":0},{"$f":"'Debt and Waterfall SA'!W28","v":0},{"$f":"'Debt and Waterfall SA'!X28","v":0},{"$f":"'Debt and Waterfall SA'!Y28","v":0},{"$f":"'Debt and Waterfall SA'!Z28","v":0},{"$f":"'Debt and Waterfall SA'!AA28","v":0},{"$f":"'Debt and Waterfall SA'!AB28","v":0},{"$f":"'Debt and Waterfall SA'!AC28","v":0},{"$f":"'Debt and Waterfall SA'!AD28","v":0},{"$f":"'Debt and Waterfall SA'!AE28","v":0},{"$f":"'Debt and Waterfall SA'!AF28","v":0},{"$f":"'Debt and Waterfall SA'!AG28","v":0},{"$f":"'Debt and Waterfall SA'!AH28","v":0},{"$f":"'Debt and Waterfall SA'!AI28","v":0},{"$f":"'Debt and Waterfall SA'!AJ28","v":0},{"$f":"'Debt and Waterfall SA'!AK28","v":0},{"$f":"'Debt and Waterfall SA'!AL28","v":0},{"$f":"'Debt and Waterfall SA'!AM28","v":0},{"$f":"'Debt and Waterfall SA'!AN28","v":0},{"$f":"'Debt and Waterfall SA'!AO28","v":0},{"$f":"'Debt and Waterfall SA'!AP28","v":0},{"$f":"'Debt and Waterfall SA'!AQ28","v":0},{"$f":"'Debt and Waterfall SA'!AR28","v":0},{"$f":"'Debt and Waterfall SA'!AS28","v":0},{"$f":"'Debt and Waterfall SA'!AT28","v":0},{"$f":"'Debt and Waterfall SA'!AU28","v":0},{"$f":"'Debt and Waterfall SA'!AV28","v":0},{"$f":"'Debt and Waterfall SA'!AW28","v":0},{"$f":"'Debt and Waterfall SA'!AX28","v":0},{"$f":"'Debt and Waterfall SA'!AY28","v":0},{"$f":"'Debt and Waterfall SA'!AZ28","v":0},{"$f":"'Debt and Waterfall SA'!BA28","v":0},{"$f":"'Debt and Waterfall SA'!BB28","v":0},{"$f":"'Debt and Waterfall SA'!BC28","v":0},{"$f":"'Debt and Waterfall SA'!BD28","v":0},{"$f":"'Debt and Waterfall SA'!BE28","v":0},{"$f":"'Debt and Waterfall SA'!BF28","v":0},{"$f":"'Debt and Waterfall SA'!BG28","v":0},{"$f":"'Debt and Waterfall SA'!BH28","v":0},{"$f":"'Debt and Waterfall SA'!BI28","v":0},{"$f":"'Debt and Waterfall SA'!BJ28","v":0},{"$f":"'Debt and Waterfall SA'!BK28","v":0},{"$f":"'Debt and Waterfall SA'!BL28","v":0},{"$f":"'Debt and Waterfall SA'!BM28","v":0},{"$f":"'Debt and Waterfall SA'!BN28","v":0},{"$f":"'Debt and Waterfall SA'!BO28","v":0},{"$f":"'Debt and Waterfall SA'!BP28","v":0},{"$f":"'Debt and Waterfall SA'!BQ28","v":0},{"$f":"'Debt and Waterfall SA'!BR28","v":0},{"$f":"'Debt and Waterfall SA'!BS28","v":0},{"$f":"'Debt and Waterfall SA'!BT28","v":0},{"$f":"'Debt and Waterfall SA'!BU28","v":0},{"$f":"'Debt and Waterfall SA'!BV28","v":0},{"$f":"'Debt and Waterfall SA'!BW28","v":0},{"$f":"'Debt and Waterfall SA'!BX28","v":0},{"$f":"'Debt and Waterfall SA'!BY28","v":0},{"$f":"'Debt and Waterfall SA'!BZ28","v":0},{"$f":"'Debt and Waterfall SA'!CA28","v":0},{"$f":"'Debt and Waterfall SA'!CB28","v":0},{"$f":"'Debt and Waterfall SA'!CC28","v":0},{"$f":"'Debt and Waterfall SA'!CD28","v":0},{"$f":"'Debt and Waterfall SA'!CE28","v":0},{"$f":"'Debt and Waterfall SA'!CF28","v":0},{"$f":"'Debt and Waterfall SA'!CG28","v":0},{"$f":"'Debt and Waterfall SA'!CH28","v":0},{"$f":"'Debt and Waterfall SA'!CI28","v":0},{"$f":"'Debt and Waterfall SA'!CJ28","v":0},{"$f":"'Debt and Waterfall SA'!CK28","v":0},{"$f":"'Debt and Waterfall SA'!CL28","v":0},{"$f":"'Debt and Waterfall SA'!CM28","v":0},{"$f":"'Debt and Waterfall SA'!CN28","v":0},{"$f":"'Debt and Waterfall SA'!CO28","v":0},{"$f":"'Debt and Waterfall SA'!CP28","v":0},{"$f":"'Debt and Waterfall SA'!CQ28","v":0},{"$f":"'Debt and Waterfall SA'!CR28","v":0},{"$f":"'Debt and Waterfall SA'!CS28","v":0},{"$f":"'Debt and Waterfall SA'!CT28","v":0},{"$f":"'Debt and Waterfall SA'!CU28","v":0},{"$f":"'Debt and Waterfall SA'!CV28","v":0},{"$f":"'Debt and Waterfall SA'!CW28","v":0},{"$f":"'Debt and Waterfall SA'!CX28","v":0},{"$f":"'Debt and Waterfall SA'!CY28","v":0},{"$f":"'Debt and Waterfall SA'!CZ28","v":0},{"$f":"'Debt and Waterfall SA'!DA28","v":0},{"$f":"'Debt and Waterfall SA'!DB28","v":0},{"$f":"'Debt and Waterfall SA'!DC28","v":0},{"$f":"'Debt and Waterfall SA'!DD28","v":0},{"$f":"'Debt and Waterfall SA'!DE28","v":0},{"$f":"'Debt and Waterfall SA'!DF28","v":0},{"$f":"'Debt and Waterfall SA'!DG28","v":0},{"$f":"'Debt and Waterfall SA'!DH28","v":0}]
[null,null,"Repayment Flag",null,null,null,"Flag",null,null,null,{"$f":"'Debt and Waterfall SA'!K24","v":0},{"$f":"'Debt and Waterfall SA'!L24","v":0},{"$f":"'Debt and Waterfall SA'!M24","v":0},{"$f":"'Debt and Waterfall SA'!N24","v":0},{"$f":"'Debt and Waterfall SA'!O24","v":0},{"$f":"'Debt and Waterfall SA'!P24","v":0},{"$f":"'Debt and Waterfall SA'!Q24","v":0},{"$f":"'Debt and Waterfall SA'!R24","v":0},{"$f":"'Debt and Waterfall SA'!S24","v":0},{"$f":"'Debt and Waterfall SA'!T24","v":0},{"$f":"'Debt and Waterfall SA'!U24","v":0},{"$f":"'Debt and Waterfall SA'!V24","v":0},{"$f":"'Debt and Waterfall SA'!W24","v":0},{"$f":"'Debt and Waterfall SA'!X24","v":0},{"$f":"'Debt and Waterfall SA'!Y24","v":0},{"$f":"'Debt and Waterfall SA'!Z24","v":0},{"$f":"'Debt and Waterfall SA'!AA24","v":0},{"$f":"'Debt and Waterfall SA'!AB24","v":0},{"$f":"'Debt and Waterfall SA'!AC24","v":0},{"$f":"'Debt and Waterfall SA'!AD24","v":0},{"$f":"'Debt and Waterfall SA'!AE24","v":0},{"$f":"'Debt and Waterfall