{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["Contents","Guide","QA","Summary","Annual Financial Statement","Charts","InputC","InputS","TimeM","TimeSA","OperM","ConstM","Tax SA","Debt and Waterfall SA","Fin Statment SA","Returns and Ratios","Checks"],"not_rendered":{"charts":5,"images":0,"macros":1,"external_links":1,"defined_names":23,"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":"Contents","index":0,"n_rows":82,"n_cols":13,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Contents"]
[null,null,null,null,null," Colour Codes ",null,null,null,null," File Name: ",null,{"$f":"IFERROR(File_name(),\"\")","v":""}]
[null,null,"Guide",null,null,null," Inputs ",null,"1234567890"]
[null,null,null,"Cells",null,null," Section Titles ",null,"TITLE ROW",null," Last Save Date ",null,{"$f":"IFERROR(lastsaved(),\"\")","v":""}]
[null,null,null,"Headers",null,null," Sum Column ",null,"1000000000"]
[null,null,null,"Sheets",null,null," True or 1 ",null,{"$f":"1=1","v":true},null," Last Save By",null,{"$f":"IFERROR(last_save_by(),\"\")","v":""}]
[null,null,null,"Charts",null,null," False or 0 ",null,{"$f":"1=2","v":false}]
[null,null,null,"Timing Assumptions",null,null," Other Sheet Links ",null,"|||||||||||||||||||"]
[null,null,null,"Project cost and financing plan"]
[null,null,null,"Technical Parameters"]
[null,null,null,"TARIFF"]
[null,null,null,"OPERATING EXPENSES"]
[null,null,null,"PROJECT FINANCE DEBT"]
[]
[null,null,"QA"]
[]
[null,null,"Summary"]
[null,null,null,"FAST Modelling Exercise"]
[]
[null,null,"Annual Financial Statement"]
[null,null,null,"Profit and Loss"]
[null,null,null,"Cash Flow Statement"]
[null,null,null,"Balance Sheet"]
[]
[null,null,"Charts"]
[]
[null,null,"InputC"]
[null,null,null,"Model Timeline"]
[null,null,null,"Solar Plant Details"]
[null,null,null,"Revenues"]
[null,null,null,"Operation and Maintenance"]
[null,null,null,"Capital Expenditures"]
[null,null,null,"Taxes and Capital Allowance"]
[null,null,null,"Funding"]
[null,null,null,"Constants"]
[]
[null,null,"InputS"]
[null,null,null,"Construction Timeline"]
[null,null,null,"EPC - Expenses"]
[null,null,null,"Solar Seasonality"]
[]
[null,null,"TimeM"]
[]
[null,null,"TimeSA"]
[]
[null,null,"OperM"]
[null,null,null,"Capacity and Production"]
[null,null,null,"Revenues"]
[null,null,null,"Operations and Maintenance"]
[null,null,null,"Working Capital"]
[]
[null,null,"ConstM"]
[null,null,null,"EPC Cost"]
[null,null,null,"Developer Bonus and Other Costs"]
[null,null,null,"Sources and Uses Summary (For Copy/Paste Macro)"]
[null,null,null,"Funding Needs During Construction"]
[]
[null,null,"Tax SA"]
[null,null,null,"Transferred Variables"]
[null,null,null,"Taxes"]
[]
[null,null,"Debt and Waterfall SA"]
[null,null,null,"Transferred Variables"]
[null,null,null,"CFADS"]
[null,null,null,"Cash Flow Waterfall After Construction"]
[]
[null,null,"Fin Statment SA"]
[null,null,null,"Profit and Loss"]
[null,null,null,"Cash Flow Statement"]
[null,null,null,"Balance Sheet"]
[]
[null,null,"Returns and Ratios"]
[null,null,null,"Transferred Variables"]
[null,null,null,"Pre-tax Project Cash Flow"]
[null,null,null,"After-tax Project Cash Flow"]
[null,null,null,"Equity IRR"]
[null,null,null,"Equity IRR without SHL"]
[null,null,null,"DSCR"]
[null,null,null,"Graph Data"]
[]
[null,null,"Checks"]

{"sheet":"Guide","index":1,"n_rows":238,"n_cols":13,"rows_kept":238,"cut":false,"hidden":false,"merged":[[79,4,79,9],[65,2,65,9],[66,4,66,9],[67,4,67,9],[68,4,68,9],[69,2,69,9],[70,4,70,9],[73,4,73,9],[74,2,74,9],[75,4,75,9],[76,4,76,9],[78,4,78,9],[87,4,87,9],[81,4,81,9],[82,4,82,9],[83,4,83,9],[84,4,84,9],[85,2,85,9],[86,4,86,9]]}
["          "]
["COLOR CODES"]
[]
[null,"Cells"]
[null,null,"Blue font & light yellow shade","--->Hard-coded inputs"]
[]
[null,null,"Black font + light dot border","---> sum total of a row"]
[]
[null,null,"Green shade","---> from macro "]
[]
[null,null,"Black font ","---> calculation within sheet"]
[]
[null,null,"Green font","---> imported from other sheets"]
[]
[null,null,{"$f":"FALSE","v":false},"---> Falg is False"]
[null,null,{"$f":"TRUE","v":true},"---> Flag is true"]
[]
[null,null,0,"---> Error check if no error"]
[null,null,1,"---> Error check if error"]
[]
[null,"Headers"]
[null,null,"Header1","---> main section separator in column A"]
[]
[null,null,"Header2","---> section separator in column B"]
[]
[null,null,"Header3","---> section separator in column C"]
[]
[null,"Sheets"]
[null,null,"Cover","---> preliminary sheets like cover page"]
[]
[null,null,"Inputs","---> sheets containing assumptions"]
[]
[null,null,"Outputs","---> sheets containing model outputs and summary results"]
[]
[null,null,"Calculation","---> calculation sheets"]
[]
[null,"Charts"]
[null,null,"Accent1",{"$f":"1/COUNTA($C$38:$C$43)","v":0.16666666666666666}]
[null,null,"Accent2",0.16666666666666666]
[null,null,"Accent3",0.16666666666666666]
[null,null,"Accent4",0.16666666666666666]
[null,null,"Accent5",0.16666666666666666]
[null,null,"Accent6",0.16666666666666666]
[]
["FINANCIAL MODEL WORKSHEET STRUCTURE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"\"The Financial model contains \"&COUNTA(C67:C88) - 3&\" worksheets which are dynamically linked. \"","v":"The Financial model contains 17 worksheets which are dynamically linked. "}]
[null,null,"Name","Hyperlink","Content"]
[null,null,"Preliminary sheets"]
[null,null,"Guide","Guide","Contains the color codes used in the model, model structure and macros used in the model are listed in this worksheet. Key assumptions and results are also extracted here in form of tables and can be used as the databook and aims to facilitate the extraction of financial model assumptions and results to be used in project documents.  "]
[null,null,"Tracker",null,"Aims to keep a track of the changes through multiple versions"]
[null,null,"Q&A","Q&A","To keep track of questions and answers on the financial model "]
[null,null,"Input Sheets"]
[null,null,"InputC","InputC","Contains the model inputs structure in form of scenario analysis. "]
[null,null,"InputS","InputS","Contains time based inputs"]
[null,null,"Tariff","Tariff","Contains parameters for setting the tariff"]
[null,null,"Sens","sens","Contains sensitivity inputs and outputs"]
[null,null,"Calculation sheet"]
[null,null,"Time","Time","Calculation of the different timing flags and counters, used as time reference throughout the model. "]
[null,null,"CapEx","CapEx","Calculation of construction cost breakdown"]
[]
[null,null,"Financing","Financing","Includes:\n- Calculation of  sources and uses of funds during the construction period. \n- Calculation of disbursement profile, interest and fees during construction \n- Debt drawdown and repayment profiles"]
[null,null,"Rev & Opex","Rev&Opex","Includes : \n- Revenues of the project\n- Opex calculation\n- Account receivables\n- Account Payables"]
[]
[null,null,"Tax","Tax","Includes calculation of: \n- Depreciation\n- Corporate Income tax payment\n"]
[null,null,"Return and Ratios","Return and Ratios","Calculation of debt and equity ratios, including the debt service coverage ratio (DSCR), loan life coverage ratio (LLCR) average loan life, debt returns, weighted average cost of capital (WACC)  and equity IRR"]
[null,null,"IFS","IFS","Cashflow, balance sheet and income statement on periodic basis using time inputs from \"Inputs\" sheet."]
[null,null,"Checks","Checks","contains model error and integrity checks"]
[null,null,"Output sheets "]
[null,null,"Summary ","Summary ","Summary ket inputs & Outputs like Summary Sources and Uses of Funds Cover ratios, average loan life, and Shareholder return "]
[null,null,"AFS","AFS","Cashflow, balance sheet and income statement on annual basis"]
[]
["ERROR CHECKS"]
[null,null,"Check",null,null,"Description"]
[null,null,"Capex payment curves checks",null,null,"Do capex payment profile percentages sum up to 100%?"]
[null,null,"Debt to equity check",null,null,"Do total equity and debt drawdown at the end of construction match the debt to equity ratio?"]
[null,null,"Uses of funds =Sources of funds ",null,null,"Do sources and uses of funds match? Is there any funding shortfall or surplus?"]
[null,null,"Debt tenor check",null,null,"Is Senior Debt paid fully at the end of the loan tenor?"]
[null,null,"Senior Debt  Principal Repayment  check",null,null,"Is Senior Debt paid fully at the end of the loan tenor?"]
[null,null,"DSRA is fully funded? Check",null,null,"Is DSRA fully funded?"]
[null,null,"DSRA balance check",null,null,"Is the balance of DSRA released at the end of loan lives?"]
[null,null,"Balance sheet in balancing check",null,null,"Does the sum of the assets in the balance sheet equal the sum of equity and liabilities?"]
[null,null,"Min Retained Cash Balance Check ",null,null,"Is there a negative cash balance?\n\n"]
[null,null,"Minimum  Periodical Senior DSCR check",null,null,"Is there any breach of the periodic min DSCR?"]
[null,null,"Minimum  12 months backward looking Senior DSCR check",null,null,"is there a breach pf Min DSCR (12 Month b/w)?"]
[null,null,"Minimum  12 months forward looking Senior DSCR check",null,null,"is there a breach of Min DSCR (12 Month f/w)?"]
[null,null,"Min LLCR covenant check",null,null,"Is there a breach of min LLCR?"]
[null,null," Uses copy and paste macro check",null,null,"Do the copy and paste lines match?"]
[]
["ABBREVIATION"]
[null,null,null,"BEG","Beginning"]
[null,null,null,"Capex","Capital Expenditures\n"]
[null,null,null,"CFADS ","Cash Flow Available for Debt Service\n"]
[null,null,null,"DSCR","Debt Service Cover Ratio"]
[null,null,null,"DSRA","Debt Service Reserve Account"]
[null,null,null,"EPC","Engineering, Procurement and Construction"]
[null,null,null,"MW","Mégawatt =1 000 kW"]
[null,null,null,"MWh","Megawatt hour"]
[null,null,null,"O&M","Operation & Maintenance\n"]
[null,null,null,"Opex","Operating Expenditures"]
[null,null,null,"Ops","Operation \n"]
[null,null,null,"POS","Positive"]
[null,null,null,"IRR","Internal rate of return"]
[null,null,null,"WACC ","Weighted Average Cost Of Capital "]
[]
["KEY FINANCIAL MODEL ASSUMPTIONS"]
[]
[null,"Timing Assumptions"]
[null,null,null,"Construction Start date",null,"2022-07-01"]
[null,null,null,"Construction Program",null,36]
[null,null,null,"Construction End",null,"2025-06-30"]
[]
[null,null,null,"Operation Start",null,"2025-07-01"]
[null,null,null,"Duration of the concession",null,35]
[null,null,null,"Operation End ",null,"2060-06-30"]
[]
[null,null,"The Model has been structured with semi-annual construction phase and semi-annual during operation"]
[null,null,"The Model uses an end of period convention throughout. "]
[]
[null,"Project cost and financing plan"]
[null,null,"The total project cost is estimated at 275701.5 EUR'000"]
[null,null,"the project is financed with debt to capital ratio of 75%"]
[null,null,"total cost per unit of installed capacity is  4820EUR /MW"]
[null,null,"The Project’s total cost and breakdown of sources and uses of funds is provided below:"]
[]
[null,null,null,null,null,"EUR'000"]
[null,null,"Total Construction Costs",null,null,{"$f":"SUM(F145:F154)","v":249629.03750000001}]
[null,null,null,null,"All-in EPC",216177.5]
[null,null,null,null,"SPV budget during construction",11399.999999999998]
[null,null,null,null,"Contingency provision",10808.875]
[null,null,null,null,"Insurance",3242.6624999999999]
[null,null,null,null,"Development cost ",8000.0000000000009]
[null,null,null,null,"Pre-funding of working capital",0]
[null,null,null,null,"Others",0]
[null,null,null,null,"Others",0]
[null,null,null,null,"Others",0]
[null,null,null,null,"Others",0]
[null,null,"Financing costs-total",null,null,{"$f":"SUM(F156:F163)","v":26072.447944208438}]
[null,null,null,null,"Senior Debt  Commitment fee",0]
[null,null,null,null,"Senior Debt  Front-end-fee",2584.7014257546339]
[null,null,null,null,"Senior Debt  Interest payments during construction ",20646.2689786388]
[null,null,null,null,"Concessional debt Commitment fee",0]
[null,null,null,null,"Concessional debt Front-end-fee",0]
[null,null,null,null,"Concessional Debt Interest payments during construction ",0]
[null,null,null,null,"Political Risk Premium during construction",2841.4775398150045]
[null,null,null,null,"Pre-funding of DSRA ",0]
[null,null,"Total Project Cost",null,null,{"$f":"F144 + F155","v":275701.48544420843}]
[]
[null,null,{"$f":"\"The project will be finance with \"&ROUND(F171, 0)&F168&\" of private equity amd \"&ROUND(F170 + F169, 0)&F168&\" of debt.\"","v":"The project will be finance with 68925EUR'000 of private equity amd 206776EUR'000 of debt."}]
[null,null,"Gearing ratio is 75:25"]
[null,null,null,null,null,"EUR'000"]
[null,null,null,null,"Senior Debt ",206776.11406037069]
[null,null,null,null,"Concessional debt",0]
[null,null,null,null,"Private Equity",68925.371353456896]
[null,null,null,null,"Grant",0]
[null,null,"Total Project Funds",null,null,{"$f":"SUM(F169:F172)","v":275701.48541382758}]
[]
[null,"Technical Parameters"]
[]
[null,null,"Nameplate Capacity ",null,57.2,"MW"]
[null,null,"Losses",null,1,"%"]
[null,null,"Generation",null,198100000,"kWh"]
[null,null,"Annual production degradation",null,1E-3,"% p.a."]
[]
[null,"TARIFF"]
[null,null,"Tariff at COD-Nominal",null,"EUR cents per kWh ",17.439391781175175]
[null,null,"Average tariff-Nominal",null,{"$f":"E183","v":"EUR cents per kWh "},15.204457511150801]
[]
[null,null,"Tariff at COD-Reference 2021",null,{"$f":"E184","v":"EUR cents per kWh "},16.309588429598477]
[null,null,"Average tariff-Nominal",null,{"$f":"E186","v":"EUR cents per kWh "},11.468338715929834]
[]
[]
[null,"OPERATING EXPENSES",null,null," "]
[null,null," Fixed O&M "]
[null,null,"O&M",3057550,"EUR per year"]
[null,null,"Insurance",1080887.5,"EUR per year"]
[null,null,"MMRA",0,"EUR per year"]
[null,null,"Spare",0,"EUR per year"]
[null,null,"Spare",0,"EUR per year"]
[null,null,"Spare",0,"EUR per year"]
[null,null,"Spare",0,"EUR per year"]
[null,null,"Spare",0,"EUR per year"]
[null,null,"Spare",0,"EUR per year"]
[]
[null,null," Variable O&M "]
[null,null,"Other Opex",0,"EUR/KWh"]
[null,null,"Spare",0,"EUR/KWh"]
[null,null,"Spare",0,"EUR/KWh"]
[null,null,"Spare",0,"EUR/KWh"]
[]
[null,"PROJECT FINANCE DEBT"]
[null,null,"The table below summarizes the debt assumption used in the Model. "]
[]
[null,null,null,"Commitment","Tenor","Grace Period","Senior Debt  all-in interest rate","Senior Debt  Commitment fee","Senior Debt  Front-end-fee"]
[null,null,null,"EUR'000","Years","Months","% p.a.",{"$f":"G212","v":"% p.a."},"%"]
[null,null,"Senior Debt",206776.11406037069,18,42,0.05,0,1.2500000000000001E-2]
[]
["COMMERCIAL VIABILITY"]
[]
[null,null,"Based on current base case assumptions contained in the Financial Model, a return on equity of 16.1 % is anticipated."]
[null,null,"The project is commercially viable with the minimum DSCR in the model base case at 1.585x"]
[null,null,"prouvé par le Ratio moyen annuel minimum de Couverture du Service de la Dette (DSCR) de 1.64 en 2029"]
[null,null,"The funding structure of the Project is based on a 0 % equity and 75% debt principle"]
[]
["SENSITIVITY ANALYSIS "]
[]
[null,null,"Au-delà de la confirmation de la viabilité commerciale générale dans les hypothèses de base, le modèle a testé"]
[null,null," un certain nombre de scénarios conservateurs afin de déterminer le tarif en cas de conditions défavorables. "]
[null,null,"Une évaluation sommaire de ces tests de sensibilité est présentée dans le tableau  ci-dessous:"]
[]
[null,null,null,"Total Project Cost EUR'000","Shareholder IRR ","Min Senior DSCR","Average Senior DSCR","Tariff at COD-EUR cents per kWh -Nominal","Average tariff-EUR cents per kWh -Nominal","Tariff at COD-EUR cents per kWh -Reference 2021","Average tariff-EUR cents per kWh -Reference 2021","Master error check","Spare"]
[null,null,"Base Case",267119.18550150096,0.15999999642372145,1.7156671243527317,1.8170607480777585,10.977714682954065,10.087753014948918,10.266528249557794,7.4983086669452668,0,0]
[null,null,"Capex up",293991.80158912239,0.1600000321865083,1.7158901145513887,1.8170497194487676,11.85708742702654,10.803847913454744,11.088931215899217,8.0384911878814673,0,0]
[null,null,"Opex Up",267118.60753480543,0.15999997258186352,1.7151778624187548,1.8170838992159564,11.425003897568143,10.681657487392137,10.684840028482824,7.9240503835538512,0,0]
[null,null,"Generation down",267119.18553430482,0.16000000834465039,1.715667177168688,1.8170607865975661,11.555489405342733,10.618687601814363,10.806872089837624,7.8929566493389745,0,0]
[null,null,"Interest rate up",269802.6231531821,0.15999998450279249,1.7589448070408222,1.8411975748765017,11.573881647094389,10.455724451777328,10.82407279827007,7.7822220150972381,0,0]
[null,null,"Capex down",240276.92395548258,0.15999997258186352,1.7153946504841662,1.8170742696172644,10.099335523490396,9.3724672183382403,9.4450544988818557,6.9587364818523234,0,0]
[null,null,"Opex down ",267119.76346256357,0.1600000321865083,1.7161563748116988,1.8170375902148153,10.530425423787108,9.4938485059654543,9.8482164289662215,7.0725669238451525,0,0]
[null,null,"Generation Up",267119.18546317675,0.15999998450279249,1.7156670623158754,1.8170607028329224,10.454966082810845,9.6073835925569107,9.777645688315733,7.1412461818350286,0,0]
[null,null,"Interest rate down",264470.78600423096,0.16000000834465039,1.6688944269990929,1.7916979039957863,10.395699964743146,9.7345404159597297,9.722219099726356,7.2253794311034598,0,0]
[null,null,0,267119.18550316029,0.15999999642372145,1.7156671271241553,1.8170607500990261,10.977714696143048,10.087753025765958,10.266528261892335,7.4983086747874363,0,0]

{"sheet":"QA","index":2,"n_rows":20,"n_cols":7,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,null,"High","Enter 1 for High Impact"]
[null,null,"Medium","Enter 2 for Medium Impact"]
[null,null,"Low","enter 3 for Low Impact"]
[]
[null,null,{"$f":"\"Matters arising from review of Financial Model Filename: “\"&MID(CELL(\"filename\",A1),FIND(\"[\",CELL(\"filename\",A1))+1,FIND(\"]\", CELL(\"filename\",A1))-FIND(\"[\",CELL(\"filename\",A1))-1)&\" ”\"","v":"Matters arising from review of Financial Model Filename: “FAST Simple Case.xlsm ”"}]
[null,null,"No","Impact level ","Category","Reference","Issue/Question"]
[null,null,1]
[null,null,2]
[null,null,3]
[null,null,4]
[null,null,5]
[null,null,6]
[null,null,7]
[null,null,8]
[null,null,9]
[null,null,10]
[null,null,11]
[null,null,12]
[null,null,13]

{"sheet":"Summary","index":3,"n_rows":34,"n_cols":10,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))- SEARCH(\"]\",CELL(\"filename\",A1)))","v":"Summary"}]
[null,"FAST Modelling Exercise"]
[]
[]
[null,null,null,null,"Key Dates","Start",null,null,"Return Metrics"]
[null,null,null,null,"Financial Close Date",{"$f":"InputC!F9","v":"2023-01-01"},null,null,"Equity IRR -- All Equity",{"$f":"'Returns and Ratios'!H33","v":0.11938351988792417}]
[null,null,null,null,"Commercial Operation",{"$f":"InputC!F14","v":"2023-08-01"},null,null,"SHL IRR"]
[null,null,null,null,"Operations Period End",{"$f":"InputC!F17","v":"2058-07-01"},null,null,"Equity IRR - without SHL",{"$f":"'Returns and Ratios'!H39","v":0.11938351988792417}]
[]
[null,null,null,null,"Key Metrics - Tariff & Financial Score",null,null,null,"Post-Tax Project IRR",{"$f":"'Returns and Ratios'!H28","v":4.4921436905860909E-2}]
[null,null,null,null,"PPA Rate (USD/MWH)",{"$f":"InputC!F37","v":30},null,null,"Pre-Tax Project IRR",{"$f":"'Returns and Ratios'!H19","v":6.1605480313301098E-2}]
[null,null,null,null,"PPA Inflation",{"$f":"InputC!F40","v":1.4999999999999999E-2}]
[null,null,null,null,null,null,null,null,"Debt Metrics"]
[null,null,null,null,"Capacity (MWp)",{"$f":"InputC!F23","v":132},null,null,"DSCR Output from Sculpting",{"$f":"'Returns and Ratios'!H53","v":1.5382791146055481}]
[null,null,null,null,null,null,null,null,"LLCR",{"$f":"'Returns and Ratios'!H53","v":1.5382791146055481}]
[null,null,null,null,null,"kWh/kWp","Cap Fac",null,"PLCR",{"$f":"'Returns and Ratios'!H58","v":2.0100485106861381}]
[null,null,null,null,"Annual Yield - P50",{"$f":"InputC!F27","v":2040},{"$f":"F17/8760","v":0.23287671232876711}]
[null,null,null,null,"Annual Yield - P90",{"$f":"InputC!F28","v":1713.6},{"$f":"F18/8760","v":0.19561643835616438},null,"Target Leverage",{"$f":"ConstM!F53","v":0.8}]
[null,null,null,null,null,null,null,null,"Average Debt Life",{"$f":"'Returns and Ratios'!H64","v":14.217156271905903}]
[null,null,null,null,null,"kUSD","USD/kW"]
[null,null,null,null,"EPC Cost",{"$f":"G21*F14","v":99000},{"$f":"InputC!F67","v":750}]
[null,null,null,null,"Total Plant Cost",{"$f":"ConstM!G50/1000","v":106265.06041478191},{"$f":"F22/F14","v":805.03833647562055}]
[]
[]
[null,null,null,null,"Uses of Funds"]
[null,null,null,null,"Total EPC Cost Incl. Contingency",{"$f":"ConstM!H19","v":99495000},{"$f":"F26/$F$29","v":0.93629081479503706}]
[null,null,null,null,"Total Development Bonus",{"$f":"ConstM!F23","v":3600000},{"$f":"F27/$F$29","v":3.3877550964994556E-2}]
[null,null,null,null,"Other Inputs",{"$f":"ConstM!G55-Summary!F26-Summary!F27","v":3170060.4147819132},{"$f":"F28/$F$29","v":2.9831634239968347E-2}]
[null,null,null,null,"Total",{"$f":"SUM(F26:F28)","v":106265060.41478191},{"$f":"F29/$F$29","v":1}]
[]
[null,null,null,null,"Sources of funds"]
[null,null,null,null,"Sponsor Share Capital",{"$f":"ConstM!G54","v":21253012.082956377},{"$f":"F32/$F$34","v":0.19999999999999996}]
[null,null,null,null,"Total Senior Debt",{"$f":"ConstM!G53","v":85012048.331825539},{"$f":"F33/$F$34","v":0.8}]
[null,null,null,null,"Total Senior Debt",{"$f":"SUM(F32:F33)","v":106265060.41478191},{"$f":"F34/$F$29","v":1}]

{"sheet":"Annual Financial Statement","index":4,"n_rows":52,"n_cols":48,"rows_kept":52,"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 Statement'!I$2,'Fin Statment SA'!11:11)","v":3068455.5628622724},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!11:11)","v":7052106.1769229528},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!11:11)","v":7122189.0368300946},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!11:11)","v":7192968.370546557},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!11:11)","v":7264451.0995331295},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!11:11)","v":7336943.2822871488},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!11:11)","v":7409856.8141170889},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!11:11)","v":7483494.9505840484},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!11:11)","v":7557864.8927091146},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!11:11)","v":7633285.0608024253},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!11:11)","v":7709143.596412411},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!11:11)","v":7785756.0037013739},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!11:11)","v":7863129.7745422255},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!11:11)","v":7941596.1903559808},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!11:11)","v":8020518.679508104},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!11:11)","v":8100225.489487512},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!11:11)","v":8180724.4147665557},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!11:11)","v":8262360.1173420195},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!11:11)","v":8344470.3142220508},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!11:11)","v":8427396.5109297261},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!11:11)","v":8511146.8167589437},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!11:11)","v":8596079.8147285208},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!11:11)","v":8681506.4719983209},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!11:11)","v":8767782.0876223445},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!11:11)","v":8854915.0984317921},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!11:11)","v":8943278.5707425997},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!11:11)","v":9032155.6414303519},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!11:11)","v":9121915.9602056518},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!11:11)","v":9212568.3046663478},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!11:11)","v":9304500.8094110843},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!11:11)","v":9396967.6569559649},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!11:11)","v":9490353.4272963889},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!11:11)","v":9584667.2525605299},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!11:11)","v":9680312.9442430958},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!11:11)","v":9776514.5610237308},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!11:11)","v":5534648.154703185},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!11:11)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!11:11)","v":0}]
[null,null,"Operating Expense",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!12:12)","v":159193.42232754463},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!12:12)","v":318731.18265622004},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!12:12)","v":319199.13773194968},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!12:12)","v":319678.78357792698},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!12:12)","v":320170.41226088244},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!12:12)","v":320525.28048657434},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!12:12)","v":320885.76094862272},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!12:12)","v":321407.54315670655},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!12:12)","v":321942.36088086956},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!12:12)","v":322492.06030053209},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!12:12)","v":323053.97216559824},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!12:12)","v":323629.92209297983},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!12:12)","v":324220.26079104561},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!12:12)","v":324827.02609643817},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!12:12)","v":325447.27165649313},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!12:12)","v":326083.01261069137},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!12:12)","v":326734.63607545098},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!12:12)","v":327404.39144112717},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!12:12)","v":328089.02648566873},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!12:12)","v":328790.76554601081},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!12:12)","v":329510.0359262462},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!12:12)","v":330249.32053244463},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!12:12)","v":331005.0295199831},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!12:12)","v":331779.61814064364},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!12:12)","v":332573.55805819202},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!12:12)","v":333389.58993635443},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!12:12)","v":334223.7512583604},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!12:12)","v":335078.75216277683},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!12:12)","v":335955.11327814835},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!12:12)","v":336855.85978442477},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!12:12)","v":337776.61780451564},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!12:12)","v":338720.3788243063},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!12:12)","v":339687.71752029576},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!12:12)","v":340681.97312510898},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!12:12)","v":341698.31769683131},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!12:12)","v":171237.35518975704},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!12:12)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!12:12)","v":0}]
[null,null,null,"EBITDA",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!13:13)","v":2909262.1405347278},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!13:13)","v":6733374.9942667335},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!13:13)","v":6802989.8990981448},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!13:13)","v":6873289.5869686296},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!13:13)","v":6944280.6872722469},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!13:13)","v":7016418.0018005744},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!13:13)","v":7088971.0531684663},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!13:13)","v":7162087.4074273426},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!13:13)","v":7235922.5318282451},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!13:13)","v":7310793.0005018935},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!13:13)","v":7386089.6242468134},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!13:13)","v":7462126.0816083942},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!13:13)","v":7538909.5137511799},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!13:13)","v":7616769.1642595436},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!13:13)","v":7695071.4078516113},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!13:13)","v":7774142.4768768195},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!13:13)","v":7853989.7786911046},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!13:13)","v":7934955.7259008922},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!13:13)","v":8016381.2877363823},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!13:13)","v":8098605.7453837153},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!13:13)","v":8181636.7808326976},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!13:13)","v":8265830.4941960769},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!13:13)","v":8350501.4424783383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!13:13)","v":8436002.469481701},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!13:13)","v":8522341.540373601},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!13:13)","v":8609888.9808062464},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!13:13)","v":8697931.8901719935},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!13:13)","v":8786837.2080428768},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!13:13)","v":8876613.191388201},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!13:13)","v":8967644.94962666},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!13:13)","v":9059191.0391514488},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!13:13)","v":9151633.0484720822},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!13:13)","v":9244979.5350402333},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!13:13)","v":9339630.9711179864},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!13:13)","v":9434816.2433269005},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!13:13)","v":5363410.7995134275},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!13:13)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!13:13)","v":0}]
[null,null,"Less: Capital Allowance",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!14:14)","v":10626506.041478192},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!14:14)","v":21253012.082956385},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!14:14)","v":21253012.082956385},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!14:14)","v":21253012.082956385},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!14:14)","v":21253012.082956385},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!14:14)","v":10626506.041478192},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!14:14)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!14:14)","v":0}]
[null,null,null,"EBIT ",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!15:15)","v":-7717243.9009434646},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!15:15)","v":-14519637.088689651},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!15:15)","v":-14450022.18385824},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!15:15)","v":-14379722.495987756},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!15:15)","v":-14308731.395684138},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!15:15)","v":-3610088.0396776181},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!15:15)","v":7088971.0531684663},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!15:15)","v":7162087.4074273426},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!15:15)","v":7235922.5318282451},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!15:15)","v":7310793.0005018935},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!15:15)","v":7386089.6242468134},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!15:15)","v":7462126.0816083942},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!15:15)","v":7538909.5137511799},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!15:15)","v":7616769.1642595436},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!15:15)","v":7695071.4078516113},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!15:15)","v":7774142.4768768195},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!15:15)","v":7853989.7786911046},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!15:15)","v":7934955.7259008922},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!15:15)","v":8016381.2877363823},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!15:15)","v":8098605.7453837153},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!15:15)","v":8181636.7808326976},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!15:15)","v":8265830.4941960769},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!15:15)","v":8350501.4424783383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!15:15)","v":8436002.469481701},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!15:15)","v":8522341.540373601},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!15:15)","v":8609888.9808062464},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!15:15)","v":8697931.8901719935},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!15:15)","v":8786837.2080428768},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!15:15)","v":8876613.191388201},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!15:15)","v":8967644.94962666},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!15:15)","v":9059191.0391514488},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!15:15)","v":9151633.0484720822},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!15:15)","v":9244979.5350402333},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!15:15)","v":9339630.9711179864},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!15:15)","v":9434816.2433269005},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!15:15)","v":5363410.7995134275},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!15:15)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!15:15)","v":0}]
[null,null,"Less: Interest on Senior",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!16:16)","v":1062650.6041478189},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!16:16)","v":2107481.9434036594},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!16:16)","v":2050278.7875826552},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!16:16)","v":1990496.8159571523},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!16:16)","v":1928060.2583918069},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!16:16)","v":1862890.2426434834},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!16:16)","v":1794900.7123675845},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!16:16)","v":1724013.3178995401},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!16:16)","v":1650145.8627028624},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!16:16)","v":1573210.807873283},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!16:16)","v":1493115.9882043062},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!16:16)","v":1409773.4589857061},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!16:16)","v":1323089.7476696782},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!16:16)","v":1232967.7369217507},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!16:16)","v":1139305.3452466982},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!16:16)","v":1042004.724696668},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!16:16)","v":940962.11769178067},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!16:16)","v":836069.81167384516},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!16:16)","v":727214.76267778338},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!16:16)","v":625107.02451230492},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!16:16)","v":532859.54734179925},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!16:16)","v":437508.32772808732},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!16:16)","v":338971.84679279895},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!16:16)","v":237172.86049444822},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!16:16)","v":132029.54781955876},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!16:16)","v":23457.201782462409},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!16:16)","v":2.9533193810493692E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!16:16)","v":3.0276138217288924E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!16:16)","v":3.1037772319317596E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!16:16)","v":3.1818566279225426E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!16:16)","v":3.2619002087187191E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!16:16)","v":3.343957385844299E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!16:16)","v":3.4280788138319451E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!16:16)","v":3.5143164214924047E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!16:16)","v":3.602723443970573E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!16:16)","v":3.6933544556079579E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!16:16)","v":3.7862654036318459E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!16:16)","v":3.8815136426919586E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!16:16)","v":3.9791579702659286E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!16:16)","v":4.0792586629554304E-9}]
[null,null,"Less: Shareholder Debt Interest",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!17:17)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!17:17)","v":0}]
[null,null,null,"EBT",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!18:18)","v":-8779894.5050912835},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!18:18)","v":-16627119.032093311},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!18:18)","v":-16500300.971440895},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!18:18)","v":-16370219.311944909},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!18:18)","v":-16236791.654075945},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!18:18)","v":-5472978.2823211011},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!18:18)","v":5294070.3408008814},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!18:18)","v":5438074.0895278025},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!18:18)","v":5585776.6691253828},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!18:18)","v":5737582.1926286109},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!18:18)","v":5892973.6360425064},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!18:18)","v":6052352.6226226874},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!18:18)","v":6215819.7660815017},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!18:18)","v":6383801.4273377918},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!18:18)","v":6555766.0626049135},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!18:18)","v":6732137.7521801516},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!18:18)","v":6913027.6609993242},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!18:18)","v":7098885.914227047},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!18:18)","v":7289166.5250585992},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!18:18)","v":7473498.7208714094},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!18:18)","v":7648777.2334908983},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!18:18)","v":7828322.1664679889},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!18:18)","v":8011529.5956855388},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!18:18)","v":8198829.6089872532},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!18:18)","v":8390311.9925540425},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!18:18)","v":8586431.7790237833},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!18:18)","v":8697931.8901719898},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!18:18)","v":8786837.2080428731},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!18:18)","v":8876613.1913881972},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!18:18)","v":8967644.9496266562},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!18:18)","v":9059191.039151445},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!18:18)","v":9151633.0484720785},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!18:18)","v":9244979.5350402296},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!18:18)","v":9339630.9711179826},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!18:18)","v":9434816.2433268968},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!18:18)","v":5363410.7995134238},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!18:18)","v":-3.7862654036318459E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!18:18)","v":-3.8815136426919586E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!18:18)","v":-3.9791579702659286E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!18:18)","v":-4.0792586629554304E-9}]
[null,null,"Less: Taxes",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!19:19)","v":240426.18045394972},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!19:19)","v":1494699.7441742821},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!19:19)","v":1529755.4466981799},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!19:19)","v":1565664.433293598},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!19:19)","v":1602305.9191371077},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!19:19)","v":1639765.9217974506},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!19:19)","v":1678062.3985108086},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!19:19)","v":1717286.3558047567},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!19:19)","v":1739586.378034398},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!19:19)","v":1757367.4416085747},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!19:19)","v":1775322.6382776396},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!19:19)","v":1793528.9899253314},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!19:19)","v":1811838.2078302894},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!19:19)","v":1830326.6096944157},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!19:19)","v":1848995.9070080463},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!19:19)","v":1867926.1942235967},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!19:19)","v":1886963.2486653791},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!19:19)","v":1072682.1599026851},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!19:19)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!19:19)","v":0}]
[null,null,null,"Profit After Tax",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!20:20)","v":-8779894.5050912835},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!20:20)","v":-16627119.032093311},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!20:20)","v":-16500300.971440895},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!20:20)","v":-16370219.311944909},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!20:20)","v":-16236791.654075945},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!20:20)","v":-5472978.2823211011},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!20:20)","v":5294070.3408008814},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!20:20)","v":5438074.0895278025},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!20:20)","v":5585776.6691253828},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!20:20)","v":5737582.1926286109},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!20:20)","v":5892973.6360425064},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!20:20)","v":6052352.6226226874},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!20:20)","v":6215819.7660815017},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!20:20)","v":6383801.4273377918},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!20:20)","v":6555766.0626049135},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!20:20)","v":6732137.7521801516},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!20:20)","v":6913027.6609993242},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!20:20)","v":7098885.914227047},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!20:20)","v":7048740.3446046486},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!20:20)","v":5978798.9766971283},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!20:20)","v":6119021.7867927179},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!20:20)","v":6262657.7331743911},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!20:20)","v":6409223.6765484316},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!20:20)","v":6559063.6871898025},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!20:20)","v":6712249.5940432334},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!20:20)","v":6869145.423219027},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!20:20)","v":6958345.5121375918},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!20:20)","v":7029469.7664342988},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!20:20)","v":7101290.5531105567},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!20:20)","v":7174115.9597013248},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!20:20)","v":7247352.8313211566},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!20:20)","v":7321306.4387776628},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!20:20)","v":7395983.6280321833},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!20:20)","v":7471704.7768943869},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!20:20)","v":7547852.9946615184},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!20:20)","v":4290728.6396107385},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!20:20)","v":-3.7862654036318459E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!20:20)","v":-3.8815136426919586E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!20:20)","v":-3.9791579702659286E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!20:20)","v":-4.0792586629554304E-9}]
[]
[null,"Cash Flow Statement"]
[null,null,"EBITDA",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!23:23)","v":2909262.1405347278},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!23:23)","v":6733374.9942667335},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!23:23)","v":6802989.8990981448},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!23:23)","v":6873289.5869686296},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!23:23)","v":6944280.6872722469},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!23:23)","v":7016418.0018005744},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!23:23)","v":7088971.0531684663},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!23:23)","v":7162087.4074273426},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!23:23)","v":7235922.5318282451},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!23:23)","v":7310793.0005018935},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!23:23)","v":7386089.6242468134},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!23:23)","v":7462126.0816083942},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!23:23)","v":7538909.5137511799},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!23:23)","v":7616769.1642595436},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!23:23)","v":7695071.4078516113},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!23:23)","v":7774142.4768768195},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!23:23)","v":7853989.7786911046},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!23:23)","v":7934955.7259008922},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!23:23)","v":8016381.2877363823},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!23:23)","v":8098605.7453837153},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!23:23)","v":8181636.7808326976},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!23:23)","v":8265830.4941960769},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!23:23)","v":8350501.4424783383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!23:23)","v":8436002.469481701},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!23:23)","v":8522341.540373601},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!23:23)","v":8609888.9808062464},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!23:23)","v":8697931.8901719935},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!23:23)","v":8786837.2080428768},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!23:23)","v":8876613.191388201},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!23:23)","v":8967644.94962666},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!23:23)","v":9059191.0391514488},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!23:23)","v":9151633.0484720822},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!23:23)","v":9244979.5350402333},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!23:23)","v":9339630.9711179864},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!23:23)","v":9434816.2433269005},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!23:23)","v":5363410.7995134275},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!23:23)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!23:23)","v":0}]
[null,null,"Less: Working Capital Change",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!24:24)","v":881993.97680297319},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!24:24)","v":9254.0144925093045},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!24:24)","v":9306.5373553755926},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!24:24)","v":9397.8388753068866},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!24:24)","v":9490.018118543434},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!24:24)","v":9673.2531150745926},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!24:24)","v":9678.6919027623953},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!24:24)","v":9773.5876926090568},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!24:24)","v":9869.394323155866},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!24:24)","v":10007.532197240856},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!24:24)","v":10064.180851674289},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!24:24)","v":10162.773688326124},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!24:24)","v":10262.310761508299},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!24:24)","v":10405.869134857319},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!24:24)","v":10464.675417726976},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!24:24)","v":10567.100525508169},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!24:24)","v":10670.504262244096},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!24:24)","v":10819.685570838279},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!24:24)","v":10880.72308910219},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!24:24)","v":10987.119690258522},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!24:24)","v":11094.530313074589},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!24:24)","v":11249.543456451036},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!24:24)","v":11312.887384410016},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!24:24)","v":11423.398708621738},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!24:24)","v":11534.960447507212},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!24:24)","v":11696.02087200596},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!24:24)","v":11761.7478686783},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!24:24)","v":11876.521147178952},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!24:24)","v":11992.382229525829},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!24:24)","v":12159.711996428668},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!24:24)","v":12227.900104446337},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!24:24)","v":12347.086546494626},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!24:24)","v":12467.399168775184},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!24:24)","v":12641.22700483026},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!24:24)","v":12711.955528523307},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!24:24)","v":-1252227.0606445451},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!24:24)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!24:24)","v":0}]
[null,null,"Less: Taxes Paid",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!25:25)","v":240426.18045394972},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!25:25)","v":1494699.7441742821},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!25:25)","v":1529755.4466981799},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!25:25)","v":1565664.433293598},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!25:25)","v":1602305.9191371077},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!25:25)","v":1639765.9217974506},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!25:25)","v":1678062.3985108086},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!25:25)","v":1717286.3558047567},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!25:25)","v":1739586.378034398},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!25:25)","v":1757367.4416085747},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!25:25)","v":1775322.6382776396},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!25:25)","v":1793528.9899253314},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!25:25)","v":1811838.2078302894},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!25:25)","v":1830326.6096944157},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!25:25)","v":1848995.9070080463},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!25:25)","v":1867926.1942235967},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!25:25)","v":1886963.2486653791},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!25:25)","v":1072682.1599026851},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!25:25)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!25:25)","v":0}]
[null,null,null,"Operating Cash Flow",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!26:26)","v":2027268.1637317548},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!26:26)","v":6724120.9797742236},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!26:26)","v":6793683.3617427694},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!26:26)","v":6863891.7480933229},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!26:26)","v":6934790.6691537034},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!26:26)","v":7006744.7486854997},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!26:26)","v":7079292.361265704},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!26:26)","v":7152313.8197347336},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!26:26)","v":7226053.1375050889},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!26:26)","v":7300785.4683046527},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!26:26)","v":7376025.4433951378},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!26:26)","v":7451963.3079200676},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!26:26)","v":7528647.2029896714},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!26:26)","v":7606363.2951246854},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!26:26)","v":7684606.7324338844},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!26:26)","v":7763575.3763513118},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!26:26)","v":7843319.2744288612},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!26:26)","v":7924136.0403300542},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!26:26)","v":7765074.384193331},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!26:26)","v":6592918.8815191742},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!26:26)","v":6640786.8038214426},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!26:26)","v":6688916.5174460281},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!26:26)","v":6736882.635956821},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!26:26)","v":6784813.1489756294},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!26:26)","v":6832744.1814152859},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!26:26)","v":6880906.6041294839},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!26:26)","v":6946583.7642689161},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!26:26)","v":7017593.2452871222},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!26:26)","v":7089298.1708810348},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!26:26)","v":7161956.2477048989},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!26:26)","v":7235124.931216714},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!26:26)","v":7308959.352231171},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!26:26)","v":7383516.2288634125},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!26:26)","v":7459063.5498895599},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!26:26)","v":7535141.0391329974},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!26:26)","v":5542955.7002552878},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!26:26)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!26:26)","v":0}]
[null,null,"Less: Capital Expenditures",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!27:27)","v":105540000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!27:27)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!27:27)","v":0}]
[null,null,null,"Cash Flow Before financing",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!28:28)","v":-103512731.83626825},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!28:28)","v":6724120.9797742236},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!28:28)","v":6793683.3617427694},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!28:28)","v":6863891.7480933229},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!28:28)","v":6934790.6691537034},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!28:28)","v":7006744.7486854997},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!28:28)","v":7079292.361265704},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!28:28)","v":7152313.8197347336},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!28:28)","v":7226053.1375050889},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!28:28)","v":7300785.4683046527},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!28:28)","v":7376025.4433951378},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!28:28)","v":7451963.3079200676},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!28:28)","v":7528647.2029896714},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!28:28)","v":7606363.2951246854},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!28:28)","v":7684606.7324338844},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!28:28)","v":7763575.3763513118},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!28:28)","v":7843319.2744288612},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!28:28)","v":7924136.0403300542},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!28:28)","v":7765074.384193331},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!28:28)","v":6592918.8815191742},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!28:28)","v":6640786.8038214426},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!28:28)","v":6688916.5174460281},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!28:28)","v":6736882.635956821},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!28:28)","v":6784813.1489756294},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!28:28)","v":6832744.1814152859},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!28:28)","v":6880906.6041294839},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!28:28)","v":6946583.7642689161},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!28:28)","v":7017593.2452871222},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!28:28)","v":7089298.1708810348},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!28:28)","v":7161956.2477048989},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!28:28)","v":7235124.931216714},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!28:28)","v":7308959.352231171},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!28:28)","v":7383516.2288634125},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!28:28)","v":7459063.5498895599},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!28:28)","v":7535141.0391329974},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!28:28)","v":5542955.7002552878},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!28:28)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!28:28)","v":0}]
[null,null,"Less: Interest Paid During Construction - Senior",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!29:29)","v":725060.41478191793},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!29:29)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!29:29)","v":0}]
[null,null,"Less: Interest Paid During Operation - Senior",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!30:30)","v":1062650.6041478189},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!30:30)","v":2107481.9434036594},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!30:30)","v":2050278.7875826552},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!30:30)","v":1990496.8159571523},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!30:30)","v":1928060.2583918069},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!30:30)","v":1862890.2426434834},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!30:30)","v":1794900.7123675845},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!30:30)","v":1724013.3178995401},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!30:30)","v":1650145.8627028624},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!30:30)","v":1573210.807873283},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!30:30)","v":1493115.9882043062},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!30:30)","v":1409773.4589857061},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!30:30)","v":1323089.7476696782},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!30:30)","v":1232967.7369217507},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!30:30)","v":1139305.3452466982},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!30:30)","v":1042004.724696668},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!30:30)","v":940962.11769178067},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!30:30)","v":836069.81167384516},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!30:30)","v":727214.76267778338},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!30:30)","v":625107.02451230492},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!30:30)","v":532859.54734179925},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!30:30)","v":437508.32772808732},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!30:30)","v":338971.84679279895},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!30:30)","v":237172.86049444822},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!30:30)","v":132029.54781955876},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!30:30)","v":23457.201782462409},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!30:30)","v":2.9533193810493692E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!30:30)","v":3.0276138217288924E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!30:30)","v":3.1037772319317596E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!30:30)","v":3.1818566279225426E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!30:30)","v":3.2619002087187191E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!30:30)","v":3.343957385844299E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!30:30)","v":3.4280788138319451E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!30:30)","v":3.5143164214924047E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!30:30)","v":3.602723443970573E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!30:30)","v":3.6933544556079579E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!30:30)","v":3.7862654036318459E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!30:30)","v":3.8815136426919586E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!30:30)","v":3.9791579702659286E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!30:30)","v":4.0792586629554304E-9}]
[null,null,"Less: Repayment of Senior Debt",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!31:31)","v":255229.97063434287},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!31:31)","v":2263715.0103419232},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!31:31)","v":2366139.0765348291},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!31:31)","v":2471561.9111766359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!31:31)","v":2580088.2325483123},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!31:31)","v":2692033.9464443969},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!31:31)","v":2807185.0171009619},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!31:31)","v":2925541.9883029745},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!31:31)","v":3047345.6841143896},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!31:31)","v":3172862.5145723317},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!31:31)","v":3301869.1177896271},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!31:31)","v":3434577.1124844979},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!31:31)","v":3571111.2666372727},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!31:31)","v":3711754.7278795349},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!31:31)","v":3856281.3850616068},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!31:31)","v":4004917.7113152649},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!31:31)","v":4157799.998986945},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!31:31)","v":4315229.432457149},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!31:31)","v":4320682.1439798148},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!31:31)","v":3660798.4518873785},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!31:31)","v":3784163.7683679131},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!31:31)","v":3910803.0118308766},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!31:31)","v":4040521.1671810136},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!31:31)","v":4173478.6815798385},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!31:31)","v":4309780.8600187916},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!31:31)","v":1876576.1425967594},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!31:31)","v":-2.9533193810493692E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!31:31)","v":-3.0276138217288924E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!31:31)","v":-3.1037772319317596E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!31:31)","v":-3.1818566279225426E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!31:31)","v":-3.2619002087187191E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!31:31)","v":-3.343957385844299E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!31:31)","v":-3.4280788138319451E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!31:31)","v":-3.5143164214924047E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!31:31)","v":-3.602723443970573E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!31:31)","v":-3.6933544556079579E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!31:31)","v":-3.7862654036318459E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!31:31)","v":-3.8815136426919586E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!31:31)","v":-3.9791579702659286E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!31:31)","v":-4.0792586629554304E-9}]
[null,null,"Add: Issuance of Debt",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!32:32)","v":85012048.331825539},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!32:32)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!32:32)","v":0}]
[null,null,null,"Cash Flow to All Equity",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!33:33)","v":-20543624.494006783},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!33:33)","v":2352924.0260286406},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!33:33)","v":2377265.4976252848},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!33:33)","v":2401833.0209595347},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!33:33)","v":2426642.1782135852},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!33:33)","v":2451820.5595976189},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!33:33)","v":2477206.6317971572},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!33:33)","v":2502758.513532219},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!33:33)","v":2528561.590687837},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!33:33)","v":2554712.1458590375},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!33:33)","v":2581040.3374012047},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!33:33)","v":2607612.7364498638},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!33:33)","v":2634446.1886827205},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!33:33)","v":2661640.8303233995},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!33:33)","v":2689020.0021255794},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!33:33)","v":2716652.9403393795},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!33:33)","v":2744557.1577501353},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!33:33)","v":2772836.7961990605},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!33:33)","v":2717177.4775357321},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!33:33)","v":2307013.4051194908},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!33:33)","v":2323763.4881117307},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!33:33)","v":2340605.1778870635},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!33:33)","v":2357389.6219830085},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!33:33)","v":2374161.606901343},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!33:33)","v":2390933.7735769348},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!33:33)","v":4980873.2597502619},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!33:33)","v":6946583.7642689161},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!33:33)","v":7017593.2452871222},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!33:33)","v":7089298.1708810348},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!33:33)","v":7161956.2477048989},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!33:33)","v":7235124.931216714},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!33:33)","v":7308959.352231171},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!33:33)","v":7383516.2288634125},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!33:33)","v":7459063.5498895599},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!33:33)","v":7535141.0391329974},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!33:33)","v":5542955.7002552878},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!33:33)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!33:33)","v":0}]
[null,null,"Less: Repayment of Shareholder Debt",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!34:34)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!34:34)","v":0}]
[null,null,"Less: Cash Interest on Shareholder Debt",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!35:35)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!35:35)","v":0}]
[null,null,"Less: Dividends",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!36:36)","v":709387.58894959302},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!36:36)","v":2352924.0260286415},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!36:36)","v":2377265.4976252858},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!36:36)","v":2401833.0209595347},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!36:36)","v":2426642.1782135852},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!36:36)","v":2451820.5595976189},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!36:36)","v":2477206.6317971572},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!36:36)","v":2502758.5135322176},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!36:36)","v":2528561.5906878375},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!36:36)","v":2554712.1458590375},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!36:36)","v":2581040.3374012047},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!36:36)","v":2607612.7364498628},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!36:36)","v":2634446.1886827215},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!36:36)","v":2661640.8303233995},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!36:36)","v":2689020.0021255794},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!36:36)","v":2716652.9403393795},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!36:36)","v":2744557.1577501353},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!36:36)","v":2772836.7961990605},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!36:36)","v":2717177.4775357321},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!36:36)","v":2307013.4051194908},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!36:36)","v":2323763.4881117316},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!36:36)","v":2340605.1778870635},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!36:36)","v":2357389.6219830075},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!36:36)","v":2374161.606901343},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!36:36)","v":2390933.7735769358},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!36:36)","v":4980873.2597502619},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!36:36)","v":6946583.7642689161},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!36:36)","v":7017593.2452871222},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!36:36)","v":7089298.1708810357},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!36:36)","v":7161956.2477048989},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!36:36)","v":7235124.9312167149},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!36:36)","v":7308959.3522311719},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!36:36)","v":7383516.2288634125},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!36:36)","v":7459063.5498895589},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!36:36)","v":7535141.0391329974},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!36:36)","v":5542955.7002552878},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!36:36)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!36:36)","v":0}]
[null,null,"Add: Equity Contributions",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!37:37)","v":21253012.082956377},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!37:37)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!37:37)","v":0}]
[null,null,null,"Net Cash Flow",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!38:38)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!38:38)","v":-4.6566128730773926E-10},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!38:38)","v":-4.6566128730773926E-10},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!38:38)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!38:38)","v":-4.6566128730773926E-10},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!38:38)","v":4.6566128730773926E-10},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!38:38)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!38:38)","v":1.3969838619232178E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!38:38)","v":-4.6566128730773926E-10},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!38:38)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!38:38)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!38:38)","v":9.3132257461547852E-10},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!38:38)","v":-9.3132257461547852E-10},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!38:38)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!38:38)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!38:38)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!38:38)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!38:38)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!38:38)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!38:38)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!38:38)","v":-9.3132257461547852E-10},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!38:38)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!38:38)","v":9.3132257461547852E-10},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!38:38)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!38:38)","v":-9.3132257461547852E-10},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!38:38)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!38:38)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!38:38)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!38:38)","v":-9.3132257461547852E-10},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!38:38)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!38:38)","v":-9.3132257461547852E-10},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!38:38)","v":-9.3132257461547852E-10},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!38:38)","v":-9.3132257461547852E-10},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!38:38)","v":9.3132257461547852E-10},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!38:38)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!38:38)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!38:38)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!38:38)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!38:38)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!38:38)","v":0}]
[]
[null,"Balance Sheet"]
[null,null,"Assets"]
[null,null,null,"Cash"]
[null,null,null,"Accounts Receivable",null,null,null,null,{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!$7:$7,1)","v":1691436.2970644031},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!$7:$7,1)","v":1708245.5580248986},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!$7:$7,1)","v":1725221.8671056982},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!$7:$7,1)","v":1742366.8844080127},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!$7:$7,1)","v":1759754.0175689992},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!$7:$7,1)","v":1777242.2106265435},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!$7:$7,1)","v":1794904.1989380615},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!$7:$7,1)","v":1812741.7096568535},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!$7:$7,1)","v":1830831.1153809442},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!$7:$7,1)","v":1849025.6628471687},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!$7:$7,1)","v":1867401.0252201969},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!$7:$7,1)","v":1885958.9994136691},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!$7:$7,1)","v":1904779.0427423199},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!$7:$7,1)","v":1923708.4745258919},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!$7:$7,1)","v":1942826.0243953993},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!$7:$7,1)","v":1962133.5618424695},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!$7:$7,1)","v":1981713.7534913616},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!$7:$7,1)","v":2001407.7518342207},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!$7:$7,1)","v":2021297.4664201783},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!$7:$7,1)","v":2041384.8422503013},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!$7:$7,1)","v":2061755.8848835423},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!$7:$7,1)","v":2082245.3309040586},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!$7:$7,1)","v":2102938.3982171388},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!$7:$7,1)","v":2123837.1103831423},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!$7:$7,1)","v":2145030.9467564854},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!$7:$7,1)","v":2166347.9688725113},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!$7:$7,1)","v":2187876.8366183541},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!$7:$7,1)","v":2209619.6552867061},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!$7:$7,1)","v":2231669.5183352996},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!$7:$7,1)","v":2253847.5426430353},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!$7:$7,1)","v":2276245.9691017866},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!$7:$7,1)","v":2298866.9880377725},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!$7:$7,1)","v":2321807.4529869705},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!$7:$7,1)","v":2344881.2556746728},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!$7:$7,1)","v":2368184.3626355557},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!$7:$7,1)","v":0},{"$f":"SUMIFS('Fin Statment SA'!58:58,'Fin Statment SA'!$6:$6,'Annual Financial Statement'!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 Statement'!I$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!59:59)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!59:59)","v":0}]
[null,null,null,"Solar Asset Balance",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!60:60)","v":644805000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!60:60)","v":211080000},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!60:60)","v":211080000}]
[null,null,null,"IDC Asset Balance",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!61:61)","v":2761369.6987145981},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!61:61)","v":1450120.8295638359},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!61:61)","v":1450120.8295638359}]
[null,null,null,"Less: Accumulated Depreciation",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!62:62)","v":10626506.041478192},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!62:62)","v":53132530.207390964},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!62:62)","v":95638554.373303741},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!62:62)","v":138144578.53921652},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!62:62)","v":180650602.70512927},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!62:62)","v":212530120.82956383},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!62:62)","v":212530120.82956383}]
[null,null,null,"Net Assets",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!63:63)","v":637874934.82361186},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!63:63)","v":162033429.1897735},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!63:63)","v":119553599.62451431},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!63:63)","v":77074030.37758863},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!63:63)","v":34594724.036004253},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!63:63)","v":2742301.0355452639},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!63:63)","v":2769553.6455422956},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!63:63)","v":2797077.0882240054},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!63:63)","v":2824874.0550883096},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!63:63)","v":2853063.5608682716},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!63:63)","v":2881416.9135867571},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!63:63)","v":2910052.038019483},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!63:63)","v":2938971.7343749334},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!63:63)","v":2968299.8244340541},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!63:63)","v":2997798.3792684879},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!63:63)","v":3027590.0866780626},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!63:63)","v":3057677.8599726916},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!63:63)","v":3088190.5221395935},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!63:63)","v":3118880.5342154047},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!63:63)","v":3149875.5394043224},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!63:63)","v":3181178.5686858972},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!63:63)","v":3212923.6482541459},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!63:63)","v":3244853.2409579232},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!63:63)","v":3277100.1455563623},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!63:63)","v":3309667.515451367},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!63:63)","v":3342694.7902031457},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!63:63)","v":3375914.0306423716},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!63:63)","v":3409463.3993178308},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!63:63)","v":3443346.176998463},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!63:63)","v":3477707.4352584803},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!63:63)","v":3512268.4127691137},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!63:63)","v":3547172.8525142008},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!63:63)","v":3582424.1677741231},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!63:63)","v":3618173.2896161545},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!63:63)","v":3654130.1974411849},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!63:63)","v":2368184.3626355482},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!63:63)","v":-7.4505805969238281E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!63:63)","v":-7.4505805969238281E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!63:63)","v":-7.4505805969238281E-9},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!63:63)","v":-7.4505805969238281E-9}]
[null,null,null,null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!64:64)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!64:64)","v":0}]
[null,null,"Liabilites and Capital",null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!65:65)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!65:65)","v":0}]
[null,null,null,"Accounts Payable",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!66:66)","v":53077.189572458024},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!66:66)","v":106269.5646036465},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!66:66)","v":106426.19510758942},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!66:66)","v":106586.73866073377},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!66:66)","v":106751.29302152162},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!66:66)","v":106870.0713580072},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!66:66)","v":106990.72930775276},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!66:66)","v":107165.37643616179},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!66:66)","v":107344.38671727187},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!66:66)","v":107528.37809076997},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!66:66)","v":107716.45712476609},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!66:66)","v":107909.23487641463},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!66:66)","v":108106.82873225831},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!66:66)","v":108309.92078208925},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!66:66)","v":108517.52484427048},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!66:66)","v":108730.3154115658},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!66:66)","v":108948.42205675443},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!66:66)","v":109172.59767934127},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!66:66)","v":109401.75371932295},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!66:66)","v":109636.63469050692},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!66:66)","v":109877.38361699702},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!66:66)","v":110124.83155897222},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!66:66)","v":110377.77694986864},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!66:66)","v":110637.04159362396},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!66:66)","v":110902.78336208784},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!66:66)","v":111175.91959019867},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!66:66)","v":111455.12397329422},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!66:66)","v":111741.30362915454},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!66:66)","v":112034.63281876237},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!66:66)","v":112336.12410824768},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!66:66)","v":112644.31350542746},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!66:66)","v":112960.20229860069},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!66:66)","v":113283.98283928633},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!66:66)","v":113616.77281103133},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!66:66)","v":113956.95624039226},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!66:66)","v":57108.331856224198},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!66:66)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!66:66)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!67:67)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!67:67)","v":0}]
[null,null,null,"Senior Debt Balance",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!68:68)","v":517797865.78833735},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!68:68)","v":166334840.46195084},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!68:68)","v":161656163.93007758},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!68:68)","v":156768183.36539555},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!68:68)","v":151664732.43879622},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!68:68)","v":146339185.46503428},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!68:68)","v":140784871.97230577},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!68:68)","v":134995523.4436602},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!68:68)","v":128964323.33211461},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!68:68)","v":122684002.11529031},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!68:68)","v":116147409.93855485},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!68:68)","v":109347299.60637198},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!68:68)","v":102276068.54693699},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!68:68)","v":94925664.225860506},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!68:68)","v":87288146.234674245},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!68:68)","v":79355460.26441817},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!68:68)","v":71119169.416355506},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!68:68)","v":62570355.501450464},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!68:68)","v":53856498.870242849},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!68:68)","v":46347763.50909701},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!68:68)","v":38844600.018976033},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!68:68)","v":31089863.206416104},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!68:68)","v":23077226.576242901},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!68:68)","v":14800350.157976018},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!68:68)","v":6252582.9655459113},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!68:68)","v":2.3334869183599949E-7},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!68:68)","v":2.3921886986499885E-7},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!68:68)","v":2.4523671956004024E-7},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!68:68)","v":2.5140595578647252E-7},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!68:68)","v":2.5773038686172594E-7},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!68:68)","v":2.6421391690621622E-7},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!68:68)","v":2.7086054825338822E-7},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!68:68)","v":2.7767438392038752E-7},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!68:68)","v":2.8465963014088476E-7},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!68:68)","v":2.9182059896161642E-7},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!68:68)","v":2.9916171090424457E-7},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!68:68)","v":3.0668749769417942E-7},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!68:68)","v":3.1440260505804863E-7},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!68:68)","v":3.2231179559154015E-7},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!68:68)","v":3.3041995169938981E-7}]
[null,null,null,"Shareholder Loan Balance",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!69:69)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!69:69)","v":0}]
[null,null,null,"Common Equity",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!70:70)","v":120023991.84570201},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!70:70)","v":-4407680.8367810268},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!70:70)","v":-42208990.50067091},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!70:70)","v":-79800739.726467669},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!70:70)","v":-117176759.69581352},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!70:70)","v":-143703754.5008471},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!70:70)","v":-138122309.05607134},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!70:70)","v":-132305611.7318725},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!70:70)","v":-126246793.6637437},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!70:70)","v":-119938466.93251294},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!70:70)","v":-113373709.48209301},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!70:70)","v":-106545156.80322903},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!70:70)","v":-99445203.64129445},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!70:70)","v":-92065674.322208688},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!70:70)","v":-84398865.380250171},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!70:70)","v":-76436600.493151814},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!70:70)","v":-68170439.978439718},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!70:70)","v":-59591337.576990351},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!70:70)","v":-50847020.089746907},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!70:70)","v":-43307524.604383335},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!70:70)","v":-35773298.833907261},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!70:70)","v":-27987064.389721066},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!70:70)","v":-19942751.112234987},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!70:70)","v":-11633887.054013422},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!70:70)","v":-3053818.2334567737},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!70:70)","v":3231518.8706125706},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!70:70)","v":3264458.9066686956},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!70:70)","v":3297722.0956882867},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!70:70)","v":3331311.5441793045},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!70:70)","v":3365371.3111498309},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!70:70)","v":3399624.0992632778},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!70:70)","v":3434212.6502151843},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!70:70)","v":3469140.1849344145},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!70:70)","v":3504556.5168046933},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!70:70)","v":3540173.2412003577},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!70:70)","v":2311076.030778884},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!70:70)","v":-4.5270247533266743E-7},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!70:70)","v":-4.6041758269653659E-7},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!70:70)","v":-4.6832677323002811E-7},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!70:70)","v":-4.7643492933787781E-7}]
[null,null,null,null,null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!71:71)","v":0},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!71:71)","v":0}]
[null,null,null,"Total Liabilities and Capital",null,null,null,null,{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!I$2,'Fin Statment SA'!72:72)","v":637874934.82361174},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!J$2,'Fin Statment SA'!72:72)","v":162033429.18977347},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!K$2,'Fin Statment SA'!72:72)","v":119553599.62451425},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!L$2,'Fin Statment SA'!72:72)","v":77074030.3775886},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!M$2,'Fin Statment SA'!72:72)","v":34594724.036004215},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!N$2,'Fin Statment SA'!72:72)","v":2742301.0355451852},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!O$2,'Fin Statment SA'!72:72)","v":2769553.6455421895},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!P$2,'Fin Statment SA'!72:72)","v":2797077.0882238746},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Q$2,'Fin Statment SA'!72:72)","v":2824874.0550881699},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!R$2,'Fin Statment SA'!72:72)","v":2853063.5608681366},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!S$2,'Fin Statment SA'!72:72)","v":2881416.913586624},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!T$2,'Fin Statment SA'!72:72)","v":2910052.0380193591},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!U$2,'Fin Statment SA'!72:72)","v":2938971.7343747988},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!V$2,'Fin Statment SA'!72:72)","v":2968299.8244339153},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!W$2,'Fin Statment SA'!72:72)","v":2997798.3792683408},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!X$2,'Fin Statment SA'!72:72)","v":3027590.0866779238},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Y$2,'Fin Statment SA'!72:72)","v":3057677.8599725515},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!Z$2,'Fin Statment SA'!72:72)","v":3088190.5221394487},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AA$2,'Fin Statment SA'!72:72)","v":3118880.534215264},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AB$2,'Fin Statment SA'!72:72)","v":3149875.5394041836},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AC$2,'Fin Statment SA'!72:72)","v":3181178.5686857626},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AD$2,'Fin Statment SA'!72:72)","v":3212923.6482540108},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AE$2,'Fin Statment SA'!72:72)","v":3244853.2409577854},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AF$2,'Fin Statment SA'!72:72)","v":3277100.1455562199},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AG$2,'Fin Statment SA'!72:72)","v":3309667.5154512255},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AH$2,'Fin Statment SA'!72:72)","v":3342694.7902030027},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AI$2,'Fin Statment SA'!72:72)","v":3375914.0306422291},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AJ$2,'Fin Statment SA'!72:72)","v":3409463.3993176864},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AK$2,'Fin Statment SA'!72:72)","v":3443346.1769983182},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AL$2,'Fin Statment SA'!72:72)","v":3477707.4352583364},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AM$2,'Fin Statment SA'!72:72)","v":3512268.4127689693},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AN$2,'Fin Statment SA'!72:72)","v":3547172.8525140556},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AO$2,'Fin Statment SA'!72:72)","v":3582424.1677739788},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AP$2,'Fin Statment SA'!72:72)","v":3618173.2896160092},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AQ$2,'Fin Statment SA'!72:72)","v":3654130.1974410415},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AR$2,'Fin Statment SA'!72:72)","v":2368184.3626354071},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AS$2,'Fin Statment SA'!72:72)","v":-1.4601497763848795E-7},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AT$2,'Fin Statment SA'!72:72)","v":-1.4601497763848795E-7},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AU$2,'Fin Statment SA'!72:72)","v":-1.4601497763848795E-7},{"$f":"SUMIF('Fin Statment SA'!$6:$6,'Annual Financial Statement'!AV$2,'Fin Statment SA'!72:72)","v":-1.4601497763848798E-7}]

{"sheet":"Charts","index":5,"n_rows":2,"n_cols":15,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,null,null,null,null,null,null,null,"Equity IRR",null,{"$f":"Summary!J6","v":0.11938351988792417},null,"Poject IRR",null,{"$f":"Summary!J10","v":4.4921436905860909E-2}]

{"sheet":"InputC","index":6,"n_rows":100,"n_cols":17,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
["          ",null,null,null,null,"Project IRR",{"$f":"'Returns and Ratios'!H28","v":4.4921436905860909E-2},null,null,null,{"$f":"Checks!E12","v":" Model Ok"}]
[null,null,null,null,null,"Equity IRR",{"$f":"'Returns and Ratios'!H33","v":0.11938351988792417}]
[null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(active_scenario,K4:Q4,K3:Q3,0,0)","v":"Base Case"},null,null,null,null,"Base Case","No PPA Inflation","P90 and No Inflation","Lower P90","Higher EPC","Lower PPA","Shareholder Loan"]
[null,null,null,null,"Active Scenario",1,"Scenario",null,{"$f":"MATCH(active_scenario,K4:Q4)","v":1},null,1,2,3,4,5,6,7]
[]
[null,null,null,null,{"$f":"INDEX(K3:Q3,F6)","v":"Base Case"},{"$f":"INDEX(K4:Q4,I4)","v":1}]
[]
[null,"Model Timeline"]
[null,null,null,null,"Financial Close Date",{"$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,"First Draw Date",{"$f":"INDEX(K10:Q10,active_scenario)","v":"2023-01-01"},"Date",null,null,null,{"$f":"K9","v":"2023-01-01"},{"$f":"L9","v":"2023-01-01"},"2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01"]
[null,null,null,null,"Construction Start",{"$f":"INDEX(K11:Q11,active_scenario)","v":"2023-01-01"},"Date",null,null,null,{"$f":"K9","v":"2023-01-01"},{"$f":"L9","v":"2023-01-01"},"2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01"]
[null,null,null,null,"Construction Period",{"$f":"INDEX(K12:S12,$F$4)","v":7},"Month",null,null,null,7,7,7,7,7,7,7]
[null,null,null,null,"Construction Period End",{"$f":"EDATE(F11,F12-1)","v":"2023-07-01"},"Date"]
[null,null,null,null,"Commerical Operation Date",{"$f":"EDATE(F11,F12)","v":"2023-08-01"},"Date"]
[null,null,null,null,"Operating Life",{"$f":"INDEX(K15:S15,$F$4)","v":35},"Years",null,null,null,35,35,35,35,35,35,35]
[null,null,null,null,"Decomission Date",{"$f":"EDATE(F14,F15*Months)","v":"2058-08-01"},"Date"]
[null,null,null,null,"Operation End Date",{"$f":"EDATE(F16,-1)","v":"2058-07-01"},"Date"]
[]
[null,null,null,null,"Months in Period for Semi-Annual",{"$f":"INDEX(K19:S19,$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(K20:S20,$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(K23:S23,$F$4)","v":132},"MWp",null,null,null,132,132,132,132,132,132,132]
[]
[null,null,null,null,"Apply P50 (1-yes)",0,"Flag","1 =P50; 0 =P90",null,null,1,1,0,0,0,0,0]
[]
[null,null,null,null,"P50 Plant Yield - Annual",{"$f":"INDEX(K27:S27,$F$4)","v":2040},"MWh/MWp",null,null,null,2040,2040,2040,2040,2040,2040,2040]
[null,null,null,null,"P90 Plant Yield - Annual",{"$f":"INDEX(K28:S28,$F$4)","v":1713.6},"MWh/MWp",null,null,null,{"$f":"K27*0.84","v":1713.6},{"$f":"L27*0.84","v":1713.6},1713.6,1713.6,1713.6,1713.6,1713.6]
[null,null,null,null,"P90 vs P50",{"$f":"F28/F27","v":0.84},"%"]
[]
[null,null,null,null,"Plant Availability Factor",{"$f":"INDEX(K31:S31,$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(K35:S35,$F$4)","v":35},"Years",null,null,null,{"$f":"K15","v":35},{"$f":"L15","v":35},35,35,35,35,35]
[null,null,null,null,"Offtake Amount",{"$f":"INDEX(K36:S36,$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(K37:S37,$F$4)","v":30},"USD/MWh","Real Terms - 2021",null,null,30,30,30,30,30,30,30]
[null,null,null,null,"Apply PPA Inflation",{"$f":"INDEX(K38:Q38,active_scenario)","v":1},"Flag","1 =Yes; 0 - No",null,null,1,0,0,0,0,0,0]
[null,null,null,null,"Start Date for Infaltion",{"$f":"INDEX(K39:S39,$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(K40:S40,$F$4)","v":1.4999999999999999E-2},"% p.a.","On costs and Revenues",null,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[]
[null,null,null,null,"Revenues Arrear Collection",{"$f":"INDEX(K42:S42,$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(K45:S45,$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(K47:Q47,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",{"$f":"INDEX(K48:S48,$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":"F14","v":"2023-08-01"},null,null,null,null,"2023-01-01"]
[null,null,null,null,"O&M Inflation",{"$f":"INDEX(K51:S51,$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(K53:S53,$F$4)","v":6.5},"kUSD/MWp-yr","Starting OpEx",null,null,6.5,6.5,6.5,6.5,6.5,6.5,6.5]
[null,null,null,null,"Initial Period",{"$f":"INDEX(K54:S54,$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(K55:S55,$F$4)","v":4.5},"kUSD/MWp","Due to Economies of Scale",null,null,4.5,4.5,4.5,4.5,4.5,4.5,4.5]
[]
[null,null,null,null,"Insurance During Operation",{"$f":"INDEX(K57:S57,$F$4)","v":3},"kUSD/MWp-yr","Yearly Estimate",null,null,3,3,3,3,3,3,3]
[null,null,null,null,"Asset Management Charge",{"$f":"INDEX(K58:S58,$F$4)","v":5},"kUSD/Yr","Charged to the Plant",null,null,5,5,5,5,5,5,5]
[null,null,null,null,"Security Services",{"$f":"INDEX(K59:S59,$F$4)","v":10},"kUSD/Yr","Protection Against Vandalism",null,null,10,10,10,10,10,10,10]
[null,null,null,null,"Additional OpEx",{"$f":"INDEX(K60:S60,$F$4)","v":2},"kUSD/Yr","Grass Cutting & Cleaning",null,null,2,2,2,2,2,2,2]
[]
[null,null,null,null,"Operation and Maintenance Payment Arrears",{"$f":"INDEX(K62:S62,$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(K65:S65,$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",{"$f":"INDEX(K67:S67,$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(K68:S68,$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(K69:S69,$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(K70:S70,$F$4)","v":10},"kUSD/MW p.a.","Against Delays for Shipping",null,null,10,10,10,10,10,10,10]
[]
[null,"Taxes and Capital Allowance"]
[null,null,null,null,"Capital Allowance",{"$f":"INDEX(K73:S73,$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(K74:S74,$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(K79:S79,$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(K80:S80,$F$4)","v":0.19999999999999996},"%",null,null,null,{"$f":"1-K79","v":0.19999999999999996},{"$f":"1-L79","v":0.19999999999999996},{"$f":"1-M79","v":0.19999999999999996},{"$f":"1-N79","v":0.19999999999999996},{"$f":"1-O79","v":0.19999999999999996},0.19999999999999996,0.19999999999999996]
[null,null,null,null,"Maximum Debt Sizing ",{"$f":"INDEX(K81:S81,$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(K84:S84,$F$4)","v":25},"Years",null,null,null,25,25,25,25,25,25,25]
[null,null,null,null,"End of Debt Repayment",{"$f":"EDATE(F14,F84*Months-1)","v":"2048-07-01"}]
[null,null,null,null,"Interest and Principal Repayments Timing",{"$f":"INDEX(K86:S86,$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(K88:S88,$F$4)","v":2.5000000000000001E-2},"% p.a.","Annual Rate",null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[]
[null,null,null,"Shareholder Loan"]
[null,null,null,null,"Shareholder Loan as Percent of Equity",{"$f":"INDEX(K91:S91,$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(K92:S92,$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(K95:S95,$F$4)","v":0},"%",null,null,null,{"$f":"K91","v":0},{"$f":"L91","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":7,"n_rows":24,"n_cols":59,"rows_kept":24,"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"},{"$f":"TimeM!Q4","v":"Ops"},{"$f":"TimeM!R4","v":"Ops"},{"$f":"TimeM!S4","v":"Ops"},{"$f":"TimeM!T4","v":"Ops"},{"$f":"TimeM!U4","v":"Ops"},{"$f":"TimeM!V4","v":"Ops"},{"$f":"TimeM!W4","v":"Ops"},{"$f":"TimeM!X4","v":"Ops"},{"$f":"TimeM!Y4","v":"Ops"},{"$f":"TimeM!Z4","v":"Ops"},{"$f":"TimeM!AA4","v":"Ops"},{"$f":"TimeM!AB4","v":"Ops"},{"$f":"TimeM!AC4","v":"Ops"},{"$f":"TimeM!AD4","v":"Ops"},{"$f":"TimeM!AE4","v":"Ops"},{"$f":"TimeM!AF4","v":"Ops"},{"$f":"TimeM!AG4","v":"Ops"},{"$f":"TimeM!AH4","v":"Ops"}]
[]
[null,"EPC - Expenses",null,null,null,null,"Year","Month"]
[null,null,null,null,"Upfront Payment",1,0.25,{"$f":"G10","v":0.25}]
[null,null,null,null,"1 Yr Milestone Payment",3,0.5,{"$f":"G11","v":0.5}]
[null,null,null,null,"End of Construction Payment",5,0.25,{"$f":"G12","v":0.25}]
[]
[null,null,null,"Construction Period",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,"Construction Year",null,null,null,null,null,{"$f":"ROUNDUP(J14/12,0)","v":1},{"$f":"ROUNDUP(K14/12,0)","v":1},1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5]
[null,null,null,"Construction Months",null,null,{"$f":"InputC!F12","v":7},null,null,{"$f":"J14<=$G$16","v":true},{"$f":"K14<=$G$16","v":true},true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"S-Curve",null,null,null,{"$f":"SUM(J17:BG17)","v":1},null,{"$f":"_xlfn.XLOOKUP(J14,$F$10:$F$12,$H$10:$H$12,0,0)","v":0.25},{"$f":"_xlfn.XLOOKUP(K14,$F$10:$F$12,$H$10:$H$12,0,0)","v":0},0.5,0,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Solar Seasonality"]
[null,null,null,null,"Month Name",null,"Month",1,null,"Jan","Feb","March","April","May","June","July","August","Sept","October","Nov","Dec"]
[null,null,null,null,"Month Number",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,"Resource Availability",null,"%",{"$f":"SUM(J22:U22)","v":0.99999999999999978},null,{"$f":"INDEX(J23:J24,$H$20)","v":6.6666666666666666E-2},{"$f":"INDEX(K23:K24,$H$20)","v":6.6666666666666666E-2},{"$f":"INDEX(L23:L24,$H$20)","v":0.08},{"$f":"INDEX(M23:M24,$H$20)","v":8.5000000000000006E-2},{"$f":"INDEX(N23:N24,$H$20)","v":0.09},{"$f":"INDEX(O23:O24,$H$20)","v":0.12},{"$f":"INDEX(P23:P24,$H$20)","v":0.12},{"$f":"INDEX(Q23:Q24,$H$20)","v":0.09},{"$f":"INDEX(R23:R24,$H$20)","v":0.08},{"$f":"INDEX(S23:S24,$H$20)","v":7.0000000000000007E-2},{"$f":"INDEX(T23:T24,$H$20)","v":6.5000000000000002E-2},{"$f":"INDEX(U23:U24,$H$20)","v":6.6666666666666666E-2}]
[null,null,null,null,"Resource Availability",null,"%",{"$f":"SUM(J23:U23)","v":0.99999999999999978},null,{"$f":"1/15","v":6.6666666666666666E-2},{"$f":"1/15","v":6.6666666666666666E-2},0.08,8.5000000000000006E-2,0.09,0.12,0.12,0.09,0.08,7.0000000000000007E-2,6.5000000000000002E-2,6.6666666666666666E-2]
[null,null,null,null,"Resource Availability",null,"%",1.0001000000000002,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":8,"n_rows":74,"n_cols":509,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\"),FIND(\"]\",CELL(\"filename\"),1)+1,250)","v":"InputC"}]
[null,null,null,null,"Model period start date - monthly - header",null,null,null,null,{"$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":"J36","v":"FC/Const."},{"$f":"K36","v":"Const"},"Const","Const","Const","Const","Const","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops",{"$f":"BW36","v":"Ops"},"Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops",{"$f":"EI36","v":"Ops"},"Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops",{"$f":"GU36","v":"Ops"},"Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops",{"$f":"JG36","v":"Ops"},"Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops",{"$f":"LS36","v":"Ops"},"Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops",{"$f":"OE36","v":"Ops"},"Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret",{"$f":"QQ36","v":"Ret"},"Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret","Ret"]
[null,null,null,null,{"$f":"Checks!$E$12","v":" Model Ok"},"Constant","Unit","Total"]
[]
[null,null,null,null,"Model Counter",null,null,null,null,{"$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!F11","v":"2023-01-01"},"Date"]
[null,null,null,null,"Construction Period End (BOM)",{"$f":"InputC!F13","v":"2023-07-01"},"Date"]
[null,null,null,null,"Construction Period Flag",null,"Flag",{"$f":"SUM(J18:SO18)","v":7},null,{"$f":"AND(J9>=$F16,J9<=$F$17)*1","v":1},1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BV9>=$F16,BV9<=$F$17)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(EH9>=$F16,EH9<=$F$17)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(GT9>=$F16,GT9<=$F$17)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(JF9>=$F16,JF9<=$F$17)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LR9>=$F16,LR9<=$F$17)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OD9>=$F16,OD9<=$F$17)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QP9>=$F16,QP9<=$F$17)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Construction Phase Counter",null,"Code",null,null,{"$f":"IF(AND(J18,NOT(J13)),2,0)","v":0},{"$f":"IF(AND(K18,NOT(K13)),2,0)","v":2},2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BW18,NOT(BW13)),2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EI18,NOT(EI13)),2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(GU18,NOT(GU13)),2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(JG18,NOT(JG13)),2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LS18,NOT(LS13)),2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OE18,NOT(OE13)),2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(QQ18,NOT(QQ13)),2,0)","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,"Operation Start Date",{"$f":"InputC!F14","v":"2023-08-01"},"Date"]
[null,null,null,null,"Operation End Date",{"$f":"InputC!$F$17","v":"2058-07-01"},"Date"]
[null,null,null,null,"Operation Flag",null,"Flag",{"$f":"SUM(J23:SO23)","v":420},null,{"$f":"AND(J9>=$F21,J9<=$F$22)*1","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BV9>=$F21,BV9<=$F$22)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EH9>=$F21,EH9<=$F$22)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GT9>=$F21,GT9<=$F$22)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(JF9>=$F21,JF9<=$F$22)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(LR9>=$F21,LR9<=$F$22)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(OD9>=$F21,OD9<=$F$22)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(K23,3,0)","v":0},0,0,0,0,0,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"IF(BW23,3,0)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"IF(EI23,3,0)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"IF(GU23,3,0)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"IF(JG23,3,0)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"IF(LS23,3,0)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"IF(OE23,3,0)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,"Retirement Date",{"$f":"InputC!$F$17","v":"2058-07-01"},"Date"]
[null,null,null,null,"Post Retirement Phase",null,"Flag",null,null,{"$f":"(J2>$F$26)*1","v":0},{"$f":"(K2>$F$26)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW2>$F$26)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI2>$F$26)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU2>$F$26)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG2>$F$26)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS2>$F$26)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE2>$F$26)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(QQ2>$F$26)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Post Retirement Counter",null,"Code",null,null,{"$f":"IF(J27,4,0)","v":0},{"$f":"IF(K27,4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW27,4,0)","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,{"$f":"IF(EI27,4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GU27,4,0)","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,{"$f":"IF(JG27,4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LS27,4,0)","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,{"$f":"IF(OE27,4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"IF(QQ27,4,0)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[]
[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,"Final model phase - monthly","Ret","label"]
[null,null,null,null,"Timeline Code",null,null,null,null,{"$f":"J14+J19+J24+J28","v":1},{"$f":"K14+K19+K24+K28","v":2},2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"BW14+BW19+BW24+BW28","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"EI14+EI19+EI24+EI28","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"GU14+GU19+GU24+GU28","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"JG14+JG19+JG24+JG28","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"LS14+LS19+LS24+LS28","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"OE14+OE19+OE24+OE28","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"QQ14+QQ19+QQ24+QQ28","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Timeline Label",null,null,null,null,{"$f":"INDEX($F$31:$F$34,J35)","v":"FC/Const."},{"$f":"INDEX($F$31:$F$34,K35)","v":"Const"},{"$f":"INDEX($F$31:$F$34,L35)","v":"Const"},{"$f":"INDEX($F$31:$F$34,M35)","v":"Const"},{"$f":"INDEX($F$31:$F$34,N35)","v":"Const"},{"$f":"INDEX($F$31:$F$34,O35)","v":"Const"},{"$f":"INDEX($F$31:$F$34,P35)","v":"Const"},{"$f":"INDEX($F$31:$F$34,Q35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,R35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,S35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,T35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,U35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,V35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,W35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,X35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,Y35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,Z35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,AA35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,AB35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,AC35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,AD35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,AE35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,AF35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,AG35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,AH35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,AI35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,AJ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,AK35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,AL35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,AM35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,AN35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,AO35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,AP35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,AQ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,AR35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,AS35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,AT35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,AU35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,AV35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,AW35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,AX35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,AY35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,AZ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,BA35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,BB35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,BC35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,BD35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,BE35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,BF35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,BG35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,BH35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,BI35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,BJ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,BK35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,BL35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,BM35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,BN35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,BO35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,BP35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,BQ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,BR35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,BS35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,BT35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,BU35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,BV35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,BW35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,BX35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,BY35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,BZ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,CA35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,CB35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,CC35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,CD35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,CE35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,CF35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,CG35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,CH35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,CI35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,CJ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,CK35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,CL35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,CM35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,CN35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,CO35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,CP35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,CQ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,CR35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,CS35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,CT35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,CU35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,CV35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,CW35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,CX35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,CY35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,CZ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,DA35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,DB35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,DC35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,DD35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,DE35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,DF35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,DG35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,DH35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,DI35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,DJ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,DK35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,DL35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,DM35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,DN35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,DO35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,DP35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,DQ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,DR35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,DS35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,DT35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,DU35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,DV35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,DW35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,DX35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,DY35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,DZ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,EA35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,EB35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,EC35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,ED35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,EE35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,EF35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,EG35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,EH35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,EI35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,EJ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,EK35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,EL35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,EM35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,EN35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,EO35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,EP35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,EQ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,ER35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,ES35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,ET35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,EU35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,EV35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,EW35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,EX35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,EY35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,EZ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,FA35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,FB35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,FC35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,FD35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,FE35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,FF35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,FG35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,FH35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,FI35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,FJ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,FK35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,FL35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,FM35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,FN35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,FO35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,FP35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,FQ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,FR35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,FS35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,FT35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,FU35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,FV35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,FW35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,FX35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,FY35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,FZ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,GA35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,GB35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,GC35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,GD35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,GE35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,GF35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,GG35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,GH35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,GI35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,GJ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,GK35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,GL35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,GM35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,GN35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,GO35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,GP35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,GQ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,GR35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,GS35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,GT35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,GU35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,GV35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,GW35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,GX35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,GY35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,GZ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,HA35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,HB35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,HC35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,HD35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,HE35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,HF35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,HG35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,HH35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,HI35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,HJ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,HK35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,HL35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,HM35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,HN35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,HO35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,HP35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,HQ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,HR35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,HS35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,HT35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,HU35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,HV35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,HW35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,HX35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,HY35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,HZ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,IA35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,IB35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,IC35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,ID35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,IE35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,IF35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,IG35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,IH35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,II35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,IJ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,IK35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,IL35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,IM35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,IN35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,IO35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,IP35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,IQ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,IR35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,IS35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,IT35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,IU35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,IV35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,IW35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,IX35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,IY35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,IZ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,JA35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,JB35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,JC35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,JD35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,JE35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,JF35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,JG35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,JH35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,JI35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,JJ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,JK35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,JL35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,JM35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,JN35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,JO35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,JP35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,JQ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,JR35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,JS35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,JT35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,JU35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,JV35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,JW35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,JX35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,JY35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,JZ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,KA35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,KB35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,KC35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,KD35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,KE35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,KF35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,KG35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,KH35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,KI35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,KJ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,KK35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,KL35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,KM35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,KN35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,KO35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,KP35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,KQ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,KR35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,KS35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,KT35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,KU35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,KV35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,KW35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,KX35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,KY35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,KZ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,LA35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,LB35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,LC35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,LD35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,LE35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,LF35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,LG35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,LH35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,LI35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,LJ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,LK35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,LL35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,LM35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,LN35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,LO35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,LP35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,LQ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,LR35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,LS35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,LT35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,LU35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,LV35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,LW35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,LX35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,LY35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,LZ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,MA35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,MB35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,MC35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,MD35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,ME35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,MF35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,MG35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,MH35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,MI35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,MJ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,MK35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,ML35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,MM35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,MN35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,MO35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,MP35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,MQ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,MR35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,MS35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,MT35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,MU35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,MV35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,MW35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,MX35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,MY35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,MZ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,NA35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,NB35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,NC35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,ND35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,NE35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,NF35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,NG35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,NH35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,NI35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,NJ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,NK35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,NL35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,NM35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,NN35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,NO35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,NP35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,NQ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,NR35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,NS35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,NT35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,NU35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,NV35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,NW35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,NX35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,NY35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,NZ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,OA35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,OB35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,OC35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,OD35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,OE35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,OF35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,OG35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,OH35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,OI35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,OJ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,OK35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,OL35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,OM35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,ON35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,OO35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,OP35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,OQ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,OR35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,OS35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,OT35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,OU35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,OV35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,OW35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,OX35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,OY35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,OZ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,PA35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,PB35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,PC35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,PD35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,PE35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,PF35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,PG35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,PH35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,PI35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,PJ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,PK35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,PL35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,PM35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,PN35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,PO35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,PP35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,PQ35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,PR35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,PS35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,PT35)","v":"Ops"},{"$f":"INDEX($F$31:$F$34,PU35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,PV35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,PW35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,PX35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,PY35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,PZ35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,QA35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,QB35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,QC35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,QD35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,QE35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,QF35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,QG35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,QH35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,QI35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,QJ35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,QK35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,QL35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,QM35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,QN35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,QO35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,QP35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,QQ35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,QR35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,QS35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,QT35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,QU35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,QV35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,QW35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,QX35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,QY35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,QZ35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,RA35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,RB35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,RC35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,RD35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,RE35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,RF35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,RG35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,RH35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,RI35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,RJ35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,RK35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,RL35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,RM35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,RN35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,RO35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,RP35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,RQ35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,RR35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,RS35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,RT35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,RU35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,RV35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,RW35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,RX35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,RY35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,RZ35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,SA35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,SB35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,SC35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,SD35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,SE35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,SF35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,SG35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,SH35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,SI35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,SJ35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,SK35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,SL35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,SM35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,SN35)","v":"Ret"},{"$f":"INDEX($F$31:$F$34,SO35)","v":"Ret"}]
[]
[null,null,null,null,"Month Number",null,"Number",null,null,{"$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,{"$f":"MONTH(LR2)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,{"$f":"MONTH(OG2)","v":4},5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,{"$f":"MONTH(QS2)","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8]
[]
[null,null,null,null,"PPA Period",{"$f":"InputC!F35","v":35},"Years"]
[null,null,null,null,"PPA Period",{"$f":"F40*Months","v":420},"Months"]
[null,null,null,null,"Operation Period Month Counter",null,null,null,null,{"$f":"I42+J23","v":0},{"$f":"J42+K23","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,{"$f":"BV42+BW23","v":59},60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,{"$f":"EH42+EI23","v":123},124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,{"$f":"GT42+GU23","v":187},188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,{"$f":"JF42+JG23","v":251},252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,{"$f":"LR42+LS23","v":315},316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,{"$f":"OD42+OE23","v":379},380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"QP42+QQ23","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420]
[null,null,null,null,"PPA Period Flag",null,"Flag",null,null,{"$f":"AND(J42<=$F$41,J42>0)*1","v":0},{"$f":"AND(K42<=$F$41,K42>0)*1","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BW42<=$F$41,BW42>0)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EI42<=$F$41,EI42>0)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GU42<=$F$41,GU42>0)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(JG42<=$F$41,JG42>0)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(LS42<=$F$41,LS42>0)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(OE42<=$F$41,OE42>0)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(QQ42<=$F$41,QQ42>0)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,"Days in Period",null,null,null,null,{"$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!F47","v":"2023-01-01"}]
[null,null,null,null,"Inflation Period for Land Lease",null,"Flag",null,null,{"$f":"(J2>=$F47)*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,{"$f":"(BV2>=$F47)*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,{"$f":"(EH2>=$F47)*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,{"$f":"(GT2>=$F47)*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,{"$f":"(JF2>=$F47)*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,{"$f":"(LR2>=$F47)*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,{"$f":"(OD2>=$F47)*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,{"$f":"(QP2>=$F47)*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",{"$f":"InputC!F50","v":"2023-08-01"}]
[null,null,null,null,"Inflation Period for O&M",null,"Flag",null,null,{"$f":"(J2>=$F50)*1","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(BV2>=$F50)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(EH2>=$F50)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(GT2>=$F50)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(JF2>=$F50)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(LR2>=$F50)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(OD2>=$F50)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(QP2>=$F50)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,"Initial Period for O&M",{"$f":"InputC!F54","v":5},"Years"]
[null,null,null,null,"Initial Period for O&M",{"$f":"F53*Months","v":60},"Months"]
[null,null,null,null,"Operation Month Counter",null,null,null,null,{"$f":"J42","v":0},{"$f":"K42","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,{"$f":"BW42","v":59},60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,{"$f":"EI42","v":123},124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,{"$f":"GU42","v":187},188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,{"$f":"JG42","v":251},252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,{"$f":"LS42","v":315},316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,{"$f":"OE42","v":379},380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"QQ42","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420]
[null,null,null,null,"Initial Period Flag for O&M",null,null,null,null,{"$f":"AND(J55>0,J55<=$F$54)*1","v":0},{"$f":"AND(K55>0,K55<=$F$54)*1","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BW55>0,BW55<=$F$54)*1","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(EI55>0,EI55<=$F$54)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(GU55>0,GU55<=$F$54)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(JG55>0,JG55<=$F$54)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LS55>0,LS55<=$F$54)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OE55>0,OE55<=$F$54)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QQ55>0,QQ55<=$F$54)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post Initial Period Flag for O&M",null,null,null,null,{"$f":"(J55>$F54)*J23","v":0},{"$f":"(K55>$F54)*K23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW55>$F54)*BW23","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(EI55>$F54)*EI23","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(GU55>$F54)*GU23","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(JG55>$F54)*JG23","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(LS55>$F54)*LS23","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(OE55>$F54)*OE23","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ55>$F54)*QQ23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Developer Bonus Flag",{"$f":"InputC!F66","v":"2023-01-01"},null,null,null,{"$f":"(J2=$F59)*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,{"$f":"(BV2=$F59)*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,{"$f":"(EH2=$F59)*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,{"$f":"(GT2=$F59)*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,{"$f":"(JF2=$F59)*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,{"$f":"(LR2=$F59)*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,{"$f":"(OD2=$F59)*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,{"$f":"(QP2=$F59)*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,{"$f":"InputC!E12","v":"Construction Period"},{"$f":"InputC!F12","v":7},{"$f":"InputC!G12","v":"Month"}]
[null,null,null,null,"Pre-COD Flag",null,"Flag",null,null,{"$f":"(J62<=$F$63)*1","v":1},{"$f":"(K62<=$F$63)*1","v":1},1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW62<=$F$63)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI62<=$F$63)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU62<=$F$63)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG62<=$F$63)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS62<=$F$63)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE62<=$F$63)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ62<=$F$63)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"InputC!E19","v":"Months in Period for Semi-Annual"},{"$f":"InputC!F19","v":6},{"$f":"InputC!G19","v":"Months"}]
[null,null,null,null,{"$f":"InputC!E20","v":"Months in Period pre-COD"},{"$f":"InputC!F20","v":1},{"$f":"InputC!G20","v":"Months"}]
[]
[null,null,null,null,"Counter after COD",null,null,null,null,{"$f":"I68+NOT(J64)","v":0},{"$f":"J68+NOT(K64)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,{"$f":"BV68+NOT(BW64)","v":59},60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,{"$f":"EH68+NOT(EI64)","v":123},124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,{"$f":"GT68+NOT(GU64)","v":187},188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,{"$f":"JF68+NOT(JG64)","v":251},252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,{"$f":"LR68+NOT(LS64)","v":315},316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,{"$f":"OD68+NOT(OE64)","v":379},380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,{"$f":"QP68+NOT(QQ64)","v":443},444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493]
[null,null,null,null,"Start of Semi-Annual Period",null,null,null,null,{"$f":"AND(MOD(J68,$F$65)=0,NOT(J64))*1","v":0},{"$f":"AND(MOD(K68,$F$65)=0,NOT(K64))*1","v":0},0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"AND(MOD(BW68,$F$65)=0,NOT(BW64))*1","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"AND(MOD(EI68,$F$65)=0,NOT(EI64))*1","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"AND(MOD(GU68,$F$65)=0,NOT(GU64))*1","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"AND(MOD(JG68,$F$65)=0,NOT(JG64))*1","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"AND(MOD(LS68,$F$65)=0,NOT(LS64))*1","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"AND(MOD(OE68,$F$65)=0,NOT(OE64))*1","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"AND(MOD(QQ68,$F$65)=0,NOT(QQ64))*1","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0]
[null,null,null,null,"COD -1 Flag",{"$f":"EDATE(InputC!F14,-1)","v":"2023-07-01"},null,null,null,{"$f":"(J2=$F$70)*1","v":0},0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BV2=$F$70)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EH2=$F$70)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GT2=$F$70)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JF2=$F$70)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LR2=$F$70)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OD2=$F$70)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QP2=$F$70)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjusted for COD",null,null,null,null,{"$f":"J69+J70","v":0},{"$f":"K69+K70","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"BW69+BW70","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"EI69+EI70","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"GU69+GU70","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"JG69+JG70","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"LS69+LS70","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"OE69+OE70","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"QQ69+QQ70","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0]
[]
[null,null,null,null,"Semi-Counter",null,null,null,null,{"$f":"IF(I71,0,I73+1)*NOT(J64)","v":0},{"$f":"IF(J71,0,J73+1)*NOT(K64)","v":0},0,0,0,0,0,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,{"$f":"IF(BV71,0,BV73+1)*NOT(BW64)","v":4},5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,{"$f":"IF(EH71,0,EH73+1)*NOT(EI64)","v":2},3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,{"$f":"IF(GT71,0,GT73+1)*NOT(GU64)","v":0},1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,{"$f":"IF(JF71,0,JF73+1)*NOT(JG64)","v":4},5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,{"$f":"IF(LR71,0,LR73+1)*NOT(LS64)","v":2},3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,{"$f":"IF(OD71,0,OD73+1)*NOT(OE64)","v":0},1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,{"$f":"IF(QP71,0,QP73+1)*NOT(QQ64)","v":4},5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0]
[null,null,null,null,"Semi-Annual Start Date",null,null,null,null,{"$f":"IF(J64,J2,OFFSET(J2,0,-J73))","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","2023-08-01","2023-08-01","2023-08-01","2023-08-01","2023-08-01","2024-02-01","2024-02-01","2024-02-01","2024-02-01","2024-02-01","2024-02-01","2024-08-01","2024-08-01","2024-08-01","2024-08-01","2024-08-01","2024-08-01","2025-02-01","2025-02-01","2025-02-01","2025-02-01","2025-02-01","2025-02-01","2025-08-01","2025-08-01","2025-08-01","2025-08-01","2025-08-01","2025-08-01","2026-02-01","2026-02-01","2026-02-01","2026-02-01","2026-02-01","2026-02-01","2026-08-01","2026-08-01","2026-08-01","2026-08-01","2026-08-01","2026-08-01","2027-02-01","2027-02-01","2027-02-01","2027-02-01","2027-02-01","2027-02-01","2027-08-01","2027-08-01","2027-08-01","2027-08-01","2027-08-01","2027-08-01","2028-02-01","2028-02-01","2028-02-01",{"$f":"IF(BV64,BV2,OFFSET(BV2,0,-BV73))","v":"2028-02-01"},"2028-02-01","2028-02-01","2028-08-01","2028-08-01","2028-08-01","2028-08-01","2028-08-01","2028-08-01","2029-02-01","2029-02-01","2029-02-01","2029-02-01","2029-02-01","2029-02-01","2029-08-01","2029-08-01","2029-08-01","2029-08-01","2029-08-01","2029-08-01","2030-02-01","2030-02-01","2030-02-01","2030-02-01","2030-02-01","2030-02-01","2030-08-01","2030-08-01","2030-08-01","2030-08-01","2030-08-01","2030-08-01","2031-02-01","2031-02-01","2031-02-01","2031-02-01","2031-02-01","2031-02-01","2031-08-01","2031-08-01","2031-08-01","2031-08-01","2031-08-01","2031-08-01","2032-02-01","2032-02-01","2032-02-01","2032-02-01","2032-02-01","2032-02-01","2032-08-01","2032-08-01","2032-08-01","2032-08-01","2032-08-01","2032-08-01","2033-02-01","2033-02-01","2033-02-01","2033-02-01","2033-02-01","2033-02-01","2033-08-01",{"$f":"IF(EH64,EH2,OFFSET(EH2,0,-EH73))","v":"2033-08-01"},"2033-08-01","2033-08-01","2033-08-01","2033-08-01","2034-02-01","2034-02-01","2034-02-01","2034-02-01","2034-02-01","2034-02-01","2034-08-01","2034-08-01","2034-08-01","2034-08-01","2034-08-01","2034-08-01","2035-02-01","2035-02-01","2035-02-01","2035-02-01","2035-02-01","2035-02-01","2035-08-01","2035-08-01","2035-08-01","2035-08-01","2035-08-01","2035-08-01","2036-02-01","2036-02-01","2036-02-01","2036-02-01","2036-02-01","2036-02-01","2036-08-01","2036-08-01","2036-08-01","2036-08-01","2036-08-01","2036-08-01","2037-02-01","2037-02-01","2037-02-01","2037-02-01","2037-02-01","2037-02-01","2037-08-01","2037-08-01","2037-08-01","2037-08-01","2037-08-01","2037-08-01","2038-02-01","2038-02-01","2038-02-01","2038-02-01","2038-02-01","2038-02-01","2038-08-01","2038-08-01","2038-08-01","2038-08-01","2038-08-01",{"$f":"IF(GT64,GT2,OFFSET(GT2,0,-GT73))","v":"2038-08-01"},"2039-02-01","2039-02-01","2039-02-01","2039-02-01","2039-02-01","2039-02-01","2039-08-01","2039-08-01","2039-08-01","2039-08-01","2039-08-01","2039-08-01","2040-02-01","2040-02-01","2040-02-01","2040-02-01","2040-02-01","2040-02-01","2040-08-01","2040-08-01","2040-08-01","2040-08-01","2040-08-01","2040-08-01","2041-02-01","2041-02-01","2041-02-01","2041-02-01","2041-02-01","2041-02-01","2041-08-01","2041-08-01","2041-08-01","2041-08-01","2041-08-01","2041-08-01","2042-02-01","2042-02-01","2042-02-01","2042-02-01","2042-02-01","2042-02-01","2042-08-01","2042-08-01","2042-08-01","2042-08-01","2042-08-01","2042-08-01","2043-02-01","2043-02-01","2043-02-01","2043-02-01","2043-02-01","2043-02-01","2043-08-01","2043-08-01","2043-08-01","2043-08-01","2043-08-01","2043-08-01","2044-02-01","2044-02-01","2044-02-01",{"$f":"IF(JF64,JF2,OFFSET(JF2,0,-JF73))","v":"2044-02-01"},"2044-02-01","2044-02-01","2044-08-01","2044-08-01","2044-08-01","2044-08-01","2044-08-01","2044-08-01","2045-02-01","2045-02-01","2045-02-01","2045-02-01","2045-02-01","2045-02-01","2045-08-01","2045-08-01","2045-08-01","2045-08-01","2045-08-01","2045-08-01","2046-02-01","2046-02-01","2046-02-01","2046-02-01","2046-02-01","2046-02-01","2046-08-01","2046-08-01","2046-08-01","2046-08-01","2046-08-01","2046-08-01","2047-02-01","2047-02-01","2047-02-01","2047-02-01","2047-02-01","2047-02-01","2047-08-01","2047-08-01","2047-08-01","2047-08-01","2047-08-01","2047-08-01","2048-02-01","2048-02-01","2048-02-01","2048-02-01","2048-02-01","2048-02-01","2048-08-01","2048-08-01","2048-08-01","2048-08-01","2048-08-01","2048-08-01","2049-02-01","2049-02-01","2049-02-01","2049-02-01","2049-02-01","2049-02-01","2049-08-01",{"$f":"IF(LR64,LR2,OFFSET(LR2,0,-LR73))","v":"2049-08-01"},"2049-08-01","2049-08-01","2049-08-01","2049-08-01","2050-02-01","2050-02-01","2050-02-01","2050-02-01","2050-02-01","2050-02-01","2050-08-01","2050-08-01","2050-08-01","2050-08-01","2050-08-01","2050-08-01","2051-02-01","2051-02-01","2051-02-01","2051-02-01","2051-02-01","2051-02-01","2051-08-01","2051-08-01","2051-08-01","2051-08-01","2051-08-01","2051-08-01","2052-02-01","2052-02-01","2052-02-01","2052-02-01","2052-02-01","2052-02-01","2052-08-01","2052-08-01","2052-08-01","2052-08-01","2052-08-01","2052-08-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-08-01","2053-08-01","2053-08-01","2053-08-01","2053-08-01","2053-08-01","2054-02-01","2054-02-01","2054-02-01","2054-02-01","2054-02-01","2054-02-01","2054-08-01","2054-08-01","2054-08-01","2054-08-01","2054-08-01",{"$f":"IF(OD64,OD2,OFFSET(OD2,0,-OD73))","v":"2054-08-01"},"2055-02-01","2055-02-01","2055-02-01","2055-02-01","2055-02-01","2055-02-01","2055-08-01","2055-08-01","2055-08-01","2055-08-01","2055-08-01","2055-08-01","2056-02-01","2056-02-01","2056-02-01","2056-02-01","2056-02-01","2056-02-01","2056-08-01","2056-08-01","2056-08-01","2056-08-01","2056-08-01","2056-08-01","2057-02-01","2057-02-01","2057-02-01","2057-02-01","2057-02-01","2057-02-01","2057-08-01","2057-08-01","2057-08-01","2057-08-01","2057-08-01","2057-08-01","2058-02-01","2058-02-01","2058-02-01","2058-02-01","2058-02-01","2058-02-01","2058-08-01","2058-08-01","2058-08-01","2058-08-01","2058-08-01","2058-08-01","2059-02-01","2059-02-01","2059-02-01","2059-02-01","2059-02-01","2059-02-01","2059-08-01","2059-08-01","2059-08-01","2059-08-01","2059-08-01","2059-08-01","2060-02-01","2060-02-01","2060-02-01",{"$f":"IF(QP64,QP2,OFFSET(QP2,0,-QP73))","v":"2060-02-01"},"2060-02-01","2060-02-01","2060-08-01","2060-08-01","2060-08-01","2060-08-01","2060-08-01","2060-08-01","2061-02-01","2061-02-01","2061-02-01","2061-02-01","2061-02-01","2061-02-01","2061-08-01","2061-08-01","2061-08-01","2061-08-01","2061-08-01","2061-08-01","2062-02-01","2062-02-01","2062-02-01","2062-02-01","2062-02-01","2062-02-01","2062-08-01","2062-08-01","2062-08-01","2062-08-01","2062-08-01","2062-08-01","2063-02-01","2063-02-01","2063-02-01","2063-02-01","2063-02-01","2063-02-01","2063-08-01","2063-08-01","2063-08-01","2063-08-01","2063-08-01","2063-08-01","2064-02-01","2064-02-01","2064-02-01","2064-02-01","2064-02-01","2064-02-01","2064-08-01"]

{"sheet":"TimeSA","index":9,"n_rows":27,"n_cols":509,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\"),FIND(\"]\",CELL(\"filename\"),1)+1,250)","v":"InputC"}]
[null,null,null,null,"Model period start date - semi-annual - header",null,null,null,null,{"$f":"J17","v":"2023-01-01"},{"$f":"K17","v":"2023-02-01"},"2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2024-02-01","2024-08-01","2025-02-01","2025-08-01","2026-02-01","2026-08-01","2027-02-01","2027-08-01","2028-02-01","2028-08-01","2029-02-01","2029-08-01","2030-02-01","2030-08-01","2031-02-01","2031-08-01","2032-02-01","2032-08-01","2033-02-01","2033-08-01","2034-02-01","2034-08-01","2035-02-01","2035-08-01","2036-02-01","2036-08-01","2037-02-01","2037-08-01","2038-02-01","2038-08-01","2039-02-01","2039-08-01","2040-02-01","2040-08-01","2041-02-01","2041-08-01","2042-02-01","2042-08-01","2043-02-01","2043-08-01","2044-02-01","2044-08-01","2045-02-01","2045-08-01","2046-02-01","2046-08-01","2047-02-01","2047-08-01","2048-02-01","2048-08-01","2049-02-01","2049-08-01","2050-02-01","2050-08-01","2051-02-01","2051-08-01","2052-02-01",{"$f":"BW17","v":"2052-08-01"},"2053-02-01","2053-08-01","2054-02-01","2054-08-01","2055-02-01","2055-08-01","2056-02-01","2056-08-01","2057-02-01","2057-08-01","2058-02-01","2058-08-01","2059-02-01","2059-08-01","2060-02-01","2060-08-01","2061-02-01","2061-08-01","2062-02-01","2062-08-01","2063-02-01","2063-08-01","2064-02-01","2064-08-01","2065-02-01","2065-08-01","2066-02-01","2066-08-01","2067-02-01","2067-08-01","2068-02-01","2068-08-01","2069-02-01","2069-08-01","2070-02-01","2070-08-01","2071-02-01","2071-08-01","2072-02-01","2072-08-01","2073-02-01","2073-08-01","2074-02-01","2074-08-01","2075-02-01","2075-08-01","2076-02-01","2076-08-01","2077-02-01","2077-08-01","2078-02-01","2078-08-01","2079-02-01","2079-08-01","2080-02-01","2080-08-01","2081-02-01","2081-08-01","2082-02-01","2082-08-01","2083-02-01","2083-08-01","2084-02-01",{"$f":"EI17","v":"2084-08-01"},"2085-02-01","2085-08-01","2086-02-01","2086-08-01","2087-02-01","2087-08-01","2088-02-01","2088-08-01","2089-02-01","2089-08-01","2090-02-01","2090-08-01","2091-02-01","2091-08-01","2092-02-01","2092-08-01","2093-02-01","2093-08-01","2094-02-01","2094-08-01","2095-02-01","2095-08-01","2096-02-01","2096-08-01","2097-02-01","2097-08-01","2098-02-01","2098-08-01","2099-02-01","2099-08-01","2100-02-01","2100-08-01","2101-02-01","2101-08-01","2102-02-01","2102-08-01","2103-02-01","2103-08-01","2104-02-01","2104-08-01","2105-02-01","2105-08-01","2106-02-01","2106-08-01","2107-02-01","2107-08-01","2108-02-01","2108-08-01","2109-02-01","2109-08-01","2110-02-01","2110-08-01","2111-02-01","2111-08-01","2112-02-01","2112-08-01","2113-02-01","2113-08-01","2114-02-01","2114-08-01","2115-02-01","2115-08-01","2116-02-01",{"$f":"GU17","v":"2116-08-01"},"2117-02-01","2117-08-01","2118-02-01","2118-08-01","2119-02-01","2119-08-01","2120-02-01","2120-08-01","2121-02-01","2121-08-01","2122-02-01","2122-08-01","2123-02-01","2123-08-01","2124-02-01","2124-08-01","2125-02-01","2125-08-01","2126-02-01","2126-08-01","2127-02-01","2127-08-01","2128-02-01","2128-08-01","2129-02-01","2129-08-01","2130-02-01","2130-08-01","2131-02-01","2131-08-01","2132-02-01","2132-08-01","2133-02-01","2133-08-01","2134-02-01","2134-08-01","2135-02-01","2135-08-01","2136-02-01","2136-08-01","2137-02-01","2137-08-01","2138-02-01","2138-08-01","2139-02-01","2139-08-01","2140-02-01","2140-08-01","2141-02-01","2141-08-01","2142-02-01","2142-08-01","2143-02-01","2143-08-01","2144-02-01","2144-08-01","2145-02-01","2145-08-01","2146-02-01","2146-08-01","2147-02-01","2147-08-01","2148-02-01",{"$f":"JG17","v":"2148-08-01"},"2149-02-01","2149-08-01","2150-02-01","2150-08-01","2151-02-01","2151-08-01","2152-02-01","2152-08-01","2153-02-01","2153-08-01","2154-02-01","2154-08-01","2155-02-01","2155-08-01","2156-02-01","2156-08-01","2157-02-01","2157-08-01","2158-02-01","2158-08-01","2159-02-01","2159-08-01","2160-02-01","2160-08-01","2161-02-01","2161-08-01","2162-02-01","2162-08-01","2163-02-01","2163-08-01","2164-02-01","2164-08-01","2165-02-01","2165-08-01","2166-02-01","2166-08-01","2167-02-01","2167-08-01","2168-02-01","2168-08-01","2169-02-01","2169-08-01","2170-02-01","2170-08-01","2171-02-01","2171-08-01","2172-02-01","2172-08-01","2173-02-01","2173-08-01","2174-02-01","2174-08-01","2175-02-01","2175-08-01","2176-02-01","2176-08-01","2177-02-01","2177-08-01","2178-02-01","2178-08-01","2179-02-01","2179-08-01","2180-02-01",{"$f":"LS17","v":"2180-08-01"},"2181-02-01","2181-08-01","2182-02-01","2182-08-01","2183-02-01","2183-08-01","2184-02-01","2184-08-01","2185-02-01","2185-08-01","2186-02-01","2186-08-01","2187-02-01","2187-08-01","2188-02-01","2188-08-01","2189-02-01","2189-08-01","2190-02-01","2190-08-01","2191-02-01","2191-08-01","2192-02-01","2192-08-01","2193-02-01","2193-08-01","2194-02-01","2194-08-01","2195-02-01","2195-08-01","2196-02-01","2196-08-01","2197-02-01","2197-08-01","2198-02-01","2198-08-01","2199-02-01","2199-08-01","2200-02-01","2200-08-01","2201-02-01","2201-08-01","2202-02-01","2202-08-01","2203-02-01","2203-08-01","2204-02-01","2204-08-01","2205-02-01","2205-08-01","2206-02-01","2206-08-01","2207-02-01","2207-08-01","2208-02-01","2208-08-01","2209-02-01","2209-08-01","2210-02-01","2210-08-01","2211-02-01","2211-08-01","2212-02-01",{"$f":"OE17","v":"2212-08-01"},"2213-02-01","2213-08-01","2214-02-01","2214-08-01","2215-02-01","2215-08-01","2216-02-01","2216-08-01","2217-02-01","2217-08-01","2218-02-01","2218-08-01","2219-02-01","2219-08-01","2220-02-01","2220-08-01","2221-02-01","2221-08-01","2222-02-01","2222-08-01","2223-02-01","2223-08-01","2224-02-01","2224-08-01","2225-02-01","2225-08-01","2226-02-01","2226-08-01","2227-02-01","2227-08-01","2228-02-01","2228-08-01","2229-02-01","2229-08-01","2230-02-01","2230-08-01","2231-02-01","2231-08-01","2232-02-01","2232-08-01","2233-02-01","2233-08-01","2234-02-01","2234-08-01","2235-02-01","2235-08-01","2236-02-01","2236-08-01","2237-02-01","2237-08-01","2238-02-01","2238-08-01","2239-02-01","2239-08-01","2240-02-01","2240-08-01","2241-02-01","2241-08-01","2242-02-01","2242-08-01","2243-02-01","2243-08-01","2244-02-01",{"$f":"QQ17","v":"2244-08-01"},"2245-02-01","2245-08-01","2246-02-01","2246-08-01","2247-02-01","2247-08-01","2248-02-01","2248-08-01","2249-02-01","2249-08-01","2250-02-01","2250-08-01","2251-02-01","2251-08-01","2252-02-01","2252-08-01","2253-02-01","2253-08-01","2254-02-01","2254-08-01","2255-02-01","2255-08-01","2256-02-01","2256-08-01","2257-02-01","2257-08-01","2258-02-01","2258-08-01","2259-02-01","2259-08-01","2260-02-01","2260-08-01","2261-02-01","2261-08-01","2262-02-01","2262-08-01","2263-02-01","2263-08-01","2264-02-01","2264-08-01","2265-02-01","2265-08-01","2266-02-01","2266-08-01","2267-02-01","2267-08-01","2268-02-01","2268-08-01","2269-02-01","2269-08-01"]
[null,null,null,null,"Model period end date - semi-annual - header",null,null,null,null,{"$f":"J18","v":"2023-01-31"},{"$f":"K18","v":"2023-02-28"},"2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2024-01-31","2024-07-31","2025-01-31","2025-07-31","2026-01-31","2026-07-31","2027-01-31","2027-07-31","2028-01-31","2028-07-31","2029-01-31","2029-07-31","2030-01-31","2030-07-31","2031-01-31","2031-07-31","2032-01-31","2032-07-31","2033-01-31","2033-07-31","2034-01-31","2034-07-31","2035-01-31","2035-07-31","2036-01-31","2036-07-31","2037-01-31","2037-07-31","2038-01-31","2038-07-31","2039-01-31","2039-07-31","2040-01-31","2040-07-31","2041-01-31","2041-07-31","2042-01-31","2042-07-31","2043-01-31","2043-07-31","2044-01-31","2044-07-31","2045-01-31","2045-07-31","2046-01-31","2046-07-31","2047-01-31","2047-07-31","2048-01-31","2048-07-31","2049-01-31","2049-07-31","2050-01-31","2050-07-31","2051-01-31","2051-07-31","2052-01-31","2052-07-31",{"$f":"BW18","v":"2053-01-31"},"2053-07-31","2054-01-31","2054-07-31","2055-01-31","2055-07-31","2056-01-31","2056-07-31","2057-01-31","2057-07-31","2058-01-31","2058-07-31","2059-01-31","2059-07-31","2060-01-31","2060-07-31","2061-01-31","2061-07-31","2062-01-31","2062-07-31","2063-01-31","2063-07-31","2064-01-31","2064-07-31","2065-01-31","2065-07-31","2066-01-31","2066-07-31","2067-01-31","2067-07-31","2068-01-31","2068-07-31","2069-01-31","2069-07-31","2070-01-31","2070-07-31","2071-01-31","2071-07-31","2072-01-31","2072-07-31","2073-01-31","2073-07-31","2074-01-31","2074-07-31","2075-01-31","2075-07-31","2076-01-31","2076-07-31","2077-01-31","2077-07-31","2078-01-31","2078-07-31","2079-01-31","2079-07-31","2080-01-31","2080-07-31","2081-01-31","2081-07-31","2082-01-31","2082-07-31","2083-01-31","2083-07-31","2084-01-31","2084-07-31",{"$f":"EI18","v":"2085-01-31"},"2085-07-31","2086-01-31","2086-07-31","2087-01-31","2087-07-31","2088-01-31","2088-07-31","2089-01-31","2089-07-31","2090-01-31","2090-07-31","2091-01-31","2091-07-31","2092-01-31","2092-07-31","2093-01-31","2093-07-31","2094-01-31","2094-07-31","2095-01-31","2095-07-31","2096-01-31","2096-07-31","2097-01-31","2097-07-31","2098-01-31","2098-07-31","2099-01-31","2099-07-31","2100-01-31","2100-07-31","2101-01-31","2101-07-31","2102-01-31","2102-07-31","2103-01-31","2103-07-31","2104-01-31","2104-07-31","2105-01-31","2105-07-31","2106-01-31","2106-07-31","2107-01-31","2107-07-31","2108-01-31","2108-07-31","2109-01-31","2109-07-31","2110-01-31","2110-07-31","2111-01-31","2111-07-31","2112-01-31","2112-07-31","2113-01-31","2113-07-31","2114-01-31","2114-07-31","2115-01-31","2115-07-31","2116-01-31","2116-07-31",{"$f":"GU18","v":"2117-01-31"},"2117-07-31","2118-01-31","2118-07-31","2119-01-31","2119-07-31","2120-01-31","2120-07-31","2121-01-31","2121-07-31","2122-01-31","2122-07-31","2123-01-31","2123-07-31","2124-01-31","2124-07-31","2125-01-31","2125-07-31","2126-01-31","2126-07-31","2127-01-31","2127-07-31","2128-01-31","2128-07-31","2129-01-31","2129-07-31","2130-01-31","2130-07-31","2131-01-31","2131-07-31","2132-01-31","2132-07-31","2133-01-31","2133-07-31","2134-01-31","2134-07-31","2135-01-31","2135-07-31","2136-01-31","2136-07-31","2137-01-31","2137-07-31","2138-01-31","2138-07-31","2139-01-31","2139-07-31","2140-01-31","2140-07-31","2141-01-31","2141-07-31","2142-01-31","2142-07-31","2143-01-31","2143-07-31","2144-01-31","2144-07-31","2145-01-31","2145-07-31","2146-01-31","2146-07-31","2147-01-31","2147-07-31","2148-01-31","2148-07-31",{"$f":"JG18","v":"2149-01-31"},"2149-07-31","2150-01-31","2150-07-31","2151-01-31","2151-07-31","2152-01-31","2152-07-31","2153-01-31","2153-07-31","2154-01-31","2154-07-31","2155-01-31","2155-07-31","2156-01-31","2156-07-31","2157-01-31","2157-07-31","2158-01-31","2158-07-31","2159-01-31","2159-07-31","2160-01-31","2160-07-31","2161-01-31","2161-07-31","2162-01-31","2162-07-31","2163-01-31","2163-07-31","2164-01-31","2164-07-31","2165-01-31","2165-07-31","2166-01-31","2166-07-31","2167-01-31","2167-07-31","2168-01-31","2168-07-31","2169-01-31","2169-07-31","2170-01-31","2170-07-31","2171-01-31","2171-07-31","2172-01-31","2172-07-31","2173-01-31","2173-07-31","2174-01-31","2174-07-31","2175-01-31","2175-07-31","2176-01-31","2176-07-31","2177-01-31","2177-07-31","2178-01-31","2178-07-31","2179-01-31","2179-07-31","2180-01-31","2180-07-31",{"$f":"LS18","v":"2181-01-31"},"2181-07-31","2182-01-31","2182-07-31","2183-01-31","2183-07-31","2184-01-31","2184-07-31","2185-01-31","2185-07-31","2186-01-31","2186-07-31","2187-01-31","2187-07-31","2188-01-31","2188-07-31","2189-01-31","2189-07-31","2190-01-31","2190-07-31","2191-01-31","2191-07-31","2192-01-31","2192-07-31","2193-01-31","2193-07-31","2194-01-31","2194-07-31","2195-01-31","2195-07-31","2196-01-31","2196-07-31","2197-01-31","2197-07-31","2198-01-31","2198-07-31","2199-01-31","2199-07-31","2200-01-31","2200-07-31","2201-01-31","2201-07-31","2202-01-31","2202-07-31","2203-01-31","2203-07-31","2204-01-31","2204-07-31","2205-01-31","2205-07-31","2206-01-31","2206-07-31","2207-01-31","2207-07-31","2208-01-31","2208-07-31","2209-01-31","2209-07-31","2210-01-31","2210-07-31","2211-01-31","2211-07-31","2212-01-31","2212-07-31",{"$f":"OE18","v":"2213-01-31"},"2213-07-31","2214-01-31","2214-07-31","2215-01-31","2215-07-31","2216-01-31","2216-07-31","2217-01-31","2217-07-31","2218-01-31","2218-07-31","2219-01-31","2219-07-31","2220-01-31","2220-07-31","2221-01-31","2221-07-31","2222-01-31","2222-07-31","2223-01-31","2223-07-31","2224-01-31","2224-07-31","2225-01-31","2225-07-31","2226-01-31","2226-07-31","2227-01-31","2227-07-31","2228-01-31","2228-07-31","2229-01-31","2229-07-31","2230-01-31","2230-07-31","2231-01-31","2231-07-31","2232-01-31","2232-07-31","2233-01-31","2233-07-31","2234-01-31","2234-07-31","2235-01-31","2235-07-31","2236-01-31","2236-07-31","2237-01-31","2237-07-31","2238-01-31","2238-07-31","2239-01-31","2239-07-31","2240-01-31","2240-07-31","2241-01-31","2241-07-31","2242-01-31","2242-07-31","2243-01-31","2243-07-31","2244-01-31","2244-07-31",{"$f":"QQ18","v":"2245-01-31"},"2245-07-31","2246-01-31","2246-07-31","2247-01-31","2247-07-31","2248-01-31","2248-07-31","2249-01-31","2249-07-31","2250-01-31","2250-07-31","2251-01-31","2251-07-31","2252-01-31","2252-07-31","2253-01-31","2253-07-31","2254-01-31","2254-07-31","2255-01-31","2255-07-31","2256-01-31","2256-07-31","2257-01-31","2257-07-31","2258-01-31","2258-07-31","2259-01-31","2259-07-31","2260-01-31","2260-07-31","2261-01-31","2261-07-31","2262-01-31","2262-07-31","2263-01-31","2263-07-31","2264-01-31","2264-07-31","2265-01-31","2265-07-31","2266-01-31","2266-07-31","2267-01-31","2267-07-31","2268-01-31","2268-07-31","2269-01-31","2269-07-31","2270-01-31"]
[null,null,null,null,{"$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":"Ops"},{"$f":"TimeM!R4","v":"Ops"},{"$f":"TimeM!S4","v":"Ops"},{"$f":"TimeM!T4","v":"Ops"},{"$f":"TimeM!U4","v":"Ops"},{"$f":"TimeM!V4","v":"Ops"},{"$f":"TimeM!W4","v":"Ops"},{"$f":"TimeM!X4","v":"Ops"},{"$f":"TimeM!Y4","v":"Ops"},{"$f":"TimeM!Z4","v":"Ops"},{"$f":"TimeM!AA4","v":"Ops"},{"$f":"TimeM!AB4","v":"Ops"},{"$f":"TimeM!AC4","v":"Ops"},{"$f":"TimeM!AD4","v":"Ops"},{"$f":"TimeM!AE4","v":"Ops"},{"$f":"TimeM!AF4","v":"Ops"},{"$f":"TimeM!AG4","v":"Ops"},{"$f":"TimeM!AH4","v":"Ops"},{"$f":"TimeM!AI4","v":"Ops"},{"$f":"TimeM!AJ4","v":"Ops"},{"$f":"TimeM!AK4","v":"Ops"},{"$f":"TimeM!AL4","v":"Ops"},{"$f":"TimeM!AM4","v":"Ops"},{"$f":"TimeM!AN4","v":"Ops"},{"$f":"TimeM!AO4","v":"Ops"},{"$f":"TimeM!AP4","v":"Ops"},{"$f":"TimeM!AQ4","v":"Ops"},{"$f":"TimeM!AR4","v":"Ops"},{"$f":"TimeM!AS4","v":"Ops"},{"$f":"TimeM!AT4","v":"Ops"},{"$f":"TimeM!AU4","v":"Ops"},{"$f":"TimeM!AV4","v":"Ops"},{"$f":"TimeM!AW4","v":"Ops"},{"$f":"TimeM!AX4","v":"Ops"},{"$f":"TimeM!AY4","v":"Ops"},{"$f":"TimeM!AZ4","v":"Ops"},{"$f":"TimeM!BA4","v":"Ops"},{"$f":"TimeM!BB4","v":"Ops"},{"$f":"TimeM!BC4","v":"Ops"},{"$f":"TimeM!BD4","v":"Ops"},{"$f":"TimeM!BE4","v":"Ops"},{"$f":"TimeM!BF4","v":"Ops"},{"$f":"TimeM!BG4","v":"Ops"},{"$f":"TimeM!BH4","v":"Ops"},{"$f":"TimeM!BI4","v":"Ops"},{"$f":"TimeM!BJ4","v":"Ops"},{"$f":"TimeM!BK4","v":"Ops"},{"$f":"TimeM!BL4","v":"Ops"},{"$f":"TimeM!BM4","v":"Ops"},{"$f":"TimeM!BN4","v":"Ops"},{"$f":"TimeM!BO4","v":"Ops"},{"$f":"TimeM!BP4","v":"Ops"},{"$f":"TimeM!BQ4","v":"Ops"},{"$f":"TimeM!BR4","v":"Ops"},{"$f":"TimeM!BS4","v":"Ops"},{"$f":"TimeM!BT4","v":"Ops"},{"$f":"TimeM!BU4","v":"Ops"},{"$f":"TimeM!BV4","v":"Ops"},{"$f":"TimeM!BW4","v":"Ops"},{"$f":"TimeM!BX4","v":"Ops"},{"$f":"TimeM!BY4","v":"Ops"},{"$f":"TimeM!BZ4","v":"Ops"},{"$f":"TimeM!CA4","v":"Ops"},{"$f":"TimeM!CB4","v":"Ops"},{"$f":"TimeM!CC4","v":"Ops"},{"$f":"TimeM!CD4","v":"Ops"},{"$f":"TimeM!CE4","v":"Ops"},{"$f":"TimeM!CF4","v":"Ops"},{"$f":"TimeM!CG4","v":"Ops"},{"$f":"TimeM!CH4","v":"Ops"},{"$f":"TimeM!CI4","v":"Ops"},{"$f":"TimeM!CJ4","v":"Ops"},{"$f":"TimeM!CK4","v":"Ops"},{"$f":"TimeM!CL4","v":"Ops"},{"$f":"TimeM!CM4","v":"Ops"},{"$f":"TimeM!CN4","v":"Ops"},{"$f":"TimeM!CO4","v":"Ops"},{"$f":"TimeM!CP4","v":"Ops"},{"$f":"TimeM!CQ4","v":"Ops"},{"$f":"TimeM!CR4","v":"Ops"},{"$f":"TimeM!CS4","v":"Ops"},{"$f":"TimeM!CT4","v":"Ops"},{"$f":"TimeM!CU4","v":"Ops"},{"$f":"TimeM!CV4","v":"Ops"},{"$f":"TimeM!CW4","v":"Ops"},{"$f":"TimeM!CX4","v":"Ops"},{"$f":"TimeM!CY4","v":"Ops"},{"$f":"TimeM!CZ4","v":"Ops"},{"$f":"TimeM!DA4","v":"Ops"},{"$f":"TimeM!DB4","v":"Ops"},{"$f":"TimeM!DC4","v":"Ops"},{"$f":"TimeM!DD4","v":"Ops"},{"$f":"TimeM!DE4","v":"Ops"},{"$f":"TimeM!DF4","v":"Ops"},{"$f":"TimeM!DG4","v":"Ops"},{"$f":"TimeM!DH4","v":"Ops"},{"$f":"TimeM!DI4","v":"Ops"},{"$f":"TimeM!DJ4","v":"Ops"},{"$f":"TimeM!DK4","v":"Ops"},{"$f":"TimeM!DL4","v":"Ops"},{"$f":"TimeM!DM4","v":"Ops"},{"$f":"TimeM!DN4","v":"Ops"},{"$f":"TimeM!DO4","v":"Ops"},{"$f":"TimeM!DP4","v":"Ops"},{"$f":"TimeM!DQ4","v":"Ops"},{"$f":"TimeM!DR4","v":"Ops"},{"$f":"TimeM!DS4","v":"Ops"},{"$f":"TimeM!DT4","v":"Ops"},{"$f":"TimeM!DU4","v":"Ops"},{"$f":"TimeM!DV4","v":"Ops"},{"$f":"TimeM!DW4","v":"Ops"},{"$f":"TimeM!DX4","v":"Ops"},{"$f":"TimeM!DY4","v":"Ops"},{"$f":"TimeM!DZ4","v":"Ops"},{"$f":"TimeM!EA4","v":"Ops"},{"$f":"TimeM!EB4","v":"Ops"},{"$f":"TimeM!EC4","v":"Ops"},{"$f":"TimeM!ED4","v":"Ops"},{"$f":"TimeM!EE4","v":"Ops"},{"$f":"TimeM!EF4","v":"Ops"},{"$f":"TimeM!EG4","v":"Ops"},{"$f":"TimeM!EH4","v":"Ops"},{"$f":"TimeM!EI4","v":"Ops"},{"$f":"TimeM!EJ4","v":"Ops"},{"$f":"TimeM!EK4","v":"Ops"},{"$f":"TimeM!EL4","v":"Ops"},{"$f":"TimeM!EM4","v":"Ops"},{"$f":"TimeM!EN4","v":"Ops"},{"$f":"TimeM!EO4","v":"Ops"},{"$f":"TimeM!EP4","v":"Ops"},{"$f":"TimeM!EQ4","v":"Ops"},{"$f":"TimeM!ER4","v":"Ops"},{"$f":"TimeM!ES4","v":"Ops"},{"$f":"TimeM!ET4","v":"Ops"},{"$f":"TimeM!EU4","v":"Ops"},{"$f":"TimeM!EV4","v":"Ops"},{"$f":"TimeM!EW4","v":"Ops"},{"$f":"TimeM!EX4","v":"Ops"},{"$f":"TimeM!EY4","v":"Ops"},{"$f":"TimeM!EZ4","v":"Ops"},{"$f":"TimeM!FA4","v":"Ops"},{"$f":"TimeM!FB4","v":"Ops"},{"$f":"TimeM!FC4","v":"Ops"},{"$f":"TimeM!FD4","v":"Ops"},{"$f":"TimeM!FE4","v":"Ops"},{"$f":"TimeM!FF4","v":"Ops"},{"$f":"TimeM!FG4","v":"Ops"},{"$f":"TimeM!FH4","v":"Ops"},{"$f":"TimeM!FI4","v":"Ops"},{"$f":"TimeM!FJ4","v":"Ops"},{"$f":"TimeM!FK4","v":"Ops"},{"$f":"TimeM!FL4","v":"Ops"},{"$f":"TimeM!FM4","v":"Ops"},{"$f":"TimeM!FN4","v":"Ops"},{"$f":"TimeM!FO4","v":"Ops"},{"$f":"TimeM!FP4","v":"Ops"},{"$f":"TimeM!FQ4","v":"Ops"},{"$f":"TimeM!FR4","v":"Ops"},{"$f":"TimeM!FS4","v":"Ops"},{"$f":"TimeM!FT4","v":"Ops"},{"$f":"TimeM!FU4","v":"Ops"},{"$f":"TimeM!FV4","v":"Ops"},{"$f":"TimeM!FW4","v":"Ops"},{"$f":"TimeM!FX4","v":"Ops"},{"$f":"TimeM!FY4","v":"Ops"},{"$f":"TimeM!FZ4","v":"Ops"},{"$f":"TimeM!GA4","v":"Ops"},{"$f":"TimeM!GB4","v":"Ops"},{"$f":"TimeM!GC4","v":"Ops"},{"$f":"TimeM!GD4","v":"Ops"},{"$f":"TimeM!GE4","v":"Ops"},{"$f":"TimeM!GF4","v":"Ops"},{"$f":"TimeM!GG4","v":"Ops"},{"$f":"TimeM!GH4","v":"Ops"},{"$f":"TimeM!GI4","v":"Ops"},{"$f":"TimeM!GJ4","v":"Ops"},{"$f":"TimeM!GK4","v":"Ops"},{"$f":"TimeM!GL4","v":"Ops"},{"$f":"TimeM!GM4","v":"Ops"},{"$f":"TimeM!GN4","v":"Ops"},{"$f":"TimeM!GO4","v":"Ops"},{"$f":"TimeM!GP4","v":"Ops"},{"$f":"TimeM!GQ4","v":"Ops"},{"$f":"TimeM!GR4","v":"Ops"},{"$f":"TimeM!GS4","v":"Ops"},{"$f":"TimeM!GT4","v":"Ops"},{"$f":"TimeM!GU4","v":"Ops"},{"$f":"TimeM!GV4","v":"Ops"},{"$f":"TimeM!GW4","v":"Ops"},{"$f":"TimeM!GX4","v":"Ops"},{"$f":"TimeM!GY4","v":"Ops"},{"$f":"TimeM!GZ4","v":"Ops"},{"$f":"TimeM!HA4","v":"Ops"},{"$f":"TimeM!HB4","v":"Ops"},{"$f":"TimeM!HC4","v":"Ops"},{"$f":"TimeM!HD4","v":"Ops"},{"$f":"TimeM!HE4","v":"Ops"},{"$f":"TimeM!HF4","v":"Ops"},{"$f":"TimeM!HG4","v":"Ops"},{"$f":"TimeM!HH4","v":"Ops"},{"$f":"TimeM!HI4","v":"Ops"},{"$f":"TimeM!HJ4","v":"Ops"},{"$f":"TimeM!HK4","v":"Ops"},{"$f":"TimeM!HL4","v":"Ops"},{"$f":"TimeM!HM4","v":"Ops"},{"$f":"TimeM!HN4","v":"Ops"},{"$f":"TimeM!HO4","v":"Ops"},{"$f":"TimeM!HP4","v":"Ops"},{"$f":"TimeM!HQ4","v":"Ops"},{"$f":"TimeM!HR4","v":"Ops"},{"$f":"TimeM!HS4","v":"Ops"},{"$f":"TimeM!HT4","v":"Ops"},{"$f":"TimeM!HU4","v":"Ops"},{"$f":"TimeM!HV4","v":"Ops"},{"$f":"TimeM!HW4","v":"Ops"},{"$f":"TimeM!HX4","v":"Ops"},{"$f":"TimeM!HY4","v":"Ops"},{"$f":"TimeM!HZ4","v":"Ops"},{"$f":"TimeM!IA4","v":"Ops"},{"$f":"TimeM!IB4","v":"Ops"},{"$f":"TimeM!IC4","v":"Ops"},{"$f":"TimeM!ID4","v":"Ops"},{"$f":"TimeM!IE4","v":"Ops"},{"$f":"TimeM!IF4","v":"Ops"},{"$f":"TimeM!IG4","v":"Ops"},{"$f":"TimeM!IH4","v":"Ops"},{"$f":"TimeM!II4","v":"Ops"},{"$f":"TimeM!IJ4","v":"Ops"},{"$f":"TimeM!IK4","v":"Ops"},{"$f":"TimeM!IL4","v":"Ops"},{"$f":"TimeM!IM4","v":"Ops"},{"$f":"TimeM!IN4","v":"Ops"},{"$f":"TimeM!IO4","v":"Ops"},{"$f":"TimeM!IP4","v":"Ops"},{"$f":"TimeM!IQ4","v":"Ops"},{"$f":"TimeM!IR4","v":"Ops"},{"$f":"TimeM!IS4","v":"Ops"},{"$f":"TimeM!IT4","v":"Ops"},{"$f":"TimeM!IU4","v":"Ops"},{"$f":"TimeM!IV4","v":"Ops"},{"$f":"TimeM!IW4","v":"Ops"},{"$f":"TimeM!IX4","v":"Ops"},{"$f":"TimeM!IY4","v":"Ops"},{"$f":"TimeM!IZ4","v":"Ops"},{"$f":"TimeM!JA4","v":"Ops"},{"$f":"TimeM!JB4","v":"Ops"},{"$f":"TimeM!JC4","v":"Ops"},{"$f":"TimeM!JD4","v":"Ops"},{"$f":"TimeM!JE4","v":"Ops"},{"$f":"TimeM!JF4","v":"Ops"},{"$f":"TimeM!JG4","v":"Ops"},{"$f":"TimeM!JH4","v":"Ops"},{"$f":"TimeM!JI4","v":"Ops"},{"$f":"TimeM!JJ4","v":"Ops"},{"$f":"TimeM!JK4","v":"Ops"},{"$f":"TimeM!JL4","v":"Ops"},{"$f":"TimeM!JM4","v":"Ops"},{"$f":"TimeM!JN4","v":"Ops"},{"$f":"TimeM!JO4","v":"Ops"},{"$f":"TimeM!JP4","v":"Ops"},{"$f":"TimeM!JQ4","v":"Ops"},{"$f":"TimeM!JR4","v":"Ops"},{"$f":"TimeM!JS4","v":"Ops"},{"$f":"TimeM!JT4","v":"Ops"},{"$f":"TimeM!JU4","v":"Ops"},{"$f":"TimeM!JV4","v":"Ops"},{"$f":"TimeM!JW4","v":"Ops"},{"$f":"TimeM!JX4","v":"Ops"},{"$f":"TimeM!JY4","v":"Ops"},{"$f":"TimeM!JZ4","v":"Ops"},{"$f":"TimeM!KA4","v":"Ops"},{"$f":"TimeM!KB4","v":"Ops"},{"$f":"TimeM!KC4","v":"Ops"},{"$f":"TimeM!KD4","v":"Ops"},{"$f":"TimeM!KE4","v":"Ops"},{"$f":"TimeM!KF4","v":"Ops"},{"$f":"TimeM!KG4","v":"Ops"},{"$f":"TimeM!KH4","v":"Ops"},{"$f":"TimeM!KI4","v":"Ops"},{"$f":"TimeM!KJ4","v":"Ops"},{"$f":"TimeM!KK4","v":"Ops"},{"$f":"TimeM!KL4","v":"Ops"},{"$f":"TimeM!KM4","v":"Ops"},{"$f":"TimeM!KN4","v":"Ops"},{"$f":"TimeM!KO4","v":"Ops"},{"$f":"TimeM!KP4","v":"Ops"},{"$f":"TimeM!KQ4","v":"Ops"},{"$f":"TimeM!KR4","v":"Ops"},{"$f":"TimeM!KS4","v":"Ops"},{"$f":"TimeM!KT4","v":"Ops"},{"$f":"TimeM!KU4","v":"Ops"},{"$f":"TimeM!KV4","v":"Ops"},{"$f":"TimeM!KW4","v":"Ops"},{"$f":"TimeM!KX4","v":"Ops"},{"$f":"TimeM!KY4","v":"Ops"},{"$f":"TimeM!KZ4","v":"Ops"},{"$f":"TimeM!LA4","v":"Ops"},{"$f":"TimeM!LB4","v":"Ops"},{"$f":"TimeM!LC4","v":"Ops"},{"$f":"TimeM!LD4","v":"Ops"},{"$f":"TimeM!LE4","v":"Ops"},{"$f":"TimeM!LF4","v":"Ops"},{"$f":"TimeM!LG4","v":"Ops"},{"$f":"TimeM!LH4","v":"Ops"},{"$f":"TimeM!LI4","v":"Ops"},{"$f":"TimeM!LJ4","v":"Ops"},{"$f":"TimeM!LK4","v":"Ops"},{"$f":"TimeM!LL4","v":"Ops"},{"$f":"TimeM!LM4","v":"Ops"},{"$f":"TimeM!LN4","v":"Ops"},{"$f":"TimeM!LO4","v":"Ops"},{"$f":"TimeM!LP4","v":"Ops"},{"$f":"TimeM!LQ4","v":"Ops"},{"$f":"TimeM!LR4","v":"Ops"},{"$f":"TimeM!LS4","v":"Ops"},{"$f":"TimeM!LT4","v":"Ops"},{"$f":"TimeM!LU4","v":"Ops"},{"$f":"TimeM!LV4","v":"Ops"},{"$f":"TimeM!LW4","v":"Ops"},{"$f":"TimeM!LX4","v":"Ops"},{"$f":"TimeM!LY4","v":"Ops"},{"$f":"TimeM!LZ4","v":"Ops"},{"$f":"TimeM!MA4","v":"Ops"},{"$f":"TimeM!MB4","v":"Ops"},{"$f":"TimeM!MC4","v":"Ops"},{"$f":"TimeM!MD4","v":"Ops"},{"$f":"TimeM!ME4","v":"Ops"},{"$f":"TimeM!MF4","v":"Ops"},{"$f":"TimeM!MG4","v":"Ops"},{"$f":"TimeM!MH4","v":"Ops"},{"$f":"TimeM!MI4","v":"Ops"},{"$f":"TimeM!MJ4","v":"Ops"},{"$f":"TimeM!MK4","v":"Ops"},{"$f":"TimeM!ML4","v":"Ops"},{"$f":"TimeM!MM4","v":"Ops"},{"$f":"TimeM!MN4","v":"Ops"},{"$f":"TimeM!MO4","v":"Ops"},{"$f":"TimeM!MP4","v":"Ops"},{"$f":"TimeM!MQ4","v":"Ops"},{"$f":"TimeM!MR4","v":"Ops"},{"$f":"TimeM!MS4","v":"Ops"},{"$f":"TimeM!MT4","v":"Ops"},{"$f":"TimeM!MU4","v":"Ops"},{"$f":"TimeM!MV4","v":"Ops"},{"$f":"TimeM!MW4","v":"Ops"},{"$f":"TimeM!MX4","v":"Ops"},{"$f":"TimeM!MY4","v":"Ops"},{"$f":"TimeM!MZ4","v":"Ops"},{"$f":"TimeM!NA4","v":"Ops"},{"$f":"TimeM!NB4","v":"Ops"},{"$f":"TimeM!NC4","v":"Ops"},{"$f":"TimeM!ND4","v":"Ops"},{"$f":"TimeM!NE4","v":"Ops"},{"$f":"TimeM!NF4","v":"Ops"},{"$f":"TimeM!NG4","v":"Ops"},{"$f":"TimeM!NH4","v":"Ops"},{"$f":"TimeM!NI4","v":"Ops"},{"$f":"TimeM!NJ4","v":"Ops"},{"$f":"TimeM!NK4","v":"Ops"},{"$f":"TimeM!NL4","v":"Ops"},{"$f":"TimeM!NM4","v":"Ops"},{"$f":"TimeM!NN4","v":"Ops"},{"$f":"TimeM!NO4","v":"Ops"},{"$f":"TimeM!NP4","v":"Ops"},{"$f":"TimeM!NQ4","v":"Ops"},{"$f":"TimeM!NR4","v":"Ops"},{"$f":"TimeM!NS4","v":"Ops"},{"$f":"TimeM!NT4","v":"Ops"},{"$f":"TimeM!NU4","v":"Ops"},{"$f":"TimeM!NV4","v":"Ops"},{"$f":"TimeM!NW4","v":"Ops"},{"$f":"TimeM!NX4","v":"Ops"},{"$f":"TimeM!NY4","v":"Ops"},{"$f":"TimeM!NZ4","v":"Ops"},{"$f":"TimeM!OA4","v":"Ops"},{"$f":"TimeM!OB4","v":"Ops"},{"$f":"TimeM!OC4","v":"Ops"},{"$f":"TimeM!OD4","v":"Ops"},{"$f":"TimeM!OE4","v":"Ops"},{"$f":"TimeM!OF4","v":"Ops"},{"$f":"TimeM!OG4","v":"Ops"},{"$f":"TimeM!OH4","v":"Ops"},{"$f":"TimeM!OI4","v":"Ops"},{"$f":"TimeM!OJ4","v":"Ops"},{"$f":"TimeM!OK4","v":"Ops"},{"$f":"TimeM!OL4","v":"Ops"},{"$f":"TimeM!OM4","v":"Ops"},{"$f":"TimeM!ON4","v":"Ops"},{"$f":"TimeM!OO4","v":"Ops"},{"$f":"TimeM!OP4","v":"Ops"},{"$f":"TimeM!OQ4","v":"Ops"},{"$f":"TimeM!OR4","v":"Ops"},{"$f":"TimeM!OS4","v":"Ops"},{"$f":"TimeM!OT4","v":"Ops"},{"$f":"TimeM!OU4","v":"Ops"},{"$f":"TimeM!OV4","v":"Ops"},{"$f":"TimeM!OW4","v":"Ops"},{"$f":"TimeM!OX4","v":"Ops"},{"$f":"TimeM!OY4","v":"Ops"},{"$f":"TimeM!OZ4","v":"Ops"},{"$f":"TimeM!PA4","v":"Ops"},{"$f":"TimeM!PB4","v":"Ops"},{"$f":"TimeM!PC4","v":"Ops"},{"$f":"TimeM!PD4","v":"Ops"},{"$f":"TimeM!PE4","v":"Ops"},{"$f":"TimeM!PF4","v":"Ops"},{"$f":"TimeM!PG4","v":"Ops"},{"$f":"TimeM!PH4","v":"Ops"},{"$f":"TimeM!PI4","v":"Ops"},{"$f":"TimeM!PJ4","v":"Ops"},{"$f":"TimeM!PK4","v":"Ops"},{"$f":"TimeM!PL4","v":"Ops"},{"$f":"TimeM!PM4","v":"Ops"},{"$f":"TimeM!PN4","v":"Ops"},{"$f":"TimeM!PO4","v":"Ops"},{"$f":"TimeM!PP4","v":"Ops"},{"$f":"TimeM!PQ4","v":"Ops"},{"$f":"TimeM!PR4","v":"Ops"},{"$f":"TimeM!PS4","v":"Ops"},{"$f":"TimeM!PT4","v":"Ops"},{"$f":"TimeM!PU4","v":"Ret"},{"$f":"TimeM!PV4","v":"Ret"},{"$f":"TimeM!PW4","v":"Ret"},{"$f":"TimeM!PX4","v":"Ret"},{"$f":"TimeM!PY4","v":"Ret"},{"$f":"TimeM!PZ4","v":"Ret"},{"$f":"TimeM!QA4","v":"Ret"},{"$f":"TimeM!QB4","v":"Ret"},{"$f":"TimeM!QC4","v":"Ret"},{"$f":"TimeM!QD4","v":"Ret"},{"$f":"TimeM!QE4","v":"Ret"},{"$f":"TimeM!QF4","v":"Ret"},{"$f":"TimeM!QG4","v":"Ret"},{"$f":"TimeM!QH4","v":"Ret"},{"$f":"TimeM!QI4","v":"Ret"},{"$f":"TimeM!QJ4","v":"Ret"},{"$f":"TimeM!QK4","v":"Ret"},{"$f":"TimeM!QL4","v":"Ret"},{"$f":"TimeM!QM4","v":"Ret"},{"$f":"TimeM!QN4","v":"Ret"},{"$f":"TimeM!QO4","v":"Ret"},{"$f":"TimeM!QP4","v":"Ret"},{"$f":"TimeM!QQ4","v":"Ret"},{"$f":"TimeM!QR4","v":"Ret"},{"$f":"TimeM!QS4","v":"Ret"},{"$f":"TimeM!QT4","v":"Ret"},{"$f":"TimeM!QU4","v":"Ret"},{"$f":"TimeM!QV4","v":"Ret"},{"$f":"TimeM!QW4","v":"Ret"},{"$f":"TimeM!QX4","v":"Ret"},{"$f":"TimeM!QY4","v":"Ret"},{"$f":"TimeM!QZ4","v":"Ret"},{"$f":"TimeM!RA4","v":"Ret"},{"$f":"TimeM!RB4","v":"Ret"},{"$f":"TimeM!RC4","v":"Ret"},{"$f":"TimeM!RD4","v":"Ret"},{"$f":"TimeM!RE4","v":"Ret"},{"$f":"TimeM!RF4","v":"Ret"},{"$f":"TimeM!RG4","v":"Ret"},{"$f":"TimeM!RH4","v":"Ret"},{"$f":"TimeM!RI4","v":"Ret"},{"$f":"TimeM!RJ4","v":"Ret"},{"$f":"TimeM!RK4","v":"Ret"},{"$f":"TimeM!RL4","v":"Ret"},{"$f":"TimeM!RM4","v":"Ret"},{"$f":"TimeM!RN4","v":"Ret"},{"$f":"TimeM!RO4","v":"Ret"},{"$f":"TimeM!RP4","v":"Ret"},{"$f":"TimeM!RQ4","v":"Ret"},{"$f":"TimeM!RR4","v":"Ret"},{"$f":"TimeM!RS4","v":"Ret"},{"$f":"TimeM!RT4","v":"Ret"},{"$f":"TimeM!RU4","v":"Ret"},{"$f":"TimeM!RV4","v":"Ret"},{"$f":"TimeM!RW4","v":"Ret"},{"$f":"TimeM!RX4","v":"Ret"},{"$f":"TimeM!RY4","v":"Ret"},{"$f":"TimeM!RZ4","v":"Ret"},{"$f":"TimeM!SA4","v":"Ret"},{"$f":"TimeM!SB4","v":"Ret"},{"$f":"TimeM!SC4","v":"Ret"},{"$f":"TimeM!SD4","v":"Ret"},{"$f":"TimeM!SE4","v":"Ret"},{"$f":"TimeM!SF4","v":"Ret"},{"$f":"TimeM!SG4","v":"Ret"},{"$f":"TimeM!SH4","v":"Ret"},{"$f":"TimeM!SI4","v":"Ret"},{"$f":"TimeM!SJ4","v":"Ret"},{"$f":"TimeM!SK4","v":"Ret"},{"$f":"TimeM!SL4","v":"Ret"},{"$f":"TimeM!SM4","v":"Ret"},{"$f":"TimeM!SN4","v":"Ret"},{"$f":"TimeM!SO4","v":"Ret"}]
[null,null,null,null,{"$f":"Checks!$E$12","v":" Model Ok"},"Constant","Unit","Total"]
[]
[null,null,null,null,"Model Counter",null,null,null,null,{"$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,{"$f":"InputC!E12","v":"Construction Period"},{"$f":"InputC!F12","v":7}]
[null,null,null,null,"Pre-COD Flag",null,null,null,null,{"$f":"(J7<=$F8)*1","v":1},{"$f":"(K7<=$F8)*1","v":1},1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW7<=$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},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"NOT(BW9)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$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!E19","v":"Months in Period for Semi-Annual"},{"$f":"InputC!F19","v":6},{"$f":"InputC!G19","v":"Months"}]
[null,null,null,null,{"$f":"InputC!E20","v":"Months in Period pre-COD"},{"$f":"InputC!F20","v":1},{"$f":"InputC!G20","v":"Months"}]
[null,null,null,null,"Months in Period for SA Sheets",null,null,null,null,{"$f":"IF(J9,$F$13,$F$12)","v":1},{"$f":"IF(K9,$F$13,$F$12)","v":1},1,1,1,1,1,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$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$16,J18+1)","v":"2023-02-01"},"2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2024-02-01","2024-08-01","2025-02-01","2025-08-01","2026-02-01","2026-08-01","2027-02-01","2027-08-01","2028-02-01","2028-08-01","2029-02-01","2029-08-01","2030-02-01","2030-08-01","2031-02-01","2031-08-01","2032-02-01","2032-08-01","2033-02-01","2033-08-01","2034-02-01","2034-08-01","2035-02-01","2035-08-01","2036-02-01","2036-08-01","2037-02-01","2037-08-01","2038-02-01","2038-08-01","2039-02-01","2039-08-01","2040-02-01","2040-08-01","2041-02-01","2041-08-01","2042-02-01","2042-08-01","2043-02-01","2043-08-01","2044-02-01","2044-08-01","2045-02-01","2045-08-01","2046-02-01","2046-08-01","2047-02-01","2047-08-01","2048-02-01","2048-08-01","2049-02-01","2049-08-01","2050-02-01","2050-08-01","2051-02-01","2051-08-01","2052-02-01",{"$f":"IF(BW7=1,$F$16,BV18+1)","v":"2052-08-01"},"2053-02-01","2053-08-01","2054-02-01","2054-08-01","2055-02-01","2055-08-01","2056-02-01","2056-08-01","2057-02-01","2057-08-01","2058-02-01","2058-08-01","2059-02-01","2059-08-01","2060-02-01","2060-08-01","2061-02-01","2061-08-01","2062-02-01","2062-08-01","2063-02-01","2063-08-01","2064-02-01","2064-08-01","2065-02-01","2065-08-01","2066-02-01","2066-08-01","2067-02-01","2067-08-01","2068-02-01","2068-08-01","2069-02-01","2069-08-01","2070-02-01","2070-08-01","2071-02-01","2071-08-01","2072-02-01","2072-08-01","2073-02-01","2073-08-01","2074-02-01","2074-08-01","2075-02-01","2075-08-01","2076-02-01","2076-08-01","2077-02-01","2077-08-01","2078-02-01","2078-08-01","2079-02-01","2079-08-01","2080-02-01","2080-08-01","2081-02-01","2081-08-01","2082-02-01","2082-08-01","2083-02-01","2083-08-01","2084-02-01",{"$f":"IF(EI7=1,$F$16,EH18+1)","v":"2084-08-01"},"2085-02-01","2085-08-01","2086-02-01","2086-08-01","2087-02-01","2087-08-01","2088-02-01","2088-08-01","2089-02-01","2089-08-01","2090-02-01","2090-08-01","2091-02-01","2091-08-01","2092-02-01","2092-08-01","2093-02-01","2093-08-01","2094-02-01","2094-08-01","2095-02-01","2095-08-01","2096-02-01","2096-08-01","2097-02-01","2097-08-01","2098-02-01","2098-08-01","2099-02-01","2099-08-01","2100-02-01","2100-08-01","2101-02-01","2101-08-01","2102-02-01","2102-08-01","2103-02-01","2103-08-01","2104-02-01","2104-08-01","2105-02-01","2105-08-01","2106-02-01","2106-08-01","2107-02-01","2107-08-01","2108-02-01","2108-08-01","2109-02-01","2109-08-01","2110-02-01","2110-08-01","2111-02-01","2111-08-01","2112-02-01","2112-08-01","2113-02-01","2113-08-01","2114-02-01","2114-08-01","2115-02-01","2115-08-01","2116-02-01",{"$f":"IF(GU7=1,$F$16,GT18+1)","v":"2116-08-01"},"2117-02-01","2117-08-01","2118-02-01","2118-08-01","2119-02-01","2119-08-01","2120-02-01","2120-08-01","2121-02-01","2121-08-01","2122-02-01","2122-08-01","2123-02-01","2123-08-01","2124-02-01","2124-08-01","2125-02-01","2125-08-01","2126-02-01","2126-08-01","2127-02-01","2127-08-01","2128-02-01","2128-08-01","2129-02-01","2129-08-01","2130-02-01","2130-08-01","2131-02-01","2131-08-01","2132-02-01","2132-08-01","2133-02-01","2133-08-01","2134-02-01","2134-08-01","2135-02-01","2135-08-01","2136-02-01","2136-08-01","2137-02-01","2137-08-01","2138-02-01","2138-08-01","2139-02-01","2139-08-01","2140-02-01","2140-08-01","2141-02-01","2141-08-01","2142-02-01","2142-08-01","2143-02-01","2143-08-01","2144-02-01","2144-08-01","2145-02-01","2145-08-01","2146-02-01","2146-08-01","2147-02-01","2147-08-01","2148-02-01",{"$f":"IF(JG7=1,$F$16,JF18+1)","v":"2148-08-01"},"2149-02-01","2149-08-01","2150-02-01","2150-08-01","2151-02-01","2151-08-01","2152-02-01","2152-08-01","2153-02-01","2153-08-01","2154-02-01","2154-08-01","2155-02-01","2155-08-01","2156-02-01","2156-08-01","2157-02-01","2157-08-01","2158-02-01","2158-08-01","2159-02-01","2159-08-01","2160-02-01","2160-08-01","2161-02-01","2161-08-01","2162-02-01","2162-08-01","2163-02-01","2163-08-01","2164-02-01","2164-08-01","2165-02-01","2165-08-01","2166-02-01","2166-08-01","2167-02-01","2167-08-01","2168-02-01","2168-08-01","2169-02-01","2169-08-01","2170-02-01","2170-08-01","2171-02-01","2171-08-01","2172-02-01","2172-08-01","2173-02-01","2173-08-01","2174-02-01","2174-08-01","2175-02-01","2175-08-01","2176-02-01","2176-08-01","2177-02-01","2177-08-01","2178-02-01","2178-08-01","2179-02-01","2179-08-01","2180-02-01",{"$f":"IF(LS7=1,$F$16,LR18+1)","v":"2180-08-01"},"2181-02-01","2181-08-01","2182-02-01","2182-08-01","2183-02-01","2183-08-01","2184-02-01","2184-08-01","2185-02-01","2185-08-01","2186-02-01","2186-08-01","2187-02-01","2187-08-01","2188-02-01","2188-08-01","2189-02-01","2189-08-01","2190-02-01","2190-08-01","2191-02-01","2191-08-01","2192-02-01","2192-08-01","2193-02-01","2193-08-01","2194-02-01","2194-08-01","2195-02-01","2195-08-01","2196-02-01","2196-08-01","2197-02-01","2197-08-01","2198-02-01","2198-08-01","2199-02-01","2199-08-01","2200-02-01","2200-08-01","2201-02-01","2201-08-01","2202-02-01","2202-08-01","2203-02-01","2203-08-01","2204-02-01","2204-08-01","2205-02-01","2205-08-01","2206-02-01","2206-08-01","2207-02-01","2207-08-01","2208-02-01","2208-08-01","2209-02-01","2209-08-01","2210-02-01","2210-08-01","2211-02-01","2211-08-01","2212-02-01",{"$f":"IF(OE7=1,$F$16,OD18+1)","v":"2212-08-01"},"2213-02-01","2213-08-01","2214-02-01","2214-08-01","2215-02-01","2215-08-01","2216-02-01","2216-08-01","2217-02-01","2217-08-01","2218-02-01","2218-08-01","2219-02-01","2219-08-01","2220-02-01","2220-08-01","2221-02-01","2221-08-01","2222-02-01","2222-08-01","2223-02-01","2223-08-01","2224-02-01","2224-08-01","2225-02-01","2225-08-01","2226-02-01","2226-08-01","2227-02-01","2227-08-01","2228-02-01","2228-08-01","2229-02-01","2229-08-01","2230-02-01","2230-08-01","2231-02-01","2231-08-01","2232-02-01","2232-08-01","2233-02-01","2233-08-01","2234-02-01","2234-08-01","2235-02-01","2235-08-01","2236-02-01","2236-08-01","2237-02-01","2237-08-01","2238-02-01","2238-08-01","2239-02-01","2239-08-01","2240-02-01","2240-08-01","2241-02-01","2241-08-01","2242-02-01","2242-08-01","2243-02-01","2243-08-01","2244-02-01",{"$f":"IF(QQ7=1,$F$16,QP18+1)","v":"2244-08-01"},"2245-02-01","2245-08-01","2246-02-01","2246-08-01","2247-02-01","2247-08-01","2248-02-01","2248-08-01","2249-02-01","2249-08-01","2250-02-01","2250-08-01","2251-02-01","2251-08-01","2252-02-01","2252-08-01","2253-02-01","2253-08-01","2254-02-01","2254-08-01","2255-02-01","2255-08-01","2256-02-01","2256-08-01","2257-02-01","2257-08-01","2258-02-01","2258-08-01","2259-02-01","2259-08-01","2260-02-01","2260-08-01","2261-02-01","2261-08-01","2262-02-01","2262-08-01","2263-02-01","2263-08-01","2264-02-01","2264-08-01","2265-02-01","2265-08-01","2266-02-01","2266-08-01","2267-02-01","2267-08-01","2268-02-01","2268-08-01","2269-02-01","2269-08-01"]
[null,null,null,null,"Semi-Annual End Date",null,null,null,null,{"$f":"EDATE(J17,J14)-1","v":"2023-01-31"},{"$f":"EDATE(K17,K14)-1","v":"2023-02-28"},"2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2024-01-31","2024-07-31","2025-01-31","2025-07-31","2026-01-31","2026-07-31","2027-01-31","2027-07-31","2028-01-31","2028-07-31","2029-01-31","2029-07-31","2030-01-31","2030-07-31","2031-01-31","2031-07-31","2032-01-31",{"$f":"EDATE(AH17,AH14)-1","v":"2032-07-31"},"2033-01-31","2033-07-31","2034-01-31","2034-07-31","2035-01-31","2035-07-31","2036-01-31","2036-07-31","2037-01-31","2037-07-31","2038-01-31","2038-07-31","2039-01-31","2039-07-31","2040-01-31","2040-07-31","2041-01-31","2041-07-31","2042-01-31","2042-07-31","2043-01-31","2043-07-31","2044-01-31","2044-07-31","2045-01-31","2045-07-31","2046-01-31","2046-07-31","2047-01-31","2047-07-31","2048-01-31","2048-07-31","2049-01-31","2049-07-31","2050-01-31","2050-07-31","2051-01-31","2051-07-31","2052-01-31","2052-07-31",{"$f":"EDATE(BW17,BW14)-1","v":"2053-01-31"},"2053-07-31","2054-01-31","2054-07-31","2055-01-31","2055-07-31","2056-01-31","2056-07-31","2057-01-31","2057-07-31","2058-01-31","2058-07-31","2059-01-31","2059-07-31","2060-01-31","2060-07-31","2061-01-31","2061-07-31","2062-01-31","2062-07-31","2063-01-31","2063-07-31","2064-01-31","2064-07-31","2065-01-31","2065-07-31","2066-01-31","2066-07-31","2067-01-31","2067-07-31","2068-01-31","2068-07-31","2069-01-31","2069-07-31","2070-01-31","2070-07-31","2071-01-31","2071-07-31","2072-01-31","2072-07-31","2073-01-31","2073-07-31","2074-01-31","2074-07-31","2075-01-31","2075-07-31","2076-01-31","2076-07-31","2077-01-31","2077-07-31","2078-01-31","2078-07-31","2079-01-31","2079-07-31","2080-01-31","2080-07-31","2081-01-31","2081-07-31","2082-01-31","2082-07-31","2083-01-31","2083-07-31","2084-01-31","2084-07-31",{"$f":"EDATE(EI17,EI14)-1","v":"2085-01-31"},"2085-07-31","2086-01-31","2086-07-31","2087-01-31","2087-07-31","2088-01-31","2088-07-31","2089-01-31","2089-07-31","2090-01-31","2090-07-31","2091-01-31","2091-07-31","2092-01-31","2092-07-31","2093-01-31","2093-07-31","2094-01-31","2094-07-31","2095-01-31","2095-07-31","2096-01-31","2096-07-31","2097-01-31","2097-07-31","2098-01-31","2098-07-31","2099-01-31","2099-07-31","2100-01-31","2100-07-31","2101-01-31","2101-07-31","2102-01-31","2102-07-31","2103-01-31","2103-07-31","2104-01-31","2104-07-31","2105-01-31","2105-07-31","2106-01-31","2106-07-31","2107-01-31","2107-07-31","2108-01-31","2108-07-31","2109-01-31","2109-07-31","2110-01-31","2110-07-31","2111-01-31","2111-07-31","2112-01-31","2112-07-31","2113-01-31","2113-07-31","2114-01-31","2114-07-31","2115-01-31","2115-07-31","2116-01-31","2116-07-31",{"$f":"EDATE(GU17,GU14)-1","v":"2117-01-31"},"2117-07-31","2118-01-31","2118-07-31","2119-01-31","2119-07-31","2120-01-31","2120-07-31","2121-01-31","2121-07-31","2122-01-31","2122-07-31","2123-01-31","2123-07-31","2124-01-31","2124-07-31","2125-01-31","2125-07-31","2126-01-31","2126-07-31","2127-01-31","2127-07-31","2128-01-31","2128-07-31","2129-01-31","2129-07-31","2130-01-31","2130-07-31","2131-01-31","2131-07-31","2132-01-31","2132-07-31","2133-01-31","2133-07-31","2134-01-31","2134-07-31","2135-01-31","2135-07-31","2136-01-31","2136-07-31","2137-01-31","2137-07-31","2138-01-31","2138-07-31","2139-01-31","2139-07-31","2140-01-31","2140-07-31","2141-01-31","2141-07-31","2142-01-31","2142-07-31","2143-01-31","2143-07-31","2144-01-31","2144-07-31","2145-01-31","2145-07-31","2146-01-31","2146-07-31","2147-01-31","2147-07-31","2148-01-31","2148-07-31",{"$f":"EDATE(JG17,JG14)-1","v":"2149-01-31"},"2149-07-31","2150-01-31","2150-07-31","2151-01-31","2151-07-31","2152-01-31","2152-07-31","2153-01-31","2153-07-31","2154-01-31","2154-07-31","2155-01-31","2155-07-31","2156-01-31","2156-07-31","2157-01-31","2157-07-31","2158-01-31","2158-07-31","2159-01-31","2159-07-31","2160-01-31","2160-07-31","2161-01-31","2161-07-31","2162-01-31","2162-07-31","2163-01-31","2163-07-31","2164-01-31","2164-07-31","2165-01-31","2165-07-31","2166-01-31","2166-07-31","2167-01-31","2167-07-31","2168-01-31","2168-07-31","2169-01-31","2169-07-31","2170-01-31","2170-07-31","2171-01-31","2171-07-31","2172-01-31","2172-07-31","2173-01-31","2173-07-31","2174-01-31","2174-07-31","2175-01-31","2175-07-31","2176-01-31","2176-07-31","2177-01-31","2177-07-31","2178-01-31","2178-07-31","2179-01-31","2179-07-31","2180-01-31","2180-07-31",{"$f":"EDATE(LS17,LS14)-1","v":"2181-01-31"},"2181-07-31","2182-01-31","2182-07-31","2183-01-31","2183-07-31","2184-01-31","2184-07-31","2185-01-31","2185-07-31","2186-01-31","2186-07-31","2187-01-31","2187-07-31","2188-01-31","2188-07-31","2189-01-31","2189-07-31","2190-01-31","2190-07-31","2191-01-31","2191-07-31","2192-01-31","2192-07-31","2193-01-31","2193-07-31","2194-01-31","2194-07-31","2195-01-31","2195-07-31","2196-01-31","2196-07-31","2197-01-31","2197-07-31","2198-01-31","2198-07-31","2199-01-31","2199-07-31","2200-01-31","2200-07-31","2201-01-31","2201-07-31","2202-01-31","2202-07-31","2203-01-31","2203-07-31","2204-01-31","2204-07-31","2205-01-31","2205-07-31","2206-01-31","2206-07-31","2207-01-31","2207-07-31","2208-01-31","2208-07-31","2209-01-31","2209-07-31","2210-01-31","2210-07-31","2211-01-31","2211-07-31","2212-01-31","2212-07-31",{"$f":"EDATE(OE17,OE14)-1","v":"2213-01-31"},"2213-07-31","2214-01-31","2214-07-31","2215-01-31","2215-07-31","2216-01-31","2216-07-31","2217-01-31","2217-07-31","2218-01-31","2218-07-31","2219-01-31","2219-07-31","2220-01-31","2220-07-31","2221-01-31","2221-07-31","2222-01-31","2222-07-31","2223-01-31","2223-07-31","2224-01-31","2224-07-31","2225-01-31","2225-07-31","2226-01-31","2226-07-31","2227-01-31","2227-07-31","2228-01-31","2228-07-31","2229-01-31","2229-07-31","2230-01-31","2230-07-31","2231-01-31","2231-07-31","2232-01-31","2232-07-31","2233-01-31","2233-07-31","2234-01-31","2234-07-31","2235-01-31","2235-07-31","2236-01-31","2236-07-31","2237-01-31","2237-07-31","2238-01-31","2238-07-31","2239-01-31","2239-07-31","2240-01-31","2240-07-31","2241-01-31","2241-07-31","2242-01-31","2242-07-31","2243-01-31","2243-07-31","2244-01-31","2244-07-31",{"$f":"EDATE(QQ17,QQ14)-1","v":"2245-01-31"},"2245-07-31","2246-01-31","2246-07-31","2247-01-31","2247-07-31","2248-01-31","2248-07-31","2249-01-31","2249-07-31","2250-01-31","2250-07-31","2251-01-31","2251-07-31","2252-01-31","2252-07-31","2253-01-31","2253-07-31","2254-01-31","2254-07-31","2255-01-31","2255-07-31","2256-01-31","2256-07-31","2257-01-31","2257-07-31","2258-01-31","2258-07-31","2259-01-31","2259-07-31","2260-01-31","2260-07-31","2261-01-31","2261-07-31","2262-01-31","2262-07-31","2263-01-31","2263-07-31","2264-01-31","2264-07-31","2265-01-31","2265-07-31","2266-01-31","2266-07-31","2267-01-31","2267-07-31","2268-01-31","2268-07-31","2269-01-31","2269-07-31","2270-01-31"]
[]
[null,null,null,null,"Repayment Start Date",{"$f":"InputC!F14","v":"2023-08-01"}]
[null,null,null,null,"Repayment End Date",{"$f":"InputC!F85","v":"2048-07-01"}]
[null,null,null,null,"Repayment Flag",null,null,{"$f":"SUM(J22:SO22)","v":50},null,{"$f":"AND(J2>=$F20,J2<=$F21)*1","v":0},{"$f":"AND(K2>=$F20,K2<=$F21)*1","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,{"$f":"AND(BW2>=$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!F84","v":25},null,{"$f":"H22/Semi=F23","v":true}]
[]
[null,null,null,null,"Period Before COD",{"$f":"InputC!F13","v":"2023-07-01"},null,null,null,{"$f":"(J2=$F$25)*1","v":0},{"$f":"(K2=$F$25)*1","v":0},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":"2058-07-01"},null,null,null,{"$f":"AND(NOT(J9),J2<=$F$27)*1","v":0},{"$f":"AND(NOT(K9),K2<=$F$27)*1","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(NOT(BW9),BW2<=$F$27)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(NOT(EI9),EI2<=$F$27)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(NOT(GU9),GU2<=$F$27)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(NOT(JG9),JG2<=$F$27)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(NOT(LS9),LS2<=$F$27)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(NOT(OE9),OE2<=$F$27)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(NOT(QQ9),QQ2<=$F$27)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"OperM","index":10,"n_rows":175,"n_cols":509,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\"),FIND(\"]\",CELL(\"filename\"),1)+1,250)","v":"InputC"}]
[null,null,null,null,{"$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":"Ops"},{"$f":"TimeM!R4","v":"Ops"},{"$f":"TimeM!S4","v":"Ops"},{"$f":"TimeM!T4","v":"Ops"},{"$f":"TimeM!U4","v":"Ops"},{"$f":"TimeM!V4","v":"Ops"},{"$f":"TimeM!W4","v":"Ops"},{"$f":"TimeM!X4","v":"Ops"},{"$f":"TimeM!Y4","v":"Ops"},{"$f":"TimeM!Z4","v":"Ops"},{"$f":"TimeM!AA4","v":"Ops"},{"$f":"TimeM!AB4","v":"Ops"},{"$f":"TimeM!AC4","v":"Ops"},{"$f":"TimeM!AD4","v":"Ops"},{"$f":"TimeM!AE4","v":"Ops"},{"$f":"TimeM!AF4","v":"Ops"},{"$f":"TimeM!AG4","v":"Ops"},{"$f":"TimeM!AH4","v":"Ops"},{"$f":"TimeM!AI4","v":"Ops"},{"$f":"TimeM!AJ4","v":"Ops"},{"$f":"TimeM!AK4","v":"Ops"},{"$f":"TimeM!AL4","v":"Ops"},{"$f":"TimeM!AM4","v":"Ops"},{"$f":"TimeM!AN4","v":"Ops"},{"$f":"TimeM!AO4","v":"Ops"},{"$f":"TimeM!AP4","v":"Ops"},{"$f":"TimeM!AQ4","v":"Ops"},{"$f":"TimeM!AR4","v":"Ops"},{"$f":"TimeM!AS4","v":"Ops"},{"$f":"TimeM!AT4","v":"Ops"},{"$f":"TimeM!AU4","v":"Ops"},{"$f":"TimeM!AV4","v":"Ops"},{"$f":"TimeM!AW4","v":"Ops"},{"$f":"TimeM!AX4","v":"Ops"},{"$f":"TimeM!AY4","v":"Ops"},{"$f":"TimeM!AZ4","v":"Ops"},{"$f":"TimeM!BA4","v":"Ops"},{"$f":"TimeM!BB4","v":"Ops"},{"$f":"TimeM!BC4","v":"Ops"},{"$f":"TimeM!BD4","v":"Ops"},{"$f":"TimeM!BE4","v":"Ops"},{"$f":"TimeM!BF4","v":"Ops"},{"$f":"TimeM!BG4","v":"Ops"},{"$f":"TimeM!BH4","v":"Ops"},{"$f":"TimeM!BI4","v":"Ops"},{"$f":"TimeM!BJ4","v":"Ops"},{"$f":"TimeM!BK4","v":"Ops"},{"$f":"TimeM!BL4","v":"Ops"},{"$f":"TimeM!BM4","v":"Ops"},{"$f":"TimeM!BN4","v":"Ops"},{"$f":"TimeM!BO4","v":"Ops"},{"$f":"TimeM!BP4","v":"Ops"},{"$f":"TimeM!BQ4","v":"Ops"},{"$f":"TimeM!BR4","v":"Ops"},{"$f":"TimeM!BS4","v":"Ops"},{"$f":"TimeM!BT4","v":"Ops"},{"$f":"TimeM!BU4","v":"Ops"},{"$f":"TimeM!BV4","v":"Ops"},{"$f":"TimeM!BW4","v":"Ops"},{"$f":"TimeM!BX4","v":"Ops"},{"$f":"TimeM!BY4","v":"Ops"},{"$f":"TimeM!BZ4","v":"Ops"},{"$f":"TimeM!CA4","v":"Ops"},{"$f":"TimeM!CB4","v":"Ops"},{"$f":"TimeM!CC4","v":"Ops"},{"$f":"TimeM!CD4","v":"Ops"},{"$f":"TimeM!CE4","v":"Ops"},{"$f":"TimeM!CF4","v":"Ops"},{"$f":"TimeM!CG4","v":"Ops"},{"$f":"TimeM!CH4","v":"Ops"},{"$f":"TimeM!CI4","v":"Ops"},{"$f":"TimeM!CJ4","v":"Ops"},{"$f":"TimeM!CK4","v":"Ops"},{"$f":"TimeM!CL4","v":"Ops"},{"$f":"TimeM!CM4","v":"Ops"},{"$f":"TimeM!CN4","v":"Ops"},{"$f":"TimeM!CO4","v":"Ops"},{"$f":"TimeM!CP4","v":"Ops"},{"$f":"TimeM!CQ4","v":"Ops"},{"$f":"TimeM!CR4","v":"Ops"},{"$f":"TimeM!CS4","v":"Ops"},{"$f":"TimeM!CT4","v":"Ops"},{"$f":"TimeM!CU4","v":"Ops"},{"$f":"TimeM!CV4","v":"Ops"},{"$f":"TimeM!CW4","v":"Ops"},{"$f":"TimeM!CX4","v":"Ops"},{"$f":"TimeM!CY4","v":"Ops"},{"$f":"TimeM!CZ4","v":"Ops"},{"$f":"TimeM!DA4","v":"Ops"},{"$f":"TimeM!DB4","v":"Ops"},{"$f":"TimeM!DC4","v":"Ops"},{"$f":"TimeM!DD4","v":"Ops"},{"$f":"TimeM!DE4","v":"Ops"},{"$f":"TimeM!DF4","v":"Ops"},{"$f":"TimeM!DG4","v":"Ops"},{"$f":"TimeM!DH4","v":"Ops"},{"$f":"TimeM!DI4","v":"Ops"},{"$f":"TimeM!DJ4","v":"Ops"},{"$f":"TimeM!DK4","v":"Ops"},{"$f":"TimeM!DL4","v":"Ops"},{"$f":"TimeM!DM4","v":"Ops"},{"$f":"TimeM!DN4","v":"Ops"},{"$f":"TimeM!DO4","v":"Ops"},{"$f":"TimeM!DP4","v":"Ops"},{"$f":"TimeM!DQ4","v":"Ops"},{"$f":"TimeM!DR4","v":"Ops"},{"$f":"TimeM!DS4","v":"Ops"},{"$f":"TimeM!DT4","v":"Ops"},{"$f":"TimeM!DU4","v":"Ops"},{"$f":"TimeM!DV4","v":"Ops"},{"$f":"TimeM!DW4","v":"Ops"},{"$f":"TimeM!DX4","v":"Ops"},{"$f":"TimeM!DY4","v":"Ops"},{"$f":"TimeM!DZ4","v":"Ops"},{"$f":"TimeM!EA4","v":"Ops"},{"$f":"TimeM!EB4","v":"Ops"},{"$f":"TimeM!EC4","v":"Ops"},{"$f":"TimeM!ED4","v":"Ops"},{"$f":"TimeM!EE4","v":"Ops"},{"$f":"TimeM!EF4","v":"Ops"},{"$f":"TimeM!EG4","v":"Ops"},{"$f":"TimeM!EH4","v":"Ops"},{"$f":"TimeM!EI4","v":"Ops"},{"$f":"TimeM!EJ4","v":"Ops"},{"$f":"TimeM!EK4","v":"Ops"},{"$f":"TimeM!EL4","v":"Ops"},{"$f":"TimeM!EM4","v":"Ops"},{"$f":"TimeM!EN4","v":"Ops"},{"$f":"TimeM!EO4","v":"Ops"},{"$f":"TimeM!EP4","v":"Ops"},{"$f":"TimeM!EQ4","v":"Ops"},{"$f":"TimeM!ER4","v":"Ops"},{"$f":"TimeM!ES4","v":"Ops"},{"$f":"TimeM!ET4","v":"Ops"},{"$f":"TimeM!EU4","v":"Ops"},{"$f":"TimeM!EV4","v":"Ops"},{"$f":"TimeM!EW4","v":"Ops"},{"$f":"TimeM!EX4","v":"Ops"},{"$f":"TimeM!EY4","v":"Ops"},{"$f":"TimeM!EZ4","v":"Ops"},{"$f":"TimeM!FA4","v":"Ops"},{"$f":"TimeM!FB4","v":"Ops"},{"$f":"TimeM!FC4","v":"Ops"},{"$f":"TimeM!FD4","v":"Ops"},{"$f":"TimeM!FE4","v":"Ops"},{"$f":"TimeM!FF4","v":"Ops"},{"$f":"TimeM!FG4","v":"Ops"},{"$f":"TimeM!FH4","v":"Ops"},{"$f":"TimeM!FI4","v":"Ops"},{"$f":"TimeM!FJ4","v":"Ops"},{"$f":"TimeM!FK4","v":"Ops"},{"$f":"TimeM!FL4","v":"Ops"},{"$f":"TimeM!FM4","v":"Ops"},{"$f":"TimeM!FN4","v":"Ops"},{"$f":"TimeM!FO4","v":"Ops"},{"$f":"TimeM!FP4","v":"Ops"},{"$f":"TimeM!FQ4","v":"Ops"},{"$f":"TimeM!FR4","v":"Ops"},{"$f":"TimeM!FS4","v":"Ops"},{"$f":"TimeM!FT4","v":"Ops"},{"$f":"TimeM!FU4","v":"Ops"},{"$f":"TimeM!FV4","v":"Ops"},{"$f":"TimeM!FW4","v":"Ops"},{"$f":"TimeM!FX4","v":"Ops"},{"$f":"TimeM!FY4","v":"Ops"},{"$f":"TimeM!FZ4","v":"Ops"},{"$f":"TimeM!GA4","v":"Ops"},{"$f":"TimeM!GB4","v":"Ops"},{"$f":"TimeM!GC4","v":"Ops"},{"$f":"TimeM!GD4","v":"Ops"},{"$f":"TimeM!GE4","v":"Ops"},{"$f":"TimeM!GF4","v":"Ops"},{"$f":"TimeM!GG4","v":"Ops"},{"$f":"TimeM!GH4","v":"Ops"},{"$f":"TimeM!GI4","v":"Ops"},{"$f":"TimeM!GJ4","v":"Ops"},{"$f":"TimeM!GK4","v":"Ops"},{"$f":"TimeM!GL4","v":"Ops"},{"$f":"TimeM!GM4","v":"Ops"},{"$f":"TimeM!GN4","v":"Ops"},{"$f":"TimeM!GO4","v":"Ops"},{"$f":"TimeM!GP4","v":"Ops"},{"$f":"TimeM!GQ4","v":"Ops"},{"$f":"TimeM!GR4","v":"Ops"},{"$f":"TimeM!GS4","v":"Ops"},{"$f":"TimeM!GT4","v":"Ops"},{"$f":"TimeM!GU4","v":"Ops"},{"$f":"TimeM!GV4","v":"Ops"},{"$f":"TimeM!GW4","v":"Ops"},{"$f":"TimeM!GX4","v":"Ops"},{"$f":"TimeM!GY4","v":"Ops"},{"$f":"TimeM!GZ4","v":"Ops"},{"$f":"TimeM!HA4","v":"Ops"},{"$f":"TimeM!HB4","v":"Ops"},{"$f":"TimeM!HC4","v":"Ops"},{"$f":"TimeM!HD4","v":"Ops"},{"$f":"TimeM!HE4","v":"Ops"},{"$f":"TimeM!HF4","v":"Ops"},{"$f":"TimeM!HG4","v":"Ops"},{"$f":"TimeM!HH4","v":"Ops"},{"$f":"TimeM!HI4","v":"Ops"},{"$f":"TimeM!HJ4","v":"Ops"},{"$f":"TimeM!HK4","v":"Ops"},{"$f":"TimeM!HL4","v":"Ops"},{"$f":"TimeM!HM4","v":"Ops"},{"$f":"TimeM!HN4","v":"Ops"},{"$f":"TimeM!HO4","v":"Ops"},{"$f":"TimeM!HP4","v":"Ops"},{"$f":"TimeM!HQ4","v":"Ops"},{"$f":"TimeM!HR4","v":"Ops"},{"$f":"TimeM!HS4","v":"Ops"},{"$f":"TimeM!HT4","v":"Ops"},{"$f":"TimeM!HU4","v":"Ops"},{"$f":"TimeM!HV4","v":"Ops"},{"$f":"TimeM!HW4","v":"Ops"},{"$f":"TimeM!HX4","v":"Ops"},{"$f":"TimeM!HY4","v":"Ops"},{"$f":"TimeM!HZ4","v":"Ops"},{"$f":"TimeM!IA4","v":"Ops"},{"$f":"TimeM!IB4","v":"Ops"},{"$f":"TimeM!IC4","v":"Ops"},{"$f":"TimeM!ID4","v":"Ops"},{"$f":"TimeM!IE4","v":"Ops"},{"$f":"TimeM!IF4","v":"Ops"},{"$f":"TimeM!IG4","v":"Ops"},{"$f":"TimeM!IH4","v":"Ops"},{"$f":"TimeM!II4","v":"Ops"},{"$f":"TimeM!IJ4","v":"Ops"},{"$f":"TimeM!IK4","v":"Ops"},{"$f":"TimeM!IL4","v":"Ops"},{"$f":"TimeM!IM4","v":"Ops"},{"$f":"TimeM!IN4","v":"Ops"},{"$f":"TimeM!IO4","v":"Ops"},{"$f":"TimeM!IP4","v":"Ops"},{"$f":"TimeM!IQ4","v":"Ops"},{"$f":"TimeM!IR4","v":"Ops"},{"$f":"TimeM!IS4","v":"Ops"},{"$f":"TimeM!IT4","v":"Ops"},{"$f":"TimeM!IU4","v":"Ops"},{"$f":"TimeM!IV4","v":"Ops"},{"$f":"TimeM!IW4","v":"Ops"},{"$f":"TimeM!IX4","v":"Ops"},{"$f":"TimeM!IY4","v":"Ops"},{"$f":"TimeM!IZ4","v":"Ops"},{"$f":"TimeM!JA4","v":"Ops"},{"$f":"TimeM!JB4","v":"Ops"},{"$f":"TimeM!JC4","v":"Ops"},{"$f":"TimeM!JD4","v":"Ops"},{"$f":"TimeM!JE4","v":"Ops"},{"$f":"TimeM!JF4","v":"Ops"},{"$f":"TimeM!JG4","v":"Ops"},{"$f":"TimeM!JH4","v":"Ops"},{"$f":"TimeM!JI4","v":"Ops"},{"$f":"TimeM!JJ4","v":"Ops"},{"$f":"TimeM!JK4","v":"Ops"},{"$f":"TimeM!JL4","v":"Ops"},{"$f":"TimeM!JM4","v":"Ops"},{"$f":"TimeM!JN4","v":"Ops"},{"$f":"TimeM!JO4","v":"Ops"},{"$f":"TimeM!JP4","v":"Ops"},{"$f":"TimeM!JQ4","v":"Ops"},{"$f":"TimeM!JR4","v":"Ops"},{"$f":"TimeM!JS4","v":"Ops"},{"$f":"TimeM!JT4","v":"Ops"},{"$f":"TimeM!JU4","v":"Ops"},{"$f":"TimeM!JV4","v":"Ops"},{"$f":"TimeM!JW4","v":"Ops"},{"$f":"TimeM!JX4","v":"Ops"},{"$f":"TimeM!JY4","v":"Ops"},{"$f":"TimeM!JZ4","v":"Ops"},{"$f":"TimeM!KA4","v":"Ops"},{"$f":"TimeM!KB4","v":"Ops"},{"$f":"TimeM!KC4","v":"Ops"},{"$f":"TimeM!KD4","v":"Ops"},{"$f":"TimeM!KE4","v":"Ops"},{"$f":"TimeM!KF4","v":"Ops"},{"$f":"TimeM!KG4","v":"Ops"},{"$f":"TimeM!KH4","v":"Ops"},{"$f":"TimeM!KI4","v":"Ops"},{"$f":"TimeM!KJ4","v":"Ops"},{"$f":"TimeM!KK4","v":"Ops"},{"$f":"TimeM!KL4","v":"Ops"},{"$f":"TimeM!KM4","v":"Ops"},{"$f":"TimeM!KN4","v":"Ops"},{"$f":"TimeM!KO4","v":"Ops"},{"$f":"TimeM!KP4","v":"Ops"},{"$f":"TimeM!KQ4","v":"Ops"},{"$f":"TimeM!KR4","v":"Ops"},{"$f":"TimeM!KS4","v":"Ops"},{"$f":"TimeM!KT4","v":"Ops"},{"$f":"TimeM!KU4","v":"Ops"},{"$f":"TimeM!KV4","v":"Ops"},{"$f":"TimeM!KW4","v":"Ops"},{"$f":"TimeM!KX4","v":"Ops"},{"$f":"TimeM!KY4","v":"Ops"},{"$f":"TimeM!KZ4","v":"Ops"},{"$f":"TimeM!LA4","v":"Ops"},{"$f":"TimeM!LB4","v":"Ops"},{"$f":"TimeM!LC4","v":"Ops"},{"$f":"TimeM!LD4","v":"Ops"},{"$f":"TimeM!LE4","v":"Ops"},{"$f":"TimeM!LF4","v":"Ops"},{"$f":"TimeM!LG4","v":"Ops"},{"$f":"TimeM!LH4","v":"Ops"},{"$f":"TimeM!LI4","v":"Ops"},{"$f":"TimeM!LJ4","v":"Ops"},{"$f":"TimeM!LK4","v":"Ops"},{"$f":"TimeM!LL4","v":"Ops"},{"$f":"TimeM!LM4","v":"Ops"},{"$f":"TimeM!LN4","v":"Ops"},{"$f":"TimeM!LO4","v":"Ops"},{"$f":"TimeM!LP4","v":"Ops"},{"$f":"TimeM!LQ4","v":"Ops"},{"$f":"TimeM!LR4","v":"Ops"},{"$f":"TimeM!LS4","v":"Ops"},{"$f":"TimeM!LT4","v":"Ops"},{"$f":"TimeM!LU4","v":"Ops"},{"$f":"TimeM!LV4","v":"Ops"},{"$f":"TimeM!LW4","v":"Ops"},{"$f":"TimeM!LX4","v":"Ops"},{"$f":"TimeM!LY4","v":"Ops"},{"$f":"TimeM!LZ4","v":"Ops"},{"$f":"TimeM!MA4","v":"Ops"},{"$f":"TimeM!MB4","v":"Ops"},{"$f":"TimeM!MC4","v":"Ops"},{"$f":"TimeM!MD4","v":"Ops"},{"$f":"TimeM!ME4","v":"Ops"},{"$f":"TimeM!MF4","v":"Ops"},{"$f":"TimeM!MG4","v":"Ops"},{"$f":"TimeM!MH4","v":"Ops"},{"$f":"TimeM!MI4","v":"Ops"},{"$f":"TimeM!MJ4","v":"Ops"},{"$f":"TimeM!MK4","v":"Ops"},{"$f":"TimeM!ML4","v":"Ops"},{"$f":"TimeM!MM4","v":"Ops"},{"$f":"TimeM!MN4","v":"Ops"},{"$f":"TimeM!MO4","v":"Ops"},{"$f":"TimeM!MP4","v":"Ops"},{"$f":"TimeM!MQ4","v":"Ops"},{"$f":"TimeM!MR4","v":"Ops"},{"$f":"TimeM!MS4","v":"Ops"},{"$f":"TimeM!MT4","v":"Ops"},{"$f":"TimeM!MU4","v":"Ops"},{"$f":"TimeM!MV4","v":"Ops"},{"$f":"TimeM!MW4","v":"Ops"},{"$f":"TimeM!MX4","v":"Ops"},{"$f":"TimeM!MY4","v":"Ops"},{"$f":"TimeM!MZ4","v":"Ops"},{"$f":"TimeM!NA4","v":"Ops"},{"$f":"TimeM!NB4","v":"Ops"},{"$f":"TimeM!NC4","v":"Ops"},{"$f":"TimeM!ND4","v":"Ops"},{"$f":"TimeM!NE4","v":"Ops"},{"$f":"TimeM!NF4","v":"Ops"},{"$f":"TimeM!NG4","v":"Ops"},{"$f":"TimeM!NH4","v":"Ops"},{"$f":"TimeM!NI4","v":"Ops"},{"$f":"TimeM!NJ4","v":"Ops"},{"$f":"TimeM!NK4","v":"Ops"},{"$f":"TimeM!NL4","v":"Ops"},{"$f":"TimeM!NM4","v":"Ops"},{"$f":"TimeM!NN4","v":"Ops"},{"$f":"TimeM!NO4","v":"Ops"},{"$f":"TimeM!NP4","v":"Ops"},{"$f":"TimeM!NQ4","v":"Ops"},{"$f":"TimeM!NR4","v":"Ops"},{"$f":"TimeM!NS4","v":"Ops"},{"$f":"TimeM!NT4","v":"Ops"},{"$f":"TimeM!NU4","v":"Ops"},{"$f":"TimeM!NV4","v":"Ops"},{"$f":"TimeM!NW4","v":"Ops"},{"$f":"TimeM!NX4","v":"Ops"},{"$f":"TimeM!NY4","v":"Ops"},{"$f":"TimeM!NZ4","v":"Ops"},{"$f":"TimeM!OA4","v":"Ops"},{"$f":"TimeM!OB4","v":"Ops"},{"$f":"TimeM!OC4","v":"Ops"},{"$f":"TimeM!OD4","v":"Ops"},{"$f":"TimeM!OE4","v":"Ops"},{"$f":"TimeM!OF4","v":"Ops"},{"$f":"TimeM!OG4","v":"Ops"},{"$f":"TimeM!OH4","v":"Ops"},{"$f":"TimeM!OI4","v":"Ops"},{"$f":"TimeM!OJ4","v":"Ops"},{"$f":"TimeM!OK4","v":"Ops"},{"$f":"TimeM!OL4","v":"Ops"},{"$f":"TimeM!OM4","v":"Ops"},{"$f":"TimeM!ON4","v":"Ops"},{"$f":"TimeM!OO4","v":"Ops"},{"$f":"TimeM!OP4","v":"Ops"},{"$f":"TimeM!OQ4","v":"Ops"},{"$f":"TimeM!OR4","v":"Ops"},{"$f":"TimeM!OS4","v":"Ops"},{"$f":"TimeM!OT4","v":"Ops"},{"$f":"TimeM!OU4","v":"Ops"},{"$f":"TimeM!OV4","v":"Ops"},{"$f":"TimeM!OW4","v":"Ops"},{"$f":"TimeM!OX4","v":"Ops"},{"$f":"TimeM!OY4","v":"Ops"},{"$f":"TimeM!OZ4","v":"Ops"},{"$f":"TimeM!PA4","v":"Ops"},{"$f":"TimeM!PB4","v":"Ops"},{"$f":"TimeM!PC4","v":"Ops"},{"$f":"TimeM!PD4","v":"Ops"},{"$f":"TimeM!PE4","v":"Ops"},{"$f":"TimeM!PF4","v":"Ops"},{"$f":"TimeM!PG4","v":"Ops"},{"$f":"TimeM!PH4","v":"Ops"},{"$f":"TimeM!PI4","v":"Ops"},{"$f":"TimeM!PJ4","v":"Ops"},{"$f":"TimeM!PK4","v":"Ops"},{"$f":"TimeM!PL4","v":"Ops"},{"$f":"TimeM!PM4","v":"Ops"},{"$f":"TimeM!PN4","v":"Ops"},{"$f":"TimeM!PO4","v":"Ops"},{"$f":"TimeM!PP4","v":"Ops"},{"$f":"TimeM!PQ4","v":"Ops"},{"$f":"TimeM!PR4","v":"Ops"},{"$f":"TimeM!PS4","v":"Ops"},{"$f":"TimeM!PT4","v":"Ops"},{"$f":"TimeM!PU4","v":"Ret"},{"$f":"TimeM!PV4","v":"Ret"},{"$f":"TimeM!PW4","v":"Ret"},{"$f":"TimeM!PX4","v":"Ret"},{"$f":"TimeM!PY4","v":"Ret"},{"$f":"TimeM!PZ4","v":"Ret"},{"$f":"TimeM!QA4","v":"Ret"},{"$f":"TimeM!QB4","v":"Ret"},{"$f":"TimeM!QC4","v":"Ret"},{"$f":"TimeM!QD4","v":"Ret"},{"$f":"TimeM!QE4","v":"Ret"},{"$f":"TimeM!QF4","v":"Ret"},{"$f":"TimeM!QG4","v":"Ret"},{"$f":"TimeM!QH4","v":"Ret"},{"$f":"TimeM!QI4","v":"Ret"},{"$f":"TimeM!QJ4","v":"Ret"},{"$f":"TimeM!QK4","v":"Ret"},{"$f":"TimeM!QL4","v":"Ret"},{"$f":"TimeM!QM4","v":"Ret"},{"$f":"TimeM!QN4","v":"Ret"},{"$f":"TimeM!QO4","v":"Ret"},{"$f":"TimeM!QP4","v":"Ret"},{"$f":"TimeM!QQ4","v":"Ret"},{"$f":"TimeM!QR4","v":"Ret"},{"$f":"TimeM!QS4","v":"Ret"},{"$f":"TimeM!QT4","v":"Ret"},{"$f":"TimeM!QU4","v":"Ret"},{"$f":"TimeM!QV4","v":"Ret"},{"$f":"TimeM!QW4","v":"Ret"},{"$f":"TimeM!QX4","v":"Ret"},{"$f":"TimeM!QY4","v":"Ret"},{"$f":"TimeM!QZ4","v":"Ret"},{"$f":"TimeM!RA4","v":"Ret"},{"$f":"TimeM!RB4","v":"Ret"},{"$f":"TimeM!RC4","v":"Ret"},{"$f":"TimeM!RD4","v":"Ret"},{"$f":"TimeM!RE4","v":"Ret"},{"$f":"TimeM!RF4","v":"Ret"},{"$f":"TimeM!RG4","v":"Ret"},{"$f":"TimeM!RH4","v":"Ret"},{"$f":"TimeM!RI4","v":"Ret"},{"$f":"TimeM!RJ4","v":"Ret"},{"$f":"TimeM!RK4","v":"Ret"},{"$f":"TimeM!RL4","v":"Ret"},{"$f":"TimeM!RM4","v":"Ret"},{"$f":"TimeM!RN4","v":"Ret"},{"$f":"TimeM!RO4","v":"Ret"},{"$f":"TimeM!RP4","v":"Ret"},{"$f":"TimeM!RQ4","v":"Ret"},{"$f":"TimeM!RR4","v":"Ret"},{"$f":"TimeM!RS4","v":"Ret"},{"$f":"TimeM!RT4","v":"Ret"},{"$f":"TimeM!RU4","v":"Ret"},{"$f":"TimeM!RV4","v":"Ret"},{"$f":"TimeM!RW4","v":"Ret"},{"$f":"TimeM!RX4","v":"Ret"},{"$f":"TimeM!RY4","v":"Ret"},{"$f":"TimeM!RZ4","v":"Ret"},{"$f":"TimeM!SA4","v":"Ret"},{"$f":"TimeM!SB4","v":"Ret"},{"$f":"TimeM!SC4","v":"Ret"},{"$f":"TimeM!SD4","v":"Ret"},{"$f":"TimeM!SE4","v":"Ret"},{"$f":"TimeM!SF4","v":"Ret"},{"$f":"TimeM!SG4","v":"Ret"},{"$f":"TimeM!SH4","v":"Ret"},{"$f":"TimeM!SI4","v":"Ret"},{"$f":"TimeM!SJ4","v":"Ret"},{"$f":"TimeM!SK4","v":"Ret"},{"$f":"TimeM!SL4","v":"Ret"},{"$f":"TimeM!SM4","v":"Ret"},{"$f":"TimeM!SN4","v":"Ret"},{"$f":"TimeM!SO4","v":"Ret"}]
[null,null,null,null,{"$f":"Checks!$E$12","v":" Model Ok"},"Constant","Unit","Total"]
[null,null,null,null,"Semi-Annual Date",null,null,null,null,{"$f":"TimeM!J74","v":"2023-01-01"},{"$f":"TimeM!K74","v":"2023-02-01"},{"$f":"TimeM!L74","v":"2023-03-01"},{"$f":"TimeM!M74","v":"2023-04-01"},{"$f":"TimeM!N74","v":"2023-05-01"},{"$f":"TimeM!O74","v":"2023-06-01"},{"$f":"TimeM!P74","v":"2023-07-01"},{"$f":"TimeM!Q74","v":"2023-08-01"},{"$f":"TimeM!R74","v":"2023-08-01"},{"$f":"TimeM!S74","v":"2023-08-01"},{"$f":"TimeM!T74","v":"2023-08-01"},{"$f":"TimeM!U74","v":"2023-08-01"},{"$f":"TimeM!V74","v":"2023-08-01"},{"$f":"TimeM!W74","v":"2024-02-01"},{"$f":"TimeM!X74","v":"2024-02-01"},{"$f":"TimeM!Y74","v":"2024-02-01"},{"$f":"TimeM!Z74","v":"2024-02-01"},{"$f":"TimeM!AA74","v":"2024-02-01"},{"$f":"TimeM!AB74","v":"2024-02-01"},{"$f":"TimeM!AC74","v":"2024-08-01"},{"$f":"TimeM!AD74","v":"2024-08-01"},{"$f":"TimeM!AE74","v":"2024-08-01"},{"$f":"TimeM!AF74","v":"2024-08-01"},{"$f":"TimeM!AG74","v":"2024-08-01"},{"$f":"TimeM!AH74","v":"2024-08-01"},{"$f":"TimeM!AI74","v":"2025-02-01"},{"$f":"TimeM!AJ74","v":"2025-02-01"},{"$f":"TimeM!AK74","v":"2025-02-01"},{"$f":"TimeM!AL74","v":"2025-02-01"},{"$f":"TimeM!AM74","v":"2025-02-01"},{"$f":"TimeM!AN74","v":"2025-02-01"},{"$f":"TimeM!AO74","v":"2025-08-01"},{"$f":"TimeM!AP74","v":"2025-08-01"},{"$f":"TimeM!AQ74","v":"2025-08-01"},{"$f":"TimeM!AR74","v":"2025-08-01"},{"$f":"TimeM!AS74","v":"2025-08-01"},{"$f":"TimeM!AT74","v":"2025-08-01"},{"$f":"TimeM!AU74","v":"2026-02-01"},{"$f":"TimeM!AV74","v":"2026-02-01"},{"$f":"TimeM!AW74","v":"2026-02-01"},{"$f":"TimeM!AX74","v":"2026-02-01"},{"$f":"TimeM!AY74","v":"2026-02-01"},{"$f":"TimeM!AZ74","v":"2026-02-01"},{"$f":"TimeM!BA74","v":"2026-08-01"},{"$f":"TimeM!BB74","v":"2026-08-01"},{"$f":"TimeM!BC74","v":"2026-08-01"},{"$f":"TimeM!BD74","v":"2026-08-01"},{"$f":"TimeM!BE74","v":"2026-08-01"},{"$f":"TimeM!BF74","v":"2026-08-01"},{"$f":"TimeM!BG74","v":"2027-02-01"},{"$f":"TimeM!BH74","v":"2027-02-01"},{"$f":"TimeM!BI74","v":"2027-02-01"},{"$f":"TimeM!BJ74","v":"2027-02-01"},{"$f":"TimeM!BK74","v":"2027-02-01"},{"$f":"TimeM!BL74","v":"2027-02-01"},{"$f":"TimeM!BM74","v":"2027-08-01"},{"$f":"TimeM!BN74","v":"2027-08-01"},{"$f":"TimeM!BO74","v":"2027-08-01"},{"$f":"TimeM!BP74","v":"2027-08-01"},{"$f":"TimeM!BQ74","v":"2027-08-01"},{"$f":"TimeM!BR74","v":"2027-08-01"},{"$f":"TimeM!BS74","v":"2028-02-01"},{"$f":"TimeM!BT74","v":"2028-02-01"},{"$f":"TimeM!BU74","v":"2028-02-01"},{"$f":"TimeM!BV74","v":"2028-02-01"},{"$f":"TimeM!BW74","v":"2028-02-01"},{"$f":"TimeM!BX74","v":"2028-02-01"},{"$f":"TimeM!BY74","v":"2028-08-01"},{"$f":"TimeM!BZ74","v":"2028-08-01"},{"$f":"TimeM!CA74","v":"2028-08-01"},{"$f":"TimeM!CB74","v":"2028-08-01"},{"$f":"TimeM!CC74","v":"2028-08-01"},{"$f":"TimeM!CD74","v":"2028-08-01"},{"$f":"TimeM!CE74","v":"2029-02-01"},{"$f":"TimeM!CF74","v":"2029-02-01"},{"$f":"TimeM!CG74","v":"2029-02-01"},{"$f":"TimeM!CH74","v":"2029-02-01"},{"$f":"TimeM!CI74","v":"2029-02-01"},{"$f":"TimeM!CJ74","v":"2029-02-01"},{"$f":"TimeM!CK74","v":"2029-08-01"},{"$f":"TimeM!CL74","v":"2029-08-01"},{"$f":"TimeM!CM74","v":"2029-08-01"},{"$f":"TimeM!CN74","v":"2029-08-01"},{"$f":"TimeM!CO74","v":"2029-08-01"},{"$f":"TimeM!CP74","v":"2029-08-01"},{"$f":"TimeM!CQ74","v":"2030-02-01"},{"$f":"TimeM!CR74","v":"2030-02-01"},{"$f":"TimeM!CS74","v":"2030-02-01"},{"$f":"TimeM!CT74","v":"2030-02-01"},{"$f":"TimeM!CU74","v":"2030-02-01"},{"$f":"TimeM!CV74","v":"2030-02-01"},{"$f":"TimeM!CW74","v":"2030-08-01"},{"$f":"TimeM!CX74","v":"2030-08-01"},{"$f":"TimeM!CY74","v":"2030-08-01"},{"$f":"TimeM!CZ74","v":"2030-08-01"},{"$f":"TimeM!DA74","v":"2030-08-01"},{"$f":"TimeM!DB74","v":"2030-08-01"},{"$f":"TimeM!DC74","v":"2031-02-01"},{"$f":"TimeM!DD74","v":"2031-02-01"},{"$f":"TimeM!DE74","v":"2031-02-01"},{"$f":"TimeM!DF74","v":"2031-02-01"},{"$f":"TimeM!DG74","v":"2031-02-01"},{"$f":"TimeM!DH74","v":"2031-02-01"},{"$f":"TimeM!DI74","v":"2031-08-01"},{"$f":"TimeM!DJ74","v":"2031-08-01"},{"$f":"TimeM!DK74","v":"2031-08-01"},{"$f":"TimeM!DL74","v":"2031-08-01"},{"$f":"TimeM!DM74","v":"2031-08-01"},{"$f":"TimeM!DN74","v":"2031-08-01"},{"$f":"TimeM!DO74","v":"2032-02-01"},{"$f":"TimeM!DP74","v":"2032-02-01"},{"$f":"TimeM!DQ74","v":"2032-02-01"},{"$f":"TimeM!DR74","v":"2032-02-01"},{"$f":"TimeM!DS74","v":"2032-02-01"},{"$f":"TimeM!DT74","v":"2032-02-01"},{"$f":"TimeM!DU74","v":"2032-08-01"},{"$f":"TimeM!DV74","v":"2032-08-01"},{"$f":"TimeM!DW74","v":"2032-08-01"},{"$f":"TimeM!DX74","v":"2032-08-01"},{"$f":"TimeM!DY74","v":"2032-08-01"},{"$f":"TimeM!DZ74","v":"2032-08-01"},{"$f":"TimeM!EA74","v":"2033-02-01"},{"$f":"TimeM!EB74","v":"2033-02-01"},{"$f":"TimeM!EC74","v":"2033-02-01"},{"$f":"TimeM!ED74","v":"2033-02-01"},{"$f":"TimeM!EE74","v":"2033-02-01"},{"$f":"TimeM!EF74","v":"2033-02-01"},{"$f":"TimeM!EG74","v":"2033-08-01"},{"$f":"TimeM!EH74","v":"2033-08-01"},{"$f":"TimeM!EI74","v":"2033-08-01"},{"$f":"TimeM!EJ74","v":"2033-08-01"},{"$f":"TimeM!EK74","v":"2033-08-01"},{"$f":"TimeM!EL74","v":"2033-08-01"},{"$f":"TimeM!EM74","v":"2034-02-01"},{"$f":"TimeM!EN74","v":"2034-02-01"},{"$f":"TimeM!EO74","v":"2034-02-01"},{"$f":"TimeM!EP74","v":"2034-02-01"},{"$f":"TimeM!EQ74","v":"2034-02-01"},{"$f":"TimeM!ER74","v":"2034-02-01"},{"$f":"TimeM!ES74","v":"2034-08-01"},{"$f":"TimeM!ET74","v":"2034-08-01"},{"$f":"TimeM!EU74","v":"2034-08-01"},{"$f":"TimeM!EV74","v":"2034-08-01"},{"$f":"TimeM!EW74","v":"2034-08-01"},{"$f":"TimeM!EX74","v":"2034-08-01"},{"$f":"TimeM!EY74","v":"2035-02-01"},{"$f":"TimeM!EZ74","v":"2035-02-01"},{"$f":"TimeM!FA74","v":"2035-02-01"},{"$f":"TimeM!FB74","v":"2035-02-01"},{"$f":"TimeM!FC74","v":"2035-02-01"},{"$f":"TimeM!FD74","v":"2035-02-01"},{"$f":"TimeM!FE74","v":"2035-08-01"},{"$f":"TimeM!FF74","v":"2035-08-01"},{"$f":"TimeM!FG74","v":"2035-08-01"},{"$f":"TimeM!FH74","v":"2035-08-01"},{"$f":"TimeM!FI74","v":"2035-08-01"},{"$f":"TimeM!FJ74","v":"2035-08-01"},{"$f":"TimeM!FK74","v":"2036-02-01"},{"$f":"TimeM!FL74","v":"2036-02-01"},{"$f":"TimeM!FM74","v":"2036-02-01"},{"$f":"TimeM!FN74","v":"2036-02-01"},{"$f":"TimeM!FO74","v":"2036-02-01"},{"$f":"TimeM!FP74","v":"2036-02-01"},{"$f":"TimeM!FQ74","v":"2036-08-01"},{"$f":"TimeM!FR74","v":"2036-08-01"},{"$f":"TimeM!FS74","v":"2036-08-01"},{"$f":"TimeM!FT74","v":"2036-08-01"},{"$f":"TimeM!FU74","v":"2036-08-01"},{"$f":"TimeM!FV74","v":"2036-08-01"},{"$f":"TimeM!FW74","v":"2037-02-01"},{"$f":"TimeM!FX74","v":"2037-02-01"},{"$f":"TimeM!FY74","v":"2037-02-01"},{"$f":"TimeM!FZ74","v":"2037-02-01"},{"$f":"TimeM!GA74","v":"2037-02-01"},{"$f":"TimeM!GB74","v":"2037-02-01"},{"$f":"TimeM!GC74","v":"2037-08-01"},{"$f":"TimeM!GD74","v":"2037-08-01"},{"$f":"TimeM!GE74","v":"2037-08-01"},{"$f":"TimeM!GF74","v":"2037-08-01"},{"$f":"TimeM!GG74","v":"2037-08-01"},{"$f":"TimeM!GH74","v":"2037-08-01"},{"$f":"TimeM!GI74","v":"2038-02-01"},{"$f":"TimeM!GJ74","v":"2038-02-01"},{"$f":"TimeM!GK74","v":"2038-02-01"},{"$f":"TimeM!GL74","v":"2038-02-01"},{"$f":"TimeM!GM74","v":"2038-02-01"},{"$f":"TimeM!GN74","v":"2038-02-01"},{"$f":"TimeM!GO74","v":"2038-08-01"},{"$f":"TimeM!GP74","v":"2038-08-01"},{"$f":"TimeM!GQ74","v":"2038-08-01"},{"$f":"TimeM!GR74","v":"2038-08-01"},{"$f":"TimeM!GS74","v":"2038-08-01"},{"$f":"TimeM!GT74","v":"2038-08-01"},{"$f":"TimeM!GU74","v":"2039-02-01"},{"$f":"TimeM!GV74","v":"2039-02-01"},{"$f":"TimeM!GW74","v":"2039-02-01"},{"$f":"TimeM!GX74","v":"2039-02-01"},{"$f":"TimeM!GY74","v":"2039-02-01"},{"$f":"TimeM!GZ74","v":"2039-02-01"},{"$f":"TimeM!HA74","v":"2039-08-01"},{"$f":"TimeM!HB74","v":"2039-08-01"},{"$f":"TimeM!HC74","v":"2039-08-01"},{"$f":"TimeM!HD74","v":"2039-08-01"},{"$f":"TimeM!HE74","v":"2039-08-01"},{"$f":"TimeM!HF74","v":"2039-08-01"},{"$f":"TimeM!HG74","v":"2040-02-01"},{"$f":"TimeM!HH74","v":"2040-02-01"},{"$f":"TimeM!HI74","v":"2040-02-01"},{"$f":"TimeM!HJ74","v":"2040-02-01"},{"$f":"TimeM!HK74","v":"2040-02-01"},{"$f":"TimeM!HL74","v":"2040-02-01"},{"$f":"TimeM!HM74","v":"2040-08-01"},{"$f":"TimeM!HN74","v":"2040-08-01"},{"$f":"TimeM!HO74","v":"2040-08-01"},{"$f":"TimeM!HP74","v":"2040-08-01"},{"$f":"TimeM!HQ74","v":"2040-08-01"},{"$f":"TimeM!HR74","v":"2040-08-01"},{"$f":"TimeM!HS74","v":"2041-02-01"},{"$f":"TimeM!HT74","v":"2041-02-01"},{"$f":"TimeM!HU74","v":"2041-02-01"},{"$f":"TimeM!HV74","v":"2041-02-01"},{"$f":"TimeM!HW74","v":"2041-02-01"},{"$f":"TimeM!HX74","v":"2041-02-01"},{"$f":"TimeM!HY74","v":"2041-08-01"},{"$f":"TimeM!HZ74","v":"2041-08-01"},{"$f":"TimeM!IA74","v":"2041-08-01"},{"$f":"TimeM!IB74","v":"2041-08-01"},{"$f":"TimeM!IC74","v":"2041-08-01"},{"$f":"TimeM!ID74","v":"2041-08-01"},{"$f":"TimeM!IE74","v":"2042-02-01"},{"$f":"TimeM!IF74","v":"2042-02-01"},{"$f":"TimeM!IG74","v":"2042-02-01"},{"$f":"TimeM!IH74","v":"2042-02-01"},{"$f":"TimeM!II74","v":"2042-02-01"},{"$f":"TimeM!IJ74","v":"2042-02-01"},{"$f":"TimeM!IK74","v":"2042-08-01"},{"$f":"TimeM!IL74","v":"2042-08-01"},{"$f":"TimeM!IM74","v":"2042-08-01"},{"$f":"TimeM!IN74","v":"2042-08-01"},{"$f":"TimeM!IO74","v":"2042-08-01"},{"$f":"TimeM!IP74","v":"2042-08-01"},{"$f":"TimeM!IQ74","v":"2043-02-01"},{"$f":"TimeM!IR74","v":"2043-02-01"},{"$f":"TimeM!IS74","v":"2043-02-01"},{"$f":"TimeM!IT74","v":"2043-02-01"},{"$f":"TimeM!IU74","v":"2043-02-01"},{"$f":"TimeM!IV74","v":"2043-02-01"},{"$f":"TimeM!IW74","v":"2043-08-01"},{"$f":"TimeM!IX74","v":"2043-08-01"},{"$f":"TimeM!IY74","v":"2043-08-01"},{"$f":"TimeM!IZ74","v":"2043-08-01"},{"$f":"TimeM!JA74","v":"2043-08-01"},{"$f":"TimeM!JB74","v":"2043-08-01"},{"$f":"TimeM!JC74","v":"2044-02-01"},{"$f":"TimeM!JD74","v":"2044-02-01"},{"$f":"TimeM!JE74","v":"2044-02-01"},{"$f":"TimeM!JF74","v":"2044-02-01"},{"$f":"TimeM!JG74","v":"2044-02-01"},{"$f":"TimeM!JH74","v":"2044-02-01"},{"$f":"TimeM!JI74","v":"2044-08-01"},{"$f":"TimeM!JJ74","v":"2044-08-01"},{"$f":"TimeM!JK74","v":"2044-08-01"},{"$f":"TimeM!JL74","v":"2044-08-01"},{"$f":"TimeM!JM74","v":"2044-08-01"},{"$f":"TimeM!JN74","v":"2044-08-01"},{"$f":"TimeM!JO74","v":"2045-02-01"},{"$f":"TimeM!JP74","v":"2045-02-01"},{"$f":"TimeM!JQ74","v":"2045-02-01"},{"$f":"TimeM!JR74","v":"2045-02-01"},{"$f":"TimeM!JS74","v":"2045-02-01"},{"$f":"TimeM!JT74","v":"2045-02-01"},{"$f":"TimeM!JU74","v":"2045-08-01"},{"$f":"TimeM!JV74","v":"2045-08-01"},{"$f":"TimeM!JW74","v":"2045-08-01"},{"$f":"TimeM!JX74","v":"2045-08-01"},{"$f":"TimeM!JY74","v":"2045-08-01"},{"$f":"TimeM!JZ74","v":"2045-08-01"},{"$f":"TimeM!KA74","v":"2046-02-01"},{"$f":"TimeM!KB74","v":"2046-02-01"},{"$f":"TimeM!KC74","v":"2046-02-01"},{"$f":"TimeM!KD74","v":"2046-02-01"},{"$f":"TimeM!KE74","v":"2046-02-01"},{"$f":"TimeM!KF74","v":"2046-02-01"},{"$f":"TimeM!KG74","v":"2046-08-01"},{"$f":"TimeM!KH74","v":"2046-08-01"},{"$f":"TimeM!KI74","v":"2046-08-01"},{"$f":"TimeM!KJ74","v":"2046-08-01"},{"$f":"TimeM!KK74","v":"2046-08-01"},{"$f":"TimeM!KL74","v":"2046-08-01"},{"$f":"TimeM!KM74","v":"2047-02-01"},{"$f":"TimeM!KN74","v":"2047-02-01"},{"$f":"TimeM!KO74","v":"2047-02-01"},{"$f":"TimeM!KP74","v":"2047-02-01"},{"$f":"TimeM!KQ74","v":"2047-02-01"},{"$f":"TimeM!KR74","v":"2047-02-01"},{"$f":"TimeM!KS74","v":"2047-08-01"},{"$f":"TimeM!KT74","v":"2047-08-01"},{"$f":"TimeM!KU74","v":"2047-08-01"},{"$f":"TimeM!KV74","v":"2047-08-01"},{"$f":"TimeM!KW74","v":"2047-08-01"},{"$f":"TimeM!KX74","v":"2047-08-01"},{"$f":"TimeM!KY74","v":"2048-02-01"},{"$f":"TimeM!KZ74","v":"2048-02-01"},{"$f":"TimeM!LA74","v":"2048-02-01"},{"$f":"TimeM!LB74","v":"2048-02-01"},{"$f":"TimeM!LC74","v":"2048-02-01"},{"$f":"TimeM!LD74","v":"2048-02-01"},{"$f":"TimeM!LE74","v":"2048-08-01"},{"$f":"TimeM!LF74","v":"2048-08-01"},{"$f":"TimeM!LG74","v":"2048-08-01"},{"$f":"TimeM!LH74","v":"2048-08-01"},{"$f":"TimeM!LI74","v":"2048-08-01"},{"$f":"TimeM!LJ74","v":"2048-08-01"},{"$f":"TimeM!LK74","v":"2049-02-01"},{"$f":"TimeM!LL74","v":"2049-02-01"},{"$f":"TimeM!LM74","v":"2049-02-01"},{"$f":"TimeM!LN74","v":"2049-02-01"},{"$f":"TimeM!LO74","v":"2049-02-01"},{"$f":"TimeM!LP74","v":"2049-02-01"},{"$f":"TimeM!LQ74","v":"2049-08-01"},{"$f":"TimeM!LR74","v":"2049-08-01"},{"$f":"TimeM!LS74","v":"2049-08-01"},{"$f":"TimeM!LT74","v":"2049-08-01"},{"$f":"TimeM!LU74","v":"2049-08-01"},{"$f":"TimeM!LV74","v":"2049-08-01"},{"$f":"TimeM!LW74","v":"2050-02-01"},{"$f":"TimeM!LX74","v":"2050-02-01"},{"$f":"TimeM!LY74","v":"2050-02-01"},{"$f":"TimeM!LZ74","v":"2050-02-01"},{"$f":"TimeM!MA74","v":"2050-02-01"},{"$f":"TimeM!MB74","v":"2050-02-01"},{"$f":"TimeM!MC74","v":"2050-08-01"},{"$f":"TimeM!MD74","v":"2050-08-01"},{"$f":"TimeM!ME74","v":"2050-08-01"},{"$f":"TimeM!MF74","v":"2050-08-01"},{"$f":"TimeM!MG74","v":"2050-08-01"},{"$f":"TimeM!MH74","v":"2050-08-01"},{"$f":"TimeM!MI74","v":"2051-02-01"},{"$f":"TimeM!MJ74","v":"2051-02-01"},{"$f":"TimeM!MK74","v":"2051-02-01"},{"$f":"TimeM!ML74","v":"2051-02-01"},{"$f":"TimeM!MM74","v":"2051-02-01"},{"$f":"TimeM!MN74","v":"2051-02-01"},{"$f":"TimeM!MO74","v":"2051-08-01"},{"$f":"TimeM!MP74","v":"2051-08-01"},{"$f":"TimeM!MQ74","v":"2051-08-01"},{"$f":"TimeM!MR74","v":"2051-08-01"},{"$f":"TimeM!MS74","v":"2051-08-01"},{"$f":"TimeM!MT74","v":"2051-08-01"},{"$f":"TimeM!MU74","v":"2052-02-01"},{"$f":"TimeM!MV74","v":"2052-02-01"},{"$f":"TimeM!MW74","v":"2052-02-01"},{"$f":"TimeM!MX74","v":"2052-02-01"},{"$f":"TimeM!MY74","v":"2052-02-01"},{"$f":"TimeM!MZ74","v":"2052-02-01"},{"$f":"TimeM!NA74","v":"2052-08-01"},{"$f":"TimeM!NB74","v":"2052-08-01"},{"$f":"TimeM!NC74","v":"2052-08-01"},{"$f":"TimeM!ND74","v":"2052-08-01"},{"$f":"TimeM!NE74","v":"2052-08-01"},{"$f":"TimeM!NF74","v":"2052-08-01"},{"$f":"TimeM!NG74","v":"2053-02-01"},{"$f":"TimeM!NH74","v":"2053-02-01"},{"$f":"TimeM!NI74","v":"2053-02-01"},{"$f":"TimeM!NJ74","v":"2053-02-01"},{"$f":"TimeM!NK74","v":"2053-02-01"},{"$f":"TimeM!NL74","v":"2053-02-01"},{"$f":"TimeM!NM74","v":"2053-08-01"},{"$f":"TimeM!NN74","v":"2053-08-01"},{"$f":"TimeM!NO74","v":"2053-08-01"},{"$f":"TimeM!NP74","v":"2053-08-01"},{"$f":"TimeM!NQ74","v":"2053-08-01"},{"$f":"TimeM!NR74","v":"2053-08-01"},{"$f":"TimeM!NS74","v":"2054-02-01"},{"$f":"TimeM!NT74","v":"2054-02-01"},{"$f":"TimeM!NU74","v":"2054-02-01"},{"$f":"TimeM!NV74","v":"2054-02-01"},{"$f":"TimeM!NW74","v":"2054-02-01"},{"$f":"TimeM!NX74","v":"2054-02-01"},{"$f":"TimeM!NY74","v":"2054-08-01"},{"$f":"TimeM!NZ74","v":"2054-08-01"},{"$f":"TimeM!OA74","v":"2054-08-01"},{"$f":"TimeM!OB74","v":"2054-08-01"},{"$f":"TimeM!OC74","v":"2054-08-01"},{"$f":"TimeM!OD74","v":"2054-08-01"},{"$f":"TimeM!OE74","v":"2055-02-01"},{"$f":"TimeM!OF74","v":"2055-02-01"},{"$f":"TimeM!OG74","v":"2055-02-01"},{"$f":"TimeM!OH74","v":"2055-02-01"},{"$f":"TimeM!OI74","v":"2055-02-01"},{"$f":"TimeM!OJ74","v":"2055-02-01"},{"$f":"TimeM!OK74","v":"2055-08-01"},{"$f":"TimeM!OL74","v":"2055-08-01"},{"$f":"TimeM!OM74","v":"2055-08-01"},{"$f":"TimeM!ON74","v":"2055-08-01"},{"$f":"TimeM!OO74","v":"2055-08-01"},{"$f":"TimeM!OP74","v":"2055-08-01"},{"$f":"TimeM!OQ74","v":"2056-02-01"},{"$f":"TimeM!OR74","v":"2056-02-01"},{"$f":"TimeM!OS74","v":"2056-02-01"},{"$f":"TimeM!OT74","v":"2056-02-01"},{"$f":"TimeM!OU74","v":"2056-02-01"},{"$f":"TimeM!OV74","v":"2056-02-01"},{"$f":"TimeM!OW74","v":"2056-08-01"},{"$f":"TimeM!OX74","v":"2056-08-01"},{"$f":"TimeM!OY74","v":"2056-08-01"},{"$f":"TimeM!OZ74","v":"2056-08-01"},{"$f":"TimeM!PA74","v":"2056-08-01"},{"$f":"TimeM!PB74","v":"2056-08-01"},{"$f":"TimeM!PC74","v":"2057-02-01"},{"$f":"TimeM!PD74","v":"2057-02-01"},{"$f":"TimeM!PE74","v":"2057-02-01"},{"$f":"TimeM!PF74","v":"2057-02-01"},{"$f":"TimeM!PG74","v":"2057-02-01"},{"$f":"TimeM!PH74","v":"2057-02-01"},{"$f":"TimeM!PI74","v":"2057-08-01"},{"$f":"TimeM!PJ74","v":"2057-08-01"},{"$f":"TimeM!PK74","v":"2057-08-01"},{"$f":"TimeM!PL74","v":"2057-08-01"},{"$f":"TimeM!PM74","v":"2057-08-01"},{"$f":"TimeM!PN74","v":"2057-08-01"},{"$f":"TimeM!PO74","v":"2058-02-01"},{"$f":"TimeM!PP74","v":"2058-02-01"},{"$f":"TimeM!PQ74","v":"2058-02-01"},{"$f":"TimeM!PR74","v":"2058-02-01"},{"$f":"TimeM!PS74","v":"2058-02-01"},{"$f":"TimeM!PT74","v":"2058-02-01"},{"$f":"TimeM!PU74","v":"2058-08-01"},{"$f":"TimeM!PV74","v":"2058-08-01"},{"$f":"TimeM!PW74","v":"2058-08-01"},{"$f":"TimeM!PX74","v":"2058-08-01"},{"$f":"TimeM!PY74","v":"2058-08-01"},{"$f":"TimeM!PZ74","v":"2058-08-01"},{"$f":"TimeM!QA74","v":"2059-02-01"},{"$f":"TimeM!QB74","v":"2059-02-01"},{"$f":"TimeM!QC74","v":"2059-02-01"},{"$f":"TimeM!QD74","v":"2059-02-01"},{"$f":"TimeM!QE74","v":"2059-02-01"},{"$f":"TimeM!QF74","v":"2059-02-01"},{"$f":"TimeM!QG74","v":"2059-08-01"},{"$f":"TimeM!QH74","v":"2059-08-01"},{"$f":"TimeM!QI74","v":"2059-08-01"},{"$f":"TimeM!QJ74","v":"2059-08-01"},{"$f":"TimeM!QK74","v":"2059-08-01"},{"$f":"TimeM!QL74","v":"2059-08-01"},{"$f":"TimeM!QM74","v":"2060-02-01"},{"$f":"TimeM!QN74","v":"2060-02-01"},{"$f":"TimeM!QO74","v":"2060-02-01"},{"$f":"TimeM!QP74","v":"2060-02-01"},{"$f":"TimeM!QQ74","v":"2060-02-01"},{"$f":"TimeM!QR74","v":"2060-02-01"},{"$f":"TimeM!QS74","v":"2060-08-01"},{"$f":"TimeM!QT74","v":"2060-08-01"},{"$f":"TimeM!QU74","v":"2060-08-01"},{"$f":"TimeM!QV74","v":"2060-08-01"},{"$f":"TimeM!QW74","v":"2060-08-01"},{"$f":"TimeM!QX74","v":"2060-08-01"},{"$f":"TimeM!QY74","v":"2061-02-01"},{"$f":"TimeM!QZ74","v":"2061-02-01"},{"$f":"TimeM!RA74","v":"2061-02-01"},{"$f":"TimeM!RB74","v":"2061-02-01"},{"$f":"TimeM!RC74","v":"2061-02-01"},{"$f":"TimeM!RD74","v":"2061-02-01"},{"$f":"TimeM!RE74","v":"2061-08-01"},{"$f":"TimeM!RF74","v":"2061-08-01"},{"$f":"TimeM!RG74","v":"2061-08-01"},{"$f":"TimeM!RH74","v":"2061-08-01"},{"$f":"TimeM!RI74","v":"2061-08-01"},{"$f":"TimeM!RJ74","v":"2061-08-01"},{"$f":"TimeM!RK74","v":"2062-02-01"},{"$f":"TimeM!RL74","v":"2062-02-01"},{"$f":"TimeM!RM74","v":"2062-02-01"},{"$f":"TimeM!RN74","v":"2062-02-01"},{"$f":"TimeM!RO74","v":"2062-02-01"},{"$f":"TimeM!RP74","v":"2062-02-01"},{"$f":"TimeM!RQ74","v":"2062-08-01"},{"$f":"TimeM!RR74","v":"2062-08-01"},{"$f":"TimeM!RS74","v":"2062-08-01"},{"$f":"TimeM!RT74","v":"2062-08-01"},{"$f":"TimeM!RU74","v":"2062-08-01"},{"$f":"TimeM!RV74","v":"2062-08-01"},{"$f":"TimeM!RW74","v":"2063-02-01"},{"$f":"TimeM!RX74","v":"2063-02-01"},{"$f":"TimeM!RY74","v":"2063-02-01"},{"$f":"TimeM!RZ74","v":"2063-02-01"},{"$f":"TimeM!SA74","v":"2063-02-01"},{"$f":"TimeM!SB74","v":"2063-02-01"},{"$f":"TimeM!SC74","v":"2063-08-01"},{"$f":"TimeM!SD74","v":"2063-08-01"},{"$f":"TimeM!SE74","v":"2063-08-01"},{"$f":"TimeM!SF74","v":"2063-08-01"},{"$f":"TimeM!SG74","v":"2063-08-01"},{"$f":"TimeM!SH74","v":"2063-08-01"},{"$f":"TimeM!SI74","v":"2064-02-01"},{"$f":"TimeM!SJ74","v":"2064-02-01"},{"$f":"TimeM!SK74","v":"2064-02-01"},{"$f":"TimeM!SL74","v":"2064-02-01"},{"$f":"TimeM!SM74","v":"2064-02-01"},{"$f":"TimeM!SN74","v":"2064-02-01"},{"$f":"TimeM!SO74","v":"2064-08-01"}]
[]
[null,"Capacity and Production"]
[null,null,null,null,"Capacity",{"$f":"InputC!F23","v":132},{"$f":"InputC!G23","v":"MWp"}]
[null,null,null,null,"Operation Flag",null,"Flag",null,null,{"$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},{"$f":"TimeM!Q23","v":1},{"$f":"TimeM!R23","v":1},{"$f":"TimeM!S23","v":1},{"$f":"TimeM!T23","v":1},{"$f":"TimeM!U23","v":1},{"$f":"TimeM!V23","v":1},{"$f":"TimeM!W23","v":1},{"$f":"TimeM!X23","v":1},{"$f":"TimeM!Y23","v":1},{"$f":"TimeM!Z23","v":1},{"$f":"TimeM!AA23","v":1},{"$f":"TimeM!AB23","v":1},{"$f":"TimeM!AC23","v":1},{"$f":"TimeM!AD23","v":1},{"$f":"TimeM!AE23","v":1},{"$f":"TimeM!AF23","v":1},{"$f":"TimeM!AG23","v":1},{"$f":"TimeM!AH23","v":1},{"$f":"TimeM!AI23","v":1},{"$f":"TimeM!AJ23","v":1},{"$f":"TimeM!AK23","v":1},{"$f":"TimeM!AL23","v":1},{"$f":"TimeM!AM23","v":1},{"$f":"TimeM!AN23","v":1},{"$f":"TimeM!AO23","v":1},{"$f":"TimeM!AP23","v":1},{"$f":"TimeM!AQ23","v":1},{"$f":"TimeM!AR23","v":1},{"$f":"TimeM!AS23","v":1},{"$f":"TimeM!AT23","v":1},{"$f":"TimeM!AU23","v":1},{"$f":"TimeM!AV23","v":1},{"$f":"TimeM!AW23","v":1},{"$f":"TimeM!AX23","v":1},{"$f":"TimeM!AY23","v":1},{"$f":"TimeM!AZ23","v":1},{"$f":"TimeM!BA23","v":1},{"$f":"TimeM!BB23","v":1},{"$f":"TimeM!BC23","v":1},{"$f":"TimeM!BD23","v":1},{"$f":"TimeM!BE23","v":1},{"$f":"TimeM!BF23","v":1},{"$f":"TimeM!BG23","v":1},{"$f":"TimeM!BH23","v":1},{"$f":"TimeM!BI23","v":1},{"$f":"TimeM!BJ23","v":1},{"$f":"TimeM!BK23","v":1},{"$f":"TimeM!BL23","v":1},{"$f":"TimeM!BM23","v":1},{"$f":"TimeM!BN23","v":1},{"$f":"TimeM!BO23","v":1},{"$f":"TimeM!BP23","v":1},{"$f":"TimeM!BQ23","v":1},{"$f":"TimeM!BR23","v":1},{"$f":"TimeM!BS23","v":1},{"$f":"TimeM!BT23","v":1},{"$f":"TimeM!BU23","v":1},{"$f":"TimeM!BV23","v":1},{"$f":"TimeM!BW23","v":1},{"$f":"TimeM!BX23","v":1},{"$f":"TimeM!BY23","v":1},{"$f":"TimeM!BZ23","v":1},{"$f":"TimeM!CA23","v":1},{"$f":"TimeM!CB23","v":1},{"$f":"TimeM!CC23","v":1},{"$f":"TimeM!CD23","v":1},{"$f":"TimeM!CE23","v":1},{"$f":"TimeM!CF23","v":1},{"$f":"TimeM!CG23","v":1},{"$f":"TimeM!CH23","v":1},{"$f":"TimeM!CI23","v":1},{"$f":"TimeM!CJ23","v":1},{"$f":"TimeM!CK23","v":1},{"$f":"TimeM!CL23","v":1},{"$f":"TimeM!CM23","v":1},{"$f":"TimeM!CN23","v":1},{"$f":"TimeM!CO23","v":1},{"$f":"TimeM!CP23","v":1},{"$f":"TimeM!CQ23","v":1},{"$f":"TimeM!CR23","v":1},{"$f":"TimeM!CS23","v":1},{"$f":"TimeM!CT23","v":1},{"$f":"TimeM!CU23","v":1},{"$f":"TimeM!CV23","v":1},{"$f":"TimeM!CW23","v":1},{"$f":"TimeM!CX23","v":1},{"$f":"TimeM!CY23","v":1},{"$f":"TimeM!CZ23","v":1},{"$f":"TimeM!DA23","v":1},{"$f":"TimeM!DB23","v":1},{"$f":"TimeM!DC23","v":1},{"$f":"TimeM!DD23","v":1},{"$f":"TimeM!DE23","v":1},{"$f":"TimeM!DF23","v":1},{"$f":"TimeM!DG23","v":1},{"$f":"TimeM!DH23","v":1},{"$f":"TimeM!DI23","v":1},{"$f":"TimeM!DJ23","v":1},{"$f":"TimeM!DK23","v":1},{"$f":"TimeM!DL23","v":1},{"$f":"TimeM!DM23","v":1},{"$f":"TimeM!DN23","v":1},{"$f":"TimeM!DO23","v":1},{"$f":"TimeM!DP23","v":1},{"$f":"TimeM!DQ23","v":1},{"$f":"TimeM!DR23","v":1},{"$f":"TimeM!DS23","v":1},{"$f":"TimeM!DT23","v":1},{"$f":"TimeM!DU23","v":1},{"$f":"TimeM!DV23","v":1},{"$f":"TimeM!DW23","v":1},{"$f":"TimeM!DX23","v":1},{"$f":"TimeM!DY23","v":1},{"$f":"TimeM!DZ23","v":1},{"$f":"TimeM!EA23","v":1},{"$f":"TimeM!EB23","v":1},{"$f":"TimeM!EC23","v":1},{"$f":"TimeM!ED23","v":1},{"$f":"TimeM!EE23","v":1},{"$f":"TimeM!EF23","v":1},{"$f":"TimeM!EG23","v":1},{"$f":"TimeM!EH23","v":1},{"$f":"TimeM!EI23","v":1},{"$f":"TimeM!EJ23","v":1},{"$f":"TimeM!EK23","v":1},{"$f":"TimeM!EL23","v":1},{"$f":"TimeM!EM23","v":1},{"$f":"TimeM!EN23","v":1},{"$f":"TimeM!EO23","v":1},{"$f":"TimeM!EP23","v":1},{"$f":"TimeM!EQ23","v":1},{"$f":"TimeM!ER23","v":1},{"$f":"TimeM!ES23","v":1},{"$f":"TimeM!ET23","v":1},{"$f":"TimeM!EU23","v":1},{"$f":"TimeM!EV23","v":1},{"$f":"TimeM!EW23","v":1},{"$f":"TimeM!EX23","v":1},{"$f":"TimeM!EY23","v":1},{"$f":"TimeM!EZ23","v":1},{"$f":"TimeM!FA23","v":1},{"$f":"TimeM!FB23","v":1},{"$f":"TimeM!FC23","v":1},{"$f":"TimeM!FD23","v":1},{"$f":"TimeM!FE23","v":1},{"$f":"TimeM!FF23","v":1},{"$f":"TimeM!FG23","v":1},{"$f":"TimeM!FH23","v":1},{"$f":"TimeM!FI23","v":1},{"$f":"TimeM!FJ23","v":1},{"$f":"TimeM!FK23","v":1},{"$f":"TimeM!FL23","v":1},{"$f":"TimeM!FM23","v":1},{"$f":"TimeM!FN23","v":1},{"$f":"TimeM!FO23","v":1},{"$f":"TimeM!FP23","v":1},{"$f":"TimeM!FQ23","v":1},{"$f":"TimeM!FR23","v":1},{"$f":"TimeM!FS23","v":1},{"$f":"TimeM!FT23","v":1},{"$f":"TimeM!FU23","v":1},{"$f":"TimeM!FV23","v":1},{"$f":"TimeM!FW23","v":1},{"$f":"TimeM!FX23","v":1},{"$f":"TimeM!FY23","v":1},{"$f":"TimeM!FZ23","v":1},{"$f":"TimeM!GA23","v":1},{"$f":"TimeM!GB23","v":1},{"$f":"TimeM!GC23","v":1},{"$f":"TimeM!GD23","v":1},{"$f":"TimeM!GE23","v":1},{"$f":"TimeM!GF23","v":1},{"$f":"TimeM!GG23","v":1},{"$f":"TimeM!GH23","v":1},{"$f":"TimeM!GI23","v":1},{"$f":"TimeM!GJ23","v":1},{"$f":"TimeM!GK23","v":1},{"$f":"TimeM!GL23","v":1},{"$f":"TimeM!GM23","v":1},{"$f":"TimeM!GN23","v":1},{"$f":"TimeM!GO23","v":1},{"$f":"TimeM!GP23","v":1},{"$f":"TimeM!GQ23","v":1},{"$f":"TimeM!GR23","v":1},{"$f":"TimeM!GS23","v":1},{"$f":"TimeM!GT23","v":1},{"$f":"TimeM!GU23","v":1},{"$f":"TimeM!GV23","v":1},{"$f":"TimeM!GW23","v":1},{"$f":"TimeM!GX23","v":1},{"$f":"TimeM!GY23","v":1},{"$f":"TimeM!GZ23","v":1},{"$f":"TimeM!HA23","v":1},{"$f":"TimeM!HB23","v":1},{"$f":"TimeM!HC23","v":1},{"$f":"TimeM!HD23","v":1},{"$f":"TimeM!HE23","v":1},{"$f":"TimeM!HF23","v":1},{"$f":"TimeM!HG23","v":1},{"$f":"TimeM!HH23","v":1},{"$f":"TimeM!HI23","v":1},{"$f":"TimeM!HJ23","v":1},{"$f":"TimeM!HK23","v":1},{"$f":"TimeM!HL23","v":1},{"$f":"TimeM!HM23","v":1},{"$f":"TimeM!HN23","v":1},{"$f":"TimeM!HO23","v":1},{"$f":"TimeM!HP23","v":1},{"$f":"TimeM!HQ23","v":1},{"$f":"TimeM!HR23","v":1},{"$f":"TimeM!HS23","v":1},{"$f":"TimeM!HT23","v":1},{"$f":"TimeM!HU23","v":1},{"$f":"TimeM!HV23","v":1},{"$f":"TimeM!HW23","v":1},{"$f":"TimeM!HX23","v":1},{"$f":"TimeM!HY23","v":1},{"$f":"TimeM!HZ23","v":1},{"$f":"TimeM!IA23","v":1},{"$f":"TimeM!IB23","v":1},{"$f":"TimeM!IC23","v":1},{"$f":"TimeM!ID23","v":1},{"$f":"TimeM!IE23","v":1},{"$f":"TimeM!IF23","v":1},{"$f":"TimeM!IG23","v":1},{"$f":"TimeM!IH23","v":1},{"$f":"TimeM!II23","v":1},{"$f":"TimeM!IJ23","v":1},{"$f":"TimeM!IK23","v":1},{"$f":"TimeM!IL23","v":1},{"$f":"TimeM!IM23","v":1},{"$f":"TimeM!IN23","v":1},{"$f":"TimeM!IO23","v":1},{"$f":"TimeM!IP23","v":1},{"$f":"TimeM!IQ23","v":1},{"$f":"TimeM!IR23","v":1},{"$f":"TimeM!IS23","v":1},{"$f":"TimeM!IT23","v":1},{"$f":"TimeM!IU23","v":1},{"$f":"TimeM!IV23","v":1},{"$f":"TimeM!IW23","v":1},{"$f":"TimeM!IX23","v":1},{"$f":"TimeM!IY23","v":1},{"$f":"TimeM!IZ23","v":1},{"$f":"TimeM!JA23","v":1},{"$f":"TimeM!JB23","v":1},{"$f":"TimeM!JC23","v":1},{"$f":"TimeM!JD23","v":1},{"$f":"TimeM!JE23","v":1},{"$f":"TimeM!JF23","v":1},{"$f":"TimeM!JG23","v":1},{"$f":"TimeM!JH23","v":1},{"$f":"TimeM!JI23","v":1},{"$f":"TimeM!JJ23","v":1},{"$f":"TimeM!JK23","v":1},{"$f":"TimeM!JL23","v":1},{"$f":"TimeM!JM23","v":1},{"$f":"TimeM!JN23","v":1},{"$f":"TimeM!JO23","v":1},{"$f":"TimeM!JP23","v":1},{"$f":"TimeM!JQ23","v":1},{"$f":"TimeM!JR23","v":1},{"$f":"TimeM!JS23","v":1},{"$f":"TimeM!JT23","v":1},{"$f":"TimeM!JU23","v":1},{"$f":"TimeM!JV23","v":1},{"$f":"TimeM!JW23","v":1},{"$f":"TimeM!JX23","v":1},{"$f":"TimeM!JY23","v":1},{"$f":"TimeM!JZ23","v":1},{"$f":"TimeM!KA23","v":1},{"$f":"TimeM!KB23","v":1},{"$f":"TimeM!KC23","v":1},{"$f":"TimeM!KD23","v":1},{"$f":"TimeM!KE23","v":1},{"$f":"TimeM!KF23","v":1},{"$f":"TimeM!KG23","v":1},{"$f":"TimeM!KH23","v":1},{"$f":"TimeM!KI23","v":1},{"$f":"TimeM!KJ23","v":1},{"$f":"TimeM!KK23","v":1},{"$f":"TimeM!KL23","v":1},{"$f":"TimeM!KM23","v":1},{"$f":"TimeM!KN23","v":1},{"$f":"TimeM!KO23","v":1},{"$f":"TimeM!KP23","v":1},{"$f":"TimeM!KQ23","v":1},{"$f":"TimeM!KR23","v":1},{"$f":"TimeM!KS23","v":1},{"$f":"TimeM!KT23","v":1},{"$f":"TimeM!KU23","v":1},{"$f":"TimeM!KV23","v":1},{"$f":"TimeM!KW23","v":1},{"$f":"TimeM!KX23","v":1},{"$f":"TimeM!KY23","v":1},{"$f":"TimeM!KZ23","v":1},{"$f":"TimeM!LA23","v":1},{"$f":"TimeM!LB23","v":1},{"$f":"TimeM!LC23","v":1},{"$f":"TimeM!LD23","v":1},{"$f":"TimeM!LE23","v":1},{"$f":"TimeM!LF23","v":1},{"$f":"TimeM!LG23","v":1},{"$f":"TimeM!LH23","v":1},{"$f":"TimeM!LI23","v":1},{"$f":"TimeM!LJ23","v":1},{"$f":"TimeM!LK23","v":1},{"$f":"TimeM!LL23","v":1},{"$f":"TimeM!LM23","v":1},{"$f":"TimeM!LN23","v":1},{"$f":"TimeM!LO23","v":1},{"$f":"TimeM!LP23","v":1},{"$f":"TimeM!LQ23","v":1},{"$f":"TimeM!LR23","v":1},{"$f":"TimeM!LS23","v":1},{"$f":"TimeM!LT23","v":1},{"$f":"TimeM!LU23","v":1},{"$f":"TimeM!LV23","v":1},{"$f":"TimeM!LW23","v":1},{"$f":"TimeM!LX23","v":1},{"$f":"TimeM!LY23","v":1},{"$f":"TimeM!LZ23","v":1},{"$f":"TimeM!MA23","v":1},{"$f":"TimeM!MB23","v":1},{"$f":"TimeM!MC23","v":1},{"$f":"TimeM!MD23","v":1},{"$f":"TimeM!ME23","v":1},{"$f":"TimeM!MF23","v":1},{"$f":"TimeM!MG23","v":1},{"$f":"TimeM!MH23","v":1},{"$f":"TimeM!MI23","v":1},{"$f":"TimeM!MJ23","v":1},{"$f":"TimeM!MK23","v":1},{"$f":"TimeM!ML23","v":1},{"$f":"TimeM!MM23","v":1},{"$f":"TimeM!MN23","v":1},{"$f":"TimeM!MO23","v":1},{"$f":"TimeM!MP23","v":1},{"$f":"TimeM!MQ23","v":1},{"$f":"TimeM!MR23","v":1},{"$f":"TimeM!MS23","v":1},{"$f":"TimeM!MT23","v":1},{"$f":"TimeM!MU23","v":1},{"$f":"TimeM!MV23","v":1},{"$f":"TimeM!MW23","v":1},{"$f":"TimeM!MX23","v":1},{"$f":"TimeM!MY23","v":1},{"$f":"TimeM!MZ23","v":1},{"$f":"TimeM!NA23","v":1},{"$f":"TimeM!NB23","v":1},{"$f":"TimeM!NC23","v":1},{"$f":"TimeM!ND23","v":1},{"$f":"TimeM!NE23","v":1},{"$f":"TimeM!NF23","v":1},{"$f":"TimeM!NG23","v":1},{"$f":"TimeM!NH23","v":1},{"$f":"TimeM!NI23","v":1},{"$f":"TimeM!NJ23","v":1},{"$f":"TimeM!NK23","v":1},{"$f":"TimeM!NL23","v":1},{"$f":"TimeM!NM23","v":1},{"$f":"TimeM!NN23","v":1},{"$f":"TimeM!NO23","v":1},{"$f":"TimeM!NP23","v":1},{"$f":"TimeM!NQ23","v":1},{"$f":"TimeM!NR23","v":1},{"$f":"TimeM!NS23","v":1},{"$f":"TimeM!NT23","v":1},{"$f":"TimeM!NU23","v":1},{"$f":"TimeM!NV23","v":1},{"$f":"TimeM!NW23","v":1},{"$f":"TimeM!NX23","v":1},{"$f":"TimeM!NY23","v":1},{"$f":"TimeM!NZ23","v":1},{"$f":"TimeM!OA23","v":1},{"$f":"TimeM!OB23","v":1},{"$f":"TimeM!OC23","v":1},{"$f":"TimeM!OD23","v":1},{"$f":"TimeM!OE23","v":1},{"$f":"TimeM!OF23","v":1},{"$f":"TimeM!OG23","v":1},{"$f":"TimeM!OH23","v":1},{"$f":"TimeM!OI23","v":1},{"$f":"TimeM!OJ23","v":1},{"$f":"TimeM!OK23","v":1},{"$f":"TimeM!OL23","v":1},{"$f":"TimeM!OM23","v":1},{"$f":"TimeM!ON23","v":1},{"$f":"TimeM!OO23","v":1},{"$f":"TimeM!OP23","v":1},{"$f":"TimeM!OQ23","v":1},{"$f":"TimeM!OR23","v":1},{"$f":"TimeM!OS23","v":1},{"$f":"TimeM!OT23","v":1},{"$f":"TimeM!OU23","v":1},{"$f":"TimeM!OV23","v":1},{"$f":"TimeM!OW23","v":1},{"$f":"TimeM!OX23","v":1},{"$f":"TimeM!OY23","v":1},{"$f":"TimeM!OZ23","v":1},{"$f":"TimeM!PA23","v":1},{"$f":"TimeM!PB23","v":1},{"$f":"TimeM!PC23","v":1},{"$f":"TimeM!PD23","v":1},{"$f":"TimeM!PE23","v":1},{"$f":"TimeM!PF23","v":1},{"$f":"TimeM!PG23","v":1},{"$f":"TimeM!PH23","v":1},{"$f":"TimeM!PI23","v":1},{"$f":"TimeM!PJ23","v":1},{"$f":"TimeM!PK23","v":1},{"$f":"TimeM!PL23","v":1},{"$f":"TimeM!PM23","v":1},{"$f":"TimeM!PN23","v":1},{"$f":"TimeM!PO23","v":1},{"$f":"TimeM!PP23","v":1},{"$f":"TimeM!PQ23","v":1},{"$f":"TimeM!PR23","v":1},{"$f":"TimeM!PS23","v":1},{"$f":"TimeM!PT23","v":1},{"$f":"TimeM!PU23","v":0},{"$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},{"$f":"TimeM!SO23","v":0}]
[null,null,null,null,"Capactity",null,"MWp",null,null,{"$f":"$F9*J10","v":0},{"$f":"$F9*K10","v":0},0,0,0,0,0,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"$F9*BW10","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"$F9*EI10","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"$F9*GU10","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"$F9*JG10","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"$F9*LS10","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"$F9*OE10","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F9*QQ10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"P50 Annual Yield",{"$f":"InputC!F27","v":2040},"kWh/kWp"]
[null,null,null,null,"P90 Annual Yield",{"$f":"InputC!F28","v":1713.6},"kWh/kWp"]
[null,null,null,null,"P50/P90 Flag",{"$f":"InputC!F25","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":1},{"$f":"TimeM!R23","v":1},{"$f":"TimeM!S23","v":1},{"$f":"TimeM!T23","v":1},{"$f":"TimeM!U23","v":1},{"$f":"TimeM!V23","v":1},{"$f":"TimeM!W23","v":1},{"$f":"TimeM!X23","v":1},{"$f":"TimeM!Y23","v":1},{"$f":"TimeM!Z23","v":1},{"$f":"TimeM!AA23","v":1},{"$f":"TimeM!AB23","v":1},{"$f":"TimeM!AC23","v":1},{"$f":"TimeM!AD23","v":1},{"$f":"TimeM!AE23","v":1},{"$f":"TimeM!AF23","v":1},{"$f":"TimeM!AG23","v":1},{"$f":"TimeM!AH23","v":1},{"$f":"TimeM!AI23","v":1},{"$f":"TimeM!AJ23","v":1},{"$f":"TimeM!AK23","v":1},{"$f":"TimeM!AL23","v":1},{"$f":"TimeM!AM23","v":1},{"$f":"TimeM!AN23","v":1},{"$f":"TimeM!AO23","v":1},{"$f":"TimeM!AP23","v":1},{"$f":"TimeM!AQ23","v":1},{"$f":"TimeM!AR23","v":1},{"$f":"TimeM!AS23","v":1},{"$f":"TimeM!AT23","v":1},{"$f":"TimeM!AU23","v":1},{"$f":"TimeM!AV23","v":1},{"$f":"TimeM!AW23","v":1},{"$f":"TimeM!AX23","v":1},{"$f":"TimeM!AY23","v":1},{"$f":"TimeM!AZ23","v":1},{"$f":"TimeM!BA23","v":1},{"$f":"TimeM!BB23","v":1},{"$f":"TimeM!BC23","v":1},{"$f":"TimeM!BD23","v":1},{"$f":"TimeM!BE23","v":1},{"$f":"TimeM!BF23","v":1},{"$f":"TimeM!BG23","v":1},{"$f":"TimeM!BH23","v":1},{"$f":"TimeM!BI23","v":1},{"$f":"TimeM!BJ23","v":1},{"$f":"TimeM!BK23","v":1},{"$f":"TimeM!BL23","v":1},{"$f":"TimeM!BM23","v":1},{"$f":"TimeM!BN23","v":1},{"$f":"TimeM!BO23","v":1},{"$f":"TimeM!BP23","v":1},{"$f":"TimeM!BQ23","v":1},{"$f":"TimeM!BR23","v":1},{"$f":"TimeM!BS23","v":1},{"$f":"TimeM!BT23","v":1},{"$f":"TimeM!BU23","v":1},{"$f":"TimeM!BV23","v":1},{"$f":"TimeM!BW23","v":1},{"$f":"TimeM!BX23","v":1},{"$f":"TimeM!BY23","v":1},{"$f":"TimeM!BZ23","v":1},{"$f":"TimeM!CA23","v":1},{"$f":"TimeM!CB23","v":1},{"$f":"TimeM!CC23","v":1},{"$f":"TimeM!CD23","v":1},{"$f":"TimeM!CE23","v":1},{"$f":"TimeM!CF23","v":1},{"$f":"TimeM!CG23","v":1},{"$f":"TimeM!CH23","v":1},{"$f":"TimeM!CI23","v":1},{"$f":"TimeM!CJ23","v":1},{"$f":"TimeM!CK23","v":1},{"$f":"TimeM!CL23","v":1},{"$f":"TimeM!CM23","v":1},{"$f":"TimeM!CN23","v":1},{"$f":"TimeM!CO23","v":1},{"$f":"TimeM!CP23","v":1},{"$f":"TimeM!CQ23","v":1},{"$f":"TimeM!CR23","v":1},{"$f":"TimeM!CS23","v":1},{"$f":"TimeM!CT23","v":1},{"$f":"TimeM!CU23","v":1},{"$f":"TimeM!CV23","v":1},{"$f":"TimeM!CW23","v":1},{"$f":"TimeM!CX23","v":1},{"$f":"TimeM!CY23","v":1},{"$f":"TimeM!CZ23","v":1},{"$f":"TimeM!DA23","v":1},{"$f":"TimeM!DB23","v":1},{"$f":"TimeM!DC23","v":1},{"$f":"TimeM!DD23","v":1},{"$f":"TimeM!DE23","v":1},{"$f":"TimeM!DF23","v":1},{"$f":"TimeM!DG23","v":1},{"$f":"TimeM!DH23","v":1},{"$f":"TimeM!DI23","v":1},{"$f":"TimeM!DJ23","v":1},{"$f":"TimeM!DK23","v":1},{"$f":"TimeM!DL23","v":1},{"$f":"TimeM!DM23","v":1},{"$f":"TimeM!DN23","v":1},{"$f":"TimeM!DO23","v":1},{"$f":"TimeM!DP23","v":1},{"$f":"TimeM!DQ23","v":1},{"$f":"TimeM!DR23","v":1},{"$f":"TimeM!DS23","v":1},{"$f":"TimeM!DT23","v":1},{"$f":"TimeM!DU23","v":1},{"$f":"TimeM!DV23","v":1},{"$f":"TimeM!DW23","v":1},{"$f":"TimeM!DX23","v":1},{"$f":"TimeM!DY23","v":1},{"$f":"TimeM!DZ23","v":1},{"$f":"TimeM!EA23","v":1},{"$f":"TimeM!EB23","v":1},{"$f":"TimeM!EC23","v":1},{"$f":"TimeM!ED23","v":1},{"$f":"TimeM!EE23","v":1},{"$f":"TimeM!EF23","v":1},{"$f":"TimeM!EG23","v":1},{"$f":"TimeM!EH23","v":1},{"$f":"TimeM!EI23","v":1},{"$f":"TimeM!EJ23","v":1},{"$f":"TimeM!EK23","v":1},{"$f":"TimeM!EL23","v":1},{"$f":"TimeM!EM23","v":1},{"$f":"TimeM!EN23","v":1},{"$f":"TimeM!EO23","v":1},{"$f":"TimeM!EP23","v":1},{"$f":"TimeM!EQ23","v":1},{"$f":"TimeM!ER23","v":1},{"$f":"TimeM!ES23","v":1},{"$f":"TimeM!ET23","v":1},{"$f":"TimeM!EU23","v":1},{"$f":"TimeM!EV23","v":1},{"$f":"TimeM!EW23","v":1},{"$f":"TimeM!EX23","v":1},{"$f":"TimeM!EY23","v":1},{"$f":"TimeM!EZ23","v":1},{"$f":"TimeM!FA23","v":1},{"$f":"TimeM!FB23","v":1},{"$f":"TimeM!FC23","v":1},{"$f":"TimeM!FD23","v":1},{"$f":"TimeM!FE23","v":1},{"$f":"TimeM!FF23","v":1},{"$f":"TimeM!FG23","v":1},{"$f":"TimeM!FH23","v":1},{"$f":"TimeM!FI23","v":1},{"$f":"TimeM!FJ23","v":1},{"$f":"TimeM!FK23","v":1},{"$f":"TimeM!FL23","v":1},{"$f":"TimeM!FM23","v":1},{"$f":"TimeM!FN23","v":1},{"$f":"TimeM!FO23","v":1},{"$f":"TimeM!FP23","v":1},{"$f":"TimeM!FQ23","v":1},{"$f":"TimeM!FR23","v":1},{"$f":"TimeM!FS23","v":1},{"$f":"TimeM!FT23","v":1},{"$f":"TimeM!FU23","v":1},{"$f":"TimeM!FV23","v":1},{"$f":"TimeM!FW23","v":1},{"$f":"TimeM!FX23","v":1},{"$f":"TimeM!FY23","v":1},{"$f":"TimeM!FZ23","v":1},{"$f":"TimeM!GA23","v":1},{"$f":"TimeM!GB23","v":1},{"$f":"TimeM!GC23","v":1},{"$f":"TimeM!GD23","v":1},{"$f":"TimeM!GE23","v":1},{"$f":"TimeM!GF23","v":1},{"$f":"TimeM!GG23","v":1},{"$f":"TimeM!GH23","v":1},{"$f":"TimeM!GI23","v":1},{"$f":"TimeM!GJ23","v":1},{"$f":"TimeM!GK23","v":1},{"$f":"TimeM!GL23","v":1},{"$f":"TimeM!GM23","v":1},{"$f":"TimeM!GN23","v":1},{"$f":"TimeM!GO23","v":1},{"$f":"TimeM!GP23","v":1},{"$f":"TimeM!GQ23","v":1},{"$f":"TimeM!GR23","v":1},{"$f":"TimeM!GS23","v":1},{"$f":"TimeM!GT23","v":1},{"$f":"TimeM!GU23","v":1},{"$f":"TimeM!GV23","v":1},{"$f":"TimeM!GW23","v":1},{"$f":"TimeM!GX23","v":1},{"$f":"TimeM!GY23","v":1},{"$f":"TimeM!GZ23","v":1},{"$f":"TimeM!HA23","v":1},{"$f":"TimeM!HB23","v":1},{"$f":"TimeM!HC23","v":1},{"$f":"TimeM!HD23","v":1},{"$f":"TimeM!HE23","v":1},{"$f":"TimeM!HF23","v":1},{"$f":"TimeM!HG23","v":1},{"$f":"TimeM!HH23","v":1},{"$f":"TimeM!HI23","v":1},{"$f":"TimeM!HJ23","v":1},{"$f":"TimeM!HK23","v":1},{"$f":"TimeM!HL23","v":1},{"$f":"TimeM!HM23","v":1},{"$f":"TimeM!HN23","v":1},{"$f":"TimeM!HO23","v":1},{"$f":"TimeM!HP23","v":1},{"$f":"TimeM!HQ23","v":1},{"$f":"TimeM!HR23","v":1},{"$f":"TimeM!HS23","v":1},{"$f":"TimeM!HT23","v":1},{"$f":"TimeM!HU23","v":1},{"$f":"TimeM!HV23","v":1},{"$f":"TimeM!HW23","v":1},{"$f":"TimeM!HX23","v":1},{"$f":"TimeM!HY23","v":1},{"$f":"TimeM!HZ23","v":1},{"$f":"TimeM!IA23","v":1},{"$f":"TimeM!IB23","v":1},{"$f":"TimeM!IC23","v":1},{"$f":"TimeM!ID23","v":1},{"$f":"TimeM!IE23","v":1},{"$f":"TimeM!IF23","v":1},{"$f":"TimeM!IG23","v":1},{"$f":"TimeM!IH23","v":1},{"$f":"TimeM!II23","v":1},{"$f":"TimeM!IJ23","v":1},{"$f":"TimeM!IK23","v":1},{"$f":"TimeM!IL23","v":1},{"$f":"TimeM!IM23","v":1},{"$f":"TimeM!IN23","v":1},{"$f":"TimeM!IO23","v":1},{"$f":"TimeM!IP23","v":1},{"$f":"TimeM!IQ23","v":1},{"$f":"TimeM!IR23","v":1},{"$f":"TimeM!IS23","v":1},{"$f":"TimeM!IT23","v":1},{"$f":"TimeM!IU23","v":1},{"$f":"TimeM!IV23","v":1},{"$f":"TimeM!IW23","v":1},{"$f":"TimeM!IX23","v":1},{"$f":"TimeM!IY23","v":1},{"$f":"TimeM!IZ23","v":1},{"$f":"TimeM!JA23","v":1},{"$f":"TimeM!JB23","v":1},{"$f":"TimeM!JC23","v":1},{"$f":"TimeM!JD23","v":1},{"$f":"TimeM!JE23","v":1},{"$f":"TimeM!JF23","v":1},{"$f":"TimeM!JG23","v":1},{"$f":"TimeM!JH23","v":1},{"$f":"TimeM!JI23","v":1},{"$f":"TimeM!JJ23","v":1},{"$f":"TimeM!JK23","v":1},{"$f":"TimeM!JL23","v":1},{"$f":"TimeM!JM23","v":1},{"$f":"TimeM!JN23","v":1},{"$f":"TimeM!JO23","v":1},{"$f":"TimeM!JP23","v":1},{"$f":"TimeM!JQ23","v":1},{"$f":"TimeM!JR23","v":1},{"$f":"TimeM!JS23","v":1},{"$f":"TimeM!JT23","v":1},{"$f":"TimeM!JU23","v":1},{"$f":"TimeM!JV23","v":1},{"$f":"TimeM!JW23","v":1},{"$f":"TimeM!JX23","v":1},{"$f":"TimeM!JY23","v":1},{"$f":"TimeM!JZ23","v":1},{"$f":"TimeM!KA23","v":1},{"$f":"TimeM!KB23","v":1},{"$f":"TimeM!KC23","v":1},{"$f":"TimeM!KD23","v":1},{"$f":"TimeM!KE23","v":1},{"$f":"TimeM!KF23","v":1},{"$f":"TimeM!KG23","v":1},{"$f":"TimeM!KH23","v":1},{"$f":"TimeM!KI23","v":1},{"$f":"TimeM!KJ23","v":1},{"$f":"TimeM!KK23","v":1},{"$f":"TimeM!KL23","v":1},{"$f":"TimeM!KM23","v":1},{"$f":"TimeM!KN23","v":1},{"$f":"TimeM!KO23","v":1},{"$f":"TimeM!KP23","v":1},{"$f":"TimeM!KQ23","v":1},{"$f":"TimeM!KR23","v":1},{"$f":"TimeM!KS23","v":1},{"$f":"TimeM!KT23","v":1},{"$f":"TimeM!KU23","v":1},{"$f":"TimeM!KV23","v":1},{"$f":"TimeM!KW23","v":1},{"$f":"TimeM!KX23","v":1},{"$f":"TimeM!KY23","v":1},{"$f":"TimeM!KZ23","v":1},{"$f":"TimeM!LA23","v":1},{"$f":"TimeM!LB23","v":1},{"$f":"TimeM!LC23","v":1},{"$f":"TimeM!LD23","v":1},{"$f":"TimeM!LE23","v":1},{"$f":"TimeM!LF23","v":1},{"$f":"TimeM!LG23","v":1},{"$f":"TimeM!LH23","v":1},{"$f":"TimeM!LI23","v":1},{"$f":"TimeM!LJ23","v":1},{"$f":"TimeM!LK23","v":1},{"$f":"TimeM!LL23","v":1},{"$f":"TimeM!LM23","v":1},{"$f":"TimeM!LN23","v":1},{"$f":"TimeM!LO23","v":1},{"$f":"TimeM!LP23","v":1},{"$f":"TimeM!LQ23","v":1},{"$f":"TimeM!LR23","v":1},{"$f":"TimeM!LS23","v":1},{"$f":"TimeM!LT23","v":1},{"$f":"TimeM!LU23","v":1},{"$f":"TimeM!LV23","v":1},{"$f":"TimeM!LW23","v":1},{"$f":"TimeM!LX23","v":1},{"$f":"TimeM!LY23","v":1},{"$f":"TimeM!LZ23","v":1},{"$f":"TimeM!MA23","v":1},{"$f":"TimeM!MB23","v":1},{"$f":"TimeM!MC23","v":1},{"$f":"TimeM!MD23","v":1},{"$f":"TimeM!ME23","v":1},{"$f":"TimeM!MF23","v":1},{"$f":"TimeM!MG23","v":1},{"$f":"TimeM!MH23","v":1},{"$f":"TimeM!MI23","v":1},{"$f":"TimeM!MJ23","v":1},{"$f":"TimeM!MK23","v":1},{"$f":"TimeM!ML23","v":1},{"$f":"TimeM!MM23","v":1},{"$f":"TimeM!MN23","v":1},{"$f":"TimeM!MO23","v":1},{"$f":"TimeM!MP23","v":1},{"$f":"TimeM!MQ23","v":1},{"$f":"TimeM!MR23","v":1},{"$f":"TimeM!MS23","v":1},{"$f":"TimeM!MT23","v":1},{"$f":"TimeM!MU23","v":1},{"$f":"TimeM!MV23","v":1},{"$f":"TimeM!MW23","v":1},{"$f":"TimeM!MX23","v":1},{"$f":"TimeM!MY23","v":1},{"$f":"TimeM!MZ23","v":1},{"$f":"TimeM!NA23","v":1},{"$f":"TimeM!NB23","v":1},{"$f":"TimeM!NC23","v":1},{"$f":"TimeM!ND23","v":1},{"$f":"TimeM!NE23","v":1},{"$f":"TimeM!NF23","v":1},{"$f":"TimeM!NG23","v":1},{"$f":"TimeM!NH23","v":1},{"$f":"TimeM!NI23","v":1},{"$f":"TimeM!NJ23","v":1},{"$f":"TimeM!NK23","v":1},{"$f":"TimeM!NL23","v":1},{"$f":"TimeM!NM23","v":1},{"$f":"TimeM!NN23","v":1},{"$f":"TimeM!NO23","v":1},{"$f":"TimeM!NP23","v":1},{"$f":"TimeM!NQ23","v":1},{"$f":"TimeM!NR23","v":1},{"$f":"TimeM!NS23","v":1},{"$f":"TimeM!NT23","v":1},{"$f":"TimeM!NU23","v":1},{"$f":"TimeM!NV23","v":1},{"$f":"TimeM!NW23","v":1},{"$f":"TimeM!NX23","v":1},{"$f":"TimeM!NY23","v":1},{"$f":"TimeM!NZ23","v":1},{"$f":"TimeM!OA23","v":1},{"$f":"TimeM!OB23","v":1},{"$f":"TimeM!OC23","v":1},{"$f":"TimeM!OD23","v":1},{"$f":"TimeM!OE23","v":1},{"$f":"TimeM!OF23","v":1},{"$f":"TimeM!OG23","v":1},{"$f":"TimeM!OH23","v":1},{"$f":"TimeM!OI23","v":1},{"$f":"TimeM!OJ23","v":1},{"$f":"TimeM!OK23","v":1},{"$f":"TimeM!OL23","v":1},{"$f":"TimeM!OM23","v":1},{"$f":"TimeM!ON23","v":1},{"$f":"TimeM!OO23","v":1},{"$f":"TimeM!OP23","v":1},{"$f":"TimeM!OQ23","v":1},{"$f":"TimeM!OR23","v":1},{"$f":"TimeM!OS23","v":1},{"$f":"TimeM!OT23","v":1},{"$f":"TimeM!OU23","v":1},{"$f":"TimeM!OV23","v":1},{"$f":"TimeM!OW23","v":1},{"$f":"TimeM!OX23","v":1},{"$f":"TimeM!OY23","v":1},{"$f":"TimeM!OZ23","v":1},{"$f":"TimeM!PA23","v":1},{"$f":"TimeM!PB23","v":1},{"$f":"TimeM!PC23","v":1},{"$f":"TimeM!PD23","v":1},{"$f":"TimeM!PE23","v":1},{"$f":"TimeM!PF23","v":1},{"$f":"TimeM!PG23","v":1},{"$f":"TimeM!PH23","v":1},{"$f":"TimeM!PI23","v":1},{"$f":"TimeM!PJ23","v":1},{"$f":"TimeM!PK23","v":1},{"$f":"TimeM!PL23","v":1},{"$f":"TimeM!PM23","v":1},{"$f":"TimeM!PN23","v":1},{"$f":"TimeM!PO23","v":1},{"$f":"TimeM!PP23","v":1},{"$f":"TimeM!PQ23","v":1},{"$f":"TimeM!PR23","v":1},{"$f":"TimeM!PS23","v":1},{"$f":"TimeM!PT23","v":1},{"$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",{"$f":"IF(F15,F13,F14)","v":1713.6},"kWh/kWp",null,null,{"$f":"$F17*J16","v":0},{"$f":"$F17*K16","v":0},0,0,0,0,0,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,{"$f":"$F17*BW16","v":1713.6},1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,{"$f":"$F17*EI16","v":1713.6},1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,{"$f":"$F17*GU16","v":1713.6},1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,{"$f":"$F17*JG16","v":1713.6},1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,{"$f":"$F17*LS16","v":1713.6},1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,{"$f":"$F17*OE16","v":1713.6},1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,1713.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F17*QQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Annual Generation b/4 Degrad, Availiblity",null,"MWH",null,null,{"$f":"J17*J11","v":0},{"$f":"K17*K11","v":0},0,0,0,0,0,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,{"$f":"BW17*BW11","v":226195.19999999998},226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,{"$f":"EI17*EI11","v":226195.19999999998},226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,{"$f":"GU17*GU11","v":226195.19999999998},226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,{"$f":"JG17*JG11","v":226195.19999999998},226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,{"$f":"LS17*LS11","v":226195.19999999998},226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,{"$f":"OE17*OE11","v":226195.19999999998},226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,226195.19999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ17*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,"Availability Factor",{"$f":"InputC!F31","v":0.99},"Pct"]
[null,null,null,null,"Available Generation",null,"MWH",null,null,{"$f":"$F21*J19","v":0},{"$f":"$F21*K19","v":0},0,0,0,0,0,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,{"$f":"$F21*BW19","v":223933.24799999999},223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,{"$f":"$F21*EI19","v":223933.24799999999},223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,{"$f":"$F21*GU19","v":223933.24799999999},223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,{"$f":"$F21*JG19","v":223933.24799999999},223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,{"$f":"$F21*LS19","v":223933.24799999999},223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,{"$f":"$F21*OE19","v":223933.24799999999},223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,223933.24799999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F21*QQ19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Annual Degradation ",{"$f":"InputC!F32","v":5.0000000000000001E-3},"% p.a."]
[null,null,null,null,"Monthly Degradtaion",{"$f":"(1+F24)^(1/Months)-1","v":4.1571484472902043E-4}]
[null,null,null,null,"Operation Flag",null,null,null,null,{"$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},{"$f":"TimeM!Q23","v":1},{"$f":"TimeM!R23","v":1},{"$f":"TimeM!S23","v":1},{"$f":"TimeM!T23","v":1},{"$f":"TimeM!U23","v":1},{"$f":"TimeM!V23","v":1},{"$f":"TimeM!W23","v":1},{"$f":"TimeM!X23","v":1},{"$f":"TimeM!Y23","v":1},{"$f":"TimeM!Z23","v":1},{"$f":"TimeM!AA23","v":1},{"$f":"TimeM!AB23","v":1},{"$f":"TimeM!AC23","v":1},{"$f":"TimeM!AD23","v":1},{"$f":"TimeM!AE23","v":1},{"$f":"TimeM!AF23","v":1},{"$f":"TimeM!AG23","v":1},{"$f":"TimeM!AH23","v":1},{"$f":"TimeM!AI23","v":1},{"$f":"TimeM!AJ23","v":1},{"$f":"TimeM!AK23","v":1},{"$f":"TimeM!AL23","v":1},{"$f":"TimeM!AM23","v":1},{"$f":"TimeM!AN23","v":1},{"$f":"TimeM!AO23","v":1},{"$f":"TimeM!AP23","v":1},{"$f":"TimeM!AQ23","v":1},{"$f":"TimeM!AR23","v":1},{"$f":"TimeM!AS23","v":1},{"$f":"TimeM!AT23","v":1},{"$f":"TimeM!AU23","v":1},{"$f":"TimeM!AV23","v":1},{"$f":"TimeM!AW23","v":1},{"$f":"TimeM!AX23","v":1},{"$f":"TimeM!AY23","v":1},{"$f":"TimeM!AZ23","v":1},{"$f":"TimeM!BA23","v":1},{"$f":"TimeM!BB23","v":1},{"$f":"TimeM!BC23","v":1},{"$f":"TimeM!BD23","v":1},{"$f":"TimeM!BE23","v":1},{"$f":"TimeM!BF23","v":1},{"$f":"TimeM!BG23","v":1},{"$f":"TimeM!BH23","v":1},{"$f":"TimeM!BI23","v":1},{"$f":"TimeM!BJ23","v":1},{"$f":"TimeM!BK23","v":1},{"$f":"TimeM!BL23","v":1},{"$f":"TimeM!BM23","v":1},{"$f":"TimeM!BN23","v":1},{"$f":"TimeM!BO23","v":1},{"$f":"TimeM!BP23","v":1},{"$f":"TimeM!BQ23","v":1},{"$f":"TimeM!BR23","v":1},{"$f":"TimeM!BS23","v":1},{"$f":"TimeM!BT23","v":1},{"$f":"TimeM!BU23","v":1},{"$f":"TimeM!BV23","v":1},{"$f":"TimeM!BW23","v":1},{"$f":"TimeM!BX23","v":1},{"$f":"TimeM!BY23","v":1},{"$f":"TimeM!BZ23","v":1},{"$f":"TimeM!CA23","v":1},{"$f":"TimeM!CB23","v":1},{"$f":"TimeM!CC23","v":1},{"$f":"TimeM!CD23","v":1},{"$f":"TimeM!CE23","v":1},{"$f":"TimeM!CF23","v":1},{"$f":"TimeM!CG23","v":1},{"$f":"TimeM!CH23","v":1},{"$f":"TimeM!CI23","v":1},{"$f":"TimeM!CJ23","v":1},{"$f":"TimeM!CK23","v":1},{"$f":"TimeM!CL23","v":1},{"$f":"TimeM!CM23","v":1},{"$f":"TimeM!CN23","v":1},{"$f":"TimeM!CO23","v":1},{"$f":"TimeM!CP23","v":1},{"$f":"TimeM!CQ23","v":1},{"$f":"TimeM!CR23","v":1},{"$f":"TimeM!CS23","v":1},{"$f":"TimeM!CT23","v":1},{"$f":"TimeM!CU23","v":1},{"$f":"TimeM!CV23","v":1},{"$f":"TimeM!CW23","v":1},{"$f":"TimeM!CX23","v":1},{"$f":"TimeM!CY23","v":1},{"$f":"TimeM!CZ23","v":1},{"$f":"TimeM!DA23","v":1},{"$f":"TimeM!DB23","v":1},{"$f":"TimeM!DC23","v":1},{"$f":"TimeM!DD23","v":1},{"$f":"TimeM!DE23","v":1},{"$f":"TimeM!DF23","v":1},{"$f":"TimeM!DG23","v":1},{"$f":"TimeM!DH23","v":1},{"$f":"TimeM!DI23","v":1},{"$f":"TimeM!DJ23","v":1},{"$f":"TimeM!DK23","v":1},{"$f":"TimeM!DL23","v":1},{"$f":"TimeM!DM23","v":1},{"$f":"TimeM!DN23","v":1},{"$f":"TimeM!DO23","v":1},{"$f":"TimeM!DP23","v":1},{"$f":"TimeM!DQ23","v":1},{"$f":"TimeM!DR23","v":1},{"$f":"TimeM!DS23","v":1},{"$f":"TimeM!DT23","v":1},{"$f":"TimeM!DU23","v":1},{"$f":"TimeM!DV23","v":1},{"$f":"TimeM!DW23","v":1},{"$f":"TimeM!DX23","v":1},{"$f":"TimeM!DY23","v":1},{"$f":"TimeM!DZ23","v":1},{"$f":"TimeM!EA23","v":1},{"$f":"TimeM!EB23","v":1},{"$f":"TimeM!EC23","v":1},{"$f":"TimeM!ED23","v":1},{"$f":"TimeM!EE23","v":1},{"$f":"TimeM!EF23","v":1},{"$f":"TimeM!EG23","v":1},{"$f":"TimeM!EH23","v":1},{"$f":"TimeM!EI23","v":1},{"$f":"TimeM!EJ23","v":1},{"$f":"TimeM!EK23","v":1},{"$f":"TimeM!EL23","v":1},{"$f":"TimeM!EM23","v":1},{"$f":"TimeM!EN23","v":1},{"$f":"TimeM!EO23","v":1},{"$f":"TimeM!EP23","v":1},{"$f":"TimeM!EQ23","v":1},{"$f":"TimeM!ER23","v":1},{"$f":"TimeM!ES23","v":1},{"$f":"TimeM!ET23","v":1},{"$f":"TimeM!EU23","v":1},{"$f":"TimeM!EV23","v":1},{"$f":"TimeM!EW23","v":1},{"$f":"TimeM!EX23","v":1},{"$f":"TimeM!EY23","v":1},{"$f":"TimeM!EZ23","v":1},{"$f":"TimeM!FA23","v":1},{"$f":"TimeM!FB23","v":1},{"$f":"TimeM!FC23","v":1},{"$f":"TimeM!FD23","v":1},{"$f":"TimeM!FE23","v":1},{"$f":"TimeM!FF23","v":1},{"$f":"TimeM!FG23","v":1},{"$f":"TimeM!FH23","v":1},{"$f":"TimeM!FI23","v":1},{"$f":"TimeM!FJ23","v":1},{"$f":"TimeM!FK23","v":1},{"$f":"TimeM!FL23","v":1},{"$f":"TimeM!FM23","v":1},{"$f":"TimeM!FN23","v":1},{"$f":"TimeM!FO23","v":1},{"$f":"TimeM!FP23","v":1},{"$f":"TimeM!FQ23","v":1},{"$f":"TimeM!FR23","v":1},{"$f":"TimeM!FS23","v":1},{"$f":"TimeM!FT23","v":1},{"$f":"TimeM!FU23","v":1},{"$f":"TimeM!FV23","v":1},{"$f":"TimeM!FW23","v":1},{"$f":"TimeM!FX23","v":1},{"$f":"TimeM!FY23","v":1},{"$f":"TimeM!FZ23","v":1},{"$f":"TimeM!GA23","v":1},{"$f":"TimeM!GB23","v":1},{"$f":"TimeM!GC23","v":1},{"$f":"TimeM!GD23","v":1},{"$f":"TimeM!GE23","v":1},{"$f":"TimeM!GF23","v":1},{"$f":"TimeM!GG23","v":1},{"$f":"TimeM!GH23","v":1},{"$f":"TimeM!GI23","v":1},{"$f":"TimeM!GJ23","v":1},{"$f":"TimeM!GK23","v":1},{"$f":"TimeM!GL23","v":1},{"$f":"TimeM!GM23","v":1},{"$f":"TimeM!GN23","v":1},{"$f":"TimeM!GO23","v":1},{"$f":"TimeM!GP23","v":1},{"$f":"TimeM!GQ23","v":1},{"$f":"TimeM!GR23","v":1},{"$f":"TimeM!GS23","v":1},{"$f":"TimeM!GT23","v":1},{"$f":"TimeM!GU23","v":1},{"$f":"TimeM!GV23","v":1},{"$f":"TimeM!GW23","v":1},{"$f":"TimeM!GX23","v":1},{"$f":"TimeM!GY23","v":1},{"$f":"TimeM!GZ23","v":1},{"$f":"TimeM!HA23","v":1},{"$f":"TimeM!HB23","v":1},{"$f":"TimeM!HC23","v":1},{"$f":"TimeM!HD23","v":1},{"$f":"TimeM!HE23","v":1},{"$f":"TimeM!HF23","v":1},{"$f":"TimeM!HG23","v":1},{"$f":"TimeM!HH23","v":1},{"$f":"TimeM!HI23","v":1},{"$f":"TimeM!HJ23","v":1},{"$f":"TimeM!HK23","v":1},{"$f":"TimeM!HL23","v":1},{"$f":"TimeM!HM23","v":1},{"$f":"TimeM!HN23","v":1},{"$f":"TimeM!HO23","v":1},{"$f":"TimeM!HP23","v":1},{"$f":"TimeM!HQ23","v":1},{"$f":"TimeM!HR23","v":1},{"$f":"TimeM!HS23","v":1},{"$f":"TimeM!HT23","v":1},{"$f":"TimeM!HU23","v":1},{"$f":"TimeM!HV23","v":1},{"$f":"TimeM!HW23","v":1},{"$f":"TimeM!HX23","v":1},{"$f":"TimeM!HY23","v":1},{"$f":"TimeM!HZ23","v":1},{"$f":"TimeM!IA23","v":1},{"$f":"TimeM!IB23","v":1},{"$f":"TimeM!IC23","v":1},{"$f":"TimeM!ID23","v":1},{"$f":"TimeM!IE23","v":1},{"$f":"TimeM!IF23","v":1},{"$f":"TimeM!IG23","v":1},{"$f":"TimeM!IH23","v":1},{"$f":"TimeM!II23","v":1},{"$f":"TimeM!IJ23","v":1},{"$f":"TimeM!IK23","v":1},{"$f":"TimeM!IL23","v":1},{"$f":"TimeM!IM23","v":1},{"$f":"TimeM!IN23","v":1},{"$f":"TimeM!IO23","v":1},{"$f":"TimeM!IP23","v":1},{"$f":"TimeM!IQ23","v":1},{"$f":"TimeM!IR23","v":1},{"$f":"TimeM!IS23","v":1},{"$f":"TimeM!IT23","v":1},{"$f":"TimeM!IU23","v":1},{"$f":"TimeM!IV23","v":1},{"$f":"TimeM!IW23","v":1},{"$f":"TimeM!IX23","v":1},{"$f":"TimeM!IY23","v":1},{"$f":"TimeM!IZ23","v":1},{"$f":"TimeM!JA23","v":1},{"$f":"TimeM!JB23","v":1},{"$f":"TimeM!JC23","v":1},{"$f":"TimeM!JD23","v":1},{"$f":"TimeM!JE23","v":1},{"$f":"TimeM!JF23","v":1},{"$f":"TimeM!JG23","v":1},{"$f":"TimeM!JH23","v":1},{"$f":"TimeM!JI23","v":1},{"$f":"TimeM!JJ23","v":1},{"$f":"TimeM!JK23","v":1},{"$f":"TimeM!JL23","v":1},{"$f":"TimeM!JM23","v":1},{"$f":"TimeM!JN23","v":1},{"$f":"TimeM!JO23","v":1},{"$f":"TimeM!JP23","v":1},{"$f":"TimeM!JQ23","v":1},{"$f":"TimeM!JR23","v":1},{"$f":"TimeM!JS23","v":1},{"$f":"TimeM!JT23","v":1},{"$f":"TimeM!JU23","v":1},{"$f":"TimeM!JV23","v":1},{"$f":"TimeM!JW23","v":1},{"$f":"TimeM!JX23","v":1},{"$f":"TimeM!JY23","v":1},{"$f":"TimeM!JZ23","v":1},{"$f":"TimeM!KA23","v":1},{"$f":"TimeM!KB23","v":1},{"$f":"TimeM!KC23","v":1},{"$f":"TimeM!KD23","v":1},{"$f":"TimeM!KE23","v":1},{"$f":"TimeM!KF23","v":1},{"$f":"TimeM!KG23","v":1},{"$f":"TimeM!KH23","v":1},{"$f":"TimeM!KI23","v":1},{"$f":"TimeM!KJ23","v":1},{"$f":"TimeM!KK23","v":1},{"$f":"TimeM!KL23","v":1},{"$f":"TimeM!KM23","v":1},{"$f":"TimeM!KN23","v":1},{"$f":"TimeM!KO23","v":1},{"$f":"TimeM!KP23","v":1},{"$f":"TimeM!KQ23","v":1},{"$f":"TimeM!KR23","v":1},{"$f":"TimeM!KS23","v":1},{"$f":"TimeM!KT23","v":1},{"$f":"TimeM!KU23","v":1},{"$f":"TimeM!KV23","v":1},{"$f":"TimeM!KW23","v":1},{"$f":"TimeM!KX23","v":1},{"$f":"TimeM!KY23","v":1},{"$f":"TimeM!KZ23","v":1},{"$f":"TimeM!LA23","v":1},{"$f":"TimeM!LB23","v":1},{"$f":"TimeM!LC23","v":1},{"$f":"TimeM!LD23","v":1},{"$f":"TimeM!LE23","v":1},{"$f":"TimeM!LF23","v":1},{"$f":"TimeM!LG23","v":1},{"$f":"TimeM!LH23","v":1},{"$f":"TimeM!LI23","v":1},{"$f":"TimeM!LJ23","v":1},{"$f":"TimeM!LK23","v":1},{"$f":"TimeM!LL23","v":1},{"$f":"TimeM!LM23","v":1},{"$f":"TimeM!LN23","v":1},{"$f":"TimeM!LO23","v":1},{"$f":"TimeM!LP23","v":1},{"$f":"TimeM!LQ23","v":1},{"$f":"TimeM!LR23","v":1},{"$f":"TimeM!LS23","v":1},{"$f":"TimeM!LT23","v":1},{"$f":"TimeM!LU23","v":1},{"$f":"TimeM!LV23","v":1},{"$f":"TimeM!LW23","v":1},{"$f":"TimeM!LX23","v":1},{"$f":"TimeM!LY23","v":1},{"$f":"TimeM!LZ23","v":1},{"$f":"TimeM!MA23","v":1},{"$f":"TimeM!MB23","v":1},{"$f":"TimeM!MC23","v":1},{"$f":"TimeM!MD23","v":1},{"$f":"TimeM!ME23","v":1},{"$f":"TimeM!MF23","v":1},{"$f":"TimeM!MG23","v":1},{"$f":"TimeM!MH23","v":1},{"$f":"TimeM!MI23","v":1},{"$f":"TimeM!MJ23","v":1},{"$f":"TimeM!MK23","v":1},{"$f":"TimeM!ML23","v":1},{"$f":"TimeM!MM23","v":1},{"$f":"TimeM!MN23","v":1},{"$f":"TimeM!MO23","v":1},{"$f":"TimeM!MP23","v":1},{"$f":"TimeM!MQ23","v":1},{"$f":"TimeM!MR23","v":1},{"$f":"TimeM!MS23","v":1},{"$f":"TimeM!MT23","v":1},{"$f":"TimeM!MU23","v":1},{"$f":"TimeM!MV23","v":1},{"$f":"TimeM!MW23","v":1},{"$f":"TimeM!MX23","v":1},{"$f":"TimeM!MY23","v":1},{"$f":"TimeM!MZ23","v":1},{"$f":"TimeM!NA23","v":1},{"$f":"TimeM!NB23","v":1},{"$f":"TimeM!NC23","v":1},{"$f":"TimeM!ND23","v":1},{"$f":"TimeM!NE23","v":1},{"$f":"TimeM!NF23","v":1},{"$f":"TimeM!NG23","v":1},{"$f":"TimeM!NH23","v":1},{"$f":"TimeM!NI23","v":1},{"$f":"TimeM!NJ23","v":1},{"$f":"TimeM!NK23","v":1},{"$f":"TimeM!NL23","v":1},{"$f":"TimeM!NM23","v":1},{"$f":"TimeM!NN23","v":1},{"$f":"TimeM!NO23","v":1},{"$f":"TimeM!NP23","v":1},{"$f":"TimeM!NQ23","v":1},{"$f":"TimeM!NR23","v":1},{"$f":"TimeM!NS23","v":1},{"$f":"TimeM!NT23","v":1},{"$f":"TimeM!NU23","v":1},{"$f":"TimeM!NV23","v":1},{"$f":"TimeM!NW23","v":1},{"$f":"TimeM!NX23","v":1},{"$f":"TimeM!NY23","v":1},{"$f":"TimeM!NZ23","v":1},{"$f":"TimeM!OA23","v":1},{"$f":"TimeM!OB23","v":1},{"$f":"TimeM!OC23","v":1},{"$f":"TimeM!OD23","v":1},{"$f":"TimeM!OE23","v":1},{"$f":"TimeM!OF23","v":1},{"$f":"TimeM!OG23","v":1},{"$f":"TimeM!OH23","v":1},{"$f":"TimeM!OI23","v":1},{"$f":"TimeM!OJ23","v":1},{"$f":"TimeM!OK23","v":1},{"$f":"TimeM!OL23","v":1},{"$f":"TimeM!OM23","v":1},{"$f":"TimeM!ON23","v":1},{"$f":"TimeM!OO23","v":1},{"$f":"TimeM!OP23","v":1},{"$f":"TimeM!OQ23","v":1},{"$f":"TimeM!OR23","v":1},{"$f":"TimeM!OS23","v":1},{"$f":"TimeM!OT23","v":1},{"$f":"TimeM!OU23","v":1},{"$f":"TimeM!OV23","v":1},{"$f":"TimeM!OW23","v":1},{"$f":"TimeM!OX23","v":1},{"$f":"TimeM!OY23","v":1},{"$f":"TimeM!OZ23","v":1},{"$f":"TimeM!PA23","v":1},{"$f":"TimeM!PB23","v":1},{"$f":"TimeM!PC23","v":1},{"$f":"TimeM!PD23","v":1},{"$f":"TimeM!PE23","v":1},{"$f":"TimeM!PF23","v":1},{"$f":"TimeM!PG23","v":1},{"$f":"TimeM!PH23","v":1},{"$f":"TimeM!PI23","v":1},{"$f":"TimeM!PJ23","v":1},{"$f":"TimeM!PK23","v":1},{"$f":"TimeM!PL23","v":1},{"$f":"TimeM!PM23","v":1},{"$f":"TimeM!PN23","v":1},{"$f":"TimeM!PO23","v":1},{"$f":"TimeM!PP23","v":1},{"$f":"TimeM!PQ23","v":1},{"$f":"TimeM!PR23","v":1},{"$f":"TimeM!PS23","v":1},{"$f":"TimeM!PT23","v":1},{"$f":"TimeM!PU23","v":0},{"$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},{"$f":"TimeM!SO23","v":0}]
[null,null,null,null,"Monthly Degradation Index",null,"Index",null,1,{"$f":"I27*(1-$F$25*J26)","v":1},{"$f":"J27*(1-$F$25*K26)","v":1},1,1,1,1,1,0.99958428515527098,0.99916874312937409,0.99875337385046592,0.99833817724673313,0.99792315324639191,0.99750830177768857,0.99709362276889912,0.99667911614832949,0.99626478184431522,0.99585061978522182,0.99543662989944448,0.99502281211540822,0.99460916636156782,0.99419569256640772,0.99378239065844221,0.99336926056621522,0.99295630221830034,0.992543515543301,0.99213090046985009,0.99171845692661043,0.99130618484227428,0.99089408414556368,0.99048215476523016,0.99007039663005503,0.98965880966884912,0.9892473938104529,0.9888361489837364,0.98842507511759914,0.98801417214097031,0.98760343998280864,0.98719287857210236,0.98678248783786915,0.98637226770915631,0.98596221811504059,0.98555233898462824,0.98514263024705495,0.98473309183148583,0.98432372366711562,0.98391452568316828,0.98350549780889729,0.98309663997358554,0.98268795210654525,0.98227943413711816,0.98187108599467532,0.9814629076086171,0.98105489890837327,0.98064705982340294,0.98023939028319451,0.97983189021726569,0.9794245595551635,0.97901739822646427,0.97861040616077355,0.97820358328772627,0.97779692953698649,0.97739044483824755,0.976984129121232,0.97657798231569171,0.97617200435140761,{"$f":"BV27*(1-$F$25*BW26)","v":0.97576619515818985},0.97536055466587779,0.97495508280434007,0.97454977950347432,0.97414464469320738,0.97373967830349517,0.9733348802643228,0.97293025050570436,0.97252578895768327,0.97212149555033178,0.97171737021375137,0.97131341287807249,0.97090962347345466,0.97050600193008651,0.97010254817818553,0.9696992621479984,0.96929614376980067,0.96889319297389698,0.96849040969062083,0.96808779385033472,0.96768534538343021,0.96728306422032762,0.96688095029147625,0.96647900352735439,0.96607722385846917,0.96567561121535661,0.96527416552858158,0.96487288672873794,0.9644717747464483,0.964070829512364,0.96367005095716551,0.96326943901156181,0.96286899360629086,0.96246871467211947,0.96206860213984302,0.96166865594028583,0.96126887600430089,0.96086926226276992,0.96046981464660341,0.96007053308674073,0.95967141751414964,0.95927246785982689,0.95887368405479767,0.95847506603011612,0.95807661371686481,0.95767832704615496,0.95728020594912666,0.95688225035694841,0.95648446020081734,0.95608683541195927,0.9556893759216285,0.95529208166110802,0.95489495256170942,0.95449798855477275,0.95410118957166656,0.95370455554378797,0.9533080864025627,0.95291178207944494,0.95251564250591736,0.95211966761349109,0.95172385733370568,0.9513282115981293,0.95093273033835846,0.95053741348601806,{"$f":"EH27*(1-$F$25*EI26)","v":0.95014226097276155},0.94974727273027082,0.94935244869025592,0.94895778878445558,0.9485632929446367,0.94816896110259463,0.94777479319015301,0.9473807891391639,0.9469869488815077,0.94659327234909296,0.94619975947385682,0.94580641018776446,0.94541322442280951,0.94502020211101379,0.94462734318442743,0.94423464757512876,0.94384211521522432,0.94344974603684895,0.94305753997216557,0.94266549695336554,0.9422736169126682,0.94188189978232106,0.94149034549459998,0.94109895398180887,0.94070772517627965,0.94031665901037265,0.93992575541647605,0.93953501432700626,0.93914443567440786,0.93875401939115333,0.93836376540974342,0.93797367366270679,0.93758374408260015,0.93719397660200843,0.93680437115354431,0.9364149276698488,0.93602564608359062,0.93563652632746663,0.93524756833420164,0.93485877203654844,0.93447013736728768,0.93408166425922812,0.93369335264520636,0.9333052024580869,0.9329172136307623,0.93252938609615277,0.9321417197872065,0.93175421463689967,0.93136687057823631,0.93097968754424809,0.9305926654679948,0.93020580428256383,0.92981910392107048,0.92943256431665788,0.92904618540249684,0.92865996711178611,0.92827390937775223,0.92788801213364924,0.92750227531275919,0.92711669884839176,0.92673128267388427,0.92634602672260202,0.92596093092793774,0.92557599522331191,{"$f":"GT27*(1-$F$25*GU26)","v":0.92519121954217276},0.92480660381799618,0.92442214798428557,0.92403785197457222,0.92365371572241484,0.92326973916139987,0.92288592222514143,0.92250226484728104,0.92211876696148787,0.92173542850145873,0.92135224940091798,0.92096922959361749,0.92058636901333679,0.92020366759388272,0.91982112526908988,0.91943874197282016,0.91905651763896312,0.91867445220143562,0.91829254559418216,0.91791079775117468,0.91752920860641241,0.91714777809392223,0.91676650614775834,0.91638539270200237,0.91600443769076334,0.91562364104817762,0.91524300270840908,0.91486252260564882,0.91448220067411545,0.9141020368480548,0.91372203106173999,0.9133421832494717,0.91296249334557766,0.91258296128441307,0.91220358700036042,0.91182437042782927,0.91144531150125674,0.91106641015510703,0.91068766632387155,0.91030907994206911,0.90993065094424552,0.90955237926497401,0.909174264838855,0.90879630760051588,0.90841850748461139,0.90804086442582344,0.90766337835886102,0.90728604921846034,0.90690887693938471,0.9065318614564245,0.90615500270439719,0.90577830061814746,0.90540175513254706,0.90502536618249474,0.90464913370291633,0.90427305762876475,0.90389713789502002,0.90352137443668901,0.90314576718880568,0.9027703160864311,0.9023950210646533,0.90201988205858719,0.90164489900337474,0.90127007183418484,{"$f":"JF27*(1-$F$25*JG26)","v":0.90089540048621342},0.90052088489468318,0.90014652499484393,0.89977232072197233,0.8993982720113719,0.89902437879837316,0.89865064101833336,0.89827705860663676,0.89790363149869445,0.89753035962994432,0.8971572429358512,0.89678428135190658,0.89641147481362893,0.89603882325656348,0.8956663266162822,0.89529398482838396,0.89492179782849424,0.8945497655522654,0.89417788793537645,0.89380616491353326,0.89343459642246836,0.89306318239794102,0.89269192277573728,0.89232081749166969,0.8919498664815777,0.89157906968132727,0.89120842702681102,0.89083793845394843,0.89046760389868529,0.89009742329699437,0.88972739658487476,0.8893575236983523,0.88898780457347948,0.8886182391463352,0.88824882735302513,0.88787956912968136,0.88751046441246251,0.88714151313755385,0.88677271524116719,0.88640407065954074,0.88603557932893939,0.88566724118565432,0.88529905616600324,0.88493102420633041,0.88456314524300661,0.88419541921242895,0.88382784605102094,0.88346042569523264,0.88309315808154054,0.88272604314644743,0.88235908082648251,0.88199227105820144,0.88162561377818627,0.88125910892304538,0.88089275642941345,0.88052655623395149,0.88016050827334691,0.87979461248431345,0.87942886880359106,0.87906327716794619,0.8786978375141713,0.87833254977908537,0.87796741389953348,0.87760242981238712,{"$f":"LR27*(1-$F$25*LS26)","v":0.87723759745454388},0.87687291676292756,0.87650838767448835,0.87614401012620258,0.87577978405507273,0.87541570939812741,0.87505178609242162,0.87468801407503638,0.87432439328307887,0.87396092365368239,0.87359760512400642,0.87323443763123665,0.87287142111258476,0.8725085555052885,0.87214584074661183,0.87178327677384482,0.87142086352430337,0.87105860093532972,0.87069648894429197,0.87033452748858442,0.86997271650562724,0.86961105593286658,0.8692495457077748,0.8688881857678501,0.86852697605061668,0.86816591649362485,0.86780500703445063,0.86744424761069627,0.86708363815998968,0.86672317861998494,0.8663628689283619,0.86600270902282639,0.86564269884111,0.86528283832097042,0.86492312740019117,0.86456356601658146,0.86420415410797646,0.86384489161223732,0.86348577846725083,0.86312681461092955,0.86276799998121212,0.86240933451606272,0.86205081815347151,0.86169245083145429,0.86133423248805274,0.86097616306133418,0.86061824248939178,0.86026047071034439,0.85990284766233649,0.85954537328353853,0.85918804751214639,0.85883087028638183,0.85847384154449224,0.85811696122475067,0.85776022926545581,0.85740364560493199,0.85704721018152918,0.85669092293362314,0.85633478379961503,0.85597879271793176,0.85562294962702568,0.85526725446537488,0.85491170717148302,0.85455630768387925,{"$f":"OD27*(1-$F$25*OE26)","v":0.85420105594111828},0.85384595188178036,0.85349099544447138,0.85313618656782253,0.85278152519049077,0.85242701125115838,0.85207264468853328,0.85171842544134879,0.85136435344836359,0.85101042864836196,0.85065665098015364,0.85030302038257377,0.84994953679448282,0.84959620015476678,0.84924301040233707,0.84888996747613044,0.84853707131510903,0.84818432185826043,0.84783171904459753,0.84747926281315855,0.84712695310300712,0.84677478985323218,0.84642277300294788,0.84607090249129391,0.84571917825743503,0.84536760024056135,0.84501616837988835,0.84466488261465678,0.84431374288413252,0.84396274912760683,0.84361190128439612,0.84326119929384213,0.84291064309531172,0.8425602326281969,0.84220996783191504,0.84185984864590857,0.84150987500964514,0.84116004686261758,0.84081036414434385,0.84046082679436707,0.84011143475225547,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,{"$f":"QP27*(1-$F$25*QQ26)","v":0.83976218795760238},0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238]
[null,null,null,null,"Annual Degradation after Degradation",null,"MWH",null,null,{"$f":"J27*J22","v":0},{"$f":"K27*K22","v":0},0,0,0,0,0,223840.15562457801,223747.10194903842,223654.0869572931,223561.11063326063,223468.17296086627,223375.27392404198,223282.41350672633,223189.59169286466,223096.80846640893,223004.06381131778,222911.35771155651,222818.69015109711,222726.06111391823,222633.47058400512,222540.91854534982,222448.40498195088,222355.92987781359,222263.49321694986,222171.09498337825,222078.73516112397,221986.41373421883,221894.13068670136,221801.88600261667,221709.67966601645,221617.51166095919,221525.38197150981,221433.29058173997,221341.23747572795,221249.22263755859,221157.2460513234,221065.30770112047,220973.40757105453,220881.54564523688,220789.72190778548,220697.9363428248,220606.18893448604,220514.47966690687,220422.80852423166,220331.17549061129,220239.58055020325,220148.02368717163,220056.50488568711,219965.02412992693,219873.58140407494,219782.17669232152,219690.80997886366,219599.48124790491,219508.19048365537,219416.93767033171,219325.72279215718,219234.54583336157,219143.40677818123,219052.30561085907,218961.24231564451,218870.21687679359,218779.22927856885,218688.27950523939,218597.36754108084,{"$f":"BW27*BW22","v":218506.49337037533},218415.65697741156,218324.85834648481,218234.09746189683,218143.37430795588,218052.68886897681,217962.0411292809,217871.431073196,217780.85868505653,217690.32394920333,217599.8268499838,217509.36737175178,217418.94549886775,217328.56121569854,217238.21450661757,217147.90535600472,217057.63374824642,216967.39966773553,216877.2030988714,216787.04402605988,216696.92243371333,216606.83830625055,216516.79162809681,216426.78238368392,216336.81055745008,216246.87613384004,216156.97909730489,216067.11943230237,215977.29712329654,215887.51215475792,215797.76451116358,215708.05417699693,215618.38113674795,215528.74537491295,215439.1468759948,215349.58562450268,215260.06160495235,215170.57480186588,215081.12519977186,214991.71278320532,214902.33753670761,214812.99944482665,214723.69849211664,214634.43466313835,214545.20794245889,214456.01831465171,214366.86576429685,214277.75027598059,214188.67183429576,214099.63042384145,214010.62602922326,213921.65863505314,213832.72822594951,213743.83478653707,213654.978301447,213566.15875531684,213477.37613279049,213388.6304185183,213299.92159715694,213211.24965336945,213122.61457182534,213034.01633720036,212945.45493417673,212856.93034744301,{"$f":"EI27*EI22","v":212768.44256169413},212679.99156163135,212591.57733196235,212503.19985740111,212414.85912266799,212326.55511248967,212238.28781159924,212150.05720473608,212061.86327664598,211973.70601208098,211885.58539579951,211797.50141256637,211709.45404715266,211621.44328433578,211533.4691088995,211445.5315056339,211357.6304593354,211269.7659548067,211181.93797685686,211094.14651030125,211006.39153996151,210918.67305066565,210830.99102724795,210743.34545454898,210655.73631741566,210568.1636007012,210480.62728926507,210393.12736797304,210305.66382169721,210218.23663531593,210130.84579371387,210043.49128178199,209956.17308441742,209868.89118652375,209781.64557301067,209694.43622879431,209607.26313879693,209520.12628794712,209433.02566117971,209345.96124343586,209258.93301966289,209171.94097481447,209084.98509385044,208998.06536173698,208911.18176344645,208824.33428395752,208737.52290825502,208650.74762133008,208564.00840818009,208477.30525380862,208390.63814322551,208304.00706144681,208217.41199349484,208130.85292439809,208044.32983919128,207957.84272291543,207871.39156061772,207784.97633735149,207698.59703817638,207612.25364815822,207525.94615236903,207439.67453588705,207353.43878379674,207267.23888118871,{"$f":"GU27*GU22","v":207181.07481315982},207094.94656481309,207008.85412125773,206922.79746760917,206836.77658898901,206750.79147052506,206664.8420973513,206578.92845460787,206493.05052744105,206407.20830100341,206321.40176045362,206235.63089095647,206149.89567768306,206064.19610581049,205978.53216052215,205892.90382700754,205807.31109046229,205721.75393608821,205636.2323490933,205550.74631469164,205465.29581810348,205379.88084455524,205294.50137927948,205209.15740751487,205123.84891450623,205038.57588550454,204953.33830576684,204868.13616055634,204782.96943514247,204697.8381148006,204612.74218481232,204527.68163046538,204442.65643705358,204357.66658987687,204272.71207424128,204187.79287545895,204102.90897884817,204018.06036973328,203933.24703344476,203848.46895531917,203763.72612069917,203679.01851493347,203594.34612337698,203509.7089313906,203425.10692434132,203340.54008760228,203256.00840655266,203171.51186657767,203087.05045306872,203002.62415142314,202918.23294704445,202833.87682534216,202749.55577173192,202665.26977163539,202581.01881048031,202496.80287370045,202412.62194673572,202328.47601503192,202244.36506404108,202160.28907922117,202076.24804603623,201992.24194995634,201908.27077645768,201824.33451102232,{"$f":"JG27*JG22","v":201740.43313913853},201656.56664630055,201572.73501800859,201488.93823976896,201405.176297094,201321.44917550203,201237.7568605174,201154.09933767052,201070.47659249775,200986.8886105415,200903.33537735022,200819.81687847828,200736.3330994861,200652.88402594018,200569.46964341291,200486.08993748273,200402.74489373405,200319.43449775729,200236.15873514884,200152.91759151113,200069.71105245251,199986.53910358736,199903.40173053602,199820.29891892479,199737.23065438602,199654.19692255792,199571.19770908478,199488.23299961677,199405.30277981007,199322.40703532682,199239.5457518351,199156.718915009,199073.92651052852,198991.16852407958,198908.44494135416,198825.75574805008,198743.10092987114,198660.4804725271,198577.89436173366,198495.34258321245,198412.82512269105,198330.34196590295,198247.89309858752,198165.47850649018,198083.09817536222,198000.7520909608,197918.44023904909,197836.16260539609,197753.91917577683,197671.70993597212,197589.53487176876,197507.39396895943,197425.28721334279,197343.21459072334,197261.17608691144,197179.1716877234,197097.20137898144,197015.26514651364,196933.36297615402,196851.49485374242,196769.66076512463,196687.86069615226,196606.09463268286,196524.36256057987,{"$f":"LS27*LS22","v":196442.66446571253},196361.00033395601,196279.37015119134,196197.77390330544,196116.21157619104,196034.68315574678,195953.18862787719,195871.72797849259,195790.30119350922,195708.90825884911,195627.54916044019,195546.22388421625,195464.93241611688,195383.67474208752,195302.45084807952,195221.26072005002,195140.10434396198,195058.98170578422,194977.89279149138,194896.83758706399,194815.81607848831,194734.82825175647,194653.87409286646,194572.95358782203,194492.06672263279,194411.21348331418,194330.39385588738,194249.60782637945,194168.85538082322,194088.13650525737,194007.45118572636,193926.79940828041,193846.18115897558,193765.59642387377,193685.0451890426,193604.52744055551,193524.04316449171,193443.59234693626,193363.17497397994,193282.7910317193,193202.44050625677,193122.12338370044,193041.83965016424,192961.58929176786,192881.37229463676,192801.18864490217,192721.03832870111,192640.92133217628,192560.83764147622,192480.78724275521,192400.77012217324,192320.78626589617,192240.83566009547,192160.91829094847,192081.03414463816,192001.18320735334,191921.36546528849,191841.58090464392,191761.82951162558,191682.11127244521,191602.42617332024,191522.77420047388,191443.15534013507,191363.56957853842,{"$f":"OE27*OE22","v":191284.0169019243},191204.49729653879,191125.01074863368,191045.55724446647,190966.13677030042,190886.74931240443,190807.39485705321,190728.07339052708,190648.78489911204,190569.52936909994,190490.30678678819,190411.11713847995,190331.96041048403,190252.83658911503,190173.74566069312,190094.68761154424,190015.66242799998,189936.67009639763,189857.71060308017,189778.7839343962,189699.89007670005,189621.02901635171,189542.20073971682,189463.40523316673,189384.64248307841,189305.91247583448,189227.2151978233,189148.55063543882,189069.91877508067,188991.31960315414,188912.75310607019,188834.21927024538,188755.71808210193,188677.24952806771,188598.81359457623,188520.41026806671,188442.03953498387,188363.70138177817,188285.39579490566,188207.12276082803,188128.88226601263,188050.67429693238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"TimeM!J38","v":1},{"$f":"TimeM!K38","v":2},{"$f":"TimeM!L38","v":3},{"$f":"TimeM!M38","v":4},{"$f":"TimeM!N38","v":5},{"$f":"TimeM!O38","v":6},{"$f":"TimeM!P38","v":7},{"$f":"TimeM!Q38","v":8},{"$f":"TimeM!R38","v":9},{"$f":"TimeM!S38","v":10},{"$f":"TimeM!T38","v":11},{"$f":"TimeM!U38","v":12},{"$f":"TimeM!V38","v":1},{"$f":"TimeM!W38","v":2},{"$f":"TimeM!X38","v":3},{"$f":"TimeM!Y38","v":4},{"$f":"TimeM!Z38","v":5},{"$f":"TimeM!AA38","v":6},{"$f":"TimeM!AB38","v":7},{"$f":"TimeM!AC38","v":8},{"$f":"TimeM!AD38","v":9},{"$f":"TimeM!AE38","v":10},{"$f":"TimeM!AF38","v":11},{"$f":"TimeM!AG38","v":12},{"$f":"TimeM!AH38","v":1},{"$f":"TimeM!AI38","v":2},{"$f":"TimeM!AJ38","v":3},{"$f":"TimeM!AK38","v":4},{"$f":"TimeM!AL38","v":5},{"$f":"TimeM!AM38","v":6},{"$f":"TimeM!AN38","v":7},{"$f":"TimeM!AO38","v":8},{"$f":"TimeM!AP38","v":9},{"$f":"TimeM!AQ38","v":10},{"$f":"TimeM!AR38","v":11},{"$f":"TimeM!AS38","v":12},{"$f":"TimeM!AT38","v":1},{"$f":"TimeM!AU38","v":2},{"$f":"TimeM!AV38","v":3},{"$f":"TimeM!AW38","v":4},{"$f":"TimeM!AX38","v":5},{"$f":"TimeM!AY38","v":6},{"$f":"TimeM!AZ38","v":7},{"$f":"TimeM!BA38","v":8},{"$f":"TimeM!BB38","v":9},{"$f":"TimeM!BC38","v":10},{"$f":"TimeM!BD38","v":11},{"$f":"TimeM!BE38","v":12},{"$f":"TimeM!BF38","v":1},{"$f":"TimeM!BG38","v":2},{"$f":"TimeM!BH38","v":3},{"$f":"TimeM!BI38","v":4},{"$f":"TimeM!BJ38","v":5},{"$f":"TimeM!BK38","v":6},{"$f":"TimeM!BL38","v":7},{"$f":"TimeM!BM38","v":8},{"$f":"TimeM!BN38","v":9},{"$f":"TimeM!BO38","v":10},{"$f":"TimeM!BP38","v":11},{"$f":"TimeM!BQ38","v":12},{"$f":"TimeM!BR38","v":1},{"$f":"TimeM!BS38","v":2},{"$f":"TimeM!BT38","v":3},{"$f":"TimeM!BU38","v":4},{"$f":"TimeM!BV38","v":5},{"$f":"TimeM!BW38","v":6},{"$f":"TimeM!BX38","v":7},{"$f":"TimeM!BY38","v":8},{"$f":"TimeM!BZ38","v":9},{"$f":"TimeM!CA38","v":10},{"$f":"TimeM!CB38","v":11},{"$f":"TimeM!CC38","v":12},{"$f":"TimeM!CD38","v":1},{"$f":"TimeM!CE38","v":2},{"$f":"TimeM!CF38","v":3},{"$f":"TimeM!CG38","v":4},{"$f":"TimeM!CH38","v":5},{"$f":"TimeM!CI38","v":6},{"$f":"TimeM!CJ38","v":7},{"$f":"TimeM!CK38","v":8},{"$f":"TimeM!CL38","v":9},{"$f":"TimeM!CM38","v":10},{"$f":"TimeM!CN38","v":11},{"$f":"TimeM!CO38","v":12},{"$f":"TimeM!CP38","v":1},{"$f":"TimeM!CQ38","v":2},{"$f":"TimeM!CR38","v":3},{"$f":"TimeM!CS38","v":4},{"$f":"TimeM!CT38","v":5},{"$f":"TimeM!CU38","v":6},{"$f":"TimeM!CV38","v":7},{"$f":"TimeM!CW38","v":8},{"$f":"TimeM!CX38","v":9},{"$f":"TimeM!CY38","v":10},{"$f":"TimeM!CZ38","v":11},{"$f":"TimeM!DA38","v":12},{"$f":"TimeM!DB38","v":1},{"$f":"TimeM!DC38","v":2},{"$f":"TimeM!DD38","v":3},{"$f":"TimeM!DE38","v":4},{"$f":"TimeM!DF38","v":5},{"$f":"TimeM!DG38","v":6},{"$f":"TimeM!DH38","v":7},{"$f":"TimeM!DI38","v":8},{"$f":"TimeM!DJ38","v":9},{"$f":"TimeM!DK38","v":10},{"$f":"TimeM!DL38","v":11},{"$f":"TimeM!DM38","v":12},{"$f":"TimeM!DN38","v":1},{"$f":"TimeM!DO38","v":2},{"$f":"TimeM!DP38","v":3},{"$f":"TimeM!DQ38","v":4},{"$f":"TimeM!DR38","v":5},{"$f":"TimeM!DS38","v":6},{"$f":"TimeM!DT38","v":7},{"$f":"TimeM!DU38","v":8},{"$f":"TimeM!DV38","v":9},{"$f":"TimeM!DW38","v":10},{"$f":"TimeM!DX38","v":11},{"$f":"TimeM!DY38","v":12},{"$f":"TimeM!DZ38","v":1},{"$f":"TimeM!EA38","v":2},{"$f":"TimeM!EB38","v":3},{"$f":"TimeM!EC38","v":4},{"$f":"TimeM!ED38","v":5},{"$f":"TimeM!EE38","v":6},{"$f":"TimeM!EF38","v":7},{"$f":"TimeM!EG38","v":8},{"$f":"TimeM!EH38","v":9},{"$f":"TimeM!EI38","v":10},{"$f":"TimeM!EJ38","v":11},{"$f":"TimeM!EK38","v":12},{"$f":"TimeM!EL38","v":1},{"$f":"TimeM!EM38","v":2},{"$f":"TimeM!EN38","v":3},{"$f":"TimeM!EO38","v":4},{"$f":"TimeM!EP38","v":5},{"$f":"TimeM!EQ38","v":6},{"$f":"TimeM!ER38","v":7},{"$f":"TimeM!ES38","v":8},{"$f":"TimeM!ET38","v":9},{"$f":"TimeM!EU38","v":10},{"$f":"TimeM!EV38","v":11},{"$f":"TimeM!EW38","v":12},{"$f":"TimeM!EX38","v":1},{"$f":"TimeM!EY38","v":2},{"$f":"TimeM!EZ38","v":3},{"$f":"TimeM!FA38","v":4},{"$f":"TimeM!FB38","v":5},{"$f":"TimeM!FC38","v":6},{"$f":"TimeM!FD38","v":7},{"$f":"TimeM!FE38","v":8},{"$f":"TimeM!FF38","v":9},{"$f":"TimeM!FG38","v":10},{"$f":"TimeM!FH38","v":11},{"$f":"TimeM!FI38","v":12},{"$f":"TimeM!FJ38","v":1},{"$f":"TimeM!FK38","v":2},{"$f":"TimeM!FL38","v":3},{"$f":"TimeM!FM38","v":4},{"$f":"TimeM!FN38","v":5},{"$f":"TimeM!FO38","v":6},{"$f":"TimeM!FP38","v":7},{"$f":"TimeM!FQ38","v":8},{"$f":"TimeM!FR38","v":9},{"$f":"TimeM!FS38","v":10},{"$f":"TimeM!FT38","v":11},{"$f":"TimeM!FU38","v":12},{"$f":"TimeM!FV38","v":1},{"$f":"TimeM!FW38","v":2},{"$f":"TimeM!FX38","v":3},{"$f":"TimeM!FY38","v":4},{"$f":"TimeM!FZ38","v":5},{"$f":"TimeM!GA38","v":6},{"$f":"TimeM!GB38","v":7},{"$f":"TimeM!GC38","v":8},{"$f":"TimeM!GD38","v":9},{"$f":"TimeM!GE38","v":10},{"$f":"TimeM!GF38","v":11},{"$f":"TimeM!GG38","v":12},{"$f":"TimeM!GH38","v":1},{"$f":"TimeM!GI38","v":2},{"$f":"TimeM!GJ38","v":3},{"$f":"TimeM!GK38","v":4},{"$f":"TimeM!GL38","v":5},{"$f":"TimeM!GM38","v":6},{"$f":"TimeM!GN38","v":7},{"$f":"TimeM!GO38","v":8},{"$f":"TimeM!GP38","v":9},{"$f":"TimeM!GQ38","v":10},{"$f":"TimeM!GR38","v":11},{"$f":"TimeM!GS38","v":12},{"$f":"TimeM!GT38","v":1},{"$f":"TimeM!GU38","v":2},{"$f":"TimeM!GV38","v":3},{"$f":"TimeM!GW38","v":4},{"$f":"TimeM!GX38","v":5},{"$f":"TimeM!GY38","v":6},{"$f":"TimeM!GZ38","v":7},{"$f":"TimeM!HA38","v":8},{"$f":"TimeM!HB38","v":9},{"$f":"TimeM!HC38","v":10},{"$f":"TimeM!HD38","v":11},{"$f":"TimeM!HE38","v":12},{"$f":"TimeM!HF38","v":1},{"$f":"TimeM!HG38","v":2},{"$f":"TimeM!HH38","v":3},{"$f":"TimeM!HI38","v":4},{"$f":"TimeM!HJ38","v":5},{"$f":"TimeM!HK38","v":6},{"$f":"TimeM!HL38","v":7},{"$f":"TimeM!HM38","v":8},{"$f":"TimeM!HN38","v":9},{"$f":"TimeM!HO38","v":10},{"$f":"TimeM!HP38","v":11},{"$f":"TimeM!HQ38","v":12},{"$f":"TimeM!HR38","v":1},{"$f":"TimeM!HS38","v":2},{"$f":"TimeM!HT38","v":3},{"$f":"TimeM!HU38","v":4},{"$f":"TimeM!HV38","v":5},{"$f":"TimeM!HW38","v":6},{"$f":"TimeM!HX38","v":7},{"$f":"TimeM!HY38","v":8},{"$f":"TimeM!HZ38","v":9},{"$f":"TimeM!IA38","v":10},{"$f":"TimeM!IB38","v":11},{"$f":"TimeM!IC38","v":12},{"$f":"TimeM!ID38","v":1},{"$f":"TimeM!IE38","v":2},{"$f":"TimeM!IF38","v":3},{"$f":"TimeM!IG38","v":4},{"$f":"TimeM!IH38","v":5},{"$f":"TimeM!II38","v":6},{"$f":"TimeM!IJ38","v":7},{"$f":"TimeM!IK38","v":8},{"$f":"TimeM!IL38","v":9},{"$f":"TimeM!IM38","v":10},{"$f":"TimeM!IN38","v":11},{"$f":"TimeM!IO38","v":12},{"$f":"TimeM!IP38","v":1},{"$f":"TimeM!IQ38","v":2},{"$f":"TimeM!IR38","v":3},{"$f":"TimeM!IS38","v":4},{"$f":"TimeM!IT38","v":5},{"$f":"TimeM!IU38","v":6},{"$f":"TimeM!IV38","v":7},{"$f":"TimeM!IW38","v":8},{"$f":"TimeM!IX38","v":9},{"$f":"TimeM!IY38","v":10},{"$f":"TimeM!IZ38","v":11},{"$f":"TimeM!JA38","v":12},{"$f":"TimeM!JB38","v":1},{"$f":"TimeM!JC38","v":2},{"$f":"TimeM!JD38","v":3},{"$f":"TimeM!JE38","v":4},{"$f":"TimeM!JF38","v":5},{"$f":"TimeM!JG38","v":6},{"$f":"TimeM!JH38","v":7},{"$f":"TimeM!JI38","v":8},{"$f":"TimeM!JJ38","v":9},{"$f":"TimeM!JK38","v":10},{"$f":"TimeM!JL38","v":11},{"$f":"TimeM!JM38","v":12},{"$f":"TimeM!JN38","v":1},{"$f":"TimeM!JO38","v":2},{"$f":"TimeM!JP38","v":3},{"$f":"TimeM!JQ38","v":4},{"$f":"TimeM!JR38","v":5},{"$f":"TimeM!JS38","v":6},{"$f":"TimeM!JT38","v":7},{"$f":"TimeM!JU38","v":8},{"$f":"TimeM!JV38","v":9},{"$f":"TimeM!JW38","v":10},{"$f":"TimeM!JX38","v":11},{"$f":"TimeM!JY38","v":12},{"$f":"TimeM!JZ38","v":1},{"$f":"TimeM!KA38","v":2},{"$f":"TimeM!KB38","v":3},{"$f":"TimeM!KC38","v":4},{"$f":"TimeM!KD38","v":5},{"$f":"TimeM!KE38","v":6},{"$f":"TimeM!KF38","v":7},{"$f":"TimeM!KG38","v":8},{"$f":"TimeM!KH38","v":9},{"$f":"TimeM!KI38","v":10},{"$f":"TimeM!KJ38","v":11},{"$f":"TimeM!KK38","v":12},{"$f":"TimeM!KL38","v":1},{"$f":"TimeM!KM38","v":2},{"$f":"TimeM!KN38","v":3},{"$f":"TimeM!KO38","v":4},{"$f":"TimeM!KP38","v":5},{"$f":"TimeM!KQ38","v":6},{"$f":"TimeM!KR38","v":7},{"$f":"TimeM!KS38","v":8},{"$f":"TimeM!KT38","v":9},{"$f":"TimeM!KU38","v":10},{"$f":"TimeM!KV38","v":11},{"$f":"TimeM!KW38","v":12},{"$f":"TimeM!KX38","v":1},{"$f":"TimeM!KY38","v":2},{"$f":"TimeM!KZ38","v":3},{"$f":"TimeM!LA38","v":4},{"$f":"TimeM!LB38","v":5},{"$f":"TimeM!LC38","v":6},{"$f":"TimeM!LD38","v":7},{"$f":"TimeM!LE38","v":8},{"$f":"TimeM!LF38","v":9},{"$f":"TimeM!LG38","v":10},{"$f":"TimeM!LH38","v":11},{"$f":"TimeM!LI38","v":12},{"$f":"TimeM!LJ38","v":1},{"$f":"TimeM!LK38","v":2},{"$f":"TimeM!LL38","v":3},{"$f":"TimeM!LM38","v":4},{"$f":"TimeM!LN38","v":5},{"$f":"TimeM!LO38","v":6},{"$f":"TimeM!LP38","v":7},{"$f":"TimeM!LQ38","v":8},{"$f":"TimeM!LR38","v":9},{"$f":"TimeM!LS38","v":10},{"$f":"TimeM!LT38","v":11},{"$f":"TimeM!LU38","v":12},{"$f":"TimeM!LV38","v":1},{"$f":"TimeM!LW38","v":2},{"$f":"TimeM!LX38","v":3},{"$f":"TimeM!LY38","v":4},{"$f":"TimeM!LZ38","v":5},{"$f":"TimeM!MA38","v":6},{"$f":"TimeM!MB38","v":7},{"$f":"TimeM!MC38","v":8},{"$f":"TimeM!MD38","v":9},{"$f":"TimeM!ME38","v":10},{"$f":"TimeM!MF38","v":11},{"$f":"TimeM!MG38","v":12},{"$f":"TimeM!MH38","v":1},{"$f":"TimeM!MI38","v":2},{"$f":"TimeM!MJ38","v":3},{"$f":"TimeM!MK38","v":4},{"$f":"TimeM!ML38","v":5},{"$f":"TimeM!MM38","v":6},{"$f":"TimeM!MN38","v":7},{"$f":"TimeM!MO38","v":8},{"$f":"TimeM!MP38","v":9},{"$f":"TimeM!MQ38","v":10},{"$f":"TimeM!MR38","v":11},{"$f":"TimeM!MS38","v":12},{"$f":"TimeM!MT38","v":1},{"$f":"TimeM!MU38","v":2},{"$f":"TimeM!MV38","v":3},{"$f":"TimeM!MW38","v":4},{"$f":"TimeM!MX38","v":5},{"$f":"TimeM!MY38","v":6},{"$f":"TimeM!MZ38","v":7},{"$f":"TimeM!NA38","v":8},{"$f":"TimeM!NB38","v":9},{"$f":"TimeM!NC38","v":10},{"$f":"TimeM!ND38","v":11},{"$f":"TimeM!NE38","v":12},{"$f":"TimeM!NF38","v":1},{"$f":"TimeM!NG38","v":2},{"$f":"TimeM!NH38","v":3},{"$f":"TimeM!NI38","v":4},{"$f":"TimeM!NJ38","v":5},{"$f":"TimeM!NK38","v":6},{"$f":"TimeM!NL38","v":7},{"$f":"TimeM!NM38","v":8},{"$f":"TimeM!NN38","v":9},{"$f":"TimeM!NO38","v":10},{"$f":"TimeM!NP38","v":11},{"$f":"TimeM!NQ38","v":12},{"$f":"TimeM!NR38","v":1},{"$f":"TimeM!NS38","v":2},{"$f":"TimeM!NT38","v":3},{"$f":"TimeM!NU38","v":4},{"$f":"TimeM!NV38","v":5},{"$f":"TimeM!NW38","v":6},{"$f":"TimeM!NX38","v":7},{"$f":"TimeM!NY38","v":8},{"$f":"TimeM!NZ38","v":9},{"$f":"TimeM!OA38","v":10},{"$f":"TimeM!OB38","v":11},{"$f":"TimeM!OC38","v":12},{"$f":"TimeM!OD38","v":1},{"$f":"TimeM!OE38","v":2},{"$f":"TimeM!OF38","v":3},{"$f":"TimeM!OG38","v":4},{"$f":"TimeM!OH38","v":5},{"$f":"TimeM!OI38","v":6},{"$f":"TimeM!OJ38","v":7},{"$f":"TimeM!OK38","v":8},{"$f":"TimeM!OL38","v":9},{"$f":"TimeM!OM38","v":10},{"$f":"TimeM!ON38","v":11},{"$f":"TimeM!OO38","v":12},{"$f":"TimeM!OP38","v":1},{"$f":"TimeM!OQ38","v":2},{"$f":"TimeM!OR38","v":3},{"$f":"TimeM!OS38","v":4},{"$f":"TimeM!OT38","v":5},{"$f":"TimeM!OU38","v":6},{"$f":"TimeM!OV38","v":7},{"$f":"TimeM!OW38","v":8},{"$f":"TimeM!OX38","v":9},{"$f":"TimeM!OY38","v":10},{"$f":"TimeM!OZ38","v":11},{"$f":"TimeM!PA38","v":12},{"$f":"TimeM!PB38","v":1},{"$f":"TimeM!PC38","v":2},{"$f":"TimeM!PD38","v":3},{"$f":"TimeM!PE38","v":4},{"$f":"TimeM!PF38","v":5},{"$f":"TimeM!PG38","v":6},{"$f":"TimeM!PH38","v":7},{"$f":"TimeM!PI38","v":8},{"$f":"TimeM!PJ38","v":9},{"$f":"TimeM!PK38","v":10},{"$f":"TimeM!PL38","v":11},{"$f":"TimeM!PM38","v":12},{"$f":"TimeM!PN38","v":1},{"$f":"TimeM!PO38","v":2},{"$f":"TimeM!PP38","v":3},{"$f":"TimeM!PQ38","v":4},{"$f":"TimeM!PR38","v":5},{"$f":"TimeM!PS38","v":6},{"$f":"TimeM!PT38","v":7},{"$f":"TimeM!PU38","v":8},{"$f":"TimeM!PV38","v":9},{"$f":"TimeM!PW38","v":10},{"$f":"TimeM!PX38","v":11},{"$f":"TimeM!PY38","v":12},{"$f":"TimeM!PZ38","v":1},{"$f":"TimeM!QA38","v":2},{"$f":"TimeM!QB38","v":3},{"$f":"TimeM!QC38","v":4},{"$f":"TimeM!QD38","v":5},{"$f":"TimeM!QE38","v":6},{"$f":"TimeM!QF38","v":7},{"$f":"TimeM!QG38","v":8},{"$f":"TimeM!QH38","v":9},{"$f":"TimeM!QI38","v":10},{"$f":"TimeM!QJ38","v":11},{"$f":"TimeM!QK38","v":12},{"$f":"TimeM!QL38","v":1},{"$f":"TimeM!QM38","v":2},{"$f":"TimeM!QN38","v":3},{"$f":"TimeM!QO38","v":4},{"$f":"TimeM!QP38","v":5},{"$f":"TimeM!QQ38","v":6},{"$f":"TimeM!QR38","v":7},{"$f":"TimeM!QS38","v":8},{"$f":"TimeM!QT38","v":9},{"$f":"TimeM!QU38","v":10},{"$f":"TimeM!QV38","v":11},{"$f":"TimeM!QW38","v":12},{"$f":"TimeM!QX38","v":1},{"$f":"TimeM!QY38","v":2},{"$f":"TimeM!QZ38","v":3},{"$f":"TimeM!RA38","v":4},{"$f":"TimeM!RB38","v":5},{"$f":"TimeM!RC38","v":6},{"$f":"TimeM!RD38","v":7},{"$f":"TimeM!RE38","v":8},{"$f":"TimeM!RF38","v":9},{"$f":"TimeM!RG38","v":10},{"$f":"TimeM!RH38","v":11},{"$f":"TimeM!RI38","v":12},{"$f":"TimeM!RJ38","v":1},{"$f":"TimeM!RK38","v":2},{"$f":"TimeM!RL38","v":3},{"$f":"TimeM!RM38","v":4},{"$f":"TimeM!RN38","v":5},{"$f":"TimeM!RO38","v":6},{"$f":"TimeM!RP38","v":7},{"$f":"TimeM!RQ38","v":8},{"$f":"TimeM!RR38","v":9},{"$f":"TimeM!RS38","v":10},{"$f":"TimeM!RT38","v":11},{"$f":"TimeM!RU38","v":12},{"$f":"TimeM!RV38","v":1},{"$f":"TimeM!RW38","v":2},{"$f":"TimeM!RX38","v":3},{"$f":"TimeM!RY38","v":4},{"$f":"TimeM!RZ38","v":5},{"$f":"TimeM!SA38","v":6},{"$f":"TimeM!SB38","v":7},{"$f":"TimeM!SC38","v":8},{"$f":"TimeM!SD38","v":9},{"$f":"TimeM!SE38","v":10},{"$f":"TimeM!SF38","v":11},{"$f":"TimeM!SG38","v":12},{"$f":"TimeM!SH38","v":1},{"$f":"TimeM!SI38","v":2},{"$f":"TimeM!SJ38","v":3},{"$f":"TimeM!SK38","v":4},{"$f":"TimeM!SL38","v":5},{"$f":"TimeM!SM38","v":6},{"$f":"TimeM!SN38","v":7},{"$f":"TimeM!SO38","v":8}]