SA'!AF24","v":0},{"$f":"'Debt and Waterfall SA'!AG24","v":0},{"$f":"'Debt and Waterfall SA'!AH24","v":0},{"$f":"'Debt and Waterfall SA'!AI24","v":0},{"$f":"'Debt and Waterfall SA'!AJ24","v":0},{"$f":"'Debt and Waterfall SA'!AK24","v":0},{"$f":"'Debt and Waterfall SA'!AL24","v":0},{"$f":"'Debt and Waterfall SA'!AM24","v":0},{"$f":"'Debt and Waterfall SA'!AN24","v":0},{"$f":"'Debt and Waterfall SA'!AO24","v":0},{"$f":"'Debt and Waterfall SA'!AP24","v":0},{"$f":"'Debt and Waterfall SA'!AQ24","v":0},{"$f":"'Debt and Waterfall SA'!AR24","v":0},{"$f":"'Debt and Waterfall SA'!AS24","v":0},{"$f":"'Debt and Waterfall SA'!AT24","v":0},{"$f":"'Debt and Waterfall SA'!AU24","v":0},{"$f":"'Debt and Waterfall SA'!AV24","v":0},{"$f":"'Debt and Waterfall SA'!AW24","v":0},{"$f":"'Debt and Waterfall SA'!AX24","v":0},{"$f":"'Debt and Waterfall SA'!AY24","v":0},{"$f":"'Debt and Waterfall SA'!AZ24","v":0},{"$f":"'Debt and Waterfall SA'!BA24","v":0},{"$f":"'Debt and Waterfall SA'!BB24","v":0},{"$f":"'Debt and Waterfall SA'!BC24","v":0},{"$f":"'Debt and Waterfall SA'!BD24","v":0},{"$f":"'Debt and Waterfall SA'!BE24","v":0},{"$f":"'Debt and Waterfall SA'!BF24","v":0},{"$f":"'Debt and Waterfall SA'!BG24","v":0},{"$f":"'Debt and Waterfall SA'!BH24","v":0},{"$f":"'Debt and Waterfall SA'!BI24","v":0},{"$f":"'Debt and Waterfall SA'!BJ24","v":0},{"$f":"'Debt and Waterfall SA'!BK24","v":0},{"$f":"'Debt and Waterfall SA'!BL24","v":0},{"$f":"'Debt and Waterfall SA'!BM24","v":0},{"$f":"'Debt and Waterfall SA'!BN24","v":0},{"$f":"'Debt and Waterfall SA'!BO24","v":0},{"$f":"'Debt and Waterfall SA'!BP24","v":0},{"$f":"'Debt and Waterfall SA'!BQ24","v":0},{"$f":"'Debt and Waterfall SA'!BR24","v":0},{"$f":"'Debt and Waterfall SA'!BS24","v":0},{"$f":"'Debt and Waterfall SA'!BT24","v":0},{"$f":"'Debt and Waterfall SA'!BU24","v":0},{"$f":"'Debt and Waterfall SA'!BV24","v":0},{"$f":"'Debt and Waterfall SA'!BW24","v":0},{"$f":"'Debt and Waterfall SA'!BX24","v":0},{"$f":"'Debt and Waterfall SA'!BY24","v":0},{"$f":"'Debt and Waterfall SA'!BZ24","v":0},{"$f":"'Debt and Waterfall SA'!CA24","v":0},{"$f":"'Debt and Waterfall SA'!CB24","v":0},{"$f":"'Debt and Waterfall SA'!CC24","v":0},{"$f":"'Debt and Waterfall SA'!CD24","v":0},{"$f":"'Debt and Waterfall SA'!CE24","v":0},{"$f":"'Debt and Waterfall SA'!CF24","v":0},{"$f":"'Debt and Waterfall SA'!CG24","v":0},{"$f":"'Debt and Waterfall SA'!CH24","v":0},{"$f":"'Debt and Waterfall SA'!CI24","v":0},{"$f":"'Debt and Waterfall SA'!CJ24","v":0},{"$f":"'Debt and Waterfall SA'!CK24","v":0},{"$f":"'Debt and Waterfall SA'!CL24","v":0},{"$f":"'Debt and Waterfall SA'!CM24","v":0},{"$f":"'Debt and Waterfall SA'!CN24","v":0},{"$f":"'Debt and Waterfall SA'!CO24","v":0},{"$f":"'Debt and Waterfall SA'!CP24","v":0},{"$f":"'Debt and Waterfall SA'!CQ24","v":0},{"$f":"'Debt and Waterfall SA'!CR24","v":0},{"$f":"'Debt and Waterfall SA'!CS24","v":0},{"$f":"'Debt and Waterfall SA'!CT24","v":0},{"$f":"'Debt and Waterfall SA'!CU24","v":0},{"$f":"'Debt and Waterfall SA'!CV24","v":0},{"$f":"'Debt and Waterfall SA'!CW24","v":0},{"$f":"'Debt and Waterfall SA'!CX24","v":0},{"$f":"'Debt and Waterfall SA'!CY24","v":0},{"$f":"'Debt and Waterfall SA'!CZ24","v":0},{"$f":"'Debt and Waterfall SA'!DA24","v":0},{"$f":"'Debt and Waterfall SA'!DB24","v":0},{"$f":"'Debt and Waterfall SA'!DC24","v":0},{"$f":"'Debt and Waterfall SA'!DD24","v":0},{"$f":"'Debt and Waterfall SA'!DE24","v":0},{"$f":"'Debt and Waterfall SA'!DF24","v":0},{"$f":"'Debt and Waterfall SA'!DG24","v":0},{"$f":"'Debt and Waterfall SA'!DH24","v":0}]
[]
[null,null,"CFADS over Debt Life",null,null,null,"USD",null,null,null,{"$f":"K48*K43","v":0},{"$f":"L48*L43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX48*BX43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PV of CFADS",null,null,null,"USD",{"$f":"SUMPRODUCT(K50:DH50/K47:DH47)","v":{"$error":"#DIV/0!"}}]
[null,null,"Debt at COD",null,null,null,"USD",{"$f":"ConstM!G62","v":0}]
[null,null,"LLCR",null,null,null,"x",{"$f":"H51/H52","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"CFADS over Debt Life",null,null,null,"USD",null,null,null,{"$f":"K43","v":0},{"$f":"L43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2355647.4375470243,2180788.0277661411,3789248.199322768,2226948.7581960862,3867384.7500294233,2274022.7697757874,3947191.2240544297,2322195.2348218178,4028617.8439117977,2371153.6123332242,4111544.9629069306,2421149.484526373,4196093.8346197437,2472065.8397745686,4282426.4972957354,2524170.2282694159,4370511.7087206896,2577124.5690460391,4450470.1371847279,1955014.1861153888,3896906.0007286435,1989443.30691572,3969965.6896520783,2024537.8116355445,4044384.2261657943,2060022.9488007887,4119942.4781640144,2096045.138021986,4196832.5754101807,2132611.2226057556,4275189.1796805933,2169881.5787013639,4355000.2508393051,2207558.6758655123,4436028.3691244824,2245800.5239579855,4518481.0203463379,2289948.5906322198,4610601.7967565618,2337805.805758283,4704629.8709443333,{"$f":"BX43","v":2386442.7751299529},4800319.1920543192,2436041.0314679719,4897905.1842887048,2486619.5445642867,4997556.5506283594,2538377.3705122489,5099271.0187970875,2590978.3641989706,5202782.3969152737,2644618.8654012587,5308345.3614987386,2699319.3843155103,5416142.4040972674,2755295.2118645301,5526171.0667688213,2812182.7658941238,5638143.3686988363,2870194.3992497297,2487568.7664697189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PV of CFADS",null,null,null,"USD",{"$f":"SUMPRODUCT(K55:DH55/K47:DH47)","v":{"$error":"#DIV/0!"}}]
[null,null,"Debt at COD",null,null,null,"USD",{"$f":"H52","v":0}]
[null,null,"PLCR",null,null,null,"x",{"$f":"H56/H57","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Opening Balance of Debt Post COD",null,null,null,"USD",null,null,null,{"$f":"'Debt and Waterfall SA'!K44","v":0},{"$f":"'Debt and Waterfall SA'!L44","v":0},{"$f":"'Debt and Waterfall SA'!M44","v":0},{"$f":"'Debt and Waterfall SA'!N44","v":0},{"$f":"'Debt and Waterfall SA'!O44","v":0},{"$f":"'Debt and Waterfall SA'!P44","v":0},{"$f":"'Debt and Waterfall SA'!Q44","v":0},{"$f":"'Debt and Waterfall SA'!R44","v":0},{"$f":"'Debt and Waterfall SA'!S44","v":0},{"$f":"'Debt and Waterfall SA'!T44","v":0},{"$f":"'Debt and Waterfall SA'!U44","v":0},{"$f":"'Debt and Waterfall SA'!V44","v":0},{"$f":"'Debt and Waterfall SA'!W44","v":0},{"$f":"'Debt and Waterfall SA'!X44","v":0},{"$f":"'Debt and Waterfall SA'!Y44","v":0},{"$f":"'Debt and Waterfall SA'!Z44","v":0},{"$f":"'Debt and Waterfall SA'!AA44","v":0},{"$f":"'Debt and Waterfall SA'!AB44","v":0},{"$f":"'Debt and Waterfall SA'!AC44","v":0},{"$f":"'Debt and Waterfall SA'!AD44","v":0},{"$f":"'Debt and Waterfall SA'!AE44","v":0},{"$f":"'Debt and Waterfall SA'!AF44","v":0},{"$f":"'Debt and Waterfall SA'!AG44","v":0},{"$f":"'Debt and Waterfall SA'!AH44","v":0},{"$f":"'Debt and Waterfall SA'!AI44","v":0},{"$f":"'Debt and Waterfall SA'!AJ44","v":0},{"$f":"'Debt and Waterfall SA'!AK44","v":0},{"$f":"'Debt and Waterfall SA'!AL44","v":0},{"$f":"'Debt and Waterfall SA'!AM44","v":0},{"$f":"'Debt and Waterfall SA'!AN44","v":0},{"$f":"'Debt and Waterfall SA'!AO44","v":0},{"$f":"'Debt and Waterfall SA'!AP44","v":0},{"$f":"'Debt and Waterfall SA'!AQ44","v":0},{"$f":"'Debt and Waterfall SA'!AR44","v":0},{"$f":"'Debt and Waterfall SA'!AS44","v":0},{"$f":"'Debt and Waterfall SA'!AT44","v":0},{"$f":"'Debt and Waterfall SA'!AU44","v":0},{"$f":"'Debt and Waterfall SA'!AV44","v":0},{"$f":"'Debt and Waterfall SA'!AW44","v":0},{"$f":"'Debt and Waterfall SA'!AX44","v":0},{"$f":"'Debt and Waterfall SA'!AY44","v":0},{"$f":"'Debt and Waterfall SA'!AZ44","v":0},{"$f":"'Debt and Waterfall SA'!BA44","v":0},{"$f":"'Debt and Waterfall SA'!BB44","v":0},{"$f":"'Debt and Waterfall SA'!BC44","v":0},{"$f":"'Debt and Waterfall SA'!BD44","v":0},{"$f":"'Debt and Waterfall SA'!BE44","v":0},{"$f":"'Debt and Waterfall SA'!BF44","v":0},{"$f":"'Debt and Waterfall SA'!BG44","v":0},{"$f":"'Debt and Waterfall SA'!BH44","v":0},{"$f":"'Debt and Waterfall SA'!BI44","v":0},{"$f":"'Debt and Waterfall SA'!BJ44","v":0},{"$f":"'Debt and Waterfall SA'!BK44","v":0},{"$f":"'Debt and Waterfall SA'!BL44","v":0},{"$f":"'Debt and Waterfall SA'!BM44","v":0},{"$f":"'Debt and Waterfall SA'!BN44","v":0},{"$f":"'Debt and Waterfall SA'!BO44","v":0},{"$f":"'Debt and Waterfall SA'!BP44","v":0},{"$f":"'Debt and Waterfall SA'!BQ44","v":0},{"$f":"'Debt and Waterfall SA'!BR44","v":0},{"$f":"'Debt and Waterfall SA'!BS44","v":0},{"$f":"'Debt and Waterfall SA'!BT44","v":0},{"$f":"'Debt and Waterfall SA'!BU44","v":0},{"$f":"'Debt and Waterfall SA'!BV44","v":0},{"$f":"'Debt and Waterfall SA'!BW44","v":0},{"$f":"'Debt and Waterfall SA'!BX44","v":0},{"$f":"'Debt and Waterfall SA'!BY44","v":0},{"$f":"'Debt and Waterfall SA'!BZ44","v":0},{"$f":"'Debt and Waterfall SA'!CA44","v":0},{"$f":"'Debt and Waterfall SA'!CB44","v":0},{"$f":"'Debt and Waterfall SA'!CC44","v":0},{"$f":"'Debt and Waterfall SA'!CD44","v":0},{"$f":"'Debt and Waterfall SA'!CE44","v":0},{"$f":"'Debt and Waterfall SA'!CF44","v":0},{"$f":"'Debt and Waterfall SA'!CG44","v":0},{"$f":"'Debt and Waterfall SA'!CH44","v":0},{"$f":"'Debt and Waterfall SA'!CI44","v":0},{"$f":"'Debt and Waterfall SA'!CJ44","v":0},{"$f":"'Debt and Waterfall SA'!CK44","v":0},{"$f":"'Debt and Waterfall SA'!CL44","v":0},{"$f":"'Debt and Waterfall SA'!CM44","v":0},{"$f":"'Debt and Waterfall SA'!CN44","v":0},{"$f":"'Debt and Waterfall SA'!CO44","v":0},{"$f":"'Debt and Waterfall SA'!CP44","v":0},{"$f":"'Debt and Waterfall SA'!CQ44","v":0},{"$f":"'Debt and Waterfall SA'!CR44","v":0},{"$f":"'Debt and Waterfall SA'!CS44","v":0},{"$f":"'Debt and Waterfall SA'!CT44","v":0},{"$f":"'Debt and Waterfall SA'!CU44","v":0},{"$f":"'Debt and Waterfall SA'!CV44","v":0},{"$f":"'Debt and Waterfall SA'!CW44","v":0},{"$f":"'Debt and Waterfall SA'!CX44","v":0},{"$f":"'Debt and Waterfall SA'!CY44","v":0},{"$f":"'Debt and Waterfall SA'!CZ44","v":0},{"$f":"'Debt and Waterfall SA'!DA44","v":0},{"$f":"'Debt and Waterfall SA'!DB44","v":0},{"$f":"'Debt and Waterfall SA'!DC44","v":0},{"$f":"'Debt and Waterfall SA'!DD44","v":0},{"$f":"'Debt and Waterfall SA'!DE44","v":0},{"$f":"'Debt and Waterfall SA'!DF44","v":0},{"$f":"'Debt and Waterfall SA'!DG44","v":0},{"$f":"'Debt and Waterfall SA'!DH44","v":0}]