[null,null,null,null,"Seasonality",null,null,null,null,{"$f":"IF(J26,LOOKUP(J30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(K26,LOOKUP(K30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(L26,LOOKUP(L30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(M26,LOOKUP(M30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(N26,LOOKUP(N30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(O26,LOOKUP(O30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(P26,LOOKUP(P30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(Q26,LOOKUP(Q30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(R26,LOOKUP(R30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(S26,LOOKUP(S30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(T26,LOOKUP(T30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(U26,LOOKUP(U30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(V26,LOOKUP(V30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(W26,LOOKUP(W30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(X26,LOOKUP(X30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(Y26,LOOKUP(Y30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(Z26,LOOKUP(Z30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(AA26,LOOKUP(AA30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(AB26,LOOKUP(AB30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(AC26,LOOKUP(AC30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(AD26,LOOKUP(AD30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(AE26,LOOKUP(AE30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(AF26,LOOKUP(AF30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(AG26,LOOKUP(AG30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(AH26,LOOKUP(AH30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(AI26,LOOKUP(AI30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(AJ26,LOOKUP(AJ30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(AK26,LOOKUP(AK30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(AL26,LOOKUP(AL30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(AM26,LOOKUP(AM30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(AN26,LOOKUP(AN30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(AO26,LOOKUP(AO30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(AP26,LOOKUP(AP30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(AQ26,LOOKUP(AQ30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(AR26,LOOKUP(AR30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(AS26,LOOKUP(AS30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(AT26,LOOKUP(AT30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(AU26,LOOKUP(AU30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(AV26,LOOKUP(AV30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(AW26,LOOKUP(AW30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(AX26,LOOKUP(AX30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(AY26,LOOKUP(AY30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(AZ26,LOOKUP(AZ30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(BA26,LOOKUP(BA30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(BB26,LOOKUP(BB30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(BC26,LOOKUP(BC30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(BD26,LOOKUP(BD30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(BE26,LOOKUP(BE30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(BF26,LOOKUP(BF30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(BG26,LOOKUP(BG30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(BH26,LOOKUP(BH30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(BI26,LOOKUP(BI30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(BJ26,LOOKUP(BJ30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(BK26,LOOKUP(BK30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(BL26,LOOKUP(BL30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(BM26,LOOKUP(BM30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(BN26,LOOKUP(BN30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(BO26,LOOKUP(BO30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(BP26,LOOKUP(BP30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(BQ26,LOOKUP(BQ30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(BR26,LOOKUP(BR30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(BS26,LOOKUP(BS30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(BT26,LOOKUP(BT30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(BU26,LOOKUP(BU30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(BV26,LOOKUP(BV30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(BW26,LOOKUP(BW30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(BX26,LOOKUP(BX30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(BY26,LOOKUP(BY30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(BZ26,LOOKUP(BZ30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(CA26,LOOKUP(CA30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(CB26,LOOKUP(CB30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(CC26,LOOKUP(CC30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(CD26,LOOKUP(CD30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(CE26,LOOKUP(CE30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(CF26,LOOKUP(CF30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(CG26,LOOKUP(CG30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(CH26,LOOKUP(CH30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(CI26,LOOKUP(CI30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(CJ26,LOOKUP(CJ30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(CK26,LOOKUP(CK30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(CL26,LOOKUP(CL30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(CM26,LOOKUP(CM30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(CN26,LOOKUP(CN30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(CO26,LOOKUP(CO30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(CP26,LOOKUP(CP30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(CQ26,LOOKUP(CQ30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(CR26,LOOKUP(CR30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(CS26,LOOKUP(CS30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(CT26,LOOKUP(CT30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(CU26,LOOKUP(CU30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(CV26,LOOKUP(CV30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(CW26,LOOKUP(CW30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(CX26,LOOKUP(CX30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(CY26,LOOKUP(CY30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(CZ26,LOOKUP(CZ30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(DA26,LOOKUP(DA30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(DB26,LOOKUP(DB30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(DC26,LOOKUP(DC30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(DD26,LOOKUP(DD30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(DE26,LOOKUP(DE30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(DF26,LOOKUP(DF30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(DG26,LOOKUP(DG30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(DH26,LOOKUP(DH30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(DI26,LOOKUP(DI30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(DJ26,LOOKUP(DJ30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(DK26,LOOKUP(DK30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(DL26,LOOKUP(DL30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(DM26,LOOKUP(DM30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(DN26,LOOKUP(DN30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(DO26,LOOKUP(DO30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(DP26,LOOKUP(DP30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(DQ26,LOOKUP(DQ30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(DR26,LOOKUP(DR30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(DS26,LOOKUP(DS30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(DT26,LOOKUP(DT30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(DU26,LOOKUP(DU30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(DV26,LOOKUP(DV30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(DW26,LOOKUP(DW30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(DX26,LOOKUP(DX30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(DY26,LOOKUP(DY30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(DZ26,LOOKUP(DZ30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(EA26,LOOKUP(EA30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(EB26,LOOKUP(EB30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(EC26,LOOKUP(EC30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(ED26,LOOKUP(ED30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(EE26,LOOKUP(EE30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(EF26,LOOKUP(EF30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(EG26,LOOKUP(EG30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(EH26,LOOKUP(EH30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(EI26,LOOKUP(EI30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(EJ26,LOOKUP(EJ30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(EK26,LOOKUP(EK30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(EL26,LOOKUP(EL30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(EM26,LOOKUP(EM30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(EN26,LOOKUP(EN30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(EO26,LOOKUP(EO30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(EP26,LOOKUP(EP30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(EQ26,LOOKUP(EQ30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(ER26,LOOKUP(ER30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(ES26,LOOKUP(ES30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(ET26,LOOKUP(ET30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(EU26,LOOKUP(EU30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(EV26,LOOKUP(EV30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(EW26,LOOKUP(EW30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(EX26,LOOKUP(EX30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(EY26,LOOKUP(EY30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(EZ26,LOOKUP(EZ30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(FA26,LOOKUP(FA30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(FB26,LOOKUP(FB30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(FC26,LOOKUP(FC30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(FD26,LOOKUP(FD30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(FE26,LOOKUP(FE30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(FF26,LOOKUP(FF30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(FG26,LOOKUP(FG30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(FH26,LOOKUP(FH30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(FI26,LOOKUP(FI30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(FJ26,LOOKUP(FJ30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(FK26,LOOKUP(FK30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(FL26,LOOKUP(FL30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(FM26,LOOKUP(FM30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(FN26,LOOKUP(FN30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(FO26,LOOKUP(FO30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(FP26,LOOKUP(FP30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(FQ26,LOOKUP(FQ30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(FR26,LOOKUP(FR30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(FS26,LOOKUP(FS30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(FT26,LOOKUP(FT30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(FU26,LOOKUP(FU30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(FV26,LOOKUP(FV30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(FW26,LOOKUP(FW30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(FX26,LOOKUP(FX30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(FY26,LOOKUP(FY30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(FZ26,LOOKUP(FZ30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(GA26,LOOKUP(GA30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(GB26,LOOKUP(GB30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(GC26,LOOKUP(GC30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(GD26,LOOKUP(GD30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(GE26,LOOKUP(GE30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(GF26,LOOKUP(GF30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(GG26,LOOKUP(GG30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(GH26,LOOKUP(GH30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(GI26,LOOKUP(GI30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(GJ26,LOOKUP(GJ30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(GK26,LOOKUP(GK30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(GL26,LOOKUP(GL30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(GM26,LOOKUP(GM30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(GN26,LOOKUP(GN30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(GO26,LOOKUP(GO30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(GP26,LOOKUP(GP30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(GQ26,LOOKUP(GQ30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(GR26,LOOKUP(GR30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(GS26,LOOKUP(GS30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(GT26,LOOKUP(GT30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(GU26,LOOKUP(GU30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(GV26,LOOKUP(GV30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(GW26,LOOKUP(GW30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(GX26,LOOKUP(GX30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(GY26,LOOKUP(GY30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(GZ26,LOOKUP(GZ30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(HA26,LOOKUP(HA30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(HB26,LOOKUP(HB30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(HC26,LOOKUP(HC30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(HD26,LOOKUP(HD30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(HE26,LOOKUP(HE30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(HF26,LOOKUP(HF30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(HG26,LOOKUP(HG30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(HH26,LOOKUP(HH30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(HI26,LOOKUP(HI30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(HJ26,LOOKUP(HJ30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(HK26,LOOKUP(HK30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(HL26,LOOKUP(HL30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(HM26,LOOKUP(HM30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(HN26,LOOKUP(HN30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(HO26,LOOKUP(HO30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(HP26,LOOKUP(HP30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(HQ26,LOOKUP(HQ30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(HR26,LOOKUP(HR30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(HS26,LOOKUP(HS30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(HT26,LOOKUP(HT30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(HU26,LOOKUP(HU30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(HV26,LOOKUP(HV30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(HW26,LOOKUP(HW30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(HX26,LOOKUP(HX30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(HY26,LOOKUP(HY30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(HZ26,LOOKUP(HZ30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(IA26,LOOKUP(IA30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(IB26,LOOKUP(IB30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(IC26,LOOKUP(IC30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(ID26,LOOKUP(ID30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(IE26,LOOKUP(IE30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(IF26,LOOKUP(IF30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(IG26,LOOKUP(IG30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(IH26,LOOKUP(IH30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(II26,LOOKUP(II30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(IJ26,LOOKUP(IJ30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(IK26,LOOKUP(IK30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(IL26,LOOKUP(IL30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(IM26,LOOKUP(IM30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(IN26,LOOKUP(IN30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(IO26,LOOKUP(IO30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(IP26,LOOKUP(IP30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(IQ26,LOOKUP(IQ30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(IR26,LOOKUP(IR30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(IS26,LOOKUP(IS30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(IT26,LOOKUP(IT30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(IU26,LOOKUP(IU30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(IV26,LOOKUP(IV30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(IW26,LOOKUP(IW30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(IX26,LOOKUP(IX30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(IY26,LOOKUP(IY30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(IZ26,LOOKUP(IZ30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(JA26,LOOKUP(JA30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(JB26,LOOKUP(JB30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(JC26,LOOKUP(JC30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(JD26,LOOKUP(JD30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(JE26,LOOKUP(JE30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(JF26,LOOKUP(JF30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(JG26,LOOKUP(JG30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(JH26,LOOKUP(JH30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(JI26,LOOKUP(JI30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(JJ26,LOOKUP(JJ30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(JK26,LOOKUP(JK30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(JL26,LOOKUP(JL30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(JM26,LOOKUP(JM30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(JN26,LOOKUP(JN30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(JO26,LOOKUP(JO30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(JP26,LOOKUP(JP30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(JQ26,LOOKUP(JQ30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(JR26,LOOKUP(JR30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(JS26,LOOKUP(JS30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(JT26,LOOKUP(JT30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(JU26,LOOKUP(JU30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(JV26,LOOKUP(JV30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(JW26,LOOKUP(JW30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(JX26,LOOKUP(JX30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(JY26,LOOKUP(JY30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(JZ26,LOOKUP(JZ30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(KA26,LOOKUP(KA30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(KB26,LOOKUP(KB30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(KC26,LOOKUP(KC30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(KD26,LOOKUP(KD30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(KE26,LOOKUP(KE30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(KF26,LOOKUP(KF30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(KG26,LOOKUP(KG30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(KH26,LOOKUP(KH30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(KI26,LOOKUP(KI30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(KJ26,LOOKUP(KJ30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(KK26,LOOKUP(KK30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(KL26,LOOKUP(KL30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(KM26,LOOKUP(KM30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(KN26,LOOKUP(KN30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(KO26,LOOKUP(KO30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(KP26,LOOKUP(KP30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(KQ26,LOOKUP(KQ30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(KR26,LOOKUP(KR30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(KS26,LOOKUP(KS30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(KT26,LOOKUP(KT30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(KU26,LOOKUP(KU30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(KV26,LOOKUP(KV30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(KW26,LOOKUP(KW30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(KX26,LOOKUP(KX30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(KY26,LOOKUP(KY30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(KZ26,LOOKUP(KZ30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(LA26,LOOKUP(LA30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(LB26,LOOKUP(LB30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(LC26,LOOKUP(LC30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(LD26,LOOKUP(LD30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(LE26,LOOKUP(LE30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(LF26,LOOKUP(LF30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(LG26,LOOKUP(LG30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(LH26,LOOKUP(LH30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(LI26,LOOKUP(LI30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(LJ26,LOOKUP(LJ30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(LK26,LOOKUP(LK30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(LL26,LOOKUP(LL30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(LM26,LOOKUP(LM30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(LN26,LOOKUP(LN30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(LO26,LOOKUP(LO30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(LP26,LOOKUP(LP30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(LQ26,LOOKUP(LQ30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(LR26,LOOKUP(LR30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(LS26,LOOKUP(LS30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(LT26,LOOKUP(LT30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(LU26,LOOKUP(LU30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(LV26,LOOKUP(LV30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(LW26,LOOKUP(LW30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(LX26,LOOKUP(LX30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(LY26,LOOKUP(LY30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(LZ26,LOOKUP(LZ30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(MA26,LOOKUP(MA30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(MB26,LOOKUP(MB30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(MC26,LOOKUP(MC30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(MD26,LOOKUP(MD30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(ME26,LOOKUP(ME30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(MF26,LOOKUP(MF30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(MG26,LOOKUP(MG30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(MH26,LOOKUP(MH30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(MI26,LOOKUP(MI30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(MJ26,LOOKUP(MJ30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(MK26,LOOKUP(MK30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(ML26,LOOKUP(ML30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(MM26,LOOKUP(MM30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(MN26,LOOKUP(MN30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(MO26,LOOKUP(MO30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(MP26,LOOKUP(MP30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(MQ26,LOOKUP(MQ30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(MR26,LOOKUP(MR30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(MS26,LOOKUP(MS30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(MT26,LOOKUP(MT30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(MU26,LOOKUP(MU30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(MV26,LOOKUP(MV30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(MW26,LOOKUP(MW30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(MX26,LOOKUP(MX30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(MY26,LOOKUP(MY30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(MZ26,LOOKUP(MZ30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(NA26,LOOKUP(NA30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(NB26,LOOKUP(NB30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(NC26,LOOKUP(NC30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(ND26,LOOKUP(ND30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(NE26,LOOKUP(NE30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(NF26,LOOKUP(NF30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(NG26,LOOKUP(NG30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(NH26,LOOKUP(NH30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(NI26,LOOKUP(NI30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(NJ26,LOOKUP(NJ30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(NK26,LOOKUP(NK30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(NL26,LOOKUP(NL30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(NM26,LOOKUP(NM30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(NN26,LOOKUP(NN30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(NO26,LOOKUP(NO30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(NP26,LOOKUP(NP30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(NQ26,LOOKUP(NQ30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(NR26,LOOKUP(NR30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(NS26,LOOKUP(NS30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(NT26,LOOKUP(NT30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(NU26,LOOKUP(NU30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(NV26,LOOKUP(NV30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(NW26,LOOKUP(NW30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(NX26,LOOKUP(NX30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(NY26,LOOKUP(NY30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(NZ26,LOOKUP(NZ30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(OA26,LOOKUP(OA30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(OB26,LOOKUP(OB30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(OC26,LOOKUP(OC30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(OD26,LOOKUP(OD30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(OE26,LOOKUP(OE30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(OF26,LOOKUP(OF30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(OG26,LOOKUP(OG30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(OH26,LOOKUP(OH30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(OI26,LOOKUP(OI30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(OJ26,LOOKUP(OJ30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(OK26,LOOKUP(OK30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(OL26,LOOKUP(OL30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(OM26,LOOKUP(OM30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(ON26,LOOKUP(ON30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(OO26,LOOKUP(OO30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(OP26,LOOKUP(OP30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(OQ26,LOOKUP(OQ30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(OR26,LOOKUP(OR30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(OS26,LOOKUP(OS30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(OT26,LOOKUP(OT30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(OU26,LOOKUP(OU30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(OV26,LOOKUP(OV30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(OW26,LOOKUP(OW30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(OX26,LOOKUP(OX30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(OY26,LOOKUP(OY30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(OZ26,LOOKUP(OZ30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(PA26,LOOKUP(PA30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(PB26,LOOKUP(PB30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(PC26,LOOKUP(PC30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(PD26,LOOKUP(PD30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(PE26,LOOKUP(PE30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(PF26,LOOKUP(PF30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(PG26,LOOKUP(PG30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(PH26,LOOKUP(PH30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(PI26,LOOKUP(PI30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(PJ26,LOOKUP(PJ30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(PK26,LOOKUP(PK30,InputS!21:21,InputS!22:22))","v":7.0000000000000007E-2},{"$f":"IF(PL26,LOOKUP(PL30,InputS!21:21,InputS!22:22))","v":6.5000000000000002E-2},{"$f":"IF(PM26,LOOKUP(PM30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(PN26,LOOKUP(PN30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(PO26,LOOKUP(PO30,InputS!21:21,InputS!22:22))","v":6.6666666666666666E-2},{"$f":"IF(PP26,LOOKUP(PP30,InputS!21:21,InputS!22:22))","v":0.08},{"$f":"IF(PQ26,LOOKUP(PQ30,InputS!21:21,InputS!22:22))","v":8.5000000000000006E-2},{"$f":"IF(PR26,LOOKUP(PR30,InputS!21:21,InputS!22:22))","v":0.09},{"$f":"IF(PS26,LOOKUP(PS30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(PT26,LOOKUP(PT30,InputS!21:21,InputS!22:22))","v":0.12},{"$f":"IF(PU26,LOOKUP(PU30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(PV26,LOOKUP(PV30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(PW26,LOOKUP(PW30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(PX26,LOOKUP(PX30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(PY26,LOOKUP(PY30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(PZ26,LOOKUP(PZ30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(QA26,LOOKUP(QA30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(QB26,LOOKUP(QB30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(QC26,LOOKUP(QC30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(QD26,LOOKUP(QD30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(QE26,LOOKUP(QE30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(QF26,LOOKUP(QF30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(QG26,LOOKUP(QG30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(QH26,LOOKUP(QH30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(QI26,LOOKUP(QI30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(QJ26,LOOKUP(QJ30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(QK26,LOOKUP(QK30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(QL26,LOOKUP(QL30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(QM26,LOOKUP(QM30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(QN26,LOOKUP(QN30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(QO26,LOOKUP(QO30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(QP26,LOOKUP(QP30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(QQ26,LOOKUP(QQ30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(QR26,LOOKUP(QR30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(QS26,LOOKUP(QS30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(QT26,LOOKUP(QT30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(QU26,LOOKUP(QU30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(QV26,LOOKUP(QV30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(QW26,LOOKUP(QW30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(QX26,LOOKUP(QX30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(QY26,LOOKUP(QY30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(QZ26,LOOKUP(QZ30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(RA26,LOOKUP(RA30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(RB26,LOOKUP(RB30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(RC26,LOOKUP(RC30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(RD26,LOOKUP(RD30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(RE26,LOOKUP(RE30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(RF26,LOOKUP(RF30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(RG26,LOOKUP(RG30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(RH26,LOOKUP(RH30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(RI26,LOOKUP(RI30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(RJ26,LOOKUP(RJ30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(RK26,LOOKUP(RK30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(RL26,LOOKUP(RL30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(RM26,LOOKUP(RM30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(RN26,LOOKUP(RN30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(RO26,LOOKUP(RO30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(RP26,LOOKUP(RP30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(RQ26,LOOKUP(RQ30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(RR26,LOOKUP(RR30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(RS26,LOOKUP(RS30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(RT26,LOOKUP(RT30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(RU26,LOOKUP(RU30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(RV26,LOOKUP(RV30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(RW26,LOOKUP(RW30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(RX26,LOOKUP(RX30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(RY26,LOOKUP(RY30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(RZ26,LOOKUP(RZ30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(SA26,LOOKUP(SA30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(SB26,LOOKUP(SB30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(SC26,LOOKUP(SC30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(SD26,LOOKUP(SD30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(SE26,LOOKUP(SE30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(SF26,LOOKUP(SF30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(SG26,LOOKUP(SG30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(SH26,LOOKUP(SH30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(SI26,LOOKUP(SI30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(SJ26,LOOKUP(SJ30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(SK26,LOOKUP(SK30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(SL26,LOOKUP(SL30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(SM26,LOOKUP(SM30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(SN26,LOOKUP(SN30,InputS!21:21,InputS!22:22))","v":false},{"$f":"IF(SO26,LOOKUP(SO30,InputS!21:21,InputS!22:22))","v":false}]
[null,null,null,null,"Seasonal Generation",null,"MWH",null,null,{"$f":"J28*J31","v":0},{"$f":"K28*K31","v":0},0,0,0,0,0,20145.614006212021,17899.768155923073,15655.786087010518,14531.472191161942,14897.878197391085,14891.684928269466,14885.494233781756,17855.167335429174,18963.228719644761,20070.365743018599,26749.36292538678,26738.242818131654,20045.345500252639,17810.677646720411,15577.864298174489,14459.146323826808,14823.728658520906,14817.566214463324,14811.406332225217,17766.29881288992,18868.845167408603,19970.471761803121,26616.226320313999,26605.161559921973,19945.576049486328,17722.030557720784,15500.330340721799,14387.180435922317,14749.948175837239,14743.816403421559,14737.687180074698,17677.872605684362,18774.931379845137,19871.074971700691,26483.752361138977,26472.742672138324,19846.30317002162,17633.824681938535,15423.182284342793,14315.572735763211,14676.534912478108,14670.433659045808,14664.334941995128,17589.886512325997,18681.485018847332,19772.172898097728,26351.937749748588,26340.982858038642,19747.524390329854,17546.057823372576,15346.418208335312,14244.32144058178,14603.487040723938,14597.4161543763,14591.34779178624,17502.338342285508,18588.503757945349,19673.763078697273,{"$f":"BW28*BW31","v":26220.77920444504},26209.878837289387,19649.237251183633,17458.727796951745,15270.036201556914,14173.424776483493,14530.80274195206,14524.7620715464,14518.723912337102,17415.225915936266,18495.985282248625,19575.843063457658,26090.273459864129,26079.427345883825,19551.439305595581,17371.832428480378,15194.03436237725,14102.880978402811,14458.480206591426,14452.469601737326,14446.461495580888,17328.547064500042,18403.927288388229,19478.410414531554,25960.417266894008,25949.625136060804,19454.128118757439,17285.369554584191,15118.410798630759,14032.688290059265,14386.517634077572,14380.536945133128,14374.558742449863,17242.299629993035,18312.327484459558,19381.462706205242,25831.207392594282,25820.468976223903,19357.301267979467,17199.337022656426,15043.163627569535,13962.844963913732,14314.913232807776,14308.96231087589,14303.013862830592,17156.481465172135,18221.183589965232,19284.997524838254,25702.64062011549,25691.955650860971,19260.956342630092,17113.732690804252,14968.290975816468,13893.349261124911,14243.665220096467,14237.743917021122,14231.825075519366,17071.090433481462,18130.49333575834,19189.012468803248,25574.71374861904,25564.081960464042,19165.090944075906,17028.55442779544,{"$f":"EI28*EI31","v":14893.79097931859},13824.199451506038,14172.771822130824,14166.879990493408,14160.990608177866,16986.124408999174,18040.254463985937,19093.505148426248,25447.423593197516,25436.844721449717,19069.702685621956,16943.800113005309,14819.661783300688,13755.393813481825,14102.231273926633,14096.368767042261,14090.508697289026,16901.581276384535,17950.464728032835,18998.473185927112,25320.76698479538,25310.240766079878,18974.789192452314,16859.467636363919,14745.901542219099,13686.930634045579,14032.041819284337,14026.208491198202,14020.377588113146,16817.458930825276,17861.121892465682,18903.914215360379,25194.740770130091,25184.266942382848,18880.348101570959,16775.554898303544,14672.508419715787,13618.808208716564,13962.201710745314,13956.397416229056,13950.595534644192,16733.755277985158,17772.223732977287,18809.825882556328,25069.341811613573,25058.920114074903,18786.377061742951,16692.059809706407,14599.480588572607,13551.024841497561,13892.709209548368,13886.933804096454,13881.160799566322,16650.468233951848,17683.768036331261,18716.205845062388,24944.566987274124,24934.197160482177,18692.873733435874,16608.980291852658,14526.816230665832,13483.578844832658,13823.562585586449,13817.81592541258,{"$f":"GU28*GU31","v":13812.071654210655},16567.595725185049,17595.752600306907,18623.051772084826,24820.413190678682,24810.094976463006,18599.835788761615,16526.31427636863,14454.513536920875,13416.468539565221,13754.760117363574,13749.042059397098,13743.326378512204,16485.135688464841,17508.175233644386,18530.361344430679,24696.877330855474,24686.610472330583,18507.260911418398,16444.059705175332,14382.570707267245,13349.692254896092,13686.300091951965,13680.610493834325,13674.923260967082,16403.086070840363,17421.033755990182,18438.132254450069,24573.956332217094,24563.740573776071,18415.146796633107,16362.21453043723,14310.985950593751,13283.248328341997,13618.180804949419,13612.519525030597,13606.860598589878,16321.444829578662,17334.325997842807,18346.362205978723,24451.647134483901,24441.482221792015,18323.491151103928,16280.776714511248,14239.757484703894,13217.135105694148,13550.400560436843,13544.767457771844,13539.136696871248,16240.209932113852,17248.049800498778,18255.048914280793,24329.946692607828,24319.832372596247,18232.291692943229,16199.744229896036,14168.883536271502,13151.350940977076,13482.957670936072,13477.35260528141,13471.749869735748,16159.379355996507,17162.203015998904,18164.190105992009,{"$f":"JG28*JG31","v":24208.851976696624},24198.787997556065,18141.546151620772,16119.115059181517,14098.362340796582,13085.894196407633,13415.850457367827,13410.273289178034,13404.698439499851,16078.95108884332,17076.783507074768,18073.783519063043,24088.359971938331,24078.346083112821,18051.252267907163,16038.887194998619,14028.192142561385,13020.763242354224,13349.077249009923,13343.527839434075,13337.980736830166,15998.92312828699,16991.789147095562,17983.826902703229,23968.467678526322,23958.503630706949,17961.407793817631,15959.058639969342,13958.371194586705,12955.956457296244,13282.636383455674,13277.114594333932,13271.595100701901,15919.293481926366,16907.217820015103,17894.318017324505,23849.172111584536,23839.257656703252,17872.01049255603,15879.627406656997,13888.897758588375,12891.472227783692,13216.526206572502,13211.031900432679,13205.53987835748,15840.060167276864,16823.067420319174,17805.254634485649,23730.470301093217,23720.605192316652,17783.058138459186,15800.591517516754,13819.770104933996,12827.308948397018,13150.745072460762,13145.278112514892,13139.813425265429,15761.221211721091,16739.335852973094,17716.634536836817,23612.359291814955,23602.543283538271,17694.548516941457,15721.94900484639,{"$f":"LS28*LS31","v":13750.986512599879},12763.465021707141,13085.291343412755,13079.851593553696,13074.414105079402,15682.774652459742,16656.021033369561,17628.455518064333,23494.836143221106,23485.068991061893,17606.479424439618,15643.697910737301,13682.545269128183,12699.93885823569,13020.163389871968,13014.750714670001,13009.340289597465,15604.718536462737,16573.120887276767,17540.715382835759,23377.897929418596,23368.179390210775,17518.848668357979,15565.836287025762,13614.444670584297,12636.728876415422,12955.359590392492,12949.973855091963,12944.590358721549,15527.05092042059,16490.633350786742,17453.411946745236,23261.541739077067,23251.871570864852,17431.654067013835,15488.362195244441,13546.683021514422,12573.833502550857,12890.878331598662,12885.51940211462,12880.162700417117,15449.769870696036,16408.556370263963,17366.543036259107,23145.764675356411,23136.14263738826,17344.893449583098,15411.273706574102,13479.258634903337,12511.251170779089,12826.718008144882,12821.385751059745,12816.055710673032,15372.873463275877,16326.887902294246,17280.106488661801,23030.563855834618,23020.98970855727,17258.564656046303,15334.568901795617,13412.169832132418,12448.980323030803,12762.877022675671,12757.571305235895,{"$f":"OE28*OE31","v":12752.26779346162},15296.359783723103,16245.625913633863,17194.100152001982,22915.936412436051,22906.40991748853,17172.665537134788,15258.245871242167,13345.414942937845,12387.019408991497,12699.353785785879,12694.074475898664,12688.797360698934,15220.226927129203,16164.768381158916,17108.521885038983,22801.879491359996,22792.400411567716,17087.193954277216,15182.302714751697,13278.992305369004,12325.36688606286,12636.146715981122,12630.893682211115,12625.642832205227,15144.47299806676,16084.313291814982,17023.369557189493,22688.390253009678,22678.958352378497,17002.147779546318,15106.73754161963,13212.900265747136,12264.021219324402,12573.254239638416,12568.027351204448,12562.80263566559,15069.096110542254,16004.258642566983,16938.641048474521,22575.465871921515,22566.080915631886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ28*QQ31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Revenues"]
[null,null,"PPA Rate"]
[null,null,null,null,"PPA Period Flag",null,null,null,null,{"$f":"TimeM!J43","v":0},{"$f":"TimeM!K43","v":0},{"$f":"TimeM!L43","v":0},{"$f":"TimeM!M43","v":0},{"$f":"TimeM!N43","v":0},{"$f":"TimeM!O43","v":0},{"$f":"TimeM!P43","v":0},{"$f":"TimeM!Q43","v":1},{"$f":"TimeM!R43","v":1},{"$f":"TimeM!S43","v":1},{"$f":"TimeM!T43","v":1},{"$f":"TimeM!U43","v":1},{"$f":"TimeM!V43","v":1},{"$f":"TimeM!W43","v":1},{"$f":"TimeM!X43","v":1},{"$f":"TimeM!Y43","v":1},{"$f":"TimeM!Z43","v":1},{"$f":"TimeM!AA43","v":1},{"$f":"TimeM!AB43","v":1},{"$f":"TimeM!AC43","v":1},{"$f":"TimeM!AD43","v":1},{"$f":"TimeM!AE43","v":1},{"$f":"TimeM!AF43","v":1},{"$f":"TimeM!AG43","v":1},{"$f":"TimeM!AH43","v":1},{"$f":"TimeM!AI43","v":1},{"$f":"TimeM!AJ43","v":1},{"$f":"TimeM!AK43","v":1},{"$f":"TimeM!AL43","v":1},{"$f":"TimeM!AM43","v":1},{"$f":"TimeM!AN43","v":1},{"$f":"TimeM!AO43","v":1},{"$f":"TimeM!AP43","v":1},{"$f":"TimeM!AQ43","v":1},{"$f":"TimeM!AR43","v":1},{"$f":"TimeM!AS43","v":1},{"$f":"TimeM!AT43","v":1},{"$f":"TimeM!AU43","v":1},{"$f":"TimeM!AV43","v":1},{"$f":"TimeM!AW43","v":1},{"$f":"TimeM!AX43","v":1},{"$f":"TimeM!AY43","v":1},{"$f":"TimeM!AZ43","v":1},{"$f":"TimeM!BA43","v":1},{"$f":"TimeM!BB43","v":1},{"$f":"TimeM!BC43","v":1},{"$f":"TimeM!BD43","v":1},{"$f":"TimeM!BE43","v":1},{"$f":"TimeM!BF43","v":1},{"$f":"TimeM!BG43","v":1},{"$f":"TimeM!BH43","v":1},{"$f":"TimeM!BI43","v":1},{"$f":"TimeM!BJ43","v":1},{"$f":"TimeM!BK43","v":1},{"$f":"TimeM!BL43","v":1},{"$f":"TimeM!BM43","v":1},{"$f":"TimeM!BN43","v":1},{"$f":"TimeM!BO43","v":1},{"$f":"TimeM!BP43","v":1},{"$f":"TimeM!BQ43","v":1},{"$f":"TimeM!BR43","v":1},{"$f":"TimeM!BS43","v":1},{"$f":"TimeM!BT43","v":1},{"$f":"TimeM!BU43","v":1},{"$f":"TimeM!BV43","v":1},{"$f":"TimeM!BW43","v":1},{"$f":"TimeM!BX43","v":1},{"$f":"TimeM!BY43","v":1},{"$f":"TimeM!BZ43","v":1},{"$f":"TimeM!CA43","v":1},{"$f":"TimeM!CB43","v":1},{"$f":"TimeM!CC43","v":1},{"$f":"TimeM!CD43","v":1},{"$f":"TimeM!CE43","v":1},{"$f":"TimeM!CF43","v":1},{"$f":"TimeM!CG43","v":1},{"$f":"TimeM!CH43","v":1},{"$f":"TimeM!CI43","v":1},{"$f":"TimeM!CJ43","v":1},{"$f":"TimeM!CK43","v":1},{"$f":"TimeM!CL43","v":1},{"$f":"TimeM!CM43","v":1},{"$f":"TimeM!CN43","v":1},{"$f":"TimeM!CO43","v":1},{"$f":"TimeM!CP43","v":1},{"$f":"TimeM!CQ43","v":1},{"$f":"TimeM!CR43","v":1},{"$f":"TimeM!CS43","v":1},{"$f":"TimeM!CT43","v":1},{"$f":"TimeM!CU43","v":1},{"$f":"TimeM!CV43","v":1},{"$f":"TimeM!CW43","v":1},{"$f":"TimeM!CX43","v":1},{"$f":"TimeM!CY43","v":1},{"$f":"TimeM!CZ43","v":1},{"$f":"TimeM!DA43","v":1},{"$f":"TimeM!DB43","v":1},{"$f":"TimeM!DC43","v":1},{"$f":"TimeM!DD43","v":1},{"$f":"TimeM!DE43","v":1},{"$f":"TimeM!DF43","v":1},{"$f":"TimeM!DG43","v":1},{"$f":"TimeM!DH43","v":1},{"$f":"TimeM!DI43","v":1},{"$f":"TimeM!DJ43","v":1},{"$f":"TimeM!DK43","v":1},{"$f":"TimeM!DL43","v":1},{"$f":"TimeM!DM43","v":1},{"$f":"TimeM!DN43","v":1},{"$f":"TimeM!DO43","v":1},{"$f":"TimeM!DP43","v":1},{"$f":"TimeM!DQ43","v":1},{"$f":"TimeM!DR43","v":1},{"$f":"TimeM!DS43","v":1},{"$f":"TimeM!DT43","v":1},{"$f":"TimeM!DU43","v":1},{"$f":"TimeM!DV43","v":1},{"$f":"TimeM!DW43","v":1},{"$f":"TimeM!DX43","v":1},{"$f":"TimeM!DY43","v":1},{"$f":"TimeM!DZ43","v":1},{"$f":"TimeM!EA43","v":1},{"$f":"TimeM!EB43","v":1},{"$f":"TimeM!EC43","v":1},{"$f":"TimeM!ED43","v":1},{"$f":"TimeM!EE43","v":1},{"$f":"TimeM!EF43","v":1},{"$f":"TimeM!EG43","v":1},{"$f":"TimeM!EH43","v":1},{"$f":"TimeM!EI43","v":1},{"$f":"TimeM!EJ43","v":1},{"$f":"TimeM!EK43","v":1},{"$f":"TimeM!EL43","v":1},{"$f":"TimeM!EM43","v":1},{"$f":"TimeM!EN43","v":1},{"$f":"TimeM!EO43","v":1},{"$f":"TimeM!EP43","v":1},{"$f":"TimeM!EQ43","v":1},{"$f":"TimeM!ER43","v":1},{"$f":"TimeM!ES43","v":1},{"$f":"TimeM!ET43","v":1},{"$f":"TimeM!EU43","v":1},{"$f":"TimeM!EV43","v":1},{"$f":"TimeM!EW43","v":1},{"$f":"TimeM!EX43","v":1},{"$f":"TimeM!EY43","v":1},{"$f":"TimeM!EZ43","v":1},{"$f":"TimeM!FA43","v":1},{"$f":"TimeM!FB43","v":1},{"$f":"TimeM!FC43","v":1},{"$f":"TimeM!FD43","v":1},{"$f":"TimeM!FE43","v":1},{"$f":"TimeM!FF43","v":1},{"$f":"TimeM!FG43","v":1},{"$f":"TimeM!FH43","v":1},{"$f":"TimeM!FI43","v":1},{"$f":"TimeM!FJ43","v":1},{"$f":"TimeM!FK43","v":1},{"$f":"TimeM!FL43","v":1},{"$f":"TimeM!FM43","v":1},{"$f":"TimeM!FN43","v":1},{"$f":"TimeM!FO43","v":1},{"$f":"TimeM!FP43","v":1},{"$f":"TimeM!FQ43","v":1},{"$f":"TimeM!FR43","v":1},{"$f":"TimeM!FS43","v":1},{"$f":"TimeM!FT43","v":1},{"$f":"TimeM!FU43","v":1},{"$f":"TimeM!FV43","v":1},{"$f":"TimeM!FW43","v":1},{"$f":"TimeM!FX43","v":1},{"$f":"TimeM!FY43","v":1},{"$f":"TimeM!FZ43","v":1},{"$f":"TimeM!GA43","v":1},{"$f":"TimeM!GB43","v":1},{"$f":"TimeM!GC43","v":1},{"$f":"TimeM!GD43","v":1},{"$f":"TimeM!GE43","v":1},{"$f":"TimeM!GF43","v":1},{"$f":"TimeM!GG43","v":1},{"$f":"TimeM!GH43","v":1},{"$f":"TimeM!GI43","v":1},{"$f":"TimeM!GJ43","v":1},{"$f":"TimeM!GK43","v":1},{"$f":"TimeM!GL43","v":1},{"$f":"TimeM!GM43","v":1},{"$f":"TimeM!GN43","v":1},{"$f":"TimeM!GO43","v":1},{"$f":"TimeM!GP43","v":1},{"$f":"TimeM!GQ43","v":1},{"$f":"TimeM!GR43","v":1},{"$f":"TimeM!GS43","v":1},{"$f":"TimeM!GT43","v":1},{"$f":"TimeM!GU43","v":1},{"$f":"TimeM!GV43","v":1},{"$f":"TimeM!GW43","v":1},{"$f":"TimeM!GX43","v":1},{"$f":"TimeM!GY43","v":1},{"$f":"TimeM!GZ43","v":1},{"$f":"TimeM!HA43","v":1},{"$f":"TimeM!HB43","v":1},{"$f":"TimeM!HC43","v":1},{"$f":"TimeM!HD43","v":1},{"$f":"TimeM!HE43","v":1},{"$f":"TimeM!HF43","v":1},{"$f":"TimeM!HG43","v":1},{"$f":"TimeM!HH43","v":1},{"$f":"TimeM!HI43","v":1},{"$f":"TimeM!HJ43","v":1},{"$f":"TimeM!HK43","v":1},{"$f":"TimeM!HL43","v":1},{"$f":"TimeM!HM43","v":1},{"$f":"TimeM!HN43","v":1},{"$f":"TimeM!HO43","v":1},{"$f":"TimeM!HP43","v":1},{"$f":"TimeM!HQ43","v":1},{"$f":"TimeM!HR43","v":1},{"$f":"TimeM!HS43","v":1},{"$f":"TimeM!HT43","v":1},{"$f":"TimeM!HU43","v":1},{"$f":"TimeM!HV43","v":1},{"$f":"TimeM!HW43","v":1},{"$f":"TimeM!HX43","v":1},{"$f":"TimeM!HY43","v":1},{"$f":"TimeM!HZ43","v":1},{"$f":"TimeM!IA43","v":1},{"$f":"TimeM!IB43","v":1},{"$f":"TimeM!IC43","v":1},{"$f":"TimeM!ID43","v":1},{"$f":"TimeM!IE43","v":1},{"$f":"TimeM!IF43","v":1},{"$f":"TimeM!IG43","v":1},{"$f":"TimeM!IH43","v":1},{"$f":"TimeM!II43","v":1},{"$f":"TimeM!IJ43","v":1},{"$f":"TimeM!IK43","v":1},{"$f":"TimeM!IL43","v":1},{"$f":"TimeM!IM43","v":1},{"$f":"TimeM!IN43","v":1},{"$f":"TimeM!IO43","v":1},{"$f":"TimeM!IP43","v":1},{"$f":"TimeM!IQ43","v":1},{"$f":"TimeM!IR43","v":1},{"$f":"TimeM!IS43","v":1},{"$f":"TimeM!IT43","v":1},{"$f":"TimeM!IU43","v":1},{"$f":"TimeM!IV43","v":1},{"$f":"TimeM!IW43","v":1},{"$f":"TimeM!IX43","v":1},{"$f":"TimeM!IY43","v":1},{"$f":"TimeM!IZ43","v":1},{"$f":"TimeM!JA43","v":1},{"$f":"TimeM!JB43","v":1},{"$f":"TimeM!JC43","v":1},{"$f":"TimeM!JD43","v":1},{"$f":"TimeM!JE43","v":1},{"$f":"TimeM!JF43","v":1},{"$f":"TimeM!JG43","v":1},{"$f":"TimeM!JH43","v":1},{"$f":"TimeM!JI43","v":1},{"$f":"TimeM!JJ43","v":1},{"$f":"TimeM!JK43","v":1},{"$f":"TimeM!JL43","v":1},{"$f":"TimeM!JM43","v":1},{"$f":"TimeM!JN43","v":1},{"$f":"TimeM!JO43","v":1},{"$f":"TimeM!JP43","v":1},{"$f":"TimeM!JQ43","v":1},{"$f":"TimeM!JR43","v":1},{"$f":"TimeM!JS43","v":1},{"$f":"TimeM!JT43","v":1},{"$f":"TimeM!JU43","v":1},{"$f":"TimeM!JV43","v":1},{"$f":"TimeM!JW43","v":1},{"$f":"TimeM!JX43","v":1},{"$f":"TimeM!JY43","v":1},{"$f":"TimeM!JZ43","v":1},{"$f":"TimeM!KA43","v":1},{"$f":"TimeM!KB43","v":1},{"$f":"TimeM!KC43","v":1},{"$f":"TimeM!KD43","v":1},{"$f":"TimeM!KE43","v":1},{"$f":"TimeM!KF43","v":1},{"$f":"TimeM!KG43","v":1},{"$f":"TimeM!KH43","v":1},{"$f":"TimeM!KI43","v":1},{"$f":"TimeM!KJ43","v":1},{"$f":"TimeM!KK43","v":1},{"$f":"TimeM!KL43","v":1},{"$f":"TimeM!KM43","v":1},{"$f":"TimeM!KN43","v":1},{"$f":"TimeM!KO43","v":1},{"$f":"TimeM!KP43","v":1},{"$f":"TimeM!KQ43","v":1},{"$f":"TimeM!KR43","v":1},{"$f":"TimeM!KS43","v":1},{"$f":"TimeM!KT43","v":1},{"$f":"TimeM!KU43","v":1},{"$f":"TimeM!KV43","v":1},{"$f":"TimeM!KW43","v":1},{"$f":"TimeM!KX43","v":1},{"$f":"TimeM!KY43","v":1},{"$f":"TimeM!KZ43","v":1},{"$f":"TimeM!LA43","v":1},{"$f":"TimeM!LB43","v":1},{"$f":"TimeM!LC43","v":1},{"$f":"TimeM!LD43","v":1},{"$f":"TimeM!LE43","v":1},{"$f":"TimeM!LF43","v":1},{"$f":"TimeM!LG43","v":1},{"$f":"TimeM!LH43","v":1},{"$f":"TimeM!LI43","v":1},{"$f":"TimeM!LJ43","v":1},{"$f":"TimeM!LK43","v":1},{"$f":"TimeM!LL43","v":1},{"$f":"TimeM!LM43","v":1},{"$f":"TimeM!LN43","v":1},{"$f":"TimeM!LO43","v":1},{"$f":"TimeM!LP43","v":1},{"$f":"TimeM!LQ43","v":1},{"$f":"TimeM!LR43","v":1},{"$f":"TimeM!LS43","v":1},{"$f":"TimeM!LT43","v":1},{"$f":"TimeM!LU43","v":1},{"$f":"TimeM!LV43","v":1},{"$f":"TimeM!LW43","v":1},{"$f":"TimeM!LX43","v":1},{"$f":"TimeM!LY43","v":1},{"$f":"TimeM!LZ43","v":1},{"$f":"TimeM!MA43","v":1},{"$f":"TimeM!MB43","v":1},{"$f":"TimeM!MC43","v":1},{"$f":"TimeM!MD43","v":1},{"$f":"TimeM!ME43","v":1},{"$f":"TimeM!MF43","v":1},{"$f":"TimeM!MG43","v":1},{"$f":"TimeM!MH43","v":1},{"$f":"TimeM!MI43","v":1},{"$f":"TimeM!MJ43","v":1},{"$f":"TimeM!MK43","v":1},{"$f":"TimeM!ML43","v":1},{"$f":"TimeM!MM43","v":1},{"$f":"TimeM!MN43","v":1},{"$f":"TimeM!MO43","v":1},{"$f":"TimeM!MP43","v":1},{"$f":"TimeM!MQ43","v":1},{"$f":"TimeM!MR43","v":1},{"$f":"TimeM!MS43","v":1},{"$f":"TimeM!MT43","v":1},{"$f":"TimeM!MU43","v":1},{"$f":"TimeM!MV43","v":1},{"$f":"TimeM!MW43","v":1},{"$f":"TimeM!MX43","v":1},{"$f":"TimeM!MY43","v":1},{"$f":"TimeM!MZ43","v":1},{"$f":"TimeM!NA43","v":1},{"$f":"TimeM!NB43","v":1},{"$f":"TimeM!NC43","v":1},{"$f":"TimeM!ND43","v":1},{"$f":"TimeM!NE43","v":1},{"$f":"TimeM!NF43","v":1},{"$f":"TimeM!NG43","v":1},{"$f":"TimeM!NH43","v":1},{"$f":"TimeM!NI43","v":1},{"$f":"TimeM!NJ43","v":1},{"$f":"TimeM!NK43","v":1},{"$f":"TimeM!NL43","v":1},{"$f":"TimeM!NM43","v":1},{"$f":"TimeM!NN43","v":1},{"$f":"TimeM!NO43","v":1},{"$f":"TimeM!NP43","v":1},{"$f":"TimeM!NQ43","v":1},{"$f":"TimeM!NR43","v":1},{"$f":"TimeM!NS43","v":1},{"$f":"TimeM!NT43","v":1},{"$f":"TimeM!NU43","v":1},{"$f":"TimeM!NV43","v":1},{"$f":"TimeM!NW43","v":1},{"$f":"TimeM!NX43","v":1},{"$f":"TimeM!NY43","v":1},{"$f":"TimeM!NZ43","v":1},{"$f":"TimeM!OA43","v":1},{"$f":"TimeM!OB43","v":1},{"$f":"TimeM!OC43","v":1},{"$f":"TimeM!OD43","v":1},{"$f":"TimeM!OE43","v":1},{"$f":"TimeM!OF43","v":1},{"$f":"TimeM!OG43","v":1},{"$f":"TimeM!OH43","v":1},{"$f":"TimeM!OI43","v":1},{"$f":"TimeM!OJ43","v":1},{"$f":"TimeM!OK43","v":1},{"$f":"TimeM!OL43","v":1},{"$f":"TimeM!OM43","v":1},{"$f":"TimeM!ON43","v":1},{"$f":"TimeM!OO43","v":1},{"$f":"TimeM!OP43","v":1},{"$f":"TimeM!OQ43","v":1},{"$f":"TimeM!OR43","v":1},{"$f":"TimeM!OS43","v":1},{"$f":"TimeM!OT43","v":1},{"$f":"TimeM!OU43","v":1},{"$f":"TimeM!OV43","v":1},{"$f":"TimeM!OW43","v":1},{"$f":"TimeM!OX43","v":1},{"$f":"TimeM!OY43","v":1},{"$f":"TimeM!OZ43","v":1},{"$f":"TimeM!PA43","v":1},{"$f":"TimeM!PB43","v":1},{"$f":"TimeM!PC43","v":1},{"$f":"TimeM!PD43","v":1},{"$f":"TimeM!PE43","v":1},{"$f":"TimeM!PF43","v":1},{"$f":"TimeM!PG43","v":1},{"$f":"TimeM!PH43","v":1},{"$f":"TimeM!PI43","v":1},{"$f":"TimeM!PJ43","v":1},{"$f":"TimeM!PK43","v":1},{"$f":"TimeM!PL43","v":1},{"$f":"TimeM!PM43","v":1},{"$f":"TimeM!PN43","v":1},{"$f":"TimeM!PO43","v":1},{"$f":"TimeM!PP43","v":1},{"$f":"TimeM!PQ43","v":1},{"$f":"TimeM!PR43","v":1},{"$f":"TimeM!PS43","v":1},{"$f":"TimeM!PT43","v":1},{"$f":"TimeM!PU43","v":1},{"$f":"TimeM!PV43","v":1},{"$f":"TimeM!PW43","v":1},{"$f":"TimeM!PX43","v":1},{"$f":"TimeM!PY43","v":1},{"$f":"TimeM!PZ43","v":1},{"$f":"TimeM!QA43","v":1},{"$f":"TimeM!QB43","v":1},{"$f":"TimeM!QC43","v":1},{"$f":"TimeM!QD43","v":1},{"$f":"TimeM!QE43","v":1},{"$f":"TimeM!QF43","v":1},{"$f":"TimeM!QG43","v":1},{"$f":"TimeM!QH43","v":1},{"$f":"TimeM!QI43","v":1},{"$f":"TimeM!QJ43","v":1},{"$f":"TimeM!QK43","v":1},{"$f":"TimeM!QL43","v":1},{"$f":"TimeM!QM43","v":1},{"$f":"TimeM!QN43","v":1},{"$f":"TimeM!QO43","v":1},{"$f":"TimeM!QP43","v":1},{"$f":"TimeM!QQ43","v":1},{"$f":"TimeM!QR43","v":1},{"$f":"TimeM!QS43","v":1},{"$f":"TimeM!QT43","v":1},{"$f":"TimeM!QU43","v":1},{"$f":"TimeM!QV43","v":1},{"$f":"TimeM!QW43","v":1},{"$f":"TimeM!QX43","v":1},{"$f":"TimeM!QY43","v":1},{"$f":"TimeM!QZ43","v":1},{"$f":"TimeM!RA43","v":1},{"$f":"TimeM!RB43","v":1},{"$f":"TimeM!RC43","v":1},{"$f":"TimeM!RD43","v":1},{"$f":"TimeM!RE43","v":1},{"$f":"TimeM!RF43","v":1},{"$f":"TimeM!RG43","v":1},{"$f":"TimeM!RH43","v":1},{"$f":"TimeM!RI43","v":1},{"$f":"TimeM!RJ43","v":1},{"$f":"TimeM!RK43","v":1},{"$f":"TimeM!RL43","v":1},{"$f":"TimeM!RM43","v":1},{"$f":"TimeM!RN43","v":1},{"$f":"TimeM!RO43","v":1},{"$f":"TimeM!RP43","v":1},{"$f":"TimeM!RQ43","v":1},{"$f":"TimeM!RR43","v":1},{"$f":"TimeM!RS43","v":1},{"$f":"TimeM!RT43","v":1},{"$f":"TimeM!RU43","v":1},{"$f":"TimeM!RV43","v":1},{"$f":"TimeM!RW43","v":1},{"$f":"TimeM!RX43","v":1},{"$f":"TimeM!RY43","v":1},{"$f":"TimeM!RZ43","v":1},{"$f":"TimeM!SA43","v":1},{"$f":"TimeM!SB43","v":1},{"$f":"TimeM!SC43","v":1},{"$f":"TimeM!SD43","v":1},{"$f":"TimeM!SE43","v":1},{"$f":"TimeM!SF43","v":1},{"$f":"TimeM!SG43","v":1},{"$f":"TimeM!SH43","v":1},{"$f":"TimeM!SI43","v":1},{"$f":"TimeM!SJ43","v":1},{"$f":"TimeM!SK43","v":1},{"$f":"TimeM!SL43","v":1},{"$f":"TimeM!SM43","v":1},{"$f":"TimeM!SN43","v":1},{"$f":"TimeM!SO43","v":1}]
[]
[null,null,null,null,"PPA Inflation Start",{"$f":"InputC!$F$39","v":"2021-01-01"},{"$f":"InputC!G39","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!E38","v":"Apply PPA Inflation"},{"$f":"InputC!F38","v":1},{"$f":"InputC!G38","v":"Flag"}]
[null,null,null,null,{"$f":"InputC!E40","v":"PPA Inflation Rate from COD"},{"$f":"InputC!F40","v":1.4999999999999999E-2},{"$f":"InputC!G40","v":"% p.a."}]
[null,null,null,null,"Annual Inflation Rate Applied",{"$f":"F42*F41","v":1.4999999999999999E-2},"UNITS"]
[null,null,null,null,"Daily Inflation Rate",{"$f":"(1+F43)^(1/Days_Inflation)-1","v":4.0763630249518457E-5},"UNITS"]
[null,null,null,null,"Inflation Index at Model Start",{"$f":"(1+F44)^F40","v":1.0302040027864316},"UNITS"]
[]
[null,null,null,null,"Days in Period",null,"Days",null,null,{"$f":"TimeM!J$45","v":31},{"$f":"TimeM!K$45","v":28},{"$f":"TimeM!L$45","v":31},{"$f":"TimeM!M$45","v":30},{"$f":"TimeM!N$45","v":31},{"$f":"TimeM!O$45","v":30},{"$f":"TimeM!P$45","v":31},{"$f":"TimeM!Q$45","v":31},{"$f":"TimeM!R$45","v":30},{"$f":"TimeM!S$45","v":31},{"$f":"TimeM!T$45","v":30},{"$f":"TimeM!U$45","v":31},{"$f":"TimeM!V$45","v":31},{"$f":"TimeM!W$45","v":29},{"$f":"TimeM!X$45","v":31},{"$f":"TimeM!Y$45","v":30},{"$f":"TimeM!Z$45","v":31},{"$f":"TimeM!AA$45","v":30},{"$f":"TimeM!AB$45","v":31},{"$f":"TimeM!AC$45","v":31},{"$f":"TimeM!AD$45","v":30},{"$f":"TimeM!AE$45","v":31},{"$f":"TimeM!AF$45","v":30},{"$f":"TimeM!AG$45","v":31},{"$f":"TimeM!AH$45","v":31},{"$f":"TimeM!AI$45","v":28},{"$f":"TimeM!AJ$45","v":31},{"$f":"TimeM!AK$45","v":30},{"$f":"TimeM!AL$45","v":31},{"$f":"TimeM!AM$45","v":30},{"$f":"TimeM!AN$45","v":31},{"$f":"TimeM!AO$45","v":31},{"$f":"TimeM!AP$45","v":30},{"$f":"TimeM!AQ$45","v":31},{"$f":"TimeM!AR$45","v":30},{"$f":"TimeM!AS$45","v":31},{"$f":"TimeM!AT$45","v":31},{"$f":"TimeM!AU$45","v":28},{"$f":"TimeM!AV$45","v":31},{"$f":"TimeM!AW$45","v":30},{"$f":"TimeM!AX$45","v":31},{"$f":"TimeM!AY$45","v":30},{"$f":"TimeM!AZ$45","v":31},{"$f":"TimeM!BA$45","v":31},{"$f":"TimeM!BB$45","v":30},{"$f":"TimeM!BC$45","v":31},{"$f":"TimeM!BD$45","v":30},{"$f":"TimeM!BE$45","v":31},{"$f":"TimeM!BF$45","v":31},{"$f":"TimeM!BG$45","v":28},{"$f":"TimeM!BH$45","v":31},{"$f":"TimeM!BI$45","v":30},{"$f":"TimeM!BJ$45","v":31},{"$f":"TimeM!BK$45","v":30},{"$f":"TimeM!BL$45","v":31},{"$f":"TimeM!BM$45","v":31},{"$f":"TimeM!BN$45","v":30},{"$f":"TimeM!BO$45","v":31},{"$f":"TimeM!BP$45","v":30},{"$f":"TimeM!BQ$45","v":31},{"$f":"TimeM!BR$45","v":31},{"$f":"TimeM!BS$45","v":29},{"$f":"TimeM!BT$45","v":31},{"$f":"TimeM!BU$45","v":30},{"$f":"TimeM!BV$45","v":31},{"$f":"TimeM!BW$45","v":30},{"$f":"TimeM!BX$45","v":31},{"$f":"TimeM!BY$45","v":31},{"$f":"TimeM!BZ$45","v":30},{"$f":"TimeM!CA$45","v":31},{"$f":"TimeM!CB$45","v":30},{"$f":"TimeM!CC$45","v":31},{"$f":"TimeM!CD$45","v":31},{"$f":"TimeM!CE$45","v":28},{"$f":"TimeM!CF$45","v":31},{"$f":"TimeM!CG$45","v":30},{"$f":"TimeM!CH$45","v":31},{"$f":"TimeM!CI$45","v":30},{"$f":"TimeM!CJ$45","v":31},{"$f":"TimeM!CK$45","v":31},{"$f":"TimeM!CL$45","v":30},{"$f":"TimeM!CM$45","v":31},{"$f":"TimeM!CN$45","v":30},{"$f":"TimeM!CO$45","v":31},{"$f":"TimeM!CP$45","v":31},{"$f":"TimeM!CQ$45","v":28},{"$f":"TimeM!CR$45","v":31},{"$f":"TimeM!CS$45","v":30},{"$f":"TimeM!CT$45","v":31},{"$f":"TimeM!CU$45","v":30},{"$f":"TimeM!CV$45","v":31},{"$f":"TimeM!CW$45","v":31},{"$f":"TimeM!CX$45","v":30},{"$f":"TimeM!CY$45","v":31},{"$f":"TimeM!CZ$45","v":30},{"$f":"TimeM!DA$45","v":31},{"$f":"TimeM!DB$45","v":31},{"$f":"TimeM!DC$45","v":28},{"$f":"TimeM!DD$45","v":31},{"$f":"TimeM!DE$45","v":30},{"$f":"TimeM!DF$45","v":31},{"$f":"TimeM!DG$45","v":30},{"$f":"TimeM!DH$45","v":31},{"$f":"TimeM!DI$45","v":31},{"$f":"TimeM!DJ$45","v":30},{"$f":"TimeM!DK$45","v":31},{"$f":"TimeM!DL$45","v":30},{"$f":"TimeM!DM$45","v":31},{"$f":"TimeM!DN$45","v":31},{"$f":"TimeM!DO$45","v":29},{"$f":"TimeM!DP$45","v":31},{"$f":"TimeM!DQ$45","v":30},{"$f":"TimeM!DR$45","v":31},{"$f":"TimeM!DS$45","v":30},{"$f":"TimeM!DT$45","v":31},{"$f":"TimeM!DU$45","v":31},{"$f":"TimeM!DV$45","v":30},{"$f":"TimeM!DW$45","v":31},{"$f":"TimeM!DX$45","v":30},{"$f":"TimeM!DY$45","v":31},{"$f":"TimeM!DZ$45","v":31},{"$f":"TimeM!EA$45","v":28},{"$f":"TimeM!EB$45","v":31},{"$f":"TimeM!EC$45","v":30},{"$f":"TimeM!ED$45","v":31},{"$f":"TimeM!EE$45","v":30},{"$f":"TimeM!EF$45","v":31},{"$f":"TimeM!EG$45","v":31},{"$f":"TimeM!EH$45","v":30},{"$f":"TimeM!EI$45","v":31},{"$f":"TimeM!EJ$45","v":30},{"$f":"TimeM!EK$45","v":31},{"$f":"TimeM!EL$45","v":31},{"$f":"TimeM!EM$45","v":28},{"$f":"TimeM!EN$45","v":31},{"$f":"TimeM!EO$45","v":30},{"$f":"TimeM!EP$45","v":31},{"$f":"TimeM!EQ$45","v":30},{"$f":"TimeM!ER$45","v":31},{"$f":"TimeM!ES$45","v":31},{"$f":"TimeM!ET$45","v":30},{"$f":"TimeM!EU$45","v":31},{"$f":"TimeM!EV$45","v":30},{"$f":"TimeM!EW$45","v":31},{"$f":"TimeM!EX$45","v":31},{"$f":"TimeM!EY$45","v":28},{"$f":"TimeM!EZ$45","v":31},{"$f":"TimeM!FA$45","v":30},{"$f":"TimeM!FB$45","v":31},{"$f":"TimeM!FC$45","v":30},{"$f":"TimeM!FD$45","v":31},{"$f":"TimeM!FE$45","v":31},{"$f":"TimeM!FF$45","v":30},{"$f":"TimeM!FG$45","v":31},{"$f":"TimeM!FH$45","v":30},{"$f":"TimeM!FI$45","v":31},{"$f":"TimeM!FJ$45","v":31},{"$f":"TimeM!FK$45","v":29},{"$f":"TimeM!FL$45","v":31},{"$f":"TimeM!FM$45","v":30},{"$f":"TimeM!FN$45","v":31},{"$f":"TimeM!FO$45","v":30},{"$f":"TimeM!FP$45","v":31},{"$f":"TimeM!FQ$45","v":31},{"$f":"TimeM!FR$45","v":30},{"$f":"TimeM!FS$45","v":31},{"$f":"TimeM!FT$45","v":30},{"$f":"TimeM!FU$45","v":31},{"$f":"TimeM!FV$45","v":31},{"$f":"TimeM!FW$45","v":28},{"$f":"TimeM!FX$45","v":31},{"$f":"TimeM!FY$45","v":30},{"$f":"TimeM!FZ$45","v":31},{"$f":"TimeM!GA$45","v":30},{"$f":"TimeM!GB$45","v":31},{"$f":"TimeM!GC$45","v":31},{"$f":"TimeM!GD$45","v":30},{"$f":"TimeM!GE$45","v":31},{"$f":"TimeM!GF$45","v":30},{"$f":"TimeM!GG$45","v":31},{"$f":"TimeM!GH$45","v":31},{"$f":"TimeM!GI$45","v":28},{"$f":"TimeM!GJ$45","v":31},{"$f":"TimeM!GK$45","v":30},{"$f":"TimeM!GL$45","v":31},{"$f":"TimeM!GM$45","v":30},{"$f":"TimeM!GN$45","v":31},{"$f":"TimeM!GO$45","v":31},{"$f":"TimeM!GP$45","v":30},{"$f":"TimeM!GQ$45","v":31},{"$f":"TimeM!GR$45","v":30},{"$f":"TimeM!GS$45","v":31},{"$f":"TimeM!GT$45","v":31},{"$f":"TimeM!GU$45","v":28},{"$f":"TimeM!GV$45","v":31},{"$f":"TimeM!GW$45","v":30},{"$f":"TimeM!GX$45","v":31},{"$f":"TimeM!GY$45","v":30},{"$f":"TimeM!GZ$45","v":31},{"$f":"TimeM!HA$45","v":31},{"$f":"TimeM!HB$45","v":30},{"$f":"TimeM!HC$45","v":31},{"$f":"TimeM!HD$45","v":30},{"$f":"TimeM!HE$45","v":31},{"$f":"TimeM!HF$45","v":31},{"$f":"TimeM!HG$45","v":29},{"$f":"TimeM!HH$45","v":31},{"$f":"TimeM!HI$45","v":30},{"$f":"TimeM!HJ$45","v":31},{"$f":"TimeM!HK$45","v":30},{"$f":"TimeM!HL$45","v":31},{"$f":"TimeM!HM$45","v":31},{"$f":"TimeM!HN$45","v":30},{"$f":"TimeM!HO$45","v":31},{"$f":"TimeM!HP$45","v":30},{"$f":"TimeM!HQ$45","v":31},{"$f":"TimeM!HR$45","v":31},{"$f":"TimeM!HS$45","v":28},{"$f":"TimeM!HT$45","v":31},{"$f":"TimeM!HU$45","v":30},{"$f":"TimeM!HV$45","v":31},{"$f":"TimeM!HW$45","v":30},{"$f":"TimeM!HX$45","v":31},{"$f":"TimeM!HY$45","v":31},{"$f":"TimeM!HZ$45","v":30},{"$f":"TimeM!IA$45","v":31},{"$f":"TimeM!IB$45","v":30},{"$f":"TimeM!IC$45","v":31},{"$f":"TimeM!ID$45","v":31},{"$f":"TimeM!IE$45","v":28},{"$f":"TimeM!IF$45","v":31},{"$f":"TimeM!IG$45","v":30},{"$f":"TimeM!IH$45","v":31},{"$f":"TimeM!II$45","v":30},{"$f":"TimeM!IJ$45","v":31},{"$f":"TimeM!IK$45","v":31},{"$f":"TimeM!IL$45","v":30},{"$f":"TimeM!IM$45","v":31},{"$f":"TimeM!IN$45","v":30},{"$f":"TimeM!IO$45","v":31},{"$f":"TimeM!IP$45","v":31},{"$f":"TimeM!IQ$45","v":28},{"$f":"TimeM!IR$45","v":31},{"$f":"TimeM!IS$45","v":30},{"$f":"TimeM!IT$45","v":31},{"$f":"TimeM!IU$45","v":30},{"$f":"TimeM!IV$45","v":31},{"$f":"TimeM!IW$45","v":31},{"$f":"TimeM!IX$45","v":30},{"$f":"TimeM!IY$45","v":31},{"$f":"TimeM!IZ$45","v":30},{"$f":"TimeM!JA$45","v":31},{"$f":"TimeM!JB$45","v":31},{"$f":"TimeM!JC$45","v":29},{"$f":"TimeM!JD$45","v":31},{"$f":"TimeM!JE$45","v":30},{"$f":"TimeM!JF$45","v":31},{"$f":"TimeM!JG$45","v":30},{"$f":"TimeM!JH$45","v":31},{"$f":"TimeM!JI$45","v":31},{"$f":"TimeM!JJ$45","v":30},{"$f":"TimeM!JK$45","v":31},{"$f":"TimeM!JL$45","v":30},{"$f":"TimeM!JM$45","v":31},{"$f":"TimeM!JN$45","v":31},{"$f":"TimeM!JO$45","v":28},{"$f":"TimeM!JP$45","v":31},{"$f":"TimeM!JQ$45","v":30},{"$f":"TimeM!JR$45","v":31},{"$f":"TimeM!JS$45","v":30},{"$f":"TimeM!JT$45","v":31},{"$f":"TimeM!JU$45","v":31},{"$f":"TimeM!JV$45","v":30},{"$f":"TimeM!JW$45","v":31},{"$f":"TimeM!JX$45","v":30},{"$f":"TimeM!JY$45","v":31},{"$f":"TimeM!JZ$45","v":31},{"$f":"TimeM!KA$45","v":28},{"$f":"TimeM!KB$45","v":31},{"$f":"TimeM!KC$45","v":30},{"$f":"TimeM!KD$45","v":31},{"$f":"TimeM!KE$45","v":30},{"$f":"TimeM!KF$45","v":31},{"$f":"TimeM!KG$45","v":31},{"$f":"TimeM!KH$45","v":30},{"$f":"TimeM!KI$45","v":31},{"$f":"TimeM!KJ$45","v":30},{"$f":"TimeM!KK$45","v":31},{"$f":"TimeM!KL$45","v":31},{"$f":"TimeM!KM$45","v":28},{"$f":"TimeM!KN$45","v":31},{"$f":"TimeM!KO$45","v":30},{"$f":"TimeM!KP$45","v":31},{"$f":"TimeM!KQ$45","v":30},{"$f":"TimeM!KR$45","v":31},{"$f":"TimeM!KS$45","v":31},{"$f":"TimeM!KT$45","v":30},{"$f":"TimeM!KU$45","v":31},{"$f":"TimeM!KV$45","v":30},{"$f":"TimeM!KW$45","v":31},{"$f":"TimeM!KX$45","v":31},{"$f":"TimeM!KY$45","v":29},{"$f":"TimeM!KZ$45","v":31},{"$f":"TimeM!LA$45","v":30},{"$f":"TimeM!LB$45","v":31},{"$f":"TimeM!LC$45","v":30},{"$f":"TimeM!LD$45","v":31},{"$f":"TimeM!LE$45","v":31},{"$f":"TimeM!LF$45","v":30},{"$f":"TimeM!LG$45","v":31},{"$f":"TimeM!LH$45","v":30},{"$f":"TimeM!LI$45","v":31},{"$f":"TimeM!LJ$45","v":31},{"$f":"TimeM!LK$45","v":28},{"$f":"TimeM!LL$45","v":31},{"$f":"TimeM!LM$45","v":30},{"$f":"TimeM!LN$45","v":31},{"$f":"TimeM!LO$45","v":30},{"$f":"TimeM!LP$45","v":31},{"$f":"TimeM!LQ$45","v":31},{"$f":"TimeM!LR$45","v":30},{"$f":"TimeM!LS$45","v":31},{"$f":"TimeM!LT$45","v":30},{"$f":"TimeM!LU$45","v":31},{"$f":"TimeM!LV$45","v":31},{"$f":"TimeM!LW$45","v":28},{"$f":"TimeM!LX$45","v":31},{"$f":"TimeM!LY$45","v":30},{"$f":"TimeM!LZ$45","v":31},{"$f":"TimeM!MA$45","v":30},{"$f":"TimeM!MB$45","v":31},{"$f":"TimeM!MC$45","v":31},{"$f":"TimeM!MD$45","v":30},{"$f":"TimeM!ME$45","v":31},{"$f":"TimeM!MF$45","v":30},{"$f":"TimeM!MG$45","v":31},{"$f":"TimeM!MH$45","v":31},{"$f":"TimeM!MI$45","v":28},{"$f":"TimeM!MJ$45","v":31},{"$f":"TimeM!MK$45","v":30},{"$f":"TimeM!ML$45","v":31},{"$f":"TimeM!MM$45","v":30},{"$f":"TimeM!MN$45","v":31},{"$f":"TimeM!MO$45","v":31},{"$f":"TimeM!MP$45","v":30},{"$f":"TimeM!MQ$45","v":31},{"$f":"TimeM!MR$45","v":30},{"$f":"TimeM!MS$45","v":31},{"$f":"TimeM!MT$45","v":31},{"$f":"TimeM!MU$45","v":29},{"$f":"TimeM!MV$45","v":31},{"$f":"TimeM!MW$45","v":30},{"$f":"TimeM!MX$45","v":31},{"$f":"TimeM!MY$45","v":30},{"$f":"TimeM!MZ$45","v":31},{"$f":"TimeM!NA$45","v":31},{"$f":"TimeM!NB$45","v":30},{"$f":"TimeM!NC$45","v":31},{"$f":"TimeM!ND$45","v":30},{"$f":"TimeM!NE$45","v":31},{"$f":"TimeM!NF$45","v":31},{"$f":"TimeM!NG$45","v":28},{"$f":"TimeM!NH$45","v":31},{"$f":"TimeM!NI$45","v":30},{"$f":"TimeM!NJ$45","v":31},{"$f":"TimeM!NK$45","v":30},{"$f":"TimeM!NL$45","v":31},{"$f":"TimeM!NM$45","v":31},{"$f":"TimeM!NN$45","v":30},{"$f":"TimeM!NO$45","v":31},{"$f":"TimeM!NP$45","v":30},{"$f":"TimeM!NQ$45","v":31},{"$f":"TimeM!NR$45","v":31},{"$f":"TimeM!NS$45","v":28},{"$f":"TimeM!NT$45","v":31},{"$f":"TimeM!NU$45","v":30},{"$f":"TimeM!NV$45","v":31},{"$f":"TimeM!NW$45","v":30},{"$f":"TimeM!NX$45","v":31},{"$f":"TimeM!NY$45","v":31},{"$f":"TimeM!NZ$45","v":30},{"$f":"TimeM!OA$45","v":31},{"$f":"TimeM!OB$45","v":30},{"$f":"TimeM!OC$45","v":31},{"$f":"TimeM!OD$45","v":31},{"$f":"TimeM!OE$45","v":28},{"$f":"TimeM!OF$45","v":31},{"$f":"TimeM!OG$45","v":30},{"$f":"TimeM!OH$45","v":31},{"$f":"TimeM!OI$45","v":30},{"$f":"TimeM!OJ$45","v":31},{"$f":"TimeM!OK$45","v":31},{"$f":"TimeM!OL$45","v":30},{"$f":"TimeM!OM$45","v":31},{"$f":"TimeM!ON$45","v":30},{"$f":"TimeM!OO$45","v":31},{"$f":"TimeM!OP$45","v":31},{"$f":"TimeM!OQ$45","v":29},{"$f":"TimeM!OR$45","v":31},{"$f":"TimeM!OS$45","v":30},{"$f":"TimeM!OT$45","v":31},{"$f":"TimeM!OU$45","v":30},{"$f":"TimeM!OV$45","v":31},{"$f":"TimeM!OW$45","v":31},{"$f":"TimeM!OX$45","v":30},{"$f":"TimeM!OY$45","v":31},{"$f":"TimeM!OZ$45","v":30},{"$f":"TimeM!PA$45","v":31},{"$f":"TimeM!PB$45","v":31},{"$f":"TimeM!PC$45","v":28},{"$f":"TimeM!PD$45","v":31},{"$f":"TimeM!PE$45","v":30},{"$f":"TimeM!PF$45","v":31},{"$f":"TimeM!PG$45","v":30},{"$f":"TimeM!PH$45","v":31},{"$f":"TimeM!PI$45","v":31},{"$f":"TimeM!PJ$45","v":30},{"$f":"TimeM!PK$45","v":31},{"$f":"TimeM!PL$45","v":30},{"$f":"TimeM!PM$45","v":31},{"$f":"TimeM!PN$45","v":31},{"$f":"TimeM!PO$45","v":28},{"$f":"TimeM!PP$45","v":31},{"$f":"TimeM!PQ$45","v":30},{"$f":"TimeM!PR$45","v":31},{"$f":"TimeM!PS$45","v":30},{"$f":"TimeM!PT$45","v":31},{"$f":"TimeM!PU$45","v":31},{"$f":"TimeM!PV$45","v":30},{"$f":"TimeM!PW$45","v":31},{"$f":"TimeM!PX$45","v":30},{"$f":"TimeM!PY$45","v":31},{"$f":"TimeM!PZ$45","v":31},{"$f":"TimeM!QA$45","v":28},{"$f":"TimeM!QB$45","v":31},{"$f":"TimeM!QC$45","v":30},{"$f":"TimeM!QD$45","v":31},{"$f":"TimeM!QE$45","v":30},{"$f":"TimeM!QF$45","v":31},{"$f":"TimeM!QG$45","v":31},{"$f":"TimeM!QH$45","v":30},{"$f":"TimeM!QI$45","v":31},{"$f":"TimeM!QJ$45","v":30},{"$f":"TimeM!QK$45","v":31},{"$f":"TimeM!QL$45","v":31},{"$f":"TimeM!QM$45","v":29},{"$f":"TimeM!QN$45","v":31},{"$f":"TimeM!QO$45","v":30},{"$f":"TimeM!QP$45","v":31},{"$f":"TimeM!QQ$45","v":30},{"$f":"TimeM!QR$45","v":31},{"$f":"TimeM!QS$45","v":31},{"$f":"TimeM!QT$45","v":30},{"$f":"TimeM!QU$45","v":31},{"$f":"TimeM!QV$45","v":30},{"$f":"TimeM!QW$45","v":31},{"$f":"TimeM!QX$45","v":31},{"$f":"TimeM!QY$45","v":28},{"$f":"TimeM!QZ$45","v":31},{"$f":"TimeM!RA$45","v":30},{"$f":"TimeM!RB$45","v":31},{"$f":"TimeM!RC$45","v":30},{"$f":"TimeM!RD$45","v":31},{"$f":"TimeM!RE$45","v":31},{"$f":"TimeM!RF$45","v":30},{"$f":"TimeM!RG$45","v":31},{"$f":"TimeM!RH$45","v":30},{"$f":"TimeM!RI$45","v":31},{"$f":"TimeM!RJ$45","v":31},{"$f":"TimeM!RK$45","v":28},{"$f":"TimeM!RL$45","v":31},{"$f":"TimeM!RM$45","v":30},{"$f":"TimeM!RN$45","v":31},{"$f":"TimeM!RO$45","v":30},{"$f":"TimeM!RP$45","v":31},{"$f":"TimeM!RQ$45","v":31},{"$f":"TimeM!RR$45","v":30},{"$f":"TimeM!RS$45","v":31},{"$f":"TimeM!RT$45","v":30},{"$f":"TimeM!RU$45","v":31},{"$f":"TimeM!RV$45","v":31},{"$f":"TimeM!RW$45","v":28},{"$f":"TimeM!RX$45","v":31},{"$f":"TimeM!RY$45","v":30},{"$f":"TimeM!RZ$45","v":31},{"$f":"TimeM!SA$45","v":30},{"$f":"TimeM!SB$45","v":31},{"$f":"TimeM!SC$45","v":31},{"$f":"TimeM!SD$45","v":30},{"$f":"TimeM!SE$45","v":31},{"$f":"TimeM!SF$45","v":30},{"$f":"TimeM!SG$45","v":31},{"$f":"TimeM!SH$45","v":31},{"$f":"TimeM!SI$45","v":29},{"$f":"TimeM!SJ$45","v":31},{"$f":"TimeM!SK$45","v":30},{"$f":"TimeM!SL$45","v":31},{"$f":"TimeM!SM$45","v":30},{"$f":"TimeM!SN$45","v":31},{"$f":"TimeM!SO$45","v":31}]
[null,null,null,null,"Daily Inflation Rate",null,"% p.d.",null,null,{"$f":"$F44","v":4.0763630249518457E-5},{"$f":"$F44","v":4.0763630249518457E-5},4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,{"$f":"$F44","v":4.0763630249518457E-5},4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,{"$f":"$F44","v":4.0763630249518457E-5},4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,{"$f":"$F44","v":4.0763630249518457E-5},4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,{"$f":"$F44","v":4.0763630249518457E-5},4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,{"$f":"$F44","v":4.0763630249518457E-5},4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,{"$f":"$F44","v":4.0763630249518457E-5},4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,{"$f":"$F44","v":4.0763630249518457E-5},4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5,4.0763630249518457E-5]
[null,null,null,null,"Period Inflation Rate",null,"% p,p,",null,null,{"$f":"(1+J48)^J47-1","v":1.2644455204950944E-3},{"$f":"(1+K48)^K47-1","v":1.1420099815473428E-3},1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1828201642696268E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1420099815473428E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1420099815473428E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1420099815473428E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1828201642696268E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,{"$f":"(1+BW48)^BW47-1","v":1.2236320105627474E-3},1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1420099815473428E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1420099815473428E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1420099815473428E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1828201642696268E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1420099815473428E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,{"$f":"(1+EI48)^EI47-1","v":1.2644455204950944E-3},1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1420099815473428E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1420099815473428E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1828201642696268E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1420099815473428E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1420099815473428E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,{"$f":"(1+GU48)^GU47-1","v":1.1420099815473428E-3},1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1828201642696268E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1420099815473428E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1420099815473428E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1420099815473428E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1828201642696268E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,{"$f":"(1+JG48)^JG47-1","v":1.2236320105627474E-3},1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1420099815473428E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1420099815473428E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1420099815473428E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1828201642696268E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1420099815473428E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,{"$f":"(1+LS48)^LS47-1","v":1.2644455204950944E-3},1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1420099815473428E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1420099815473428E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1828201642696268E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1420099815473428E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1420099815473428E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,{"$f":"(1+OE48)^OE47-1","v":1.1420099815473428E-3},1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1828201642696268E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1420099815473428E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1420099815473428E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1420099815473428E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1828201642696268E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,{"$f":"(1+QQ48)^QQ47-1","v":1.2236320105627474E-3},1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1420099815473428E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1420099815473428E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1420099815473428E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3,1.1828201642696268E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2236320105627474E-3,1.2644455204950944E-3,1.2644455204950944E-3]
[null,null,null,null,"Inflation Index",null,"Index",null,{"$f":"F45","v":1.0302040027864316},{"$f":"I50*(1+J49)","v":1.0315066396229511},{"$f":"J50*(1+K49)","v":1.0326846305014328},1.0339904039565544,1.0352556277134504,1.03656465205448,1.0378330257437518,1.0391453090641753,1.040459251695365,1.0417323909414256,1.0430496047967062,1.0443259136817402,1.045646406905232,1.0469685698204652,1.0482069453562053,1.0495323459328127,1.0508165873074171,1.0521452876341,1.0534327262878118,1.0547647345797093,1.0560984271235248,1.0573907029652581,1.0587277159030357,1.0600232090266846,1.0613635506249592,1.0627055870121638,1.0639192073999777,1.0652644752759433,1.0665679669876063,1.0679165840757674,1.0692233209926534,1.0705752956312915,1.0719289797682052,1.0732406263808996,1.0745976806833402,1.0759125928039008,1.077273025662316,1.078635178713965,1.0798669908545044,1.0812324238338209,1.0825554544384823,1.0839242868335346,1.0852506112879305,1.0866228515619882,1.0879968269591134,1.0893281347039712,1.0907055307842468,1.0920401529858121,1.0934209782654558,1.0948035495234389,1.0960538261048283,1.0974397264554681,1.0987825888344223,1.1001719395568719,1.1015181451592366,1.1029109548436273,1.1043055256599843,1.1056567892506233,1.1070548320249962,1.1084094597549101,1.1098109831311715,1.111214278657388,1.1125286453130083,1.1139353771749969,1.1152984241602064,1.116708658256651,{"$f":"BV50*(1+BW49)","v":1.1180750987173664},1.1194888437675168,1.1209043764212629,1.1222759508970319,1.1236950076959031,1.1250699968774294,1.1264925865952244,1.1279169751002156,1.1292050675441367,1.1306328858335133,1.132016364424814,1.1334477374459382,1.134834660379777,1.1362695969825967,1.1377063479845761,1.1390984818905905,1.1405388098634197,1.1419344096604578,1.1433783235094521,1.1448240631088449,1.1461314636160307,1.1475806844110985,1.1489849008712474,1.1504377296822705,1.1518454421144688,1.1533018879240531,1.1547601753300172,1.156173176845074,1.1576350948394523,1.1590516141980487,1.1605171718196441,1.1619845825590092,1.1633115805506957,1.1647825246676631,1.1662077898501906,1.1676823960660332,1.1691112096240301,1.1705894870559999,1.1720696336892464,1.1735038156116371,1.1749876472545711,1.1764253997517675,1.1779129255786802,1.1794023323009615,1.1807973531613938,1.1822904070852112,1.1837370954731019,1.1852338665409168,1.1866841566400192,1.1881846541061252,1.1896870488695306,1.1911427880250793,1.1926489231876676,1.1941082865874433,1.1956181714614049,1.1971299655025318,1.1984970998723452,1.2000125341616052,1.2014809079114819,1.2030001150634508,1.2044721445129531,1.2059951339206436,1.2075200490654685,1.2089976092509014,{"$f":"EH50*(1+EI49)","v":1.2105263208622079},1.2120075596180437,1.213540077147609,1.2150745324620995,1.2164621597064953,1.2180003098351879,1.2194906940031776,1.2210326735484953,1.2225267682137924,1.2240725867095457,1.2256203598085713,1.2271200681136305,1.2286716945868663,1.2301751366028353,1.2317306260437373,1.2332880823162948,1.2346965096164235,1.2362577160871788,1.2377704406018883,1.2393355338909087,1.2408520245220054,1.2424210143060095,1.2439919879921177,1.2455141764095086,1.2470890612305827,1.2486150393259272,1.2501938450192256,1.2517746470263107,1.253255271319935,1.2548399443337923,1.2563754066578119,1.2579640249128206,1.2595033099618402,1.2610958832801702,1.2626904703206987,1.2642355387996156,1.2658340957635015,1.2673830108831394,1.2689855476540022,1.2705901107453064,1.2720411373342329,1.2736495640522205,1.2752080424290342,1.2768204735259829,1.2783828319291313,1.279999277374442,1.281617766726955,1.283185995251628,1.2848085140352861,1.2863806468605032,1.2880072051070777,1.2896358200479408,1.2911085970269964,1.29274113350898,1.2943229729413128,1.2959595738265224,1.2975453514454518,1.2991860268527262,1.30082877680467,1.3024205125362294,1.3040673523191066,1.3056630508753342,1.3073139906712894,1.3089670179906743,{"$f":"GT50*(1+GU49)","v":1.3104618713907359},1.3121188790337954,1.3137244296958448,1.3153855626661386,1.3169951105468489,1.3186603791148939,1.3203277533243201,1.3219433486277221,1.3236148739732427,1.3252344915026935,1.3269101783190795,1.3285879839501544,1.3301594646075769,1.3318413787841441,1.3334710625282165,1.33515716403994,1.3367909050849915,1.3384812043567649,1.3401736409198806,1.3418135202866226,1.3435101703816887,1.3451541324326843,1.3468550065498144,1.3485580313296026,1.3500980980620769,1.3518052235544005,1.3534593356979876,1.3551707112921831,1.3568289415542973,1.3585445778315237,1.3602623834373557,1.3619268440324941,1.3636489263296729,1.3653175308070995,1.367043900442982,1.3687724529792171,1.3703356047829864,1.3720683195000292,1.3737472262164485,1.3754842547429305,1.3771673413070589,1.3789086943827467,1.3806522493045306,1.3823416595922351,1.3840895553115002,1.3857831715968649,1.387535418920568,1.3892898818655504,1.3908764647779035,1.392635152293354,1.3943392252447351,1.3961022912321464,1.3978106066857181,1.3995780620458425,1.4013477522569795,1.4030624862245713,1.4048365823002527,1.4065555853119649,1.4083340982211399,1.410114859962996,1.4117827722532965,1.4135678946555843,1.4152975815805886,1.4170871482677858,{"$f":"JF50*(1+JG49)","v":1.4188211414641634},1.4206151635008715,1.4224114539807076,1.4241519621679894,1.4259527247370571,1.4276975661365945,1.4295028119287176,1.4313103403557961,1.4329449110511743,1.4347567918250692,1.4365124061629186,1.438328797840027,1.4400887829987783,1.4419096968095564,1.4437329130666456,1.4454995108737769,1.447327266255179,1.4490982622279291,1.4509305680343605,1.452765190691661,1.4544242630402755,1.4562633032845762,1.458045233678283,1.4598888524426867,1.4616752191743994,1.4635234278577032,1.4653739735001974,1.4671670520016178,1.4690222048083392,1.4708197474023701,1.4726795188434287,1.4745416418641553,1.4762255831373714,1.4780921899632098,1.4799008308814117,1.4817720848577967,1.483585228613187,1.4854611413097796,1.4873394259957782,1.4891593821279987,1.4910423430380337,1.4928668301780796,1.494754478954194,1.4966445145593477,1.498414775869912,1.5003094397211043,1.5021452663772965,1.5040446472305002,1.5058850444061671,1.5077891540049471,1.5096956712465797,1.5115429831961249,1.513454246950263,1.5153061580133536,1.5172221800970322,1.5191406248862518,1.520875498643246,1.5227985628547362,1.5246619079218842,1.5265897598416256,1.5284577439387652,1.5303903954863547,1.5323254907665362,1.5342004932876394,{"$f":"LR50*(1+LS49)","v":1.5361404062289183},1.5380200768026988,1.5399648193992435,1.5419120210168529,1.543672899935522,1.5456247902189553,1.5475160661885865,1.5494728159463729,1.5513688004834616,1.5533304218138688,1.5552945235075801,1.557197631672397,1.5591666232422907,1.5610744694322911,1.563048363052324,1.5650247525533028,1.5668120264420873,1.5687931748903798,1.570712800437128,1.5726988812016252,1.5746232858956397,1.5766143112559576,1.5786078541593738,1.580539489261849,1.5825379953390117,1.5844744394880403,1.5864779210953899,1.5884839359960834,1.590362826826198,1.5923737539785403,1.5943222334766884,1.5963381670830339,1.5982914975639597,1.6003124500884998,1.6023359579974068,1.6042966275672881,1.6063251732515609,1.6082907241529243,1.6103243201547333,1.6123604875278972,1.6142018192985066,1.6162428895580936,1.6182205760946013,1.6202667278532172,1.6222493380870682,1.6243005839957385,1.6263544235931096,1.6283444829263385,1.6304034358135977,1.6323984496477908,1.6344625285551111,1.6365292173777597,1.6383981500790989,1.640469815280754,1.6424771466590935,1.6445539695297022,1.6465662984099168,1.6486482917901393,1.6507329177375651,1.6527528073765985,1.6548426232603715,1.6568675416666365,1.6589625604077507,1.6610602281859272,{"$f":"OD50*(1+OE49)","v":1.6629571755464669},1.6650598942978618,1.6670973148840289,1.6692052686160634,1.6712477616149422,1.6733609633607536,1.6754768371350464,1.6775270042259212,1.6796481457319241,1.681703416969524,1.6838298393219124,1.6859589504195189,1.687953136662206,1.6900874614446642,1.6921555065631386,1.6942951450133934,1.6963683387881729,1.6985133041352634,1.7006609816741785,1.70274196489047,1.7048949893405347,1.7069811534241399,1.7091395380971566,1.7113006519300045,1.7132549743559371,1.7154212919337275,1.7175203363381386,1.7196920472337807,1.7217963174710862,1.7239734351119174,1.7261533055993972,1.7282654820392673,1.7304507795862583,1.7325682145528634,1.734758952670707,1.7369524608575502,1.7389360779053227,1.7411348678394574,1.7432653761984527,1.745469640294421,1.7476054528197507,1.7498152047061615,1.7520277507034463,1.7541715879426012,1.756389642349155,1.7585388169385543,1.760762393468249,1.7629887815893261,1.7650021323752572,1.7672338814152033,1.7693963253626541,1.7716336306202394,1.7738014582416557,1.7760443335497771,1.7782900448515349,1.7804660174744802,1.7827173197546695,1.7848987097329059,1.787155616910965,1.7894153778251958,1.7915319344163416,1.7937972289456383,1.795992176655435,1.7982631109180511,{"$f":"QP50*(1+QQ49)","v":1.8004635232239845},1.80274011126074,1.8050195779190403,1.8072282576542744,1.8095133993291774,1.8117275778481388,1.8140184086683062,1.8163121361192425,1.8183863827082962,1.820685633224441,1.8229134824464261,1.8252184572335557,1.8274518529640966,1.8297625662734975,1.8320762013539917,1.8343179884397587,1.8366373836034049,1.8388847518977782,1.8412099214850222,1.8435380311225351,1.8456433699554391,1.8479770854470108,1.8502383293635503,1.8525778549309624,1.8548447284963157,1.8571900786044768,1.8595383942800763,1.8618137849841878,1.8641679470846071,1.866449002657725,1.868809025738368,1.8711720329396238,1.8733089300784331,1.8756776271635742,1.8779727663496679,1.8803473606016905,1.8826482138231,1.8850287199237368,1.887412236044649,1.8897217340738011,1.892111184255433,1.8944264320680317,1.8968218310839677,1.8992202589514591,1.9014666949701362,1.9038709960149618,1.9062006335096677,1.908610920361874,1.9109463577797383,1.9133626453417394,1.9157819881677245]
[]
[null,null,null,null,"PPA Real Rate (2021)",{"$f":"InputC!F37","v":30}]
[null,null,null,null,"PPA Rate Inflated",null,"USD/MWH",null,null,{"$f":"$F52*J50","v":30.945199188688534},{"$f":"$F52*K50","v":30.980538915042985},31.019712118696631,31.057668831403511,31.0969395616344,31.134990772312555,31.174359271925262,31.21377755086095,31.251971728242765,31.291488143901184,31.329777410452206,31.36939220715696,31.409057094613956,31.446208360686157,31.485970377984383,31.524497619222515,31.564358629022998,31.602981788634356,31.642942037391279,31.682952813705743,31.721721088957743,31.761831477091071,31.800696270800536,31.840906518748778,31.881167610364912,31.91757622199933,31.957934258278296,31.997039009628189,32.037497522273021,32.076699629779604,32.117258868938748,32.157869393046155,32.197218791426984,32.237930420500206,32.277377784117022,32.318190769869481,32.359055361418946,32.396009725635132,32.436972715014626,32.476663633154473,32.517728605006035,32.557518338637919,32.598685546859649,32.639904808773402,32.679844041119132,32.721165923527401,32.761204589574362,32.802629347963673,32.844106485703165,32.881614783144848,32.923191793664039,32.96347766503267,33.005158186706154,33.0455443547771,33.087328645308823,33.129165769799528,33.169703677518697,33.211644960749886,33.252283792647304,33.294329493935145,33.336428359721637,33.375859359390248,33.418061315249908,33.458952724806196,33.501259747699528,{"$f":"$F52*BW50","v":33.542252961520994},33.584665313025504,33.627131292637891,33.66827852691096,33.710850230877092,33.752099906322883,33.794777597856736,33.837509253006466,33.8761520263241,33.918986575005398,33.96049093274442,34.003432123378147,34.045039811393309,34.088087909477899,34.131190439537285,34.172954456717711,34.216164295902594,34.258032289813734,34.301349705283563,34.344721893265344,34.383943908480923,34.427420532332953,34.46954702613742,34.513131890468117,34.555363263434067,34.599056637721596,34.642805259900513,34.685195305352224,34.729052845183567,34.771548425941461,34.81551515458932,34.859537476770278,34.899347416520868,34.943475740029889,34.986233695505717,35.030471881980993,35.073336288720903,35.117684611679998,35.162089010677391,35.205114468349109,35.249629417637131,35.292761992553025,35.337387767360404,35.382069969028848,35.42392059484181,35.468712212556333,35.512112864193057,35.557015996227506,35.600524699200577,35.645539623183758,35.690611466085919,35.734283640752381,35.779467695630025,35.823248597623298,35.868545143842148,35.913898965075951,35.954912996170357,36.000376024848158,36.044427237344458,36.090003451903527,36.134164335388597,36.179854017619306,36.225601471964055,36.269928277527043,{"$f":"$F52*EI50","v":36.315789625866238},36.360226788541311,36.40620231442827,36.452235973862983,36.493864791194859,36.54000929505564,36.584720820095328,36.630980206454858,36.675803046413769,36.722177601286369,36.768610794257143,36.813602043408913,36.860150837605993,36.905254098085059,36.951918781312116,36.998642469488843,37.040895288492706,37.087731482615368,37.13311321805665,37.18006601672726,37.22556073566016,37.272630429180282,37.319759639763532,37.365425292285259,37.412671836917482,37.458451179777818,37.505815350576768,37.553239410789324,37.597658139598046,37.64519833001377,37.691262199734354,37.738920747384618,37.785099298855208,37.832876498405106,37.880714109620961,37.927066163988471,37.975022872905043,38.021490326494181,38.069566429620068,38.117703322359191,38.161234120026982,38.209486921566615,38.256241272871023,38.304614205779487,38.351484957873936,38.399978321233256,38.448533001808649,38.49557985754884,38.54425542105858,38.591419405815095,38.640216153212329,38.689074601438222,38.73325791080989,38.782234005269402,38.829689188239385,38.878787214795672,38.926360543363558,38.975580805581785,39.024863304140098,39.07261537608688,39.122020569573202,39.169891526260024,39.219419720138681,39.269010539720227,{"$f":"$F52*GU50","v":39.313856141722077},39.36356637101386,39.411732890875342,39.461566879984161,39.509853316405469,39.559811373446813,39.6098325997296,39.658300458831661,39.708446219197285,39.757034745080801,39.807305349572388,39.857639518504634,39.904783938227311,39.955241363524323,40.004131875846497,40.054714921198197,40.103727152549745,40.154436130702948,40.20520922759642,40.254405608598681,40.305305111450664,40.354623972980534,40.405650196494435,40.456740939888078,40.502942941862308,40.554156706632014,40.603780070939628,40.655121338765497,40.704868246628919,40.756337334945712,40.807871503120673,40.857805320974819,40.909467789890186,40.959525924212983,41.011317013289457,41.063173589376511,41.110068143489592,41.162049585000872,41.212416786493456,41.264527642287916,41.315020239211769,41.367260831482398,41.419567479135914,41.470249787767052,41.522686659345005,41.573495147905945,41.626062567617041,41.678696455966509,41.726293943337105,41.779054568800618,41.830176757342052,41.88306873696439,41.934318200571546,41.98734186137527,42.040432567709388,42.091874586737141,42.145097469007581,42.19666755935895,42.250022946634196,42.303445798889882,42.353483167598895,42.407036839667526,42.458927447417658,42.512614448033574,{"$f":"$F52*JG50","v":42.5646342439249},42.618454905026141,42.672343619421227,42.724558865039683,42.778581742111712,42.830926984097836,42.88508435786153,42.939310210673881,42.98834733153523,43.042703754752075,43.095372184887559,43.149863935200813,43.202663489963349,43.257290904286691,43.311987391999367,43.364985326213308,43.419817987655371,43.472947866837877,43.527917041030818,43.58295572074983,43.632727891208262,43.687899098537287,43.741357010348487,43.796665573280599,43.850256575231981,43.905702835731098,43.961219205005918,44.015011560048535,44.070666144250175,44.124592422071103,44.180385565302863,44.236249255924655,44.286767494121143,44.342765698896294,44.397024926442349,44.453162545733903,44.50755685839561,44.563834239293385,44.620182779873346,44.674781463839963,44.731270291141016,44.786004905342388,44.842634368625824,44.899335436780433,44.952443276097362,45.009283191633131,45.064357991318893,45.121339416915006,45.176551332185014,45.233674620148413,45.290870137397391,45.346289495883745,45.403627408507887,45.459184740400609,45.516665402910967,45.574218746587555,45.62626495929738,45.68395688564209,45.739857237656523,45.797692795248764,45.853732318162955,45.911711864590643,45.969764722996089,46.026014798629184,{"$f":"$F52*LS50","v":46.084212186867553},46.140602304080964,46.198944581977301,46.257360630505588,46.31018699806566,46.368743706568658,46.425481985657598,46.484184478391185,46.541064014503846,46.599912654416066,46.658835705227403,46.715928950171907,46.774998697268721,46.832234082968732,46.891450891569718,46.950742576599083,47.00436079326262,47.063795246711393,47.12138401311384,47.180966436048756,47.23869857686919,47.298429337678726,47.358235624781216,47.416184677855469,47.476139860170349,47.534233184641209,47.594337632861695,47.6545180798825,47.710884804785941,47.771212619356206,47.829667004300653,47.890145012491018,47.948744926918792,48.009373502654995,48.070078739922202,48.128898827018645,48.189755197546823,48.248721724587732,48.309729604642001,48.370814625836914,48.426054578955195,48.487286686742806,48.546617282838042,48.608001835596518,48.667480142612042,48.729017519872158,48.790632707793286,48.850334487790157,48.912103074407931,48.971953489433723,49.033875856653331,49.095876521332791,49.15194450237297,49.214094458422622,49.274314399772805,49.336619085891066,49.396988952297505,49.45944875370418,49.521987532126957,49.582584221297957,49.645278697811143,49.706026249999098,49.76887681223252,49.831806845577816,{"$f":"$F52*OE50","v":49.888715266394009},49.951796828935855,50.012919446520868,50.076158058481901,50.137432848448263,50.200828900822607,50.264305114051389,50.325810126777633,50.389444371957723,50.451102509085722,50.514895179657373,50.578768512585569,50.638594099866182,50.702623843339921,50.764665196894157,50.828854350401805,50.89105016364519,50.955399124057898,51.019829450225352,51.082258946714099,51.146849680216043,51.209434602724201,51.274186142914701,51.339019557900137,51.397649230678113,51.462638758011828,51.525610090144156,51.590761417013418,51.653889524132587,51.719203053357518,51.784599167981916,51.847964461178023,51.913523387587745,51.977046436585901,52.042768580121212,52.108573825726502,52.168082337159682,52.234046035183724,52.297961285953583,52.364089208832631,52.428163584592518,52.494456141184841,52.560832521103386,52.625147638278037,52.691689270474647,52.75616450815663,52.822871804047473,52.889663447679787,52.950063971257713,53.017016442456097,53.081889760879626,53.14900891860718,53.214043747249669,53.281330006493313,53.348701345546047,53.413980524234404,53.481519592640083,53.546961291987174,53.61466850732895,53.682461334755871,53.74595803249025,53.813916868369148,53.879765299663049,53.947893327541536,{"$f":"$F52*QQ50","v":54.013905696719533},54.0822033378222,54.15058733757121,54.216847729628235,54.285401979875324,54.351827335444163,54.420552260049185,54.489364083577271,54.551591481248884,54.620568996733226,54.687404473392782,54.756553717006668,54.8235555889229,54.892876988204925,54.962286040619752,55.029539653192764,55.099121508102144,55.166542556933344,55.236297644550667,55.306140933676055,55.369301098663172,55.439312563410326,55.50714988090651,55.577335647928869,55.645341854889466,55.715702358134308,55.786151828402289,55.854413549525631,55.925038412538214,55.99347007973175,56.06427077215104,56.135160988188716,56.199267902352993,56.270328814907224,56.339182990490038,56.410420818050717,56.479446414693001,56.5508615977121,56.622367081339469,56.691652022214029,56.763335527662989,56.832792962040955,56.90465493251903,56.976607768543772,57.044000849104087,57.116129880448852,57.186019005290035,57.25832761085622,57.328390733392148,57.400879360252183,57.473459645031738]
[]
[null,null,"PPA Quantity and Total Revenues"]
[null,null,null,"Total Energy Generation",null,null,"MWH",null,null,{"$f":"J32","v":0},{"$f":"K32","v":0},0,0,0,0,0,20145.614006212021,17899.768155923073,15655.786087010518,14531.472191161942,14897.878197391085,14891.684928269466,14885.494233781756,17855.167335429174,18963.228719644761,20070.365743018599,26749.36292538678,26738.242818131654,20045.345500252639,17810.677646720411,15577.864298174489,14459.146323826808,14823.728658520906,14817.566214463324,14811.406332225217,17766.29881288992,18868.845167408603,19970.471761803121,26616.226320313999,26605.161559921973,19945.576049486328,17722.030557720784,15500.330340721799,14387.180435922317,14749.948175837239,14743.816403421559,14737.687180074698,17677.872605684362,18774.931379845137,19871.074971700691,26483.752361138977,26472.742672138324,19846.30317002162,17633.824681938535,15423.182284342793,14315.572735763211,14676.534912478108,14670.433659045808,14664.334941995128,17589.886512325997,18681.485018847332,19772.172898097728,26351.937749748588,26340.982858038642,19747.524390329854,17546.057823372576,15346.418208335312,14244.32144058178,14603.487040723938,14597.4161543763,14591.34779178624,17502.338342285508,18588.503757945349,19673.763078697273,{"$f":"BW32","v":26220.77920444504},26209.878837289387,19649.237251183633,17458.727796951745,15270.036201556914,14173.424776483493,14530.80274195206,14524.7620715464,14518.723912337102,17415.225915936266,18495.985282248625,19575.843063457658,26090.273459864129,26079.427345883825,19551.439305595581,17371.832428480378,15194.03436237725,14102.880978402811,14458.480206591426,14452.469601737326,14446.461495580888,17328.547064500042,18403.927288388229,19478.410414531554,25960.417266894008,25949.625136060804,19454.128118757439,17285.369554584191,15118.410798630759,14032.688290059265,14386.517634077572,14380.536945133128,14374.558742449863,17242.299629993035,18312.327484459558,19381.462706205242,25831.207392594282,25820.468976223903,19357.301267979467,17199.337022656426,15043.163627569535,13962.844963913732,14314.913232807776,14308.96231087589,14303.013862830592,17156.481465172135,18221.183589965232,19284.997524838254,25702.64062011549,25691.955650860971,19260.956342630092,17113.732690804252,14968.290975816468,13893.349261124911,14243.665220096467,14237.743917021122,14231.825075519366,17071.090433481462,18130.49333575834,19189.012468803248,25574.71374861904,25564.081960464042,19165.090944075906,17028.55442779544,{"$f":"EI32","v":14893.79097931859},13824.199451506038,14172.771822130824,14166.879990493408,14160.990608177866,16986.124408999174,18040.254463985937,19093.505148426248,25447.423593197516,25436.844721449717,19069.702685621956,16943.800113005309,14819.661783300688,13755.393813481825,14102.231273926633,14096.368767042261,14090.508697289026,16901.581276384535,17950.464728032835,18998.473185927112,25320.76698479538,25310.240766079878,18974.789192452314,16859.467636363919,14745.901542219099,13686.930634045579,14032.041819284337,14026.208491198202,14020.377588113146,16817.458930825276,17861.121892465682,18903.914215360379,25194.740770130091,25184.266942382848,18880.348101570959,16775.554898303544,14672.508419715787,13618.808208716564,13962.201710745314,13956.397416229056,13950.595534644192,16733.755277985158,17772.223732977287,18809.825882556328,25069.341811613573,25058.920114074903,18786.377061742951,16692.059809706407,14599.480588572607,13551.024841497561,13892.709209548368,13886.933804096454,13881.160799566322,16650.468233951848,17683.768036331261,18716.205845062388,24944.566987274124,24934.197160482177,18692.873733435874,16608.980291852658,14526.816230665832,13483.578844832658,13823.562585586449,13817.81592541258,{"$f":"GU32","v":13812.071654210655},16567.595725185049,17595.752600306907,18623.051772084826,24820.413190678682,24810.094976463006,18599.835788761615,16526.31427636863,14454.513536920875,13416.468539565221,13754.760117363574,13749.042059397098,13743.326378512204,16485.135688464841,17508.175233644386,18530.361344430679,24696.877330855474,24686.610472330583,18507.260911418398,16444.059705175332,14382.570707267245,13349.692254896092,13686.300091951965,13680.610493834325,13674.923260967082,16403.086070840363,17421.033755990182,18438.132254450069,24573.956332217094,24563.740573776071,18415.146796633107,16362.21453043723,14310.985950593751,13283.248328341997,13618.180804949419,13612.519525030597,13606.860598589878,16321.444829578662,17334.325997842807,18346.362205978723,24451.647134483901,24441.482221792015,18323.491151103928,16280.776714511248,14239.757484703894,13217.135105694148,13550.400560436843,13544.767457771844,13539.136696871248,16240.209932113852,17248.049800498778,18255.048914280793,24329.946692607828,24319.832372596247,18232.291692943229,16199.744229896036,14168.883536271502,13151.350940977076,13482.957670936072,13477.35260528141,13471.749869735748,16159.379355996507,17162.203015998904,18164.190105992009,{"$f":"JG32","v":24208.851976696624},24198.787997556065,18141.546151620772,16119.115059181517,14098.362340796582,13085.894196407633,13415.850457367827,13410.273289178034,13404.698439499851,16078.95108884332,17076.783507074768,18073.783519063043,24088.359971938331,24078.346083112821,18051.252267907163,16038.887194998619,14028.192142561385,13020.763242354224,13349.077249009923,13343.527839434075,13337.980736830166,15998.92312828699,16991.789147095562,17983.826902703229,23968.467678526322,23958.503630706949,17961.407793817631,15959.058639969342,13958.371194586705,12955.956457296244,13282.636383455674,13277.114594333932,13271.595100701901,15919.293481926366,16907.217820015103,17894.318017324505,23849.172111584536,23839.257656703252,17872.01049255603,15879.627406656997,13888.897758588375,12891.472227783692,13216.526206572502,13211.031900432679,13205.53987835748,15840.060167276864,16823.067420319174,17805.254634485649,23730.470301093217,23720.605192316652,17783.058138459186,15800.591517516754,13819.770104933996,12827.308948397018,13150.745072460762,13145.278112514892,13139.813425265429,15761.221211721091,16739.335852973094,17716.634536836817,23612.359291814955,23602.543283538271,17694.548516941457,15721.94900484639,{"$f":"LS32","v":13750.986512599879},12763.465021707141,13085.291343412755,13079.851593553696,13074.414105079402,15682.774652459742,16656.021033369561,17628.455518064333,23494.836143221106,23485.068991061893,17606.479424439618,15643.697910737301,13682.545269128183,12699.93885823569,13020.163389871968,13014.750714670001,13009.340289597465,15604.718536462737,16573.120887276767,17540.715382835759,23377.897929418596,23368.179390210775,17518.848668357979,15565.836287025762,13614.444670584297,12636.728876415422,12955.359590392492,12949.973855091963,12944.590358721549,15527.05092042059,16490.633350786742,17453.411946745236,23261.541739077067,23251.871570864852,17431.654067013835,15488.362195244441,13546.683021514422,12573.833502550857,12890.878331598662,12885.51940211462,12880.162700417117,15449.769870696036,16408.556370263963,17366.543036259107,23145.764675356411,23136.14263738826,17344.893449583098,15411.273706574102,13479.258634903337,12511.251170779089,12826.718008144882,12821.385751059745,12816.055710673032,15372.873463275877,16326.887902294246,17280.106488661801,23030.563855834618,23020.98970855727,17258.564656046303,15334.568901795617,13412.169832132418,12448.980323030803,12762.877022675671,12757.571305235895,{"$f":"OE32","v":12752.26779346162},15296.359783723103,16245.625913633863,17194.100152001982,22915.936412436051,22906.40991748853,17172.665537134788,15258.245871242167,13345.414942937845,12387.019408991497,12699.353785785879,12694.074475898664,12688.797360698934,15220.226927129203,16164.768381158916,17108.521885038983,22801.879491359996,22792.400411567716,17087.193954277216,15182.302714751697,13278.992305369004,12325.36688606286,12636.146715981122,12630.893682211115,12625.642832205227,15144.47299806676,16084.313291814982,17023.369557189493,22688.390253009678,22678.958352378497,17002.147779546318,15106.73754161963,13212.900265747136,12264.021219324402,12573.254239638416,12568.027351204448,12562.80263566559,15069.096110542254,16004.258642566983,16938.641048474521,22575.465871921515,22566.080915631886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"InputC!F36","v":1}]
[null,null,null,"Energy Sold",null,null,"MWH",null,null,{"$f":"$F57*J56","v":0},{"$f":"$F57*K56","v":0},0,0,0,0,0,20145.614006212021,17899.768155923073,15655.786087010518,14531.472191161942,14897.878197391085,14891.684928269466,14885.494233781756,17855.167335429174,18963.228719644761,20070.365743018599,26749.36292538678,26738.242818131654,20045.345500252639,17810.677646720411,15577.864298174489,14459.146323826808,14823.728658520906,14817.566214463324,14811.406332225217,17766.29881288992,18868.845167408603,19970.471761803121,26616.226320313999,26605.161559921973,19945.576049486328,17722.030557720784,15500.330340721799,14387.180435922317,14749.948175837239,14743.816403421559,14737.687180074698,17677.872605684362,18774.931379845137,19871.074971700691,26483.752361138977,26472.742672138324,19846.30317002162,17633.824681938535,15423.182284342793,14315.572735763211,14676.534912478108,14670.433659045808,14664.334941995128,17589.886512325997,18681.485018847332,19772.172898097728,26351.937749748588,26340.982858038642,19747.524390329854,17546.057823372576,15346.418208335312,14244.32144058178,14603.487040723938,14597.4161543763,14591.34779178624,17502.338342285508,18588.503757945349,19673.763078697273,{"$f":"$F57*BW56","v":26220.77920444504},26209.878837289387,19649.237251183633,17458.727796951745,15270.036201556914,14173.424776483493,14530.80274195206,14524.7620715464,14518.723912337102,17415.225915936266,18495.985282248625,19575.843063457658,26090.273459864129,26079.427345883825,19551.439305595581,17371.832428480378,15194.03436237725,14102.880978402811,14458.480206591426,14452.469601737326,14446.461495580888,17328.547064500042,18403.927288388229,19478.410414531554,25960.417266894008,25949.625136060804,19454.128118757439,17285.369554584191,15118.410798630759,14032.688290059265,14386.517634077572,14380.536945133128,14374.558742449863,17242.299629993035,18312.327484459558,19381.462706205242,25831.207392594282,25820.468976223903,19357.301267979467,17199.337022656426,15043.163627569535,13962.844963913732,14314.913232807776,14308.96231087589,14303.013862830592,17156.481465172135,18221.183589965232,19284.997524838254,25702.64062011549,25691.955650860971,19260.956342630092,17113.732690804252,14968.290975816468,13893.349261124911,14243.665220096467,14237.743917021122,14231.825075519366,17071.090433481462,18130.49333575834,19189.012468803248,25574.71374861904,25564.081960464042,19165.090944075906,17028.55442779544,{"$f":"$F57*EI56","v":14893.79097931859},13824.199451506038,14172.771822130824,14166.879990493408,14160.990608177866,16986.124408999174,18040.254463985937,19093.505148426248,25447.423593197516,25436.844721449717,19069.702685621956,16943.800113005309,14819.661783300688,13755.393813481825,14102.231273926633,14096.368767042261,14090.508697289026,16901.581276384535,17950.464728032835,18998.473185927112,25320.76698479538,25310.240766079878,18974.789192452314,16859.467636363919,14745.901542219099,13686.930634045579,14032.041819284337,14026.208491198202,14020.377588113146,16817.458930825276,17861.121892465682,18903.914215360379,25194.740770130091,25184.266942382848,18880.348101570959,16775.554898303544,14672.508419715787,13618.808208716564,13962.201710745314,13956.397416229056,13950.595534644192,16733.755277985158,17772.223732977287,18809.825882556328,25069.341811613573,25058.920114074903,18786.377061742951,16692.059809706407,14599.480588572607,13551.024841497561,13892.709209548368,13886.933804096454,13881.160799566322,16650.468233951848,17683.768036331261,18716.205845062388,24944.566987274124,24934.197160482177,18692.873733435874,16608.980291852658,14526.816230665832,13483.578844832658,13823.562585586449,13817.81592541258,{"$f":"$F57*GU56","v":13812.071654210655},16567.595725185049,17595.752600306907,18623.051772084826,24820.413190678682,24810.094976463006,18599.835788761615,16526.31427636863,14454.513536920875,13416.468539565221,13754.760117363574,13749.042059397098,13743.326378512204,16485.135688464841,17508.175233644386,18530.361344430679,24696.877330855474,24686.610472330583,18507.260911418398,16444.059705175332,14382.570707267245,13349.692254896092,13686.300091951965,13680.610493834325,13674.923260967082,16403.086070840363,17421.033755990182,18438.132254450069,24573.956332217094,24563.740573776071,18415.146796633107,16362.21453043723,14310.985950593751,13283.248328341997,13618.180804949419,13612.519525030597,13606.860598589878,16321.444829578662,17334.325997842807,18346.362205978723,24451.647134483901,24441.482221792015,18323.491151103928,16280.776714511248,14239.757484703894,13217.135105694148,13550.400560436843,13544.767457771844,13539.136696871248,16240.209932113852,17248.049800498778,18255.048914280793,24329.946692607828,24319.832372596247,18232.291692943229,16199.744229896036,14168.883536271502,13151.350940977076,13482.957670936072,13477.35260528141,13471.749869735748,16159.379355996507,17162.203015998904,18164.190105992009,{"$f":"$F57*JG56","v":24208.851976696624},24198.787997556065,18141.546151620772,16119.115059181517,14098.362340796582,13085.894196407633,13415.850457367827,13410.273289178034,13404.698439499851,16078.95108884332,17076.783507074768,18073.783519063043,24088.359971938331,24078.346083112821,18051.252267907163,16038.887194998619,14028.192142561385,13020.763242354224,13349.077249009923,13343.527839434075,13337.980736830166,15998.92312828699,16991.789147095562,17983.826902703229,23968.467678526322,23958.503630706949,17961.407793817631,15959.058639969342,13958.371194586705,12955.956457296244,13282.636383455674,13277.114594333932,13271.595100701901,15919.293481926366,16907.217820015103,17894.318017324505,23849.172111584536,23839.257656703252,17872.01049255603,15879.627406656997,13888.897758588375,12891.472227783692,13216.526206572502,13211.031900432679,13205.53987835748,15840.060167276864,16823.067420319174,17805.254634485649,23730.470301093217,23720.605192316652,17783.058138459186,15800.591517516754,13819.770104933996,12827.308948397018,13150.745072460762,13145.278112514892,13139.813425265429,15761.221211721091,16739.335852973094,17716.634536836817,23612.359291814955,23602.543283538271,17694.548516941457,15721.94900484639,{"$f":"$F57*LS56","v":13750.986512599879},12763.465021707141,13085.291343412755,13079.851593553696,13074.414105079402,15682.774652459742,16656.021033369561,17628.455518064333,23494.836143221106,23485.068991061893,17606.479424439618,15643.697910737301,13682.545269128183,12699.93885823569,13020.163389871968,13014.750714670001,13009.340289597465,15604.718536462737,16573.120887276767,17540.715382835759,23377.897929418596,23368.179390210775,17518.848668357979,15565.836287025762,13614.444670584297,12636.728876415422,12955.359590392492,12949.973855091963,12944.590358721549,15527.05092042059,16490.633350786742,17453.411946745236,23261.541739077067,23251.871570864852,17431.654067013835,15488.362195244441,13546.683021514422,12573.833502550857,12890.878331598662,12885.51940211462,12880.162700417117,15449.769870696036,16408.556370263963,17366.543036259107,23145.764675356411,23136.14263738826,17344.893449583098,15411.273706574102,13479.258634903337,12511.251170779089,12826.718008144882,12821.385751059745,12816.055710673032,15372.873463275877,16326.887902294246,17280.106488661801,23030.563855834618,23020.98970855727,17258.564656046303,15334.568901795617,13412.169832132418,12448.980323030803,12762.877022675671,12757.571305235895,{"$f":"$F57*OE56","v":12752.26779346162},15296.359783723103,16245.625913633863,17194.100152001982,22915.936412436051,22906.40991748853,17172.665537134788,15258.245871242167,13345.414942937845,12387.019408991497,12699.353785785879,12694.074475898664,12688.797360698934,15220.226927129203,16164.768381158916,17108.521885038983,22801.879491359996,22792.400411567716,17087.193954277216,15182.302714751697,13278.992305369004,12325.36688606286,12636.146715981122,12630.893682211115,12625.642832205227,15144.47299806676,16084.313291814982,17023.369557189493,22688.390253009678,22678.958352378497,17002.147779546318,15106.73754161963,13212.900265747136,12264.021219324402,12573.254239638416,12568.027351204448,12562.80263566559,15069.096110542254,16004.258642566983,16938.641048474521,22575.465871921515,22566.080915631886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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!J43","v":0},{"$f":"TimeM!K43","v":0},{"$f":"TimeM!L43","v":0},{"$f":"TimeM!M43","v":0},{"$f":"TimeM!N43","v":0},{"$f":"TimeM!O43","v":0},{"$f":"TimeM!P43","v":0},{"$f":"TimeM!Q43","v":1},{"$f":"TimeM!R43","v":1},{"$f":"TimeM!S43","v":1},{"$f":"TimeM!T43","v":1},{"$f":"TimeM!U43","v":1},{"$f":"TimeM!V43","v":1},{"$f":"TimeM!W43","v":1},{"$f":"TimeM!X43","v":1},{"$f":"TimeM!Y43","v":1},{"$f":"TimeM!Z43","v":1},{"$f":"TimeM!AA43","v":1},{"$f":"TimeM!AB43","v":1},{"$f":"TimeM!AC43","v":1},{"$f":"TimeM!AD43","v":1},{"$f":"TimeM!AE43","v":1},{"$f":"TimeM!AF43","v":1},{"$f":"TimeM!AG43","v":1},{"$f":"TimeM!AH43","v":1},{"$f":"TimeM!AI43","v":1},{"$f":"TimeM!AJ43","v":1},{"$f":"TimeM!AK43","v":1},{"$f":"TimeM!AL43","v":1},{"$f":"TimeM!AM43","v":1},{"$f":"TimeM!AN43","v":1},{"$f":"TimeM!AO43","v":1},{"$f":"TimeM!AP43","v":1},{"$f":"TimeM!AQ43","v":1},{"$f":"TimeM!AR43","v":1},{"$f":"TimeM!AS43","v":1},{"$f":"TimeM!AT43","v":1},{"$f":"TimeM!AU43","v":1},{"$f":"TimeM!AV43","v":1},{"$f":"TimeM!AW43","v":1},{"$f":"TimeM!AX43","v":1},{"$f":"TimeM!AY43","v":1},{"$f":"TimeM!AZ43","v":1},{"$f":"TimeM!BA43","v":1},{"$f":"TimeM!BB43","v":1},{"$f":"TimeM!BC43","v":1},{"$f":"TimeM!BD43","v":1},{"$f":"TimeM!BE43","v":1},{"$f":"TimeM!BF43","v":1},{"$f":"TimeM!BG43","v":1},{"$f":"TimeM!BH43","v":1},{"$f":"TimeM!BI43","v":1},{"$f":"TimeM!BJ43","v":1},{"$f":"TimeM!BK43","v":1},{"$f":"TimeM!BL43","v":1},{"$f":"TimeM!BM43","v":1},{"$f":"TimeM!BN43","v":1},{"$f":"TimeM!BO43","v":1},{"$f":"TimeM!BP43","v":1},{"$f":"TimeM!BQ43","v":1},{"$f":"TimeM!BR43","v":1},{"$f":"TimeM!BS43","v":1},{"$f":"TimeM!BT43","v":1},{"$f":"TimeM!BU43","v":1},{"$f":"TimeM!BV43","v":1},{"$f":"TimeM!BW43","v":1},{"$f":"TimeM!BX43","v":1},{"$f":"TimeM!BY43","v":1},{"$f":"TimeM!BZ43","v":1},{"$f":"TimeM!CA43","v":1},{"$f":"TimeM!CB43","v":1},{"$f":"TimeM!CC43","v":1},{"$f":"TimeM!CD43","v":1},{"$f":"TimeM!CE43","v":1},{"$f":"TimeM!CF43","v":1},{"$f":"TimeM!CG43","v":1},{"$f":"TimeM!CH43","v":1},{"$f":"TimeM!CI43","v":1},{"$f":"TimeM!CJ43","v":1},{"$f":"TimeM!CK43","v":1},{"$f":"TimeM!CL43","v":1},{"$f":"TimeM!CM43","v":1},{"$f":"TimeM!CN43","v":1},{"$f":"TimeM!CO43","v":1},{"$f":"TimeM!CP43","v":1},{"$f":"TimeM!CQ43","v":1},{"$f":"TimeM!CR43","v":1},{"$f":"TimeM!CS43","v":1},{"$f":"TimeM!CT43","v":1},{"$f":"TimeM!CU43","v":1},{"$f":"TimeM!CV43","v":1},{"$f":"TimeM!CW43","v":1},{"$f":"TimeM!CX43","v":1},{"$f":"TimeM!CY43","v":1},{"$f":"TimeM!CZ43","v":1},{"$f":"TimeM!DA43","v":1},{"$f":"TimeM!DB43","v":1},{"$f":"TimeM!DC43","v":1},{"$f":"TimeM!DD43","v":1},{"$f":"TimeM!DE43","v":1},{"$f":"TimeM!DF43","v":1},{"$f":"TimeM!DG43","v":1},{"$f":"TimeM!DH43","v":1},{"$f":"TimeM!DI43","v":1},{"$f":"TimeM!DJ43","v":1},{"$f":"TimeM!DK43","v":1},{"$f":"TimeM!DL43","v":1},{"$f":"TimeM!DM43","v":1},{"$f":"TimeM!DN43","v":1},{"$f":"TimeM!DO43","v":1},{"$f":"TimeM!DP43","v":1},{"$f":"TimeM!DQ43","v":1},{"$f":"TimeM!DR43","v":1},{"$f":"TimeM!DS43","v":1},{"$f":"TimeM!DT43","v":1},{"$f":"TimeM!DU43","v":1},{"$f":"TimeM!DV43","v":1},{"$f":"TimeM!DW43","v":1},{"$f":"TimeM!DX43","v":1},{"$f":"TimeM!DY43","v":1},{"$f":"TimeM!DZ43","v":1},{"$f":"TimeM!EA43","v":1},{"$f":"TimeM!EB43","v":1},{"$f":"TimeM!EC43","v":1},{"$f":"TimeM!ED43","v":1},{"$f":"TimeM!EE43","v":1},{"$f":"TimeM!EF43","v":1},{"$f":"TimeM!EG43","v":1},{"$f":"TimeM!EH43","v":1},{"$f":"TimeM!EI43","v":1},{"$f":"TimeM!EJ43","v":1},{"$f":"TimeM!EK43","v":1},{"$f":"TimeM!EL43","v":1},{"$f":"TimeM!EM43","v":1},{"$f":"TimeM!EN43","v":1},{"$f":"TimeM!EO43","v":1},{"$f":"TimeM!EP43","v":1},{"$f":"TimeM!EQ43","v":1},{"$f":"TimeM!ER43","v":1},{"$f":"TimeM!ES43","v":1},{"$f":"TimeM!ET43","v":1},{"$f":"TimeM!EU43","v":1},{"$f":"TimeM!EV43","v":1},{"$f":"TimeM!EW43","v":1},{"$f":"TimeM!EX43","v":1},{"$f":"TimeM!EY43","v":1},{"$f":"TimeM!EZ43","v":1},{"$f":"TimeM!FA43","v":1},{"$f":"TimeM!FB43","v":1},{"$f":"TimeM!FC43","v":1},{"$f":"TimeM!FD43","v":1},{"$f":"TimeM!FE43","v":1},{"$f":"TimeM!FF43","v":1},{"$f":"TimeM!FG43","v":1},{"$f":"TimeM!FH43","v":1},{"$f":"TimeM!FI43","v":1},{"$f":"TimeM!FJ43","v":1},{"$f":"TimeM!FK43","v":1},{"$f":"TimeM!FL43","v":1},{"$f":"TimeM!FM43","v":1},{"$f":"TimeM!FN43","v":1},{"$f":"TimeM!FO43","v":1},{"$f":"TimeM!FP43","v":1},{"$f":"TimeM!FQ43","v":1},{"$f":"TimeM!FR43","v":1},{"$f":"TimeM!FS43","v":1},{"$f":"TimeM!FT43","v":1},{"$f":"TimeM!FU43","v":1},{"$f":"TimeM!FV43","v":1},{"$f":"TimeM!FW43","v":1},{"$f":"TimeM!FX43","v":1},{"$f":"TimeM!FY43","v":1},{"$f":"TimeM!FZ43","v":1},{"$f":"TimeM!GA43","v":1},{"$f":"TimeM!GB43","v":1},{"$f":"TimeM!GC43","v":1},{"$f":"TimeM!GD43","v":1},{"$f":"TimeM!GE43","v":1},{"$f":"TimeM!GF43","v":1},{"$f":"TimeM!GG43","v":1},{"$f":"TimeM!GH43","v":1},{"$f":"TimeM!GI43","v":1},{"$f":"TimeM!GJ43","v":1},{"$f":"TimeM!GK43","v":1},{"$f":"TimeM!GL43","v":1},{"$f":"TimeM!GM43","v":1},{"$f":"TimeM!GN43","v":1},{"$f":"TimeM!GO43","v":1},{"$f":"TimeM!GP43","v":1},{"$f":"TimeM!GQ43","v":1},{"$f":"TimeM!GR43","v":1},{"$f":"TimeM!GS43","v":1},{"$f":"TimeM!GT43","v":1},{"$f":"TimeM!GU43","v":1},{"$f":"TimeM!GV43","v":1},{"$f":"TimeM!GW43","v":1},{"$f":"TimeM!GX43","v":1},{"$f":"TimeM!GY43","v":1},{"$f":"TimeM!GZ43","v":1},{"$f":"TimeM!HA43","v":1},{"$f":"TimeM!HB43","v":1},{"$f":"TimeM!HC43","v":1},{"$f":"TimeM!HD43","v":1},{"$f":"TimeM!HE43","v":1},{"$f":"TimeM!HF43","v":1},{"$f":"TimeM!HG43","v":1},{"$f":"TimeM!HH43","v":1},{"$f":"TimeM!HI43","v":1},{"$f":"TimeM!HJ43","v":1},{"$f":"TimeM!HK43","v":1},{"$f":"TimeM!HL43","v":1},{"$f":"TimeM!HM43","v":1},{"$f":"TimeM!HN43","v":1},{"$f":"TimeM!HO43","v":1},{"$f":"TimeM!HP43","v":1},{"$f":"TimeM!HQ43","v":1},{"$f":"TimeM!HR43","v":1},{"$f":"TimeM!HS43","v":1},{"$f":"TimeM!HT43","v":1},{"$f":"TimeM!HU43","v":1},{"$f":"TimeM!HV43","v":1},{"$f":"TimeM!HW43","v":1},{"$f":"TimeM!HX43","v":1},{"$f":"TimeM!HY43","v":1},{"$f":"TimeM!HZ43","v":1},{"$f":"TimeM!IA43","v":1},{"$f":"TimeM!IB43","v":1},{"$f":"TimeM!IC43","v":1},{"$f":"TimeM!ID43","v":1},{"$f":"TimeM!IE43","v":1},{"$f":"TimeM!IF43","v":1},{"$f":"TimeM!IG43","v":1},{"$f":"TimeM!IH43","v":1},{"$f":"TimeM!II43","v":1},{"$f":"TimeM!IJ43","v":1},{"$f":"TimeM!IK43","v":1},{"$f":"TimeM!IL43","v":1},{"$f":"TimeM!IM43","v":1},{"$f":"TimeM!IN43","v":1},{"$f":"TimeM!IO43","v":1},{"$f":"TimeM!IP43","v":1},{"$f":"TimeM!IQ43","v":1},{"$f":"TimeM!IR43","v":1},{"$f":"TimeM!IS43","v":1},{"$f":"TimeM!IT43","v":1},{"$f":"TimeM!IU43","v":1},{"$f":"TimeM!IV43","v":1},{"$f":"TimeM!IW43","v":1},{"$f":"TimeM!IX43","v":1},{"$f":"TimeM!IY43","v":1},{"$f":"TimeM!IZ43","v":1},{"$f":"TimeM!JA43","v":1},{"$f":"TimeM!JB43","v":1},{"$f":"TimeM!JC43","v":1},{"$f":"TimeM!JD43","v":1},{"$f":"TimeM!JE43","v":1},{"$f":"TimeM!JF43","v":1},{"$f":"TimeM!JG43","v":1},{"$f":"TimeM!JH43","v":1},{"$f":"TimeM!JI43","v":1},{"$f":"TimeM!JJ43","v":1},{"$f":"TimeM!JK43","v":1},{"$f":"TimeM!JL43","v":1},{"$f":"TimeM!JM43","v":1},{"$f":"TimeM!JN43","v":1},{"$f":"TimeM!JO43","v":1},{"$f":"TimeM!JP43","v":1},{"$f":"TimeM!JQ43","v":1},{"$f":"TimeM!JR43","v":1},{"$f":"TimeM!JS43","v":1},{"$f":"TimeM!JT43","v":1},{"$f":"TimeM!JU43","v":1},{"$f":"TimeM!JV43","v":1},{"$f":"TimeM!JW43","v":1},{"$f":"TimeM!JX43","v":1},{"$f":"TimeM!JY43","v":1},{"$f":"TimeM!JZ43","v":1},{"$f":"TimeM!KA43","v":1},{"$f":"TimeM!KB43","v":1},{"$f":"TimeM!KC43","v":1},{"$f":"TimeM!KD43","v":1},{"$f":"TimeM!KE43","v":1},{"$f":"TimeM!KF43","v":1},{"$f":"TimeM!KG43","v":1},{"$f":"TimeM!KH43","v":1},{"$f":"TimeM!KI43","v":1},{"$f":"TimeM!KJ43","v":1},{"$f":"TimeM!KK43","v":1},{"$f":"TimeM!KL43","v":1},{"$f":"TimeM!KM43","v":1},{"$f":"TimeM!KN43","v":1},{"$f":"TimeM!KO43","v":1},{"$f":"TimeM!KP43","v":1},{"$f":"TimeM!KQ43","v":1},{"$f":"TimeM!KR43","v":1},{"$f":"TimeM!KS43","v":1},{"$f":"TimeM!KT43","v":1},{"$f":"TimeM!KU43","v":1},{"$f":"TimeM!KV43","v":1},{"$f":"TimeM!KW43","v":1},{"$f":"TimeM!KX43","v":1},{"$f":"TimeM!KY43","v":1},{"$f":"TimeM!KZ43","v":1},{"$f":"TimeM!LA43","v":1},{"$f":"TimeM!LB43","v":1},{"$f":"TimeM!LC43","v":1},{"$f":"TimeM!LD43","v":1},{"$f":"TimeM!LE43","v":1},{"$f":"TimeM!LF43","v":1},{"$f":"TimeM!LG43","v":1},{"$f":"TimeM!LH43","v":1},{"$f":"TimeM!LI43","v":1},{"$f":"TimeM!LJ43","v":1},{"$f":"TimeM!LK43","v":1},{"$f":"TimeM!LL43","v":1},{"$f":"TimeM!LM43","v":1},{"$f":"TimeM!LN43","v":1},{"$f":"TimeM!LO43","v":1},{"$f":"TimeM!LP43","v":1},{"$f":"TimeM!LQ43","v":1},{"$f":"TimeM!LR43","v":1},{"$f":"TimeM!LS43","v":1},{"$f":"TimeM!LT43","v":1},{"$f":"TimeM!LU43","v":1},{"$f":"TimeM!LV43","v":1},{"$f":"TimeM!LW43","v":1},{"$f":"TimeM!LX43","v":1},{"$f":"TimeM!LY43","v":1},{"$f":"TimeM!LZ43","v":1},{"$f":"TimeM!MA43","v":1},{"$f":"TimeM!MB43","v":1},{"$f":"TimeM!MC43","v":1},{"$f":"TimeM!MD43","v":1},{"$f":"TimeM!ME43","v":1},{"$f":"TimeM!MF43","v":1},{"$f":"TimeM!MG43","v":1},{"$f":"TimeM!MH43","v":1},{"$f":"TimeM!MI43","v":1},{"$f":"TimeM!MJ43","v":1},{"$f":"TimeM!MK43","v":1},{"$f":"TimeM!ML43","v":1},{"$f":"TimeM!MM43","v":1},{"$f":"TimeM!MN43","v":1},{"$f":"TimeM!MO43","v":1},{"$f":"TimeM!MP43","v":1},{"$f":"TimeM!MQ43","v":1},{"$f":"TimeM!MR43","v":1},{"$f":"TimeM!MS43","v":1},{"$f":"TimeM!MT43","v":1},{"$f":"TimeM!MU43","v":1},{"$f":"TimeM!MV43","v":1},{"$f":"TimeM!MW43","v":1},{"$f":"TimeM!MX43","v":1},{"$f":"TimeM!MY43","v":1},{"$f":"TimeM!MZ43","v":1},{"$f":"TimeM!NA43","v":1},{"$f":"TimeM!NB43","v":1},{"$f":"TimeM!NC43","v":1},{"$f":"TimeM!ND43","v":1},{"$f":"TimeM!NE43","v":1},{"$f":"TimeM!NF43","v":1},{"$f":"TimeM!NG43","v":1},{"$f":"TimeM!NH43","v":1},{"$f":"TimeM!NI43","v":1},{"$f":"TimeM!NJ43","v":1},{"$f":"TimeM!NK43","v":1},{"$f":"TimeM!NL43","v":1},{"$f":"TimeM!NM43","v":1},{"$f":"TimeM!NN43","v":1},{"$f":"TimeM!NO43","v":1},{"$f":"TimeM!NP43","v":1},{"$f":"TimeM!NQ43","v":1},{"$f":"TimeM!NR43","v":1},{"$f":"TimeM!NS43","v":1},{"$f":"TimeM!NT43","v":1},{"$f":"TimeM!NU43","v":1},{"$f":"TimeM!NV43","v":1},{"$f":"TimeM!NW43","v":1},{"$f":"TimeM!NX43","v":1},{"$f":"TimeM!NY43","v":1},{"$f":"TimeM!NZ43","v":1},{"$f":"TimeM!OA43","v":1},{"$f":"TimeM!OB43","v":1},{"$f":"TimeM!OC43","v":1},{"$f":"TimeM!OD43","v":1},{"$f":"TimeM!OE43","v":1},{"$f":"TimeM!OF43","v":1},{"$f":"TimeM!OG43","v":1},{"$f":"TimeM!OH43","v":1},{"$f":"TimeM!OI43","v":1},{"$f":"TimeM!OJ43","v":1},{"$f":"TimeM!OK43","v":1},{"$f":"TimeM!OL43","v":1},{"$f":"TimeM!OM43","v":1},{"$f":"TimeM!ON43","v":1},{"$f":"TimeM!OO43","v":1},{"$f":"TimeM!OP43","v":1},{"$f":"TimeM!OQ43","v":1},{"$f":"TimeM!OR43","v":1},{"$f":"TimeM!OS43","v":1},{"$f":"TimeM!OT43","v":1},{"$f":"TimeM!OU43","v":1},{"$f":"TimeM!OV43","v":1},{"$f":"TimeM!OW43","v":1},{"$f":"TimeM!OX43","v":1},{"$f":"TimeM!OY43","v":1},{"$f":"TimeM!OZ43","v":1},{"$f":"TimeM!PA43","v":1},{"$f":"TimeM!PB43","v":1},{"$f":"TimeM!PC43","v":1},{"$f":"TimeM!PD43","v":1},{"$f":"TimeM!PE43","v":1},{"$f":"TimeM!PF43","v":1},{"$f":"TimeM!PG43","v":1},{"$f":"TimeM!PH43","v":1},{"$f":"TimeM!PI43","v":1},{"$f":"TimeM!PJ43","v":1},{"$f":"TimeM!PK43","v":1},{"$f":"TimeM!PL43","v":1},{"$f":"TimeM!PM43","v":1},{"$f":"TimeM!PN43","v":1},{"$f":"TimeM!PO43","v":1},{"$f":"TimeM!PP43","v":1},{"$f":"TimeM!PQ43","v":1},{"$f":"TimeM!PR43","v":1},{"$f":"TimeM!PS43","v":1},{"$f":"TimeM!PT43","v":1},{"$f":"TimeM!PU43","v":1},{"$f":"TimeM!PV43","v":1},{"$f":"TimeM!PW43","v":1},{"$f":"TimeM!PX43","v":1},{"$f":"TimeM!PY43","v":1},{"$f":"TimeM!PZ43","v":1},{"$f":"TimeM!QA43","v":1},{"$f":"TimeM!QB43","v":1},{"$f":"TimeM!QC43","v":1},{"$f":"TimeM!QD43","v":1},{"$f":"TimeM!QE43","v":1},{"$f":"TimeM!QF43","v":1},{"$f":"TimeM!QG43","v":1},{"$f":"TimeM!QH43","v":1},{"$f":"TimeM!QI43","v":1},{"$f":"TimeM!QJ43","v":1},{"$f":"TimeM!QK43","v":1},{"$f":"TimeM!QL43","v":1},{"$f":"TimeM!QM43","v":1},{"$f":"TimeM!QN43","v":1},{"$f":"TimeM!QO43","v":1},{"$f":"TimeM!QP43","v":1},{"$f":"TimeM!QQ43","v":1},{"$f":"TimeM!QR43","v":1},{"$f":"TimeM!QS43","v":1},{"$f":"TimeM!QT43","v":1},{"$f":"TimeM!QU43","v":1},{"$f":"TimeM!QV43","v":1},{"$f":"TimeM!QW43","v":1},{"$f":"TimeM!QX43","v":1},{"$f":"TimeM!QY43","v":1},{"$f":"TimeM!QZ43","v":1},{"$f":"TimeM!RA43","v":1},{"$f":"TimeM!RB43","v":1},{"$f":"TimeM!RC43","v":1},{"$f":"TimeM!RD43","v":1},{"$f":"TimeM!RE43","v":1},{"$f":"TimeM!RF43","v":1},{"$f":"TimeM!RG43","v":1},{"$f":"TimeM!RH43","v":1},{"$f":"TimeM!RI43","v":1},{"$f":"TimeM!RJ43","v":1},{"$f":"TimeM!RK43","v":1},{"$f":"TimeM!RL43","v":1},{"$f":"TimeM!RM43","v":1},{"$f":"TimeM!RN43","v":1},{"$f":"TimeM!RO43","v":1},{"$f":"TimeM!RP43","v":1},{"$f":"TimeM!RQ43","v":1},{"$f":"TimeM!RR43","v":1},{"$f":"TimeM!RS43","v":1},{"$f":"TimeM!RT43","v":1},{"$f":"TimeM!RU43","v":1},{"$f":"TimeM!RV43","v":1},{"$f":"TimeM!RW43","v":1},{"$f":"TimeM!RX43","v":1},{"$f":"TimeM!RY43","v":1},{"$f":"TimeM!RZ43","v":1},{"$f":"TimeM!SA43","v":1},{"$f":"TimeM!SB43","v":1},{"$f":"TimeM!SC43","v":1},{"$f":"TimeM!SD43","v":1},{"$f":"TimeM!SE43","v":1},{"$f":"TimeM!SF43","v":1},{"$f":"TimeM!SG43","v":1},{"$f":"TimeM!SH43","v":1},{"$f":"TimeM!SI43","v":1},{"$f":"TimeM!SJ43","v":1},{"$f":"TimeM!SK43","v":1},{"$f":"TimeM!SL43","v":1},{"$f":"TimeM!SM43","v":1},{"$f":"TimeM!SN43","v":1},{"$f":"TimeM!SO43","v":1}]
[null,null,null,"PPA Revenues",null,null,"USD",null,null,{"$f":"J60*J58*J53","v":0},{"$f":"K60*K58*K53","v":0},0,0,0,0,0,628820.71421541076,559403.04835100798,489892.8447251427,455267.78919527982,467337.38422841346,467733.78214701777,468092.35322729341,562187.26981727732,597806.25862521329,633508.22212829674,845359.62938856939,846076.66767583357,635095.7356189331,564985.34871459915,494781.5006116117,459810.92057907843,472000.9584752614,472401.31206098554,472744.19056380191,567774.20947526384,603747.17488820734,639803.93958739087,853760.69695494627,854484.86106995225,641407.22956845083,570600.09529529081,499698.57101895759,464380.45817852207,476691.63899239624,477095.97123691498,477442.25721906812,573416.67137008812,609747.13115878729,646162.22301949107,862245.25317372754,862976.61393197021,647781.44627556344,576270.64045418845,504664.50659478887,468995.4072132713,481428.93484646786,481837.28528914443,482187.01261369453,579115.20727409306,615806.71416841645,652583.69419661979,870814.12774364196,871552.75666437065,654219.00907039712,581997.53870987706,509679.79295441974,473656.21897591604,486213.30929427466,486625.71786740888,486998.77176260698,584894.2158827465,621951.86846197571,659095.84711413807,{"$f":"BW60*BW58*BW53","v":879504.00892368471},880250.00864531414,660747.48084574332,587805.31019329396,514765.90341075644,478382.84907062293,491065.24698259676,491481.7709936687,491838.49848255864,590706.81404332828,628132.74046997866,665645.85086618538,888244.39863121253,888997.81199532968,667313.89830633742,593646.8384081918,519881.57606068958,483136.95193752338,495945.38577321306,496366.04914253979,496726.3217400827,596577.17700386664,634375.03713271185,672260.94765339524,897071.64912784868,897832.54981021176,673945.5719192687,599546.41892594181,525048.08756084158,487938.30042393738,500874.02271099424,501298.86657494784,501662.71951194509,602505.8788229879,640679.36887993442,678941.78436138597,905986.62362415274,906755.08603269898,680643.15019119228,605504.62866233417,530265.94314070395,492787.36405032501,505851.63976384705,506280.70566760743,506668.82734383253,608518.3036682473,647072.72816602781,685716.9654778816,915027.49223109754,915803.62314984458,687435.3092900539,611546.97812521562,535557.48342801572,497704.90443488368,510899.54896080442,511332.8965265213,511704.03236701444,614565.6747595208,653503.24781790003,692531.52623772901,924120.90942312253,924904.75342404423,694266.94671404117,617624.44776610611,{"$f":"EI60*EI58*EI53","v":540879.77993655822},502651.02722678793,515976.798312723,516414.45242686349,516789.27656422328,620673.1437918013,659997.673088404,699413.80916384584,933304.6957427751,934096.32947742019,701166.47600983386,623762.3144632444,546254.96869476838,507646.30390577402,521104.50466941664,521546.50812986586,521925.05721787858,626841.30801014917,666556.63906277576,706364.48726979271,942579.74926599907,943379.25014766806,708134.57187750307,629961.17843425716,551683.5753385385,512691.22295640176,526283.16946564964,526729.56549561222,527133.36354596028,633096.57685777883,673208.22843033948,713413.32038884284,951985.7818082812,952793.26093403669,715201.06872573437,636247.58056557935,557188.84284159879,517807.38456609636,531534.96553097363,531985.81616075954,532371.94231136004,639388.20344287017,679898.47908422363,720503.12370920577,961446.48539189808,962261.98913399223,722308.63844284485,642570.52139153448,562726.10882072919,522953.28303685144,536817.28681067249,537272.61793192197,537662.58135102631,645742.35534642532,686655.21652766515,727663.38451849564,971001.20814471657,971824.81625068106,729486.84220888594,648956.29873256618,568318.40338651859,528150.32073786971,542152.10307172046,542611.95921094064,{"$f":"GU60*GU58*GU53","v":543005.79803279496},652159.65393644711,693479.10149722104,734894.80301353289,980650.88441629021,981482.67742617684,736736.38197530713,655405.53704930632,573966.27340548171,533399.00588377798,547539.93600201188,548004.36212820804,548424.46972706949,658667.57534306147,700399.35095213959,742228.34103796177,990436.82999661891,991276.92349474097,744088.29717329354,661945.84922414145,579693.90064341913,538721.81110134243,553003.8539996607,553472.91464856965,553874.63657329534,665213.32298923284,707359.82323664066,749604.50406487333,1000279.6548013092,1001128.0970329104,751482.94418810809,668524.17590462975,585454.81878738606,544075.55426248279,558499.53013607406,558973.25224510848,559378.96642699349,671824.12137397297,714389.46773604688,757053.97038403538,1010220.2962432668,1011077.1701769102,758951.07818649895,675167.87708964292,591272.98814242252,549482.50218579301,564049.82154501707,564528.25143912586,564937.99755267194,678500.61696256243,721488.97187430225,764577.46847346961,1020259.72641076,1021125.1158395399,766493.42947198788,681877.60246200254,597148.97766317928,554943.18361287215,569655.27098554664,570138.45545004949,570575.53134595556,685271.39565590676,728688.73269414995,772207.21073682443,{"$f":"JG60*JG58*JG53","v":1030440.9298534101},1031314.9550301309,774142.29116955039,688682.08019834827,603107.94582567597,560480.9788479649,575339.87859667442,575827.8847739296,576245.83239170793,692081.5284042313,735930.3409581366,779881.29964184528,1040681.3098927547,1041564.0210113033,781835.61063739494,695526.10785990558,609101.54952587257,566050.96162130404,581057.52706921578,581550.38298464788,581972.48410828807,698959.33931385656,743243.9153276718,787631.65258545999,1051023.457418534,1051914.9407986039,789605.38525451859,702438.15052574303,615154.71683414921,571676.298116297,586831.99674479174,587329.75059443084,587756.04650090239,705905.50096102781,750630.17099200084,795459.02746918111,1061468.3837820117,1062368.7266011294,797452.3748216643,709418.88411960506,621268.0396854392,577357.53843060555,592663.85230469191,593166.55276353378,593621.28231210634,712949.75384147209,758120.73274135683,803396.9377672259,1072060.8096942296,1072970.1370622544,805410.17679474282,716498.19715951977,627467.69271565904,583119.00720737386,598578.0632621767,599085.78018448327,599520.60885689338,720034.95030133391,765654.83216817467,811380.98588374688,1082714.8023671708,1083633.1665053382,813414.23220343818,723618.65756035328,{"$f":"LS60*LS58*LS53","v":633703.38022540673},588913.9635886373,604526.64961335319,605039.41215650656,605478.56209637446,727190.5584677771,773263.80443743267,819444.37837081554,1093474.6729519321,1094402.1636664195,821497.83081239485,730809.88011595642,640001.03713879106,594766.50944828452,610534.35219639528,611052.21050308016,611495.72465456685,734417.2780826441,780948.39362512657,827587.90374185808,1104341.4736486194,1105278.1816380846,829661.76311098179,738072.56805087766,646361.27929921087,600677.21710261982,616601.75850027311,617124.76321148558,617597.85945010651,741746.05087098246,788741.50185814453,835846.42909237253,1115361.7314538814,1116307.7868814161,837940.98356844008,745437.81709114008,652811.33854554396,606671.39367587457,622754.84656586999,623283.07035731117,623735.46191622224,749117.4209646401,796579.90627107874,844152.95578444854,1126446.0427234794,1127401.4999195538,846268.32565441867,752845.87544903054,659298.8877169952,612700.41043001681,628943.69845967588,629477.17166640493,629934.05903032108,756562.04671903746,804496.20766749373,852542.03159474186,1137640.508351845,1138605.4607499395,854678.42371913197,760327.55407057772,665850.9092585888,618789.34272229136,635194.05431121844,635732.82910120115,{"$f":"OE60*OE58*OE53","v":636194.25694881333},764080.65613884164,812491.18017688242,861014.47688501887,1148946.2230378229,1149920.7649999477,863172.1001800982,767883.58458382206,672468.04388785991,624938.78598506446,641506.52533835871,642050.65439799952,642542.85916388663,771705.44069650536,820599.0548548731,869606.56704530818,1160411.593020194,1161395.8599667745,871785.72133014526,775546.31868234661,679178.62334745389,631175.06950641843,647908.13884439634,648457.69778479368,648928.36160150962,779374.54307997401,828754.05524178175,878248.59733861254,1171943.6036093684,1172937.652065302,880449.40775859985,783253.59118223842,685928.2069637283,637447.6004160993,654346.96069253003,654901.98107398686,655377.32228288916,787119.85994667211,836990.09889935609,886976.51093871414,1183590.2177314868,1184594.1449040663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"InputC!E47","v":"Land Lease Infaltion Start"},{"$f":"InputC!F47","v":"2023-01-01"},{"$f":"InputC!G48","v":"% p.a."}]
[null,null,null,null,"Model Start Date",{"$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",{"$f":"InputC!F46","v":0},"Flag"]
[null,null,null,null,"Annual Inflation Rate  Input",{"$f":"InputC!F48","v":2.5000000000000001E-2},{"$f":"InputC!G48","v":"% p.a."}]
[null,null,null,null,"Annual Inflation Rate Applied",{"$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$45","v":31},{"$f":"TimeM!K$45","v":28},{"$f":"TimeM!L$45","v":31},{"$f":"TimeM!M$45","v":30},{"$f":"TimeM!N$45","v":31},{"$f":"TimeM!O$45","v":30},{"$f":"TimeM!P$45","v":31},{"$f":"TimeM!Q$45","v":31},{"$f":"TimeM!R$45","v":30},{"$f":"TimeM!S$45","v":31},{"$f":"TimeM!T$45","v":30},{"$f":"TimeM!U$45","v":31},{"$f":"TimeM!V$45","v":31},{"$f":"TimeM!W$45","v":29},{"$f":"TimeM!X$45","v":31},{"$f":"TimeM!Y$45","v":30},{"$f":"TimeM!Z$45","v":31},{"$f":"TimeM!AA$45","v":30},{"$f":"TimeM!AB$45","v":31},{"$f":"TimeM!AC$45","v":31},{"$f":"TimeM!AD$45","v":30},{"$f":"TimeM!AE$45","v":31},{"$f":"TimeM!AF$45","v":30},{"$f":"TimeM!AG$45","v":31},{"$f":"TimeM!AH$45","v":31},{"$f":"TimeM!AI$45","v":28},{"$f":"TimeM!AJ$45","v":31},{"$f":"TimeM!AK$45","v":30},{"$f":"TimeM!AL$45","v":31},{"$f":"TimeM!AM$45","v":30},{"$f":"TimeM!AN$45","v":31},{"$f":"TimeM!AO$45","v":31},{"$f":"TimeM!AP$45","v":30},{"$f":"TimeM!AQ$45","v":31},{"$f":"TimeM!AR$45","v":30},{"$f":"TimeM!AS$45","v":31},{"$f":"TimeM!AT$45","v":31},{"$f":"TimeM!AU$45","v":28},{"$f":"TimeM!AV$45","v":31},{"$f":"TimeM!AW$45","v":30},{"$f":"TimeM!AX$45","v":31},{"$f":"TimeM!AY$45","v":30},{"$f":"TimeM!AZ$45","v":31},{"$f":"TimeM!BA$45","v":31},{"$f":"TimeM!BB$45","v":30},{"$f":"TimeM!BC$45","v":31},{"$f":"TimeM!BD$45","v":30},{"$f":"TimeM!BE$45","v":31},{"$f":"TimeM!BF$45","v":31},{"$f":"TimeM!BG$45","v":28},{"$f":"TimeM!BH$45","v":31},{"$f":"TimeM!BI$45","v":30},{"$f":"TimeM!BJ$45","v":31},{"$f":"TimeM!BK$45","v":30},{"$f":"TimeM!BL$45","v":31},{"$f":"TimeM!BM$45","v":31},{"$f":"TimeM!BN$45","v":30},{"$f":"TimeM!BO$45","v":31},{"$f":"TimeM!BP$45","v":30},{"$f":"TimeM!BQ$45","v":31},{"$f":"TimeM!BR$45","v":31},{"$f":"TimeM!BS$45","v":29},{"$f":"TimeM!BT$45","v":31},{"$f":"TimeM!BU$45","v":30},{"$f":"TimeM!BV$45","v":31},{"$f":"TimeM!BW$45","v":30},{"$f":"TimeM!BX$45","v":31},{"$f":"TimeM!BY$45","v":31},{"$f":"TimeM!BZ$45","v":30},{"$f":"TimeM!CA$45","v":31},{"$f":"TimeM!CB$45","v":30},{"$f":"TimeM!CC$45","v":31},{"$f":"TimeM!CD$45","v":31},{"$f":"TimeM!CE$45","v":28},{"$f":"TimeM!CF$45","v":31},{"$f":"TimeM!CG$45","v":30},{"$f":"TimeM!CH$45","v":31},{"$f":"TimeM!CI$45","v":30},{"$f":"TimeM!CJ$45","v":31},{"$f":"TimeM!CK$45","v":31},{"$f":"TimeM!CL$45","v":30},{"$f":"TimeM!CM$45","v":31},{"$f":"TimeM!CN$45","v":30},{"$f":"TimeM!CO$45","v":31},{"$f":"TimeM!CP$45","v":31},{"$f":"TimeM!CQ$45","v":28},{"$f":"TimeM!CR$45","v":31},{"$f":"TimeM!CS$45","v":30},{"$f":"TimeM!CT$45","v":31},{"$f":"TimeM!CU$45","v":30},{"$f":"TimeM!CV$45","v":31},{"$f":"TimeM!CW$45","v":31},{"$f":"TimeM!CX$45","v":30},{"$f":"TimeM!CY$45","v":31},{"$f":"TimeM!CZ$45","v":30},{"$f":"TimeM!DA$45","v":31},{"$f":"TimeM!DB$45","v":31},{"$f":"TimeM!DC$45","v":28},{"$f":"TimeM!DD$45","v":31},{"$f":"TimeM!DE$45","v":30},{"$f":"TimeM!DF$45","v":31},{"$f":"TimeM!DG$45","v":30},{"$f":"TimeM!DH$45","v":31},{"$f":"TimeM!DI$45","v":31},{"$f":"TimeM!DJ$45","v":30},{"$f":"TimeM!DK$45","v":31},{"$f":"TimeM!DL$45","v":30},{"$f":"TimeM!DM$45","v":31},{"$f":"TimeM!DN$45","v":31},{"$f":"TimeM!DO$45","v":29},{"$f":"TimeM!DP$45","v":31},{"$f":"TimeM!DQ$45","v":30},{"$f":"TimeM!DR$45","v":31},{"$f":"TimeM!DS$45","v":30},{"$f":"TimeM!DT$45","v":31},{"$f":"TimeM!DU$45","v":31},{"$f":"TimeM!DV$45","v":30},{"$f":"TimeM!DW$45","v":31},{"$f":"TimeM!DX$45","v":30},{"$f":"TimeM!DY$45","v":31},{"$f":"TimeM!DZ$45","v":31},{"$f":"TimeM!EA$45","v":28},{"$f":"TimeM!EB$45","v":31},{"$f":"TimeM!EC$45","v":30},{"$f":"TimeM!ED$45","v":31},{"$f":"TimeM!EE$45","v":30},{"$f":"TimeM!EF$45","v":31},{"$f":"TimeM!EG$45","v":31},{"$f":"TimeM!EH$45","v":30},{"$f":"TimeM!EI$45","v":31},{"$f":"TimeM!EJ$45","v":30},{"$f":"TimeM!EK$45","v":31},{"$f":"TimeM!EL$45","v":31},{"$f":"TimeM!EM$45","v":28},{"$f":"TimeM!EN$45","v":31},{"$f":"TimeM!EO$45","v":30},{"$f":"TimeM!EP$45","v":31},{"$f":"TimeM!EQ$45","v":30},{"$f":"TimeM!ER$45","v":31},{"$f":"TimeM!ES$45","v":31},{"$f":"TimeM!ET$45","v":30},{"$f":"TimeM!EU$45","v":31},{"$f":"TimeM!EV$45","v":30},{"$f":"TimeM!EW$45","v":31},{"$f":"TimeM!EX$45","v":31},{"$f":"TimeM!EY$45","v":28},{"$f":"TimeM!EZ$45","v":31},{"$f":"TimeM!FA$45","v":30},{"$f":"TimeM!FB$45","v":31},{"$f":"TimeM!FC$45","v":30},{"$f":"TimeM!FD$45","v":31},{"$f":"TimeM!FE$45","v":31},{"$f":"TimeM!FF$45","v":30},{"$f":"TimeM!FG$45","v":31},{"$f":"TimeM!FH$45","v":30},{"$f":"TimeM!FI$45","v":31},{"$f":"TimeM!FJ$45","v":31},{"$f":"TimeM!FK$45","v":29},{"$f":"TimeM!FL$45","v":31},{"$f":"TimeM!FM$45","v":30},{"$f":"TimeM!FN$45","v":31},{"$f":"TimeM!FO$45","v":30},{"$f":"TimeM!FP$45","v":31},{"$f":"TimeM!FQ$45","v":31},{"$f":"TimeM!FR$45","v":30},{"$f":"TimeM!FS$45","v":31},{"$f":"TimeM!FT$45","v":30},{"$f":"TimeM!FU$45","v":31},{"$f":"TimeM!FV$45","v":31},{"$f":"TimeM!FW$45","v":28},{"$f":"TimeM!FX$45","v":31},{"$f":"TimeM!FY$45","v":30},{"$f":"TimeM!FZ$45","v":31},{"$f":"TimeM!GA$45","v":30},{"$f":"TimeM!GB$45","v":31},{"$f":"TimeM!GC$45","v":31},{"$f":"TimeM!GD$45","v":30},{"$f":"TimeM!GE$45","v":31},{"$f":"TimeM!GF$45","v":30},{"$f":"TimeM!GG$45","v":31},{"$f":"TimeM!GH$45","v":31},{"$f":"TimeM!GI$45","v":28},{"$f":"TimeM!GJ$45","v":31},{"$f":"TimeM!GK$45","v":30},{"$f":"TimeM!GL$45","v":31},{"$f":"TimeM!GM$45","v":30},{"$f":"TimeM!GN$45","v":31},{"$f":"TimeM!GO$45","v":31},{"$f":"TimeM!GP$45","v":30},{"$f":"TimeM!GQ$45","v":31},{"$f":"TimeM!GR$45","v":30},{"$f":"TimeM!GS$45","v":31},{"$f":"TimeM!GT$45","v":31},{"$f":"TimeM!GU$45","v":28},{"$f":"TimeM!GV$45","v":31},{"$f":"TimeM!GW$45","v":30},{"$f":"TimeM!GX$45","v":31},{"$f":"TimeM!GY$45","v":30},{"$f":"TimeM!GZ$45","v":31},{"$f":"TimeM!HA$45","v":31},{"$f":"TimeM!HB$45","v":30},{"$f":"TimeM!HC$45","v":31},{"$f":"TimeM!HD$45","v":30},{"$f":"TimeM!HE$45","v":31},{"$f":"TimeM!HF$45","v":31},{"$f":"TimeM!HG$45","v":29},{"$f":"TimeM!HH$45","v":31},{"$f":"TimeM!HI$45","v":30},{"$f":"TimeM!HJ$45","v":31},{"$f":"TimeM!HK$45","v":30},{"$f":"TimeM!HL$45","v":31},{"$f":"TimeM!HM$45","v":31},{"$f":"TimeM!HN$45","v":30},{"$f":"TimeM!HO$45","v":31},{"$f":"TimeM!HP$45","v":30},{"$f":"TimeM!HQ$45","v":31},{"$f":"TimeM!HR$45","v":31},{"$f":"TimeM!HS$45","v":28},{"$f":"TimeM!HT$45","v":31},{"$f":"TimeM!HU$45","v":30},{"$f":"TimeM!HV$45","v":31},{"$f":"TimeM!HW$45","v":30},{"$f":"TimeM!HX$45","v":31},{"$f":"TimeM!HY$45","v":31},{"$f":"TimeM!HZ$45","v":30},{"$f":"TimeM!IA$45","v":31},{"$f":"TimeM!IB$45","v":30},{"$f":"TimeM!IC$45","v":31},{"$f":"TimeM!ID$45","v":31},{"$f":"TimeM!IE$45","v":28},{"$f":"TimeM!IF$45","v":31},{"$f":"TimeM!IG$45","v":30},{"$f":"TimeM!IH$45","v":31},{"$f":"TimeM!II$45","v":30},{"$f":"TimeM!IJ$45","v":31},{"$f":"TimeM!IK$45","v":31},{"$f":"TimeM!IL$45","v":30},{"$f":"TimeM!IM$45","v":31},{"$f":"TimeM!IN$45","v":30},{"$f":"TimeM!IO$45","v":31},{"$f":"TimeM!IP$45","v":31},{"$f":"TimeM!IQ$45","v":28},{"$f":"TimeM!IR$45","v":31},{"$f":"TimeM!IS$45","v":30},{"$f":"TimeM!IT$45","v":31},{"$f":"TimeM!IU$45","v":30},{"$f":"TimeM!IV$45","v":31},{"$f":"TimeM!IW$45","v":31},{"$f":"TimeM!IX$45","v":30},{"$f":"TimeM!IY$45","v":31},{"$f":"TimeM!IZ$45","v":30},{"$f":"TimeM!JA$45","v":31},{"$f":"TimeM!JB$45","v":31},{"$f":"TimeM!JC$45","v":29},{"$f":"TimeM!JD$45","v":31},{"$f":"TimeM!JE$45","v":30},{"$f":"TimeM!JF$45","v":31},{"$f":"TimeM!JG$45","v":30},{"$f":"TimeM!JH$45","v":31},{"$f":"TimeM!JI$45","v":31},{"$f":"TimeM!JJ$45","v":30},{"$f":"TimeM!JK$45","v":31},{"$f":"TimeM!JL$45","v":30},{"$f":"TimeM!JM$45","v":31},{"$f":"TimeM!JN$45","v":31},{"$f":"TimeM!JO$45","v":28},{"$f":"TimeM!JP$45","v":31},{"$f":"TimeM!JQ$45","v":30},{"$f":"TimeM!JR$45","v":31},{"$f":"TimeM!JS$45","v":30},{"$f":"TimeM!JT$45","v":31},{"$f":"TimeM!JU$45","v":31},{"$f":"TimeM!JV$45","v":30},{"$f":"TimeM!JW$45","v":31},{"$f":"TimeM!JX$45","v":30},{"$f":"TimeM!JY$45","v":31},{"$f":"TimeM!JZ$45","v":31},{"$f":"TimeM!KA$45","v":28},{"$f":"TimeM!KB$45","v":31},{"$f":"TimeM!KC$45","v":30},{"$f":"TimeM!KD$45","v":31},{"$f":"TimeM!KE$45","v":30},{"$f":"TimeM!KF$45","v":31},{"$f":"TimeM!KG$45","v":31},{"$f":"TimeM!KH$45","v":30},{"$f":"TimeM!KI$45","v":31},{"$f":"TimeM!KJ$45","v":30},{"$f":"TimeM!KK$45","v":31},{"$f":"TimeM!KL$45","v":31},{"$f":"TimeM!KM$45","v":28},{"$f":"TimeM!KN$45","v":31},{"$f":"TimeM!KO$45","v":30},{"$f":"TimeM!KP$45","v":31},{"$f":"TimeM!KQ$45","v":30},{"$f":"TimeM!KR$45","v":31},{"$f":"TimeM!KS$45","v":31},{"$f":"TimeM!KT$45","v":30},{"$f":"TimeM!KU$45","v":31},{"$f":"TimeM!KV$45","v":30},{"$f":"TimeM!KW$45","v":31},{"$f":"TimeM!KX$45","v":31},{"$f":"TimeM!KY$45","v":29},{"$f":"TimeM!KZ$45","v":31},{"$f":"TimeM!LA$45","v":30},{"$f":"TimeM!LB$45","v":31},{"$f":"TimeM!LC$45","v":30},{"$f":"TimeM!LD$45","v":31},{"$f":"TimeM!LE$45","v":31},{"$f":"TimeM!LF$45","v":30},{"$f":"TimeM!LG$45","v":31},{"$f":"TimeM!LH$45","v":30},{"$f":"TimeM!LI$45","v":31},{"$f":"TimeM!LJ$45","v":31},{"$f":"TimeM!LK$45","v":28},{"$f":"TimeM!LL$45","v":31},{"$f":"TimeM!LM$45","v":30},{"$f":"TimeM!LN$45","v":31},{"$f":"TimeM!LO$45","v":30},{"$f":"TimeM!LP$45","v":31},{"$f":"TimeM!LQ$45","v":31},{"$f":"TimeM!LR$45","v":30},{"$f":"TimeM!LS$45","v":31},{"$f":"TimeM!LT$45","v":30},{"$f":"TimeM!LU$45","v":31},{"$f":"TimeM!LV$45","v":31},{"$f":"TimeM!LW$45","v":28},{"$f":"TimeM!LX$45","v":31},{"$f":"TimeM!LY$45","v":30},{"$f":"TimeM!LZ$45","v":31},{"$f":"TimeM!MA$45","v":30},{"$f":"TimeM!MB$45","v":31},{"$f":"TimeM!MC$45","v":31},{"$f":"TimeM!MD$45","v":30},{"$f":"TimeM!ME$45","v":31},{"$f":"TimeM!MF$45","v":30},{"$f":"TimeM!MG$45","v":31},{"$f":"TimeM!MH$45","v":31},{"$f":"TimeM!MI$45","v":28},{"$f":"TimeM!MJ$45","v":31},{"$f":"TimeM!MK$45","v":30},{"$f":"TimeM!ML$45","v":31},{"$f":"TimeM!MM$45","v":30},{"$f":"TimeM!MN$45","v":31},{"$f":"TimeM!MO$45","v":31},{"$f":"TimeM!MP$45","v":30},{"$f":"TimeM!MQ$45","v":31},{"$f":"TimeM!MR$45","v":30},{"$f":"TimeM!MS$45","v":31},{"$f":"TimeM!MT$45","v":31},{"$f":"TimeM!MU$45","v":29},{"$f":"TimeM!MV$45","v":31},{"$f":"TimeM!MW$45","v":30},{"$f":"TimeM!MX$45","v":31},{"$f":"TimeM!MY$45","v":30},{"$f":"TimeM!MZ$45","v":31},{"$f":"TimeM!NA$45","v":31},{"$f":"TimeM!NB$45","v":30},{"$f":"TimeM!NC$45","v":31},{"$f":"TimeM!ND$45","v":30},{"$f":"TimeM!NE$45","v":31},{"$f":"TimeM!NF$45","v":31},{"$f":"TimeM!NG$45","v":28},{"$f":"TimeM!NH$45","v":31},{"$f":"TimeM!NI$45","v":30},{"$f":"TimeM!NJ$45","v":31},{"$f":"TimeM!NK$45","v":30},{"$f":"TimeM!NL$45","v":31},{"$f":"TimeM!NM$45","v":31},{"$f":"TimeM!NN$45","v":30},{"$f":"TimeM!NO$45","v":31},{"$f":"TimeM!NP$45","v":30},{"$f":"TimeM!NQ$45","v":31},{"$f":"TimeM!NR$45","v":31},{"$f":"TimeM!NS$45","v":28},{"$f":"TimeM!NT$45","v":31},{"$f":"TimeM!NU$45","v":30},{"$f":"TimeM!NV$45","v":31},{"$f":"TimeM!NW$45","v":30},{"$f":"TimeM!NX$45","v":31},{"$f":"TimeM!NY$45","v":31},{"$f":"TimeM!NZ$45","v":30},{"$f":"TimeM!OA$45","v":31},{"$f":"TimeM!OB$45","v":30},{"$f":"TimeM!OC$45","v":31},{"$f":"TimeM!OD$45","v":31},{"$f":"TimeM!OE$45","v":28},{"$f":"TimeM!OF$45","v":31},{"$f":"TimeM!OG$45","v":30},{"$f":"TimeM!OH$45","v":31},{"$f":"TimeM!OI$45","v":30},{"$f":"TimeM!OJ$45","v":31},{"$f":"TimeM!OK$45","v":31},{"$f":"TimeM!OL$45","v":30},{"$f":"TimeM!OM$45","v":31},{"$f":"TimeM!ON$45","v":30},{"$f":"TimeM!OO$45","v":31},{"$f":"TimeM!OP$45","v":31},{"$f":"TimeM!OQ$45","v":29},{"$f":"TimeM!OR$45","v":31},{"$f":"TimeM!OS$45","v":30},{"$f":"TimeM!OT$45","v":31},{"$f":"TimeM!OU$45","v":30},{"$f":"TimeM!OV$45","v":31},{"$f":"TimeM!OW$45","v":31},{"$f":"TimeM!OX$45","v":30},{"$f":"TimeM!OY$45","v":31},{"$f":"TimeM!OZ$45","v":30},{"$f":"TimeM!PA$45","v":31},{"$f":"TimeM!PB$45","v":31},{"$f":"TimeM!PC$45","v":28},{"$f":"TimeM!PD$45","v":31},{"$f":"TimeM!PE$45","v":30},{"$f":"TimeM!PF$45","v":31},{"$f":"TimeM!PG$45","v":30},{"$f":"TimeM!PH$45","v":31},{"$f":"TimeM!PI$45","v":31},{"$f":"TimeM!PJ$45","v":30},{"$f":"TimeM!PK$45","v":31},{"$f":"TimeM!PL$45","v":30},{"$f":"TimeM!PM$45","v":31},{"$f":"TimeM!PN$45","v":31},{"$f":"TimeM!PO$45","v":28},{"$f":"TimeM!PP$45","v":31},{"$f":"TimeM!PQ$45","v":30},{"$f":"TimeM!PR$45","v":31},{"$f":"TimeM!PS$45","v":30},{"$f":"TimeM!PT$45","v":31},{"$f":"TimeM!PU$45","v":31},{"$f":"TimeM!PV$45","v":30},{"$f":"TimeM!PW$45","v":31},{"$f":"TimeM!PX$45","v":30},{"$f":"TimeM!PY$45","v":31},{"$f":"TimeM!PZ$45","v":31},{"$f":"TimeM!QA$45","v":28},{"$f":"TimeM!QB$45","v":31},{"$f":"TimeM!QC$45","v":30},{"$f":"TimeM!QD$45","v":31},{"$f":"TimeM!QE$45","v":30},{"$f":"TimeM!QF$45","v":31},{"$f":"TimeM!QG$45","v":31},{"$f":"TimeM!QH$45","v":30},{"$f":"TimeM!QI$45","v":31},{"$f":"TimeM!QJ$45","v":30},{"$f":"TimeM!QK$45","v":31},{"$f":"TimeM!QL$45","v":31},{"$f":"TimeM!QM$45","v":29},{"$f":"TimeM!QN$45","v":31},{"$f":"TimeM!QO$45","v":30},{"$f":"TimeM!QP$45","v":31},{"$f":"TimeM!QQ$45","v":30},{"$f":"TimeM!QR$45","v":31},{"$f":"TimeM!QS$45","v":31},{"$f":"TimeM!QT$45","v":30},{"$f":"TimeM!QU$45","v":31},{"$f":"TimeM!QV$45","v":30},{"$f":"TimeM!QW$45","v":31},{"$f":"TimeM!QX$45","v":31},{"$f":"TimeM!QY$45","v":28},{"$f":"TimeM!QZ$45","v":31},{"$f":"TimeM!RA$45","v":30},{"$f":"TimeM!RB$45","v":31},{"$f":"TimeM!RC$45","v":30},{"$f":"TimeM!RD$45","v":31},{"$f":"TimeM!RE$45","v":31},{"$f":"TimeM!RF$45","v":30},{"$f":"TimeM!RG$45","v":31},{"$f":"TimeM!RH$45","v":30},{"$f":"TimeM!RI$45","v":31},{"$f":"TimeM!RJ$45","v":31},{"$f":"TimeM!RK$45","v":28},{"$f":"TimeM!RL$45","v":31},{"$f":"TimeM!RM$45","v":30},{"$f":"TimeM!RN$45","v":31},{"$f":"TimeM!RO$45","v":30},{"$f":"TimeM!RP$45","v":31},{"$f":"TimeM!RQ$45","v":31},{"$f":"TimeM!RR$45","v":30},{"$f":"TimeM!RS$45","v":31},{"$f":"TimeM!RT$45","v":30},{"$f":"TimeM!RU$45","v":31},{"$f":"TimeM!RV$45","v":31},{"$f":"TimeM!RW$45","v":28},{"$f":"TimeM!RX$45","v":31},{"$f":"TimeM!RY$45","v":30},{"$f":"TimeM!RZ$45","v":31},{"$f":"TimeM!SA$45","v":30},{"$f":"TimeM!SB$45","v":31},{"$f":"TimeM!SC$45","v":31},{"$f":"TimeM!SD$45","v":30},{"$f":"TimeM!SE$45","v":31},{"$f":"TimeM!SF$45","v":30},{"$f":"TimeM!SG$45","v":31},{"$f":"TimeM!SH$45","v":31},{"$f":"TimeM!SI$45","v":29},{"$f":"TimeM!SJ$45","v":31},{"$f":"TimeM!SK$45","v":30},{"$f":"TimeM!SL$45","v":31},{"$f":"TimeM!SM$45","v":30},{"$f":"TimeM!SN$45","v":31},{"$f":"TimeM!SO$45","v":31}]
[null,null,null,null,"Daily Inflation Rate",null,null,null,null,{"$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!F45","v":300},{"$f":"InputC!G45","v":"KUSD/Yr"}]
[null,null,null,null,"Land Lease",{"$f":"F79*1000/Months","v":25000},"USD/month"]
[null,null,null,null,"Construction Flag",null,"Flag",null,null,{"$f":"TimeM!J18","v":1},{"$f":"TimeM!K18","v":1},{"$f":"TimeM!L18","v":1},{"$f":"TimeM!M18","v":1},{"$f":"TimeM!N18","v":1},{"$f":"TimeM!O18","v":1},{"$f":"TimeM!P18","v":1},{"$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":25000},{"$f":"$F80*K81","v":25000},25000,25000,25000,25000,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$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,{"$f":"J82*J77","v":25000},{"$f":"K82*K77","v":25000},25000,25000,25000,25000,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW82*BW77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"TimeM!Q23","v":1},{"$f":"TimeM!R23","v":1},{"$f":"TimeM!S23","v":1},{"$f":"TimeM!T23","v":1},{"$f":"TimeM!U23","v":1},{"$f":"TimeM!V23","v":1},{"$f":"TimeM!W23","v":1},{"$f":"TimeM!X23","v":1},{"$f":"TimeM!Y23","v":1},{"$f":"TimeM!Z23","v":1},{"$f":"TimeM!AA23","v":1},{"$f":"TimeM!AB23","v":1},{"$f":"TimeM!AC23","v":1},{"$f":"TimeM!AD23","v":1},{"$f":"TimeM!AE23","v":1},{"$f":"TimeM!AF23","v":1},{"$f":"TimeM!AG23","v":1},{"$f":"TimeM!AH23","v":1},{"$f":"TimeM!AI23","v":1},{"$f":"TimeM!AJ23","v":1},{"$f":"TimeM!AK23","v":1},{"$f":"TimeM!AL23","v":1},{"$f":"TimeM!AM23","v":1},{"$f":"TimeM!AN23","v":1},{"$f":"TimeM!AO23","v":1},{"$f":"TimeM!AP23","v":1},{"$f":"TimeM!AQ23","v":1},{"$f":"TimeM!AR23","v":1},{"$f":"TimeM!AS23","v":1},{"$f":"TimeM!AT23","v":1},{"$f":"TimeM!AU23","v":1},{"$f":"TimeM!AV23","v":1},{"$f":"TimeM!AW23","v":1},{"$f":"TimeM!AX23","v":1},{"$f":"TimeM!AY23","v":1},{"$f":"TimeM!AZ23","v":1},{"$f":"TimeM!BA23","v":1},{"$f":"TimeM!BB23","v":1},{"$f":"TimeM!BC23","v":1},{"$f":"TimeM!BD23","v":1},{"$f":"TimeM!BE23","v":1},{"$f":"TimeM!BF23","v":1},{"$f":"TimeM!BG23","v":1},{"$f":"TimeM!BH23","v":1},{"$f":"TimeM!BI23","v":1},{"$f":"TimeM!BJ23","v":1},{"$f":"TimeM!BK23","v":1},{"$f":"TimeM!BL23","v":1},{"$f":"TimeM!BM23","v":1},{"$f":"TimeM!BN23","v":1},{"$f":"TimeM!BO23","v":1},{"$f":"TimeM!BP23","v":1},{"$f":"TimeM!BQ23","v":1},{"$f":"TimeM!BR23","v":1},{"$f":"TimeM!BS23","v":1},{"$f":"TimeM!BT23","v":1},{"$f":"TimeM!BU23","v":1},{"$f":"TimeM!BV23","v":1},{"$f":"TimeM!BW23","v":1},{"$f":"TimeM!BX23","v":1},{"$f":"TimeM!BY23","v":1},{"$f":"TimeM!BZ23","v":1},{"$f":"TimeM!CA23","v":1},{"$f":"TimeM!CB23","v":1},{"$f":"TimeM!CC23","v":1},{"$f":"TimeM!CD23","v":1},{"$f":"TimeM!CE23","v":1},{"$f":"TimeM!CF23","v":1},{"$f":"TimeM!CG23","v":1},{"$f":"TimeM!CH23","v":1},{"$f":"TimeM!CI23","v":1},{"$f":"TimeM!CJ23","v":1},{"$f":"TimeM!CK23","v":1},{"$f":"TimeM!CL23","v":1},{"$f":"TimeM!CM23","v":1},{"$f":"TimeM!CN23","v":1},{"$f":"TimeM!CO23","v":1},{"$f":"TimeM!CP23","v":1},{"$f":"TimeM!CQ23","v":1},{"$f":"TimeM!CR23","v":1},{"$f":"TimeM!CS23","v":1},{"$f":"TimeM!CT23","v":1},{"$f":"TimeM!CU23","v":1},{"$f":"TimeM!CV23","v":1},{"$f":"TimeM!CW23","v":1},{"$f":"TimeM!CX23","v":1},{"$f":"TimeM!CY23","v":1},{"$f":"TimeM!CZ23","v":1},{"$f":"TimeM!DA23","v":1},{"$f":"TimeM!DB23","v":1},{"$f":"TimeM!DC23","v":1},{"$f":"TimeM!DD23","v":1},{"$f":"TimeM!DE23","v":1},{"$f":"TimeM!DF23","v":1},{"$f":"TimeM!DG23","v":1},{"$f":"TimeM!DH23","v":1},{"$f":"TimeM!DI23","v":1},{"$f":"TimeM!DJ23","v":1},{"$f":"TimeM!DK23","v":1},{"$f":"TimeM!DL23","v":1},{"$f":"TimeM!DM23","v":1},{"$f":"TimeM!DN23","v":1},{"$f":"TimeM!DO23","v":1},{"$f":"TimeM!DP23","v":1},{"$f":"TimeM!DQ23","v":1},{"$f":"TimeM!DR23","v":1},{"$f":"TimeM!DS23","v":1},{"$f":"TimeM!DT23","v":1},{"$f":"TimeM!DU23","v":1},{"$f":"TimeM!DV23","v":1},{"$f":"TimeM!DW23","v":1},{"$f":"TimeM!DX23","v":1},{"$f":"TimeM!DY23","v":1},{"$f":"TimeM!DZ23","v":1},{"$f":"TimeM!EA23","v":1},{"$f":"TimeM!EB23","v":1},{"$f":"TimeM!EC23","v":1},{"$f":"TimeM!ED23","v":1},{"$f":"TimeM!EE23","v":1},{"$f":"TimeM!EF23","v":1},{"$f":"TimeM!EG23","v":1},{"$f":"TimeM!EH23","v":1},{"$f":"TimeM!EI23","v":1},{"$f":"TimeM!EJ23","v":1},{"$f":"TimeM!EK23","v":1},{"$f":"TimeM!EL23","v":1},{"$f":"TimeM!EM23","v":1},{"$f":"TimeM!EN23","v":1},{"$f":"TimeM!EO23","v":1},{"$f":"TimeM!EP23","v":1},{"$f":"TimeM!EQ23","v":1},{"$f":"TimeM!ER23","v":1},{"$f":"TimeM!ES23","v":1},{"$f":"TimeM!ET23","v":1},{"$f":"TimeM!EU23","v":1},{"$f":"TimeM!EV23","v":1},{"$f":"TimeM!EW23","v":1},{"$f":"TimeM!EX23","v":1},{"$f":"TimeM!EY23","v":1},{"$f":"TimeM!EZ23","v":1},{"$f":"TimeM!FA23","v":1},{"$f":"TimeM!FB23","v":1},{"$f":"TimeM!FC23","v":1},{"$f":"TimeM!FD23","v":1},{"$f":"TimeM!FE23","v":1},{"$f":"TimeM!FF23","v":1},{"$f":"TimeM!FG23","v":1},{"$f":"TimeM!FH23","v":1},{"$f":"TimeM!FI23","v":1},{"$f":"TimeM!FJ23","v":1},{"$f":"TimeM!FK23","v":1},{"$f":"TimeM!FL23","v":1},{"$f":"TimeM!FM23","v":1},{"$f":"TimeM!FN23","v":1},{"$f":"TimeM!FO23","v":1},{"$f":"TimeM!FP23","v":1},{"$f":"TimeM!FQ23","v":1},{"$f":"TimeM!FR23","v":1},{"$f":"TimeM!FS23","v":1},{"$f":"TimeM!FT23","v":1},{"$f":"TimeM!FU23","v":1},{"$f":"TimeM!FV23","v":1},{"$f":"TimeM!FW23","v":1},{"$f":"TimeM!FX23","v":1},{"$f":"TimeM!FY23","v":1},{"$f":"TimeM!FZ23","v":1},{"$f":"TimeM!GA23","v":1},{"$f":"TimeM!GB23","v":1},{"$f":"TimeM!GC23","v":1},{"$f":"TimeM!GD23","v":1},{"$f":"TimeM!GE23","v":1},{"$f":"TimeM!GF23","v":1},{"$f":"TimeM!GG23","v":1},{"$f":"TimeM!GH23","v":1},{"$f":"TimeM!GI23","v":1},{"$f":"TimeM!GJ23","v":1},{"$f":"TimeM!GK23","v":1},{"$f":"TimeM!GL23","v":1},{"$f":"TimeM!GM23","v":1},{"$f":"TimeM!GN23","v":1},{"$f":"TimeM!GO23","v":1},{"$f":"TimeM!GP23","v":1},{"$f":"TimeM!GQ23","v":1},{"$f":"TimeM!GR23","v":1},{"$f":"TimeM!GS23","v":1},{"$f":"TimeM!GT23","v":1},{"$f":"TimeM!GU23","v":1},{"$f":"TimeM!GV23","v":1},{"$f":"TimeM!GW23","v":1},{"$f":"TimeM!GX23","v":1},{"$f":"TimeM!GY23","v":1},{"$f":"TimeM!GZ23","v":1},{"$f":"TimeM!HA23","v":1},{"$f":"TimeM!HB23","v":1},{"$f":"TimeM!HC23","v":1},{"$f":"TimeM!HD23","v":1},{"$f":"TimeM!HE23","v":1},{"$f":"TimeM!HF23","v":1},{"$f":"TimeM!HG23","v":1},{"$f":"TimeM!HH23","v":1},{"$f":"TimeM!HI23","v":1},{"$f":"TimeM!HJ23","v":1},{"$f":"TimeM!HK23","v":1},{"$f":"TimeM!HL23","v":1},{"$f":"TimeM!HM23","v":1},{"$f":"TimeM!HN23","v":1},{"$f":"TimeM!HO23","v":1},{"$f":"TimeM!HP23","v":1},{"$f":"TimeM!HQ23","v":1},{"$f":"TimeM!HR23","v":1},{"$f":"TimeM!HS23","v":1},{"$f":"TimeM!HT23","v":1},{"$f":"TimeM!HU23","v":1},{"$f":"TimeM!HV23","v":1},{"$f":"TimeM!HW23","v":1},{"$f":"TimeM!HX23","v":1},{"$f":"TimeM!HY23","v":1},{"$f":"TimeM!HZ23","v":1},{"$f":"TimeM!IA23","v":1},{"$f":"TimeM!IB23","v":1},{"$f":"TimeM!IC23","v":1},{"$f":"TimeM!ID23","v":1},{"$f":"TimeM!IE23","v":1},{"$f":"TimeM!IF23","v":1},{"$f":"TimeM!IG23","v":1},{"$f":"TimeM!IH23","v":1},{"$f":"TimeM!II23","v":1},{"$f":"TimeM!IJ23","v":1},{"$f":"TimeM!IK23","v":1},{"$f":"TimeM!IL23","v":1},{"$f":"TimeM!IM23","v":1},{"$f":"TimeM!IN23","v":1},{"$f":"TimeM!IO23","v":1},{"$f":"TimeM!IP23","v":1},{"$f":"TimeM!IQ23","v":1},{"$f":"TimeM!IR23","v":1},{"$f":"TimeM!IS23","v":1},{"$f":"TimeM!IT23","v":1},{"$f":"TimeM!IU23","v":1},{"$f":"TimeM!IV23","v":1},{"$f":"TimeM!IW23","v":1},{"$f":"TimeM!IX23","v":1},{"$f":"TimeM!IY23","v":1},{"$f":"TimeM!IZ23","v":1},{"$f":"TimeM!JA23","v":1},{"$f":"TimeM!JB23","v":1},{"$f":"TimeM!JC23","v":1},{"$f":"TimeM!JD23","v":1},{"$f":"TimeM!JE23","v":1},{"$f":"TimeM!JF23","v":1},{"$f":"TimeM!JG23","v":1},{"$f":"TimeM!JH23","v":1},{"$f":"TimeM!JI23","v":1},{"$f":"TimeM!JJ23","v":1},{"$f":"TimeM!JK23","v":1},{"$f":"TimeM!JL23","v":1},{"$f":"TimeM!JM23","v":1},{"$f":"TimeM!JN23","v":1},{"$f":"TimeM!JO23","v":1},{"$f":"TimeM!JP23","v":1},{"$f":"TimeM!JQ23","v":1},{"$f":"TimeM!JR23","v":1},{"$f":"TimeM!JS23","v":1},{"$f":"TimeM!JT23","v":1},{"$f":"TimeM!JU23","v":1},{"$f":"TimeM!JV23","v":1},{"$f":"TimeM!JW23","v":1},{"$f":"TimeM!JX23","v":1},{"$f":"TimeM!JY23","v":1},{"$f":"TimeM!JZ23","v":1},{"$f":"TimeM!KA23","v":1},{"$f":"TimeM!KB23","v":1},{"$f":"TimeM!KC23","v":1},{"$f":"TimeM!KD23","v":1},{"$f":"TimeM!KE23","v":1},{"$f":"TimeM!KF23","v":1},{"$f":"TimeM!KG23","v":1},{"$f":"TimeM!KH23","v":1},{"$f":"TimeM!KI23","v":1},{"$f":"TimeM!KJ23","v":1},{"$f":"TimeM!KK23","v":1},{"$f":"TimeM!KL23","v":1},{"$f":"TimeM!KM23","v":1},{"$f":"TimeM!KN23","v":1},{"$f":"TimeM!KO23","v":1},{"$f":"TimeM!KP23","v":1},{"$f":"TimeM!KQ23","v":1},{"$f":"TimeM!KR23","v":1},{"$f":"TimeM!KS23","v":1},{"$f":"TimeM!KT23","v":1},{"$f":"TimeM!KU23","v":1},{"$f":"TimeM!KV23","v":1},{"$f":"TimeM!KW23","v":1},{"$f":"TimeM!KX23","v":1},{"$f":"TimeM!KY23","v":1},{"$f":"TimeM!KZ23","v":1},{"$f":"TimeM!LA23","v":1},{"$f":"TimeM!LB23","v":1},{"$f":"TimeM!LC23","v":1},{"$f":"TimeM!LD23","v":1},{"$f":"TimeM!LE23","v":1},{"$f":"TimeM!LF23","v":1},{"$f":"TimeM!LG23","v":1},{"$f":"TimeM!LH23","v":1},{"$f":"TimeM!LI23","v":1},{"$f":"TimeM!LJ23","v":1},{"$f":"TimeM!LK23","v":1},{"$f":"TimeM!LL23","v":1},{"$f":"TimeM!LM23","v":1},{"$f":"TimeM!LN23","v":1},{"$f":"TimeM!LO23","v":1},{"$f":"TimeM!LP23","v":1},{"$f":"TimeM!LQ23","v":1},{"$f":"TimeM!LR23","v":1},{"$f":"TimeM!LS23","v":1},{"$f":"TimeM!LT23","v":1},{"$f":"TimeM!LU23","v":1},{"$f":"TimeM!LV23","v":1},{"$f":"TimeM!LW23","v":1},{"$f":"TimeM!LX23","v":1},{"$f":"TimeM!LY23","v":1},{"$f":"TimeM!LZ23","v":1},{"$f":"TimeM!MA23","v":1},{"$f":"TimeM!MB23","v":1},{"$f":"TimeM!MC23","v":1},{"$f":"TimeM!MD23","v":1},{"$f":"TimeM!ME23","v":1},{"$f":"TimeM!MF23","v":1},{"$f":"TimeM!MG23","v":1},{"$f":"TimeM!MH23","v":1},{"$f":"TimeM!MI23","v":1},{"$f":"TimeM!MJ23","v":1},{"$f":"TimeM!MK23","v":1},{"$f":"TimeM!ML23","v":1},{"$f":"TimeM!MM23","v":1},{"$f":"TimeM!MN23","v":1},{"$f":"TimeM!MO23","v":1},{"$f":"TimeM!MP23","v":1},{"$f":"TimeM!MQ23","v":1},{"$f":"TimeM!MR23","v":1},{"$f":"TimeM!MS23","v":1},{"$f":"TimeM!MT23","v":1},{"$f":"TimeM!MU23","v":1},{"$f":"TimeM!MV23","v":1},{"$f":"TimeM!MW23","v":1},{"$f":"TimeM!MX23","v":1},{"$f":"TimeM!MY23","v":1},{"$f":"TimeM!MZ23","v":1},{"$f":"TimeM!NA23","v":1},{"$f":"TimeM!NB23","v":1},{"$f":"TimeM!NC23","v":1},{"$f":"TimeM!ND23","v":1},{"$f":"TimeM!NE23","v":1},{"$f":"TimeM!NF23","v":1},{"$f":"TimeM!NG23","v":1},{"$f":"TimeM!NH23","v":1},{"$f":"TimeM!NI23","v":1},{"$f":"TimeM!NJ23","v":1},{"$f":"TimeM!NK23","v":1},{"$f":"TimeM!NL23","v":1},{"$f":"TimeM!NM23","v":1},{"$f":"TimeM!NN23","v":1},{"$f":"TimeM!NO23","v":1},{"$f":"TimeM!NP23","v":1},{"$f":"TimeM!NQ23","v":1},{"$f":"TimeM!NR23","v":1},{"$f":"TimeM!NS23","v":1},{"$f":"TimeM!NT23","v":1},{"$f":"TimeM!NU23","v":1},{"$f":"TimeM!NV23","v":1},{"$f":"TimeM!NW23","v":1},{"$f":"TimeM!NX23","v":1},{"$f":"TimeM!NY23","v":1},{"$f":"TimeM!NZ23","v":1},{"$f":"TimeM!OA23","v":1},{"$f":"TimeM!OB23","v":1},{"$f":"TimeM!OC23","v":1},{"$f":"TimeM!OD23","v":1},{"$f":"TimeM!OE23","v":1},{"$f":"TimeM!OF23","v":1},{"$f":"TimeM!OG23","v":1},{"$f":"TimeM!OH23","v":1},{"$f":"TimeM!OI23","v":1},{"$f":"TimeM!OJ23","v":1},{"$f":"TimeM!OK23","v":1},{"$f":"TimeM!OL23","v":1},{"$f":"TimeM!OM23","v":1},{"$f":"TimeM!ON23","v":1},{"$f":"TimeM!OO23","v":1},{"$f":"TimeM!OP23","v":1},{"$f":"TimeM!OQ23","v":1},{"$f":"TimeM!OR23","v":1},{"$f":"TimeM!OS23","v":1},{"$f":"TimeM!OT23","v":1},{"$f":"TimeM!OU23","v":1},{"$f":"TimeM!OV23","v":1},{"$f":"TimeM!OW23","v":1},{"$f":"TimeM!OX23","v":1},{"$f":"TimeM!OY23","v":1},{"$f":"TimeM!OZ23","v":1},{"$f":"TimeM!PA23","v":1},{"$f":"TimeM!PB23","v":1},{"$f":"TimeM!PC23","v":1},{"$f":"TimeM!PD23","v":1},{"$f":"TimeM!PE23","v":1},{"$f":"TimeM!PF23","v":1},{"$f":"TimeM!PG23","v":1},{"$f":"TimeM!PH23","v":1},{"$f":"TimeM!PI23","v":1},{"$f":"TimeM!PJ23","v":1},{"$f":"TimeM!PK23","v":1},{"$f":"TimeM!PL23","v":1},{"$f":"TimeM!PM23","v":1},{"$f":"TimeM!PN23","v":1},{"$f":"TimeM!PO23","v":1},{"$f":"TimeM!PP23","v":1},{"$f":"TimeM!PQ23","v":1},{"$f":"TimeM!PR23","v":1},{"$f":"TimeM!PS23","v":1},{"$f":"TimeM!PT23","v":1},{"$f":"TimeM!PU23","v":0},{"$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*$F80","v":0},0,0,0,0,0,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,{"$f":"BW85*$F80","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,{"$f":"EI85*$F80","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,{"$f":"GU85*$F80","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,{"$f":"JG85*$F80","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,{"$f":"LS85*$F80","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,{"$f":"OE85*$F80","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"K86*K77","v":0},0,0,0,0,0,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,{"$f":"BW86*BW77","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,{"$f":"EI86*EI77","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,{"$f":"GU86*GU77","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,{"$f":"JG86*JG77","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,{"$f":"LS86*LS77","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,{"$f":"OE86*OE77","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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",{"$f":"InputC!F50","v":"2023-08-01"},"Date"]
[null,null,null,null,"Model Start Date",{"$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",{"$f":"InputC!F51","v":2.5000000000000001E-2},"% p.a."]