[null,null,"Maximum Debt",null,null,null,"USD",{"$f":"MAX(K60:DH60)","v":0}]
[null,null,"Sum of Debt",null,null,null,"USD",{"$f":"SUM(K60:DH60)","v":0}]
[null,null,"Average Debt Life",null,null,null,"Periods",{"$f":"H62/H61","v":{"$error":"#DIV/0!"}}]
[null,null,"Average Debt Life",null,null,null,"Years",{"$f":"H63/2","v":{"$error":"#DIV/0!"}}]
[]
[null,"Graph Data"]
[null,null,"Operation Flag",null,null,null,null,null,null,null,{"$f":"TimeSA!J27","v":0},{"$f":"TimeSA!K27","v":0},{"$f":"TimeSA!L27","v":0},{"$f":"TimeSA!M27","v":0},{"$f":"TimeSA!N27","v":0},{"$f":"TimeSA!O27","v":0},{"$f":"TimeSA!P27","v":0},{"$f":"TimeSA!Q27","v":0},{"$f":"TimeSA!R27","v":0},{"$f":"TimeSA!S27","v":0},{"$f":"TimeSA!T27","v":0},{"$f":"TimeSA!U27","v":0},{"$f":"TimeSA!V27","v":0},{"$f":"TimeSA!W27","v":0},{"$f":"TimeSA!X27","v":0},{"$f":"TimeSA!Y27","v":0},{"$f":"TimeSA!Z27","v":0},{"$f":"TimeSA!AA27","v":0},{"$f":"TimeSA!AB27","v":0},{"$f":"TimeSA!AC27","v":0},{"$f":"TimeSA!AD27","v":0},{"$f":"TimeSA!AE27","v":0},{"$f":"TimeSA!AF27","v":0},{"$f":"TimeSA!AG27","v":0},{"$f":"TimeSA!AH27","v":1},{"$f":"TimeSA!AI27","v":1},{"$f":"TimeSA!AJ27","v":1},{"$f":"TimeSA!AK27","v":1},{"$f":"TimeSA!AL27","v":1},{"$f":"TimeSA!AM27","v":1},{"$f":"TimeSA!AN27","v":1},{"$f":"TimeSA!AO27","v":1},{"$f":"TimeSA!AP27","v":1},{"$f":"TimeSA!AQ27","v":1},{"$f":"TimeSA!AR27","v":1},{"$f":"TimeSA!AS27","v":1},{"$f":"TimeSA!AT27","v":1},{"$f":"TimeSA!AU27","v":1},{"$f":"TimeSA!AV27","v":1},{"$f":"TimeSA!AW27","v":1},{"$f":"TimeSA!AX27","v":1},{"$f":"TimeSA!AY27","v":1},{"$f":"TimeSA!AZ27","v":1},{"$f":"TimeSA!BA27","v":1},{"$f":"TimeSA!BB27","v":1},{"$f":"TimeSA!BC27","v":1},{"$f":"TimeSA!BD27","v":1},{"$f":"TimeSA!BE27","v":1},{"$f":"TimeSA!BF27","v":1},{"$f":"TimeSA!BG27","v":1},{"$f":"TimeSA!BH27","v":1},{"$f":"TimeSA!BI27","v":1},{"$f":"TimeSA!BJ27","v":1},{"$f":"TimeSA!BK27","v":1},{"$f":"TimeSA!BL27","v":1},{"$f":"TimeSA!BM27","v":1},{"$f":"TimeSA!BN27","v":1},{"$f":"TimeSA!BO27","v":1},{"$f":"TimeSA!BP27","v":1},{"$f":"TimeSA!BQ27","v":1},{"$f":"TimeSA!BR27","v":1},{"$f":"TimeSA!BS27","v":1},{"$f":"TimeSA!BT27","v":1},{"$f":"TimeSA!BU27","v":1},{"$f":"TimeSA!BV27","v":1},{"$f":"TimeSA!BW27","v":1},{"$f":"TimeSA!BX27","v":1},{"$f":"TimeSA!BY27","v":1},{"$f":"TimeSA!BZ27","v":1},{"$f":"TimeSA!CA27","v":1},{"$f":"TimeSA!CB27","v":1},{"$f":"TimeSA!CC27","v":1},{"$f":"TimeSA!CD27","v":1},{"$f":"TimeSA!CE27","v":1},{"$f":"TimeSA!CF27","v":1},{"$f":"TimeSA!CG27","v":1},{"$f":"TimeSA!CH27","v":1},{"$f":"TimeSA!CI27","v":1},{"$f":"TimeSA!CJ27","v":1},{"$f":"TimeSA!CK27","v":1},{"$f":"TimeSA!CL27","v":1},{"$f":"TimeSA!CM27","v":1},{"$f":"TimeSA!CN27","v":1},{"$f":"TimeSA!CO27","v":1},{"$f":"TimeSA!CP27","v":1},{"$f":"TimeSA!CQ27","v":1},{"$f":"TimeSA!CR27","v":1},{"$f":"TimeSA!CS27","v":1},{"$f":"TimeSA!CT27","v":1},{"$f":"TimeSA!CU27","v":1},{"$f":"TimeSA!CV27","v":1},{"$f":"TimeSA!CW27","v":1},{"$f":"TimeSA!CX27","v":1},{"$f":"TimeSA!CY27","v":1},{"$f":"TimeSA!CZ27","v":1},{"$f":"TimeSA!DA27","v":1},{"$f":"TimeSA!DB27","v":1},{"$f":"TimeSA!DC27","v":1},{"$f":"TimeSA!DD27","v":1},{"$f":"TimeSA!DE27","v":1},{"$f":"TimeSA!DF27","v":1},{"$f":"TimeSA!DG27","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K67,K3,NA())","v":{"$error":"#N/A"}},{"$f":"IF(L67,L3,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00",{"$f":"IF(BX67,BX3,NA())","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,"CFADS",null,null,null,null,null,null,null,{"$f":"'Debt and Waterfall SA'!K69","v":0},{"$f":"'Debt and Waterfall SA'!L69","v":0},{"$f":"'Debt and Waterfall SA'!M69","v":0},{"$f":"'Debt and Waterfall SA'!N69","v":0},{"$f":"'Debt and Waterfall SA'!O69","v":0},{"$f":"'Debt and Waterfall SA'!P69","v":0},{"$f":"'Debt and Waterfall SA'!Q69","v":0},{"$f":"'Debt and Waterfall SA'!R69","v":0},{"$f":"'Debt and Waterfall SA'!S69","v":0},{"$f":"'Debt and Waterfall SA'!T69","v":0},{"$f":"'Debt and Waterfall SA'!U69","v":0},{"$f":"'Debt and Waterfall SA'!V69","v":0},{"$f":"'Debt and Waterfall SA'!W69","v":0},{"$f":"'Debt and Waterfall SA'!X69","v":0},{"$f":"'Debt and Waterfall SA'!Y69","v":0},{"$f":"'Debt and Waterfall SA'!Z69","v":0},{"$f":"'Debt and Waterfall SA'!AA69","v":0},{"$f":"'Debt and Waterfall SA'!AB69","v":0},{"$f":"'Debt and Waterfall SA'!AC69","v":0},{"$f":"'Debt and Waterfall SA'!AD69","v":0},{"$f":"'Debt and Waterfall SA'!AE69","v":0},{"$f":"'Debt and Waterfall SA'!AF69","v":0},{"$f":"'Debt and Waterfall SA'!AG69","v":0},{"$f":"'Debt and Waterfall SA'!AH69","v":0},{"$f":"'Debt and Waterfall SA'!AI69","v":126000},{"$f":"'Debt and Waterfall SA'!AJ69","v":126000},{"$f":"'Debt and Waterfall SA'!AK69","v":126000},{"$f":"'Debt and Waterfall SA'!AL69","v":126000},{"$f":"'Debt and Waterfall SA'!AM69","v":126000},{"$f":"'Debt and Waterfall SA'!AN69","v":126000},{"$f":"'Debt and Waterfall SA'!AO69","v":126000},{"$f":"'Debt and Waterfall SA'!AP69","v":126000},{"$f":"'Debt and Waterfall SA'!AQ69","v":126000},{"$f":"'Debt and Waterfall SA'!AR69","v":126000},{"$f":"'Debt and Waterfall SA'!AS69","v":0},{"$f":"'Debt and Waterfall SA'!AT69","v":0},{"$f":"'Debt and Waterfall SA'!AU69","v":0},{"$f":"'Debt and Waterfall SA'!AV69","v":0},{"$f":"'Debt and Waterfall SA'!AW69","v":0},{"$f":"'Debt and Waterfall SA'!AX69","v":0},{"$f":"'Debt and Waterfall SA'!AY69","v":0},{"$f":"'Debt and Waterfall SA'!AZ69","v":0},{"$f":"'Debt and Waterfall SA'!BA69","v":0},{"$f":"'Debt and Waterfall SA'!BB69","v":0},{"$f":"'Debt and Waterfall SA'!BC69","v":0},{"$f":"'Debt and Waterfall SA'!BD69","v":0},{"$f":"'Debt and Waterfall SA'!BE69","v":0},{"$f":"'Debt and Waterfall SA'!BF69","v":0},{"$f":"'Debt and Waterfall SA'!BG69","v":0},{"$f":"'Debt and Waterfall SA'!BH69","v":0},{"$f":"'Debt and Waterfall SA'!BI69","v":0},{"$f":"'Debt and Waterfall SA'!BJ69","v":0},{"$f":"'Debt and Waterfall SA'!BK69","v":0},{"$f":"'Debt and Waterfall SA'!BL69","v":0},{"$f":"'Debt and Waterfall SA'!BM69","v":0},{"$f":"'Debt and Waterfall SA'!BN69","v":0},{"$f":"'Debt and Waterfall SA'!BO69","v":0},{"$f":"'Debt and Waterfall SA'!BP69","v":0},{"$f":"'Debt and Waterfall SA'!BQ69","v":0},{"$f":"'Debt and Waterfall SA'!BR69","v":0},{"$f":"'Debt and Waterfall SA'!BS69","v":0},{"$f":"'Debt and Waterfall SA'!BT69","v":0},{"$f":"'Debt and Waterfall SA'!BU69","v":0},{"$f":"'Debt and Waterfall SA'!BV69","v":0},{"$f":"'Debt and Waterfall SA'!BW69","v":0},{"$f":"'Debt and Waterfall SA'!BX69","v":0},{"$f":"'Debt and Waterfall SA'!BY69","v":0},{"$f":"'Debt and Waterfall SA'!BZ69","v":0},{"$f":"'Debt and Waterfall SA'!CA69","v":0},{"$f":"'Debt and Waterfall SA'!CB69","v":0},{"$f":"'Debt and Waterfall SA'!CC69","v":0},{"$f":"'Debt and Waterfall SA'!CD69","v":0},{"$f":"'Debt and Waterfall SA'!CE69","v":0},{"$f":"'Debt and Waterfall SA'!CF69","v":0},{"$f":"'Debt and Waterfall SA'!CG69","v":0},{"$f":"'Debt and Waterfall SA'!CH69","v":0},{"$f":"'Debt and Waterfall SA'!CI69","v":0},{"$f":"'Debt and Waterfall SA'!CJ69","v":0},{"$f":"'Debt and Waterfall SA'!CK69","v":0},{"$f":"'Debt and Waterfall SA'!CL69","v":0},{"$f":"'Debt and Waterfall SA'!CM69","v":0},{"$f":"'Debt and Waterfall SA'!CN69","v":0},{"$f":"'Debt and Waterfall SA'!CO69","v":0},{"$f":"'Debt and Waterfall SA'!CP69","v":0},{"$f":"'Debt and Waterfall SA'!CQ69","v":0},{"$f":"'Debt and Waterfall SA'!CR69","v":0},{"$f":"'Debt and Waterfall SA'!CS69","v":0},{"$f":"'Debt and Waterfall SA'!CT69","v":0},{"$f":"'Debt and Waterfall SA'!CU69","v":0},{"$f":"'Debt and Waterfall SA'!CV69","v":0},{"$f":"'Debt and Waterfall SA'!CW69","v":0},{"$f":"'Debt and Waterfall SA'!CX69","v":0},{"$f":"'Debt and Waterfall SA'!CY69","v":0},{"$f":"'Debt and Waterfall SA'!CZ69","v":0},{"$f":"'Debt and Waterfall SA'!DA69","v":0},{"$f":"'Debt and Waterfall SA'!DB69","v":0},{"$f":"'Debt and Waterfall SA'!DC69","v":0},{"$f":"'Debt and Waterfall SA'!DD69","v":0},{"$f":"'Debt and Waterfall SA'!DE69","v":0},{"$f":"'Debt and Waterfall SA'!DF69","v":0},{"$f":"'Debt and Waterfall SA'!DG69","v":0},{"$f":"'Debt and Waterfall SA'!DH69","v":0}]
[null,null,"Debt Service",null,null,null,null,null,null,null,{"$f":"'Debt and Waterfall SA'!K52+'Debt and Waterfall SA'!K46","v":0},{"$f":"'Debt and Waterfall SA'!L52+'Debt and Waterfall SA'!L46","v":0},{"$f":"'Debt and Waterfall SA'!M52+'Debt and Waterfall SA'!M46","v":0},{"$f":"'Debt and Waterfall SA'!N52+'Debt and Waterfall SA'!N46","v":0},{"$f":"'Debt and Waterfall SA'!O52+'Debt and Waterfall SA'!O46","v":0},{"$f":"'Debt and Waterfall SA'!P52+'Debt and Waterfall SA'!P46","v":0},{"$f":"'Debt and Waterfall SA'!Q52+'Debt and Waterfall SA'!Q46","v":0},{"$f":"'Debt and Waterfall SA'!R52+'Debt and Waterfall SA'!R46","v":0},{"$f":"'Debt and Waterfall SA'!S52+'Debt and Waterfall SA'!S46","v":0},{"$f":"'Debt and Waterfall SA'!T52+'Debt and Waterfall SA'!T46","v":0},{"$f":"'Debt and Waterfall SA'!U52+'Debt and Waterfall SA'!U46","v":0},{"$f":"'Debt and Waterfall SA'!V52+'Debt and Waterfall SA'!V46","v":0},{"$f":"'Debt and Waterfall SA'!W52+'Debt and Waterfall SA'!W46","v":0},{"$f":"'Debt and Waterfall SA'!X52+'Debt and Waterfall SA'!X46","v":0},{"$f":"'Debt and Waterfall SA'!Y52+'Debt and Waterfall SA'!Y46","v":0},{"$f":"'Debt and Waterfall SA'!Z52+'Debt and Waterfall SA'!Z46","v":0},{"$f":"'Debt and Waterfall SA'!AA52+'Debt and Waterfall SA'!AA46","v":0},{"$f":"'Debt and Waterfall SA'!AB52+'Debt and Waterfall SA'!AB46","v":0},{"$f":"'Debt and Waterfall SA'!AC52+'Debt and Waterfall SA'!AC46","v":0},{"$f":"'Debt and Waterfall SA'!AD52+'Debt and Waterfall SA'!AD46","v":0},{"$f":"'Debt and Waterfall SA'!AE52+'Debt and Waterfall SA'!AE46","v":0},{"$f":"'Debt and Waterfall SA'!AF52+'Debt and Waterfall SA'!AF46","v":0},{"$f":"'Debt and Waterfall SA'!AG52+'Debt and Waterfall