[null,null,null,null,"Daily Inflation Rate",{"$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$45","v":31},{"$f":"TimeM!K$45","v":28},{"$f":"TimeM!L$45","v":31},{"$f":"TimeM!M$45","v":30},{"$f":"TimeM!N$45","v":31},{"$f":"TimeM!O$45","v":30},{"$f":"TimeM!P$45","v":31},{"$f":"TimeM!Q$45","v":31},{"$f":"TimeM!R$45","v":30},{"$f":"TimeM!S$45","v":31},{"$f":"TimeM!T$45","v":30},{"$f":"TimeM!U$45","v":31},{"$f":"TimeM!V$45","v":31},{"$f":"TimeM!W$45","v":29},{"$f":"TimeM!X$45","v":31},{"$f":"TimeM!Y$45","v":30},{"$f":"TimeM!Z$45","v":31},{"$f":"TimeM!AA$45","v":30},{"$f":"TimeM!AB$45","v":31},{"$f":"TimeM!AC$45","v":31},{"$f":"TimeM!AD$45","v":30},{"$f":"TimeM!AE$45","v":31},{"$f":"TimeM!AF$45","v":30},{"$f":"TimeM!AG$45","v":31},{"$f":"TimeM!AH$45","v":31},{"$f":"TimeM!AI$45","v":28},{"$f":"TimeM!AJ$45","v":31},{"$f":"TimeM!AK$45","v":30},{"$f":"TimeM!AL$45","v":31},{"$f":"TimeM!AM$45","v":30},{"$f":"TimeM!AN$45","v":31},{"$f":"TimeM!AO$45","v":31},{"$f":"TimeM!AP$45","v":30},{"$f":"TimeM!AQ$45","v":31},{"$f":"TimeM!AR$45","v":30},{"$f":"TimeM!AS$45","v":31},{"$f":"TimeM!AT$45","v":31},{"$f":"TimeM!AU$45","v":28},{"$f":"TimeM!AV$45","v":31},{"$f":"TimeM!AW$45","v":30},{"$f":"TimeM!AX$45","v":31},{"$f":"TimeM!AY$45","v":30},{"$f":"TimeM!AZ$45","v":31},{"$f":"TimeM!BA$45","v":31},{"$f":"TimeM!BB$45","v":30},{"$f":"TimeM!BC$45","v":31},{"$f":"TimeM!BD$45","v":30},{"$f":"TimeM!BE$45","v":31},{"$f":"TimeM!BF$45","v":31},{"$f":"TimeM!BG$45","v":28},{"$f":"TimeM!BH$45","v":31},{"$f":"TimeM!BI$45","v":30},{"$f":"TimeM!BJ$45","v":31},{"$f":"TimeM!BK$45","v":30},{"$f":"TimeM!BL$45","v":31},{"$f":"TimeM!BM$45","v":31},{"$f":"TimeM!BN$45","v":30},{"$f":"TimeM!BO$45","v":31},{"$f":"TimeM!BP$45","v":30},{"$f":"TimeM!BQ$45","v":31},{"$f":"TimeM!BR$45","v":31},{"$f":"TimeM!BS$45","v":29},{"$f":"TimeM!BT$45","v":31},{"$f":"TimeM!BU$45","v":30},{"$f":"TimeM!BV$45","v":31},{"$f":"TimeM!BW$45","v":30},{"$f":"TimeM!BX$45","v":31},{"$f":"TimeM!BY$45","v":31},{"$f":"TimeM!BZ$45","v":30},{"$f":"TimeM!CA$45","v":31},{"$f":"TimeM!CB$45","v":30},{"$f":"TimeM!CC$45","v":31},{"$f":"TimeM!CD$45","v":31},{"$f":"TimeM!CE$45","v":28},{"$f":"TimeM!CF$45","v":31},{"$f":"TimeM!CG$45","v":30},{"$f":"TimeM!CH$45","v":31},{"$f":"TimeM!CI$45","v":30},{"$f":"TimeM!CJ$45","v":31},{"$f":"TimeM!CK$45","v":31},{"$f":"TimeM!CL$45","v":30},{"$f":"TimeM!CM$45","v":31},{"$f":"TimeM!CN$45","v":30},{"$f":"TimeM!CO$45","v":31},{"$f":"TimeM!CP$45","v":31},{"$f":"TimeM!CQ$45","v":28},{"$f":"TimeM!CR$45","v":31},{"$f":"TimeM!CS$45","v":30},{"$f":"TimeM!CT$45","v":31},{"$f":"TimeM!CU$45","v":30},{"$f":"TimeM!CV$45","v":31},{"$f":"TimeM!CW$45","v":31},{"$f":"TimeM!CX$45","v":30},{"$f":"TimeM!CY$45","v":31},{"$f":"TimeM!CZ$45","v":30},{"$f":"TimeM!DA$45","v":31},{"$f":"TimeM!DB$45","v":31},{"$f":"TimeM!DC$45","v":28},{"$f":"TimeM!DD$45","v":31},{"$f":"TimeM!DE$45","v":30},{"$f":"TimeM!DF$45","v":31},{"$f":"TimeM!DG$45","v":30},{"$f":"TimeM!DH$45","v":31},{"$f":"TimeM!DI$45","v":31},{"$f":"TimeM!DJ$45","v":30},{"$f":"TimeM!DK$45","v":31},{"$f":"TimeM!DL$45","v":30},{"$f":"TimeM!DM$45","v":31},{"$f":"TimeM!DN$45","v":31},{"$f":"TimeM!DO$45","v":29},{"$f":"TimeM!DP$45","v":31},{"$f":"TimeM!DQ$45","v":30},{"$f":"TimeM!DR$45","v":31},{"$f":"TimeM!DS$45","v":30},{"$f":"TimeM!DT$45","v":31},{"$f":"TimeM!DU$45","v":31},{"$f":"TimeM!DV$45","v":30},{"$f":"TimeM!DW$45","v":31},{"$f":"TimeM!DX$45","v":30},{"$f":"TimeM!DY$45","v":31},{"$f":"TimeM!DZ$45","v":31},{"$f":"TimeM!EA$45","v":28},{"$f":"TimeM!EB$45","v":31},{"$f":"TimeM!EC$45","v":30},{"$f":"TimeM!ED$45","v":31},{"$f":"TimeM!EE$45","v":30},{"$f":"TimeM!EF$45","v":31},{"$f":"TimeM!EG$45","v":31},{"$f":"TimeM!EH$45","v":30},{"$f":"TimeM!EI$45","v":31},{"$f":"TimeM!EJ$45","v":30},{"$f":"TimeM!EK$45","v":31},{"$f":"TimeM!EL$45","v":31},{"$f":"TimeM!EM$45","v":28},{"$f":"TimeM!EN$45","v":31},{"$f":"TimeM!EO$45","v":30},{"$f":"TimeM!EP$45","v":31},{"$f":"TimeM!EQ$45","v":30},{"$f":"TimeM!ER$45","v":31},{"$f":"TimeM!ES$45","v":31},{"$f":"TimeM!ET$45","v":30},{"$f":"TimeM!EU$45","v":31},{"$f":"TimeM!EV$45","v":30},{"$f":"TimeM!EW$45","v":31},{"$f":"TimeM!EX$45","v":31},{"$f":"TimeM!EY$45","v":28},{"$f":"TimeM!EZ$45","v":31},{"$f":"TimeM!FA$45","v":30},{"$f":"TimeM!FB$45","v":31},{"$f":"TimeM!FC$45","v":30},{"$f":"TimeM!FD$45","v":31},{"$f":"TimeM!FE$45","v":31},{"$f":"TimeM!FF$45","v":30},{"$f":"TimeM!FG$45","v":31},{"$f":"TimeM!FH$45","v":30},{"$f":"TimeM!FI$45","v":31},{"$f":"TimeM!FJ$45","v":31},{"$f":"TimeM!FK$45","v":29},{"$f":"TimeM!FL$45","v":31},{"$f":"TimeM!FM$45","v":30},{"$f":"TimeM!FN$45","v":31},{"$f":"TimeM!FO$45","v":30},{"$f":"TimeM!FP$45","v":31},{"$f":"TimeM!FQ$45","v":31},{"$f":"TimeM!FR$45","v":30},{"$f":"TimeM!FS$45","v":31},{"$f":"TimeM!FT$45","v":30},{"$f":"TimeM!FU$45","v":31},{"$f":"TimeM!FV$45","v":31},{"$f":"TimeM!FW$45","v":28},{"$f":"TimeM!FX$45","v":31},{"$f":"TimeM!FY$45","v":30},{"$f":"TimeM!FZ$45","v":31},{"$f":"TimeM!GA$45","v":30},{"$f":"TimeM!GB$45","v":31},{"$f":"TimeM!GC$45","v":31},{"$f":"TimeM!GD$45","v":30},{"$f":"TimeM!GE$45","v":31},{"$f":"TimeM!GF$45","v":30},{"$f":"TimeM!GG$45","v":31},{"$f":"TimeM!GH$45","v":31},{"$f":"TimeM!GI$45","v":28},{"$f":"TimeM!GJ$45","v":31},{"$f":"TimeM!GK$45","v":30},{"$f":"TimeM!GL$45","v":31},{"$f":"TimeM!GM$45","v":30},{"$f":"TimeM!GN$45","v":31},{"$f":"TimeM!GO$45","v":31},{"$f":"TimeM!GP$45","v":30},{"$f":"TimeM!GQ$45","v":31},{"$f":"TimeM!GR$45","v":30},{"$f":"TimeM!GS$45","v":31},{"$f":"TimeM!GT$45","v":31},{"$f":"TimeM!GU$45","v":28},{"$f":"TimeM!GV$45","v":31},{"$f":"TimeM!GW$45","v":30},{"$f":"TimeM!GX$45","v":31},{"$f":"TimeM!GY$45","v":30},{"$f":"TimeM!GZ$45","v":31},{"$f":"TimeM!HA$45","v":31},{"$f":"TimeM!HB$45","v":30},{"$f":"TimeM!HC$45","v":31},{"$f":"TimeM!HD$45","v":30},{"$f":"TimeM!HE$45","v":31},{"$f":"TimeM!HF$45","v":31},{"$f":"TimeM!HG$45","v":29},{"$f":"TimeM!HH$45","v":31},{"$f":"TimeM!HI$45","v":30},{"$f":"TimeM!HJ$45","v":31},{"$f":"TimeM!HK$45","v":30},{"$f":"TimeM!HL$45","v":31},{"$f":"TimeM!HM$45","v":31},{"$f":"TimeM!HN$45","v":30},{"$f":"TimeM!HO$45","v":31},{"$f":"TimeM!HP$45","v":30},{"$f":"TimeM!HQ$45","v":31},{"$f":"TimeM!HR$45","v":31},{"$f":"TimeM!HS$45","v":28},{"$f":"TimeM!HT$45","v":31},{"$f":"TimeM!HU$45","v":30},{"$f":"TimeM!HV$45","v":31},{"$f":"TimeM!HW$45","v":30},{"$f":"TimeM!HX$45","v":31},{"$f":"TimeM!HY$45","v":31},{"$f":"TimeM!HZ$45","v":30},{"$f":"TimeM!IA$45","v":31},{"$f":"TimeM!IB$45","v":30},{"$f":"TimeM!IC$45","v":31},{"$f":"TimeM!ID$45","v":31},{"$f":"TimeM!IE$45","v":28},{"$f":"TimeM!IF$45","v":31},{"$f":"TimeM!IG$45","v":30},{"$f":"TimeM!IH$45","v":31},{"$f":"TimeM!II$45","v":30},{"$f":"TimeM!IJ$45","v":31},{"$f":"TimeM!IK$45","v":31},{"$f":"TimeM!IL$45","v":30},{"$f":"TimeM!IM$45","v":31},{"$f":"TimeM!IN$45","v":30},{"$f":"TimeM!IO$45","v":31},{"$f":"TimeM!IP$45","v":31},{"$f":"TimeM!IQ$45","v":28},{"$f":"TimeM!IR$45","v":31},{"$f":"TimeM!IS$45","v":30},{"$f":"TimeM!IT$45","v":31},{"$f":"TimeM!IU$45","v":30},{"$f":"TimeM!IV$45","v":31},{"$f":"TimeM!IW$45","v":31},{"$f":"TimeM!IX$45","v":30},{"$f":"TimeM!IY$45","v":31},{"$f":"TimeM!IZ$45","v":30},{"$f":"TimeM!JA$45","v":31},{"$f":"TimeM!JB$45","v":31},{"$f":"TimeM!JC$45","v":29},{"$f":"TimeM!JD$45","v":31},{"$f":"TimeM!JE$45","v":30},{"$f":"TimeM!JF$45","v":31},{"$f":"TimeM!JG$45","v":30},{"$f":"TimeM!JH$45","v":31},{"$f":"TimeM!JI$45","v":31},{"$f":"TimeM!JJ$45","v":30},{"$f":"TimeM!JK$45","v":31},{"$f":"TimeM!JL$45","v":30},{"$f":"TimeM!JM$45","v":31},{"$f":"TimeM!JN$45","v":31},{"$f":"TimeM!JO$45","v":28},{"$f":"TimeM!JP$45","v":31},{"$f":"TimeM!JQ$45","v":30},{"$f":"TimeM!JR$45","v":31},{"$f":"TimeM!JS$45","v":30},{"$f":"TimeM!JT$45","v":31},{"$f":"TimeM!JU$45","v":31},{"$f":"TimeM!JV$45","v":30},{"$f":"TimeM!JW$45","v":31},{"$f":"TimeM!JX$45","v":30},{"$f":"TimeM!JY$45","v":31},{"$f":"TimeM!JZ$45","v":31},{"$f":"TimeM!KA$45","v":28},{"$f":"TimeM!KB$45","v":31},{"$f":"TimeM!KC$45","v":30},{"$f":"TimeM!KD$45","v":31},{"$f":"TimeM!KE$45","v":30},{"$f":"TimeM!KF$45","v":31},{"$f":"TimeM!KG$45","v":31},{"$f":"TimeM!KH$45","v":30},{"$f":"TimeM!KI$45","v":31},{"$f":"TimeM!KJ$45","v":30},{"$f":"TimeM!KK$45","v":31},{"$f":"TimeM!KL$45","v":31},{"$f":"TimeM!KM$45","v":28},{"$f":"TimeM!KN$45","v":31},{"$f":"TimeM!KO$45","v":30},{"$f":"TimeM!KP$45","v":31},{"$f":"TimeM!KQ$45","v":30},{"$f":"TimeM!KR$45","v":31},{"$f":"TimeM!KS$45","v":31},{"$f":"TimeM!KT$45","v":30},{"$f":"TimeM!KU$45","v":31},{"$f":"TimeM!KV$45","v":30},{"$f":"TimeM!KW$45","v":31},{"$f":"TimeM!KX$45","v":31},{"$f":"TimeM!KY$45","v":29},{"$f":"TimeM!KZ$45","v":31},{"$f":"TimeM!LA$45","v":30},{"$f":"TimeM!LB$45","v":31},{"$f":"TimeM!LC$45","v":30},{"$f":"TimeM!LD$45","v":31},{"$f":"TimeM!LE$45","v":31},{"$f":"TimeM!LF$45","v":30},{"$f":"TimeM!LG$45","v":31},{"$f":"TimeM!LH$45","v":30},{"$f":"TimeM!LI$45","v":31},{"$f":"TimeM!LJ$45","v":31},{"$f":"TimeM!LK$45","v":28},{"$f":"TimeM!LL$45","v":31},{"$f":"TimeM!LM$45","v":30},{"$f":"TimeM!LN$45","v":31},{"$f":"TimeM!LO$45","v":30},{"$f":"TimeM!LP$45","v":31},{"$f":"TimeM!LQ$45","v":31},{"$f":"TimeM!LR$45","v":30},{"$f":"TimeM!LS$45","v":31},{"$f":"TimeM!LT$45","v":30},{"$f":"TimeM!LU$45","v":31},{"$f":"TimeM!LV$45","v":31},{"$f":"TimeM!LW$45","v":28},{"$f":"TimeM!LX$45","v":31},{"$f":"TimeM!LY$45","v":30},{"$f":"TimeM!LZ$45","v":31},{"$f":"TimeM!MA$45","v":30},{"$f":"TimeM!MB$45","v":31},{"$f":"TimeM!MC$45","v":31},{"$f":"TimeM!MD$45","v":30},{"$f":"TimeM!ME$45","v":31},{"$f":"TimeM!MF$45","v":30},{"$f":"TimeM!MG$45","v":31},{"$f":"TimeM!MH$45","v":31},{"$f":"TimeM!MI$45","v":28},{"$f":"TimeM!MJ$45","v":31},{"$f":"TimeM!MK$45","v":30},{"$f":"TimeM!ML$45","v":31},{"$f":"TimeM!MM$45","v":30},{"$f":"TimeM!MN$45","v":31},{"$f":"TimeM!MO$45","v":31},{"$f":"TimeM!MP$45","v":30},{"$f":"TimeM!MQ$45","v":31},{"$f":"TimeM!MR$45","v":30},{"$f":"TimeM!MS$45","v":31},{"$f":"TimeM!MT$45","v":31},{"$f":"TimeM!MU$45","v":29},{"$f":"TimeM!MV$45","v":31},{"$f":"TimeM!MW$45","v":30},{"$f":"TimeM!MX$45","v":31},{"$f":"TimeM!MY$45","v":30},{"$f":"TimeM!MZ$45","v":31},{"$f":"TimeM!NA$45","v":31},{"$f":"TimeM!NB$45","v":30},{"$f":"TimeM!NC$45","v":31},{"$f":"TimeM!ND$45","v":30},{"$f":"TimeM!NE$45","v":31},{"$f":"TimeM!NF$45","v":31},{"$f":"TimeM!NG$45","v":28},{"$f":"TimeM!NH$45","v":31},{"$f":"TimeM!NI$45","v":30},{"$f":"TimeM!NJ$45","v":31},{"$f":"TimeM!NK$45","v":30},{"$f":"TimeM!NL$45","v":31},{"$f":"TimeM!NM$45","v":31},{"$f":"TimeM!NN$45","v":30},{"$f":"TimeM!NO$45","v":31},{"$f":"TimeM!NP$45","v":30},{"$f":"TimeM!NQ$45","v":31},{"$f":"TimeM!NR$45","v":31},{"$f":"TimeM!NS$45","v":28},{"$f":"TimeM!NT$45","v":31},{"$f":"TimeM!NU$45","v":30},{"$f":"TimeM!NV$45","v":31},{"$f":"TimeM!NW$45","v":30},{"$f":"TimeM!NX$45","v":31},{"$f":"TimeM!NY$45","v":31},{"$f":"TimeM!NZ$45","v":30},{"$f":"TimeM!OA$45","v":31},{"$f":"TimeM!OB$45","v":30},{"$f":"TimeM!OC$45","v":31},{"$f":"TimeM!OD$45","v":31},{"$f":"TimeM!OE$45","v":28},{"$f":"TimeM!OF$45","v":31},{"$f":"TimeM!OG$45","v":30},{"$f":"TimeM!OH$45","v":31},{"$f":"TimeM!OI$45","v":30},{"$f":"TimeM!OJ$45","v":31},{"$f":"TimeM!OK$45","v":31},{"$f":"TimeM!OL$45","v":30},{"$f":"TimeM!OM$45","v":31},{"$f":"TimeM!ON$45","v":30},{"$f":"TimeM!OO$45","v":31},{"$f":"TimeM!OP$45","v":31},{"$f":"TimeM!OQ$45","v":29},{"$f":"TimeM!OR$45","v":31},{"$f":"TimeM!OS$45","v":30},{"$f":"TimeM!OT$45","v":31},{"$f":"TimeM!OU$45","v":30},{"$f":"TimeM!OV$45","v":31},{"$f":"TimeM!OW$45","v":31},{"$f":"TimeM!OX$45","v":30},{"$f":"TimeM!OY$45","v":31},{"$f":"TimeM!OZ$45","v":30},{"$f":"TimeM!PA$45","v":31},{"$f":"TimeM!PB$45","v":31},{"$f":"TimeM!PC$45","v":28},{"$f":"TimeM!PD$45","v":31},{"$f":"TimeM!PE$45","v":30},{"$f":"TimeM!PF$45","v":31},{"$f":"TimeM!PG$45","v":30},{"$f":"TimeM!PH$45","v":31},{"$f":"TimeM!PI$45","v":31},{"$f":"TimeM!PJ$45","v":30},{"$f":"TimeM!PK$45","v":31},{"$f":"TimeM!PL$45","v":30},{"$f":"TimeM!PM$45","v":31},{"$f":"TimeM!PN$45","v":31},{"$f":"TimeM!PO$45","v":28},{"$f":"TimeM!PP$45","v":31},{"$f":"TimeM!PQ$45","v":30},{"$f":"TimeM!PR$45","v":31},{"$f":"TimeM!PS$45","v":30},{"$f":"TimeM!PT$45","v":31},{"$f":"TimeM!PU$45","v":31},{"$f":"TimeM!PV$45","v":30},{"$f":"TimeM!PW$45","v":31},{"$f":"TimeM!PX$45","v":30},{"$f":"TimeM!PY$45","v":31},{"$f":"TimeM!PZ$45","v":31},{"$f":"TimeM!QA$45","v":28},{"$f":"TimeM!QB$45","v":31},{"$f":"TimeM!QC$45","v":30},{"$f":"TimeM!QD$45","v":31},{"$f":"TimeM!QE$45","v":30},{"$f":"TimeM!QF$45","v":31},{"$f":"TimeM!QG$45","v":31},{"$f":"TimeM!QH$45","v":30},{"$f":"TimeM!QI$45","v":31},{"$f":"TimeM!QJ$45","v":30},{"$f":"TimeM!QK$45","v":31},{"$f":"TimeM!QL$45","v":31},{"$f":"TimeM!QM$45","v":29},{"$f":"TimeM!QN$45","v":31},{"$f":"TimeM!QO$45","v":30},{"$f":"TimeM!QP$45","v":31},{"$f":"TimeM!QQ$45","v":30},{"$f":"TimeM!QR$45","v":31},{"$f":"TimeM!QS$45","v":31},{"$f":"TimeM!QT$45","v":30},{"$f":"TimeM!QU$45","v":31},{"$f":"TimeM!QV$45","v":30},{"$f":"TimeM!QW$45","v":31},{"$f":"TimeM!QX$45","v":31},{"$f":"TimeM!QY$45","v":28},{"$f":"TimeM!QZ$45","v":31},{"$f":"TimeM!RA$45","v":30},{"$f":"TimeM!RB$45","v":31},{"$f":"TimeM!RC$45","v":30},{"$f":"TimeM!RD$45","v":31},{"$f":"TimeM!RE$45","v":31},{"$f":"TimeM!RF$45","v":30},{"$f":"TimeM!RG$45","v":31},{"$f":"TimeM!RH$45","v":30},{"$f":"TimeM!RI$45","v":31},{"$f":"TimeM!RJ$45","v":31},{"$f":"TimeM!RK$45","v":28},{"$f":"TimeM!RL$45","v":31},{"$f":"TimeM!RM$45","v":30},{"$f":"TimeM!RN$45","v":31},{"$f":"TimeM!RO$45","v":30},{"$f":"TimeM!RP$45","v":31},{"$f":"TimeM!RQ$45","v":31},{"$f":"TimeM!RR$45","v":30},{"$f":"TimeM!RS$45","v":31},{"$f":"TimeM!RT$45","v":30},{"$f":"TimeM!RU$45","v":31},{"$f":"TimeM!RV$45","v":31},{"$f":"TimeM!RW$45","v":28},{"$f":"TimeM!RX$45","v":31},{"$f":"TimeM!RY$45","v":30},{"$f":"TimeM!RZ$45","v":31},{"$f":"TimeM!SA$45","v":30},{"$f":"TimeM!SB$45","v":31},{"$f":"TimeM!SC$45","v":31},{"$f":"TimeM!SD$45","v":30},{"$f":"TimeM!SE$45","v":31},{"$f":"TimeM!SF$45","v":30},{"$f":"TimeM!SG$45","v":31},{"$f":"TimeM!SH$45","v":31},{"$f":"TimeM!SI$45","v":29},{"$f":"TimeM!SJ$45","v":31},{"$f":"TimeM!SK$45","v":30},{"$f":"TimeM!SL$45","v":31},{"$f":"TimeM!SM$45","v":30},{"$f":"TimeM!SN$45","v":31},{"$f":"TimeM!SO$45","v":31}]
[null,null,null,null,"Daily Inflation Rate",null,"% p.d.",null,null,{"$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,{"$f":"TimeM!J51","v":0},{"$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":1},{"$f":"TimeM!R51","v":1},{"$f":"TimeM!S51","v":1},{"$f":"TimeM!T51","v":1},{"$f":"TimeM!U51","v":1},{"$f":"TimeM!V51","v":1},{"$f":"TimeM!W51","v":1},{"$f":"TimeM!X51","v":1},{"$f":"TimeM!Y51","v":1},{"$f":"TimeM!Z51","v":1},{"$f":"TimeM!AA51","v":1},{"$f":"TimeM!AB51","v":1},{"$f":"TimeM!AC51","v":1},{"$f":"TimeM!AD51","v":1},{"$f":"TimeM!AE51","v":1},{"$f":"TimeM!AF51","v":1},{"$f":"TimeM!AG51","v":1},{"$f":"TimeM!AH51","v":1},{"$f":"TimeM!AI51","v":1},{"$f":"TimeM!AJ51","v":1},{"$f":"TimeM!AK51","v":1},{"$f":"TimeM!AL51","v":1},{"$f":"TimeM!AM51","v":1},{"$f":"TimeM!AN51","v":1},{"$f":"TimeM!AO51","v":1},{"$f":"TimeM!AP51","v":1},{"$f":"TimeM!AQ51","v":1},{"$f":"TimeM!AR51","v":1},{"$f":"TimeM!AS51","v":1},{"$f":"TimeM!AT51","v":1},{"$f":"TimeM!AU51","v":1},{"$f":"TimeM!AV51","v":1},{"$f":"TimeM!AW51","v":1},{"$f":"TimeM!AX51","v":1},{"$f":"TimeM!AY51","v":1},{"$f":"TimeM!AZ51","v":1},{"$f":"TimeM!BA51","v":1},{"$f":"TimeM!BB51","v":1},{"$f":"TimeM!BC51","v":1},{"$f":"TimeM!BD51","v":1},{"$f":"TimeM!BE51","v":1},{"$f":"TimeM!BF51","v":1},{"$f":"TimeM!BG51","v":1},{"$f":"TimeM!BH51","v":1},{"$f":"TimeM!BI51","v":1},{"$f":"TimeM!BJ51","v":1},{"$f":"TimeM!BK51","v":1},{"$f":"TimeM!BL51","v":1},{"$f":"TimeM!BM51","v":1},{"$f":"TimeM!BN51","v":1},{"$f":"TimeM!BO51","v":1},{"$f":"TimeM!BP51","v":1},{"$f":"TimeM!BQ51","v":1},{"$f":"TimeM!BR51","v":1},{"$f":"TimeM!BS51","v":1},{"$f":"TimeM!BT51","v":1},{"$f":"TimeM!BU51","v":1},{"$f":"TimeM!BV51","v":1},{"$f":"TimeM!BW51","v":1},{"$f":"TimeM!BX51","v":1},{"$f":"TimeM!BY51","v":1},{"$f":"TimeM!BZ51","v":1},{"$f":"TimeM!CA51","v":1},{"$f":"TimeM!CB51","v":1},{"$f":"TimeM!CC51","v":1},{"$f":"TimeM!CD51","v":1},{"$f":"TimeM!CE51","v":1},{"$f":"TimeM!CF51","v":1},{"$f":"TimeM!CG51","v":1},{"$f":"TimeM!CH51","v":1},{"$f":"TimeM!CI51","v":1},{"$f":"TimeM!CJ51","v":1},{"$f":"TimeM!CK51","v":1},{"$f":"TimeM!CL51","v":1},{"$f":"TimeM!CM51","v":1},{"$f":"TimeM!CN51","v":1},{"$f":"TimeM!CO51","v":1},{"$f":"TimeM!CP51","v":1},{"$f":"TimeM!CQ51","v":1},{"$f":"TimeM!CR51","v":1},{"$f":"TimeM!CS51","v":1},{"$f":"TimeM!CT51","v":1},{"$f":"TimeM!CU51","v":1},{"$f":"TimeM!CV51","v":1},{"$f":"TimeM!CW51","v":1},{"$f":"TimeM!CX51","v":1},{"$f":"TimeM!CY51","v":1},{"$f":"TimeM!CZ51","v":1},{"$f":"TimeM!DA51","v":1},{"$f":"TimeM!DB51","v":1},{"$f":"TimeM!DC51","v":1},{"$f":"TimeM!DD51","v":1},{"$f":"TimeM!DE51","v":1},{"$f":"TimeM!DF51","v":1},{"$f":"TimeM!DG51","v":1},{"$f":"TimeM!DH51","v":1},{"$f":"TimeM!DI51","v":1},{"$f":"TimeM!DJ51","v":1},{"$f":"TimeM!DK51","v":1},{"$f":"TimeM!DL51","v":1},{"$f":"TimeM!DM51","v":1},{"$f":"TimeM!DN51","v":1},{"$f":"TimeM!DO51","v":1},{"$f":"TimeM!DP51","v":1},{"$f":"TimeM!DQ51","v":1},{"$f":"TimeM!DR51","v":1},{"$f":"TimeM!DS51","v":1},{"$f":"TimeM!DT51","v":1},{"$f":"TimeM!DU51","v":1},{"$f":"TimeM!DV51","v":1},{"$f":"TimeM!DW51","v":1},{"$f":"TimeM!DX51","v":1},{"$f":"TimeM!DY51","v":1},{"$f":"TimeM!DZ51","v":1},{"$f":"TimeM!EA51","v":1},{"$f":"TimeM!EB51","v":1},{"$f":"TimeM!EC51","v":1},{"$f":"TimeM!ED51","v":1},{"$f":"TimeM!EE51","v":1},{"$f":"TimeM!EF51","v":1},{"$f":"TimeM!EG51","v":1},{"$f":"TimeM!EH51","v":1},{"$f":"TimeM!EI51","v":1},{"$f":"TimeM!EJ51","v":1},{"$f":"TimeM!EK51","v":1},{"$f":"TimeM!EL51","v":1},{"$f":"TimeM!EM51","v":1},{"$f":"TimeM!EN51","v":1},{"$f":"TimeM!EO51","v":1},{"$f":"TimeM!EP51","v":1},{"$f":"TimeM!EQ51","v":1},{"$f":"TimeM!ER51","v":1},{"$f":"TimeM!ES51","v":1},{"$f":"TimeM!ET51","v":1},{"$f":"TimeM!EU51","v":1},{"$f":"TimeM!EV51","v":1},{"$f":"TimeM!EW51","v":1},{"$f":"TimeM!EX51","v":1},{"$f":"TimeM!EY51","v":1},{"$f":"TimeM!EZ51","v":1},{"$f":"TimeM!FA51","v":1},{"$f":"TimeM!FB51","v":1},{"$f":"TimeM!FC51","v":1},{"$f":"TimeM!FD51","v":1},{"$f":"TimeM!FE51","v":1},{"$f":"TimeM!FF51","v":1},{"$f":"TimeM!FG51","v":1},{"$f":"TimeM!FH51","v":1},{"$f":"TimeM!FI51","v":1},{"$f":"TimeM!FJ51","v":1},{"$f":"TimeM!FK51","v":1},{"$f":"TimeM!FL51","v":1},{"$f":"TimeM!FM51","v":1},{"$f":"TimeM!FN51","v":1},{"$f":"TimeM!FO51","v":1},{"$f":"TimeM!FP51","v":1},{"$f":"TimeM!FQ51","v":1},{"$f":"TimeM!FR51","v":1},{"$f":"TimeM!FS51","v":1},{"$f":"TimeM!FT51","v":1},{"$f":"TimeM!FU51","v":1},{"$f":"TimeM!FV51","v":1},{"$f":"TimeM!FW51","v":1},{"$f":"TimeM!FX51","v":1},{"$f":"TimeM!FY51","v":1},{"$f":"TimeM!FZ51","v":1},{"$f":"TimeM!GA51","v":1},{"$f":"TimeM!GB51","v":1},{"$f":"TimeM!GC51","v":1},{"$f":"TimeM!GD51","v":1},{"$f":"TimeM!GE51","v":1},{"$f":"TimeM!GF51","v":1},{"$f":"TimeM!GG51","v":1},{"$f":"TimeM!GH51","v":1},{"$f":"TimeM!GI51","v":1},{"$f":"TimeM!GJ51","v":1},{"$f":"TimeM!GK51","v":1},{"$f":"TimeM!GL51","v":1},{"$f":"TimeM!GM51","v":1},{"$f":"TimeM!GN51","v":1},{"$f":"TimeM!GO51","v":1},{"$f":"TimeM!GP51","v":1},{"$f":"TimeM!GQ51","v":1},{"$f":"TimeM!GR51","v":1},{"$f":"TimeM!GS51","v":1},{"$f":"TimeM!GT51","v":1},{"$f":"TimeM!GU51","v":1},{"$f":"TimeM!GV51","v":1},{"$f":"TimeM!GW51","v":1},{"$f":"TimeM!GX51","v":1},{"$f":"TimeM!GY51","v":1},{"$f":"TimeM!GZ51","v":1},{"$f":"TimeM!HA51","v":1},{"$f":"TimeM!HB51","v":1},{"$f":"TimeM!HC51","v":1},{"$f":"TimeM!HD51","v":1},{"$f":"TimeM!HE51","v":1},{"$f":"TimeM!HF51","v":1},{"$f":"TimeM!HG51","v":1},{"$f":"TimeM!HH51","v":1},{"$f":"TimeM!HI51","v":1},{"$f":"TimeM!HJ51","v":1},{"$f":"TimeM!HK51","v":1},{"$f":"TimeM!HL51","v":1},{"$f":"TimeM!HM51","v":1},{"$f":"TimeM!HN51","v":1},{"$f":"TimeM!HO51","v":1},{"$f":"TimeM!HP51","v":1},{"$f":"TimeM!HQ51","v":1},{"$f":"TimeM!HR51","v":1},{"$f":"TimeM!HS51","v":1},{"$f":"TimeM!HT51","v":1},{"$f":"TimeM!HU51","v":1},{"$f":"TimeM!HV51","v":1},{"$f":"TimeM!HW51","v":1},{"$f":"TimeM!HX51","v":1},{"$f":"TimeM!HY51","v":1},{"$f":"TimeM!HZ51","v":1},{"$f":"TimeM!IA51","v":1},{"$f":"TimeM!IB51","v":1},{"$f":"TimeM!IC51","v":1},{"$f":"TimeM!ID51","v":1},{"$f":"TimeM!IE51","v":1},{"$f":"TimeM!IF51","v":1},{"$f":"TimeM!IG51","v":1},{"$f":"TimeM!IH51","v":1},{"$f":"TimeM!II51","v":1},{"$f":"TimeM!IJ51","v":1},{"$f":"TimeM!IK51","v":1},{"$f":"TimeM!IL51","v":1},{"$f":"TimeM!IM51","v":1},{"$f":"TimeM!IN51","v":1},{"$f":"TimeM!IO51","v":1},{"$f":"TimeM!IP51","v":1},{"$f":"TimeM!IQ51","v":1},{"$f":"TimeM!IR51","v":1},{"$f":"TimeM!IS51","v":1},{"$f":"TimeM!IT51","v":1},{"$f":"TimeM!IU51","v":1},{"$f":"TimeM!IV51","v":1},{"$f":"TimeM!IW51","v":1},{"$f":"TimeM!IX51","v":1},{"$f":"TimeM!IY51","v":1},{"$f":"TimeM!IZ51","v":1},{"$f":"TimeM!JA51","v":1},{"$f":"TimeM!JB51","v":1},{"$f":"TimeM!JC51","v":1},{"$f":"TimeM!JD51","v":1},{"$f":"TimeM!JE51","v":1},{"$f":"TimeM!JF51","v":1},{"$f":"TimeM!JG51","v":1},{"$f":"TimeM!JH51","v":1},{"$f":"TimeM!JI51","v":1},{"$f":"TimeM!JJ51","v":1},{"$f":"TimeM!JK51","v":1},{"$f":"TimeM!JL51","v":1},{"$f":"TimeM!JM51","v":1},{"$f":"TimeM!JN51","v":1},{"$f":"TimeM!JO51","v":1},{"$f":"TimeM!JP51","v":1},{"$f":"TimeM!JQ51","v":1},{"$f":"TimeM!JR51","v":1},{"$f":"TimeM!JS51","v":1},{"$f":"TimeM!JT51","v":1},{"$f":"TimeM!JU51","v":1},{"$f":"TimeM!JV51","v":1},{"$f":"TimeM!JW51","v":1},{"$f":"TimeM!JX51","v":1},{"$f":"TimeM!JY51","v":1},{"$f":"TimeM!JZ51","v":1},{"$f":"TimeM!KA51","v":1},{"$f":"TimeM!KB51","v":1},{"$f":"TimeM!KC51","v":1},{"$f":"TimeM!KD51","v":1},{"$f":"TimeM!KE51","v":1},{"$f":"TimeM!KF51","v":1},{"$f":"TimeM!KG51","v":1},{"$f":"TimeM!KH51","v":1},{"$f":"TimeM!KI51","v":1},{"$f":"TimeM!KJ51","v":1},{"$f":"TimeM!KK51","v":1},{"$f":"TimeM!KL51","v":1},{"$f":"TimeM!KM51","v":1},{"$f":"TimeM!KN51","v":1},{"$f":"TimeM!KO51","v":1},{"$f":"TimeM!KP51","v":1},{"$f":"TimeM!KQ51","v":1},{"$f":"TimeM!KR51","v":1},{"$f":"TimeM!KS51","v":1},{"$f":"TimeM!KT51","v":1},{"$f":"TimeM!KU51","v":1},{"$f":"TimeM!KV51","v":1},{"$f":"TimeM!KW51","v":1},{"$f":"TimeM!KX51","v":1},{"$f":"TimeM!KY51","v":1},{"$f":"TimeM!KZ51","v":1},{"$f":"TimeM!LA51","v":1},{"$f":"TimeM!LB51","v":1},{"$f":"TimeM!LC51","v":1},{"$f":"TimeM!LD51","v":1},{"$f":"TimeM!LE51","v":1},{"$f":"TimeM!LF51","v":1},{"$f":"TimeM!LG51","v":1},{"$f":"TimeM!LH51","v":1},{"$f":"TimeM!LI51","v":1},{"$f":"TimeM!LJ51","v":1},{"$f":"TimeM!LK51","v":1},{"$f":"TimeM!LL51","v":1},{"$f":"TimeM!LM51","v":1},{"$f":"TimeM!LN51","v":1},{"$f":"TimeM!LO51","v":1},{"$f":"TimeM!LP51","v":1},{"$f":"TimeM!LQ51","v":1},{"$f":"TimeM!LR51","v":1},{"$f":"TimeM!LS51","v":1},{"$f":"TimeM!LT51","v":1},{"$f":"TimeM!LU51","v":1},{"$f":"TimeM!LV51","v":1},{"$f":"TimeM!LW51","v":1},{"$f":"TimeM!LX51","v":1},{"$f":"TimeM!LY51","v":1},{"$f":"TimeM!LZ51","v":1},{"$f":"TimeM!MA51","v":1},{"$f":"TimeM!MB51","v":1},{"$f":"TimeM!MC51","v":1},{"$f":"TimeM!MD51","v":1},{"$f":"TimeM!ME51","v":1},{"$f":"TimeM!MF51","v":1},{"$f":"TimeM!MG51","v":1},{"$f":"TimeM!MH51","v":1},{"$f":"TimeM!MI51","v":1},{"$f":"TimeM!MJ51","v":1},{"$f":"TimeM!MK51","v":1},{"$f":"TimeM!ML51","v":1},{"$f":"TimeM!MM51","v":1},{"$f":"TimeM!MN51","v":1},{"$f":"TimeM!MO51","v":1},{"$f":"TimeM!MP51","v":1},{"$f":"TimeM!MQ51","v":1},{"$f":"TimeM!MR51","v":1},{"$f":"TimeM!MS51","v":1},{"$f":"TimeM!MT51","v":1},{"$f":"TimeM!MU51","v":1},{"$f":"TimeM!MV51","v":1},{"$f":"TimeM!MW51","v":1},{"$f":"TimeM!MX51","v":1},{"$f":"TimeM!MY51","v":1},{"$f":"TimeM!MZ51","v":1},{"$f":"TimeM!NA51","v":1},{"$f":"TimeM!NB51","v":1},{"$f":"TimeM!NC51","v":1},{"$f":"TimeM!ND51","v":1},{"$f":"TimeM!NE51","v":1},{"$f":"TimeM!NF51","v":1},{"$f":"TimeM!NG51","v":1},{"$f":"TimeM!NH51","v":1},{"$f":"TimeM!NI51","v":1},{"$f":"TimeM!NJ51","v":1},{"$f":"TimeM!NK51","v":1},{"$f":"TimeM!NL51","v":1},{"$f":"TimeM!NM51","v":1},{"$f":"TimeM!NN51","v":1},{"$f":"TimeM!NO51","v":1},{"$f":"TimeM!NP51","v":1},{"$f":"TimeM!NQ51","v":1},{"$f":"TimeM!NR51","v":1},{"$f":"TimeM!NS51","v":1},{"$f":"TimeM!NT51","v":1},{"$f":"TimeM!NU51","v":1},{"$f":"TimeM!NV51","v":1},{"$f":"TimeM!NW51","v":1},{"$f":"TimeM!NX51","v":1},{"$f":"TimeM!NY51","v":1},{"$f":"TimeM!NZ51","v":1},{"$f":"TimeM!OA51","v":1},{"$f":"TimeM!OB51","v":1},{"$f":"TimeM!OC51","v":1},{"$f":"TimeM!OD51","v":1},{"$f":"TimeM!OE51","v":1},{"$f":"TimeM!OF51","v":1},{"$f":"TimeM!OG51","v":1},{"$f":"TimeM!OH51","v":1},{"$f":"TimeM!OI51","v":1},{"$f":"TimeM!OJ51","v":1},{"$f":"TimeM!OK51","v":1},{"$f":"TimeM!OL51","v":1},{"$f":"TimeM!OM51","v":1},{"$f":"TimeM!ON51","v":1},{"$f":"TimeM!OO51","v":1},{"$f":"TimeM!OP51","v":1},{"$f":"TimeM!OQ51","v":1},{"$f":"TimeM!OR51","v":1},{"$f":"TimeM!OS51","v":1},{"$f":"TimeM!OT51","v":1},{"$f":"TimeM!OU51","v":1},{"$f":"TimeM!OV51","v":1},{"$f":"TimeM!OW51","v":1},{"$f":"TimeM!OX51","v":1},{"$f":"TimeM!OY51","v":1},{"$f":"TimeM!OZ51","v":1},{"$f":"TimeM!PA51","v":1},{"$f":"TimeM!PB51","v":1},{"$f":"TimeM!PC51","v":1},{"$f":"TimeM!PD51","v":1},{"$f":"TimeM!PE51","v":1},{"$f":"TimeM!PF51","v":1},{"$f":"TimeM!PG51","v":1},{"$f":"TimeM!PH51","v":1},{"$f":"TimeM!PI51","v":1},{"$f":"TimeM!PJ51","v":1},{"$f":"TimeM!PK51","v":1},{"$f":"TimeM!PL51","v":1},{"$f":"TimeM!PM51","v":1},{"$f":"TimeM!PN51","v":1},{"$f":"TimeM!PO51","v":1},{"$f":"TimeM!PP51","v":1},{"$f":"TimeM!PQ51","v":1},{"$f":"TimeM!PR51","v":1},{"$f":"TimeM!PS51","v":1},{"$f":"TimeM!PT51","v":1},{"$f":"TimeM!PU51","v":1},{"$f":"TimeM!PV51","v":1},{"$f":"TimeM!PW51","v":1},{"$f":"TimeM!PX51","v":1},{"$f":"TimeM!PY51","v":1},{"$f":"TimeM!PZ51","v":1},{"$f":"TimeM!QA51","v":1},{"$f":"TimeM!QB51","v":1},{"$f":"TimeM!QC51","v":1},{"$f":"TimeM!QD51","v":1},{"$f":"TimeM!QE51","v":1},{"$f":"TimeM!QF51","v":1},{"$f":"TimeM!QG51","v":1},{"$f":"TimeM!QH51","v":1},{"$f":"TimeM!QI51","v":1},{"$f":"TimeM!QJ51","v":1},{"$f":"TimeM!QK51","v":1},{"$f":"TimeM!QL51","v":1},{"$f":"TimeM!QM51","v":1},{"$f":"TimeM!QN51","v":1},{"$f":"TimeM!QO51","v":1},{"$f":"TimeM!QP51","v":1},{"$f":"TimeM!QQ51","v":1},{"$f":"TimeM!QR51","v":1},{"$f":"TimeM!QS51","v":1},{"$f":"TimeM!QT51","v":1},{"$f":"TimeM!QU51","v":1},{"$f":"TimeM!QV51","v":1},{"$f":"TimeM!QW51","v":1},{"$f":"TimeM!QX51","v":1},{"$f":"TimeM!QY51","v":1},{"$f":"TimeM!QZ51","v":1},{"$f":"TimeM!RA51","v":1},{"$f":"TimeM!RB51","v":1},{"$f":"TimeM!RC51","v":1},{"$f":"TimeM!RD51","v":1},{"$f":"TimeM!RE51","v":1},{"$f":"TimeM!RF51","v":1},{"$f":"TimeM!RG51","v":1},{"$f":"TimeM!RH51","v":1},{"$f":"TimeM!RI51","v":1},{"$f":"TimeM!RJ51","v":1},{"$f":"TimeM!RK51","v":1},{"$f":"TimeM!RL51","v":1},{"$f":"TimeM!RM51","v":1},{"$f":"TimeM!RN51","v":1},{"$f":"TimeM!RO51","v":1},{"$f":"TimeM!RP51","v":1},{"$f":"TimeM!RQ51","v":1},{"$f":"TimeM!RR51","v":1},{"$f":"TimeM!RS51","v":1},{"$f":"TimeM!RT51","v":1},{"$f":"TimeM!RU51","v":1},{"$f":"TimeM!RV51","v":1},{"$f":"TimeM!RW51","v":1},{"$f":"TimeM!RX51","v":1},{"$f":"TimeM!RY51","v":1},{"$f":"TimeM!RZ51","v":1},{"$f":"TimeM!SA51","v":1},{"$f":"TimeM!SB51","v":1},{"$f":"TimeM!SC51","v":1},{"$f":"TimeM!SD51","v":1},{"$f":"TimeM!SE51","v":1},{"$f":"TimeM!SF51","v":1},{"$f":"TimeM!SG51","v":1},{"$f":"TimeM!SH51","v":1},{"$f":"TimeM!SI51","v":1},{"$f":"TimeM!SJ51","v":1},{"$f":"TimeM!SK51","v":1},{"$f":"TimeM!SL51","v":1},{"$f":"TimeM!SM51","v":1},{"$f":"TimeM!SN51","v":1},{"$f":"TimeM!SO51","v":1}]
[null,null,null,null,"Inflation Index",null,"Index",null,{"$f":"F95","v":1},{"$f":"I101*(1+J99*J100)","v":1},{"$f":"J101*(1+K99*K100)","v":1},1,1,1,1,1,1.0020979429625549,1.0041324009365957,1.0062390134406141,1.0082818786106922,1.0103971964821952,1.0125169521699402,1.0145039752593275,1.0166323467347067,1.0186963124368691,1.0208334791965268,1.02290597403249,1.0250519724220668,1.0272024729938627,1.029287898152963,1.031447285455336,1.0335413284273172,1.035709639183801,1.037882498932577,1.0398489998252387,1.0420305437165418,1.0441460728060346,1.0463366317113574,1.048460903015241,1.0506605141882357,1.0528647400200113,1.0550022646811115,1.0572155992577787,1.0593619570277903,1.0615844379903352,1.0638115815911748,1.0658272109393663,1.068063255635856,1.0702316363041013,1.0724769212337892,1.0746542625203388,1.076908825867573,1.0791681191601152,1.0813590449082164,1.0836276745064768,1.0858276540381915,1.0881056585235285,1.0903884421323442,1.0924544272963743,1.0947463343740327,1.0969688869949219,1.0992702651515347,1.1015020022509563,1.1038128906248188,1.1061286271106825,1.1083742880478633,1.1106995940853501,1.112954534993891,1.1152894501282251,1.1176292637813334,1.1198225654813683,1.1221718893519301,1.1244501212997846,1.1268091535185096,{"$f":"BV101*(1+BW99*BW100)","v":1.1290968000341992},1.1314655807198744,1.1338393309723187,1.1361412501453669,1.1385248096855778,1.1408362413115727,1.14322965067546,1.1456280812756787,1.147798730310424,1.1502067465791082,1.1525418948585822,1.1549598620159505,1.1573046600643617,1.1597326192314759,1.1621656721184379,1.1645250993933887,1.1669682066303797,1.1693373840048114,1.1717905871404366,1.174248936956316,1.1764738146135716,1.1789419895735702,1.181335476106961,1.1838138505554761,1.1862172279348593,1.1887058440202667,1.191199681080277,1.1936180531634328,1.1961221957580457,1.1985505615242631,1.2010650522400792,1.203584818213997,1.2058652792698932,1.2083951158463269,1.2108483980793565,1.213388688954828,1.2158521091336552,1.2184028975095198,1.2209590372939065,1.2234378267843393,1.226004529563165,1.2284935624056095,1.2310708718294023,1.2336535883013633,1.236074582990891,1.2386677969634698,1.2411825387553448,1.2437864689277727,1.2463116026409837,1.248926293296895,1.251546469424667,1.254087357481054,1.2567183612271104,1.2592697492516816,1.2619116253600824,1.2645590439738728,1.2669550343594469,1.2696130337576548,1.2721906005300585,1.274859583847469,1.2774478021592173,1.2801278147857884,1.2828134499259891,1.2854178161665715,{"$f":"EH101*(1+EI99*EI100)","v":1.2881145494279409},1.2907296779540152,1.2934375551984396,1.2961511134148724,1.2986069620530143,1.3013313653901784,1.3039733266792721,1.3067089883433383,1.3093618672757374,1.3121088337906264,1.3148615632845837,1.3175309935642985,1.3202950984401947,1.3229755598760975,1.3257510871415716,1.3285324373049399,1.3310496396150058,1.3338421058392473,1.3365500703924063,1.3393540762066882,1.3420732311551029,1.344888824245638,1.3477103242898829,1.3504464440825679,1.3532796036962382,1.3560270302329172,1.3588718975980285,1.3617227333326081,1.3643950584790432,1.3672574814901239,1.3700332858965885,1.3729075375872013,1.375694812730395,1.3785809419813859,1.3814731261669282,1.3842777911572028,1.3871819270073822,1.3899981819978895,1.3929143189017761,1.3958365736945582,1.398481298767968,1.4014152327669829,1.4042603841968084,1.4072064423874289,1.4100633511236877,1.4130215836079343,1.4159860222952028,1.4188607553234658,1.421837444259942,1.4247240568376633,1.4277130466462886,1.4307083071850482,1.4334191045692526,1.4364263360920755,1.4393425670195088,1.4423622256286932,1.4452905075915425,1.4483226446407917,1.4513611429406248,1.4543076944939981,1.4573587490870512,1.4603174769728235,1.4633811397467347,1.466451229910402,{"$f":"GT101*(1+GU99*GU100)","v":1.4692297502685634},1.4723121104835157,1.4753011966646477,1.478396294427839,1.4813977327115053,1.4845056206595924,1.4876200287793284,1.4906401930767879,1.4937674711795548,1.4968001160067856,1.4999403172765136,1.5030871065093963,1.5060368534539721,1.5091964328720242,1.512260401557733,1.5154330376247316,1.518509667857507,1.5216954145287602,1.5248878447148229,1.5279836700849723,1.5311892926725259,1.5342979112343345,1.5375167807396712,1.5407424032496342,1.5436616848778226,1.5469001990461777,1.5500407138701986,1.5532926108775362,1.5564461035679573,1.5597114387175337,1.5629836243540076,1.5661567917277093,1.5694424993471721,1.5726287795207008,1.5759280650014076,1.5792342721948702,1.582226485291427,1.5855459062114121,1.5887648795011517,1.5920980175992556,1.5953302929772328,1.5986772049383351,1.6020311385298325,1.6052835801173366,1.6086513735071488,1.6119172554873153,1.6152989659496859,1.6186877710477223,1.6217547376359245,1.625157086574738,1.6284564784326598,1.6318728872414145,1.6351859135093403,1.6386164402890562,1.6420541641182875,1.6453878604016281,1.648839790284031,1.6521872627370151,1.6556534573776971,1.6591269238970323,1.6623828925985362,1.665870477089135,1.6692525252208912,1.6727545218089055,{"$f":"JF101*(1+JG99*JG100)","v":1.6761505459195289},1.6796670141615235,1.6831908597533194,1.6866080717040137,1.6901464792386336,1.6935778124791934,1.6971308421324234,1.70069132583921,1.7039136665317685,1.70748838021727,1.7109549209632227,1.7145444067989062,1.7180252726810843,1.7216295917113971,1.7252414723974543,1.7287440554486562,1.7323708618738434,1.7358879190025265,1.7395297128459819,1.7431791469652023,1.746481990352678,1.7501460099535673,1.753699154165359,1.7573783149642788,1.7609461421925392,1.7646405067589903,1.7683426218915848,1.7719327088418759,1.7756501225985117,1.7792550452274789,1.7829878208282042,1.7867284275792319,1.7901137848344049,1.7938693414514708,1.7975112527154675,1.8012823287982151,1.8049392898997303,1.8087259495808143,1.8125205534579278,1.8162003303889072,1.8200106150906366,1.8237055983352519,1.8275316286610515,1.8313656857802474,1.8349596660044385,1.8388093067223046,1.8425424550468505,1.8464080040236248,1.8501565792138037,1.8540381021887899,1.8579277683775857,1.8616997309787591,1.8656054708277563,1.8693930206907157,1.873314900622723,1.8772450084351338,1.8808018696295647,1.8847476846759144,1.8885740970371732,1.8925362177733158,1.8963784424046,1.9003569362121835,1.9043437766728524,1.9082099729952531,{"$f":"LR101*(1+LS99*LS100)","v":1.9122132886791756},1.91609546167488,1.9201153206642843,1.9241436130885659,1.9277893341953765,1.9318337262623402,1.9357557326455648,1.9398168377620939,1.9437550514481698,1.9478329386792861,1.9519193810852211,1.9558821653394165,1.9599854945637771,1.9639646546313361,1.9680849404572265,1.9722138704077692,1.9759506713853994,1.980096103190788,1.9841160917904994,1.9882786541821633,1.9923152549865293,1.9964950187549191,2.000683551429292,2.0047453366403309,2.0089511780110505,2.0130297481470998,2.0172529697406389,2.0214850514121996,2.0254521331123123,2.0297014161609672,2.0338221134042156,2.0380889561941204,2.0422266818105164,2.0465111569055625,2.0508046205849828,2.0549681615271127,2.0592793675198631,2.0634601138824817,2.0677891355069145,2.0721272391717989,2.076053348408375,2.0804087899205568,2.0846324332097605,2.0890058731525269,2.0932469702292145,2.0976384829792964,2.1020392088726472,2.1063067662109991,2.1107256776681531,2.115010870264447,2.1194480424354456,2.123894523540574,2.1279187174938947,2.1323829695921499,2.1367121307950661,2.1411948309728732,2.1455418820055989,2.1500431064978196,2.1545537743022867,2.1589279466448326,2.1634572543371591,2.1678495025135902,2.1723975271212668,2.1769550932251627,{"$f":"OD101*(1+OE99*OE100)","v":2.1810798223139702},2.1856556033779646,2.1900929186144906,2.1946876086404394,2.1991432606426051,2.2037569377699202,2.2083802941286961,2.21286374500359,2.2175062069245133,2.2220081852160019,2.226669831650915,2.2313412579541603,2.2357201738729064,2.2404105872779252,2.2449590660133847,2.2496688620871512,2.2542361369603974,2.2589653957998705,2.2637045763546442,2.2683003465172114,2.2730591112661482,2.2776738729936397,2.2824523028664818,2.2872407576126479,2.291574447597982,2.2963820400834911,2.301044151991515,2.3058716113767139,2.3105529890003531,2.3154003973832369,2.320257975352424,2.3249685601539776,2.3298462115829142,2.3345762624095134,2.3394740702497834,2.3443821534115439,2.3488241105715937,2.3537518095846468,2.3585303935260185,2.3634784557670883,2.3682767867332148,2.3732452963513242,2.3782242296192209,2.3830524974367377,2.388052005653134,2.3929002258091021,2.3979203939979343,2.4029510942132895,2.4075040233518505,2.4125548294749644,2.417452795232808,2.4225244733118756,2.4274426794280042,2.4325353157143157,2.4376386360610849,2.442587526931276,2.447711936243826,2.4526812779152838,2.4578268633416762,2.4629832439128023,2.4678167477508768,2.4729940865296958,2.4780147559906291,2.4832134896090672,{"$f":"QP101*(1+QQ99*QQ100)","v":2.4882549064891832},2.4934751233592949,2.4987062919466525,2.5037791622944434,2.5090319481677708,2.5141257816497378,2.5194002741403279,2.5246858322153196,2.5294694150851029,2.5347760976434786,2.5399221968650907,2.5452508087634409,2.5504181737302964,2.5557688055894463,2.5611306627690502,2.5663302669953865,2.5717142815186214,2.5769353725943325,2.5823416360242257,2.5877592414864354,2.5926623310593016,2.5981015887510286,2.6033762513044474,2.6088379861897542,2.6141344457636491,2.6196187507273114,2.6251145614499767,2.6304440657063406,2.6359625873223838,2.6413141152271282,2.646855441587066,2.6524083933336438,2.6574339752068887,2.6630091201136286,2.6684155578549751,2.6740137414957492,2.6794425208054817,2.6850638383855761,2.690696949169328,2.6961595987061404,2.701815987762171,2.7073012111570454,2.7129809746805087,2.718672654023885,2.7240079378672362,2.7297227511504287,2.7352646308209732,2.7410030600039295,2.7465678409432148,2.7523299836163013,2.7581042149360582]
[]
[null,null,null,null,{"$f":"InputC!E53","v":"O&M per Year - Initial"},{"$f":"InputC!F53","v":6.5},{"$f":"InputC!G53","v":"kUSD/MWp-yr"}]
[null,null,null,null,{"$f":"E103","v":"O&M per Year - Initial"},{"$f":"F103/Months","v":0.54166666666666663},"kUSD/MWp-mo"]
[null,null,null,null,"Flag for Initial O&M Period",null,null,{"$f":"SUM(J105:SO105)","v":60},null,{"$f":"TimeM!J56","v":0},{"$f":"TimeM!K56","v":0},{"$f":"TimeM!L56","v":0},{"$f":"TimeM!M56","v":0},{"$f":"TimeM!N56","v":0},{"$f":"TimeM!O56","v":0},{"$f":"TimeM!P56","v":0},{"$f":"TimeM!Q56","v":1},{"$f":"TimeM!R56","v":1},{"$f":"TimeM!S56","v":1},{"$f":"TimeM!T56","v":1},{"$f":"TimeM!U56","v":1},{"$f":"TimeM!V56","v":1},{"$f":"TimeM!W56","v":1},{"$f":"TimeM!X56","v":1},{"$f":"TimeM!Y56","v":1},{"$f":"TimeM!Z56","v":1},{"$f":"TimeM!AA56","v":1},{"$f":"TimeM!AB56","v":1},{"$f":"TimeM!AC56","v":1},{"$f":"TimeM!AD56","v":1},{"$f":"TimeM!AE56","v":1},{"$f":"TimeM!AF56","v":1},{"$f":"TimeM!AG56","v":1},{"$f":"TimeM!AH56","v":1},{"$f":"TimeM!AI56","v":1},{"$f":"TimeM!AJ56","v":1},{"$f":"TimeM!AK56","v":1},{"$f":"TimeM!AL56","v":1},{"$f":"TimeM!AM56","v":1},{"$f":"TimeM!AN56","v":1},{"$f":"TimeM!AO56","v":1},{"$f":"TimeM!AP56","v":1},{"$f":"TimeM!AQ56","v":1},{"$f":"TimeM!AR56","v":1},{"$f":"TimeM!AS56","v":1},{"$f":"TimeM!AT56","v":1},{"$f":"TimeM!AU56","v":1},{"$f":"TimeM!AV56","v":1},{"$f":"TimeM!AW56","v":1},{"$f":"TimeM!AX56","v":1},{"$f":"TimeM!AY56","v":1},{"$f":"TimeM!AZ56","v":1},{"$f":"TimeM!BA56","v":1},{"$f":"TimeM!BB56","v":1},{"$f":"TimeM!BC56","v":1},{"$f":"TimeM!BD56","v":1},{"$f":"TimeM!BE56","v":1},{"$f":"TimeM!BF56","v":1},{"$f":"TimeM!BG56","v":1},{"$f":"TimeM!BH56","v":1},{"$f":"TimeM!BI56","v":1},{"$f":"TimeM!BJ56","v":1},{"$f":"TimeM!BK56","v":1},{"$f":"TimeM!BL56","v":1},{"$f":"TimeM!BM56","v":1},{"$f":"TimeM!BN56","v":1},{"$f":"TimeM!BO56","v":1},{"$f":"TimeM!BP56","v":1},{"$f":"TimeM!BQ56","v":1},{"$f":"TimeM!BR56","v":1},{"$f":"TimeM!BS56","v":1},{"$f":"TimeM!BT56","v":1},{"$f":"TimeM!BU56","v":1},{"$f":"TimeM!BV56","v":1},{"$f":"TimeM!BW56","v":1},{"$f":"TimeM!BX56","v":1},{"$f":"TimeM!BY56","v":0},{"$f":"TimeM!BZ56","v":0},{"$f":"TimeM!CA56","v":0},{"$f":"TimeM!CB56","v":0},{"$f":"TimeM!CC56","v":0},{"$f":"TimeM!CD56","v":0},{"$f":"TimeM!CE56","v":0},{"$f":"TimeM!CF56","v":0},{"$f":"TimeM!CG56","v":0},{"$f":"TimeM!CH56","v":0},{"$f":"TimeM!CI56","v":0},{"$f":"TimeM!CJ56","v":0},{"$f":"TimeM!CK56","v":0},{"$f":"TimeM!CL56","v":0},{"$f":"TimeM!CM56","v":0},{"$f":"TimeM!CN56","v":0},{"$f":"TimeM!CO56","v":0},{"$f":"TimeM!CP56","v":0},{"$f":"TimeM!CQ56","v":0},{"$f":"TimeM!CR56","v":0},{"$f":"TimeM!CS56","v":0},{"$f":"TimeM!CT56","v":0},{"$f":"TimeM!CU56","v":0},{"$f":"TimeM!CV56","v":0},{"$f":"TimeM!CW56","v":0},{"$f":"TimeM!CX56","v":0},{"$f":"TimeM!CY56","v":0},{"$f":"TimeM!CZ56","v":0},{"$f":"TimeM!DA56","v":0},{"$f":"TimeM!DB56","v":0},{"$f":"TimeM!DC56","v":0},{"$f":"TimeM!DD56","v":0},{"$f":"TimeM!DE56","v":0},{"$f":"TimeM!DF56","v":0},{"$f":"TimeM!DG56","v":0},{"$f":"TimeM!DH56","v":0},{"$f":"TimeM!DI56","v":0},{"$f":"TimeM!DJ56","v":0},{"$f":"TimeM!DK56","v":0},{"$f":"TimeM!DL56","v":0},{"$f":"TimeM!DM56","v":0},{"$f":"TimeM!DN56","v":0},{"$f":"TimeM!DO56","v":0},{"$f":"TimeM!DP56","v":0},{"$f":"TimeM!DQ56","v":0},{"$f":"TimeM!DR56","v":0},{"$f":"TimeM!DS56","v":0},{"$f":"TimeM!DT56","v":0},{"$f":"TimeM!DU56","v":0},{"$f":"TimeM!DV56","v":0},{"$f":"TimeM!DW56","v":0},{"$f":"TimeM!DX56","v":0},{"$f":"TimeM!DY56","v":0},{"$f":"TimeM!DZ56","v":0},{"$f":"TimeM!EA56","v":0},{"$f":"TimeM!EB56","v":0},{"$f":"TimeM!EC56","v":0},{"$f":"TimeM!ED56","v":0},{"$f":"TimeM!EE56","v":0},{"$f":"TimeM!EF56","v":0},{"$f":"TimeM!EG56","v":0},{"$f":"TimeM!EH56","v":0},{"$f":"TimeM!EI56","v":0},{"$f":"TimeM!EJ56","v":0},{"$f":"TimeM!EK56","v":0},{"$f":"TimeM!EL56","v":0},{"$f":"TimeM!EM56","v":0},{"$f":"TimeM!EN56","v":0},{"$f":"TimeM!EO56","v":0},{"$f":"TimeM!EP56","v":0},{"$f":"TimeM!EQ56","v":0},{"$f":"TimeM!ER56","v":0},{"$f":"TimeM!ES56","v":0},{"$f":"TimeM!ET56","v":0},{"$f":"TimeM!EU56","v":0},{"$f":"TimeM!EV56","v":0},{"$f":"TimeM!EW56","v":0},{"$f":"TimeM!EX56","v":0},{"$f":"TimeM!EY56","v":0},{"$f":"TimeM!EZ56","v":0},{"$f":"TimeM!FA56","v":0},{"$f":"TimeM!FB56","v":0},{"$f":"TimeM!FC56","v":0},{"$f":"TimeM!FD56","v":0},{"$f":"TimeM!FE56","v":0},{"$f":"TimeM!FF56","v":0},{"$f":"TimeM!FG56","v":0},{"$f":"TimeM!FH56","v":0},{"$f":"TimeM!FI56","v":0},{"$f":"TimeM!FJ56","v":0},{"$f":"TimeM!FK56","v":0},{"$f":"TimeM!FL56","v":0},{"$f":"TimeM!FM56","v":0},{"$f":"TimeM!FN56","v":0},{"$f":"TimeM!FO56","v":0},{"$f":"TimeM!FP56","v":0},{"$f":"TimeM!FQ56","v":0},{"$f":"TimeM!FR56","v":0},{"$f":"TimeM!FS56","v":0},{"$f":"TimeM!FT56","v":0},{"$f":"TimeM!FU56","v":0},{"$f":"TimeM!FV56","v":0},{"$f":"TimeM!FW56","v":0},{"$f":"TimeM!FX56","v":0},{"$f":"TimeM!FY56","v":0},{"$f":"TimeM!FZ56","v":0},{"$f":"TimeM!GA56","v":0},{"$f":"TimeM!GB56","v":0},{"$f":"TimeM!GC56","v":0},{"$f":"TimeM!GD56","v":0},{"$f":"TimeM!GE56","v":0},{"$f":"TimeM!GF56","v":0},{"$f":"TimeM!GG56","v":0},{"$f":"TimeM!GH56","v":0},{"$f":"TimeM!GI56","v":0},{"$f":"TimeM!GJ56","v":0},{"$f":"TimeM!GK56","v":0},{"$f":"TimeM!GL56","v":0},{"$f":"TimeM!GM56","v":0},{"$f":"TimeM!GN56","v":0},{"$f":"TimeM!GO56","v":0},{"$f":"TimeM!GP56","v":0},{"$f":"TimeM!GQ56","v":0},{"$f":"TimeM!GR56","v":0},{"$f":"TimeM!GS56","v":0},{"$f":"TimeM!GT56","v":0},{"$f":"TimeM!GU56","v":0},{"$f":"TimeM!GV56","v":0},{"$f":"TimeM!GW56","v":0},{"$f":"TimeM!GX56","v":0},{"$f":"TimeM!GY56","v":0},{"$f":"TimeM!GZ56","v":0},{"$f":"TimeM!HA56","v":0},{"$f":"TimeM!HB56","v":0},{"$f":"TimeM!HC56","v":0},{"$f":"TimeM!HD56","v":0},{"$f":"TimeM!HE56","v":0},{"$f":"TimeM!HF56","v":0},{"$f":"TimeM!HG56","v":0},{"$f":"TimeM!HH56","v":0},{"$f":"TimeM!HI56","v":0},{"$f":"TimeM!HJ56","v":0},{"$f":"TimeM!HK56","v":0},{"$f":"TimeM!HL56","v":0},{"$f":"TimeM!HM56","v":0},{"$f":"TimeM!HN56","v":0},{"$f":"TimeM!HO56","v":0},{"$f":"TimeM!HP56","v":0},{"$f":"TimeM!HQ56","v":0},{"$f":"TimeM!HR56","v":0},{"$f":"TimeM!HS56","v":0},{"$f":"TimeM!HT56","v":0},{"$f":"TimeM!HU56","v":0},{"$f":"TimeM!HV56","v":0},{"$f":"TimeM!HW56","v":0},{"$f":"TimeM!HX56","v":0},{"$f":"TimeM!HY56","v":0},{"$f":"TimeM!HZ56","v":0},{"$f":"TimeM!IA56","v":0},{"$f":"TimeM!IB56","v":0},{"$f":"TimeM!IC56","v":0},{"$f":"TimeM!ID56","v":0},{"$f":"TimeM!IE56","v":0},{"$f":"TimeM!IF56","v":0},{"$f":"TimeM!IG56","v":0},{"$f":"TimeM!IH56","v":0},{"$f":"TimeM!II56","v":0},{"$f":"TimeM!IJ56","v":0},{"$f":"TimeM!IK56","v":0},{"$f":"TimeM!IL56","v":0},{"$f":"TimeM!IM56","v":0},{"$f":"TimeM!IN56","v":0},{"$f":"TimeM!IO56","v":0},{"$f":"TimeM!IP56","v":0},{"$f":"TimeM!IQ56","v":0},{"$f":"TimeM!IR56","v":0},{"$f":"TimeM!IS56","v":0},{"$f":"TimeM!IT56","v":0},{"$f":"TimeM!IU56","v":0},{"$f":"TimeM!IV56","v":0},{"$f":"TimeM!IW56","v":0},{"$f":"TimeM!IX56","v":0},{"$f":"TimeM!IY56","v":0},{"$f":"TimeM!IZ56","v":0},{"$f":"TimeM!JA56","v":0},{"$f":"TimeM!JB56","v":0},{"$f":"TimeM!JC56","v":0},{"$f":"TimeM!JD56","v":0},{"$f":"TimeM!JE56","v":0},{"$f":"TimeM!JF56","v":0},{"$f":"TimeM!JG56","v":0},{"$f":"TimeM!JH56","v":0},{"$f":"TimeM!JI56","v":0},{"$f":"TimeM!JJ56","v":0},{"$f":"TimeM!JK56","v":0},{"$f":"TimeM!JL56","v":0},{"$f":"TimeM!JM56","v":0},{"$f":"TimeM!JN56","v":0},{"$f":"TimeM!JO56","v":0},{"$f":"TimeM!JP56","v":0},{"$f":"TimeM!JQ56","v":0},{"$f":"TimeM!JR56","v":0},{"$f":"TimeM!JS56","v":0},{"$f":"TimeM!JT56","v":0},{"$f":"TimeM!JU56","v":0},{"$f":"TimeM!JV56","v":0},{"$f":"TimeM!JW56","v":0},{"$f":"TimeM!JX56","v":0},{"$f":"TimeM!JY56","v":0},{"$f":"TimeM!JZ56","v":0},{"$f":"TimeM!KA56","v":0},{"$f":"TimeM!KB56","v":0},{"$f":"TimeM!KC56","v":0},{"$f":"TimeM!KD56","v":0},{"$f":"TimeM!KE56","v":0},{"$f":"TimeM!KF56","v":0},{"$f":"TimeM!KG56","v":0},{"$f":"TimeM!KH56","v":0},{"$f":"TimeM!KI56","v":0},{"$f":"TimeM!KJ56","v":0},{"$f":"TimeM!KK56","v":0},{"$f":"TimeM!KL56","v":0},{"$f":"TimeM!KM56","v":0},{"$f":"TimeM!KN56","v":0},{"$f":"TimeM!KO56","v":0},{"$f":"TimeM!KP56","v":0},{"$f":"TimeM!KQ56","v":0},{"$f":"TimeM!KR56","v":0},{"$f":"TimeM!KS56","v":0},{"$f":"TimeM!KT56","v":0},{"$f":"TimeM!KU56","v":0},{"$f":"TimeM!KV56","v":0},{"$f":"TimeM!KW56","v":0},{"$f":"TimeM!KX56","v":0},{"$f":"TimeM!KY56","v":0},{"$f":"TimeM!KZ56","v":0},{"$f":"TimeM!LA56","v":0},{"$f":"TimeM!LB56","v":0},{"$f":"TimeM!LC56","v":0},{"$f":"TimeM!LD56","v":0},{"$f":"TimeM!LE56","v":0},{"$f":"TimeM!LF56","v":0},{"$f":"TimeM!LG56","v":0},{"$f":"TimeM!LH56","v":0},{"$f":"TimeM!LI56","v":0},{"$f":"TimeM!LJ56","v":0},{"$f":"TimeM!LK56","v":0},{"$f":"TimeM!LL56","v":0},{"$f":"TimeM!LM56","v":0},{"$f":"TimeM!LN56","v":0},{"$f":"TimeM!LO56","v":0},{"$f":"TimeM!LP56","v":0},{"$f":"TimeM!LQ56","v":0},{"$f":"TimeM!LR56","v":0},{"$f":"TimeM!LS56","v":0},{"$f":"TimeM!LT56","v":0},{"$f":"TimeM!LU56","v":0},{"$f":"TimeM!LV56","v":0},{"$f":"TimeM!LW56","v":0},{"$f":"TimeM!LX56","v":0},{"$f":"TimeM!LY56","v":0},{"$f":"TimeM!LZ56","v":0},{"$f":"TimeM!MA56","v":0},{"$f":"TimeM!MB56","v":0},{"$f":"TimeM!MC56","v":0},{"$f":"TimeM!MD56","v":0},{"$f":"TimeM!ME56","v":0},{"$f":"TimeM!MF56","v":0},{"$f":"TimeM!MG56","v":0},{"$f":"TimeM!MH56","v":0},{"$f":"TimeM!MI56","v":0},{"$f":"TimeM!MJ56","v":0},{"$f":"TimeM!MK56","v":0},{"$f":"TimeM!ML56","v":0},{"$f":"TimeM!MM56","v":0},{"$f":"TimeM!MN56","v":0},{"$f":"TimeM!MO56","v":0},{"$f":"TimeM!MP56","v":0},{"$f":"TimeM!MQ56","v":0},{"$f":"TimeM!MR56","v":0},{"$f":"TimeM!MS56","v":0},{"$f":"TimeM!MT56","v":0},{"$f":"TimeM!MU56","v":0},{"$f":"TimeM!MV56","v":0},{"$f":"TimeM!MW56","v":0},{"$f":"TimeM!MX56","v":0},{"$f":"TimeM!MY56","v":0},{"$f":"TimeM!MZ56","v":0},{"$f":"TimeM!NA56","v":0},{"$f":"TimeM!NB56","v":0},{"$f":"TimeM!NC56","v":0},{"$f":"TimeM!ND56","v":0},{"$f":"TimeM!NE56","v":0},{"$f":"TimeM!NF56","v":0},{"$f":"TimeM!NG56","v":0},{"$f":"TimeM!NH56","v":0},{"$f":"TimeM!NI56","v":0},{"$f":"TimeM!NJ56","v":0},{"$f":"TimeM!NK56","v":0},{"$f":"TimeM!NL56","v":0},{"$f":"TimeM!NM56","v":0},{"$f":"TimeM!NN56","v":0},{"$f":"TimeM!NO56","v":0},{"$f":"TimeM!NP56","v":0},{"$f":"TimeM!NQ56","v":0},{"$f":"TimeM!NR56","v":0},{"$f":"TimeM!NS56","v":0},{"$f":"TimeM!NT56","v":0},{"$f":"TimeM!NU56","v":0},{"$f":"TimeM!NV56","v":0},{"$f":"TimeM!NW56","v":0},{"$f":"TimeM!NX56","v":0},{"$f":"TimeM!NY56","v":0},{"$f":"TimeM!NZ56","v":0},{"$f":"TimeM!OA56","v":0},{"$f":"TimeM!OB56","v":0},{"$f":"TimeM!OC56","v":0},{"$f":"TimeM!OD56","v":0},{"$f":"TimeM!OE56","v":0},{"$f":"TimeM!OF56","v":0},{"$f":"TimeM!OG56","v":0},{"$f":"TimeM!OH56","v":0},{"$f":"TimeM!OI56","v":0},{"$f":"TimeM!OJ56","v":0},{"$f":"TimeM!OK56","v":0},{"$f":"TimeM!OL56","v":0},{"$f":"TimeM!OM56","v":0},{"$f":"TimeM!ON56","v":0},{"$f":"TimeM!OO56","v":0},{"$f":"TimeM!OP56","v":0},{"$f":"TimeM!OQ56","v":0},{"$f":"TimeM!OR56","v":0},{"$f":"TimeM!OS56","v":0},{"$f":"TimeM!OT56","v":0},{"$f":"TimeM!OU56","v":0},{"$f":"TimeM!OV56","v":0},{"$f":"TimeM!OW56","v":0},{"$f":"TimeM!OX56","v":0},{"$f":"TimeM!OY56","v":0},{"$f":"TimeM!OZ56","v":0},{"$f":"TimeM!PA56","v":0},{"$f":"TimeM!PB56","v":0},{"$f":"TimeM!PC56","v":0},{"$f":"TimeM!PD56","v":0},{"$f":"TimeM!PE56","v":0},{"$f":"TimeM!PF56","v":0},{"$f":"TimeM!PG56","v":0},{"$f":"TimeM!PH56","v":0},{"$f":"TimeM!PI56","v":0},{"$f":"TimeM!PJ56","v":0},{"$f":"TimeM!PK56","v":0},{"$f":"TimeM!PL56","v":0},{"$f":"TimeM!PM56","v":0},{"$f":"TimeM!PN56","v":0},{"$f":"TimeM!PO56","v":0},{"$f":"TimeM!PP56","v":0},{"$f":"TimeM!PQ56","v":0},{"$f":"TimeM!PR56","v":0},{"$f":"TimeM!PS56","v":0},{"$f":"TimeM!PT56","v":0},{"$f":"TimeM!PU56","v":0},{"$f":"TimeM!PV56","v":0},{"$f":"TimeM!PW56","v":0},{"$f":"TimeM!PX56","v":0},{"$f":"TimeM!PY56","v":0},{"$f":"TimeM!PZ56","v":0},{"$f":"TimeM!QA56","v":0},{"$f":"TimeM!QB56","v":0},{"$f":"TimeM!QC56","v":0},{"$f":"TimeM!QD56","v":0},{"$f":"TimeM!QE56","v":0},{"$f":"TimeM!QF56","v":0},{"$f":"TimeM!QG56","v":0},{"$f":"TimeM!QH56","v":0},{"$f":"TimeM!QI56","v":0},{"$f":"TimeM!QJ56","v":0},{"$f":"TimeM!QK56","v":0},{"$f":"TimeM!QL56","v":0},{"$f":"TimeM!QM56","v":0},{"$f":"TimeM!QN56","v":0},{"$f":"TimeM!QO56","v":0},{"$f":"TimeM!QP56","v":0},{"$f":"TimeM!QQ56","v":0},{"$f":"TimeM!QR56","v":0},{"$f":"TimeM!QS56","v":0},{"$f":"TimeM!QT56","v":0},{"$f":"TimeM!QU56","v":0},{"$f":"TimeM!QV56","v":0},{"$f":"TimeM!QW56","v":0},{"$f":"TimeM!QX56","v":0},{"$f":"TimeM!QY56","v":0},{"$f":"TimeM!QZ56","v":0},{"$f":"TimeM!RA56","v":0},{"$f":"TimeM!RB56","v":0},{"$f":"TimeM!RC56","v":0},{"$f":"TimeM!RD56","v":0},{"$f":"TimeM!RE56","v":0},{"$f":"TimeM!RF56","v":0},{"$f":"TimeM!RG56","v":0},{"$f":"TimeM!RH56","v":0},{"$f":"TimeM!RI56","v":0},{"$f":"TimeM!RJ56","v":0},{"$f":"TimeM!RK56","v":0},{"$f":"TimeM!RL56","v":0},{"$f":"TimeM!RM56","v":0},{"$f":"TimeM!RN56","v":0},{"$f":"TimeM!RO56","v":0},{"$f":"TimeM!RP56","v":0},{"$f":"TimeM!RQ56","v":0},{"$f":"TimeM!RR56","v":0},{"$f":"TimeM!RS56","v":0},{"$f":"TimeM!RT56","v":0},{"$f":"TimeM!RU56","v":0},{"$f":"TimeM!RV56","v":0},{"$f":"TimeM!RW56","v":0},{"$f":"TimeM!RX56","v":0},{"$f":"TimeM!RY56","v":0},{"$f":"TimeM!RZ56","v":0},{"$f":"TimeM!SA56","v":0},{"$f":"TimeM!SB56","v":0},{"$f":"TimeM!SC56","v":0},{"$f":"TimeM!SD56","v":0},{"$f":"TimeM!SE56","v":0},{"$f":"TimeM!SF56","v":0},{"$f":"TimeM!SG56","v":0},{"$f":"TimeM!SH56","v":0},{"$f":"TimeM!SI56","v":0},{"$f":"TimeM!SJ56","v":0},{"$f":"TimeM!SK56","v":0},{"$f":"TimeM!SL56","v":0},{"$f":"TimeM!SM56","v":0},{"$f":"TimeM!SN56","v":0},{"$f":"TimeM!SO56","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},0,0,0,0,0,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,0.54166666666666663,{"$f":"BW105*$F104","v":0.54166666666666663},0.54166666666666663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI105*$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},0,0,0,0,0,0.5428030524380506,0.54390505050732263,0.54504613228033261,0.54615268424745822,0.54729848142785564,0.54844668242538419,0.54952298659880228,0.55067585448129941,0.551793835903304,0.55295146789811866,0.55407406926759872,0.55523648506195278,0.55640133953834225,0.55753094483285492,0.55870061295497364,0.55983488623146338,0.56100938789122545,0.56218635358847913,0.5632515415720043,0.56443321117979339,0.56557912276993538,0.56676567551031853,0.56791632246658885,0.56910777851862759,0.57030173417750607,0.57145956003560205,0.57265844959796341,0.57382106005671973,0.57502490391143157,0.57623127336188629,0.57732307259215665,0.57853426346942194,0.57970880299805483,0.58092499900163574,0.58210439219851684,0.58332561401160199,0.58454939787839566,0.58573614932528384,0.58696499035767491,0.58815664593735373,0.5893905650335779,0.59062707282168636,0.59174614811886939,0.59298759778593435,0.59419148045558268,0.59543806029041457,0.5966469178859346,0.59789864908844348,0.59915300635161961,0.60036940602592592,0.60162894679623125,0.60285037312169087,0.60411511881945523,0.60538251788155562,0.60657055630240775,0.60784310673229547,0.6090771490373833,0.61035495815585938,{"$f":"BW106*BW101","v":0.61159410001852454},0.61287718955659853,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"K11","v":0},0,0,0,0,0,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"BW11","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"EI11","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"GU11","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"JG11","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"LS11","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"OE11","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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",{"$f":"SUM(J109:SO109)","v":4570.921368919393},null,{"$f":"J108*J107","v":0},{"$f":"K108*K107","v":0},0,0,0,0,0,71.650002921822676,71.79546666696659,71.946089461003908,72.092154320664491,72.243399548476944,72.394962080150719,72.537034231041901,72.689212791531517,72.836786339236127,72.989593762551664,73.137777143323035,73.291216028177772,73.444976819061182,73.594084717936852,73.748480910056514,73.898204982553167,74.053239201641759,74.208598673679248,74.349203487504568,74.505183875732726,74.656444205631473,74.813069167362045,74.964954565589721,75.122226764458844,75.279828911430798,75.432661924699474,75.590915346931169,75.744379927487003,75.903287316308962,76.062528083768996,76.206645582164683,76.366522777963695,76.521561995743241,76.682099868215914,76.837779770204222,76.998981049531466,77.160520519948221,77.317171710937473,77.479378727213088,77.636677263730689,77.799554584432286,77.962773612462598,78.110491551690757,78.274362907743338,78.433275420136908,78.597823958334729,78.757393160943366,78.922621679674535,79.088196838413793,79.248761595422224,79.415020977102529,79.576249252063192,79.743195684168086,79.910492360365339,80.067313431917825,80.235290088663007,80.398183672934593,80.56685447657344,{"$f":"BW108*BW107","v":80.730421202445243},80.899789021471008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI108*EI107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"InputC!E55","v":"O&M per Year after Initial Period"},{"$f":"InputC!F55","v":4.5},{"$f":"InputC!G53","v":"kUSD/MWp-yr"}]
[null,null,null,null,{"$f":"E111","v":"O&M per Year after Initial Period"},{"$f":"F111/Months","v":0.375},"kUSD/MWp-mo"]
[null,null,null,null,"Flag for Post Initial O&M Period",null,null,{"$f":"SUM(J113:SO113)","v":360},null,{"$f":"TimeM!J57","v":0},{"$f":"TimeM!K57","v":0},{"$f":"TimeM!L57","v":0},{"$f":"TimeM!M57","v":0},{"$f":"TimeM!N57","v":0},{"$f":"TimeM!O57","v":0},{"$f":"TimeM!P57","v":0},{"$f":"TimeM!Q57","v":0},{"$f":"TimeM!R57","v":0},{"$f":"TimeM!S57","v":0},{"$f":"TimeM!T57","v":0},{"$f":"TimeM!U57","v":0},{"$f":"TimeM!V57","v":0},{"$f":"TimeM!W57","v":0},{"$f":"TimeM!X57","v":0},{"$f":"TimeM!Y57","v":0},{"$f":"TimeM!Z57","v":0},{"$f":"TimeM!AA57","v":0},{"$f":"TimeM!AB57","v":0},{"$f":"TimeM!AC57","v":0},{"$f":"TimeM!AD57","v":0},{"$f":"TimeM!AE57","v":0},{"$f":"TimeM!AF57","v":0},{"$f":"TimeM!AG57","v":0},{"$f":"TimeM!AH57","v":0},{"$f":"TimeM!AI57","v":0},{"$f":"TimeM!AJ57","v":0},{"$f":"TimeM!AK57","v":0},{"$f":"TimeM!AL57","v":0},{"$f":"TimeM!AM57","v":0},{"$f":"TimeM!AN57","v":0},{"$f":"TimeM!AO57","v":0},{"$f":"TimeM!AP57","v":0},{"$f":"TimeM!AQ57","v":0},{"$f":"TimeM!AR57","v":0},{"$f":"TimeM!AS57","v":0},{"$f":"TimeM!AT57","v":0},{"$f":"TimeM!AU57","v":0},{"$f":"TimeM!AV57","v":0},{"$f":"TimeM!AW57","v":0},{"$f":"TimeM!AX57","v":0},{"$f":"TimeM!AY57","v":0},{"$f":"TimeM!AZ57","v":0},{"$f":"TimeM!BA57","v":0},{"$f":"TimeM!BB57","v":0},{"$f":"TimeM!BC57","v":0},{"$f":"TimeM!BD57","v":0},{"$f":"TimeM!BE57","v":0},{"$f":"TimeM!BF57","v":0},{"$f":"TimeM!BG57","v":0},{"$f":"TimeM!BH57","v":0},{"$f":"TimeM!BI57","v":0},{"$f":"TimeM!BJ57","v":0},{"$f":"TimeM!BK57","v":0},{"$f":"TimeM!BL57","v":0},{"$f":"TimeM!BM57","v":0},{"$f":"TimeM!BN57","v":0},{"$f":"TimeM!BO57","v":0},{"$f":"TimeM!BP57","v":0},{"$f":"TimeM!BQ57","v":0},{"$f":"TimeM!BR57","v":0},{"$f":"TimeM!BS57","v":0},{"$f":"TimeM!BT57","v":0},{"$f":"TimeM!BU57","v":0},{"$f":"TimeM!BV57","v":0},{"$f":"TimeM!BW57","v":0},{"$f":"TimeM!BX57","v":0},{"$f":"TimeM!BY57","v":1},{"$f":"TimeM!BZ57","v":1},{"$f":"TimeM!CA57","v":1},{"$f":"TimeM!CB57","v":1},{"$f":"TimeM!CC57","v":1},{"$f":"TimeM!CD57","v":1},{"$f":"TimeM!CE57","v":1},{"$f":"TimeM!CF57","v":1},{"$f":"TimeM!CG57","v":1},{"$f":"TimeM!CH57","v":1},{"$f":"TimeM!CI57","v":1},{"$f":"TimeM!CJ57","v":1},{"$f":"TimeM!CK57","v":1},{"$f":"TimeM!CL57","v":1},{"$f":"TimeM!CM57","v":1},{"$f":"TimeM!CN57","v":1},{"$f":"TimeM!CO57","v":1},{"$f":"TimeM!CP57","v":1},{"$f":"TimeM!CQ57","v":1},{"$f":"TimeM!CR57","v":1},{"$f":"TimeM!CS57","v":1},{"$f":"TimeM!CT57","v":1},{"$f":"TimeM!CU57","v":1},{"$f":"TimeM!CV57","v":1},{"$f":"TimeM!CW57","v":1},{"$f":"TimeM!CX57","v":1},{"$f":"TimeM!CY57","v":1},{"$f":"TimeM!CZ57","v":1},{"$f":"TimeM!DA57","v":1},{"$f":"TimeM!DB57","v":1},{"$f":"TimeM!DC57","v":1},{"$f":"TimeM!DD57","v":1},{"$f":"TimeM!DE57","v":1},{"$f":"TimeM!DF57","v":1},{"$f":"TimeM!DG57","v":1},{"$f":"TimeM!DH57","v":1},{"$f":"TimeM!DI57","v":1},{"$f":"TimeM!DJ57","v":1},{"$f":"TimeM!DK57","v":1},{"$f":"TimeM!DL57","v":1},{"$f":"TimeM!DM57","v":1},{"$f":"TimeM!DN57","v":1},{"$f":"TimeM!DO57","v":1},{"$f":"TimeM!DP57","v":1},{"$f":"TimeM!DQ57","v":1},{"$f":"TimeM!DR57","v":1},{"$f":"TimeM!DS57","v":1},{"$f":"TimeM!DT57","v":1},{"$f":"TimeM!DU57","v":1},{"$f":"TimeM!DV57","v":1},{"$f":"TimeM!DW57","v":1},{"$f":"TimeM!DX57","v":1},{"$f":"TimeM!DY57","v":1},{"$f":"TimeM!DZ57","v":1},{"$f":"TimeM!EA57","v":1},{"$f":"TimeM!EB57","v":1},{"$f":"TimeM!EC57","v":1},{"$f":"TimeM!ED57","v":1},{"$f":"TimeM!EE57","v":1},{"$f":"TimeM!EF57","v":1},{"$f":"TimeM!EG57","v":1},{"$f":"TimeM!EH57","v":1},{"$f":"TimeM!EI57","v":1},{"$f":"TimeM!EJ57","v":1},{"$f":"TimeM!EK57","v":1},{"$f":"TimeM!EL57","v":1},{"$f":"TimeM!EM57","v":1},{"$f":"TimeM!EN57","v":1},{"$f":"TimeM!EO57","v":1},{"$f":"TimeM!EP57","v":1},{"$f":"TimeM!EQ57","v":1},{"$f":"TimeM!ER57","v":1},{"$f":"TimeM!ES57","v":1},{"$f":"TimeM!ET57","v":1},{"$f":"TimeM!EU57","v":1},{"$f":"TimeM!EV57","v":1},{"$f":"TimeM!EW57","v":1},{"$f":"TimeM!EX57","v":1},{"$f":"TimeM!EY57","v":1},{"$f":"TimeM!EZ57","v":1},{"$f":"TimeM!FA57","v":1},{"$f":"TimeM!FB57","v":1},{"$f":"TimeM!FC57","v":1},{"$f":"TimeM!FD57","v":1},{"$f":"TimeM!FE57","v":1},{"$f":"TimeM!FF57","v":1},{"$f":"TimeM!FG57","v":1},{"$f":"TimeM!FH57","v":1},{"$f":"TimeM!FI57","v":1},{"$f":"TimeM!FJ57","v":1},{"$f":"TimeM!FK57","v":1},{"$f":"TimeM!FL57","v":1},{"$f":"TimeM!FM57","v":1},{"$f":"TimeM!FN57","v":1},{"$f":"TimeM!FO57","v":1},{"$f":"TimeM!FP57","v":1},{"$f":"TimeM!FQ57","v":1},{"$f":"TimeM!FR57","v":1},{"$f":"TimeM!FS57","v":1},{"$f":"TimeM!FT57","v":1},{"$f":"TimeM!FU57","v":1},{"$f":"TimeM!FV57","v":1},{"$f":"TimeM!FW57","v":1},{"$f":"TimeM!FX57","v":1},{"$f":"TimeM!FY57","v":1},{"$f":"TimeM!FZ57","v":1},{"$f":"TimeM!GA57","v":1},{"$f":"TimeM!GB57","v":1},{"$f":"TimeM!GC57","v":1},{"$f":"TimeM!GD57","v":1},{"$f":"TimeM!GE57","v":1},{"$f":"TimeM!GF57","v":1},{"$f":"TimeM!GG57","v":1},{"$f":"TimeM!GH57","v":1},{"$f":"TimeM!GI57","v":1},{"$f":"TimeM!GJ57","v":1},{"$f":"TimeM!GK57","v":1},{"$f":"TimeM!GL57","v":1},{"$f":"TimeM!GM57","v":1},{"$f":"TimeM!GN57","v":1},{"$f":"TimeM!GO57","v":1},{"$f":"TimeM!GP57","v":1},{"$f":"TimeM!GQ57","v":1},{"$f":"TimeM!GR57","v":1},{"$f":"TimeM!GS57","v":1},{"$f":"TimeM!GT57","v":1},{"$f":"TimeM!GU57","v":1},{"$f":"TimeM!GV57","v":1},{"$f":"TimeM!GW57","v":1},{"$f":"TimeM!GX57","v":1},{"$f":"TimeM!GY57","v":1},{"$f":"TimeM!GZ57","v":1},{"$f":"TimeM!HA57","v":1},{"$f":"TimeM!HB57","v":1},{"$f":"TimeM!HC57","v":1},{"$f":"TimeM!HD57","v":1},{"$f":"TimeM!HE57","v":1},{"$f":"TimeM!HF57","v":1},{"$f":"TimeM!HG57","v":1},{"$f":"TimeM!HH57","v":1},{"$f":"TimeM!HI57","v":1},{"$f":"TimeM!HJ57","v":1},{"$f":"TimeM!HK57","v":1},{"$f":"TimeM!HL57","v":1},{"$f":"TimeM!HM57","v":1},{"$f":"TimeM!HN57","v":1},{"$f":"TimeM!HO57","v":1},{"$f":"TimeM!HP57","v":1},{"$f":"TimeM!HQ57","v":1},{"$f":"TimeM!HR57","v":1},{"$f":"TimeM!HS57","v":1},{"$f":"TimeM!HT57","v":1},{"$f":"TimeM!HU57","v":1},{"$f":"TimeM!HV57","v":1},{"$f":"TimeM!HW57","v":1},{"$f":"TimeM!HX57","v":1},{"$f":"TimeM!HY57","v":1},{"$f":"TimeM!HZ57","v":1},{"$f":"TimeM!IA57","v":1},{"$f":"TimeM!IB57","v":1},{"$f":"TimeM!IC57","v":1},{"$f":"TimeM!ID57","v":1},{"$f":"TimeM!IE57","v":1},{"$f":"TimeM!IF57","v":1},{"$f":"TimeM!IG57","v":1},{"$f":"TimeM!IH57","v":1},{"$f":"TimeM!II57","v":1},{"$f":"TimeM!IJ57","v":1},{"$f":"TimeM!IK57","v":1},{"$f":"TimeM!IL57","v":1},{"$f":"TimeM!IM57","v":1},{"$f":"TimeM!IN57","v":1},{"$f":"TimeM!IO57","v":1},{"$f":"TimeM!IP57","v":1},{"$f":"TimeM!IQ57","v":1},{"$f":"TimeM!IR57","v":1},{"$f":"TimeM!IS57","v":1},{"$f":"TimeM!IT57","v":1},{"$f":"TimeM!IU57","v":1},{"$f":"TimeM!IV57","v":1},{"$f":"TimeM!IW57","v":1},{"$f":"TimeM!IX57","v":1},{"$f":"TimeM!IY57","v":1},{"$f":"TimeM!IZ57","v":1},{"$f":"TimeM!JA57","v":1},{"$f":"TimeM!JB57","v":1},{"$f":"TimeM!JC57","v":1},{"$f":"TimeM!JD57","v":1},{"$f":"TimeM!JE57","v":1},{"$f":"TimeM!JF57","v":1},{"$f":"TimeM!JG57","v":1},{"$f":"TimeM!JH57","v":1},{"$f":"TimeM!JI57","v":1},{"$f":"TimeM!JJ57","v":1},{"$f":"TimeM!JK57","v":1},{"$f":"TimeM!JL57","v":1},{"$f":"TimeM!JM57","v":1},{"$f":"TimeM!JN57","v":1},{"$f":"TimeM!JO57","v":1},{"$f":"TimeM!JP57","v":1},{"$f":"TimeM!JQ57","v":1},{"$f":"TimeM!JR57","v":1},{"$f":"TimeM!JS57","v":1},{"$f":"TimeM!JT57","v":1},{"$f":"TimeM!JU57","v":1},{"$f":"TimeM!JV57","v":1},{"$f":"TimeM!JW57","v":1},{"$f":"TimeM!JX57","v":1},{"$f":"TimeM!JY57","v":1},{"$f":"TimeM!JZ57","v":1},{"$f":"TimeM!KA57","v":1},{"$f":"TimeM!KB57","v":1},{"$f":"TimeM!KC57","v":1},{"$f":"TimeM!KD57","v":1},{"$f":"TimeM!KE57","v":1},{"$f":"TimeM!KF57","v":1},{"$f":"TimeM!KG57","v":1},{"$f":"TimeM!KH57","v":1},{"$f":"TimeM!KI57","v":1},{"$f":"TimeM!KJ57","v":1},{"$f":"TimeM!KK57","v":1},{"$f":"TimeM!KL57","v":1},{"$f":"TimeM!KM57","v":1},{"$f":"TimeM!KN57","v":1},{"$f":"TimeM!KO57","v":1},{"$f":"TimeM!KP57","v":1},{"$f":"TimeM!KQ57","v":1},{"$f":"TimeM!KR57","v":1},{"$f":"TimeM!KS57","v":1},{"$f":"TimeM!KT57","v":1},{"$f":"TimeM!KU57","v":1},{"$f":"TimeM!KV57","v":1},{"$f":"TimeM!KW57","v":1},{"$f":"TimeM!KX57","v":1},{"$f":"TimeM!KY57","v":1},{"$f":"TimeM!KZ57","v":1},{"$f":"TimeM!LA57","v":1},{"$f":"TimeM!LB57","v":1},{"$f":"TimeM!LC57","v":1},{"$f":"TimeM!LD57","v":1},{"$f":"TimeM!LE57","v":1},{"$f":"TimeM!LF57","v":1},{"$f":"TimeM!LG57","v":1},{"$f":"TimeM!LH57","v":1},{"$f":"TimeM!LI57","v":1},{"$f":"TimeM!LJ57","v":1},{"$f":"TimeM!LK57","v":1},{"$f":"TimeM!LL57","v":1},{"$f":"TimeM!LM57","v":1},{"$f":"TimeM!LN57","v":1},{"$f":"TimeM!LO57","v":1},{"$f":"TimeM!LP57","v":1},{"$f":"TimeM!LQ57","v":1},{"$f":"TimeM!LR57","v":1},{"$f":"TimeM!LS57","v":1},{"$f":"TimeM!LT57","v":1},{"$f":"TimeM!LU57","v":1},{"$f":"TimeM!LV57","v":1},{"$f":"TimeM!LW57","v":1},{"$f":"TimeM!LX57","v":1},{"$f":"TimeM!LY57","v":1},{"$f":"TimeM!LZ57","v":1},{"$f":"TimeM!MA57","v":1},{"$f":"TimeM!MB57","v":1},{"$f":"TimeM!MC57","v":1},{"$f":"TimeM!MD57","v":1},{"$f":"TimeM!ME57","v":1},{"$f":"TimeM!MF57","v":1},{"$f":"TimeM!MG57","v":1},{"$f":"TimeM!MH57","v":1},{"$f":"TimeM!MI57","v":1},{"$f":"TimeM!MJ57","v":1},{"$f":"TimeM!MK57","v":1},{"$f":"TimeM!ML57","v":1},{"$f":"TimeM!MM57","v":1},{"$f":"TimeM!MN57","v":1},{"$f":"TimeM!MO57","v":1},{"$f":"TimeM!MP57","v":1},{"$f":"TimeM!MQ57","v":1},{"$f":"TimeM!MR57","v":1},{"$f":"TimeM!MS57","v":1},{"$f":"TimeM!MT57","v":1},{"$f":"TimeM!MU57","v":1},{"$f":"TimeM!MV57","v":1},{"$f":"TimeM!MW57","v":1},{"$f":"TimeM!MX57","v":1},{"$f":"TimeM!MY57","v":1},{"$f":"TimeM!MZ57","v":1},{"$f":"TimeM!NA57","v":1},{"$f":"TimeM!NB57","v":1},{"$f":"TimeM!NC57","v":1},{"$f":"TimeM!ND57","v":1},{"$f":"TimeM!NE57","v":1},{"$f":"TimeM!NF57","v":1},{"$f":"TimeM!NG57","v":1},{"$f":"TimeM!NH57","v":1},{"$f":"TimeM!NI57","v":1},{"$f":"TimeM!NJ57","v":1},{"$f":"TimeM!NK57","v":1},{"$f":"TimeM!NL57","v":1},{"$f":"TimeM!NM57","v":1},{"$f":"TimeM!NN57","v":1},{"$f":"TimeM!NO57","v":1},{"$f":"TimeM!NP57","v":1},{"$f":"TimeM!NQ57","v":1},{"$f":"TimeM!NR57","v":1},{"$f":"TimeM!NS57","v":1},{"$f":"TimeM!NT57","v":1},{"$f":"TimeM!NU57","v":1},{"$f":"TimeM!NV57","v":1},{"$f":"TimeM!NW57","v":1},{"$f":"TimeM!NX57","v":1},{"$f":"TimeM!NY57","v":1},{"$f":"TimeM!NZ57","v":1},{"$f":"TimeM!OA57","v":1},{"$f":"TimeM!OB57","v":1},{"$f":"TimeM!OC57","v":1},{"$f":"TimeM!OD57","v":1},{"$f":"TimeM!OE57","v":1},{"$f":"TimeM!OF57","v":1},{"$f":"TimeM!OG57","v":1},{"$f":"TimeM!OH57","v":1},{"$f":"TimeM!OI57","v":1},{"$f":"TimeM!OJ57","v":1},{"$f":"TimeM!OK57","v":1},{"$f":"TimeM!OL57","v":1},{"$f":"TimeM!OM57","v":1},{"$f":"TimeM!ON57","v":1},{"$f":"TimeM!OO57","v":1},{"$f":"TimeM!OP57","v":1},{"$f":"TimeM!OQ57","v":1},{"$f":"TimeM!OR57","v":1},{"$f":"TimeM!OS57","v":1},{"$f":"TimeM!OT57","v":1},{"$f":"TimeM!OU57","v":1},{"$f":"TimeM!OV57","v":1},{"$f":"TimeM!OW57","v":1},{"$f":"TimeM!OX57","v":1},{"$f":"TimeM!OY57","v":1},{"$f":"TimeM!OZ57","v":1},{"$f":"TimeM!PA57","v":1},{"$f":"TimeM!PB57","v":1},{"$f":"TimeM!PC57","v":1},{"$f":"TimeM!PD57","v":1},{"$f":"TimeM!PE57","v":1},{"$f":"TimeM!PF57","v":1},{"$f":"TimeM!PG57","v":1},{"$f":"TimeM!PH57","v":1},{"$f":"TimeM!PI57","v":1},{"$f":"TimeM!PJ57","v":1},{"$f":"TimeM!PK57","v":1},{"$f":"TimeM!PL57","v":1},{"$f":"TimeM!PM57","v":1},{"$f":"TimeM!PN57","v":1},{"$f":"TimeM!PO57","v":1},{"$f":"TimeM!PP57","v":1},{"$f":"TimeM!PQ57","v":1},{"$f":"TimeM!PR57","v":1},{"$f":"TimeM!PS57","v":1},{"$f":"TimeM!PT57","v":1},{"$f":"TimeM!PU57","v":0},{"$f":"TimeM!PV57","v":0},{"$f":"TimeM!PW57","v":0},{"$f":"TimeM!PX57","v":0},{"$f":"TimeM!PY57","v":0},{"$f":"TimeM!PZ57","v":0},{"$f":"TimeM!QA57","v":0},{"$f":"TimeM!QB57","v":0},{"$f":"TimeM!QC57","v":0},{"$f":"TimeM!QD57","v":0},{"$f":"TimeM!QE57","v":0},{"$f":"TimeM!QF57","v":0},{"$f":"TimeM!QG57","v":0},{"$f":"TimeM!QH57","v":0},{"$f":"TimeM!QI57","v":0},{"$f":"TimeM!QJ57","v":0},{"$f":"TimeM!QK57","v":0},{"$f":"TimeM!QL57","v":0},{"$f":"TimeM!QM57","v":0},{"$f":"TimeM!QN57","v":0},{"$f":"TimeM!QO57","v":0},{"$f":"TimeM!QP57","v":0},{"$f":"TimeM!QQ57","v":0},{"$f":"TimeM!QR57","v":0},{"$f":"TimeM!QS57","v":0},{"$f":"TimeM!QT57","v":0},{"$f":"TimeM!QU57","v":0},{"$f":"TimeM!QV57","v":0},{"$f":"TimeM!QW57","v":0},{"$f":"TimeM!QX57","v":0},{"$f":"TimeM!QY57","v":0},{"$f":"TimeM!QZ57","v":0},{"$f":"TimeM!RA57","v":0},{"$f":"TimeM!RB57","v":0},{"$f":"TimeM!RC57","v":0},{"$f":"TimeM!RD57","v":0},{"$f":"TimeM!RE57","v":0},{"$f":"TimeM!RF57","v":0},{"$f":"TimeM!RG57","v":0},{"$f":"TimeM!RH57","v":0},{"$f":"TimeM!RI57","v":0},{"$f":"TimeM!RJ57","v":0},{"$f":"TimeM!RK57","v":0},{"$f":"TimeM!RL57","v":0},{"$f":"TimeM!RM57","v":0},{"$f":"TimeM!RN57","v":0},{"$f":"TimeM!RO57","v":0},{"$f":"TimeM!RP57","v":0},{"$f":"TimeM!RQ57","v":0},{"$f":"TimeM!RR57","v":0},{"$f":"TimeM!RS57","v":0},{"$f":"TimeM!RT57","v":0},{"$f":"TimeM!RU57","v":0},{"$f":"TimeM!RV57","v":0},{"$f":"TimeM!RW57","v":0},{"$f":"TimeM!RX57","v":0},{"$f":"TimeM!RY57","v":0},{"$f":"TimeM!RZ57","v":0},{"$f":"TimeM!SA57","v":0},{"$f":"TimeM!SB57","v":0},{"$f":"TimeM!SC57","v":0},{"$f":"TimeM!SD57","v":0},{"$f":"TimeM!SE57","v":0},{"$f":"TimeM!SF57","v":0},{"$f":"TimeM!SG57","v":0},{"$f":"TimeM!SH57","v":0},{"$f":"TimeM!SI57","v":0},{"$f":"TimeM!SJ57","v":0},{"$f":"TimeM!SK57","v":0},{"$f":"TimeM!SL57","v":0},{"$f":"TimeM!SM57","v":0},{"$f":"TimeM!SN57","v":0},{"$f":"TimeM!SO57","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},0,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,{"$f":"$F112*EI113","v":0.375},0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,{"$f":"$F112*GU113","v":0.375},0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,{"$f":"$F112*JG113","v":0.375},0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,{"$f":"$F112*LS113","v":0.375},0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,{"$f":"$F112*OE113","v":0.375},0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0.375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$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,{"$f":"BW114*BW101","v":0},0,0.42518974911461949,0.4260529688045126,0.4269468036320917,0.42781359049183976,0.4287111190032975,0.42961053047837949,0.430424523866409,0.43132752996716556,0.43220321057196831,0.43310994825598143,0.43398924752413565,0.43489973221180345,0.43581212704441419,0.43669691227252072,0.43761307748639239,0.43850151900180423,0.43942147017766375,0.44034335135861852,0.44117768048008932,0.44210324609008883,0.4430008035401104,0.44393019395830352,0.4448314604755722,0.44576469150760001,0.44669988040510389,0.44760676993628734,0.44854582340926713,0.44945646057159866,0.4503993945900297,0.45134430683024884,0.45219947972620994,0.4531481684423726,0.45406814927975869,0.4550207583580605,0.45594454092512071,0.45690108656606992,0.45785963898521498,0.45878918504412725,0.45975169858618686,0.46068508590210355,0.46165157693602588,0.46262009561301121,0.46352796862158413,0.46450042386130119,0.46544345203325432,0.46641992584791475,0.4673668509903689,0.46834735998633559,0.46932992603425011,0.47028275905539529,0.47126938546016639,0.47222615596938056,0.4732168595100309,0.47420964149020228,0.47510813788479256,0.47610488765912051,0.47707147519877191,0.47807234394280085,0.47904292580970648,0.48004793054467065,0.48105504372224595,0.4820316810624643,{"$f":"EI114*EI101","v":0.48304295603547787},0.48402362923275566,0.48503908319941486,0.48605666753057719,0.48697761076988033,0.48799926202131688,0.48898999750472705,0.49001587062875185,0.49101070022840154,0.49204081267148492,0.49307308623171886,0.49407412258661193,0.49511066191507302,0.49611583495353656,0.49715665767808936,0.49819966398935245,0.49914361485562719,0.50019078968971775,0.50120627639715232,0.50225777857750808,0.50327746168316356,0.50433330909211427,0.50539137160870606,0.50641741653096295,0.50747985138608931,0.50851013633734388,0.50957696159926069,0.510646024999728,0.51164814692964122,0.5127215555587965,0.51376248221122067,0.51484032659520051,0.51588555477389808,0.51696785324301975,0.51805242231259807,0.51910417168395107,0.52019322262776835,0.52124931824920862,0.522342869588166,0.52343871513545936,0.524430487037988,0.52553071228761861,0.52659764407380316,0.52770241589528588,0.52877375667138293,0.52988309385297538,0.53099475836070109,0.5320727832462997,0.53318904159747826,0.53427152131412381,0.53539239249235826,0.53651561519439306,0.53753216421346972,0.53865987603452825,0.53975346263231583,0.5408858346107599,0.54198394034682851,0.54312099174029693,0.54426042860273427,0.54536538543524926,0.5465095309076442,0.5476190538648088,0.54876792740502545,0.54991921121640075,{"$f":"GU114*GU101","v":0.5509611563507113},0.55211704143131834,0.55323794874924292,0.5543986104104397,0.55552414976681452,0.5566896077473471,0.5578575107922481,0.5589900724037955,0.56016280169233301,0.56130004350254459,0.56247761897869264,0.56365766494102365,0.56476382004523951,0.56594866232700913,0.56709765058414985,0.56828738910927434,0.56944112544656511,0.57063578044828511,0.57183294176805854,0.5729938762818646,0.57419598475219724,0.57536171671287539,0.57656879277737672,0.57777840121861279,0.57887313182918354,0.58008757464231664,0.58126526770132447,0.58248472907907611,0.58366728883798402,0.58489178951907517,0.58611885913275286,0.58730879689789095,0.58854093725518952,0.58973579232026285,0.59097302437552779,0.59221285207307628,0.59333493198428511,0.59457971482927952,0.59578682981293185,0.59703675659972089,0.59824885986646237,0.59950395185187566,0.60076167694868721,0.60198134254400126,0.60324426506518081,0.60446897080774331,0.60573711223113225,0.6070079141428959,0.60815802661347163,0.60943390746552673,0.61067117941224747,0.61195233271553051,0.61319471756600263,0.61448116510839612,0.6157703115443578,0.61702044765061048,0.61831492135651167,0.61957022352638069,0.62087004651663635,0.62217259646138712,0.62339358472445106,0.62470142890842562,0.62596969695783422,0.62728294567833953,{"$f":"JG114*JG101","v":0.62855645471982335},0.6298751303105713,0.63119657240749483,0.63247802688900512,0.63380492971448765,0.63509167967969749,0.63642406579965871,0.63775924718970378,0.63896762494941317,0.64030814258147628,0.64160809536120844,0.64295415254958987,0.64425947725540667,0.64561109689177387,0.64696555214904539,0.64827902079324606,0.64963907320269132,0.65095796962594743,0.65232364231724316,0.65369218011195085,0.65493074638225424,0.65630475373258768,0.65763718281200967,0.65901686811160454,0.6603548033222022,0.66174019003462137,0.66312848320934425,0.66447476581570353,0.66586879597444193,0.66722064196030462,0.66862043281057659,0.67002316034221199,0.67129266931290177,0.67270100304430158,0.67406671976830035,0.67548087329933071,0.67685223371239889,0.67827223109280532,0.67969520754672297,0.68107512389584013,0.68250398065898876,0.68388959937571947,0.68532436074789427,0.68676213216759274,0.68810987475166441,0.68955349002086419,0.69095342064256893,0.69240300150885936,0.69380871720517634,0.69526428832079623,0.69672291314159462,0.69813739911703465,0.69960205156040867,0.7010223827590184,0.70249308773352115,0.70396687816317516,0.70530070111108678,0.70678038175346791,0.70821528638893994,0.70970108166499346,0.71114191590172493,0.71263385107956878,0.71412891625231967,0.71557873987321985,{"$f":"LS114*LS101","v":0.7170799832546908},0.71853579812807999,0.72004324524910657,0.72155385490821222,0.72292100032326623,0.72443764734837757,0.72590839974208676,0.72743131416078521,0.72890814429306372,0.73043735200473225,0.73196976790695789,0.73345581200228116,0.73499456046141642,0.73648674548675097,0.73803185267145999,0.73958020140291347,0.74098150176952471,0.7425360386965455,0.74404353442143734,0.74560449531831119,0.74711822061994848,0.74868563203309468,0.7502563317859845,0.75177950124012405,0.75335669175414388,0.75488615555516247,0.7564698636527396,0.7580568942795749,0.75954454991711717,0.76113803106036271,0.76268329252658085,0.76428335857279517,0.76583500567894358,0.76744168383958589,0.76905173271936855,0.77061306057266732,0.7722297628199486,0.77379754270593071,0.77542092581509292,0.77704771468942457,0.77852000565314061,0.78015329622020879,0.78173716245366021,0.78337720243219766,0.78496761383595537,0.78661443111723617,0.78826470332724274,0.78986503732912472,0.79152212912555742,0.79312907634916763,0.7947930159132921,0.79646044632771518,0.79796951906021052,0.79964361359705616,0.80126704904814972,0.80294806161482746,0.8045782057520996,0.80626616493668235,0.80795766536335756,0.80959797999181227,0.81129647037643471,0.81294356344259633,0.81464907267047504,0.81635815995943606,{"$f":"OE114*OE101","v":0.81790493336773884},0.81962085126673667,0.82128484448043393,0.82300785324016479,0.82467872274097687,0.82640885166372002,0.82814261029826097,0.82982390437634623,0.83156482759669248,0.83325306945600075,0.83500118686909319,0.83675297173281016,0.83839506520233997,0.840153970229222,0.84185964975501926,0.84362582328268165,0.84533855136014902,0.8471120234249514,0.84888921613299151,0.85061262994395426,0.85239716672480559,0.85412770237261482,0.85591961357493074,0.85771528410474296,0.8593404178492432,0.86114326503130911,0.86289155699681808,0.86470185426626767,0.86645737087513242,0.86827514901871383,0.87009674075715893,0.87186321005774159,0.87369232934359276,0.87546609840356759,0.87730277634366871,0.8791433075293289,0.88080904146434769,0.8826569285942425,0.88444889757225686,0.88630442091265804,0.88810379502495551,0.88996698613174652,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ114*QQ101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capacity Applied",null,"MWp",null,null,{"$f":"J11","v":0},{"$f":"K11","v":0},0,0,0,0,0,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"BW11","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"EI11","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"GU11","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"JG11","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"LS11","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"OE11","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"BW115*BW116","v":0},0,56.12504688312977,56.238991882195663,56.356978079436104,56.471393944922845,56.589867708435271,56.708590023146094,56.816037150365986,56.935233955665851,57.050823795499817,57.170513169789551,57.286580673185902,57.406764651958056,57.527200769862674,57.643992419972733,57.764926228203798,57.882200508238157,58.003634063451614,58.125322379337646,58.235453823371792,58.357628483891723,58.476106067294573,58.598785602496065,58.717752782775534,58.840939279003202,58.964384213473714,59.08409363158993,59.208048690023261,59.328252795451021,59.452720085883918,59.577448501592848,59.690331323859709,59.81555823439318,59.936995704928151,60.062740103263984,60.184679402115933,60.310943426721231,60.437472346048381,60.560172425824796,60.687224213376666,60.810431339077667,60.938008155555416,61.065852620917482,61.185691858049104,61.314055949691756,61.438535668389569,61.567430211924744,61.692424330728691,61.821851518196297,61.951550236521015,62.07732419531218,62.207558880741963,62.333852587958233,62.464625455324075,62.595672676706698,62.714274200792616,62.845845171003909,62.97343472623789,63.105549400449711,63.233666206881253,63.366326831896529,63.499265771336468,63.628181900245288,{"$f":"EI115*EI116","v":63.761670196683077},63.891119058723746,64.025158982322765,64.159480114036185,64.281044621624204,64.415902586813829,64.546679670623973,64.682094922995248,64.813412430149,64.949387272636002,65.085647382586885,65.217784181432776,65.354607372789644,65.487290213866828,65.624678813507799,65.762355646594528,65.886957160942785,66.025184239042744,66.159228484424105,66.298026772231069,66.432624942177597,66.571996800159084,66.7116610523492,66.847098982087104,66.987340382963794,67.123337996529386,67.264158931102415,67.405275299964103,67.537555394712641,67.679245333761145,67.816647651881127,67.958923110566474,68.096893230154549,68.239756628078609,68.382919745262939,68.521750662281534,68.665505386865419,68.804910008895533,68.949258785637909,69.093910397880634,69.224824289014421,69.370054021965657,69.510889017742016,69.656718898177729,69.798135880622553,69.944568388592756,70.091308103612548,70.233607388511558,70.380953490867128,70.523840813464346,70.671795808991291,70.820061205659883,70.954245676178004,71.103103636557734,71.247457067465689,71.396930168620301,71.541880125781361,71.691970909719188,71.84237657556092,71.988230877452906,72.139258079809039,72.285715110154769,72.437366417463352,72.589335880564903,{"$f":"GU115*GU116","v":72.726872638293898},72.879449468934027,73.027409234900063,73.180616574178046,73.329187769219516,73.483028222649821,73.637191424576756,73.786689557301003,73.941489823387954,74.091605742335886,74.247045705187432,74.402811772215117,74.548824245971616,74.705223427165208,74.856889877107776,75.013935362424206,75.166228558946599,75.323923019173634,75.481948313383725,75.635191669206122,75.793869987290037,75.947746606099557,76.107080646613724,76.266748960856887,76.411253401452228,76.571559852785796,76.727015336574837,76.887984238438051,77.044082126613887,77.205716216517928,77.367689405523379,77.524761190521602,77.687403717685015,77.845124586274693,78.008439217569673,78.172096473646064,78.32021102192563,78.484522357464897,78.643861535307011,78.808851871163156,78.968849502373033,79.134521644447588,79.300541357226706,79.461537215808164,79.628242988603873,79.789904146622121,79.957298814509457,80.125044666862266,80.276859512978248,80.445275785449525,80.608595682416663,80.777707918450034,80.941702718712349,81.111513794308294,81.281681123855236,81.446699089880582,81.617569619059537,81.783269505482252,81.954846140195997,82.126782732903095,82.287953183627536,82.460588615912187,82.62799999843412,82.801348829540814,{"$f":"JG115*JG116","v":82.969452023016686},83.143517200995404,83.317947557789324,83.48709954934867,83.662250722312365,83.832101717720064,84.007976685554951,84.184220629040894,84.343726493322535,84.520674820754863,84.692268587679507,84.869948136545858,85.04225099771368,85.220664789714149,85.399452883673987,85.572830744708483,85.752357662755259,85.926451990625054,86.106720785876092,86.287367774777508,86.450858522457565,86.632227492701574,86.808108131185278,86.990226590731794,87.166834038530695,87.349705084570019,87.532959783633444,87.710669087672869,87.89468106862634,88.073124738760214,88.257897130996113,88.443057165171979,88.610632349303032,88.796532401847813,88.976807009415651,89.163475275511658,89.344494850036654,89.531934504250302,89.719767396167427,89.901916354250901,90.090525446986518,90.273427117594963,90.462815618722047,90.652601446122247,90.8305034672197,91.021060682754069,91.205851524819096,91.397196199169429,91.582750671083275,91.774886058345103,91.967424534690494,92.15413668344857,92.347470805973941,92.534954524190425,92.729087580824796,92.923627917539122,93.099692546663448,93.295010391457765,93.484417803340065,93.680542779779131,93.870732899027686,94.067668342503083,94.265016945306201,94.456393663265018,{"$f":"LS115*LS116","v":94.65455778961919},94.84672535290656,95.045708372882061,95.245108847884012,95.425572042671149,95.625769449985839,95.819908765955446,96.02093346922365,96.215875046684417,96.417730464624654,96.620009363718438,96.816167184301108,97.019281980906968,97.216250404251127,97.420204552632725,97.624586585184574,97.809558233577263,98.014757107944007,98.213746543629725,98.419793382017076,98.619605121833203,98.826503428368497,99.033835795749951,99.234894163696367,99.443083311546985,99.644972533281447,99.854022002161628,100.06351004490389,100.25988058905946,100.47022009996788,100.67419461350867,100.88540333160896,101.09022074962056,101.30230226682534,101.51482871895665,101.72092399559209,101.93432869223321,102.14127563718286,102.35556220759227,102.57029833900404,102.76464074621457,102.98023510106756,103.18930544388314,103.4057907210501,103.61572502634611,103.83310490747517,104.05094083919604,104.26218492744447,104.48092104457358,104.69303807809013,104.91267810055456,105.1327789152584,105.33197651594779,105.55295699481141,105.76725047435576,105.98914413315723,106.20432315927715,106.42713377164208,106.6504118279632,106.86693335891923,107.09113408968938,107.30855037442271,107.5336775925027,107.75927711464556,{"$f":"OE115*OE116","v":107.96345120454153},108.18995236720924,108.40959947141728,108.63703662770175,108.85759140180895,109.08596841961105,109.31482455937045,109.53675537767771,109.76655724276341,109.98940516819209,110.2201566667203,110.45139226873094,110.66814860670888,110.9003240702573,111.12547376766254,111.35860867331398,111.58468877953968,111.81878709209359,112.05337652955488,112.28086715260196,112.51642600767434,112.74485671318516,112.98138899189085,113.21841750182607,113.4329351561001,113.6709109841328,113.90168552357999,114.14064476314734,114.37237295551748,114.61231967047023,114.85276977994498,115.0859437276219,115.32738747335425,115.56152498927092,115.80396647736427,116.04691659387142,116.26679347329389,116.51071457444002,116.7472544795379,116.99218356047086,117.22970094329413,117.47564216939054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ115*QQ116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"InputC!E57","v":"Insurance During Operation"},{"$f":"InputC!F57","v":3},{"$f":"InputC!G57","v":"kUSD/MWp-yr"}]
[null,null,null,null,{"$f":"E119","v":"Insurance During Operation"},{"$f":"F119/Months","v":0.25},"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$23","v":1},{"$f":"TimeM!R$23","v":1},{"$f":"TimeM!S$23","v":1},{"$f":"TimeM!T$23","v":1},{"$f":"TimeM!U$23","v":1},{"$f":"TimeM!V$23","v":1},{"$f":"TimeM!W$23","v":1},{"$f":"TimeM!X$23","v":1},{"$f":"TimeM!Y$23","v":1},{"$f":"TimeM!Z$23","v":1},{"$f":"TimeM!AA$23","v":1},{"$f":"TimeM!AB$23","v":1},{"$f":"TimeM!AC$23","v":1},{"$f":"TimeM!AD$23","v":1},{"$f":"TimeM!AE$23","v":1},{"$f":"TimeM!AF$23","v":1},{"$f":"TimeM!AG$23","v":1},{"$f":"TimeM!AH$23","v":1},{"$f":"TimeM!AI$23","v":1},{"$f":"TimeM!AJ$23","v":1},{"$f":"TimeM!AK$23","v":1},{"$f":"TimeM!AL$23","v":1},{"$f":"TimeM!AM$23","v":1},{"$f":"TimeM!AN$23","v":1},{"$f":"TimeM!AO$23","v":1},{"$f":"TimeM!AP$23","v":1},{"$f":"TimeM!AQ$23","v":1},{"$f":"TimeM!AR$23","v":1},{"$f":"TimeM!AS$23","v":1},{"$f":"TimeM!AT$23","v":1},{"$f":"TimeM!AU$23","v":1},{"$f":"TimeM!AV$23","v":1},{"$f":"TimeM!AW$23","v":1},{"$f":"TimeM!AX$23","v":1},{"$f":"TimeM!AY$23","v":1},{"$f":"TimeM!AZ$23","v":1},{"$f":"TimeM!BA$23","v":1},{"$f":"TimeM!BB$23","v":1},{"$f":"TimeM!BC$23","v":1},{"$f":"TimeM!BD$23","v":1},{"$f":"TimeM!BE$23","v":1},{"$f":"TimeM!BF$23","v":1},{"$f":"TimeM!BG$23","v":1},{"$f":"TimeM!BH$23","v":1},{"$f":"TimeM!BI$23","v":1},{"$f":"TimeM!BJ$23","v":1},{"$f":"TimeM!BK$23","v":1},{"$f":"TimeM!BL$23","v":1},{"$f":"TimeM!BM$23","v":1},{"$f":"TimeM!BN$23","v":1},{"$f":"TimeM!BO$23","v":1},{"$f":"TimeM!BP$23","v":1},{"$f":"TimeM!BQ$23","v":1},{"$f":"TimeM!BR$23","v":1},{"$f":"TimeM!BS$23","v":1},{"$f":"TimeM!BT$23","v":1},{"$f":"TimeM!BU$23","v":1},{"$f":"TimeM!BV$23","v":1},{"$f":"TimeM!BW$23","v":1},{"$f":"TimeM!BX$23","v":1},{"$f":"TimeM!BY$23","v":1},{"$f":"TimeM!BZ$23","v":1},{"$f":"TimeM!CA$23","v":1},{"$f":"TimeM!CB$23","v":1},{"$f":"TimeM!CC$23","v":1},{"$f":"TimeM!CD$23","v":1},{"$f":"TimeM!CE$23","v":1},{"$f":"TimeM!CF$23","v":1},{"$f":"TimeM!CG$23","v":1},{"$f":"TimeM!CH$23","v":1},{"$f":"TimeM!CI$23","v":1},{"$f":"TimeM!CJ$23","v":1},{"$f":"TimeM!CK$23","v":1},{"$f":"TimeM!CL$23","v":1},{"$f":"TimeM!CM$23","v":1},{"$f":"TimeM!CN$23","v":1},{"$f":"TimeM!CO$23","v":1},{"$f":"TimeM!CP$23","v":1},{"$f":"TimeM!CQ$23","v":1},{"$f":"TimeM!CR$23","v":1},{"$f":"TimeM!CS$23","v":1},{"$f":"TimeM!CT$23","v":1},{"$f":"TimeM!CU$23","v":1},{"$f":"TimeM!CV$23","v":1},{"$f":"TimeM!CW$23","v":1},{"$f":"TimeM!CX$23","v":1},{"$f":"TimeM!CY$23","v":1},{"$f":"TimeM!CZ$23","v":1},{"$f":"TimeM!DA$23","v":1},{"$f":"TimeM!DB$23","v":1},{"$f":"TimeM!DC$23","v":1},{"$f":"TimeM!DD$23","v":1},{"$f":"TimeM!DE$23","v":1},{"$f":"TimeM!DF$23","v":1},{"$f":"TimeM!DG$23","v":1},{"$f":"TimeM!DH$23","v":1},{"$f":"TimeM!DI$23","v":1},{"$f":"TimeM!DJ$23","v":1},{"$f":"TimeM!DK$23","v":1},{"$f":"TimeM!DL$23","v":1},{"$f":"TimeM!DM$23","v":1},{"$f":"TimeM!DN$23","v":1},{"$f":"TimeM!DO$23","v":1},{"$f":"TimeM!DP$23","v":1},{"$f":"TimeM!DQ$23","v":1},{"$f":"TimeM!DR$23","v":1},{"$f":"TimeM!DS$23","v":1},{"$f":"TimeM!DT$23","v":1},{"$f":"TimeM!DU$23","v":1},{"$f":"TimeM!DV$23","v":1},{"$f":"TimeM!DW$23","v":1},{"$f":"TimeM!DX$23","v":1},{"$f":"TimeM!DY$23","v":1},{"$f":"TimeM!DZ$23","v":1},{"$f":"TimeM!EA$23","v":1},{"$f":"TimeM!EB$23","v":1},{"$f":"TimeM!EC$23","v":1},{"$f":"TimeM!ED$23","v":1},{"$f":"TimeM!EE$23","v":1},{"$f":"TimeM!EF$23","v":1},{"$f":"TimeM!EG$23","v":1},{"$f":"TimeM!EH$23","v":1},{"$f":"TimeM!EI$23","v":1},{"$f":"TimeM!EJ$23","v":1},{"$f":"TimeM!EK$23","v":1},{"$f":"TimeM!EL$23","v":1},{"$f":"TimeM!EM$23","v":1},{"$f":"TimeM!EN$23","v":1},{"$f":"TimeM!EO$23","v":1},{"$f":"TimeM!EP$23","v":1},{"$f":"TimeM!EQ$23","v":1},{"$f":"TimeM!ER$23","v":1},{"$f":"TimeM!ES$23","v":1},{"$f":"TimeM!ET$23","v":1},{"$f":"TimeM!EU$23","v":1},{"$f":"TimeM!EV$23","v":1},{"$f":"TimeM!EW$23","v":1},{"$f":"TimeM!EX$23","v":1},{"$f":"TimeM!EY$23","v":1},{"$f":"TimeM!EZ$23","v":1},{"$f":"TimeM!FA$23","v":1},{"$f":"TimeM!FB$23","v":1},{"$f":"TimeM!FC$23","v":1},{"$f":"TimeM!FD$23","v":1},{"$f":"TimeM!FE$23","v":1},{"$f":"TimeM!FF$23","v":1},{"$f":"TimeM!FG$23","v":1},{"$f":"TimeM!FH$23","v":1},{"$f":"TimeM!FI$23","v":1},{"$f":"TimeM!FJ$23","v":1},{"$f":"TimeM!FK$23","v":1},{"$f":"TimeM!FL$23","v":1},{"$f":"TimeM!FM$23","v":1},{"$f":"TimeM!FN$23","v":1},{"$f":"TimeM!FO$23","v":1},{"$f":"TimeM!FP$23","v":1},{"$f":"TimeM!FQ$23","v":1},{"$f":"TimeM!FR$23","v":1},{"$f":"TimeM!FS$23","v":1},{"$f":"TimeM!FT$23","v":1},{"$f":"TimeM!FU$23","v":1},{"$f":"TimeM!FV$23","v":1},{"$f":"TimeM!FW$23","v":1},{"$f":"TimeM!FX$23","v":1},{"$f":"TimeM!FY$23","v":1},{"$f":"TimeM!FZ$23","v":1},{"$f":"TimeM!GA$23","v":1},{"$f":"TimeM!GB$23","v":1},{"$f":"TimeM!GC$23","v":1},{"$f":"TimeM!GD$23","v":1},{"$f":"TimeM!GE$23","v":1},{"$f":"TimeM!GF$23","v":1},{"$f":"TimeM!GG$23","v":1},{"$f":"TimeM!GH$23","v":1},{"$f":"TimeM!GI$23","v":1},{"$f":"TimeM!GJ$23","v":1},{"$f":"TimeM!GK$23","v":1},{"$f":"TimeM!GL$23","v":1},{"$f":"TimeM!GM$23","v":1},{"$f":"TimeM!GN$23","v":1},{"$f":"TimeM!GO$23","v":1},{"$f":"TimeM!GP$23","v":1},{"$f":"TimeM!GQ$23","v":1},{"$f":"TimeM!GR$23","v":1},{"$f":"TimeM!GS$23","v":1},{"$f":"TimeM!GT$23","v":1},{"$f":"TimeM!GU$23","v":1},{"$f":"TimeM!GV$23","v":1},{"$f":"TimeM!GW$23","v":1},{"$f":"TimeM!GX$23","v":1},{"$f":"TimeM!GY$23","v":1},{"$f":"TimeM!GZ$23","v":1},{"$f":"TimeM!HA$23","v":1},{"$f":"TimeM!HB$23","v":1},{"$f":"TimeM!HC$23","v":1},{"$f":"TimeM!HD$23","v":1},{"$f":"TimeM!HE$23","v":1},{"$f":"TimeM!HF$23","v":1},{"$f":"TimeM!HG$23","v":1},{"$f":"TimeM!HH$23","v":1},{"$f":"TimeM!HI$23","v":1},{"$f":"TimeM!HJ$23","v":1},{"$f":"TimeM!HK$23","v":1},{"$f":"TimeM!HL$23","v":1},{"$f":"TimeM!HM$23","v":1},{"$f":"TimeM!HN$23","v":1},{"$f":"TimeM!HO$23","v":1},{"$f":"TimeM!HP$23","v":1},{"$f":"TimeM!HQ$23","v":1},{"$f":"TimeM!HR$23","v":1},{"$f":"TimeM!HS$23","v":1},{"$f":"TimeM!HT$23","v":1},{"$f":"TimeM!HU$23","v":1},{"$f":"TimeM!HV$23","v":1},{"$f":"TimeM!HW$23","v":1},{"$f":"TimeM!HX$23","v":1},{"$f":"TimeM!HY$23","v":1},{"$f":"TimeM!HZ$23","v":1},{"$f":"TimeM!IA$23","v":1},{"$f":"TimeM!IB$23","v":1},{"$f":"TimeM!IC$23","v":1},{"$f":"TimeM!ID$23","v":1},{"$f":"TimeM!IE$23","v":1},{"$f":"TimeM!IF$23","v":1},{"$f":"TimeM!IG$23","v":1},{"$f":"TimeM!IH$23","v":1},{"$f":"TimeM!II$23","v":1},{"$f":"TimeM!IJ$23","v":1},{"$f":"TimeM!IK$23","v":1},{"$f":"TimeM!IL$23","v":1},{"$f":"TimeM!IM$23","v":1},{"$f":"TimeM!IN$23","v":1},{"$f":"TimeM!IO$23","v":1},{"$f":"TimeM!IP$23","v":1},{"$f":"TimeM!IQ$23","v":1},{"$f":"TimeM!IR$23","v":1},{"$f":"TimeM!IS$23","v":1},{"$f":"TimeM!IT$23","v":1},{"$f":"TimeM!IU$23","v":1},{"$f":"TimeM!IV$23","v":1},{"$f":"TimeM!IW$23","v":1},{"$f":"TimeM!IX$23","v":1},{"$f":"TimeM!IY$23","v":1},{"$f":"TimeM!IZ$23","v":1},{"$f":"TimeM!JA$23","v":1},{"$f":"TimeM!JB$23","v":1},{"$f":"TimeM!JC$23","v":1},{"$f":"TimeM!JD$23","v":1},{"$f":"TimeM!JE$23","v":1},{"$f":"TimeM!JF$23","v":1},{"$f":"TimeM!JG$23","v":1},{"$f":"TimeM!JH$23","v":1},{"$f":"TimeM!JI$23","v":1},{"$f":"TimeM!JJ$23","v":1},{"$f":"TimeM!JK$23","v":1},{"$f":"TimeM!JL$23","v":1},{"$f":"TimeM!JM$23","v":1},{"$f":"TimeM!JN$23","v":1},{"$f":"TimeM!JO$23","v":1},{"$f":"TimeM!JP$23","v":1},{"$f":"TimeM!JQ$23","v":1},{"$f":"TimeM!JR$23","v":1},{"$f":"TimeM!JS$23","v":1},{"$f":"TimeM!JT$23","v":1},{"$f":"TimeM!JU$23","v":1},{"$f":"TimeM!JV$23","v":1},{"$f":"TimeM!JW$23","v":1},{"$f":"TimeM!JX$23","v":1},{"$f":"TimeM!JY$23","v":1},{"$f":"TimeM!JZ$23","v":1},{"$f":"TimeM!KA$23","v":1},{"$f":"TimeM!KB$23","v":1},{"$f":"TimeM!KC$23","v":1},{"$f":"TimeM!KD$23","v":1},{"$f":"TimeM!KE$23","v":1},{"$f":"TimeM!KF$23","v":1},{"$f":"TimeM!KG$23","v":1},{"$f":"TimeM!KH$23","v":1},{"$f":"TimeM!KI$23","v":1},{"$f":"TimeM!KJ$23","v":1},{"$f":"TimeM!KK$23","v":1},{"$f":"TimeM!KL$23","v":1},{"$f":"TimeM!KM$23","v":1},{"$f":"TimeM!KN$23","v":1},{"$f":"TimeM!KO$23","v":1},{"$f":"TimeM!KP$23","v":1},{"$f":"TimeM!KQ$23","v":1},{"$f":"TimeM!KR$23","v":1},{"$f":"TimeM!KS$23","v":1},{"$f":"TimeM!KT$23","v":1},{"$f":"TimeM!KU$23","v":1},{"$f":"TimeM!KV$23","v":1},{"$f":"TimeM!KW$23","v":1},{"$f":"TimeM!KX$23","v":1},{"$f":"TimeM!KY$23","v":1},{"$f":"TimeM!KZ$23","v":1},{"$f":"TimeM!LA$23","v":1},{"$f":"TimeM!LB$23","v":1},{"$f":"TimeM!LC$23","v":1},{"$f":"TimeM!LD$23","v":1},{"$f":"TimeM!LE$23","v":1},{"$f":"TimeM!LF$23","v":1},{"$f":"TimeM!LG$23","v":1},{"$f":"TimeM!LH$23","v":1},{"$f":"TimeM!LI$23","v":1},{"$f":"TimeM!LJ$23","v":1},{"$f":"TimeM!LK$23","v":1},{"$f":"TimeM!LL$23","v":1},{"$f":"TimeM!LM$23","v":1},{"$f":"TimeM!LN$23","v":1},{"$f":"TimeM!LO$23","v":1},{"$f":"TimeM!LP$23","v":1},{"$f":"TimeM!LQ$23","v":1},{"$f":"TimeM!LR$23","v":1},{"$f":"TimeM!LS$23","v":1},{"$f":"TimeM!LT$23","v":1},{"$f":"TimeM!LU$23","v":1},{"$f":"TimeM!LV$23","v":1},{"$f":"TimeM!LW$23","v":1},{"$f":"TimeM!LX$23","v":1},{"$f":"TimeM!LY$23","v":1},{"$f":"TimeM!LZ$23","v":1},{"$f":"TimeM!MA$23","v":1},{"$f":"TimeM!MB$23","v":1},{"$f":"TimeM!MC$23","v":1},{"$f":"TimeM!MD$23","v":1},{"$f":"TimeM!ME$23","v":1},{"$f":"TimeM!MF$23","v":1},{"$f":"TimeM!MG$23","v":1},{"$f":"TimeM!MH$23","v":1},{"$f":"TimeM!MI$23","v":1},{"$f":"TimeM!MJ$23","v":1},{"$f":"TimeM!MK$23","v":1},{"$f":"TimeM!ML$23","v":1},{"$f":"TimeM!MM$23","v":1},{"$f":"TimeM!MN$23","v":1},{"$f":"TimeM!MO$23","v":1},{"$f":"TimeM!MP$23","v":1},{"$f":"TimeM!MQ$23","v":1},{"$f":"TimeM!MR$23","v":1},{"$f":"TimeM!MS$23","v":1},{"$f":"TimeM!MT$23","v":1},{"$f":"TimeM!MU$23","v":1},{"$f":"TimeM!MV$23","v":1},{"$f":"TimeM!MW$23","v":1},{"$f":"TimeM!MX$23","v":1},{"$f":"TimeM!MY$23","v":1},{"$f":"TimeM!MZ$23","v":1},{"$f":"TimeM!NA$23","v":1},{"$f":"TimeM!NB$23","v":1},{"$f":"TimeM!NC$23","v":1},{"$f":"TimeM!ND$23","v":1},{"$f":"TimeM!NE$23","v":1},{"$f":"TimeM!NF$23","v":1},{"$f":"TimeM!NG$23","v":1},{"$f":"TimeM!NH$23","v":1},{"$f":"TimeM!NI$23","v":1},{"$f":"TimeM!NJ$23","v":1},{"$f":"TimeM!NK$23","v":1},{"$f":"TimeM!NL$23","v":1},{"$f":"TimeM!NM$23","v":1},{"$f":"TimeM!NN$23","v":1},{"$f":"TimeM!NO$23","v":1},{"$f":"TimeM!NP$23","v":1},{"$f":"TimeM!NQ$23","v":1},{"$f":"TimeM!NR$23","v":1},{"$f":"TimeM!NS$23","v":1},{"$f":"TimeM!NT$23","v":1},{"$f":"TimeM!NU$23","v":1},{"$f":"TimeM!NV$23","v":1},{"$f":"TimeM!NW$23","v":1},{"$f":"TimeM!NX$23","v":1},{"$f":"TimeM!NY$23","v":1},{"$f":"TimeM!NZ$23","v":1},{"$f":"TimeM!OA$23","v":1},{"$f":"TimeM!OB$23","v":1},{"$f":"TimeM!OC$23","v":1},{"$f":"TimeM!OD$23","v":1},{"$f":"TimeM!OE$23","v":1},{"$f":"TimeM!OF$23","v":1},{"$f":"TimeM!OG$23","v":1},{"$f":"TimeM!OH$23","v":1},{"$f":"TimeM!OI$23","v":1},{"$f":"TimeM!OJ$23","v":1},{"$f":"TimeM!OK$23","v":1},{"$f":"TimeM!OL$23","v":1},{"$f":"TimeM!OM$23","v":1},{"$f":"TimeM!ON$23","v":1},{"$f":"TimeM!OO$23","v":1},{"$f":"TimeM!OP$23","v":1},{"$f":"TimeM!OQ$23","v":1},{"$f":"TimeM!OR$23","v":1},{"$f":"TimeM!OS$23","v":1},{"$f":"TimeM!OT$23","v":1},{"$f":"TimeM!OU$23","v":1},{"$f":"TimeM!OV$23","v":1},{"$f":"TimeM!OW$23","v":1},{"$f":"TimeM!OX$23","v":1},{"$f":"TimeM!OY$23","v":1},{"$f":"TimeM!OZ$23","v":1},{"$f":"TimeM!PA$23","v":1},{"$f":"TimeM!PB$23","v":1},{"$f":"TimeM!PC$23","v":1},{"$f":"TimeM!PD$23","v":1},{"$f":"TimeM!PE$23","v":1},{"$f":"TimeM!PF$23","v":1},{"$f":"TimeM!PG$23","v":1},{"$f":"TimeM!PH$23","v":1},{"$f":"TimeM!PI$23","v":1},{"$f":"TimeM!PJ$23","v":1},{"$f":"TimeM!PK$23","v":1},{"$f":"TimeM!PL$23","v":1},{"$f":"TimeM!PM$23","v":1},{"$f":"TimeM!PN$23","v":1},{"$f":"TimeM!PO$23","v":1},{"$f":"TimeM!PP$23","v":1},{"$f":"TimeM!PQ$23","v":1},{"$f":"TimeM!PR$23","v":1},{"$f":"TimeM!PS$23","v":1},{"$f":"TimeM!PT$23","v":1},{"$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$120","v":0},0,0,0,0,0,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"BW121*$F$120","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"EI121*$F$120","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"GU121*$F$120","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"JG121*$F$120","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"LS121*$F$120","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"OE121*$F$120","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"K122*K101","v":0},0,0,0,0,0,0.25052448574063874,0.25103310023414893,0.25155975336015352,0.25207046965267305,0.25259929912054879,0.25312923804248505,0.25362599381483186,0.25415808668367668,0.25467407810921727,0.2552083697991317,0.25572649350812249,0.2562629931055167,0.25680061824846567,0.25732197453824074,0.25786182136383401,0.25838533210682929,0.25892740979595025,0.25947062473314425,0.25996224995630968,0.26050763592913545,0.26103651820150864,0.26158415792783934,0.26211522575381024,0.26266512854705892,0.26321618500500282,0.26375056617027787,0.26430389981444469,0.26484048925694759,0.2653961094975838,0.26595289539779371,0.26645680273484157,0.26701581390896401,0.26755790907602534,0.26811923030844731,0.2686635656300847,0.26922720646689324,0.26979202979002881,0.27033976122705411,0.2709069186266192,0.27145691350954787,0.27202641463088212,0.27259711053308605,0.27311360682409358,0.27368658359350817,0.27424222174873047,0.27481756628788367,0.27537550056273907,0.2759532226562047,0.27653215677767062,0.27709357201196583,0.27767489852133753,0.27823863374847274,0.27882236253205628,0.27940731594533336,0.27995564137034207,0.28054297233798253,0.28111253032494615,0.28170228837962741,{"$f":"BW122*BW101","v":0.2822742000085498},0.28286639517996859,0.28345983274307968,0.28403531253634173,0.28463120242139445,0.28520906032789317,0.285807412668865,0.28640702031891968,0.286949682577606,0.28755168664477704,0.28813547371464554,0.28873996550398762,0.28932616501609043,0.28993315480786896,0.29054141802960948,0.29113127484834717,0.29174205165759493,0.29233434600120284,0.29294764678510915,0.29356223423907901,0.2941184536533929,0.29473549739339255,0.29533386902674025,0.29595346263886901,0.29655430698371482,0.29717646100506667,0.29779992027006924,0.29840451329085821,0.29903054893951142,0.29963764038106577,0.3002662630600198,0.30089620455349925,0.30146631981747329,0.30209877896158172,0.30271209951983913,0.303347172238707,0.30396302728341379,0.30460072437737995,0.30523975932347663,0.30585945669608483,0.30650113239079124,0.30712339060140237,0.30776771795735058,0.30841339707534082,0.30901864574772275,0.30966694924086746,0.3102956346888362,0.31094661723194317,0.31157790066024593,0.31223157332422374,0.31288661735616674,0.31352183937026351,0.31417959030677761,0.31481743731292039,0.3154779063400206,0.31613976099346819,0.31673875858986172,0.31740325843941369,0.31804765013251463,0.31871489596186725,0.31936195053980432,0.3200319536964471,0.32070336248149728,0.32135445404164287,{"$f":"EI122*EI101","v":0.32202863735698523},0.32268241948850379,0.3233593887996099,0.32403777835371811,0.32465174051325357,0.32533284134754459,0.32599333166981803,0.32667724708583457,0.32734046681893436,0.32802720844765659,0.32871539082114593,0.32938274839107462,0.33007377461004866,0.33074388996902437,0.33143777178539291,0.33213310932623497,0.33276240990375144,0.33346052645981183,0.33413751759810156,0.33483851905167206,0.33551830778877573,0.33622220606140951,0.33692758107247073,0.33761161102064197,0.33831990092405956,0.33900675755822929,0.33971797439950713,0.34043068333315202,0.3410987646197608,0.34181437037253098,0.34250832147414711,0.34322688439680032,0.34392370318259874,0.34464523549534648,0.34536828154173205,0.34606944778930071,0.34679548175184555,0.34749954549947237,0.34822857972544402,0.34895914342363954,0.349620324691992,0.35035380819174572,0.35106509604920211,0.35180161059685722,0.35251583778092194,0.35325539590198357,0.35399650557380069,0.35471518883086645,0.35545936106498549,0.35618101420941584,0.35692826166157215,0.35767707679626204,0.35835477614231315,0.35910658402301887,0.3598356417548772,0.3605905564071733,0.36132262689788563,0.36208066116019794,0.3628402857351562,0.36357692362349953,0.3643396872717628,0.36507936924320589,0.36584528493668367,0.3666128074776005,{"$f":"GU122*GU101","v":0.36730743756714085},0.36807802762087893,0.36882529916616191,0.36959907360695976,0.37034943317787633,0.37112640516489809,0.3719050071948321,0.37266004826919696,0.37344186779488869,0.37420002900169641,0.37498507931912839,0.37577177662734906,0.37650921336349302,0.37729910821800605,0.37806510038943325,0.3788582594061829,0.37962741696437674,0.38042385363219006,0.38122196117870571,0.38199591752124307,0.38279732316813148,0.38357447780858361,0.38437919518491781,0.38518560081240855,0.38591542121945566,0.38672504976154443,0.38751017846754965,0.38832315271938406,0.38911152589198933,0.38992785967938343,0.3907459060885019,0.39153919793192732,0.39236062483679301,0.3931571948801752,0.3939820162503519,0.39480856804871756,0.39555662132285674,0.39638647655285303,0.39719121987528794,0.39802450439981391,0.39883257324430821,0.39966930123458377,0.40050778463245812,0.40132089502933416,0.4021628433767872,0.40297931387182884,0.40382474148742148,0.40467194276193058,0.40543868440898112,0.4062892716436845,0.40711411960816496,0.40796822181035364,0.40879647837733507,0.40965411007226404,0.41051354102957188,0.41134696510040702,0.41220994757100776,0.41304681568425378,0.41391336434442427,0.41478173097425808,0.41559572314963406,0.41646761927228376,0.4173131313052228,0.41818863045222637,{"$f":"JG122*JG101","v":0.41903763647988224},0.41991675354038088,0.42079771493832985,0.42165201792600343,0.4225366198096584,0.42339445311979834,0.42428271053310584,0.4251728314598025,0.42597841663294211,0.4268720950543175,0.42773873024080566,0.42863610169972655,0.42950631817027107,0.43040739792784927,0.43131036809936357,0.43218601386216404,0.43309271546846084,0.43397197975063162,0.43488242821149548,0.43579478674130057,0.43662049758816951,0.43753650248839182,0.43842478854133976,0.43934457874106969,0.4402365355481348,0.44116012668974758,0.44208565547289619,0.44298317721046898,0.44391253064962793,0.44481376130686973,0.44574695520705104,0.44668210689480797,0.44752844620860122,0.4484673353628677,0.44937781317886688,0.45032058219955379,0.45123482247493257,0.45218148739520359,0.45313013836448196,0.45405008259722679,0.45500265377265914,0.45592639958381298,0.45688290716526286,0.45784142144506185,0.45873991650110962,0.45970232668057615,0.46063561376171264,0.4616020010059062,0.46253914480345093,0.46350952554719749,0.46448194209439642,0.46542493274468977,0.46640136770693907,0.46734825517267892,0.46832872515568075,0.46931125210878344,0.47020046740739119,0.47118692116897859,0.47214352425929329,0.47313405444332896,0.47409461060114999,0.47508923405304587,0.47608594416821309,0.47705249324881327,{"$f":"LS122*LS101","v":0.4780533221697939},0.47902386541872,0.48002883016607106,0.48103590327214146,0.48194733354884411,0.48295843156558504,0.48393893316139119,0.48495420944052348,0.48593876286204246,0.48695823466982152,0.48797984527130528,0.48897054133485413,0.48999637364094428,0.49099116365783402,0.49202123511430662,0.4930534676019423,0.49398766784634984,0.495024025797697,0.49602902294762485,0.49706966354554083,0.49807881374663232,0.49912375468872977,0.500170887857323,0.50118633416008274,0.50223779450276262,0.50325743703677495,0.50431324243515974,0.5053712628530499,0.50636303327807808,0.50742535404024181,0.5084555283510539,0.50952223904853011,0.51055667045262909,0.51162778922639063,0.5127011551462457,0.51374204038177818,0.51481984187996577,0.51586502847062043,0.51694728387672861,0.51803180979294972,0.51901333710209374,0.52010219748013919,0.52115810830244014,0.52225146828813174,0.52331174255730362,0.52440962074482411,0.52550980221816179,0.52657669155274978,0.52768141941703828,0.52875271756611175,0.5298620106088614,0.53097363088514349,0.53197967937347368,0.53309574239803748,0.53417803269876651,0.5352987077432183,0.53638547050139973,0.5375107766244549,0.53863844357557167,0.53973198666120814,0.54086431358428977,0.54196237562839755,0.54309938178031669,0.54423877330629067,{"$f":"OE122*OE101","v":0.54526995557849256},0.54641390084449115,0.54752322965362266,0.54867190216010986,0.54978581516065128,0.55093923444248005,0.55209507353217402,0.55321593625089749,0.55437655173112832,0.55550204630400046,0.55666745791272876,0.55783531448854007,0.55893004346822661,0.5601026468194813,0.56123976650334617,0.56241721552178781,0.56355903424009934,0.56474134894996764,0.56592614408866104,0.56707508662930284,0.56826477781653706,0.56941846824840991,0.57061307571662045,0.57181018940316197,0.5728936118994955,0.57409551002087278,0.57526103799787875,0.57646790284417848,0.57763824725008828,0.57885009934580922,0.58006449383810599,0.58124214003849439,0.58246155289572854,0.58364406560237836,0.58486851756244584,0.58609553835288597,0.58720602764289842,0.5884379523961617,0.58963259838150461,0.59086961394177206,0.59206919668330371,0.59331132408783105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},0,0,0,0,0,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"BW11","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"EI11","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"GU11","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"JG11","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"LS11","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"OE11","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Insurance During Operation ",null,"USD",null,null,{"$f":"J124*J123","v":0},{"$f":"K124*K123","v":0},0,0,0,0,0,33.069232117764315,33.136369230907661,33.205887443540263,33.273301994152845,33.343107483912441,33.413059421608025,33.478631183557809,33.548867442245324,33.616978310416677,33.687504813485383,33.755897143072168,33.826715089928207,33.89768160879747,33.96650063904778,34.037760420026089,34.106863838101468,34.178418093065432,34.250122464775039,34.315016994232877,34.38700794264588,34.456820402599142,34.529108846474792,34.599209799502951,34.67179696821178,34.744536420660374,34.815074734476681,34.8881147755067,34.958944581917081,35.03228645368106,35.105782192508769,35.172297960999089,35.246087435983249,35.317643998035344,35.391738400715042,35.463590663171182,35.537991253629912,35.612547932283803,35.684848481971144,35.759713258713731,35.832312583260318,35.907486731276443,35.982818590367359,36.050996100780353,36.126629034343075,36.199973270832423,36.275918750000642,36.349566074281555,36.425825390619018,36.502244694652525,36.576351505579488,36.653086604816551,36.7274996547984,36.804551854231427,36.881765704784002,36.954144660885156,37.031672348613696,37.106854002892895,37.184702066110816,{"$f":"BW124*BW123","v":37.260194401128572},37.338364163755855,37.41669792208652,37.492661254797106,37.571318719624067,37.647595963281901,37.726578472290178,37.805726682097401,37.877358100243995,37.956822637110569,38.033882530333209,38.113675446526365,38.191053782123937,38.271176434638704,38.351467179908454,38.429328279981824,38.50995081880253,38.588133672158776,38.669089375634407,38.750214919558431,38.823635882247864,38.90508565592782,38.984070711529711,39.065857068330708,39.145168521850358,39.227292852668803,39.30958947564914,39.389395754393284,39.472032460015505,39.552168530300683,39.635146723922617,39.718299001061901,39.793554215906475,39.877038822928789,39.957997136618765,40.041826735509325,40.123119601410622,40.207295617814154,40.291648230698918,40.373448283883199,40.458149475584442,40.540287559385114,40.625338770370277,40.710568413944991,40.7904612386994,40.876037299794504,40.95902377892638,41.044953474616499,41.128282887152466,41.214567678797536,41.30103349101401,41.384882796874784,41.471705920494642,41.555901725305489,41.643083636882722,41.730448451137804,41.809516133861749,41.89723011400261,41.982289817491932,42.070366266966474,42.155777471254169,42.244217887931015,42.332843847557641,42.418787933496858,{"$f":"EI124*EI123","v":42.507780131122047},42.594079372482497,42.683439321548505,42.77298674269079,42.854029747749472,42.943935057875883,43.031119780415978,43.121396615330163,43.208941620099338,43.299591515090668,43.390431588391259,43.478522787621849,43.569738248526427,43.658193475911219,43.749785875671861,43.841570431063019,43.924638107295188,44.01678949269516,44.106152322949406,44.198684514820712,44.288416628118398,44.381331200106054,44.474440701566138,44.564732654724736,44.65822692197586,44.748891997686265,44.842772620734941,44.936850199976064,45.025036929808422,45.119496889174087,45.21109843458742,45.305948740377644,45.397928820103033,45.493171085385733,45.588613163508633,45.681167108187694,45.777003591243613,45.869940005930353,45.966172523758608,46.062606931920421,46.149882859342945,46.246702681310438,46.34059267849468,46.43781259878515,46.532090587081697,46.629712259061833,46.727538735741689,46.82240492567437,46.920635660578085,47.015893875642888,47.114530539327525,47.213374137106591,47.302830450785336,47.402069091038491,47.49830471164379,47.597953445746874,47.694586750520905,47.794647273146126,47.89491771704062,47.992153918301938,48.092838719872688,48.190476740103179,48.291577611642246,48.392890587043269,{"$f":"GU124*GU123","v":48.484581758862589},48.586299645956018,48.68493948993337,48.787077716118688,48.886125179479677,48.988685481766545,49.091460949717835,49.191126371533997,49.294326548925305,49.394403828223929,49.498030470124945,49.601874514810078,49.699216163981077,49.803482284776798,49.904593251405188,50.009290241616142,50.110819039297731,50.215948679449085,50.321298875589157,50.423461112804084,50.529246658193358,50.631831070733035,50.738053764409152,50.844499307237925,50.94083560096815,51.047706568523864,51.151343557716551,51.258656158958694,51.362721417742591,51.470477477678614,51.578459603682248,51.683174127014404,51.791602478456682,51.896749724183124,52.005626145046449,52.114730982430714,52.213474014617091,52.323014904976603,52.429241023538005,52.539234580775435,52.645899668248681,52.756347762965056,52.867027571484471,52.974358143872109,53.085495325735913,53.193269431081404,53.304865876339633,53.416696444574839,53.517906341985508,53.630183856966354,53.739063788277775,53.85180527896668,53.961135145808228,54.074342529538853,54.187787415903486,54.297799393253726,54.411713079373023,54.522179670321499,54.636564093464003,54.751188488602068,54.858635455751696,54.973725743941458,55.085333332289409,55.200899219693881,{"$f":"JG124*JG123","v":55.312968015344453},55.429011467330277,55.545298371859538,55.658066366232454,55.77483381487491,55.888067811813379,56.005317790369972,56.122813752693929,56.229150995548359,56.347116547169911,56.46151239178635,56.579965424363905,56.694833998475779,56.813776526476104,56.932968589115994,57.048553829805655,57.168238441836834,57.284301327083377,57.4044805239174,57.524911849851676,57.633905681638375,57.754818328467721,57.87207208745685,57.993484393821198,58.111222692353792,58.233136723046684,58.355306522422296,58.473779391781903,58.596454045750889,58.715416492506805,58.838598087330737,58.962038110114655,59.073754899535359,59.197688267898535,59.317871339610427,59.442316850341101,59.562996566691098,59.68795633616687,59.81317826411162,59.934610902833938,60.060350297991008,60.182284745063313,60.308543745814696,60.435067630748165,60.553668978146469,60.680707121836051,60.803901016546071,60.931464132779617,61.055167114055521,61.183257372230067,61.311616356460327,61.436091122299047,61.564980537315961,61.689969682793617,61.819391720549859,61.949085278359412,62.066461697775637,62.196673594305175,62.322945202226713,62.453695186519425,62.580488599351796,62.711778895002055,62.843344630204129,62.97092910884335,{"$f":"LS124*LS123","v":63.103038526412796},63.231150235271038,63.363805581921383,63.496739231922675,63.617048028447421,63.750512966657226,63.87993917730364,64.0139556461491,64.143916697789606,64.278486976416445,64.413339575812302,64.544111456200739,64.67952132060465,64.810833602834094,64.946803035088479,65.083057723456378,65.206372155718185,65.343171405296005,65.475831029086478,65.613195588011394,65.746403414555459,65.884335618912331,66.022557197166634,66.156596109130916,66.295388874364662,66.429981688854298,66.569348001441085,66.709006696602586,66.839920392706304,66.980146733311912,67.116129742339112,67.25693555440597,67.393480499747042,67.534868177883567,67.676552479304434,67.813949330394721,67.956219128155482,68.0941837581219,68.237041471728176,68.38019889266937,68.509760497476378,68.653490067378371,68.7928702959221,68.937193814033392,69.07715001756408,69.222069938316778,69.367293892797363,69.508123284962977,69.653947363049056,69.795358718726746,69.94178540036971,70.088519276838937,70.221317677298529,70.36863799654094,70.511500316237175,70.659429422104822,70.802882106184768,70.951422514428046,71.10027455197546,71.244622239279479,71.394089393126251,71.539033582948477,71.689118395001799,71.839518076430366,{"$f":"OE124*OE123","v":71.975634136361023},72.126634911472834,72.273066314278196,72.424691085134498,72.571727601205964,72.723978946407371,72.876549706246976,73.024503585118467,73.177704828508936,73.326270112128057,73.48010444448019,73.634261512487285,73.778765737805912,73.933549380171527,74.083649178441689,74.239072448875987,74.389792519693117,74.545858061395734,74.702251019703255,74.853911435067971,75.010950671782894,75.163237808790115,75.320925994593907,75.478945001217383,75.621956770733405,75.780607322755202,75.93445701572,76.093763175431562,76.248248637011656,76.408213113646823,76.568513186629986,76.723962485081259,76.884924982236171,77.041016659513943,77.202644318242847,77.364611062580948,77.511195648862596,77.673809716293349,77.831502986358615,77.994789040313918,78.153133962196094,78.317094779593702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"InputC!E58","v":"Asset Management Charge"},{"$f":"InputC!F58","v":5},{"$f":"InputC!G58","v":"kUSD/Yr"}]
[null,null,null,null,{"$f":"E127","v":"Asset Management Charge"},{"$f":"F127/Months*1000","v":416.66666666666669},"USD/Month"]
[null,null,null,null,"Operation Flag",null,"Flag",null,null,{"$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$23","v":1},{"$f":"TimeM!R$23","v":1},{"$f":"TimeM!S$23","v":1},{"$f":"TimeM!T$23","v":1},{"$f":"TimeM!U$23","v":1},{"$f":"TimeM!V$23","v":1},{"$f":"TimeM!W$23","v":1},{"$f":"TimeM!X$23","v":1},{"$f":"TimeM!Y$23","v":1},{"$f":"TimeM!Z$23","v":1},{"$f":"TimeM!AA$23","v":1},{"$f":"TimeM!AB$23","v":1},{"$f":"TimeM!AC$23","v":1},{"$f":"TimeM!AD$23","v":1},{"$f":"TimeM!AE$23","v":1},{"$f":"TimeM!AF$23","v":1},{"$f":"TimeM!AG$23","v":1},{"$f":"TimeM!AH$23","v":1},{"$f":"TimeM!AI$23","v":1},{"$f":"TimeM!AJ$23","v":1},{"$f":"TimeM!AK$23","v":1},{"$f":"TimeM!AL$23","v":1},{"$f":"TimeM!AM$23","v":1},{"$f":"TimeM!AN$23","v":1},{"$f":"TimeM!AO$23","v":1},{"$f":"TimeM!AP$23","v":1},{"$f":"TimeM!AQ$23","v":1},{"$f":"TimeM!AR$23","v":1},{"$f":"TimeM!AS$23","v":1},{"$f":"TimeM!AT$23","v":1},{"$f":"TimeM!AU$23","v":1},{"$f":"TimeM!AV$23","v":1},{"$f":"TimeM!AW$23","v":1},{"$f":"TimeM!AX$23","v":1},{"$f":"TimeM!AY$23","v":1},{"$f":"TimeM!AZ$23","v":1},{"$f":"TimeM!BA$23","v":1},{"$f":"TimeM!BB$23","v":1},{"$f":"TimeM!BC$23","v":1},{"$f":"TimeM!BD$23","v":1},{"$f":"TimeM!BE$23","v":1},{"$f":"TimeM!BF$23","v":1},{"$f":"TimeM!BG$23","v":1},{"$f":"TimeM!BH$23","v":1},{"$f":"TimeM!BI$23","v":1},{"$f":"TimeM!BJ$23","v":1},{"$f":"TimeM!BK$23","v":1},{"$f":"TimeM!BL$23","v":1},{"$f":"TimeM!BM$23","v":1},{"$f":"TimeM!BN$23","v":1},{"$f":"TimeM!BO$23","v":1},{"$f":"TimeM!BP$23","v":1},{"$f":"TimeM!BQ$23","v":1},{"$f":"TimeM!BR$23","v":1},{"$f":"TimeM!BS$23","v":1},{"$f":"TimeM!BT$23","v":1},{"$f":"TimeM!BU$23","v":1},{"$f":"TimeM!BV$23","v":1},{"$f":"TimeM!BW$23","v":1},{"$f":"TimeM!BX$23","v":1},{"$f":"TimeM!BY$23","v":1},{"$f":"TimeM!BZ$23","v":1},{"$f":"TimeM!CA$23","v":1},{"$f":"TimeM!CB$23","v":1},{"$f":"TimeM!CC$23","v":1},{"$f":"TimeM!CD$23","v":1},{"$f":"TimeM!CE$23","v":1},{"$f":"TimeM!CF$23","v":1},{"$f":"TimeM!CG$23","v":1},{"$f":"TimeM!CH$23","v":1},{"$f":"TimeM!CI$23","v":1},{"$f":"TimeM!CJ$23","v":1},{"$f":"TimeM!CK$23","v":1},{"$f":"TimeM!CL$23","v":1},{"$f":"TimeM!CM$23","v":1},{"$f":"TimeM!CN$23","v":1},{"$f":"TimeM!CO$23","v":1},{"$f":"TimeM!CP$23","v":1},{"$f":"TimeM!CQ$23","v":1},{"$f":"TimeM!CR$23","v":1},{"$f":"TimeM!CS$23","v":1},{"$f":"TimeM!CT$23","v":1},{"$f":"TimeM!CU$23","v":1},{"$f":"TimeM!CV$23","v":1},{"$f":"TimeM!CW$23","v":1},{"$f":"TimeM!CX$23","v":1},{"$f":"TimeM!CY$23","v":1},{"$f":"TimeM!CZ$23","v":1},{"$f":"TimeM!DA$23","v":1},{"$f":"TimeM!DB$23","v":1},{"$f":"TimeM!DC$23","v":1},{"$f":"TimeM!DD$23","v":1},{"$f":"TimeM!DE$23","v":1},{"$f":"TimeM!DF$23","v":1},{"$f":"TimeM!DG$23","v":1},{"$f":"TimeM!DH$23","v":1},{"$f":"TimeM!DI$23","v":1},{"$f":"TimeM!DJ$23","v":1},{"$f":"TimeM!DK$23","v":1},{"$f":"TimeM!DL$23","v":1},{"$f":"TimeM!DM$23","v":1},{"$f":"TimeM!DN$23","v":1},{"$f":"TimeM!DO$23","v":1},{"$f":"TimeM!DP$23","v":1},{"$f":"TimeM!DQ$23","v":1},{"$f":"TimeM!DR$23","v":1},{"$f":"TimeM!DS$23","v":1},{"$f":"TimeM!DT$23","v":1},{"$f":"TimeM!DU$23","v":1},{"$f":"TimeM!DV$23","v":1},{"$f":"TimeM!DW$23","v":1},{"$f":"TimeM!DX$23","v":1},{"$f":"TimeM!DY$23","v":1},{"$f":"TimeM!DZ$23","v":1},{"$f":"TimeM!EA$23","v":1},{"$f":"TimeM!EB$23","v":1},{"$f":"TimeM!EC$23","v":1},{"$f":"TimeM!ED$23","v":1},{"$f":"TimeM!EE$23","v":1},{"$f":"TimeM!EF$23","v":1},{"$f":"TimeM!EG$23","v":1},{"$f":"TimeM!EH$23","v":1},{"$f":"TimeM!EI$23","v":1},{"$f":"TimeM!EJ$23","v":1},{"$f":"TimeM!EK$23","v":1},{"$f":"TimeM!EL$23","v":1},{"$f":"TimeM!EM$23","v":1},{"$f":"TimeM!EN$23","v":1},{"$f":"TimeM!EO$23","v":1},{"$f":"TimeM!EP$23","v":1},{"$f":"TimeM!EQ$23","v":1},{"$f":"TimeM!ER$23","v":1},{"$f":"TimeM!ES$23","v":1},{"$f":"TimeM!ET$23","v":1},{"$f":"TimeM!EU$23","v":1},{"$f":"TimeM!EV$23","v":1},{"$f":"TimeM!EW$23","v":1},{"$f":"TimeM!EX$23","v":1},{"$f":"TimeM!EY$23","v":1},{"$f":"TimeM!EZ$23","v":1},{"$f":"TimeM!FA$23","v":1},{"$f":"TimeM!FB$23","v":1},{"$f":"TimeM!FC$23","v":1},{"$f":"TimeM!FD$23","v":1},{"$f":"TimeM!FE$23","v":1},{"$f":"TimeM!FF$23","v":1},{"$f":"TimeM!FG$23","v":1},{"$f":"TimeM!FH$23","v":1},{"$f":"TimeM!FI$23","v":1},{"$f":"TimeM!FJ$23","v":1},{"$f":"TimeM!FK$23","v":1},{"$f":"TimeM!FL$23","v":1},{"$f":"TimeM!FM$23","v":1},{"$f":"TimeM!FN$23","v":1},{"$f":"TimeM!FO$23","v":1},{"$f":"TimeM!FP$23","v":1},{"$f":"TimeM!FQ$23","v":1},{"$f":"TimeM!FR$23","v":1},{"$f":"TimeM!FS$23","v":1},{"$f":"TimeM!FT$23","v":1},{"$f":"TimeM!FU$23","v":1},{"$f":"TimeM!FV$23","v":1},{"$f":"TimeM!FW$23","v":1},{"$f":"TimeM!FX$23","v":1},{"$f":"TimeM!FY$23","v":1},{"$f":"TimeM!FZ$23","v":1},{"$f":"TimeM!GA$23","v":1},{"$f":"TimeM!GB$23","v":1},{"$f":"TimeM!GC$23","v":1},{"$f":"TimeM!GD$23","v":1},{"$f":"TimeM!GE$23","v":1},{"$f":"TimeM!GF$23","v":1},{"$f":"TimeM!GG$23","v":1},{"$f":"TimeM!GH$23","v":1},{"$f":"TimeM!GI$23","v":1},{"$f":"TimeM!GJ$23","v":1},{"$f":"TimeM!GK$23","v":1},{"$f":"TimeM!GL$23","v":1},{"$f":"TimeM!GM$23","v":1},{"$f":"TimeM!GN$23","v":1},{"$f":"TimeM!GO$23","v":1},{"$f":"TimeM!GP$23","v":1},{"$f":"TimeM!GQ$23","v":1},{"$f":"TimeM!GR$23","v":1},{"$f":"TimeM!GS$23","v":1},{"$f":"TimeM!GT$23","v":1},{"$f":"TimeM!GU$23","v":1},{"$f":"TimeM!GV$23","v":1},{"$f":"TimeM!GW$23","v":1},{"$f":"TimeM!GX$23","v":1},{"$f":"TimeM!GY$23","v":1},{"$f":"TimeM!GZ$23","v":1},{"$f":"TimeM!HA$23","v":1},{"$f":"TimeM!HB$23","v":1},{"$f":"TimeM!HC$23","v":1},{"$f":"TimeM!HD$23","v":1},{"$f":"TimeM!HE$23","v":1},{"$f":"TimeM!HF$23","v":1},{"$f":"TimeM!HG$23","v":1},{"$f":"TimeM!HH$23","v":1},{"$f":"TimeM!HI$23","v":1},{"$f":"TimeM!HJ$23","v":1},{"$f":"TimeM!HK$23","v":1},{"$f":"TimeM!HL$23","v":1},{"$f":"TimeM!HM$23","v":1},{"$f":"TimeM!HN$23","v":1},{"$f":"TimeM!HO$23","v":1},{"$f":"TimeM!HP$23","v":1},{"$f":"TimeM!HQ$23","v":1},{"$f":"TimeM!HR$23","v":1},{"$f":"TimeM!HS$23","v":1},{"$f":"TimeM!HT$23","v":1},{"$f":"TimeM!HU$23","v":1},{"$f":"TimeM!HV$23","v":1},{"$f":"TimeM!HW$23","v":1},{"$f":"TimeM!HX$23","v":1},{"$f":"TimeM!HY$23","v":1},{"$f":"TimeM!HZ$23","v":1},{"$f":"TimeM!IA$23","v":1},{"$f":"TimeM!IB$23","v":1},{"$f":"TimeM!IC$23","v":1},{"$f":"TimeM!ID$23","v":1},{"$f":"TimeM!IE$23","v":1},{"$f":"TimeM!IF$23","v":1},{"$f":"TimeM!IG$23","v":1},{"$f":"TimeM!IH$23","v":1},{"$f":"TimeM!II$23","v":1},{"$f":"TimeM!IJ$23","v":1},{"$f":"TimeM!IK$23","v":1},{"$f":"TimeM!IL$23","v":1},{"$f":"TimeM!IM$23","v":1},{"$f":"TimeM!IN$23","v":1},{"$f":"TimeM!IO$23","v":1},{"$f":"TimeM!IP$23","v":1},{"$f":"TimeM!IQ$23","v":1},{"$f":"TimeM!IR$23","v":1},{"$f":"TimeM!IS$23","v":1},{"$f":"TimeM!IT$23","v":1},{"$f":"TimeM!IU$23","v":1},{"$f":"TimeM!IV$23","v":1},{"$f":"TimeM!IW$23","v":1},{"$f":"TimeM!IX$23","v":1},{"$f":"TimeM!IY$23","v":1},{"$f":"TimeM!IZ$23","v":1},{"$f":"TimeM!JA$23","v":1},{"$f":"TimeM!JB$23","v":1},{"$f":"TimeM!JC$23","v":1},{"$f":"TimeM!JD$23","v":1},{"$f":"TimeM!JE$23","v":1},{"$f":"TimeM!JF$23","v":1},{"$f":"TimeM!JG$23","v":1},{"$f":"TimeM!JH$23","v":1},{"$f":"TimeM!JI$23","v":1},{"$f":"TimeM!JJ$23","v":1},{"$f":"TimeM!JK$23","v":1},{"$f":"TimeM!JL$23","v":1},{"$f":"TimeM!JM$23","v":1},{"$f":"TimeM!JN$23","v":1},{"$f":"TimeM!JO$23","v":1},{"$f":"TimeM!JP$23","v":1},{"$f":"TimeM!JQ$23","v":1},{"$f":"TimeM!JR$23","v":1},{"$f":"TimeM!JS$23","v":1},{"$f":"TimeM!JT$23","v":1},{"$f":"TimeM!JU$23","v":1},{"$f":"TimeM!JV$23","v":1},{"$f":"TimeM!JW$23","v":1},{"$f":"TimeM!JX$23","v":1},{"$f":"TimeM!JY$23","v":1},{"$f":"TimeM!JZ$23","v":1},{"$f":"TimeM!KA$23","v":1},{"$f":"TimeM!KB$23","v":1},{"$f":"TimeM!KC$23","v":1},{"$f":"TimeM!KD$23","v":1},{"$f":"TimeM!KE$23","v":1},{"$f":"TimeM!KF$23","v":1},{"$f":"TimeM!KG$23","v":1},{"$f":"TimeM!KH$23","v":1},{"$f":"TimeM!KI$23","v":1},{"$f":"TimeM!KJ$23","v":1},{"$f":"TimeM!KK$23","v":1},{"$f":"TimeM!KL$23","v":1},{"$f":"TimeM!KM$23","v":1},{"$f":"TimeM!KN$23","v":1},{"$f":"TimeM!KO$23","v":1},{"$f":"TimeM!KP$23","v":1},{"$f":"TimeM!KQ$23","v":1},{"$f":"TimeM!KR$23","v":1},{"$f":"TimeM!KS$23","v":1},{"$f":"TimeM!KT$23","v":1},{"$f":"TimeM!KU$23","v":1},{"$f":"TimeM!KV$23","v":1},{"$f":"TimeM!KW$23","v":1},{"$f":"TimeM!KX$23","v":1},{"$f":"TimeM!KY$23","v":1},{"$f":"TimeM!KZ$23","v":1},{"$f":"TimeM!LA$23","v":1},{"$f":"TimeM!LB$23","v":1},{"$f":"TimeM!LC$23","v":1},{"$f":"TimeM!LD$23","v":1},{"$f":"TimeM!LE$23","v":1},{"$f":"TimeM!LF$23","v":1},{"$f":"TimeM!LG$23","v":1},{"$f":"TimeM!LH$23","v":1},{"$f":"TimeM!LI$23","v":1},{"$f":"TimeM!LJ$23","v":1},{"$f":"TimeM!LK$23","v":1},{"$f":"TimeM!LL$23","v":1},{"$f":"TimeM!LM$23","v":1},{"$f":"TimeM!LN$23","v":1},{"$f":"TimeM!LO$23","v":1},{"$f":"TimeM!LP$23","v":1},{"$f":"TimeM!LQ$23","v":1},{"$f":"TimeM!LR$23","v":1},{"$f":"TimeM!LS$23","v":1},{"$f":"TimeM!LT$23","v":1},{"$f":"TimeM!LU$23","v":1},{"$f":"TimeM!LV$23","v":1},{"$f":"TimeM!LW$23","v":1},{"$f":"TimeM!LX$23","v":1},{"$f":"TimeM!LY$23","v":1},{"$f":"TimeM!LZ$23","v":1},{"$f":"TimeM!MA$23","v":1},{"$f":"TimeM!MB$23","v":1},{"$f":"TimeM!MC$23","v":1},{"$f":"TimeM!MD$23","v":1},{"$f":"TimeM!ME$23","v":1},{"$f":"TimeM!MF$23","v":1},{"$f":"TimeM!MG$23","v":1},{"$f":"TimeM!MH$23","v":1},{"$f":"TimeM!MI$23","v":1},{"$f":"TimeM!MJ$23","v":1},{"$f":"TimeM!MK$23","v":1},{"$f":"TimeM!ML$23","v":1},{"$f":"TimeM!MM$23","v":1},{"$f":"TimeM!MN$23","v":1},{"$f":"TimeM!MO$23","v":1},{"$f":"TimeM!MP$23","v":1},{"$f":"TimeM!MQ$23","v":1},{"$f":"TimeM!MR$23","v":1},{"$f":"TimeM!MS$23","v":1},{"$f":"TimeM!MT$23","v":1},{"$f":"TimeM!MU$23","v":1},{"$f":"TimeM!MV$23","v":1},{"$f":"TimeM!MW$23","v":1},{"$f":"TimeM!MX$23","v":1},{"$f":"TimeM!MY$23","v":1},{"$f":"TimeM!MZ$23","v":1},{"$f":"TimeM!NA$23","v":1},{"$f":"TimeM!NB$23","v":1},{"$f":"TimeM!NC$23","v":1},{"$f":"TimeM!ND$23","v":1},{"$f":"TimeM!NE$23","v":1},{"$f":"TimeM!NF$23","v":1},{"$f":"TimeM!NG$23","v":1},{"$f":"TimeM!NH$23","v":1},{"$f":"TimeM!NI$23","v":1},{"$f":"TimeM!NJ$23","v":1},{"$f":"TimeM!NK$23","v":1},{"$f":"TimeM!NL$23","v":1},{"$f":"TimeM!NM$23","v":1},{"$f":"TimeM!NN$23","v":1},{"$f":"TimeM!NO$23","v":1},{"$f":"TimeM!NP$23","v":1},{"$f":"TimeM!NQ$23","v":1},{"$f":"TimeM!NR$23","v":1},{"$f":"TimeM!NS$23","v":1},{"$f":"TimeM!NT$23","v":1},{"$f":"TimeM!NU$23","v":1},{"$f":"TimeM!NV$23","v":1},{"$f":"TimeM!NW$23","v":1},{"$f":"TimeM!NX$23","v":1},{"$f":"TimeM!NY$23","v":1},{"$f":"TimeM!NZ$23","v":1},{"$f":"TimeM!OA$23","v":1},{"$f":"TimeM!OB$23","v":1},{"$f":"TimeM!OC$23","v":1},{"$f":"TimeM!OD$23","v":1},{"$f":"TimeM!OE$23","v":1},{"$f":"TimeM!OF$23","v":1},{"$f":"TimeM!OG$23","v":1},{"$f":"TimeM!OH$23","v":1},{"$f":"TimeM!OI$23","v":1},{"$f":"TimeM!OJ$23","v":1},{"$f":"TimeM!OK$23","v":1},{"$f":"TimeM!OL$23","v":1},{"$f":"TimeM!OM$23","v":1},{"$f":"TimeM!ON$23","v":1},{"$f":"TimeM!OO$23","v":1},{"$f":"TimeM!OP$23","v":1},{"$f":"TimeM!OQ$23","v":1},{"$f":"TimeM!OR$23","v":1},{"$f":"TimeM!OS$23","v":1},{"$f":"TimeM!OT$23","v":1},{"$f":"TimeM!OU$23","v":1},{"$f":"TimeM!OV$23","v":1},{"$f":"TimeM!OW$23","v":1},{"$f":"TimeM!OX$23","v":1},{"$f":"TimeM!OY$23","v":1},{"$f":"TimeM!OZ$23","v":1},{"$f":"TimeM!PA$23","v":1},{"$f":"TimeM!PB$23","v":1},{"$f":"TimeM!PC$23","v":1},{"$f":"TimeM!PD$23","v":1},{"$f":"TimeM!PE$23","v":1},{"$f":"TimeM!PF$23","v":1},{"$f":"TimeM!PG$23","v":1},{"$f":"TimeM!PH$23","v":1},{"$f":"TimeM!PI$23","v":1},{"$f":"TimeM!PJ$23","v":1},{"$f":"TimeM!PK$23","v":1},{"$f":"TimeM!PL$23","v":1},{"$f":"TimeM!PM$23","v":1},{"$f":"TimeM!PN$23","v":1},{"$f":"TimeM!PO$23","v":1},{"$f":"TimeM!PP$23","v":1},{"$f":"TimeM!PQ$23","v":1},{"$f":"TimeM!PR$23","v":1},{"$f":"TimeM!PS$23","v":1},{"$f":"TimeM!PT$23","v":1},{"$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":"$F128*K129","v":0},0,0,0,0,0,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,{"$f":"$F128*BW129","v":416.66666666666669},416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,{"$f":"$F128*EI129","v":416.66666666666669},416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,{"$f":"$F128*GU129","v":416.66666666666669},416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,{"$f":"$F128*JG129","v":416.66666666666669},416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,{"$f":"$F128*LS129","v":416.66666666666669},416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,{"$f":"$F128*OE129","v":416.66666666666669},416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"K130*K101","v":0},0,0,0,0,0,417.54080956773123,418.38850039024823,419.26625560025587,420.11744942112176,420.99883186758132,421.88206340414177,422.70998969138645,423.59681113946112,424.45679684869549,425.34728299855283,426.21082251353749,427.10498850919453,428.00103041410949,428.8699575637346,429.76970227305668,430.64222017804883,431.54568299325041,432.45104122190708,433.27041659384946,434.17939321522579,435.06086366918106,435.97359654639894,436.85870958968377,437.7752142450982,438.6936416750047,439.58427695046311,440.50649969074118,441.40081542824601,442.32684916263969,443.25482566298956,444.09467122473598,445.02635651494001,445.92984846004225,446.8653838474122,447.7726093834745,448.71201077815545,449.65338298338139,450.56626871175689,451.51153104436537,452.42818918257979,453.37735771813686,454.32851755514343,455.18934470682268,456.14430598918028,457.07036958121751,458.02927714647279,458.95916760456515,459.9220377603412,460.8869279627844,461.82262001994309,462.7914975355626,463.7310562474546,464.70393755342712,465.67885990888897,466.59273561723683,467.57162056330424,468.52088387491028,469.5038139660457,{"$f":"BW130*BW101","v":470.45700001424967},471.44399196661436,472.43305457179946,473.3921875605696,474.38533736899075,475.34843387982198,476.34568778144171,477.34503386486614,478.2494709626767,479.25281107462843,480.22578952440927,481.2332758399794,482.21027502681738,483.22192467978164,484.23569671601581,485.21879141391196,486.23675276265823,487.22391000200474,488.24607797518195,489.27039039846505,490.19742275565483,491.22582898898759,492.22311504456712,493.2557710647817,494.25717830619141,495.29410167511116,496.33320045011544,497.34085548476372,498.38424823251904,499.39606730177633,500.44377176669968,501.4936742558321,502.44386636245554,503.49796493596955,504.52016586639854,505.57862039784504,506.60504547235632,507.66787396229995,508.73293220579444,509.76576116014138,510.83522065131876,511.87231766900396,512.9461965955843,514.02232845890137,515.03107624620463,516.11158206811251,517.15939114806031,518.24436205323866,519.29650110040996,520.38595554037295,521.4776955936112,522.53639895043921,523.63265051129599,524.6957288548673,525.79651056670104,526.89960165578032,527.89793098310292,529.00543073235622,530.07941688752442,531.19149326977879,532.26991756634061,533.38658949407852,534.50560413582878,535.59075673607151,{"$f":"EI130*EI101","v":536.71439559497537},537.80403248083962,538.93231466601651,540.06296392286356,541.08623418875595,542.22140224590771,543.32221944969672,544.46207847639096,545.56744469822399,546.71201407942772,547.85898470190989,548.9712473184577,550.12295768341448,551.2398166150407,552.39628630898824,553.55518221039165,554.60401650625238,555.76754409968646,556.89586266350261,558.06419841945342,559.19717964795962,560.37034343568257,561.54596845411788,562.68601836773666,563.86650154009931,565.01126259704881,566.19662399917854,567.38447222192008,568.4979410329347,569.69061728755162,570.84720245691187,572.04480732800062,573.20617197099796,574.40872582557745,575.6138025695534,576.7824129821679,577.99246958640924,579.1659091657873,580.38096620907345,581.59857237273263,582.70054115332005,583.9230136529095,585.10849341533685,586.33601766142874,587.52639630153658,588.75899316997265,589.99417595633452,591.19198138477748,592.43226844164246,593.6350236823597,594.88043610262025,596.12846132710342,597.25796023718863,598.51097337169813,599.72606959146208,600.98426067862215,602.20437816314279,603.46776860032992,604.73380955859375,605.96153937249926,607.23281211960466,608.46561540534321,609.74214156113942,611.0213457960009,{"$f":"GU130*GU101","v":612.17906261190149},613.46337936813154,614.70883194360317,615.99845601159961,617.2490552964606,618.54400860816349,619.84167865805352,621.10008044866163,622.40311299148118,623.66671500282735,624.97513219854739,626.28629437891516,627.5153556058217,628.83184703001007,630.10850064905549,631.43043234363824,632.71236160729461,634.03975605365008,635.36993529784286,636.65986253540518,637.99553861355253,639.29079634763934,640.63199197486301,641.97600135401433,643.19236869909275,644.5417496025741,645.85029744591611,647.20525453230675,648.51920981998228,649.87976613230569,651.24317681416983,652.56532988654556,653.93437472798837,655.26199146695865,656.63669375058657,658.01428008119592,659.26103553809457,660.64412758808839,661.98536645881325,663.3741739996899,664.72095540718033,666.11550205763967,667.51297438743018,668.86815838222367,670.27140562797865,671.63218978638145,673.04123581236911,674.45323793655098,675.73114068163522,677.14878607280752,678.52353268027491,679.94703635058943,681.32746396222512,682.75685012044005,684.18923504928648,685.57827516734505,687.01657928501299,688.41135947375631,689.85560724070717,691.30288495709681,692.65953858272348,694.11269878713961,695.52188550870471,696.98105075371063,{"$f":"JG130*JG101","v":698.39606079980376},699.86125590063489,701.3295248972164,702.75336321000577,704.22769968276407,705.65742186633065,707.13785088850977,708.62138576633754,709.96402772157023,711.45349175719582,712.89788373467616,714.39350283287763,715.84386361711847,717.34566321308216,718.85061349893931,720.3100231036068,721.82119244743478,723.28663291771943,724.80404701915916,726.32464456883429,727.70082931361583,729.22750414731968,730.70798090223298,732.2409645684495,733.72755924689136,735.26687781624605,736.8094257881603,738.30529535078165,739.85421774937993,741.3562688447829,742.91159201175174,744.47017815801337,745.88074368100206,747.44555893811287,748.96302196477814,750.53430366592306,752.05803745822095,753.63581232533932,755.21689727413661,756.75013766204472,758.33775628776527,759.87733263968835,761.47151194210483,763.06903574176977,764.56652750184946,766.170544467627,767.72602293618775,769.33666834317705,770.89857467241825,772.51587591199586,774.13657015732736,775.70822124114966,777.33561284489849,778.91375862113159,780.5478752594679,782.18542018130574,783.66744567898536,785.311535281631,786.90587376548888,788.5567574055483,790.15768433525,791.8153900884098,793.47657361368852,795.08748874802211,{"$f":"LS130*LS101","v":796.75553694965652},798.37310903119999,800.04805027678515,801.72650545356919,803.24555591474018,804.93071927597509,806.56488860231866,808.25701573420588,809.89793810340416,811.59705778303589,813.29974211884212,814.95090222475687,816.66062273490718,818.31860609639011,820.03539185717773,821.75577933657053,823.31277974391639,825.04004299616167,826.71503824604144,828.44943924256813,830.13135624438723,831.87292448121627,833.61814642887168,835.31055693347128,837.06299083793772,838.76239506129161,840.5220707252663,842.28543808841653,843.93838879679686,845.70892340040302,847.42588058508989,849.20373174755025,850.92778408771517,852.71298204398443,854.5019252437429,856.23673396963034,858.03306979994295,859.77504745103408,861.57880646121441,863.38634965491622,865.0222285034896,866.83699580023199,868.59684717073355,870.41911381355294,872.1862375955061,874.01603457470685,875.84967036360308,877.62781925458296,879.46903236173046,881.25452927685296,883.10335101476903,884.95605147523918,886.63279895578955,888.49290399672918,890.29672116461086,892.16451290536384,893.97578416899955,895.85129437409159,897.73073929261943,899.55331110201359,901.44052264048298,903.2706260473293,905.16563630052781,907.06462217715114,{"$f":"OE130*OE101","v":908.78325929748769},910.68983474081858,912.53871608937118,914.45317026684984,916.30969193441888,918.23205740413346,920.15845588695674,922.02656041816249,923.96091955188058,925.83674384000085,927.77909652121468,929.72552414756683,931.55007244704439,933.50441136580218,935.39961083891035,937.36202586964635,939.26505706683224,941.23558158327944,943.21024014776845,945.12514438217147,947.10796302756182,949.03078041401659,951.0217928610341,953.01698233860338,954.8226864991592,956.825850034788,958.76839666313128,960.7798380736308,962.73041208348047,964.75016557634876,966.77415639684341,968.73690006415734,970.76925482621425,972.74010933729733,974.78086260407645,976.82589725481,978.67671273816404,980.7299206602695,982.72099730250773,984.78268990295351,986.78199447217287,988.85220681305179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"InputC!E59","v":"Security Services"},{"$f":"InputC!F59","v":10},{"$f":"InputC!G59","v":"kUSD/Yr"}]
[null,null,null,null,"Security Services",{"$f":"F133/Months*1000","v":833.33333333333337},"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$23","v":1},{"$f":"TimeM!R$23","v":1},{"$f":"TimeM!S$23","v":1},{"$f":"TimeM!T$23","v":1},{"$f":"TimeM!U$23","v":1},{"$f":"TimeM!V$23","v":1},{"$f":"TimeM!W$23","v":1},{"$f":"TimeM!X$23","v":1},{"$f":"TimeM!Y$23","v":1},{"$f":"TimeM!Z$23","v":1},{"$f":"TimeM!AA$23","v":1},{"$f":"TimeM!AB$23","v":1},{"$f":"TimeM!AC$23","v":1},{"$f":"TimeM!AD$23","v":1},{"$f":"TimeM!AE$23","v":1},{"$f":"TimeM!AF$23","v":1},{"$f":"TimeM!AG$23","v":1},{"$f":"TimeM!AH$23","v":1},{"$f":"TimeM!AI$23","v":1},{"$f":"TimeM!AJ$23","v":1},{"$f":"TimeM!AK$23","v":1},{"$f":"TimeM!AL$23","v":1},{"$f":"TimeM!AM$23","v":1},{"$f":"TimeM!AN$23","v":1},{"$f":"TimeM!AO$23","v":1},{"$f":"TimeM!AP$23","v":1},{"$f":"TimeM!AQ$23","v":1},{"$f":"TimeM!AR$23","v":1},{"$f":"TimeM!AS$23","v":1},{"$f":"TimeM!AT$23","v":1},{"$f":"TimeM!AU$23","v":1},{"$f":"TimeM!AV$23","v":1},{"$f":"TimeM!AW$23","v":1},{"$f":"TimeM!AX$23","v":1},{"$f":"TimeM!AY$23","v":1},{"$f":"TimeM!AZ$23","v":1},{"$f":"TimeM!BA$23","v":1},{"$f":"TimeM!BB$23","v":1},{"$f":"TimeM!BC$23","v":1},{"$f":"TimeM!BD$23","v":1},{"$f":"TimeM!BE$23","v":1},{"$f":"TimeM!BF$23","v":1},{"$f":"TimeM!BG$23","v":1},{"$f":"TimeM!BH$23","v":1},{"$f":"TimeM!BI$23","v":1},{"$f":"TimeM!BJ$23","v":1},{"$f":"TimeM!BK$23","v":1},{"$f":"TimeM!BL$23","v":1},{"$f":"TimeM!BM$23","v":1},{"$f":"TimeM!BN$23","v":1},{"$f":"TimeM!BO$23","v":1},{"$f":"TimeM!BP$23","v":1},{"$f":"TimeM!BQ$23","v":1},{"$f":"TimeM!BR$23","v":1},{"$f":"TimeM!BS$23","v":1},{"$f":"TimeM!BT$23","v":1},{"$f":"TimeM!BU$23","v":1},{"$f":"TimeM!BV$23","v":1},{"$f":"TimeM!BW$23","v":1},{"$f":"TimeM!BX$23","v":1},{"$f":"TimeM!BY$23","v":1},{"$f":"TimeM!BZ$23","v":1},{"$f":"TimeM!CA$23","v":1},{"$f":"TimeM!CB$23","v":1},{"$f":"TimeM!CC$23","v":1},{"$f":"TimeM!CD$23","v":1},{"$f":"TimeM!CE$23","v":1},{"$f":"TimeM!CF$23","v":1},{"$f":"TimeM!CG$23","v":1},{"$f":"TimeM!CH$23","v":1},{"$f":"TimeM!CI$23","v":1},{"$f":"TimeM!CJ$23","v":1},{"$f":"TimeM!CK$23","v":1},{"$f":"TimeM!CL$23","v":1},{"$f":"TimeM!CM$23","v":1},{"$f":"TimeM!CN$23","v":1},{"$f":"TimeM!CO$23","v":1},{"$f":"TimeM!CP$23","v":1},{"$f":"TimeM!CQ$23","v":1},{"$f":"TimeM!CR$23","v":1},{"$f":"TimeM!CS$23","v":1},{"$f":"TimeM!CT$23","v":1},{"$f":"TimeM!CU$23","v":1},{"$f":"TimeM!CV$23","v":1},{"$f":"TimeM!CW$23","v":1},{"$f":"TimeM!CX$23","v":1},{"$f":"TimeM!CY$23","v":1},{"$f":"TimeM!CZ$23","v":1},{"$f":"TimeM!DA$23","v":1},{"$f":"TimeM!DB$23","v":1},{"$f":"TimeM!DC$23","v":1},{"$f":"TimeM!DD$23","v":1},{"$f":"TimeM!DE$23","v":1},{"$f":"TimeM!DF$23","v":1},{"$f":"TimeM!DG$23","v":1},{"$f":"TimeM!DH$23","v":1},{"$f":"TimeM!DI$23","v":1},{"$f":"TimeM!DJ$23","v":1},{"$f":"TimeM!DK$23","v":1},{"$f":"TimeM!DL$23","v":1},{"$f":"TimeM!DM$23","v":1},{"$f":"TimeM!DN$23","v":1},{"$f":"TimeM!DO$23","v":1},{"$f":"TimeM!DP$23","v":1},{"$f":"TimeM!DQ$23","v":1},{"$f":"TimeM!DR$23","v":1},{"$f":"TimeM!DS$23","v":1},{"$f":"TimeM!DT$23","v":1},{"$f":"TimeM!DU$23","v":1},{"$f":"TimeM!DV$23","v":1},{"$f":"TimeM!DW$23","v":1},{"$f":"TimeM!DX$23","v":1},{"$f":"TimeM!DY$23","v":1},{"$f":"TimeM!DZ$23","v":1},{"$f":"TimeM!EA$23","v":1},{"$f":"TimeM!EB$23","v":1},{"$f":"TimeM!EC$23","v":1},{"$f":"TimeM!ED$23","v":1},{"$f":"TimeM!EE$23","v":1},{"$f":"TimeM!EF$23","v":1},{"$f":"TimeM!EG$23","v":1},{"$f":"TimeM!EH$23","v":1},{"$f":"TimeM!EI$23","v":1},{"$f":"TimeM!EJ$23","v":1},{"$f":"TimeM!EK$23","v":1},{"$f":"TimeM!EL$23","v":1},{"$f":"TimeM!EM$23","v":1},{"$f":"TimeM!EN$23","v":1},{"$f":"TimeM!EO$23","v":1},{"$f":"TimeM!EP$23","v":1},{"$f":"TimeM!EQ$23","v":1},{"$f":"TimeM!ER$23","v":1},{"$f":"TimeM!ES$23","v":1},{"$f":"TimeM!ET$23","v":1},{"$f":"TimeM!EU$23","v":1},{"$f":"TimeM!EV$23","v":1},{"$f":"TimeM!EW$23","v":1},{"$f":"TimeM!EX$23","v":1},{"$f":"TimeM!EY$23","v":1},{"$f":"TimeM!EZ$23","v":1},{"$f":"TimeM!FA$23","v":1},{"$f":"TimeM!FB$23","v":1},{"$f":"TimeM!FC$23","v":1},{"$f":"TimeM!FD$23","v":1},{"$f":"TimeM!FE$23","v":1},{"$f":"TimeM!FF$23","v":1},{"$f":"TimeM!FG$23","v":1},{"$f":"TimeM!FH$23","v":1},{"$f":"TimeM!FI$23","v":1},{"$f":"TimeM!FJ$23","v":1},{"$f":"TimeM!FK$23","v":1},{"$f":"TimeM!FL$23","v":1},{"$f":"TimeM!FM$23","v":1},{"$f":"TimeM!FN$23","v":1},{"$f":"TimeM!FO$23","v":1},{"$f":"TimeM!FP$23","v":1},{"$f":"TimeM!FQ$23","v":1},{"$f":"TimeM!FR$23","v":1},{"$f":"TimeM!FS$23","v":1},{"$f":"TimeM!FT$23","v":1},{"$f":"TimeM!FU$23","v":1},{"$f":"TimeM!FV$23","v":1},{"$f":"TimeM!FW$23","v":1},{"$f":"TimeM!FX$23","v":1},{"$f":"TimeM!FY$23","v":1},{"$f":"TimeM!FZ$23","v":1},{"$f":"TimeM!GA$23","v":1},{"$f":"TimeM!GB$23","v":1},{"$f":"TimeM!GC$23","v":1},{"$f":"TimeM!GD$23","v":1},{"$f":"TimeM!GE$23","v":1},{"$f":"TimeM!GF$23","v":1},{"$f":"TimeM!GG$23","v":1},{"$f":"TimeM!GH$23","v":1},{"$f":"TimeM!GI$23","v":1},{"$f":"TimeM!GJ$23","v":1},{"$f":"TimeM!GK$23","v":1},{"$f":"TimeM!GL$23","v":1},{"$f":"TimeM!GM$23","v":1},{"$f":"TimeM!GN$23","v":1},{"$f":"TimeM!GO$23","v":1},{"$f":"TimeM!GP$23","v":1},{"$f":"TimeM!GQ$23","v":1},{"$f":"TimeM!GR$23","v":1},{"$f":"TimeM!GS$23","v":1},{"$f":"TimeM!GT$23","v":1},{"$f":"TimeM!GU$23","v":1},{"$f":"TimeM!GV$23","v":1},{"$f":"TimeM!GW$23","v":1},{"$f":"TimeM!GX$23","v":1},{"$f":"TimeM!GY$23","v":1},{"$f":"TimeM!GZ$23","v":1},{"$f":"TimeM!HA$23","v":1},{"$f":"TimeM!HB$23","v":1},{"$f":"TimeM!HC$23","v":1},{"$f":"TimeM!HD$23","v":1},{"$f":"TimeM!HE$23","v":1},{"$f":"TimeM!HF$23","v":1},{"$f":"TimeM!HG$23","v":1},{"$f":"TimeM!HH$23","v":1},{"$f":"TimeM!HI$23","v":1},{"$f":"TimeM!HJ$23","v":1},{"$f":"TimeM!HK$23","v":1},{"$f":"TimeM!HL$23","v":1},{"$f":"TimeM!HM$23","v":1},{"$f":"TimeM!HN$23","v":1},{"$f":"TimeM!HO$23","v":1},{"$f":"TimeM!HP$23","v":1},{"$f":"TimeM!HQ$23","v":1},{"$f":"TimeM!HR$23","v":1},{"$f":"TimeM!HS$23","v":1},{"$f":"TimeM!HT$23","v":1},{"$f":"TimeM!HU$23","v":1},{"$f":"TimeM!HV$23","v":1},{"$f":"TimeM!HW$23","v":1},{"$f":"TimeM!HX$23","v":1},{"$f":"TimeM!HY$23","v":1},{"$f":"TimeM!HZ$23","v":1},{"$f":"TimeM!IA$23","v":1},{"$f":"TimeM!IB$23","v":1},{"$f":"TimeM!IC$23","v":1},{"$f":"TimeM!ID$23","v":1},{"$f":"TimeM!IE$23","v":1},{"$f":"TimeM!IF$23","v":1},{"$f":"TimeM!IG$23","v":1},{"$f":"TimeM!IH$23","v":1},{"$f":"TimeM!II$23","v":1},{"$f":"TimeM!IJ$23","v":1},{"$f":"TimeM!IK$23","v":1},{"$f":"TimeM!IL$23","v":1},{"$f":"TimeM!IM$23","v":1},{"$f":"TimeM!IN$23","v":1},{"$f":"TimeM!IO$23","v":1},{"$f":"TimeM!IP$23","v":1},{"$f":"TimeM!IQ$23","v":1},{"$f":"TimeM!IR$23","v":1},{"$f":"TimeM!IS$23","v":1},{"$f":"TimeM!IT$23","v":1},{"$f":"TimeM!IU$23","v":1},{"$f":"TimeM!IV$23","v":1},{"$f":"TimeM!IW$23","v":1},{"$f":"TimeM!IX$23","v":1},{"$f":"TimeM!IY$23","v":1},{"$f":"TimeM!IZ$23","v":1},{"$f":"TimeM!JA$23","v":1},{"$f":"TimeM!JB$23","v":1},{"$f":"TimeM!JC$23","v":1},{"$f":"TimeM!JD$23","v":1},{"$f":"TimeM!JE$23","v":1},{"$f":"TimeM!JF$23","v":1},{"$f":"TimeM!JG$23","v":1},{"$f":"TimeM!JH$23","v":1},{"$f":"TimeM!JI$23","v":1},{"$f":"TimeM!JJ$23","v":1},{"$f":"TimeM!JK$23","v":1},{"$f":"TimeM!JL$23","v":1},{"$f":"TimeM!JM$23","v":1},{"$f":"TimeM!JN$23","v":1},{"$f":"TimeM!JO$23","v":1},{"$f":"TimeM!JP$23","v":1},{"$f":"TimeM!JQ$23","v":1},{"$f":"TimeM!JR$23","v":1},{"$f":"TimeM!JS$23","v":1},{"$f":"TimeM!JT$23","v":1},{"$f":"TimeM!JU$23","v":1},{"$f":"TimeM!JV$23","v":1},{"$f":"TimeM!JW$23","v":1},{"$f":"TimeM!JX$23","v":1},{"$f":"TimeM!JY$23","v":1},{"$f":"TimeM!JZ$23","v":1},{"$f":"TimeM!KA$23","v":1},{"$f":"TimeM!KB$23","v":1},{"$f":"TimeM!KC$23","v":1},{"$f":"TimeM!KD$23","v":1},{"$f":"TimeM!KE$23","v":1},{"$f":"TimeM!KF$23","v":1},{"$f":"TimeM!KG$23","v":1},{"$f":"TimeM!KH$23","v":1},{"$f":"TimeM!KI$23","v":1},{"$f":"TimeM!KJ$23","v":1},{"$f":"TimeM!KK$23","v":1},{"$f":"TimeM!KL$23","v":1},{"$f":"TimeM!KM$23","v":1},{"$f":"TimeM!KN$23","v":1},{"$f":"TimeM!KO$23","v":1},{"$f":"TimeM!KP$23","v":1},{"$f":"TimeM!KQ$23","v":1},{"$f":"TimeM!KR$23","v":1},{"$f":"TimeM!KS$23","v":1},{"$f":"TimeM!KT$23","v":1},{"$f":"TimeM!KU$23","v":1},{"$f":"TimeM!KV$23","v":1},{"$f":"TimeM!KW$23","v":1},{"$f":"TimeM!KX$23","v":1},{"$f":"TimeM!KY$23","v":1},{"$f":"TimeM!KZ$23","v":1},{"$f":"TimeM!LA$23","v":1},{"$f":"TimeM!LB$23","v":1},{"$f":"TimeM!LC$23","v":1},{"$f":"TimeM!LD$23","v":1},{"$f":"TimeM!LE$23","v":1},{"$f":"TimeM!LF$23","v":1},{"$f":"TimeM!LG$23","v":1},{"$f":"TimeM!LH$23","v":1},{"$f":"TimeM!LI$23","v":1},{"$f":"TimeM!LJ$23","v":1},{"$f":"TimeM!LK$23","v":1},{"$f":"TimeM!LL$23","v":1},{"$f":"TimeM!LM$23","v":1},{"$f":"TimeM!LN$23","v":1},{"$f":"TimeM!LO$23","v":1},{"$f":"TimeM!LP$23","v":1},{"$f":"TimeM!LQ$23","v":1},{"$f":"TimeM!LR$23","v":1},{"$f":"TimeM!LS$23","v":1},{"$f":"TimeM!LT$23","v":1},{"$f":"TimeM!LU$23","v":1},{"$f":"TimeM!LV$23","v":1},{"$f":"TimeM!LW$23","v":1},{"$f":"TimeM!LX$23","v":1},{"$f":"TimeM!LY$23","v":1},{"$f":"TimeM!LZ$23","v":1},{"$f":"TimeM!MA$23","v":1},{"$f":"TimeM!MB$23","v":1},{"$f":"TimeM!MC$23","v":1},{"$f":"TimeM!MD$23","v":1},{"$f":"TimeM!ME$23","v":1},{"$f":"TimeM!MF$23","v":1},{"$f":"TimeM!MG$23","v":1},{"$f":"TimeM!MH$23","v":1},{"$f":"TimeM!MI$23","v":1},{"$f":"TimeM!MJ$23","v":1},{"$f":"TimeM!MK$23","v":1},{"$f":"TimeM!ML$23","v":1},{"$f":"TimeM!MM$23","v":1},{"$f":"TimeM!MN$23","v":1},{"$f":"TimeM!MO$23","v":1},{"$f":"TimeM!MP$23","v":1},{"$f":"TimeM!MQ$23","v":1},{"$f":"TimeM!MR$23","v":1},{"$f":"TimeM!MS$23","v":1},{"$f":"TimeM!MT$23","v":1},{"$f":"TimeM!MU$23","v":1},{"$f":"TimeM!MV$23","v":1},{"$f":"TimeM!MW$23","v":1},{"$f":"TimeM!MX$23","v":1},{"$f":"TimeM!MY$23","v":1},{"$f":"TimeM!MZ$23","v":1},{"$f":"TimeM!NA$23","v":1},{"$f":"TimeM!NB$23","v":1},{"$f":"TimeM!NC$23","v":1},{"$f":"TimeM!ND$23","v":1},{"$f":"TimeM!NE$23","v":1},{"$f":"TimeM!NF$23","v":1},{"$f":"TimeM!NG$23","v":1},{"$f":"TimeM!NH$23","v":1},{"$f":"TimeM!NI$23","v":1},{"$f":"TimeM!NJ$23","v":1},{"$f":"TimeM!NK$23","v":1},{"$f":"TimeM!NL$23","v":1},{"$f":"TimeM!NM$23","v":1},{"$f":"TimeM!NN$23","v":1},{"$f":"TimeM!NO$23","v":1},{"$f":"TimeM!NP$23","v":1},{"$f":"TimeM!NQ$23","v":1},{"$f":"TimeM!NR$23","v":1},{"$f":"TimeM!NS$23","v":1},{"$f":"TimeM!NT$23","v":1},{"$f":"TimeM!NU$23","v":1},{"$f":"TimeM!NV$23","v":1},{"$f":"TimeM!NW$23","v":1},{"$f":"TimeM!NX$23","v":1},{"$f":"TimeM!NY$23","v":1},{"$f":"TimeM!NZ$23","v":1},{"$f":"TimeM!OA$23","v":1},{"$f":"TimeM!OB$23","v":1},{"$f":"TimeM!OC$23","v":1},{"$f":"TimeM!OD$23","v":1},{"$f":"TimeM!OE$23","v":1},{"$f":"TimeM!OF$23","v":1},{"$f":"TimeM!OG$23","v":1},{"$f":"TimeM!OH$23","v":1},{"$f":"TimeM!OI$23","v":1},{"$f":"TimeM!OJ$23","v":1},{"$f":"TimeM!OK$23","v":1},{"$f":"TimeM!OL$23","v":1},{"$f":"TimeM!OM$23","v":1},{"$f":"TimeM!ON$23","v":1},{"$f":"TimeM!OO$23","v":1},{"$f":"TimeM!OP$23","v":1},{"$f":"TimeM!OQ$23","v":1},{"$f":"TimeM!OR$23","v":1},{"$f":"TimeM!OS$23","v":1},{"$f":"TimeM!OT$23","v":1},{"$f":"TimeM!OU$23","v":1},{"$f":"TimeM!OV$23","v":1},{"$f":"TimeM!OW$23","v":1},{"$f":"TimeM!OX$23","v":1},{"$f":"TimeM!OY$23","v":1},{"$f":"TimeM!OZ$23","v":1},{"$f":"TimeM!PA$23","v":1},{"$f":"TimeM!PB$23","v":1},{"$f":"TimeM!PC$23","v":1},{"$f":"TimeM!PD$23","v":1},{"$f":"TimeM!PE$23","v":1},{"$f":"TimeM!PF$23","v":1},{"$f":"TimeM!PG$23","v":1},{"$f":"TimeM!PH$23","v":1},{"$f":"TimeM!PI$23","v":1},{"$f":"TimeM!PJ$23","v":1},{"$f":"TimeM!PK$23","v":1},{"$f":"TimeM!PL$23","v":1},{"$f":"TimeM!PM$23","v":1},{"$f":"TimeM!PN$23","v":1},{"$f":"TimeM!PO$23","v":1},{"$f":"TimeM!PP$23","v":1},{"$f":"TimeM!PQ$23","v":1},{"$f":"TimeM!PR$23","v":1},{"$f":"TimeM!PS$23","v":1},{"$f":"TimeM!PT$23","v":1},{"$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":"$F134*K135","v":0},0,0,0,0,0,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"$F134*BW135","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"$F134*EI135","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"$F134*GU135","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"$F134*JG135","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"$F134*LS135","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"$F134*OE135","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"K136*K101","v":0},0,0,0,0,0,835.08161913546246,836.77700078049645,838.53251120051175,840.23489884224352,841.99766373516263,843.76412680828355,845.41997938277291,847.19362227892225,848.91359369739098,850.69456599710566,852.42164502707499,854.20997701838905,856.00206082821899,857.7399151274692,859.53940454611336,861.28444035609766,863.09136598650082,864.90208244381415,866.54083318769892,868.35878643045157,870.12172733836212,871.94719309279787,873.71741917936754,875.5504284901964,877.3872833500094,879.16855390092621,881.01299938148236,882.80163085649201,884.65369832527938,886.50965132597912,888.18934244947195,890.05271302988001,891.8596969200845,893.73076769482441,895.54521876694901,897.42402155631089,899.30676596676278,901.13253742351378,903.02306208873074,904.85637836515957,906.75471543627373,908.65703511028687,910.37868941364536,912.28861197836056,914.14073916243501,916.05855429294559,917.9183352091303,919.8440755206824,921.7738559255688,923.64524003988618,925.5829950711252,927.46211249490921,929.40787510685425,931.35771981777793,933.18547123447365,935.14324112660847,937.04176774982056,939.0076279320914,{"$f":"BW136*BW101","v":940.91400002849934},942.88798393322872,944.86610914359892,946.78437512113919,948.77067473798149,950.69686775964396,952.69137556288342,954.69006772973228,956.49894192535339,958.50562214925685,960.45157904881853,962.4665516799588,964.42055005363477,966.44384935956327,968.47139343203162,970.43758282782392,972.47350552531645,974.44782000400949,976.49215595036389,978.54078079693011,980.39484551130965,982.45165797797517,984.44623008913425,986.5115421295634,988.51435661238281,990.58820335022233,992.66640090023088,994.68171096952744,996.76849646503808,998.79213460355265,1000.8875435333994,1002.9873485116642,1004.8877327249111,1006.9959298719391,1009.0403317327971,1011.1572407956901,1013.2100909447126,1015.3357479245999,1017.4658644115889,1019.5315223202828,1021.6704413026375,1023.7446353380079,1025.8923931911686,1028.0446569178027,1030.0621524924093,1032.223164136225,1034.3187822961206,1036.4887241064773,1038.5930022008199,1040.7719110807459,1042.9553911872224,1045.0727979008784,1047.265301022592,1049.3914577097346,1051.5930211334021,1053.7992033115606,1055.7958619662058,1058.0108614647124,1060.1588337750488,1062.3829865395576,1064.5398351326812,1066.773178988157,1069.0112082716576,1071.181513472143,{"$f":"EI136*EI101","v":1073.4287911899507},1075.6080649616792,1077.864629332033,1080.1259278457271,1082.1724683775119,1084.4428044918154,1086.6444388993934,1088.9241569527819,1091.134889396448,1093.4240281588554,1095.7179694038198,1097.9424946369154,1100.245915366829,1102.4796332300814,1104.7925726179765,1107.1103644207833,1109.2080330125048,1111.5350881993729,1113.7917253270052,1116.1283968389068,1118.3943592959192,1120.7406868713651,1123.0919369082358,1125.3720367354733,1127.7330030801986,1130.0225251940976,1132.3932479983571,1134.7689444438402,1136.9958820658694,1139.3812345751032,1141.6944049138237,1144.0896146560012,1146.4123439419959,1148.8174516511549,1151.2276051391068,1153.5648259643358,1155.9849391728185,1158.3318183315746,1160.7619324181469,1163.1971447454653,1165.4010823066401,1167.846027305819,1170.2169868306737,1172.6720353228575,1175.0527926030732,1177.5179863399453,1179.988351912669,1182.383962769555,1184.8645368832849,1187.2700473647194,1189.7608722052405,1192.2569226542068,1194.5159204743773,1197.0219467433963,1199.4521391829242,1201.9685213572443,1204.4087563262856,1206.9355372006598,1209.4676191171875,1211.9230787449985,1214.4656242392093,1216.9312308106864,1219.4842831222788,1222.0426915920018,{"$f":"GU136*GU101","v":1224.358125223803},1226.9267587362631,1229.4176638872063,1231.9969120231992,1234.4981105929212,1237.088017216327,1239.683357316107,1242.2001608973233,1244.8062259829624,1247.3334300056547,1249.9502643970948,1252.5725887578303,1255.0307112116434,1257.6636940600201,1260.217001298111,1262.8608646872765,1265.4247232145892,1268.0795121073002,1270.7398705956857,1273.3197250708104,1275.9910772271051,1278.5815926952787,1281.263983949726,1283.9520027080287,1286.3847373981855,1289.0834992051482,1291.7005948918322,1294.4105090646135,1297.0384196399646,1299.7595322646114,1302.4863536283397,1305.1306597730911,1307.8687494559767,1310.5239829339173,1313.2733875011731,1316.0285601623918,1318.5220710761891,1321.2882551761768,1323.9707329176265,1326.7483479993798,1329.4419108143607,1332.2310041152793,1335.0259487748604,1337.7363167644473,1340.5428112559573,1343.2643795727629,1346.0824716247382,1348.906475873102,1351.4622813632704,1354.297572145615,1357.0470653605498,1359.8940727011789,1362.6549279244502,1365.5137002408801,1368.378470098573,1371.1565503346901,1374.033158570026,1376.8227189475126,1379.7112144814143,1382.6057699141936,1385.319077165447,1388.2253975742792,1391.0437710174094,1393.9621015074213,{"$f":"JG136*JG101","v":1396.7921215996075},1399.7225118012698,1402.6590497944328,1405.5067264200115,1408.4553993655281,1411.3148437326613,1414.2757017770195,1417.2427715326751,1419.9280554431405,1422.9069835143916,1425.7957674693523,1428.7870056657553,1431.6877272342369,1434.6913264261643,1437.7012269978786,1440.6200462072136,1443.6423848948696,1446.5732658354389,1449.6080940383183,1452.6492891376686,1455.4016586272317,1458.4550082946394,1461.415961804466,1464.481929136899,1467.4551184937827,1470.5337556324921,1473.6188515763206,1476.6105907015633,1479.7084354987599,1482.7125376895658,1485.8231840235035,1488.9403563160267,1491.7614873620041,1494.8911178762257,1497.9260439295563,1501.0686073318461,1504.1160749164419,1507.2716246506786,1510.4337945482732,1513.5002753240894,1516.6755125755305,1519.7546652793767,1522.9430238842097,1526.1380714835395,1529.1330550036989,1532.341088935254,1535.4520458723755,1538.6733366863541,1541.7971493448365,1545.0317518239917,1548.2731403146547,1551.4164424822993,1554.671225689797,1557.8275172422632,1561.0957505189358,1564.3708403626115,1567.3348913579707,1570.623070563262,1573.8117475309778,1577.1135148110966,1580.3153686705,1583.6307801768196,1586.953147227377,1590.1749774960442,{"$f":"LS136*LS101","v":1593.511073899313},1596.7462180624,1600.0961005535703,1603.4530109071384,1606.4911118294804,1609.8614385519502,1613.1297772046373,1616.5140314684118,1619.7958762068083,1623.1941155660718,1626.5994842376842,1629.9018044495137,1633.3212454698144,1636.6372121927802,1640.0707837143555,1643.5115586731411,1646.6255594878328,1650.0800859923233,1653.4300764920829,1656.8988784851363,1660.2627124887745,1663.7458489624325,1667.2362928577434,1670.6211138669426,1674.1259816758754,1677.5247901225832,1681.0441414505326,1684.5708761768331,1687.8767775935937,1691.417846800806,1694.8517611701798,1698.4074634951005,1701.8555681754303,1705.4259640879689,1709.0038504874858,1712.4734679392607,1716.0661395998859,1719.5500949020682,1723.1576129224288,1726.7726993098324,1730.0444570069792,1733.673991600464,1737.1936943414671,1740.8382276271059,1744.3724751910122,1748.0320691494137,1751.6993407272062,1755.2556385091659,1758.9380647234609,1762.5090585537059,1766.2067020295381,1769.9121029504784,1773.2655979115791,1776.9858079934584,1780.5934423292217,1784.3290258107277,1787.9515683379991,1791.7025887481832,1795.4614785852389,1799.1066222040272,1802.881045280966,1806.5412520946586,1810.3312726010556,1814.1292443543023,{"$f":"OE136*OE101","v":1817.5665185949754},1821.3796694816372,1825.0774321787424,1828.9063405336997,1832.6193838688378,1836.4641148082669,1840.3169117739135,1844.053120836325,1847.9218391037612,1851.6734876800017,1855.5581930424294,1859.4510482951337,1863.1001448940888,1867.0088227316044,1870.7992216778207,1874.7240517392927,1878.5301141336645,1882.4711631665589,1886.4204802955369,1890.2502887643429,1894.2159260551236,1898.0615608280332,1902.0435857220682,1906.0339646772068,1909.6453729983184,1913.651700069576,1917.5367933262626,1921.5596761472616,1925.4608241669609,1929.5003311526975,1933.5483127936868,1937.4738001283147,1941.5385096524285,1945.4802186745947,1949.5617252081529,1953.65179450962,1957.3534254763281,1961.459841320539,1965.4419946050155,1969.565379805907,1973.5639889443457,1977.7044136261036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"InputC!E60","v":"Additional OpEx"},{"$f":"InputC!F60","v":2},{"$f":"InputC!G60","v":"kUSD/Yr"}]
[null,null,null,null,"Additional OpEx ",{"$f":"F139/Months*1000","v":166.66666666666666},"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$23","v":1},{"$f":"TimeM!R$23","v":1},{"$f":"TimeM!S$23","v":1},{"$f":"TimeM!T$23","v":1},{"$f":"TimeM!U$23","v":1},{"$f":"TimeM!V$23","v":1},{"$f":"TimeM!W$23","v":1},{"$f":"TimeM!X$23","v":1},{"$f":"TimeM!Y$23","v":1},{"$f":"TimeM!Z$23","v":1},{"$f":"TimeM!AA$23","v":1},{"$f":"TimeM!AB$23","v":1},{"$f":"TimeM!AC$23","v":1},{"$f":"TimeM!AD$23","v":1},{"$f":"TimeM!AE$23","v":1},{"$f":"TimeM!AF$23","v":1},{"$f":"TimeM!AG$23","v":1},{"$f":"TimeM!AH$23","v":1},{"$f":"TimeM!AI$23","v":1},{"$f":"TimeM!AJ$23","v":1},{"$f":"TimeM!AK$23","v":1},{"$f":"TimeM!AL$23","v":1},{"$f":"TimeM!AM$23","v":1},{"$f":"TimeM!AN$23","v":1},{"$f":"TimeM!AO$23","v":1},{"$f":"TimeM!AP$23","v":1},{"$f":"TimeM!AQ$23","v":1},{"$f":"TimeM!AR$23","v":1},{"$f":"TimeM!AS$23","v":1},{"$f":"TimeM!AT$23","v":1},{"$f":"TimeM!AU$23","v":1},{"$f":"TimeM!AV$23","v":1},{"$f":"TimeM!AW$23","v":1},{"$f":"TimeM!AX$23","v":1},{"$f":"TimeM!AY$23","v":1},{"$f":"TimeM!AZ$23","v":1},{"$f":"TimeM!BA$23","v":1},{"$f":"TimeM!BB$23","v":1},{"$f":"TimeM!BC$23","v":1},{"$f":"TimeM!BD$23","v":1},{"$f":"TimeM!BE$23","v":1},{"$f":"TimeM!BF$23","v":1},{"$f":"TimeM!BG$23","v":1},{"$f":"TimeM!BH$23","v":1},{"$f":"TimeM!BI$23","v":1},{"$f":"TimeM!BJ$23","v":1},{"$f":"TimeM!BK$23","v":1},{"$f":"TimeM!BL$23","v":1},{"$f":"TimeM!BM$23","v":1},{"$f":"TimeM!BN$23","v":1},{"$f":"TimeM!BO$23","v":1},{"$f":"TimeM!BP$23","v":1},{"$f":"TimeM!BQ$23","v":1},{"$f":"TimeM!BR$23","v":1},{"$f":"TimeM!BS$23","v":1},{"$f":"TimeM!BT$23","v":1},{"$f":"TimeM!BU$23","v":1},{"$f":"TimeM!BV$23","v":1},{"$f":"TimeM!BW$23","v":1},{"$f":"TimeM!BX$23","v":1},{"$f":"TimeM!BY$23","v":1},{"$f":"TimeM!BZ$23","v":1},{"$f":"TimeM!CA$23","v":1},{"$f":"TimeM!CB$23","v":1},{"$f":"TimeM!CC$23","v":1},{"$f":"TimeM!CD$23","v":1},{"$f":"TimeM!CE$23","v":1},{"$f":"TimeM!CF$23","v":1},{"$f":"TimeM!CG$23","v":1},{"$f":"TimeM!CH$23","v":1},{"$f":"TimeM!CI$23","v":1},{"$f":"TimeM!CJ$23","v":1},{"$f":"TimeM!CK$23","v":1},{"$f":"TimeM!CL$23","v":1},{"$f":"TimeM!CM$23","v":1},{"$f":"TimeM!CN$23","v":1},{"$f":"TimeM!CO$23","v":1},{"$f":"TimeM!CP$23","v":1},{"$f":"TimeM!CQ$23","v":1},{"$f":"TimeM!CR$23","v":1},{"$f":"TimeM!CS$23","v":1},{"$f":"TimeM!CT$23","v":1},{"$f":"TimeM!CU$23","v":1},{"$f":"TimeM!CV$23","v":1},{"$f":"TimeM!CW$23","v":1},{"$f":"TimeM!CX$23","v":1},{"$f":"TimeM!CY$23","v":1},{"$f":"TimeM!CZ$23","v":1},{"$f":"TimeM!DA$23","v":1},{"$f":"TimeM!DB$23","v":1},{"$f":"TimeM!DC$23","v":1},{"$f":"TimeM!DD$23","v":1},{"$f":"TimeM!DE$23","v":1},{"$f":"TimeM!DF$23","v":1},{"$f":"TimeM!DG$23","v":1},{"$f":"TimeM!DH$23","v":1},{"$f":"TimeM!DI$23","v":1},{"$f":"TimeM!DJ$23","v":1},{"$f":"TimeM!DK$23","v":1},{"$f":"TimeM!DL$23","v":1},{"$f":"TimeM!DM$23","v":1},{"$f":"TimeM!DN$23","v":1},{"$f":"TimeM!DO$23","v":1},{"$f":"TimeM!DP$23","v":1},{"$f":"TimeM!DQ$23","v":1},{"$f":"TimeM!DR$23","v":1},{"$f":"TimeM!DS$23","v":1},{"$f":"TimeM!DT$23","v":1},{"$f":"TimeM!DU$23","v":1},{"$f":"TimeM!DV$23","v":1},{"$f":"TimeM!DW$23","v":1},{"$f":"TimeM!DX$23","v":1},{"$f":"TimeM!DY$23","v":1},{"$f":"TimeM!DZ$23","v":1},{"$f":"TimeM!EA$23","v":1},{"$f":"TimeM!EB$23","v":1},{"$f":"TimeM!EC$23","v":1},{"$f":"TimeM!ED$23","v":1},{"$f":"TimeM!EE$23","v":1},{"$f":"TimeM!EF$23","v":1},{"$f":"TimeM!EG$23","v":1},{"$f":"TimeM!EH$23","v":1},{"$f":"TimeM!EI$23","v":1},{"$f":"TimeM!EJ$23","v":1},{"$f":"TimeM!EK$23","v":1},{"$f":"TimeM!EL$23","v":1},{"$f":"TimeM!EM$23","v":1},{"$f":"TimeM!EN$23","v":1},{"$f":"TimeM!EO$23","v":1},{"$f":"TimeM!EP$23","v":1},{"$f":"TimeM!EQ$23","v":1},{"$f":"TimeM!ER$23","v":1},{"$f":"TimeM!ES$23","v":1},{"$f":"TimeM!ET$23","v":1},{"$f":"TimeM!EU$23","v":1},{"$f":"TimeM!EV$23","v":1},{"$f":"TimeM!EW$23","v":1},{"$f":"TimeM!EX$23","v":1},{"$f":"TimeM!EY$23","v":1},{"$f":"TimeM!EZ$23","v":1},{"$f":"TimeM!FA$23","v":1},{"$f":"TimeM!FB$23","v":1},{"$f":"TimeM!FC$23","v":1},{"$f":"TimeM!FD$23","v":1},{"$f":"TimeM!FE$23","v":1},{"$f":"TimeM!FF$23","v":1},{"$f":"TimeM!FG$23","v":1},{"$f":"TimeM!FH$23","v":1},{"$f":"TimeM!FI$23","v":1},{"$f":"TimeM!FJ$23","v":1},{"$f":"TimeM!FK$23","v":1},{"$f":"TimeM!FL$23","v":1},{"$f":"TimeM!FM$23","v":1},{"$f":"TimeM!FN$23","v":1},{"$f":"TimeM!FO$23","v":1},{"$f":"TimeM!FP$23","v":1},{"$f":"TimeM!FQ$23","v":1},{"$f":"TimeM!FR$23","v":1},{"$f":"TimeM!FS$23","v":1},{"$f":"TimeM!FT$23","v":1},{"$f":"TimeM!FU$23","v":1},{"$f":"TimeM!FV$23","v":1},{"$f":"TimeM!FW$23","v":1},{"$f":"TimeM!FX$23","v":1},{"$f":"TimeM!FY$23","v":1},{"$f":"TimeM!FZ$23","v":1},{"$f":"TimeM!GA$23","v":1},{"$f":"TimeM!GB$23","v":1},{"$f":"TimeM!GC$23","v":1},{"$f":"TimeM!GD$23","v":1},{"$f":"TimeM!GE$23","v":1},{"$f":"TimeM!GF$23","v":1},{"$f":"TimeM!GG$23","v":1},{"$f":"TimeM!GH$23","v":1},{"$f":"TimeM!GI$23","v":1},{"$f":"TimeM!GJ$23","v":1},{"$f":"TimeM!GK$23","v":1},{"$f":"TimeM!GL$23","v":1},{"$f":"TimeM!GM$23","v":1},{"$f":"TimeM!GN$23","v":1},{"$f":"TimeM!GO$23","v":1},{"$f":"TimeM!GP$23","v":1},{"$f":"TimeM!GQ$23","v":1},{"$f":"TimeM!GR$23","v":1},{"$f":"TimeM!GS$23","v":1},{"$f":"TimeM!GT$23","v":1},{"$f":"TimeM!GU$23","v":1},{"$f":"TimeM!GV$23","v":1},{"$f":"TimeM!GW$23","v":1},{"$f":"TimeM!GX$23","v":1},{"$f":"TimeM!GY$23","v":1},{"$f":"TimeM!GZ$23","v":1},{"$f":"TimeM!HA$23","v":1},{"$f":"TimeM!HB$23","v":1},{"$f":"TimeM!HC$23","v":1},{"$f":"TimeM!HD$23","v":1},{"$f":"TimeM!HE$23","v":1},{"$f":"TimeM!HF$23","v":1},{"$f":"TimeM!HG$23","v":1},{"$f":"TimeM!HH$23","v":1},{"$f":"TimeM!HI$23","v":1},{"$f":"TimeM!HJ$23","v":1},{"$f":"TimeM!HK$23","v":1},{"$f":"TimeM!HL$23","v":1},{"$f":"TimeM!HM$23","v":1},{"$f":"TimeM!HN$23","v":1},{"$f":"TimeM!HO$23","v":1},{"$f":"TimeM!HP$23","v":1},{"$f":"TimeM!HQ$23","v":1},{"$f":"TimeM!HR$23","v":1},{"$f":"TimeM!HS$23","v":1},{"$f":"TimeM!HT$23","v":1},{"$f":"TimeM!HU$23","v":1},{"$f":"TimeM!HV$23","v":1},{"$f":"TimeM!HW$23","v":1},{"$f":"TimeM!HX$23","v":1},{"$f":"TimeM!HY$23","v":1},{"$f":"TimeM!HZ$23","v":1},{"$f":"TimeM!IA$23","v":1},{"$f":"TimeM!IB$23","v":1},{"$f":"TimeM!IC$23","v":1},{"$f":"TimeM!ID$23","v":1},{"$f":"TimeM!IE$23","v":1},{"$f":"TimeM!IF$23","v":1},{"$f":"TimeM!IG$23","v":1},{"$f":"TimeM!IH$23","v":1},{"$f":"TimeM!II$23","v":1},{"$f":"TimeM!IJ$23","v":1},{"$f":"TimeM!IK$23","v":1},{"$f":"TimeM!IL$23","v":1},{"$f":"TimeM!IM$23","v":1},{"$f":"TimeM!IN$23","v":1},{"$f":"TimeM!IO$23","v":1},{"$f":"TimeM!IP$23","v":1},{"$f":"TimeM!IQ$23","v":1},{"$f":"TimeM!IR$23","v":1},{"$f":"TimeM!IS$23","v":1},{"$f":"TimeM!IT$23","v":1},{"$f":"TimeM!IU$23","v":1},{"$f":"TimeM!IV$23","v":1},{"$f":"TimeM!IW$23","v":1},{"$f":"TimeM!IX$23","v":1},{"$f":"TimeM!IY$23","v":1},{"$f":"TimeM!IZ$23","v":1},{"$f":"TimeM!JA$23","v":1},{"$f":"TimeM!JB$23","v":1},{"$f":"TimeM!JC$23","v":1},{"$f":"TimeM!JD$23","v":1},{"$f":"TimeM!JE$23","v":1},{"$f":"TimeM!JF$23","v":1},{"$f":"TimeM!JG$23","v":1},{"$f":"TimeM!JH$23","v":1},{"$f":"TimeM!JI$23","v":1},{"$f":"TimeM!JJ$23","v":1},{"$f":"TimeM!JK$23","v":1},{"$f":"TimeM!JL$23","v":1},{"$f":"TimeM!JM$23","v":1},{"$f":"TimeM!JN$23","v":1},{"$f":"TimeM!JO$23","v":1},{"$f":"TimeM!JP$23","v":1},{"$f":"TimeM!JQ$23","v":1},{"$f":"TimeM!JR$23","v":1},{"$f":"TimeM!JS$23","v":1},{"$f":"TimeM!JT$23","v":1},{"$f":"TimeM!JU$23","v":1},{"$f":"TimeM!JV$23","v":1},{"$f":"TimeM!JW$23","v":1},{"$f":"TimeM!JX$23","v":1},{"$f":"TimeM!JY$23","v":1},{"$f":"TimeM!JZ$23","v":1},{"$f":"TimeM!KA$23","v":1},{"$f":"TimeM!KB$23","v":1},{"$f":"TimeM!KC$23","v":1},{"$f":"TimeM!KD$23","v":1},{"$f":"TimeM!KE$23","v":1},{"$f":"TimeM!KF$23","v":1},{"$f":"TimeM!KG$23","v":1},{"$f":"TimeM!KH$23","v":1},{"$f":"TimeM!KI$23","v":1},{"$f":"TimeM!KJ$23","v":1},{"$f":"TimeM!KK$23","v":1},{"$f":"TimeM!KL$23","v":1},{"$f":"TimeM!KM$23","v":1},{"$f":"TimeM!KN$23","v":1},{"$f":"TimeM!KO$23","v":1},{"$f":"TimeM!KP$23","v":1},{"$f":"TimeM!KQ$23","v":1},{"$f":"TimeM!KR$23","v":1},{"$f":"TimeM!KS$23","v":1},{"$f":"TimeM!KT$23","v":1},{"$f":"TimeM!KU$23","v":1},{"$f":"TimeM!KV$23","v":1},{"$f":"TimeM!KW$23","v":1},{"$f":"TimeM!KX$23","v":1},{"$f":"TimeM!KY$23","v":1},{"$f":"TimeM!KZ$23","v":1},{"$f":"TimeM!LA$23","v":1},{"$f":"TimeM!LB$23","v":1},{"$f":"TimeM!LC$23","v":1},{"$f":"TimeM!LD$23","v":1},{"$f":"TimeM!LE$23","v":1},{"$f":"TimeM!LF$23","v":1},{"$f":"TimeM!LG$23","v":1},{"$f":"TimeM!LH$23","v":1},{"$f":"TimeM!LI$23","v":1},{"$f":"TimeM!LJ$23","v":1},{"$f":"TimeM!LK$23","v":1},{"$f":"TimeM!LL$23","v":1},{"$f":"TimeM!LM$23","v":1},{"$f":"TimeM!LN$23","v":1},{"$f":"TimeM!LO$23","v":1},{"$f":"TimeM!LP$23","v":1},{"$f":"TimeM!LQ$23","v":1},{"$f":"TimeM!LR$23","v":1},{"$f":"TimeM!LS$23","v":1},{"$f":"TimeM!LT$23","v":1},{"$f":"TimeM!LU$23","v":1},{"$f":"TimeM!LV$23","v":1},{"$f":"TimeM!LW$23","v":1},{"$f":"TimeM!LX$23","v":1},{"$f":"TimeM!LY$23","v":1},{"$f":"TimeM!LZ$23","v":1},{"$f":"TimeM!MA$23","v":1},{"$f":"TimeM!MB$23","v":1},{"$f":"TimeM!MC$23","v":1},{"$f":"TimeM!MD$23","v":1},{"$f":"TimeM!ME$23","v":1},{"$f":"TimeM!MF$23","v":1},{"$f":"TimeM!MG$23","v":1},{"$f":"TimeM!MH$23","v":1},{"$f":"TimeM!MI$23","v":1},{"$f":"TimeM!MJ$23","v":1},{"$f":"TimeM!MK$23","v":1},{"$f":"TimeM!ML$23","v":1},{"$f":"TimeM!MM$23","v":1},{"$f":"TimeM!MN$23","v":1},{"$f":"TimeM!MO$23","v":1},{"$f":"TimeM!MP$23","v":1},{"$f":"TimeM!MQ$23","v":1},{"$f":"TimeM!MR$23","v":1},{"$f":"TimeM!MS$23","v":1},{"$f":"TimeM!MT$23","v":1},{"$f":"TimeM!MU$23","v":1},{"$f":"TimeM!MV$23","v":1},{"$f":"TimeM!MW$23","v":1},{"$f":"TimeM!MX$23","v":1},{"$f":"TimeM!MY$23","v":1},{"$f":"TimeM!MZ$23","v":1},{"$f":"TimeM!NA$23","v":1},{"$f":"TimeM!NB$23","v":1},{"$f":"TimeM!NC$23","v":1},{"$f":"TimeM!ND$23","v":1},{"$f":"TimeM!NE$23","v":1},{"$f":"TimeM!NF$23","v":1},{"$f":"TimeM!NG$23","v":1},{"$f":"TimeM!NH$23","v":1},{"$f":"TimeM!NI$23","v":1},{"$f":"TimeM!NJ$23","v":1},{"$f":"TimeM!NK$23","v":1},{"$f":"TimeM!NL$23","v":1},{"$f":"TimeM!NM$23","v":1},{"$f":"TimeM!NN$23","v":1},{"$f":"TimeM!NO$23","v":1},{"$f":"TimeM!NP$23","v":1},{"$f":"TimeM!NQ$23","v":1},{"$f":"TimeM!NR$23","v":1},{"$f":"TimeM!NS$23","v":1},{"$f":"TimeM!NT$23","v":1},{"$f":"TimeM!NU$23","v":1},{"$f":"TimeM!NV$23","v":1},{"$f":"TimeM!NW$23","v":1},{"$f":"TimeM!NX$23","v":1},{"$f":"TimeM!NY$23","v":1},{"$f":"TimeM!NZ$23","v":1},{"$f":"TimeM!OA$23","v":1},{"$f":"TimeM!OB$23","v":1},{"$f":"TimeM!OC$23","v":1},{"$f":"TimeM!OD$23","v":1},{"$f":"TimeM!OE$23","v":1},{"$f":"TimeM!OF$23","v":1},{"$f":"TimeM!OG$23","v":1},{"$f":"TimeM!OH$23","v":1},{"$f":"TimeM!OI$23","v":1},{"$f":"TimeM!OJ$23","v":1},{"$f":"TimeM!OK$23","v":1},{"$f":"TimeM!OL$23","v":1},{"$f":"TimeM!OM$23","v":1},{"$f":"TimeM!ON$23","v":1},{"$f":"TimeM!OO$23","v":1},{"$f":"TimeM!OP$23","v":1},{"$f":"TimeM!OQ$23","v":1},{"$f":"TimeM!OR$23","v":1},{"$f":"TimeM!OS$23","v":1},{"$f":"TimeM!OT$23","v":1},{"$f":"TimeM!OU$23","v":1},{"$f":"TimeM!OV$23","v":1},{"$f":"TimeM!OW$23","v":1},{"$f":"TimeM!OX$23","v":1},{"$f":"TimeM!OY$23","v":1},{"$f":"TimeM!OZ$23","v":1},{"$f":"TimeM!PA$23","v":1},{"$f":"TimeM!PB$23","v":1},{"$f":"TimeM!PC$23","v":1},{"$f":"TimeM!PD$23","v":1},{"$f":"TimeM!PE$23","v":1},{"$f":"TimeM!PF$23","v":1},{"$f":"TimeM!PG$23","v":1},{"$f":"TimeM!PH$23","v":1},{"$f":"TimeM!PI$23","v":1},{"$f":"TimeM!PJ$23","v":1},{"$f":"TimeM!PK$23","v":1},{"$f":"TimeM!PL$23","v":1},{"$f":"TimeM!PM$23","v":1},{"$f":"TimeM!PN$23","v":1},{"$f":"TimeM!PO$23","v":1},{"$f":"TimeM!PP$23","v":1},{"$f":"TimeM!PQ$23","v":1},{"$f":"TimeM!PR$23","v":1},{"$f":"TimeM!PS$23","v":1},{"$f":"TimeM!PT$23","v":1},{"$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":"$F140*K141","v":0},0,0,0,0,0,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,{"$f":"$F140*BW141","v":166.66666666666666},166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,{"$f":"$F140*EI141","v":166.66666666666666},166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,{"$f":"$F140*GU141","v":166.66666666666666},166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,{"$f":"$F140*JG141","v":166.66666666666666},166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,{"$f":"$F140*LS141","v":166.66666666666666},166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,{"$f":"$F140*OE141","v":166.66666666666666},166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"K142*K101","v":0},0,0,0,0,0,167.01632382709249,167.35540015609928,167.70650224010234,168.04697976844869,168.39953274703251,168.7528253616567,169.08399587655455,169.43872445578444,169.78271873947818,170.13891319942113,170.48432900541499,170.8419954036778,171.20041216564377,171.54798302549381,171.90788090922265,172.25688807121952,172.61827319730014,172.98041648876281,173.30816663753978,173.6717572860903,174.02434546767242,174.38943861855955,174.74348383587349,175.11008569803928,175.47745667000189,175.83371078018524,176.20259987629646,176.56032617129839,176.93073966505585,177.30193026519581,177.63786848989437,178.01054260597598,178.37193938401688,178.74615353896488,179.10904375338978,179.48480431126214,179.86135319335253,180.22650748470272,180.60461241774613,180.9712756730319,181.35094308725473,181.73140702205737,182.07573788272904,182.45772239567211,182.82814783248696,183.2117108585891,183.58366704182603,183.96881510413647,184.35477118511375,184.72904800797721,185.11659901422502,185.49242249898182,185.88157502137085,186.27154396355556,186.63709424689469,187.02864822532169,187.40835354996409,187.80152558641825,{"$f":"BW142*BW101","v":188.18280000569985},188.57759678664573,188.97322182871977,189.3568750242278,189.7541349475963,190.13937355192877,190.53827511257666,190.93801354594643,191.29978838507066,191.70112442985135,192.09031580976369,192.49331033599174,192.88411001072694,193.28876987191262,193.69427868640631,194.08751656556475,194.49470110506329,194.88956400080187,195.29843119007276,195.70815615938599,196.07896910226191,196.49033159559502,196.88924601782682,197.30230842591266,197.70287132247654,198.11764067004444,198.53328018004615,198.93634219390546,199.35369929300759,199.75842692071049,200.17750870667984,200.59746970233283,200.97754654498218,201.39918597438779,201.8080663465594,202.23144815913798,202.6420181889425,203.06714958491995,203.49317288231774,203.90630446405655,204.33408826052749,204.74892706760156,205.17847863823371,205.60893138356053,206.01243049848182,206.44463282724496,206.86375645922411,207.29774482129542,207.71860044016395,208.15438221614914,208.59107823744449,209.01455958017567,209.45306020451841,209.87829154194691,210.31860422668038,210.75984066231212,211.15917239324114,211.60217229294244,212.03176675500973,212.47659730791148,212.9079670265362,213.3546357976314,213.80224165433151,214.23630269442856,{"$f":"EI142*EI101","v":214.68575823799014},215.12161299233586,215.57292586640659,216.02518556914541,216.43449367550238,216.88856089836304,217.32888777987867,217.78483139055638,218.22697787928956,218.68480563177104,219.14359388076394,219.58849892738306,220.04918307336575,220.49592664601624,220.95851452359526,221.42207288415662,221.84160660250095,222.30701763987454,222.75834506540102,223.22567936778137,223.6788718591838,224.14813737427301,224.61838738164712,225.07440734709462,225.54660061603968,226.0045050388195,226.4786495996714,226.953788888768,227.39917641317385,227.87624691502063,228.33888098276472,228.8179229312002,229.28246878839914,229.76349033023098,230.24552102782135,230.71296519286713,231.19698783456369,231.66636366631491,232.15238648362933,232.639428949093,233.08021646132798,233.56920546116379,234.04339736613471,234.53440706457147,235.01055852061461,235.50359726798902,235.99767038253378,236.47679255391094,236.97290737665699,237.45400947294388,237.9521744410481,238.45138453084135,238.90318409487543,239.40438934867925,239.89042783658479,240.39370427144885,240.88175126525707,241.38710744013196,241.89352382343745,242.38461574899966,242.89312484784185,243.38624616213724,243.89685662445575,244.40853831840033,{"$f":"GU142*GU101","v":244.87162504476055},245.3853517472526,245.88353277744127,246.39938240463982,246.8996221185842,247.41760344326536,247.93667146322139,248.44003217946462,248.96124519659244,249.46668600113094,249.99005287941893,250.51451775156602,251.00614224232868,251.53273881200403,252.04340025962216,252.57217293745524,253.0849446429178,253.61590242146002,254.14797411913713,254.66394501416204,255.19821544542097,255.71631853905572,256.25279678994519,256.79040054160566,257.2769474796371,257.81669984102962,258.34011897836643,258.88210181292271,259.40768392799288,259.95190645292229,260.49727072566793,261.02613195461822,261.57374989119535,262.10479658678344,262.65467750023458,263.20571203247835,263.70441421523782,264.25765103523531,264.79414658352528,265.34966959987594,265.88838216287212,266.44620082305585,267.00518975497204,267.54726335288944,268.10856225119147,268.65287591455257,269.21649432494763,269.78129517462037,270.29245627265408,270.85951442912301,271.40941307210994,271.97881454023576,272.53098558489,273.10274004817603,273.67569401971457,274.23131006693802,274.80663171400516,275.36454378950248,275.94224289628283,276.52115398283871,277.06381543308936,277.64507951485581,278.20875420348187,278.79242030148424,{"$f":"JG142*JG101","v":279.35842431992148},279.94450236025392,280.53180995888653,281.10134528400226,281.69107987310559,282.26296874653224,282.85514035540388,283.44855430653496,283.98561108862805,284.58139670287829,285.15915349387041,285.75740113315101,286.33754544684734,286.93826528523283,287.54024539957572,288.12400924144271,288.7284769789739,289.31465316708773,289.92161880766361,290.5298578275337,291.08033172544634,291.69100165892786,292.28319236089317,292.89638582737979,293.49102369875652,294.10675112649835,294.72377031526412,295.32211814031263,295.94168709975196,296.54250753791314,297.16463680470071,297.78807126320532,298.35229747240078,298.97822357524512,299.58520878591122,300.21372146636918,300.82321498328838,301.45432493013573,302.08675890965463,302.70005506481783,303.33510251510609,303.95093305587528,304.58860477684192,305.22761429670788,305.82661100073972,306.46821778705072,307.0904091744751,307.73466733727076,308.35942986896725,309.00635036479832,309.65462806293095,310.28328849645982,310.93424513795935,311.5655034484526,312.21915010378717,312.87416807252225,313.46697827159409,314.12461411265235,314.76234950619551,315.42270296221926,316.06307373409999,316.72615603536389,317.39062944547538,318.03499549920883,{"$f":"LS142*LS101","v":318.70221477986257},319.34924361248,320.019220110714,320.69060218142761,321.29822236589604,321.97228771038999,322.62595544092744,323.30280629368229,323.95917524136161,324.63882311321436,325.31989684753682,325.98036088990273,326.66424909396284,327.32744243855598,328.01415674287108,328.70231173462815,329.32511189756656,330.01601719846462,330.68601529841658,331.37977569702718,332.05254249775487,332.7491697924865,333.44725857154867,334.12422277338845,334.82519633517506,335.50495802451661,336.20882829010645,336.9141752353666,337.57535551871871,338.28356936016121,338.97035223403589,339.68149269902005,340.37111363508603,341.08519281759374,341.80077009749709,342.49469358785211,343.21322791997716,343.91001898041361,344.63152258448571,345.35453986196643,346.00889140139583,346.73479832009275,347.4387388682934,348.16764552542116,348.87449503820238,349.60641382988274,350.33986814544119,351.05112770183314,351.78761294469217,352.50181171074115,353.24134040590758,353.98242059009561,354.65311958231575,355.39716159869164,356.11868846584434,356.86580516214553,357.59031366759979,358.3405177496366,359.09229571704776,359.82132444080543,360.57620905619314,361.30825041893166,362.06625452021109,362.8258488708604,{"$f":"OE142*OE101","v":363.51330371899502},364.27593389632739,365.01548643574841,365.7812681067399,366.52387677376748,367.29282296165337,368.06338235478268,368.81062416726496,369.58436782075222,370.33469753600031,371.1116386084858,371.89020965902671,372.62002897881774,373.40176454632086,374.15984433556412,374.94481034785849,375.70602282673286,376.49423263331175,377.28409605910736,378.05005775286855,378.84318521102466,379.61231216560657,380.40871714441363,381.20679293544129,381.92907459966364,382.73034001391517,383.50735866525247,384.31193522945227,385.09216483339219,385.90006623053944,386.70966255873731,387.49476002566291,388.30770193048568,389.09604373491891,389.91234504163054,390.73035890192398,391.47068509526559,392.29196826410777,393.08839892100303,393.91307596118133,394.71279778886912,395.54088272522068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},0,0,0,0,0,26524.357987569871,26527.452737224714,26530.657245945415,26533.764784346629,26536.982535382165,26540.207037075841,26543.229630365309,26546.467238107944,26549.606873935219,26552.857860771117,26556.010470832425,26559.274892049365,26562.546161835828,26565.718441073681,26569.003229058479,26572.188617426022,26575.48697947176,26578.79226129294,26581.783636900829,26585.102128750143,26588.320201083443,26591.652406271594,26594.883776970019,26598.229752166008,26601.582747027111,26604.834278290753,26608.201129070956,26611.46609696544,26614.846860922964,26618.234717530442,26621.300825707265,26624.70222236474,26628.000690757923,26631.416143350136,26634.728242337191,26638.15780894889,26641.594570595727,26644.927333812881,26648.378297536769,26651.724833067765,26655.190057557375,26658.662551890317,26661.80525965567,26665.291632305303,26668.67250526711,26672.173285006342,26675.568129090745,26679.083375455455,26682.605996606533,26686.022021168807,26689.559199202835,26692.989340148204,26696.541135220054,26700.100381755372,26703.436759191405,26707.010472352507,26710.476042850521,26714.064524027242,{"$f":"BW87+BW109+BW117+BW125+BW131+BW137+BW143","v":26717.544415652024},26721.147725871717,26699.814130349339,26703.265090842931,26706.838443853627,26710.3036650996,26713.891784637632,26717.487431845788,26720.741596523709,26724.351614246512,26727.852390708827,26731.477326472243,26734.992569546488,26738.632484997855,26742.280036784225,26745.817211507252,26749.479836440045,26753.031628187211,26756.709388554704,26760.394864653681,26763.730327074845,26767.430532702376,26771.018767930353,26774.734264291081,26778.337327545676,26782.068177827048,26785.806855219515,26789.43239803418,26793.186525140605,26796.827050151787,26800.596690816579,26804.374239972487,26807.793031172114,26811.585677839619,26815.2635567873,26819.071876191447,26822.764953609534,26826.589010516353,26830.421090076448,26834.137208654189,26837.985123903443,26841.716598973075,26845.580415350909,26849.45233779513,26853.081812333843,26856.969472281067,26860.739489350719,26864.643214667554,26868.428810959274,26872.348668034261,26876.276748745811,26880.085963423684,26884.030276539645,26887.855232419814,26891.815845018988,26895.784766757493,26899.3767556772,26903.361539775018,26907.225741961312,26911.226992784665,26915.107163403689,26919.124948999695,26923.151163680715,26927.055542736387,{"$f":"EI87+EI109+EI117+EI125+EI131+EI137+EI143","v":26931.098395350724},26935.018908866059,26939.078468168329,26943.14654419446,26946.828270611142,26950.912605280777,26954.87334558001,26958.974558358052,26962.951666024212,26967.069826657778,26971.196626957473,26975.198547851815,26979.342401744925,26983.360860180921,26987.521838139739,26991.691545592992,26995.465251389498,26999.651623670674,27003.711313863285,27007.91498591319,27011.991452373361,27016.212495681586,27020.442394497917,27024.544294087118,27028.791672541276,27032.910522824182,27037.175453149041,27041.449331054464,27045.4555918365,27049.746841000611,27053.908234439969,27058.217216766148,27062.395806751651,27066.722595520427,27071.058461645251,27075.26312190984,27079.6169055719,27083.838941178499,27088.210716420246,27092.591663397092,27096.556547069646,27100.955003123167,27105.220359308383,27109.636991545824,27113.919973892927,27118.354857425566,27122.799045090891,27127.108749022434,27131.571301853033,27135.898815209133,27140.379809097227,27144.87020385492,27148.934140933401,27153.442482191371,27157.814398390081,27162.341369921684,27166.731352630984,27171.27703142399,27175.832246791822,27180.249618662256,27184.823658006335,27189.259284228425,27193.852225336977,27198.454802174012,{"$f":"GU87+GU109+GU117+GU125+GU131+GU137+GU143","v":27202.62026727762},27207.241238966537,27211.722377333081,27216.362444729733,27220.862100956667,27225.52134297217,27230.190359811673,27234.718089454283,27239.40640054335,27243.952840580172,27248.660525650372,27253.378087175337,27257.800249469747,27262.536985613981,27267.130385335302,27271.886695572412,27276.499077063047,27281.275042281031,27286.061027201635,27290.702185402391,27295.507947931557,27300.168285258806,27304.993907125558,27309.829652871744,27314.206142579336,27319.061215070062,27323.769370210404,27328.644505807242,27333.372116932296,27338.267398544038,27343.172950177384,27347.930056931793,27352.855880271305,27357.632645298119,27362.578824114615,27367.53537973214,27372.021205866062,27376.997571061944,27381.82334851881,27386.820278050884,27391.665997555036,27396.683576403386,27401.711681845973,27406.587633859239,27411.636517449471,27416.532618851401,27421.602366452902,27426.682750095712,27431.280644172522,27436.381332289966,27441.327670583629,27446.449436789419,27451.416215336085,27456.559146733347,27461.712867707334,27466.710634052106,27471.885652267476,27476.904071386576,27482.100474852065,27487.307780075633,27492.189019820638,27497.417490236126,27502.487744060316,27507.737820611852,{"$f":"JG87+JG109+JG117+JG125+JG131+JG137+JG143","v":27512.829026757692},27518.100798730484,27523.383630580189,27528.506600829598,27533.811263458581,27538.955403875054,27544.281987496859,27549.619745987282,27554.450571742207,27559.809663342392,27565.006585677365,27570.387823192697,27575.606221294394,27581.009696240671,27586.424507369185,27591.675463126776,27597.112650425868,27602.385305237953,27607.844961174935,27613.316071158664,27618.267583870391,27623.760559922055,27629.087315286233,27634.60299051728,27639.951758170311,27645.490226382852,27651.040313985799,27656.422452672112,27661.995475462267,27667.399855303527,27672.995908058281,27678.603701012536,27683.678915764245,27689.30912105933,27694.768953029274,27700.422424589993,27705.904818774678,27711.581652746569,27717.270396392345,27722.786995308037,27728.499247123378,27734.038642837597,27739.774499967694,27745.52239059889,27750.910365951655,27756.681618994517,27762.278230524404,27768.073332698754,27773.693071671361,27779.512121531363,27785.34337942606,27790.998180025654,27796.853535015944,27802.531703518831,27808.411255183568,27814.303141812339,27819.635469552992,27825.550903943313,27831.287333808232,27837.227213145165,27842.987348238232,27848.951773538101,27854.928711862049,27860.724784515383,{"$f":"LS87+LS109+LS117+LS125+LS131+LS137+LS143","v":27866.726421944863},27872.546446294255,27878.572884895875,27884.611966621942,27890.077510181232,27896.140727954957,27902.020469191142,27908.108742611672,27914.012781296049,27920.126213903368,27926.252472143595,27932.193346204676,27938.344920600197,27944.310344734811,27950.487339902127,27956.677294052981,27962.279381518609,27968.494074700189,27974.520707609256,27980.761082394762,27986.812619767301,27993.078782283417,27999.358090851081,28005.447383846629,28011.752641034902,28017.867097430531,28024.198410469508,28030.543006242122,28036.490322890873,28042.860706394651,28049.038318345152,28055.435026827687,28061.638167147601,28068.061309394256,28074.497927026983,28080.739768822728,28087.202985140193,28093.470620728822,28099.960545647449,28106.46408605839,28112.349978155555,28118.879510889234,28125.211456120298,28131.767971501162,28138.126082868632,28144.709692399796,28151.307113968243,28157.70489367799,28164.329578437504,28170.753796338118,28177.405856951136,28184.071873207911,28190.104810642933,28196.797468580229,28203.287602750268,28210.007917433497,28216.524871440059,28223.272957157977,28230.035199974845,28236.592813345047,28243.383000460457,28249.96771251829,28256.785959409299,28263.618510593387,{"$f":"OE87+OE109+OE117+OE125+OE131+OE137+OE143","v":28269.802166952362},28276.662025397465,28283.314300489561,28290.202506620128,28296.882271580038,28303.79894254007,28310.730124281272,28317.451564384548,28324.411388547665,28331.160604336321,28338.149189283333,28345.152435882948,28351.717160664466,28358.748872094155,28365.567799798402,28372.628569078988,28379.475675326466,28386.565622536637,28393.670444051666,28400.560269487054,28407.694450973169,28414.612747929634,28421.776410714003,28428.955102454296,28435.452026023973,28442.659408425163,28449.648691193943,28456.885857388927,28463.904022676361,28471.171095743699,28478.453414715841,28485.515366430838,28492.827778864721,28499.918913395599,28507.261543649467,28514.619578322807,28521.278812431912,28528.666254535648,28535.830148294423,28543.248118270822,28550.441616110882,28557.89024011336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ87+QQ109+QQ117+QQ125+QQ131+QQ137+QQ143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total EBITDA",null,"USD/Month",null,null,{"$f":"J61-J145","v":0},{"$f":"K61-K145","v":0},0,0,0,0,0,602296.35622784088,532875.59561378323,463362.18747919728,428734.0244109332,440800.40169303131,441193.57510994194,441549.12359692808,535640.80257916939,571256.65175127808,606955.36426752561,818803.61891773692,819517.39278378419,608533.18945709732,538419.63027352549,468212.49738255324,433238.7319616524,445425.47149578965,445822.51979969261,446162.40692690108,541189.10734651366,577158.85468712391,613212.28718111932,827165.81317797629,827886.63131778629,614805.64682142367,543995.26101700007,473090.36988988664,437768.99208155664,450076.79213147325,450477.73651938455,450820.95639336086,546791.9691477234,583119.13046802941,619530.80687614088,835610.5249313903,836338.45612302131,621139.85170496767,549625.71312037553,478016.12829725211,442343.68238020357,454773.7447889105,455178.62273725413,455525.20735403884,552449.91564178781,589138.04166314937,625911.52091161348,844138.55961455125,844873.67328891519,627536.4030737906,555311.51668870822,482990.23375521693,446963.22963576781,459516.76815905463,459925.61748565349,460295.33500341559,558187.205410394,595241.39241912519,632381.78259011079,{"$f":"BW61-BW145","v":852786.46450803266},853528.86091944238,634047.66671539401,561102.045102451,488059.06496690284,451672.54540552333,464351.35519795911,464764.2835618229,465117.75688603491,563982.46242908179,601404.88807926979,638914.37353971309,861509.40606166609,862259.17951033183,640571.61826955318,566901.02119668457,493132.09622424952,456383.92030933616,469188.67638465838,469605.65427788609,469962.59141300787,569809.74647116428,607604.01836478151,645486.21338910412,870293.31180030305,871050.4816323847,647159.76506404916,572756.98652790766,498254.90103570098,461141.47337378561,474073.42602017766,474494.49233497534,474854.92648077296,575694.29314514832,613864.10532314715,652122.71248519456,879163.85867054318,879928.49702218268,653812.72910111584,578670.49145367998,503427.95801680052,465945.64745135192,479006.05934849614,479431.25332981232,479815.74553149869,581661.33419596625,620211.98867667711,658852.32226321404,888159.06342013832,888931.27448181028,660559.03254130809,584666.89216179191,508673.4531514761,470817.04920246388,484007.73311578541,484437.11175976379,484804.65561133722,587662.31321974576,626596.02207593876,665620.29924494436,897205.80225971888,897985.6284750445,667343.79555036046,590697.39222336968,{"$f":"EI61-EI145","v":513948.68154120748},475716.00831792189,489037.71984455467,489471.30588266905,489842.44829361216,593722.23118652054,633042.79974282393,672454.83460548776,906341.74407675094,907129.25965076243,674195.27938287635,596787.11591539264,519275.62629302347,480662.9430455931,494116.9828312769,494554.81658427289,494929.5919664891,599841.65638647845,639552.92774891248,679356.5722838795,915567.75781362574,916363.03765198647,681114.12948300515,602936.63414017006,524654.78366599721,485658.31243357761,499245.99401250063,499688.11616455775,500087.9079541238,606046.8300167782,646154.32019589946,686355.10317207663,924923.38600152952,925726.53833851626,688130.0102640891,609172.31744366954,530109.22593602689,490723.54562491784,504446.75481455337,504893.22449736245,505275.3857642904,612287.24843974703,652793.25872491521,693393.48671765998,934332.56541800511,935143.63427656668,695185.83939775394,615443.412642512,535594.53751887614,495817.38422164228,509676.90700157528,510127.74772806704,510513.64721009292,618588.91286423395,659497.40212927503,700501.04314857395,943834.47679208557,944653.53921925707,702311.00996209413,621776.04911390389,541133.57972851221,500961.06145364128,514958.25084638345,515413.50440876663,{"$f":"GU61-GU145","v":515803.17776551732},624952.41269748053,666267.37911988795,707678.44056880311,953430.0223153336,954257.15608320467,709506.19161549548,628170.81895985198,546726.86700493831,506155.05304319778,520291.27547636151,520750.98404103273,521166.66947759973,631405.03835744748,673132.22056680429,714956.45434238936,963160.33091955585,963995.64845245995,716802.23614609195,634655.14703873906,552398.39269548759,511421.64281608362,525698.86009253515,526163.08499569795,526560.43043071602,637894.26177416276,680036.0538664303,722275.85955906613,972946.28268437693,973789.82963436644,724139.77123793075,641176.24584769795,558101.96290711476,516717.92161718465,531136.95131195942,531605.71686537634,532006.94522112748,644447.12380291102,687007.64438752807,729667.15010598453,982828.63024571177,983680.48660050682,731549.36650465301,647761.28945578367,563861.351624973,522065.96956694161,536628.21917856415,537101.56868903013,537506.71690849937,651064.23563027242,694047.64420371864,737131.01903668023,992808.3101954239,993668.55669280654,739031.71660428052,654410.89182795049,569677.09201091179,527466.27954148559,542173.17051069462,542651.1476699739,543083.34232613491,657773.97816567065,701186.2449500896,744699.47291621263,{"$f":"JG61-JG145","v":1002928.1008266524},1003796.8542314004,746618.90753897023,661153.57359751873,575574.1345622174,532942.02344408981,547795.59660917753,548278.26502794237,548691.38181996567,664521.71874088887,708365.33437245921,752310.91181865253,1013105.7036714603,1013983.0113150626,754249.18613002577,667934.43239677884,581504.4368754467,538448.57631606609,553449.6821080409,553937.06691348925,554354.21652441763,671335.57875393447,715614.82801238552,759997.04959494271,1023383.5056603637,1024269.4505722211,761954.34494053281,674781.72807307087,587492.72135868692,544008.89826099342,559159.0008367335,559651.14689341828,560072.36758513818,678216.19183996844,722935.40203897154,767758.60504459112,1033762.478963237,1034657.1449483829,769735.10442527197,681696.09712429706,593539.54043831583,549623.499787768,564924.07780472422,565421.03037293488,565870.37194615463,685193.07222247752,730358.45451083244,775628.86443452712,1044287.1166225582,1045190.6249407229,777624.83341531677,688707.19897949416,599670.83918064309,555316.47550385504,570769.65200699319,571271.47704267094,571700.97338734043,692209.39939739055,737823.54483436642,783543.75867060176,1054871.8150189326,1055784.2147318001,785559.30349157611,695757.93277583795,{"$f":"LS61-LS145","v":605836.65380346181},561041.41714234301,576648.07672845735,577154.80018988461,577588.48458619323,699294.41773982218,745361.78396824154,791536.26962820382,1065560.6601706359,1066482.0374525161,793571.57834025123,702877.68676975172,612062.69221819087,566822.1991035497,582583.86485649319,583095.53320902714,583533.44527304824,706448.78400794393,752973.87291751732,799607.14265946334,1076354.661028852,1077285.1028558011,801662.40502013068,710067.12066703103,618349.52665817598,572659.35000518931,588577.56008980365,589094.22020524344,589561.36912721558,713703.19016458781,760692.46353979933,807790.9940655448,1087300.0932867338,1088239.7255720219,809866.48564141314,717357.0773223174,624724.13556040381,578577.92305514577,594654.88602022256,595176.60627125273,595623.11193806666,720998.54145375092,768454.69481495849,816021.18781294744,1098307.9166406109,1099256.790227154,818117.01854045037,724688.17055535258,631134.55813855771,584529.65663367871,600766.29260272474,601293.09979319701,601743.95421967818,728365.24925045727,776292.92006474349,824332.02367730835,1109423.9834804048,1110382.1877927815,826448.38851915707,732090.9612572327,637607.52625812835,590539.37500977307,606937.26835180912,607469.21059060772,{"$f":"OE61-OE145","v":607924.45478186093},735803.99411344423,784207.86587639281,832724.27437839878,1120649.3407662429,1121616.9660574077,834861.37005581695,739566.13301943755,644143.63249931228,596607.62538072816,613168.37614907534,613705.50196211657,614191.14200322214,743346.69182441116,792233.48705507466,841233.9384762292,1132032.1173448674,1133009.2943442378,843392.05088609364,747145.75841285952,650770.92889648071,602760.45675848878,619486.36243368231,620028.74268233939,620492.90957548562,750931.8836715488,800304.40655058785,849791.71148122358,1143479.699586692,1144466.4809695582,851970.95434388402,754768.07581580756,657435.37918486353,608947.68150270369,625839.69914888055,626387.36149566399,626856.0434704572,758591.19369213644,808454.26875106164,858433.26282044337,1155039.7761153758,1156036.2546639531,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},0,0,0,0,0,628820.71421541076,559403.04835100798,489892.8447251427,455267.78919527982,467337.38422841346,467733.78214701777,468092.35322729341,562187.26981727732,597806.25862521329,633508.22212829674,845359.62938856939,846076.66767583357,635095.7356189331,564985.34871459915,494781.5006116117,459810.92057907843,472000.9584752614,472401.31206098554,472744.19056380191,567774.20947526384,603747.17488820734,639803.93958739087,853760.69695494627,854484.86106995225,641407.22956845083,570600.09529529081,499698.57101895759,464380.45817852207,476691.63899239624,477095.97123691498,477442.25721906812,573416.67137008812,609747.13115878729,646162.22301949107,862245.25317372754,862976.61393197021,647781.44627556344,576270.64045418845,504664.50659478887,468995.4072132713,481428.93484646786,481837.28528914443,482187.01261369453,579115.20727409306,615806.71416841645,652583.69419661979,870814.12774364196,871552.75666437065,654219.00907039712,581997.53870987706,509679.79295441974,473656.21897591604,486213.30929427466,486625.71786740888,486998.77176260698,584894.2158827465,621951.86846197571,659095.84711413807,{"$f":"BW61","v":879504.00892368471},880250.00864531414,660747.48084574332,587805.31019329396,514765.90341075644,478382.84907062293,491065.24698259676,491481.7709936687,491838.49848255864,590706.81404332828,628132.74046997866,665645.85086618538,888244.39863121253,888997.81199532968,667313.89830633742,593646.8384081918,519881.57606068958,483136.95193752338,495945.38577321306,496366.04914253979,496726.3217400827,596577.17700386664,634375.03713271185,672260.94765339524,897071.64912784868,897832.54981021176,673945.5719192687,599546.41892594181,525048.08756084158,487938.30042393738,500874.02271099424,501298.86657494784,501662.71951194509,602505.8788229879,640679.36887993442,678941.78436138597,905986.62362415274,906755.08603269898,680643.15019119228,605504.62866233417,530265.94314070395,492787.36405032501,505851.63976384705,506280.70566760743,506668.82734383253,608518.3036682473,647072.72816602781,685716.9654778816,915027.49223109754,915803.62314984458,687435.3092900539,611546.97812521562,535557.48342801572,497704.90443488368,510899.54896080442,511332.8965265213,511704.03236701444,614565.6747595208,653503.24781790003,692531.52623772901,924120.90942312253,924904.75342404423,694266.94671404117,617624.44776610611,{"$f":"EI61","v":540879.77993655822},502651.02722678793,515976.798312723,516414.45242686349,516789.27656422328,620673.1437918013,659997.673088404,699413.80916384584,933304.6957427751,934096.32947742019,701166.47600983386,623762.3144632444,546254.96869476838,507646.30390577402,521104.50466941664,521546.50812986586,521925.05721787858,626841.30801014917,666556.63906277576,706364.48726979271,942579.74926599907,943379.25014766806,708134.57187750307,629961.17843425716,551683.5753385385,512691.22295640176,526283.16946564964,526729.56549561222,527133.36354596028,633096.57685777883,673208.22843033948,713413.32038884284,951985.7818082812,952793.26093403669,715201.06872573437,636247.58056557935,557188.84284159879,517807.38456609636,531534.96553097363,531985.81616075954,532371.94231136004,639388.20344287017,679898.47908422363,720503.12370920577,961446.48539189808,962261.98913399223,722308.63844284485,642570.52139153448,562726.10882072919,522953.28303685144,536817.28681067249,537272.61793192197,537662.58135102631,645742.35534642532,686655.21652766515,727663.38451849564,971001.20814471657,971824.81625068106,729486.84220888594,648956.29873256618,568318.40338651859,528150.32073786971,542152.10307172046,542611.95921094064,{"$f":"GU61","v":543005.79803279496},652159.65393644711,693479.10149722104,734894.80301353289,980650.88441629021,981482.67742617684,736736.38197530713,655405.53704930632,573966.27340548171,533399.00588377798,547539.93600201188,548004.36212820804,548424.46972706949,658667.57534306147,700399.35095213959,742228.34103796177,990436.82999661891,991276.92349474097,744088.29717329354,661945.84922414145,579693.90064341913,538721.81110134243,553003.8539996607,553472.91464856965,553874.63657329534,665213.32298923284,707359.82323664066,749604.50406487333,1000279.6548013092,1001128.0970329104,751482.94418810809,668524.17590462975,585454.81878738606,544075.55426248279,558499.53013607406,558973.25224510848,559378.96642699349,671824.12137397297,714389.46773604688,757053.97038403538,1010220.2962432668,1011077.1701769102,758951.07818649895,675167.87708964292,591272.98814242252,549482.50218579301,564049.82154501707,564528.25143912586,564937.99755267194,678500.61696256243,721488.97187430225,764577.46847346961,1020259.72641076,1021125.1158395399,766493.42947198788,681877.60246200254,597148.97766317928,554943.18361287215,569655.27098554664,570138.45545004949,570575.53134595556,685271.39565590676,728688.73269414995,772207.21073682443,{"$f":"JG61","v":1030440.9298534101},1031314.9550301309,774142.29116955039,688682.08019834827,603107.94582567597,560480.9788479649,575339.87859667442,575827.8847739296,576245.83239170793,692081.5284042313,735930.3409581366,779881.29964184528,1040681.3098927547,1041564.0210113033,781835.61063739494,695526.10785990558,609101.54952587257,566050.96162130404,581057.52706921578,581550.38298464788,581972.48410828807,698959.33931385656,743243.9153276718,787631.65258545999,1051023.457418534,1051914.9407986039,789605.38525451859,702438.15052574303,615154.71683414921,571676.298116297,586831.99674479174,587329.75059443084,587756.04650090239,705905.50096102781,750630.17099200084,795459.02746918111,1061468.3837820117,1062368.7266011294,797452.3748216643,709418.88411960506,621268.0396854392,577357.53843060555,592663.85230469191,593166.55276353378,593621.28231210634,712949.75384147209,758120.73274135683,803396.9377672259,1072060.8096942296,1072970.1370622544,805410.17679474282,716498.19715951977,627467.69271565904,583119.00720737386,598578.0632621767,599085.78018448327,599520.60885689338,720034.95030133391,765654.83216817467,811380.98588374688,1082714.8023671708,1083633.1665053382,813414.23220343818,723618.65756035328,{"$f":"LS61","v":633703.38022540673},588913.9635886373,604526.64961335319,605039.41215650656,605478.56209637446,727190.5584677771,773263.80443743267,819444.37837081554,1093474.6729519321,1094402.1636664195,821497.83081239485,730809.88011595642,640001.03713879106,594766.50944828452,610534.35219639528,611052.21050308016,611495.72465456685,734417.2780826441,780948.39362512657,827587.90374185808,1104341.4736486194,1105278.1816380846,829661.76311098179,738072.56805087766,646361.27929921087,600677.21710261982,616601.75850027311,617124.76321148558,617597.85945010651,741746.05087098246,788741.50185814453,835846.42909237253,1115361.7314538814,1116307.7868814161,837940.98356844008,745437.81709114008,652811.33854554396,606671.39367587457,622754.84656586999,623283.07035731117,623735.46191622224,749117.4209646401,796579.90627107874,844152.95578444854,1126446.0427234794,1127401.4999195538,846268.32565441867,752845.87544903054,659298.8877169952,612700.41043001681,628943.69845967588,629477.17166640493,629934.05903032108,756562.04671903746,804496.20766749373,852542.03159474186,1137640.508351845,1138605.4607499395,854678.42371913197,760327.55407057772,665850.9092585888,618789.34272229136,635194.05431121844,635732.82910120115,{"$f":"OE61","v":636194.25694881333},764080.65613884164,812491.18017688242,861014.47688501887,1148946.2230378229,1149920.7649999477,863172.1001800982,767883.58458382206,672468.04388785991,624938.78598506446,641506.52533835871,642050.65439799952,642542.85916388663,771705.44069650536,820599.0548548731,869606.56704530818,1160411.593020194,1161395.8599667745,871785.72133014526,775546.31868234661,679178.62334745389,631175.06950641843,647908.13884439634,648457.69778479368,648928.36160150962,779374.54307997401,828754.05524178175,878248.59733861254,1171943.6036093684,1172937.652065302,880449.40775859985,783253.59118223842,685928.2069637283,637447.6004160993,654346.96069253003,654901.98107398686,655377.32228288916,787119.85994667211,836990.09889935609,886976.51093871414,1183590.2177314868,1184594.1449040663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue Months in Arrears",{"$f":"InputC!F42","v":2},{"$f":"InputC!G42","v":"Months"}]
[null,null,null,null,"Revenues Collected",null,"USD/Month",null,null,{"$f":"OFFSET(J151,0,-$F152)","v":0},{"$f":"OFFSET(K151,0,-$F152)","v":0},0,0,0,0,0,0,0,628820.71421541076,559403.04835100798,489892.8447251427,455267.78919527982,467337.38422841346,467733.78214701777,468092.35322729341,562187.26981727732,597806.25862521329,633508.22212829674,845359.62938856939,846076.66767583357,635095.7356189331,564985.34871459915,494781.5006116117,459810.92057907843,472000.9584752614,472401.31206098554,472744.19056380191,567774.20947526384,603747.17488820734,639803.93958739087,853760.69695494627,854484.86106995225,641407.22956845083,570600.09529529081,499698.57101895759,464380.45817852207,476691.63899239624,477095.97123691498,477442.25721906812,573416.67137008812,609747.13115878729,646162.22301949107,862245.25317372754,862976.61393197021,647781.44627556344,576270.64045418845,504664.50659478887,468995.4072132713,481428.93484646786,481837.28528914443,482187.01261369453,579115.20727409306,615806.71416841645,652583.69419661979,870814.12774364196,871552.75666437065,654219.00907039712,581997.53870987706,509679.79295441974,473656.21897591604,486213.30929427466,486625.71786740888,486998.77176260698,584894.2158827465,{"$f":"OFFSET(BW151,0,-$F152)","v":621951.86846197571},659095.84711413807,879504.00892368471,880250.00864531414,660747.48084574332,587805.31019329396,514765.90341075644,478382.84907062293,491065.24698259676,491481.7709936687,491838.49848255864,590706.81404332828,628132.74046997866,665645.85086618538,888244.39863121253,888997.81199532968,667313.89830633742,593646.8384081918,519881.57606068958,483136.95193752338,495945.38577321306,496366.04914253979,496726.3217400827,596577.17700386664,634375.03713271185,672260.94765339524,897071.64912784868,897832.54981021176,673945.5719192687,599546.41892594181,525048.08756084158,487938.30042393738,500874.02271099424,501298.86657494784,501662.71951194509,602505.8788229879,640679.36887993442,678941.78436138597,905986.62362415274,906755.08603269898,680643.15019119228,605504.62866233417,530265.94314070395,492787.36405032501,505851.63976384705,506280.70566760743,506668.82734383253,608518.3036682473,647072.72816602781,685716.9654778816,915027.49223109754,915803.62314984458,687435.3092900539,611546.97812521562,535557.48342801572,497704.90443488368,510899.54896080442,511332.8965265213,511704.03236701444,614565.6747595208,653503.24781790003,692531.52623772901,924120.90942312253,924904.75342404423,{"$f":"OFFSET(EI151,0,-$F152)","v":694266.94671404117},617624.44776610611,540879.77993655822,502651.02722678793,515976.798312723,516414.45242686349,516789.27656422328,620673.1437918013,659997.673088404,699413.80916384584,933304.6957427751,934096.32947742019,701166.47600983386,623762.3144632444,546254.96869476838,507646.30390577402,521104.50466941664,521546.50812986586,521925.05721787858,626841.30801014917,666556.63906277576,706364.48726979271,942579.74926599907,943379.25014766806,708134.57187750307,629961.17843425716,551683.5753385385,512691.22295640176,526283.16946564964,526729.56549561222,527133.36354596028,633096.57685777883,673208.22843033948,713413.32038884284,951985.7818082812,952793.26093403669,715201.06872573437,636247.58056557935,557188.84284159879,517807.38456609636,531534.96553097363,531985.81616075954,532371.94231136004,639388.20344287017,679898.47908422363,720503.12370920577,961446.48539189808,962261.98913399223,722308.63844284485,642570.52139153448,562726.10882072919,522953.28303685144,536817.28681067249,537272.61793192197,537662.58135102631,645742.35534642532,686655.21652766515,727663.38451849564,971001.20814471657,971824.81625068106,729486.84220888594,648956.29873256618,568318.40338651859,528150.32073786971,{"$f":"OFFSET(GU151,0,-$F152)","v":542152.10307172046},542611.95921094064,543005.79803279496,652159.65393644711,693479.10149722104,734894.80301353289,980650.88441629021,981482.67742617684,736736.38197530713,655405.53704930632,573966.27340548171,533399.00588377798,547539.93600201188,548004.36212820804,548424.46972706949,658667.57534306147,700399.35095213959,742228.34103796177,990436.82999661891,991276.92349474097,744088.29717329354,661945.84922414145,579693.90064341913,538721.81110134243,553003.8539996607,553472.91464856965,553874.63657329534,665213.32298923284,707359.82323664066,749604.50406487333,1000279.6548013092,1001128.0970329104,751482.94418810809,668524.17590462975,585454.81878738606,544075.55426248279,558499.53013607406,558973.25224510848,559378.96642699349,671824.12137397297,714389.46773604688,757053.97038403538,1010220.2962432668,1011077.1701769102,758951.07818649895,675167.87708964292,591272.98814242252,549482.50218579301,564049.82154501707,564528.25143912586,564937.99755267194,678500.61696256243,721488.97187430225,764577.46847346961,1020259.72641076,1021125.1158395399,766493.42947198788,681877.60246200254,597148.97766317928,554943.18361287215,569655.27098554664,570138.45545004949,570575.53134595556,685271.39565590676,{"$f":"OFFSET(JG151,0,-$F152)","v":728688.73269414995},772207.21073682443,1030440.9298534101,1031314.9550301309,774142.29116955039,688682.08019834827,603107.94582567597,560480.9788479649,575339.87859667442,575827.8847739296,576245.83239170793,692081.5284042313,735930.3409581366,779881.29964184528,1040681.3098927547,1041564.0210113033,781835.61063739494,695526.10785990558,609101.54952587257,566050.96162130404,581057.52706921578,581550.38298464788,581972.48410828807,698959.33931385656,743243.9153276718,787631.65258545999,1051023.457418534,1051914.9407986039,789605.38525451859,702438.15052574303,615154.71683414921,571676.298116297,586831.99674479174,587329.75059443084,587756.04650090239,705905.50096102781,750630.17099200084,795459.02746918111,1061468.3837820117,1062368.7266011294,797452.3748216643,709418.88411960506,621268.0396854392,577357.53843060555,592663.85230469191,593166.55276353378,593621.28231210634,712949.75384147209,758120.73274135683,803396.9377672259,1072060.8096942296,1072970.1370622544,805410.17679474282,716498.19715951977,627467.69271565904,583119.00720737386,598578.0632621767,599085.78018448327,599520.60885689338,720034.95030133391,765654.83216817467,811380.98588374688,1082714.8023671708,1083633.1665053382,{"$f":"OFFSET(LS151,0,-$F152)","v":813414.23220343818},723618.65756035328,633703.38022540673,588913.9635886373,604526.64961335319,605039.41215650656,605478.56209637446,727190.5584677771,773263.80443743267,819444.37837081554,1093474.6729519321,1094402.1636664195,821497.83081239485,730809.88011595642,640001.03713879106,594766.50944828452,610534.35219639528,611052.21050308016,611495.72465456685,734417.2780826441,780948.39362512657,827587.90374185808,1104341.4736486194,1105278.1816380846,829661.76311098179,738072.56805087766,646361.27929921087,600677.21710261982,616601.75850027311,617124.76321148558,617597.85945010651,741746.05087098246,788741.50185814453,835846.42909237253,1115361.7314538814,1116307.7868814161,837940.98356844008,745437.81709114008,652811.33854554396,606671.39367587457,622754.84656586999,623283.07035731117,623735.46191622224,749117.4209646401,796579.90627107874,844152.95578444854,1126446.0427234794,1127401.4999195538,846268.32565441867,752845.87544903054,659298.8877169952,612700.41043001681,628943.69845967588,629477.17166640493,629934.05903032108,756562.04671903746,804496.20766749373,852542.03159474186,1137640.508351845,1138605.4607499395,854678.42371913197,760327.55407057772,665850.9092585888,618789.34272229136,{"$f":"OFFSET(OE151,0,-$F152)","v":635194.05431121844},635732.82910120115,636194.25694881333,764080.65613884164,812491.18017688242,861014.47688501887,1148946.2230378229,1149920.7649999477,863172.1001800982,767883.58458382206,672468.04388785991,624938.78598506446,641506.52533835871,642050.65439799952,642542.85916388663,771705.44069650536,820599.0548548731,869606.56704530818,1160411.593020194,1161395.8599667745,871785.72133014526,775546.31868234661,679178.62334745389,631175.06950641843,647908.13884439634,648457.69778479368,648928.36160150962,779374.54307997401,828754.05524178175,878248.59733861254,1171943.6036093684,1172937.652065302,880449.40775859985,783253.59118223842,685928.2069637283,637447.6004160993,654346.96069253003,654901.98107398686,655377.32228288916,787119.85994667211,836990.09889935609,886976.51093871414,1183590.2177314868,1184594.1449040663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"J158","v":0},0,0,0,0,0,0,628820.71421541076,1188223.7625664189,1049295.8930761507,945160.63392042252,922605.17342369328,935071.16637543123,935826.13537431112,1030279.6230445707,1159993.5284424906,1231314.48075351,1478867.8515168661,1691436.2970644031,1481172.4032947668,1200081.0843335325,1059766.849326211,954592.42119069025,931811.87905434007,944402.27053624718,945145.50262478762,1040518.4000390659,1171521.3843634713,1243551.1144755981,1493564.6365423372,1708245.5580248986,1495892.0906384031,1212007.3248637416,1070298.6663142485,964079.02919747971,941072.09717091848,953787.61022931151,954538.22845598357,1050858.9285891568,1183163.8025288759,1255909.3541782787,1508407.476193219,1725221.8671056982,1510758.0602075341,1224052.0867297524,1080935.1470489777,973659.91380806058,950424.34205973952,963266.22013561265,964024.29790283926,1061302.2198877879,1194921.9214425096,1268390.4083650364,1523397.8219402619,1742366.8844080127,1525771.765734768,1236216.5477802744,1091677.331664297,983336.01193033601,959869.52827019105,972839.02716168389,973624.48963001615,1071892.9876453537,1206846.0843447226,{"$f":"BV158","v":1281047.7155761141},1538599.856037823,1759754.0175689992,1540997.489491058,1248552.791039038,1102571.2136040512,993148.75248138024,969448.09605322056,982547.01797626645,983320.26947622839,1082545.312525888,1218839.554513308,1293778.5913361651,1553890.2494973992,1777242.2106265435,1556311.7103016682,1260960.7367145303,1113528.4144688824,1003018.527998214,979082.33771073748,992311.43491575378,993092.37088262336,1093303.4987439502,1230952.2141365793,1306635.9847861081,1569332.5967812447,1794904.1989380615,1571778.1217294817,1273491.9908452118,1124594.5064867847,1012986.3879847802,988812.3231349329,1002172.8892859435,1002961.5860868943,1104168.5983349346,1243185.2477029238,1319621.1532413219,1584928.4079855406,1812741.7096568535,1587398.236223893,1286147.7788535282,1135770.5718030399,1023053.3071910307,998639.00381417386,1012132.3454314563,1012949.5330114418,1115187.1310120816,1255591.0318342771,1332789.6936439115,1600744.4577089809,1830831.1153809442,1603238.9324399005,1298982.2874152714,1147104.4615532332,1033262.3878629013,1008604.45339569,1022232.4454873276,1023036.9288935377,1126269.7071265371,1268068.9225774226,1346034.7740556309,1616652.4356608535,1849025.6628471687,1619171.7001380874,{"$f":"EH158","v":1311891.3944801493},1158504.2277026661,1043530.807163348,1018627.8255395127,1032391.2507395882,1033203.7289910885,1137462.4203560264,1280670.816880207,1359411.4822522516,1632718.5049066227,1867401.0252201969,1635262.8054872556,1324928.7904730798,1170017.2831580143,1053901.2726005442,1028750.8085751925,1042651.0127992843,1043471.5653477462,1148766.3652280294,1293397.9470729267,1372921.1263325703,1648944.2365357936,1885958.9994136691,1651513.8220251729,1338095.7503117616,1181644.7537727971,1064374.7982949417,1038974.3924220528,1053012.7349612634,1053862.929041574,1160229.9404037409,1306304.8052881202,1386621.5488191843,1665399.102197126,1904779.0427423199,1667994.329659773,1351448.6492913156,1193436.4234071798,1074996.2274076967,1049342.3500970714,1063520.7816917344,1064357.7584721209,1171760.1457542316,1319286.6825270951,1400401.6027934307,1681949.6091011055,1923708.4745258919,1684570.6275768387,1364879.1598343812,1205296.6302122655,1085679.3918575824,1059770.5698475258,1074089.9047425962,1074935.1992829503,1183404.9366974537,1332397.5718740923,1414318.6010461627,1698664.5926632141,1942826.0243953993,1701311.6584595689,1378443.1409414541,1217274.7021190869,1096468.7241243904,1070302.4238095924,{"$f":"GT158","v":1084764.0622826633},1085617.757243738,1195165.4519692445,1345638.7554336707,1428373.9045107565,1715545.6874298255,1962133.5618424695,1718219.0594014865,1392141.9190246158,1229371.8104547905,1107365.2792892621,1080938.9418857922,1095544.2981302221,1096428.8318552799,1207092.0450701332,1359066.9262952032,1442627.6919901033,1732665.1710345824,1981713.7534913616,1735365.220668036,1406034.1463974365,1241639.749867562,1118415.711744763,1091725.6651010048,1106476.7686482319,1107347.5512218666,1219087.9595625298,1372573.146225875,1456964.3273015153,1749884.1588661838,2001407.7518342207,1752611.0412210198,1420007.1200927391,1253978.9946920169,1129530.3730498699,1102575.0843985579,1117472.7823811837,1118352.2186721032,1231203.0878009675,1386213.5891100208,1471443.4381200834,1767274.2666273033,2021297.4664201783,1770028.2483634106,1434118.9552761433,1266440.8652320667,1140755.4903282169,1113532.3237308115,1128578.0729841441,1129466.2489917991,1243438.6145152356,1399989.588836866,1486066.440347773,1784837.1948842308,2041384.8422503013,1787618.5453115292,1448371.0319339917,1279026.5801251833,1152092.1612760529,1124598.4545984203,1139793.7264355978,1140713.9867960066,1255846.9270018637,1413960.1283500581,{"$f":"JF158","v":1500895.943430976},1802648.1405902361,2061755.8848835423,1805457.2461996828,1462824.3713678999,1291790.0260240254,1163588.924673642,1135820.8574446405,1151167.7633706052,1152073.7171656387,1268327.3607959403,1428011.8693623689,1515811.6405999828,1820562.6095346007,2082245.3309040586,1823399.6316486993,1477361.7184973015,1304627.6573857791,1175152.5111471775,1147108.4886905209,1162607.9100538646,1163522.8670929368,1280931.8234221456,1442203.2546415294,1530875.567913133,1838655.1100039948,2102938.3982171388,1841520.3260531235,1492043.5357802627,1317592.8673598934,1186831.0149504473,1158508.2948610899,1174161.7473392237,1175085.7970953344,1293661.5474619314,1456535.6719530297,1546089.1984611831,1856927.4112511938,2123837.1103831423,1859821.1014227949,1506871.2589412704,1330686.9238050454,1198625.5781160458,1170021.3907352984,1185830.4050682266,1186787.8350756411,1306571.0361535794,1471070.4865828298,1561517.6705085838,1875457.7474614568,2145030.9467564854,1878380.3138569985,1521908.373954264,1343965.8898751806,1210586.6999230348,1181697.0704695524,1197663.843446662,1198606.3890413786,1319555.5591582293,1485689.7824695106,1577035.8180519235,1894095.7882509197,2166347.9688725113,1897047.3987087789,{"$f":"LR158","v":1537032.8897637939},1357322.0377857627,1222617.3438140466,1193440.6132019931,1209566.0617698622,1210517.9742528836,1332669.1205641543,1500454.3629052122,1592708.1828082507,1912919.05132275,2187876.8366183541,1915899.9944788171,1552307.7109283542,1370810.9172547504,1234767.5465870784,1205300.8616446827,1221586.5626994784,1222547.9351576497,1345913.0027372136,1515365.6717077731,1608536.297366987,1931929.3773904797,2209619.6552867061,1934939.9447490685,1567734.3311618615,1384433.8473500907,1247038.4964018329,1217278.975602895,1233726.5217117607,1234722.6226615941,1359343.9103210908,1530487.5527291289,1624587.9309505192,1951208.1605462558,2231669.5183352996,1954248.7704498584,1583378.8006595825,1398249.1556366864,1259482.7322214209,1229426.2402417469,1246037.9169231835,1247018.5322735356,1372852.8828808647,1545697.3272357211,1640732.8620555294,1970598.99850793,2253847.5426430353,1973669.8255739745,1599114.2011034512,1412144.7631660276,1271999.2981470139,1241644.1088896948,1258420.870126083,1259411.230696728,1386496.1057493605,1561058.2543865335,1657038.2392622377,1990182.5399465892,2276245.9691017866,1993283.8844690735,1615005.9777897117,1426178.4633291685,1284640.2519808821,1253983.3970335117,{"$f":"OD158","v":1270926.8834124214},1271927.0860500163,1400274.9130876567,1576571.8363157259,1673505.6570619033,2009960.6999228434,2298866.9880377725,2013092.8651800479,1631055.6847639221,1440351.6284716837,1297406.8298729262,1266445.311323425,1283557.1797363602,1284593.5135618881,1414248.2998603941,1592304.4955513806,1690205.6219001836,2030018.1600655043,2321807.4529869705,2033181.5812969219,1647332.0400124942,1454724.9420298026,1310353.6928538745,1279083.2083508172,1296365.8366291923,1297386.0593863055,1428302.9046814861,1608128.5983217582,1707002.6525803967,2050192.2009479837,2344881.2556746728,2053387.059823904,1663702.9989408406,1469181.7981459692,1323375.8073798302,1291794.561108632,1309248.9417665196,1310279.3033568787,1442497.1822295641,1624109.958846031,1723966.6098380729,2070566.7286702036,2368184.3626355557,1184594.1449040689,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,{"$f":"QP158","v":2.5611370801925659E-9},2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9]
[null,null,null,null,"Add: Revenues Booked",null,"USD",null,null,{"$f":"J151","v":0},{"$f":"K151","v":0},0,0,0,0,0,628820.71421541076,559403.04835100798,489892.8447251427,455267.78919527982,467337.38422841346,467733.78214701777,468092.35322729341,562187.26981727732,597806.25862521329,633508.22212829674,845359.62938856939,846076.66767583357,635095.7356189331,564985.34871459915,494781.5006116117,459810.92057907843,472000.9584752614,472401.31206098554,472744.19056380191,567774.20947526384,603747.17488820734,639803.93958739087,853760.69695494627,854484.86106995225,641407.22956845083,570600.09529529081,499698.57101895759,464380.45817852207,476691.63899239624,477095.97123691498,477442.25721906812,573416.67137008812,609747.13115878729,646162.22301949107,862245.25317372754,862976.61393197021,647781.44627556344,576270.64045418845,504664.50659478887,468995.4072132713,481428.93484646786,481837.28528914443,482187.01261369453,579115.20727409306,615806.71416841645,652583.69419661979,870814.12774364196,871552.75666437065,654219.00907039712,581997.53870987706,509679.79295441974,473656.21897591604,486213.30929427466,486625.71786740888,486998.77176260698,584894.2158827465,621951.86846197571,659095.84711413807,{"$f":"BW151","v":879504.00892368471},880250.00864531414,660747.48084574332,587805.31019329396,514765.90341075644,478382.84907062293,491065.24698259676,491481.7709936687,491838.49848255864,590706.81404332828,628132.74046997866,665645.85086618538,888244.39863121253,888997.81199532968,667313.89830633742,593646.8384081918,519881.57606068958,483136.95193752338,495945.38577321306,496366.04914253979,496726.3217400827,596577.17700386664,634375.03713271185,672260.94765339524,897071.64912784868,897832.54981021176,673945.5719192687,599546.41892594181,525048.08756084158,487938.30042393738,500874.02271099424,501298.86657494784,501662.71951194509,602505.8788229879,640679.36887993442,678941.78436138597,905986.62362415274,906755.08603269898,680643.15019119228,605504.62866233417,530265.94314070395,492787.36405032501,505851.63976384705,506280.70566760743,506668.82734383253,608518.3036682473,647072.72816602781,685716.9654778816,915027.49223109754,915803.62314984458,687435.3092900539,611546.97812521562,535557.48342801572,497704.90443488368,510899.54896080442,511332.8965265213,511704.03236701444,614565.6747595208,653503.24781790003,692531.52623772901,924120.90942312253,924904.75342404423,694266.94671404117,617624.44776610611,{"$f":"EI151","v":540879.77993655822},502651.02722678793,515976.798312723,516414.45242686349,516789.27656422328,620673.1437918013,659997.673088404,699413.80916384584,933304.6957427751,934096.32947742019,701166.47600983386,623762.3144632444,546254.96869476838,507646.30390577402,521104.50466941664,521546.50812986586,521925.05721787858,626841.30801014917,666556.63906277576,706364.48726979271,942579.74926599907,943379.25014766806,708134.57187750307,629961.17843425716,551683.5753385385,512691.22295640176,526283.16946564964,526729.56549561222,527133.36354596028,633096.57685777883,673208.22843033948,713413.32038884284,951985.7818082812,952793.26093403669,715201.06872573437,636247.58056557935,557188.84284159879,517807.38456609636,531534.96553097363,531985.81616075954,532371.94231136004,639388.20344287017,679898.47908422363,720503.12370920577,961446.48539189808,962261.98913399223,722308.63844284485,642570.52139153448,562726.10882072919,522953.28303685144,536817.28681067249,537272.61793192197,537662.58135102631,645742.35534642532,686655.21652766515,727663.38451849564,971001.20814471657,971824.81625068106,729486.84220888594,648956.29873256618,568318.40338651859,528150.32073786971,542152.10307172046,542611.95921094064,{"$f":"GU151","v":543005.79803279496},652159.65393644711,693479.10149722104,734894.80301353289,980650.88441629021,981482.67742617684,736736.38197530713,655405.53704930632,573966.27340548171,533399.00588377798,547539.93600201188,548004.36212820804,548424.46972706949,658667.57534306147,700399.35095213959,742228.34103796177,990436.82999661891,991276.92349474097,744088.29717329354,661945.84922414145,579693.90064341913,538721.81110134243,553003.8539996607,553472.91464856965,553874.63657329534,665213.32298923284,707359.82323664066,749604.50406487333,1000279.6548013092,1001128.0970329104,751482.94418810809,668524.17590462975,585454.81878738606,544075.55426248279,558499.53013607406,558973.25224510848,559378.96642699349,671824.12137397297,714389.46773604688,757053.97038403538,1010220.2962432668,1011077.1701769102,758951.07818649895,675167.87708964292,591272.98814242252,549482.50218579301,564049.82154501707,564528.25143912586,564937.99755267194,678500.61696256243,721488.97187430225,764577.46847346961,1020259.72641076,1021125.1158395399,766493.42947198788,681877.60246200254,597148.97766317928,554943.18361287215,569655.27098554664,570138.45545004949,570575.53134595556,685271.39565590676,728688.73269414995,772207.21073682443,{"$f":"JG151","v":1030440.9298534101},1031314.9550301309,774142.29116955039,688682.08019834827,603107.94582567597,560480.9788479649,575339.87859667442,575827.8847739296,576245.83239170793,692081.5284042313,735930.3409581366,779881.29964184528,1040681.3098927547,1041564.0210113033,781835.61063739494,695526.10785990558,609101.54952587257,566050.96162130404,581057.52706921578,581550.38298464788,581972.48410828807,698959.33931385656,743243.9153276718,787631.65258545999,1051023.457418534,1051914.9407986039,789605.38525451859,702438.15052574303,615154.71683414921,571676.298116297,586831.99674479174,587329.75059443084,587756.04650090239,705905.50096102781,750630.17099200084,795459.02746918111,1061468.3837820117,1062368.7266011294,797452.3748216643,709418.88411960506,621268.0396854392,577357.53843060555,592663.85230469191,593166.55276353378,593621.28231210634,712949.75384147209,758120.73274135683,803396.9377672259,1072060.8096942296,1072970.1370622544,805410.17679474282,716498.19715951977,627467.69271565904,583119.00720737386,598578.0632621767,599085.78018448327,599520.60885689338,720034.95030133391,765654.83216817467,811380.98588374688,1082714.8023671708,1083633.1665053382,813414.23220343818,723618.65756035328,{"$f":"LS151","v":633703.38022540673},588913.9635886373,604526.64961335319,605039.41215650656,605478.56209637446,727190.5584677771,773263.80443743267,819444.37837081554,1093474.6729519321,1094402.1636664195,821497.83081239485,730809.88011595642,640001.03713879106,594766.50944828452,610534.35219639528,611052.21050308016,611495.72465456685,734417.2780826441,780948.39362512657,827587.90374185808,1104341.4736486194,1105278.1816380846,829661.76311098179,738072.56805087766,646361.27929921087,600677.21710261982,616601.75850027311,617124.76321148558,617597.85945010651,741746.05087098246,788741.50185814453,835846.42909237253,1115361.7314538814,1116307.7868814161,837940.98356844008,745437.81709114008,652811.33854554396,606671.39367587457,622754.84656586999,623283.07035731117,623735.46191622224,749117.4209646401,796579.90627107874,844152.95578444854,1126446.0427234794,1127401.4999195538,846268.32565441867,752845.87544903054,659298.8877169952,612700.41043001681,628943.69845967588,629477.17166640493,629934.05903032108,756562.04671903746,804496.20766749373,852542.03159474186,1137640.508351845,1138605.4607499395,854678.42371913197,760327.55407057772,665850.9092585888,618789.34272229136,635194.05431121844,635732.82910120115,{"$f":"OE151","v":636194.25694881333},764080.65613884164,812491.18017688242,861014.47688501887,1148946.2230378229,1149920.7649999477,863172.1001800982,767883.58458382206,672468.04388785991,624938.78598506446,641506.52533835871,642050.65439799952,642542.85916388663,771705.44069650536,820599.0548548731,869606.56704530818,1160411.593020194,1161395.8599667745,871785.72133014526,775546.31868234661,679178.62334745389,631175.06950641843,647908.13884439634,648457.69778479368,648928.36160150962,779374.54307997401,828754.05524178175,878248.59733861254,1171943.6036093684,1172937.652065302,880449.40775859985,783253.59118223842,685928.2069637283,637447.6004160993,654346.96069253003,654901.98107398686,655377.32228288916,787119.85994667211,836990.09889935609,886976.51093871414,1183590.2177314868,1184594.1449040663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Less: Revenues Collected",null,"USD",null,null,{"$f":"J153","v":0},{"$f":"K153","v":0},0,0,0,0,0,0,0,628820.71421541076,559403.04835100798,489892.8447251427,455267.78919527982,467337.38422841346,467733.78214701777,468092.35322729341,562187.26981727732,597806.25862521329,633508.22212829674,845359.62938856939,846076.66767583357,635095.7356189331,564985.34871459915,494781.5006116117,459810.92057907843,472000.9584752614,472401.31206098554,472744.19056380191,567774.20947526384,603747.17488820734,639803.93958739087,853760.69695494627,854484.86106995225,641407.22956845083,570600.09529529081,499698.57101895759,464380.45817852207,476691.63899239624,477095.97123691498,477442.25721906812,573416.67137008812,609747.13115878729,646162.22301949107,862245.25317372754,862976.61393197021,647781.44627556344,576270.64045418845,504664.50659478887,468995.4072132713,481428.93484646786,481837.28528914443,482187.01261369453,579115.20727409306,615806.71416841645,652583.69419661979,870814.12774364196,871552.75666437065,654219.00907039712,581997.53870987706,509679.79295441974,473656.21897591604,486213.30929427466,486625.71786740888,486998.77176260698,584894.2158827465,{"$f":"BW153","v":621951.86846197571},659095.84711413807,879504.00892368471,880250.00864531414,660747.48084574332,587805.31019329396,514765.90341075644,478382.84907062293,491065.24698259676,491481.7709936687,491838.49848255864,590706.81404332828,628132.74046997866,665645.85086618538,888244.39863121253,888997.81199532968,667313.89830633742,593646.8384081918,519881.57606068958,483136.95193752338,495945.38577321306,496366.04914253979,496726.3217400827,596577.17700386664,634375.03713271185,672260.94765339524,897071.64912784868,897832.54981021176,673945.5719192687,599546.41892594181,525048.08756084158,487938.30042393738,500874.02271099424,501298.86657494784,501662.71951194509,602505.8788229879,640679.36887993442,678941.78436138597,905986.62362415274,906755.08603269898,680643.15019119228,605504.62866233417,530265.94314070395,492787.36405032501,505851.63976384705,506280.70566760743,506668.82734383253,608518.3036682473,647072.72816602781,685716.9654778816,915027.49223109754,915803.62314984458,687435.3092900539,611546.97812521562,535557.48342801572,497704.90443488368,510899.54896080442,511332.8965265213,511704.03236701444,614565.6747595208,653503.24781790003,692531.52623772901,924120.90942312253,924904.75342404423,{"$f":"EI153","v":694266.94671404117},617624.44776610611,540879.77993655822,502651.02722678793,515976.798312723,516414.45242686349,516789.27656422328,620673.1437918013,659997.673088404,699413.80916384584,933304.6957427751,934096.32947742019,701166.47600983386,623762.3144632444,546254.96869476838,507646.30390577402,521104.50466941664,521546.50812986586,521925.05721787858,626841.30801014917,666556.63906277576,706364.48726979271,942579.74926599907,943379.25014766806,708134.57187750307,629961.17843425716,551683.5753385385,512691.22295640176,526283.16946564964,526729.56549561222,527133.36354596028,633096.57685777883,673208.22843033948,713413.32038884284,951985.7818082812,952793.26093403669,715201.06872573437,636247.58056557935,557188.84284159879,517807.38456609636,531534.96553097363,531985.81616075954,532371.94231136004,639388.20344287017,679898.47908422363,720503.12370920577,961446.48539189808,962261.98913399223,722308.63844284485,642570.52139153448,562726.10882072919,522953.28303685144,536817.28681067249,537272.61793192197,537662.58135102631,645742.35534642532,686655.21652766515,727663.38451849564,971001.20814471657,971824.81625068106,729486.84220888594,648956.29873256618,568318.40338651859,528150.32073786971,{"$f":"GU153","v":542152.10307172046},542611.95921094064,543005.79803279496,652159.65393644711,693479.10149722104,734894.80301353289,980650.88441629021,981482.67742617684,736736.38197530713,655405.53704930632,573966.27340548171,533399.00588377798,547539.93600201188,548004.36212820804,548424.46972706949,658667.57534306147,700399.35095213959,742228.34103796177,990436.82999661891,991276.92349474097,744088.29717329354,661945.84922414145,579693.90064341913,538721.81110134243,553003.8539996607,553472.91464856965,553874.63657329534,665213.32298923284,707359.82323664066,749604.50406487333,1000279.6548013092,1001128.0970329104,751482.94418810809,668524.17590462975,585454.81878738606,544075.55426248279,558499.53013607406,558973.25224510848,559378.96642699349,671824.12137397297,714389.46773604688,757053.97038403538,1010220.2962432668,1011077.1701769102,758951.07818649895,675167.87708964292,591272.98814242252,549482.50218579301,564049.82154501707,564528.25143912586,564937.99755267194,678500.61696256243,721488.97187430225,764577.46847346961,1020259.72641076,1021125.1158395399,766493.42947198788,681877.60246200254,597148.97766317928,554943.18361287215,569655.27098554664,570138.45545004949,570575.53134595556,685271.39565590676,{"$f":"JG153","v":728688.73269414995},772207.21073682443,1030440.9298534101,1031314.9550301309,774142.29116955039,688682.08019834827,603107.94582567597,560480.9788479649,575339.87859667442,575827.8847739296,576245.83239170793,692081.5284042313,735930.3409581366,779881.29964184528,1040681.3098927547,1041564.0210113033,781835.61063739494,695526.10785990558,609101.54952587257,566050.96162130404,581057.52706921578,581550.38298464788,581972.48410828807,698959.33931385656,743243.9153276718,787631.65258545999,1051023.457418534,1051914.9407986039,789605.38525451859,702438.15052574303,615154.71683414921,571676.298116297,586831.99674479174,587329.75059443084,587756.04650090239,705905.50096102781,750630.17099200084,795459.02746918111,1061468.3837820117,1062368.7266011294,797452.3748216643,709418.88411960506,621268.0396854392,577357.53843060555,592663.85230469191,593166.55276353378,593621.28231210634,712949.75384147209,758120.73274135683,803396.9377672259,1072060.8096942296,1072970.1370622544,805410.17679474282,716498.19715951977,627467.69271565904,583119.00720737386,598578.0632621767,599085.78018448327,599520.60885689338,720034.95030133391,765654.83216817467,811380.98588374688,1082714.8023671708,1083633.1665053382,{"$f":"LS153","v":813414.23220343818},723618.65756035328,633703.38022540673,588913.9635886373,604526.64961335319,605039.41215650656,605478.56209637446,727190.5584677771,773263.80443743267,819444.37837081554,1093474.6729519321,1094402.1636664195,821497.83081239485,730809.88011595642,640001.03713879106,594766.50944828452,610534.35219639528,611052.21050308016,611495.72465456685,734417.2780826441,780948.39362512657,827587.90374185808,1104341.4736486194,1105278.1816380846,829661.76311098179,738072.56805087766,646361.27929921087,600677.21710261982,616601.75850027311,617124.76321148558,617597.85945010651,741746.05087098246,788741.50185814453,835846.42909237253,1115361.7314538814,1116307.7868814161,837940.98356844008,745437.81709114008,652811.33854554396,606671.39367587457,622754.84656586999,623283.07035731117,623735.46191622224,749117.4209646401,796579.90627107874,844152.95578444854,1126446.0427234794,1127401.4999195538,846268.32565441867,752845.87544903054,659298.8877169952,612700.41043001681,628943.69845967588,629477.17166640493,629934.05903032108,756562.04671903746,804496.20766749373,852542.03159474186,1137640.508351845,1138605.4607499395,854678.42371913197,760327.55407057772,665850.9092585888,618789.34272229136,{"$f":"OE153","v":635194.05431121844},635732.82910120115,636194.25694881333,764080.65613884164,812491.18017688242,861014.47688501887,1148946.2230378229,1149920.7649999477,863172.1001800982,767883.58458382206,672468.04388785991,624938.78598506446,641506.52533835871,642050.65439799952,642542.85916388663,771705.44069650536,820599.0548548731,869606.56704530818,1160411.593020194,1161395.8599667745,871785.72133014526,775546.31868234661,679178.62334745389,631175.06950641843,647908.13884439634,648457.69778479368,648928.36160150962,779374.54307997401,828754.05524178175,878248.59733861254,1171943.6036093684,1172937.652065302,880449.40775859985,783253.59118223842,685928.2069637283,637447.6004160993,654346.96069253003,654901.98107398686,655377.32228288916,787119.85994667211,836990.09889935609,886976.51093871414,1183590.2177314868,1184594.1449040663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},0,0,0,0,0,628820.71421541076,1188223.7625664189,1049295.8930761507,945160.63392042252,922605.17342369328,935071.16637543123,935826.13537431112,1030279.6230445707,1159993.5284424906,1231314.48075351,1478867.8515168661,1691436.2970644031,1481172.4032947668,1200081.0843335325,1059766.849326211,954592.42119069025,931811.87905434007,944402.27053624718,945145.50262478762,1040518.4000390659,1171521.3843634713,1243551.1144755981,1493564.6365423372,1708245.5580248986,1495892.0906384031,1212007.3248637416,1070298.6663142485,964079.02919747971,941072.09717091848,953787.61022931151,954538.22845598357,1050858.9285891568,1183163.8025288759,1255909.3541782787,1508407.476193219,1725221.8671056982,1510758.0602075341,1224052.0867297524,1080935.1470489777,973659.91380806058,950424.34205973952,963266.22013561265,964024.29790283926,1061302.2198877879,1194921.9214425096,1268390.4083650364,1523397.8219402619,1742366.8844080127,1525771.765734768,1236216.5477802744,1091677.331664297,983336.01193033601,959869.52827019105,972839.02716168389,973624.48963001615,1071892.9876453537,1206846.0843447226,1281047.7155761141,{"$f":"BW155+BW156-BW157","v":1538599.856037823},1759754.0175689992,1540997.489491058,1248552.791039038,1102571.2136040512,993148.75248138024,969448.09605322056,982547.01797626645,983320.26947622839,1082545.312525888,1218839.554513308,1293778.5913361651,1553890.2494973992,1777242.2106265435,1556311.7103016682,1260960.7367145303,1113528.4144688824,1003018.527998214,979082.33771073748,992311.43491575378,993092.37088262336,1093303.4987439502,1230952.2141365793,1306635.9847861081,1569332.5967812447,1794904.1989380615,1571778.1217294817,1273491.9908452118,1124594.5064867847,1012986.3879847802,988812.3231349329,1002172.8892859435,1002961.5860868943,1104168.5983349346,1243185.2477029238,1319621.1532413219,1584928.4079855406,1812741.7096568535,1587398.236223893,1286147.7788535282,1135770.5718030399,1023053.3071910307,998639.00381417386,1012132.3454314563,1012949.5330114418,1115187.1310120816,1255591.0318342771,1332789.6936439115,1600744.4577089809,1830831.1153809442,1603238.9324399005,1298982.2874152714,1147104.4615532332,1033262.3878629013,1008604.45339569,1022232.4454873276,1023036.9288935377,1126269.7071265371,1268068.9225774226,1346034.7740556309,1616652.4356608535,1849025.6628471687,1619171.7001380874,1311891.3944801493,{"$f":"EI155+EI156-EI157","v":1158504.2277026661},1043530.807163348,1018627.8255395127,1032391.2507395882,1033203.7289910885,1137462.4203560264,1280670.816880207,1359411.4822522516,1632718.5049066227,1867401.0252201969,1635262.8054872556,1324928.7904730798,1170017.2831580143,1053901.2726005442,1028750.8085751925,1042651.0127992843,1043471.5653477462,1148766.3652280294,1293397.9470729267,1372921.1263325703,1648944.2365357936,1885958.9994136691,1651513.8220251729,1338095.7503117616,1181644.7537727971,1064374.7982949417,1038974.3924220528,1053012.7349612634,1053862.929041574,1160229.9404037409,1306304.8052881202,1386621.5488191843,1665399.102197126,1904779.0427423199,1667994.329659773,1351448.6492913156,1193436.4234071798,1074996.2274076967,1049342.3500970714,1063520.7816917344,1064357.7584721209,1171760.1457542316,1319286.6825270951,1400401.6027934307,1681949.6091011055,1923708.4745258919,1684570.6275768387,1364879.1598343812,1205296.6302122655,1085679.3918575824,1059770.5698475258,1074089.9047425962,1074935.1992829503,1183404.9366974537,1332397.5718740923,1414318.6010461627,1698664.5926632141,1942826.0243953993,1701311.6584595689,1378443.1409414541,1217274.7021190869,1096468.7241243904,1070302.4238095924,1084764.0622826633,{"$f":"GU155+GU156-GU157","v":1085617.757243738},1195165.4519692445,1345638.7554336707,1428373.9045107565,1715545.6874298255,1962133.5618424695,1718219.0594014865,1392141.9190246158,1229371.8104547905,1107365.2792892621,1080938.9418857922,1095544.2981302221,1096428.8318552799,1207092.0450701332,1359066.9262952032,1442627.6919901033,1732665.1710345824,1981713.7534913616,1735365.220668036,1406034.1463974365,1241639.749867562,1118415.711744763,1091725.6651010048,1106476.7686482319,1107347.5512218666,1219087.9595625298,1372573.146225875,1456964.3273015153,1749884.1588661838,2001407.7518342207,1752611.0412210198,1420007.1200927391,1253978.9946920169,1129530.3730498699,1102575.0843985579,1117472.7823811837,1118352.2186721032,1231203.0878009675,1386213.5891100208,1471443.4381200834,1767274.2666273033,2021297.4664201783,1770028.2483634106,1434118.9552761433,1266440.8652320667,1140755.4903282169,1113532.3237308115,1128578.0729841441,1129466.2489917991,1243438.6145152356,1399989.588836866,1486066.440347773,1784837.1948842308,2041384.8422503013,1787618.5453115292,1448371.0319339917,1279026.5801251833,1152092.1612760529,1124598.4545984203,1139793.7264355978,1140713.9867960066,1255846.9270018637,1413960.1283500581,1500895.943430976,{"$f":"JG155+JG156-JG157","v":1802648.1405902361},2061755.8848835423,1805457.2461996828,1462824.3713678999,1291790.0260240254,1163588.924673642,1135820.8574446405,1151167.7633706052,1152073.7171656387,1268327.3607959403,1428011.8693623689,1515811.6405999828,1820562.6095346007,2082245.3309040586,1823399.6316486993,1477361.7184973015,1304627.6573857791,1175152.5111471775,1147108.4886905209,1162607.9100538646,1163522.8670929368,1280931.8234221456,1442203.2546415294,1530875.567913133,1838655.1100039948,2102938.3982171388,1841520.3260531235,1492043.5357802627,1317592.8673598934,1186831.0149504473,1158508.2948610899,1174161.7473392237,1175085.7970953344,1293661.5474619314,1456535.6719530297,1546089.1984611831,1856927.4112511938,2123837.1103831423,1859821.1014227949,1506871.2589412704,1330686.9238050454,1198625.5781160458,1170021.3907352984,1185830.4050682266,1186787.8350756411,1306571.0361535794,1471070.4865828298,1561517.6705085838,1875457.7474614568,2145030.9467564854,1878380.3138569985,1521908.373954264,1343965.8898751806,1210586.6999230348,1181697.0704695524,1197663.843446662,1198606.3890413786,1319555.5591582293,1485689.7824695106,1577035.8180519235,1894095.7882509197,2166347.9688725113,1897047.3987087789,1537032.8897637939,{"$f":"LS155+LS156-LS157","v":1357322.0377857627},1222617.3438140466,1193440.6132019931,1209566.0617698622,1210517.9742528836,1332669.1205641543,1500454.3629052122,1592708.1828082507,1912919.05132275,2187876.8366183541,1915899.9944788171,1552307.7109283542,1370810.9172547504,1234767.5465870784,1205300.8616446827,1221586.5626994784,1222547.9351576497,1345913.0027372136,1515365.6717077731,1608536.297366987,1931929.3773904797,2209619.6552867061,1934939.9447490685,1567734.3311618615,1384433.8473500907,1247038.4964018329,1217278.975602895,1233726.5217117607,1234722.6226615941,1359343.9103210908,1530487.5527291289,1624587.9309505192,1951208.1605462558,2231669.5183352996,1954248.7704498584,1583378.8006595825,1398249.1556366864,1259482.7322214209,1229426.2402417469,1246037.9169231835,1247018.5322735356,1372852.8828808647,1545697.3272357211,1640732.8620555294,1970598.99850793,2253847.5426430353,1973669.8255739745,1599114.2011034512,1412144.7631660276,1271999.2981470139,1241644.1088896948,1258420.870126083,1259411.230696728,1386496.1057493605,1561058.2543865335,1657038.2392622377,1990182.5399465892,2276245.9691017866,1993283.8844690735,1615005.9777897117,1426178.4633291685,1284640.2519808821,1253983.3970335117,1270926.8834124214,{"$f":"OE155+OE156-OE157","v":1271927.0860500163},1400274.9130876567,1576571.8363157259,1673505.6570619033,2009960.6999228434,2298866.9880377725,2013092.8651800479,1631055.6847639221,1440351.6284716837,1297406.8298729262,1266445.311323425,1283557.1797363602,1284593.5135618881,1414248.2998603941,1592304.4955513806,1690205.6219001836,2030018.1600655043,2321807.4529869705,2033181.5812969219,1647332.0400124942,1454724.9420298026,1310353.6928538745,1279083.2083508172,1296365.8366291923,1297386.0593863055,1428302.9046814861,1608128.5983217582,1707002.6525803967,2050192.2009479837,2344881.2556746728,2053387.059823904,1663702.9989408406,1469181.7981459692,1323375.8073798302,1291794.561108632,1309248.9417665196,1310279.3033568787,1442497.1822295641,1624109.958846031,1723966.6098380729,2070566.7286702036,2368184.3626355557,1184594.1449040689,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,{"$f":"QQ155+QQ156-QQ157","v":2.5611370801925659E-9},2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9,2.5611370801925659E-9]
[]
[null,null,null,null,"Change in Debtors",null,"USD",null,null,{"$f":"J158-I158","v":0},{"$f":"K158-J158","v":0},0,0,0,0,0,628820.71421541076,559403.0483510081,-138927.86949026817,-104135.25915572816,-22555.46049672924,12465.99295173795,754.96899887989275,94453.48767025955,129713.90539791994,71320.952311019413,247553.3707633561,212568.44554753695,-210263.89376963628,-281091.3189612343,-140314.23500732146,-105174.42813552078,-22780.542136350181,12590.391481907107,743.23208854044788,95372.897414278239,131002.98432440544,72029.730112126796,250013.52206673915,214680.92148256139,-212353.46738649555,-283884.76577466144,-141708.65854949318,-106219.63711676875,-23006.932026561233,12715.513058393029,750.61822667205706,96320.700133173261,132304.87393971905,72745.551649402827,252498.12201494025,216814.39091247926,-214463.8068981641,-286705.97347778175,-143116.9396807747,-107275.23324091709,-23235.571748321061,12841.87807587313,758.0777672266122,97277.921984948684,133619.70155472169,73468.486922526732,255007.41357522551,218969.06246775086,-216595.11867324472,-289555.21795449359,-144539.21611597738,-108341.31973396102,-23466.483660144964,12969.49889149284,785.46246833226178,98268.498015337507,134953.09669936891,74201.63123139157,{"$f":"BW158-BV158","v":257552.14046170888},221154.16153117619,-218756.52807794116,-292444.69845202006,-145981.57743498683,-109422.46112267091,-23700.65642815968,13098.921923045884,773.25149996194523,99225.04304965958,136294.24198742001,74939.036822857102,260111.65816123411,223351.9611291443,-220930.50032487535,-295350.97358713788,-147432.3222456479,-110509.88647066837,-23936.190287476522,13229.097205016296,780.93596686958335,100211.12786132679,137648.71539262915,75683.770649528829,262696.6119951366,225571.60215681675,-223126.07720857975,-298286.13088426995,-148897.48435842711,-111608.11850200442,-24174.064849847346,13360.566151010571,788.69680095079821,101207.01224804029,139016.64936798927,76435.905538398074,265307.25474421866,227813.30167131289,-225343.47343296045,-301250.45737036481,-150377.20705048833,-112717.26461200917,-24414.303376856842,13493.34161728248,817.18757998547517,102237.59800063982,140403.90082219546,77198.661809634417,267954.76406506938,230086.65767196333,-227592.18294104375,-304256.64502462908,-151877.82586203818,-113842.07369033189,-24657.934467211366,13627.992091637687,804.48340621008538,103232.77823299938,141799.21545088547,77965.851478208322,270617.66160522262,232373.22718631523,-229853.96270908136,-307280.30565793812,{"$f":"EI158-EH158","v":-153387.16677748319},-114973.42053931812,-24902.98162383528,13763.425200075493,812.47825150028802,104258.69136493793,143208.39652418066,78740.665372044547,273307.0226543711,234682.52031357423,-232138.21973294136,-310334.01501417579,-154911.50731506548,-116116.01055747014,-25150.464025351685,13900.204224091838,820.55254846194293,105294.79988028319,144631.58184489724,79523.179259643657,276023.1102032233,237014.76287787547,-234445.17738849623,-313418.07171341125,-156450.99653896457,-117269.9554778554,-25400.405872888863,14038.342539210571,850.19408031064086,106367.01136216684,146074.86488437932,80316.74353106413,278777.55337794172,239379.94054519385,-236784.71308254683,-316545.68036845746,-158012.22588413581,-118440.19599948311,-25653.877310625277,14178.431594663067,836.97678038640879,107402.38728211075,147526.53677286347,81114.920266335597,281548.0063076748,241758.86542478646,-239137.84694905323,-319691.46774245752,-159582.52962211566,-119617.23835468316,-25908.822010056581,14319.334895070409,845.2945403540507,108469.73741450347,148992.63517663861,81921.029172070324,284345.99161705142,244161.43173218518,-241514.3659358304,-322868.51751811476,-161168.43882236723,-120805.97799469647,-26166.30031479802,14461.638473070925,{"$f":"GU158-GT158","v":853.69496107473969},109547.69472550647,150473.30346442619,82735.149077085778,287171.78291906905,246587.87441264396,-243914.50244098296,-326077.14037687075,-162770.1085698253,-122006.53116552834,-26426.337403469952,14605.356244429946,884.53372505772859,110663.21321485331,151974.88122506998,83560.765694900183,290037.47904447909,249048.5824567792,-246348.5328233256,-329331.07427059952,-164394.39652987453,-123224.03812279901,-26690.046643758193,14751.103547227103,870.78257363475859,111740.40834066318,153485.1866633452,84391.181075640256,292919.83156466857,251523.59296803689,-248796.71061320091,-332603.92112828069,-166028.12540072226,-124448.62164214696,-26955.288651312003,14897.697982625803,879.4362909195479,112850.86912886426,155010.50130905327,85229.849010062637,295830.82850721991,254023.19979287498,-251269.21805676771,-335909.29308726732,-167678.09004407655,-125685.37490384979,-27223.166597405449,15045.749253332615,888.17600765498355,113972.36552343657,156550.97432163032,86076.851510907058,298770.75453645783,256547.64736607042,-253766.29693877208,-339247.51337753749,-169344.45180880837,-126934.41884913039,-27493.706677632639,15195.271837177454,920.26036040880717,115132.94020585716,158113.20134819439,86935.815080917906,{"$f":"JG158-JF158","v":301752.19715926005},259107.74429330626,-256298.63868385949,-342632.87483178289,-171034.34534387453,-128201.10135038337,-27768.06722900155,15346.905925964704,905.95379503350705,116253.64363030158,159684.50856642867,87799.771237613866,304750.96893461794,261682.7213694579,-258845.69925535936,-346037.91315139784,-172734.06111152237,-129475.14623860153,-28044.022456656676,15499.421363343718,914.9570390721783,117408.9563292088,161271.43121938384,88672.313271603547,307779.54209086183,264283.28821314406,-261418.07216401538,-349476.79027286079,-174450.66842036927,-130761.85240944615,-28322.720089357346,15653.45247813384,924.04975611064583,118575.75036659697,162874.12449109834,89553.526508153416,310838.21279001073,266909.69913194841,-264016.00896034739,-352949.84248152445,-176184.33513622498,-132061.34568899963,-28604.187380747404,15809.014332928229,957.43000741442665,119783.20107793831,164499.45042925049,90447.183925753925,313940.07695287303,269573.19929502858,-266650.63289948693,-356471.93990273448,-177942.48407908343,-133379.1899521458,-28889.629453482339,15966.772977109533,942.54559471667744,120949.17011685064,166134.2233112813,91346.035582412966,317059.97019899613,272252.18062159163,-269300.57016373239,-360014.50894498499,{"$f":"LS158-LR158","v":-179710.85197803122},-134704.6939717161,-29176.730612053536,16125.448567869142,951.91248302138411,122151.14631127077,167785.24234105786,92253.819903038442,320210.86851449939,274957.78529560403,-271976.84213953698,-363592.28355046292,-181496.7936736038,-136043.37066767202,-29466.684942395659,16285.701054795645,961.37245817133226,123365.06757956394,169452.66897055949,93170.625659213867,323393.08002349269,277690.27789622638,-274679.71053763758,-367205.61358720693,-183300.4838117708,-137395.35094825784,-29759.520798937883,16447.546108865645,996.10094983340241,124621.28765949677,171143.64240803802,94100.378221390303,326620.2295957366,280461.3577890438,-277420.74788544117,-370869.96979027591,-185129.64502289612,-138766.42341526551,-30056.49197967397,16611.676681436598,980.61535035213456,125834.35060732905,172844.44435485639,95035.534819808323,329866.13645240059,283248.54413510533,-280177.71706906077,-374555.62447052333,-186969.43793742359,-140145.46501901373,-30355.189257319085,16776.761236388236,990.36057064495981,127084.87505263253,174562.148637173,95979.984875704162,333144.30068435147,286063.42915519746,-282962.08463271311,-378277.90667936183,-188827.51446054317,-141538.21134828636,-30656.854947370477,16943.486378909787,{"$f":"OE158-OD158","v":1000.2026375948917},128347.82703764038,176296.92322806921,96933.820746177342,336455.0428609401,288906.28811492911,-285774.12285772455,-382037.1804161258,-190704.05629223841,-142944.79859875748,-30961.518549501197,17111.868412935175,1036.3338255279232,129654.78629850596,178056.19569098647,97901.126348803053,339812.53816532064,291789.29292146629,-288625.8716900486,-385849.54128442775,-192607.0979826916,-144371.24917592807,-31270.48450305732,17282.628278375138,1020.2227571131662,130916.84529518057,179825.69364027213,98874.054258638527,343189.54836758692,294689.05472668912,-291494.19585076883,-389684.06088306336,-194521.20079487143,-145805.990766139,-31581.24627119815,17454.380657887552,1030.3615903591271,132217.87887268537,181612.77661646693,99856.650992041919,346600.11883213068,297617.63396535208,-1183590.2177314868,-1184594.1449040663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},0,0,0,0,0,26524.357987569871,26527.452737224714,26530.657245945415,26533.764784346629,26536.982535382165,26540.207037075841,26543.229630365309,26546.467238107944,26549.606873935219,26552.857860771117,26556.010470832425,26559.274892049365,26562.546161835828,26565.718441073681,26569.003229058479,26572.188617426022,26575.48697947176,26578.79226129294,26581.783636900829,26585.102128750143,26588.320201083443,26591.652406271594,26594.883776970019,26598.229752166008,26601.582747027111,26604.834278290753,26608.201129070956,26611.46609696544,26614.846860922964,26618.234717530442,26621.300825707265,26624.70222236474,26628.000690757923,26631.416143350136,26634.728242337191,26638.15780894889,26641.594570595727,26644.927333812881,26648.378297536769,26651.724833067765,26655.190057557375,26658.662551890317,26661.80525965567,26665.291632305303,26668.67250526711,26672.173285006342,26675.568129090745,26679.083375455455,26682.605996606533,26686.022021168807,26689.559199202835,26692.989340148204,26696.541135220054,26700.100381755372,26703.436759191405,26707.010472352507,26710.476042850521,26714.064524027242,{"$f":"BW145","v":26717.544415652024},26721.147725871717,26699.814130349339,26703.265090842931,26706.838443853627,26710.3036650996,26713.891784637632,26717.487431845788,26720.741596523709,26724.351614246512,26727.852390708827,26731.477326472243,26734.992569546488,26738.632484997855,26742.280036784225,26745.817211507252,26749.479836440045,26753.031628187211,26756.709388554704,26760.394864653681,26763.730327074845,26767.430532702376,26771.018767930353,26774.734264291081,26778.337327545676,26782.068177827048,26785.806855219515,26789.43239803418,26793.186525140605,26796.827050151787,26800.596690816579,26804.374239972487,26807.793031172114,26811.585677839619,26815.2635567873,26819.071876191447,26822.764953609534,26826.589010516353,26830.421090076448,26834.137208654189,26837.985123903443,26841.716598973075,26845.580415350909,26849.45233779513,26853.081812333843,26856.969472281067,26860.739489350719,26864.643214667554,26868.428810959274,26872.348668034261,26876.276748745811,26880.085963423684,26884.030276539645,26887.855232419814,26891.815845018988,26895.784766757493,26899.3767556772,26903.361539775018,26907.225741961312,26911.226992784665,26915.107163403689,26919.124948999695,26923.151163680715,26927.055542736387,{"$f":"EI145","v":26931.098395350724},26935.018908866059,26939.078468168329,26943.14654419446,26946.828270611142,26950.912605280777,26954.87334558001,26958.974558358052,26962.951666024212,26967.069826657778,26971.196626957473,26975.198547851815,26979.342401744925,26983.360860180921,26987.521838139739,26991.691545592992,26995.465251389498,26999.651623670674,27003.711313863285,27007.91498591319,27011.991452373361,27016.212495681586,27020.442394497917,27024.544294087118,27028.791672541276,27032.910522824182,27037.175453149041,27041.449331054464,27045.4555918365,27049.746841000611,27053.908234439969,27058.217216766148,27062.395806751651,27066.722595520427,27071.058461645251,27075.26312190984,27079.6169055719,27083.838941178499,27088.210716420246,27092.591663397092,27096.556547069646,27100.955003123167,27105.220359308383,27109.636991545824,27113.919973892927,27118.354857425566,27122.799045090891,27127.108749022434,27131.571301853033,27135.898815209133,27140.379809097227,27144.87020385492,27148.934140933401,27153.442482191371,27157.814398390081,27162.341369921684,27166.731352630984,27171.27703142399,27175.832246791822,27180.249618662256,27184.823658006335,27189.259284228425,27193.852225336977,27198.454802174012,{"$f":"GU145","v":27202.62026727762},27207.241238966537,27211.722377333081,27216.362444729733,27220.862100956667,27225.52134297217,27230.190359811673,27234.718089454283,27239.40640054335,27243.952840580172,27248.660525650372,27253.378087175337,27257.800249469747,27262.536985613981,27267.130385335302,27271.886695572412,27276.499077063047,27281.275042281031,27286.061027201635,27290.702185402391,27295.507947931557,27300.168285258806,27304.993907125558,27309.829652871744,27314.206142579336,27319.061215070062,27323.769370210404,27328.644505807242,27333.372116932296,27338.267398544038,27343.172950177384,27347.930056931793,27352.855880271305,27357.632645298119,27362.578824114615,27367.53537973214,27372.021205866062,27376.997571061944,27381.82334851881,27386.820278050884,27391.665997555036,27396.683576403386,27401.711681845973,27406.587633859239,27411.636517449471,27416.532618851401,27421.602366452902,27426.682750095712,27431.280644172522,27436.381332289966,27441.327670583629,27446.449436789419,27451.416215336085,27456.559146733347,27461.712867707334,27466.710634052106,27471.885652267476,27476.904071386576,27482.100474852065,27487.307780075633,27492.189019820638,27497.417490236126,27502.487744060316,27507.737820611852,{"$f":"JG145","v":27512.829026757692},27518.100798730484,27523.383630580189,27528.506600829598,27533.811263458581,27538.955403875054,27544.281987496859,27549.619745987282,27554.450571742207,27559.809663342392,27565.006585677365,27570.387823192697,27575.606221294394,27581.009696240671,27586.424507369185,27591.675463126776,27597.112650425868,27602.385305237953,27607.844961174935,27613.316071158664,27618.267583870391,27623.760559922055,27629.087315286233,27634.60299051728,27639.951758170311,27645.490226382852,27651.040313985799,27656.422452672112,27661.995475462267,27667.399855303527,27672.995908058281,27678.603701012536,27683.678915764245,27689.30912105933,27694.768953029274,27700.422424589993,27705.904818774678,27711.581652746569,27717.270396392345,27722.786995308037,27728.499247123378,27734.038642837597,27739.774499967694,27745.52239059889,27750.910365951655,27756.681618994517,27762.278230524404,27768.073332698754,27773.693071671361,27779.512121531363,27785.34337942606,27790.998180025654,27796.853535015944,27802.531703518831,27808.411255183568,27814.303141812339,27819.635469552992,27825.550903943313,27831.287333808232,27837.227213145165,27842.987348238232,27848.951773538101,27854.928711862049,27860.724784515383,{"$f":"LS145","v":27866.726421944863},27872.546446294255,27878.572884895875,27884.611966621942,27890.077510181232,27896.140727954957,27902.020469191142,27908.108742611672,27914.012781296049,27920.126213903368,27926.252472143595,27932.193346204676,27938.344920600197,27944.310344734811,27950.487339902127,27956.677294052981,27962.279381518609,27968.494074700189,27974.520707609256,27980.761082394762,27986.812619767301,27993.078782283417,27999.358090851081,28005.447383846629,28011.752641034902,28017.867097430531,28024.198410469508,28030.543006242122,28036.490322890873,28042.860706394651,28049.038318345152,28055.435026827687,28061.638167147601,28068.061309394256,28074.497927026983,28080.739768822728,28087.202985140193,28093.470620728822,28099.960545647449,28106.46408605839,28112.349978155555,28118.879510889234,28125.211456120298,28131.767971501162,28138.126082868632,28144.709692399796,28151.307113968243,28157.70489367799,28164.329578437504,28170.753796338118,28177.405856951136,28184.071873207911,28190.104810642933,28196.797468580229,28203.287602750268,28210.007917433497,28216.524871440059,28223.272957157977,28230.035199974845,28236.592813345047,28243.383000460457,28249.96771251829,28256.785959409299,28263.618510593387,{"$f":"OE145","v":28269.802166952362},28276.662025397465,28283.314300489561,28290.202506620128,28296.882271580038,28303.79894254007,28310.730124281272,28317.451564384548,28324.411388547665,28331.160604336321,28338.149189283333,28345.152435882948,28351.717160664466,28358.748872094155,28365.567799798402,28372.628569078988,28379.475675326466,28386.565622536637,28393.670444051666,28400.560269487054,28407.694450973169,28414.612747929634,28421.776410714003,28428.955102454296,28435.452026023973,28442.659408425163,28449.648691193943,28456.885857388927,28463.904022676361,28471.171095743699,28478.453414715841,28485.515366430838,28492.827778864721,28499.918913395599,28507.261543649467,28514.619578322807,28521.278812431912,28528.666254535648,28535.830148294423,28543.248118270822,28550.441616110882,28557.89024011336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"InputC!E62","v":"Operation and Maintenance Payment Arrears"},{"$f":"InputC!F62","v":2},{"$f":"InputC!G62","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},0,0,0,0,0,0,0,26524.357987569871,26527.452737224714,26530.657245945415,26533.764784346629,26536.982535382165,26540.207037075841,26543.229630365309,26546.467238107944,26549.606873935219,26552.857860771117,26556.010470832425,26559.274892049365,26562.546161835828,26565.718441073681,26569.003229058479,26572.188617426022,26575.48697947176,26578.79226129294,26581.783636900829,26585.102128750143,26588.320201083443,26591.652406271594,26594.883776970019,26598.229752166008,26601.582747027111,26604.834278290753,26608.201129070956,26611.46609696544,26614.846860922964,26618.234717530442,26621.300825707265,26624.70222236474,26628.000690757923,26631.416143350136,26634.728242337191,26638.15780894889,26641.594570595727,26644.927333812881,26648.378297536769,26651.724833067765,26655.190057557375,26658.662551890317,26661.80525965567,26665.291632305303,26668.67250526711,26672.173285006342,26675.568129090745,26679.083375455455,26682.605996606533,26686.022021168807,26689.559199202835,26692.989340148204,26696.541135220054,26700.100381755372,26703.436759191405,26707.010472352507,{"$f":"OFFSET(BW163,0,-$F164)","v":26710.476042850521},26714.064524027242,26717.544415652024,26721.147725871717,26699.814130349339,26703.265090842931,26706.838443853627,26710.3036650996,26713.891784637632,26717.487431845788,26720.741596523709,26724.351614246512,26727.852390708827,26731.477326472243,26734.992569546488,26738.632484997855,26742.280036784225,26745.817211507252,26749.479836440045,26753.031628187211,26756.709388554704,26760.394864653681,26763.730327074845,26767.430532702376,26771.018767930353,26774.734264291081,26778.337327545676,26782.068177827048,26785.806855219515,26789.43239803418,26793.186525140605,26796.827050151787,26800.596690816579,26804.374239972487,26807.793031172114,26811.585677839619,26815.2635567873,26819.071876191447,26822.764953609534,26826.589010516353,26830.421090076448,26834.137208654189,26837.985123903443,26841.716598973075,26845.580415350909,26849.45233779513,26853.081812333843,26856.969472281067,26860.739489350719,26864.643214667554,26868.428810959274,26872.348668034261,26876.276748745811,26880.085963423684,26884.030276539645,26887.855232419814,26891.815845018988,26895.784766757493,26899.3767556772,26903.361539775018,26907.225741961312,26911.226992784665,26915.107163403689,26919.124948999695,{"$f":"OFFSET(EI163,0,-$F164)","v":26923.151163680715},26927.055542736387,26931.098395350724,26935.018908866059,26939.078468168329,26943.14654419446,26946.828270611142,26950.912605280777,26954.87334558001,26958.974558358052,26962.951666024212,26967.069826657778,26971.196626957473,26975.198547851815,26979.342401744925,26983.360860180921,26987.521838139739,26991.691545592992,26995.465251389498,26999.651623670674,27003.711313863285,27007.91498591319,27011.991452373361,27016.212495681586,27020.442394497917,27024.544294087118,27028.791672541276,27032.910522824182,27037.175453149041,27041.449331054464,27045.4555918365,27049.746841000611,27053.908234439969,27058.217216766148,27062.395806751651,27066.722595520427,27071.058461645251,27075.26312190984,27079.6169055719,27083.838941178499,27088.210716420246,27092.591663397092,27096.556547069646,27100.955003123167,27105.220359308383,27109.636991545824,27113.919973892927,27118.354857425566,27122.799045090891,27127.108749022434,27131.571301853033,27135.898815209133,27140.379809097227,27144.87020385492,27148.934140933401,27153.442482191371,27157.814398390081,27162.341369921684,27166.731352630984,27171.27703142399,27175.832246791822,27180.249618662256,27184.823658006335,27189.259284228425,{"$f":"OFFSET(GU163,0,-$F164)","v":27193.852225336977},27198.454802174012,27202.62026727762,27207.241238966537,27211.722377333081,27216.362444729733,27220.862100956667,27225.52134297217,27230.190359811673,27234.718089454283,27239.40640054335,27243.952840580172,27248.660525650372,27253.378087175337,27257.800249469747,27262.536985613981,27267.130385335302,27271.886695572412,27276.499077063047,27281.275042281031,27286.061027201635,27290.702185402391,27295.507947931557,27300.168285258806,27304.993907125558,27309.829652871744,27314.206142579336,27319.061215070062,27323.769370210404,27328.644505807242,27333.372116932296,27338.267398544038,27343.172950177384,27347.930056931793,27352.855880271305,27357.632645298119,27362.578824114615,27367.53537973214,27372.021205866062,27376.997571061944,27381.82334851881,27386.820278050884,27391.665997555036,27396.683576403386,27401.711681845973,27406.587633859239,27411.636517449471,27416.532618851401,27421.602366452902,27426.682750095712,27431.280644172522,27436.381332289966,27441.327670583629,27446.449436789419,27451.416215336085,27456.559146733347,27461.712867707334,27466.710634052106,27471.885652267476,27476.904071386576,27482.100474852065,27487.307780075633,27492.189019820638,27497.417490236126,{"$f":"OFFSET(JG163,0,-$F164)","v":27502.487744060316},27507.737820611852,27512.829026757692,27518.100798730484,27523.383630580189,27528.506600829598,27533.811263458581,27538.955403875054,27544.281987496859,27549.619745987282,27554.450571742207,27559.809663342392,27565.006585677365,27570.387823192697,27575.606221294394,27581.009696240671,27586.424507369185,27591.675463126776,27597.112650425868,27602.385305237953,27607.844961174935,27613.316071158664,27618.267583870391,27623.760559922055,27629.087315286233,27634.60299051728,27639.951758170311,27645.490226382852,27651.040313985799,27656.422452672112,27661.995475462267,27667.399855303527,27672.995908058281,27678.603701012536,27683.678915764245,27689.30912105933,27694.768953029274,27700.422424589993,27705.904818774678,27711.581652746569,27717.270396392345,27722.786995308037,27728.499247123378,27734.038642837597,27739.774499967694,27745.52239059889,27750.910365951655,27756.681618994517,27762.278230524404,27768.073332698754,27773.693071671361,27779.512121531363,27785.34337942606,27790.998180025654,27796.853535015944,27802.531703518831,27808.411255183568,27814.303141812339,27819.635469552992,27825.550903943313,27831.287333808232,27837.227213145165,27842.987348238232,27848.951773538101,{"$f":"OFFSET(LS163,0,-$F164)","v":27854.928711862049},27860.724784515383,27866.726421944863,27872.546446294255,27878.572884895875,27884.611966621942,27890.077510181232,27896.140727954957,27902.020469191142,27908.108742611672,27914.012781296049,27920.126213903368,27926.252472143595,27932.193346204676,27938.344920600197,27944.310344734811,27950.487339902127,27956.677294052981,27962.279381518609,27968.494074700189,27974.520707609256,27980.761082394762,27986.812619767301,27993.078782283417,27999.358090851081,28005.447383846629,28011.752641034902,28017.867097430531,28024.198410469508,28030.543006242122,28036.490322890873,28042.860706394651,28049.038318345152,28055.435026827687,28061.638167147601,28068.061309394256,28074.497927026983,28080.739768822728,28087.202985140193,28093.470620728822,28099.960545647449,28106.46408605839,28112.349978155555,28118.879510889234,28125.211456120298,28131.767971501162,28138.126082868632,28144.709692399796,28151.307113968243,28157.70489367799,28164.329578437504,28170.753796338118,28177.405856951136,28184.071873207911,28190.104810642933,28196.797468580229,28203.287602750268,28210.007917433497,28216.524871440059,28223.272957157977,28230.035199974845,28236.592813345047,28243.383000460457,28249.96771251829,{"$f":"OFFSET(OE163,0,-$F164)","v":28256.785959409299},28263.618510593387,28269.802166952362,28276.662025397465,28283.314300489561,28290.202506620128,28296.882271580038,28303.79894254007,28310.730124281272,28317.451564384548,28324.411388547665,28331.160604336321,28338.149189283333,28345.152435882948,28351.717160664466,28358.748872094155,28365.567799798402,28372.628569078988,28379.475675326466,28386.565622536637,28393.670444051666,28400.560269487054,28407.694450973169,28414.612747929634,28421.776410714003,28428.955102454296,28435.452026023973,28442.659408425163,28449.648691193943,28456.885857388927,28463.904022676361,28471.171095743699,28478.453414715841,28485.515366430838,28492.827778864721,28499.918913395599,28507.261543649467,28514.619578322807,28521.278812431912,28528.666254535648,28535.830148294423,28543.248118270822,28550.441616110882,28557.89024011336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(QQ163,0,-$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},0,0,0,0,0,0,26524.357987569871,53051.810724794588,53058.109983170136,53064.422030292058,53070.747319728805,53077.189572458024,53083.436667441172,53089.696868473271,53096.074112043178,53102.464734706344,53108.868331603546,53115.28536288179,53121.8210538852,53128.264602909519,53134.721670132174,53141.191846484508,53147.675596897796,53154.279240764714,53160.575898193776,53166.885765650979,53173.422329833586,53179.972607355034,53186.536183241602,53193.113529136011,53199.812499193111,53206.41702531786,53213.035407361713,53219.667226036399,53226.312957888404,53233.081578453406,53239.535543237711,53246.003048072002,53252.702913122659,53259.416834108051,53266.144385687323,53272.886051286077,53279.752379544618,53286.521904408612,53293.305631349649,53300.103130604533,53306.91489062515,53313.852609447698,53320.46781154599,53327.096891960973,53333.964137572417,53340.845790273452,53347.74141409708,53354.6515045462,53361.689372061992,53368.628017775343,53375.581220371634,53382.548539351039,53389.530475368258,53396.641516975425,53403.537140946784,53410.44723154392,53417.48651520304,{"$f":"BV170","v":53424.540566877775},53431.608939679281,53438.692141523759,53420.961856221082,53403.079221192296,53410.103534696587,53417.142108953252,53424.19544973725,53431.379216483438,53438.229028369518,53445.093210770239,53452.204004955354,53459.329717181085,53466.469896018752,53473.625054544362,53480.912521782098,53488.097248291495,53495.297047947315,53502.51146462727,53509.741016741929,53517.104253208396,53524.125191728526,53531.160859777221,53538.449300632732,53545.753032221444,53553.071591836764,53560.405505372735,53567.875033046577,53575.239253253705,53582.618923174785,53590.013575292389,53597.423740968363,53604.970930789059,53612.167271144594,53619.378709011726,53626.849234626905,53634.335432978733,53641.836829800966,53649.353964125869,53657.010100592779,53664.558298730612,53672.122332557614,53679.701722876496,53687.297014323951,53695.032753146006,53702.534150128937,53710.051284614878,53717.708961631753,53725.382704018237,53733.072025626796,53740.777478993507,53748.625416780036,53756.362712169459,53764.116239963296,53771.885508959429,53779.671077438776,53787.600611776463,53795.161522434668,53802.738295452189,53810.587281736305,53818.452734745944,53826.334156188314,53834.232112403348,53842.276112680367,{"$f":"EH170","v":53850.206706417055},53858.153938087067,53866.117304216736,53874.097377034341,53882.225012362745,53889.974814805551,53897.740875891875,53905.785950860743,53913.847903938011,53921.926224382216,53930.021492681946,53938.266453615215,53946.395174809251,53954.540949596703,53962.70326192581,53970.882698320624,53979.213383732684,53987.156796982439,53995.116875060114,54003.362937533893,54011.626299776406,54019.906438286474,54028.20394805487,54036.65489017943,54044.986688584962,54053.335966628321,54061.702195365389,54070.085975973154,54078.624784203435,54086.904922890884,54095.202432837032,54103.655075440496,54112.12545120604,54120.613023517726,54129.118402271997,54137.781057165601,54146.321583555015,54154.88002748166,54163.455846750323,54172.049657598669,54180.802379817251,54189.14821046665,54197.511550192721,54206.175362431459,54214.857350854116,54223.556965438664,54232.274831318413,54241.153902516366,54249.907794113227,54258.680050875373,54267.470117062083,54276.278624306273,54285.250012952063,54293.804344788237,54302.376623124685,54311.256880581364,54320.15576831167,54329.072722552577,54338.008384054883,54347.109278215721,54356.081865453991,54365.073276668511,54374.082942234672,54383.111509565308,{"$f":"GT170","v":54392.307027510906},54401.075069451559,54409.861506244088,54418.963616299552,54428.084822062738,54437.224545686331,54446.383443928775,54455.711702783781,54464.908449265895,54474.124489997572,54483.359241123457,54492.613366230478,54502.03861282565,54511.178336645025,54520.337235083658,54529.667370949217,54539.017080907644,54548.385772635389,54557.774119344016,54567.336069482604,54576.763212603968,54586.210133333894,54595.676233190316,54605.162192384305,54614.823559997247,54624.035795451018,54633.267357649325,54642.83058528039,54652.41387601757,54662.016622739466,54671.639515476258,54681.440348721342,54691.103007109108,54700.785937203036,54710.488525569359,54720.211469412665,54730.114203846693,54739.556585598148,54749.018776927944,54758.820919580692,54768.643626569625,54778.486275605857,54788.34957395836,54798.3952582493,54808.299315705153,54818.224151308648,54828.169136300814,54838.134985304248,54848.285116548563,54857.963394268183,54867.661976462434,54877.70900287354,54887.777107372996,54897.865652125445,54907.975362069366,54918.272014440619,54928.423501759389,54938.596286319531,54948.789723653994,54959.00454623859,54969.408254927643,54979.496799896224,54989.606510056721,54999.905234296399,{"$f":"JF170","v":55010.225564672131},55020.566847369511,55030.929825488136,55041.484429310629,55051.890231409743,55062.317864288132,55072.766667333592,55083.237391371862,55093.90173348409,55104.070317729434,55114.260235084555,55124.816249019721,55135.39440887003,55145.994044487066,55156.615917535048,55167.434203609839,55178.099970495954,55188.78811355264,55199.497955663821,55210.23026641288,55221.161032333592,55231.583655029041,55242.028143792428,55252.847875208274,55263.690305803495,55274.554748687573,55285.441984553152,55296.530540368636,55307.462766657889,55318.417928134368,55329.395330765794,55340.395763361805,55351.599609070814,55362.282616776778,55372.988036823568,55384.078074088597,55395.191377619267,55406.327243364678,55417.486471521246,55428.852049138906,55440.057391700379,55451.286242431423,55462.537889960979,55473.813142805295,55485.296890566591,55496.432756550552,55507.591984946172,55518.959849518928,55530.351563223165,55541.766404370122,55553.205193202739,55564.855500957441,55576.341559451736,55587.851715041616,55599.3852385348,55610.942958702428,55622.714396995929,55633.938611365345,55645.186373496312,55656.838237751552,55668.514546953404,55680.214561383415,55691.939121776362,55703.880485400186,{"$f":"LR170","v":55715.653496377468},55727.451206460282,55739.272868239153,55751.119331190166,55763.18485151785,55774.6894768032,55786.218238136207,55798.16119714611,55810.129211802821,55822.121523907721,55834.138995199421,55846.378686046963,55858.445818348278,55870.538266804884,55882.655265335023,55894.797684636957,55907.164633955123,55918.956675571608,55930.773456218812,55943.014782309467,55955.281790004032,55967.573702162081,55979.891402050736,55992.436873134517,56004.805474697721,56017.200024881546,56029.619738465444,56042.06550790005,56054.741416711637,56067.03332913301,56079.351029285535,56091.899024739811,56104.473345172839,56117.073193975288,56129.699476541849,56142.559236421235,56155.237695849704,56167.942753962911,56180.673605869008,56193.431166376264,56206.424631705828,56218.814064213933,56231.229489044781,56244.090967009528,56256.979427621452,56269.89405436979,56282.835775268424,56296.016806368032,56309.012007646226,56322.034472115483,56335.083374775611,56348.159653289244,56361.477730159037,56374.176683850834,56386.902279223155,56400.085071330483,56413.295520183747,56426.532788873534,56439.797828598021,56453.308157132815,56466.628013319882,56479.975813805497,56493.350712978732,56506.753671927581,{"$f":"OD170","v":56520.404470002672},56533.420677545728,56546.464192349813,56559.976325887008,56573.51680710967,56587.084778200144,56600.681214120079,56614.529066821313,56628.181688665791,56641.862952932192,56655.571992883968,56669.309793619628,56683.301625166256,56696.869596547389,56710.466032758588,56724.31667189252,56738.196368877361,56752.104244405418,56766.04129786307,56780.236066588273,56794.23071353868,56808.254720460187,56822.307198902774,56836.389158643608,56850.731513168263,56864.407128478233,56878.1114344491,56892.308099619077,56906.534548582837,56920.789880065262,56935.075118420034,56949.624510459515,56963.968781146643,56978.343145295526,56992.746692260283,57007.180457045019,57021.881121972227,57035.898390754664,57049.945066967513,57064.496402830024,57079.078266565193,57093.689734381653,57108.331856224198,28557.890240113316,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,{"$f":"QP170","v":-4.3655745685100555E-11},-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11]
[null,null,null,null,"Add: Expenses Booked",null,"USD",null,null,{"$f":"J163","v":0},{"$f":"K163","v":0},0,0,0,0,0,26524.357987569871,26527.452737224714,26530.657245945415,26533.764784346629,26536.982535382165,26540.207037075841,26543.229630365309,26546.467238107944,26549.606873935219,26552.857860771117,26556.010470832425,26559.274892049365,26562.546161835828,26565.718441073681,26569.003229058479,26572.188617426022,26575.48697947176,26578.79226129294,26581.783636900829,26585.102128750143,26588.320201083443,26591.652406271594,26594.883776970019,26598.229752166008,26601.582747027111,26604.834278290753,26608.201129070956,26611.46609696544,26614.846860922964,26618.234717530442,26621.300825707265,26624.70222236474,26628.000690757923,26631.416143350136,26634.728242337191,26638.15780894889,26641.594570595727,26644.927333812881,26648.378297536769,26651.724833067765,26655.190057557375,26658.662551890317,26661.80525965567,26665.291632305303,26668.67250526711,26672.173285006342,26675.568129090745,26679.083375455455,26682.605996606533,26686.022021168807,26689.559199202835,26692.989340148204,26696.541135220054,26700.100381755372,26703.436759191405,26707.010472352507,26710.476042850521,26714.064524027242,{"$f":"BW163","v":26717.544415652024},26721.147725871717,26699.814130349339,26703.265090842931,26706.838443853627,26710.3036650996,26713.891784637632,26717.487431845788,26720.741596523709,26724.351614246512,26727.852390708827,26731.477326472243,26734.992569546488,26738.632484997855,26742.280036784225,26745.817211507252,26749.479836440045,26753.031628187211,26756.709388554704,26760.394864653681,26763.730327074845,26767.430532702376,26771.018767930353,26774.734264291081,26778.337327545676,26782.068177827048,26785.806855219515,26789.43239803418,26793.186525140605,26796.827050151787,26800.596690816579,26804.374239972487,26807.793031172114,26811.585677839619,26815.2635567873,26819.071876191447,26822.764953609534,26826.589010516353,26830.421090076448,26834.137208654189,26837.985123903443,26841.716598973075,26845.580415350909,26849.45233779513,26853.081812333843,26856.969472281067,26860.739489350719,26864.643214667554,26868.428810959274,26872.348668034261,26876.276748745811,26880.085963423684,26884.030276539645,26887.855232419814,26891.815845018988,26895.784766757493,26899.3767556772,26903.361539775018,26907.225741961312,26911.226992784665,26915.107163403689,26919.124948999695,26923.151163680715,26927.055542736387,{"$f":"EI163","v":26931.098395350724},26935.018908866059,26939.078468168329,26943.14654419446,26946.828270611142,26950.912605280777,26954.87334558001,26958.974558358052,26962.951666024212,26967.069826657778,26971.196626957473,26975.198547851815,26979.342401744925,26983.360860180921,26987.521838139739,26991.691545592992,26995.465251389498,26999.651623670674,27003.711313863285,27007.91498591319,27011.991452373361,27016.212495681586,27020.442394497917,27024.544294087118,27028.791672541276,27032.910522824182,27037.175453149041,27041.449331054464,27045.4555918365,27049.746841000611,27053.908234439969,27058.217216766148,27062.395806751651,27066.722595520427,27071.058461645251,27075.26312190984,27079.6169055719,27083.838941178499,27088.210716420246,27092.591663397092,27096.556547069646,27100.955003123167,27105.220359308383,27109.636991545824,27113.919973892927,27118.354857425566,27122.799045090891,27127.108749022434,27131.571301853033,27135.898815209133,27140.379809097227,27144.87020385492,27148.934140933401,27153.442482191371,27157.814398390081,27162.341369921684,27166.731352630984,27171.27703142399,27175.832246791822,27180.249618662256,27184.823658006335,27189.259284228425,27193.852225336977,27198.454802174012,{"$f":"GU163","v":27202.62026727762},27207.241238966537,27211.722377333081,27216.362444729733,27220.862100956667,27225.52134297217,27230.190359811673,27234.718089454283,27239.40640054335,27243.952840580172,27248.660525650372,27253.378087175337,27257.800249469747,27262.536985613981,27267.130385335302,27271.886695572412,27276.499077063047,27281.275042281031,27286.061027201635,27290.702185402391,27295.507947931557,27300.168285258806,27304.993907125558,27309.829652871744,27314.206142579336,27319.061215070062,27323.769370210404,27328.644505807242,27333.372116932296,27338.267398544038,27343.172950177384,27347.930056931793,27352.855880271305,27357.632645298119,27362.578824114615,27367.53537973214,27372.021205866062,27376.997571061944,27381.82334851881,27386.820278050884,27391.665997555036,27396.683576403386,27401.711681845973,27406.587633859239,27411.636517449471,27416.532618851401,27421.602366452902,27426.682750095712,27431.280644172522,27436.381332289966,27441.327670583629,27446.449436789419,27451.416215336085,27456.559146733347,27461.712867707334,27466.710634052106,27471.885652267476,27476.904071386576,27482.100474852065,27487.307780075633,27492.189019820638,27497.417490236126,27502.487744060316,27507.737820611852,{"$f":"JG163","v":27512.829026757692},27518.100798730484,27523.383630580189,27528.506600829598,27533.811263458581,27538.955403875054,27544.281987496859,27549.619745987282,27554.450571742207,27559.809663342392,27565.006585677365,27570.387823192697,27575.606221294394,27581.009696240671,27586.424507369185,27591.675463126776,27597.112650425868,27602.385305237953,27607.844961174935,27613.316071158664,27618.267583870391,27623.760559922055,27629.087315286233,27634.60299051728,27639.951758170311,27645.490226382852,27651.040313985799,27656.422452672112,27661.995475462267,27667.399855303527,27672.995908058281,27678.603701012536,27683.678915764245,27689.30912105933,27694.768953029274,27700.422424589993,27705.904818774678,27711.581652746569,27717.270396392345,27722.786995308037,27728.499247123378,27734.038642837597,27739.774499967694,27745.52239059889,27750.910365951655,27756.681618994517,27762.278230524404,27768.073332698754,27773.693071671361,27779.512121531363,27785.34337942606,27790.998180025654,27796.853535015944,27802.531703518831,27808.411255183568,27814.303141812339,27819.635469552992,27825.550903943313,27831.287333808232,27837.227213145165,27842.987348238232,27848.951773538101,27854.928711862049,27860.724784515383,{"$f":"LS163","v":27866.726421944863},27872.546446294255,27878.572884895875,27884.611966621942,27890.077510181232,27896.140727954957,27902.020469191142,27908.108742611672,27914.012781296049,27920.126213903368,27926.252472143595,27932.193346204676,27938.344920600197,27944.310344734811,27950.487339902127,27956.677294052981,27962.279381518609,27968.494074700189,27974.520707609256,27980.761082394762,27986.812619767301,27993.078782283417,27999.358090851081,28005.447383846629,28011.752641034902,28017.867097430531,28024.198410469508,28030.543006242122,28036.490322890873,28042.860706394651,28049.038318345152,28055.435026827687,28061.638167147601,28068.061309394256,28074.497927026983,28080.739768822728,28087.202985140193,28093.470620728822,28099.960545647449,28106.46408605839,28112.349978155555,28118.879510889234,28125.211456120298,28131.767971501162,28138.126082868632,28144.709692399796,28151.307113968243,28157.70489367799,28164.329578437504,28170.753796338118,28177.405856951136,28184.071873207911,28190.104810642933,28196.797468580229,28203.287602750268,28210.007917433497,28216.524871440059,28223.272957157977,28230.035199974845,28236.592813345047,28243.383000460457,28249.96771251829,28256.785959409299,28263.618510593387,{"$f":"OE163","v":28269.802166952362},28276.662025397465,28283.314300489561,28290.202506620128,28296.882271580038,28303.79894254007,28310.730124281272,28317.451564384548,28324.411388547665,28331.160604336321,28338.149189283333,28345.152435882948,28351.717160664466,28358.748872094155,28365.567799798402,28372.628569078988,28379.475675326466,28386.565622536637,28393.670444051666,28400.560269487054,28407.694450973169,28414.612747929634,28421.776410714003,28428.955102454296,28435.452026023973,28442.659408425163,28449.648691193943,28456.885857388927,28463.904022676361,28471.171095743699,28478.453414715841,28485.515366430838,28492.827778864721,28499.918913395599,28507.261543649467,28514.619578322807,28521.278812431912,28528.666254535648,28535.830148294423,28543.248118270822,28550.441616110882,28557.89024011336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},0,0,0,0,0,0,0,26524.357987569871,26527.452737224714,26530.657245945415,26533.764784346629,26536.982535382165,26540.207037075841,26543.229630365309,26546.467238107944,26549.606873935219,26552.857860771117,26556.010470832425,26559.274892049365,26562.546161835828,26565.718441073681,26569.003229058479,26572.188617426022,26575.48697947176,26578.79226129294,26581.783636900829,26585.102128750143,26588.320201083443,26591.652406271594,26594.883776970019,26598.229752166008,26601.582747027111,26604.834278290753,26608.201129070956,26611.46609696544,26614.846860922964,26618.234717530442,26621.300825707265,26624.70222236474,26628.000690757923,26631.416143350136,26634.728242337191,26638.15780894889,26641.594570595727,26644.927333812881,26648.378297536769,26651.724833067765,26655.190057557375,26658.662551890317,26661.80525965567,26665.291632305303,26668.67250526711,26672.173285006342,26675.568129090745,26679.083375455455,26682.605996606533,26686.022021168807,26689.559199202835,26692.989340148204,26696.541135220054,26700.100381755372,26703.436759191405,26707.010472352507,{"$f":"BW165","v":26710.476042850521},26714.064524027242,26717.544415652024,26721.147725871717,26699.814130349339,26703.265090842931,26706.838443853627,26710.3036650996,26713.891784637632,26717.487431845788,26720.741596523709,26724.351614246512,26727.852390708827,26731.477326472243,26734.992569546488,26738.632484997855,26742.280036784225,26745.817211507252,26749.479836440045,26753.031628187211,26756.709388554704,26760.394864653681,26763.730327074845,26767.430532702376,26771.018767930353,26774.734264291081,26778.337327545676,26782.068177827048,26785.806855219515,26789.43239803418,26793.186525140605,26796.827050151787,26800.596690816579,26804.374239972487,26807.793031172114,26811.585677839619,26815.2635567873,26819.071876191447,26822.764953609534,26826.589010516353,26830.421090076448,26834.137208654189,26837.985123903443,26841.716598973075,26845.580415350909,26849.45233779513,26853.081812333843,26856.969472281067,26860.739489350719,26864.643214667554,26868.428810959274,26872.348668034261,26876.276748745811,26880.085963423684,26884.030276539645,26887.855232419814,26891.815845018988,26895.784766757493,26899.3767556772,26903.361539775018,26907.225741961312,26911.226992784665,26915.107163403689,26919.124948999695,{"$f":"EI165","v":26923.151163680715},26927.055542736387,26931.098395350724,26935.018908866059,26939.078468168329,26943.14654419446,26946.828270611142,26950.912605280777,26954.87334558001,26958.974558358052,26962.951666024212,26967.069826657778,26971.196626957473,26975.198547851815,26979.342401744925,26983.360860180921,26987.521838139739,26991.691545592992,26995.465251389498,26999.651623670674,27003.711313863285,27007.91498591319,27011.991452373361,27016.212495681586,27020.442394497917,27024.544294087118,27028.791672541276,27032.910522824182,27037.175453149041,27041.449331054464,27045.4555918365,27049.746841000611,27053.908234439969,27058.217216766148,27062.395806751651,27066.722595520427,27071.058461645251,27075.26312190984,27079.6169055719,27083.838941178499,27088.210716420246,27092.591663397092,27096.556547069646,27100.955003123167,27105.220359308383,27109.636991545824,27113.919973892927,27118.354857425566,27122.799045090891,27127.108749022434,27131.571301853033,27135.898815209133,27140.379809097227,27144.87020385492,27148.934140933401,27153.442482191371,27157.814398390081,27162.341369921684,27166.731352630984,27171.27703142399,27175.832246791822,27180.249618662256,27184.823658006335,27189.259284228425,{"$f":"GU165","v":27193.852225336977},27198.454802174012,27202.62026727762,27207.241238966537,27211.722377333081,27216.362444729733,27220.862100956667,27225.52134297217,27230.190359811673,27234.718089454283,27239.40640054335,27243.952840580172,27248.660525650372,27253.378087175337,27257.800249469747,27262.536985613981,27267.130385335302,27271.886695572412,27276.499077063047,27281.275042281031,27286.061027201635,27290.702185402391,27295.507947931557,27300.168285258806,27304.993907125558,27309.829652871744,27314.206142579336,27319.061215070062,27323.769370210404,27328.644505807242,27333.372116932296,27338.267398544038,27343.172950177384,27347.930056931793,27352.855880271305,27357.632645298119,27362.578824114615,27367.53537973214,27372.021205866062,27376.997571061944,27381.82334851881,27386.820278050884,27391.665997555036,27396.683576403386,27401.711681845973,27406.587633859239,27411.636517449471,27416.532618851401,27421.602366452902,27426.682750095712,27431.280644172522,27436.381332289966,27441.327670583629,27446.449436789419,27451.416215336085,27456.559146733347,27461.712867707334,27466.710634052106,27471.885652267476,27476.904071386576,27482.100474852065,27487.307780075633,27492.189019820638,27497.417490236126,{"$f":"JG165","v":27502.487744060316},27507.737820611852,27512.829026757692,27518.100798730484,27523.383630580189,27528.506600829598,27533.811263458581,27538.955403875054,27544.281987496859,27549.619745987282,27554.450571742207,27559.809663342392,27565.006585677365,27570.387823192697,27575.606221294394,27581.009696240671,27586.424507369185,27591.675463126776,27597.112650425868,27602.385305237953,27607.844961174935,27613.316071158664,27618.267583870391,27623.760559922055,27629.087315286233,27634.60299051728,27639.951758170311,27645.490226382852,27651.040313985799,27656.422452672112,27661.995475462267,27667.399855303527,27672.995908058281,27678.603701012536,27683.678915764245,27689.30912105933,27694.768953029274,27700.422424589993,27705.904818774678,27711.581652746569,27717.270396392345,27722.786995308037,27728.499247123378,27734.038642837597,27739.774499967694,27745.52239059889,27750.910365951655,27756.681618994517,27762.278230524404,27768.073332698754,27773.693071671361,27779.512121531363,27785.34337942606,27790.998180025654,27796.853535015944,27802.531703518831,27808.411255183568,27814.303141812339,27819.635469552992,27825.550903943313,27831.287333808232,27837.227213145165,27842.987348238232,27848.951773538101,{"$f":"LS165","v":27854.928711862049},27860.724784515383,27866.726421944863,27872.546446294255,27878.572884895875,27884.611966621942,27890.077510181232,27896.140727954957,27902.020469191142,27908.108742611672,27914.012781296049,27920.126213903368,27926.252472143595,27932.193346204676,27938.344920600197,27944.310344734811,27950.487339902127,27956.677294052981,27962.279381518609,27968.494074700189,27974.520707609256,27980.761082394762,27986.812619767301,27993.078782283417,27999.358090851081,28005.447383846629,28011.752641034902,28017.867097430531,28024.198410469508,28030.543006242122,28036.490322890873,28042.860706394651,28049.038318345152,28055.435026827687,28061.638167147601,28068.061309394256,28074.497927026983,28080.739768822728,28087.202985140193,28093.470620728822,28099.960545647449,28106.46408605839,28112.349978155555,28118.879510889234,28125.211456120298,28131.767971501162,28138.126082868632,28144.709692399796,28151.307113968243,28157.70489367799,28164.329578437504,28170.753796338118,28177.405856951136,28184.071873207911,28190.104810642933,28196.797468580229,28203.287602750268,28210.007917433497,28216.524871440059,28223.272957157977,28230.035199974845,28236.592813345047,28243.383000460457,28249.96771251829,{"$f":"OE165","v":28256.785959409299},28263.618510593387,28269.802166952362,28276.662025397465,28283.314300489561,28290.202506620128,28296.882271580038,28303.79894254007,28310.730124281272,28317.451564384548,28324.411388547665,28331.160604336321,28338.149189283333,28345.152435882948,28351.717160664466,28358.748872094155,28365.567799798402,28372.628569078988,28379.475675326466,28386.565622536637,28393.670444051666,28400.560269487054,28407.694450973169,28414.612747929634,28421.776410714003,28428.955102454296,28435.452026023973,28442.659408425163,28449.648691193943,28456.885857388927,28463.904022676361,28471.171095743699,28478.453414715841,28485.515366430838,28492.827778864721,28499.918913395599,28507.261543649467,28514.619578322807,28521.278812431912,28528.666254535648,28535.830148294423,28543.248118270822,28550.441616110882,28557.89024011336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Creditors Balance - CF",null,"USD",null,null,{"$f":"J167+J168-J169","v":0},{"$f":"K167+K168-K169","v":0},0,0,0,0,0,26524.357987569871,53051.810724794588,53058.109983170136,53064.422030292058,53070.747319728805,53077.189572458024,53083.436667441172,53089.696868473271,53096.074112043178,53102.464734706344,53108.868331603546,53115.28536288179,53121.8210538852,53128.264602909519,53134.721670132174,53141.191846484508,53147.675596897796,53154.279240764714,53160.575898193776,53166.885765650979,53173.422329833586,53179.972607355034,53186.536183241602,53193.113529136011,53199.812499193111,53206.41702531786,53213.035407361713,53219.667226036399,53226.312957888404,53233.081578453406,53239.535543237711,53246.003048072002,53252.702913122659,53259.416834108051,53266.144385687323,53272.886051286077,53279.752379544618,53286.521904408612,53293.305631349649,53300.103130604533,53306.91489062515,53313.852609447698,53320.46781154599,53327.096891960973,53333.964137572417,53340.845790273452,53347.74141409708,53354.6515045462,53361.689372061992,53368.628017775343,53375.581220371634,53382.548539351039,53389.530475368258,53396.641516975425,53403.537140946784,53410.44723154392,53417.48651520304,53424.540566877775,{"$f":"BW167+BW168-BW169","v":53431.608939679281},53438.692141523759,53420.961856221082,53403.079221192296,53410.103534696587,53417.142108953252,53424.19544973725,53431.379216483438,53438.229028369518,53445.093210770239,53452.204004955354,53459.329717181085,53466.469896018752,53473.625054544362,53480.912521782098,53488.097248291495,53495.297047947315,53502.51146462727,53509.741016741929,53517.104253208396,53524.125191728526,53531.160859777221,53538.449300632732,53545.753032221444,53553.071591836764,53560.405505372735,53567.875033046577,53575.239253253705,53582.618923174785,53590.013575292389,53597.423740968363,53604.970930789059,53612.167271144594,53619.378709011726,53626.849234626905,53634.335432978733,53641.836829800966,53649.353964125869,53657.010100592779,53664.558298730612,53672.122332557614,53679.701722876496,53687.297014323951,53695.032753146006,53702.534150128937,53710.051284614878,53717.708961631753,53725.382704018237,53733.072025626796,53740.777478993507,53748.625416780036,53756.362712169459,53764.116239963296,53771.885508959429,53779.671077438776,53787.600611776463,53795.161522434668,53802.738295452189,53810.587281736305,53818.452734745944,53826.334156188314,53834.232112403348,53842.276112680367,53850.206706417055,{"$f":"EI167+EI168-EI169","v":53858.153938087067},53866.117304216736,53874.097377034341,53882.225012362745,53889.974814805551,53897.740875891875,53905.785950860743,53913.847903938011,53921.926224382216,53930.021492681946,53938.266453615215,53946.395174809251,53954.540949596703,53962.70326192581,53970.882698320624,53979.213383732684,53987.156796982439,53995.116875060114,54003.362937533893,54011.626299776406,54019.906438286474,54028.20394805487,54036.65489017943,54044.986688584962,54053.335966628321,54061.702195365389,54070.085975973154,54078.624784203435,54086.904922890884,54095.202432837032,54103.655075440496,54112.12545120604,54120.613023517726,54129.118402271997,54137.781057165601,54146.321583555015,54154.88002748166,54163.455846750323,54172.049657598669,54180.802379817251,54189.14821046665,54197.511550192721,54206.175362431459,54214.857350854116,54223.556965438664,54232.274831318413,54241.153902516366,54249.907794113227,54258.680050875373,54267.470117062083,54276.278624306273,54285.250012952063,54293.804344788237,54302.376623124685,54311.256880581364,54320.15576831167,54329.072722552577,54338.008384054883,54347.109278215721,54356.081865453991,54365.073276668511,54374.082942234672,54383.111509565308,54392.307027510906,{"$f":"GU167+GU168-GU169","v":54401.075069451559},54409.861506244088,54418.963616299552,54428.084822062738,54437.224545686331,54446.383443928775,54455.711702783781,54464.908449265895,54474.124489997572,54483.359241123457,54492.613366230478,54502.03861282565,54511.178336645025,54520.337235083658,54529.667370949217,54539.017080907644,54548.385772635389,54557.774119344016,54567.336069482604,54576.763212603968,54586.210133333894,54595.676233190316,54605.162192384305,54614.823559997247,54624.035795451018,54633.267357649325,54642.83058528039,54652.41387601757,54662.016622739466,54671.639515476258,54681.440348721342,54691.103007109108,54700.785937203036,54710.488525569359,54720.211469412665,54730.114203846693,54739.556585598148,54749.018776927944,54758.820919580692,54768.643626569625,54778.486275605857,54788.34957395836,54798.3952582493,54808.299315705153,54818.224151308648,54828.169136300814,54838.134985304248,54848.285116548563,54857.963394268183,54867.661976462434,54877.70900287354,54887.777107372996,54897.865652125445,54907.975362069366,54918.272014440619,54928.423501759389,54938.596286319531,54948.789723653994,54959.00454623859,54969.408254927643,54979.496799896224,54989.606510056721,54999.905234296399,55010.225564672131,{"$f":"JG167+JG168-JG169","v":55020.566847369511},55030.929825488136,55041.484429310629,55051.890231409743,55062.317864288132,55072.766667333592,55083.237391371862,55093.90173348409,55104.070317729434,55114.260235084555,55124.816249019721,55135.39440887003,55145.994044487066,55156.615917535048,55167.434203609839,55178.099970495954,55188.78811355264,55199.497955663821,55210.23026641288,55221.161032333592,55231.583655029041,55242.028143792428,55252.847875208274,55263.690305803495,55274.554748687573,55285.441984553152,55296.530540368636,55307.462766657889,55318.417928134368,55329.395330765794,55340.395763361805,55351.599609070814,55362.282616776778,55372.988036823568,55384.078074088597,55395.191377619267,55406.327243364678,55417.486471521246,55428.852049138906,55440.057391700379,55451.286242431423,55462.537889960979,55473.813142805295,55485.296890566591,55496.432756550552,55507.591984946172,55518.959849518928,55530.351563223165,55541.766404370122,55553.205193202739,55564.855500957441,55576.341559451736,55587.851715041616,55599.3852385348,55610.942958702428,55622.714396995929,55633.938611365345,55645.186373496312,55656.838237751552,55668.514546953404,55680.214561383415,55691.939121776362,55703.880485400186,55715.653496377468,{"$f":"LS167+LS168-LS169","v":55727.451206460282},55739.272868239153,55751.119331190166,55763.18485151785,55774.6894768032,55786.218238136207,55798.16119714611,55810.129211802821,55822.121523907721,55834.138995199421,55846.378686046963,55858.445818348278,55870.538266804884,55882.655265335023,55894.797684636957,55907.164633955123,55918.956675571608,55930.773456218812,55943.014782309467,55955.281790004032,55967.573702162081,55979.891402050736,55992.436873134517,56004.805474697721,56017.200024881546,56029.619738465444,56042.06550790005,56054.741416711637,56067.03332913301,56079.351029285535,56091.899024739811,56104.473345172839,56117.073193975288,56129.699476541849,56142.559236421235,56155.237695849704,56167.942753962911,56180.673605869008,56193.431166376264,56206.424631705828,56218.814064213933,56231.229489044781,56244.090967009528,56256.979427621452,56269.89405436979,56282.835775268424,56296.016806368032,56309.012007646226,56322.034472115483,56335.083374775611,56348.159653289244,56361.477730159037,56374.176683850834,56386.902279223155,56400.085071330483,56413.295520183747,56426.532788873534,56439.797828598021,56453.308157132815,56466.628013319882,56479.975813805497,56493.350712978732,56506.753671927581,56520.404470002672,{"$f":"OE167+OE168-OE169","v":56533.420677545728},56546.464192349813,56559.976325887008,56573.51680710967,56587.084778200144,56600.681214120079,56614.529066821313,56628.181688665791,56641.862952932192,56655.571992883968,56669.309793619628,56683.301625166256,56696.869596547389,56710.466032758588,56724.31667189252,56738.196368877361,56752.104244405418,56766.04129786307,56780.236066588273,56794.23071353868,56808.254720460187,56822.307198902774,56836.389158643608,56850.731513168263,56864.407128478233,56878.1114344491,56892.308099619077,56906.534548582837,56920.789880065262,56935.075118420034,56949.624510459515,56963.968781146643,56978.343145295526,56992.746692260283,57007.180457045019,57021.881121972227,57035.898390754664,57049.945066967513,57064.496402830024,57079.078266565193,57093.689734381653,57108.331856224198,28557.890240113316,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,{"$f":"QQ167+QQ168-QQ169","v":-4.3655745685100555E-11},-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11]
[]
[null,null,null,null,"Creditors Change",null,"USD",null,null,{"$f":"J170-I170","v":0},{"$f":"K170-J170","v":0},0,0,0,0,0,26524.357987569871,26527.452737224718,6.2992583755476517,6.3120471219226602,6.3252894367469708,6.4422527292190352,6.2470949831476901,6.2602010320988484,6.3772435699065682,6.3906226631661411,6.4035968972020783,6.4170312782443943,6.5356910034097382,6.443549024319509,6.4570672226545867,6.4701763523335103,6.4837504132883623,6.6036438669179915,6.2966574290621793,6.3098674572029267,6.5365641826065257,6.5502775214481517,6.5635758865682874,6.5773458944095182,6.6989700570993591,6.6045261247490998,6.6183820438527619,6.6318186746866559,6.6457318520042463,6.7686205650024931,6.4539647843048442,6.4675048342905939,6.6998650506575359,6.7139209853921784,6.727551579271676,6.74166559875448,6.8663282585403067,6.7695248639938654,6.7837269410374574,6.7974992548843147,6.81176002061693,6.9377188225480495,6.6152020982917747,6.6290804149830365,6.86724561144365,6.8816527010349091,6.8956238236278296,6.9100904491206165,7.0378675157917314,6.9386457133514341,6.9532025962907937,6.9673189794048085,6.9819360172186862,7.1110416071678628,6.895623971358873,6.9100905971354223,7.0392836591199739,7.0540516747350921,{"$f":"BW170-BV170","v":7.0683728015064844},7.083201844478026,-17.730285302677657,-17.882635028785444,7.0243135042910581,7.0385742566650151,7.0533407839975553,7.1837667461877572,6.8498118860807153,6.8641824007208925,7.1107941851150827,7.1257122257302399,7.1401788376679178,7.1551585256092949,7.2874672377365641,7.1847265093965689,7.1997996558202431,7.2144166799553204,7.2295521146588726,7.3632364664663328,7.0209385201305849,7.035668048694788,7.2884408555109985,7.3037315887122531,7.3185596153198276,7.3339135359710781,7.4695276738420944,7.3642202071278007,7.3796699210797669,7.3946521176039823,7.4101656759739853,7.5471898206960759,7.1963403555346304,7.2114378671321901,7.4705256151792128,7.4861983518276247,7.5013968222338008,7.5171343249021447,7.6561364669105387,7.5481981378325145,7.5640338270022767,7.5793903188823606,7.595291447454656,7.7357388220552821,7.5013969829306006,7.5171344859409146,7.657677016875823,7.6737423864833545,7.6893216085591121,7.7054533667105716,7.8479377865296556,7.7372953894227976,7.7535277938368381,7.769268996133178,7.7855684793466935,7.9295343376870733,7.5609106582051027,7.5767730175211909,7.8489862841161084,7.8654530096391682,7.8814214423691737,7.8979562150343554,8.0440002770192223,7.9305937366880244,{"$f":"EI170-EH170","v":7.9472316700121155},7.9633661296684295,7.9800728176051052,8.1276353284047218,7.749802442805958,7.7660610863240436,8.0450749688679934,8.0619530772673897,8.0783204442050192,8.0952682997303782,8.2449609332688851,8.1287211940361885,8.1457747874519555,8.1623123291064985,8.1794363948138198,8.3306854120601201,7.9434132497553946,7.9600780776745523,8.2460624737796024,8.2633622425128124,8.2801385100683547,8.2975097683956847,8.4509421245602425,8.3317984055320267,8.349278043358936,8.3662287370680133,8.3837806077644927,8.5388082302815747,8.2801386874489253,8.2975099461473292,8.4526426034644828,8.4703757655443042,8.4875723116856534,8.5053787542710779,8.662654893603758,8.5405263894135715,8.5584439266458503,8.5758192686625989,8.5938108483460383,8.7527222185817664,8.3458306493994314,8.3633397260709899,8.6638122387375915,8.6819884226570139,8.6996145845478168,8.7178658797492972,8.8790711979527259,8.7538915968616493,8.7722567621458438,8.7900661867097369,8.8085072441899683,8.9713886457902845,8.5543318361742422,8.5722783364471979,8.8802574566798285,8.8988877303054323,8.9169542409072164,8.935661502306175,9.1008941608379246,8.9725872382696252,8.9914112145197578,9.009665566161857,9.0285673306352692,9.1955179455981124,{"$f":"GU170-GT170","v":8.7680419406533474},8.7864367925285478,9.1021100554644363,9.1212057631855714,9.1397236235934542,9.1588982424436836,9.3282588550064247,9.1967464821136673,9.2160407316769124,9.2347511258849408,9.2541251070215367,9.4252465951722115,9.1397238193749217,9.1588984386326047,9.3301358655589866,9.349709958427411,9.36869172774459,9.3883467086270684,9.5619501385881449,9.4271431213637698,9.4469207299262052,9.4660998564213514,9.4859591939894017,9.6613676129418309,9.2122354537714273,9.2315621983070741,9.5632276310643647,9.5832907371805049,9.602746721895528,9.6228927367919823,9.8008332450845046,9.6626583877659868,9.6829300939280074,9.7025883663227432,9.722943843305984,9.9027344340283889,9.4423817514543771,9.4621913297960418,9.8021426527484437,9.8227069889326231,9.8426490362326149,9.86329835250217,10.045684290940699,9.9040574558530352,9.924835603495012,9.9449849921657005,9.965849003434414,10.150131244314252,9.6782777196203824,9.6985821942507755,10.047026411106344,10.06810449945624,10.088544752448797,10.109709943921189,10.296652371253003,10.151487318769796,10.172784560141736,10.193437334462942,10.214822584595822,10.403708689053019,10.088544968581118,10.109710160497343,10.29872423967754,10.320330375732738,{"$f":"JG170-JF170","v":10.341282697379938},10.362978118624596,10.554603822492936,10.405802099114226,10.427632878388977,10.448803045459499,10.470724038270419,10.664342112228042,10.168584245344391,10.189917355120997,10.556013935165538,10.578159850309021,10.599635617036256,10.621873047981353,10.818286074791104,10.665766886115307,10.688143056686386,10.709842111180478,10.732310749059252,10.930765920711565,10.422622695448808,10.444488763387199,10.819731415846036,10.842430595221231,10.864442884078017,10.887235865578987,11.088555815484142,10.932226289252867,10.955161476478679,10.97740263142623,11.000432596010796,11.203845709009329,10.683007705963973,10.705420046790096,11.090037265028514,11.113303530670237,11.135865745411138,11.159228156568133,11.365577617660165,11.205342561472207,11.228850731044076,11.251647529556067,11.275252844316128,11.483747761296399,11.135865983960684,11.159228395619721,11.367864572755934,11.391713704237191,11.41484114695777,11.43878883261641,11.650307754702226,11.486058494294412,11.510155589880014,11.533523493184475,11.557720167627849,11.771438293500978,11.224214369416586,11.247762130966294,11.651864255240071,11.676309201851836,11.700014430010924,11.724560392947751,11.941363623824145,11.773010977281956,{"$f":"LS170-LR170","v":11.797710082813865},11.821661778871203,11.846462951012654,12.065520327683771,11.504625285349903,11.528761333007424,11.942959009902552,11.968014656711603,11.992312104899611,12.017471291699621,12.239690847542079,12.067132301315723,12.09244845660578,12.116998530138517,12.142419301933842,12.366949318166007,11.792041616485221,11.816780647204723,12.241326090654184,12.267007694565109,12.291912158048945,12.317699888655625,12.545471083780285,12.36860156320472,12.394550183824322,12.419713583898556,12.445769434605609,12.675908811586851,12.291912421373127,12.317700152525504,12.547995454275224,12.574320433028333,12.599848802448832,12.626282566561713,12.85975987938582,12.678459428469068,12.705058113206178,12.730851906097087,12.75756050725613,12.99346532956406,12.389432508105529,12.415424830847769,12.861477964746882,12.888460611924529,12.914626748337469,12.94172089863423,13.181031099607935,12.995201278194145,13.022464469257102,13.048902660128078,13.076278513632133,13.318076869793003,12.698953691797215,12.72559537232155,13.182792107327259,13.210448853264097,13.237268689787015,13.265039724486996,13.510328534794098,13.319856187066762,13.347800485615153,13.374899173235463,13.402958948849118,13.650798075090279,{"$f":"OE170-OD170","v":13.016207543056225},13.043514804085135,13.512133537195041,13.540481222662493,13.567971090473293,13.596435919935175,13.847852701233933,13.652621844477835,13.681264266400831,13.709039951776504,13.73780073566013,13.991831546627509,13.567971381133248,13.596436211199034,13.850639133932418,13.879696984840848,13.907875528057048,13.937053457651928,14.194768725203176,13.994646950406604,14.024006921506952,14.052478442587017,14.081959740833554,14.342354524655093,13.675615309970453,13.704305970866699,14.196665169976768,14.226448963760049,14.25533148242539,14.285238354772446,14.549392039480153,14.344270687128301,14.374364148883615,14.40354696475697,14.433764784735104,14.700664927207981,14.017268782437895,14.046676212848979,14.551335862510314,14.581863735169463,14.611467816459481,14.642121842545748,-28550.441616110882,-28557.89024011336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ170-QP170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total Working Capital",null,"USD",null,null,{"$f":"J158-J170","v":0},0,0,0,0,0,0,602296.35622784088,1135171.9518416242,996237.78309298051,892096.21189013042,869534.42610396445,881993.97680297319,882742.69870686997,977189.92617609736,1106897.4543304474,1178212.0160188037,1425758.9831852627,1638321.0117015212,1428050.5822408816,1146952.8197306229,1006632.1276560789,901451.2293442057,878664.20345744223,891247.9912954825,891984.92672659387,987351.51427341485,1118347.9620336378,1190371.141868243,1440378.1003590957,1655052.4444957627,1442692.2781392101,1158800.9078384237,1017085.6309068868,910859.36197144329,887845.78421303013,900554.52865085809,901298.69291274587,997612.92554108484,1129911.0996157532,1202649.9373441706,1455141.3318075316,1671948.9810544122,1457478.3078279896,1170765.5648253437,1027641.841417628,920359.81067745609,897117.42716911435,909952.36752616498,910703.83009129332,1007975.122995827,1141587.9573049373,1215049.5625747629,1470050.0805261647,1689012.2329034666,1472410.076362706,1182847.9197624992,1038301.7504439254,929953.46339098492,906479.99779482279,919442.38564470841,920220.95248906931,1018482.5404138097,1153428.5978295195,{"$f":"BV158-BV170","v":1227623.1750092364},1485168.2470981437,1706315.3254274754,1487576.527634837,1195149.7118178457,1049161.1100693545,939731.61037242704,916023.90060348331,929115.638759783,929882.04044785886,1029100.2193151177,1165387.3505083527,1240319.2616189839,1500423.7796013805,1723768.5855719992,1502830.7977798861,1207472.6394662387,1060033.1174209351,949516.01653358678,925572.59669399553,938794.3306625454,939568.24569089478,1039772.3378841729,1177413.7648359465,1253090.2317538867,1515779.5251894079,1741343.7934326888,1518210.2466964351,1219916.7515919581,1071011.88756361,959396.37440948782,935214.89939396456,948567.91835515446,949349.4188157497,1050549.2196259229,1189558.398468297,1265986.8178083431,1531286.5711557397,1759092.3556927275,1533741.2261233001,1232483.2205547977,1082098.4494704823,969373.60546815419,944951.70679984987,958437.31267831032,959246.99886131287,1061477.0797274667,1201873.3228726452,1279064.3109398934,1547011.385683354,1777090.3379019508,1549490.3070231203,1245225.9247031019,1093340.3453132699,979490.50235394191,954824.78231825121,968444.84487555118,969241.76737110305,1072466.9688310849,1214258.3352956863,1292216.3213208849,1562826.1015046651,1795191.4307347655,1565329.4240254071,{"$f":"EH158-EH170","v":1258041.1877737322},1104646.0737645789,989664.68985913123,964753.72816247831,978509.02572722547,979313.75417628291,1083564.6794801345,1226765.0309293463,1305497.6343483136,1578796.5786822406,1813471.003727515,1581324.5390336404,1270982.3952982705,1116062.7422084175,999938.56933861831,974779.9258768718,988671.79941555159,989484.40855076385,1094771.2483529693,1239394.5841353927,1318909.500032794,1594924.3300975072,1831930.7954656142,1597477.1671349935,1284050.7636231766,1127591.4178061688,1010313.0960995762,984904.30644607963,998934.11017705989,999776.02411868307,1106134.7379709037,1252201.1502126798,1332509.4233679783,1611278.4891736084,1850649.9243400479,1613856.5486026073,1297302.3277077605,1139281.5433796982,1020832.7715609464,995170.30043947266,1009339.9793119172,1010168.6102616542,1117562.6342040389,1265080.5071646636,1346186.7454425765,1627726.0521356668,1869476.1996945734,1630329.4736743222,1310629.2520402679,1151037.9501613902,1031411.9217405203,1005494.2912232195,1019804.6547296442,1020641.3949381621,1129102.5600743291,1278086.314993511,1359998.4452778511,1644335.5199406615,1888488.0160113443,1646964.5491813531,1324087.059076,1162909.6288424183,1042094.6411821557,1015919.3123000271,{"$f":"GT158-GT170","v":1030371.7552551524},1031216.6821742865,1140755.5904630003,1291219.7918173713,1373945.8196886939,1661108.4628841393,1907687.1783985407,1663763.3476987027,1337677.0105753499,1174897.685964793,1052881.9200481386,1026446.3285195617,1041042.2595173965,1041917.6535186348,1152571.7078350496,1304537.258924254,1388088.6749091956,1678116.785261947,1927155.9793720176,1680797.8845985534,1351457.3831848325,1187053.539734228,1063820.0355115726,1037120.5029086205,1051861.9450882347,1052723.5154264157,1164454.6922048805,1317930.3156405946,1402311.9134254977,1695222.1422434445,1946736.1123187444,1697929.6008722985,1365316.01708563,1199278.2087548138,1074819.8845243005,1047854.8729291452,1062742.6681773369,1063612.6620865052,1176454.0690240397,1331454.76819044,1416674.7944935139,1712495.7803516975,1966509.1168462199,1715229.8531051613,1379310.6559604381,1211622.6410807581,1085927.321191916,1058694.1887455073,1073729.7878675954,1074608.2855975309,1188570.9525387732,1345111.8798339923,1431178.6632404001,1729939.3292321055,1986476.8668882318,1732700.2732970887,1393442.6084322324,1224087.9838388639,1097143.3715523989,1069639.4500521817,1084824.31818067,1085734.4899961103,1200857.3204918071,1358960.2231157618,{"$f":"JF158-JF170","v":1445885.7178663039},1747627.5737428665,2006724.9550580541,1750415.7617703723,1407772.4811364901,1236727.7081597373,1108516.1580063084,1080737.6200532685,1096073.8616371211,1096969.6468479093,1213213.1005608558,1372887.0531133492,1460676.2461911128,1765416.6154901136,2027088.7149865236,1768232.1974450895,1422183.6185268054,1249438.8692722265,1119953.0131915137,1091898.2584241079,1107386.7490215311,1108291.2834379077,1225689.7952783532,1386950.406766321,1475611.8776073295,1783380.5552553071,2047652.9562325857,1786223.7955127549,1436736.0730136049,1262274.4494317591,1131501.6196196815,1103167.8990977281,1118810.1477301528,1119723.5144785575,1238288.5594251079,1401151.5938789411,1490694.0070835638,1801521.0840078292,2068419.623911621,1804392.249373656,1451431.2015495701,1275235.6375626139,1143163.0402260849,1114547.577592493,1130345.10817766,1131291.4023190904,1251063.4441686331,1415551.5267333109,1505987.3189453606,1819915.9810570867,2089477.7415632827,1822815.458356041,1466332.0323948122,1288378.038160139,1154987.3146845,1126086.1275108501,1142041.129049666,1142972.4504300132,1263910.3727847328,1430032.9442317591,1521367.3035049702,1838415.5736895362,2110656.029750735,1841343.5182233788,{"$f":"LR158-LR170","v":1481317.2362674165},1301594.5865793023,1166878.0709458075,1137689.4938708029,1153802.8769183443,1154743.2847760804,1276882.9023260181,1444656.201708066,1536898.0535964479,1857096.9297988424,2132042.6976231546,1860053.6157927702,1496449.2651100059,1314940.3789879456,1178884.8913217434,1149406.0639600458,1165679.3980655232,1166628.9784820781,1289982.2292809947,1459422.6569254636,1552581.0155769829,1875961.8036883175,2153639.7638846552,1878947.507875934,1511729.5256871639,1328416.6473252091,1191008.8766633675,1161236.9100949951,1177671.7802950491,1178655.5893324611,1303264.5592918054,1474395.653704389,1568483.4576053463,1895091.0873522805,2175539.8188587576,1898106.2112134371,1527223.5629637328,1342081.2128827234,1203302.0586155518,1173232.8090753707,1189831.4922914777,1190799.7182093216,1316621.6533918199,1489453.2362687115,1584475.8826279079,1914329.1044535602,2197564.706867767,1917373.8087676065,1542805.1890958049,1355822.728693912,1215664.2147722382,1185295.9492364055,1202059.3923959241,1203037.0540128772,1330109.2034701374,1504658.1693152031,1600624.943742054,1933756.0071577155,2219806.1712731887,1936830.5763119408,1558539.3497763919,1369698.4875153629,1228146.9012679034,1197476.6433615841,{"$f":"OD158-OD170","v":1214406.4789424187},1215393.6653724706,1343728.4488953068,1520011.8599898389,1616932.1402547937,1953373.6151446432,2242266.3068236522,1956478.3361132266,1574427.5030752562,1383709.7655187515,1240751.2578800423,1209776.0015298054,1226873.8781111939,1227896.6439653407,1357537.8338276355,1535580.178879488,1633467.4255313063,1973266.0558210989,2265041.4116891073,1976401.3452303337,1590537.8092989556,1397916.6873093424,1253531.3856549717,1222246.8191921737,1239515.1051160241,1240521.6522578273,1371424.7932470369,1551236.2902221391,1650096.118031814,1993271.4110679184,2287946.1805562526,1996437.4353134444,1606739.0301596939,1412203.4550006737,1266383.0606875699,1234787.3806515869,1252227.0606445475,1253243.4049661241,1385447.2371625965,1567045.4624432009,1666887.5315715077,2013473.038935822,2311076.0307793315,1156036.2546639557,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,{"$f":"QP158-QP170","v":2.6047928258776665E-9},2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9,2.6047928258776665E-9]
[null,null,null,null,"Change in Working Capital",null,"USD",null,null,{"$f":"J174-I174","v":0},{"$f":"K174-J174","v":0},0,0,0,0,0,602296.35622784088,532875.59561378334,-138934.16874864371,-104141.57120285009,-22561.785786165972,12459.550699008745,748.72190389677417,94447.227469227393,129707.52815435,71314.561688356334,247546.96716645896,212562.02851625858,-210270.4294606396,-281097.7625102587,-140320.69207454403,-105180.8983118732,-22787.025886763469,12583.787838040269,736.93543111137114,95366.587546820985,130996.44776022295,72023.179834605195,250006.95849085273,214674.34413666697,-212360.16635655263,-283891.37030078634,-141715.27693153697,-106226.26893544348,-23013.577758413157,12708.744437827962,744.16426188778132,96314.23262833897,132298.17407466832,72738.837728417479,252491.39446336101,216807.64924688055,-214470.67322642263,-286712.7430026459,-143123.72340771568,-107282.0307401719,-23242.383508341736,12834.940357050626,751.46256512834225,97271.292904533679,133612.8343091103,73461.605269825552,255000.51795140188,218962.15237730183,-216602.15654076054,-289562.15660020686,-144546.16931857378,-108348.28705294046,-23473.465596162132,12962.387849885621,778.56684436090291,98261.587924740394,134946.05741570983,74194.5771797169,{"$f":"BW174-BV174","v":257545.07208890724},221147.07832933171,-218738.79779263842,-292426.81581699126,-145988.60174849117,-109429.49969692749,-23707.709768943721,13091.738156299689,766.40168807585724,99218.17886725883,136287.13119323505,74931.91111063119,260104.51798239653,223344.80597061873,-220937.78779211314,-295358.15831364738,-147439.5220453036,-110517.10088734829,-23943.419839591254,13221.733968549874,773.91502834938001,100204.09219327813,137641.42695177358,75676.466917940183,262689.29343552119,225564.26824328094,-223133.54673625366,-298293.49510447704,-148904.86402834812,-111615.51315412216,-24181.475015523261,13353.018961189897,781.50046059524175,101199.80081017315,139009.17884237412,76428.419340046123,265299.75334739662,227805.78453698778,-225351.12956942734,-301258.00556850247,-150384.77108431538,-112724.84400232811,-24421.898668304319,13485.605878460454,809.68618300254457,102230.08086615382,140396.24314517854,77190.988067248138,267947.07474346063,230078.95221859682,-227600.03087883047,-304264.38232001849,-151885.57938983198,-113849.84295932797,-24665.720035690698,13620.062557299971,796.922495551873,103225.20145998185,141791.36646460136,77957.986025198596,270609.78018378024,232365.32923010038,-229862.00670935842,-307288.23625167483,{"$f":"EI174-EH174","v":-153395.11400915333},-114981.38390544767,-24910.961696652928,13755.297564747161,804.72844905743841,104250.9253038516,143200.35144921183,78732.603418967221,273298.94433392701,234674.42504527443,-232146.46469387459,-310342.1437353699,-154919.653089853,-116124.17286979919,-25158.643461746513,13891.873538679793,812.6091352122603,105286.83980220545,144623.33578242338,79514.915897401283,276014.83006471326,237006.46536810696,-234453.6283306207,-313426.40351181687,-156459.34581700782,-117278.32170659257,-25408.789653496584,14029.80373098026,841.91394162317738,106358.71385222068,146066.41224177601,80308.27315529855,278769.06580563006,239371.43516643951,-236793.37573744054,-316554.22089484683,-158020.78432806232,-118448.77181875182,-25662.471121473704,14169.678872444551,828.63094973703846,107394.02394238464,147517.87296062475,81106.238277912838,281539.30669309036,241750.14755890658,-239146.72602025117,-319700.22163405432,-159591.30187887768,-119626.02842086996,-25917.6305173008,14310.363506424706,836.74020851787645,108461.16513616708,148983.75491918181,81912.130284340121,284337.07466281042,244152.49607068277,-241523.4668299912,-322877.49010535306,-161177.43023358169,-120814.98766026262,-26175.328882128582,14452.44295512524,{"$f":"GU174-GT174","v":844.9269191341009},109538.90828871389,150464.20135437092,82726.027871322585,287162.64319544542,246578.71551440144,-243923.830699838,-326086.3371233528,-162779.32461055694,-122015.76591665437,-26435.591528576915,14595.930997834774,875.39400123839732,110654.05431641475,151965.55108920438,83551.415984941646,290028.11035275133,249039.19411007059,-246358.09477346414,-329340.50141372089,-164403.84345060447,-123233.50422265544,-26699.532602952095,14741.442179614212,861.57033818098716,111731.17677846481,153475.62343571405,84381.597784903133,292910.22881794674,251513.97007529996,-248806.51144644595,-332613.58378666849,-166037.80833081622,-124458.3242305133,-26965.011595155229,14887.795248191687,869.99390916828997,112841.40693753446,155000.69916640036,85220.026303073857,295820.98585818359,254013.3364945224,-251279.26374105853,-335919.19714472326,-167688.01487968001,-125695.31988884206,-27233.132446408737,15035.59912208817,878.49772993545048,113962.66694124229,156540.92729521915,86066.783406407805,298760.66599170538,256537.53765612631,-253776.59359114314,-339257.66486485628,-169354.6245933685,-126944.61228646501,-27503.92150021717,15184.868128488306,910.17181544029154,115122.83049569675,158102.90262395469,86925.494750542101,{"$f":"JG174-JF174","v":301741.85587656265},259097.38131518755,-256309.19328768179,-342643.28063388215,-171044.77297675284,-128211.55015342892,-27778.537953039864,15336.241583852563,895.78521078824997,116243.4537129465,159673.95255249343,87789.193077763543,304740.36929900083,261672.09949641,-258856.51754143415,-346048.57891828404,-172744.74925457896,-129485.85608071275,-28054.754767405801,15488.490597423166,904.53441637661308,117398.51184044546,161260.61148796789,88661.470841008471,307768.6776479776,264272.40097727859,-261429.16071983078,-349487.72249915008,-174461.62358184578,-130772.82981207757,-28333.720521953423,15642.248632424744,913.36674840468913,118565.04494655039,162863.03445383324,89542.413204622688,310827.07692426536,266898.53990379185,-264027.37453796505,-352961.04782408592,-176195.56398695614,-132072.59733652906,-28615.462633591844,15797.530585166998,946.29414143040776,119772.04184954264,164488.08256467781,90435.79221204971,313928.66211172612,269561.76050619595,-266662.28320724168,-356483.42596122879,-177953.99423467321,-133390.72347563901,-28901.187173649902,15955.001538815908,931.3213803472463,120937.9223547196,166122.57144702622,91334.359273211099,317048.27018456603,272240.45606119884,-269312.51152735623,-360026.2819559623,{"$f":"LS174-LR174","v":-179722.64968811418},-134716.51563349483,-29188.577075004578,16113.383047541371,940.40785773610696,122139.61754993768,167773.29938204796,92241.851888381876,320198.87620239449,274945.76782431221,-271989.08183038444,-363604.35068276431,-181508.88612206024,-136055.48766620224,-29478.827361697564,16273.334105477436,949.58041655481793,123353.25079891668,169440.42764446884,93158.358651519287,323380.78811133467,277677.96019633766,-274692.25600872119,-367217.98218877008,-183312.87836195482,-137407.77066184161,-29771.966568372445,16434.870200054022,983.80903741205111,124608.96995934425,171131.09441258362,94087.80390095734,326607.62974693417,280448.73150647711,-277433.60764532047,-370882.64824970439,-185142.35008100932,-138779.15426717163,-30069.249540181132,16598.683216107078,968.22591784386896,125821.9351824983,172831.5828768916,95022.646359196398,329853.22182565229,283235.60241420683,-280190.89810016053,-374568.61967180157,-186982.46040189289,-140158.51392167388,-30368.265535832616,16763.443159518531,977.66161695308983,127072.14945726027,174548.96584506566,95966.774426850956,333131.06341566145,286050.16411547316,-282975.59496124787,-378291.22653554892,-188840.86226102896,-141551.58624745952,-30670.257906319341,16929.835580834653,{"$f":"OE174-OD174","v":987.1864300519228},128334.78352283617,176283.41109453212,96920.280264954781,336441.47488984955,288892.691679009,-285787.97071042564,-382050.83303797035,-190717.73755650478,-142958.50763870915,-30975.256350236945,17097.876581388526,1022.7658541467972,129641.18986229482,178042.34505185252,97887.246651818277,339798.63028979255,291775.35586800845,-288640.06645877357,-385863.53593137814,-192621.12198961317,-144385.30165437073,-31284.566462798044,17268.28592385049,1006.5471418031957,130903.14098920953,179811.49697510223,98859.827809674898,343175.29303610441,294674.76948833419,-291508.74524280825,-389698.40515375044,-194535.57515902026,-145820.39431310375,-31595.680035982979,17439.679992960533,1016.3443215766456,132203.83219647245,181598.22528060433,99842.069128306815,346585.50736431428,297602.99184350949,-1155039.7761153758,-1156036.2546639531,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":11,"n_rows":101,"n_cols":510,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\"),FIND(\"]\",CELL(\"filename\"),1)+1,250)","v":"InputC"}]