SA'!AG46","v":0},{"$f":"'Debt and Waterfall SA'!AH52+'Debt and Waterfall SA'!AH46","v":0},{"$f":"'Debt and Waterfall SA'!AI52+'Debt and Waterfall SA'!AI46","v":0},{"$f":"'Debt and Waterfall SA'!AJ52+'Debt and Waterfall SA'!AJ46","v":0},{"$f":"'Debt and Waterfall SA'!AK52+'Debt and Waterfall SA'!AK46","v":0},{"$f":"'Debt and Waterfall SA'!AL52+'Debt and Waterfall SA'!AL46","v":0},{"$f":"'Debt and Waterfall SA'!AM52+'Debt and Waterfall SA'!AM46","v":0},{"$f":"'Debt and Waterfall SA'!AN52+'Debt and Waterfall SA'!AN46","v":0},{"$f":"'Debt and Waterfall SA'!AO52+'Debt and Waterfall SA'!AO46","v":0},{"$f":"'Debt and Waterfall SA'!AP52+'Debt and Waterfall SA'!AP46","v":0},{"$f":"'Debt and Waterfall SA'!AQ52+'Debt and Waterfall SA'!AQ46","v":0},{"$f":"'Debt and Waterfall SA'!AR52+'Debt and Waterfall SA'!AR46","v":0},{"$f":"'Debt and Waterfall SA'!AS52+'Debt and Waterfall SA'!AS46","v":0},{"$f":"'Debt and Waterfall SA'!AT52+'Debt and Waterfall SA'!AT46","v":0},{"$f":"'Debt and Waterfall SA'!AU52+'Debt and Waterfall SA'!AU46","v":0},{"$f":"'Debt and Waterfall SA'!AV52+'Debt and Waterfall SA'!AV46","v":0},{"$f":"'Debt and Waterfall SA'!AW52+'Debt and Waterfall SA'!AW46","v":0},{"$f":"'Debt and Waterfall SA'!AX52+'Debt and Waterfall SA'!AX46","v":0},{"$f":"'Debt and Waterfall SA'!AY52+'Debt and Waterfall SA'!AY46","v":0},{"$f":"'Debt and Waterfall SA'!AZ52+'Debt and Waterfall SA'!AZ46","v":0},{"$f":"'Debt and Waterfall SA'!BA52+'Debt and Waterfall SA'!BA46","v":0},{"$f":"'Debt and Waterfall SA'!BB52+'Debt and Waterfall SA'!BB46","v":0},{"$f":"'Debt and Waterfall SA'!BC52+'Debt and Waterfall SA'!BC46","v":0},{"$f":"'Debt and Waterfall SA'!BD52+'Debt and Waterfall SA'!BD46","v":0},{"$f":"'Debt and Waterfall SA'!BE52+'Debt and Waterfall SA'!BE46","v":0},{"$f":"'Debt and Waterfall SA'!BF52+'Debt and Waterfall SA'!BF46","v":0},{"$f":"'Debt and Waterfall SA'!BG52+'Debt and Waterfall SA'!BG46","v":0},{"$f":"'Debt and Waterfall SA'!BH52+'Debt and Waterfall SA'!BH46","v":0},{"$f":"'Debt and Waterfall SA'!BI52+'Debt and Waterfall SA'!BI46","v":0},{"$f":"'Debt and Waterfall SA'!BJ52+'Debt and Waterfall SA'!BJ46","v":0},{"$f":"'Debt and Waterfall SA'!BK52+'Debt and Waterfall SA'!BK46","v":0},{"$f":"'Debt and Waterfall SA'!BL52+'Debt and Waterfall SA'!BL46","v":0},{"$f":"'Debt and Waterfall SA'!BM52+'Debt and Waterfall SA'!BM46","v":0},{"$f":"'Debt and Waterfall SA'!BN52+'Debt and Waterfall SA'!BN46","v":0},{"$f":"'Debt and Waterfall SA'!BO52+'Debt and Waterfall SA'!BO46","v":0},{"$f":"'Debt and Waterfall SA'!BP52+'Debt and Waterfall SA'!BP46","v":0},{"$f":"'Debt and Waterfall SA'!BQ52+'Debt and Waterfall SA'!BQ46","v":0},{"$f":"'Debt and Waterfall SA'!BR52+'Debt and Waterfall SA'!BR46","v":0},{"$f":"'Debt and Waterfall SA'!BS52+'Debt and Waterfall SA'!BS46","v":0},{"$f":"'Debt and Waterfall SA'!BT52+'Debt and Waterfall SA'!BT46","v":0},{"$f":"'Debt and Waterfall SA'!BU52+'Debt and Waterfall SA'!BU46","v":0},{"$f":"'Debt and Waterfall SA'!BV52+'Debt and Waterfall SA'!BV46","v":0},{"$f":"'Debt and Waterfall SA'!BW52+'Debt and Waterfall SA'!BW46","v":0},{"$f":"'Debt and Waterfall SA'!BX52+'Debt and Waterfall SA'!BX46","v":0},{"$f":"'Debt and Waterfall SA'!BY52+'Debt and Waterfall SA'!BY46","v":0},{"$f":"'Debt and Waterfall SA'!BZ52+'Debt and Waterfall SA'!BZ46","v":0},{"$f":"'Debt and Waterfall SA'!CA52+'Debt and Waterfall SA'!CA46","v":0},{"$f":"'Debt and Waterfall SA'!CB52+'Debt and Waterfall SA'!CB46","v":0},{"$f":"'Debt and Waterfall SA'!CC52+'Debt and Waterfall SA'!CC46","v":0},{"$f":"'Debt and Waterfall SA'!CD52+'Debt and Waterfall SA'!CD46","v":0},{"$f":"'Debt and Waterfall SA'!CE52+'Debt and Waterfall SA'!CE46","v":0},{"$f":"'Debt and Waterfall SA'!CF52+'Debt and Waterfall SA'!CF46","v":0},{"$f":"'Debt and Waterfall SA'!CG52+'Debt and Waterfall SA'!CG46","v":0},{"$f":"'Debt and Waterfall SA'!CH52+'Debt and Waterfall SA'!CH46","v":0},{"$f":"'Debt and Waterfall SA'!CI52+'Debt and Waterfall SA'!CI46","v":0},{"$f":"'Debt and Waterfall SA'!CJ52+'Debt and Waterfall SA'!CJ46","v":0},{"$f":"'Debt and Waterfall SA'!CK52+'Debt and Waterfall SA'!CK46","v":0},{"$f":"'Debt and Waterfall SA'!CL52+'Debt and Waterfall SA'!CL46","v":0},{"$f":"'Debt and Waterfall SA'!CM52+'Debt and Waterfall SA'!CM46","v":0},{"$f":"'Debt and Waterfall SA'!CN52+'Debt and Waterfall SA'!CN46","v":0},{"$f":"'Debt and Waterfall SA'!CO52+'Debt and Waterfall SA'!CO46","v":0},{"$f":"'Debt and Waterfall SA'!CP52+'Debt and Waterfall SA'!CP46","v":0},{"$f":"'Debt and Waterfall SA'!CQ52+'Debt and Waterfall SA'!CQ46","v":0},{"$f":"'Debt and Waterfall SA'!CR52+'Debt and Waterfall SA'!CR46","v":0},{"$f":"'Debt and Waterfall SA'!CS52+'Debt and Waterfall SA'!CS46","v":0},{"$f":"'Debt and Waterfall SA'!CT52+'Debt and Waterfall SA'!CT46","v":0},{"$f":"'Debt and Waterfall SA'!CU52+'Debt and Waterfall SA'!CU46","v":0},{"$f":"'Debt and Waterfall SA'!CV52+'Debt and Waterfall SA'!CV46","v":0},{"$f":"'Debt and Waterfall SA'!CW52+'Debt and Waterfall