[null,null,null,null,{"$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":"Ops"},{"$f":"OperM!R4","v":"Ops"},{"$f":"OperM!S4","v":"Ops"},{"$f":"OperM!T4","v":"Ops"},{"$f":"OperM!U4","v":"Ops"},{"$f":"OperM!V4","v":"Ops"},{"$f":"OperM!W4","v":"Ops"},{"$f":"OperM!X4","v":"Ops"},{"$f":"OperM!Y4","v":"Ops"},{"$f":"OperM!Z4","v":"Ops"},{"$f":"OperM!AA4","v":"Ops"},{"$f":"OperM!AB4","v":"Ops"},{"$f":"OperM!AC4","v":"Ops"},{"$f":"OperM!AD4","v":"Ops"},{"$f":"OperM!AE4","v":"Ops"},{"$f":"OperM!AF4","v":"Ops"},{"$f":"OperM!AG4","v":"Ops"},{"$f":"OperM!AH4","v":"Ops"},{"$f":"OperM!AI4","v":"Ops"},{"$f":"OperM!AJ4","v":"Ops"},{"$f":"OperM!AK4","v":"Ops"},{"$f":"OperM!AL4","v":"Ops"},{"$f":"OperM!AM4","v":"Ops"},{"$f":"OperM!AN4","v":"Ops"},{"$f":"OperM!AO4","v":"Ops"},{"$f":"OperM!AP4","v":"Ops"},{"$f":"OperM!AQ4","v":"Ops"},{"$f":"OperM!AR4","v":"Ops"},{"$f":"OperM!AS4","v":"Ops"},{"$f":"OperM!AT4","v":"Ops"},{"$f":"OperM!AU4","v":"Ops"},{"$f":"OperM!AV4","v":"Ops"},{"$f":"OperM!AW4","v":"Ops"},{"$f":"OperM!AX4","v":"Ops"},{"$f":"OperM!AY4","v":"Ops"},{"$f":"OperM!AZ4","v":"Ops"},{"$f":"OperM!BA4","v":"Ops"},{"$f":"OperM!BB4","v":"Ops"},{"$f":"OperM!BC4","v":"Ops"},{"$f":"OperM!BD4","v":"Ops"},{"$f":"OperM!BE4","v":"Ops"},{"$f":"OperM!BF4","v":"Ops"},{"$f":"OperM!BG4","v":"Ops"},{"$f":"OperM!BH4","v":"Ops"},{"$f":"OperM!BI4","v":"Ops"},{"$f":"OperM!BJ4","v":"Ops"},{"$f":"OperM!BK4","v":"Ops"},{"$f":"OperM!BL4","v":"Ops"},{"$f":"OperM!BM4","v":"Ops"},{"$f":"OperM!BN4","v":"Ops"},{"$f":"OperM!BO4","v":"Ops"},{"$f":"OperM!BP4","v":"Ops"},{"$f":"OperM!BQ4","v":"Ops"},{"$f":"OperM!BR4","v":"Ops"},{"$f":"OperM!BS4","v":"Ops"},{"$f":"OperM!BT4","v":"Ops"},{"$f":"OperM!BU4","v":"Ops"},{"$f":"OperM!BV4","v":"Ops"},{"$f":"OperM!BW4","v":"Ops"},{"$f":"OperM!BX4","v":"Ops"},{"$f":"OperM!BY4","v":"Ops"},{"$f":"OperM!BZ4","v":"Ops"},{"$f":"OperM!CA4","v":"Ops"},{"$f":"OperM!CB4","v":"Ops"},{"$f":"OperM!CC4","v":"Ops"},{"$f":"OperM!CD4","v":"Ops"},{"$f":"OperM!CE4","v":"Ops"},{"$f":"OperM!CF4","v":"Ops"},{"$f":"OperM!CG4","v":"Ops"},{"$f":"OperM!CH4","v":"Ops"},{"$f":"OperM!CI4","v":"Ops"},{"$f":"OperM!CJ4","v":"Ops"},{"$f":"OperM!CK4","v":"Ops"},{"$f":"OperM!CL4","v":"Ops"},{"$f":"OperM!CM4","v":"Ops"},{"$f":"OperM!CN4","v":"Ops"},{"$f":"OperM!CO4","v":"Ops"},{"$f":"OperM!CP4","v":"Ops"},{"$f":"OperM!CQ4","v":"Ops"},{"$f":"OperM!CR4","v":"Ops"},{"$f":"OperM!CS4","v":"Ops"},{"$f":"OperM!CT4","v":"Ops"},{"$f":"OperM!CU4","v":"Ops"},{"$f":"OperM!CV4","v":"Ops"},{"$f":"OperM!CW4","v":"Ops"},{"$f":"OperM!CX4","v":"Ops"},{"$f":"OperM!CY4","v":"Ops"},{"$f":"OperM!CZ4","v":"Ops"},{"$f":"OperM!DA4","v":"Ops"},{"$f":"OperM!DB4","v":"Ops"},{"$f":"OperM!DC4","v":"Ops"},{"$f":"OperM!DD4","v":"Ops"},{"$f":"OperM!DE4","v":"Ops"},{"$f":"OperM!DF4","v":"Ops"},{"$f":"OperM!DG4","v":"Ops"},{"$f":"OperM!DH4","v":"Ops"},{"$f":"OperM!DI4","v":"Ops"},{"$f":"OperM!DJ4","v":"Ops"},{"$f":"OperM!DK4","v":"Ops"},{"$f":"OperM!DL4","v":"Ops"},{"$f":"OperM!DM4","v":"Ops"},{"$f":"OperM!DN4","v":"Ops"},{"$f":"OperM!DO4","v":"Ops"},{"$f":"OperM!DP4","v":"Ops"},{"$f":"OperM!DQ4","v":"Ops"},{"$f":"OperM!DR4","v":"Ops"},{"$f":"OperM!DS4","v":"Ops"},{"$f":"OperM!DT4","v":"Ops"},{"$f":"OperM!DU4","v":"Ops"},{"$f":"OperM!DV4","v":"Ops"},{"$f":"OperM!DW4","v":"Ops"},{"$f":"OperM!DX4","v":"Ops"},{"$f":"OperM!DY4","v":"Ops"},{"$f":"OperM!DZ4","v":"Ops"},{"$f":"OperM!EA4","v":"Ops"},{"$f":"OperM!EB4","v":"Ops"},{"$f":"OperM!EC4","v":"Ops"},{"$f":"OperM!ED4","v":"Ops"},{"$f":"OperM!EE4","v":"Ops"},{"$f":"OperM!EF4","v":"Ops"},{"$f":"OperM!EG4","v":"Ops"},{"$f":"OperM!EH4","v":"Ops"},{"$f":"OperM!EI4","v":"Ops"},{"$f":"OperM!EJ4","v":"Ops"},{"$f":"OperM!EK4","v":"Ops"},{"$f":"OperM!EL4","v":"Ops"},{"$f":"OperM!EM4","v":"Ops"},{"$f":"OperM!EN4","v":"Ops"},{"$f":"OperM!EO4","v":"Ops"},{"$f":"OperM!EP4","v":"Ops"},{"$f":"OperM!EQ4","v":"Ops"},{"$f":"OperM!ER4","v":"Ops"},{"$f":"OperM!ES4","v":"Ops"},{"$f":"OperM!ET4","v":"Ops"},{"$f":"OperM!EU4","v":"Ops"},{"$f":"OperM!EV4","v":"Ops"},{"$f":"OperM!EW4","v":"Ops"},{"$f":"OperM!EX4","v":"Ops"},{"$f":"OperM!EY4","v":"Ops"},{"$f":"OperM!EZ4","v":"Ops"},{"$f":"OperM!FA4","v":"Ops"},{"$f":"OperM!FB4","v":"Ops"},{"$f":"OperM!FC4","v":"Ops"},{"$f":"OperM!FD4","v":"Ops"},{"$f":"OperM!FE4","v":"Ops"},{"$f":"OperM!FF4","v":"Ops"},{"$f":"OperM!FG4","v":"Ops"},{"$f":"OperM!FH4","v":"Ops"},{"$f":"OperM!FI4","v":"Ops"},{"$f":"OperM!FJ4","v":"Ops"},{"$f":"OperM!FK4","v":"Ops"},{"$f":"OperM!FL4","v":"Ops"},{"$f":"OperM!FM4","v":"Ops"},{"$f":"OperM!FN4","v":"Ops"},{"$f":"OperM!FO4","v":"Ops"},{"$f":"OperM!FP4","v":"Ops"},{"$f":"OperM!FQ4","v":"Ops"},{"$f":"OperM!FR4","v":"Ops"},{"$f":"OperM!FS4","v":"Ops"},{"$f":"OperM!FT4","v":"Ops"},{"$f":"OperM!FU4","v":"Ops"},{"$f":"OperM!FV4","v":"Ops"},{"$f":"OperM!FW4","v":"Ops"},{"$f":"OperM!FX4","v":"Ops"},{"$f":"OperM!FY4","v":"Ops"},{"$f":"OperM!FZ4","v":"Ops"},{"$f":"OperM!GA4","v":"Ops"},{"$f":"OperM!GB4","v":"Ops"},{"$f":"OperM!GC4","v":"Ops"},{"$f":"OperM!GD4","v":"Ops"},{"$f":"OperM!GE4","v":"Ops"},{"$f":"OperM!GF4","v":"Ops"},{"$f":"OperM!GG4","v":"Ops"},{"$f":"OperM!GH4","v":"Ops"},{"$f":"OperM!GI4","v":"Ops"},{"$f":"OperM!GJ4","v":"Ops"},{"$f":"OperM!GK4","v":"Ops"},{"$f":"OperM!GL4","v":"Ops"},{"$f":"OperM!GM4","v":"Ops"},{"$f":"OperM!GN4","v":"Ops"},{"$f":"OperM!GO4","v":"Ops"},{"$f":"OperM!GP4","v":"Ops"},{"$f":"OperM!GQ4","v":"Ops"},{"$f":"OperM!GR4","v":"Ops"},{"$f":"OperM!GS4","v":"Ops"},{"$f":"OperM!GT4","v":"Ops"},{"$f":"OperM!GU4","v":"Ops"},{"$f":"OperM!GV4","v":"Ops"},{"$f":"OperM!GW4","v":"Ops"},{"$f":"OperM!GX4","v":"Ops"},{"$f":"OperM!GY4","v":"Ops"},{"$f":"OperM!GZ4","v":"Ops"},{"$f":"OperM!HA4","v":"Ops"},{"$f":"OperM!HB4","v":"Ops"},{"$f":"OperM!HC4","v":"Ops"},{"$f":"OperM!HD4","v":"Ops"},{"$f":"OperM!HE4","v":"Ops"},{"$f":"OperM!HF4","v":"Ops"},{"$f":"OperM!HG4","v":"Ops"},{"$f":"OperM!HH4","v":"Ops"},{"$f":"OperM!HI4","v":"Ops"},{"$f":"OperM!HJ4","v":"Ops"},{"$f":"OperM!HK4","v":"Ops"},{"$f":"OperM!HL4","v":"Ops"},{"$f":"OperM!HM4","v":"Ops"},{"$f":"OperM!HN4","v":"Ops"},{"$f":"OperM!HO4","v":"Ops"},{"$f":"OperM!HP4","v":"Ops"},{"$f":"OperM!HQ4","v":"Ops"},{"$f":"OperM!HR4","v":"Ops"},{"$f":"OperM!HS4","v":"Ops"},{"$f":"OperM!HT4","v":"Ops"},{"$f":"OperM!HU4","v":"Ops"},{"$f":"OperM!HV4","v":"Ops"},{"$f":"OperM!HW4","v":"Ops"},{"$f":"OperM!HX4","v":"Ops"},{"$f":"OperM!HY4","v":"Ops"},{"$f":"OperM!HZ4","v":"Ops"},{"$f":"OperM!IA4","v":"Ops"},{"$f":"OperM!IB4","v":"Ops"},{"$f":"OperM!IC4","v":"Ops"},{"$f":"OperM!ID4","v":"Ops"},{"$f":"OperM!IE4","v":"Ops"},{"$f":"OperM!IF4","v":"Ops"},{"$f":"OperM!IG4","v":"Ops"},{"$f":"OperM!IH4","v":"Ops"},{"$f":"OperM!II4","v":"Ops"},{"$f":"OperM!IJ4","v":"Ops"},{"$f":"OperM!IK4","v":"Ops"},{"$f":"OperM!IL4","v":"Ops"},{"$f":"OperM!IM4","v":"Ops"},{"$f":"OperM!IN4","v":"Ops"},{"$f":"OperM!IO4","v":"Ops"},{"$f":"OperM!IP4","v":"Ops"},{"$f":"OperM!IQ4","v":"Ops"},{"$f":"OperM!IR4","v":"Ops"},{"$f":"OperM!IS4","v":"Ops"},{"$f":"OperM!IT4","v":"Ops"},{"$f":"OperM!IU4","v":"Ops"},{"$f":"OperM!IV4","v":"Ops"},{"$f":"OperM!IW4","v":"Ops"},{"$f":"OperM!IX4","v":"Ops"},{"$f":"OperM!IY4","v":"Ops"},{"$f":"OperM!IZ4","v":"Ops"},{"$f":"OperM!JA4","v":"Ops"},{"$f":"OperM!JB4","v":"Ops"},{"$f":"OperM!JC4","v":"Ops"},{"$f":"OperM!JD4","v":"Ops"},{"$f":"OperM!JE4","v":"Ops"},{"$f":"OperM!JF4","v":"Ops"},{"$f":"OperM!JG4","v":"Ops"},{"$f":"OperM!JH4","v":"Ops"},{"$f":"OperM!JI4","v":"Ops"},{"$f":"OperM!JJ4","v":"Ops"},{"$f":"OperM!JK4","v":"Ops"},{"$f":"OperM!JL4","v":"Ops"},{"$f":"OperM!JM4","v":"Ops"},{"$f":"OperM!JN4","v":"Ops"},{"$f":"OperM!JO4","v":"Ops"},{"$f":"OperM!JP4","v":"Ops"},{"$f":"OperM!JQ4","v":"Ops"},{"$f":"OperM!JR4","v":"Ops"},{"$f":"OperM!JS4","v":"Ops"},{"$f":"OperM!JT4","v":"Ops"},{"$f":"OperM!JU4","v":"Ops"},{"$f":"OperM!JV4","v":"Ops"},{"$f":"OperM!JW4","v":"Ops"},{"$f":"OperM!JX4","v":"Ops"},{"$f":"OperM!JY4","v":"Ops"},{"$f":"OperM!JZ4","v":"Ops"},{"$f":"OperM!KA4","v":"Ops"},{"$f":"OperM!KB4","v":"Ops"},{"$f":"OperM!KC4","v":"Ops"},{"$f":"OperM!KD4","v":"Ops"},{"$f":"OperM!KE4","v":"Ops"},{"$f":"OperM!KF4","v":"Ops"},{"$f":"OperM!KG4","v":"Ops"},{"$f":"OperM!KH4","v":"Ops"},{"$f":"OperM!KI4","v":"Ops"},{"$f":"OperM!KJ4","v":"Ops"},{"$f":"OperM!KK4","v":"Ops"},{"$f":"OperM!KL4","v":"Ops"},{"$f":"OperM!KM4","v":"Ops"},{"$f":"OperM!KN4","v":"Ops"},{"$f":"OperM!KO4","v":"Ops"},{"$f":"OperM!KP4","v":"Ops"},{"$f":"OperM!KQ4","v":"Ops"},{"$f":"OperM!KR4","v":"Ops"},{"$f":"OperM!KS4","v":"Ops"},{"$f":"OperM!KT4","v":"Ops"},{"$f":"OperM!KU4","v":"Ops"},{"$f":"OperM!KV4","v":"Ops"},{"$f":"OperM!KW4","v":"Ops"},{"$f":"OperM!KX4","v":"Ops"},{"$f":"OperM!KY4","v":"Ops"},{"$f":"OperM!KZ4","v":"Ops"},{"$f":"OperM!LA4","v":"Ops"},{"$f":"OperM!LB4","v":"Ops"},{"$f":"OperM!LC4","v":"Ops"},{"$f":"OperM!LD4","v":"Ops"},{"$f":"OperM!LE4","v":"Ops"},{"$f":"OperM!LF4","v":"Ops"},{"$f":"OperM!LG4","v":"Ops"},{"$f":"OperM!LH4","v":"Ops"},{"$f":"OperM!LI4","v":"Ops"},{"$f":"OperM!LJ4","v":"Ops"},{"$f":"OperM!LK4","v":"Ops"},{"$f":"OperM!LL4","v":"Ops"},{"$f":"OperM!LM4","v":"Ops"},{"$f":"OperM!LN4","v":"Ops"},{"$f":"OperM!LO4","v":"Ops"},{"$f":"OperM!LP4","v":"Ops"},{"$f":"OperM!LQ4","v":"Ops"},{"$f":"OperM!LR4","v":"Ops"},{"$f":"OperM!LS4","v":"Ops"},{"$f":"OperM!LT4","v":"Ops"},{"$f":"OperM!LU4","v":"Ops"},{"$f":"OperM!LV4","v":"Ops"},{"$f":"OperM!LW4","v":"Ops"},{"$f":"OperM!LX4","v":"Ops"},{"$f":"OperM!LY4","v":"Ops"},{"$f":"OperM!LZ4","v":"Ops"},{"$f":"OperM!MA4","v":"Ops"},{"$f":"OperM!MB4","v":"Ops"},{"$f":"OperM!MC4","v":"Ops"},{"$f":"OperM!MD4","v":"Ops"},{"$f":"OperM!ME4","v":"Ops"},{"$f":"OperM!MF4","v":"Ops"},{"$f":"OperM!MG4","v":"Ops"},{"$f":"OperM!MH4","v":"Ops"},{"$f":"OperM!MI4","v":"Ops"},{"$f":"OperM!MJ4","v":"Ops"},{"$f":"OperM!MK4","v":"Ops"},{"$f":"OperM!ML4","v":"Ops"},{"$f":"OperM!MM4","v":"Ops"},{"$f":"OperM!MN4","v":"Ops"},{"$f":"OperM!MO4","v":"Ops"},{"$f":"OperM!MP4","v":"Ops"},{"$f":"OperM!MQ4","v":"Ops"},{"$f":"OperM!MR4","v":"Ops"},{"$f":"OperM!MS4","v":"Ops"},{"$f":"OperM!MT4","v":"Ops"},{"$f":"OperM!MU4","v":"Ops"},{"$f":"OperM!MV4","v":"Ops"},{"$f":"OperM!MW4","v":"Ops"},{"$f":"OperM!MX4","v":"Ops"},{"$f":"OperM!MY4","v":"Ops"},{"$f":"OperM!MZ4","v":"Ops"},{"$f":"OperM!NA4","v":"Ops"},{"$f":"OperM!NB4","v":"Ops"},{"$f":"OperM!NC4","v":"Ops"},{"$f":"OperM!ND4","v":"Ops"},{"$f":"OperM!NE4","v":"Ops"},{"$f":"OperM!NF4","v":"Ops"},{"$f":"OperM!NG4","v":"Ops"},{"$f":"OperM!NH4","v":"Ops"},{"$f":"OperM!NI4","v":"Ops"},{"$f":"OperM!NJ4","v":"Ops"},{"$f":"OperM!NK4","v":"Ops"},{"$f":"OperM!NL4","v":"Ops"},{"$f":"OperM!NM4","v":"Ops"},{"$f":"OperM!NN4","v":"Ops"},{"$f":"OperM!NO4","v":"Ops"},{"$f":"OperM!NP4","v":"Ops"},{"$f":"OperM!NQ4","v":"Ops"},{"$f":"OperM!NR4","v":"Ops"},{"$f":"OperM!NS4","v":"Ops"},{"$f":"OperM!NT4","v":"Ops"},{"$f":"OperM!NU4","v":"Ops"},{"$f":"OperM!NV4","v":"Ops"},{"$f":"OperM!NW4","v":"Ops"},{"$f":"OperM!NX4","v":"Ops"},{"$f":"OperM!NY4","v":"Ops"},{"$f":"OperM!NZ4","v":"Ops"},{"$f":"OperM!OA4","v":"Ops"},{"$f":"OperM!OB4","v":"Ops"},{"$f":"OperM!OC4","v":"Ops"},{"$f":"OperM!OD4","v":"Ops"},{"$f":"OperM!OE4","v":"Ops"},{"$f":"OperM!OF4","v":"Ops"},{"$f":"OperM!OG4","v":"Ops"},{"$f":"OperM!OH4","v":"Ops"},{"$f":"OperM!OI4","v":"Ops"},{"$f":"OperM!OJ4","v":"Ops"},{"$f":"OperM!OK4","v":"Ops"},{"$f":"OperM!OL4","v":"Ops"},{"$f":"OperM!OM4","v":"Ops"},{"$f":"OperM!ON4","v":"Ops"},{"$f":"OperM!OO4","v":"Ops"},{"$f":"OperM!OP4","v":"Ops"},{"$f":"OperM!OQ4","v":"Ops"},{"$f":"OperM!OR4","v":"Ops"},{"$f":"OperM!OS4","v":"Ops"},{"$f":"OperM!OT4","v":"Ops"},{"$f":"OperM!OU4","v":"Ops"},{"$f":"OperM!OV4","v":"Ops"},{"$f":"OperM!OW4","v":"Ops"},{"$f":"OperM!OX4","v":"Ops"},{"$f":"OperM!OY4","v":"Ops"},{"$f":"OperM!OZ4","v":"Ops"},{"$f":"OperM!PA4","v":"Ops"},{"$f":"OperM!PB4","v":"Ops"},{"$f":"OperM!PC4","v":"Ops"},{"$f":"OperM!PD4","v":"Ops"},{"$f":"OperM!PE4","v":"Ops"},{"$f":"OperM!PF4","v":"Ops"},{"$f":"OperM!PG4","v":"Ops"},{"$f":"OperM!PH4","v":"Ops"},{"$f":"OperM!PI4","v":"Ops"},{"$f":"OperM!PJ4","v":"Ops"},{"$f":"OperM!PK4","v":"Ops"},{"$f":"OperM!PL4","v":"Ops"},{"$f":"OperM!PM4","v":"Ops"},{"$f":"OperM!PN4","v":"Ops"},{"$f":"OperM!PO4","v":"Ops"},{"$f":"OperM!PP4","v":"Ops"},{"$f":"OperM!PQ4","v":"Ops"},{"$f":"OperM!PR4","v":"Ops"},{"$f":"OperM!PS4","v":"Ops"},{"$f":"OperM!PT4","v":"Ops"},{"$f":"OperM!PU4","v":"Ret"},{"$f":"OperM!PV4","v":"Ret"},{"$f":"OperM!PW4","v":"Ret"},{"$f":"OperM!PX4","v":"Ret"},{"$f":"OperM!PY4","v":"Ret"},{"$f":"OperM!PZ4","v":"Ret"},{"$f":"OperM!QA4","v":"Ret"},{"$f":"OperM!QB4","v":"Ret"},{"$f":"OperM!QC4","v":"Ret"},{"$f":"OperM!QD4","v":"Ret"},{"$f":"OperM!QE4","v":"Ret"},{"$f":"OperM!QF4","v":"Ret"},{"$f":"OperM!QG4","v":"Ret"},{"$f":"OperM!QH4","v":"Ret"},{"$f":"OperM!QI4","v":"Ret"},{"$f":"OperM!QJ4","v":"Ret"},{"$f":"OperM!QK4","v":"Ret"},{"$f":"OperM!QL4","v":"Ret"},{"$f":"OperM!QM4","v":"Ret"},{"$f":"OperM!QN4","v":"Ret"},{"$f":"OperM!QO4","v":"Ret"},{"$f":"OperM!QP4","v":"Ret"},{"$f":"OperM!QQ4","v":"Ret"},{"$f":"OperM!QR4","v":"Ret"},{"$f":"OperM!QS4","v":"Ret"},{"$f":"OperM!QT4","v":"Ret"},{"$f":"OperM!QU4","v":"Ret"},{"$f":"OperM!QV4","v":"Ret"},{"$f":"OperM!QW4","v":"Ret"},{"$f":"OperM!QX4","v":"Ret"},{"$f":"OperM!QY4","v":"Ret"},{"$f":"OperM!QZ4","v":"Ret"},{"$f":"OperM!RA4","v":"Ret"},{"$f":"OperM!RB4","v":"Ret"},{"$f":"OperM!RC4","v":"Ret"},{"$f":"OperM!RD4","v":"Ret"},{"$f":"OperM!RE4","v":"Ret"},{"$f":"OperM!RF4","v":"Ret"},{"$f":"OperM!RG4","v":"Ret"},{"$f":"OperM!RH4","v":"Ret"},{"$f":"OperM!RI4","v":"Ret"},{"$f":"OperM!RJ4","v":"Ret"},{"$f":"OperM!RK4","v":"Ret"},{"$f":"OperM!RL4","v":"Ret"},{"$f":"OperM!RM4","v":"Ret"},{"$f":"OperM!RN4","v":"Ret"},{"$f":"OperM!RO4","v":"Ret"},{"$f":"OperM!RP4","v":"Ret"},{"$f":"OperM!RQ4","v":"Ret"},{"$f":"OperM!RR4","v":"Ret"},{"$f":"OperM!RS4","v":"Ret"},{"$f":"OperM!RT4","v":"Ret"},{"$f":"OperM!RU4","v":"Ret"},{"$f":"OperM!RV4","v":"Ret"},{"$f":"OperM!RW4","v":"Ret"},{"$f":"OperM!RX4","v":"Ret"},{"$f":"OperM!RY4","v":"Ret"},{"$f":"OperM!RZ4","v":"Ret"},{"$f":"OperM!SA4","v":"Ret"},{"$f":"OperM!SB4","v":"Ret"},{"$f":"OperM!SC4","v":"Ret"},{"$f":"OperM!SD4","v":"Ret"},{"$f":"OperM!SE4","v":"Ret"},{"$f":"OperM!SF4","v":"Ret"},{"$f":"OperM!SG4","v":"Ret"},{"$f":"OperM!SH4","v":"Ret"},{"$f":"OperM!SI4","v":"Ret"},{"$f":"OperM!SJ4","v":"Ret"},{"$f":"OperM!SK4","v":"Ret"},{"$f":"OperM!SL4","v":"Ret"},{"$f":"OperM!SM4","v":"Ret"},{"$f":"OperM!SN4","v":"Ret"},{"$f":"OperM!SO4","v":"Ret"}]
[null,null,null,null,{"$f":"Checks!$E$12","v":" Model Ok"},"Constant","Unit","Total","Test"]
[]
[]
[null,"EPC Cost"]
[null,null,"Total EPC Cost",null,null,{"$f":"InputC!F67","v":750},{"$f":"InputC!G67","v":"kUSD/MWp"}]
[null,null,{"$f":"InputC!E23","v":"Capacity of Plant"},null,null,{"$f":"OperM!F9","v":132},{"$f":"OperM!G9","v":"MWp"}]
[null,null,"Total Cost",null,null,{"$f":"F9*F10*1000","v":99000000},"USD "]
[null,null,"Contingency Percent",null,null,{"$f":"InputC!F68","v":5.0000000000000001E-3}]
[null,null,"Total Contingency",null,null,{"$f":"F11*F12","v":495000},"USD"]
[null,null,"Total EPC with Contingency",null,null,{"$f":"F11+F13","v":99495000},"USD"]
[]
[null,null,"Construction Flag",null,null,null,"Flag",null,null,null,{"$f":"TimeM!J18","v":1},{"$f":"TimeM!K18","v":1},{"$f":"TimeM!L18","v":1},{"$f":"TimeM!M18","v":1},{"$f":"TimeM!N18","v":1},{"$f":"TimeM!O18","v":1},{"$f":"TimeM!P18","v":1},{"$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,null,{"$f":"J17+K16","v":1},{"$f":"K17+L16","v":2},3,4,5,6,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"BW17+BX16","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"EI17+EJ16","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"GU17+GV16","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"JG17+JH16","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"LS17+LT16","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"OE17+OF16","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"QQ17+QR16","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,"S-Curve",null,null,null,null,{"$f":"SUM(K18:SP18)","v":1},{"$f":"H18=1","v":true},null,{"$f":"LOOKUP(K17,InputS!14:14,InputS!17:17)*K16","v":0.25},{"$f":"LOOKUP(L17,InputS!14:14,InputS!17:17)*L16","v":0},{"$f":"LOOKUP(M17,InputS!14:14,InputS!17:17)*M16","v":0.5},{"$f":"LOOKUP(N17,InputS!14:14,InputS!17:17)*N16","v":0},{"$f":"LOOKUP(O17,InputS!14:14,InputS!17:17)*O16","v":0.25},{"$f":"LOOKUP(P17,InputS!14:14,InputS!17:17)*P16","v":0},{"$f":"LOOKUP(Q17,InputS!14:14,InputS!17:17)*Q16","v":0},{"$f":"LOOKUP(R17,InputS!14:14,InputS!17:17)*R16","v":0},{"$f":"LOOKUP(S17,InputS!14:14,InputS!17:17)*S16","v":0},{"$f":"LOOKUP(T17,InputS!14:14,InputS!17:17)*T16","v":0},{"$f":"LOOKUP(U17,InputS!14:14,InputS!17:17)*U16","v":0},{"$f":"LOOKUP(V17,InputS!14:14,InputS!17:17)*V16","v":0},{"$f":"LOOKUP(W17,InputS!14:14,InputS!17:17)*W16","v":0},{"$f":"LOOKUP(X17,InputS!14:14,InputS!17:17)*X16","v":0},{"$f":"LOOKUP(Y17,InputS!14:14,InputS!17:17)*Y16","v":0},{"$f":"LOOKUP(Z17,InputS!14:14,InputS!17:17)*Z16","v":0},{"$f":"LOOKUP(AA17,InputS!14:14,InputS!17:17)*AA16","v":0},{"$f":"LOOKUP(AB17,InputS!14:14,InputS!17:17)*AB16","v":0},{"$f":"LOOKUP(AC17,InputS!14:14,InputS!17:17)*AC16","v":0},{"$f":"LOOKUP(AD17,InputS!14:14,InputS!17:17)*AD16","v":0},{"$f":"LOOKUP(AE17,InputS!14:14,InputS!17:17)*AE16","v":0},{"$f":"LOOKUP(AF17,InputS!14:14,InputS!17:17)*AF16","v":0},{"$f":"LOOKUP(AG17,InputS!14:14,InputS!17:17)*AG16","v":0},{"$f":"LOOKUP(AH17,InputS!14:14,InputS!17:17)*AH16","v":0},{"$f":"LOOKUP(AI17,InputS!14:14,InputS!17:17)*AI16","v":0},{"$f":"LOOKUP(AJ17,InputS!14:14,InputS!17:17)*AJ16","v":0},{"$f":"LOOKUP(AK17,InputS!14:14,InputS!17:17)*AK16","v":0},{"$f":"LOOKUP(AL17,InputS!14:14,InputS!17:17)*AL16","v":0},{"$f":"LOOKUP(AM17,InputS!14:14,InputS!17:17)*AM16","v":0},{"$f":"LOOKUP(AN17,InputS!14:14,InputS!17:17)*AN16","v":0},{"$f":"LOOKUP(AO17,InputS!14:14,InputS!17:17)*AO16","v":0},{"$f":"LOOKUP(AP17,InputS!14:14,InputS!17:17)*AP16","v":0},{"$f":"LOOKUP(AQ17,InputS!14:14,InputS!17:17)*AQ16","v":0},{"$f":"LOOKUP(AR17,InputS!14:14,InputS!17:17)*AR16","v":0},{"$f":"LOOKUP(AS17,InputS!14:14,InputS!17:17)*AS16","v":0},{"$f":"LOOKUP(AT17,InputS!14:14,InputS!17:17)*AT16","v":0},{"$f":"LOOKUP(AU17,InputS!14:14,InputS!17:17)*AU16","v":0},{"$f":"LOOKUP(AV17,InputS!14:14,InputS!17:17)*AV16","v":0},{"$f":"LOOKUP(AW17,InputS!14:14,InputS!17:17)*AW16","v":0},{"$f":"LOOKUP(AX17,InputS!14:14,InputS!17:17)*AX16","v":0},{"$f":"LOOKUP(AY17,InputS!14:14,InputS!17:17)*AY16","v":0},{"$f":"LOOKUP(AZ17,InputS!14:14,InputS!17:17)*AZ16","v":0},{"$f":"LOOKUP(BA17,InputS!14:14,InputS!17:17)*BA16","v":0},{"$f":"LOOKUP(BB17,InputS!14:14,InputS!17:17)*BB16","v":0},{"$f":"LOOKUP(BC17,InputS!14:14,InputS!17:17)*BC16","v":0},{"$f":"LOOKUP(BD17,InputS!14:14,InputS!17:17)*BD16","v":0},{"$f":"LOOKUP(BE17,InputS!14:14,InputS!17:17)*BE16","v":0},{"$f":"LOOKUP(BF17,InputS!14:14,InputS!17:17)*BF16","v":0},{"$f":"LOOKUP(BG17,InputS!14:14,InputS!17:17)*BG16","v":0},{"$f":"LOOKUP(BH17,InputS!14:14,InputS!17:17)*BH16","v":0},{"$f":"LOOKUP(BI17,InputS!14:14,InputS!17:17)*BI16","v":0},{"$f":"LOOKUP(BJ17,InputS!14:14,InputS!17:17)*BJ16","v":0},{"$f":"LOOKUP(BK17,InputS!14:14,InputS!17:17)*BK16","v":0},{"$f":"LOOKUP(BL17,InputS!14:14,InputS!17:17)*BL16","v":0},{"$f":"LOOKUP(BM17,InputS!14:14,InputS!17:17)*BM16","v":0},{"$f":"LOOKUP(BN17,InputS!14:14,InputS!17:17)*BN16","v":0},{"$f":"LOOKUP(BO17,InputS!14:14,InputS!17:17)*BO16","v":0},{"$f":"LOOKUP(BP17,InputS!14:14,InputS!17:17)*BP16","v":0},{"$f":"LOOKUP(BQ17,InputS!14:14,InputS!17:17)*BQ16","v":0},{"$f":"LOOKUP(BR17,InputS!14:14,InputS!17:17)*BR16","v":0},{"$f":"LOOKUP(BS17,InputS!14:14,InputS!17:17)*BS16","v":0},{"$f":"LOOKUP(BT17,InputS!14:14,InputS!17:17)*BT16","v":0},{"$f":"LOOKUP(BU17,InputS!14:14,InputS!17:17)*BU16","v":0},{"$f":"LOOKUP(BV17,InputS!14:14,InputS!17:17)*BV16","v":0},{"$f":"LOOKUP(BW17,InputS!14:14,InputS!17:17)*BW16","v":0},{"$f":"LOOKUP(BX17,InputS!14:14,InputS!17:17)*BX16","v":0},{"$f":"LOOKUP(BY17,InputS!14:14,InputS!17:17)*BY16","v":0},{"$f":"LOOKUP(BZ17,InputS!14:14,InputS!17:17)*BZ16","v":0},{"$f":"LOOKUP(CA17,InputS!14:14,InputS!17:17)*CA16","v":0},{"$f":"LOOKUP(CB17,InputS!14:14,InputS!17:17)*CB16","v":0},{"$f":"LOOKUP(CC17,InputS!14:14,InputS!17:17)*CC16","v":0},{"$f":"LOOKUP(CD17,InputS!14:14,InputS!17:17)*CD16","v":0},{"$f":"LOOKUP(CE17,InputS!14:14,InputS!17:17)*CE16","v":0},{"$f":"LOOKUP(CF17,InputS!14:14,InputS!17:17)*CF16","v":0},{"$f":"LOOKUP(CG17,InputS!14:14,InputS!17:17)*CG16","v":0},{"$f":"LOOKUP(CH17,InputS!14:14,InputS!17:17)*CH16","v":0},{"$f":"LOOKUP(CI17,InputS!14:14,InputS!17:17)*CI16","v":0},{"$f":"LOOKUP(CJ17,InputS!14:14,InputS!17:17)*CJ16","v":0},{"$f":"LOOKUP(CK17,InputS!14:14,InputS!17:17)*CK16","v":0},{"$f":"LOOKUP(CL17,InputS!14:14,InputS!17:17)*CL16","v":0},{"$f":"LOOKUP(CM17,InputS!14:14,InputS!17:17)*CM16","v":0},{"$f":"LOOKUP(CN17,InputS!14:14,InputS!17:17)*CN16","v":0},{"$f":"LOOKUP(CO17,InputS!14:14,InputS!17:17)*CO16","v":0},{"$f":"LOOKUP(CP17,InputS!14:14,InputS!17:17)*CP16","v":0},{"$f":"LOOKUP(CQ17,InputS!14:14,InputS!17:17)*CQ16","v":0},{"$f":"LOOKUP(CR17,InputS!14:14,InputS!17:17)*CR16","v":0},{"$f":"LOOKUP(CS17,InputS!14:14,InputS!17:17)*CS16","v":0},{"$f":"LOOKUP(CT17,InputS!14:14,InputS!17:17)*CT16","v":0},{"$f":"LOOKUP(CU17,InputS!14:14,InputS!17:17)*CU16","v":0},{"$f":"LOOKUP(CV17,InputS!14:14,InputS!17:17)*CV16","v":0},{"$f":"LOOKUP(CW17,InputS!14:14,InputS!17:17)*CW16","v":0},{"$f":"LOOKUP(CX17,InputS!14:14,InputS!17:17)*CX16","v":0},{"$f":"LOOKUP(CY17,InputS!14:14,InputS!17:17)*CY16","v":0},{"$f":"LOOKUP(CZ17,InputS!14:14,InputS!17:17)*CZ16","v":0},{"$f":"LOOKUP(DA17,InputS!14:14,InputS!17:17)*DA16","v":0},{"$f":"LOOKUP(DB17,InputS!14:14,InputS!17:17)*DB16","v":0},{"$f":"LOOKUP(DC17,InputS!14:14,InputS!17:17)*DC16","v":0},{"$f":"LOOKUP(DD17,InputS!14:14,InputS!17:17)*DD16","v":0},{"$f":"LOOKUP(DE17,InputS!14:14,InputS!17:17)*DE16","v":0},{"$f":"LOOKUP(DF17,InputS!14:14,InputS!17:17)*DF16","v":0},{"$f":"LOOKUP(DG17,InputS!14:14,InputS!17:17)*DG16","v":0},{"$f":"LOOKUP(DH17,InputS!14:14,InputS!17:17)*DH16","v":0},{"$f":"LOOKUP(DI17,InputS!14:14,InputS!17:17)*DI16","v":0},{"$f":"LOOKUP(DJ17,InputS!14:14,InputS!17:17)*DJ16","v":0},{"$f":"LOOKUP(DK17,InputS!14:14,InputS!17:17)*DK16","v":0},{"$f":"LOOKUP(DL17,InputS!14:14,InputS!17:17)*DL16","v":0},{"$f":"LOOKUP(DM17,InputS!14:14,InputS!17:17)*DM16","v":0},{"$f":"LOOKUP(DN17,InputS!14:14,InputS!17:17)*DN16","v":0},{"$f":"LOOKUP(DO17,InputS!14:14,InputS!17:17)*DO16","v":0},{"$f":"LOOKUP(DP17,InputS!14:14,InputS!17:17)*DP16","v":0},{"$f":"LOOKUP(DQ17,InputS!14:14,InputS!17:17)*DQ16","v":0},{"$f":"LOOKUP(DR17,InputS!14:14,InputS!17:17)*DR16","v":0},{"$f":"LOOKUP(DS17,InputS!14:14,InputS!17:17)*DS16","v":0},{"$f":"LOOKUP(DT17,InputS!14:14,InputS!17:17)*DT16","v":0},{"$f":"LOOKUP(DU17,InputS!14:14,InputS!17:17)*DU16","v":0},{"$f":"LOOKUP(DV17,InputS!14:14,InputS!17:17)*DV16","v":0},{"$f":"LOOKUP(DW17,InputS!14:14,InputS!17:17)*DW16","v":0},{"$f":"LOOKUP(DX17,InputS!14:14,InputS!17:17)*DX16","v":0},{"$f":"LOOKUP(DY17,InputS!14:14,InputS!17:17)*DY16","v":0},{"$f":"LOOKUP(DZ17,InputS!14:14,InputS!17:17)*DZ16","v":0},{"$f":"LOOKUP(EA17,InputS!14:14,InputS!17:17)*EA16","v":0},{"$f":"LOOKUP(EB17,InputS!14:14,InputS!17:17)*EB16","v":0},{"$f":"LOOKUP(EC17,InputS!14:14,InputS!17:17)*EC16","v":0},{"$f":"LOOKUP(ED17,InputS!14:14,InputS!17:17)*ED16","v":0},{"$f":"LOOKUP(EE17,InputS!14:14,InputS!17:17)*EE16","v":0},{"$f":"LOOKUP(EF17,InputS!14:14,InputS!17:17)*EF16","v":0},{"$f":"LOOKUP(EG17,InputS!14:14,InputS!17:17)*EG16","v":0},{"$f":"LOOKUP(EH17,InputS!14:14,InputS!17:17)*EH16","v":0},{"$f":"LOOKUP(EI17,InputS!14:14,InputS!17:17)*EI16","v":0},{"$f":"LOOKUP(EJ17,InputS!14:14,InputS!17:17)*EJ16","v":0},{"$f":"LOOKUP(EK17,InputS!14:14,InputS!17:17)*EK16","v":0},{"$f":"LOOKUP(EL17,InputS!14:14,InputS!17:17)*EL16","v":0},{"$f":"LOOKUP(EM17,InputS!14:14,InputS!17:17)*EM16","v":0},{"$f":"LOOKUP(EN17,InputS!14:14,InputS!17:17)*EN16","v":0},{"$f":"LOOKUP(EO17,InputS!14:14,InputS!17:17)*EO16","v":0},{"$f":"LOOKUP(EP17,InputS!14:14,InputS!17:17)*EP16","v":0},{"$f":"LOOKUP(EQ17,InputS!14:14,InputS!17:17)*EQ16","v":0},{"$f":"LOOKUP(ER17,InputS!14:14,InputS!17:17)*ER16","v":0},{"$f":"LOOKUP(ES17,InputS!14:14,InputS!17:17)*ES16","v":0},{"$f":"LOOKUP(ET17,InputS!14:14,InputS!17:17)*ET16","v":0},{"$f":"LOOKUP(EU17,InputS!14:14,InputS!17:17)*EU16","v":0},{"$f":"LOOKUP(EV17,InputS!14:14,InputS!17:17)*EV16","v":0},{"$f":"LOOKUP(EW17,InputS!14:14,InputS!17:17)*EW16","v":0},{"$f":"LOOKUP(EX17,InputS!14:14,InputS!17:17)*EX16","v":0},{"$f":"LOOKUP(EY17,InputS!14:14,InputS!17:17)*EY16","v":0},{"$f":"LOOKUP(EZ17,InputS!14:14,InputS!17:17)*EZ16","v":0},{"$f":"LOOKUP(FA17,InputS!14:14,InputS!17:17)*FA16","v":0},{"$f":"LOOKUP(FB17,InputS!14:14,InputS!17:17)*FB16","v":0},{"$f":"LOOKUP(FC17,InputS!14:14,InputS!17:17)*FC16","v":0},{"$f":"LOOKUP(FD17,InputS!14:14,InputS!17:17)*FD16","v":0},{"$f":"LOOKUP(FE17,InputS!14:14,InputS!17:17)*FE16","v":0},{"$f":"LOOKUP(FF17,InputS!14:14,InputS!17:17)*FF16","v":0},{"$f":"LOOKUP(FG17,InputS!14:14,InputS!17:17)*FG16","v":0},{"$f":"LOOKUP(FH17,InputS!14:14,InputS!17:17)*FH16","v":0},{"$f":"LOOKUP(FI17,InputS!14:14,InputS!17:17)*FI16","v":0},{"$f":"LOOKUP(FJ17,InputS!14:14,InputS!17:17)*FJ16","v":0},{"$f":"LOOKUP(FK17,InputS!14:14,InputS!17:17)*FK16","v":0},{"$f":"LOOKUP(FL17,InputS!14:14,InputS!17:17)*FL16","v":0},{"$f":"LOOKUP(FM17,InputS!14:14,InputS!17:17)*FM16","v":0},{"$f":"LOOKUP(FN17,InputS!14:14,InputS!17:17)*FN16","v":0},{"$f":"LOOKUP(FO17,InputS!14:14,InputS!17:17)*FO16","v":0},{"$f":"LOOKUP(FP17,InputS!14:14,InputS!17:17)*FP16","v":0},{"$f":"LOOKUP(FQ17,InputS!14:14,InputS!17:17)*FQ16","v":0},{"$f":"LOOKUP(FR17,InputS!14:14,InputS!17:17)*FR16","v":0},{"$f":"LOOKUP(FS17,InputS!14:14,InputS!17:17)*FS16","v":0},{"$f":"LOOKUP(FT17,InputS!14:14,InputS!17:17)*FT16","v":0},{"$f":"LOOKUP(FU17,InputS!14:14,InputS!17:17)*FU16","v":0},{"$f":"LOOKUP(FV17,InputS!14:14,InputS!17:17)*FV16","v":0},{"$f":"LOOKUP(FW17,InputS!14:14,InputS!17:17)*FW16","v":0},{"$f":"LOOKUP(FX17,InputS!14:14,InputS!17:17)*FX16","v":0},{"$f":"LOOKUP(FY17,InputS!14:14,InputS!17:17)*FY16","v":0},{"$f":"LOOKUP(FZ17,InputS!14:14,InputS!17:17)*FZ16","v":0},{"$f":"LOOKUP(GA17,InputS!14:14,InputS!17:17)*GA16","v":0},{"$f":"LOOKUP(GB17,InputS!14:14,InputS!17:17)*GB16","v":0},{"$f":"LOOKUP(GC17,InputS!14:14,InputS!17:17)*GC16","v":0},{"$f":"LOOKUP(GD17,InputS!14:14,InputS!17:17)*GD16","v":0},{"$f":"LOOKUP(GE17,InputS!14:14,InputS!17:17)*GE16","v":0},{"$f":"LOOKUP(GF17,InputS!14:14,InputS!17:17)*GF16","v":0},{"$f":"LOOKUP(GG17,InputS!14:14,InputS!17:17)*GG16","v":0},{"$f":"LOOKUP(GH17,InputS!14:14,InputS!17:17)*GH16","v":0},{"$f":"LOOKUP(GI17,InputS!14:14,InputS!17:17)*GI16","v":0},{"$f":"LOOKUP(GJ17,InputS!14:14,InputS!17:17)*GJ16","v":0},{"$f":"LOOKUP(GK17,InputS!14:14,InputS!17:17)*GK16","v":0},{"$f":"LOOKUP(GL17,InputS!14:14,InputS!17:17)*GL16","v":0},{"$f":"LOOKUP(GM17,InputS!14:14,InputS!17:17)*GM16","v":0},{"$f":"LOOKUP(GN17,InputS!14:14,InputS!17:17)*GN16","v":0},{"$f":"LOOKUP(GO17,InputS!14:14,InputS!17:17)*GO16","v":0},{"$f":"LOOKUP(GP17,InputS!14:14,InputS!17:17)*GP16","v":0},{"$f":"LOOKUP(GQ17,InputS!14:14,InputS!17:17)*GQ16","v":0},{"$f":"LOOKUP(GR17,InputS!14:14,InputS!17:17)*GR16","v":0},{"$f":"LOOKUP(GS17,InputS!14:14,InputS!17:17)*GS16","v":0},{"$f":"LOOKUP(GT17,InputS!14:14,InputS!17:17)*GT16","v":0},{"$f":"LOOKUP(GU17,InputS!14:14,InputS!17:17)*GU16","v":0},{"$f":"LOOKUP(GV17,InputS!14:14,InputS!17:17)*GV16","v":0},{"$f":"LOOKUP(GW17,InputS!14:14,InputS!17:17)*GW16","v":0},{"$f":"LOOKUP(GX17,InputS!14:14,InputS!17:17)*GX16","v":0},{"$f":"LOOKUP(GY17,InputS!14:14,InputS!17:17)*GY16","v":0},{"$f":"LOOKUP(GZ17,InputS!14:14,InputS!17:17)*GZ16","v":0},{"$f":"LOOKUP(HA17,InputS!14:14,InputS!17:17)*HA16","v":0},{"$f":"LOOKUP(HB17,InputS!14:14,InputS!17:17)*HB16","v":0},{"$f":"LOOKUP(HC17,InputS!14:14,InputS!17:17)*HC16","v":0},{"$f":"LOOKUP(HD17,InputS!14:14,InputS!17:17)*HD16","v":0},{"$f":"LOOKUP(HE17,InputS!14:14,InputS!17:17)*HE16","v":0},{"$f":"LOOKUP(HF17,InputS!14:14,InputS!17:17)*HF16","v":0},{"$f":"LOOKUP(HG17,InputS!14:14,InputS!17:17)*HG16","v":0},{"$f":"LOOKUP(HH17,InputS!14:14,InputS!17:17)*HH16","v":0},{"$f":"LOOKUP(HI17,InputS!14:14,InputS!17:17)*HI16","v":0},{"$f":"LOOKUP(HJ17,InputS!14:14,InputS!17:17)*HJ16","v":0},{"$f":"LOOKUP(HK17,InputS!14:14,InputS!17:17)*HK16","v":0},{"$f":"LOOKUP(HL17,InputS!14:14,InputS!17:17)*HL16","v":0},{"$f":"LOOKUP(HM17,InputS!14:14,InputS!17:17)*HM16","v":0},{"$f":"LOOKUP(HN17,InputS!14:14,InputS!17:17)*HN16","v":0},{"$f":"LOOKUP(HO17,InputS!14:14,InputS!17:17)*HO16","v":0},{"$f":"LOOKUP(HP17,InputS!14:14,InputS!17:17)*HP16","v":0},{"$f":"LOOKUP(HQ17,InputS!14:14,InputS!17:17)*HQ16","v":0},{"$f":"LOOKUP(HR17,InputS!14:14,InputS!17:17)*HR16","v":0},{"$f":"LOOKUP(HS17,InputS!14:14,InputS!17:17)*HS16","v":0},{"$f":"LOOKUP(HT17,InputS!14:14,InputS!17:17)*HT16","v":0},{"$f":"LOOKUP(HU17,InputS!14:14,InputS!17:17)*HU16","v":0},{"$f":"LOOKUP(HV17,InputS!14:14,InputS!17:17)*HV16","v":0},{"$f":"LOOKUP(HW17,InputS!14:14,InputS!17:17)*HW16","v":0},{"$f":"LOOKUP(HX17,InputS!14:14,InputS!17:17)*HX16","v":0},{"$f":"LOOKUP(HY17,InputS!14:14,InputS!17:17)*HY16","v":0},{"$f":"LOOKUP(HZ17,InputS!14:14,InputS!17:17)*HZ16","v":0},{"$f":"LOOKUP(IA17,InputS!14:14,InputS!17:17)*IA16","v":0},{"$f":"LOOKUP(IB17,InputS!14:14,InputS!17:17)*IB16","v":0},{"$f":"LOOKUP(IC17,InputS!14:14,InputS!17:17)*IC16","v":0},{"$f":"LOOKUP(ID17,InputS!14:14,InputS!17:17)*ID16","v":0},{"$f":"LOOKUP(IE17,InputS!14:14,InputS!17:17)*IE16","v":0},{"$f":"LOOKUP(IF17,InputS!14:14,InputS!17:17)*IF16","v":0},{"$f":"LOOKUP(IG17,InputS!14:14,InputS!17:17)*IG16","v":0},{"$f":"LOOKUP(IH17,InputS!14:14,InputS!17:17)*IH16","v":0},{"$f":"LOOKUP(II17,InputS!14:14,InputS!17:17)*II16","v":0},{"$f":"LOOKUP(IJ17,InputS!14:14,InputS!17:17)*IJ16","v":0},{"$f":"LOOKUP(IK17,InputS!14:14,InputS!17:17)*IK16","v":0},{"$f":"LOOKUP(IL17,InputS!14:14,InputS!17:17)*IL16","v":0},{"$f":"LOOKUP(IM17,InputS!14:14,InputS!17:17)*IM16","v":0},{"$f":"LOOKUP(IN17,InputS!14:14,InputS!17:17)*IN16","v":0},{"$f":"LOOKUP(IO17,InputS!14:14,InputS!17:17)*IO16","v":0},{"$f":"LOOKUP(IP17,InputS!14:14,InputS!17:17)*IP16","v":0},{"$f":"LOOKUP(IQ17,InputS!14:14,InputS!17:17)*IQ16","v":0},{"$f":"LOOKUP(IR17,InputS!14:14,InputS!17:17)*IR16","v":0},{"$f":"LOOKUP(IS17,InputS!14:14,InputS!17:17)*IS16","v":0},{"$f":"LOOKUP(IT17,InputS!14:14,InputS!17:17)*IT16","v":0},{"$f":"LOOKUP(IU17,InputS!14:14,InputS!17:17)*IU16","v":0},{"$f":"LOOKUP(IV17,InputS!14:14,InputS!17:17)*IV16","v":0},{"$f":"LOOKUP(IW17,InputS!14:14,InputS!17:17)*IW16","v":0},{"$f":"LOOKUP(IX17,InputS!14:14,InputS!17:17)*IX16","v":0},{"$f":"LOOKUP(IY17,InputS!14:14,InputS!17:17)*IY16","v":0},{"$f":"LOOKUP(IZ17,InputS!14:14,InputS!17:17)*IZ16","v":0},{"$f":"LOOKUP(JA17,InputS!14:14,InputS!17:17)*JA16","v":0},{"$f":"LOOKUP(JB17,InputS!14:14,InputS!17:17)*JB16","v":0},{"$f":"LOOKUP(JC17,InputS!14:14,InputS!17:17)*JC16","v":0},{"$f":"LOOKUP(JD17,InputS!14:14,InputS!17:17)*JD16","v":0},{"$f":"LOOKUP(JE17,InputS!14:14,InputS!17:17)*JE16","v":0},{"$f":"LOOKUP(JF17,InputS!14:14,InputS!17:17)*JF16","v":0},{"$f":"LOOKUP(JG17,InputS!14:14,InputS!17:17)*JG16","v":0},{"$f":"LOOKUP(JH17,InputS!14:14,InputS!17:17)*JH16","v":0},{"$f":"LOOKUP(JI17,InputS!14:14,InputS!17:17)*JI16","v":0},{"$f":"LOOKUP(JJ17,InputS!14:14,InputS!17:17)*JJ16","v":0},{"$f":"LOOKUP(JK17,InputS!14:14,InputS!17:17)*JK16","v":0},{"$f":"LOOKUP(JL17,InputS!14:14,InputS!17:17)*JL16","v":0},{"$f":"LOOKUP(JM17,InputS!14:14,InputS!17:17)*JM16","v":0},{"$f":"LOOKUP(JN17,InputS!14:14,InputS!17:17)*JN16","v":0},{"$f":"LOOKUP(JO17,InputS!14:14,InputS!17:17)*JO16","v":0},{"$f":"LOOKUP(JP17,InputS!14:14,InputS!17:17)*JP16","v":0},{"$f":"LOOKUP(JQ17,InputS!14:14,InputS!17:17)*JQ16","v":0},{"$f":"LOOKUP(JR17,InputS!14:14,InputS!17:17)*JR16","v":0},{"$f":"LOOKUP(JS17,InputS!14:14,InputS!17:17)*JS16","v":0},{"$f":"LOOKUP(JT17,InputS!14:14,InputS!17:17)*JT16","v":0},{"$f":"LOOKUP(JU17,InputS!14:14,InputS!17:17)*JU16","v":0},{"$f":"LOOKUP(JV17,InputS!14:14,InputS!17:17)*JV16","v":0},{"$f":"LOOKUP(JW17,InputS!14:14,InputS!17:17)*JW16","v":0},{"$f":"LOOKUP(JX17,InputS!14:14,InputS!17:17)*JX16","v":0},{"$f":"LOOKUP(JY17,InputS!14:14,InputS!17:17)*JY16","v":0},{"$f":"LOOKUP(JZ17,InputS!14:14,InputS!17:17)*JZ16","v":0},{"$f":"LOOKUP(KA17,InputS!14:14,InputS!17:17)*KA16","v":0},{"$f":"LOOKUP(KB17,InputS!14:14,InputS!17:17)*KB16","v":0},{"$f":"LOOKUP(KC17,InputS!14:14,InputS!17:17)*KC16","v":0},{"$f":"LOOKUP(KD17,InputS!14:14,InputS!17:17)*KD16","v":0},{"$f":"LOOKUP(KE17,InputS!14:14,InputS!17:17)*KE16","v":0},{"$f":"LOOKUP(KF17,InputS!14:14,InputS!17:17)*KF16","v":0},{"$f":"LOOKUP(KG17,InputS!14:14,InputS!17:17)*KG16","v":0},{"$f":"LOOKUP(KH17,InputS!14:14,InputS!17:17)*KH16","v":0},{"$f":"LOOKUP(KI17,InputS!14:14,InputS!17:17)*KI16","v":0},{"$f":"LOOKUP(KJ17,InputS!14:14,InputS!17:17)*KJ16","v":0},{"$f":"LOOKUP(KK17,InputS!14:14,InputS!17:17)*KK16","v":0},{"$f":"LOOKUP(KL17,InputS!14:14,InputS!17:17)*KL16","v":0},{"$f":"LOOKUP(KM17,InputS!14:14,InputS!17:17)*KM16","v":0},{"$f":"LOOKUP(KN17,InputS!14:14,InputS!17:17)*KN16","v":0},{"$f":"LOOKUP(KO17,InputS!14:14,InputS!17:17)*KO16","v":0},{"$f":"LOOKUP(KP17,InputS!14:14,InputS!17:17)*KP16","v":0},{"$f":"LOOKUP(KQ17,InputS!14:14,InputS!17:17)*KQ16","v":0},{"$f":"LOOKUP(KR17,InputS!14:14,InputS!17:17)*KR16","v":0},{"$f":"LOOKUP(KS17,InputS!14:14,InputS!17:17)*KS16","v":0},{"$f":"LOOKUP(KT17,InputS!14:14,InputS!17:17)*KT16","v":0},{"$f":"LOOKUP(KU17,InputS!14:14,InputS!17:17)*KU16","v":0},{"$f":"LOOKUP(KV17,InputS!14:14,InputS!17:17)*KV16","v":0},{"$f":"LOOKUP(KW17,InputS!14:14,InputS!17:17)*KW16","v":0},{"$f":"LOOKUP(KX17,InputS!14:14,InputS!17:17)*KX16","v":0},{"$f":"LOOKUP(KY17,InputS!14:14,InputS!17:17)*KY16","v":0},{"$f":"LOOKUP(KZ17,InputS!14:14,InputS!17:17)*KZ16","v":0},{"$f":"LOOKUP(LA17,InputS!14:14,InputS!17:17)*LA16","v":0},{"$f":"LOOKUP(LB17,InputS!14:14,InputS!17:17)*LB16","v":0},{"$f":"LOOKUP(LC17,InputS!14:14,InputS!17:17)*LC16","v":0},{"$f":"LOOKUP(LD17,InputS!14:14,InputS!17:17)*LD16","v":0},{"$f":"LOOKUP(LE17,InputS!14:14,InputS!17:17)*LE16","v":0},{"$f":"LOOKUP(LF17,InputS!14:14,InputS!17:17)*LF16","v":0},{"$f":"LOOKUP(LG17,InputS!14:14,InputS!17:17)*LG16","v":0},{"$f":"LOOKUP(LH17,InputS!14:14,InputS!17:17)*LH16","v":0},{"$f":"LOOKUP(LI17,InputS!14:14,InputS!17:17)*LI16","v":0},{"$f":"LOOKUP(LJ17,InputS!14:14,InputS!17:17)*LJ16","v":0},{"$f":"LOOKUP(LK17,InputS!14:14,InputS!17:17)*LK16","v":0},{"$f":"LOOKUP(LL17,InputS!14:14,InputS!17:17)*LL16","v":0},{"$f":"LOOKUP(LM17,InputS!14:14,InputS!17:17)*LM16","v":0},{"$f":"LOOKUP(LN17,InputS!14:14,InputS!17:17)*LN16","v":0},{"$f":"LOOKUP(LO17,InputS!14:14,InputS!17:17)*LO16","v":0},{"$f":"LOOKUP(LP17,InputS!14:14,InputS!17:17)*LP16","v":0},{"$f":"LOOKUP(LQ17,InputS!14:14,InputS!17:17)*LQ16","v":0},{"$f":"LOOKUP(LR17,InputS!14:14,InputS!17:17)*LR16","v":0},{"$f":"LOOKUP(LS17,InputS!14:14,InputS!17:17)*LS16","v":0},{"$f":"LOOKUP(LT17,InputS!14:14,InputS!17:17)*LT16","v":0},{"$f":"LOOKUP(LU17,InputS!14:14,InputS!17:17)*LU16","v":0},{"$f":"LOOKUP(LV17,InputS!14:14,InputS!17:17)*LV16","v":0},{"$f":"LOOKUP(LW17,InputS!14:14,InputS!17:17)*LW16","v":0},{"$f":"LOOKUP(LX17,InputS!14:14,InputS!17:17)*LX16","v":0},{"$f":"LOOKUP(LY17,InputS!14:14,InputS!17:17)*LY16","v":0},{"$f":"LOOKUP(LZ17,InputS!14:14,InputS!17:17)*LZ16","v":0},{"$f":"LOOKUP(MA17,InputS!14:14,InputS!17:17)*MA16","v":0},{"$f":"LOOKUP(MB17,InputS!14:14,InputS!17:17)*MB16","v":0},{"$f":"LOOKUP(MC17,InputS!14:14,InputS!17:17)*MC16","v":0},{"$f":"LOOKUP(MD17,InputS!14:14,InputS!17:17)*MD16","v":0},{"$f":"LOOKUP(ME17,InputS!14:14,InputS!17:17)*ME16","v":0},{"$f":"LOOKUP(MF17,InputS!14:14,InputS!17:17)*MF16","v":0},{"$f":"LOOKUP(MG17,InputS!14:14,InputS!17:17)*MG16","v":0},{"$f":"LOOKUP(MH17,InputS!14:14,InputS!17:17)*MH16","v":0},{"$f":"LOOKUP(MI17,InputS!14:14,InputS!17:17)*MI16","v":0},{"$f":"LOOKUP(MJ17,InputS!14:14,InputS!17:17)*MJ16","v":0},{"$f":"LOOKUP(MK17,InputS!14:14,InputS!17:17)*MK16","v":0},{"$f":"LOOKUP(ML17,InputS!14:14,InputS!17:17)*ML16","v":0},{"$f":"LOOKUP(MM17,InputS!14:14,InputS!17:17)*MM16","v":0},{"$f":"LOOKUP(MN17,InputS!14:14,InputS!17:17)*MN16","v":0},{"$f":"LOOKUP(MO17,InputS!14:14,InputS!17:17)*MO16","v":0},{"$f":"LOOKUP(MP17,InputS!14:14,InputS!17:17)*MP16","v":0},{"$f":"LOOKUP(MQ17,InputS!14:14,InputS!17:17)*MQ16","v":0},{"$f":"LOOKUP(MR17,InputS!14:14,InputS!17:17)*MR16","v":0},{"$f":"LOOKUP(MS17,InputS!14:14,InputS!17:17)*MS16","v":0},{"$f":"LOOKUP(MT17,InputS!14:14,InputS!17:17)*MT16","v":0},{"$f":"LOOKUP(MU17,InputS!14:14,InputS!17:17)*MU16","v":0},{"$f":"LOOKUP(MV17,InputS!14:14,InputS!17:17)*MV16","v":0},{"$f":"LOOKUP(MW17,InputS!14:14,InputS!17:17)*MW16","v":0},{"$f":"LOOKUP(MX17,InputS!14:14,InputS!17:17)*MX16","v":0},{"$f":"LOOKUP(MY17,InputS!14:14,InputS!17:17)*MY16","v":0},{"$f":"LOOKUP(MZ17,InputS!14:14,InputS!17:17)*MZ16","v":0},{"$f":"LOOKUP(NA17,InputS!14:14,InputS!17:17)*NA16","v":0},{"$f":"LOOKUP(NB17,InputS!14:14,InputS!17:17)*NB16","v":0},{"$f":"LOOKUP(NC17,InputS!14:14,InputS!17:17)*NC16","v":0},{"$f":"LOOKUP(ND17,InputS!14:14,InputS!17:17)*ND16","v":0},{"$f":"LOOKUP(NE17,InputS!14:14,InputS!17:17)*NE16","v":0},{"$f":"LOOKUP(NF17,InputS!14:14,InputS!17:17)*NF16","v":0},{"$f":"LOOKUP(NG17,InputS!14:14,InputS!17:17)*NG16","v":0},{"$f":"LOOKUP(NH17,InputS!14:14,InputS!17:17)*NH16","v":0},{"$f":"LOOKUP(NI17,InputS!14:14,InputS!17:17)*NI16","v":0},{"$f":"LOOKUP(NJ17,InputS!14:14,InputS!17:17)*NJ16","v":0},{"$f":"LOOKUP(NK17,InputS!14:14,InputS!17:17)*NK16","v":0},{"$f":"LOOKUP(NL17,InputS!14:14,InputS!17:17)*NL16","v":0},{"$f":"LOOKUP(NM17,InputS!14:14,InputS!17:17)*NM16","v":0},{"$f":"LOOKUP(NN17,InputS!14:14,InputS!17:17)*NN16","v":0},{"$f":"LOOKUP(NO17,InputS!14:14,InputS!17:17)*NO16","v":0},{"$f":"LOOKUP(NP17,InputS!14:14,InputS!17:17)*NP16","v":0},{"$f":"LOOKUP(NQ17,InputS!14:14,InputS!17:17)*NQ16","v":0},{"$f":"LOOKUP(NR17,InputS!14:14,InputS!17:17)*NR16","v":0},{"$f":"LOOKUP(NS17,InputS!14:14,InputS!17:17)*NS16","v":0},{"$f":"LOOKUP(NT17,InputS!14:14,InputS!17:17)*NT16","v":0},{"$f":"LOOKUP(NU17,InputS!14:14,InputS!17:17)*NU16","v":0},{"$f":"LOOKUP(NV17,InputS!14:14,InputS!17:17)*NV16","v":0},{"$f":"LOOKUP(NW17,InputS!14:14,InputS!17:17)*NW16","v":0},{"$f":"LOOKUP(NX17,InputS!14:14,InputS!17:17)*NX16","v":0},{"$f":"LOOKUP(NY17,InputS!14:14,InputS!17:17)*NY16","v":0},{"$f":"LOOKUP(NZ17,InputS!14:14,InputS!17:17)*NZ16","v":0},{"$f":"LOOKUP(OA17,InputS!14:14,InputS!17:17)*OA16","v":0},{"$f":"LOOKUP(OB17,InputS!14:14,InputS!17:17)*OB16","v":0},{"$f":"LOOKUP(OC17,InputS!14:14,InputS!17:17)*OC16","v":0},{"$f":"LOOKUP(OD17,InputS!14:14,InputS!17:17)*OD16","v":0},{"$f":"LOOKUP(OE17,InputS!14:14,InputS!17:17)*OE16","v":0},{"$f":"LOOKUP(OF17,InputS!14:14,InputS!17:17)*OF16","v":0},{"$f":"LOOKUP(OG17,InputS!14:14,InputS!17:17)*OG16","v":0},{"$f":"LOOKUP(OH17,InputS!14:14,InputS!17:17)*OH16","v":0},{"$f":"LOOKUP(OI17,InputS!14:14,InputS!17:17)*OI16","v":0},{"$f":"LOOKUP(OJ17,InputS!14:14,InputS!17:17)*OJ16","v":0},{"$f":"LOOKUP(OK17,InputS!14:14,InputS!17:17)*OK16","v":0},{"$f":"LOOKUP(OL17,InputS!14:14,InputS!17:17)*OL16","v":0},{"$f":"LOOKUP(OM17,InputS!14:14,InputS!17:17)*OM16","v":0},{"$f":"LOOKUP(ON17,InputS!14:14,InputS!17:17)*ON16","v":0},{"$f":"LOOKUP(OO17,InputS!14:14,InputS!17:17)*OO16","v":0},{"$f":"LOOKUP(OP17,InputS!14:14,InputS!17:17)*OP16","v":0},{"$f":"LOOKUP(OQ17,InputS!14:14,InputS!17:17)*OQ16","v":0},{"$f":"LOOKUP(OR17,InputS!14:14,InputS!17:17)*OR16","v":0},{"$f":"LOOKUP(OS17,InputS!14:14,InputS!17:17)*OS16","v":0},{"$f":"LOOKUP(OT17,InputS!14:14,InputS!17:17)*OT16","v":0},{"$f":"LOOKUP(OU17,InputS!14:14,InputS!17:17)*OU16","v":0},{"$f":"LOOKUP(OV17,InputS!14:14,InputS!17:17)*OV16","v":0},{"$f":"LOOKUP(OW17,InputS!14:14,InputS!17:17)*OW16","v":0},{"$f":"LOOKUP(OX17,InputS!14:14,InputS!17:17)*OX16","v":0},{"$f":"LOOKUP(OY17,InputS!14:14,InputS!17:17)*OY16","v":0},{"$f":"LOOKUP(OZ17,InputS!14:14,InputS!17:17)*OZ16","v":0},{"$f":"LOOKUP(PA17,InputS!14:14,InputS!17:17)*PA16","v":0},{"$f":"LOOKUP(PB17,InputS!14:14,InputS!17:17)*PB16","v":0},{"$f":"LOOKUP(PC17,InputS!14:14,InputS!17:17)*PC16","v":0},{"$f":"LOOKUP(PD17,InputS!14:14,InputS!17:17)*PD16","v":0},{"$f":"LOOKUP(PE17,InputS!14:14,InputS!17:17)*PE16","v":0},{"$f":"LOOKUP(PF17,InputS!14:14,InputS!17:17)*PF16","v":0},{"$f":"LOOKUP(PG17,InputS!14:14,InputS!17:17)*PG16","v":0},{"$f":"LOOKUP(PH17,InputS!14:14,InputS!17:17)*PH16","v":0},{"$f":"LOOKUP(PI17,InputS!14:14,InputS!17:17)*PI16","v":0},{"$f":"LOOKUP(PJ17,InputS!14:14,InputS!17:17)*PJ16","v":0},{"$f":"LOOKUP(PK17,InputS!14:14,InputS!17:17)*PK16","v":0},{"$f":"LOOKUP(PL17,InputS!14:14,InputS!17:17)*PL16","v":0},{"$f":"LOOKUP(PM17,InputS!14:14,InputS!17:17)*PM16","v":0},{"$f":"LOOKUP(PN17,InputS!14:14,InputS!17:17)*PN16","v":0},{"$f":"LOOKUP(PO17,InputS!14:14,InputS!17:17)*PO16","v":0},{"$f":"LOOKUP(PP17,InputS!14:14,InputS!17:17)*PP16","v":0},{"$f":"LOOKUP(PQ17,InputS!14:14,InputS!17:17)*PQ16","v":0},{"$f":"LOOKUP(PR17,InputS!14:14,InputS!17:17)*PR16","v":0},{"$f":"LOOKUP(PS17,InputS!14:14,InputS!17:17)*PS16","v":0},{"$f":"LOOKUP(PT17,InputS!14:14,InputS!17:17)*PT16","v":0},{"$f":"LOOKUP(PU17,InputS!14:14,InputS!17:17)*PU16","v":0},{"$f":"LOOKUP(PV17,InputS!14:14,InputS!17:17)*PV16","v":0},{"$f":"LOOKUP(PW17,InputS!14:14,InputS!17:17)*PW16","v":0},{"$f":"LOOKUP(PX17,InputS!14:14,InputS!17:17)*PX16","v":0},{"$f":"LOOKUP(PY17,InputS!14:14,InputS!17:17)*PY16","v":0},{"$f":"LOOKUP(PZ17,InputS!14:14,InputS!17:17)*PZ16","v":0},{"$f":"LOOKUP(QA17,InputS!14:14,InputS!17:17)*QA16","v":0},{"$f":"LOOKUP(QB17,InputS!14:14,InputS!17:17)*QB16","v":0},{"$f":"LOOKUP(QC17,InputS!14:14,InputS!17:17)*QC16","v":0},{"$f":"LOOKUP(QD17,InputS!14:14,InputS!17:17)*QD16","v":0},{"$f":"LOOKUP(QE17,InputS!14:14,InputS!17:17)*QE16","v":0},{"$f":"LOOKUP(QF17,InputS!14:14,InputS!17:17)*QF16","v":0},{"$f":"LOOKUP(QG17,InputS!14:14,InputS!17:17)*QG16","v":0},{"$f":"LOOKUP(QH17,InputS!14:14,InputS!17:17)*QH16","v":0},{"$f":"LOOKUP(QI17,InputS!14:14,InputS!17:17)*QI16","v":0},{"$f":"LOOKUP(QJ17,InputS!14:14,InputS!17:17)*QJ16","v":0},{"$f":"LOOKUP(QK17,InputS!14:14,InputS!17:17)*QK16","v":0},{"$f":"LOOKUP(QL17,InputS!14:14,InputS!17:17)*QL16","v":0},{"$f":"LOOKUP(QM17,InputS!14:14,InputS!17:17)*QM16","v":0},{"$f":"LOOKUP(QN17,InputS!14:14,InputS!17:17)*QN16","v":0},{"$f":"LOOKUP(QO17,InputS!14:14,InputS!17:17)*QO16","v":0},{"$f":"LOOKUP(QP17,InputS!14:14,InputS!17:17)*QP16","v":0},{"$f":"LOOKUP(QQ17,InputS!14:14,InputS!17:17)*QQ16","v":0},{"$f":"LOOKUP(QR17,InputS!14:14,InputS!17:17)*QR16","v":0},{"$f":"LOOKUP(QS17,InputS!14:14,InputS!17:17)*QS16","v":0},{"$f":"LOOKUP(QT17,InputS!14:14,InputS!17:17)*QT16","v":0},{"$f":"LOOKUP(QU17,InputS!14:14,InputS!17:17)*QU16","v":0},{"$f":"LOOKUP(QV17,InputS!14:14,InputS!17:17)*QV16","v":0},{"$f":"LOOKUP(QW17,InputS!14:14,InputS!17:17)*QW16","v":0},{"$f":"LOOKUP(QX17,InputS!14:14,InputS!17:17)*QX16","v":0},{"$f":"LOOKUP(QY17,InputS!14:14,InputS!17:17)*QY16","v":0},{"$f":"LOOKUP(QZ17,InputS!14:14,InputS!17:17)*QZ16","v":0},{"$f":"LOOKUP(RA17,InputS!14:14,InputS!17:17)*RA16","v":0},{"$f":"LOOKUP(RB17,InputS!14:14,InputS!17:17)*RB16","v":0},{"$f":"LOOKUP(RC17,InputS!14:14,InputS!17:17)*RC16","v":0},{"$f":"LOOKUP(RD17,InputS!14:14,InputS!17:17)*RD16","v":0},{"$f":"LOOKUP(RE17,InputS!14:14,InputS!17:17)*RE16","v":0},{"$f":"LOOKUP(RF17,InputS!14:14,InputS!17:17)*RF16","v":0},{"$f":"LOOKUP(RG17,InputS!14:14,InputS!17:17)*RG16","v":0},{"$f":"LOOKUP(RH17,InputS!14:14,InputS!17:17)*RH16","v":0},{"$f":"LOOKUP(RI17,InputS!14:14,InputS!17:17)*RI16","v":0},{"$f":"LOOKUP(RJ17,InputS!14:14,InputS!17:17)*RJ16","v":0},{"$f":"LOOKUP(RK17,InputS!14:14,InputS!17:17)*RK16","v":0},{"$f":"LOOKUP(RL17,InputS!14:14,InputS!17:17)*RL16","v":0},{"$f":"LOOKUP(RM17,InputS!14:14,InputS!17:17)*RM16","v":0},{"$f":"LOOKUP(RN17,InputS!14:14,InputS!17:17)*RN16","v":0},{"$f":"LOOKUP(RO17,InputS!14:14,InputS!17:17)*RO16","v":0},{"$f":"LOOKUP(RP17,InputS!14:14,InputS!17:17)*RP16","v":0},{"$f":"LOOKUP(RQ17,InputS!14:14,InputS!17:17)*RQ16","v":0},{"$f":"LOOKUP(RR17,InputS!14:14,InputS!17:17)*RR16","v":0},{"$f":"LOOKUP(RS17,InputS!14:14,InputS!17:17)*RS16","v":0},{"$f":"LOOKUP(RT17,InputS!14:14,InputS!17:17)*RT16","v":0},{"$f":"LOOKUP(RU17,InputS!14:14,InputS!17:17)*RU16","v":0},{"$f":"LOOKUP(RV17,InputS!14:14,InputS!17:17)*RV16","v":0},{"$f":"LOOKUP(RW17,InputS!14:14,InputS!17:17)*RW16","v":0},{"$f":"LOOKUP(RX17,InputS!14:14,InputS!17:17)*RX16","v":0},{"$f":"LOOKUP(RY17,InputS!14:14,InputS!17:17)*RY16","v":0},{"$f":"LOOKUP(RZ17,InputS!14:14,InputS!17:17)*RZ16","v":0},{"$f":"LOOKUP(SA17,InputS!14:14,InputS!17:17)*SA16","v":0},{"$f":"LOOKUP(SB17,InputS!14:14,InputS!17:17)*SB16","v":0},{"$f":"LOOKUP(SC17,InputS!14:14,InputS!17:17)*SC16","v":0},{"$f":"LOOKUP(SD17,InputS!14:14,InputS!17:17)*SD16","v":0},{"$f":"LOOKUP(SE17,InputS!14:14,InputS!17:17)*SE16","v":0},{"$f":"LOOKUP(SF17,InputS!14:14,InputS!17:17)*SF16","v":0},{"$f":"LOOKUP(SG17,InputS!14:14,InputS!17:17)*SG16","v":0},{"$f":"LOOKUP(SH17,InputS!14:14,InputS!17:17)*SH16","v":0},{"$f":"LOOKUP(SI17,InputS!14:14,InputS!17:17)*SI16","v":0},{"$f":"LOOKUP(SJ17,InputS!14:14,InputS!17:17)*SJ16","v":0},{"$f":"LOOKUP(SK17,InputS!14:14,InputS!17:17)*SK16","v":0},{"$f":"LOOKUP(SL17,InputS!14:14,InputS!17:17)*SL16","v":0},{"$f":"LOOKUP(SM17,InputS!14:14,InputS!17:17)*SM16","v":0},{"$f":"LOOKUP(SN17,InputS!14:14,InputS!17:17)*SN16","v":0},{"$f":"LOOKUP(SO17,InputS!14:14,InputS!17:17)*SO16","v":0},{"$f":"LOOKUP(SP17,InputS!14:14,InputS!17:17)*SP16","v":0}]
[null,null,"Monthly EPC Cost",null,null,null,"USD/Month",{"$f":"SUM(K19:SP19)","v":99495000},null,null,{"$f":"K18*$F14","v":24873750},{"$f":"L18*$F14","v":0},49747500,0,24873750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX18*$F14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ18*$F14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV18*$F14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH18*$F14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT18*$F14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF18*$F14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR18*$F14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Developer Bonus and Other Costs"]
[null,null,"Total Bonus Paid",null,null,{"$f":"InputC!F65","v":3.6},{"$f":"InputC!G65","v":"mnUSD"}]
[null,null,{"$f":"C22","v":"Total Bonus Paid"},null,null,{"$f":"F22*1000000","v":3600000},"USD"]
[null,null,"Flag for Financial Close",null,null,null,null,null,null,null,{"$f":"TimeM!J$59","v":1},{"$f":"TimeM!K$59","v":0},{"$f":"TimeM!L$59","v":0},{"$f":"TimeM!M$59","v":0},{"$f":"TimeM!N$59","v":0},{"$f":"TimeM!O$59","v":0},{"$f":"TimeM!P$59","v":0},{"$f":"TimeM!Q$59","v":0},{"$f":"TimeM!R$59","v":0},{"$f":"TimeM!S$59","v":0},{"$f":"TimeM!T$59","v":0},{"$f":"TimeM!U$59","v":0},{"$f":"TimeM!V$59","v":0},{"$f":"TimeM!W$59","v":0},{"$f":"TimeM!X$59","v":0},{"$f":"TimeM!Y$59","v":0},{"$f":"TimeM!Z$59","v":0},{"$f":"TimeM!AA$59","v":0},{"$f":"TimeM!AB$59","v":0},{"$f":"TimeM!AC$59","v":0},{"$f":"TimeM!AD$59","v":0},{"$f":"TimeM!AE$59","v":0},{"$f":"TimeM!AF$59","v":0},{"$f":"TimeM!AG$59","v":0},{"$f":"TimeM!AH$59","v":0},{"$f":"TimeM!AI$59","v":0},{"$f":"TimeM!AJ$59","v":0},{"$f":"TimeM!AK$59","v":0},{"$f":"TimeM!AL$59","v":0},{"$f":"TimeM!AM$59","v":0},{"$f":"TimeM!AN$59","v":0},{"$f":"TimeM!AO$59","v":0},{"$f":"TimeM!AP$59","v":0},{"$f":"TimeM!AQ$59","v":0},{"$f":"TimeM!AR$59","v":0},{"$f":"TimeM!AS$59","v":0},{"$f":"TimeM!AT$59","v":0},{"$f":"TimeM!AU$59","v":0},{"$f":"TimeM!AV$59","v":0},{"$f":"TimeM!AW$59","v":0},{"$f":"TimeM!AX$59","v":0},{"$f":"TimeM!AY$59","v":0},{"$f":"TimeM!AZ$59","v":0},{"$f":"TimeM!BA$59","v":0},{"$f":"TimeM!BB$59","v":0},{"$f":"TimeM!BC$59","v":0},{"$f":"TimeM!BD$59","v":0},{"$f":"TimeM!BE$59","v":0},{"$f":"TimeM!BF$59","v":0},{"$f":"TimeM!BG$59","v":0},{"$f":"TimeM!BH$59","v":0},{"$f":"TimeM!BI$59","v":0},{"$f":"TimeM!BJ$59","v":0},{"$f":"TimeM!BK$59","v":0},{"$f":"TimeM!BL$59","v":0},{"$f":"TimeM!BM$59","v":0},{"$f":"TimeM!BN$59","v":0},{"$f":"TimeM!BO$59","v":0},{"$f":"TimeM!BP$59","v":0},{"$f":"TimeM!BQ$59","v":0},{"$f":"TimeM!BR$59","v":0},{"$f":"TimeM!BS$59","v":0},{"$f":"TimeM!BT$59","v":0},{"$f":"TimeM!BU$59","v":0},{"$f":"TimeM!BV$59","v":0},{"$f":"TimeM!BW$59","v":0},{"$f":"TimeM!BX$59","v":0},{"$f":"TimeM!BY$59","v":0},{"$f":"TimeM!BZ$59","v":0},{"$f":"TimeM!CA$59","v":0},{"$f":"TimeM!CB$59","v":0},{"$f":"TimeM!CC$59","v":0},{"$f":"TimeM!CD$59","v":0},{"$f":"TimeM!CE$59","v":0},{"$f":"TimeM!CF$59","v":0},{"$f":"TimeM!CG$59","v":0},{"$f":"TimeM!CH$59","v":0},{"$f":"TimeM!CI$59","v":0},{"$f":"TimeM!CJ$59","v":0},{"$f":"TimeM!CK$59","v":0},{"$f":"TimeM!CL$59","v":0},{"$f":"TimeM!CM$59","v":0},{"$f":"TimeM!CN$59","v":0},{"$f":"TimeM!CO$59","v":0},{"$f":"TimeM!CP$59","v":0},{"$f":"TimeM!CQ$59","v":0},{"$f":"TimeM!CR$59","v":0},{"$f":"TimeM!CS$59","v":0},{"$f":"TimeM!CT$59","v":0},{"$f":"TimeM!CU$59","v":0},{"$f":"TimeM!CV$59","v":0},{"$f":"TimeM!CW$59","v":0},{"$f":"TimeM!CX$59","v":0},{"$f":"TimeM!CY$59","v":0},{"$f":"TimeM!CZ$59","v":0},{"$f":"TimeM!DA$59","v":0},{"$f":"TimeM!DB$59","v":0},{"$f":"TimeM!DC$59","v":0},{"$f":"TimeM!DD$59","v":0},{"$f":"TimeM!DE$59","v":0},{"$f":"TimeM!DF$59","v":0},{"$f":"TimeM!DG$59","v":0},{"$f":"TimeM!DH$59","v":0},{"$f":"TimeM!DI$59","v":0},{"$f":"TimeM!DJ$59","v":0},{"$f":"TimeM!DK$59","v":0},{"$f":"TimeM!DL$59","v":0},{"$f":"TimeM!DM$59","v":0},{"$f":"TimeM!DN$59","v":0},{"$f":"TimeM!DO$59","v":0},{"$f":"TimeM!DP$59","v":0},{"$f":"TimeM!DQ$59","v":0},{"$f":"TimeM!DR$59","v":0},{"$f":"TimeM!DS$59","v":0},{"$f":"TimeM!DT$59","v":0},{"$f":"TimeM!DU$59","v":0},{"$f":"TimeM!DV$59","v":0},{"$f":"TimeM!DW$59","v":0},{"$f":"TimeM!DX$59","v":0},{"$f":"TimeM!DY$59","v":0},{"$f":"TimeM!DZ$59","v":0},{"$f":"TimeM!EA$59","v":0},{"$f":"TimeM!EB$59","v":0},{"$f":"TimeM!EC$59","v":0},{"$f":"TimeM!ED$59","v":0},{"$f":"TimeM!EE$59","v":0},{"$f":"TimeM!EF$59","v":0},{"$f":"TimeM!EG$59","v":0},{"$f":"TimeM!EH$59","v":0},{"$f":"TimeM!EI$59","v":0},{"$f":"TimeM!EJ$59","v":0},{"$f":"TimeM!EK$59","v":0},{"$f":"TimeM!EL$59","v":0},{"$f":"TimeM!EM$59","v":0},{"$f":"TimeM!EN$59","v":0},{"$f":"TimeM!EO$59","v":0},{"$f":"TimeM!EP$59","v":0},{"$f":"TimeM!EQ$59","v":0},{"$f":"TimeM!ER$59","v":0},{"$f":"TimeM!ES$59","v":0},{"$f":"TimeM!ET$59","v":0},{"$f":"TimeM!EU$59","v":0},{"$f":"TimeM!EV$59","v":0},{"$f":"TimeM!EW$59","v":0},{"$f":"TimeM!EX$59","v":0},{"$f":"TimeM!EY$59","v":0},{"$f":"TimeM!EZ$59","v":0},{"$f":"TimeM!FA$59","v":0},{"$f":"TimeM!FB$59","v":0},{"$f":"TimeM!FC$59","v":0},{"$f":"TimeM!FD$59","v":0},{"$f":"TimeM!FE$59","v":0},{"$f":"TimeM!FF$59","v":0},{"$f":"TimeM!FG$59","v":0},{"$f":"TimeM!FH$59","v":0},{"$f":"TimeM!FI$59","v":0},{"$f":"TimeM!FJ$59","v":0},{"$f":"TimeM!FK$59","v":0},{"$f":"TimeM!FL$59","v":0},{"$f":"TimeM!FM$59","v":0},{"$f":"TimeM!FN$59","v":0},{"$f":"TimeM!FO$59","v":0},{"$f":"TimeM!FP$59","v":0},{"$f":"TimeM!FQ$59","v":0},{"$f":"TimeM!FR$59","v":0},{"$f":"TimeM!FS$59","v":0},{"$f":"TimeM!FT$59","v":0},{"$f":"TimeM!FU$59","v":0},{"$f":"TimeM!FV$59","v":0},{"$f":"TimeM!FW$59","v":0},{"$f":"TimeM!FX$59","v":0},{"$f":"TimeM!FY$59","v":0},{"$f":"TimeM!FZ$59","v":0},{"$f":"TimeM!GA$59","v":0},{"$f":"TimeM!GB$59","v":0},{"$f":"TimeM!GC$59","v":0},{"$f":"TimeM!GD$59","v":0},{"$f":"TimeM!GE$59","v":0},{"$f":"TimeM!GF$59","v":0},{"$f":"TimeM!GG$59","v":0},{"$f":"TimeM!GH$59","v":0},{"$f":"TimeM!GI$59","v":0},{"$f":"TimeM!GJ$59","v":0},{"$f":"TimeM!GK$59","v":0},{"$f":"TimeM!GL$59","v":0},{"$f":"TimeM!GM$59","v":0},{"$f":"TimeM!GN$59","v":0},{"$f":"TimeM!GO$59","v":0},{"$f":"TimeM!GP$59","v":0},{"$f":"TimeM!GQ$59","v":0},{"$f":"TimeM!GR$59","v":0},{"$f":"TimeM!GS$59","v":0},{"$f":"TimeM!GT$59","v":0},{"$f":"TimeM!GU$59","v":0},{"$f":"TimeM!GV$59","v":0},{"$f":"TimeM!GW$59","v":0},{"$f":"TimeM!GX$59","v":0},{"$f":"TimeM!GY$59","v":0},{"$f":"TimeM!GZ$59","v":0},{"$f":"TimeM!HA$59","v":0},{"$f":"TimeM!HB$59","v":0},{"$f":"TimeM!HC$59","v":0},{"$f":"TimeM!HD$59","v":0},{"$f":"TimeM!HE$59","v":0},{"$f":"TimeM!HF$59","v":0},{"$f":"TimeM!HG$59","v":0},{"$f":"TimeM!HH$59","v":0},{"$f":"TimeM!HI$59","v":0},{"$f":"TimeM!HJ$59","v":0},{"$f":"TimeM!HK$59","v":0},{"$f":"TimeM!HL$59","v":0},{"$f":"TimeM!HM$59","v":0},{"$f":"TimeM!HN$59","v":0},{"$f":"TimeM!HO$59","v":0},{"$f":"TimeM!HP$59","v":0},{"$f":"TimeM!HQ$59","v":0},{"$f":"TimeM!HR$59","v":0},{"$f":"TimeM!HS$59","v":0},{"$f":"TimeM!HT$59","v":0},{"$f":"TimeM!HU$59","v":0},{"$f":"TimeM!HV$59","v":0},{"$f":"TimeM!HW$59","v":0},{"$f":"TimeM!HX$59","v":0},{"$f":"TimeM!HY$59","v":0},{"$f":"TimeM!HZ$59","v":0},{"$f":"TimeM!IA$59","v":0},{"$f":"TimeM!IB$59","v":0},{"$f":"TimeM!IC$59","v":0},{"$f":"TimeM!ID$59","v":0},{"$f":"TimeM!IE$59","v":0},{"$f":"TimeM!IF$59","v":0},{"$f":"TimeM!IG$59","v":0},{"$f":"TimeM!IH$59","v":0},{"$f":"TimeM!II$59","v":0},{"$f":"TimeM!IJ$59","v":0},{"$f":"TimeM!IK$59","v":0},{"$f":"TimeM!IL$59","v":0},{"$f":"TimeM!IM$59","v":0},{"$f":"TimeM!IN$59","v":0},{"$f":"TimeM!IO$59","v":0},{"$f":"TimeM!IP$59","v":0},{"$f":"TimeM!IQ$59","v":0},{"$f":"TimeM!IR$59","v":0},{"$f":"TimeM!IS$59","v":0},{"$f":"TimeM!IT$59","v":0},{"$f":"TimeM!IU$59","v":0},{"$f":"TimeM!IV$59","v":0},{"$f":"TimeM!IW$59","v":0},{"$f":"TimeM!IX$59","v":0},{"$f":"TimeM!IY$59","v":0},{"$f":"TimeM!IZ$59","v":0},{"$f":"TimeM!JA$59","v":0},{"$f":"TimeM!JB$59","v":0},{"$f":"TimeM!JC$59","v":0},{"$f":"TimeM!JD$59","v":0},{"$f":"TimeM!JE$59","v":0},{"$f":"TimeM!JF$59","v":0},{"$f":"TimeM!JG$59","v":0},{"$f":"TimeM!JH$59","v":0},{"$f":"TimeM!JI$59","v":0},{"$f":"TimeM!JJ$59","v":0},{"$f":"TimeM!JK$59","v":0},{"$f":"TimeM!JL$59","v":0},{"$f":"TimeM!JM$59","v":0},{"$f":"TimeM!JN$59","v":0},{"$f":"TimeM!JO$59","v":0},{"$f":"TimeM!JP$59","v":0},{"$f":"TimeM!JQ$59","v":0},{"$f":"TimeM!JR$59","v":0},{"$f":"TimeM!JS$59","v":0},{"$f":"TimeM!JT$59","v":0},{"$f":"TimeM!JU$59","v":0},{"$f":"TimeM!JV$59","v":0},{"$f":"TimeM!JW$59","v":0},{"$f":"TimeM!JX$59","v":0},{"$f":"TimeM!JY$59","v":0},{"$f":"TimeM!JZ$59","v":0},{"$f":"TimeM!KA$59","v":0},{"$f":"TimeM!KB$59","v":0},{"$f":"TimeM!KC$59","v":0},{"$f":"TimeM!KD$59","v":0},{"$f":"TimeM!KE$59","v":0},{"$f":"TimeM!KF$59","v":0},{"$f":"TimeM!KG$59","v":0},{"$f":"TimeM!KH$59","v":0},{"$f":"TimeM!KI$59","v":0},{"$f":"TimeM!KJ$59","v":0},{"$f":"TimeM!KK$59","v":0},{"$f":"TimeM!KL$59","v":0},{"$f":"TimeM!KM$59","v":0},{"$f":"TimeM!KN$59","v":0},{"$f":"TimeM!KO$59","v":0},{"$f":"TimeM!KP$59","v":0},{"$f":"TimeM!KQ$59","v":0},{"$f":"TimeM!KR$59","v":0},{"$f":"TimeM!KS$59","v":0},{"$f":"TimeM!KT$59","v":0},{"$f":"TimeM!KU$59","v":0},{"$f":"TimeM!KV$59","v":0},{"$f":"TimeM!KW$59","v":0},{"$f":"TimeM!KX$59","v":0},{"$f":"TimeM!KY$59","v":0},{"$f":"TimeM!KZ$59","v":0},{"$f":"TimeM!LA$59","v":0},{"$f":"TimeM!LB$59","v":0},{"$f":"TimeM!LC$59","v":0},{"$f":"TimeM!LD$59","v":0},{"$f":"TimeM!LE$59","v":0},{"$f":"TimeM!LF$59","v":0},{"$f":"TimeM!LG$59","v":0},{"$f":"TimeM!LH$59","v":0},{"$f":"TimeM!LI$59","v":0},{"$f":"TimeM!LJ$59","v":0},{"$f":"TimeM!LK$59","v":0},{"$f":"TimeM!LL$59","v":0},{"$f":"TimeM!LM$59","v":0},{"$f":"TimeM!LN$59","v":0},{"$f":"TimeM!LO$59","v":0},{"$f":"TimeM!LP$59","v":0},{"$f":"TimeM!LQ$59","v":0},{"$f":"TimeM!LR$59","v":0},{"$f":"TimeM!LS$59","v":0},{"$f":"TimeM!LT$59","v":0},{"$f":"TimeM!LU$59","v":0},{"$f":"TimeM!LV$59","v":0},{"$f":"TimeM!LW$59","v":0},{"$f":"TimeM!LX$59","v":0},{"$f":"TimeM!LY$59","v":0},{"$f":"TimeM!LZ$59","v":0},{"$f":"TimeM!MA$59","v":0},{"$f":"TimeM!MB$59","v":0},{"$f":"TimeM!MC$59","v":0},{"$f":"TimeM!MD$59","v":0},{"$f":"TimeM!ME$59","v":0},{"$f":"TimeM!MF$59","v":0},{"$f":"TimeM!MG$59","v":0},{"$f":"TimeM!MH$59","v":0},{"$f":"TimeM!MI$59","v":0},{"$f":"TimeM!MJ$59","v":0},{"$f":"TimeM!MK$59","v":0},{"$f":"TimeM!ML$59","v":0},{"$f":"TimeM!MM$59","v":0},{"$f":"TimeM!MN$59","v":0},{"$f":"TimeM!MO$59","v":0},{"$f":"TimeM!MP$59","v":0},{"$f":"TimeM!MQ$59","v":0},{"$f":"TimeM!MR$59","v":0},{"$f":"TimeM!MS$59","v":0},{"$f":"TimeM!MT$59","v":0},{"$f":"TimeM!MU$59","v":0},{"$f":"TimeM!MV$59","v":0},{"$f":"TimeM!MW$59","v":0},{"$f":"TimeM!MX$59","v":0},{"$f":"TimeM!MY$59","v":0},{"$f":"TimeM!MZ$59","v":0},{"$f":"TimeM!NA$59","v":0},{"$f":"TimeM!NB$59","v":0},{"$f":"TimeM!NC$59","v":0},{"$f":"TimeM!ND$59","v":0},{"$f":"TimeM!NE$59","v":0},{"$f":"TimeM!NF$59","v":0},{"$f":"TimeM!NG$59","v":0},{"$f":"TimeM!NH$59","v":0},{"$f":"TimeM!NI$59","v":0},{"$f":"TimeM!NJ$59","v":0},{"$f":"TimeM!NK$59","v":0},{"$f":"TimeM!NL$59","v":0},{"$f":"TimeM!NM$59","v":0},{"$f":"TimeM!NN$59","v":0},{"$f":"TimeM!NO$59","v":0},{"$f":"TimeM!NP$59","v":0},{"$f":"TimeM!NQ$59","v":0},{"$f":"TimeM!NR$59","v":0},{"$f":"TimeM!NS$59","v":0},{"$f":"TimeM!NT$59","v":0},{"$f":"TimeM!NU$59","v":0},{"$f":"TimeM!NV$59","v":0},{"$f":"TimeM!NW$59","v":0},{"$f":"TimeM!NX$59","v":0},{"$f":"TimeM!NY$59","v":0},{"$f":"TimeM!NZ$59","v":0},{"$f":"TimeM!OA$59","v":0},{"$f":"TimeM!OB$59","v":0},{"$f":"TimeM!OC$59","v":0},{"$f":"TimeM!OD$59","v":0},{"$f":"TimeM!OE$59","v":0},{"$f":"TimeM!OF$59","v":0},{"$f":"TimeM!OG$59","v":0},{"$f":"TimeM!OH$59","v":0},{"$f":"TimeM!OI$59","v":0},{"$f":"TimeM!OJ$59","v":0},{"$f":"TimeM!OK$59","v":0},{"$f":"TimeM!OL$59","v":0},{"$f":"TimeM!OM$59","v":0},{"$f":"TimeM!ON$59","v":0},{"$f":"TimeM!OO$59","v":0},{"$f":"TimeM!OP$59","v":0},{"$f":"TimeM!OQ$59","v":0},{"$f":"TimeM!OR$59","v":0},{"$f":"TimeM!OS$59","v":0},{"$f":"TimeM!OT$59","v":0},{"$f":"TimeM!OU$59","v":0},{"$f":"TimeM!OV$59","v":0},{"$f":"TimeM!OW$59","v":0},{"$f":"TimeM!OX$59","v":0},{"$f":"TimeM!OY$59","v":0},{"$f":"TimeM!OZ$59","v":0},{"$f":"TimeM!PA$59","v":0},{"$f":"TimeM!PB$59","v":0},{"$f":"TimeM!PC$59","v":0},{"$f":"TimeM!PD$59","v":0},{"$f":"TimeM!PE$59","v":0},{"$f":"TimeM!PF$59","v":0},{"$f":"TimeM!PG$59","v":0},{"$f":"TimeM!PH$59","v":0},{"$f":"TimeM!PI$59","v":0},{"$f":"TimeM!PJ$59","v":0},{"$f":"TimeM!PK$59","v":0},{"$f":"TimeM!PL$59","v":0},{"$f":"TimeM!PM$59","v":0},{"$f":"TimeM!PN$59","v":0},{"$f":"TimeM!PO$59","v":0},{"$f":"TimeM!PP$59","v":0},{"$f":"TimeM!PQ$59","v":0},{"$f":"TimeM!PR$59","v":0},{"$f":"TimeM!PS$59","v":0},{"$f":"TimeM!PT$59","v":0},{"$f":"TimeM!PU$59","v":0},{"$f":"TimeM!PV$59","v":0},{"$f":"TimeM!PW$59","v":0},{"$f":"TimeM!PX$59","v":0},{"$f":"TimeM!PY$59","v":0},{"$f":"TimeM!PZ$59","v":0},{"$f":"TimeM!QA$59","v":0},{"$f":"TimeM!QB$59","v":0},{"$f":"TimeM!QC$59","v":0},{"$f":"TimeM!QD$59","v":0},{"$f":"TimeM!QE$59","v":0},{"$f":"TimeM!QF$59","v":0},{"$f":"TimeM!QG$59","v":0},{"$f":"TimeM!QH$59","v":0},{"$f":"TimeM!QI$59","v":0},{"$f":"TimeM!QJ$59","v":0},{"$f":"TimeM!QK$59","v":0},{"$f":"TimeM!QL$59","v":0},{"$f":"TimeM!QM$59","v":0},{"$f":"TimeM!QN$59","v":0},{"$f":"TimeM!QO$59","v":0},{"$f":"TimeM!QP$59","v":0},{"$f":"TimeM!QQ$59","v":0},{"$f":"TimeM!QR$59","v":0},{"$f":"TimeM!QS$59","v":0},{"$f":"TimeM!QT$59","v":0},{"$f":"TimeM!QU$59","v":0},{"$f":"TimeM!QV$59","v":0},{"$f":"TimeM!QW$59","v":0},{"$f":"TimeM!QX$59","v":0},{"$f":"TimeM!QY$59","v":0},{"$f":"TimeM!QZ$59","v":0},{"$f":"TimeM!RA$59","v":0},{"$f":"TimeM!RB$59","v":0},{"$f":"TimeM!RC$59","v":0},{"$f":"TimeM!RD$59","v":0},{"$f":"TimeM!RE$59","v":0},{"$f":"TimeM!RF$59","v":0},{"$f":"TimeM!RG$59","v":0},{"$f":"TimeM!RH$59","v":0},{"$f":"TimeM!RI$59","v":0},{"$f":"TimeM!RJ$59","v":0},{"$f":"TimeM!RK$59","v":0},{"$f":"TimeM!RL$59","v":0},{"$f":"TimeM!RM$59","v":0},{"$f":"TimeM!RN$59","v":0},{"$f":"TimeM!RO$59","v":0},{"$f":"TimeM!RP$59","v":0},{"$f":"TimeM!RQ$59","v":0},{"$f":"TimeM!RR$59","v":0},{"$f":"TimeM!RS$59","v":0},{"$f":"TimeM!RT$59","v":0},{"$f":"TimeM!RU$59","v":0},{"$f":"TimeM!RV$59","v":0},{"$f":"TimeM!RW$59","v":0},{"$f":"TimeM!RX$59","v":0},{"$f":"TimeM!RY$59","v":0},{"$f":"TimeM!RZ$59","v":0},{"$f":"TimeM!SA$59","v":0},{"$f":"TimeM!SB$59","v":0},{"$f":"TimeM!SC$59","v":0},{"$f":"TimeM!SD$59","v":0},{"$f":"TimeM!SE$59","v":0},{"$f":"TimeM!SF$59","v":0},{"$f":"TimeM!SG$59","v":0},{"$f":"TimeM!SH$59","v":0},{"$f":"TimeM!SI$59","v":0},{"$f":"TimeM!SJ$59","v":0},{"$f":"TimeM!SK$59","v":0},{"$f":"TimeM!SL$59","v":0},{"$f":"TimeM!SM$59","v":0},{"$f":"TimeM!SN$59","v":0},{"$f":"TimeM!SO$59","v":0}]
[null,null,"Monthly Developer Bonus",null,null,null,null,null,null,null,{"$f":"$F23*K24","v":3600000},{"$f":"$F23*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F23*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F23*EJ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F23*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F23*JH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F23*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F23*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F23*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land Lease Cost During Construction",null,null,null,null,null,null,null,{"$f":"OperM!J83","v":25000},{"$f":"OperM!K83","v":25000},{"$f":"OperM!L83","v":25000},{"$f":"OperM!M83","v":25000},{"$f":"OperM!N83","v":25000},{"$f":"OperM!O83","v":25000},{"$f":"OperM!P83","v":25000},{"$f":"OperM!Q83","v":0},{"$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!E70","v":"Insurance"},null,null,{"$f":"InputC!F70","v":10},{"$f":"InputC!G70","v":"kUSD/MW p.a."}]
[null,null,{"$f":"InputC!E12","v":"Construction Period"},null,null,{"$f":"InputC!F12","v":7},{"$f":"InputC!G12","v":"Month"}]
[null,null,"Construction Years",null,null,{"$f":"F30/Months","v":0.58333333333333337},"Years"]
[null,null,"Total Insurance per MW",null,null,{"$f":"F29*1000*F31","v":5833.3333333333339},"USD/MWp"]
[null,null,{"$f":"InputC!E23","v":"Capacity of Plant"},null,null,{"$f":"InputC!F23","v":132},{"$f":"InputC!G23","v":"MWp"}]
[null,null,"Total Insurance During Construction",null,null,{"$f":"F32*F33","v":770000.00000000012},"USD  "]
[]
[null,null,{"$f":"InputC!E69","v":"Additional Costs"},null,null,{"$f":"InputC!F69","v":1.5},{"$f":"InputC!G69","v":"mnUSD"}]
[null,null,"Additional Costs",null,null,{"$f":"F36*1000000","v":1500000},"USD"]
[]
[null,null,"Total Added Costs Paid at Financial Close",null,null,{"$f":"F34+F37","v":2270000}]
[null,null,"Flag for Financial Close",null,null,null,null,null,null,null,{"$f":"TimeM!J$59","v":1},{"$f":"TimeM!K$59","v":0},{"$f":"TimeM!L$59","v":0},{"$f":"TimeM!M$59","v":0},{"$f":"TimeM!N$59","v":0},{"$f":"TimeM!O$59","v":0},{"$f":"TimeM!P$59","v":0},{"$f":"TimeM!Q$59","v":0},{"$f":"TimeM!R$59","v":0},{"$f":"TimeM!S$59","v":0},{"$f":"TimeM!T$59","v":0},{"$f":"TimeM!U$59","v":0},{"$f":"TimeM!V$59","v":0},{"$f":"TimeM!W$59","v":0},{"$f":"TimeM!X$59","v":0},{"$f":"TimeM!Y$59","v":0},{"$f":"TimeM!Z$59","v":0},{"$f":"TimeM!AA$59","v":0},{"$f":"TimeM!AB$59","v":0},{"$f":"TimeM!AC$59","v":0},{"$f":"TimeM!AD$59","v":0},{"$f":"TimeM!AE$59","v":0},{"$f":"TimeM!AF$59","v":0},{"$f":"TimeM!AG$59","v":0},{"$f":"TimeM!AH$59","v":0},{"$f":"TimeM!AI$59","v":0},{"$f":"TimeM!AJ$59","v":0},{"$f":"TimeM!AK$59","v":0},{"$f":"TimeM!AL$59","v":0},{"$f":"TimeM!AM$59","v":0},{"$f":"TimeM!AN$59","v":0},{"$f":"TimeM!AO$59","v":0},{"$f":"TimeM!AP$59","v":0},{"$f":"TimeM!AQ$59","v":0},{"$f":"TimeM!AR$59","v":0},{"$f":"TimeM!AS$59","v":0},{"$f":"TimeM!AT$59","v":0},{"$f":"TimeM!AU$59","v":0},{"$f":"TimeM!AV$59","v":0},{"$f":"TimeM!AW$59","v":0},{"$f":"TimeM!AX$59","v":0},{"$f":"TimeM!AY$59","v":0},{"$f":"TimeM!AZ$59","v":0},{"$f":"TimeM!BA$59","v":0},{"$f":"TimeM!BB$59","v":0},{"$f":"TimeM!BC$59","v":0},{"$f":"TimeM!BD$59","v":0},{"$f":"TimeM!BE$59","v":0},{"$f":"TimeM!BF$59","v":0},{"$f":"TimeM!BG$59","v":0},{"$f":"TimeM!BH$59","v":0},{"$f":"TimeM!BI$59","v":0},{"$f":"TimeM!BJ$59","v":0},{"$f":"TimeM!BK$59","v":0},{"$f":"TimeM!BL$59","v":0},{"$f":"TimeM!BM$59","v":0},{"$f":"TimeM!BN$59","v":0},{"$f":"TimeM!BO$59","v":0},{"$f":"TimeM!BP$59","v":0},{"$f":"TimeM!BQ$59","v":0},{"$f":"TimeM!BR$59","v":0},{"$f":"TimeM!BS$59","v":0},{"$f":"TimeM!BT$59","v":0},{"$f":"TimeM!BU$59","v":0},{"$f":"TimeM!BV$59","v":0},{"$f":"TimeM!BW$59","v":0},{"$f":"TimeM!BX$59","v":0},{"$f":"TimeM!BY$59","v":0},{"$f":"TimeM!BZ$59","v":0},{"$f":"TimeM!CA$59","v":0},{"$f":"TimeM!CB$59","v":0},{"$f":"TimeM!CC$59","v":0},{"$f":"TimeM!CD$59","v":0},{"$f":"TimeM!CE$59","v":0},{"$f":"TimeM!CF$59","v":0},{"$f":"TimeM!CG$59","v":0},{"$f":"TimeM!CH$59","v":0},{"$f":"TimeM!CI$59","v":0},{"$f":"TimeM!CJ$59","v":0},{"$f":"TimeM!CK$59","v":0},{"$f":"TimeM!CL$59","v":0},{"$f":"TimeM!CM$59","v":0},{"$f":"TimeM!CN$59","v":0},{"$f":"TimeM!CO$59","v":0},{"$f":"TimeM!CP$59","v":0},{"$f":"TimeM!CQ$59","v":0},{"$f":"TimeM!CR$59","v":0},{"$f":"TimeM!CS$59","v":0},{"$f":"TimeM!CT$59","v":0},{"$f":"TimeM!CU$59","v":0},{"$f":"TimeM!CV$59","v":0},{"$f":"TimeM!CW$59","v":0},{"$f":"TimeM!CX$59","v":0},{"$f":"TimeM!CY$59","v":0},{"$f":"TimeM!CZ$59","v":0},{"$f":"TimeM!DA$59","v":0},{"$f":"TimeM!DB$59","v":0},{"$f":"TimeM!DC$59","v":0},{"$f":"TimeM!DD$59","v":0},{"$f":"TimeM!DE$59","v":0},{"$f":"TimeM!DF$59","v":0},{"$f":"TimeM!DG$59","v":0},{"$f":"TimeM!DH$59","v":0},{"$f":"TimeM!DI$59","v":0},{"$f":"TimeM!DJ$59","v":0},{"$f":"TimeM!DK$59","v":0},{"$f":"TimeM!DL$59","v":0},{"$f":"TimeM!DM$59","v":0},{"$f":"TimeM!DN$59","v":0},{"$f":"TimeM!DO$59","v":0},{"$f":"TimeM!DP$59","v":0},{"$f":"TimeM!DQ$59","v":0},{"$f":"TimeM!DR$59","v":0},{"$f":"TimeM!DS$59","v":0},{"$f":"TimeM!DT$59","v":0},{"$f":"TimeM!DU$59","v":0},{"$f":"TimeM!DV$59","v":0},{"$f":"TimeM!DW$59","v":0},{"$f":"TimeM!DX$59","v":0},{"$f":"TimeM!DY$59","v":0},{"$f":"TimeM!DZ$59","v":0},{"$f":"TimeM!EA$59","v":0},{"$f":"TimeM!EB$59","v":0},{"$f":"TimeM!EC$59","v":0},{"$f":"TimeM!ED$59","v":0},{"$f":"TimeM!EE$59","v":0},{"$f":"TimeM!EF$59","v":0},{"$f":"TimeM!EG$59","v":0},{"$f":"TimeM!EH$59","v":0},{"$f":"TimeM!EI$59","v":0},{"$f":"TimeM!EJ$59","v":0},{"$f":"TimeM!EK$59","v":0},{"$f":"TimeM!EL$59","v":0},{"$f":"TimeM!EM$59","v":0},{"$f":"TimeM!EN$59","v":0},{"$f":"TimeM!EO$59","v":0},{"$f":"TimeM!EP$59","v":0},{"$f":"TimeM!EQ$59","v":0},{"$f":"TimeM!ER$59","v":0},{"$f":"TimeM!ES$59","v":0},{"$f":"TimeM!ET$59","v":0},{"$f":"TimeM!EU$59","v":0},{"$f":"TimeM!EV$59","v":0},{"$f":"TimeM!EW$59","v":0},{"$f":"TimeM!EX$59","v":0},{"$f":"TimeM!EY$59","v":0},{"$f":"TimeM!EZ$59","v":0},{"$f":"TimeM!FA$59","v":0},{"$f":"TimeM!FB$59","v":0},{"$f":"TimeM!FC$59","v":0},{"$f":"TimeM!FD$59","v":0},{"$f":"TimeM!FE$59","v":0},{"$f":"TimeM!FF$59","v":0},{"$f":"TimeM!FG$59","v":0},{"$f":"TimeM!FH$59","v":0},{"$f":"TimeM!FI$59","v":0},{"$f":"TimeM!FJ$59","v":0},{"$f":"TimeM!FK$59","v":0},{"$f":"TimeM!FL$59","v":0},{"$f":"TimeM!FM$59","v":0},{"$f":"TimeM!FN$59","v":0},{"$f":"TimeM!FO$59","v":0},{"$f":"TimeM!FP$59","v":0},{"$f":"TimeM!FQ$59","v":0},{"$f":"TimeM!FR$59","v":0},{"$f":"TimeM!FS$59","v":0},{"$f":"TimeM!FT$59","v":0},{"$f":"TimeM!FU$59","v":0},{"$f":"TimeM!FV$59","v":0},{"$f":"TimeM!FW$59","v":0},{"$f":"TimeM!FX$59","v":0},{"$f":"TimeM!FY$59","v":0},{"$f":"TimeM!FZ$59","v":0},{"$f":"TimeM!GA$59","v":0},{"$f":"TimeM!GB$59","v":0},{"$f":"TimeM!GC$59","v":0},{"$f":"TimeM!GD$59","v":0},{"$f":"TimeM!GE$59","v":0},{"$f":"TimeM!GF$59","v":0},{"$f":"TimeM!GG$59","v":0},{"$f":"TimeM!GH$59","v":0},{"$f":"TimeM!GI$59","v":0},{"$f":"TimeM!GJ$59","v":0},{"$f":"TimeM!GK$59","v":0},{"$f":"TimeM!GL$59","v":0},{"$f":"TimeM!GM$59","v":0},{"$f":"TimeM!GN$59","v":0},{"$f":"TimeM!GO$59","v":0},{"$f":"TimeM!GP$59","v":0},{"$f":"TimeM!GQ$59","v":0},{"$f":"TimeM!GR$59","v":0},{"$f":"TimeM!GS$59","v":0},{"$f":"TimeM!GT$59","v":0},{"$f":"TimeM!GU$59","v":0},{"$f":"TimeM!GV$59","v":0},{"$f":"TimeM!GW$59","v":0},{"$f":"TimeM!GX$59","v":0},{"$f":"TimeM!GY$59","v":0},{"$f":"TimeM!GZ$59","v":0},{"$f":"TimeM!HA$59","v":0},{"$f":"TimeM!HB$59","v":0},{"$f":"TimeM!HC$59","v":0},{"$f":"TimeM!HD$59","v":0},{"$f":"TimeM!HE$59","v":0},{"$f":"TimeM!HF$59","v":0},{"$f":"TimeM!HG$59","v":0},{"$f":"TimeM!HH$59","v":0},{"$f":"TimeM!HI$59","v":0},{"$f":"TimeM!HJ$59","v":0},{"$f":"TimeM!HK$59","v":0},{"$f":"TimeM!HL$59","v":0},{"$f":"TimeM!HM$59","v":0},{"$f":"TimeM!HN$59","v":0},{"$f":"TimeM!HO$59","v":0},{"$f":"TimeM!HP$59","v":0},{"$f":"TimeM!HQ$59","v":0},{"$f":"TimeM!HR$59","v":0},{"$f":"TimeM!HS$59","v":0},{"$f":"TimeM!HT$59","v":0},{"$f":"TimeM!HU$59","v":0},{"$f":"TimeM!HV$59","v":0},{"$f":"TimeM!HW$59","v":0},{"$f":"TimeM!HX$59","v":0},{"$f":"TimeM!HY$59","v":0},{"$f":"TimeM!HZ$59","v":0},{"$f":"TimeM!IA$59","v":0},{"$f":"TimeM!IB$59","v":0},{"$f":"TimeM!IC$59","v":0},{"$f":"TimeM!ID$59","v":0},{"$f":"TimeM!IE$59","v":0},{"$f":"TimeM!IF$59","v":0},{"$f":"TimeM!IG$59","v":0},{"$f":"TimeM!IH$59","v":0},{"$f":"TimeM!II$59","v":0},{"$f":"TimeM!IJ$59","v":0},{"$f":"TimeM!IK$59","v":0},{"$f":"TimeM!IL$59","v":0},{"$f":"TimeM!IM$59","v":0},{"$f":"TimeM!IN$59","v":0},{"$f":"TimeM!IO$59","v":0},{"$f":"TimeM!IP$59","v":0},{"$f":"TimeM!IQ$59","v":0},{"$f":"TimeM!IR$59","v":0},{"$f":"TimeM!IS$59","v":0},{"$f":"TimeM!IT$59","v":0},{"$f":"TimeM!IU$59","v":0},{"$f":"TimeM!IV$59","v":0},{"$f":"TimeM!IW$59","v":0},{"$f":"TimeM!IX$59","v":0},{"$f":"TimeM!IY$59","v":0},{"$f":"TimeM!IZ$59","v":0},{"$f":"TimeM!JA$59","v":0},{"$f":"TimeM!JB$59","v":0},{"$f":"TimeM!JC$59","v":0},{"$f":"TimeM!JD$59","v":0},{"$f":"TimeM!JE$59","v":0},{"$f":"TimeM!JF$59","v":0},{"$f":"TimeM!JG$59","v":0},{"$f":"TimeM!JH$59","v":0},{"$f":"TimeM!JI$59","v":0},{"$f":"TimeM!JJ$59","v":0},{"$f":"TimeM!JK$59","v":0},{"$f":"TimeM!JL$59","v":0},{"$f":"TimeM!JM$59","v":0},{"$f":"TimeM!JN$59","v":0},{"$f":"TimeM!JO$59","v":0},{"$f":"TimeM!JP$59","v":0},{"$f":"TimeM!JQ$59","v":0},{"$f":"TimeM!JR$59","v":0},{"$f":"TimeM!JS$59","v":0},{"$f":"TimeM!JT$59","v":0},{"$f":"TimeM!JU$59","v":0},{"$f":"TimeM!JV$59","v":0},{"$f":"TimeM!JW$59","v":0},{"$f":"TimeM!JX$59","v":0},{"$f":"TimeM!JY$59","v":0},{"$f":"TimeM!JZ$59","v":0},{"$f":"TimeM!KA$59","v":0},{"$f":"TimeM!KB$59","v":0},{"$f":"TimeM!KC$59","v":0},{"$f":"TimeM!KD$59","v":0},{"$f":"TimeM!KE$59","v":0},{"$f":"TimeM!KF$59","v":0},{"$f":"TimeM!KG$59","v":0},{"$f":"TimeM!KH$59","v":0},{"$f":"TimeM!KI$59","v":0},{"$f":"TimeM!KJ$59","v":0},{"$f":"TimeM!KK$59","v":0},{"$f":"TimeM!KL$59","v":0},{"$f":"TimeM!KM$59","v":0},{"$f":"TimeM!KN$59","v":0},{"$f":"TimeM!KO$59","v":0},{"$f":"TimeM!KP$59","v":0},{"$f":"TimeM!KQ$59","v":0},{"$f":"TimeM!KR$59","v":0},{"$f":"TimeM!KS$59","v":0},{"$f":"TimeM!KT$59","v":0},{"$f":"TimeM!KU$59","v":0},{"$f":"TimeM!KV$59","v":0},{"$f":"TimeM!KW$59","v":0},{"$f":"TimeM!KX$59","v":0},{"$f":"TimeM!KY$59","v":0},{"$f":"TimeM!KZ$59","v":0},{"$f":"TimeM!LA$59","v":0},{"$f":"TimeM!LB$59","v":0},{"$f":"TimeM!LC$59","v":0},{"$f":"TimeM!LD$59","v":0},{"$f":"TimeM!LE$59","v":0},{"$f":"TimeM!LF$59","v":0},{"$f":"TimeM!LG$59","v":0},{"$f":"TimeM!LH$59","v":0},{"$f":"TimeM!LI$59","v":0},{"$f":"TimeM!LJ$59","v":0},{"$f":"TimeM!LK$59","v":0},{"$f":"TimeM!LL$59","v":0},{"$f":"TimeM!LM$59","v":0},{"$f":"TimeM!LN$59","v":0},{"$f":"TimeM!LO$59","v":0},{"$f":"TimeM!LP$59","v":0},{"$f":"TimeM!LQ$59","v":0},{"$f":"TimeM!LR$59","v":0},{"$f":"TimeM!LS$59","v":0},{"$f":"TimeM!LT$59","v":0},{"$f":"TimeM!LU$59","v":0},{"$f":"TimeM!LV$59","v":0},{"$f":"TimeM!LW$59","v":0},{"$f":"TimeM!LX$59","v":0},{"$f":"TimeM!LY$59","v":0},{"$f":"TimeM!LZ$59","v":0},{"$f":"TimeM!MA$59","v":0},{"$f":"TimeM!MB$59","v":0},{"$f":"TimeM!MC$59","v":0},{"$f":"TimeM!MD$59","v":0},{"$f":"TimeM!ME$59","v":0},{"$f":"TimeM!MF$59","v":0},{"$f":"TimeM!MG$59","v":0},{"$f":"TimeM!MH$59","v":0},{"$f":"TimeM!MI$59","v":0},{"$f":"TimeM!MJ$59","v":0},{"$f":"TimeM!MK$59","v":0},{"$f":"TimeM!ML$59","v":0},{"$f":"TimeM!MM$59","v":0},{"$f":"TimeM!MN$59","v":0},{"$f":"TimeM!MO$59","v":0},{"$f":"TimeM!MP$59","v":0},{"$f":"TimeM!MQ$59","v":0},{"$f":"TimeM!MR$59","v":0},{"$f":"TimeM!MS$59","v":0},{"$f":"TimeM!MT$59","v":0},{"$f":"TimeM!MU$59","v":0},{"$f":"TimeM!MV$59","v":0},{"$f":"TimeM!MW$59","v":0},{"$f":"TimeM!MX$59","v":0},{"$f":"TimeM!MY$59","v":0},{"$f":"TimeM!MZ$59","v":0},{"$f":"TimeM!NA$59","v":0},{"$f":"TimeM!NB$59","v":0},{"$f":"TimeM!NC$59","v":0},{"$f":"TimeM!ND$59","v":0},{"$f":"TimeM!NE$59","v":0},{"$f":"TimeM!NF$59","v":0},{"$f":"TimeM!NG$59","v":0},{"$f":"TimeM!NH$59","v":0},{"$f":"TimeM!NI$59","v":0},{"$f":"TimeM!NJ$59","v":0},{"$f":"TimeM!NK$59","v":0},{"$f":"TimeM!NL$59","v":0},{"$f":"TimeM!NM$59","v":0},{"$f":"TimeM!NN$59","v":0},{"$f":"TimeM!NO$59","v":0},{"$f":"TimeM!NP$59","v":0},{"$f":"TimeM!NQ$59","v":0},{"$f":"TimeM!NR$59","v":0},{"$f":"TimeM!NS$59","v":0},{"$f":"TimeM!NT$59","v":0},{"$f":"TimeM!NU$59","v":0},{"$f":"TimeM!NV$59","v":0},{"$f":"TimeM!NW$59","v":0},{"$f":"TimeM!NX$59","v":0},{"$f":"TimeM!NY$59","v":0},{"$f":"TimeM!NZ$59","v":0},{"$f":"TimeM!OA$59","v":0},{"$f":"TimeM!OB$59","v":0},{"$f":"TimeM!OC$59","v":0},{"$f":"TimeM!OD$59","v":0},{"$f":"TimeM!OE$59","v":0},{"$f":"TimeM!OF$59","v":0},{"$f":"TimeM!OG$59","v":0},{"$f":"TimeM!OH$59","v":0},{"$f":"TimeM!OI$59","v":0},{"$f":"TimeM!OJ$59","v":0},{"$f":"TimeM!OK$59","v":0},{"$f":"TimeM!OL$59","v":0},{"$f":"TimeM!OM$59","v":0},{"$f":"TimeM!ON$59","v":0},{"$f":"TimeM!OO$59","v":0},{"$f":"TimeM!OP$59","v":0},{"$f":"TimeM!OQ$59","v":0},{"$f":"TimeM!OR$59","v":0},{"$f":"TimeM!OS$59","v":0},{"$f":"TimeM!OT$59","v":0},{"$f":"TimeM!OU$59","v":0},{"$f":"TimeM!OV$59","v":0},{"$f":"TimeM!OW$59","v":0},{"$f":"TimeM!OX$59","v":0},{"$f":"TimeM!OY$59","v":0},{"$f":"TimeM!OZ$59","v":0},{"$f":"TimeM!PA$59","v":0},{"$f":"TimeM!PB$59","v":0},{"$f":"TimeM!PC$59","v":0},{"$f":"TimeM!PD$59","v":0},{"$f":"TimeM!PE$59","v":0},{"$f":"TimeM!PF$59","v":0},{"$f":"TimeM!PG$59","v":0},{"$f":"TimeM!PH$59","v":0},{"$f":"TimeM!PI$59","v":0},{"$f":"TimeM!PJ$59","v":0},{"$f":"TimeM!PK$59","v":0},{"$f":"TimeM!PL$59","v":0},{"$f":"TimeM!PM$59","v":0},{"$f":"TimeM!PN$59","v":0},{"$f":"TimeM!PO$59","v":0},{"$f":"TimeM!PP$59","v":0},{"$f":"TimeM!PQ$59","v":0},{"$f":"TimeM!PR$59","v":0},{"$f":"TimeM!PS$59","v":0},{"$f":"TimeM!PT$59","v":0},{"$f":"TimeM!PU$59","v":0},{"$f":"TimeM!PV$59","v":0},{"$f":"TimeM!PW$59","v":0},{"$f":"TimeM!PX$59","v":0},{"$f":"TimeM!PY$59","v":0},{"$f":"TimeM!PZ$59","v":0},{"$f":"TimeM!QA$59","v":0},{"$f":"TimeM!QB$59","v":0},{"$f":"TimeM!QC$59","v":0},{"$f":"TimeM!QD$59","v":0},{"$f":"TimeM!QE$59","v":0},{"$f":"TimeM!QF$59","v":0},{"$f":"TimeM!QG$59","v":0},{"$f":"TimeM!QH$59","v":0},{"$f":"TimeM!QI$59","v":0},{"$f":"TimeM!QJ$59","v":0},{"$f":"TimeM!QK$59","v":0},{"$f":"TimeM!QL$59","v":0},{"$f":"TimeM!QM$59","v":0},{"$f":"TimeM!QN$59","v":0},{"$f":"TimeM!QO$59","v":0},{"$f":"TimeM!QP$59","v":0},{"$f":"TimeM!QQ$59","v":0},{"$f":"TimeM!QR$59","v":0},{"$f":"TimeM!QS$59","v":0},{"$f":"TimeM!QT$59","v":0},{"$f":"TimeM!QU$59","v":0},{"$f":"TimeM!QV$59","v":0},{"$f":"TimeM!QW$59","v":0},{"$f":"TimeM!QX$59","v":0},{"$f":"TimeM!QY$59","v":0},{"$f":"TimeM!QZ$59","v":0},{"$f":"TimeM!RA$59","v":0},{"$f":"TimeM!RB$59","v":0},{"$f":"TimeM!RC$59","v":0},{"$f":"TimeM!RD$59","v":0},{"$f":"TimeM!RE$59","v":0},{"$f":"TimeM!RF$59","v":0},{"$f":"TimeM!RG$59","v":0},{"$f":"TimeM!RH$59","v":0},{"$f":"TimeM!RI$59","v":0},{"$f":"TimeM!RJ$59","v":0},{"$f":"TimeM!RK$59","v":0},{"$f":"TimeM!RL$59","v":0},{"$f":"TimeM!RM$59","v":0},{"$f":"TimeM!RN$59","v":0},{"$f":"TimeM!RO$59","v":0},{"$f":"TimeM!RP$59","v":0},{"$f":"TimeM!RQ$59","v":0},{"$f":"TimeM!RR$59","v":0},{"$f":"TimeM!RS$59","v":0},{"$f":"TimeM!RT$59","v":0},{"$f":"TimeM!RU$59","v":0},{"$f":"TimeM!RV$59","v":0},{"$f":"TimeM!RW$59","v":0},{"$f":"TimeM!RX$59","v":0},{"$f":"TimeM!RY$59","v":0},{"$f":"TimeM!RZ$59","v":0},{"$f":"TimeM!SA$59","v":0},{"$f":"TimeM!SB$59","v":0},{"$f":"TimeM!SC$59","v":0},{"$f":"TimeM!SD$59","v":0},{"$f":"TimeM!SE$59","v":0},{"$f":"TimeM!SF$59","v":0},{"$f":"TimeM!SG$59","v":0},{"$f":"TimeM!SH$59","v":0},{"$f":"TimeM!SI$59","v":0},{"$f":"TimeM!SJ$59","v":0},{"$f":"TimeM!SK$59","v":0},{"$f":"TimeM!SL$59","v":0},{"$f":"TimeM!SM$59","v":0},{"$f":"TimeM!SN$59","v":0},{"$f":"TimeM!SO$59","v":0}]
[null,null,"Total Added Costs per Period",null,null,null,"USD",null,null,null,{"$f":"$F39*K40","v":2270000},{"$f":"$F39*L40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F39*BX40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F39*EJ40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F39*GV40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F39*JH40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F39*LT40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F39*OF40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F39*QR40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Grand Total Expenditures without Financing Costs",null,null,null,"USD",null,null,null,{"$f":"K41+K27+K25+K19","v":30768750},{"$f":"L41+L27+L25+L19","v":25000},49772500,25000,24898750,25000,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX41+BX27+BX25+BX19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ41+EJ27+EJ25+EJ19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV41+GV27+GV25+GV19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH41+JH27+JH25+JH19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT41+LT27+LT25+LT19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF41+OF27+OF25+OF19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR41+QR27+QR25+QR19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Sources and Uses Summary (For Copy/Paste Macro)"]
[null,null,"Uses of Funds"]
[null,null,null,"Total Capital Expenditures",null,null,{"$f":"SUM(K43:SP43)","v":105540000}]
[null,null,null,"Interest During Construction - Senior",null,null,{"$f":"H63","v":725060.41478191793}]
[null,null,null,"Interest During Construction - SHL"]
[null,null,null,"Total Project Cost",null,null,{"$f":"G47+G48","v":106265060.41478191}]
[]
[null,null,"Sources"]
[null,null,null,"Senior Debt",null,{"$f":"InputC!F79","v":0.8},{"$f":"G50*F53","v":85012048.331825539}]
[null,null,null,"Total Equity",null,{"$f":"InputC!F80","v":0.19999999999999996},{"$f":"G50*$F$54","v":21253012.082956377}]
[null,null,null,"Total Funding",null,null,{"$f":"G53+G54","v":106265060.41478191}]
[]
[null,null,"Equity Allocation"]
[null,null,null,"Shareholder Loan",null,{"$f":"InputC!F91","v":0},{"$f":"G54*F58","v":0}]
[null,null,null,"Other Direct Investment",null,{"$f":"1-F58","v":1},{"$f":"G54*F59","v":21253012.082956377}]
[]
[null,"Funding Needs During Construction"]
[null,null,"Total Expenditrures without Financing",null,null,null,"USD",{"$f":"SUM(K62:SP62)","v":105540000},null,null,{"$f":"K43","v":30768750},{"$f":"L43","v":25000},49772500,25000,24898750,25000,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total IDC on Senior Debt",null,null,null,"USD",{"$f":"SUM(K63:SP63)","v":725060.41478191793},null,null,{"$f":"K87","v":0},{"$f":"L87","v":51281.25},51408.385416666664,134448.23272569446,134713.97978023728,176436.41974653766,176772.14711278188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,"Total IDC on Shareholder Debt",null,null,null,"USD",0,null,null,{"$f":"K101","v":0},{"$f":"L101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Funding Requirements",null,null,"USD",{"$f":"SUM(K65:SP65)","v":106265060.41478191},null,null,{"$f":"SUM(K62:K64)","v":30768750},{"$f":"SUM(L62:L64)","v":76281.25},49823908.385416664,159448.23272569446,25033463.979780238,201436.41974653766,201772.14711278188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX62:BX64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ62:EJ64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV62:GV64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH62:JH64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT62:LT64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF62:OF64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR62:QR64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Sources of Funds"]
[null,null,null,{"$f":"InputC!E79","v":"Debt"},null,{"$f":"InputC!F79","v":0.8},{"$f":"InputC!G79","v":"%"}]
[null,null,null,{"$f":"InputC!E80","v":"Equity"},null,{"$f":"InputC!F80","v":0.19999999999999996},{"$f":"InputC!G80","v":"%"}]
[]
[null,null,"Total Senior Funding",null,null,null,"USD",{"$f":"SUM(K71:SP71)","v":85012048.331825539},null,null,{"$f":"$F68*K65","v":24615000},{"$f":"$F68*L65","v":61025},39859126.708333336,127558.58618055558,20026771.183824193,161149.13579723015,161417.71769022552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F68*BX65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F68*EJ65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F68*GV65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F68*JH65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F68*LT65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F68*OF65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F68*QR65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Equity Funding",null,null,null,"USD",{"$f":"SUM(K72:SP72)","v":21253012.082956377},null,null,{"$f":"$F69*K65","v":6153749.9999999991},{"$f":"$F69*L65","v":15256.249999999996},9964781.6770833302,31889.646545138883,5006692.7959560463,40287.283949307523,40354.429422556364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F69*BX65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F69*EJ65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F69*GV65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F69*JH65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F69*LT65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F69*OF65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F69*QR65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sources",null,null,"USD",{"$f":"SUM(K73:SP73)","v":106265060.41478191},{"$f":"H73=H65","v":true},null,{"$f":"SUM(K71:K72)","v":30768750},{"$f":"SUM(L71:L72)","v":76281.25},49823908.385416664,159448.23272569446,25033463.979780238,201436.41974653766,201772.14711278188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX71:BX72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ71:EJ72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV71:GV72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH71:JH72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT71:LT72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF71:OF72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR71:QR72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Shareholder Debt Percent",null,null,{"$f":"InputC!F91","v":0}]
[null,null,"Shareholder Debt Draws",null,null,null,null,null,null,null,{"$f":"K72*$F75","v":0},{"$f":"L72*$F75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX72*$F75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ72*$F75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV72*$F75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH72*$F75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT72*$F75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF72*$F75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR72*$F75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other Equity Draws",null,null,null,null,null,null,null,{"$f":"K72-K76","v":6153749.9999999991},{"$f":"L72-L76","v":15256.249999999996},9964781.6770833302,31889.646545138883,5006692.7959560463,40287.283949307523,40354.429422556364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX72-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,{"$f":"EJ72-EJ76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV72-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,{"$f":"JH72-JH76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT72-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,{"$f":"OF72-OF76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR72-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,"Senior Debt Account"]
[null,null,null,"Balance BF",null,null,"USD",null,null,null,{"$f":"J82","v":0},{"$f":"K82","v":24615000},24676025,64535151.708333336,64662710.294513889,84689481.478338078,84850630.61413531,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,{"$f":"BW82","v":85012048.331825539},85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,{"$f":"EI82","v":85012048.331825539},85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,{"$f":"GU82","v":85012048.331825539},85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,{"$f":"JG82","v":85012048.331825539},85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,{"$f":"LS82","v":85012048.331825539},85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,{"$f":"OE82","v":85012048.331825539},85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,{"$f":"QQ82","v":85012048.331825539},85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539]
[null,null,null,"Add: Draws",null,null,"USD",null,null,null,{"$f":"K71","v":24615000},{"$f":"L71","v":61025},39859126.708333336,127558.58618055558,20026771.183824193,161149.13579723015,161417.71769022552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Balance CF",null,null,"USD",null,null,null,{"$f":"SUM(K80:K81)","v":24615000},{"$f":"SUM(L80:L81)","v":24676025},64535151.708333336,64662710.294513889,84689481.478338078,84850630.61413531,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,{"$f":"SUM(BX80:BX81)","v":85012048.331825539},85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,{"$f":"SUM(EJ80:EJ81)","v":85012048.331825539},85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,{"$f":"SUM(GV80:GV81)","v":85012048.331825539},85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,{"$f":"SUM(JH80:JH81)","v":85012048.331825539},85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,{"$f":"SUM(LT80:LT81)","v":85012048.331825539},85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,{"$f":"SUM(OF80:OF81)","v":85012048.331825539},85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,{"$f":"SUM(QR80:QR81)","v":85012048.331825539},85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539,85012048.331825539]
[]
[null,null,null,{"$f":"InputC!E88","v":"Annual Interest Rate"},null,{"$f":"InputC!F88","v":2.5000000000000001E-2},{"$f":"InputC!G88","v":"% p.a."}]
[null,null,null,"Monthly Interest Rate (no days 360 adjustment)",null,{"$f":"F84/Months","v":2.0833333333333333E-3},"% p.p.",null,null,null,{"$f":"$F$85","v":2.0833333333333333E-3},{"$f":"$F$85","v":2.0833333333333333E-3},2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,{"$f":"$F$85","v":2.0833333333333333E-3},2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,{"$f":"$F$85","v":2.0833333333333333E-3},2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,{"$f":"$F$85","v":2.0833333333333333E-3},2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,{"$f":"$F$85","v":2.0833333333333333E-3},2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,{"$f":"$F$85","v":2.0833333333333333E-3},2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,{"$f":"$F$85","v":2.0833333333333333E-3},2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,{"$f":"$F$85","v":2.0833333333333333E-3},2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3]
[null,null,null,"Construction Flag",null,null,"Flag",null,null,null,{"$f":"TimeM!J$18","v":1},{"$f":"TimeM!K18","v":1},{"$f":"TimeM!L18","v":1},{"$f":"TimeM!M18","v":1},{"$f":"TimeM!N18","v":1},{"$f":"TimeM!O18","v":1},{"$f":"TimeM!P18","v":1},{"$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,{"$f":"SUM(K87:SP87)","v":725060.41478191793},null,null,{"$f":"K85*K80*K86","v":0},{"$f":"L85*L80*L86","v":51281.25},51408.385416666664,134448.23272569446,134713.97978023728,176436.41974653766,176772.14711278188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX85*BX80*BX86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ85*EJ80*EJ86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV85*GV80*GV86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH85*JH80*JH86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT85*LT80*LT86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF85*OF80*OF86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR85*QR80*QR86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Shareholder Loan"]
[null,null,null,"Balance BF",null,null,null,null,null,null,{"$f":"J94","v":0},{"$f":"K94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Capitalised Interest",null,null,null,{"$f":"SUM(K92:SP92)","v":0},null,null,{"$f":"K100","v":0},{"$f":"L100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Draws",null,null,null,null,null,null,{"$f":"K76","v":0},{"$f":"L76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"EJ76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"JH76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"OF76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,"Balance CF",null,null,null,null,null,null,{"$f":"K91+K93+K92","v":0},{"$f":"L91+L93+L92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX91+BX93+BX92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ91+EJ93+EJ92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV91+GV93+GV92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH91+JH93+JH92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT91+LT93+LT92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF91+OF93+OF92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR91+QR93+QR92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"InputC!E92","v":"Shareholder Loan Interest Rate"},null,{"$f":"InputC!F92","v":0.08},{"$f":"InputC!G92","v":"% p.a."}]
[null,null,null,{"$f":"D96","v":"Shareholder Loan Interest Rate"},null,{"$f":"F96/Months","v":6.6666666666666671E-3},"% p.p."]
[null,null,null,"Monthly Interest Rate (no days 360 adjustment)",null,{"$f":"F97","v":6.6666666666666671E-3},null,null,null,null,{"$f":"$F$98","v":6.6666666666666671E-3},{"$f":"$F$98","v":6.6666666666666671E-3},6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,{"$f":"$F$98","v":6.6666666666666671E-3},6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,{"$f":"$F$98","v":6.6666666666666671E-3},6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,{"$f":"$F$98","v":6.6666666666666671E-3},6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,{"$f":"$F$98","v":6.6666666666666671E-3},6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,{"$f":"$F$98","v":6.6666666666666671E-3},6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,{"$f":"$F$98","v":6.6666666666666671E-3},6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,{"$f":"$F$98","v":6.6666666666666671E-3},6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3]
[null,null,null,"Construction Flag",null,null,"Flag",null,null,null,{"$f":"TimeM!J$18","v":1},{"$f":"TimeM!K$18","v":1},{"$f":"TimeM!L$18","v":1},{"$f":"TimeM!M$18","v":1},{"$f":"TimeM!N$18","v":1},{"$f":"TimeM!O$18","v":1},{"$f":"TimeM!P$18","v":1},{"$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(K100:SP100)","v":0},null,null,{"$f":"K98*K91","v":0},{"$f":"L98*L91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX98*BX91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ98*EJ91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV98*GV91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH98*JH91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT98*LT91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF98*OF91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR98*QR91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Interest",null,null,"USD",{"$f":"SUM(K101:SP101)","v":0},null,null,{"$f":"K100-K92","v":0},{"$f":"L100-L92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX100-BX92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ100-EJ92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV100-GV92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH100-JH92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT100-LT92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF100-OF92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR100-QR92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Tax SA","index":12,"n_rows":48,"n_cols":112,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\"),FIND(\"]\",CELL(\"filename\"),1)+1,250)","v":"InputC"},null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102]
[null,null,null,null,{"$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":"2023-02-01"},{"$f":"TimeSA!L2","v":"2023-03-01"},{"$f":"TimeSA!M2","v":"2023-04-01"},{"$f":"TimeSA!N2","v":"2023-05-01"},{"$f":"TimeSA!O2","v":"2023-06-01"},{"$f":"TimeSA!P2","v":"2023-07-01"},{"$f":"TimeSA!Q2","v":"2023-08-01"},{"$f":"TimeSA!R2","v":"2024-02-01"},{"$f":"TimeSA!S2","v":"2024-08-01"},{"$f":"TimeSA!T2","v":"2025-02-01"},{"$f":"TimeSA!U2","v":"2025-08-01"},{"$f":"TimeSA!V2","v":"2026-02-01"},{"$f":"TimeSA!W2","v":"2026-08-01"},{"$f":"TimeSA!X2","v":"2027-02-01"},{"$f":"TimeSA!Y2","v":"2027-08-01"},{"$f":"TimeSA!Z2","v":"2028-02-01"},{"$f":"TimeSA!AA2","v":"2028-08-01"},{"$f":"TimeSA!AB2","v":"2029-02-01"},{"$f":"TimeSA!AC2","v":"2029-08-01"},{"$f":"TimeSA!AD2","v":"2030-02-01"},{"$f":"TimeSA!AE2","v":"2030-08-01"},{"$f":"TimeSA!AF2","v":"2031-02-01"},{"$f":"TimeSA!AG2","v":"2031-08-01"},{"$f":"TimeSA!AH2","v":"2032-02-01"},{"$f":"TimeSA!AI2","v":"2032-08-01"},{"$f":"TimeSA!AJ2","v":"2033-02-01"},{"$f":"TimeSA!AK2","v":"2033-08-01"},{"$f":"TimeSA!AL2","v":"2034-02-01"},{"$f":"TimeSA!AM2","v":"2034-08-01"},{"$f":"TimeSA!AN2","v":"2035-02-01"},{"$f":"TimeSA!AO2","v":"2035-08-01"},{"$f":"TimeSA!AP2","v":"2036-02-01"},{"$f":"TimeSA!AQ2","v":"2036-08-01"},{"$f":"TimeSA!AR2","v":"2037-02-01"},{"$f":"TimeSA!AS2","v":"2037-08-01"},{"$f":"TimeSA!AT2","v":"2038-02-01"},{"$f":"TimeSA!AU2","v":"2038-08-01"},{"$f":"TimeSA!AV2","v":"2039-02-01"},{"$f":"TimeSA!AW2","v":"2039-08-01"},{"$f":"TimeSA!AX2","v":"2040-02-01"},{"$f":"TimeSA!AY2","v":"2040-08-01"},{"$f":"TimeSA!AZ2","v":"2041-02-01"},{"$f":"TimeSA!BA2","v":"2041-08-01"},{"$f":"TimeSA!BB2","v":"2042-02-01"},{"$f":"TimeSA!BC2","v":"2042-08-01"},{"$f":"TimeSA!BD2","v":"2043-02-01"},{"$f":"TimeSA!BE2","v":"2043-08-01"},{"$f":"TimeSA!BF2","v":"2044-02-01"},{"$f":"TimeSA!BG2","v":"2044-08-01"},{"$f":"TimeSA!BH2","v":"2045-02-01"},{"$f":"TimeSA!BI2","v":"2045-08-01"},{"$f":"TimeSA!BJ2","v":"2046-02-01"},{"$f":"TimeSA!BK2","v":"2046-08-01"},{"$f":"TimeSA!BL2","v":"2047-02-01"},{"$f":"TimeSA!BM2","v":"2047-08-01"},{"$f":"TimeSA!BN2","v":"2048-02-01"},{"$f":"TimeSA!BO2","v":"2048-08-01"},{"$f":"TimeSA!BP2","v":"2049-02-01"},{"$f":"TimeSA!BQ2","v":"2049-08-01"},{"$f":"TimeSA!BR2","v":"2050-02-01"},{"$f":"TimeSA!BS2","v":"2050-08-01"},{"$f":"TimeSA!BT2","v":"2051-02-01"},{"$f":"TimeSA!BU2","v":"2051-08-01"},{"$f":"TimeSA!BV2","v":"2052-02-01"},{"$f":"TimeSA!BW2","v":"2052-08-01"},{"$f":"TimeSA!BX2","v":"2053-02-01"},{"$f":"TimeSA!BY2","v":"2053-08-01"},{"$f":"TimeSA!BZ2","v":"2054-02-01"},{"$f":"TimeSA!CA2","v":"2054-08-01"},{"$f":"TimeSA!CB2","v":"2055-02-01"},{"$f":"TimeSA!CC2","v":"2055-08-01"},{"$f":"TimeSA!CD2","v":"2056-02-01"},{"$f":"TimeSA!CE2","v":"2056-08-01"},{"$f":"TimeSA!CF2","v":"2057-02-01"},{"$f":"TimeSA!CG2","v":"2057-08-01"},{"$f":"TimeSA!CH2","v":"2058-02-01"},{"$f":"TimeSA!CI2","v":"2058-08-01"},{"$f":"TimeSA!CJ2","v":"2059-02-01"},{"$f":"TimeSA!CK2","v":"2059-08-01"},{"$f":"TimeSA!CL2","v":"2060-02-01"},{"$f":"TimeSA!CM2","v":"2060-08-01"},{"$f":"TimeSA!CN2","v":"2061-02-01"},{"$f":"TimeSA!CO2","v":"2061-08-01"},{"$f":"TimeSA!CP2","v":"2062-02-01"},{"$f":"TimeSA!CQ2","v":"2062-08-01"},{"$f":"TimeSA!CR2","v":"2063-02-01"},{"$f":"TimeSA!CS2","v":"2063-08-01"},{"$f":"TimeSA!CT2","v":"2064-02-01"},{"$f":"TimeSA!CU2","v":"2064-08-01"},{"$f":"TimeSA!CV2","v":"2065-02-01"},{"$f":"TimeSA!CW2","v":"2065-08-01"},{"$f":"TimeSA!CX2","v":"2066-02-01"},{"$f":"TimeSA!CY2","v":"2066-08-01"},{"$f":"TimeSA!CZ2","v":"2067-02-01"},{"$f":"TimeSA!DA2","v":"2067-08-01"},{"$f":"TimeSA!DB2","v":"2068-02-01"},{"$f":"TimeSA!DC2","v":"2068-08-01"},{"$f":"TimeSA!DD2","v":"2069-02-01"},{"$f":"TimeSA!DE2","v":"2069-08-01"},{"$f":"TimeSA!DF2","v":"2070-02-01"},{"$f":"TimeSA!DG2","v":"2070-08-01"}]
[null,null,null,null,{"$f":"TimeSA!E3","v":"Model period end date - semi-annual - header"},null,null,null,null,null,{"$f":"TimeSA!J3","v":"2023-01-31"},{"$f":"TimeSA!K3","v":"2023-02-28"},{"$f":"TimeSA!L3","v":"2023-03-31"},{"$f":"TimeSA!M3","v":"2023-04-30"},{"$f":"TimeSA!N3","v":"2023-05-31"},{"$f":"TimeSA!O3","v":"2023-06-30"},{"$f":"TimeSA!P3","v":"2023-07-31"},{"$f":"TimeSA!Q3","v":"2024-01-31"},{"$f":"TimeSA!R3","v":"2024-07-31"},{"$f":"TimeSA!S3","v":"2025-01-31"},{"$f":"TimeSA!T3","v":"2025-07-31"},{"$f":"TimeSA!U3","v":"2026-01-31"},{"$f":"TimeSA!V3","v":"2026-07-31"},{"$f":"TimeSA!W3","v":"2027-01-31"},{"$f":"TimeSA!X3","v":"2027-07-31"},{"$f":"TimeSA!Y3","v":"2028-01-31"},{"$f":"TimeSA!Z3","v":"2028-07-31"},{"$f":"TimeSA!AA3","v":"2029-01-31"},{"$f":"TimeSA!AB3","v":"2029-07-31"},{"$f":"TimeSA!AC3","v":"2030-01-31"},{"$f":"TimeSA!AD3","v":"2030-07-31"},{"$f":"TimeSA!AE3","v":"2031-01-31"},{"$f":"TimeSA!AF3","v":"2031-07-31"},{"$f":"TimeSA!AG3","v":"2032-01-31"},{"$f":"TimeSA!AH3","v":"2032-07-31"},{"$f":"TimeSA!AI3","v":"2033-01-31"},{"$f":"TimeSA!AJ3","v":"2033-07-31"},{"$f":"TimeSA!AK3","v":"2034-01-31"},{"$f":"TimeSA!AL3","v":"2034-07-31"},{"$f":"TimeSA!AM3","v":"2035-01-31"},{"$f":"TimeSA!AN3","v":"2035-07-31"},{"$f":"TimeSA!AO3","v":"2036-01-31"},{"$f":"TimeSA!AP3","v":"2036-07-31"},{"$f":"TimeSA!AQ3","v":"2037-01-31"},{"$f":"TimeSA!AR3","v":"2037-07-31"},{"$f":"TimeSA!AS3","v":"2038-01-31"},{"$f":"TimeSA!AT3","v":"2038-07-31"},{"$f":"TimeSA!AU3","v":"2039-01-31"},{"$f":"TimeSA!AV3","v":"2039-07-31"},{"$f":"TimeSA!AW3","v":"2040-01-31"},{"$f":"TimeSA!AX3","v":"2040-07-31"},{"$f":"TimeSA!AY3","v":"2041-01-31"},{"$f":"TimeSA!AZ3","v":"2041-07-31"},{"$f":"TimeSA!BA3","v":"2042-01-31"},{"$f":"TimeSA!BB3","v":"2042-07-31"},{"$f":"TimeSA!BC3","v":"2043-01-31"},{"$f":"TimeSA!BD3","v":"2043-07-31"},{"$f":"TimeSA!BE3","v":"2044-01-31"},{"$f":"TimeSA!BF3","v":"2044-07-31"},{"$f":"TimeSA!BG3","v":"2045-01-31"},{"$f":"TimeSA!BH3","v":"2045-07-31"},{"$f":"TimeSA!BI3","v":"2046-01-31"},{"$f":"TimeSA!BJ3","v":"2046-07-31"},{"$f":"TimeSA!BK3","v":"2047-01-31"},{"$f":"TimeSA!BL3","v":"2047-07-31"},{"$f":"TimeSA!BM3","v":"2048-01-31"},{"$f":"TimeSA!BN3","v":"2048-07-31"},{"$f":"TimeSA!BO3","v":"2049-01-31"},{"$f":"TimeSA!BP3","v":"2049-07-31"},{"$f":"TimeSA!BQ3","v":"2050-01-31"},{"$f":"TimeSA!BR3","v":"2050-07-31"},{"$f":"TimeSA!BS3","v":"2051-01-31"},{"$f":"TimeSA!BT3","v":"2051-07-31"},{"$f":"TimeSA!BU3","v":"2052-01-31"},{"$f":"TimeSA!BV3","v":"2052-07-31"},{"$f":"TimeSA!BW3","v":"2053-01-31"},{"$f":"TimeSA!BX3","v":"2053-07-31"},{"$f":"TimeSA!BY3","v":"2054-01-31"},{"$f":"TimeSA!BZ3","v":"2054-07-31"},{"$f":"TimeSA!CA3","v":"2055-01-31"},{"$f":"TimeSA!CB3","v":"2055-07-31"},{"$f":"TimeSA!CC3","v":"2056-01-31"},{"$f":"TimeSA!CD3","v":"2056-07-31"},{"$f":"TimeSA!CE3","v":"2057-01-31"},{"$f":"TimeSA!CF3","v":"2057-07-31"},{"$f":"TimeSA!CG3","v":"2058-01-31"},{"$f":"TimeSA!CH3","v":"2058-07-31"},{"$f":"TimeSA!CI3","v":"2059-01-31"},{"$f":"TimeSA!CJ3","v":"2059-07-31"},{"$f":"TimeSA!CK3","v":"2060-01-31"},{"$f":"TimeSA!CL3","v":"2060-07-31"},{"$f":"TimeSA!CM3","v":"2061-01-31"},{"$f":"TimeSA!CN3","v":"2061-07-31"},{"$f":"TimeSA!CO3","v":"2062-01-31"},{"$f":"TimeSA!CP3","v":"2062-07-31"},{"$f":"TimeSA!CQ3","v":"2063-01-31"},{"$f":"TimeSA!CR3","v":"2063-07-31"},{"$f":"TimeSA!CS3","v":"2064-01-31"},{"$f":"TimeSA!CT3","v":"2064-07-31"},{"$f":"TimeSA!CU3","v":"2065-01-31"},{"$f":"TimeSA!CV3","v":"2065-07-31"},{"$f":"TimeSA!CW3","v":"2066-01-31"},{"$f":"TimeSA!CX3","v":"2066-07-31"},{"$f":"TimeSA!CY3","v":"2067-01-31"},{"$f":"TimeSA!CZ3","v":"2067-07-31"},{"$f":"TimeSA!DA3","v":"2068-01-31"},{"$f":"TimeSA!DB3","v":"2068-07-31"},{"$f":"TimeSA!DC3","v":"2069-01-31"},{"$f":"TimeSA!DD3","v":"2069-07-31"},{"$f":"TimeSA!DE3","v":"2070-01-31"},{"$f":"TimeSA!DF3","v":"2070-07-31"},{"$f":"TimeSA!DG3","v":"2071-01-31"}]
[null,null,null,null,{"$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":"Ops"},{"$f":"ConstM!S4","v":"Ops"},{"$f":"ConstM!T4","v":"Ops"},{"$f":"ConstM!U4","v":"Ops"},{"$f":"ConstM!V4","v":"Ops"},{"$f":"ConstM!W4","v":"Ops"},{"$f":"ConstM!X4","v":"Ops"},{"$f":"ConstM!Y4","v":"Ops"},{"$f":"ConstM!Z4","v":"Ops"},{"$f":"ConstM!AA4","v":"Ops"},{"$f":"ConstM!AB4","v":"Ops"},{"$f":"ConstM!AC4","v":"Ops"},{"$f":"ConstM!AD4","v":"Ops"},{"$f":"ConstM!AE4","v":"Ops"},{"$f":"ConstM!AF4","v":"Ops"},{"$f":"ConstM!AG4","v":"Ops"},{"$f":"ConstM!AH4","v":"Ops"},{"$f":"ConstM!AI4","v":"Ops"},{"$f":"ConstM!AJ4","v":"Ops"},{"$f":"ConstM!AK4","v":"Ops"},{"$f":"ConstM!AL4","v":"Ops"},{"$f":"ConstM!AM4","v":"Ops"},{"$f":"ConstM!AN4","v":"Ops"},{"$f":"ConstM!AO4","v":"Ops"},{"$f":"ConstM!AP4","v":"Ops"},{"$f":"ConstM!AQ4","v":"Ops"},{"$f":"ConstM!AR4","v":"Ops"},{"$f":"ConstM!AS4","v":"Ops"},{"$f":"ConstM!AT4","v":"Ops"},{"$f":"ConstM!AU4","v":"Ops"},{"$f":"ConstM!AV4","v":"Ops"},{"$f":"ConstM!AW4","v":"Ops"},{"$f":"ConstM!AX4","v":"Ops"},{"$f":"ConstM!AY4","v":"Ops"},{"$f":"ConstM!AZ4","v":"Ops"},{"$f":"ConstM!BA4","v":"Ops"},{"$f":"ConstM!BB4","v":"Ops"},{"$f":"ConstM!BC4","v":"Ops"},{"$f":"ConstM!BD4","v":"Ops"},{"$f":"ConstM!BE4","v":"Ops"},{"$f":"ConstM!BF4","v":"Ops"},{"$f":"ConstM!BG4","v":"Ops"},{"$f":"ConstM!BH4","v":"Ops"},{"$f":"ConstM!BI4","v":"Ops"},{"$f":"ConstM!BJ4","v":"Ops"},{"$f":"ConstM!BK4","v":"Ops"},{"$f":"ConstM!BL4","v":"Ops"},{"$f":"ConstM!BM4","v":"Ops"},{"$f":"ConstM!BN4","v":"Ops"},{"$f":"ConstM!BO4","v":"Ops"},{"$f":"ConstM!BP4","v":"Ops"},{"$f":"ConstM!BQ4","v":"Ops"},{"$f":"ConstM!BR4","v":"Ops"},{"$f":"ConstM!BS4","v":"Ops"},{"$f":"ConstM!BT4","v":"Ops"},{"$f":"ConstM!BU4","v":"Ops"},{"$f":"ConstM!BV4","v":"Ops"},{"$f":"ConstM!BW4","v":"Ops"},{"$f":"ConstM!BX4","v":"Ops"},{"$f":"ConstM!BY4","v":"Ops"},{"$f":"ConstM!BZ4","v":"Ops"},{"$f":"ConstM!CA4","v":"Ops"},{"$f":"ConstM!CB4","v":"Ops"},{"$f":"ConstM!CC4","v":"Ops"},{"$f":"ConstM!CD4","v":"Ops"},{"$f":"ConstM!CE4","v":"Ops"},{"$f":"ConstM!CF4","v":"Ops"},{"$f":"ConstM!CG4","v":"Ops"},{"$f":"ConstM!CH4","v":"Ops"},{"$f":"ConstM!CI4","v":"Ops"},{"$f":"ConstM!CJ4","v":"Ops"},{"$f":"ConstM!CK4","v":"Ops"},{"$f":"ConstM!CL4","v":"Ops"},{"$f":"ConstM!CM4","v":"Ops"},{"$f":"ConstM!CN4","v":"Ops"},{"$f":"ConstM!CO4","v":"Ops"},{"$f":"ConstM!CP4","v":"Ops"},{"$f":"ConstM!CQ4","v":"Ops"},{"$f":"ConstM!CR4","v":"Ops"},{"$f":"ConstM!CS4","v":"Ops"},{"$f":"ConstM!CT4","v":"Ops"},{"$f":"ConstM!CU4","v":"Ops"},{"$f":"ConstM!CV4","v":"Ops"},{"$f":"ConstM!CW4","v":"Ops"},{"$f":"ConstM!CX4","v":"Ops"},{"$f":"ConstM!CY4","v":"Ops"},{"$f":"ConstM!CZ4","v":"Ops"},{"$f":"ConstM!DA4","v":"Ops"},{"$f":"ConstM!DB4","v":"Ops"},{"$f":"ConstM!DC4","v":"Ops"},{"$f":"ConstM!DD4","v":"Ops"},{"$f":"ConstM!DE4","v":"Ops"},{"$f":"ConstM!DF4","v":"Ops"},{"$f":"ConstM!DG4","v":"Ops"},{"$f":"ConstM!DH4","v":"Ops"}]
[null,null,null,null,{"$f":"Checks!E12","v":" Model Ok"},"Constant","Unit","Total","Test"]
[]
[]
[null,"Transferred Variables"]
[null,null,null,"EBITDA to Semi-Annual",null,null,"USD",{"$f":"SUM(K9:DH9)","v":280743320.69319397},null,null,{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!K$2,OperM!147:147)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!L$2,OperM!147:147)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!M$2,OperM!147:147)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!N$2,OperM!147:147)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!O$2,OperM!147:147)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!P$2,OperM!147:147)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!Q$2,OperM!147:147)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!R$2,OperM!147:147)","v":2909262.1405347278},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!S$2,OperM!147:147)","v":3793722.9538964229},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!T$2,OperM!147:147)","v":2939652.0403703107},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!U$2,OperM!147:147)","v":3832775.1006374205},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!V$2,OperM!147:147)","v":2970214.7984607248},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!W$2,OperM!147:147)","v":3872211.8439396662},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!X$2,OperM!147:147)","v":3001077.7430289635},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!Y$2,OperM!147:147)","v":3912036.9184740558},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!Z$2,OperM!147:147)","v":3032243.7687981916},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AA$2,OperM!147:147)","v":3952421.0408505206},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AB$2,OperM!147:147)","v":3063996.9609500533},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AC$2,OperM!147:147)","v":3993188.0665060976},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AD$2,OperM!147:147)","v":3095782.9866623683},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AE$2,OperM!147:147)","v":4034206.363070745},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AF$2,OperM!147:147)","v":3127881.0443565962},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AG$2,OperM!147:147)","v":4075628.3931269888},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AH$2,OperM!147:147)","v":3160294.1387012564},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AI$2,OperM!147:147)","v":4117631.7285693041},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AJ$2,OperM!147:147)","v":3193161.2719325889},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AK$2,OperM!147:147)","v":4159874.7208867297},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AL$2,OperM!147:147)","v":3226214.9033600832},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AM$2,OperM!147:147)","v":4202533.3175559575},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AN$2,OperM!147:147)","v":3259592.7640524353},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AO$2,OperM!147:147)","v":4245611.5438513719},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AP$2,OperM!147:147)","v":3293297.9698998085},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AQ$2,OperM!147:147)","v":4289294.0856789239},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AR$2,OperM!147:147)","v":3327475.0785806193},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AS$2,OperM!147:147)","v":4333225.5793411843},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AT$2,OperM!147:147)","v":3361845.8285104269},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AU$2,OperM!147:147)","v":4377589.0213635182},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AV$2,OperM!147:147)","v":3396553.4555133018},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AW$2,OperM!147:147)","v":4422388.5885502268},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AX$2,OperM!147:147)","v":3431601.1901408783},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AY$2,OperM!147:147)","v":4467816.3621162567},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AZ$2,OperM!147:147)","v":3467139.3637846354},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BA$2,OperM!147:147)","v":4513502.7179491185},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BB$2,OperM!147:147)","v":3502878.5697872639},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BC$2,OperM!147:147)","v":4559637.9803637695},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BD$2,OperM!147:147)","v":3538967.7650199453},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BE$2,OperM!147:147)","v":4606226.4826674014},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BF$2,OperM!147:147)","v":3575410.2981652971},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BG$2,OperM!147:147)","v":4653467.9934161603},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BH$2,OperM!147:147)","v":3612362.5007799165},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BI$2,OperM!147:147)","v":4700978.0617384892},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BJ$2,OperM!147:147)","v":3649523.3807398477},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BK$2,OperM!147:147)","v":4748954.6291182656},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BL$2,OperM!147:147)","v":3687047.8403634364},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BM$2,OperM!147:147)","v":4797402.1904202895},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BN$2,OperM!147:147)","v":3724939.349953312},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BO$2,OperM!147:147)","v":4846528.5046772733},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BP$2,OperM!147:147)","v":3763360.4761289731},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BQ$2,OperM!147:147)","v":4895933.7060404317},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BR$2,OperM!147:147)","v":3801998.1841315608},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BS$2,OperM!147:147)","v":4945823.6535456125},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BT$2,OperM!147:147)","v":3841013.5544972639},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BU$2,OperM!147:147)","v":4996203.0087426268},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BV$2,OperM!147:147)","v":3880410.1826455742},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BW$2,OperM!147:147)","v":5047287.8357559033},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BX$2,OperM!147:147)","v":3920357.1138707558},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BY$2,OperM!147:147)","v":5098662.2428874886},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BZ$2,OperM!147:147)","v":3960528.7962639616},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CA$2,OperM!147:147)","v":5150540.3184853746},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CB$2,OperM!147:147)","v":4001092.7299867077},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CC$2,OperM!147:147)","v":5202926.8959737476},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CD$2,OperM!147:147)","v":4042052.6390664871},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CE$2,OperM!147:147)","v":5256046.6710480424},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CF$2,OperM!147:147)","v":4083584.300069944},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CG$2,OperM!147:147)","v":5309467.0918350965},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CH$2,OperM!147:147)","v":4125349.1514918027},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CI$2,OperM!147:147)","v":5363410.7995134275},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CJ$2,OperM!147:147)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CK$2,OperM!147:147)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CL$2,OperM!147:147)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CM$2,OperM!147:147)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CN$2,OperM!147:147)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CO$2,OperM!147:147)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CP$2,OperM!147:147)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CQ$2,OperM!147:147)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CR$2,OperM!147:147)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CS$2,OperM!147:147)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CT$2,OperM!147:147)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CU$2,OperM!147:147)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CV$2,OperM!147:147)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CW$2,OperM!147:147)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CX$2,OperM!147:147)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CY$2,OperM!147:147)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CZ$2,OperM!147:147)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DA$2,OperM!147:147)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DB$2,OperM!147:147)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DC$2,OperM!147:147)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DD$2,OperM!147:147)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DE$2,OperM!147:147)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DF$2,OperM!147:147)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DG$2,OperM!147:147)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DH$2,OperM!147:147)","v":0}]
[null,null,null,"Working Captial Changes to Semi-Annual",null,null,"USD",{"$f":"SUM(K10:DH10)","v":2.3283064365386963E-9},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$2,OperM!175:175)","v":881993.97680297319},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!S$2,OperM!175:175)","v":756327.03489854804},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!T$2,OperM!175:175)","v":-747073.02040603873},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!U$2,OperM!175:175)","v":763804.4532002802},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!V$2,OperM!175:175)","v":-754497.91584490461},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!W$2,OperM!175:175)","v":771394.45240355411},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!X$2,OperM!175:175)","v":-761996.61352824722},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!Y$2,OperM!175:175)","v":779059.86537730158},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!Z$2,OperM!175:175)","v":-769569.84725875815},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AA$2,OperM!175:175)","v":786872.93978276697},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AB$2,OperM!175:175)","v":-777199.68666769238},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AC$2,OperM!175:175)","v":794652.94681221619},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AD$2,OperM!175:175)","v":-784974.2549094538},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AE$2,OperM!175:175)","v":802549.46277014341},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AF$2,OperM!175:175)","v":-792775.87507753435},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AG$2,OperM!175:175)","v":810524.43733757304},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AH$2,OperM!175:175)","v":-800655.04301441717},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AI$2,OperM!175:175)","v":818653.02522364049},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AJ$2,OperM!175:175)","v":-808645.49302639964},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AK$2,OperM!175:175)","v":826746.5858592143},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AL$2,OperM!175:175)","v":-816682.40500754002},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AM$2,OperM!175:175)","v":834961.97800028953},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AN$2,OperM!175:175)","v":-824799.2043119634},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AO$2,OperM!175:175)","v":843258.99605006259},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AP$2,OperM!175:175)","v":-832996.68528855429},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AQ$2,OperM!175:175)","v":851715.81416298798},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AR$2,OperM!175:175)","v":-841309.94502813066},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AS$2,OperM!175:175)","v":860136.2203826562},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AT$2,OperM!175:175)","v":-849671.54496492923},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AU$2,OperM!175:175)","v":868683.36128170008},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AV$2,OperM!175:175)","v":-858116.26075619191},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AW$2,OperM!175:175)","v":877315.42314338835},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AX$2,OperM!175:175)","v":-866644.91888114426},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AY$2,OperM!175:175)","v":886113.7198546211},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AZ$2,OperM!175:175)","v":-875294.03428378282},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BA$2,OperM!175:175)","v":894874.16723050969},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BB$2,OperM!175:175)","v":-883993.4441414075},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BC$2,OperM!175:175)","v":903766.44866888295},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BD$2,OperM!175:175)","v":-892779.32897862443},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BE$2,OperM!175:175)","v":912747.07902063639},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BF$2,OperM!175:175)","v":-901652.5487075618},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BG$2,OperM!175:175)","v":921900.63687738404},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BH$2,OperM!175:175)","v":-910651.093420933},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BI$2,OperM!175:175)","v":931014.85334940255},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BJ$2,OperM!175:175)","v":-919701.96596499253},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BK$2,OperM!175:175)","v":940266.20721105463},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BL$2,OperM!175:175)","v":-928842.80850243289},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BM$2,OperM!175:175)","v":949609.47618146823},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BN$2,OperM!175:175)","v":-938074.51573396102},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BO$2,OperM!175:175)","v":959132.63338562264},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BP$2,OperM!175:175)","v":-947436.61251361668},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BQ$2,OperM!175:175)","v":968614.90070106904},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BR$2,OperM!175:175)","v":-956853.15283239074},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BS$2,OperM!175:175)","v":978239.82070481032},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BT$2,OperM!175:175)","v":-966363.29955763137},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BU$2,OperM!175:175)","v":987960.36581913196},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BV$2,OperM!175:175)","v":-975967.98358960613},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BW$2,OperM!175:175)","v":997868.03856370854},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BX$2,OperM!175:175)","v":-985708.32656727987},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BY$2,OperM!175:175)","v":1007733.2145762893},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BZ$2,OperM!175:175)","v":-995505.31447184295},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CA$2,OperM!175:175)","v":1017746.7788772646},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CB$2,OperM!175:175)","v":-1005399.69233077},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CC$2,OperM!175:175)","v":1027859.8278812335},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CD$2,OperM!175:175)","v":-1015392.4287124583},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CE$2,OperM!175:175)","v":1038167.5335779134},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CF$2,OperM!175:175)","v":-1025526.3065730832},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CG$2,OperM!175:175)","v":1048431.0754402285},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CH$2,OperM!175:175)","v":-1035719.1199117051},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CI$2,OperM!175:175)","v":1058848.970134784},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CJ$2,OperM!175:175)","v":-2311076.0307793291},{"$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$2,OperM!175:175)","v":0}]
[null,null,null,"Revenues",null,null,"USD",292246249.91124153,null,null,{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!K$2,OperM!61:61)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!L$2,OperM!61:61)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!M$2,OperM!61:61)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!N$2,OperM!61:61)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!O$2,OperM!61:61)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!P$2,OperM!61:61)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!Q$2,OperM!61:61)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!R$2,OperM!61:61)","v":3068455.5628622724},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!S$2,OperM!61:61)","v":3953030.4008624838},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!T$2,OperM!61:61)","v":3099075.7760604694},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!U$2,OperM!61:61)","v":3992315.0725395624},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!V$2,OperM!61:61)","v":3129873.9642905323},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!W$2,OperM!61:61)","v":4031990.1498731324},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!X$2,OperM!61:61)","v":3160978.2206734242},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!Y$2,OperM!61:61)","v":4072059.5126608363},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!Z$2,OperM!61:61)","v":3192391.5868722931},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AA$2,OperM!61:61)","v":4112694.7207904663},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AB$2,OperM!61:61)","v":3224248.561496682},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AC$2,OperM!61:61)","v":4153566.1144885938},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AD$2,OperM!61:61)","v":3256290.6996284951},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AE$2,OperM!61:61)","v":4194843.6824681172},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AF$2,OperM!61:61)","v":3288651.2681159317},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AG$2,OperM!61:61)","v":4236531.4612331046},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AH$2,OperM!61:61)","v":3321333.43147601},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AI$2,OperM!61:61)","v":4278807.9400369311},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AJ$2,OperM!61:61)","v":3354477.1207654942},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AK$2,OperM!61:61)","v":4321330.1440293314},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AL$2,OperM!61:61)","v":3387813.45238308},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AM$2,OperM!61:61)","v":4364274.9278284702},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AN$2,OperM!61:61)","v":3421481.0758729032},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AO$2,OperM!61:61)","v":4407646.4909742633},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AP$2,OperM!61:61)","v":3455483.2835679622},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AQ$2,OperM!61:61)","v":4451630.531965239},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AR$2,OperM!61:61)","v":3489965.6583907423},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AS$2,OperM!61:61)","v":4495870.2230735496},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AT$2,OperM!61:61)","v":3524648.4564345544},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AU$2,OperM!61:61)","v":4540549.5621390101},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AV$2,OperM!61:61)","v":3559675.9273485015},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AW$2,OperM!61:61)","v":4585672.9183224626},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AX$2,OperM!61:61)","v":3595051.4964440931},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AY$2,OperM!61:61)","v":4631433.4905515919},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AZ$2,OperM!61:61)","v":3630926.6267904271},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BA$2,OperM!61:61)","v":4677460.0386982616},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BB$2,OperM!61:61)","v":3667010.2755237892},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BC$2,OperM!61:61)","v":4723943.992341226},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BD$2,OperM!61:61)","v":3703452.5185885001},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BE$2,OperM!61:61)","v":4770889.8971133055},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BF$2,OperM!61:61)","v":3740256.9196456382},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BG$2,OperM!61:61)","v":4818498.7553163776},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BH$2,OperM!61:61)","v":3777581.0594121441},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BI$2,OperM!61:61)","v":4866384.3322999794},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BJ$2,OperM!61:61)","v":3815122.139698341},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BK$2,OperM!61:61)","v":4914745.7895524148},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BL$2,OperM!61:61)","v":3853036.2980699306},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BM$2,OperM!61:61)","v":4963587.856306253},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BN$2,OperM!61:61)","v":3891327.24212554},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BO$2,OperM!61:61)","v":5013119.6534186453},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BP$2,OperM!61:61)","v":3930158.9173239553},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BQ$2,OperM!61:61)","v":5062939.3460826576},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BR$2,OperM!61:61)","v":3969216.2953476952},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BS$2,OperM!61:61)","v":5113254.1399907507},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BT$2,OperM!61:61)","v":4008661.8202149021},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BU$2,OperM!61:61)","v":5164068.9553908994},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BV$2,OperM!61:61)","v":4048499.3492754488},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BW$2,OperM!61:61)","v":5215601.359606904},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BX$2,OperM!61:61)","v":4088899.4498041798},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BY$2,OperM!61:61)","v":5267433.2875794228},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BZ$2,OperM!61:61)","v":4129534.369376542},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CA$2,OperM!61:61)","v":5319780.3141133785},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CB$2,OperM!61:61)","v":4170573.1131830094},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CC$2,OperM!61:61)","v":5372647.5581873264},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CD$2,OperM!61:61)","v":4212019.6943732025},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CE$2,OperM!61:61)","v":5426261.3747475417},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CF$2,OperM!61:61)","v":4254051.5694955541},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CG$2,OperM!61:61)","v":5480186.8129365491},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CH$2,OperM!61:61)","v":4296327.7480871826},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CI$2,OperM!61:61)","v":5534648.154703185},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CJ$2,OperM!61:61)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CK$2,OperM!61:61)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CL$2,OperM!61:61)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CM$2,OperM!61:61)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CN$2,OperM!61:61)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CO$2,OperM!61:61)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CP$2,OperM!61:61)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CQ$2,OperM!61:61)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CR$2,OperM!61:61)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CS$2,OperM!61:61)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CT$2,OperM!61:61)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CU$2,OperM!61:61)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CV$2,OperM!61:61)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CW$2,OperM!61:61)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CX$2,OperM!61:61)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CY$2,OperM!61:61)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CZ$2,OperM!61:61)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DA$2,OperM!61:61)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DB$2,OperM!61:61)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DC$2,OperM!61:61)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DD$2,OperM!61:61)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DE$2,OperM!61:61)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DF$2,OperM!61:61)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DG$2,OperM!61:61)","v":0},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!DH$2,OperM!61:61)","v":0}]
[null,null,null,"Total Operating Expenses",null,null,"USD",11502929.218047719,null,null,{"$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$2,OperM!145:145)","v":159193.42232754463},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!S$2,OperM!145:145)","v":159307.4469660614},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!T$2,OperM!145:145)","v":159423.73569015868},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!U$2,OperM!145:145)","v":159539.97190214205},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!V$2,OperM!145:145)","v":159659.16582980767},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!W$2,OperM!145:145)","v":159778.30593346612},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!X$2,OperM!145:145)","v":159900.47764446086},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!Y$2,OperM!145:145)","v":160022.59418678063},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!Z$2,OperM!145:145)","v":160147.81807410182},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AA$2,OperM!145:145)","v":160273.6799399454},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AB$2,OperM!145:145)","v":160251.60054662894},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AC$2,OperM!145:145)","v":160378.04798249563},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AD$2,OperM!145:145)","v":160507.71296612712},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AE$2,OperM!145:145)","v":160637.31939737138},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AF$2,OperM!145:145)","v":160770.22375933517},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AG$2,OperM!145:145)","v":160903.06810611638},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AH$2,OperM!145:145)","v":161039.29277475321},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AI$2,OperM!145:145)","v":161176.21146762668},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AJ$2,OperM!145:145)","v":161315.84883290541},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AK$2,OperM!145:145)","v":161455.42314260159},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AL$2,OperM!145:145)","v":161598.54902299665},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AM$2,OperM!145:145)","v":161741.61027251196},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AN$2,OperM!145:145)","v":161888.31182046788},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AO$2,OperM!145:145)","v":162034.94712289161},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AP$2,OperM!145:145)","v":162185.31366815401},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AQ$2,OperM!145:145)","v":162336.44628631533},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AR$2,OperM!145:145)","v":162490.57981012284},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AS$2,OperM!145:145)","v":162644.64373236548},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AT$2,OperM!145:145)","v":162802.62792412765},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AU$2,OperM!145:145)","v":162960.54077549151},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AV$2,OperM!145:145)","v":163122.47183519983},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AW$2,OperM!145:145)","v":163284.3297722358},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AX$2,OperM!145:145)","v":163450.30630321518},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AY$2,OperM!145:145)","v":163617.1284353355},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AZ$2,OperM!145:145)","v":163787.26300579167},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BA$2,OperM!145:145)","v":163957.32074914337},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BB$2,OperM!145:145)","v":164131.70573652536},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BC$2,OperM!145:145)","v":164306.01197745613},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BD$2,OperM!145:145)","v":164484.75356855468},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BE$2,OperM!145:145)","v":164663.41444590499},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BF$2,OperM!145:145)","v":164846.62148034119},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BG$2,OperM!145:145)","v":165030.7619002171},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BH$2,OperM!145:145)","v":165218.55863222756},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BI$2,OperM!145:145)","v":165406.27056148971},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BJ$2,OperM!145:145)","v":165598.75895849336},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BK$2,OperM!145:145)","v":165791.16043414912},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BL$2,OperM!145:145)","v":165988.45770649452},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BM$2,OperM!145:145)","v":166185.66588596409},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BN$2,OperM!145:145)","v":166387.89217222796},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BO$2,OperM!145:145)","v":166591.14874137205},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BP$2,OperM!145:145)","v":166798.44119498238},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BQ$2,OperM!145:145)","v":167005.64004222603},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BR$2,OperM!145:145)","v":167218.11121613436},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BS$2,OperM!145:145)","v":167430.48644513843},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BT$2,OperM!145:145)","v":167648.26571763839},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BU$2,OperM!145:145)","v":167865.94664827353},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BV$2,OperM!145:145)","v":168089.16662987479},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BW$2,OperM!145:145)","v":168313.52385100021},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BX$2,OperM!145:145)","v":168542.33593342459},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BY$2,OperM!145:145)","v":168771.04469193469},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BZ$2,OperM!145:145)","v":169005.57311258093},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CA$2,OperM!145:145)","v":169239.99562800498},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CB$2,OperM!145:145)","v":169480.38319630132},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CC$2,OperM!145:145)","v":169720.66221357964},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CD$2,OperM!145:145)","v":169967.05530671609},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CE$2,OperM!145:145)","v":170214.70369949914},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CF$2,OperM!145:145)","v":170467.26942560982},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CG$2,OperM!145:145)","v":170719.72110145204},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CH$2,OperM!145:145)","v":170978.59659537926},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CI$2,OperM!145:145)","v":171237.35518975704},{"$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$2,OperM!145:145)","v":0}]
[null,null,null,"Accounts Receivable Change",null,null,"USD",2.7939677238464355E-9,null,null,{"$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$2,OperM!160:160)","v":935071.16637543123},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!S$2,OperM!160:160)","v":756365.13068897184},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!T$2,OperM!160:160)","v":-747034.0265281559},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!U$2,OperM!160:160)","v":763843.28748865146},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!V$2,OperM!160:160)","v":-754457.94779558713},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!W$2,OperM!160:160)","v":771434.2568763867},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!X$2,OperM!160:160)","v":-761955.64697008557},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!Y$2,OperM!160:160)","v":779100.66427240008},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!Z$2,OperM!160:160)","v":-769527.85724632884},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AA$2,OperM!160:160)","v":786914.99040731532},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AB$2,OperM!160:160)","v":-777206.99959273275},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AC$2,OperM!160:160)","v":794695.19265027705},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AD$2,OperM!160:160)","v":-784930.77571078972},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AE$2,OperM!160:160)","v":802592.7640223077},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AF$2,OperM!160:160)","v":-792731.30965211801},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AG$2,OperM!160:160)","v":810568.82037090999},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AH$2,OperM!160:160)","v":-800609.36422539712},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AI$2,OperM!160:160)","v":818698.76994948788},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AJ$2,OperM!160:160)","v":-808598.66989361658},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AK$2,OperM!160:160)","v":826793.2173598411},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AL$2,OperM!160:160)","v":-816634.41210758057},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AM$2,OperM!160:160)","v":835009.77448060876},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AN$2,OperM!160:160)","v":-824750.01242091262},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AO$2,OperM!160:160)","v":843307.9866143848},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AP$2,OperM!160:160)","v":-832946.26445240574},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AQ$2,OperM!160:160)","v":851766.3077810565},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AR$2,OperM!160:160)","v":-841258.26105058542},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AS$2,OperM!160:160)","v":860187.6928341575},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AT$2,OperM!160:160)","v":-849618.56978329574},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AU$2,OperM!160:160)","v":868736.11965280306},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AV$2,OperM!160:160)","v":-858061.96211273596},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AW$2,OperM!160:160)","v":877369.49955980619},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AX$2,OperM!160:160)","v":-866589.26371224737},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AY$2,OperM!160:160)","v":886169.45536113949},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AZ$2,OperM!160:160)","v":-875236.98484312976},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BA$2,OperM!160:160)","v":894930.98318598885},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BB$2,OperM!160:160)","v":-883934.96945303702},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BC$2,OperM!160:160)","v":903824.6840389946},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BD$2,OperM!160:160)","v":-892719.39343603421},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BE$2,OperM!160:160)","v":912806.76926615718},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BF$2,OperM!160:160)","v":-901591.11581470352},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BG$2,OperM!160:160)","v":921962.15844794456},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BH$2,OperM!160:160)","v":-910588.12151293713},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BI$2,OperM!160:160)","v":931077.56753345346},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BJ$2,OperM!160:160)","v":-919637.42085019406},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BK$2,OperM!160:160)","v":940330.48816327425},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BL$2,OperM!160:160)","v":-928776.65087791509},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BM$2,OperM!160:160)","v":949675.36304391851},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BN$2,OperM!160:160)","v":-938006.70531491563},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BO$2,OperM!160:160)","v":959200.54168825876},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BP$2,OperM!160:160)","v":-947367.10330982343},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BQ$2,OperM!160:160)","v":968684.12542584934},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BR$2,OperM!160:160)","v":-956781.9071026491},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BS$2,OperM!160:160)","v":978310.77484849188},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BT$2,OperM!160:160)","v":-966290.27391887573},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BU$2,OperM!160:160)","v":988033.0925872277},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BV$2,OperM!160:160)","v":-975893.13357494539},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BW$2,OperM!160:160)","v":997942.9966235389},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BX$2,OperM!160:160)","v":-985631.60141211608},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BY$2,OperM!160:160)","v":1007809.6257198518},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BZ$2,OperM!160:160)","v":-995426.67251695227},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CA$2,OperM!160:160)","v":1017825.0989757036},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CB$2,OperM!160:160)","v":-1005319.0856893652},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CC$2,OperM!160:160)","v":1027940.104625351},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CD$2,OperM!160:160)","v":-1015309.8083014123},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CE$2,OperM!160:160)","v":1038250.2732506103},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CF$2,OperM!160:160)","v":-1025441.6163577782},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CG$2,OperM!160:160)","v":1048515.4190454804},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CH$2,OperM!160:160)","v":-1035632.3139081532},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CI$2,OperM!160:160)","v":1058935.4208690361},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CJ$2,OperM!160:160)","v":-2368184.3626355529},{"$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$2,OperM!160:160)","v":0}]
[null,null,null,"Accounts Payable Change",null,null,"USD",-4.3655745685100555E-11,null,null,{"$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$2,OperM!172:172)","v":53077.189572458024},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!S$2,OperM!172:172)","v":38.09579042376572},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!T$2,OperM!172:172)","v":38.993877882923698},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!U$2,OperM!172:172)","v":38.834288371297589},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!V$2,OperM!172:172)","v":39.968049317394616},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!W$2,OperM!172:172)","v":39.804472832671308},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!X$2,OperM!172:172)","v":40.966558161620924},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!Y$2,OperM!172:172)","v":40.798895098501816},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!Z$2,OperM!172:172)","v":41.990012429225317},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AA$2,OperM!172:172)","v":42.050624548333872},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AB$2,OperM!172:172)","v":-7.3129250403217156},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AC$2,OperM!172:172)","v":42.245838060924143},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AD$2,OperM!172:172)","v":43.479198664033902},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AE$2,OperM!172:172)","v":43.30125216433953},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AF$2,OperM!172:172)","v":44.565425416323706},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AG$2,OperM!172:172)","v":44.383033336809603},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AH$2,OperM!172:172)","v":45.678789020137629},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AI$2,OperM!172:172)","v":45.744725847500376},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AJ$2,OperM!172:172)","v":46.823132782956236},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AK$2,OperM!172:172)","v":46.631500626885099},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AL$2,OperM!172:172)","v":47.992899959397619},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AM$2,OperM!172:172)","v":47.796480319200782},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AN$2,OperM!172:172)","v":49.191891050737468},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AO$2,OperM!172:172)","v":48.990564322186401},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AP$2,OperM!172:172)","v":50.420836148565286},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AQ$2,OperM!172:172)","v":50.493618068561773},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AR$2,OperM!172:172)","v":51.683977545253583},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AS$2,OperM!172:172)","v":51.472451501162141},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AT$2,OperM!172:172)","v":52.975181633650209},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AU$2,OperM!172:172)","v":52.758371102820092},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AV$2,OperM!172:172)","v":54.298643456022546},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AW$2,OperM!172:172)","v":54.076416417869041},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AX$2,OperM!172:172)","v":55.655168896875693},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AY$2,OperM!172:172)","v":55.735506518365582},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!AZ$2,OperM!172:172)","v":57.049440653230704},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BA$2,OperM!172:172)","v":56.815955479010881},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BB$2,OperM!172:172)","v":58.474688370435615},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BC$2,OperM!172:172)","v":58.235370111666271},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BD$2,OperM!172:172)","v":59.935542590203113},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BE$2,OperM!172:172)","v":59.690245520803728},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BF$2,OperM!172:172)","v":61.432892858276318},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BG$2,OperM!172:172)","v":61.521570560493274},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BH$2,OperM!172:172)","v":62.971907995954098},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BI$2,OperM!172:172)","v":62.714184050957556},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BJ$2,OperM!172:172)","v":64.545114798544091},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BK$2,OperM!172:172)","v":64.280952219560277},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BL$2,OperM!172:172)","v":66.157624517662043},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BM$2,OperM!172:172)","v":65.886862450432091},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BN$2,OperM!172:172)","v":67.810419045345043},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BO$2,OperM!172:172)","v":67.90830263614771},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BP$2,OperM!172:172)","v":69.509203793189954},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BQ$2,OperM!172:172)","v":69.224724780433462},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BR$2,OperM!172:172)","v":71.245729741487594},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BS$2,OperM!172:172)","v":70.954143681570713},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BT$2,OperM!172:172)","v":73.025638755701948},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BU$2,OperM!172:172)","v":72.726768095613807},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BV$2,OperM!172:172)","v":74.850014660900342},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BW$2,OperM!172:172)","v":74.958059830212733},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BX$2,OperM!172:172)","v":76.725155163978343},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BY$2,OperM!172:172)","v":76.411143562596408},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!BZ$2,OperM!172:172)","v":78.641954890612396},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CA$2,OperM!172:172)","v":78.320098438984132},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CB$2,OperM!172:172)","v":80.606641404650873},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CC$2,OperM!172:172)","v":80.276744117407361},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CD$2,OperM!172:172)","v":82.620411046176741},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CE$2,OperM!172:172)","v":82.739672696814523},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CF$2,OperM!172:172)","v":84.690215305192396},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CG$2,OperM!172:172)","v":84.343605251771805},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CH$2,OperM!172:172)","v":86.806003552192124},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CI$2,OperM!172:172)","v":86.45073425197188},{"$f":"SUMIF(OperM!$6:$6,'Tax SA'!CJ$2,OperM!172:172)","v":-57108.331856224242},{"$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!K43","v":30768750},{"$f":"ConstM!L43","v":25000},{"$f":"ConstM!M43","v":49772500},{"$f":"ConstM!N43","v":25000},{"$f":"ConstM!O43","v":24898750},{"$f":"ConstM!P43","v":25000},{"$f":"ConstM!Q43","v":25000},{"$f":"ConstM!R43","v":0},{"$f":"ConstM!S43","v":0},{"$f":"ConstM!T43","v":0},{"$f":"ConstM!U43","v":0},{"$f":"ConstM!V43","v":0},{"$f":"ConstM!W43","v":0},{"$f":"ConstM!X43","v":0},{"$f":"ConstM!Y43","v":0},{"$f":"ConstM!Z43","v":0},{"$f":"ConstM!AA43","v":0},{"$f":"ConstM!AB43","v":0},{"$f":"ConstM!AC43","v":0},{"$f":"ConstM!AD43","v":0},{"$f":"ConstM!AE43","v":0},{"$f":"ConstM!AF43","v":0},{"$f":"ConstM!AG43","v":0},{"$f":"ConstM!AH43","v":0},{"$f":"ConstM!AI43","v":0},{"$f":"ConstM!AJ43","v":0},{"$f":"ConstM!AK43","v":0},{"$f":"ConstM!AL43","v":0},{"$f":"ConstM!AM43","v":0},{"$f":"ConstM!AN43","v":0},{"$f":"ConstM!AO43","v":0},{"$f":"ConstM!AP43","v":0},{"$f":"ConstM!AQ43","v":0},{"$f":"ConstM!AR43","v":0},{"$f":"ConstM!AS43","v":0},{"$f":"ConstM!AT43","v":0},{"$f":"ConstM!AU43","v":0},{"$f":"ConstM!AV43","v":0},{"$f":"ConstM!AW43","v":0},{"$f":"ConstM!AX43","v":0},{"$f":"ConstM!AY43","v":0},{"$f":"ConstM!AZ43","v":0},{"$f":"ConstM!BA43","v":0},{"$f":"ConstM!BB43","v":0},{"$f":"ConstM!BC43","v":0},{"$f":"ConstM!BD43","v":0},{"$f":"ConstM!BE43","v":0},{"$f":"ConstM!BF43","v":0},{"$f":"ConstM!BG43","v":0},{"$f":"ConstM!BH43","v":0},{"$f":"ConstM!BI43","v":0},{"$f":"ConstM!BJ43","v":0},{"$f":"ConstM!BK43","v":0},{"$f":"ConstM!BL43","v":0},{"$f":"ConstM!BM43","v":0},{"$f":"ConstM!BN43","v":0},{"$f":"ConstM!BO43","v":0},{"$f":"ConstM!BP43","v":0},{"$f":"ConstM!BQ43","v":0},{"$f":"ConstM!BR43","v":0},{"$f":"ConstM!BS43","v":0},{"$f":"ConstM!BT43","v":0},{"$f":"ConstM!BU43","v":0},{"$f":"ConstM!BV43","v":0},{"$f":"ConstM!BW43","v":0},{"$f":"ConstM!BX43","v":0},{"$f":"ConstM!BY43","v":0},{"$f":"ConstM!BZ43","v":0},{"$f":"ConstM!CA43","v":0},{"$f":"ConstM!CB43","v":0},{"$f":"ConstM!CC43","v":0},{"$f":"ConstM!CD43","v":0},{"$f":"ConstM!CE43","v":0},{"$f":"ConstM!CF43","v":0},{"$f":"ConstM!CG43","v":0},{"$f":"ConstM!CH43","v":0},{"$f":"ConstM!CI43","v":0},{"$f":"ConstM!CJ43","v":0},{"$f":"ConstM!CK43","v":0},{"$f":"ConstM!CL43","v":0},{"$f":"ConstM!CM43","v":0},{"$f":"ConstM!CN43","v":0},{"$f":"ConstM!CO43","v":0},{"$f":"ConstM!CP43","v":0},{"$f":"ConstM!CQ43","v":0},{"$f":"ConstM!CR43","v":0},{"$f":"ConstM!CS43","v":0},{"$f":"ConstM!CT43","v":0},{"$f":"ConstM!CU43","v":0},{"$f":"ConstM!CV43","v":0},{"$f":"ConstM!CW43","v":0},{"$f":"ConstM!CX43","v":0},{"$f":"ConstM!CY43","v":0},{"$f":"ConstM!CZ43","v":0},{"$f":"ConstM!DA43","v":0},{"$f":"ConstM!DB43","v":0},{"$f":"ConstM!DC43","v":0},{"$f":"ConstM!DD43","v":0},{"$f":"ConstM!DE43","v":0},{"$f":"ConstM!DF43","v":0},{"$f":"ConstM!DG43","v":0},{"$f":"ConstM!DH43","v":0}]
[null,null,null,"IDC Costs for Capital Allowance",null,null,"USD",null,null,null,{"$f":"ConstM!K63+ConstM!K64","v":0},{"$f":"ConstM!L63+ConstM!L64","v":51281.25},{"$f":"ConstM!M63+ConstM!M64","v":51408.385416666664},{"$f":"ConstM!N63+ConstM!N64","v":134448.23272569446},{"$f":"ConstM!O63+ConstM!O64","v":134713.97978023728},{"$f":"ConstM!P63+ConstM!P64","v":176436.41974653766},{"$f":"ConstM!Q63+ConstM!Q64","v":176772.14711278188},{"$f":"ConstM!R63+ConstM!R64","v":0},{"$f":"ConstM!S63+ConstM!S64","v":0},{"$f":"ConstM!T63+ConstM!T64","v":0},{"$f":"ConstM!U63+ConstM!U64","v":0},{"$f":"ConstM!V63+ConstM!V64","v":0},{"$f":"ConstM!W63+ConstM!W64","v":0},{"$f":"ConstM!X63+ConstM!X64","v":0},{"$f":"ConstM!Y63+ConstM!Y64","v":0},{"$f":"ConstM!Z63+ConstM!Z64","v":0},{"$f":"ConstM!AA63+ConstM!AA64","v":0},{"$f":"ConstM!AB63+ConstM!AB64","v":0},{"$f":"ConstM!AC63+ConstM!AC64","v":0},{"$f":"ConstM!AD63+ConstM!AD64","v":0},{"$f":"ConstM!AE63+ConstM!AE64","v":0},{"$f":"ConstM!AF63+ConstM!AF64","v":0},{"$f":"ConstM!AG63+ConstM!AG64","v":0},{"$f":"ConstM!AH63+ConstM!AH64","v":0},{"$f":"ConstM!AI63+ConstM!AI64","v":0},{"$f":"ConstM!AJ63+ConstM!AJ64","v":0},{"$f":"ConstM!AK63+ConstM!AK64","v":0},{"$f":"ConstM!AL63+ConstM!AL64","v":0},{"$f":"ConstM!AM63+ConstM!AM64","v":0},{"$f":"ConstM!AN63+ConstM!AN64","v":0},{"$f":"ConstM!AO63+ConstM!AO64","v":0},{"$f":"ConstM!AP63+ConstM!AP64","v":0},{"$f":"ConstM!AQ63+ConstM!AQ64","v":0},{"$f":"ConstM!AR63+ConstM!AR64","v":0},{"$f":"ConstM!AS63+ConstM!AS64","v":0},{"$f":"ConstM!AT63+ConstM!AT64","v":0},{"$f":"ConstM!AU63+ConstM!AU64","v":0},{"$f":"ConstM!AV63+ConstM!AV64","v":0},{"$f":"ConstM!AW63+ConstM!AW64","v":0},{"$f":"ConstM!AX63+ConstM!AX64","v":0},{"$f":"ConstM!AY63+ConstM!AY64","v":0},{"$f":"ConstM!AZ63+ConstM!AZ64","v":0},{"$f":"ConstM!BA63+ConstM!BA64","v":0},{"$f":"ConstM!BB63+ConstM!BB64","v":0},{"$f":"ConstM!BC63+ConstM!BC64","v":0},{"$f":"ConstM!BD63+ConstM!BD64","v":0},{"$f":"ConstM!BE63+ConstM!BE64","v":0},{"$f":"ConstM!BF63+ConstM!BF64","v":0},{"$f":"ConstM!BG63+ConstM!BG64","v":0},{"$f":"ConstM!BH63+ConstM!BH64","v":0},{"$f":"ConstM!BI63+ConstM!BI64","v":0},{"$f":"ConstM!BJ63+ConstM!BJ64","v":0},{"$f":"ConstM!BK63+ConstM!BK64","v":0},{"$f":"ConstM!BL63+ConstM!BL64","v":0},{"$f":"ConstM!BM63+ConstM!BM64","v":0},{"$f":"ConstM!BN63+ConstM!BN64","v":0},{"$f":"ConstM!BO63+ConstM!BO64","v":0},{"$f":"ConstM!BP63+ConstM!BP64","v":0},{"$f":"ConstM!BQ63+ConstM!BQ64","v":0},{"$f":"ConstM!BR63+ConstM!BR64","v":0},{"$f":"ConstM!BS63+ConstM!BS64","v":0},{"$f":"ConstM!BT63+ConstM!BT64","v":0},{"$f":"ConstM!BU63+ConstM!BU64","v":0},{"$f":"ConstM!BV63+ConstM!BV64","v":0},{"$f":"ConstM!BW63+ConstM!BW64","v":0},{"$f":"ConstM!BX63+ConstM!BX64","v":0},{"$f":"ConstM!BY63+ConstM!BY64","v":0},{"$f":"ConstM!BZ63+ConstM!BZ64","v":0},{"$f":"ConstM!CA63+ConstM!CA64","v":0},{"$f":"ConstM!CB63+ConstM!CB64","v":0},{"$f":"ConstM!CC63+ConstM!CC64","v":0},{"$f":"ConstM!CD63+ConstM!CD64","v":0},{"$f":"ConstM!CE63+ConstM!CE64","v":0},{"$f":"ConstM!CF63+ConstM!CF64","v":0},{"$f":"ConstM!CG63+ConstM!CG64","v":0},{"$f":"ConstM!CH63+ConstM!CH64","v":0},{"$f":"ConstM!CI63+ConstM!CI64","v":0},{"$f":"ConstM!CJ63+ConstM!CJ64","v":0},{"$f":"ConstM!CK63+ConstM!CK64","v":0},{"$f":"ConstM!CL63+ConstM!CL64","v":0},{"$f":"ConstM!CM63+ConstM!CM64","v":0},{"$f":"ConstM!CN63+ConstM!CN64","v":0},{"$f":"ConstM!CO63+ConstM!CO64","v":0},{"$f":"ConstM!CP63+ConstM!CP64","v":0},{"$f":"ConstM!CQ63+ConstM!CQ64","v":0},{"$f":"ConstM!CR63+ConstM!CR64","v":0},{"$f":"ConstM!CS63+ConstM!CS64","v":0},{"$f":"ConstM!CT63+ConstM!CT64","v":0},{"$f":"ConstM!CU63+ConstM!CU64","v":0},{"$f":"ConstM!CV63+ConstM!CV64","v":0},{"$f":"ConstM!CW63+ConstM!CW64","v":0},{"$f":"ConstM!CX63+ConstM!CX64","v":0},{"$f":"ConstM!CY63+ConstM!CY64","v":0},{"$f":"ConstM!CZ63+ConstM!CZ64","v":0},{"$f":"ConstM!DA63+ConstM!DA64","v":0},{"$f":"ConstM!DB63+ConstM!DB64","v":0},{"$f":"ConstM!DC63+ConstM!DC64","v":0},{"$f":"ConstM!DD63+ConstM!DD64","v":0},{"$f":"ConstM!DE63+ConstM!DE64","v":0},{"$f":"ConstM!DF63+ConstM!DF64","v":0},{"$f":"ConstM!DG63+ConstM!DG64","v":0},{"$f":"ConstM!DH63+ConstM!DH64","v":0}]
[null,null,null,"Total Costs for Capital Allowance",null,null,"USD",null,null,null,{"$f":"K17+K18","v":30768750},{"$f":"L17+L18","v":76281.25},49823908.385416664,159448.23272569446,25033463.979780238,201436.41974653766,201772.14711278188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,null,null,"Accumulated Base for Capital Allowance",null,null,"USD",null,null,null,{"$f":"J20+K19","v":30768750},{"$f":"K20+L19","v":30845031.25},80668939.635416657,80828387.868142352,105861851.84792259,106063288.26766913,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,{"$f":"BW20+BX19","v":106265060.41478191},106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191]
[]
[null,null,null,"Post COD Flag",null,null,"Flag",{"$f":"SUM(K22:DH22)","v":95},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":1},{"$f":"TimeSA!R10","v":1},{"$f":"TimeSA!S10","v":1},{"$f":"TimeSA!T10","v":1},{"$f":"TimeSA!U10","v":1},{"$f":"TimeSA!V10","v":1},{"$f":"TimeSA!W10","v":1},{"$f":"TimeSA!X10","v":1},{"$f":"TimeSA!Y10","v":1},{"$f":"TimeSA!Z10","v":1},{"$f":"TimeSA!AA10","v":1},{"$f":"TimeSA!AB10","v":1},{"$f":"TimeSA!AC10","v":1},{"$f":"TimeSA!AD10","v":1},{"$f":"TimeSA!AE10","v":1},{"$f":"TimeSA!AF10","v":1},{"$f":"TimeSA!AG10","v":1},{"$f":"TimeSA!AH10","v":1},{"$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,{"$f":"InputC!E73","v":"Capital Allowance"},null,{"$f":"InputC!F73","v":0.2},{"$f":"InputC!G73","v":"% p.a."}]
[null,null,null,{"$f":"D24","v":"Capital Allowance"},null,{"$f":"F24/Semi","v":0.1},"% p.p."]