SA'!CW46","v":0},{"$f":"'Debt and Waterfall SA'!CX52+'Debt and Waterfall SA'!CX46","v":0},{"$f":"'Debt and Waterfall SA'!CY52+'Debt and Waterfall SA'!CY46","v":0},{"$f":"'Debt and Waterfall SA'!CZ52+'Debt and Waterfall SA'!CZ46","v":0},{"$f":"'Debt and Waterfall SA'!DA52+'Debt and Waterfall SA'!DA46","v":0},{"$f":"'Debt and Waterfall SA'!DB52+'Debt and Waterfall SA'!DB46","v":0},{"$f":"'Debt and Waterfall SA'!DC52+'Debt and Waterfall SA'!DC46","v":0},{"$f":"'Debt and Waterfall SA'!DD52+'Debt and Waterfall SA'!DD46","v":0},{"$f":"'Debt and Waterfall SA'!DE52+'Debt and Waterfall SA'!DE46","v":0},{"$f":"'Debt and Waterfall SA'!DF52+'Debt and Waterfall SA'!DF46","v":0},{"$f":"'Debt and Waterfall SA'!DG52+'Debt and Waterfall SA'!DG46","v":0},{"$f":"'Debt and Waterfall SA'!DH52+'Debt and Waterfall SA'!DH46","v":0}]
[]
[null,null,"Pre-cod Flag",null,null,null,null,null,null,null,{"$f":"TimeSA!J9","v":1},{"$f":"TimeSA!K9","v":1},{"$f":"TimeSA!L9","v":1},{"$f":"TimeSA!M9","v":1},{"$f":"TimeSA!N9","v":1},{"$f":"TimeSA!O9","v":1},{"$f":"TimeSA!P9","v":1},{"$f":"TimeSA!Q9","v":1},{"$f":"TimeSA!R9","v":1},{"$f":"TimeSA!S9","v":1},{"$f":"TimeSA!T9","v":1},{"$f":"TimeSA!U9","v":1},{"$f":"TimeSA!V9","v":1},{"$f":"TimeSA!W9","v":1},{"$f":"TimeSA!X9","v":1},{"$f":"TimeSA!Y9","v":1},{"$f":"TimeSA!Z9","v":1},{"$f":"TimeSA!AA9","v":1},{"$f":"TimeSA!AB9","v":1},{"$f":"TimeSA!AC9","v":1},{"$f":"TimeSA!AD9","v":1},{"$f":"TimeSA!AE9","v":1},{"$f":"TimeSA!AF9","v":1},{"$f":"TimeSA!AG9","v":1},{"$f":"TimeSA!AH9","v":0},{"$f":"TimeSA!AI9","v":0},{"$f":"TimeSA!AJ9","v":0},{"$f":"TimeSA!AK9","v":0},{"$f":"TimeSA!AL9","v":0},{"$f":"TimeSA!AM9","v":0},{"$f":"TimeSA!AN9","v":0},{"$f":"TimeSA!AO9","v":0},{"$f":"TimeSA!AP9","v":0},{"$f":"TimeSA!AQ9","v":0},{"$f":"TimeSA!AR9","v":0},{"$f":"TimeSA!AS9","v":0},{"$f":"TimeSA!AT9","v":0},{"$f":"TimeSA!AU9","v":0},{"$f":"TimeSA!AV9","v":0},{"$f":"TimeSA!AW9","v":0},{"$f":"TimeSA!AX9","v":0},{"$f":"TimeSA!AY9","v":0},{"$f":"TimeSA!AZ9","v":0},{"$f":"TimeSA!BA9","v":0},{"$f":"TimeSA!BB9","v":0},{"$f":"TimeSA!BC9","v":0},{"$f":"TimeSA!BD9","v":0},{"$f":"TimeSA!BE9","v":0},{"$f":"TimeSA!BF9","v":0},{"$f":"TimeSA!BG9","v":0},{"$f":"TimeSA!BH9","v":0},{"$f":"TimeSA!BI9","v":0},{"$f":"TimeSA!BJ9","v":0},{"$f":"TimeSA!BK9","v":0},{"$f":"TimeSA!BL9","v":0},{"$f":"TimeSA!BM9","v":0},{"$f":"TimeSA!BN9","v":0},{"$f":"TimeSA!BO9","v":0},{"$f":"TimeSA!BP9","v":0},{"$f":"TimeSA!BQ9","v":0},{"$f":"TimeSA!BR9","v":0},{"$f":"TimeSA!BS9","v":0},{"$f":"TimeSA!BT9","v":0},{"$f":"TimeSA!BU9","v":0},{"$f":"TimeSA!BV9","v":0},{"$f":"TimeSA!BW9","v":0},{"$f":"TimeSA!BX9","v":0},{"$f":"TimeSA!BY9","v":0},{"$f":"TimeSA!BZ9","v":0},{"$f":"TimeSA!CA9","v":0},{"$f":"TimeSA!CB9","v":0},{"$f":"TimeSA!CC9","v":0},{"$f":"TimeSA!CD9","v":0},{"$f":"TimeSA!CE9","v":0},{"$f":"TimeSA!CF9","v":0},{"$f":"TimeSA!CG9","v":0},{"$f":"TimeSA!CH9","v":0},{"$f":"TimeSA!CI9","v":0},{"$f":"TimeSA!CJ9","v":0},{"$f":"TimeSA!CK9","v":0},{"$f":"TimeSA!CL9","v":0},{"$f":"TimeSA!CM9","v":0},{"$f":"TimeSA!CN9","v":0},{"$f":"TimeSA!CO9","v":0},{"$f":"TimeSA!CP9","v":0},{"$f":"TimeSA!CQ9","v":0},{"$f":"TimeSA!CR9","v":0},{"$f":"TimeSA!CS9","v":0},{"$f":"TimeSA!CT9","v":0},{"$f":"TimeSA!CU9","v":0},{"$f":"TimeSA!CV9","v":0},{"$f":"TimeSA!CW9","v":0},{"$f":"TimeSA!CX9","v":0},{"$f":"TimeSA!CY9","v":0},{"$f":"TimeSA!CZ9","v":0},{"$f":"TimeSA!DA9","v":0},{"$f":"TimeSA!DB9","v":0},{"$f":"TimeSA!DC9","v":0},{"$f":"TimeSA!DD9","v":0},{"$f":"TimeSA!DE9","v":0},{"$f":"TimeSA!DF9","v":0},{"$f":"TimeSA!DG9","v":0}]
[null,null,"Pre or Post COD",null,null,null,null,null,null,null,{"$f":"OR(K73,K67)*1","v":1},{"$f":"OR(L73,L67)*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,{"$f":"OR(BX73,BX67)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K74,K3,NA())","v":"00:00:00"},{"$f":"IF(L74,L3,NA())","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00",{"$f":"IF(BX74,BX3,NA())","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,"Debt Balance",null,null,null,null,null,null,null,{"$f":"'Fin Statment SA'!K67","v":5040000},{"$f":"'Fin Statment SA'!L67","v":5040000},{"$f":"'Fin Statment SA'!M67","v":5040000},{"$f":"'Fin Statment SA'!N67","v":5040000},{"$f":"'Fin Statment SA'!O67","v":5040000},{"$f":"'Fin Statment SA'!P67","v":5040000},{"$f":"'Fin Statment SA'!Q67","v":5040000},{"$f":"'Fin Statment SA'!R67","v":5040000},{"$f":"'Fin Statment SA'!S67","v":5040000},{"$f":"'Fin Statment SA'!T67","v":5040000},{"$f":"'Fin Statment SA'!U67","v":5040000},{"$f":"'Fin Statment SA'!V67","v":5040000},{"$f":"'Fin Statment SA'!W67","v":5040000},{"$f":"'Fin Statment SA'!X67","v":5040000},{"$f":"'Fin Statment SA'!Y67","v":5040000},{"$f":"'Fin Statment SA'!Z67","v":5040000},{"$f":"'Fin Statment SA'!AA67","v":5040000},{"$f":"'Fin Statment SA'!AB67","v":5040000},{"$f":"'Fin Statment SA'!AC67","v":5040000},{"$f":"'Fin Statment SA'!AD67","v":5040000},{"$f":"'Fin Statment SA'!AE67","v":5040000},{"$f":"'Fin Statment SA'!AF67","v":5040000},{"$f":"'Fin Statment