[null,null,null,"Capital Allowance Per Period b/4 Adjustment",null,null,"% p.p.",null,null,null,{"$f":"$F$25*K22","v":0},{"$f":"$F$25*L22","v":0},0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$F$25*BX22","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,"Accumulated Capital Allowance",null,null,"% p.p.",null,null,null,{"$f":"J27+K26","v":0},{"$f":"K27+L26","v":0},0,0,0,0,0,0.1,0.2,0.30000000000000004,0.4,0.5,0.6,0.7,0.79999999999999993,0.89999999999999991,0.99999999999999989,1.0999999999999999,1.2,1.3,1.4000000000000001,1.5000000000000002,1.6000000000000003,1.7000000000000004,1.8000000000000005,1.9000000000000006,2.0000000000000004,2.1000000000000005,2.2000000000000006,2.3000000000000007,2.4000000000000008,2.5000000000000009,2.600000000000001,2.7000000000000011,2.8000000000000012,2.9000000000000012,3.0000000000000013,3.1000000000000014,3.2000000000000015,3.3000000000000016,3.4000000000000017,3.5000000000000018,3.6000000000000019,3.700000000000002,3.800000000000002,3.9000000000000021,4.0000000000000018,4.1000000000000014,4.2000000000000011,4.3000000000000007,4.4000000000000004,4.5,4.5999999999999996,4.6999999999999993,4.7999999999999989,4.8999999999999986,4.9999999999999982,5.0999999999999979,5.1999999999999975,5.2999999999999972,5.3999999999999968,5.4999999999999964,5.5999999999999961,5.6999999999999957,5.7999999999999954,{"$f":"BW27+BX26","v":5.899999999999995},5.9999999999999947,6.0999999999999943,6.199999999999994,6.2999999999999936,6.3999999999999932,6.4999999999999929,6.5999999999999925,6.6999999999999922,6.7999999999999918,6.8999999999999915,6.9999999999999911,7.0999999999999908,7.1999999999999904,7.2999999999999901,7.3999999999999897,7.4999999999999893,7.599999999999989,7.6999999999999886,7.7999999999999883,7.8999999999999879,7.9999999999999876,8.0999999999999872,8.1999999999999869,8.2999999999999865,8.3999999999999861,8.4999999999999858,8.5999999999999854,8.6999999999999851,8.7999999999999847,8.8999999999999844,8.999999999999984,9.0999999999999837,9.1999999999999833,9.2999999999999829,9.3999999999999826,9.4999999999999822]
[null,null,null,"Final Capital Allowance Rate",null,null,"% p.p.",{"$f":"SUM(K28:DH28)","v":0.99999999999999989},{"$f":"H28=1","v":true},null,{"$f":"IF(K27<=1,K26,0)","v":0},{"$f":"IF(L27<=1,L26,0)","v":0},0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX27<=1,BX26,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Allowance",null,null,"USD",null,null,null,{"$f":"K28*K20","v":0},{"$f":"L28*L20","v":0},0,0,0,0,0,10626506.041478192,10626506.041478192,10626506.041478192,10626506.041478192,10626506.041478192,10626506.041478192,10626506.041478192,10626506.041478192,10626506.041478192,10626506.041478192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX28*BX20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Capital Allowance without Financing",null,null,"USD",null,null,null,{"$f":"K17*K28","v":0},{"$f":"L17*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,{"$f":"BX17*BX28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxes"]
[null,null,"EBITDA",null,null,null,"USD",{"$f":"SUM(K34:DH34)","v":280743320.69319397},null,null,{"$f":"K9","v":0},0,0,0,0,0,0,2909262.1405347278,3793722.9538964229,2939652.0403703107,3832775.1006374205,2970214.7984607248,3872211.8439396662,3001077.7430289635,3912036.9184740558,3032243.7687981916,3952421.0408505206,3063996.9609500533,3993188.0665060976,3095782.9866623683,4034206.363070745,3127881.0443565962,4075628.3931269888,3160294.1387012564,4117631.7285693041,3193161.2719325889,4159874.7208867297,3226214.9033600832,4202533.3175559575,3259592.7640524353,4245611.5438513719,3293297.9698998085,{"$f":"AQ9","v":4289294.0856789239},3327475.0785806193,4333225.5793411843,3361845.8285104269,4377589.0213635182,3396553.4555133018,4422388.5885502268,3431601.1901408783,4467816.3621162567,3467139.3637846354,4513502.7179491185,3502878.5697872639,4559637.9803637695,3538967.7650199453,4606226.4826674014,3575410.2981652971,4653467.9934161603,3612362.5007799165,4700978.0617384892,3649523.3807398477,4748954.6291182656,3687047.8403634364,4797402.1904202895,3724939.349953312,4846528.5046772733,3763360.4761289731,4895933.7060404317,3801998.1841315608,4945823.6535456125,3841013.5544972639,4996203.0087426268,3880410.1826455742,{"$f":"BW9","v":5047287.8357559033},3920357.1138707558,5098662.2428874886,3960528.7962639616,5150540.3184853746,4001092.7299867077,5202926.8959737476,4042052.6390664871,5256046.6710480424,4083584.300069944,5309467.0918350965,4125349.1514918027,5363410.7995134275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC9","v":0},0,0,0,0,0]
[null,null,"Less: Capital Allowance",null,null,null,"USD",{"$f":"SUM(K35:DH35)","v":106265060.41478191},null,null,{"$f":"K29","v":0},0,0,0,0,0,0,10626506.041478192,10626506.041478192,10626506.041478192,10626506.041478192,10626506.041478192,10626506.041478192,10626506.041478192,10626506.041478192,10626506.041478192,10626506.041478192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC29","v":0},0,0,0,0,0]
[null,null,"Less: Interest on Senior Debt",null,null,null,"USD",30215739.403209608,null,null,{"$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},{"$f":"'Debt and Waterfall SA'!R52","v":1062650.6041478189},{"$f":"'Debt and Waterfall SA'!S52","v":1059460.2295148897},{"$f":"'Debt and Waterfall SA'!T52","v":1048021.71388877},{"$f":"'Debt and Waterfall SA'!U52","v":1031163.7918856156},{"$f":"'Debt and Waterfall SA'!V52","v":1019114.9956970396},{"$f":"'Debt and Waterfall SA'!W52","v":1001587.0534289302},{"$f":"'Debt and Waterfall SA'!X52","v":988909.76252822205},{"$f":"'Debt and Waterfall SA'!Y52","v":970692.52953922236},{"$f":"'Debt and Waterfall SA'!Z52","v":957367.72885258449},{"$f":"'Debt and Waterfall SA'!AA52","v":938441.42663236847},{"$f":"'Debt and Waterfall SA'!AB52","v":924448.81601111498},{"$f":"'Debt and Waterfall SA'!AC52","v":904791.00230181357},{"$f":"'Debt and Waterfall SA'!AD52","v":890109.71006577089},{"$f":"'Debt and Waterfall SA'!AE52","v":869701.18958805129},{"$f":"'Debt and Waterfall SA'!AF52","v":854312.12831148866},{"$f":"'Debt and Waterfall SA'!AG52","v":833131.91473426402},{"$f":"'Debt and Waterfall SA'!AH52","v":817013.94796859846},{"$f":"'Debt and Waterfall SA'!AI52","v":795040.09368283418},{"$f":"'Debt and Waterfall SA'!AJ52","v":778170.71419044887},{"$f":"'Debt and Waterfall SA'!AK52","v":755379.31225068006},{"$f":"'Debt and Waterfall SA'!AL52","v":737736.67595362617},{"$f":"'Debt and Waterfall SA'!AM52","v":714105.94827830978},{"$f":"'Debt and Waterfall SA'!AN52","v":695667.51070739632},{"$f":"'Debt and Waterfall SA'!AO52","v":671173.73437225353},{"$f":"'Debt and Waterfall SA'!AP52","v":651916.01329742477},{"$f":"'Debt and Waterfall SA'!AQ52","v":626534.84353928769},{"$f":"'Debt and Waterfall SA'!AR52","v":606432.89338246302},{"$f":"'Debt and Waterfall SA'!AS52","v":580137.90944079345},{"$f":"'Debt and Waterfall SA'!AT52","v":559167.4358059048},{"$f":"'Debt and Waterfall SA'!AU52","v":531934.39212752332},{"$f":"'Debt and Waterfall SA'!AV52","v":510070.33256914467},{"$f":"'Debt and Waterfall SA'!AW52","v":481872.92073608248},{"$f":"'Debt and Waterfall SA'!AX52","v":459089.19695569819},{"$f":"'Debt and Waterfall SA'!AY52","v":429900.42074874567},{"$f":"'Debt and Waterfall SA'!AZ52","v":406169.39092509949},{"$f":"'Debt and Waterfall SA'!BA52","v":375960.0528430313},{"$f":"'Debt and Waterfall SA'!BB52","v":351254.70983475208},{"$f":"'Debt and Waterfall SA'!BC52","v":321951.52604328364},{"$f":"'Debt and Waterfall SA'!BD52","v":303155.49846902129},{"$f":"'Debt and Waterfall SA'!BE52","v":276191.54539469141},{"$f":"'Debt and Waterfall SA'!BF52","v":256668.00194710787},{"$f":"'Debt and Waterfall SA'!BG52","v":228889.49829009251},{"$f":"'Debt and Waterfall SA'!BH52","v":208618.82943799478},{"$f":"'Debt and Waterfall SA'!BI52","v":180004.46064220654},{"$f":"'Debt and Waterfall SA'!BJ52","v":158967.38615059244},{"$f":"'Debt and Waterfall SA'!BK52","v":129497.94605244385},{"$f":"'Debt and Waterfall SA'!BL52","v":107674.91444200439},{"$f":"'Debt and Waterfall SA'!BM52","v":77329.462532695848},{"$f":"'Debt and Waterfall SA'!BN52","v":54700.08528686293},{"$f":"'Debt and Waterfall SA'!BO52","v":23457.201782460961},{"$f":"'Debt and Waterfall SA'!BP52","v":1.4493707567453386E-9},{"$f":"'Debt and Waterfall SA'!BQ52","v":1.4674878912046554E-9},{"$f":"'Debt and Waterfall SA'!BR52","v":1.4858314898447136E-9},{"$f":"'Debt and Waterfall SA'!BS52","v":1.5044043834677725E-9},{"$f":"'Debt and Waterfall SA'!BT52","v":1.5232094382611197E-9},{"$f":"'Debt and Waterfall SA'!BU52","v":1.5422495562393836E-9},{"$f":"'Debt and Waterfall SA'!BV52","v":1.561527675692376E-9},{"$f":"'Debt and Waterfall SA'!BW52","v":1.5810467716385306E-9},{"$f":"'Debt and Waterfall SA'!BX52","v":1.600809856284012E-9},{"$f":"'Debt and Waterfall SA'!BY52","v":1.6208199794875623E-9},{"$f":"'Debt and Waterfall SA'!BZ52","v":1.6410802292311568E-9},{"$f":"'Debt and Waterfall SA'!CA52","v":1.6615937320965463E-9},{"$f":"'Debt and Waterfall SA'!CB52","v":1.682363653747753E-9},{"$f":"'Debt and Waterfall SA'!CC52","v":1.7033931994195999E-9},{"$f":"'Debt and Waterfall SA'!CD52","v":1.724685614412345E-9},{"$f":"'Debt and Waterfall SA'!CE52","v":1.7462441845924993E-9},{"$f":"'Debt and Waterfall SA'!CF52","v":1.7680722368999055E-9},{"$f":"'Debt and Waterfall SA'!CG52","v":1.7901731398611542E-9},{"$f":"'Debt and Waterfall SA'!CH52","v":1.8125503041094188E-9},{"$f":"'Debt and Waterfall SA'!CI52","v":1.8352071829107865E-9},{"$f":"'Debt and Waterfall SA'!CJ52","v":1.8581472726971714E-9},{"$f":"'Debt and Waterfall SA'!CK52","v":1.8813741136058858E-9},{"$f":"'Debt and Waterfall SA'!CL52","v":1.9048912900259596E-9},{"$f":"'Debt and Waterfall SA'!CM52","v":1.9287024311512837E-9},{"$f":"'Debt and Waterfall SA'!CN52","v":1.952811211540675E-9},{"$f":"'Debt and Waterfall SA'!CO52","v":1.9772213516849333E-9},{"$f":"'Debt and Waterfall SA'!CP52","v":2.0019366185809949E-9},{"$f":"'Debt and Waterfall SA'!CQ52","v":2.0269608263132572E-9},{"$f":"'Debt and Waterfall SA'!CR52","v":2.0522978366421731E-9},{"$f":"'Debt and Waterfall SA'!CS52","v":2.0779515596002002E-9},{"$f":"'Debt and Waterfall SA'!CT52","v":2.1039259540952026E-9},{"$f":"'Debt and Waterfall SA'!CU52","v":2.1302250285213927E-9},{"$f":"'Debt and Waterfall SA'!CV52","v":2.1568528413779103E-9},{"$f":"'Debt and Waterfall SA'!CW52","v":2.1838135018951345E-9},{"$f":"'Debt and Waterfall SA'!CX52","v":2.2111111706688234E-9},{"$f":"'Debt and Waterfall SA'!CY52","v":2.2387500603021838E-9},{"$f":"'Debt and Waterfall SA'!CZ52","v":2.2667344360559611E-9},{"$f":"'Debt and Waterfall SA'!DA52","v":2.2950686165066608E-9},{"$f":"'Debt and Waterfall SA'!DB52","v":2.323756974212994E-9},{"$f":"'Debt and Waterfall SA'!DC52","v":2.3528039363906563E-9},{"$f":"'Debt and Waterfall SA'!DD52","v":2.3822139855955395E-9},{"$f":"'Debt and Waterfall SA'!DE52","v":2.4119916604154842E-9},{"$f":"'Debt and Waterfall SA'!DF52","v":2.4421415561706773E-9},{"$f":"'Debt and Waterfall SA'!DG52","v":2.4726683256228109E-9},{"$f":"'Debt and Waterfall SA'!DH52","v":2.503576679693096E-9}]
[null,null,"Less: Interest on SHL Debt",null,null,null,"USD",0]
[null,null,"EBT Before NOL",null,null,null,"USD",144262520.87520245,null,null,{"$f":"K34-K35-K36-K37","v":0},{"$f":"L34-L35-L36-L37","v":0},0,0,0,0,0,-8779894.5050912835,-7892243.317096659,-8734875.7149966508,-7824894.7327263867,-8675406.2387145068,-7755881.250967457,-8614338.0609774515,-7685161.6525433585,-8551630.0015325863,-7612526.4272600412,2139548.1449389383,3088397.064204284,2205673.2765965974,3164505.1734826937,2273568.9160451074,3242496.4783927249,2343280.1907326579,3322591.6348864697,2414990.5577421403,3404495.4086360494,2488478.2274064571,3488427.3692776477,2563925.2533450387,3574437.8094791183,2641381.9566023839,3662759.2421396361,2721042.1851981562,3753087.6699003908,2802678.3927045222,3845654.629235995,2886483.1229441571,3940515.6678141444,2972511.9931851802,4037915.9413675112,3060969.9728595358,4137542.665106087,3151623.8599525117,4237686.4543204857,3235812.2665509242,4330034.9372727098,3318742.2962181894,4424578.4951260677,3403743.6713419217,4520973.6010962827,3490555.9945892552,4619456.6830658214,3579372.9259214322,4720072.7278875932,3670239.2646664488,4823071.3028948121,3763360.4761289717,4895933.7060404299,3801998.1841315595,4945823.6535456106,3841013.5544972625,4996203.0087426249,3880410.1826455728,5047287.8357559014,{"$f":"BX34-BX35-BX36-BX37","v":3920357.1138707544},5098662.2428874867,3960528.7962639597,5150540.3184853727,4001092.7299867058,5202926.8959737457,4042052.6390664852,5256046.6710480405,4083584.3000699421,5309467.0918350946,4125349.1514918008,5363410.7995134257,-1.8581472726971714E-9,-1.8813741136058858E-9,-1.9048912900259596E-9,-1.9287024311512837E-9,-1.952811211540675E-9,-1.9772213516849333E-9,-2.0019366185809949E-9,-2.0269608263132572E-9,-2.0522978366421731E-9,-2.0779515596002002E-9,-2.1039259540952026E-9,-2.1302250285213927E-9,-2.1568528413779103E-9,-2.1838135018951345E-9,-2.2111111706688234E-9,-2.2387500603021838E-9,-2.2667344360559611E-9,-2.2950686165066608E-9,-2.323756974212994E-9,-2.3528039363906563E-9,-2.3822139855955395E-9,-2.4119916604154842E-9,-2.4421415561706773E-9,-2.4726683256228109E-9,-2.503576679693096E-9]
[]
[null,null,"NOL Opening Balance",null,null,null,"USD",1575725407.1552801,null,null,{"$f":"J43","v":0},{"$f":"K43","v":0},0,0,0,0,0,0,8779894.5050912835,16672137.822187942,25407013.537184592,33231908.26991098,41907314.508625485,49663195.759592943,58277533.820570394,65962695.473113753,74514325.474646345,82126851.901906386,79987303.756967455,76898906.692763165,74693233.416166574,71528728.242683887,69255159.326638773,66012662.848246045,63669382.657513388,60346791.022626922,57931800.46488478,54527305.056248732,52038826.828842275,48550399.459564626,45986474.206219584,42412036.396740466,39770654.440138079,36107895.197998442,33386853.012800284,29633765.342899892,26831086.950195372,22985432.320959378,20098949.19801522,16158433.530201076,13185921.537015896,9148005.5956483856,6087035.6227888502,1949492.9576827632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.8581472726971714E-9,3.7395213863030574E-9,5.6444126763290174E-9,7.5731151074803015E-9,9.5259263190209769E-9,1.1503147670705911E-8,1.3505084289286906E-8,1.5532045115600162E-8,1.7584342952242334E-8,1.9662294511842534E-8,2.1766220465937735E-8,2.3896445494459126E-8,2.6053298335837037E-8,2.823711183773217E-8,3.0448223008400996E-8,3.2686973068703181E-8,3.4953707504759142E-8,3.7248776121265802E-8,3.9572533095478798E-8,4.1925337031869454E-8,4.4307551017464993E-8,4.6719542677880478E-8,4.9161684234051157E-8,5.1634352559673967E-8]
[null,null,"Add: NOL Generated",null,null,null,"USD",82126851.901906386,null,null,{"$f":"MAX(-K38,0)","v":0},{"$f":"MAX(-L38,0)","v":0},0,0,0,0,0,8779894.5050912835,7892243.317096659,8734875.7149966508,7824894.7327263867,8675406.2387145068,7755881.250967457,8614338.0609774515,7685161.6525433585,8551630.0015325863,7612526.4272600412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-BX38,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1.8581472726971714E-9,1.8813741136058858E-9,1.9048912900259596E-9,1.9287024311512837E-9,1.952811211540675E-9,1.9772213516849333E-9,2.0019366185809949E-9,2.0269608263132572E-9,2.0522978366421731E-9,2.0779515596002002E-9,2.1039259540952026E-9,2.1302250285213927E-9,2.1568528413779103E-9,2.1838135018951345E-9,2.2111111706688234E-9,2.2387500603021838E-9,2.2667344360559611E-9,2.2950686165066608E-9,2.323756974212994E-9,2.3528039363906563E-9,2.3822139855955395E-9,2.4119916604154842E-9,2.4421415561706773E-9,2.4726683256228109E-9,2.503576679693096E-9]
[null,null,"Less: NOL Used",null,null,null,"USD",82126851.901906371,null,null,{"$f":"MIN(MAX(K38,0),K40)","v":0},{"$f":"MIN(MAX(L38,0),L40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2139548.1449389383,3088397.064204284,2205673.2765965974,3164505.1734826937,2273568.9160451074,3242496.4783927249,2343280.1907326579,3322591.6348864697,2414990.5577421403,3404495.4086360494,2488478.2274064571,3488427.3692776477,2563925.2533450387,3574437.8094791183,2641381.9566023839,3662759.2421396361,2721042.1851981562,3753087.6699003908,2802678.3927045222,3845654.629235995,2886483.1229441571,3940515.6678141444,2972511.9931851802,4037915.9413675112,3060969.9728595358,4137542.665106087,1949492.9576827632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(BX38,0),BX40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"NOL Closing Balance",null,null,null,"USD",1575725407.1552801,null,null,{"$f":"K40+K41-K42","v":0},{"$f":"L40+L41-L42","v":0},0,0,0,0,0,8779894.5050912835,16672137.822187942,25407013.537184592,33231908.26991098,41907314.508625485,49663195.759592943,58277533.820570394,65962695.473113753,74514325.474646345,82126851.901906386,79987303.756967455,76898906.692763165,74693233.416166574,71528728.242683887,69255159.326638773,66012662.848246045,63669382.657513388,60346791.022626922,57931800.46488478,54527305.056248732,52038826.828842275,48550399.459564626,45986474.206219584,42412036.396740466,39770654.440138079,36107895.197998442,33386853.012800284,29633765.342899892,26831086.950195372,22985432.320959378,20098949.19801522,16158433.530201076,13185921.537015896,9148005.5956483856,6087035.6227888502,1949492.9576827632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX40+BX41-BX42","v":0},0,0,0,0,0,0,0,0,0,0,0,1.8581472726971714E-9,3.7395213863030574E-9,5.6444126763290174E-9,7.5731151074803015E-9,9.5259263190209769E-9,1.1503147670705911E-8,1.3505084289286906E-8,1.5532045115600162E-8,1.7584342952242334E-8,1.9662294511842534E-8,2.1766220465937735E-8,2.3896445494459126E-8,2.6053298335837037E-8,2.823711183773217E-8,3.0448223008400996E-8,3.2686973068703181E-8,3.4953707504759142E-8,3.7248776121265802E-8,3.9572533095478798E-8,4.1925337031869454E-8,4.4307551017464993E-8,4.6719542677880478E-8,4.9161684234051157E-8,5.1634352559673967E-8,5.4137929239367063E-8]
[]
[null,null,"Adjusted EBT for NOL",null,null,null,"USD",144262520.87520245,null,null,{"$f":"K38+K41-K42","v":0},{"$f":"L38+L41-L42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1202130.9022697485,4237686.4543204857,3235812.2665509242,4330034.9372727098,3318742.2962181894,4424578.4951260677,3403743.6713419217,4520973.6010962827,3490555.9945892552,4619456.6830658214,3579372.9259214322,4720072.7278875932,3670239.2646664488,4823071.3028948121,3763360.4761289717,4895933.7060404299,3801998.1841315595,4945823.6535456106,3841013.5544972625,4996203.0087426249,3880410.1826455728,5047287.8357559014,{"$f":"BX38+BX41-BX42","v":3920357.1138707544},5098662.2428874867,3960528.7962639597,5150540.3184853727,4001092.7299867058,5202926.8959737457,4042052.6390664852,5256046.6710480405,4083584.3000699421,5309467.0918350946,4125349.1514918008,5363410.7995134257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"InputC!E74","v":"Tax Rate"},null,null,{"$f":"InputC!F74","v":0.2},{"$f":"InputC!G74","v":"%"}]
[null,null,"Income Taxes",null,null,null,"USD",{"$f":"SUM(K48:DH48)","v":28852504.17504048},null,null,{"$f":"K45*$F$47","v":0},{"$f":"L45*$F$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,240426.18045394972,847537.29086409719,647162.45331018488,866006.98745454196,663748.45924363798,884915.6990252136,680748.7342683844,904194.72021925659,698111.19891785108,923891.33661316428,715874.58518428646,944014.54557751864,734047.85293328983,964614.26057896251,752672.09522579436,979186.74120808602,760399.63682631194,989164.73070912214,768202.71089945256,999240.60174852505,776082.03652911459,1009457.5671511804,{"$f":"BX45*$F$47","v":784071.42277415097},1019732.4485774974,792105.75925279199,1030108.0636970745,800218.54599734116,1040585.3791947492,808410.52781329711,1051209.3342096081,816716.86001398845,1061893.4183670189,825069.8302983602,1072682.1599026851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Debt and Waterfall SA","index":13,"n_rows":86,"n_cols":113,"rows_kept":86,"cut":false,"hidden":false,"merged":[]}
["          ",null,null,null,null,"DSCR Result",{"$f":"F34","v":1.5382791146055481},{"$f":"Differecne","v":5.5879354476928711E-9}]
[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"},{"$f":"TimeSA!K2","v":"2023-02-01"},{"$f":"TimeSA!L2","v":"2023-03-01"},{"$f":"TimeSA!M2","v":"2023-04-01"},{"$f":"TimeSA!N2","v":"2023-05-01"},{"$f":"TimeSA!O2","v":"2023-06-01"},{"$f":"TimeSA!P2","v":"2023-07-01"},{"$f":"TimeSA!Q2","v":"2023-08-01"},{"$f":"TimeSA!R2","v":"2024-02-01"},{"$f":"TimeSA!S2","v":"2024-08-01"},{"$f":"TimeSA!T2","v":"2025-02-01"},{"$f":"TimeSA!U2","v":"2025-08-01"},{"$f":"TimeSA!V2","v":"2026-02-01"},{"$f":"TimeSA!W2","v":"2026-08-01"},{"$f":"TimeSA!X2","v":"2027-02-01"},{"$f":"TimeSA!Y2","v":"2027-08-01"},{"$f":"TimeSA!Z2","v":"2028-02-01"},{"$f":"TimeSA!AA2","v":"2028-08-01"},{"$f":"TimeSA!AB2","v":"2029-02-01"},{"$f":"TimeSA!AC2","v":"2029-08-01"},{"$f":"TimeSA!AD2","v":"2030-02-01"},{"$f":"TimeSA!AE2","v":"2030-08-01"},{"$f":"TimeSA!AF2","v":"2031-02-01"},{"$f":"TimeSA!AG2","v":"2031-08-01"},{"$f":"TimeSA!AH2","v":"2032-02-01"},{"$f":"TimeSA!AI2","v":"2032-08-01"},{"$f":"TimeSA!AJ2","v":"2033-02-01"},{"$f":"TimeSA!AK2","v":"2033-08-01"},{"$f":"TimeSA!AL2","v":"2034-02-01"},{"$f":"TimeSA!AM2","v":"2034-08-01"},{"$f":"TimeSA!AN2","v":"2035-02-01"},{"$f":"TimeSA!AO2","v":"2035-08-01"},{"$f":"TimeSA!AP2","v":"2036-02-01"},{"$f":"TimeSA!AQ2","v":"2036-08-01"},{"$f":"TimeSA!AR2","v":"2037-02-01"},{"$f":"TimeSA!AS2","v":"2037-08-01"},{"$f":"TimeSA!AT2","v":"2038-02-01"},{"$f":"TimeSA!AU2","v":"2038-08-01"},{"$f":"TimeSA!AV2","v":"2039-02-01"},{"$f":"TimeSA!AW2","v":"2039-08-01"},{"$f":"TimeSA!AX2","v":"2040-02-01"},{"$f":"TimeSA!AY2","v":"2040-08-01"},{"$f":"TimeSA!AZ2","v":"2041-02-01"},{"$f":"TimeSA!BA2","v":"2041-08-01"},{"$f":"TimeSA!BB2","v":"2042-02-01"},{"$f":"TimeSA!BC2","v":"2042-08-01"},{"$f":"TimeSA!BD2","v":"2043-02-01"},{"$f":"TimeSA!BE2","v":"2043-08-01"},{"$f":"TimeSA!BF2","v":"2044-02-01"},{"$f":"TimeSA!BG2","v":"2044-08-01"},{"$f":"TimeSA!BH2","v":"2045-02-01"},{"$f":"TimeSA!BI2","v":"2045-08-01"},{"$f":"TimeSA!BJ2","v":"2046-02-01"},{"$f":"TimeSA!BK2","v":"2046-08-01"},{"$f":"TimeSA!BL2","v":"2047-02-01"},{"$f":"TimeSA!BM2","v":"2047-08-01"},{"$f":"TimeSA!BN2","v":"2048-02-01"},{"$f":"TimeSA!BO2","v":"2048-08-01"},{"$f":"TimeSA!BP2","v":"2049-02-01"},{"$f":"TimeSA!BQ2","v":"2049-08-01"},{"$f":"TimeSA!BR2","v":"2050-02-01"},{"$f":"TimeSA!BS2","v":"2050-08-01"},{"$f":"TimeSA!BT2","v":"2051-02-01"},{"$f":"TimeSA!BU2","v":"2051-08-01"},{"$f":"TimeSA!BV2","v":"2052-02-01"},{"$f":"TimeSA!BW2","v":"2052-08-01"},{"$f":"TimeSA!BX2","v":"2053-02-01"},{"$f":"TimeSA!BY2","v":"2053-08-01"},{"$f":"TimeSA!BZ2","v":"2054-02-01"},{"$f":"TimeSA!CA2","v":"2054-08-01"},{"$f":"TimeSA!CB2","v":"2055-02-01"},{"$f":"TimeSA!CC2","v":"2055-08-01"},{"$f":"TimeSA!CD2","v":"2056-02-01"},{"$f":"TimeSA!CE2","v":"2056-08-01"},{"$f":"TimeSA!CF2","v":"2057-02-01"},{"$f":"TimeSA!CG2","v":"2057-08-01"},{"$f":"TimeSA!CH2","v":"2058-02-01"},{"$f":"TimeSA!CI2","v":"2058-08-01"},{"$f":"TimeSA!CJ2","v":"2059-02-01"},{"$f":"TimeSA!CK2","v":"2059-08-01"},{"$f":"TimeSA!CL2","v":"2060-02-01"},{"$f":"TimeSA!CM2","v":"2060-08-01"},{"$f":"TimeSA!CN2","v":"2061-02-01"},{"$f":"TimeSA!CO2","v":"2061-08-01"},{"$f":"TimeSA!CP2","v":"2062-02-01"},{"$f":"TimeSA!CQ2","v":"2062-08-01"},{"$f":"TimeSA!CR2","v":"2063-02-01"},{"$f":"TimeSA!CS2","v":"2063-08-01"},{"$f":"TimeSA!CT2","v":"2064-02-01"},{"$f":"TimeSA!CU2","v":"2064-08-01"},{"$f":"TimeSA!CV2","v":"2065-02-01"},{"$f":"TimeSA!CW2","v":"2065-08-01"},{"$f":"TimeSA!CX2","v":"2066-02-01"},{"$f":"TimeSA!CY2","v":"2066-08-01"},{"$f":"TimeSA!CZ2","v":"2067-02-01"},{"$f":"TimeSA!DA2","v":"2067-08-01"},{"$f":"TimeSA!DB2","v":"2068-02-01"},{"$f":"TimeSA!DC2","v":"2068-08-01"},{"$f":"TimeSA!DD2","v":"2069-02-01"},{"$f":"TimeSA!DE2","v":"2069-08-01"},{"$f":"TimeSA!DF2","v":"2070-02-01"},{"$f":"TimeSA!DG2","v":"2070-08-01"}]
[null,null,null,null,{"$f":"TimeSA!E3","v":"Model period end date - semi-annual - header"},null,null,null,null,null,{"$f":"TimeSA!J3","v":"2023-01-31"},{"$f":"TimeSA!K3","v":"2023-02-28"},{"$f":"TimeSA!L3","v":"2023-03-31"},{"$f":"TimeSA!M3","v":"2023-04-30"},{"$f":"TimeSA!N3","v":"2023-05-31"},{"$f":"TimeSA!O3","v":"2023-06-30"},{"$f":"TimeSA!P3","v":"2023-07-31"},{"$f":"TimeSA!Q3","v":"2024-01-31"},{"$f":"TimeSA!R3","v":"2024-07-31"},{"$f":"TimeSA!S3","v":"2025-01-31"},{"$f":"TimeSA!T3","v":"2025-07-31"},{"$f":"TimeSA!U3","v":"2026-01-31"},{"$f":"TimeSA!V3","v":"2026-07-31"},{"$f":"TimeSA!W3","v":"2027-01-31"},{"$f":"TimeSA!X3","v":"2027-07-31"},{"$f":"TimeSA!Y3","v":"2028-01-31"},{"$f":"TimeSA!Z3","v":"2028-07-31"},{"$f":"TimeSA!AA3","v":"2029-01-31"},{"$f":"TimeSA!AB3","v":"2029-07-31"},{"$f":"TimeSA!AC3","v":"2030-01-31"},{"$f":"TimeSA!AD3","v":"2030-07-31"},{"$f":"TimeSA!AE3","v":"2031-01-31"},{"$f":"TimeSA!AF3","v":"2031-07-31"},{"$f":"TimeSA!AG3","v":"2032-01-31"},{"$f":"TimeSA!AH3","v":"2032-07-31"},{"$f":"TimeSA!AI3","v":"2033-01-31"},{"$f":"TimeSA!AJ3","v":"2033-07-31"},{"$f":"TimeSA!AK3","v":"2034-01-31"},{"$f":"TimeSA!AL3","v":"2034-07-31"},{"$f":"TimeSA!AM3","v":"2035-01-31"},{"$f":"TimeSA!AN3","v":"2035-07-31"},{"$f":"TimeSA!AO3","v":"2036-01-31"},{"$f":"TimeSA!AP3","v":"2036-07-31"},{"$f":"TimeSA!AQ3","v":"2037-01-31"},{"$f":"TimeSA!AR3","v":"2037-07-31"},{"$f":"TimeSA!AS3","v":"2038-01-31"},{"$f":"TimeSA!AT3","v":"2038-07-31"},{"$f":"TimeSA!AU3","v":"2039-01-31"},{"$f":"TimeSA!AV3","v":"2039-07-31"},{"$f":"TimeSA!AW3","v":"2040-01-31"},{"$f":"TimeSA!AX3","v":"2040-07-31"},{"$f":"TimeSA!AY3","v":"2041-01-31"},{"$f":"TimeSA!AZ3","v":"2041-07-31"},{"$f":"TimeSA!BA3","v":"2042-01-31"},{"$f":"TimeSA!BB3","v":"2042-07-31"},{"$f":"TimeSA!BC3","v":"2043-01-31"},{"$f":"TimeSA!BD3","v":"2043-07-31"},{"$f":"TimeSA!BE3","v":"2044-01-31"},{"$f":"TimeSA!BF3","v":"2044-07-31"},{"$f":"TimeSA!BG3","v":"2045-01-31"},{"$f":"TimeSA!BH3","v":"2045-07-31"},{"$f":"TimeSA!BI3","v":"2046-01-31"},{"$f":"TimeSA!BJ3","v":"2046-07-31"},{"$f":"TimeSA!BK3","v":"2047-01-31"},{"$f":"TimeSA!BL3","v":"2047-07-31"},{"$f":"TimeSA!BM3","v":"2048-01-31"},{"$f":"TimeSA!BN3","v":"2048-07-31"},{"$f":"TimeSA!BO3","v":"2049-01-31"},{"$f":"TimeSA!BP3","v":"2049-07-31"},{"$f":"TimeSA!BQ3","v":"2050-01-31"},{"$f":"TimeSA!BR3","v":"2050-07-31"},{"$f":"TimeSA!BS3","v":"2051-01-31"},{"$f":"TimeSA!BT3","v":"2051-07-31"},{"$f":"TimeSA!BU3","v":"2052-01-31"},{"$f":"TimeSA!BV3","v":"2052-07-31"},{"$f":"TimeSA!BW3","v":"2053-01-31"},{"$f":"TimeSA!BX3","v":"2053-07-31"},{"$f":"TimeSA!BY3","v":"2054-01-31"},{"$f":"TimeSA!BZ3","v":"2054-07-31"},{"$f":"TimeSA!CA3","v":"2055-01-31"},{"$f":"TimeSA!CB3","v":"2055-07-31"},{"$f":"TimeSA!CC3","v":"2056-01-31"},{"$f":"TimeSA!CD3","v":"2056-07-31"},{"$f":"TimeSA!CE3","v":"2057-01-31"},{"$f":"TimeSA!CF3","v":"2057-07-31"},{"$f":"TimeSA!CG3","v":"2058-01-31"},{"$f":"TimeSA!CH3","v":"2058-07-31"},{"$f":"TimeSA!CI3","v":"2059-01-31"},{"$f":"TimeSA!CJ3","v":"2059-07-31"},{"$f":"TimeSA!CK3","v":"2060-01-31"},{"$f":"TimeSA!CL3","v":"2060-07-31"},{"$f":"TimeSA!CM3","v":"2061-01-31"},{"$f":"TimeSA!CN3","v":"2061-07-31"},{"$f":"TimeSA!CO3","v":"2062-01-31"},{"$f":"TimeSA!CP3","v":"2062-07-31"},{"$f":"TimeSA!CQ3","v":"2063-01-31"},{"$f":"TimeSA!CR3","v":"2063-07-31"},{"$f":"TimeSA!CS3","v":"2064-01-31"},{"$f":"TimeSA!CT3","v":"2064-07-31"},{"$f":"TimeSA!CU3","v":"2065-01-31"},{"$f":"TimeSA!CV3","v":"2065-07-31"},{"$f":"TimeSA!CW3","v":"2066-01-31"},{"$f":"TimeSA!CX3","v":"2066-07-31"},{"$f":"TimeSA!CY3","v":"2067-01-31"},{"$f":"TimeSA!CZ3","v":"2067-07-31"},{"$f":"TimeSA!DA3","v":"2068-01-31"},{"$f":"TimeSA!DB3","v":"2068-07-31"},{"$f":"TimeSA!DC3","v":"2069-01-31"},{"$f":"TimeSA!DD3","v":"2069-07-31"},{"$f":"TimeSA!DE3","v":"2070-01-31"},{"$f":"TimeSA!DF3","v":"2070-07-31"},{"$f":"TimeSA!DG3","v":"2071-01-31"}]
[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"},{"$f":"TimeSA!Q4","v":"Ops"},{"$f":"TimeSA!R4","v":"Ops"},{"$f":"TimeSA!S4","v":"Ops"},{"$f":"TimeSA!T4","v":"Ops"},{"$f":"TimeSA!U4","v":"Ops"},{"$f":"TimeSA!V4","v":"Ops"},{"$f":"TimeSA!W4","v":"Ops"},{"$f":"TimeSA!X4","v":"Ops"},{"$f":"TimeSA!Y4","v":"Ops"},{"$f":"TimeSA!Z4","v":"Ops"},{"$f":"TimeSA!AA4","v":"Ops"},{"$f":"TimeSA!AB4","v":"Ops"},{"$f":"TimeSA!AC4","v":"Ops"},{"$f":"TimeSA!AD4","v":"Ops"},{"$f":"TimeSA!AE4","v":"Ops"},{"$f":"TimeSA!AF4","v":"Ops"},{"$f":"TimeSA!AG4","v":"Ops"},{"$f":"TimeSA!AH4","v":"Ops"},{"$f":"TimeSA!AI4","v":"Ops"},{"$f":"TimeSA!AJ4","v":"Ops"},{"$f":"TimeSA!AK4","v":"Ops"},{"$f":"TimeSA!AL4","v":"Ops"},{"$f":"TimeSA!AM4","v":"Ops"},{"$f":"TimeSA!AN4","v":"Ops"},{"$f":"TimeSA!AO4","v":"Ops"},{"$f":"TimeSA!AP4","v":"Ops"},{"$f":"TimeSA!AQ4","v":"Ops"},{"$f":"TimeSA!AR4","v":"Ops"},{"$f":"TimeSA!AS4","v":"Ops"},{"$f":"TimeSA!AT4","v":"Ops"},{"$f":"TimeSA!AU4","v":"Ops"},{"$f":"TimeSA!AV4","v":"Ops"},{"$f":"TimeSA!AW4","v":"Ops"},{"$f":"TimeSA!AX4","v":"Ops"},{"$f":"TimeSA!AY4","v":"Ops"},{"$f":"TimeSA!AZ4","v":"Ops"},{"$f":"TimeSA!BA4","v":"Ops"},{"$f":"TimeSA!BB4","v":"Ops"},{"$f":"TimeSA!BC4","v":"Ops"},{"$f":"TimeSA!BD4","v":"Ops"},{"$f":"TimeSA!BE4","v":"Ops"},{"$f":"TimeSA!BF4","v":"Ops"},{"$f":"TimeSA!BG4","v":"Ops"},{"$f":"TimeSA!BH4","v":"Ops"},{"$f":"TimeSA!BI4","v":"Ops"},{"$f":"TimeSA!BJ4","v":"Ops"},{"$f":"TimeSA!BK4","v":"Ops"},{"$f":"TimeSA!BL4","v":"Ops"},{"$f":"TimeSA!BM4","v":"Ops"},{"$f":"TimeSA!BN4","v":"Ops"},{"$f":"TimeSA!BO4","v":"Ops"},{"$f":"TimeSA!BP4","v":"Ops"},{"$f":"TimeSA!BQ4","v":"Ops"},{"$f":"TimeSA!BR4","v":"Ops"},{"$f":"TimeSA!BS4","v":"Ops"},{"$f":"TimeSA!BT4","v":"Ops"},{"$f":"TimeSA!BU4","v":"Ops"},{"$f":"TimeSA!BV4","v":"Ops"},{"$f":"TimeSA!BW4","v":"Ops"},{"$f":"TimeSA!BX4","v":"Ops"},{"$f":"TimeSA!BY4","v":"Ops"},{"$f":"TimeSA!BZ4","v":"Ops"},{"$f":"TimeSA!CA4","v":"Ops"},{"$f":"TimeSA!CB4","v":"Ops"},{"$f":"TimeSA!CC4","v":"Ops"},{"$f":"TimeSA!CD4","v":"Ops"},{"$f":"TimeSA!CE4","v":"Ops"},{"$f":"TimeSA!CF4","v":"Ops"},{"$f":"TimeSA!CG4","v":"Ops"},{"$f":"TimeSA!CH4","v":"Ops"},{"$f":"TimeSA!CI4","v":"Ops"},{"$f":"TimeSA!CJ4","v":"Ops"},{"$f":"TimeSA!CK4","v":"Ops"},{"$f":"TimeSA!CL4","v":"Ops"},{"$f":"TimeSA!CM4","v":"Ops"},{"$f":"TimeSA!CN4","v":"Ops"},{"$f":"TimeSA!CO4","v":"Ops"},{"$f":"TimeSA!CP4","v":"Ops"},{"$f":"TimeSA!CQ4","v":"Ops"},{"$f":"TimeSA!CR4","v":"Ops"},{"$f":"TimeSA!CS4","v":"Ops"},{"$f":"TimeSA!CT4","v":"Ops"},{"$f":"TimeSA!CU4","v":"Ops"},{"$f":"TimeSA!CV4","v":"Ops"},{"$f":"TimeSA!CW4","v":"Ops"},{"$f":"TimeSA!CX4","v":"Ops"},{"$f":"TimeSA!CY4","v":"Ops"},{"$f":"TimeSA!CZ4","v":"Ops"},{"$f":"TimeSA!DA4","v":"Ops"},{"$f":"TimeSA!DB4","v":"Ops"},{"$f":"TimeSA!DC4","v":"Ops"},{"$f":"TimeSA!DD4","v":"Ops"},{"$f":"TimeSA!DE4","v":"Ops"},{"$f":"TimeSA!DF4","v":"Ops"},{"$f":"TimeSA!DG4","v":"Ops"}]
[null,null,null,null,{"$f":"Checks!E12","v":" Model Ok"},"Constant","Unit","Total","Test"]
[]
[null,"Transferred Variables"]
[null,null,"EBITDA to Semi-Annual",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":2909262.1405347278},{"$f":"'Tax SA'!S9","v":3793722.9538964229},{"$f":"'Tax SA'!T9","v":2939652.0403703107},{"$f":"'Tax SA'!U9","v":3832775.1006374205},{"$f":"'Tax SA'!V9","v":2970214.7984607248},{"$f":"'Tax SA'!W9","v":3872211.8439396662},{"$f":"'Tax SA'!X9","v":3001077.7430289635},{"$f":"'Tax SA'!Y9","v":3912036.9184740558},{"$f":"'Tax SA'!Z9","v":3032243.7687981916},{"$f":"'Tax SA'!AA9","v":3952421.0408505206},{"$f":"'Tax SA'!AB9","v":3063996.9609500533},{"$f":"'Tax SA'!AC9","v":3993188.0665060976},{"$f":"'Tax SA'!AD9","v":3095782.9866623683},{"$f":"'Tax SA'!AE9","v":4034206.363070745},{"$f":"'Tax SA'!AF9","v":3127881.0443565962},{"$f":"'Tax SA'!AG9","v":4075628.3931269888},{"$f":"'Tax SA'!AH9","v":3160294.1387012564},{"$f":"'Tax SA'!AI9","v":4117631.7285693041},{"$f":"'Tax SA'!AJ9","v":3193161.2719325889},{"$f":"'Tax SA'!AK9","v":4159874.7208867297},{"$f":"'Tax SA'!AL9","v":3226214.9033600832},{"$f":"'Tax SA'!AM9","v":4202533.3175559575},{"$f":"'Tax SA'!AN9","v":3259592.7640524353},{"$f":"'Tax SA'!AO9","v":4245611.5438513719},{"$f":"'Tax SA'!AP9","v":3293297.9698998085},{"$f":"'Tax SA'!AQ9","v":4289294.0856789239},{"$f":"'Tax SA'!AR9","v":3327475.0785806193},{"$f":"'Tax SA'!AS9","v":4333225.5793411843},{"$f":"'Tax SA'!AT9","v":3361845.8285104269},{"$f":"'Tax SA'!AU9","v":4377589.0213635182},{"$f":"'Tax SA'!AV9","v":3396553.4555133018},{"$f":"'Tax SA'!AW9","v":4422388.5885502268},{"$f":"'Tax SA'!AX9","v":3431601.1901408783},{"$f":"'Tax SA'!AY9","v":4467816.3621162567},{"$f":"'Tax SA'!AZ9","v":3467139.3637846354},{"$f":"'Tax SA'!BA9","v":4513502.7179491185},{"$f":"'Tax SA'!BB9","v":3502878.5697872639},{"$f":"'Tax SA'!BC9","v":4559637.9803637695},{"$f":"'Tax SA'!BD9","v":3538967.7650199453},{"$f":"'Tax SA'!BE9","v":4606226.4826674014},{"$f":"'Tax SA'!BF9","v":3575410.2981652971},{"$f":"'Tax SA'!BG9","v":4653467.9934161603},{"$f":"'Tax SA'!BH9","v":3612362.5007799165},{"$f":"'Tax SA'!BI9","v":4700978.0617384892},{"$f":"'Tax SA'!BJ9","v":3649523.3807398477},{"$f":"'Tax SA'!BK9","v":4748954.6291182656},{"$f":"'Tax SA'!BL9","v":3687047.8403634364},{"$f":"'Tax SA'!BM9","v":4797402.1904202895},{"$f":"'Tax SA'!BN9","v":3724939.349953312},{"$f":"'Tax SA'!BO9","v":4846528.5046772733},{"$f":"'Tax SA'!BP9","v":3763360.4761289731},{"$f":"'Tax SA'!BQ9","v":4895933.7060404317},{"$f":"'Tax SA'!BR9","v":3801998.1841315608},{"$f":"'Tax SA'!BS9","v":4945823.6535456125},{"$f":"'Tax SA'!BT9","v":3841013.5544972639},{"$f":"'Tax SA'!BU9","v":4996203.0087426268},{"$f":"'Tax SA'!BV9","v":3880410.1826455742},{"$f":"'Tax SA'!BW9","v":5047287.8357559033},{"$f":"'Tax SA'!BX9","v":3920357.1138707558},{"$f":"'Tax SA'!BY9","v":5098662.2428874886},{"$f":"'Tax SA'!BZ9","v":3960528.7962639616},{"$f":"'Tax SA'!CA9","v":5150540.3184853746},{"$f":"'Tax SA'!CB9","v":4001092.7299867077},{"$f":"'Tax SA'!CC9","v":5202926.8959737476},{"$f":"'Tax SA'!CD9","v":4042052.6390664871},{"$f":"'Tax SA'!CE9","v":5256046.6710480424},{"$f":"'Tax SA'!CF9","v":4083584.300069944},{"$f":"'Tax SA'!CG9","v":5309467.0918350965},{"$f":"'Tax SA'!CH9","v":4125349.1514918027},{"$f":"'Tax SA'!CI9","v":5363410.7995134275},{"$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,"Working Captial Changes to Semi-Annual",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":881993.97680297319},{"$f":"'Tax SA'!S10","v":756327.03489854804},{"$f":"'Tax SA'!T10","v":-747073.02040603873},{"$f":"'Tax SA'!U10","v":763804.4532002802},{"$f":"'Tax SA'!V10","v":-754497.91584490461},{"$f":"'Tax SA'!W10","v":771394.45240355411},{"$f":"'Tax SA'!X10","v":-761996.61352824722},{"$f":"'Tax SA'!Y10","v":779059.86537730158},{"$f":"'Tax SA'!Z10","v":-769569.84725875815},{"$f":"'Tax SA'!AA10","v":786872.93978276697},{"$f":"'Tax SA'!AB10","v":-777199.68666769238},{"$f":"'Tax SA'!AC10","v":794652.94681221619},{"$f":"'Tax SA'!AD10","v":-784974.2549094538},{"$f":"'Tax SA'!AE10","v":802549.46277014341},{"$f":"'Tax SA'!AF10","v":-792775.87507753435},{"$f":"'Tax SA'!AG10","v":810524.43733757304},{"$f":"'Tax SA'!AH10","v":-800655.04301441717},{"$f":"'Tax SA'!AI10","v":818653.02522364049},{"$f":"'Tax SA'!AJ10","v":-808645.49302639964},{"$f":"'Tax SA'!AK10","v":826746.5858592143},{"$f":"'Tax SA'!AL10","v":-816682.40500754002},{"$f":"'Tax SA'!AM10","v":834961.97800028953},{"$f":"'Tax SA'!AN10","v":-824799.2043119634},{"$f":"'Tax SA'!AO10","v":843258.99605006259},{"$f":"'Tax SA'!AP10","v":-832996.68528855429},{"$f":"'Tax SA'!AQ10","v":851715.81416298798},{"$f":"'Tax SA'!AR10","v":-841309.94502813066},{"$f":"'Tax SA'!AS10","v":860136.2203826562},{"$f":"'Tax SA'!AT10","v":-849671.54496492923},{"$f":"'Tax SA'!AU10","v":868683.36128170008},{"$f":"'Tax SA'!AV10","v":-858116.26075619191},{"$f":"'Tax SA'!AW10","v":877315.42314338835},{"$f":"'Tax SA'!AX10","v":-866644.91888114426},{"$f":"'Tax SA'!AY10","v":886113.7198546211},{"$f":"'Tax SA'!AZ10","v":-875294.03428378282},{"$f":"'Tax SA'!BA10","v":894874.16723050969},{"$f":"'Tax SA'!BB10","v":-883993.4441414075},{"$f":"'Tax SA'!BC10","v":903766.44866888295},{"$f":"'Tax SA'!BD10","v":-892779.32897862443},{"$f":"'Tax SA'!BE10","v":912747.07902063639},{"$f":"'Tax SA'!BF10","v":-901652.5487075618},{"$f":"'Tax SA'!BG10","v":921900.63687738404},{"$f":"'Tax SA'!BH10","v":-910651.093420933},{"$f":"'Tax SA'!BI10","v":931014.85334940255},{"$f":"'Tax SA'!BJ10","v":-919701.96596499253},{"$f":"'Tax SA'!BK10","v":940266.20721105463},{"$f":"'Tax SA'!BL10","v":-928842.80850243289},{"$f":"'Tax SA'!BM10","v":949609.47618146823},{"$f":"'Tax SA'!BN10","v":-938074.51573396102},{"$f":"'Tax SA'!BO10","v":959132.63338562264},{"$f":"'Tax SA'!BP10","v":-947436.61251361668},{"$f":"'Tax SA'!BQ10","v":968614.90070106904},{"$f":"'Tax SA'!BR10","v":-956853.15283239074},{"$f":"'Tax SA'!BS10","v":978239.82070481032},{"$f":"'Tax SA'!BT10","v":-966363.29955763137},{"$f":"'Tax SA'!BU10","v":987960.36581913196},{"$f":"'Tax SA'!BV10","v":-975967.98358960613},{"$f":"'Tax SA'!BW10","v":997868.03856370854},{"$f":"'Tax SA'!BX10","v":-985708.32656727987},{"$f":"'Tax SA'!BY10","v":1007733.2145762893},{"$f":"'Tax SA'!BZ10","v":-995505.31447184295},{"$f":"'Tax SA'!CA10","v":1017746.7788772646},{"$f":"'Tax SA'!CB10","v":-1005399.69233077},{"$f":"'Tax SA'!CC10","v":1027859.8278812335},{"$f":"'Tax SA'!CD10","v":-1015392.4287124583},{"$f":"'Tax SA'!CE10","v":1038167.5335779134},{"$f":"'Tax SA'!CF10","v":-1025526.3065730832},{"$f":"'Tax SA'!CG10","v":1048431.0754402285},{"$f":"'Tax SA'!CH10","v":-1035719.1199117051},{"$f":"'Tax SA'!CI10","v":1058848.970134784},{"$f":"'Tax SA'!CJ10","v":-2311076.0307793291},{"$f":"'Tax SA'!CK10","v":0},{"$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,"Income Taxes",null,null,null,"USD",null,null,null,{"$f":"'Tax SA'!K48","v":0},{"$f":"'Tax SA'!L48","v":0},{"$f":"'Tax SA'!M48","v":0},{"$f":"'Tax SA'!N48","v":0},{"$f":"'Tax SA'!O48","v":0},{"$f":"'Tax SA'!P48","v":0},{"$f":"'Tax SA'!Q48","v":0},{"$f":"'Tax SA'!R48","v":0},{"$f":"'Tax SA'!S48","v":0},{"$f":"'Tax SA'!T48","v":0},{"$f":"'Tax SA'!U48","v":0},{"$f":"'Tax SA'!V48","v":0},{"$f":"'Tax SA'!W48","v":0},{"$f":"'Tax SA'!X48","v":0},{"$f":"'Tax SA'!Y48","v":0},{"$f":"'Tax SA'!Z48","v":0},{"$f":"'Tax SA'!AA48","v":0},{"$f":"'Tax SA'!AB48","v":0},{"$f":"'Tax SA'!AC48","v":0},{"$f":"'Tax SA'!AD48","v":0},{"$f":"'Tax SA'!AE48","v":0},{"$f":"'Tax SA'!AF48","v":0},{"$f":"'Tax SA'!AG48","v":0},{"$f":"'Tax SA'!AH48","v":0},{"$f":"'Tax SA'!AI48","v":0},{"$f":"'Tax SA'!AJ48","v":0},{"$f":"'Tax SA'!AK48","v":0},{"$f":"'Tax SA'!AL48","v":0},{"$f":"'Tax SA'!AM48","v":0},{"$f":"'Tax SA'!AN48","v":0},{"$f":"'Tax SA'!AO48","v":0},{"$f":"'Tax SA'!AP48","v":0},{"$f":"'Tax SA'!AQ48","v":0},{"$f":"'Tax SA'!AR48","v":0},{"$f":"'Tax SA'!AS48","v":0},{"$f":"'Tax SA'!AT48","v":0},{"$f":"'Tax SA'!AU48","v":0},{"$f":"'Tax SA'!AV48","v":0},{"$f":"'Tax SA'!AW48","v":0},{"$f":"'Tax SA'!AX48","v":0},{"$f":"'Tax SA'!AY48","v":0},{"$f":"'Tax SA'!AZ48","v":0},{"$f":"'Tax SA'!BA48","v":0},{"$f":"'Tax SA'!BB48","v":240426.18045394972},{"$f":"'Tax SA'!BC48","v":847537.29086409719},{"$f":"'Tax SA'!BD48","v":647162.45331018488},{"$f":"'Tax SA'!BE48","v":866006.98745454196},{"$f":"'Tax SA'!BF48","v":663748.45924363798},{"$f":"'Tax SA'!BG48","v":884915.6990252136},{"$f":"'Tax SA'!BH48","v":680748.7342683844},{"$f":"'Tax SA'!BI48","v":904194.72021925659},{"$f":"'Tax SA'!BJ48","v":698111.19891785108},{"$f":"'Tax SA'!BK48","v":923891.33661316428},{"$f":"'Tax SA'!BL48","v":715874.58518428646},{"$f":"'Tax SA'!BM48","v":944014.54557751864},{"$f":"'Tax SA'!BN48","v":734047.85293328983},{"$f":"'Tax SA'!BO48","v":964614.26057896251},{"$f":"'Tax SA'!BP48","v":752672.09522579436},{"$f":"'Tax SA'!BQ48","v":979186.74120808602},{"$f":"'Tax SA'!BR48","v":760399.63682631194},{"$f":"'Tax SA'!BS48","v":989164.73070912214},{"$f":"'Tax SA'!BT48","v":768202.71089945256},{"$f":"'Tax SA'!BU48","v":999240.60174852505},{"$f":"'Tax SA'!BV48","v":776082.03652911459},{"$f":"'Tax SA'!BW48","v":1009457.5671511804},{"$f":"'Tax SA'!BX48","v":784071.42277415097},{"$f":"'Tax SA'!BY48","v":1019732.4485774974},{"$f":"'Tax SA'!BZ48","v":792105.75925279199},{"$f":"'Tax SA'!CA48","v":1030108.0636970745},{"$f":"'Tax SA'!CB48","v":800218.54599734116},{"$f":"'Tax SA'!CC48","v":1040585.3791947492},{"$f":"'Tax SA'!CD48","v":808410.52781329711},{"$f":"'Tax SA'!CE48","v":1051209.3342096081},{"$f":"'Tax SA'!CF48","v":816716.86001398845},{"$f":"'Tax SA'!CG48","v":1061893.4183670189},{"$f":"'Tax SA'!CH48","v":825069.8302983602},{"$f":"'Tax SA'!CI48","v":1072682.1599026851},{"$f":"'Tax SA'!CJ48","v":0},{"$f":"'Tax SA'!CK48","v":0},{"$f":"'Tax SA'!CL48","v":0},{"$f":"'Tax SA'!CM48","v":0},{"$f":"'Tax SA'!CN48","v":0},{"$f":"'Tax SA'!CO48","v":0},{"$f":"'Tax SA'!CP48","v":0},{"$f":"'Tax SA'!CQ48","v":0},{"$f":"'Tax SA'!CR48","v":0},{"$f":"'Tax SA'!CS48","v":0},{"$f":"'Tax SA'!CT48","v":0},{"$f":"'Tax SA'!CU48","v":0},{"$f":"'Tax SA'!CV48","v":0},{"$f":"'Tax SA'!CW48","v":0},{"$f":"'Tax SA'!CX48","v":0},{"$f":"'Tax SA'!CY48","v":0},{"$f":"'Tax SA'!CZ48","v":0},{"$f":"'Tax SA'!DA48","v":0},{"$f":"'Tax SA'!DB48","v":0},{"$f":"'Tax SA'!DC48","v":0},{"$f":"'Tax SA'!DD48","v":0},{"$f":"'Tax SA'!DE48","v":0},{"$f":"'Tax SA'!DF48","v":0},{"$f":"'Tax SA'!DG48","v":0},{"$f":"'Tax SA'!DH48","v":0}]
[]
[]
[null,"CFADS"]
[null,null,"EBITDA",null,null,null,"USD",null,null,null,{"$f":"K8","v":0},0,0,0,0,0,0,2909262.1405347278,3793722.9538964229,2939652.0403703107,3832775.1006374205,2970214.7984607248,3872211.8439396662,3001077.7430289635,3912036.9184740558,3032243.7687981916,3952421.0408505206,3063996.9609500533,3993188.0665060976,3095782.9866623683,4034206.363070745,3127881.0443565962,4075628.3931269888,3160294.1387012564,4117631.7285693041,3193161.2719325889,4159874.7208867297,3226214.9033600832,4202533.3175559575,3259592.7640524353,4245611.5438513719,3293297.9698998085,{"$f":"AQ8","v":4289294.0856789239},3327475.0785806193,4333225.5793411843,3361845.8285104269,4377589.0213635182,3396553.4555133018,4422388.5885502268,3431601.1901408783,4467816.3621162567,3467139.3637846354,4513502.7179491185,3502878.5697872639,4559637.9803637695,3538967.7650199453,4606226.4826674014,3575410.2981652971,4653467.9934161603,3612362.5007799165,4700978.0617384892,3649523.3807398477,4748954.6291182656,3687047.8403634364,4797402.1904202895,3724939.349953312,4846528.5046772733,3763360.4761289731,4895933.7060404317,3801998.1841315608,4945823.6535456125,3841013.5544972639,4996203.0087426268,3880410.1826455742,{"$f":"BW8","v":5047287.8357559033},3920357.1138707558,5098662.2428874886,3960528.7962639616,5150540.3184853746,4001092.7299867077,5202926.8959737476,4042052.6390664871,5256046.6710480424,4083584.300069944,5309467.0918350965,4125349.1514918027,5363410.7995134275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC8","v":0},0,0,0,0,0]
[null,null,"Less: Working Captital Changes",null,null,null,"USD",null,null,null,{"$f":"K9","v":0},0,0,0,0,0,0,881993.97680297319,756327.03489854804,-747073.02040603873,763804.4532002802,-754497.91584490461,771394.45240355411,-761996.61352824722,779059.86537730158,-769569.84725875815,786872.93978276697,-777199.68666769238,794652.94681221619,-784974.2549094538,802549.46277014341,-792775.87507753435,810524.43733757304,-800655.04301441717,818653.02522364049,-808645.49302639964,826746.5858592143,-816682.40500754002,834961.97800028953,-824799.2043119634,843258.99605006259,-832996.68528855429,{"$f":"AQ9","v":851715.81416298798},-841309.94502813066,860136.2203826562,-849671.54496492923,868683.36128170008,-858116.26075619191,877315.42314338835,-866644.91888114426,886113.7198546211,-875294.03428378282,894874.16723050969,-883993.4441414075,903766.44866888295,-892779.32897862443,912747.07902063639,-901652.5487075618,921900.63687738404,-910651.093420933,931014.85334940255,-919701.96596499253,940266.20721105463,-928842.80850243289,949609.47618146823,-938074.51573396102,959132.63338562264,-947436.61251361668,968614.90070106904,-956853.15283239074,978239.82070481032,-966363.29955763137,987960.36581913196,-975967.98358960613,{"$f":"BW9","v":997868.03856370854},-985708.32656727987,1007733.2145762893,-995505.31447184295,1017746.7788772646,-1005399.69233077,1027859.8278812335,-1015392.4287124583,1038167.5335779134,-1025526.3065730832,1048431.0754402285,-1035719.1199117051,1058848.970134784,-2311076.0307793291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC9","v":0},0,0,0,0,0]
[null,null,"Less: Taxes",null,null,null,"USD",null,null,null,{"$f":"K10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ10","v":0},0,0,0,0,0,0,0,0,0,0,240426.18045394972,847537.29086409719,647162.45331018488,866006.98745454196,663748.45924363798,884915.6990252136,680748.7342683844,904194.72021925659,698111.19891785108,923891.33661316428,715874.58518428646,944014.54557751864,734047.85293328983,964614.26057896251,752672.09522579436,979186.74120808602,760399.63682631194,989164.73070912214,768202.71089945256,999240.60174852505,776082.03652911459,{"$f":"BW10","v":1009457.5671511804},784071.42277415097,1019732.4485774974,792105.75925279199,1030108.0636970745,800218.54599734116,1040585.3791947492,808410.52781329711,1051209.3342096081,816716.86001398845,1061893.4183670189,825069.8302983602,1072682.1599026851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},0,0,0,0,0,2027268.1637317548,3037395.9189978749,3686725.0607763492,3068970.6474371403,3724712.7143056295,3100817.3915361119,3763074.3565572109,3132977.0530967545,3801813.6160569498,3165548.1010677535,3841196.6476177457,3198535.1196938814,3880757.2415718222,3231656.9003006015,3920656.9194341307,3265103.9557894156,3960949.1817156738,3298978.7033456638,4001806.7649589884,3333128.1350275152,4042897.308367623,3367571.3395556677,4084391.9683643989,3402352.5478013093,4126294.655188363,3437578.2715159357,4168785.0236087497,3473089.3589585284,4211517.373475356,3508905.6600818182,4254669.716269494,3545073.1654068385,4298246.1090220222,3581702.6422616355,4342433.3980684187,3618628.5507186088,4146445.8334747273,2808334.2408307893,3784584.6406883853,2827472.4161922233,3813314.3876292207,2846651.6575135626,3842264.8599324655,2865768.4881698303,3871114.1477869898,2884797.0852940464,3900016.0636815829,2903778.1686613029,3928966.0127539835,2922781.610712688,3958124.9934167955,2948132.0641312767,3998451.7001376399,2978419.1021316801,4039174.1431554426,3009002.0411749696,4080296.1297060661,3039962.230041014,{"$f":"BX18","v":4121994.0176638849},3071196.5797337024,4163928.351483013,3102685.4759110352,4206273.8763201367,3134481.6888977648,4249034.5399656482,3166669.803260521,4292393.7466290388,3199142.5980278496,4335998.4411051478,3231879.6694759587,2311076.0307793291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fixed CFADS",null,null,null,"USD",null,null,null,0,0,0,0,0,0,0,2027268.1637317548,3037395.9189978749,3686725.0607763492,3068970.6474371403,3724712.7143056295,3100817.3915361119,3763074.3565572109,3132977.0530967545,3801813.6160569498,3165548.1010677535,3841196.6476177457,3198535.1196938814,3880757.2415718222,3231656.9003006015,3920656.9194341307,3265103.9557894156,3960949.1817156738,3298978.7033456638,4001806.7649589884,3333128.1350275152,4042897.308367623,3367571.3395556677,4084391.9683643989,3402352.5478013093,4126294.655188363,3437578.2715159357,4168785.0236087497,3473089.3589585284,4211517.373475356,3508905.6600818182,4254669.716269494,3545073.1654068385,4298246.1090220222,3581702.6422616355,4342433.3980684187,3618628.5507186088,4146445.8334747273,2808334.2408307893,3784584.6406883853,2827472.4161922233,3813314.3876292207,2846651.6575135626,3842264.8599324655,2865768.4881698303,3871114.1477869898,2884797.0852940464,3900016.0636815829,2903778.1686613029,3928966.0127539835,2922781.610712688,3958124.9934167955,2948132.0641312767,3998451.7001376399,2978419.1021316801,4039174.1431554426,3009002.0411749696,4080296.1297060661,3039962.230041014,4121994.0176638849,3071196.5797337024,4163928.351483013,3102685.4759110352,4206273.8763201367,3134481.6888977648,4249034.5399656482,3166669.803260521,4292393.7466290388,3199142.5980278496,4335998.4411051478,3231879.6694759587,2311076.0307793291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Fixed CFADS"]
[null,null,"Computed CFADS",null,null,null,"USD",null,null,null,{"$f":"K14-K15-K16","v":0},{"$f":"L14-L15-L16","v":0},0,0,0,0,0,2027268.1637317548,3037395.9189978749,3686725.0607763492,3068970.6474371403,3724712.7143056295,3100817.3915361119,3763074.3565572109,3132977.0530967545,3801813.6160569498,3165548.1010677535,3841196.6476177457,3198535.1196938814,3880757.2415718222,3231656.9003006015,3920656.9194341307,3265103.9557894156,3960949.1817156738,3298978.7033456638,4001806.7649589884,3333128.1350275152,4042897.308367623,3367571.3395556677,4084391.9683643989,3402352.5478013093,4126294.655188363,3437578.2715159357,4168785.0236087497,3473089.3589585284,4211517.373475356,3508905.6600818182,4254669.716269494,3545073.1654068385,4298246.1090220222,3581702.6422616355,4342433.3980684187,3618628.5507186088,4146445.8334747218,2808334.2408307893,3784584.6406883849,2827472.4161922233,3813314.3876292207,2846651.6575135626,3842264.859932465,2865768.4881698303,3871114.1477869898,2884797.0852940464,3900016.0636815829,2903778.1686613029,3928966.0127539835,2922781.610712688,3958124.9934167955,2948132.0641312767,3998451.7001376394,2978419.1021316801,4039174.1431554426,3009002.0411749696,4080296.1297060661,3039962.230041014,{"$f":"BX14-BX15-BX16","v":4121994.0176638849},3071196.5797337024,4163928.3514830125,3102685.4759110352,4206273.8763201367,3134481.6888977648,4249034.5399656482,3166669.803260521,4292393.7466290379,3199142.5980278496,4335998.4411051478,3231879.6694759587,2311076.0307793291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Computed CFADS"]
[null,null,"Difference",null,null,null,"USD",{"$f":"SUM(K20:DH20)","v":5.5879354476928711E-9},"Difference",null,{"$f":"K18-K19","v":0},{"$f":"L18-L19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5879354476928711E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX18-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,"Circular Check",null,null,null,"Test",{"$f":"ROUND(Differecne,0)=0","v":true}]
[]
[null,null,"Computation of DSCR"]
[null,null,null,"Debt Repayment Flag",null,null,"Flag",{"$f":"SUM(K24:DH24)","v":50},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":1},{"$f":"TimeSA!R22","v":1},{"$f":"TimeSA!S22","v":1},{"$f":"TimeSA!T22","v":1},{"$f":"TimeSA!U22","v":1},{"$f":"TimeSA!V22","v":1},{"$f":"TimeSA!W22","v":1},{"$f":"TimeSA!X22","v":1},{"$f":"TimeSA!Y22","v":1},{"$f":"TimeSA!Z22","v":1},{"$f":"TimeSA!AA22","v":1},{"$f":"TimeSA!AB22","v":1},{"$f":"TimeSA!AC22","v":1},{"$f":"TimeSA!AD22","v":1},{"$f":"TimeSA!AE22","v":1},{"$f":"TimeSA!AF22","v":1},{"$f":"TimeSA!AG22","v":1},{"$f":"TimeSA!AH22","v":1},{"$f":"TimeSA!AI22","v":1},{"$f":"TimeSA!AJ22","v":1},{"$f":"TimeSA!AK22","v":1},{"$f":"TimeSA!AL22","v":1},{"$f":"TimeSA!AM22","v":1},{"$f":"TimeSA!AN22","v":1},{"$f":"TimeSA!AO22","v":1},{"$f":"TimeSA!AP22","v":1},{"$f":"TimeSA!AQ22","v":1},{"$f":"TimeSA!AR22","v":1},{"$f":"TimeSA!AS22","v":1},{"$f":"TimeSA!AT22","v":1},{"$f":"TimeSA!AU22","v":1},{"$f":"TimeSA!AV22","v":1},{"$f":"TimeSA!AW22","v":1},{"$f":"TimeSA!AX22","v":1},{"$f":"TimeSA!AY22","v":1},{"$f":"TimeSA!AZ22","v":1},{"$f":"TimeSA!BA22","v":1},{"$f":"TimeSA!BB22","v":1},{"$f":"TimeSA!BC22","v":1},{"$f":"TimeSA!BD22","v":1},{"$f":"TimeSA!BE22","v":1},{"$f":"TimeSA!BF22","v":1},{"$f":"TimeSA!BG22","v":1},{"$f":"TimeSA!BH22","v":1},{"$f":"TimeSA!BI22","v":1},{"$f":"TimeSA!BJ22","v":1},{"$f":"TimeSA!BK22","v":1},{"$f":"TimeSA!BL22","v":1},{"$f":"TimeSA!BM22","v":1},{"$f":"TimeSA!BN22","v":1},{"$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",{"$f":"SUM(K25:DH25)","v":177252499.2950055},null,null,{"$f":"K17*K24","v":0},{"$f":"L17*L24","v":0},0,0,0,0,0,2027268.1637317548,3037395.9189978749,3686725.0607763492,3068970.6474371403,3724712.7143056295,3100817.3915361119,3763074.3565572109,3132977.0530967545,3801813.6160569498,3165548.1010677535,3841196.6476177457,3198535.1196938814,3880757.2415718222,3231656.9003006015,3920656.9194341307,3265103.9557894156,3960949.1817156738,3298978.7033456638,4001806.7649589884,3333128.1350275152,4042897.308367623,3367571.3395556677,4084391.9683643989,3402352.5478013093,4126294.655188363,3437578.2715159357,4168785.0236087497,3473089.3589585284,4211517.373475356,3508905.6600818182,4254669.716269494,3545073.1654068385,4298246.1090220222,3581702.6422616355,4342433.3980684187,3618628.5507186088,4146445.8334747273,2808334.2408307893,3784584.6406883853,2827472.4161922233,3813314.3876292207,2846651.6575135626,3842264.8599324655,2865768.4881698303,3871114.1477869898,2884797.0852940464,3900016.0636815829,2903778.1686613029,3928966.0127539835,2922781.610712688,0,0,0,0,0,0,0,0,{"$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,{"$f":"InputC!F88","v":2.5000000000000001E-2},{"$f":"InputC!G88","v":"% p.a."}]
[null,null,null,"Periodic Interest Rate",null,{"$f":"F26/Semi","v":1.2500000000000001E-2},"% p.p."]
[null,null,null,"Interest Rate Index",null,null,null,null,null,1,{"$f":"J28*(1+K24*$F27)","v":1},{"$f":"K28*(1+L24*$F27)","v":1},1,1,1,1,1,1.0125,1.02515625,1.0379707031249998,1.0509453369140622,1.0640821536254879,1.0773831805458065,1.0908504703026289,1.1044861011814118,1.1182921774461794,1.1322708296642565,1.1464242150350596,1.1607545177229979,1.1752639491945354,1.189954748559467,1.2048291829164604,1.2198895477029161,1.2351381670492025,1.2505773941373175,1.266209611564034,1.2820372317085844,1.2980626971049416,1.3142884808187534,1.3307170868289877,1.34735105041435,1.3641929385445293,1.3812453502763358,1.3985109171547898,1.4159923036192246,1.4336922074144649,1.4516133600071457,1.4697585270072349,1.4881305085948253,1.5067321399522606,1.5255662917016639,1.5446358703479346,1.5639438187272836,1.5834931164613746,1.6032867804171418,1.6233278651723559,1.6436194634870103,1.6641647067805978,1.6849667656153553,1.7060288501855472,1.7273542108128663,1.7489461384480272,1.7708079651786275,1.7929430647433602,1.8153548530526522,1.8380467887158103,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,{"$f":"BW28*(1+BX24*$F27)","v":1.8610223735747577},1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577]
[null,null,null,"PV of CFADS over Repayment Period",null,{"$f":"SUMPRODUCT(K25:DH25/K28:DH28)","v":130772258.43868466},"USD"]
[]
[null,null,null,"Computed DSCR from Debt Size"]
[null,null,null,"PV of CFADS",null,{"$f":"F29","v":130772258.43868466},"USD"]
[null,null,null,"Senior Loan",null,{"$f":"ConstM!G53","v":85012048.331825539},"USD"]
[null,null,null,"Derived DSCR",null,{"$f":"F32/F33","v":1.5382791146055481},"x"]
[]
[null,null,"Sculpted Debt Service"]
[null,null,null,"Target Debt Service",null,null,"USD",null,null,null,{"$f":"K25/$F$34","v":0},{"$f":"L25/$F$34","v":0},0,0,0,0,0,1317880.5747821617,1974541.4796044582,2396655.4741411246,1995067.4869716985,2421350.3771457858,2015770.3254855906,2446288.4016481978,2036676.5844702541,2471471.9064698648,2057850.2763326385,2497073.9127552421,2079294.3811852136,2522791.3482833328,2100826.0917130611,2548729.2144894535,2122569.2559875045,2574922.2908297474,2144590.4530736618,2601482.869371953,2166790.216014998,2628194.8899789355,2189180.9539513863,2655169.617518818,2211791.4203585573,2682409.5939483936,2234690.856085252,2710031.6087160339,2257775.8002318796,2737810.9300764254,2281059.1567978133,2765863.2792141195,2304570.8231668221,2794191.2935119034,2328382.8066404387,2822916.437490555,2352387.4935053722,2695509.4131522262,1825633.7319842726,2460271.7444154108,1838075.0212013738,2478948.2945083384,1850543.0064579097,2497768.3331010542,1862970.4199713343,2516522.5940024783,1875340.4748876006,2535311.0671866862,1887679.6421993298,2554130.7656390206,1900033.3443792218,0,0,0,0,0,0,0,0,{"$f":"BX25/$F$34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Rate Factor",null,null,"USD",null,null,null,{"$f":"K28","v":1},{"$f":"L28","v":1},1,1,1,1,1,1.0125,1.02515625,1.0379707031249998,1.0509453369140622,1.0640821536254879,1.0773831805458065,1.0908504703026289,1.1044861011814118,1.1182921774461794,1.1322708296642565,1.1464242150350596,1.1607545177229979,1.1752639491945354,1.189954748559467,1.2048291829164604,1.2198895477029161,1.2351381670492025,1.2505773941373175,1.266209611564034,1.2820372317085844,1.2980626971049416,1.3142884808187534,1.3307170868289877,1.34735105041435,1.3641929385445293,1.3812453502763358,1.3985109171547898,1.4159923036192246,1.4336922074144649,1.4516133600071457,1.4697585270072349,1.4881305085948253,1.5067321399522606,1.5255662917016639,1.5446358703479346,1.5639438187272836,1.5834931164613746,1.6032867804171418,1.6233278651723559,1.6436194634870103,1.6641647067805978,1.6849667656153553,1.7060288501855472,1.7273542108128663,1.7489461384480272,1.7708079651786275,1.7929430647433602,1.8153548530526522,1.8380467887158103,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,{"$f":"BX28","v":1.8610223735747577},1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577,1.8610223735747577]
[null,null,null,"PV of Sculpted Debt Service",null,{"$f":"SUMPRODUCT(K37:DH37/K38:DH38)","v":85012048.33182551},"USD"]
[]
[null,null,null,"Senior Loan"]
[null,null,null,{"$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},{"$f":"TimeSA!P25","v":1},{"$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,{"$f":"J47","v":0},{"$f":"K47","v":0},0,0,0,0,0,85012048.33182551,84756818.361191168,83841737.111101598,82493103.350849241,81529199.655763164,80126964.274314418,79112781.002257764,77655402.363137782,76589418.308206752,75075314.13058947,73955905.280889198,72383280.184145078,71208776.805261672,69576095.167044103,68344970.264919087,66650553.17874112,65361115.837487876,63603207.494626731,62253657.135235906,60430344.980054401,59018934.076290086,57128475.862264775,55653400.856591702,53693898.749780282,52153281.06379398,50122787.483143009,48514631.470597044,46411032.75526347,44733394.864472382,42554751.370201863,40805626.605531573,38549833.658886597,36727135.756455854,34392033.659899652,32493551.274007957,30076804.227442503,28100376.786780164,25756122.083462689,24252439.877521701,22095323.631575312,20533440.155768629,18311159.8632074,16689506.355039582,14400356.851376522,12717390.892047394,10359835.684195507,8613993.1553603504,6186357.0026156679,4376006.8229490342,1876576.1425968767,1.1594966053962708E-7,1.1739903129637242E-7,1.1886651918757708E-7,1.2035235067742179E-7,1.2185675506088956E-7,1.2337996449915068E-7,1.2492221405539007E-7,1.2648374173108244E-7,{"$f":"BW47","v":1.2806478850272096E-7},1.2966559835900498E-7,1.3128641833849253E-7,1.3292749856772369E-7,1.3458909229982023E-7,1.3627145595356799E-7,1.3797484915298759E-7,1.3969953476739993E-7,1.4144577895199242E-7,1.4321385118889233E-7,1.450040243287535E-7,1.4681657463286292E-7,1.486517818157737E-7,1.5050992908847087E-7,1.5239130320207675E-7,1.542961944921027E-7,1.5622489692325398E-7,1.5817770813479465E-7,1.6015492948647958E-7,1.6215686610506057E-7,1.6418382693137383E-7,1.66236124768016E-7,1.6831407632761622E-7,1.7041800228171142E-7,1.7254822731023283E-7,1.7470508015161075E-7,1.7688889365350588E-7,1.791000048241747E-7,1.8133875488447687E-7,1.8360548932053284E-7,1.8590055793703951E-7,1.882243149112525E-7,1.9057711884764316E-7,1.9295933283323871E-7,1.9537132449365418E-7,1.9781346604982486E-7,2.0028613437544768E-7]
[null,null,null,"Add: Debt Draw at COD",null,null,"USD",null,null,null,{"$f":"$F39*K42","v":0},{"$f":"$F39*L42","v":0},0,0,0,0,85012048.33182551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F39*BX42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Debt",null,null,"USD",null,null,null,{"$f":"K37-K52","v":0},{"$f":"L37-L52","v":0},0,0,0,0,0,255229.97063434287,915081.25008956855,1348633.7602523547,963903.69508608291,1402235.3814487462,1014183.2720566604,1457378.6391199757,1065984.0549310318,1514104.1776172803,1119408.84970027,1572625.0967441271,1174503.3788834,1632681.6382175619,1231124.9021250098,1694417.0861779647,1289437.3412532406,1757908.342861149,1349550.3593908276,1823312.1551815041,1411410.903764318,1890458.2140253093,1475075.0056730765,1959502.1068114217,1540617.6859863037,2030493.5806509689,1608156.0125459642,2103598.7153335707,1677637.890791086,2178643.4942705208,1749124.7646702901,2255792.9466449749,1822697.9024307397,2335102.0965562053,1898482.3858916932,2416747.0465654554,1976427.440662341,2344254.7033174741,1503682.2059409888,2157116.2459463896,1561883.4758066824,2222280.2925612307,1621653.5081678173,2289149.5036630593,1682965.9593291278,2357555.2078518858,1745842.5288351567,2427636.152744682,1810350.179666634,2499430.6803521574,1876576.1425967608,-1.4493707567453386E-9,-1.4674878912046554E-9,-1.4858314898447136E-9,-1.5044043834677725E-9,-1.5232094382611197E-9,-1.5422495562393836E-9,-1.561527675692376E-9,-1.5810467716385306E-9,{"$f":"BX37-BX52","v":-1.600809856284012E-9},-1.6208199794875623E-9,-1.6410802292311568E-9,-1.6615937320965463E-9,-1.682363653747753E-9,-1.7033931994195999E-9,-1.724685614412345E-9,-1.7462441845924993E-9,-1.7680722368999055E-9,-1.7901731398611542E-9,-1.8125503041094188E-9,-1.8352071829107865E-9,-1.8581472726971714E-9,-1.8813741136058858E-9,-1.9048912900259596E-9,-1.9287024311512837E-9,-1.952811211540675E-9,-1.9772213516849333E-9,-2.0019366185809949E-9,-2.0269608263132572E-9,-2.0522978366421731E-9,-2.0779515596002002E-9,-2.1039259540952026E-9,-2.1302250285213927E-9,-2.1568528413779103E-9,-2.1838135018951345E-9,-2.2111111706688234E-9,-2.2387500603021838E-9,-2.2667344360559611E-9,-2.2950686165066608E-9,-2.323756974212994E-9,-2.3528039363906563E-9,-2.3822139855955395E-9,-2.4119916604154842E-9,-2.4421415561706773E-9,-2.4726683256228109E-9,-2.503576679693096E-9]
[null,null,null,"Balance CF",null,null,"USD",null,null,null,{"$f":"K44+K45-K46","v":0},{"$f":"L44+L45-L46","v":0},0,0,0,0,85012048.33182551,84756818.361191168,83841737.111101598,82493103.350849241,81529199.655763164,80126964.274314418,79112781.002257764,77655402.363137782,76589418.308206752,75075314.13058947,73955905.280889198,72383280.184145078,71208776.805261672,69576095.167044103,68344970.264919087,66650553.17874112,65361115.837487876,63603207.494626731,62253657.135235906,60430344.980054401,59018934.076290086,57128475.862264775,55653400.856591702,53693898.749780282,52153281.06379398,50122787.483143009,48514631.470597044,46411032.75526347,44733394.864472382,42554751.370201863,40805626.605531573,38549833.658886597,36727135.756455854,34392033.659899652,32493551.274007957,30076804.227442503,28100376.786780164,25756122.083462689,24252439.877521701,22095323.631575312,20533440.155768629,18311159.8632074,16689506.355039582,14400356.851376522,12717390.892047394,10359835.684195507,8613993.1553603504,6186357.0026156679,4376006.8229490342,1876576.1425968767,1.1594966053962708E-7,1.1739903129637242E-7,1.1886651918757708E-7,1.2035235067742179E-7,1.2185675506088956E-7,1.2337996449915068E-7,1.2492221405539007E-7,1.2648374173108244E-7,1.2806478850272096E-7,{"$f":"BX44+BX45-BX46","v":1.2966559835900498E-7},1.3128641833849253E-7,1.3292749856772369E-7,1.3458909229982023E-7,1.3627145595356799E-7,1.3797484915298759E-7,1.3969953476739993E-7,1.4144577895199242E-7,1.4321385118889233E-7,1.450040243287535E-7,1.4681657463286292E-7,1.486517818157737E-7,1.5050992908847087E-7,1.5239130320207675E-7,1.542961944921027E-7,1.5622489692325398E-7,1.5817770813479465E-7,1.6015492948647958E-7,1.6215686610506057E-7,1.6418382693137383E-7,1.66236124768016E-7,1.6831407632761622E-7,1.7041800228171142E-7,1.7254822731023283E-7,1.7470508015161075E-7,1.7688889365350588E-7,1.791000048241747E-7,1.8133875488447687E-7,1.8360548932053284E-7,1.8590055793703951E-7,1.882243149112525E-7,1.9057711884764316E-7,1.9295933283323871E-7,1.9537132449365418E-7,1.9781346604982486E-7,2.0028613437544768E-7,2.0278971105514077E-7]
[]
[null,null,null,"End of Repayment Test",null,{"$f":"InputC!F85","v":"2048-07-01"},{"$f":"ROUND(LOOKUP(F49,2:2,47:47),0)=0","v":true}]
[]
[null,null,null,"Interest Rate",null,null,"% p.p.",null,null,null,{"$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},{"$f":"L51*L44","v":0},0,0,0,0,0,1062650.6041478189,1059460.2295148897,1048021.71388877,1031163.7918856156,1019114.9956970396,1001587.0534289302,988909.76252822205,970692.52953922236,957367.72885258449,938441.42663236847,924448.81601111498,904791.00230181357,890109.71006577089,869701.18958805129,854312.12831148866,833131.91473426402,817013.94796859846,795040.09368283418,778170.71419044887,755379.31225068006,737736.67595362617,714105.94827830978,695667.51070739632,671173.73437225353,651916.01329742477,626534.84353928769,606432.89338246302,580137.90944079345,559167.4358059048,531934.39212752332,510070.33256914467,481872.92073608248,459089.19695569819,429900.42074874567,406169.39092509949,375960.0528430313,351254.70983475208,321951.52604328364,303155.49846902129,276191.54539469141,256668.00194710787,228889.49829009251,208618.82943799478,180004.46064220654,158967.38615059244,129497.94605244385,107674.91444200439,77329.462532695848,54700.08528686293,23457.201782460961,1.4493707567453386E-9,1.4674878912046554E-9,1.4858314898447136E-9,1.5044043834677725E-9,1.5232094382611197E-9,1.5422495562393836E-9,1.561527675692376E-9,1.5810467716385306E-9,{"$f":"BX51*BX44","v":1.600809856284012E-9},1.6208199794875623E-9,1.6410802292311568E-9,1.6615937320965463E-9,1.682363653747753E-9,1.7033931994195999E-9,1.724685614412345E-9,1.7462441845924993E-9,1.7680722368999055E-9,1.7901731398611542E-9,1.8125503041094188E-9,1.8352071829107865E-9,1.8581472726971714E-9,1.8813741136058858E-9,1.9048912900259596E-9,1.9287024311512837E-9,1.952811211540675E-9,1.9772213516849333E-9,2.0019366185809949E-9,2.0269608263132572E-9,2.0522978366421731E-9,2.0779515596002002E-9,2.1039259540952026E-9,2.1302250285213927E-9,2.1568528413779103E-9,2.1838135018951345E-9,2.2111111706688234E-9,2.2387500603021838E-9,2.2667344360559611E-9,2.2950686165066608E-9,2.323756974212994E-9,2.3528039363906563E-9,2.3822139855955395E-9,2.4119916604154842E-9,2.4421415561706773E-9,2.4726683256228109E-9,2.503576679693096E-9]
[]
[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!G58)","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$92","v":0.08},"% p.a."]
[null,null,null,"Semi-Annual Interest Rate",null,{"$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},0,0,0,0,0,2909262.1405347278,3793722.9538964229,2939652.0403703107,3832775.1006374205,2970214.7984607248,3872211.8439396662,3001077.7430289635,3912036.9184740558,3032243.7687981916,3952421.0408505206,3063996.9609500533,3993188.0665060976,3095782.9866623683,4034206.363070745,3127881.0443565962,4075628.3931269888,3160294.1387012564,4117631.7285693041,3193161.2719325889,4159874.7208867297,3226214.9033600832,4202533.3175559575,3259592.7640524353,4245611.5438513719,3293297.9698998085,4289294.0856789239,3327475.0785806193,4333225.5793411843,3361845.8285104269,4377589.0213635182,3396553.4555133018,4422388.5885502268,3431601.1901408783,4467816.3621162567,3467139.3637846354,4513502.7179491185,3502878.5697872639,4559637.9803637695,3538967.7650199453,4606226.4826674014,3575410.2981652971,4653467.9934161603,3612362.5007799165,4700978.0617384892,3649523.3807398477,4748954.6291182656,3687047.8403634364,4797402.1904202895,3724939.349953312,4846528.5046772733,3763360.4761289731,4895933.7060404317,3801998.1841315608,4945823.6535456125,3841013.5544972639,4996203.0087426268,3880410.1826455742,5047287.8357559033,{"$f":"BX14","v":3920357.1138707558},5098662.2428874886,3960528.7962639616,5150540.3184853746,4001092.7299867077,5202926.8959737476,4042052.6390664871,5256046.6710480424,4083584.300069944,5309467.0918350965,4125349.1514918027,5363410.7995134275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: WC Change",null,null,null,"USD",null,null,null,{"$f":"K9","v":0},0,0,0,0,0,0,881993.97680297319,756327.03489854804,-747073.02040603873,763804.4532002802,-754497.91584490461,771394.45240355411,-761996.61352824722,779059.86537730158,-769569.84725875815,786872.93978276697,-777199.68666769238,794652.94681221619,-784974.2549094538,802549.46277014341,-792775.87507753435,810524.43733757304,-800655.04301441717,818653.02522364049,-808645.49302639964,826746.5858592143,-816682.40500754002,834961.97800028953,-824799.2043119634,843258.99605006259,-832996.68528855429,{"$f":"AQ9","v":851715.81416298798},-841309.94502813066,860136.2203826562,-849671.54496492923,868683.36128170008,-858116.26075619191,877315.42314338835,-866644.91888114426,886113.7198546211,-875294.03428378282,894874.16723050969,-883993.4441414075,903766.44866888295,-892779.32897862443,912747.07902063639,-901652.5487075618,921900.63687738404,-910651.093420933,931014.85334940255,-919701.96596499253,940266.20721105463,-928842.80850243289,949609.47618146823,-938074.51573396102,959132.63338562264,-947436.61251361668,968614.90070106904,-956853.15283239074,978239.82070481032,-966363.29955763137,987960.36581913196,-975967.98358960613,{"$f":"BW9","v":997868.03856370854},-985708.32656727987,1007733.2145762893,-995505.31447184295,1017746.7788772646,-1005399.69233077,1027859.8278812335,-1015392.4287124583,1038167.5335779134,-1025526.3065730832,1048431.0754402285,-1035719.1199117051,1058848.970134784,-2311076.0307793291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC9","v":0},0,0,0,0,0]
[null,null,"Less: Taxes",null,null,null,"USD",null,null,null,{"$f":"K10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ10","v":0},0,0,0,0,0,0,0,0,0,0,240426.18045394972,847537.29086409719,647162.45331018488,866006.98745454196,663748.45924363798,884915.6990252136,680748.7342683844,904194.72021925659,698111.19891785108,923891.33661316428,715874.58518428646,944014.54557751864,734047.85293328983,964614.26057896251,752672.09522579436,979186.74120808602,760399.63682631194,989164.73070912214,768202.71089945256,999240.60174852505,776082.03652911459,{"$f":"BW10","v":1009457.5671511804},784071.42277415097,1019732.4485774974,792105.75925279199,1030108.0636970745,800218.54599734116,1040585.3791947492,808410.52781329711,1051209.3342096081,816716.86001398845,1061893.4183670189,825069.8302983602,1072682.1599026851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC10","v":0},0,0,0,0,0]
[null,null,"CFADS",null,null,null,"USD",null,null,null,{"$f":"K66-K67-K68","v":0},{"$f":"L66-L67-L68","v":0},0,0,0,0,0,2027268.1637317548,3037395.9189978749,3686725.0607763492,3068970.6474371403,3724712.7143056295,3100817.3915361119,3763074.3565572109,3132977.0530967545,3801813.6160569498,3165548.1010677535,3841196.6476177457,3198535.1196938814,3880757.2415718222,3231656.9003006015,3920656.9194341307,3265103.9557894156,3960949.1817156738,3298978.7033456638,4001806.7649589884,3333128.1350275152,4042897.308367623,3367571.3395556677,4084391.9683643989,3402352.5478013093,4126294.655188363,3437578.2715159357,4168785.0236087497,3473089.3589585284,4211517.373475356,3508905.6600818182,4254669.716269494,3545073.1654068385,4298246.1090220222,3581702.6422616355,4342433.3980684187,3618628.5507186088,4146445.8334747218,2808334.2408307893,3784584.6406883849,2827472.4161922233,3813314.3876292207,2846651.6575135626,3842264.859932465,2865768.4881698303,3871114.1477869898,2884797.0852940464,3900016.0636815829,2903778.1686613029,3928966.0127539835,2922781.610712688,3958124.9934167955,2948132.0641312767,3998451.7001376394,2978419.1021316801,4039174.1431554426,3009002.0411749696,4080296.1297060661,3039962.230041014,{"$f":"BX66-BX67-BX68","v":4121994.0176638849},3071196.5797337024,4163928.3514830125,3102685.4759110352,4206273.8763201367,3134481.6888977648,4249034.5399656482,3166669.803260521,4292393.7466290379,3199142.5980278496,4335998.4411051478,3231879.6694759587,2311076.0307793291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Interest Expense",null,null,null,"USD",null,null,null,{"$f":"K52","v":0},{"$f":"L52","v":0},0,0,0,0,0,1062650.6041478189,1059460.2295148897,1048021.71388877,1031163.7918856156,1019114.9956970396,1001587.0534289302,988909.76252822205,970692.52953922236,957367.72885258449,938441.42663236847,924448.81601111498,904791.00230181357,890109.71006577089,869701.18958805129,854312.12831148866,833131.91473426402,817013.94796859846,795040.09368283418,778170.71419044887,755379.31225068006,737736.67595362617,714105.94827830978,695667.51070739632,671173.73437225353,651916.01329742477,626534.84353928769,606432.89338246302,580137.90944079345,559167.4358059048,531934.39212752332,510070.33256914467,481872.92073608248,459089.19695569819,429900.42074874567,406169.39092509949,375960.0528430313,351254.70983475208,321951.52604328364,303155.49846902129,276191.54539469141,256668.00194710787,228889.49829009251,208618.82943799478,180004.46064220654,158967.38615059244,129497.94605244385,107674.91444200439,77329.462532695848,54700.08528686293,23457.201782460961,1.4493707567453386E-9,1.4674878912046554E-9,1.4858314898447136E-9,1.5044043834677725E-9,1.5232094382611197E-9,1.5422495562393836E-9,1.561527675692376E-9,1.5810467716385306E-9,{"$f":"BX52","v":1.600809856284012E-9},1.6208199794875623E-9,1.6410802292311568E-9,1.6615937320965463E-9,1.682363653747753E-9,1.7033931994195999E-9,1.724685614412345E-9,1.7462441845924993E-9,1.7680722368999055E-9,1.7901731398611542E-9,1.8125503041094188E-9,1.8352071829107865E-9,1.8581472726971714E-9,1.8813741136058858E-9,1.9048912900259596E-9,1.9287024311512837E-9,1.952811211540675E-9,1.9772213516849333E-9,2.0019366185809949E-9,2.0269608263132572E-9,2.0522978366421731E-9,2.0779515596002002E-9,2.1039259540952026E-9,2.1302250285213927E-9,2.1568528413779103E-9,2.1838135018951345E-9,2.2111111706688234E-9,2.2387500603021838E-9,2.2667344360559611E-9,2.2950686165066608E-9,2.323756974212994E-9,2.3528039363906563E-9,2.3822139855955395E-9,2.4119916604154842E-9,2.4421415561706773E-9,2.4726683256228109E-9,2.503576679693096E-9]
[null,null,"Less: Repayments",null,null,null,"USD",null,null,null,{"$f":"K46","v":0},{"$f":"L46","v":0},0,0,0,0,0,255229.97063434287,915081.25008956855,1348633.7602523547,963903.69508608291,1402235.3814487462,1014183.2720566604,1457378.6391199757,1065984.0549310318,1514104.1776172803,1119408.84970027,1572625.0967441271,1174503.3788834,1632681.6382175619,1231124.9021250098,1694417.0861779647,1289437.3412532406,1757908.342861149,1349550.3593908276,1823312.1551815041,1411410.903764318,1890458.2140253093,1475075.0056730765,1959502.1068114217,1540617.6859863037,2030493.5806509689,1608156.0125459642,2103598.7153335707,1677637.890791086,2178643.4942705208,1749124.7646702901,2255792.9466449749,1822697.9024307397,2335102.0965562053,1898482.3858916932,2416747.0465654554,1976427.440662341,2344254.7033174741,1503682.2059409888,2157116.2459463896,1561883.4758066824,2222280.2925612307,1621653.5081678173,2289149.5036630593,1682965.9593291278,2357555.2078518858,1745842.5288351567,2427636.152744682,1810350.179666634,2499430.6803521574,1876576.1425967608,-1.4493707567453386E-9,-1.4674878912046554E-9,-1.4858314898447136E-9,-1.5044043834677725E-9,-1.5232094382611197E-9,-1.5422495562393836E-9,-1.561527675692376E-9,-1.5810467716385306E-9,{"$f":"BX46","v":-1.600809856284012E-9},-1.6208199794875623E-9,-1.6410802292311568E-9,-1.6615937320965463E-9,-1.682363653747753E-9,-1.7033931994195999E-9,-1.724685614412345E-9,-1.7462441845924993E-9,-1.7680722368999055E-9,-1.7901731398611542E-9,-1.8125503041094188E-9,-1.8352071829107865E-9,-1.8581472726971714E-9,-1.8813741136058858E-9,-1.9048912900259596E-9,-1.9287024311512837E-9,-1.952811211540675E-9,-1.9772213516849333E-9,-2.0019366185809949E-9,-2.0269608263132572E-9,-2.0522978366421731E-9,-2.0779515596002002E-9,-2.1039259540952026E-9,-2.1302250285213927E-9,-2.1568528413779103E-9,-2.1838135018951345E-9,-2.2111111706688234E-9,-2.2387500603021838E-9,-2.2667344360559611E-9,-2.2950686165066608E-9,-2.323756974212994E-9,-2.3528039363906563E-9,-2.3822139855955395E-9,-2.4119916604154842E-9,-2.4421415561706773E-9,-2.4726683256228109E-9,-2.503576679693096E-9]
[null,null,"Cash Flow After Debt Service",null,null,null,"USD",null,null,null,{"$f":"K69-K70-K71","v":0},0,0,0,0,0,0,709387.58894959302,1062854.4393934167,1290069.5866352245,1073903.1604654419,1303362.3371598436,1085047.0660505213,1316785.9549090131,1096300.4686265003,1330341.7095870851,1107697.824735115,1344122.7348625036,1119240.7385086678,1357965.8932884894,1130830.8085875404,1371927.7049446772,1142534.6998019111,1386026.8908859263,1154388.2502720023,1400323.8955870352,1166337.9190125174,1414702.4183886875,1178390.3856042814,1429222.3508455812,1190561.127442752,1443885.0612399695,1202887.4154306836,1458753.4148927159,1215313.5587266488,1473706.4433989306,1227846.503284005,1488806.4370553745,1240502.3422400164,1504054.8155101188,1253319.8356211968,1519516.9605778637,1266241.0572132363,1450936.4203224955,982700.50884651672,1324312.8962729741,989397.39499084931,1334366.0931208823,996108.65105565265,1344496.5268314108,1002798.068198496,1354591.5537845115,1009456.610406446,1364704.9964948967,1016098.5264619731,1374835.2471149629,1022748.2663334664,3958124.9934167955,2948132.0641312767,3998451.7001376394,2978419.1021316801,4039174.1431554426,3009002.0411749696,4080296.1297060661,3039962.230041014,{"$f":"BX69-BX70-BX71","v":4121994.0176638849},3071196.5797337024,4163928.3514830125,3102685.4759110352,4206273.8763201367,3134481.6888977648,4249034.5399656482,3166669.803260521,4292393.7466290379,3199142.5980278496,4335998.4411051478,3231879.6694759587,2311076.0307793291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Cash Sweep on SHL",null,null,null,"%",{"$f":"InputC!$F$95","v":0},null,null,{"$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},{"$f":"L72-L73","v":0},0,0,0,0,0,709387.58894959302,1062854.4393934167,1290069.5866352245,1073903.1604654419,1303362.3371598436,1085047.0660505213,1316785.9549090131,1096300.4686265003,1330341.7095870851,1107697.824735115,1344122.7348625036,1119240.7385086678,1357965.8932884894,1130830.8085875404,1371927.7049446772,1142534.6998019111,1386026.8908859263,1154388.2502720023,1400323.8955870352,1166337.9190125174,1414702.4183886875,1178390.3856042814,1429222.3508455812,1190561.127442752,1443885.0612399695,1202887.4154306836,1458753.4148927159,1215313.5587266488,1473706.4433989306,1227846.503284005,1488806.4370553745,1240502.3422400164,1504054.8155101188,1253319.8356211968,1519516.9605778637,1266241.0572132363,1450936.4203224955,982700.50884651672,1324312.8962729741,989397.39499084931,1334366.0931208823,996108.65105565265,1344496.5268314108,1002798.068198496,1354591.5537845115,1009456.610406446,1364704.9964948967,1016098.5264619731,1374835.2471149629,1022748.2663334664,3958124.9934167955,2948132.0641312767,3998451.7001376394,2978419.1021316801,4039174.1431554426,3009002.0411749696,4080296.1297060661,3039962.230041014,{"$f":"BX72-BX73","v":4121994.0176638849},3071196.5797337024,4163928.3514830125,3102685.4759110352,4206273.8763201367,3134481.6888977648,4249034.5399656482,3166669.803260521,4292393.7466290379,3199142.5980278496,4335998.4411051478,3231879.6694759587,2311076.0307793291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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},0,0,0,0,0,709387.58894959302,1062854.4393934167,1290069.5866352245,1073903.1604654419,1303362.3371598436,1085047.0660505213,1316785.9549090131,1096300.4686265003,1330341.7095870851,1107697.824735115,1344122.7348625036,1119240.7385086678,1357965.8932884894,1130830.8085875404,1371927.7049446772,1142534.6998019111,1386026.8908859263,1154388.2502720023,1400323.8955870352,1166337.9190125174,1414702.4183886875,1178390.3856042814,1429222.3508455812,1190561.127442752,1443885.0612399695,1202887.4154306836,1458753.4148927159,1215313.5587266488,1473706.4433989306,1227846.503284005,1488806.4370553745,1240502.3422400164,1504054.8155101188,1253319.8356211968,1519516.9605778637,1266241.0572132363,1450936.4203224955,982700.50884651672,1324312.8962729741,989397.39499084931,1334366.0931208823,996108.65105565265,1344496.5268314108,1002798.068198496,1354591.5537845115,1009456.610406446,1364704.9964948967,1016098.5264619731,1374835.2471149629,1022748.2663334664,3958124.9934167955,2948132.0641312767,3998451.7001376394,2978419.1021316801,4039174.1431554426,3009002.0411749696,4080296.1297060661,3039962.230041014,{"$f":"BX74-BX75","v":4121994.0176638849},3071196.5797337024,4163928.3514830125,3102685.4759110352,4206273.8763201367,3134481.6888977648,4249034.5399656482,3166669.803260521,4292393.7466290379,3199142.5980278496,4335998.4411051478,3231879.6694759587,2311076.0307793291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"CFADS",null,null,null,"USD",null,null,null,{"$f":"K69","v":0},{"$f":"L69","v":0},0,0,0,0,0,2027268.1637317548,3037395.9189978749,3686725.0607763492,3068970.6474371403,3724712.7143056295,3100817.3915361119,3763074.3565572109,3132977.0530967545,3801813.6160569498,3165548.1010677535,3841196.6476177457,3198535.1196938814,3880757.2415718222,3231656.9003006015,3920656.9194341307,3265103.9557894156,3960949.1817156738,3298978.7033456638,4001806.7649589884,3333128.1350275152,4042897.308367623,3367571.3395556677,4084391.9683643989,3402352.5478013093,4126294.655188363,3437578.2715159357,4168785.0236087497,3473089.3589585284,4211517.373475356,3508905.6600818182,4254669.716269494,3545073.1654068385,4298246.1090220222,3581702.6422616355,4342433.3980684187,3618628.5507186088,4146445.8334747218,2808334.2408307893,3784584.6406883849,2827472.4161922233,3813314.3876292207,2846651.6575135626,3842264.859932465,2865768.4881698303,3871114.1477869898,2884797.0852940464,3900016.0636815829,2903778.1686613029,3928966.0127539835,2922781.610712688,3958124.9934167955,2948132.0641312767,3998451.7001376394,2978419.1021316801,4039174.1431554426,3009002.0411749696,4080296.1297060661,3039962.230041014,{"$f":"BX69","v":4121994.0176638849},3071196.5797337024,4163928.3514830125,3102685.4759110352,4206273.8763201367,3134481.6888977648,4249034.5399656482,3166669.803260521,4292393.7466290379,3199142.5980278496,4335998.4411051478,3231879.6694759587,2311076.0307793291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Service",null,null,null,"USD",null,null,null,{"$f":"K70+K71","v":0},{"$f":"L70+L71","v":0},0,0,0,0,0,1317880.5747821617,1974541.4796044582,2396655.4741411246,1995067.4869716985,2421350.3771457858,2015770.3254855906,2446288.4016481978,2036676.5844702541,2471471.9064698648,2057850.2763326385,2497073.9127552421,2079294.3811852136,2522791.3482833328,2100826.0917130611,2548729.2144894535,2122569.2559875045,2574922.2908297474,2144590.4530736618,2601482.869371953,2166790.216014998,2628194.8899789355,2189180.9539513863,2655169.617518818,2211791.4203585573,2682409.5939483936,2234690.856085252,2710031.6087160339,2257775.8002318796,2737810.9300764254,2281059.1567978133,2765863.2792141195,2304570.8231668221,2794191.2935119034,2328382.8066404387,2822916.437490555,2352387.4935053722,2695509.4131522262,1825633.7319842726,2460271.7444154108,1838075.0212013738,2478948.2945083384,1850543.0064579097,2497768.3331010542,1862970.4199713343,2516522.5940024783,1875340.4748876006,2535311.0671866862,1887679.6421993298,2554130.7656390206,1900033.3443792218,0,0,0,0,0,0,0,0,{"$f":"BX70+BX71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DSCR",null,null,null,"x",null,null,null,{"$f":"IF(K82>0.1,K81/K82)","v":false},{"$f":"IF(L82>0.1,L81/L82)","v":false},false,false,false,false,false,1.5382791146055483,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055479,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055483,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055483,1.5382791146055483,1.5382791146055481,1.5382791146055483,1.5382791146055479,1.5382791146055483,1.5382791146055461,1.5382791146055481,1.5382791146055479,1.5382791146055481,1.5382791146055483,1.5382791146055481,1.5382791146055479,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,false,false,false,false,false,false,false,false,{"$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":14,"n_rows":75,"n_cols":112,"rows_kept":75,"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"},{"$f":"TimeSA!K2","v":"2023-02-01"},{"$f":"TimeSA!L2","v":"2023-03-01"},{"$f":"TimeSA!M2","v":"2023-04-01"},{"$f":"TimeSA!N2","v":"2023-05-01"},{"$f":"TimeSA!O2","v":"2023-06-01"},{"$f":"TimeSA!P2","v":"2023-07-01"},{"$f":"TimeSA!Q2","v":"2023-08-01"},{"$f":"TimeSA!R2","v":"2024-02-01"},{"$f":"TimeSA!S2","v":"2024-08-01"},{"$f":"TimeSA!T2","v":"2025-02-01"},{"$f":"TimeSA!U2","v":"2025-08-01"},{"$f":"TimeSA!V2","v":"2026-02-01"},{"$f":"TimeSA!W2","v":"2026-08-01"},{"$f":"TimeSA!X2","v":"2027-02-01"},{"$f":"TimeSA!Y2","v":"2027-08-01"},{"$f":"TimeSA!Z2","v":"2028-02-01"},{"$f":"TimeSA!AA2","v":"2028-08-01"},{"$f":"TimeSA!AB2","v":"2029-02-01"},{"$f":"TimeSA!AC2","v":"2029-08-01"},{"$f":"TimeSA!AD2","v":"2030-02-01"},{"$f":"TimeSA!AE2","v":"2030-08-01"},{"$f":"TimeSA!AF2","v":"2031-02-01"},{"$f":"TimeSA!AG2","v":"2031-08-01"},{"$f":"TimeSA!AH2","v":"2032-02-01"},{"$f":"TimeSA!AI2","v":"2032-08-01"},{"$f":"TimeSA!AJ2","v":"2033-02-01"},{"$f":"TimeSA!AK2","v":"2033-08-01"},{"$f":"TimeSA!AL2","v":"2034-02-01"},{"$f":"TimeSA!AM2","v":"2034-08-01"},{"$f":"TimeSA!AN2","v":"2035-02-01"},{"$f":"TimeSA!AO2","v":"2035-08-01"},{"$f":"TimeSA!AP2","v":"2036-02-01"},{"$f":"TimeSA!AQ2","v":"2036-08-01"},{"$f":"TimeSA!AR2","v":"2037-02-01"},{"$f":"TimeSA!AS2","v":"2037-08-01"},{"$f":"TimeSA!AT2","v":"2038-02-01"},{"$f":"TimeSA!AU2","v":"2038-08-01"},{"$f":"TimeSA!AV2","v":"2039-02-01"},{"$f":"TimeSA!AW2","v":"2039-08-01"},{"$f":"TimeSA!AX2","v":"2040-02-01"},{"$f":"TimeSA!AY2","v":"2040-08-01"},{"$f":"TimeSA!AZ2","v":"2041-02-01"},{"$f":"TimeSA!BA2","v":"2041-08-01"},{"$f":"TimeSA!BB2","v":"2042-02-01"},{"$f":"TimeSA!BC2","v":"2042-08-01"},{"$f":"TimeSA!BD2","v":"2043-02-01"},{"$f":"TimeSA!BE2","v":"2043-08-01"},{"$f":"TimeSA!BF2","v":"2044-02-01"},{"$f":"TimeSA!BG2","v":"2044-08-01"},{"$f":"TimeSA!BH2","v":"2045-02-01"},{"$f":"TimeSA!BI2","v":"2045-08-01"},{"$f":"TimeSA!BJ2","v":"2046-02-01"},{"$f":"TimeSA!BK2","v":"2046-08-01"},{"$f":"TimeSA!BL2","v":"2047-02-01"},{"$f":"TimeSA!BM2","v":"2047-08-01"},{"$f":"TimeSA!BN2","v":"2048-02-01"},{"$f":"TimeSA!BO2","v":"2048-08-01"},{"$f":"TimeSA!BP2","v":"2049-02-01"},{"$f":"TimeSA!BQ2","v":"2049-08-01"},{"$f":"TimeSA!BR2","v":"2050-02-01"},{"$f":"TimeSA!BS2","v":"2050-08-01"},{"$f":"TimeSA!BT2","v":"2051-02-01"},{"$f":"TimeSA!BU2","v":"2051-08-01"},{"$f":"TimeSA!BV2","v":"2052-02-01"},{"$f":"TimeSA!BW2","v":"2052-08-01"},{"$f":"TimeSA!BX2","v":"2053-02-01"},{"$f":"TimeSA!BY2","v":"2053-08-01"},{"$f":"TimeSA!BZ2","v":"2054-02-01"},{"$f":"TimeSA!CA2","v":"2054-08-01"},{"$f":"TimeSA!CB2","v":"2055-02-01"},{"$f":"TimeSA!CC2","v":"2055-08-01"},{"$f":"TimeSA!CD2","v":"2056-02-01"},{"$f":"TimeSA!CE2","v":"2056-08-01"},{"$f":"TimeSA!CF2","v":"2057-02-01"},{"$f":"TimeSA!CG2","v":"2057-08-01"},{"$f":"TimeSA!CH2","v":"2058-02-01"},{"$f":"TimeSA!CI2","v":"2058-08-01"},{"$f":"TimeSA!CJ2","v":"2059-02-01"},{"$f":"TimeSA!CK2","v":"2059-08-01"},{"$f":"TimeSA!CL2","v":"2060-02-01"},{"$f":"TimeSA!CM2","v":"2060-08-01"},{"$f":"TimeSA!CN2","v":"2061-02-01"},{"$f":"TimeSA!CO2","v":"2061-08-01"},{"$f":"TimeSA!CP2","v":"2062-02-01"},{"$f":"TimeSA!CQ2","v":"2062-08-01"},{"$f":"TimeSA!CR2","v":"2063-02-01"},{"$f":"TimeSA!CS2","v":"2063-08-01"},{"$f":"TimeSA!CT2","v":"2064-02-01"},{"$f":"TimeSA!CU2","v":"2064-08-01"},{"$f":"TimeSA!CV2","v":"2065-02-01"},{"$f":"TimeSA!CW2","v":"2065-08-01"},{"$f":"TimeSA!CX2","v":"2066-02-01"},{"$f":"TimeSA!CY2","v":"2066-08-01"},{"$f":"TimeSA!CZ2","v":"2067-02-01"},{"$f":"TimeSA!DA2","v":"2067-08-01"},{"$f":"TimeSA!DB2","v":"2068-02-01"},{"$f":"TimeSA!DC2","v":"2068-08-01"},{"$f":"TimeSA!DD2","v":"2069-02-01"},{"$f":"TimeSA!DE2","v":"2069-08-01"},{"$f":"TimeSA!DF2","v":"2070-02-01"},{"$f":"TimeSA!DG2","v":"2070-08-01"}]
[null,null,null,null,{"$f":"TimeSA!E3","v":"Model period end date - semi-annual - header"},null,null,null,null,null,{"$f":"TimeSA!J3","v":"2023-01-31"},{"$f":"TimeSA!K3","v":"2023-02-28"},{"$f":"TimeSA!L3","v":"2023-03-31"},{"$f":"TimeSA!M3","v":"2023-04-30"},{"$f":"TimeSA!N3","v":"2023-05-31"},{"$f":"TimeSA!O3","v":"2023-06-30"},{"$f":"TimeSA!P3","v":"2023-07-31"},{"$f":"TimeSA!Q3","v":"2024-01-31"},{"$f":"TimeSA!R3","v":"2024-07-31"},{"$f":"TimeSA!S3","v":"2025-01-31"},{"$f":"TimeSA!T3","v":"2025-07-31"},{"$f":"TimeSA!U3","v":"2026-01-31"},{"$f":"TimeSA!V3","v":"2026-07-31"},{"$f":"TimeSA!W3","v":"2027-01-31"},{"$f":"TimeSA!X3","v":"2027-07-31"},{"$f":"TimeSA!Y3","v":"2028-01-31"},{"$f":"TimeSA!Z3","v":"2028-07-31"},{"$f":"TimeSA!AA3","v":"2029-01-31"},{"$f":"TimeSA!AB3","v":"2029-07-31"},{"$f":"TimeSA!AC3","v":"2030-01-31"},{"$f":"TimeSA!AD3","v":"2030-07-31"},{"$f":"TimeSA!AE3","v":"2031-01-31"},{"$f":"TimeSA!AF3","v":"2031-07-31"},{"$f":"TimeSA!AG3","v":"2032-01-31"},{"$f":"TimeSA!AH3","v":"2032-07-31"},{"$f":"TimeSA!AI3","v":"2033-01-31"},{"$f":"TimeSA!AJ3","v":"2033-07-31"},{"$f":"TimeSA!AK3","v":"2034-01-31"},{"$f":"TimeSA!AL3","v":"2034-07-31"},{"$f":"TimeSA!AM3","v":"2035-01-31"},{"$f":"TimeSA!AN3","v":"2035-07-31"},{"$f":"TimeSA!AO3","v":"2036-01-31"},{"$f":"TimeSA!AP3","v":"2036-07-31"},{"$f":"TimeSA!AQ3","v":"2037-01-31"},{"$f":"TimeSA!AR3","v":"2037-07-31"},{"$f":"TimeSA!AS3","v":"2038-01-31"},{"$f":"TimeSA!AT3","v":"2038-07-31"},{"$f":"TimeSA!AU3","v":"2039-01-31"},{"$f":"TimeSA!AV3","v":"2039-07-31"},{"$f":"TimeSA!AW3","v":"2040-01-31"},{"$f":"TimeSA!AX3","v":"2040-07-31"},{"$f":"TimeSA!AY3","v":"2041-01-31"},{"$f":"TimeSA!AZ3","v":"2041-07-31"},{"$f":"TimeSA!BA3","v":"2042-01-31"},{"$f":"TimeSA!BB3","v":"2042-07-31"},{"$f":"TimeSA!BC3","v":"2043-01-31"},{"$f":"TimeSA!BD3","v":"2043-07-31"},{"$f":"TimeSA!BE3","v":"2044-01-31"},{"$f":"TimeSA!BF3","v":"2044-07-31"},{"$f":"TimeSA!BG3","v":"2045-01-31"},{"$f":"TimeSA!BH3","v":"2045-07-31"},{"$f":"TimeSA!BI3","v":"2046-01-31"},{"$f":"TimeSA!BJ3","v":"2046-07-31"},{"$f":"TimeSA!BK3","v":"2047-01-31"},{"$f":"TimeSA!BL3","v":"2047-07-31"},{"$f":"TimeSA!BM3","v":"2048-01-31"},{"$f":"TimeSA!BN3","v":"2048-07-31"},{"$f":"TimeSA!BO3","v":"2049-01-31"},{"$f":"TimeSA!BP3","v":"2049-07-31"},{"$f":"TimeSA!BQ3","v":"2050-01-31"},{"$f":"TimeSA!BR3","v":"2050-07-31"},{"$f":"TimeSA!BS3","v":"2051-01-31"},{"$f":"TimeSA!BT3","v":"2051-07-31"},{"$f":"TimeSA!BU3","v":"2052-01-31"},{"$f":"TimeSA!BV3","v":"2052-07-31"},{"$f":"TimeSA!BW3","v":"2053-01-31"},{"$f":"TimeSA!BX3","v":"2053-07-31"},{"$f":"TimeSA!BY3","v":"2054-01-31"},{"$f":"TimeSA!BZ3","v":"2054-07-31"},{"$f":"TimeSA!CA3","v":"2055-01-31"},{"$f":"TimeSA!CB3","v":"2055-07-31"},{"$f":"TimeSA!CC3","v":"2056-01-31"},{"$f":"TimeSA!CD3","v":"2056-07-31"},{"$f":"TimeSA!CE3","v":"2057-01-31"},{"$f":"TimeSA!CF3","v":"2057-07-31"},{"$f":"TimeSA!CG3","v":"2058-01-31"},{"$f":"TimeSA!CH3","v":"2058-07-31"},{"$f":"TimeSA!CI3","v":"2059-01-31"},{"$f":"TimeSA!CJ3","v":"2059-07-31"},{"$f":"TimeSA!CK3","v":"2060-01-31"},{"$f":"TimeSA!CL3","v":"2060-07-31"},{"$f":"TimeSA!CM3","v":"2061-01-31"},{"$f":"TimeSA!CN3","v":"2061-07-31"},{"$f":"TimeSA!CO3","v":"2062-01-31"},{"$f":"TimeSA!CP3","v":"2062-07-31"},{"$f":"TimeSA!CQ3","v":"2063-01-31"},{"$f":"TimeSA!CR3","v":"2063-07-31"},{"$f":"TimeSA!CS3","v":"2064-01-31"},{"$f":"TimeSA!CT3","v":"2064-07-31"},{"$f":"TimeSA!CU3","v":"2065-01-31"},{"$f":"TimeSA!CV3","v":"2065-07-31"},{"$f":"TimeSA!CW3","v":"2066-01-31"},{"$f":"TimeSA!CX3","v":"2066-07-31"},{"$f":"TimeSA!CY3","v":"2067-01-31"},{"$f":"TimeSA!CZ3","v":"2067-07-31"},{"$f":"TimeSA!DA3","v":"2068-01-31"},{"$f":"TimeSA!DB3","v":"2068-07-31"},{"$f":"TimeSA!DC3","v":"2069-01-31"},{"$f":"TimeSA!DD3","v":"2069-07-31"},{"$f":"TimeSA!DE3","v":"2070-01-31"},{"$f":"TimeSA!DF3","v":"2070-07-31"},{"$f":"TimeSA!DG3","v":"2071-01-31"}]
[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"},{"$f":"'Tax SA'!R4","v":"Ops"},{"$f":"'Tax SA'!S4","v":"Ops"},{"$f":"'Tax SA'!T4","v":"Ops"},{"$f":"'Tax SA'!U4","v":"Ops"},{"$f":"'Tax SA'!V4","v":"Ops"},{"$f":"'Tax SA'!W4","v":"Ops"},{"$f":"'Tax SA'!X4","v":"Ops"},{"$f":"'Tax SA'!Y4","v":"Ops"},{"$f":"'Tax SA'!Z4","v":"Ops"},{"$f":"'Tax SA'!AA4","v":"Ops"},{"$f":"'Tax SA'!AB4","v":"Ops"},{"$f":"'Tax SA'!AC4","v":"Ops"},{"$f":"'Tax SA'!AD4","v":"Ops"},{"$f":"'Tax SA'!AE4","v":"Ops"},{"$f":"'Tax SA'!AF4","v":"Ops"},{"$f":"'Tax SA'!AG4","v":"Ops"},{"$f":"'Tax SA'!AH4","v":"Ops"},{"$f":"'Tax SA'!AI4","v":"Ops"},{"$f":"'Tax SA'!AJ4","v":"Ops"},{"$f":"'Tax SA'!AK4","v":"Ops"},{"$f":"'Tax SA'!AL4","v":"Ops"},{"$f":"'Tax SA'!AM4","v":"Ops"},{"$f":"'Tax SA'!AN4","v":"Ops"},{"$f":"'Tax SA'!AO4","v":"Ops"},{"$f":"'Tax SA'!AP4","v":"Ops"},{"$f":"'Tax SA'!AQ4","v":"Ops"},{"$f":"'Tax SA'!AR4","v":"Ops"},{"$f":"'Tax SA'!AS4","v":"Ops"},{"$f":"'Tax SA'!AT4","v":"Ops"},{"$f":"'Tax SA'!AU4","v":"Ops"},{"$f":"'Tax SA'!AV4","v":"Ops"},{"$f":"'Tax SA'!AW4","v":"Ops"},{"$f":"'Tax SA'!AX4","v":"Ops"},{"$f":"'Tax SA'!AY4","v":"Ops"},{"$f":"'Tax SA'!AZ4","v":"Ops"},{"$f":"'Tax SA'!BA4","v":"Ops"},{"$f":"'Tax SA'!BB4","v":"Ops"},{"$f":"'Tax SA'!BC4","v":"Ops"},{"$f":"'Tax SA'!BD4","v":"Ops"},{"$f":"'Tax SA'!BE4","v":"Ops"},{"$f":"'Tax SA'!BF4","v":"Ops"},{"$f":"'Tax SA'!BG4","v":"Ops"},{"$f":"'Tax SA'!BH4","v":"Ops"},{"$f":"'Tax SA'!BI4","v":"Ops"},{"$f":"'Tax SA'!BJ4","v":"Ops"},{"$f":"'Tax SA'!BK4","v":"Ops"},{"$f":"'Tax SA'!BL4","v":"Ops"},{"$f":"'Tax SA'!BM4","v":"Ops"},{"$f":"'Tax SA'!BN4","v":"Ops"},{"$f":"'Tax SA'!BO4","v":"Ops"},{"$f":"'Tax SA'!BP4","v":"Ops"},{"$f":"'Tax SA'!BQ4","v":"Ops"},{"$f":"'Tax SA'!BR4","v":"Ops"},{"$f":"'Tax SA'!BS4","v":"Ops"},{"$f":"'Tax SA'!BT4","v":"Ops"},{"$f":"'Tax SA'!BU4","v":"Ops"},{"$f":"'Tax SA'!BV4","v":"Ops"},{"$f":"'Tax SA'!BW4","v":"Ops"},{"$f":"'Tax SA'!BX4","v":"Ops"},{"$f":"'Tax SA'!BY4","v":"Ops"},{"$f":"'Tax SA'!BZ4","v":"Ops"},{"$f":"'Tax SA'!CA4","v":"Ops"},{"$f":"'Tax SA'!CB4","v":"Ops"},{"$f":"'Tax SA'!CC4","v":"Ops"},{"$f":"'Tax SA'!CD4","v":"Ops"},{"$f":"'Tax SA'!CE4","v":"Ops"},{"$f":"'Tax SA'!CF4","v":"Ops"},{"$f":"'Tax SA'!CG4","v":"Ops"},{"$f":"'Tax SA'!CH4","v":"Ops"},{"$f":"'Tax SA'!CI4","v":"Ops"},{"$f":"'Tax SA'!CJ4","v":"Ops"},{"$f":"'Tax SA'!CK4","v":"Ops"},{"$f":"'Tax SA'!CL4","v":"Ops"},{"$f":"'Tax SA'!CM4","v":"Ops"},{"$f":"'Tax SA'!CN4","v":"Ops"},{"$f":"'Tax SA'!CO4","v":"Ops"},{"$f":"'Tax SA'!CP4","v":"Ops"},{"$f":"'Tax SA'!CQ4","v":"Ops"},{"$f":"'Tax SA'!CR4","v":"Ops"},{"$f":"'Tax SA'!CS4","v":"Ops"},{"$f":"'Tax SA'!CT4","v":"Ops"},{"$f":"'Tax SA'!CU4","v":"Ops"},{"$f":"'Tax SA'!CV4","v":"Ops"},{"$f":"'Tax SA'!CW4","v":"Ops"},{"$f":"'Tax SA'!CX4","v":"Ops"},{"$f":"'Tax SA'!CY4","v":"Ops"},{"$f":"'Tax SA'!CZ4","v":"Ops"},{"$f":"'Tax SA'!DA4","v":"Ops"},{"$f":"'Tax SA'!DB4","v":"Ops"},{"$f":"'Tax SA'!DC4","v":"Ops"},{"$f":"'Tax SA'!DD4","v":"Ops"},{"$f":"'Tax SA'!DE4","v":"Ops"},{"$f":"'Tax SA'!DF4","v":"Ops"},{"$f":"'Tax SA'!DG4","v":"Ops"},{"$f":"'Tax SA'!DH4","v":"Ops"}]
[null,null,null,null,{"$f":"Checks!E12","v":" Model Ok"},"Constant","Unit","Total","Test"]
[null,null,null,null,"Year",null,null,null,null,null,{"$f":"YEAR(K2)","v":2023},{"$f":"YEAR(L2)","v":2023},2023,2023,2023,2023,2023,2023,2024,2024,2025,2025,2026,2026,2027,2027,2028,2028,2029,2029,2030,2030,2031,2031,2032,2032,2033,2033,2034,2034,2035,2035,2036,2036,2037,2037,2038,2038,2039,2039,2040,2040,2041,2041,2042,2042,2043,2043,2044,2044,2045,2045,2046,2046,2047,2047,2048,2048,2049,2049,2050,2050,2051,2051,2052,{"$f":"YEAR(BX2)","v":2052},2053,2053,2054,2054,2055,2055,2056,2056,2057,2057,2058,2058,2059,2059,2060,2060,2061,2061,2062,2062,2063,2063,2064,2064,2065,2065,2066,2066,2067,2067,2068,2068,2069,2069,2070,2070]
[null,null,null,null,"Balance Sheet Period",{"$f":"EDATE(InputC!F14,11)","v":"2024-07-01"},{"$f":"MONTH(F7)","v":7},null,null,null,{"$f":"(MONTH(K3)=$G$7)*1","v":0},{"$f":"(MONTH(L3)=$G$7)*1","v":0},0,0,0,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,{"$f":"(MONTH(BX3)=$G$7)*1","v":0},1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0]
[]
[]
[null,"Profit and Loss"]
[null,null,"Revenues",null,null,null,"USD",null,null,null,{"$f":"'Tax SA'!K11","v":0},{"$f":"'Tax SA'!L11","v":0},{"$f":"'Tax SA'!M11","v":0},{"$f":"'Tax SA'!N11","v":0},{"$f":"'Tax SA'!O11","v":0},{"$f":"'Tax SA'!P11","v":0},{"$f":"'Tax SA'!Q11","v":0},{"$f":"'Tax SA'!R11","v":3068455.5628622724},{"$f":"'Tax SA'!S11","v":3953030.4008624838},{"$f":"'Tax SA'!T11","v":3099075.7760604694},{"$f":"'Tax SA'!U11","v":3992315.0725395624},{"$f":"'Tax SA'!V11","v":3129873.9642905323},{"$f":"'Tax SA'!W11","v":4031990.1498731324},{"$f":"'Tax SA'!X11","v":3160978.2206734242},{"$f":"'Tax SA'!Y11","v":4072059.5126608363},{"$f":"'Tax SA'!Z11","v":3192391.5868722931},{"$f":"'Tax SA'!AA11","v":4112694.7207904663},{"$f":"'Tax SA'!AB11","v":3224248.561496682},{"$f":"'Tax SA'!AC11","v":4153566.1144885938},{"$f":"'Tax SA'!AD11","v":3256290.6996284951},{"$f":"'Tax SA'!AE11","v":4194843.6824681172},{"$f":"'Tax SA'!AF11","v":3288651.2681159317},{"$f":"'Tax SA'!AG11","v":4236531.4612331046},{"$f":"'Tax SA'!AH11","v":3321333.43147601},{"$f":"'Tax SA'!AI11","v":4278807.9400369311},{"$f":"'Tax SA'!AJ11","v":3354477.1207654942},{"$f":"'Tax SA'!AK11","v":4321330.1440293314},{"$f":"'Tax SA'!AL11","v":3387813.45238308},{"$f":"'Tax SA'!AM11","v":4364274.9278284702},{"$f":"'Tax SA'!AN11","v":3421481.0758729032},{"$f":"'Tax SA'!AO11","v":4407646.4909742633},{"$f":"'Tax SA'!AP11","v":3455483.2835679622},{"$f":"'Tax SA'!AQ11","v":4451630.531965239},{"$f":"'Tax SA'!AR11","v":3489965.6583907423},{"$f":"'Tax SA'!AS11","v":4495870.2230735496},{"$f":"'Tax SA'!AT11","v":3524648.4564345544},{"$f":"'Tax SA'!AU11","v":4540549.5621390101},{"$f":"'Tax SA'!AV11","v":3559675.9273485015},{"$f":"'Tax SA'!AW11","v":4585672.9183224626},{"$f":"'Tax SA'!AX11","v":3595051.4964440931},{"$f":"'Tax SA'!AY11","v":4631433.4905515919},{"$f":"'Tax SA'!AZ11","v":3630926.6267904271},{"$f":"'Tax SA'!BA11","v":4677460.0386982616},{"$f":"'Tax SA'!BB11","v":3667010.2755237892},{"$f":"'Tax SA'!BC11","v":4723943.992341226},{"$f":"'Tax SA'!BD11","v":3703452.5185885001},{"$f":"'Tax SA'!BE11","v":4770889.8971133055},{"$f":"'Tax SA'!BF11","v":3740256.9196456382},{"$f":"'Tax SA'!BG11","v":4818498.7553163776},{"$f":"'Tax SA'!BH11","v":3777581.0594121441},{"$f":"'Tax SA'!BI11","v":4866384.3322999794},{"$f":"'Tax SA'!BJ11","v":3815122.139698341},{"$f":"'Tax SA'!BK11","v":4914745.7895524148},{"$f":"'Tax SA'!BL11","v":3853036.2980699306},{"$f":"'Tax SA'!BM11","v":4963587.856306253},{"$f":"'Tax SA'!BN11","v":3891327.24212554},{"$f":"'Tax SA'!BO11","v":5013119.6534186453},{"$f":"'Tax SA'!BP11","v":3930158.9173239553},{"$f":"'Tax SA'!BQ11","v":5062939.3460826576},{"$f":"'Tax SA'!BR11","v":3969216.2953476952},{"$f":"'Tax SA'!BS11","v":5113254.1399907507},{"$f":"'Tax SA'!BT11","v":4008661.8202149021},{"$f":"'Tax SA'!BU11","v":5164068.9553908994},{"$f":"'Tax SA'!BV11","v":4048499.3492754488},{"$f":"'Tax SA'!BW11","v":5215601.359606904},{"$f":"'Tax SA'!BX11","v":4088899.4498041798},{"$f":"'Tax SA'!BY11","v":5267433.2875794228},{"$f":"'Tax SA'!BZ11","v":4129534.369376542},{"$f":"'Tax SA'!CA11","v":5319780.3141133785},{"$f":"'Tax SA'!CB11","v":4170573.1131830094},{"$f":"'Tax SA'!CC11","v":5372647.5581873264},{"$f":"'Tax SA'!CD11","v":4212019.6943732025},{"$f":"'Tax SA'!CE11","v":5426261.3747475417},{"$f":"'Tax SA'!CF11","v":4254051.5694955541},{"$f":"'Tax SA'!CG11","v":5480186.8129365491},{"$f":"'Tax SA'!CH11","v":4296327.7480871826},{"$f":"'Tax SA'!CI11","v":5534648.154703185},{"$f":"'Tax SA'!CJ11","v":0},{"$f":"'Tax SA'!CK11","v":0},{"$f":"'Tax SA'!CL11","v":0},{"$f":"'Tax SA'!CM11","v":0},{"$f":"'Tax SA'!CN11","v":0},{"$f":"'Tax SA'!CO11","v":0},{"$f":"'Tax SA'!CP11","v":0},{"$f":"'Tax SA'!CQ11","v":0},{"$f":"'Tax SA'!CR11","v":0},{"$f":"'Tax SA'!CS11","v":0},{"$f":"'Tax SA'!CT11","v":0},{"$f":"'Tax SA'!CU11","v":0},{"$f":"'Tax SA'!CV11","v":0},{"$f":"'Tax SA'!CW11","v":0},{"$f":"'Tax SA'!CX11","v":0},{"$f":"'Tax SA'!CY11","v":0},{"$f":"'Tax SA'!CZ11","v":0},{"$f":"'Tax SA'!DA11","v":0},{"$f":"'Tax SA'!DB11","v":0},{"$f":"'Tax SA'!DC11","v":0},{"$f":"'Tax SA'!DD11","v":0},{"$f":"'Tax SA'!DE11","v":0},{"$f":"'Tax SA'!DF11","v":0},{"$f":"'Tax SA'!DG11","v":0},{"$f":"'Tax SA'!DH11","v":0}]
[null,null,"Operating Expense",null,null,null,"USD",null,null,null,{"$f":"'Tax SA'!K12","v":0},{"$f":"'Tax SA'!L12","v":0},{"$f":"'Tax SA'!M12","v":0},{"$f":"'Tax SA'!N12","v":0},{"$f":"'Tax SA'!O12","v":0},{"$f":"'Tax SA'!P12","v":0},{"$f":"'Tax SA'!Q12","v":0},{"$f":"'Tax SA'!R12","v":159193.42232754463},{"$f":"'Tax SA'!S12","v":159307.4469660614},{"$f":"'Tax SA'!T12","v":159423.73569015868},{"$f":"'Tax SA'!U12","v":159539.97190214205},{"$f":"'Tax SA'!V12","v":159659.16582980767},{"$f":"'Tax SA'!W12","v":159778.30593346612},{"$f":"'Tax SA'!X12","v":159900.47764446086},{"$f":"'Tax SA'!Y12","v":160022.59418678063},{"$f":"'Tax SA'!Z12","v":160147.81807410182},{"$f":"'Tax SA'!AA12","v":160273.6799399454},{"$f":"'Tax SA'!AB12","v":160251.60054662894},{"$f":"'Tax SA'!AC12","v":160378.04798249563},{"$f":"'Tax SA'!AD12","v":160507.71296612712},{"$f":"'Tax SA'!AE12","v":160637.31939737138},{"$f":"'Tax SA'!AF12","v":160770.22375933517},{"$f":"'Tax SA'!AG12","v":160903.06810611638},{"$f":"'Tax SA'!AH12","v":161039.29277475321},{"$f":"'Tax SA'!AI12","v":161176.21146762668},{"$f":"'Tax SA'!AJ12","v":161315.84883290541},{"$f":"'Tax SA'!AK12","v":161455.42314260159},{"$f":"'Tax SA'!AL12","v":161598.54902299665},{"$f":"'Tax SA'!AM12","v":161741.61027251196},{"$f":"'Tax SA'!AN12","v":161888.31182046788},{"$f":"'Tax SA'!AO12","v":162034.94712289161},{"$f":"'Tax SA'!AP12","v":162185.31366815401},{"$f":"'Tax SA'!AQ12","v":162336.44628631533},{"$f":"'Tax SA'!AR12","v":162490.57981012284},{"$f":"'Tax SA'!AS12","v":162644.64373236548},{"$f":"'Tax SA'!AT12","v":162802.62792412765},{"$f":"'Tax SA'!AU12","v":162960.54077549151},{"$f":"'Tax SA'!AV12","v":163122.47183519983},{"$f":"'Tax SA'!AW12","v":163284.3297722358},{"$f":"'Tax SA'!AX12","v":163450.30630321518},{"$f":"'Tax SA'!AY12","v":163617.1284353355},{"$f":"'Tax SA'!AZ12","v":163787.26300579167},{"$f":"'Tax SA'!BA12","v":163957.32074914337},{"$f":"'Tax SA'!BB12","v":164131.70573652536},{"$f":"'Tax SA'!BC12","v":164306.01197745613},{"$f":"'Tax SA'!BD12","v":164484.75356855468},{"$f":"'Tax SA'!BE12","v":164663.41444590499},{"$f":"'Tax SA'!BF12","v":164846.62148034119},{"$f":"'Tax SA'!BG12","v":165030.7619002171},{"$f":"'Tax SA'!BH12","v":165218.55863222756},{"$f":"'Tax SA'!BI12","v":165406.27056148971},{"$f":"'Tax SA'!BJ12","v":165598.75895849336},{"$f":"'Tax SA'!BK12","v":165791.16043414912},{"$f":"'Tax SA'!BL12","v":165988.45770649452},{"$f":"'Tax SA'!BM12","v":166185.66588596409},{"$f":"'Tax SA'!BN12","v":166387.89217222796},{"$f":"'Tax SA'!BO12","v":166591.14874137205},{"$f":"'Tax SA'!BP12","v":166798.44119498238},{"$f":"'Tax SA'!BQ12","v":167005.64004222603},{"$f":"'Tax SA'!BR12","v":167218.11121613436},{"$f":"'Tax SA'!BS12","v":167430.48644513843},{"$f":"'Tax SA'!BT12","v":167648.26571763839},{"$f":"'Tax SA'!BU12","v":167865.94664827353},{"$f":"'Tax SA'!BV12","v":168089.16662987479},{"$f":"'Tax SA'!BW12","v":168313.52385100021},{"$f":"'Tax SA'!BX12","v":168542.33593342459},{"$f":"'Tax SA'!BY12","v":168771.04469193469},{"$f":"'Tax SA'!BZ12","v":169005.57311258093},{"$f":"'Tax SA'!CA12","v":169239.99562800498},{"$f":"'Tax SA'!CB12","v":169480.38319630132},{"$f":"'Tax SA'!CC12","v":169720.66221357964},{"$f":"'Tax SA'!CD12","v":169967.05530671609},{"$f":"'Tax SA'!CE12","v":170214.70369949914},{"$f":"'Tax SA'!CF12","v":170467.26942560982},{"$f":"'Tax SA'!CG12","v":170719.72110145204},{"$f":"'Tax SA'!CH12","v":170978.59659537926},{"$f":"'Tax SA'!CI12","v":171237.35518975704},{"$f":"'Tax SA'!CJ12","v":0},{"$f":"'Tax SA'!CK12","v":0},{"$f":"'Tax SA'!CL12","v":0},{"$f":"'Tax SA'!CM12","v":0},{"$f":"'Tax SA'!CN12","v":0},{"$f":"'Tax SA'!CO12","v":0},{"$f":"'Tax SA'!CP12","v":0},{"$f":"'Tax SA'!CQ12","v":0},{"$f":"'Tax SA'!CR12","v":0},{"$f":"'Tax SA'!CS12","v":0},{"$f":"'Tax SA'!CT12","v":0},{"$f":"'Tax SA'!CU12","v":0},{"$f":"'Tax SA'!CV12","v":0},{"$f":"'Tax SA'!CW12","v":0},{"$f":"'Tax SA'!CX12","v":0},{"$f":"'Tax SA'!CY12","v":0},{"$f":"'Tax SA'!CZ12","v":0},{"$f":"'Tax SA'!DA12","v":0},{"$f":"'Tax SA'!DB12","v":0},{"$f":"'Tax SA'!DC12","v":0},{"$f":"'Tax SA'!DD12","v":0},{"$f":"'Tax SA'!DE12","v":0},{"$f":"'Tax SA'!DF12","v":0},{"$f":"'Tax SA'!DG12","v":0},{"$f":"'Tax SA'!DH12","v":0}]
[null,null,null,"EBITDA",null,null,"USD",null,null,null,{"$f":"K11-K12","v":0},{"$f":"L11-L12","v":0},0,0,0,0,0,2909262.1405347278,3793722.9538964224,2939652.0403703107,3832775.1006374201,2970214.7984607248,3872211.8439396662,3001077.7430289635,3912036.9184740558,3032243.7687981911,3952421.0408505211,3063996.9609500533,3993188.066506098,3095782.9866623678,4034206.363070746,3127881.0443565967,4075628.3931269883,3160294.1387012568,4117631.7285693046,3193161.2719325889,4159874.7208867297,3226214.9033600832,4202533.3175559584,3259592.7640524353,4245611.5438513719,3293297.9698998081,4289294.0856789239,3327475.0785806193,4333225.5793411843,3361845.8285104269,4377589.0213635182,3396553.4555133018,4422388.5885502268,3431601.1901408779,4467816.3621162567,3467139.3637846354,4513502.7179491185,3502878.5697872639,4559637.9803637695,3538967.7650199453,4606226.4826674005,3575410.2981652971,4653467.9934161603,3612362.5007799165,4700978.0617384901,3649523.3807398477,4748954.6291182656,3687047.8403634359,4797402.1904202886,3724939.349953312,4846528.5046772733,3763360.4761289731,4895933.7060404317,3801998.1841315608,4945823.6535456125,3841013.5544972639,4996203.0087426258,3880410.1826455742,5047287.8357559042,{"$f":"BX11-BX12","v":3920357.1138707553},5098662.2428874886,3960528.7962639611,5150540.3184853736,4001092.7299867081,5202926.8959737467,4042052.6390664866,5256046.6710480424,4083584.3000699445,5309467.0918350974,4125349.1514918036,5363410.7995134275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Capital Allowance",null,null,null,"USD",null,null,null,{"$f":"'Tax SA'!K29","v":0},{"$f":"'Tax SA'!L29","v":0},{"$f":"'Tax SA'!M29","v":0},{"$f":"'Tax SA'!N29","v":0},{"$f":"'Tax SA'!O29","v":0},{"$f":"'Tax SA'!P29","v":0},{"$f":"'Tax SA'!Q29","v":0},{"$f":"'Tax SA'!R29","v":10626506.041478192},{"$f":"'Tax SA'!S29","v":10626506.041478192},{"$f":"'Tax SA'!T29","v":10626506.041478192},{"$f":"'Tax SA'!U29","v":10626506.041478192},{"$f":"'Tax SA'!V29","v":10626506.041478192},{"$f":"'Tax SA'!W29","v":10626506.041478192},{"$f":"'Tax SA'!X29","v":10626506.041478192},{"$f":"'Tax SA'!Y29","v":10626506.041478192},{"$f":"'Tax SA'!Z29","v":10626506.041478192},{"$f":"'Tax SA'!AA29","v":10626506.041478192},{"$f":"'Tax SA'!AB29","v":0},{"$f":"'Tax SA'!AC29","v":0},{"$f":"'Tax SA'!AD29","v":0},{"$f":"'Tax SA'!AE29","v":0},{"$f":"'Tax SA'!AF29","v":0},{"$f":"'Tax SA'!AG29","v":0},{"$f":"'Tax SA'!AH29","v":0},{"$f":"'Tax SA'!AI29","v":0},{"$f":"'Tax SA'!AJ29","v":0},{"$f":"'Tax SA'!AK29","v":0},{"$f":"'Tax SA'!AL29","v":0},{"$f":"'Tax SA'!AM29","v":0},{"$f":"'Tax SA'!AN29","v":0},{"$f":"'Tax SA'!AO29","v":0},{"$f":"'Tax SA'!AP29","v":0},{"$f":"'Tax SA'!AQ29","v":0},{"$f":"'Tax SA'!AR29","v":0},{"$f":"'Tax SA'!AS29","v":0},{"$f":"'Tax SA'!AT29","v":0},{"$f":"'Tax SA'!AU29","v":0},{"$f":"'Tax SA'!AV29","v":0},{"$f":"'Tax SA'!AW29","v":0},{"$f":"'Tax SA'!AX29","v":0},{"$f":"'Tax SA'!AY29","v":0},{"$f":"'Tax SA'!AZ29","v":0},{"$f":"'Tax SA'!BA29","v":0},{"$f":"'Tax SA'!BB29","v":0},{"$f":"'Tax SA'!BC29","v":0},{"$f":"'Tax SA'!BD29","v":0},{"$f":"'Tax SA'!BE29","v":0},{"$f":"'Tax SA'!BF29","v":0},{"$f":"'Tax SA'!BG29","v":0},{"$f":"'Tax SA'!BH29","v":0},{"$f":"'Tax SA'!BI29","v":0},{"$f":"'Tax SA'!BJ29","v":0},{"$f":"'Tax SA'!BK29","v":0},{"$f":"'Tax SA'!BL29","v":0},{"$f":"'Tax SA'!BM29","v":0},{"$f":"'Tax SA'!BN29","v":0},{"$f":"'Tax SA'!BO29","v":0},{"$f":"'Tax SA'!BP29","v":0},{"$f":"'Tax SA'!BQ29","v":0},{"$f":"'Tax SA'!BR29","v":0},{"$f":"'Tax SA'!BS29","v":0},{"$f":"'Tax SA'!BT29","v":0},{"$f":"'Tax SA'!BU29","v":0},{"$f":"'Tax SA'!BV29","v":0},{"$f":"'Tax SA'!BW29","v":0},{"$f":"'Tax SA'!BX29","v":0},{"$f":"'Tax SA'!BY29","v":0},{"$f":"'Tax SA'!BZ29","v":0},{"$f":"'Tax SA'!CA29","v":0},{"$f":"'Tax SA'!CB29","v":0},{"$f":"'Tax SA'!CC29","v":0},{"$f":"'Tax SA'!CD29","v":0},{"$f":"'Tax SA'!CE29","v":0},{"$f":"'Tax SA'!CF29","v":0},{"$f":"'Tax SA'!CG29","v":0},{"$f":"'Tax SA'!CH29","v":0},{"$f":"'Tax SA'!CI29","v":0},{"$f":"'Tax SA'!CJ29","v":0},{"$f":"'Tax SA'!CK29","v":0},{"$f":"'Tax SA'!CL29","v":0},{"$f":"'Tax SA'!CM29","v":0},{"$f":"'Tax SA'!CN29","v":0},{"$f":"'Tax SA'!CO29","v":0},{"$f":"'Tax SA'!CP29","v":0},{"$f":"'Tax SA'!CQ29","v":0},{"$f":"'Tax SA'!CR29","v":0},{"$f":"'Tax SA'!CS29","v":0},{"$f":"'Tax SA'!CT29","v":0},{"$f":"'Tax SA'!CU29","v":0},{"$f":"'Tax SA'!CV29","v":0},{"$f":"'Tax SA'!CW29","v":0},{"$f":"'Tax SA'!CX29","v":0},{"$f":"'Tax SA'!CY29","v":0},{"$f":"'Tax SA'!CZ29","v":0},{"$f":"'Tax SA'!DA29","v":0},{"$f":"'Tax SA'!DB29","v":0},{"$f":"'Tax SA'!DC29","v":0},{"$f":"'Tax SA'!DD29","v":0},{"$f":"'Tax SA'!DE29","v":0},{"$f":"'Tax SA'!DF29","v":0},{"$f":"'Tax SA'!DG29","v":0},{"$f":"'Tax SA'!DH29","v":0}]
[null,null,null,"EBIT ",null,null,"USD",null,null,null,{"$f":"K13-K14","v":0},{"$f":"L13-L14","v":0},0,0,0,0,0,-7717243.9009434646,-6832783.0875817705,-7686854.0011078818,-6793730.9408407724,-7656291.2430174677,-6754294.1975385267,-7625428.2984492294,-6714469.1230041366,-7594262.2726800013,-6674085.0006276714,3063996.9609500533,3993188.066506098,3095782.9866623678,4034206.363070746,3127881.0443565967,4075628.3931269883,3160294.1387012568,4117631.7285693046,3193161.2719325889,4159874.7208867297,3226214.9033600832,4202533.3175559584,3259592.7640524353,4245611.5438513719,3293297.9698998081,4289294.0856789239,3327475.0785806193,4333225.5793411843,3361845.8285104269,4377589.0213635182,3396553.4555133018,4422388.5885502268,3431601.1901408779,4467816.3621162567,3467139.3637846354,4513502.7179491185,3502878.5697872639,4559637.9803637695,3538967.7650199453,4606226.4826674005,3575410.2981652971,4653467.9934161603,3612362.5007799165,4700978.0617384901,3649523.3807398477,4748954.6291182656,3687047.8403634359,4797402.1904202886,3724939.349953312,4846528.5046772733,3763360.4761289731,4895933.7060404317,3801998.1841315608,4945823.6535456125,3841013.5544972639,4996203.0087426258,3880410.1826455742,5047287.8357559042,{"$f":"BX13-BX14","v":3920357.1138707553},5098662.2428874886,3960528.7962639611,5150540.3184853736,4001092.7299867081,5202926.8959737467,4042052.6390664866,5256046.6710480424,4083584.3000699445,5309467.0918350974,4125349.1514918036,5363410.7995134275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Interest on Senior",null,null,null,"USD",null,null,null,{"$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},{"$f":"'Debt and Waterfall SA'!R70","v":1062650.6041478189},{"$f":"'Debt and Waterfall SA'!S70","v":1059460.2295148897},{"$f":"'Debt and Waterfall SA'!T70","v":1048021.71388877},{"$f":"'Debt and Waterfall SA'!U70","v":1031163.7918856156},{"$f":"'Debt and Waterfall SA'!V70","v":1019114.9956970396},{"$f":"'Debt and Waterfall SA'!W70","v":1001587.0534289302},{"$f":"'Debt and Waterfall SA'!X70","v":988909.76252822205},{"$f":"'Debt and Waterfall SA'!Y70","v":970692.52953922236},{"$f":"'Debt and Waterfall SA'!Z70","v":957367.72885258449},{"$f":"'Debt and Waterfall SA'!AA70","v":938441.42663236847},{"$f":"'Debt and Waterfall SA'!AB70","v":924448.81601111498},{"$f":"'Debt and Waterfall SA'!AC70","v":904791.00230181357},{"$f":"'Debt and Waterfall SA'!AD70","v":890109.71006577089},{"$f":"'Debt and Waterfall SA'!AE70","v":869701.18958805129},{"$f":"'Debt and Waterfall SA'!AF70","v":854312.12831148866},{"$f":"'Debt and Waterfall SA'!AG70","v":833131.91473426402},{"$f":"'Debt and Waterfall SA'!AH70","v":817013.94796859846},{"$f":"'Debt and Waterfall SA'!AI70","v":795040.09368283418},{"$f":"'Debt and Waterfall SA'!AJ70","v":778170.71419044887},{"$f":"'Debt and Waterfall SA'!AK70","v":755379.31225068006},{"$f":"'Debt and Waterfall SA'!AL70","v":737736.67595362617},{"$f":"'Debt and Waterfall SA'!AM70","v":714105.94827830978},{"$f":"'Debt and Waterfall SA'!AN70","v":695667.51070739632},{"$f":"'Debt and Waterfall SA'!AO70","v":671173.73437225353},{"$f":"'Debt and Waterfall SA'!AP70","v":651916.01329742477},{"$f":"'Debt and Waterfall SA'!AQ70","v":626534.84353928769},{"$f":"'Debt and Waterfall SA'!AR70","v":606432.89338246302},{"$f":"'Debt and Waterfall SA'!AS70","v":580137.90944079345},{"$f":"'Debt and Waterfall SA'!AT70","v":559167.4358059048},{"$f":"'Debt and Waterfall SA'!AU70","v":531934.39212752332},{"$f":"'Debt and Waterfall SA'!AV70","v":510070.33256914467},{"$f":"'Debt and Waterfall SA'!AW70","v":481872.92073608248},{"$f":"'Debt and Waterfall SA'!AX70","v":459089.19695569819},{"$f":"'Debt and Waterfall SA'!AY70","v":429900.42074874567},{"$f":"'Debt and Waterfall SA'!AZ70","v":406169.39092509949},{"$f":"'Debt and Waterfall SA'!BA70","v":375960.0528430313},{"$f":"'Debt and Waterfall SA'!BB70","v":351254.70983475208},{"$f":"'Debt and Waterfall SA'!BC70","v":321951.52604328364},{"$f":"'Debt and Waterfall SA'!BD70","v":303155.49846902129},{"$f":"'Debt and Waterfall SA'!BE70","v":276191.54539469141},{"$f":"'Debt and Waterfall SA'!BF70","v":256668.00194710787},{"$f":"'Debt and Waterfall SA'!BG70","v":228889.49829009251},{"$f":"'Debt and Waterfall SA'!BH70","v":208618.82943799478},{"$f":"'Debt and Waterfall SA'!BI70","v":180004.46064220654},{"$f":"'Debt and Waterfall SA'!BJ70","v":158967.38615059244},{"$f":"'Debt and Waterfall SA'!BK70","v":129497.94605244385},{"$f":"'Debt and Waterfall SA'!BL70","v":107674.91444200439},{"$f":"'Debt and Waterfall SA'!BM70","v":77329.462532695848},{"$f":"'Debt and Waterfall SA'!BN70","v":54700.08528686293},{"$f":"'Debt and Waterfall SA'!BO70","v":23457.201782460961},{"$f":"'Debt and Waterfall SA'!BP70","v":1.4493707567453386E-9},{"$f":"'Debt and Waterfall SA'!BQ70","v":1.4674878912046554E-9},{"$f":"'Debt and Waterfall SA'!BR70","v":1.4858314898447136E-9},{"$f":"'Debt and Waterfall SA'!BS70","v":1.5044043834677725E-9},{"$f":"'Debt and Waterfall SA'!BT70","v":1.5232094382611197E-9},{"$f":"'Debt and Waterfall SA'!BU70","v":1.5422495562393836E-9},{"$f":"'Debt and Waterfall SA'!BV70","v":1.561527675692376E-9},{"$f":"'Debt and Waterfall SA'!BW70","v":1.5810467716385306E-9},{"$f":"'Debt and Waterfall SA'!BX70","v":1.600809856284012E-9},{"$f":"'Debt and Waterfall SA'!BY70","v":1.6208199794875623E-9},{"$f":"'Debt and Waterfall SA'!BZ70","v":1.6410802292311568E-9},{"$f":"'Debt and Waterfall SA'!CA70","v":1.6615937320965463E-9},{"$f":"'Debt and Waterfall SA'!CB70","v":1.682363653747753E-9},{"$f":"'Debt and Waterfall SA'!CC70","v":1.7033931994195999E-9},{"$f":"'Debt and Waterfall SA'!CD70","v":1.724685614412345E-9},{"$f":"'Debt and Waterfall SA'!CE70","v":1.7462441845924993E-9},{"$f":"'Debt and Waterfall SA'!CF70","v":1.7680722368999055E-9},{"$f":"'Debt and Waterfall SA'!CG70","v":1.7901731398611542E-9},{"$f":"'Debt and Waterfall SA'!CH70","v":1.8125503041094188E-9},{"$f":"'Debt and Waterfall SA'!CI70","v":1.8352071829107865E-9},{"$f":"'Debt and Waterfall SA'!CJ70","v":1.8581472726971714E-9},{"$f":"'Debt and Waterfall SA'!CK70","v":1.8813741136058858E-9},{"$f":"'Debt and Waterfall SA'!CL70","v":1.9048912900259596E-9},{"$f":"'Debt and Waterfall SA'!CM70","v":1.9287024311512837E-9},{"$f":"'Debt and Waterfall SA'!CN70","v":1.952811211540675E-9},{"$f":"'Debt and Waterfall SA'!CO70","v":1.9772213516849333E-9},{"$f":"'Debt and Waterfall SA'!CP70","v":2.0019366185809949E-9},{"$f":"'Debt and Waterfall SA'!CQ70","v":2.0269608263132572E-9},{"$f":"'Debt and Waterfall SA'!CR70","v":2.0522978366421731E-9},{"$f":"'Debt and Waterfall SA'!CS70","v":2.0779515596002002E-9},{"$f":"'Debt and Waterfall SA'!CT70","v":2.1039259540952026E-9},{"$f":"'Debt and Waterfall SA'!CU70","v":2.1302250285213927E-9},{"$f":"'Debt and Waterfall SA'!CV70","v":2.1568528413779103E-9},{"$f":"'Debt and Waterfall SA'!CW70","v":2.1838135018951345E-9},{"$f":"'Debt and Waterfall SA'!CX70","v":2.2111111706688234E-9},{"$f":"'Debt and Waterfall SA'!CY70","v":2.2387500603021838E-9},{"$f":"'Debt and Waterfall SA'!CZ70","v":2.2667344360559611E-9},{"$f":"'Debt and Waterfall SA'!DA70","v":2.2950686165066608E-9},{"$f":"'Debt and Waterfall SA'!DB70","v":2.323756974212994E-9},{"$f":"'Debt and Waterfall SA'!DC70","v":2.3528039363906563E-9},{"$f":"'Debt and Waterfall SA'!DD70","v":2.3822139855955395E-9},{"$f":"'Debt and Waterfall SA'!DE70","v":2.4119916604154842E-9},{"$f":"'Debt and Waterfall SA'!DF70","v":2.4421415561706773E-9},{"$f":"'Debt and Waterfall SA'!DG70","v":2.4726683256228109E-9},{"$f":"'Debt and Waterfall SA'!DH70","v":2.503576679693096E-9}]
[null,null,"Less: Shareholder Debt Interest",null,null,null,"USD"]
[null,null,null,"EBT",null,null,"USD",null,null,null,{"$f":"K15-K16-K17","v":0},{"$f":"L15-L16-L17","v":0},0,0,0,0,0,-8779894.5050912835,-7892243.3170966599,-8734875.7149966508,-7824894.7327263877,-8675406.2387145068,-7755881.250967457,-8614338.0609774515,-7685161.6525433585,-8551630.0015325863,-7612526.4272600394,2139548.1449389383,3088397.0642042845,2205673.2765965969,3164505.1734826947,2273568.9160451079,3242496.4783927244,2343280.1907326584,3322591.6348864706,2414990.5577421403,3404495.4086360494,2488478.2274064571,3488427.3692776486,2563925.2533450387,3574437.8094791183,2641381.9566023834,3662759.2421396361,2721042.1851981562,3753087.6699003908,2802678.3927045222,3845654.629235995,2886483.1229441571,3940515.6678141444,2972511.9931851798,4037915.9413675112,3060969.9728595358,4137542.665106087,3151623.8599525117,4237686.4543204857,3235812.2665509242,4330034.9372727089,3318742.2962181894,4424578.4951260677,3403743.6713419217,4520973.6010962836,3490555.9945892552,4619456.6830658214,3579372.9259214317,4720072.7278875932,3670239.2646664488,4823071.3028948121,3763360.4761289717,4895933.7060404299,3801998.1841315595,4945823.6535456106,3841013.5544972625,4996203.008742624,3880410.1826455728,5047287.8357559023,{"$f":"BX15-BX16-BX17","v":3920357.1138707539},5098662.2428874867,3960528.7962639593,5150540.3184853718,4001092.7299867063,5202926.8959737448,4042052.6390664848,5256046.6710480405,4083584.3000699426,5309467.0918350955,4125349.1514918017,5363410.7995134257,-1.8581472726971714E-9,-1.8813741136058858E-9,-1.9048912900259596E-9,-1.9287024311512837E-9,-1.952811211540675E-9,-1.9772213516849333E-9,-2.0019366185809949E-9,-2.0269608263132572E-9,-2.0522978366421731E-9,-2.0779515596002002E-9,-2.1039259540952026E-9,-2.1302250285213927E-9,-2.1568528413779103E-9,-2.1838135018951345E-9,-2.2111111706688234E-9,-2.2387500603021838E-9,-2.2667344360559611E-9,-2.2950686165066608E-9,-2.323756974212994E-9,-2.3528039363906563E-9,-2.3822139855955395E-9,-2.4119916604154842E-9,-2.4421415561706773E-9,-2.4726683256228109E-9,-2.503576679693096E-9]
[null,null,"Less: Taxes",null,null,null,"USD",null,null,null,{"$f":"'Tax SA'!K48","v":0},{"$f":"'Tax SA'!L48","v":0},{"$f":"'Tax SA'!M48","v":0},{"$f":"'Tax SA'!N48","v":0},{"$f":"'Tax SA'!O48","v":0},{"$f":"'Tax SA'!P48","v":0},{"$f":"'Tax SA'!Q48","v":0},{"$f":"'Tax SA'!R48","v":0},{"$f":"'Tax SA'!S48","v":0},{"$f":"'Tax SA'!T48","v":0},{"$f":"'Tax SA'!U48","v":0},{"$f":"'Tax SA'!V48","v":0},{"$f":"'Tax SA'!W48","v":0},{"$f":"'Tax SA'!X48","v":0},{"$f":"'Tax SA'!Y48","v":0},{"$f":"'Tax SA'!Z48","v":0},{"$f":"'Tax SA'!AA48","v":0},{"$f":"'Tax SA'!AB48","v":0},{"$f":"'Tax SA'!AC48","v":0},{"$f":"'Tax SA'!AD48","v":0},{"$f":"'Tax SA'!AE48","v":0},{"$f":"'Tax SA'!AF48","v":0},{"$f":"'Tax SA'!AG48","v":0},{"$f":"'Tax SA'!AH48","v":0},{"$f":"'Tax SA'!AI48","v":0},{"$f":"'Tax SA'!AJ48","v":0},{"$f":"'Tax SA'!AK48","v":0},{"$f":"'Tax SA'!AL48","v":0},{"$f":"'Tax SA'!AM48","v":0},{"$f":"'Tax SA'!AN48","v":0},{"$f":"'Tax SA'!AO48","v":0},{"$f":"'Tax SA'!AP48","v":0},{"$f":"'Tax SA'!AQ48","v":0},{"$f":"'Tax SA'!AR48","v":0},{"$f":"'Tax SA'!AS48","v":0},{"$f":"'Tax SA'!AT48","v":0},{"$f":"'Tax SA'!AU48","v":0},{"$f":"'Tax SA'!AV48","v":0},{"$f":"'Tax SA'!AW48","v":0},{"$f":"'Tax SA'!AX48","v":0},{"$f":"'Tax SA'!AY48","v":0},{"$f":"'Tax SA'!AZ48","v":0},{"$f":"'Tax SA'!BA48","v":0},{"$f":"'Tax SA'!BB48","v":240426.18045394972},{"$f":"'Tax SA'!BC48","v":847537.29086409719},{"$f":"'Tax SA'!BD48","v":647162.45331018488},{"$f":"'Tax SA'!BE48","v":866006.98745454196},{"$f":"'Tax SA'!BF48","v":663748.45924363798},{"$f":"'Tax SA'!BG48","v":884915.6990252136},{"$f":"'Tax SA'!BH48","v":680748.7342683844},{"$f":"'Tax SA'!BI48","v":904194.72021925659},{"$f":"'Tax SA'!BJ48","v":698111.19891785108},{"$f":"'Tax SA'!BK48","v":923891.33661316428},{"$f":"'Tax SA'!BL48","v":715874.58518428646},{"$f":"'Tax SA'!BM48","v":944014.54557751864},{"$f":"'Tax SA'!BN48","v":734047.85293328983},{"$f":"'Tax SA'!BO48","v":964614.26057896251},{"$f":"'Tax SA'!BP48","v":752672.09522579436},{"$f":"'Tax SA'!BQ48","v":979186.74120808602},{"$f":"'Tax SA'!BR48","v":760399.63682631194},{"$f":"'Tax SA'!BS48","v":989164.73070912214},{"$f":"'Tax SA'!BT48","v":768202.71089945256},{"$f":"'Tax SA'!BU48","v":999240.60174852505},{"$f":"'Tax SA'!BV48","v":776082.03652911459},{"$f":"'Tax SA'!BW48","v":1009457.5671511804},{"$f":"'Tax SA'!BX48","v":784071.42277415097},{"$f":"'Tax SA'!BY48","v":1019732.4485774974},{"$f":"'Tax SA'!BZ48","v":792105.75925279199},{"$f":"'Tax SA'!CA48","v":1030108.0636970745},{"$f":"'Tax SA'!CB48","v":800218.54599734116},{"$f":"'Tax SA'!CC48","v":1040585.3791947492},{"$f":"'Tax SA'!CD48","v":808410.52781329711},{"$f":"'Tax SA'!CE48","v":1051209.3342096081},{"$f":"'Tax SA'!CF48","v":816716.86001398845},{"$f":"'Tax SA'!CG48","v":1061893.4183670189},{"$f":"'Tax SA'!CH48","v":825069.8302983602},{"$f":"'Tax SA'!CI48","v":1072682.1599026851},{"$f":"'Tax SA'!CJ48","v":0},{"$f":"'Tax SA'!CK48","v":0},{"$f":"'Tax SA'!CL48","v":0},{"$f":"'Tax SA'!CM48","v":0},{"$f":"'Tax SA'!CN48","v":0},{"$f":"'Tax SA'!CO48","v":0},{"$f":"'Tax SA'!CP48","v":0},{"$f":"'Tax SA'!CQ48","v":0},{"$f":"'Tax SA'!CR48","v":0},{"$f":"'Tax SA'!CS48","v":0},{"$f":"'Tax SA'!CT48","v":0},{"$f":"'Tax SA'!CU48","v":0},{"$f":"'Tax SA'!CV48","v":0},{"$f":"'Tax SA'!CW48","v":0},{"$f":"'Tax SA'!CX48","v":0},{"$f":"'Tax SA'!CY48","v":0},{"$f":"'Tax SA'!CZ48","v":0},{"$f":"'Tax SA'!DA48","v":0},{"$f":"'Tax SA'!DB48","v":0},{"$f":"'Tax SA'!DC48","v":0},{"$f":"'Tax SA'!DD48","v":0},{"$f":"'Tax SA'!DE48","v":0},{"$f":"'Tax SA'!DF48","v":0},{"$f":"'Tax SA'!DG48","v":0},{"$f":"'Tax SA'!DH48","v":0}]
[null,null,null,"Profit After Tax",null,null,"USD",null,null,null,{"$f":"K18-K19","v":0},{"$f":"L18-L19","v":0},0,0,0,0,0,-8779894.5050912835,-7892243.3170966599,-8734875.7149966508,-7824894.7327263877,-8675406.2387145068,-7755881.250967457,-8614338.0609774515,-7685161.6525433585,-8551630.0015325863,-7612526.4272600394,2139548.1449389383,3088397.0642042845,2205673.2765965969,3164505.1734826947,2273568.9160451079,3242496.4783927244,2343280.1907326584,3322591.6348864706,2414990.5577421403,3404495.4086360494,2488478.2274064571,3488427.3692776486,2563925.2533450387,3574437.8094791183,2641381.9566023834,3662759.2421396361,2721042.1851981562,3753087.6699003908,2802678.3927045222,3845654.629235995,2886483.1229441571,3940515.6678141444,2972511.9931851798,4037915.9413675112,3060969.9728595358,4137542.665106087,2911197.6794985621,3390149.1634563887,2588649.8132407395,3464027.9498181669,2654993.8369745514,3539662.7961008539,2722994.9370735371,3616778.8808770273,2792444.7956714043,3695565.3464526571,2863498.3407371454,3776058.1823100746,2936191.4117331589,3858457.0423158496,3010688.3809031774,3916746.9648323441,3041598.5473052477,3956658.9228364886,3072810.8435978098,3996962.4069940988,3104328.1461164583,4037830.2686047219,{"$f":"BX18-BX19","v":3136285.6910966029},4078929.7943099895,3168423.037011167,4120432.2547882972,3200874.1839893651,4162341.5167789957,3233642.1112531875,4204837.3368384326,3266867.4400559543,4247573.6734680766,3300279.3211934417,4290728.6396107404,-1.8581472726971714E-9,-1.8813741136058858E-9,-1.9048912900259596E-9,-1.9287024311512837E-9,-1.952811211540675E-9,-1.9772213516849333E-9,-2.0019366185809949E-9,-2.0269608263132572E-9,-2.0522978366421731E-9,-2.0779515596002002E-9,-2.1039259540952026E-9,-2.1302250285213927E-9,-2.1568528413779103E-9,-2.1838135018951345E-9,-2.2111111706688234E-9,-2.2387500603021838E-9,-2.2667344360559611E-9,-2.2950686165066608E-9,-2.323756974212994E-9,-2.3528039363906563E-9,-2.3822139855955395E-9,-2.4119916604154842E-9,-2.4421415561706773E-9,-2.4726683256228109E-9,-2.503576679693096E-9]
[]
[null,"Cash Flow Statement"]
[null,null,"EBITDA",null,null,null,"USD",null,null,null,{"$f":"K13","v":0},{"$f":"L13","v":0},0,0,0,0,0,2909262.1405347278,3793722.9538964224,2939652.0403703107,3832775.1006374201,2970214.7984607248,3872211.8439396662,3001077.7430289635,3912036.9184740558,3032243.7687981911,3952421.0408505211,3063996.9609500533,3993188.066506098,3095782.9866623678,4034206.363070746,3127881.0443565967,4075628.3931269883,3160294.1387012568,4117631.7285693046,3193161.2719325889,4159874.7208867297,3226214.9033600832,4202533.3175559584,3259592.7640524353,4245611.5438513719,3293297.9698998081,4289294.0856789239,3327475.0785806193,4333225.5793411843,3361845.8285104269,4377589.0213635182,3396553.4555133018,4422388.5885502268,3431601.1901408779,4467816.3621162567,3467139.3637846354,4513502.7179491185,3502878.5697872639,4559637.9803637695,3538967.7650199453,4606226.4826674005,3575410.2981652971,4653467.9934161603,3612362.5007799165,4700978.0617384901,3649523.3807398477,4748954.6291182656,3687047.8403634359,4797402.1904202886,3724939.349953312,4846528.5046772733,3763360.4761289731,4895933.7060404317,3801998.1841315608,4945823.6535456125,3841013.5544972639,4996203.0087426258,3880410.1826455742,5047287.8357559042,{"$f":"BX13","v":3920357.1138707553},5098662.2428874886,3960528.7962639611,5150540.3184853736,4001092.7299867081,5202926.8959737467,4042052.6390664866,5256046.6710480424,4083584.3000699445,5309467.0918350974,4125349.1514918036,5363410.7995134275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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":881993.97680297319},{"$f":"'Debt and Waterfall SA'!S67","v":756327.03489854804},{"$f":"'Debt and Waterfall SA'!T67","v":-747073.02040603873},{"$f":"'Debt and Waterfall SA'!U67","v":763804.4532002802},{"$f":"'Debt and Waterfall SA'!V67","v":-754497.91584490461},{"$f":"'Debt and Waterfall SA'!W67","v":771394.45240355411},{"$f":"'Debt and Waterfall SA'!X67","v":-761996.61352824722},{"$f":"'Debt and Waterfall SA'!Y67","v":779059.86537730158},{"$f":"'Debt and Waterfall SA'!Z67","v":-769569.84725875815},{"$f":"'Debt and Waterfall SA'!AA67","v":786872.93978276697},{"$f":"'Debt and Waterfall SA'!AB67","v":-777199.68666769238},{"$f":"'Debt and Waterfall SA'!AC67","v":794652.94681221619},{"$f":"'Debt and Waterfall SA'!AD67","v":-784974.2549094538},{"$f":"'Debt and Waterfall SA'!AE67","v":802549.46277014341},{"$f":"'Debt and Waterfall SA'!AF67","v":-792775.87507753435},{"$f":"'Debt and Waterfall SA'!AG67","v":810524.43733757304},{"$f":"'Debt and Waterfall SA'!AH67","v":-800655.04301441717},{"$f":"'Debt and Waterfall SA'!AI67","v":818653.02522364049},{"$f":"'Debt and Waterfall SA'!AJ67","v":-808645.49302639964},{"$f":"'Debt and Waterfall SA'!AK67","v":826746.5858592143},{"$f":"'Debt and Waterfall SA'!AL67","v":-816682.40500754002},{"$f":"'Debt and Waterfall SA'!AM67","v":834961.97800028953},{"$f":"'Debt and Waterfall SA'!AN67","v":-824799.2043119634},{"$f":"'Debt and Waterfall SA'!AO67","v":843258.99605006259},{"$f":"'Debt and Waterfall SA'!AP67","v":-832996.68528855429},{"$f":"'Debt and Waterfall SA'!AQ67","v":851715.81416298798},{"$f":"'Debt and Waterfall SA'!AR67","v":-841309.94502813066},{"$f":"'Debt and Waterfall SA'!AS67","v":860136.2203826562},{"$f":"'Debt and Waterfall SA'!AT67","v":-849671.54496492923},{"$f":"'Debt and Waterfall SA'!AU67","v":868683.36128170008},{"$f":"'Debt and Waterfall SA'!AV67","v":-858116.26075619191},{"$f":"'Debt and Waterfall SA'!AW67","v":877315.42314338835},{"$f":"'Debt and Waterfall SA'!AX67","v":-866644.91888114426},{"$f":"'Debt and Waterfall SA'!AY67","v":886113.7198546211},{"$f":"'Debt and Waterfall SA'!AZ67","v":-875294.03428378282},{"$f":"'Debt and Waterfall SA'!BA67","v":894874.16723050969},{"$f":"'Debt and Waterfall SA'!BB67","v":-883993.4441414075},{"$f":"'Debt and Waterfall SA'!BC67","v":903766.44866888295},{"$f":"'Debt and Waterfall SA'!BD67","v":-892779.32897862443},{"$f":"'Debt and Waterfall SA'!BE67","v":912747.07902063639},{"$f":"'Debt and Waterfall SA'!BF67","v":-901652.5487075618},{"$f":"'Debt and Waterfall SA'!BG67","v":921900.63687738404},{"$f":"'Debt and Waterfall SA'!BH67","v":-910651.093420933},{"$f":"'Debt and Waterfall SA'!BI67","v":931014.85334940255},{"$f":"'Debt and Waterfall SA'!BJ67","v":-919701.96596499253},{"$f":"'Debt and Waterfall SA'!BK67","v":940266.20721105463},{"$f":"'Debt and Waterfall SA'!BL67","v":-928842.80850243289},{"$f":"'Debt and Waterfall SA'!BM67","v":949609.47618146823},{"$f":"'Debt and Waterfall SA'!BN67","v":-938074.51573396102},{"$f":"'Debt and Waterfall SA'!BO67","v":959132.63338562264},{"$f":"'Debt and Waterfall SA'!BP67","v":-947436.61251361668},{"$f":"'Debt and Waterfall SA'!BQ67","v":968614.90070106904},{"$f":"'Debt and Waterfall SA'!BR67","v":-956853.15283239074},{"$f":"'Debt and Waterfall SA'!BS67","v":978239.82070481032},{"$f":"'Debt and Waterfall SA'!BT67","v":-966363.29955763137},{"$f":"'Debt and Waterfall SA'!BU67","v":987960.36581913196},{"$f":"'Debt and Waterfall SA'!BV67","v":-975967.98358960613},{"$f":"'Debt and Waterfall SA'!BW67","v":997868.03856370854},{"$f":"'Debt and Waterfall SA'!BX67","v":-985708.32656727987},{"$f":"'Debt and Waterfall SA'!BY67","v":1007733.2145762893},{"$f":"'Debt and Waterfall SA'!BZ67","v":-995505.31447184295},{"$f":"'Debt and Waterfall SA'!CA67","v":1017746.7788772646},{"$f":"'Debt and Waterfall SA'!CB67","v":-1005399.69233077},{"$f":"'Debt and Waterfall SA'!CC67","v":1027859.8278812335},{"$f":"'Debt and Waterfall SA'!CD67","v":-1015392.4287124583},{"$f":"'Debt and Waterfall SA'!CE67","v":1038167.5335779134},{"$f":"'Debt and Waterfall SA'!CF67","v":-1025526.3065730832},{"$f":"'Debt and Waterfall SA'!CG67","v":1048431.0754402285},{"$f":"'Debt and Waterfall SA'!CH67","v":-1035719.1199117051},{"$f":"'Debt and Waterfall SA'!CI67","v":1058848.970134784},{"$f":"'Debt and Waterfall SA'!CJ67","v":-2311076.0307793291},{"$f":"'Debt and Waterfall SA'!CK67","v":0},{"$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,{"$f":"K19","v":0},{"$f":"L19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,240426.18045394972,847537.29086409719,647162.45331018488,866006.98745454196,663748.45924363798,884915.6990252136,680748.7342683844,904194.72021925659,698111.19891785108,923891.33661316428,715874.58518428646,944014.54557751864,734047.85293328983,964614.26057896251,752672.09522579436,979186.74120808602,760399.63682631194,989164.73070912214,768202.71089945256,999240.60174852505,776082.03652911459,1009457.5671511804,{"$f":"BX19","v":784071.42277415097},1019732.4485774974,792105.75925279199,1030108.0636970745,800218.54599734116,1040585.3791947492,808410.52781329711,1051209.3342096081,816716.86001398845,1061893.4183670189,825069.8302983602,1072682.1599026851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cash Flow",null,null,"USD",null,null,null,{"$f":"K23-K24-K25","v":0},{"$f":"L23-L24-L25","v":0},0,0,0,0,0,2027268.1637317548,3037395.9189978745,3686725.0607763492,3068970.6474371399,3724712.7143056295,3100817.3915361119,3763074.3565572109,3132977.0530967545,3801813.6160569494,3165548.101067754,3841196.6476177457,3198535.1196938818,3880757.2415718217,3231656.9003006024,3920656.9194341311,3265103.9557894152,3960949.1817156738,3298978.7033456638,4001806.7649589884,3333128.1350275152,4042897.308367623,3367571.3395556686,4084391.9683643989,3402352.5478013093,4126294.6551883621,3437578.2715159357,4168785.0236087497,3473089.3589585284,4211517.373475356,3508905.6600818182,4254669.716269494,3545073.1654068385,4298246.1090220222,3581702.6422616355,4342433.3980684187,3618628.5507186088,4146445.8334747218,2808334.2408307893,3784584.6406883849,2827472.4161922224,3813314.3876292207,2846651.6575135626,3842264.859932465,2865768.4881698312,3871114.1477869898,2884797.0852940464,3900016.0636815829,2903778.168661302,3928966.0127539835,2922781.610712688,3958124.9934167955,2948132.0641312767,3998451.7001376394,2978419.1021316801,4039174.1431554426,3009002.0411749687,4080296.1297060661,3039962.230041015,{"$f":"BX23-BX24-BX25","v":4121994.017663884},3071196.5797337024,4163928.3514830116,3102685.4759110343,4206273.8763201367,3134481.6888977638,4249034.5399656482,3166669.803260521,4292393.7466290388,3199142.5980278496,4335998.4411051478,3231879.6694759587,2311076.0307793291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Capital Expenditures",null,null,null,"USD",null,null,null,{"$f":"ConstM!K43","v":30768750},{"$f":"ConstM!L43","v":25000},{"$f":"ConstM!M43","v":49772500},{"$f":"ConstM!N43","v":25000},{"$f":"ConstM!O43","v":24898750},{"$f":"ConstM!P43","v":25000},{"$f":"ConstM!Q43","v":25000},{"$f":"ConstM!R43","v":0},{"$f":"ConstM!S43","v":0},{"$f":"ConstM!T43","v":0},{"$f":"ConstM!U43","v":0},{"$f":"ConstM!V43","v":0},{"$f":"ConstM!W43","v":0},{"$f":"ConstM!X43","v":0},{"$f":"ConstM!Y43","v":0},{"$f":"ConstM!Z43","v":0},{"$f":"ConstM!AA43","v":0},{"$f":"ConstM!AB43","v":0},{"$f":"ConstM!AC43","v":0},{"$f":"ConstM!AD43","v":0},{"$f":"ConstM!AE43","v":0},{"$f":"ConstM!AF43","v":0},{"$f":"ConstM!AG43","v":0},{"$f":"ConstM!AH43","v":0},{"$f":"ConstM!AI43","v":0},{"$f":"ConstM!AJ43","v":0},{"$f":"ConstM!AK43","v":0},{"$f":"ConstM!AL43","v":0},{"$f":"ConstM!AM43","v":0},{"$f":"ConstM!AN43","v":0},{"$f":"ConstM!AO43","v":0},{"$f":"ConstM!AP43","v":0},{"$f":"ConstM!AQ43","v":0},{"$f":"ConstM!AR43","v":0},{"$f":"ConstM!AS43","v":0},{"$f":"ConstM!AT43","v":0},{"$f":"ConstM!AU43","v":0},{"$f":"ConstM!AV43","v":0},{"$f":"ConstM!AW43","v":0},{"$f":"ConstM!AX43","v":0},{"$f":"ConstM!AY43","v":0},{"$f":"ConstM!AZ43","v":0},{"$f":"ConstM!BA43","v":0},{"$f":"ConstM!BB43","v":0},{"$f":"ConstM!BC43","v":0},{"$f":"ConstM!BD43","v":0},{"$f":"ConstM!BE43","v":0},{"$f":"ConstM!BF43","v":0},{"$f":"ConstM!BG43","v":0},{"$f":"ConstM!BH43","v":0},{"$f":"ConstM!BI43","v":0},{"$f":"ConstM!BJ43","v":0},{"$f":"ConstM!BK43","v":0},{"$f":"ConstM!BL43","v":0},{"$f":"ConstM!BM43","v":0},{"$f":"ConstM!BN43","v":0},{"$f":"ConstM!BO43","v":0},{"$f":"ConstM!BP43","v":0},{"$f":"ConstM!BQ43","v":0},{"$f":"ConstM!BR43","v":0},{"$f":"ConstM!BS43","v":0},{"$f":"ConstM!BT43","v":0},{"$f":"ConstM!BU43","v":0},{"$f":"ConstM!BV43","v":0},{"$f":"ConstM!BW43","v":0},{"$f":"ConstM!BX43","v":0},{"$f":"ConstM!BY43","v":0},{"$f":"ConstM!BZ43","v":0},{"$f":"ConstM!CA43","v":0},{"$f":"ConstM!CB43","v":0},{"$f":"ConstM!CC43","v":0},{"$f":"ConstM!CD43","v":0},{"$f":"ConstM!CE43","v":0},{"$f":"ConstM!CF43","v":0},{"$f":"ConstM!CG43","v":0},{"$f":"ConstM!CH43","v":0},{"$f":"ConstM!CI43","v":0},{"$f":"ConstM!CJ43","v":0},{"$f":"ConstM!CK43","v":0},{"$f":"ConstM!CL43","v":0},{"$f":"ConstM!CM43","v":0},{"$f":"ConstM!CN43","v":0},{"$f":"ConstM!CO43","v":0},{"$f":"ConstM!CP43","v":0},{"$f":"ConstM!CQ43","v":0},{"$f":"ConstM!CR43","v":0},{"$f":"ConstM!CS43","v":0},{"$f":"ConstM!CT43","v":0},{"$f":"ConstM!CU43","v":0},{"$f":"ConstM!CV43","v":0},{"$f":"ConstM!CW43","v":0},{"$f":"ConstM!CX43","v":0},{"$f":"ConstM!CY43","v":0},{"$f":"ConstM!CZ43","v":0},{"$f":"ConstM!DA43","v":0},{"$f":"ConstM!DB43","v":0},{"$f":"ConstM!DC43","v":0},{"$f":"ConstM!DD43","v":0},{"$f":"ConstM!DE43","v":0},{"$f":"ConstM!DF43","v":0},{"$f":"ConstM!DG43","v":0},{"$f":"ConstM!DH43","v":0}]
[null,null,null,"Cash Flow Before financing",null,null,"USD",null,null,null,{"$f":"K26-K27","v":-30768750},{"$f":"L26-L27","v":-25000},-49772500,-25000,-24898750,-25000,-25000,2027268.1637317548,3037395.9189978745,3686725.0607763492,3068970.6474371399,3724712.7143056295,3100817.3915361119,3763074.3565572109,3132977.0530967545,3801813.6160569494,3165548.101067754,3841196.6476177457,3198535.1196938818,3880757.2415718217,3231656.9003006024,3920656.9194341311,3265103.9557894152,3960949.1817156738,3298978.7033456638,4001806.7649589884,3333128.1350275152,4042897.308367623,3367571.3395556686,4084391.9683643989,3402352.5478013093,4126294.6551883621,3437578.2715159357,4168785.0236087497,3473089.3589585284,4211517.373475356,3508905.6600818182,4254669.716269494,3545073.1654068385,4298246.1090220222,3581702.6422616355,4342433.3980684187,3618628.5507186088,4146445.8334747218,2808334.2408307893,3784584.6406883849,2827472.4161922224,3813314.3876292207,2846651.6575135626,3842264.859932465,2865768.4881698312,3871114.1477869898,2884797.0852940464,3900016.0636815829,2903778.168661302,3928966.0127539835,2922781.610712688,3958124.9934167955,2948132.0641312767,3998451.7001376394,2978419.1021316801,4039174.1431554426,3009002.0411749687,4080296.1297060661,3039962.230041015,{"$f":"BX26-BX27","v":4121994.017663884},3071196.5797337024,4163928.3514830116,3102685.4759110343,4206273.8763201367,3134481.6888977638,4249034.5399656482,3166669.803260521,4292393.7466290388,3199142.5980278496,4335998.4411051478,3231879.6694759587,2311076.0307793291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Interest Paid During Construction - Senior",null,null,null,"USD",null,null,null,{"$f":"ConstM!K63","v":0},{"$f":"ConstM!L63","v":51281.25},{"$f":"ConstM!M63","v":51408.385416666664},{"$f":"ConstM!N63","v":134448.23272569446},{"$f":"ConstM!O63","v":134713.97978023728},{"$f":"ConstM!P63","v":176436.41974653766},{"$f":"ConstM!Q63","v":176772.14711278188},{"$f":"ConstM!R63","v":0},{"$f":"ConstM!S63","v":0},{"$f":"ConstM!T63","v":0},{"$f":"ConstM!U63","v":0},{"$f":"ConstM!V63","v":0},{"$f":"ConstM!W63","v":0},{"$f":"ConstM!X63","v":0},{"$f":"ConstM!Y63","v":0},{"$f":"ConstM!Z63","v":0},{"$f":"ConstM!AA63","v":0},{"$f":"ConstM!AB63","v":0},{"$f":"ConstM!AC63","v":0},{"$f":"ConstM!AD63","v":0},{"$f":"ConstM!AE63","v":0},{"$f":"ConstM!AF63","v":0},{"$f":"ConstM!AG63","v":0},{"$f":"ConstM!AH63","v":0},{"$f":"ConstM!AI63","v":0},{"$f":"ConstM!AJ63","v":0},{"$f":"ConstM!AK63","v":0},{"$f":"ConstM!AL63","v":0},{"$f":"ConstM!AM63","v":0},{"$f":"ConstM!AN63","v":0},{"$f":"ConstM!AO63","v":0},{"$f":"ConstM!AP63","v":0},{"$f":"ConstM!AQ63","v":0},{"$f":"ConstM!AR63","v":0},{"$f":"ConstM!AS63","v":0},{"$f":"ConstM!AT63","v":0},{"$f":"ConstM!AU63","v":0},{"$f":"ConstM!AV63","v":0},{"$f":"ConstM!AW63","v":0},{"$f":"ConstM!AX63","v":0},{"$f":"ConstM!AY63","v":0},{"$f":"ConstM!AZ63","v":0},{"$f":"ConstM!BA63","v":0},{"$f":"ConstM!BB63","v":0},{"$f":"ConstM!BC63","v":0},{"$f":"ConstM!BD63","v":0},{"$f":"ConstM!BE63","v":0},{"$f":"ConstM!BF63","v":0},{"$f":"ConstM!BG63","v":0},{"$f":"ConstM!BH63","v":0},{"$f":"ConstM!BI63","v":0},{"$f":"ConstM!BJ63","v":0},{"$f":"ConstM!BK63","v":0},{"$f":"ConstM!BL63","v":0},{"$f":"ConstM!BM63","v":0},{"$f":"ConstM!BN63","v":0},{"$f":"ConstM!BO63","v":0},{"$f":"ConstM!BP63","v":0},{"$f":"ConstM!BQ63","v":0},{"$f":"ConstM!BR63","v":0},{"$f":"ConstM!BS63","v":0},{"$f":"ConstM!BT63","v":0},{"$f":"ConstM!BU63","v":0},{"$f":"ConstM!BV63","v":0},{"$f":"ConstM!BW63","v":0},{"$f":"ConstM!BX63","v":0},{"$f":"ConstM!BY63","v":0},{"$f":"ConstM!BZ63","v":0},{"$f":"ConstM!CA63","v":0},{"$f":"ConstM!CB63","v":0},{"$f":"ConstM!CC63","v":0},{"$f":"ConstM!CD63","v":0},{"$f":"ConstM!CE63","v":0},{"$f":"ConstM!CF63","v":0},{"$f":"ConstM!CG63","v":0},{"$f":"ConstM!CH63","v":0},{"$f":"ConstM!CI63","v":0},{"$f":"ConstM!CJ63","v":0},{"$f":"ConstM!CK63","v":0},{"$f":"ConstM!CL63","v":0},{"$f":"ConstM!CM63","v":0},{"$f":"ConstM!CN63","v":0},{"$f":"ConstM!CO63","v":0},{"$f":"ConstM!CP63","v":0},{"$f":"ConstM!CQ63","v":0},{"$f":"ConstM!CR63","v":0},{"$f":"ConstM!CS63","v":0},{"$f":"ConstM!CT63","v":0},{"$f":"ConstM!CU63","v":0},{"$f":"ConstM!CV63","v":0},{"$f":"ConstM!CW63","v":0},{"$f":"ConstM!CX63","v":0},{"$f":"ConstM!CY63","v":0},{"$f":"ConstM!CZ63","v":0},{"$f":"ConstM!DA63","v":0},{"$f":"ConstM!DB63","v":0},{"$f":"ConstM!DC63","v":0},{"$f":"ConstM!DD63","v":0},{"$f":"ConstM!DE63","v":0},{"$f":"ConstM!DF63","v":0},{"$f":"ConstM!DG63","v":0},{"$f":"ConstM!DH63","v":0}]