SA'!AG67","v":5040000},{"$f":"'Fin Statment SA'!AH67","v":5040000},{"$f":"'Fin Statment SA'!AI67","v":0},{"$f":"'Fin Statment SA'!AJ67","v":0},{"$f":"'Fin Statment SA'!AK67","v":0},{"$f":"'Fin Statment SA'!AL67","v":0},{"$f":"'Fin Statment SA'!AM67","v":0},{"$f":"'Fin Statment SA'!AN67","v":0},{"$f":"'Fin Statment SA'!AO67","v":0},{"$f":"'Fin Statment SA'!AP67","v":0},{"$f":"'Fin Statment SA'!AQ67","v":0},{"$f":"'Fin Statment SA'!AR67","v":0},{"$f":"'Fin Statment SA'!AS67","v":0},{"$f":"'Fin Statment SA'!AT67","v":0},{"$f":"'Fin Statment SA'!AU67","v":0},{"$f":"'Fin Statment SA'!AV67","v":0},{"$f":"'Fin Statment SA'!AW67","v":0},{"$f":"'Fin Statment SA'!AX67","v":0},{"$f":"'Fin Statment SA'!AY67","v":0},{"$f":"'Fin Statment SA'!AZ67","v":0},{"$f":"'Fin Statment SA'!BA67","v":0},{"$f":"'Fin Statment SA'!BB67","v":0},{"$f":"'Fin Statment SA'!BC67","v":0},{"$f":"'Fin Statment SA'!BD67","v":0},{"$f":"'Fin Statment SA'!BE67","v":0},{"$f":"'Fin Statment SA'!BF67","v":0},{"$f":"'Fin Statment SA'!BG67","v":0},{"$f":"'Fin Statment SA'!BH67","v":0},{"$f":"'Fin Statment SA'!BI67","v":0},{"$f":"'Fin Statment SA'!BJ67","v":0},{"$f":"'Fin Statment SA'!BK67","v":0},{"$f":"'Fin Statment SA'!BL67","v":0},{"$f":"'Fin Statment SA'!BM67","v":0},{"$f":"'Fin Statment SA'!BN67","v":0},{"$f":"'Fin Statment SA'!BO67","v":0},{"$f":"'Fin Statment SA'!BP67","v":0},{"$f":"'Fin Statment SA'!BQ67","v":0},{"$f":"'Fin Statment SA'!BR67","v":0},{"$f":"'Fin Statment SA'!BS67","v":0},{"$f":"'Fin Statment SA'!BT67","v":0},{"$f":"'Fin Statment SA'!BU67","v":0},{"$f":"'Fin Statment SA'!BV67","v":0},{"$f":"'Fin Statment SA'!BW67","v":0},{"$f":"'Fin Statment SA'!BX67","v":0},{"$f":"'Fin Statment SA'!BY67","v":0},{"$f":"'Fin Statment SA'!BZ67","v":0},{"$f":"'Fin Statment SA'!CA67","v":0},{"$f":"'Fin Statment SA'!CB67","v":0},{"$f":"'Fin Statment SA'!CC67","v":0},{"$f":"'Fin Statment SA'!CD67","v":0},{"$f":"'Fin Statment SA'!CE67","v":0},{"$f":"'Fin Statment SA'!CF67","v":0},{"$f":"'Fin Statment SA'!CG67","v":0},{"$f":"'Fin Statment SA'!CH67","v":0},{"$f":"'Fin Statment SA'!CI67","v":0},{"$f":"'Fin Statment SA'!CJ67","v":0},{"$f":"'Fin Statment SA'!CK67","v":0},{"$f":"'Fin Statment SA'!CL67","v":0},{"$f":"'Fin Statment SA'!CM67","v":0},{"$f":"'Fin Statment SA'!CN67","v":0},{"$f":"'Fin Statment SA'!CO67","v":0},{"$f":"'Fin Statment SA'!CP67","v":0},{"$f":"'Fin Statment SA'!CQ67","v":0},{"$f":"'Fin Statment SA'!CR67","v":0},{"$f":"'Fin Statment SA'!CS67","v":0},{"$f":"'Fin Statment SA'!CT67","v":0},{"$f":"'Fin Statment SA'!CU67","v":0},{"$f":"'Fin Statment SA'!CV67","v":0},{"$f":"'Fin Statment SA'!CW67","v":0},{"$f":"'Fin Statment SA'!CX67","v":0},{"$f":"'Fin Statment SA'!CY67","v":0},{"$f":"'Fin Statment SA'!CZ67","v":0},{"$f":"'Fin Statment SA'!DA67","v":0},{"$f":"'Fin Statment SA'!DB67","v":0},{"$f":"'Fin Statment SA'!DC67","v":0},{"$f":"'Fin Statment SA'!DD67","v":0},{"$f":"'Fin Statment SA'!DE67","v":0},{"$f":"'Fin Statment SA'!DF67","v":0},{"$f":"'Fin Statment SA'!DG67","v":0},{"$f":"'Fin Statment SA'!DH67","v":0}]

{"sheet":"Checks","index":12,"n_rows":17,"n_cols":14,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,null,null,"Check","Error Label"]
[null,null,{"$f":"ConstM!C16","v":"S-Curve (Lookup)"},{"$f":"ConstM!I16","v":false},{"$f":"IF(D3,\"\",C3&\" Error\")","v":"S-Curve (Lookup) Error"}]
[null,null,{"$f":"ConstM!D84","v":"Total Sources"},{"$f":"ConstM!I84","v":true},{"$f":"IF(D4,\"\",C4&\" Error\")","v":""},null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE(InputC!K3:AA3)","v":"Base Case"}]
[null,null,{"$f":"'Tax SA'!D27","v":"Final Capital Allowance Rate"},{"$f":"'Tax SA'!I27","v":true},"",null,null,null,null,null,null,null,null,"No PPA Inflation"]
[null,null,{"$f":"TimeSA!E23","v":"Repayment Flag Test"},{"$f":"TimeSA!H23","v":false},"Repayment Flag Test Error",null,null,null,null,null,null,null,null,"P90 and No Inflation"]
[null,null,{"$f":"'Debt and Waterfall SA'!D49","v":"End of Repayment Test"},{"$f":"'Debt and Waterfall SA'!G49","v":true},"",null,null,null,null,null,null,null,null,"Lower P90"]
[null,null,{"$f":"'Debt and Waterfall SA'!C21","v":"Circular Check"},{"$f":"'Debt and Waterfall SA'!H21","v":false},"Circular Check Error",null,null,null,null,null,null,null,null,"Delay Case"]
[null,null,{"$f":"'Fin Statment SA'!D74","v":"Balance Sheet Test"},{"$f":"'Fin Statment SA'!H74","v":0},"Balance Sheet Test Error",null,null,null,null,null,null,null,null,"Lower PPA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Longer Life"]
[null,null,"Total Check",{"$f":"AND(D3:D9)","v":false},{"$f":"add_text(E3:E8)","v":" S-Curve (Lookup) Error   Repayment Flag Test Error  Circular Check Error"},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"IF(D11,\" Model Ok\",E11)","v":" S-Curve (Lookup) Error   Repayment Flag Test Error  Circular Check Error"},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Error Count",{"$f":"COUNTIF(D3:D8,FALSE)","v":3},null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]