[null,null,"Less: Interest Paid During Operation - Senior",null,null,null,"USD",null,null,null,{"$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},{"$f":"'Debt and Waterfall SA'!R70","v":1062650.6041478189},{"$f":"'Debt and Waterfall SA'!S70","v":1059460.2295148897},{"$f":"'Debt and Waterfall SA'!T70","v":1048021.71388877},{"$f":"'Debt and Waterfall SA'!U70","v":1031163.7918856156},{"$f":"'Debt and Waterfall SA'!V70","v":1019114.9956970396},{"$f":"'Debt and Waterfall SA'!W70","v":1001587.0534289302},{"$f":"'Debt and Waterfall SA'!X70","v":988909.76252822205},{"$f":"'Debt and Waterfall SA'!Y70","v":970692.52953922236},{"$f":"'Debt and Waterfall SA'!Z70","v":957367.72885258449},{"$f":"'Debt and Waterfall SA'!AA70","v":938441.42663236847},{"$f":"'Debt and Waterfall SA'!AB70","v":924448.81601111498},{"$f":"'Debt and Waterfall SA'!AC70","v":904791.00230181357},{"$f":"'Debt and Waterfall SA'!AD70","v":890109.71006577089},{"$f":"'Debt and Waterfall SA'!AE70","v":869701.18958805129},{"$f":"'Debt and Waterfall SA'!AF70","v":854312.12831148866},{"$f":"'Debt and Waterfall SA'!AG70","v":833131.91473426402},{"$f":"'Debt and Waterfall SA'!AH70","v":817013.94796859846},{"$f":"'Debt and Waterfall SA'!AI70","v":795040.09368283418},{"$f":"'Debt and Waterfall SA'!AJ70","v":778170.71419044887},{"$f":"'Debt and Waterfall SA'!AK70","v":755379.31225068006},{"$f":"'Debt and Waterfall SA'!AL70","v":737736.67595362617},{"$f":"'Debt and Waterfall SA'!AM70","v":714105.94827830978},{"$f":"'Debt and Waterfall SA'!AN70","v":695667.51070739632},{"$f":"'Debt and Waterfall SA'!AO70","v":671173.73437225353},{"$f":"'Debt and Waterfall SA'!AP70","v":651916.01329742477},{"$f":"'Debt and Waterfall SA'!AQ70","v":626534.84353928769},{"$f":"'Debt and Waterfall SA'!AR70","v":606432.89338246302},{"$f":"'Debt and Waterfall SA'!AS70","v":580137.90944079345},{"$f":"'Debt and Waterfall SA'!AT70","v":559167.4358059048},{"$f":"'Debt and Waterfall SA'!AU70","v":531934.39212752332},{"$f":"'Debt and Waterfall SA'!AV70","v":510070.33256914467},{"$f":"'Debt and Waterfall SA'!AW70","v":481872.92073608248},{"$f":"'Debt and Waterfall SA'!AX70","v":459089.19695569819},{"$f":"'Debt and Waterfall SA'!AY70","v":429900.42074874567},{"$f":"'Debt and Waterfall SA'!AZ70","v":406169.39092509949},{"$f":"'Debt and Waterfall SA'!BA70","v":375960.0528430313},{"$f":"'Debt and Waterfall SA'!BB70","v":351254.70983475208},{"$f":"'Debt and Waterfall SA'!BC70","v":321951.52604328364},{"$f":"'Debt and Waterfall SA'!BD70","v":303155.49846902129},{"$f":"'Debt and Waterfall SA'!BE70","v":276191.54539469141},{"$f":"'Debt and Waterfall SA'!BF70","v":256668.00194710787},{"$f":"'Debt and Waterfall SA'!BG70","v":228889.49829009251},{"$f":"'Debt and Waterfall SA'!BH70","v":208618.82943799478},{"$f":"'Debt and Waterfall SA'!BI70","v":180004.46064220654},{"$f":"'Debt and Waterfall SA'!BJ70","v":158967.38615059244},{"$f":"'Debt and Waterfall SA'!BK70","v":129497.94605244385},{"$f":"'Debt and Waterfall SA'!BL70","v":107674.91444200439},{"$f":"'Debt and Waterfall SA'!BM70","v":77329.462532695848},{"$f":"'Debt and Waterfall SA'!BN70","v":54700.08528686293},{"$f":"'Debt and Waterfall SA'!BO70","v":23457.201782460961},{"$f":"'Debt and Waterfall SA'!BP70","v":1.4493707567453386E-9},{"$f":"'Debt and Waterfall SA'!BQ70","v":1.4674878912046554E-9},{"$f":"'Debt and Waterfall SA'!BR70","v":1.4858314898447136E-9},{"$f":"'Debt and Waterfall SA'!BS70","v":1.5044043834677725E-9},{"$f":"'Debt and Waterfall SA'!BT70","v":1.5232094382611197E-9},{"$f":"'Debt and Waterfall SA'!BU70","v":1.5422495562393836E-9},{"$f":"'Debt and Waterfall SA'!BV70","v":1.561527675692376E-9},{"$f":"'Debt and Waterfall SA'!BW70","v":1.5810467716385306E-9},{"$f":"'Debt and Waterfall SA'!BX70","v":1.600809856284012E-9},{"$f":"'Debt and Waterfall SA'!BY70","v":1.6208199794875623E-9},{"$f":"'Debt and Waterfall SA'!BZ70","v":1.6410802292311568E-9},{"$f":"'Debt and Waterfall SA'!CA70","v":1.6615937320965463E-9},{"$f":"'Debt and Waterfall SA'!CB70","v":1.682363653747753E-9},{"$f":"'Debt and Waterfall SA'!CC70","v":1.7033931994195999E-9},{"$f":"'Debt and Waterfall SA'!CD70","v":1.724685614412345E-9},{"$f":"'Debt and Waterfall SA'!CE70","v":1.7462441845924993E-9},{"$f":"'Debt and Waterfall SA'!CF70","v":1.7680722368999055E-9},{"$f":"'Debt and Waterfall SA'!CG70","v":1.7901731398611542E-9},{"$f":"'Debt and Waterfall SA'!CH70","v":1.8125503041094188E-9},{"$f":"'Debt and Waterfall SA'!CI70","v":1.8352071829107865E-9},{"$f":"'Debt and Waterfall SA'!CJ70","v":1.8581472726971714E-9},{"$f":"'Debt and Waterfall SA'!CK70","v":1.8813741136058858E-9},{"$f":"'Debt and Waterfall SA'!CL70","v":1.9048912900259596E-9},{"$f":"'Debt and Waterfall SA'!CM70","v":1.9287024311512837E-9},{"$f":"'Debt and Waterfall SA'!CN70","v":1.952811211540675E-9},{"$f":"'Debt and Waterfall SA'!CO70","v":1.9772213516849333E-9},{"$f":"'Debt and Waterfall SA'!CP70","v":2.0019366185809949E-9},{"$f":"'Debt and Waterfall SA'!CQ70","v":2.0269608263132572E-9},{"$f":"'Debt and Waterfall SA'!CR70","v":2.0522978366421731E-9},{"$f":"'Debt and Waterfall SA'!CS70","v":2.0779515596002002E-9},{"$f":"'Debt and Waterfall SA'!CT70","v":2.1039259540952026E-9},{"$f":"'Debt and Waterfall SA'!CU70","v":2.1302250285213927E-9},{"$f":"'Debt and Waterfall SA'!CV70","v":2.1568528413779103E-9},{"$f":"'Debt and Waterfall SA'!CW70","v":2.1838135018951345E-9},{"$f":"'Debt and Waterfall SA'!CX70","v":2.2111111706688234E-9},{"$f":"'Debt and Waterfall SA'!CY70","v":2.2387500603021838E-9},{"$f":"'Debt and Waterfall SA'!CZ70","v":2.2667344360559611E-9},{"$f":"'Debt and Waterfall SA'!DA70","v":2.2950686165066608E-9},{"$f":"'Debt and Waterfall SA'!DB70","v":2.323756974212994E-9},{"$f":"'Debt and Waterfall SA'!DC70","v":2.3528039363906563E-9},{"$f":"'Debt and Waterfall SA'!DD70","v":2.3822139855955395E-9},{"$f":"'Debt and Waterfall SA'!DE70","v":2.4119916604154842E-9},{"$f":"'Debt and Waterfall SA'!DF70","v":2.4421415561706773E-9},{"$f":"'Debt and Waterfall SA'!DG70","v":2.4726683256228109E-9},{"$f":"'Debt and Waterfall SA'!DH70","v":2.503576679693096E-9}]
[null,null,"Less: Repayment of Senior Debt",null,null,null,"USD",null,null,null,{"$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},{"$f":"'Debt and Waterfall SA'!R71","v":255229.97063434287},{"$f":"'Debt and Waterfall SA'!S71","v":915081.25008956855},{"$f":"'Debt and Waterfall SA'!T71","v":1348633.7602523547},{"$f":"'Debt and Waterfall SA'!U71","v":963903.69508608291},{"$f":"'Debt and Waterfall SA'!V71","v":1402235.3814487462},{"$f":"'Debt and Waterfall SA'!W71","v":1014183.2720566604},{"$f":"'Debt and Waterfall SA'!X71","v":1457378.6391199757},{"$f":"'Debt and Waterfall SA'!Y71","v":1065984.0549310318},{"$f":"'Debt and Waterfall SA'!Z71","v":1514104.1776172803},{"$f":"'Debt and Waterfall SA'!AA71","v":1119408.84970027},{"$f":"'Debt and Waterfall SA'!AB71","v":1572625.0967441271},{"$f":"'Debt and Waterfall SA'!AC71","v":1174503.3788834},{"$f":"'Debt and Waterfall SA'!AD71","v":1632681.6382175619},{"$f":"'Debt and Waterfall SA'!AE71","v":1231124.9021250098},{"$f":"'Debt and Waterfall SA'!AF71","v":1694417.0861779647},{"$f":"'Debt and Waterfall SA'!AG71","v":1289437.3412532406},{"$f":"'Debt and Waterfall SA'!AH71","v":1757908.342861149},{"$f":"'Debt and Waterfall SA'!AI71","v":1349550.3593908276},{"$f":"'Debt and Waterfall SA'!AJ71","v":1823312.1551815041},{"$f":"'Debt and Waterfall SA'!AK71","v":1411410.903764318},{"$f":"'Debt and Waterfall SA'!AL71","v":1890458.2140253093},{"$f":"'Debt and Waterfall SA'!AM71","v":1475075.0056730765},{"$f":"'Debt and Waterfall SA'!AN71","v":1959502.1068114217},{"$f":"'Debt and Waterfall SA'!AO71","v":1540617.6859863037},{"$f":"'Debt and Waterfall SA'!AP71","v":2030493.5806509689},{"$f":"'Debt and Waterfall SA'!AQ71","v":1608156.0125459642},{"$f":"'Debt and Waterfall SA'!AR71","v":2103598.7153335707},{"$f":"'Debt and Waterfall SA'!AS71","v":1677637.890791086},{"$f":"'Debt and Waterfall SA'!AT71","v":2178643.4942705208},{"$f":"'Debt and Waterfall SA'!AU71","v":1749124.7646702901},{"$f":"'Debt and Waterfall SA'!AV71","v":2255792.9466449749},{"$f":"'Debt and Waterfall SA'!AW71","v":1822697.9024307397},{"$f":"'Debt and Waterfall SA'!AX71","v":2335102.0965562053},{"$f":"'Debt and Waterfall SA'!AY71","v":1898482.3858916932},{"$f":"'Debt and Waterfall SA'!AZ71","v":2416747.0465654554},{"$f":"'Debt and Waterfall SA'!BA71","v":1976427.440662341},{"$f":"'Debt and Waterfall SA'!BB71","v":2344254.7033174741},{"$f":"'Debt and Waterfall SA'!BC71","v":1503682.2059409888},{"$f":"'Debt and Waterfall SA'!BD71","v":2157116.2459463896},{"$f":"'Debt and Waterfall SA'!BE71","v":1561883.4758066824},{"$f":"'Debt and Waterfall SA'!BF71","v":2222280.2925612307},{"$f":"'Debt and Waterfall SA'!BG71","v":1621653.5081678173},{"$f":"'Debt and Waterfall SA'!BH71","v":2289149.5036630593},{"$f":"'Debt and Waterfall SA'!BI71","v":1682965.9593291278},{"$f":"'Debt and Waterfall SA'!BJ71","v":2357555.2078518858},{"$f":"'Debt and Waterfall SA'!BK71","v":1745842.5288351567},{"$f":"'Debt and Waterfall SA'!BL71","v":2427636.152744682},{"$f":"'Debt and Waterfall SA'!BM71","v":1810350.179666634},{"$f":"'Debt and Waterfall SA'!BN71","v":2499430.6803521574},{"$f":"'Debt and Waterfall SA'!BO71","v":1876576.1425967608},{"$f":"'Debt and Waterfall SA'!BP71","v":-1.4493707567453386E-9},{"$f":"'Debt and Waterfall SA'!BQ71","v":-1.4674878912046554E-9},{"$f":"'Debt and Waterfall SA'!BR71","v":-1.4858314898447136E-9},{"$f":"'Debt and Waterfall SA'!BS71","v":-1.5044043834677725E-9},{"$f":"'Debt and Waterfall SA'!BT71","v":-1.5232094382611197E-9},{"$f":"'Debt and Waterfall SA'!BU71","v":-1.5422495562393836E-9},{"$f":"'Debt and Waterfall SA'!BV71","v":-1.561527675692376E-9},{"$f":"'Debt and Waterfall SA'!BW71","v":-1.5810467716385306E-9},{"$f":"'Debt and Waterfall SA'!BX71","v":-1.600809856284012E-9},{"$f":"'Debt and Waterfall SA'!BY71","v":-1.6208199794875623E-9},{"$f":"'Debt and Waterfall SA'!BZ71","v":-1.6410802292311568E-9},{"$f":"'Debt and Waterfall SA'!CA71","v":-1.6615937320965463E-9},{"$f":"'Debt and Waterfall SA'!CB71","v":-1.682363653747753E-9},{"$f":"'Debt and Waterfall SA'!CC71","v":-1.7033931994195999E-9},{"$f":"'Debt and Waterfall SA'!CD71","v":-1.724685614412345E-9},{"$f":"'Debt and Waterfall SA'!CE71","v":-1.7462441845924993E-9},{"$f":"'Debt and Waterfall SA'!CF71","v":-1.7680722368999055E-9},{"$f":"'Debt and Waterfall SA'!CG71","v":-1.7901731398611542E-9},{"$f":"'Debt and Waterfall SA'!CH71","v":-1.8125503041094188E-9},{"$f":"'Debt and Waterfall SA'!CI71","v":-1.8352071829107865E-9},{"$f":"'Debt and Waterfall SA'!CJ71","v":-1.8581472726971714E-9},{"$f":"'Debt and Waterfall SA'!CK71","v":-1.8813741136058858E-9},{"$f":"'Debt and Waterfall SA'!CL71","v":-1.9048912900259596E-9},{"$f":"'Debt and Waterfall SA'!CM71","v":-1.9287024311512837E-9},{"$f":"'Debt and Waterfall SA'!CN71","v":-1.952811211540675E-9},{"$f":"'Debt and Waterfall SA'!CO71","v":-1.9772213516849333E-9},{"$f":"'Debt and Waterfall SA'!CP71","v":-2.0019366185809949E-9},{"$f":"'Debt and Waterfall SA'!CQ71","v":-2.0269608263132572E-9},{"$f":"'Debt and Waterfall SA'!CR71","v":-2.0522978366421731E-9},{"$f":"'Debt and Waterfall SA'!CS71","v":-2.0779515596002002E-9},{"$f":"'Debt and Waterfall SA'!CT71","v":-2.1039259540952026E-9},{"$f":"'Debt and Waterfall SA'!CU71","v":-2.1302250285213927E-9},{"$f":"'Debt and Waterfall SA'!CV71","v":-2.1568528413779103E-9},{"$f":"'Debt and Waterfall SA'!CW71","v":-2.1838135018951345E-9},{"$f":"'Debt and Waterfall SA'!CX71","v":-2.2111111706688234E-9},{"$f":"'Debt and Waterfall SA'!CY71","v":-2.2387500603021838E-9},{"$f":"'Debt and Waterfall SA'!CZ71","v":-2.2667344360559611E-9},{"$f":"'Debt and Waterfall SA'!DA71","v":-2.2950686165066608E-9},{"$f":"'Debt and Waterfall SA'!DB71","v":-2.323756974212994E-9},{"$f":"'Debt and Waterfall SA'!DC71","v":-2.3528039363906563E-9},{"$f":"'Debt and Waterfall SA'!DD71","v":-2.3822139855955395E-9},{"$f":"'Debt and Waterfall SA'!DE71","v":-2.4119916604154842E-9},{"$f":"'Debt and Waterfall SA'!DF71","v":-2.4421415561706773E-9},{"$f":"'Debt and Waterfall SA'!DG71","v":-2.4726683256228109E-9},{"$f":"'Debt and Waterfall SA'!DH71","v":-2.503576679693096E-9}]
[null,null,"Add: Issuance of Debt",null,null,null,"USD",null,null,null,{"$f":"ConstM!K71","v":24615000},{"$f":"ConstM!L71","v":61025},{"$f":"ConstM!M71","v":39859126.708333336},{"$f":"ConstM!N71","v":127558.58618055558},{"$f":"ConstM!O71","v":20026771.183824193},{"$f":"ConstM!P71","v":161149.13579723015},{"$f":"ConstM!Q71","v":161417.71769022552},{"$f":"ConstM!R71","v":0},{"$f":"ConstM!S71","v":0},{"$f":"ConstM!T71","v":0},{"$f":"ConstM!U71","v":0},{"$f":"ConstM!V71","v":0},{"$f":"ConstM!W71","v":0},{"$f":"ConstM!X71","v":0},{"$f":"ConstM!Y71","v":0},{"$f":"ConstM!Z71","v":0},{"$f":"ConstM!AA71","v":0},{"$f":"ConstM!AB71","v":0},{"$f":"ConstM!AC71","v":0},{"$f":"ConstM!AD71","v":0},{"$f":"ConstM!AE71","v":0},{"$f":"ConstM!AF71","v":0},{"$f":"ConstM!AG71","v":0},{"$f":"ConstM!AH71","v":0},{"$f":"ConstM!AI71","v":0},{"$f":"ConstM!AJ71","v":0},{"$f":"ConstM!AK71","v":0},{"$f":"ConstM!AL71","v":0},{"$f":"ConstM!AM71","v":0},{"$f":"ConstM!AN71","v":0},{"$f":"ConstM!AO71","v":0},{"$f":"ConstM!AP71","v":0},{"$f":"ConstM!AQ71","v":0},{"$f":"ConstM!AR71","v":0},{"$f":"ConstM!AS71","v":0},{"$f":"ConstM!AT71","v":0},{"$f":"ConstM!AU71","v":0},{"$f":"ConstM!AV71","v":0},{"$f":"ConstM!AW71","v":0},{"$f":"ConstM!AX71","v":0},{"$f":"ConstM!AY71","v":0},{"$f":"ConstM!AZ71","v":0},{"$f":"ConstM!BA71","v":0},{"$f":"ConstM!BB71","v":0},{"$f":"ConstM!BC71","v":0},{"$f":"ConstM!BD71","v":0},{"$f":"ConstM!BE71","v":0},{"$f":"ConstM!BF71","v":0},{"$f":"ConstM!BG71","v":0},{"$f":"ConstM!BH71","v":0},{"$f":"ConstM!BI71","v":0},{"$f":"ConstM!BJ71","v":0},{"$f":"ConstM!BK71","v":0},{"$f":"ConstM!BL71","v":0},{"$f":"ConstM!BM71","v":0},{"$f":"ConstM!BN71","v":0},{"$f":"ConstM!BO71","v":0},{"$f":"ConstM!BP71","v":0},{"$f":"ConstM!BQ71","v":0},{"$f":"ConstM!BR71","v":0},{"$f":"ConstM!BS71","v":0},{"$f":"ConstM!BT71","v":0},{"$f":"ConstM!BU71","v":0},{"$f":"ConstM!BV71","v":0},{"$f":"ConstM!BW71","v":0},{"$f":"ConstM!BX71","v":0},{"$f":"ConstM!BY71","v":0},{"$f":"ConstM!BZ71","v":0},{"$f":"ConstM!CA71","v":0},{"$f":"ConstM!CB71","v":0},{"$f":"ConstM!CC71","v":0},{"$f":"ConstM!CD71","v":0},{"$f":"ConstM!CE71","v":0},{"$f":"ConstM!CF71","v":0},{"$f":"ConstM!CG71","v":0},{"$f":"ConstM!CH71","v":0},{"$f":"ConstM!CI71","v":0},{"$f":"ConstM!CJ71","v":0},{"$f":"ConstM!CK71","v":0},{"$f":"ConstM!CL71","v":0},{"$f":"ConstM!CM71","v":0},{"$f":"ConstM!CN71","v":0},{"$f":"ConstM!CO71","v":0},{"$f":"ConstM!CP71","v":0},{"$f":"ConstM!CQ71","v":0},{"$f":"ConstM!CR71","v":0},{"$f":"ConstM!CS71","v":0},{"$f":"ConstM!CT71","v":0},{"$f":"ConstM!CU71","v":0},{"$f":"ConstM!CV71","v":0},{"$f":"ConstM!CW71","v":0},{"$f":"ConstM!CX71","v":0},{"$f":"ConstM!CY71","v":0},{"$f":"ConstM!CZ71","v":0},{"$f":"ConstM!DA71","v":0},{"$f":"ConstM!DB71","v":0},{"$f":"ConstM!DC71","v":0},{"$f":"ConstM!DD71","v":0},{"$f":"ConstM!DE71","v":0},{"$f":"ConstM!DF71","v":0},{"$f":"ConstM!DG71","v":0},{"$f":"ConstM!DH71","v":0}]
[null,null,null,"Cash Flow to All Equity",null,null,"USD",null,null,null,{"$f":"K28-K29-K30-K31+K32","v":-6153750},{"$f":"L28-L29-L30-L31+L32","v":-15256.25},-9964781.6770833284,-31889.646545138879,-5006692.7959560454,-40287.283949307515,-40354.429422556364,709387.58894959302,1062854.4393934163,1290069.5866352245,1073903.1604654414,1303362.3371598436,1085047.0660505213,1316785.9549090131,1096300.4686265003,1330341.7095870846,1107697.8247351155,1344122.7348625036,1119240.7385086683,1357965.893288489,1130830.8085875413,1371927.7049446777,1142534.6998019107,1386026.8908859263,1154388.2502720023,1400323.8955870352,1166337.9190125174,1414702.4183886875,1178390.3856042824,1429222.3508455812,1190561.127442752,1443885.0612399685,1202887.4154306836,1458753.4148927159,1215313.5587266488,1473706.4433989306,1227846.503284005,1488806.4370553745,1240502.3422400164,1504054.8155101188,1253319.8356211968,1519516.9605778637,1266241.0572132363,1450936.4203224955,982700.50884651672,1324312.8962729741,989397.39499084838,1334366.0931208823,996108.65105565265,1344496.5268314108,1002798.0681984969,1354591.5537845115,1009456.610406446,1364704.9964948967,1016098.5264619722,1374835.2471149629,1022748.2663334664,3958124.9934167955,2948132.0641312767,3998451.7001376394,2978419.1021316801,4039174.1431554426,3009002.0411749687,4080296.1297060661,3039962.230041015,{"$f":"BX28-BX29-BX30-BX31+BX32","v":4121994.017663884},3071196.5797337024,4163928.3514830116,3102685.4759110343,4206273.8763201367,3134481.6888977638,4249034.5399656482,3166669.803260521,4292393.7466290388,3199142.5980278496,4335998.4411051478,3231879.6694759587,2311076.0307793291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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":709387.58894959302},{"$f":"'Debt and Waterfall SA'!S79","v":1062854.4393934167},{"$f":"'Debt and Waterfall SA'!T79","v":1290069.5866352245},{"$f":"'Debt and Waterfall SA'!U79","v":1073903.1604654419},{"$f":"'Debt and Waterfall SA'!V79","v":1303362.3371598436},{"$f":"'Debt and Waterfall SA'!W79","v":1085047.0660505213},{"$f":"'Debt and Waterfall SA'!X79","v":1316785.9549090131},{"$f":"'Debt and Waterfall SA'!Y79","v":1096300.4686265003},{"$f":"'Debt and Waterfall SA'!Z79","v":1330341.7095870851},{"$f":"'Debt and Waterfall SA'!AA79","v":1107697.824735115},{"$f":"'Debt and Waterfall SA'!AB79","v":1344122.7348625036},{"$f":"'Debt and Waterfall SA'!AC79","v":1119240.7385086678},{"$f":"'Debt and Waterfall SA'!AD79","v":1357965.8932884894},{"$f":"'Debt and Waterfall SA'!AE79","v":1130830.8085875404},{"$f":"'Debt and Waterfall SA'!AF79","v":1371927.7049446772},{"$f":"'Debt and Waterfall SA'!AG79","v":1142534.6998019111},{"$f":"'Debt and Waterfall SA'!AH79","v":1386026.8908859263},{"$f":"'Debt and Waterfall SA'!AI79","v":1154388.2502720023},{"$f":"'Debt and Waterfall SA'!AJ79","v":1400323.8955870352},{"$f":"'Debt and Waterfall SA'!AK79","v":1166337.9190125174},{"$f":"'Debt and Waterfall SA'!AL79","v":1414702.4183886875},{"$f":"'Debt and Waterfall SA'!AM79","v":1178390.3856042814},{"$f":"'Debt and Waterfall SA'!AN79","v":1429222.3508455812},{"$f":"'Debt and Waterfall SA'!AO79","v":1190561.127442752},{"$f":"'Debt and Waterfall SA'!AP79","v":1443885.0612399695},{"$f":"'Debt and Waterfall SA'!AQ79","v":1202887.4154306836},{"$f":"'Debt and Waterfall SA'!AR79","v":1458753.4148927159},{"$f":"'Debt and Waterfall SA'!AS79","v":1215313.5587266488},{"$f":"'Debt and Waterfall SA'!AT79","v":1473706.4433989306},{"$f":"'Debt and Waterfall SA'!AU79","v":1227846.503284005},{"$f":"'Debt and Waterfall SA'!AV79","v":1488806.4370553745},{"$f":"'Debt and Waterfall SA'!AW79","v":1240502.3422400164},{"$f":"'Debt and Waterfall SA'!AX79","v":1504054.8155101188},{"$f":"'Debt and Waterfall SA'!AY79","v":1253319.8356211968},{"$f":"'Debt and Waterfall SA'!AZ79","v":1519516.9605778637},{"$f":"'Debt and Waterfall SA'!BA79","v":1266241.0572132363},{"$f":"'Debt and Waterfall SA'!BB79","v":1450936.4203224955},{"$f":"'Debt and Waterfall SA'!BC79","v":982700.50884651672},{"$f":"'Debt and Waterfall SA'!BD79","v":1324312.8962729741},{"$f":"'Debt and Waterfall SA'!BE79","v":989397.39499084931},{"$f":"'Debt and Waterfall SA'!BF79","v":1334366.0931208823},{"$f":"'Debt and Waterfall SA'!BG79","v":996108.65105565265},{"$f":"'Debt and Waterfall SA'!BH79","v":1344496.5268314108},{"$f":"'Debt and Waterfall SA'!BI79","v":1002798.068198496},{"$f":"'Debt and Waterfall SA'!BJ79","v":1354591.5537845115},{"$f":"'Debt and Waterfall SA'!BK79","v":1009456.610406446},{"$f":"'Debt and Waterfall SA'!BL79","v":1364704.9964948967},{"$f":"'Debt and Waterfall SA'!BM79","v":1016098.5264619731},{"$f":"'Debt and Waterfall SA'!BN79","v":1374835.2471149629},{"$f":"'Debt and Waterfall SA'!BO79","v":1022748.2663334664},{"$f":"'Debt and Waterfall SA'!BP79","v":3958124.9934167955},{"$f":"'Debt and Waterfall SA'!BQ79","v":2948132.0641312767},{"$f":"'Debt and Waterfall SA'!BR79","v":3998451.7001376394},{"$f":"'Debt and Waterfall SA'!BS79","v":2978419.1021316801},{"$f":"'Debt and Waterfall SA'!BT79","v":4039174.1431554426},{"$f":"'Debt and Waterfall SA'!BU79","v":3009002.0411749696},{"$f":"'Debt and Waterfall SA'!BV79","v":4080296.1297060661},{"$f":"'Debt and Waterfall SA'!BW79","v":3039962.230041014},{"$f":"'Debt and Waterfall SA'!BX79","v":4121994.0176638849},{"$f":"'Debt and Waterfall SA'!BY79","v":3071196.5797337024},{"$f":"'Debt and Waterfall SA'!BZ79","v":4163928.3514830125},{"$f":"'Debt and Waterfall SA'!CA79","v":3102685.4759110352},{"$f":"'Debt and Waterfall SA'!CB79","v":4206273.8763201367},{"$f":"'Debt and Waterfall SA'!CC79","v":3134481.6888977648},{"$f":"'Debt and Waterfall SA'!CD79","v":4249034.5399656482},{"$f":"'Debt and Waterfall SA'!CE79","v":3166669.803260521},{"$f":"'Debt and Waterfall SA'!CF79","v":4292393.7466290379},{"$f":"'Debt and Waterfall SA'!CG79","v":3199142.5980278496},{"$f":"'Debt and Waterfall SA'!CH79","v":4335998.4411051478},{"$f":"'Debt and Waterfall SA'!CI79","v":3231879.6694759587},{"$f":"'Debt and Waterfall SA'!CJ79","v":2311076.0307793291},{"$f":"'Debt and Waterfall SA'!CK79","v":0},{"$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,{"$f":"ConstM!K72","v":6153749.9999999991},{"$f":"ConstM!L72","v":15256.249999999996},{"$f":"ConstM!M72","v":9964781.6770833302},{"$f":"ConstM!N72","v":31889.646545138883},{"$f":"ConstM!O72","v":5006692.7959560463},{"$f":"ConstM!P72","v":40287.283949307523},{"$f":"ConstM!Q72","v":40354.429422556364},{"$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,null,"Net Cash Flow",null,null,"USD",null,null,null,{"$f":"K33-K34-K35-K36+K37","v":0},{"$f":"L33-L34-L35-L36+L37","v":0},0,0,0,0,0,0,-4.6566128730773926E-10,0,-4.6566128730773926E-10,0,0,0,0,-4.6566128730773926E-10,4.6566128730773926E-10,0,4.6566128730773926E-10,-4.6566128730773926E-10,9.3132257461547852E-10,4.6566128730773926E-10,-4.6566128730773926E-10,0,0,0,0,0,9.3132257461547852E-10,0,0,-9.3132257461547852E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.3132257461547852E-10,0,0,0,9.3132257461547852E-10,0,0,0,-9.3132257461547852E-10,0,0,0,0,0,0,0,-9.3132257461547852E-10,0,9.3132257461547852E-10,{"$f":"BX33-BX34-BX35-BX36+BX37","v":-9.3132257461547852E-10},0,-9.3132257461547852E-10,-9.3132257461547852E-10,0,-9.3132257461547852E-10,0,0,9.3132257461547852E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance Sheet"]
[null,null,"Equity Balance"]
[null,null,null,"Opening Balance",null,null,"USD",null,null,null,{"$f":"J46","v":0},{"$f":"K46","v":6153749.9999999991},6169006.2499999991,16133787.927083328,16165677.573628467,21172370.369584512,21212657.65353382,21253012.082956377,11763729.988915501,2808632.2324254243,-7216313.0692064511,-16115110.962398279,-26093879.538272627,-34934807.855290607,-44865931.87117707,-53647393.992346928,-63529365.703466594,-72249589.955461755,-71454164.545385331,-69485008.219689712,-68637300.836381614,-66603626.471486464,-65701985.260386035,-63602023.481795222,-62644770.18194849,-60476566.797334023,-59461900.135178916,-57223742.645555384,-56149966.836537614,-53839929.852864251,-52705226.950364791,-50321350.268328428,-49123853.372966021,-46663981.546257064,-45401692.775951624,-42863918.664777882,-41534946.715472288,-38917138.589520298,-37519461.903631516,-34819448.578057386,-33350991.400382325,-30566395.294636011,-29024942.28235434,-26153640.674461488,-24693379.415285423,-22285930.760675553,-21021593.843707785,-18546963.288880467,-17226335.545026798,-14682781.399981596,-13304282.98973947,-10690302.177060939,-9252448.9351740461,-6566340.1991278352,-5067546.8548855865,-2307587.1990374848,-746231.03441928886,2089477.7415630943,1142041.1290494762,2110656.0297505436,1153802.876918152,2132042.69762296,1165679.3980653267,2153639.7638844559,1177671.7802948486,{"$f":"BW46","v":2175539.8188585564},1189831.4922912745,2197564.7068675617,1202059.3923957162,2219806.1712729782,1214406.4789422061,2242266.3068234376,1226873.8781109769,2265041.4116888884,1239515.1051158048,2287946.1805560319,1252227.0606443258,2311076.0307791075,-2.2351741790771484E-7,-2.2539879202132072E-7,-2.2730368331134668E-7,-2.2923238574249796E-7,-2.3118519695403863E-7,-2.3316241830572356E-7,-2.3516435492430455E-7,-2.3719131575061781E-7,-2.3924361358726001E-7,-2.4132156514686022E-7,-2.4342549110095543E-7,-2.4555571612947683E-7,-2.4771256897085475E-7,-2.4989638247274988E-7,-2.5210749364341868E-7,-2.5434624370372088E-7,-2.5661297813977682E-7,-2.5890804675628346E-7,-2.6123180373049645E-7,-2.6358460766688711E-7,-2.6596682165248266E-7,-2.6837881331289816E-7,-2.7082095486906883E-7,-2.7329362319469163E-7]
[null,null,null,"Add: Net Income",null,null,"USD",null,null,null,{"$f":"K20","v":0},{"$f":"L20","v":0},0,0,0,0,0,-8779894.5050912835,-7892243.3170966599,-8734875.7149966508,-7824894.7327263877,-8675406.2387145068,-7755881.250967457,-8614338.0609774515,-7685161.6525433585,-8551630.0015325863,-7612526.4272600394,2139548.1449389383,3088397.0642042845,2205673.2765965969,3164505.1734826947,2273568.9160451079,3242496.4783927244,2343280.1907326584,3322591.6348864706,2414990.5577421403,3404495.4086360494,2488478.2274064571,3488427.3692776486,2563925.2533450387,3574437.8094791183,2641381.9566023834,3662759.2421396361,2721042.1851981562,3753087.6699003908,2802678.3927045222,3845654.629235995,2886483.1229441571,3940515.6678141444,2972511.9931851798,4037915.9413675112,3060969.9728595358,4137542.665106087,2911197.6794985621,3390149.1634563887,2588649.8132407395,3464027.9498181669,2654993.8369745514,3539662.7961008539,2722994.9370735371,3616778.8808770273,2792444.7956714043,3695565.3464526571,2863498.3407371454,3776058.1823100746,2936191.4117331589,3858457.0423158496,3010688.3809031774,3916746.9648323441,3041598.5473052477,3956658.9228364886,3072810.8435978098,3996962.4069940988,3104328.1461164583,4037830.2686047219,{"$f":"BX20","v":3136285.6910966029},4078929.7943099895,3168423.037011167,4120432.2547882972,3200874.1839893651,4162341.5167789957,3233642.1112531875,4204837.3368384326,3266867.4400559543,4247573.6734680766,3300279.3211934417,4290728.6396107404,-1.8581472726971714E-9,-1.8813741136058858E-9,-1.9048912900259596E-9,-1.9287024311512837E-9,-1.952811211540675E-9,-1.9772213516849333E-9,-2.0019366185809949E-9,-2.0269608263132572E-9,-2.0522978366421731E-9,-2.0779515596002002E-9,-2.1039259540952026E-9,-2.1302250285213927E-9,-2.1568528413779103E-9,-2.1838135018951345E-9,-2.2111111706688234E-9,-2.2387500603021838E-9,-2.2667344360559611E-9,-2.2950686165066608E-9,-2.323756974212994E-9,-2.3528039363906563E-9,-2.3822139855955395E-9,-2.4119916604154842E-9,-2.4421415561706773E-9,-2.4726683256228109E-9,-2.503576679693096E-9]
[null,null,null,"Add: Paid in Capital",null,null,"USD",null,null,null,{"$f":"ConstM!K77","v":6153749.9999999991},{"$f":"ConstM!L77","v":15256.249999999996},{"$f":"ConstM!M77","v":9964781.6770833302},{"$f":"ConstM!N77","v":31889.646545138883},{"$f":"ConstM!O77","v":5006692.7959560463},{"$f":"ConstM!P77","v":40287.283949307523},{"$f":"ConstM!Q77","v":40354.429422556364},{"$f":"ConstM!R77","v":0},{"$f":"ConstM!S77","v":0},{"$f":"ConstM!T77","v":0},{"$f":"ConstM!U77","v":0},{"$f":"ConstM!V77","v":0},{"$f":"ConstM!W77","v":0},{"$f":"ConstM!X77","v":0},{"$f":"ConstM!Y77","v":0},{"$f":"ConstM!Z77","v":0},{"$f":"ConstM!AA77","v":0},{"$f":"ConstM!AB77","v":0},{"$f":"ConstM!AC77","v":0},{"$f":"ConstM!AD77","v":0},{"$f":"ConstM!AE77","v":0},{"$f":"ConstM!AF77","v":0},{"$f":"ConstM!AG77","v":0},{"$f":"ConstM!AH77","v":0},{"$f":"ConstM!AI77","v":0},{"$f":"ConstM!AJ77","v":0},{"$f":"ConstM!AK77","v":0},{"$f":"ConstM!AL77","v":0},{"$f":"ConstM!AM77","v":0},{"$f":"ConstM!AN77","v":0},{"$f":"ConstM!AO77","v":0},{"$f":"ConstM!AP77","v":0},{"$f":"ConstM!AQ77","v":0},{"$f":"ConstM!AR77","v":0},{"$f":"ConstM!AS77","v":0},{"$f":"ConstM!AT77","v":0},{"$f":"ConstM!AU77","v":0},{"$f":"ConstM!AV77","v":0},{"$f":"ConstM!AW77","v":0},{"$f":"ConstM!AX77","v":0},{"$f":"ConstM!AY77","v":0},{"$f":"ConstM!AZ77","v":0},{"$f":"ConstM!BA77","v":0},{"$f":"ConstM!BB77","v":0},{"$f":"ConstM!BC77","v":0},{"$f":"ConstM!BD77","v":0},{"$f":"ConstM!BE77","v":0},{"$f":"ConstM!BF77","v":0},{"$f":"ConstM!BG77","v":0},{"$f":"ConstM!BH77","v":0},{"$f":"ConstM!BI77","v":0},{"$f":"ConstM!BJ77","v":0},{"$f":"ConstM!BK77","v":0},{"$f":"ConstM!BL77","v":0},{"$f":"ConstM!BM77","v":0},{"$f":"ConstM!BN77","v":0},{"$f":"ConstM!BO77","v":0},{"$f":"ConstM!BP77","v":0},{"$f":"ConstM!BQ77","v":0},{"$f":"ConstM!BR77","v":0},{"$f":"ConstM!BS77","v":0},{"$f":"ConstM!BT77","v":0},{"$f":"ConstM!BU77","v":0},{"$f":"ConstM!BV77","v":0},{"$f":"ConstM!BW77","v":0},{"$f":"ConstM!BX77","v":0},{"$f":"ConstM!BY77","v":0},{"$f":"ConstM!BZ77","v":0},{"$f":"ConstM!CA77","v":0},{"$f":"ConstM!CB77","v":0},{"$f":"ConstM!CC77","v":0},{"$f":"ConstM!CD77","v":0},{"$f":"ConstM!CE77","v":0},{"$f":"ConstM!CF77","v":0},{"$f":"ConstM!CG77","v":0},{"$f":"ConstM!CH77","v":0},{"$f":"ConstM!CI77","v":0},{"$f":"ConstM!CJ77","v":0},{"$f":"ConstM!CK77","v":0},{"$f":"ConstM!CL77","v":0},{"$f":"ConstM!CM77","v":0},{"$f":"ConstM!CN77","v":0},{"$f":"ConstM!CO77","v":0},{"$f":"ConstM!CP77","v":0},{"$f":"ConstM!CQ77","v":0},{"$f":"ConstM!CR77","v":0},{"$f":"ConstM!CS77","v":0},{"$f":"ConstM!CT77","v":0},{"$f":"ConstM!CU77","v":0},{"$f":"ConstM!CV77","v":0},{"$f":"ConstM!CW77","v":0},{"$f":"ConstM!CX77","v":0},{"$f":"ConstM!CY77","v":0},{"$f":"ConstM!CZ77","v":0},{"$f":"ConstM!DA77","v":0},{"$f":"ConstM!DB77","v":0},{"$f":"ConstM!DC77","v":0},{"$f":"ConstM!DD77","v":0},{"$f":"ConstM!DE77","v":0},{"$f":"ConstM!DF77","v":0},{"$f":"ConstM!DG77","v":0},{"$f":"ConstM!DH77","v":0}]
[null,null,null,"Less: Dividends",null,null,"USD",null,null,null,{"$f":"K36","v":0},{"$f":"L36","v":0},0,0,0,0,0,709387.58894959302,1062854.4393934167,1290069.5866352245,1073903.1604654419,1303362.3371598436,1085047.0660505213,1316785.9549090131,1096300.4686265003,1330341.7095870851,1107697.824735115,1344122.7348625036,1119240.7385086678,1357965.8932884894,1130830.8085875404,1371927.7049446772,1142534.6998019111,1386026.8908859263,1154388.2502720023,1400323.8955870352,1166337.9190125174,1414702.4183886875,1178390.3856042814,1429222.3508455812,1190561.127442752,1443885.0612399695,1202887.4154306836,1458753.4148927159,1215313.5587266488,1473706.4433989306,1227846.503284005,1488806.4370553745,1240502.3422400164,1504054.8155101188,1253319.8356211968,1519516.9605778637,1266241.0572132363,1450936.4203224955,982700.50884651672,1324312.8962729741,989397.39499084931,1334366.0931208823,996108.65105565265,1344496.5268314108,1002798.068198496,1354591.5537845115,1009456.610406446,1364704.9964948967,1016098.5264619731,1374835.2471149629,1022748.2663334664,3958124.9934167955,2948132.0641312767,3998451.7001376394,2978419.1021316801,4039174.1431554426,3009002.0411749696,4080296.1297060661,3039962.230041014,{"$f":"BX36","v":4121994.0176638849},3071196.5797337024,4163928.3514830125,3102685.4759110352,4206273.8763201367,3134481.6888977648,4249034.5399656482,3166669.803260521,4292393.7466290379,3199142.5980278496,4335998.4411051478,3231879.6694759587,2311076.0307793291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,"USD",null,null,null,{"$f":"K42+K43+K44-K45","v":6153749.9999999991},{"$f":"L42+L43+L44-L45","v":6169006.2499999991},16133787.927083328,16165677.573628467,21172370.369584512,21212657.65353382,21253012.082956377,11763729.988915501,2808632.2324254243,-7216313.0692064511,-16115110.962398279,-26093879.538272627,-34934807.855290607,-44865931.87117707,-53647393.992346928,-63529365.703466594,-72249589.955461755,-71454164.545385331,-69485008.219689712,-68637300.836381614,-66603626.471486464,-65701985.260386035,-63602023.481795222,-62644770.18194849,-60476566.797334023,-59461900.135178916,-57223742.645555384,-56149966.836537614,-53839929.852864251,-52705226.950364791,-50321350.268328428,-49123853.372966021,-46663981.546257064,-45401692.775951624,-42863918.664777882,-41534946.715472288,-38917138.589520298,-37519461.903631516,-34819448.578057386,-33350991.400382325,-30566395.294636011,-29024942.28235434,-26153640.674461488,-24693379.415285423,-22285930.760675553,-21021593.843707785,-18546963.288880467,-17226335.545026798,-14682781.399981596,-13304282.98973947,-10690302.177060939,-9252448.9351740461,-6566340.1991278352,-5067546.8548855865,-2307587.1990374848,-746231.03441928886,2089477.7415630943,1142041.1290494762,2110656.0297505436,1153802.876918152,2132042.69762296,1165679.3980653267,2153639.7638844559,1177671.7802948486,2175539.8188585564,{"$f":"BX42+BX43+BX44-BX45","v":1189831.4922912745},2197564.7068675617,1202059.3923957162,2219806.1712729782,1214406.4789422061,2242266.3068234376,1226873.8781109769,2265041.4116888884,1239515.1051158048,2287946.1805560319,1252227.0606443258,2311076.0307791075,-2.2351741790771484E-7,-2.2539879202132072E-7,-2.2730368331134668E-7,-2.2923238574249796E-7,-2.3118519695403863E-7,-2.3316241830572356E-7,-2.3516435492430455E-7,-2.3719131575061781E-7,-2.3924361358726001E-7,-2.4132156514686022E-7,-2.4342549110095543E-7,-2.4555571612947683E-7,-2.4771256897085475E-7,-2.4989638247274988E-7,-2.5210749364341868E-7,-2.5434624370372088E-7,-2.5661297813977682E-7,-2.5890804675628346E-7,-2.6123180373049645E-7,-2.6358460766688711E-7,-2.6596682165248266E-7,-2.6837881331289816E-7,-2.7082095486906883E-7,-2.7329362319469163E-7,-2.7579719987438472E-7]
[]
[null,null,null,"Accounts Receivable",null,null,null,null,null,null,{"$f":"J48+'Tax SA'!K13","v":0},{"$f":"K48+'Tax SA'!L13","v":0},{"$f":"L48+'Tax SA'!M13","v":0},{"$f":"M48+'Tax SA'!N13","v":0},{"$f":"N48+'Tax SA'!O13","v":0},{"$f":"O48+'Tax SA'!P13","v":0},{"$f":"P48+'Tax SA'!Q13","v":0},{"$f":"Q48+'Tax SA'!R13","v":935071.16637543123},{"$f":"R48+'Tax SA'!S13","v":1691436.2970644031},{"$f":"S48+'Tax SA'!T13","v":944402.27053624718},{"$f":"T48+'Tax SA'!U13","v":1708245.5580248986},{"$f":"U48+'Tax SA'!V13","v":953787.61022931151},{"$f":"V48+'Tax SA'!W13","v":1725221.8671056982},{"$f":"W48+'Tax SA'!X13","v":963266.22013561265},{"$f":"X48+'Tax SA'!Y13","v":1742366.8844080127},{"$f":"Y48+'Tax SA'!Z13","v":972839.02716168389},{"$f":"Z48+'Tax SA'!AA13","v":1759754.0175689992},{"$f":"AA48+'Tax SA'!AB13","v":982547.01797626645},{"$f":"AB48+'Tax SA'!AC13","v":1777242.2106265435},{"$f":"AC48+'Tax SA'!AD13","v":992311.43491575378},{"$f":"AD48+'Tax SA'!AE13","v":1794904.1989380615},{"$f":"AE48+'Tax SA'!AF13","v":1002172.8892859435},{"$f":"AF48+'Tax SA'!AG13","v":1812741.7096568535},{"$f":"AG48+'Tax SA'!AH13","v":1012132.3454314563},{"$f":"AH48+'Tax SA'!AI13","v":1830831.1153809442},{"$f":"AI48+'Tax SA'!AJ13","v":1022232.4454873276},{"$f":"AJ48+'Tax SA'!AK13","v":1849025.6628471687},{"$f":"AK48+'Tax SA'!AL13","v":1032391.2507395882},{"$f":"AL48+'Tax SA'!AM13","v":1867401.0252201969},{"$f":"AM48+'Tax SA'!AN13","v":1042651.0127992843},{"$f":"AN48+'Tax SA'!AO13","v":1885958.9994136691},{"$f":"AO48+'Tax SA'!AP13","v":1053012.7349612634},{"$f":"AP48+'Tax SA'!AQ13","v":1904779.0427423199},{"$f":"AQ48+'Tax SA'!AR13","v":1063520.7816917344},{"$f":"AR48+'Tax SA'!AS13","v":1923708.4745258919},{"$f":"AS48+'Tax SA'!AT13","v":1074089.9047425962},{"$f":"AT48+'Tax SA'!AU13","v":1942826.0243953993},{"$f":"AU48+'Tax SA'!AV13","v":1084764.0622826633},{"$f":"AV48+'Tax SA'!AW13","v":1962133.5618424695},{"$f":"AW48+'Tax SA'!AX13","v":1095544.2981302221},{"$f":"AX48+'Tax SA'!AY13","v":1981713.7534913616},{"$f":"AY48+'Tax SA'!AZ13","v":1106476.7686482319},{"$f":"AZ48+'Tax SA'!BA13","v":2001407.7518342207},{"$f":"BA48+'Tax SA'!BB13","v":1117472.7823811837},{"$f":"BB48+'Tax SA'!BC13","v":2021297.4664201783},{"$f":"BC48+'Tax SA'!BD13","v":1128578.0729841441},{"$f":"BD48+'Tax SA'!BE13","v":2041384.8422503013},{"$f":"BE48+'Tax SA'!BF13","v":1139793.7264355978},{"$f":"BF48+'Tax SA'!BG13","v":2061755.8848835423},{"$f":"BG48+'Tax SA'!BH13","v":1151167.7633706052},{"$f":"BH48+'Tax SA'!BI13","v":2082245.3309040586},{"$f":"BI48+'Tax SA'!BJ13","v":1162607.9100538646},{"$f":"BJ48+'Tax SA'!BK13","v":2102938.3982171388},{"$f":"BK48+'Tax SA'!BL13","v":1174161.7473392237},{"$f":"BL48+'Tax SA'!BM13","v":2123837.1103831423},{"$f":"BM48+'Tax SA'!BN13","v":1185830.4050682266},{"$f":"BN48+'Tax SA'!BO13","v":2145030.9467564854},{"$f":"BO48+'Tax SA'!BP13","v":1197663.843446662},{"$f":"BP48+'Tax SA'!BQ13","v":2166347.9688725113},{"$f":"BQ48+'Tax SA'!BR13","v":1209566.0617698622},{"$f":"BR48+'Tax SA'!BS13","v":2187876.8366183541},{"$f":"BS48+'Tax SA'!BT13","v":1221586.5626994784},{"$f":"BT48+'Tax SA'!BU13","v":2209619.6552867061},{"$f":"BU48+'Tax SA'!BV13","v":1233726.5217117607},{"$f":"BV48+'Tax SA'!BW13","v":2231669.5183352996},{"$f":"BW48+'Tax SA'!BX13","v":1246037.9169231835},{"$f":"BX48+'Tax SA'!BY13","v":2253847.5426430353},{"$f":"BY48+'Tax SA'!BZ13","v":1258420.870126083},{"$f":"BZ48+'Tax SA'!CA13","v":2276245.9691017866},{"$f":"CA48+'Tax SA'!CB13","v":1270926.8834124214},{"$f":"CB48+'Tax SA'!CC13","v":2298866.9880377725},{"$f":"CC48+'Tax SA'!CD13","v":1283557.1797363602},{"$f":"CD48+'Tax SA'!CE13","v":2321807.4529869705},{"$f":"CE48+'Tax SA'!CF13","v":1296365.8366291923},{"$f":"CF48+'Tax SA'!CG13","v":2344881.2556746728},{"$f":"CG48+'Tax SA'!CH13","v":1309248.9417665196},{"$f":"CH48+'Tax SA'!CI13","v":2368184.3626355557},{"$f":"CI48+'Tax SA'!CJ13","v":0},{"$f":"CJ48+'Tax SA'!CK13","v":0},{"$f":"CK48+'Tax SA'!CL13","v":0},{"$f":"CL48+'Tax SA'!CM13","v":0},{"$f":"CM48+'Tax SA'!CN13","v":0},{"$f":"CN48+'Tax SA'!CO13","v":0},{"$f":"CO48+'Tax SA'!CP13","v":0},{"$f":"CP48+'Tax SA'!CQ13","v":0},{"$f":"CQ48+'Tax SA'!CR13","v":0},{"$f":"CR48+'Tax SA'!CS13","v":0},{"$f":"CS48+'Tax SA'!CT13","v":0},{"$f":"CT48+'Tax SA'!CU13","v":0},{"$f":"CU48+'Tax SA'!CV13","v":0},{"$f":"CV48+'Tax SA'!CW13","v":0},{"$f":"CW48+'Tax SA'!CX13","v":0},{"$f":"CX48+'Tax SA'!CY13","v":0},{"$f":"CY48+'Tax SA'!CZ13","v":0},{"$f":"CZ48+'Tax SA'!DA13","v":0},{"$f":"DA48+'Tax SA'!DB13","v":0},{"$f":"DB48+'Tax SA'!DC13","v":0},{"$f":"DC48+'Tax SA'!DD13","v":0},{"$f":"DD48+'Tax SA'!DE13","v":0},{"$f":"DE48+'Tax SA'!DF13","v":0},{"$f":"DF48+'Tax SA'!DG13","v":0},{"$f":"DG48+'Tax SA'!DH13","v":0}]
[null,null,null,"Construction Debt",null,null,"USD",null,null,null,{"$f":"ConstM!K82","v":24615000},{"$f":"ConstM!L82","v":24676025},{"$f":"ConstM!M82","v":64535151.708333336},{"$f":"ConstM!N82","v":64662710.294513889},{"$f":"ConstM!O82","v":84689481.478338078},{"$f":"ConstM!P82","v":84850630.61413531},{"$f":"ConstM!Q82","v":85012048.331825539},{"$f":"ConstM!R82","v":85012048.331825539},{"$f":"ConstM!S82","v":85012048.331825539},{"$f":"ConstM!T82","v":85012048.331825539},{"$f":"ConstM!U82","v":85012048.331825539},{"$f":"ConstM!V82","v":85012048.331825539},{"$f":"ConstM!W82","v":85012048.331825539},{"$f":"ConstM!X82","v":85012048.331825539},{"$f":"ConstM!Y82","v":85012048.331825539},{"$f":"ConstM!Z82","v":85012048.331825539},{"$f":"ConstM!AA82","v":85012048.331825539},{"$f":"ConstM!AB82","v":85012048.331825539},{"$f":"ConstM!AC82","v":85012048.331825539},{"$f":"ConstM!AD82","v":85012048.331825539},{"$f":"ConstM!AE82","v":85012048.331825539},{"$f":"ConstM!AF82","v":85012048.331825539},{"$f":"ConstM!AG82","v":85012048.331825539},{"$f":"ConstM!AH82","v":85012048.331825539},{"$f":"ConstM!AI82","v":85012048.331825539},{"$f":"ConstM!AJ82","v":85012048.331825539},{"$f":"ConstM!AK82","v":85012048.331825539},{"$f":"ConstM!AL82","v":85012048.331825539},{"$f":"ConstM!AM82","v":85012048.331825539},{"$f":"ConstM!AN82","v":85012048.331825539},{"$f":"ConstM!AO82","v":85012048.331825539},{"$f":"ConstM!AP82","v":85012048.331825539},{"$f":"ConstM!AQ82","v":85012048.331825539},{"$f":"ConstM!AR82","v":85012048.331825539},{"$f":"ConstM!AS82","v":85012048.331825539},{"$f":"ConstM!AT82","v":85012048.331825539},{"$f":"ConstM!AU82","v":85012048.331825539},{"$f":"ConstM!AV82","v":85012048.331825539},{"$f":"ConstM!AW82","v":85012048.331825539},{"$f":"ConstM!AX82","v":85012048.331825539},{"$f":"ConstM!AY82","v":85012048.331825539},{"$f":"ConstM!AZ82","v":85012048.331825539},{"$f":"ConstM!BA82","v":85012048.331825539},{"$f":"ConstM!BB82","v":85012048.331825539},{"$f":"ConstM!BC82","v":85012048.331825539},{"$f":"ConstM!BD82","v":85012048.331825539},{"$f":"ConstM!BE82","v":85012048.331825539},{"$f":"ConstM!BF82","v":85012048.331825539},{"$f":"ConstM!BG82","v":85012048.331825539},{"$f":"ConstM!BH82","v":85012048.331825539},{"$f":"ConstM!BI82","v":85012048.331825539},{"$f":"ConstM!BJ82","v":85012048.331825539},{"$f":"ConstM!BK82","v":85012048.331825539},{"$f":"ConstM!BL82","v":85012048.331825539},{"$f":"ConstM!BM82","v":85012048.331825539},{"$f":"ConstM!BN82","v":85012048.331825539},{"$f":"ConstM!BO82","v":85012048.331825539},{"$f":"ConstM!BP82","v":85012048.331825539},{"$f":"ConstM!BQ82","v":85012048.331825539},{"$f":"ConstM!BR82","v":85012048.331825539},{"$f":"ConstM!BS82","v":85012048.331825539},{"$f":"ConstM!BT82","v":85012048.331825539},{"$f":"ConstM!BU82","v":85012048.331825539},{"$f":"ConstM!BV82","v":85012048.331825539},{"$f":"ConstM!BW82","v":85012048.331825539},{"$f":"ConstM!BX82","v":85012048.331825539},{"$f":"ConstM!BY82","v":85012048.331825539},{"$f":"ConstM!BZ82","v":85012048.331825539},{"$f":"ConstM!CA82","v":85012048.331825539},{"$f":"ConstM!CB82","v":85012048.331825539},{"$f":"ConstM!CC82","v":85012048.331825539},{"$f":"ConstM!CD82","v":85012048.331825539},{"$f":"ConstM!CE82","v":85012048.331825539},{"$f":"ConstM!CF82","v":85012048.331825539},{"$f":"ConstM!CG82","v":85012048.331825539},{"$f":"ConstM!CH82","v":85012048.331825539},{"$f":"ConstM!CI82","v":85012048.331825539},{"$f":"ConstM!CJ82","v":85012048.331825539},{"$f":"ConstM!CK82","v":85012048.331825539},{"$f":"ConstM!CL82","v":85012048.331825539},{"$f":"ConstM!CM82","v":85012048.331825539},{"$f":"ConstM!CN82","v":85012048.331825539},{"$f":"ConstM!CO82","v":85012048.331825539},{"$f":"ConstM!CP82","v":85012048.331825539},{"$f":"ConstM!CQ82","v":85012048.331825539},{"$f":"ConstM!CR82","v":85012048.331825539},{"$f":"ConstM!CS82","v":85012048.331825539},{"$f":"ConstM!CT82","v":85012048.331825539},{"$f":"ConstM!CU82","v":85012048.331825539},{"$f":"ConstM!CV82","v":85012048.331825539},{"$f":"ConstM!CW82","v":85012048.331825539},{"$f":"ConstM!CX82","v":85012048.331825539},{"$f":"ConstM!CY82","v":85012048.331825539},{"$f":"ConstM!CZ82","v":85012048.331825539},{"$f":"ConstM!DA82","v":85012048.331825539},{"$f":"ConstM!DB82","v":85012048.331825539},{"$f":"ConstM!DC82","v":85012048.331825539},{"$f":"ConstM!DD82","v":85012048.331825539},{"$f":"ConstM!DE82","v":85012048.331825539},{"$f":"ConstM!DF82","v":85012048.331825539},{"$f":"ConstM!DG82","v":85012048.331825539},{"$f":"ConstM!DH82","v":85012048.331825539}]
[null,null,null,"Operation Debt",null,null,"USD",null,null,null,{"$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":85012048.33182551},{"$f":"'Debt and Waterfall SA'!R47","v":84756818.361191168},{"$f":"'Debt and Waterfall SA'!S47","v":83841737.111101598},{"$f":"'Debt and Waterfall SA'!T47","v":82493103.350849241},{"$f":"'Debt and Waterfall SA'!U47","v":81529199.655763164},{"$f":"'Debt and Waterfall SA'!V47","v":80126964.274314418},{"$f":"'Debt and Waterfall SA'!W47","v":79112781.002257764},{"$f":"'Debt and Waterfall SA'!X47","v":77655402.363137782},{"$f":"'Debt and Waterfall SA'!Y47","v":76589418.308206752},{"$f":"'Debt and Waterfall SA'!Z47","v":75075314.13058947},{"$f":"'Debt and Waterfall SA'!AA47","v":73955905.280889198},{"$f":"'Debt and Waterfall SA'!AB47","v":72383280.184145078},{"$f":"'Debt and Waterfall SA'!AC47","v":71208776.805261672},{"$f":"'Debt and Waterfall SA'!AD47","v":69576095.167044103},{"$f":"'Debt and Waterfall SA'!AE47","v":68344970.264919087},{"$f":"'Debt and Waterfall SA'!AF47","v":66650553.17874112},{"$f":"'Debt and Waterfall SA'!AG47","v":65361115.837487876},{"$f":"'Debt and Waterfall SA'!AH47","v":63603207.494626731},{"$f":"'Debt and Waterfall SA'!AI47","v":62253657.135235906},{"$f":"'Debt and Waterfall SA'!AJ47","v":60430344.980054401},{"$f":"'Debt and Waterfall SA'!AK47","v":59018934.076290086},{"$f":"'Debt and Waterfall SA'!AL47","v":57128475.862264775},{"$f":"'Debt and Waterfall SA'!AM47","v":55653400.856591702},{"$f":"'Debt and Waterfall SA'!AN47","v":53693898.749780282},{"$f":"'Debt and Waterfall SA'!AO47","v":52153281.06379398},{"$f":"'Debt and Waterfall SA'!AP47","v":50122787.483143009},{"$f":"'Debt and Waterfall SA'!AQ47","v":48514631.470597044},{"$f":"'Debt and Waterfall SA'!AR47","v":46411032.75526347},{"$f":"'Debt and Waterfall SA'!AS47","v":44733394.864472382},{"$f":"'Debt and Waterfall SA'!AT47","v":42554751.370201863},{"$f":"'Debt and Waterfall SA'!AU47","v":40805626.605531573},{"$f":"'Debt and Waterfall SA'!AV47","v":38549833.658886597},{"$f":"'Debt and Waterfall SA'!AW47","v":36727135.756455854},{"$f":"'Debt and Waterfall SA'!AX47","v":34392033.659899652},{"$f":"'Debt and Waterfall SA'!AY47","v":32493551.274007957},{"$f":"'Debt and Waterfall SA'!AZ47","v":30076804.227442503},{"$f":"'Debt and Waterfall SA'!BA47","v":28100376.786780164},{"$f":"'Debt and Waterfall SA'!BB47","v":25756122.083462689},{"$f":"'Debt and Waterfall SA'!BC47","v":24252439.877521701},{"$f":"'Debt and Waterfall SA'!BD47","v":22095323.631575312},{"$f":"'Debt and Waterfall SA'!BE47","v":20533440.155768629},{"$f":"'Debt and Waterfall SA'!BF47","v":18311159.8632074},{"$f":"'Debt and Waterfall SA'!BG47","v":16689506.355039582},{"$f":"'Debt and Waterfall SA'!BH47","v":14400356.851376522},{"$f":"'Debt and Waterfall SA'!BI47","v":12717390.892047394},{"$f":"'Debt and Waterfall SA'!BJ47","v":10359835.684195507},{"$f":"'Debt and Waterfall SA'!BK47","v":8613993.1553603504},{"$f":"'Debt and Waterfall SA'!BL47","v":6186357.0026156679},{"$f":"'Debt and Waterfall SA'!BM47","v":4376006.8229490342},{"$f":"'Debt and Waterfall SA'!BN47","v":1876576.1425968767},{"$f":"'Debt and Waterfall SA'!BO47","v":1.1594966053962708E-7},{"$f":"'Debt and Waterfall SA'!BP47","v":1.1739903129637242E-7},{"$f":"'Debt and Waterfall SA'!BQ47","v":1.1886651918757708E-7},{"$f":"'Debt and Waterfall SA'!BR47","v":1.2035235067742179E-7},{"$f":"'Debt and Waterfall SA'!BS47","v":1.2185675506088956E-7},{"$f":"'Debt and Waterfall SA'!BT47","v":1.2337996449915068E-7},{"$f":"'Debt and Waterfall SA'!BU47","v":1.2492221405539007E-7},{"$f":"'Debt and Waterfall SA'!BV47","v":1.2648374173108244E-7},{"$f":"'Debt and Waterfall SA'!BW47","v":1.2806478850272096E-7},{"$f":"'Debt and Waterfall SA'!BX47","v":1.2966559835900498E-7},{"$f":"'Debt and Waterfall SA'!BY47","v":1.3128641833849253E-7},{"$f":"'Debt and Waterfall SA'!BZ47","v":1.3292749856772369E-7},{"$f":"'Debt and Waterfall SA'!CA47","v":1.3458909229982023E-7},{"$f":"'Debt and Waterfall SA'!CB47","v":1.3627145595356799E-7},{"$f":"'Debt and Waterfall SA'!CC47","v":1.3797484915298759E-7},{"$f":"'Debt and Waterfall SA'!CD47","v":1.3969953476739993E-7},{"$f":"'Debt and Waterfall SA'!CE47","v":1.4144577895199242E-7},{"$f":"'Debt and Waterfall SA'!CF47","v":1.4321385118889233E-7},{"$f":"'Debt and Waterfall SA'!CG47","v":1.450040243287535E-7},{"$f":"'Debt and Waterfall SA'!CH47","v":1.4681657463286292E-7},{"$f":"'Debt and Waterfall SA'!CI47","v":1.486517818157737E-7},{"$f":"'Debt and Waterfall SA'!CJ47","v":1.5050992908847087E-7},{"$f":"'Debt and Waterfall SA'!CK47","v":1.5239130320207675E-7},{"$f":"'Debt and Waterfall SA'!CL47","v":1.542961944921027E-7},{"$f":"'Debt and Waterfall SA'!CM47","v":1.5622489692325398E-7},{"$f":"'Debt and Waterfall SA'!CN47","v":1.5817770813479465E-7},{"$f":"'Debt and Waterfall SA'!CO47","v":1.6015492948647958E-7},{"$f":"'Debt and Waterfall SA'!CP47","v":1.6215686610506057E-7},{"$f":"'Debt and Waterfall SA'!CQ47","v":1.6418382693137383E-7},{"$f":"'Debt and Waterfall SA'!CR47","v":1.66236124768016E-7},{"$f":"'Debt and Waterfall SA'!CS47","v":1.6831407632761622E-7},{"$f":"'Debt and Waterfall SA'!CT47","v":1.7041800228171142E-7},{"$f":"'Debt and Waterfall SA'!CU47","v":1.7254822731023283E-7},{"$f":"'Debt and Waterfall SA'!CV47","v":1.7470508015161075E-7},{"$f":"'Debt and Waterfall SA'!CW47","v":1.7688889365350588E-7},{"$f":"'Debt and Waterfall SA'!CX47","v":1.791000048241747E-7},{"$f":"'Debt and Waterfall SA'!CY47","v":1.8133875488447687E-7},{"$f":"'Debt and Waterfall SA'!CZ47","v":1.8360548932053284E-7},{"$f":"'Debt and Waterfall SA'!DA47","v":1.8590055793703951E-7},{"$f":"'Debt and Waterfall SA'!DB47","v":1.882243149112525E-7},{"$f":"'Debt and Waterfall SA'!DC47","v":1.9057711884764316E-7},{"$f":"'Debt and Waterfall SA'!DD47","v":1.9295933283323871E-7},{"$f":"'Debt and Waterfall SA'!DE47","v":1.9537132449365418E-7},{"$f":"'Debt and Waterfall SA'!DF47","v":1.9781346604982486E-7},{"$f":"'Debt and Waterfall SA'!DG47","v":2.0028613437544768E-7},{"$f":"'Debt and Waterfall SA'!DH47","v":2.0278971105514077E-7}]
[null,null,null,"Construction Period",null,null,"Flag",null,null,null,{"$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},{"$f":"TimeSA!Q9","v":0},{"$f":"TimeSA!R9","v":0},{"$f":"TimeSA!S9","v":0},{"$f":"TimeSA!T9","v":0},{"$f":"TimeSA!U9","v":0},{"$f":"TimeSA!V9","v":0},{"$f":"TimeSA!W9","v":0},{"$f":"TimeSA!X9","v":0},{"$f":"TimeSA!Y9","v":0},{"$f":"TimeSA!Z9","v":0},{"$f":"TimeSA!AA9","v":0},{"$f":"TimeSA!AB9","v":0},{"$f":"TimeSA!AC9","v":0},{"$f":"TimeSA!AD9","v":0},{"$f":"TimeSA!AE9","v":0},{"$f":"TimeSA!AF9","v":0},{"$f":"TimeSA!AG9","v":0},{"$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!K94","v":0},{"$f":"ConstM!L94","v":0},{"$f":"ConstM!M94","v":0},{"$f":"ConstM!N94","v":0},{"$f":"ConstM!O94","v":0},{"$f":"ConstM!P94","v":0},{"$f":"ConstM!Q94","v":0},{"$f":"ConstM!R94","v":0},{"$f":"ConstM!S94","v":0},{"$f":"ConstM!T94","v":0},{"$f":"ConstM!U94","v":0},{"$f":"ConstM!V94","v":0},{"$f":"ConstM!W94","v":0},{"$f":"ConstM!X94","v":0},{"$f":"ConstM!Y94","v":0},{"$f":"ConstM!Z94","v":0},{"$f":"ConstM!AA94","v":0},{"$f":"ConstM!AB94","v":0},{"$f":"ConstM!AC94","v":0},{"$f":"ConstM!AD94","v":0},{"$f":"ConstM!AE94","v":0},{"$f":"ConstM!AF94","v":0},{"$f":"ConstM!AG94","v":0},{"$f":"ConstM!AH94","v":0},{"$f":"ConstM!AI94","v":0},{"$f":"ConstM!AJ94","v":0},{"$f":"ConstM!AK94","v":0},{"$f":"ConstM!AL94","v":0},{"$f":"ConstM!AM94","v":0},{"$f":"ConstM!AN94","v":0},{"$f":"ConstM!AO94","v":0},{"$f":"ConstM!AP94","v":0},{"$f":"ConstM!AQ94","v":0},{"$f":"ConstM!AR94","v":0},{"$f":"ConstM!AS94","v":0},{"$f":"ConstM!AT94","v":0},{"$f":"ConstM!AU94","v":0},{"$f":"ConstM!AV94","v":0},{"$f":"ConstM!AW94","v":0},{"$f":"ConstM!AX94","v":0},{"$f":"ConstM!AY94","v":0},{"$f":"ConstM!AZ94","v":0},{"$f":"ConstM!BA94","v":0},{"$f":"ConstM!BB94","v":0},{"$f":"ConstM!BC94","v":0},{"$f":"ConstM!BD94","v":0},{"$f":"ConstM!BE94","v":0},{"$f":"ConstM!BF94","v":0},{"$f":"ConstM!BG94","v":0},{"$f":"ConstM!BH94","v":0},{"$f":"ConstM!BI94","v":0},{"$f":"ConstM!BJ94","v":0},{"$f":"ConstM!BK94","v":0},{"$f":"ConstM!BL94","v":0},{"$f":"ConstM!BM94","v":0},{"$f":"ConstM!BN94","v":0},{"$f":"ConstM!BO94","v":0},{"$f":"ConstM!BP94","v":0},{"$f":"ConstM!BQ94","v":0},{"$f":"ConstM!BR94","v":0},{"$f":"ConstM!BS94","v":0},{"$f":"ConstM!BT94","v":0},{"$f":"ConstM!BU94","v":0},{"$f":"ConstM!BV94","v":0},{"$f":"ConstM!BW94","v":0},{"$f":"ConstM!BX94","v":0},{"$f":"ConstM!BY94","v":0},{"$f":"ConstM!BZ94","v":0},{"$f":"ConstM!CA94","v":0},{"$f":"ConstM!CB94","v":0},{"$f":"ConstM!CC94","v":0},{"$f":"ConstM!CD94","v":0},{"$f":"ConstM!CE94","v":0},{"$f":"ConstM!CF94","v":0},{"$f":"ConstM!CG94","v":0},{"$f":"ConstM!CH94","v":0},{"$f":"ConstM!CI94","v":0},{"$f":"ConstM!CJ94","v":0},{"$f":"ConstM!CK94","v":0},{"$f":"ConstM!CL94","v":0},{"$f":"ConstM!CM94","v":0},{"$f":"ConstM!CN94","v":0},{"$f":"ConstM!CO94","v":0},{"$f":"ConstM!CP94","v":0},{"$f":"ConstM!CQ94","v":0},{"$f":"ConstM!CR94","v":0},{"$f":"ConstM!CS94","v":0},{"$f":"ConstM!CT94","v":0},{"$f":"ConstM!CU94","v":0},{"$f":"ConstM!CV94","v":0},{"$f":"ConstM!CW94","v":0},{"$f":"ConstM!CX94","v":0},{"$f":"ConstM!CY94","v":0},{"$f":"ConstM!CZ94","v":0},{"$f":"ConstM!DA94","v":0},{"$f":"ConstM!DB94","v":0},{"$f":"ConstM!DC94","v":0},{"$f":"ConstM!DD94","v":0},{"$f":"ConstM!DE94","v":0},{"$f":"ConstM!DF94","v":0},{"$f":"ConstM!DG94","v":0},{"$f":"ConstM!DH94","v":0}]
[null,null,null,"Shareholder Debt Operation ",null,null,"USD",null,null,null,{"$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":"J57+K38","v":0},0,0,0,0,0,0,0,-4.6566128730773926E-10,-4.6566128730773926E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-1.3969838619232178E-9,-9.3132257461547852E-10,-9.3132257461547852E-10,-4.6566128730773926E-10,-9.3132257461547852E-10,0,4.6566128730773926E-10,0,0,0,0,0,0,9.3132257461547852E-10,9.3132257461547852E-10,9.3132257461547852E-10,0,{"$f":"AP57+AQ38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,0,0,0,0,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-1.862645149230957E-9,-1.862645149230957E-9,{"$f":"BV57+BW38","v":-9.3132257461547852E-10},-1.862645149230957E-9,-1.862645149230957E-9,-2.7939677238464355E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-4.6566128730773926E-9,-4.6566128730773926E-9,-4.6566128730773926E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,{"$f":"DB57+DC38","v":-3.7252902984619141E-9},-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9]
[null,null,null,"Accounts Receivable",null,null,"USD",null,null,null,{"$f":"K48","v":0},{"$f":"L48","v":0},0,0,0,0,0,935071.16637543123,1691436.2970644031,944402.27053624718,1708245.5580248986,953787.61022931151,1725221.8671056982,963266.22013561265,1742366.8844080127,972839.02716168389,1759754.0175689992,982547.01797626645,1777242.2106265435,992311.43491575378,1794904.1989380615,1002172.8892859435,1812741.7096568535,1012132.3454314563,1830831.1153809442,1022232.4454873276,1849025.6628471687,1032391.2507395882,1867401.0252201969,1042651.0127992843,1885958.9994136691,1053012.7349612634,1904779.0427423199,1063520.7816917344,1923708.4745258919,1074089.9047425962,1942826.0243953993,1084764.0622826633,1962133.5618424695,1095544.2981302221,1981713.7534913616,1106476.7686482319,2001407.7518342207,1117472.7823811837,2021297.4664201783,1128578.0729841441,2041384.8422503013,1139793.7264355978,2061755.8848835423,1151167.7633706052,2082245.3309040586,1162607.9100538646,2102938.3982171388,1174161.7473392237,2123837.1103831423,1185830.4050682266,2145030.9467564854,1197663.843446662,2166347.9688725113,1209566.0617698622,2187876.8366183541,1221586.5626994784,2209619.6552867061,1233726.5217117607,2231669.5183352996,{"$f":"BX48","v":1246037.9169231835},2253847.5426430353,1258420.870126083,2276245.9691017866,1270926.8834124214,2298866.9880377725,1283557.1797363602,2321807.4529869705,1296365.8366291923,2344881.2556746728,1309248.9417665196,2368184.3626355557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Solar Asset Balance",null,null,"USD",null,null,null,{"$f":"J60+K27","v":30768750},30793750,80566250,80591250,105490000,105515000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,{"$f":"AP60+AQ27","v":105540000},105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,{"$f":"BV60+BW27","v":105540000},105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,105540000,{"$f":"DB60+DC27","v":105540000},105540000,105540000,105540000,105540000,105540000]
[null,null,null,"IDC Asset Balance",null,null,"USD",null,null,null,{"$f":"J61+K29","v":0},51281.25,102689.63541666666,237137.86814236111,371851.84792259836,548288.26766913605,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,{"$f":"AP61+AQ29","v":725060.41478191793},725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,{"$f":"BV61+BW29","v":725060.41478191793},725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,{"$f":"DB61+DC29","v":725060.41478191793},725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793,725060.41478191793]
[null,null,null,"Less: Accumulated Depreciation",null,null,"USD",null,null,null,{"$f":"J62+K14","v":0},0,0,0,0,0,0,10626506.041478192,21253012.082956385,31879518.124434575,42506024.16591277,53132530.207390964,63759036.248869158,74385542.290347353,85012048.331825539,95638554.373303726,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,{"$f":"AP62+AQ14","v":106265060.41478191},106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,{"$f":"BV62+BW14","v":106265060.41478191},106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,{"$f":"DB62+DC14","v":106265060.41478191},106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191,106265060.41478191]
[null,null,null,"Net Assets",null,null,"USD",null,null,null,{"$f":"K60+K61-K62+K58+K57","v":30768750},{"$f":"L60+L61-L62+L58+L57","v":30845031.25},80668939.635416672,80828387.868142366,105861851.84792259,106063288.26766914,106265060.41478191,96573625.539679155,86703484.628889933,75329944.560883582,65467281.806894042,54086317.817620263,44231246.033018455,32842784.344570175,22995378.967364386,11599345.068639869,1759754.0175689983,982547.01797626552,1777242.210626543,992311.43491575285,1794904.1989380615,1002172.8892859439,1812741.7096568535,1012132.3454314563,1830831.1153809442,1022232.4454873276,1849025.6628471687,1032391.2507395882,1867401.0252201979,1042651.0127992852,1885958.99941367,1053012.7349612634,1904779.0427423199,1063520.7816917344,1923708.4745258919,1074089.9047425962,1942826.0243953993,1084764.0622826633,1962133.5618424695,1095544.2981302221,1981713.7534913616,1106476.7686482319,2001407.7518342207,1117472.7823811837,2021297.4664201783,1128578.0729841441,2041384.8422503003,1139793.7264355968,2061755.8848835414,1151167.7633706043,2082245.3309040586,1162607.9100538646,2102938.3982171388,1174161.7473392237,2123837.1103831413,1185830.4050682257,2145030.9467564845,1197663.843446661,2166347.9688725104,1209566.0617698613,2187876.8366183531,1221586.5626994774,2209619.6552867042,1233726.5217117588,2231669.5183352986,{"$f":"BX60+BX61-BX62+BX58+BX57","v":1246037.9169231816},2253847.5426430334,1258420.8701260802,2276245.9691017829,1270926.8834124177,2298866.9880377678,1283557.1797363556,2321807.4529869659,1296365.8366291886,2344881.2556746691,1309248.9417665158,2368184.362635552,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9]
[]
[null,null,"Liabilites and Capital"]
[null,null,null,"Accounts Payable",null,null,"USD",null,null,null,{"$f":"J66+'Tax SA'!K14","v":0},{"$f":"K66+'Tax SA'!L14","v":0},{"$f":"L66+'Tax SA'!M14","v":0},{"$f":"M66+'Tax SA'!N14","v":0},{"$f":"N66+'Tax SA'!O14","v":0},{"$f":"O66+'Tax SA'!P14","v":0},{"$f":"P66+'Tax SA'!Q14","v":0},{"$f":"Q66+'Tax SA'!R14","v":53077.189572458024},{"$f":"R66+'Tax SA'!S14","v":53115.28536288179},{"$f":"S66+'Tax SA'!T14","v":53154.279240764714},{"$f":"T66+'Tax SA'!U14","v":53193.113529136011},{"$f":"U66+'Tax SA'!V14","v":53233.081578453406},{"$f":"V66+'Tax SA'!W14","v":53272.886051286077},{"$f":"W66+'Tax SA'!X14","v":53313.852609447698},{"$f":"X66+'Tax SA'!Y14","v":53354.6515045462},{"$f":"Y66+'Tax SA'!Z14","v":53396.641516975425},{"$f":"Z66+'Tax SA'!AA14","v":53438.692141523759},{"$f":"AA66+'Tax SA'!AB14","v":53431.379216483438},{"$f":"AB66+'Tax SA'!AC14","v":53473.625054544362},{"$f":"AC66+'Tax SA'!AD14","v":53517.104253208396},{"$f":"AD66+'Tax SA'!AE14","v":53560.405505372735},{"$f":"AE66+'Tax SA'!AF14","v":53604.970930789059},{"$f":"AF66+'Tax SA'!AG14","v":53649.353964125869},{"$f":"AG66+'Tax SA'!AH14","v":53695.032753146006},{"$f":"AH66+'Tax SA'!AI14","v":53740.777478993507},{"$f":"AI66+'Tax SA'!AJ14","v":53787.600611776463},{"$f":"AJ66+'Tax SA'!AK14","v":53834.232112403348},{"$f":"AK66+'Tax SA'!AL14","v":53882.225012362745},{"$f":"AL66+'Tax SA'!AM14","v":53930.021492681946},{"$f":"AM66+'Tax SA'!AN14","v":53979.213383732684},{"$f":"AN66+'Tax SA'!AO14","v":54028.20394805487},{"$f":"AO66+'Tax SA'!AP14","v":54078.624784203435},{"$f":"AP66+'Tax SA'!AQ14","v":54129.118402271997},{"$f":"AQ66+'Tax SA'!AR14","v":54180.802379817251},{"$f":"AR66+'Tax SA'!AS14","v":54232.274831318413},{"$f":"AS66+'Tax SA'!AT14","v":54285.250012952063},{"$f":"AT66+'Tax SA'!AU14","v":54338.008384054883},{"$f":"AU66+'Tax SA'!AV14","v":54392.307027510906},{"$f":"AV66+'Tax SA'!AW14","v":54446.383443928775},{"$f":"AW66+'Tax SA'!AX14","v":54502.03861282565},{"$f":"AX66+'Tax SA'!AY14","v":54557.774119344016},{"$f":"AY66+'Tax SA'!AZ14","v":54614.823559997247},{"$f":"AZ66+'Tax SA'!BA14","v":54671.639515476258},{"$f":"BA66+'Tax SA'!BB14","v":54730.114203846693},{"$f":"BB66+'Tax SA'!BC14","v":54788.34957395836},{"$f":"BC66+'Tax SA'!BD14","v":54848.285116548563},{"$f":"BD66+'Tax SA'!BE14","v":54907.975362069366},{"$f":"BE66+'Tax SA'!BF14","v":54969.408254927643},{"$f":"BF66+'Tax SA'!BG14","v":55030.929825488136},{"$f":"BG66+'Tax SA'!BH14","v":55093.90173348409},{"$f":"BH66+'Tax SA'!BI14","v":55156.615917535048},{"$f":"BI66+'Tax SA'!BJ14","v":55221.161032333592},{"$f":"BJ66+'Tax SA'!BK14","v":55285.441984553152},{"$f":"BK66+'Tax SA'!BL14","v":55351.599609070814},{"$f":"BL66+'Tax SA'!BM14","v":55417.486471521246},{"$f":"BM66+'Tax SA'!BN14","v":55485.296890566591},{"$f":"BN66+'Tax SA'!BO14","v":55553.205193202739},{"$f":"BO66+'Tax SA'!BP14","v":55622.714396995929},{"$f":"BP66+'Tax SA'!BQ14","v":55691.939121776362},{"$f":"BQ66+'Tax SA'!BR14","v":55763.18485151785},{"$f":"BR66+'Tax SA'!BS14","v":55834.138995199421},{"$f":"BS66+'Tax SA'!BT14","v":55907.164633955123},{"$f":"BT66+'Tax SA'!BU14","v":55979.891402050736},{"$f":"BU66+'Tax SA'!BV14","v":56054.741416711637},{"$f":"BV66+'Tax SA'!BW14","v":56129.699476541849},{"$f":"BW66+'Tax SA'!BX14","v":56206.424631705828},{"$f":"BX66+'Tax SA'!BY14","v":56282.835775268424},{"$f":"BY66+'Tax SA'!BZ14","v":56361.477730159037},{"$f":"BZ66+'Tax SA'!CA14","v":56439.797828598021},{"$f":"CA66+'Tax SA'!CB14","v":56520.404470002672},{"$f":"CB66+'Tax SA'!CC14","v":56600.681214120079},{"$f":"CC66+'Tax SA'!CD14","v":56683.301625166256},{"$f":"CD66+'Tax SA'!CE14","v":56766.04129786307},{"$f":"CE66+'Tax SA'!CF14","v":56850.731513168263},{"$f":"CF66+'Tax SA'!CG14","v":56935.075118420034},{"$f":"CG66+'Tax SA'!CH14","v":57021.881121972227},{"$f":"CH66+'Tax SA'!CI14","v":57108.331856224198},{"$f":"CI66+'Tax SA'!CJ14","v":0},{"$f":"CJ66+'Tax SA'!CK14","v":0},{"$f":"CK66+'Tax SA'!CL14","v":0},{"$f":"CL66+'Tax SA'!CM14","v":0},{"$f":"CM66+'Tax SA'!CN14","v":0},{"$f":"CN66+'Tax SA'!CO14","v":0},{"$f":"CO66+'Tax SA'!CP14","v":0},{"$f":"CP66+'Tax SA'!CQ14","v":0},{"$f":"CQ66+'Tax SA'!CR14","v":0},{"$f":"CR66+'Tax SA'!CS14","v":0},{"$f":"CS66+'Tax SA'!CT14","v":0},{"$f":"CT66+'Tax SA'!CU14","v":0},{"$f":"CU66+'Tax SA'!CV14","v":0},{"$f":"CV66+'Tax SA'!CW14","v":0},{"$f":"CW66+'Tax SA'!CX14","v":0},{"$f":"CX66+'Tax SA'!CY14","v":0},{"$f":"CY66+'Tax SA'!CZ14","v":0},{"$f":"CZ66+'Tax SA'!DA14","v":0},{"$f":"DA66+'Tax SA'!DB14","v":0},{"$f":"DB66+'Tax SA'!DC14","v":0},{"$f":"DC66+'Tax SA'!DD14","v":0},{"$f":"DD66+'Tax SA'!DE14","v":0},{"$f":"DE66+'Tax SA'!DF14","v":0},{"$f":"DF66+'Tax SA'!DG14","v":0},{"$f":"DG66+'Tax SA'!DH14","v":0}]
[]
[null,null,null,"Senior Debt Balance",null,null,"USD",null,null,null,{"$f":"IF(K51,K49,K50)","v":24615000},24676025,64535151.708333336,64662710.294513889,84689481.478338078,84850630.61413531,85012048.331825539,84756818.361191168,83841737.111101598,82493103.350849241,81529199.655763164,80126964.274314418,79112781.002257764,77655402.363137782,76589418.308206752,75075314.13058947,73955905.280889198,72383280.184145078,71208776.805261672,69576095.167044103,68344970.264919087,66650553.17874112,65361115.837487876,63603207.494626731,62253657.135235906,60430344.980054401,59018934.076290086,57128475.862264775,55653400.856591702,53693898.749780282,52153281.06379398,50122787.483143009,{"$f":"IF(AQ51,AQ49,AQ50)","v":48514631.470597044},46411032.75526347,44733394.864472382,42554751.370201863,40805626.605531573,38549833.658886597,36727135.756455854,34392033.659899652,32493551.274007957,30076804.227442503,28100376.786780164,25756122.083462689,24252439.877521701,22095323.631575312,20533440.155768629,18311159.8632074,16689506.355039582,14400356.851376522,12717390.892047394,10359835.684195507,8613993.1553603504,6186357.0026156679,4376006.8229490342,1876576.1425968767,1.1594966053962708E-7,1.1739903129637242E-7,1.1886651918757708E-7,1.2035235067742179E-7,1.2185675506088956E-7,1.2337996449915068E-7,1.2492221405539007E-7,1.2648374173108244E-7,{"$f":"IF(BW51,BW49,BW50)","v":1.2806478850272096E-7},1.2966559835900498E-7,1.3128641833849253E-7,1.3292749856772369E-7,1.3458909229982023E-7,1.3627145595356799E-7,1.3797484915298759E-7,1.3969953476739993E-7,1.4144577895199242E-7,1.4321385118889233E-7,1.450040243287535E-7,1.4681657463286292E-7,1.486517818157737E-7,1.5050992908847087E-7,1.5239130320207675E-7,1.542961944921027E-7,1.5622489692325398E-7,1.5817770813479465E-7,1.6015492948647958E-7,1.6215686610506057E-7,1.6418382693137383E-7,1.66236124768016E-7,1.6831407632761622E-7,1.7041800228171142E-7,1.7254822731023283E-7,1.7470508015161075E-7,1.7688889365350588E-7,1.791000048241747E-7,1.8133875488447687E-7,1.8360548932053284E-7,1.8590055793703951E-7,1.882243149112525E-7,{"$f":"IF(DC51,DC49,DC50)","v":1.9057711884764316E-7},1.9295933283323871E-7,1.9537132449365418E-7,1.9781346604982486E-7,2.0028613437544768E-7,2.0278971105514077E-7]
[null,null,null,"Shareholder Loan Balance",null,null,"USD",null,null,null,{"$f":"IF(K51,K53,K54)","v":0},{"$f":"IF(L51,L53,L54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX51,BX53,BX54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Common Equity",null,null,"USD",null,null,null,{"$f":"K46","v":6153749.9999999991},{"$f":"L46","v":6169006.2499999991},16133787.927083328,16165677.573628467,21172370.369584512,21212657.65353382,21253012.082956377,11763729.988915501,2808632.2324254243,-7216313.0692064511,-16115110.962398279,-26093879.538272627,-34934807.855290607,-44865931.87117707,-53647393.992346928,-63529365.703466594,-72249589.955461755,-71454164.545385331,-69485008.219689712,-68637300.836381614,-66603626.471486464,-65701985.260386035,-63602023.481795222,-62644770.18194849,-60476566.797334023,-59461900.135178916,-57223742.645555384,-56149966.836537614,-53839929.852864251,-52705226.950364791,-50321350.268328428,-49123853.372966021,-46663981.546257064,-45401692.775951624,-42863918.664777882,-41534946.715472288,-38917138.589520298,-37519461.903631516,-34819448.578057386,-33350991.400382325,-30566395.294636011,-29024942.28235434,-26153640.674461488,-24693379.415285423,-22285930.760675553,-21021593.843707785,-18546963.288880467,-17226335.545026798,-14682781.399981596,-13304282.98973947,-10690302.177060939,-9252448.9351740461,-6566340.1991278352,-5067546.8548855865,-2307587.1990374848,-746231.03441928886,2089477.7415630943,1142041.1290494762,2110656.0297505436,1153802.876918152,2132042.69762296,1165679.3980653267,2153639.7638844559,1177671.7802948486,2175539.8188585564,{"$f":"BX46","v":1189831.4922912745},2197564.7068675617,1202059.3923957162,2219806.1712729782,1214406.4789422061,2242266.3068234376,1226873.8781109769,2265041.4116888884,1239515.1051158048,2287946.1805560319,1252227.0606443258,2311076.0307791075,-2.2351741790771484E-7,-2.2539879202132072E-7,-2.2730368331134668E-7,-2.2923238574249796E-7,-2.3118519695403863E-7,-2.3316241830572356E-7,-2.3516435492430455E-7,-2.3719131575061781E-7,-2.3924361358726001E-7,-2.4132156514686022E-7,-2.4342549110095543E-7,-2.4555571612947683E-7,-2.4771256897085475E-7,-2.4989638247274988E-7,-2.5210749364341868E-7,-2.5434624370372088E-7,-2.5661297813977682E-7,-2.5890804675628346E-7,-2.6123180373049645E-7,-2.6358460766688711E-7,-2.6596682165248266E-7,-2.6837881331289816E-7,-2.7082095486906883E-7,-2.7329362319469163E-7,-2.7579719987438472E-7]
[]
[null,null,null,"Total Liabilities and Capital",null,null,"USD",null,null,null,{"$f":"K66+K68+K70+K69","v":30768750},{"$f":"L66+L68+L70+L69","v":30845031.25},80668939.635416657,80828387.868142352,105861851.84792259,106063288.26766913,106265060.41478191,96573625.539679125,86703484.628889903,75329944.560883567,65467281.806894019,54086317.81762024,44231246.03301844,32842784.344570152,22995378.967364371,11599345.068639845,1759754.0175689608,982547.01797622442,1777242.2106264979,992311.43491569161,1794904.1989379972,1002172.8892858773,1812741.7096567824,1012132.3454313874,1830831.1153808758,1022232.4454872608,1849025.6628471017,1032391.2507395223,1867401.0252201334,1042651.0127992257,1885958.9994136095,1053012.7349611893,1904779.0427422523,1063520.781691663,1923708.4745258167,1074089.904742524,1942826.0243953317,1084764.0622825921,1962133.5618423969,1095544.2981301546,1981713.7534912899,1106476.7686481588,2001407.7518341504,1117472.7823811136,2021297.4664201066,1128578.072984077,2041384.8422502317,1139793.7264355309,2061755.8848834746,1151167.7633705363,2082245.3309039902,1162607.9100537952,2102938.3982170681,1174161.7473391518,2123837.110383071,1185830.4050681544,2145030.9467564132,1197663.8434465895,2166347.9688724387,1209566.0617697902,2187876.8366182814,1221586.5626994052,2209619.6552866315,1233726.5217116866,2231669.5183352265,{"$f":"BX66+BX68+BX70+BX69","v":1246037.9169231099},2253847.5426429613,1258420.8701260081,2276245.9691017107,1270926.8834123451,2298866.9880376956,1283557.1797362829,2321807.4529868928,1296365.8366291162,2344881.2556745969,1309248.9417664448,2368184.3626354802,-7.3007488819243977E-8,-7.3007488819243977E-8,-7.3007488819243977E-8,-7.3007488819243977E-8,-7.3007488819243977E-8,-7.3007488819243977E-8,-7.3007488819243977E-8,-7.3007488819243977E-8,-7.3007488819244003E-8,-7.3007488819244003E-8,-7.3007488819244003E-8,-7.3007488819244003E-8,-7.3007488819244003E-8,-7.3007488819244003E-8,-7.3007488819243977E-8,-7.3007488819244003E-8,-7.3007488819243977E-8,-7.300748881924395E-8,-7.300748881924395E-8,-7.300748881924395E-8,-7.300748881924395E-8,-7.3007488819243977E-8,-7.3007488819243977E-8,-7.300748881924395E-8,-7.300748881924395E-8]
[]
[null,null,null,"Difference ",null,null,"USD",null,null,null,{"$f":"K72-K63","v":0},{"$f":"L72-L63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-2.4214386940002441E-8,-3.748573362827301E-8,-4.109460860490799E-8,-4.5169144868850708E-8,-6.1234459280967712E-8,-6.4261257648468018E-8,-6.6589564085006714E-8,-7.1013346314430237E-8,-6.891787052154541E-8,-6.8452209234237671E-8,-6.6822394728660583E-8,-6.7055225372314453E-8,-6.5891072154045105E-8,-6.4494088292121887E-8,-5.948822945356369E-8,-6.0535967350006104E-8,-7.4040144681930542E-8,-6.7520886659622192E-8,-7.1479007601737976E-8,-7.520429790019989E-8,-7.2177499532699585E-8,-6.7520886659622192E-8,-7.1246176958084106E-8,-7.2643160820007324E-8,-6.7520886659622192E-8,-7.1711838245391846E-8,-7.3108822107315063E-8,-7.0314854383468628E-8,-7.0082023739814758E-8,-7.1711838245391846E-8,-6.7055225372314453E-8,-6.8685039877891541E-8,-6.5891072154045105E-8,-6.6822394728660583E-8,-6.7986547946929932E-8,-6.8452209234237671E-8,-6.9383531808853149E-8,-7.0780515670776367E-8,-7.1944668889045715E-8,-7.0314854383468628E-8,-7.1246176958084106E-8,-7.1246176958084106E-8,-7.1479007601737976E-8,-7.1711838245391846E-8,-7.1013346314430237E-8,-7.1711838245391846E-8,-7.2177499532699585E-8,-7.2643160820007324E-8,-7.2177499532699585E-8,-7.2177499532699585E-8,{"$f":"BX72-BX63","v":-7.1711838245391846E-8},-7.2177499532699585E-8,-7.2177499532699585E-8,-7.2177499532699585E-8,-7.2643160820007324E-8,-7.2177499532699585E-8,-7.2643160820007324E-8,-7.3108822107315063E-8,-7.2410330176353455E-8,-7.2177499532699585E-8,-7.1013346314430237E-8,-7.1711838245391846E-8,-6.9282198520782063E-8,-6.9282198520782063E-8,-6.9282198520782063E-8,-6.9282198520782063E-8,-6.9282198520782063E-8,-6.9282198520782063E-8,-6.9282198520782063E-8,-6.9282198520782063E-8,-6.9282198520782089E-8,-6.9282198520782089E-8,-6.9282198520782089E-8,-6.9282198520782089E-8,-6.9282198520782089E-8,-6.9282198520782089E-8,-6.9282198520782063E-8,-6.9282198520782089E-8,-6.9282198520782063E-8,-6.9282198520782036E-8,-6.9282198520782036E-8,-6.9282198520782036E-8,-6.9282198520782036E-8,-6.9282198520782063E-8,-6.9282198520782063E-8,-6.9282198520782036E-8,-6.9282198520782036E-8]
[null,null,null,"Balance Sheet Test",null,null,"Test",{"$f":"AND(K75:DH75)","v":true},null,null,{"$f":"ROUND(K74,0)=0","v":true},{"$f":"ROUND(L74,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(BX74,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]

{"sheet":"Returns and Ratios","index":15,"n_rows":85,"n_cols":112,"rows_kept":85,"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"},{"$f":"'Tax SA'!L2","v":"2023-02-01"},{"$f":"'Tax SA'!M2","v":"2023-03-01"},{"$f":"'Tax SA'!N2","v":"2023-04-01"},{"$f":"'Tax SA'!O2","v":"2023-05-01"},{"$f":"'Tax SA'!P2","v":"2023-06-01"},{"$f":"'Tax SA'!Q2","v":"2023-07-01"},{"$f":"'Tax SA'!R2","v":"2023-08-01"},{"$f":"'Tax SA'!S2","v":"2024-02-01"},{"$f":"'Tax SA'!T2","v":"2024-08-01"},{"$f":"'Tax SA'!U2","v":"2025-02-01"},{"$f":"'Tax SA'!V2","v":"2025-08-01"},{"$f":"'Tax SA'!W2","v":"2026-02-01"},{"$f":"'Tax SA'!X2","v":"2026-08-01"},{"$f":"'Tax SA'!Y2","v":"2027-02-01"},{"$f":"'Tax SA'!Z2","v":"2027-08-01"},{"$f":"'Tax SA'!AA2","v":"2028-02-01"},{"$f":"'Tax SA'!AB2","v":"2028-08-01"},{"$f":"'Tax SA'!AC2","v":"2029-02-01"},{"$f":"'Tax SA'!AD2","v":"2029-08-01"},{"$f":"'Tax SA'!AE2","v":"2030-02-01"},{"$f":"'Tax SA'!AF2","v":"2030-08-01"},{"$f":"'Tax SA'!AG2","v":"2031-02-01"},{"$f":"'Tax SA'!AH2","v":"2031-08-01"},{"$f":"'Tax SA'!AI2","v":"2032-02-01"},{"$f":"'Tax SA'!AJ2","v":"2032-08-01"},{"$f":"'Tax SA'!AK2","v":"2033-02-01"},{"$f":"'Tax SA'!AL2","v":"2033-08-01"},{"$f":"'Tax SA'!AM2","v":"2034-02-01"},{"$f":"'Tax SA'!AN2","v":"2034-08-01"},{"$f":"'Tax SA'!AO2","v":"2035-02-01"},{"$f":"'Tax SA'!AP2","v":"2035-08-01"},{"$f":"'Tax SA'!AQ2","v":"2036-02-01"},{"$f":"'Tax SA'!AR2","v":"2036-08-01"},{"$f":"'Tax SA'!AS2","v":"2037-02-01"},{"$f":"'Tax SA'!AT2","v":"2037-08-01"},{"$f":"'Tax SA'!AU2","v":"2038-02-01"},{"$f":"'Tax SA'!AV2","v":"2038-08-01"},{"$f":"'Tax SA'!AW2","v":"2039-02-01"},{"$f":"'Tax SA'!AX2","v":"2039-08-01"},{"$f":"'Tax SA'!AY2","v":"2040-02-01"},{"$f":"'Tax SA'!AZ2","v":"2040-08-01"},{"$f":"'Tax SA'!BA2","v":"2041-02-01"},{"$f":"'Tax SA'!BB2","v":"2041-08-01"},{"$f":"'Tax SA'!BC2","v":"2042-02-01"},{"$f":"'Tax SA'!BD2","v":"2042-08-01"},{"$f":"'Tax SA'!BE2","v":"2043-02-01"},{"$f":"'Tax SA'!BF2","v":"2043-08-01"},{"$f":"'Tax SA'!BG2","v":"2044-02-01"},{"$f":"'Tax SA'!BH2","v":"2044-08-01"},{"$f":"'Tax SA'!BI2","v":"2045-02-01"},{"$f":"'Tax SA'!BJ2","v":"2045-08-01"},{"$f":"'Tax SA'!BK2","v":"2046-02-01"},{"$f":"'Tax SA'!BL2","v":"2046-08-01"},{"$f":"'Tax SA'!BM2","v":"2047-02-01"},{"$f":"'Tax SA'!BN2","v":"2047-08-01"},{"$f":"'Tax SA'!BO2","v":"2048-02-01"},{"$f":"'Tax SA'!BP2","v":"2048-08-01"},{"$f":"'Tax SA'!BQ2","v":"2049-02-01"},{"$f":"'Tax SA'!BR2","v":"2049-08-01"},{"$f":"'Tax SA'!BS2","v":"2050-02-01"},{"$f":"'Tax SA'!BT2","v":"2050-08-01"},{"$f":"'Tax SA'!BU2","v":"2051-02-01"},{"$f":"'Tax SA'!BV2","v":"2051-08-01"},{"$f":"'Tax SA'!BW2","v":"2052-02-01"},{"$f":"'Tax SA'!BX2","v":"2052-08-01"},{"$f":"'Tax SA'!BY2","v":"2053-02-01"},{"$f":"'Tax SA'!BZ2","v":"2053-08-01"},{"$f":"'Tax SA'!CA2","v":"2054-02-01"},{"$f":"'Tax SA'!CB2","v":"2054-08-01"},{"$f":"'Tax SA'!CC2","v":"2055-02-01"},{"$f":"'Tax SA'!CD2","v":"2055-08-01"},{"$f":"'Tax SA'!CE2","v":"2056-02-01"},{"$f":"'Tax SA'!CF2","v":"2056-08-01"},{"$f":"'Tax SA'!CG2","v":"2057-02-01"},{"$f":"'Tax SA'!CH2","v":"2057-08-01"},{"$f":"'Tax SA'!CI2","v":"2058-02-01"},{"$f":"'Tax SA'!CJ2","v":"2058-08-01"},{"$f":"'Tax SA'!CK2","v":"2059-02-01"},{"$f":"'Tax SA'!CL2","v":"2059-08-01"},{"$f":"'Tax SA'!CM2","v":"2060-02-01"},{"$f":"'Tax SA'!CN2","v":"2060-08-01"},{"$f":"'Tax SA'!CO2","v":"2061-02-01"},{"$f":"'Tax SA'!CP2","v":"2061-08-01"},{"$f":"'Tax SA'!CQ2","v":"2062-02-01"},{"$f":"'Tax SA'!CR2","v":"2062-08-01"},{"$f":"'Tax SA'!CS2","v":"2063-02-01"},{"$f":"'Tax SA'!CT2","v":"2063-08-01"},{"$f":"'Tax SA'!CU2","v":"2064-02-01"},{"$f":"'Tax SA'!CV2","v":"2064-08-01"},{"$f":"'Tax SA'!CW2","v":"2065-02-01"},{"$f":"'Tax SA'!CX2","v":"2065-08-01"},{"$f":"'Tax SA'!CY2","v":"2066-02-01"},{"$f":"'Tax SA'!CZ2","v":"2066-08-01"},{"$f":"'Tax SA'!DA2","v":"2067-02-01"},{"$f":"'Tax SA'!DB2","v":"2067-08-01"},{"$f":"'Tax SA'!DC2","v":"2068-02-01"},{"$f":"'Tax SA'!DD2","v":"2068-08-01"},{"$f":"'Tax SA'!DE2","v":"2069-02-01"},{"$f":"'Tax SA'!DF2","v":"2069-08-01"},{"$f":"'Tax SA'!DG2","v":"2070-02-01"},{"$f":"'Tax SA'!DH2","v":"2070-08-01"}]
[null,null,{"$f":"'Debt and Waterfall SA'!E3","v":"Model period end date - semi-annual - header"},null,null,null,null,null,null,null,{"$f":"'Tax SA'!K3","v":"2023-01-31"},{"$f":"'Tax SA'!L3","v":"2023-02-28"},{"$f":"'Tax SA'!M3","v":"2023-03-31"},{"$f":"'Tax SA'!N3","v":"2023-04-30"},{"$f":"'Tax SA'!O3","v":"2023-05-31"},{"$f":"'Tax SA'!P3","v":"2023-06-30"},{"$f":"'Tax SA'!Q3","v":"2023-07-31"},{"$f":"'Tax SA'!R3","v":"2024-01-31"},{"$f":"'Tax SA'!S3","v":"2024-07-31"},{"$f":"'Tax SA'!T3","v":"2025-01-31"},{"$f":"'Tax SA'!U3","v":"2025-07-31"},{"$f":"'Tax SA'!V3","v":"2026-01-31"},{"$f":"'Tax SA'!W3","v":"2026-07-31"},{"$f":"'Tax SA'!X3","v":"2027-01-31"},{"$f":"'Tax SA'!Y3","v":"2027-07-31"},{"$f":"'Tax SA'!Z3","v":"2028-01-31"},{"$f":"'Tax SA'!AA3","v":"2028-07-31"},{"$f":"'Tax SA'!AB3","v":"2029-01-31"},{"$f":"'Tax SA'!AC3","v":"2029-07-31"},{"$f":"'Tax SA'!AD3","v":"2030-01-31"},{"$f":"'Tax SA'!AE3","v":"2030-07-31"},{"$f":"'Tax SA'!AF3","v":"2031-01-31"},{"$f":"'Tax SA'!AG3","v":"2031-07-31"},{"$f":"'Tax SA'!AH3","v":"2032-01-31"},{"$f":"'Tax SA'!AI3","v":"2032-07-31"},{"$f":"'Tax SA'!AJ3","v":"2033-01-31"},{"$f":"'Tax SA'!AK3","v":"2033-07-31"},{"$f":"'Tax SA'!AL3","v":"2034-01-31"},{"$f":"'Tax SA'!AM3","v":"2034-07-31"},{"$f":"'Tax SA'!AN3","v":"2035-01-31"},{"$f":"'Tax SA'!AO3","v":"2035-07-31"},{"$f":"'Tax SA'!AP3","v":"2036-01-31"},{"$f":"'Tax SA'!AQ3","v":"2036-07-31"},{"$f":"'Tax SA'!AR3","v":"2037-01-31"},{"$f":"'Tax SA'!AS3","v":"2037-07-31"},{"$f":"'Tax SA'!AT3","v":"2038-01-31"},{"$f":"'Tax SA'!AU3","v":"2038-07-31"},{"$f":"'Tax SA'!AV3","v":"2039-01-31"},{"$f":"'Tax SA'!AW3","v":"2039-07-31"},{"$f":"'Tax SA'!AX3","v":"2040-01-31"},{"$f":"'Tax SA'!AY3","v":"2040-07-31"},{"$f":"'Tax SA'!AZ3","v":"2041-01-31"},{"$f":"'Tax SA'!BA3","v":"2041-07-31"},{"$f":"'Tax SA'!BB3","v":"2042-01-31"},{"$f":"'Tax SA'!BC3","v":"2042-07-31"},{"$f":"'Tax SA'!BD3","v":"2043-01-31"},{"$f":"'Tax SA'!BE3","v":"2043-07-31"},{"$f":"'Tax SA'!BF3","v":"2044-01-31"},{"$f":"'Tax SA'!BG3","v":"2044-07-31"},{"$f":"'Tax SA'!BH3","v":"2045-01-31"},{"$f":"'Tax SA'!BI3","v":"2045-07-31"},{"$f":"'Tax SA'!BJ3","v":"2046-01-31"},{"$f":"'Tax SA'!BK3","v":"2046-07-31"},{"$f":"'Tax SA'!BL3","v":"2047-01-31"},{"$f":"'Tax SA'!BM3","v":"2047-07-31"},{"$f":"'Tax SA'!BN3","v":"2048-01-31"},{"$f":"'Tax SA'!BO3","v":"2048-07-31"},{"$f":"'Tax SA'!BP3","v":"2049-01-31"},{"$f":"'Tax SA'!BQ3","v":"2049-07-31"},{"$f":"'Tax SA'!BR3","v":"2050-01-31"},{"$f":"'Tax SA'!BS3","v":"2050-07-31"},{"$f":"'Tax SA'!BT3","v":"2051-01-31"},{"$f":"'Tax SA'!BU3","v":"2051-07-31"},{"$f":"'Tax SA'!BV3","v":"2052-01-31"},{"$f":"'Tax SA'!BW3","v":"2052-07-31"},{"$f":"'Tax SA'!BX3","v":"2053-01-31"},{"$f":"'Tax SA'!BY3","v":"2053-07-31"},{"$f":"'Tax SA'!BZ3","v":"2054-01-31"},{"$f":"'Tax SA'!CA3","v":"2054-07-31"},{"$f":"'Tax SA'!CB3","v":"2055-01-31"},{"$f":"'Tax SA'!CC3","v":"2055-07-31"},{"$f":"'Tax SA'!CD3","v":"2056-01-31"},{"$f":"'Tax SA'!CE3","v":"2056-07-31"},{"$f":"'Tax SA'!CF3","v":"2057-01-31"},{"$f":"'Tax SA'!CG3","v":"2057-07-31"},{"$f":"'Tax SA'!CH3","v":"2058-01-31"},{"$f":"'Tax SA'!CI3","v":"2058-07-31"},{"$f":"'Tax SA'!CJ3","v":"2059-01-31"},{"$f":"'Tax SA'!CK3","v":"2059-07-31"},{"$f":"'Tax SA'!CL3","v":"2060-01-31"},{"$f":"'Tax SA'!CM3","v":"2060-07-31"},{"$f":"'Tax SA'!CN3","v":"2061-01-31"},{"$f":"'Tax SA'!CO3","v":"2061-07-31"},{"$f":"'Tax SA'!CP3","v":"2062-01-31"},{"$f":"'Tax SA'!CQ3","v":"2062-07-31"},{"$f":"'Tax SA'!CR3","v":"2063-01-31"},{"$f":"'Tax SA'!CS3","v":"2063-07-31"},{"$f":"'Tax SA'!CT3","v":"2064-01-31"},{"$f":"'Tax SA'!CU3","v":"2064-07-31"},{"$f":"'Tax SA'!CV3","v":"2065-01-31"},{"$f":"'Tax SA'!CW3","v":"2065-07-31"},{"$f":"'Tax SA'!CX3","v":"2066-01-31"},{"$f":"'Tax SA'!CY3","v":"2066-07-31"},{"$f":"'Tax SA'!CZ3","v":"2067-01-31"},{"$f":"'Tax SA'!DA3","v":"2067-07-31"},{"$f":"'Tax SA'!DB3","v":"2068-01-31"},{"$f":"'Tax SA'!DC3","v":"2068-07-31"},{"$f":"'Tax SA'!DD3","v":"2069-01-31"},{"$f":"'Tax SA'!DE3","v":"2069-07-31"},{"$f":"'Tax SA'!DF3","v":"2070-01-31"},{"$f":"'Tax SA'!DG3","v":"2070-07-31"},{"$f":"'Tax SA'!DH3","v":"2071-01-31"}]
[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"},{"$f":"'Tax SA'!R4","v":"Ops"},{"$f":"'Tax SA'!S4","v":"Ops"},{"$f":"'Tax SA'!T4","v":"Ops"},{"$f":"'Tax SA'!U4","v":"Ops"},{"$f":"'Tax SA'!V4","v":"Ops"},{"$f":"'Tax SA'!W4","v":"Ops"},{"$f":"'Tax SA'!X4","v":"Ops"},{"$f":"'Tax SA'!Y4","v":"Ops"},{"$f":"'Tax SA'!Z4","v":"Ops"},{"$f":"'Tax SA'!AA4","v":"Ops"},{"$f":"'Tax SA'!AB4","v":"Ops"},{"$f":"'Tax SA'!AC4","v":"Ops"},{"$f":"'Tax SA'!AD4","v":"Ops"},{"$f":"'Tax SA'!AE4","v":"Ops"},{"$f":"'Tax SA'!AF4","v":"Ops"},{"$f":"'Tax SA'!AG4","v":"Ops"},{"$f":"'Tax SA'!AH4","v":"Ops"},{"$f":"'Tax SA'!AI4","v":"Ops"},{"$f":"'Tax SA'!AJ4","v":"Ops"},{"$f":"'Tax SA'!AK4","v":"Ops"},{"$f":"'Tax SA'!AL4","v":"Ops"},{"$f":"'Tax SA'!AM4","v":"Ops"},{"$f":"'Tax SA'!AN4","v":"Ops"},{"$f":"'Tax SA'!AO4","v":"Ops"},{"$f":"'Tax SA'!AP4","v":"Ops"},{"$f":"'Tax SA'!AQ4","v":"Ops"},{"$f":"'Tax SA'!AR4","v":"Ops"},{"$f":"'Tax SA'!AS4","v":"Ops"},{"$f":"'Tax SA'!AT4","v":"Ops"},{"$f":"'Tax SA'!AU4","v":"Ops"},{"$f":"'Tax SA'!AV4","v":"Ops"},{"$f":"'Tax SA'!AW4","v":"Ops"},{"$f":"'Tax SA'!AX4","v":"Ops"},{"$f":"'Tax SA'!AY4","v":"Ops"},{"$f":"'Tax SA'!AZ4","v":"Ops"},{"$f":"'Tax SA'!BA4","v":"Ops"},{"$f":"'Tax SA'!BB4","v":"Ops"},{"$f":"'Tax SA'!BC4","v":"Ops"},{"$f":"'Tax SA'!BD4","v":"Ops"},{"$f":"'Tax SA'!BE4","v":"Ops"},{"$f":"'Tax SA'!BF4","v":"Ops"},{"$f":"'Tax SA'!BG4","v":"Ops"},{"$f":"'Tax SA'!BH4","v":"Ops"},{"$f":"'Tax SA'!BI4","v":"Ops"},{"$f":"'Tax SA'!BJ4","v":"Ops"},{"$f":"'Tax SA'!BK4","v":"Ops"},{"$f":"'Tax SA'!BL4","v":"Ops"},{"$f":"'Tax SA'!BM4","v":"Ops"},{"$f":"'Tax SA'!BN4","v":"Ops"},{"$f":"'Tax SA'!BO4","v":"Ops"},{"$f":"'Tax SA'!BP4","v":"Ops"},{"$f":"'Tax SA'!BQ4","v":"Ops"},{"$f":"'Tax SA'!BR4","v":"Ops"},{"$f":"'Tax SA'!BS4","v":"Ops"},{"$f":"'Tax SA'!BT4","v":"Ops"},{"$f":"'Tax SA'!BU4","v":"Ops"},{"$f":"'Tax SA'!BV4","v":"Ops"},{"$f":"'Tax SA'!BW4","v":"Ops"},{"$f":"'Tax SA'!BX4","v":"Ops"},{"$f":"'Tax SA'!BY4","v":"Ops"},{"$f":"'Tax SA'!BZ4","v":"Ops"},{"$f":"'Tax SA'!CA4","v":"Ops"},{"$f":"'Tax SA'!CB4","v":"Ops"},{"$f":"'Tax SA'!CC4","v":"Ops"},{"$f":"'Tax SA'!CD4","v":"Ops"},{"$f":"'Tax SA'!CE4","v":"Ops"},{"$f":"'Tax SA'!CF4","v":"Ops"},{"$f":"'Tax SA'!CG4","v":"Ops"},{"$f":"'Tax SA'!CH4","v":"Ops"},{"$f":"'Tax SA'!CI4","v":"Ops"},{"$f":"'Tax SA'!CJ4","v":"Ops"},{"$f":"'Tax SA'!CK4","v":"Ops"},{"$f":"'Tax SA'!CL4","v":"Ops"},{"$f":"'Tax SA'!CM4","v":"Ops"},{"$f":"'Tax SA'!CN4","v":"Ops"},{"$f":"'Tax SA'!CO4","v":"Ops"},{"$f":"'Tax SA'!CP4","v":"Ops"},{"$f":"'Tax SA'!CQ4","v":"Ops"},{"$f":"'Tax SA'!CR4","v":"Ops"},{"$f":"'Tax SA'!CS4","v":"Ops"},{"$f":"'Tax SA'!CT4","v":"Ops"},{"$f":"'Tax SA'!CU4","v":"Ops"},{"$f":"'Tax SA'!CV4","v":"Ops"},{"$f":"'Tax SA'!CW4","v":"Ops"},{"$f":"'Tax SA'!CX4","v":"Ops"},{"$f":"'Tax SA'!CY4","v":"Ops"},{"$f":"'Tax SA'!CZ4","v":"Ops"},{"$f":"'Tax SA'!DA4","v":"Ops"},{"$f":"'Tax SA'!DB4","v":"Ops"},{"$f":"'Tax SA'!DC4","v":"Ops"},{"$f":"'Tax SA'!DD4","v":"Ops"},{"$f":"'Tax SA'!DE4","v":"Ops"},{"$f":"'Tax SA'!DF4","v":"Ops"},{"$f":"'Tax SA'!DG4","v":"Ops"},{"$f":"'Tax SA'!DH4","v":"Ops"}]
[null,null,null,null,null,"Constant","Unit","Total","Test"]
[]
[null,"Transferred Variables"]
[null,null,"EBITDA to Semi-Annual",null,null,null,"USD",null,null,null,{"$f":"'Tax SA'!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},{"$f":"'Tax SA'!R9","v":2909262.1405347278},{"$f":"'Tax SA'!S9","v":3793722.9538964229},{"$f":"'Tax SA'!T9","v":2939652.0403703107},{"$f":"'Tax SA'!U9","v":3832775.1006374205},{"$f":"'Tax SA'!V9","v":2970214.7984607248},{"$f":"'Tax SA'!W9","v":3872211.8439396662},{"$f":"'Tax SA'!X9","v":3001077.7430289635},{"$f":"'Tax SA'!Y9","v":3912036.9184740558},{"$f":"'Tax SA'!Z9","v":3032243.7687981916},{"$f":"'Tax SA'!AA9","v":3952421.0408505206},{"$f":"'Tax SA'!AB9","v":3063996.9609500533},{"$f":"'Tax SA'!AC9","v":3993188.0665060976},{"$f":"'Tax SA'!AD9","v":3095782.9866623683},{"$f":"'Tax SA'!AE9","v":4034206.363070745},{"$f":"'Tax SA'!AF9","v":3127881.0443565962},{"$f":"'Tax SA'!AG9","v":4075628.3931269888},{"$f":"'Tax SA'!AH9","v":3160294.1387012564},{"$f":"'Tax SA'!AI9","v":4117631.7285693041},{"$f":"'Tax SA'!AJ9","v":3193161.2719325889},{"$f":"'Tax SA'!AK9","v":4159874.7208867297},{"$f":"'Tax SA'!AL9","v":3226214.9033600832},{"$f":"'Tax SA'!AM9","v":4202533.3175559575},{"$f":"'Tax SA'!AN9","v":3259592.7640524353},{"$f":"'Tax SA'!AO9","v":4245611.5438513719},{"$f":"'Tax SA'!AP9","v":3293297.9698998085},{"$f":"'Tax SA'!AQ9","v":4289294.0856789239},{"$f":"'Tax SA'!AR9","v":3327475.0785806193},{"$f":"'Tax SA'!AS9","v":4333225.5793411843},{"$f":"'Tax SA'!AT9","v":3361845.8285104269},{"$f":"'Tax SA'!AU9","v":4377589.0213635182},{"$f":"'Tax SA'!AV9","v":3396553.4555133018},{"$f":"'Tax SA'!AW9","v":4422388.5885502268},{"$f":"'Tax SA'!AX9","v":3431601.1901408783},{"$f":"'Tax SA'!AY9","v":4467816.3621162567},{"$f":"'Tax SA'!AZ9","v":3467139.3637846354},{"$f":"'Tax SA'!BA9","v":4513502.7179491185},{"$f":"'Tax SA'!BB9","v":3502878.5697872639},{"$f":"'Tax SA'!BC9","v":4559637.9803637695},{"$f":"'Tax SA'!BD9","v":3538967.7650199453},{"$f":"'Tax SA'!BE9","v":4606226.4826674014},{"$f":"'Tax SA'!BF9","v":3575410.2981652971},{"$f":"'Tax SA'!BG9","v":4653467.9934161603},{"$f":"'Tax SA'!BH9","v":3612362.5007799165},{"$f":"'Tax SA'!BI9","v":4700978.0617384892},{"$f":"'Tax SA'!BJ9","v":3649523.3807398477},{"$f":"'Tax SA'!BK9","v":4748954.6291182656},{"$f":"'Tax SA'!BL9","v":3687047.8403634364},{"$f":"'Tax SA'!BM9","v":4797402.1904202895},{"$f":"'Tax SA'!BN9","v":3724939.349953312},{"$f":"'Tax SA'!BO9","v":4846528.5046772733},{"$f":"'Tax SA'!BP9","v":3763360.4761289731},{"$f":"'Tax SA'!BQ9","v":4895933.7060404317},{"$f":"'Tax SA'!BR9","v":3801998.1841315608},{"$f":"'Tax SA'!BS9","v":4945823.6535456125},{"$f":"'Tax SA'!BT9","v":3841013.5544972639},{"$f":"'Tax SA'!BU9","v":4996203.0087426268},{"$f":"'Tax SA'!BV9","v":3880410.1826455742},{"$f":"'Tax SA'!BW9","v":5047287.8357559033},{"$f":"'Tax SA'!BX9","v":3920357.1138707558},{"$f":"'Tax SA'!BY9","v":5098662.2428874886},{"$f":"'Tax SA'!BZ9","v":3960528.7962639616},{"$f":"'Tax SA'!CA9","v":5150540.3184853746},{"$f":"'Tax SA'!CB9","v":4001092.7299867077},{"$f":"'Tax SA'!CC9","v":5202926.8959737476},{"$f":"'Tax SA'!CD9","v":4042052.6390664871},{"$f":"'Tax SA'!CE9","v":5256046.6710480424},{"$f":"'Tax SA'!CF9","v":4083584.300069944},{"$f":"'Tax SA'!CG9","v":5309467.0918350965},{"$f":"'Tax SA'!CH9","v":4125349.1514918027},{"$f":"'Tax SA'!CI9","v":5363410.7995134275},{"$f":"'Tax SA'!CJ9","v":0},{"$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},{"$f":"'Tax SA'!DH9","v":0}]
[null,null,"Working Captial Changes to Semi-Annual",null,null,null,"USD",null,null,null,{"$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},{"$f":"'Tax SA'!R10","v":881993.97680297319},{"$f":"'Tax SA'!S10","v":756327.03489854804},{"$f":"'Tax SA'!T10","v":-747073.02040603873},{"$f":"'Tax SA'!U10","v":763804.4532002802},{"$f":"'Tax SA'!V10","v":-754497.91584490461},{"$f":"'Tax SA'!W10","v":771394.45240355411},{"$f":"'Tax SA'!X10","v":-761996.61352824722},{"$f":"'Tax SA'!Y10","v":779059.86537730158},{"$f":"'Tax SA'!Z10","v":-769569.84725875815},{"$f":"'Tax SA'!AA10","v":786872.93978276697},{"$f":"'Tax SA'!AB10","v":-777199.68666769238},{"$f":"'Tax SA'!AC10","v":794652.94681221619},{"$f":"'Tax SA'!AD10","v":-784974.2549094538},{"$f":"'Tax SA'!AE10","v":802549.46277014341},{"$f":"'Tax SA'!AF10","v":-792775.87507753435},{"$f":"'Tax SA'!AG10","v":810524.43733757304},{"$f":"'Tax SA'!AH10","v":-800655.04301441717},{"$f":"'Tax SA'!AI10","v":818653.02522364049},{"$f":"'Tax SA'!AJ10","v":-808645.49302639964},{"$f":"'Tax SA'!AK10","v":826746.5858592143},{"$f":"'Tax SA'!AL10","v":-816682.40500754002},{"$f":"'Tax SA'!AM10","v":834961.97800028953},{"$f":"'Tax SA'!AN10","v":-824799.2043119634},{"$f":"'Tax SA'!AO10","v":843258.99605006259},{"$f":"'Tax SA'!AP10","v":-832996.68528855429},{"$f":"'Tax SA'!AQ10","v":851715.81416298798},{"$f":"'Tax SA'!AR10","v":-841309.94502813066},{"$f":"'Tax SA'!AS10","v":860136.2203826562},{"$f":"'Tax SA'!AT10","v":-849671.54496492923},{"$f":"'Tax SA'!AU10","v":868683.36128170008},{"$f":"'Tax SA'!AV10","v":-858116.26075619191},{"$f":"'Tax SA'!AW10","v":877315.42314338835},{"$f":"'Tax SA'!AX10","v":-866644.91888114426},{"$f":"'Tax SA'!AY10","v":886113.7198546211},{"$f":"'Tax SA'!AZ10","v":-875294.03428378282},{"$f":"'Tax SA'!BA10","v":894874.16723050969},{"$f":"'Tax SA'!BB10","v":-883993.4441414075},{"$f":"'Tax SA'!BC10","v":903766.44866888295},{"$f":"'Tax SA'!BD10","v":-892779.32897862443},{"$f":"'Tax SA'!BE10","v":912747.07902063639},{"$f":"'Tax SA'!BF10","v":-901652.5487075618},{"$f":"'Tax SA'!BG10","v":921900.63687738404},{"$f":"'Tax SA'!BH10","v":-910651.093420933},{"$f":"'Tax SA'!BI10","v":931014.85334940255},{"$f":"'Tax SA'!BJ10","v":-919701.96596499253},{"$f":"'Tax SA'!BK10","v":940266.20721105463},{"$f":"'Tax SA'!BL10","v":-928842.80850243289},{"$f":"'Tax SA'!BM10","v":949609.47618146823},{"$f":"'Tax SA'!BN10","v":-938074.51573396102},{"$f":"'Tax SA'!BO10","v":959132.63338562264},{"$f":"'Tax SA'!BP10","v":-947436.61251361668},{"$f":"'Tax SA'!BQ10","v":968614.90070106904},{"$f":"'Tax SA'!BR10","v":-956853.15283239074},{"$f":"'Tax SA'!BS10","v":978239.82070481032},{"$f":"'Tax SA'!BT10","v":-966363.29955763137},{"$f":"'Tax SA'!BU10","v":987960.36581913196},{"$f":"'Tax SA'!BV10","v":-975967.98358960613},{"$f":"'Tax SA'!BW10","v":997868.03856370854},{"$f":"'Tax SA'!BX10","v":-985708.32656727987},{"$f":"'Tax SA'!BY10","v":1007733.2145762893},{"$f":"'Tax SA'!BZ10","v":-995505.31447184295},{"$f":"'Tax SA'!CA10","v":1017746.7788772646},{"$f":"'Tax SA'!CB10","v":-1005399.69233077},{"$f":"'Tax SA'!CC10","v":1027859.8278812335},{"$f":"'Tax SA'!CD10","v":-1015392.4287124583},{"$f":"'Tax SA'!CE10","v":1038167.5335779134},{"$f":"'Tax SA'!CF10","v":-1025526.3065730832},{"$f":"'Tax SA'!CG10","v":1048431.0754402285},{"$f":"'Tax SA'!CH10","v":-1035719.1199117051},{"$f":"'Tax SA'!CI10","v":1058848.970134784},{"$f":"'Tax SA'!CJ10","v":-2311076.0307793291},{"$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},{"$f":"'Tax SA'!DH10","v":0}]
[null,null,"Income Taxes",null,null,null,"USD",null,null,null,{"$f":"'Tax SA'!K48","v":0},{"$f":"'Tax SA'!L48","v":0},{"$f":"'Tax SA'!M48","v":0},{"$f":"'Tax SA'!N48","v":0},{"$f":"'Tax SA'!O48","v":0},{"$f":"'Tax SA'!P48","v":0},{"$f":"'Tax SA'!Q48","v":0},{"$f":"'Tax SA'!R48","v":0},{"$f":"'Tax SA'!S48","v":0},{"$f":"'Tax SA'!T48","v":0},{"$f":"'Tax SA'!U48","v":0},{"$f":"'Tax SA'!V48","v":0},{"$f":"'Tax SA'!W48","v":0},{"$f":"'Tax SA'!X48","v":0},{"$f":"'Tax SA'!Y48","v":0},{"$f":"'Tax SA'!Z48","v":0},{"$f":"'Tax SA'!AA48","v":0},{"$f":"'Tax SA'!AB48","v":0},{"$f":"'Tax SA'!AC48","v":0},{"$f":"'Tax SA'!AD48","v":0},{"$f":"'Tax SA'!AE48","v":0},{"$f":"'Tax SA'!AF48","v":0},{"$f":"'Tax SA'!AG48","v":0},{"$f":"'Tax SA'!AH48","v":0},{"$f":"'Tax SA'!AI48","v":0},{"$f":"'Tax SA'!AJ48","v":0},{"$f":"'Tax SA'!AK48","v":0},{"$f":"'Tax SA'!AL48","v":0},{"$f":"'Tax SA'!AM48","v":0},{"$f":"'Tax SA'!AN48","v":0},{"$f":"'Tax SA'!AO48","v":0},{"$f":"'Tax SA'!AP48","v":0},{"$f":"'Tax SA'!AQ48","v":0},{"$f":"'Tax SA'!AR48","v":0},{"$f":"'Tax SA'!AS48","v":0},{"$f":"'Tax SA'!AT48","v":0},{"$f":"'Tax SA'!AU48","v":0},{"$f":"'Tax SA'!AV48","v":0},{"$f":"'Tax SA'!AW48","v":0},{"$f":"'Tax SA'!AX48","v":0},{"$f":"'Tax SA'!AY48","v":0},{"$f":"'Tax SA'!AZ48","v":0},{"$f":"'Tax SA'!BA48","v":0},{"$f":"'Tax SA'!BB48","v":240426.18045394972},{"$f":"'Tax SA'!BC48","v":847537.29086409719},{"$f":"'Tax SA'!BD48","v":647162.45331018488},{"$f":"'Tax SA'!BE48","v":866006.98745454196},{"$f":"'Tax SA'!BF48","v":663748.45924363798},{"$f":"'Tax SA'!BG48","v":884915.6990252136},{"$f":"'Tax SA'!BH48","v":680748.7342683844},{"$f":"'Tax SA'!BI48","v":904194.72021925659},{"$f":"'Tax SA'!BJ48","v":698111.19891785108},{"$f":"'Tax SA'!BK48","v":923891.33661316428},{"$f":"'Tax SA'!BL48","v":715874.58518428646},{"$f":"'Tax SA'!BM48","v":944014.54557751864},{"$f":"'Tax SA'!BN48","v":734047.85293328983},{"$f":"'Tax SA'!BO48","v":964614.26057896251},{"$f":"'Tax SA'!BP48","v":752672.09522579436},{"$f":"'Tax SA'!BQ48","v":979186.74120808602},{"$f":"'Tax SA'!BR48","v":760399.63682631194},{"$f":"'Tax SA'!BS48","v":989164.73070912214},{"$f":"'Tax SA'!BT48","v":768202.71089945256},{"$f":"'Tax SA'!BU48","v":999240.60174852505},{"$f":"'Tax SA'!BV48","v":776082.03652911459},{"$f":"'Tax SA'!BW48","v":1009457.5671511804},{"$f":"'Tax SA'!BX48","v":784071.42277415097},{"$f":"'Tax SA'!BY48","v":1019732.4485774974},{"$f":"'Tax SA'!BZ48","v":792105.75925279199},{"$f":"'Tax SA'!CA48","v":1030108.0636970745},{"$f":"'Tax SA'!CB48","v":800218.54599734116},{"$f":"'Tax SA'!CC48","v":1040585.3791947492},{"$f":"'Tax SA'!CD48","v":808410.52781329711},{"$f":"'Tax SA'!CE48","v":1051209.3342096081},{"$f":"'Tax SA'!CF48","v":816716.86001398845},{"$f":"'Tax SA'!CG48","v":1061893.4183670189},{"$f":"'Tax SA'!CH48","v":825069.8302983602},{"$f":"'Tax SA'!CI48","v":1072682.1599026851},{"$f":"'Tax SA'!CJ48","v":0},{"$f":"'Tax SA'!CK48","v":0},{"$f":"'Tax SA'!CL48","v":0},{"$f":"'Tax SA'!CM48","v":0},{"$f":"'Tax SA'!CN48","v":0},{"$f":"'Tax SA'!CO48","v":0},{"$f":"'Tax SA'!CP48","v":0},{"$f":"'Tax SA'!CQ48","v":0},{"$f":"'Tax SA'!CR48","v":0},{"$f":"'Tax SA'!CS48","v":0},{"$f":"'Tax SA'!CT48","v":0},{"$f":"'Tax SA'!CU48","v":0},{"$f":"'Tax SA'!CV48","v":0},{"$f":"'Tax SA'!CW48","v":0},{"$f":"'Tax SA'!CX48","v":0},{"$f":"'Tax SA'!CY48","v":0},{"$f":"'Tax SA'!CZ48","v":0},{"$f":"'Tax SA'!DA48","v":0},{"$f":"'Tax SA'!DB48","v":0},{"$f":"'Tax SA'!DC48","v":0},{"$f":"'Tax SA'!DD48","v":0},{"$f":"'Tax SA'!DE48","v":0},{"$f":"'Tax SA'!DF48","v":0},{"$f":"'Tax SA'!DG48","v":0},{"$f":"'Tax SA'!DH48","v":0}]
[null,null,"Capital Expenditures",null,null,null,"USD",null,null,null,{"$f":"ConstM!K43","v":30768750},{"$f":"ConstM!L43","v":25000},{"$f":"ConstM!M43","v":49772500},{"$f":"ConstM!N43","v":25000},{"$f":"ConstM!O43","v":24898750},{"$f":"ConstM!P43","v":25000},{"$f":"ConstM!Q43","v":25000},{"$f":"ConstM!R43","v":0},{"$f":"ConstM!S43","v":0},{"$f":"ConstM!T43","v":0},{"$f":"ConstM!U43","v":0},{"$f":"ConstM!V43","v":0},{"$f":"ConstM!W43","v":0},{"$f":"ConstM!X43","v":0},{"$f":"ConstM!Y43","v":0},{"$f":"ConstM!Z43","v":0},{"$f":"ConstM!AA43","v":0},{"$f":"ConstM!AB43","v":0},{"$f":"ConstM!AC43","v":0},{"$f":"ConstM!AD43","v":0},{"$f":"ConstM!AE43","v":0},{"$f":"ConstM!AF43","v":0},{"$f":"ConstM!AG43","v":0},{"$f":"ConstM!AH43","v":0},{"$f":"ConstM!AI43","v":0},{"$f":"ConstM!AJ43","v":0},{"$f":"ConstM!AK43","v":0},{"$f":"ConstM!AL43","v":0},{"$f":"ConstM!AM43","v":0},{"$f":"ConstM!AN43","v":0},{"$f":"ConstM!AO43","v":0},{"$f":"ConstM!AP43","v":0},{"$f":"ConstM!AQ43","v":0},{"$f":"ConstM!AR43","v":0},{"$f":"ConstM!AS43","v":0},{"$f":"ConstM!AT43","v":0},{"$f":"ConstM!AU43","v":0},{"$f":"ConstM!AV43","v":0},{"$f":"ConstM!AW43","v":0},{"$f":"ConstM!AX43","v":0},{"$f":"ConstM!AY43","v":0},{"$f":"ConstM!AZ43","v":0},{"$f":"ConstM!BA43","v":0},{"$f":"ConstM!BB43","v":0},{"$f":"ConstM!BC43","v":0},{"$f":"ConstM!BD43","v":0},{"$f":"ConstM!BE43","v":0},{"$f":"ConstM!BF43","v":0},{"$f":"ConstM!BG43","v":0},{"$f":"ConstM!BH43","v":0},{"$f":"ConstM!BI43","v":0},{"$f":"ConstM!BJ43","v":0},{"$f":"ConstM!BK43","v":0},{"$f":"ConstM!BL43","v":0},{"$f":"ConstM!BM43","v":0},{"$f":"ConstM!BN43","v":0},{"$f":"ConstM!BO43","v":0},{"$f":"ConstM!BP43","v":0},{"$f":"ConstM!BQ43","v":0},{"$f":"ConstM!BR43","v":0},{"$f":"ConstM!BS43","v":0},{"$f":"ConstM!BT43","v":0},{"$f":"ConstM!BU43","v":0},{"$f":"ConstM!BV43","v":0},{"$f":"ConstM!BW43","v":0},{"$f":"ConstM!BX43","v":0},{"$f":"ConstM!BY43","v":0},{"$f":"ConstM!BZ43","v":0},{"$f":"ConstM!CA43","v":0},{"$f":"ConstM!CB43","v":0},{"$f":"ConstM!CC43","v":0},{"$f":"ConstM!CD43","v":0},{"$f":"ConstM!CE43","v":0},{"$f":"ConstM!CF43","v":0},{"$f":"ConstM!CG43","v":0},{"$f":"ConstM!CH43","v":0},{"$f":"ConstM!CI43","v":0},{"$f":"ConstM!CJ43","v":0},{"$f":"ConstM!CK43","v":0},{"$f":"ConstM!CL43","v":0},{"$f":"ConstM!CM43","v":0},{"$f":"ConstM!CN43","v":0},{"$f":"ConstM!CO43","v":0},{"$f":"ConstM!CP43","v":0},{"$f":"ConstM!CQ43","v":0},{"$f":"ConstM!CR43","v":0},{"$f":"ConstM!CS43","v":0},{"$f":"ConstM!CT43","v":0},{"$f":"ConstM!CU43","v":0},{"$f":"ConstM!CV43","v":0},{"$f":"ConstM!CW43","v":0},{"$f":"ConstM!CX43","v":0},{"$f":"ConstM!CY43","v":0},{"$f":"ConstM!CZ43","v":0},{"$f":"ConstM!DA43","v":0},{"$f":"ConstM!DB43","v":0},{"$f":"ConstM!DC43","v":0},{"$f":"ConstM!DD43","v":0},{"$f":"ConstM!DE43","v":0},{"$f":"ConstM!DF43","v":0},{"$f":"ConstM!DG43","v":0},{"$f":"ConstM!DH43","v":0}]
[null,null,"Capital Allowance without Financing",null,null,null,"USD",null,null,null,{"$f":"'Tax SA'!K31","v":0},{"$f":"'Tax SA'!L31","v":0},{"$f":"'Tax SA'!M31","v":0},{"$f":"'Tax SA'!N31","v":0},{"$f":"'Tax SA'!O31","v":0},{"$f":"'Tax SA'!P31","v":0},{"$f":"'Tax SA'!Q31","v":0},{"$f":"'Tax SA'!R31","v":0},{"$f":"'Tax SA'!S31","v":0},{"$f":"'Tax SA'!T31","v":0},{"$f":"'Tax SA'!U31","v":0},{"$f":"'Tax SA'!V31","v":0},{"$f":"'Tax SA'!W31","v":0},{"$f":"'Tax SA'!X31","v":0},{"$f":"'Tax SA'!Y31","v":0},{"$f":"'Tax SA'!Z31","v":0},{"$f":"'Tax SA'!AA31","v":0},{"$f":"'Tax SA'!AB31","v":0},{"$f":"'Tax SA'!AC31","v":0},{"$f":"'Tax SA'!AD31","v":0},{"$f":"'Tax SA'!AE31","v":0},{"$f":"'Tax SA'!AF31","v":0},{"$f":"'Tax SA'!AG31","v":0},{"$f":"'Tax SA'!AH31","v":0},{"$f":"'Tax SA'!AI31","v":0},{"$f":"'Tax SA'!AJ31","v":0},{"$f":"'Tax SA'!AK31","v":0},{"$f":"'Tax SA'!AL31","v":0},{"$f":"'Tax SA'!AM31","v":0},{"$f":"'Tax SA'!AN31","v":0},{"$f":"'Tax SA'!AO31","v":0},{"$f":"'Tax SA'!AP31","v":0},{"$f":"'Tax SA'!AQ31","v":0},{"$f":"'Tax SA'!AR31","v":0},{"$f":"'Tax SA'!AS31","v":0},{"$f":"'Tax SA'!AT31","v":0},{"$f":"'Tax SA'!AU31","v":0},{"$f":"'Tax SA'!AV31","v":0},{"$f":"'Tax SA'!AW31","v":0},{"$f":"'Tax SA'!AX31","v":0},{"$f":"'Tax SA'!AY31","v":0},{"$f":"'Tax SA'!AZ31","v":0},{"$f":"'Tax SA'!BA31","v":0},{"$f":"'Tax SA'!BB31","v":0},{"$f":"'Tax SA'!BC31","v":0},{"$f":"'Tax SA'!BD31","v":0},{"$f":"'Tax SA'!BE31","v":0},{"$f":"'Tax SA'!BF31","v":0},{"$f":"'Tax SA'!BG31","v":0},{"$f":"'Tax SA'!BH31","v":0},{"$f":"'Tax SA'!BI31","v":0},{"$f":"'Tax SA'!BJ31","v":0},{"$f":"'Tax SA'!BK31","v":0},{"$f":"'Tax SA'!BL31","v":0},{"$f":"'Tax SA'!BM31","v":0},{"$f":"'Tax SA'!BN31","v":0},{"$f":"'Tax SA'!BO31","v":0},{"$f":"'Tax SA'!BP31","v":0},{"$f":"'Tax SA'!BQ31","v":0},{"$f":"'Tax SA'!BR31","v":0},{"$f":"'Tax SA'!BS31","v":0},{"$f":"'Tax SA'!BT31","v":0},{"$f":"'Tax SA'!BU31","v":0},{"$f":"'Tax SA'!BV31","v":0},{"$f":"'Tax SA'!BW31","v":0},{"$f":"'Tax SA'!BX31","v":0},{"$f":"'Tax SA'!BY31","v":0},{"$f":"'Tax SA'!BZ31","v":0},{"$f":"'Tax SA'!CA31","v":0},{"$f":"'Tax SA'!CB31","v":0},{"$f":"'Tax SA'!CC31","v":0},{"$f":"'Tax SA'!CD31","v":0},{"$f":"'Tax SA'!CE31","v":0},{"$f":"'Tax SA'!CF31","v":0},{"$f":"'Tax SA'!CG31","v":0},{"$f":"'Tax SA'!CH31","v":0},{"$f":"'Tax SA'!CI31","v":0},{"$f":"'Tax SA'!CJ31","v":0},{"$f":"'Tax SA'!CK31","v":0},{"$f":"'Tax SA'!CL31","v":0},{"$f":"'Tax SA'!CM31","v":0},{"$f":"'Tax SA'!CN31","v":0},{"$f":"'Tax SA'!CO31","v":0},{"$f":"'Tax SA'!CP31","v":0},{"$f":"'Tax SA'!CQ31","v":0},{"$f":"'Tax SA'!CR31","v":0},{"$f":"'Tax SA'!CS31","v":0},{"$f":"'Tax SA'!CT31","v":0},{"$f":"'Tax SA'!CU31","v":0},{"$f":"'Tax SA'!CV31","v":0},{"$f":"'Tax SA'!CW31","v":0},{"$f":"'Tax SA'!CX31","v":0},{"$f":"'Tax SA'!CY31","v":0},{"$f":"'Tax SA'!CZ31","v":0},{"$f":"'Tax SA'!DA31","v":0},{"$f":"'Tax SA'!DB31","v":0},{"$f":"'Tax SA'!DC31","v":0},{"$f":"'Tax SA'!DD31","v":0},{"$f":"'Tax SA'!DE31","v":0},{"$f":"'Tax SA'!DF31","v":0},{"$f":"'Tax SA'!DG31","v":0},{"$f":"'Tax SA'!DH31","v":0}]
[]
[null,"Pre-tax Project Cash Flow"]
[null,null,"EBITDA",null,null,null,"USD",null,null,null,{"$f":"K8","v":0},{"$f":"L8","v":0},0,0,0,0,0,2909262.1405347278,3793722.9538964229,2939652.0403703107,3832775.1006374205,2970214.7984607248,3872211.8439396662,3001077.7430289635,3912036.9184740558,3032243.7687981916,3952421.0408505206,3063996.9609500533,3993188.0665060976,3095782.9866623683,4034206.363070745,3127881.0443565962,4075628.3931269888,3160294.1387012564,4117631.7285693041,3193161.2719325889,4159874.7208867297,3226214.9033600832,4202533.3175559575,3259592.7640524353,4245611.5438513719,3293297.9698998085,4289294.0856789239,3327475.0785806193,4333225.5793411843,3361845.8285104269,4377589.0213635182,3396553.4555133018,4422388.5885502268,3431601.1901408783,4467816.3621162567,3467139.3637846354,4513502.7179491185,3502878.5697872639,4559637.9803637695,3538967.7650199453,4606226.4826674014,3575410.2981652971,4653467.9934161603,3612362.5007799165,4700978.0617384892,3649523.3807398477,4748954.6291182656,3687047.8403634364,4797402.1904202895,3724939.349953312,4846528.5046772733,3763360.4761289731,4895933.7060404317,3801998.1841315608,4945823.6535456125,3841013.5544972639,4996203.0087426268,3880410.1826455742,5047287.8357559033,{"$f":"BX8","v":3920357.1138707558},5098662.2428874886,3960528.7962639616,5150540.3184853746,4001092.7299867077,5202926.8959737476,4042052.6390664871,5256046.6710480424,4083584.300069944,5309467.0918350965,4125349.1514918027,5363410.7995134275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Working Captital Changes",null,null,null,"USD",null,null,null,{"$f":"K9","v":0},{"$f":"L9","v":0},0,0,0,0,0,881993.97680297319,756327.03489854804,-747073.02040603873,763804.4532002802,-754497.91584490461,771394.45240355411,-761996.61352824722,779059.86537730158,-769569.84725875815,786872.93978276697,-777199.68666769238,794652.94681221619,-784974.2549094538,802549.46277014341,-792775.87507753435,810524.43733757304,-800655.04301441717,818653.02522364049,-808645.49302639964,826746.5858592143,-816682.40500754002,834961.97800028953,-824799.2043119634,843258.99605006259,-832996.68528855429,851715.81416298798,-841309.94502813066,860136.2203826562,-849671.54496492923,868683.36128170008,-858116.26075619191,877315.42314338835,-866644.91888114426,886113.7198546211,-875294.03428378282,894874.16723050969,-883993.4441414075,903766.44866888295,-892779.32897862443,912747.07902063639,-901652.5487075618,921900.63687738404,-910651.093420933,931014.85334940255,-919701.96596499253,940266.20721105463,-928842.80850243289,949609.47618146823,-938074.51573396102,959132.63338562264,-947436.61251361668,968614.90070106904,-956853.15283239074,978239.82070481032,-966363.29955763137,987960.36581913196,-975967.98358960613,997868.03856370854,{"$f":"BX9","v":-985708.32656727987},1007733.2145762893,-995505.31447184295,1017746.7788772646,-1005399.69233077,1027859.8278812335,-1015392.4287124583,1038167.5335779134,-1025526.3065730832,1048431.0754402285,-1035719.1199117051,1058848.970134784,-2311076.0307793291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Capital Expenditures",null,null,null,"USD",null,null,null,{"$f":"K11","v":30768750},{"$f":"L11","v":25000},49772500,25000,24898750,25000,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,null,{"$f":"K15-K16-K17","v":-30768750},{"$f":"L15-L16-L17","v":-25000},-49772500,-25000,-24898750,-25000,-25000,2027268.1637317548,3037395.9189978749,3686725.0607763492,3068970.6474371403,3724712.7143056295,3100817.3915361119,3763074.3565572109,3132977.0530967545,3801813.6160569498,3165548.1010677535,3841196.6476177457,3198535.1196938814,3880757.2415718222,3231656.9003006015,3920656.9194341307,3265103.9557894156,3960949.1817156738,3298978.7033456638,4001806.7649589884,3333128.1350275152,4042897.308367623,3367571.3395556677,4084391.9683643989,3402352.5478013093,4126294.655188363,3437578.2715159357,4168785.0236087497,3473089.3589585284,4211517.373475356,3508905.6600818182,4254669.716269494,3545073.1654068385,4298246.1090220222,3581702.6422616355,4342433.3980684187,3618628.5507186088,4386872.0139286714,3655871.5316948863,4431747.09399857,3693479.4036467653,4477062.8468728587,3731567.3565387763,4523013.5942008495,3769963.2083890866,4569225.3467048407,3808688.4219072107,4615890.6488658693,3847792.7142388215,4663013.8656872734,3887395.8712916505,4710797.0886425897,3927318.8053393625,4758851.3369639516,3967583.8328408021,4807376.8540548952,4008242.6429234948,4856378.1662351806,4049419.7971921945,{"$f":"BX15-BX16-BX17","v":4906065.4404380359},4090929.0283111995,4956034.1107358048,4132793.5396081097,5006492.4223174779,4175067.0680925138,5057445.067778945,4217879.1374701289,5109110.6066430267,4261036.0163948685,5161068.2714035083,4304561.829378644,2311076.0307793291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pre-tax IRR",null,null,null,"% p.a.",{"$f":"XIRR(K18:SP18,K3:SP3)","v":6.1605480313301098E-2}]
[]
[null,"After-tax Project Cash Flow"]
[null,null,"EBITDA",null,null,null,"USD",null,null,null,{"$f":"K8","v":0},{"$f":"L8","v":0},0,0,0,0,0,2909262.1405347278,3793722.9538964229,2939652.0403703107,3832775.1006374205,2970214.7984607248,3872211.8439396662,3001077.7430289635,3912036.9184740558,3032243.7687981916,3952421.0408505206,3063996.9609500533,3993188.0665060976,3095782.9866623683,4034206.363070745,3127881.0443565962,4075628.3931269888,3160294.1387012564,4117631.7285693041,3193161.2719325889,4159874.7208867297,3226214.9033600832,4202533.3175559575,3259592.7640524353,4245611.5438513719,3293297.9698998085,4289294.0856789239,3327475.0785806193,4333225.5793411843,3361845.8285104269,4377589.0213635182,3396553.4555133018,4422388.5885502268,3431601.1901408783,4467816.3621162567,3467139.3637846354,4513502.7179491185,3502878.5697872639,4559637.9803637695,3538967.7650199453,4606226.4826674014,3575410.2981652971,4653467.9934161603,3612362.5007799165,4700978.0617384892,3649523.3807398477,4748954.6291182656,3687047.8403634364,4797402.1904202895,3724939.349953312,4846528.5046772733,3763360.4761289731,4895933.7060404317,3801998.1841315608,4945823.6535456125,3841013.5544972639,4996203.0087426268,3880410.1826455742,5047287.8357559033,{"$f":"BX8","v":3920357.1138707558},5098662.2428874886,3960528.7962639616,5150540.3184853746,4001092.7299867077,5202926.8959737476,4042052.6390664871,5256046.6710480424,4083584.300069944,5309467.0918350965,4125349.1514918027,5363410.7995134275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Capital Allowance without Financing",null,null,null,"USD",null,null,null,{"$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},0,0,0,0,0,2909262.1405347278,3793722.9538964229,2939652.0403703107,3832775.1006374205,2970214.7984607248,3872211.8439396662,3001077.7430289635,3912036.9184740558,3032243.7687981916,3952421.0408505206,3063996.9609500533,3993188.0665060976,3095782.9866623683,4034206.363070745,3127881.0443565962,4075628.3931269888,3160294.1387012564,4117631.7285693041,3193161.2719325889,4159874.7208867297,3226214.9033600832,4202533.3175559575,3259592.7640524353,4245611.5438513719,3293297.9698998085,4289294.0856789239,3327475.0785806193,4333225.5793411843,3361845.8285104269,4377589.0213635182,3396553.4555133018,4422388.5885502268,3431601.1901408783,4467816.3621162567,3467139.3637846354,4513502.7179491185,3502878.5697872639,4559637.9803637695,3538967.7650199453,4606226.4826674014,3575410.2981652971,4653467.9934161603,3612362.5007799165,4700978.0617384892,3649523.3807398477,4748954.6291182656,3687047.8403634364,4797402.1904202895,3724939.349953312,4846528.5046772733,3763360.4761289731,4895933.7060404317,3801998.1841315608,4945823.6535456125,3841013.5544972639,4996203.0087426268,3880410.1826455742,5047287.8357559033,{"$f":"BX22-BX23","v":3920357.1138707558},5098662.2428874886,3960528.7962639616,5150540.3184853746,4001092.7299867077,5202926.8959737476,4042052.6390664871,5256046.6710480424,4083584.300069944,5309467.0918350965,4125349.1514918027,5363410.7995134275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxes on EBIT",null,null,{"$f":"InputC!F74","v":0.2},"USD",null,null,null,{"$f":"K24*$F$25","v":0},{"$f":"L24*$F$25","v":0},0,0,0,0,0,581852.42810694559,758744.5907792846,587930.4080740622,766555.02012748411,594042.959692145,774442.36878793326,600215.54860579269,782407.38369481126,606448.75375963829,790484.20817010419,612799.39219001064,798637.61330121954,619156.59733247373,806841.27261414903,625576.20887131931,815125.67862539785,632058.82774025132,823526.34571386082,638632.2543865178,831974.94417734595,645242.98067201674,840506.66351119149,651918.5528104871,849122.30877027439,658659.5939799617,857858.81713578478,665495.01571612386,866645.11586823687,672369.16570208548,875517.80427270371,679310.69110266038,884477.7177100454,686320.23802817566,893563.27242325142,693427.87275692716,902700.54358982376,700575.7139574528,911927.59607275389,707793.55300398916,921245.29653348029,715082.05963305943,930693.59868323209,722472.50015598338,940195.61234769784,729904.67614796956,949790.92582365312,737409.56807268737,959480.438084058,744987.86999066244,969305.70093545469,752672.09522579471,979186.74120808637,760399.63682631217,989164.73070912249,768202.7108994528,999240.6017485254,776082.03652911494,1009457.5671511807,{"$f":"BX24*$F$25","v":784071.4227741512},1019732.4485774977,792105.75925279234,1030108.063697075,800218.54599734163,1040585.3791947495,808410.52781329746,1051209.3342096086,816716.8600139888,1061893.4183670194,825069.83029836055,1072682.1599026856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pre-tax Cash Flow",null,null,null,"USD",null,null,null,{"$f":"K18","v":-30768750},-25000,-49772500,-25000,-24898750,-25000,-25000,2027268.1637317548,3037395.9189978749,3686725.0607763492,3068970.6474371403,3724712.7143056295,3100817.3915361119,3763074.3565572109,3132977.0530967545,3801813.6160569498,3165548.1010677535,3841196.6476177457,3198535.1196938814,3880757.2415718222,3231656.9003006015,3920656.9194341307,3265103.9557894156,3960949.1817156738,3298978.7033456638,4001806.7649589884,3333128.1350275152,4042897.308367623,3367571.3395556677,4084391.9683643989,3402352.5478013093,4126294.655188363,{"$f":"AQ18","v":3437578.2715159357},4168785.0236087497,3473089.3589585284,4211517.373475356,3508905.6600818182,4254669.716269494,3545073.1654068385,4298246.1090220222,3581702.6422616355,4342433.3980684187,3618628.5507186088,4386872.0139286714,3655871.5316948863,4431747.09399857,3693479.4036467653,4477062.8468728587,3731567.3565387763,4523013.5942008495,3769963.2083890866,4569225.3467048407,3808688.4219072107,4615890.6488658693,3847792.7142388215,4663013.8656872734,3887395.8712916505,4710797.0886425897,3927318.8053393625,4758851.3369639516,3967583.8328408021,4807376.8540548952,4008242.6429234948,4856378.1662351806,{"$f":"BW18","v":4049419.7971921945},4906065.4404380359,4090929.0283111995,4956034.1107358048,4132793.5396081097,5006492.4223174779,4175067.0680925138,5057445.067778945,4217879.1374701289,5109110.6066430267,4261036.0163948685,5161068.2714035083,4304561.829378644,2311076.0307793291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC18","v":0},0,0,0,0,0]
[null,null,"Post-tax Cash Flow",null,null,null,"USD",null,null,null,{"$f":"K26-K25","v":-30768750},{"$f":"L26-L25","v":-25000},-49772500,-25000,-24898750,-25000,-25000,1445415.7356248093,2278651.3282185905,3098794.6527022868,2302415.6273096562,3130669.7546134843,2326375.0227481788,3162858.8079514182,2350569.6694019432,3195364.8622973114,2375063.8928976492,3228397.2554277349,2399897.5063926619,3261600.6442393484,2424815.6276864526,3295080.7105628112,2449978.2771640178,3328890.3539754227,2475452.357631803,3363174.5105724707,2501153.1908501694,3397654.3276956063,2527064.6760444762,3432473.4155539116,2553230.239031035,3467635.0612084013,2579719.4543801509,3503290.0078926259,2606444.2430902915,3539148.2077732706,2633387.8558091144,3575359.0251668338,2660595.4476967929,3611925.8709938466,2688139.369838384,3649005.5253114915,2715928.0071287849,3686296.2999712187,2743943.9356221324,3723953.5409945808,2772234.107113285,3761980.7872397993,2800873.7578555443,3800541.094044866,2829767.5960413888,3839320.6705568712,2858897.4960835576,3878481.0807931819,2888312.2761547635,3918025.9956966108,2918090.1703561959,3958124.993416795,2948132.0641312762,3998451.7001376394,2978419.1021316797,4039174.1431554426,3009002.0411749696,4080296.1297060656,3039962.230041014,{"$f":"BX26-BX25","v":4121994.0176638849},3071196.5797337019,4163928.3514830125,3102685.4759110347,4206273.8763201367,3134481.6888977643,4249034.5399656473,3166669.8032605201,4292393.7466290379,3199142.5980278491,4335998.4411051478,3231879.6694759587,2311076.0307793291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Project IRR Post-Tax",null,null,null,"% p.a.",{"$f":"XIRR(K27:DH27,K3:DH3)","v":4.4921436905860909E-2}]
[]
[null,"Equity IRR"]
[null,null,"Equity Cash Received",null,null,null,"USD",null,null,null,{"$f":"'Fin Statment SA'!K36+'Fin Statment SA'!K35+'Fin Statment SA'!K34","v":0},{"$f":"'Fin Statment SA'!L36+'Fin Statment SA'!L35+'Fin Statment SA'!L34","v":0},{"$f":"'Fin Statment SA'!M36+'Fin Statment SA'!M35+'Fin Statment SA'!M34","v":0},{"$f":"'Fin Statment SA'!N36+'Fin Statment SA'!N35+'Fin Statment SA'!N34","v":0},{"$f":"'Fin Statment SA'!O36+'Fin Statment SA'!O35+'Fin Statment SA'!O34","v":0},{"$f":"'Fin Statment SA'!P36+'Fin Statment SA'!P35+'Fin Statment SA'!P34","v":0},{"$f":"'Fin Statment SA'!Q36+'Fin Statment SA'!Q35+'Fin Statment SA'!Q34","v":0},{"$f":"'Fin Statment SA'!R36+'Fin Statment SA'!R35+'Fin Statment SA'!R34","v":709387.58894959302},{"$f":"'Fin Statment SA'!S36+'Fin Statment SA'!S35+'Fin Statment SA'!S34","v":1062854.4393934167},{"$f":"'Fin Statment SA'!T36+'Fin Statment SA'!T35+'Fin Statment SA'!T34","v":1290069.5866352245},{"$f":"'Fin Statment SA'!U36+'Fin Statment SA'!U35+'Fin Statment SA'!U34","v":1073903.1604654419},{"$f":"'Fin Statment SA'!V36+'Fin Statment SA'!V35+'Fin Statment SA'!V34","v":1303362.3371598436},{"$f":"'Fin Statment SA'!W36+'Fin Statment SA'!W35+'Fin Statment SA'!W34","v":1085047.0660505213},{"$f":"'Fin Statment SA'!X36+'Fin Statment SA'!X35+'Fin Statment SA'!X34","v":1316785.9549090131},{"$f":"'Fin Statment SA'!Y36+'Fin Statment SA'!Y35+'Fin Statment SA'!Y34","v":1096300.4686265003},{"$f":"'Fin Statment SA'!Z36+'Fin Statment SA'!Z35+'Fin Statment SA'!Z34","v":1330341.7095870851},{"$f":"'Fin Statment SA'!AA36+'Fin Statment SA'!AA35+'Fin Statment SA'!AA34","v":1107697.824735115},{"$f":"'Fin Statment SA'!AB36+'Fin Statment SA'!AB35+'Fin Statment SA'!AB34","v":1344122.7348625036},{"$f":"'Fin Statment SA'!AC36+'Fin Statment SA'!AC35+'Fin Statment SA'!AC34","v":1119240.7385086678},{"$f":"'Fin Statment SA'!AD36+'Fin Statment SA'!AD35+'Fin Statment SA'!AD34","v":1357965.8932884894},{"$f":"'Fin Statment SA'!AE36+'Fin Statment SA'!AE35+'Fin Statment SA'!AE34","v":1130830.8085875404},{"$f":"'Fin Statment SA'!AF36+'Fin Statment SA'!AF35+'Fin Statment SA'!AF34","v":1371927.7049446772},{"$f":"'Fin Statment SA'!AG36+'Fin Statment SA'!AG35+'Fin Statment SA'!AG34","v":1142534.6998019111},{"$f":"'Fin Statment SA'!AH36+'Fin Statment SA'!AH35+'Fin Statment SA'!AH34","v":1386026.8908859263},{"$f":"'Fin Statment SA'!AI36+'Fin Statment SA'!AI35+'Fin Statment SA'!AI34","v":1154388.2502720023},{"$f":"'Fin Statment SA'!AJ36+'Fin Statment SA'!AJ35+'Fin Statment SA'!AJ34","v":1400323.8955870352},{"$f":"'Fin Statment SA'!AK36+'Fin Statment SA'!AK35+'Fin Statment SA'!AK34","v":1166337.9190125174},{"$f":"'Fin Statment SA'!AL36+'Fin Statment SA'!AL35+'Fin Statment SA'!AL34","v":1414702.4183886875},{"$f":"'Fin Statment SA'!AM36+'Fin Statment SA'!AM35+'Fin Statment SA'!AM34","v":1178390.3856042814},{"$f":"'Fin Statment SA'!AN36+'Fin Statment SA'!AN35+'Fin Statment SA'!AN34","v":1429222.3508455812},{"$f":"'Fin Statment SA'!AO36+'Fin Statment SA'!AO35+'Fin Statment SA'!AO34","v":1190561.127442752},{"$f":"'Fin Statment SA'!AP36+'Fin Statment SA'!AP35+'Fin Statment SA'!AP34","v":1443885.0612399695},{"$f":"'Fin Statment SA'!AQ36+'Fin Statment SA'!AQ35+'Fin Statment SA'!AQ34","v":1202887.4154306836},{"$f":"'Fin Statment SA'!AR36+'Fin Statment SA'!AR35+'Fin Statment SA'!AR34","v":1458753.4148927159},{"$f":"'Fin Statment SA'!AS36+'Fin Statment SA'!AS35+'Fin Statment SA'!AS34","v":1215313.5587266488},{"$f":"'Fin Statment SA'!AT36+'Fin Statment SA'!AT35+'Fin Statment SA'!AT34","v":1473706.4433989306},{"$f":"'Fin Statment SA'!AU36+'Fin Statment SA'!AU35+'Fin Statment SA'!AU34","v":1227846.503284005},{"$f":"'Fin Statment SA'!AV36+'Fin Statment SA'!AV35+'Fin Statment SA'!AV34","v":1488806.4370553745},{"$f":"'Fin Statment SA'!AW36+'Fin Statment SA'!AW35+'Fin Statment SA'!AW34","v":1240502.3422400164},{"$f":"'Fin Statment SA'!AX36+'Fin Statment SA'!AX35+'Fin Statment SA'!AX34","v":1504054.8155101188},{"$f":"'Fin Statment SA'!AY36+'Fin Statment SA'!AY35+'Fin Statment SA'!AY34","v":1253319.8356211968},{"$f":"'Fin Statment SA'!AZ36+'Fin Statment SA'!AZ35+'Fin Statment SA'!AZ34","v":1519516.9605778637},{"$f":"'Fin Statment SA'!BA36+'Fin Statment SA'!BA35+'Fin Statment SA'!BA34","v":1266241.0572132363},{"$f":"'Fin Statment SA'!BB36+'Fin Statment SA'!BB35+'Fin Statment SA'!BB34","v":1450936.4203224955},{"$f":"'Fin Statment SA'!BC36+'Fin Statment SA'!BC35+'Fin Statment SA'!BC34","v":982700.50884651672},{"$f":"'Fin Statment SA'!BD36+'Fin Statment SA'!BD35+'Fin Statment SA'!BD34","v":1324312.8962729741},{"$f":"'Fin Statment SA'!BE36+'Fin Statment SA'!BE35+'Fin Statment SA'!BE34","v":989397.39499084931},{"$f":"'Fin Statment SA'!BF36+'Fin Statment SA'!BF35+'Fin Statment SA'!BF34","v":1334366.0931208823},{"$f":"'Fin Statment SA'!BG36+'Fin Statment SA'!BG35+'Fin Statment SA'!BG34","v":996108.65105565265},{"$f":"'Fin Statment SA'!BH36+'Fin Statment SA'!BH35+'Fin Statment SA'!BH34","v":1344496.5268314108},{"$f":"'Fin Statment SA'!BI36+'Fin Statment SA'!BI35+'Fin Statment SA'!BI34","v":1002798.068198496},{"$f":"'Fin Statment SA'!BJ36+'Fin Statment SA'!BJ35+'Fin Statment SA'!BJ34","v":1354591.5537845115},{"$f":"'Fin Statment SA'!BK36+'Fin Statment SA'!BK35+'Fin Statment SA'!BK34","v":1009456.610406446},{"$f":"'Fin Statment SA'!BL36+'Fin Statment SA'!BL35+'Fin Statment SA'!BL34","v":1364704.9964948967},{"$f":"'Fin Statment SA'!BM36+'Fin Statment SA'!BM35+'Fin Statment SA'!BM34","v":1016098.5264619731},{"$f":"'Fin Statment SA'!BN36+'Fin Statment SA'!BN35+'Fin Statment SA'!BN34","v":1374835.2471149629},{"$f":"'Fin Statment SA'!BO36+'Fin Statment SA'!BO35+'Fin Statment SA'!BO34","v":1022748.2663334664},{"$f":"'Fin Statment SA'!BP36+'Fin Statment SA'!BP35+'Fin Statment SA'!BP34","v":3958124.9934167955},{"$f":"'Fin Statment SA'!BQ36+'Fin Statment SA'!BQ35+'Fin Statment SA'!BQ34","v":2948132.0641312767},{"$f":"'Fin Statment SA'!BR36+'Fin Statment SA'!BR35+'Fin Statment SA'!BR34","v":3998451.7001376394},{"$f":"'Fin Statment SA'!BS36+'Fin Statment SA'!BS35+'Fin Statment SA'!BS34","v":2978419.1021316801},{"$f":"'Fin Statment SA'!BT36+'Fin Statment SA'!BT35+'Fin Statment SA'!BT34","v":4039174.1431554426},{"$f":"'Fin Statment SA'!BU36+'Fin Statment SA'!BU35+'Fin Statment SA'!BU34","v":3009002.0411749696},{"$f":"'Fin Statment SA'!BV36+'Fin Statment SA'!BV35+'Fin Statment SA'!BV34","v":4080296.1297060661},{"$f":"'Fin Statment SA'!BW36+'Fin Statment SA'!BW35+'Fin Statment SA'!BW34","v":3039962.230041014},{"$f":"'Fin Statment SA'!BX36+'Fin Statment SA'!BX35+'Fin Statment SA'!BX34","v":4121994.0176638849},{"$f":"'Fin Statment SA'!BY36+'Fin Statment SA'!BY35+'Fin Statment SA'!BY34","v":3071196.5797337024},{"$f":"'Fin Statment SA'!BZ36+'Fin Statment SA'!BZ35+'Fin Statment SA'!BZ34","v":4163928.3514830125},{"$f":"'Fin Statment SA'!CA36+'Fin Statment SA'!CA35+'Fin Statment SA'!CA34","v":3102685.4759110352},{"$f":"'Fin Statment SA'!CB36+'Fin Statment SA'!CB35+'Fin Statment SA'!CB34","v":4206273.8763201367},{"$f":"'Fin Statment SA'!CC36+'Fin Statment SA'!CC35+'Fin Statment SA'!CC34","v":3134481.6888977648},{"$f":"'Fin Statment SA'!CD36+'Fin Statment SA'!CD35+'Fin Statment SA'!CD34","v":4249034.5399656482},{"$f":"'Fin Statment SA'!CE36+'Fin Statment SA'!CE35+'Fin Statment SA'!CE34","v":3166669.803260521},{"$f":"'Fin Statment SA'!CF36+'Fin Statment SA'!CF35+'Fin Statment SA'!CF34","v":4292393.7466290379},{"$f":"'Fin Statment SA'!CG36+'Fin Statment SA'!CG35+'Fin Statment SA'!CG34","v":3199142.5980278496},{"$f":"'Fin Statment SA'!CH36+'Fin Statment SA'!CH35+'Fin Statment SA'!CH34","v":4335998.4411051478},{"$f":"'Fin Statment SA'!CI36+'Fin Statment SA'!CI35+'Fin Statment SA'!CI34","v":3231879.6694759587},{"$f":"'Fin Statment SA'!CJ36+'Fin Statment SA'!CJ35+'Fin Statment SA'!CJ34","v":2311076.0307793291},{"$f":"'Fin Statment SA'!CK36+'Fin Statment SA'!CK35+'Fin Statment SA'!CK34","v":0},{"$f":"'Fin Statment SA'!CL36+'Fin Statment SA'!CL35+'Fin Statment SA'!CL34","v":0},{"$f":"'Fin Statment SA'!CM36+'Fin Statment SA'!CM35+'Fin Statment SA'!CM34","v":0},{"$f":"'Fin Statment SA'!CN36+'Fin Statment SA'!CN35+'Fin Statment SA'!CN34","v":0},{"$f":"'Fin Statment SA'!CO36+'Fin Statment SA'!CO35+'Fin Statment SA'!CO34","v":0},{"$f":"'Fin Statment SA'!CP36+'Fin Statment SA'!CP35+'Fin Statment SA'!CP34","v":0},{"$f":"'Fin Statment SA'!CQ36+'Fin Statment SA'!CQ35+'Fin Statment SA'!CQ34","v":0},{"$f":"'Fin Statment SA'!CR36+'Fin Statment SA'!CR35+'Fin Statment SA'!CR34","v":0},{"$f":"'Fin Statment SA'!CS36+'Fin Statment SA'!CS35+'Fin Statment SA'!CS34","v":0},{"$f":"'Fin Statment SA'!CT36+'Fin Statment SA'!CT35+'Fin Statment SA'!CT34","v":0},{"$f":"'Fin Statment SA'!CU36+'Fin Statment SA'!CU35+'Fin Statment SA'!CU34","v":0},{"$f":"'Fin Statment SA'!CV36+'Fin Statment SA'!CV35+'Fin Statment SA'!CV34","v":0},{"$f":"'Fin Statment SA'!CW36+'Fin Statment SA'!CW35+'Fin Statment SA'!CW34","v":0},{"$f":"'Fin Statment SA'!CX36+'Fin Statment SA'!CX35+'Fin Statment SA'!CX34","v":0},{"$f":"'Fin Statment SA'!CY36+'Fin Statment SA'!CY35+'Fin Statment SA'!CY34","v":0},{"$f":"'Fin Statment SA'!CZ36+'Fin Statment SA'!CZ35+'Fin Statment SA'!CZ34","v":0},{"$f":"'Fin Statment SA'!DA36+'Fin Statment SA'!DA35+'Fin Statment SA'!DA34","v":0},{"$f":"'Fin Statment SA'!DB36+'Fin Statment SA'!DB35+'Fin Statment SA'!DB34","v":0},{"$f":"'Fin Statment SA'!DC36+'Fin Statment SA'!DC35+'Fin Statment SA'!DC34","v":0},{"$f":"'Fin Statment SA'!DD36+'Fin Statment SA'!DD35+'Fin Statment SA'!DD34","v":0},{"$f":"'Fin Statment SA'!DE36+'Fin Statment SA'!DE35+'Fin Statment SA'!DE34","v":0},{"$f":"'Fin Statment SA'!DF36+'Fin Statment SA'!DF35+'Fin Statment SA'!DF34","v":0},{"$f":"'Fin Statment SA'!DG36+'Fin Statment SA'!DG35+'Fin Statment SA'!DG34","v":0},{"$f":"'Fin Statment SA'!DH36+'Fin Statment SA'!DH35+'Fin Statment SA'!DH34","v":0}]
[null,null,"Equity Cash Invested",null,null,null,"USD",null,null,null,{"$f":"'Fin Statment SA'!K44","v":6153749.9999999991},{"$f":"'Fin Statment SA'!L44","v":15256.249999999996},{"$f":"'Fin Statment SA'!M44","v":9964781.6770833302},{"$f":"'Fin Statment SA'!N44","v":31889.646545138883},{"$f":"'Fin Statment SA'!O44","v":5006692.7959560463},{"$f":"'Fin Statment SA'!P44","v":40287.283949307523},{"$f":"'Fin Statment SA'!Q44","v":40354.429422556364},{"$f":"'Fin Statment SA'!R44","v":0},{"$f":"'Fin Statment SA'!S44","v":0},{"$f":"'Fin Statment SA'!T44","v":0},{"$f":"'Fin Statment SA'!U44","v":0},{"$f":"'Fin Statment SA'!V44","v":0},{"$f":"'Fin Statment SA'!W44","v":0},{"$f":"'Fin Statment SA'!X44","v":0},{"$f":"'Fin Statment SA'!Y44","v":0},{"$f":"'Fin Statment SA'!Z44","v":0},{"$f":"'Fin Statment SA'!AA44","v":0},{"$f":"'Fin Statment SA'!AB44","v":0},{"$f":"'Fin Statment SA'!AC44","v":0},{"$f":"'Fin Statment SA'!AD44","v":0},{"$f":"'Fin Statment SA'!AE44","v":0},{"$f":"'Fin Statment SA'!AF44","v":0},{"$f":"'Fin Statment SA'!AG44","v":0},{"$f":"'Fin Statment SA'!AH44","v":0},{"$f":"'Fin Statment SA'!AI44","v":0},{"$f":"'Fin Statment SA'!AJ44","v":0},{"$f":"'Fin Statment SA'!AK44","v":0},{"$f":"'Fin Statment SA'!AL44","v":0},{"$f":"'Fin Statment SA'!AM44","v":0},{"$f":"'Fin Statment SA'!AN44","v":0},{"$f":"'Fin Statment SA'!AO44","v":0},{"$f":"'Fin Statment SA'!AP44","v":0},{"$f":"'Fin Statment SA'!AQ44","v":0},{"$f":"'Fin Statment SA'!AR44","v":0},{"$f":"'Fin Statment SA'!AS44","v":0},{"$f":"'Fin Statment SA'!AT44","v":0},{"$f":"'Fin Statment SA'!AU44","v":0},{"$f":"'Fin Statment SA'!AV44","v":0},{"$f":"'Fin Statment SA'!AW44","v":0},{"$f":"'Fin Statment SA'!AX44","v":0},{"$f":"'Fin Statment SA'!AY44","v":0},{"$f":"'Fin Statment SA'!AZ44","v":0},{"$f":"'Fin Statment SA'!BA44","v":0},{"$f":"'Fin Statment SA'!BB44","v":0},{"$f":"'Fin Statment SA'!BC44","v":0},{"$f":"'Fin Statment SA'!BD44","v":0},{"$f":"'Fin Statment SA'!BE44","v":0},{"$f":"'Fin Statment SA'!BF44","v":0},{"$f":"'Fin Statment SA'!BG44","v":0},{"$f":"'Fin Statment SA'!BH44","v":0},{"$f":"'Fin Statment SA'!BI44","v":0},{"$f":"'Fin Statment SA'!BJ44","v":0},{"$f":"'Fin Statment SA'!BK44","v":0},{"$f":"'Fin Statment SA'!BL44","v":0},{"$f":"'Fin Statment SA'!BM44","v":0},{"$f":"'Fin Statment SA'!BN44","v":0},{"$f":"'Fin Statment SA'!BO44","v":0},{"$f":"'Fin Statment SA'!BP44","v":0},{"$f":"'Fin Statment SA'!BQ44","v":0},{"$f":"'Fin Statment SA'!BR44","v":0},{"$f":"'Fin Statment SA'!BS44","v":0},{"$f":"'Fin Statment SA'!BT44","v":0},{"$f":"'Fin Statment SA'!BU44","v":0},{"$f":"'Fin Statment SA'!BV44","v":0},{"$f":"'Fin Statment SA'!BW44","v":0},{"$f":"'Fin Statment SA'!BX44","v":0},{"$f":"'Fin Statment SA'!BY44","v":0},{"$f":"'Fin Statment SA'!BZ44","v":0},{"$f":"'Fin Statment SA'!CA44","v":0},{"$f":"'Fin Statment SA'!CB44","v":0},{"$f":"'Fin Statment SA'!CC44","v":0},{"$f":"'Fin Statment SA'!CD44","v":0},{"$f":"'Fin Statment SA'!CE44","v":0},{"$f":"'Fin Statment SA'!CF44","v":0},{"$f":"'Fin Statment SA'!CG44","v":0},{"$f":"'Fin Statment SA'!CH44","v":0},{"$f":"'Fin Statment SA'!CI44","v":0},{"$f":"'Fin Statment SA'!CJ44","v":0},{"$f":"'Fin Statment SA'!CK44","v":0},{"$f":"'Fin Statment SA'!CL44","v":0},{"$f":"'Fin Statment SA'!CM44","v":0},{"$f":"'Fin Statment SA'!CN44","v":0},{"$f":"'Fin Statment SA'!CO44","v":0},{"$f":"'Fin Statment SA'!CP44","v":0},{"$f":"'Fin Statment SA'!CQ44","v":0},{"$f":"'Fin Statment SA'!CR44","v":0},{"$f":"'Fin Statment SA'!CS44","v":0},{"$f":"'Fin Statment SA'!CT44","v":0},{"$f":"'Fin Statment SA'!CU44","v":0},{"$f":"'Fin Statment SA'!CV44","v":0},{"$f":"'Fin Statment SA'!CW44","v":0},{"$f":"'Fin Statment SA'!CX44","v":0},{"$f":"'Fin Statment SA'!CY44","v":0},{"$f":"'Fin Statment SA'!CZ44","v":0},{"$f":"'Fin Statment SA'!DA44","v":0},{"$f":"'Fin Statment SA'!DB44","v":0},{"$f":"'Fin Statment SA'!DC44","v":0},{"$f":"'Fin Statment SA'!DD44","v":0},{"$f":"'Fin Statment SA'!DE44","v":0},{"$f":"'Fin Statment SA'!DF44","v":0},{"$f":"'Fin Statment SA'!DG44","v":0},{"$f":"'Fin Statment SA'!DH44","v":0}]
[null,null,"Net Equity IRR",null,null,null,"% p.a.",{"$f":"XIRR(K33:DH33,K3:DH3)","v":0.11938351988792417},null,null,{"$f":"K31-K32","v":-6153749.9999999991},{"$f":"L31-L32","v":-15256.249999999996},-9964781.6770833302,-31889.646545138883,-5006692.7959560463,-40287.283949307523,-40354.429422556364,709387.58894959302,1062854.4393934167,1290069.5866352245,1073903.1604654419,1303362.3371598436,1085047.0660505213,1316785.9549090131,1096300.4686265003,1330341.7095870851,1107697.824735115,1344122.7348625036,1119240.7385086678,1357965.8932884894,1130830.8085875404,1371927.7049446772,1142534.6998019111,1386026.8908859263,1154388.2502720023,1400323.8955870352,1166337.9190125174,1414702.4183886875,1178390.3856042814,1429222.3508455812,1190561.127442752,1443885.0612399695,1202887.4154306836,1458753.4148927159,1215313.5587266488,1473706.4433989306,1227846.503284005,1488806.4370553745,1240502.3422400164,1504054.8155101188,1253319.8356211968,1519516.9605778637,1266241.0572132363,1450936.4203224955,982700.50884651672,1324312.8962729741,989397.39499084931,1334366.0931208823,996108.65105565265,1344496.5268314108,1002798.068198496,1354591.5537845115,1009456.610406446,1364704.9964948967,1016098.5264619731,1374835.2471149629,1022748.2663334664,3958124.9934167955,2948132.0641312767,3998451.7001376394,2978419.1021316801,4039174.1431554426,3009002.0411749696,4080296.1297060661,3039962.230041014,{"$f":"BX31-BX32","v":4121994.0176638849},3071196.5797337024,4163928.3514830125,3102685.4759110352,4206273.8763201367,3134481.6888977648,4249034.5399656482,3166669.803260521,4292393.7466290379,3199142.5980278496,4335998.4411051478,3231879.6694759587,2311076.0307793291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Equity IRR without SHL"]
[null,null,"Dividends Received",null,null,null,"USD",null,null,null,{"$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},{"$f":"'Debt and Waterfall SA'!R79","v":709387.58894959302},{"$f":"'Debt and Waterfall SA'!S79","v":1062854.4393934167},{"$f":"'Debt and Waterfall SA'!T79","v":1290069.5866352245},{"$f":"'Debt and Waterfall SA'!U79","v":1073903.1604654419},{"$f":"'Debt and Waterfall SA'!V79","v":1303362.3371598436},{"$f":"'Debt and Waterfall SA'!W79","v":1085047.0660505213},{"$f":"'Debt and Waterfall SA'!X79","v":1316785.9549090131},{"$f":"'Debt and Waterfall SA'!Y79","v":1096300.4686265003},{"$f":"'Debt and Waterfall SA'!Z79","v":1330341.7095870851},{"$f":"'Debt and Waterfall SA'!AA79","v":1107697.824735115},{"$f":"'Debt and Waterfall SA'!AB79","v":1344122.7348625036},{"$f":"'Debt and Waterfall SA'!AC79","v":1119240.7385086678},{"$f":"'Debt and Waterfall SA'!AD79","v":1357965.8932884894},{"$f":"'Debt and Waterfall SA'!AE79","v":1130830.8085875404},{"$f":"'Debt and Waterfall SA'!AF79","v":1371927.7049446772},{"$f":"'Debt and Waterfall SA'!AG79","v":1142534.6998019111},{"$f":"'Debt and Waterfall SA'!AH79","v":1386026.8908859263},{"$f":"'Debt and Waterfall SA'!AI79","v":1154388.2502720023},{"$f":"'Debt and Waterfall SA'!AJ79","v":1400323.8955870352},{"$f":"'Debt and Waterfall SA'!AK79","v":1166337.9190125174},{"$f":"'Debt and Waterfall SA'!AL79","v":1414702.4183886875},{"$f":"'Debt and Waterfall SA'!AM79","v":1178390.3856042814},{"$f":"'Debt and Waterfall SA'!AN79","v":1429222.3508455812},{"$f":"'Debt and Waterfall SA'!AO79","v":1190561.127442752},{"$f":"'Debt and Waterfall SA'!AP79","v":1443885.0612399695},{"$f":"'Debt and Waterfall SA'!AQ79","v":1202887.4154306836},{"$f":"'Debt and Waterfall SA'!AR79","v":1458753.4148927159},{"$f":"'Debt and Waterfall SA'!AS79","v":1215313.5587266488},{"$f":"'Debt and Waterfall SA'!AT79","v":1473706.4433989306},{"$f":"'Debt and Waterfall SA'!AU79","v":1227846.503284005},{"$f":"'Debt and Waterfall SA'!AV79","v":1488806.4370553745},{"$f":"'Debt and Waterfall SA'!AW79","v":1240502.3422400164},{"$f":"'Debt and Waterfall SA'!AX79","v":1504054.8155101188},{"$f":"'Debt and Waterfall SA'!AY79","v":1253319.8356211968},{"$f":"'Debt and Waterfall SA'!AZ79","v":1519516.9605778637},{"$f":"'Debt and Waterfall SA'!BA79","v":1266241.0572132363},{"$f":"'Debt and Waterfall SA'!BB79","v":1450936.4203224955},{"$f":"'Debt and Waterfall SA'!BC79","v":982700.50884651672},{"$f":"'Debt and Waterfall SA'!BD79","v":1324312.8962729741},{"$f":"'Debt and Waterfall SA'!BE79","v":989397.39499084931},{"$f":"'Debt and Waterfall SA'!BF79","v":1334366.0931208823},{"$f":"'Debt and Waterfall SA'!BG79","v":996108.65105565265},{"$f":"'Debt and Waterfall SA'!BH79","v":1344496.5268314108},{"$f":"'Debt and Waterfall SA'!BI79","v":1002798.068198496},{"$f":"'Debt and Waterfall SA'!BJ79","v":1354591.5537845115},{"$f":"'Debt and Waterfall SA'!BK79","v":1009456.610406446},{"$f":"'Debt and Waterfall SA'!BL79","v":1364704.9964948967},{"$f":"'Debt and Waterfall SA'!BM79","v":1016098.5264619731},{"$f":"'Debt and Waterfall SA'!BN79","v":1374835.2471149629},{"$f":"'Debt and Waterfall SA'!BO79","v":1022748.2663334664},{"$f":"'Debt and Waterfall SA'!BP79","v":3958124.9934167955},{"$f":"'Debt and Waterfall SA'!BQ79","v":2948132.0641312767},{"$f":"'Debt and Waterfall SA'!BR79","v":3998451.7001376394},{"$f":"'Debt and Waterfall SA'!BS79","v":2978419.1021316801},{"$f":"'Debt and Waterfall SA'!BT79","v":4039174.1431554426},{"$f":"'Debt and Waterfall SA'!BU79","v":3009002.0411749696},{"$f":"'Debt and Waterfall SA'!BV79","v":4080296.1297060661},{"$f":"'Debt and Waterfall SA'!BW79","v":3039962.230041014},{"$f":"'Debt and Waterfall SA'!BX79","v":4121994.0176638849},{"$f":"'Debt and Waterfall SA'!BY79","v":3071196.5797337024},{"$f":"'Debt and Waterfall SA'!BZ79","v":4163928.3514830125},{"$f":"'Debt and Waterfall SA'!CA79","v":3102685.4759110352},{"$f":"'Debt and Waterfall SA'!CB79","v":4206273.8763201367},{"$f":"'Debt and Waterfall SA'!CC79","v":3134481.6888977648},{"$f":"'Debt and Waterfall SA'!CD79","v":4249034.5399656482},{"$f":"'Debt and Waterfall SA'!CE79","v":3166669.803260521},{"$f":"'Debt and Waterfall SA'!CF79","v":4292393.7466290379},{"$f":"'Debt and Waterfall SA'!CG79","v":3199142.5980278496},{"$f":"'Debt and Waterfall SA'!CH79","v":4335998.4411051478},{"$f":"'Debt and Waterfall SA'!CI79","v":3231879.6694759587},{"$f":"'Debt and Waterfall SA'!CJ79","v":2311076.0307793291},{"$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!K77","v":6153749.9999999991},{"$f":"ConstM!L77","v":15256.249999999996},{"$f":"ConstM!M77","v":9964781.6770833302},{"$f":"ConstM!N77","v":31889.646545138883},{"$f":"ConstM!O77","v":5006692.7959560463},{"$f":"ConstM!P77","v":40287.283949307523},{"$f":"ConstM!Q77","v":40354.429422556364},{"$f":"ConstM!R77","v":0},{"$f":"ConstM!S77","v":0},{"$f":"ConstM!T77","v":0},{"$f":"ConstM!U77","v":0},{"$f":"ConstM!V77","v":0},{"$f":"ConstM!W77","v":0},{"$f":"ConstM!X77","v":0},{"$f":"ConstM!Y77","v":0},{"$f":"ConstM!Z77","v":0},{"$f":"ConstM!AA77","v":0},{"$f":"ConstM!AB77","v":0},{"$f":"ConstM!AC77","v":0},{"$f":"ConstM!AD77","v":0},{"$f":"ConstM!AE77","v":0},{"$f":"ConstM!AF77","v":0},{"$f":"ConstM!AG77","v":0},{"$f":"ConstM!AH77","v":0},{"$f":"ConstM!AI77","v":0},{"$f":"ConstM!AJ77","v":0},{"$f":"ConstM!AK77","v":0},{"$f":"ConstM!AL77","v":0},{"$f":"ConstM!AM77","v":0},{"$f":"ConstM!AN77","v":0},{"$f":"ConstM!AO77","v":0},{"$f":"ConstM!AP77","v":0},{"$f":"ConstM!AQ77","v":0},{"$f":"ConstM!AR77","v":0},{"$f":"ConstM!AS77","v":0},{"$f":"ConstM!AT77","v":0},{"$f":"ConstM!AU77","v":0},{"$f":"ConstM!AV77","v":0},{"$f":"ConstM!AW77","v":0},{"$f":"ConstM!AX77","v":0},{"$f":"ConstM!AY77","v":0},{"$f":"ConstM!AZ77","v":0},{"$f":"ConstM!BA77","v":0},{"$f":"ConstM!BB77","v":0},{"$f":"ConstM!BC77","v":0},{"$f":"ConstM!BD77","v":0},{"$f":"ConstM!BE77","v":0},{"$f":"ConstM!BF77","v":0},{"$f":"ConstM!BG77","v":0},{"$f":"ConstM!BH77","v":0},{"$f":"ConstM!BI77","v":0},{"$f":"ConstM!BJ77","v":0},{"$f":"ConstM!BK77","v":0},{"$f":"ConstM!BL77","v":0},{"$f":"ConstM!BM77","v":0},{"$f":"ConstM!BN77","v":0},{"$f":"ConstM!BO77","v":0},{"$f":"ConstM!BP77","v":0},{"$f":"ConstM!BQ77","v":0},{"$f":"ConstM!BR77","v":0},{"$f":"ConstM!BS77","v":0},{"$f":"ConstM!BT77","v":0},{"$f":"ConstM!BU77","v":0},{"$f":"ConstM!BV77","v":0},{"$f":"ConstM!BW77","v":0},{"$f":"ConstM!BX77","v":0},{"$f":"ConstM!BY77","v":0},{"$f":"ConstM!BZ77","v":0},{"$f":"ConstM!CA77","v":0},{"$f":"ConstM!CB77","v":0},{"$f":"ConstM!CC77","v":0},{"$f":"ConstM!CD77","v":0},{"$f":"ConstM!CE77","v":0},{"$f":"ConstM!CF77","v":0},{"$f":"ConstM!CG77","v":0},{"$f":"ConstM!CH77","v":0},{"$f":"ConstM!CI77","v":0},{"$f":"ConstM!CJ77","v":0},{"$f":"ConstM!CK77","v":0},{"$f":"ConstM!CL77","v":0},{"$f":"ConstM!CM77","v":0},{"$f":"ConstM!CN77","v":0},{"$f":"ConstM!CO77","v":0},{"$f":"ConstM!CP77","v":0},{"$f":"ConstM!CQ77","v":0},{"$f":"ConstM!CR77","v":0},{"$f":"ConstM!CS77","v":0},{"$f":"ConstM!CT77","v":0},{"$f":"ConstM!CU77","v":0},{"$f":"ConstM!CV77","v":0},{"$f":"ConstM!CW77","v":0},{"$f":"ConstM!CX77","v":0},{"$f":"ConstM!CY77","v":0},{"$f":"ConstM!CZ77","v":0},{"$f":"ConstM!DA77","v":0},{"$f":"ConstM!DB77","v":0},{"$f":"ConstM!DC77","v":0},{"$f":"ConstM!DD77","v":0},{"$f":"ConstM!DE77","v":0},{"$f":"ConstM!DF77","v":0},{"$f":"ConstM!DG77","v":0},{"$f":"ConstM!DH77","v":0}]
[null,null,"Net Equity Cash Flow",null,null,null,"USD",null,null,null,{"$f":"K36-K37","v":-6153749.9999999991},{"$f":"L36-L37","v":-15256.249999999996},-9964781.6770833302,-31889.646545138883,-5006692.7959560463,-40287.283949307523,-40354.429422556364,709387.58894959302,1062854.4393934167,1290069.5866352245,1073903.1604654419,1303362.3371598436,1085047.0660505213,1316785.9549090131,1096300.4686265003,1330341.7095870851,1107697.824735115,1344122.7348625036,1119240.7385086678,1357965.8932884894,1130830.8085875404,1371927.7049446772,1142534.6998019111,1386026.8908859263,1154388.2502720023,1400323.8955870352,1166337.9190125174,1414702.4183886875,1178390.3856042814,1429222.3508455812,1190561.127442752,1443885.0612399695,1202887.4154306836,1458753.4148927159,1215313.5587266488,1473706.4433989306,1227846.503284005,1488806.4370553745,1240502.3422400164,1504054.8155101188,1253319.8356211968,1519516.9605778637,1266241.0572132363,1450936.4203224955,982700.50884651672,1324312.8962729741,989397.39499084931,1334366.0931208823,996108.65105565265,1344496.5268314108,1002798.068198496,1354591.5537845115,1009456.610406446,1364704.9964948967,1016098.5264619731,1374835.2471149629,1022748.2663334664,3958124.9934167955,2948132.0641312767,3998451.7001376394,2978419.1021316801,4039174.1431554426,3009002.0411749696,4080296.1297060661,3039962.230041014,{"$f":"BX36-BX37","v":4121994.0176638849},3071196.5797337024,4163928.3514830125,3102685.4759110352,4206273.8763201367,3134481.6888977648,4249034.5399656482,3166669.803260521,4292393.7466290379,3199142.5980278496,4335998.4411051478,3231879.6694759587,2311076.0307793291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity IRR",null,null,null,"% p.a.",{"$f":"XIRR(K38:DH38,K3:DH3)","v":0.11938351988792417}]
[]
[]
[null,"DSCR"]
[null,null,"CFADS",null,null,null,"USD",null,null,null,{"$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},{"$f":"'Debt and Waterfall SA'!R17","v":2027268.1637317548},{"$f":"'Debt and Waterfall SA'!S17","v":3037395.9189978749},{"$f":"'Debt and Waterfall SA'!T17","v":3686725.0607763492},{"$f":"'Debt and Waterfall SA'!U17","v":3068970.6474371403},{"$f":"'Debt and Waterfall SA'!V17","v":3724712.7143056295},{"$f":"'Debt and Waterfall SA'!W17","v":3100817.3915361119},{"$f":"'Debt and Waterfall SA'!X17","v":3763074.3565572109},{"$f":"'Debt and Waterfall SA'!Y17","v":3132977.0530967545},{"$f":"'Debt and Waterfall SA'!Z17","v":3801813.6160569498},{"$f":"'Debt and Waterfall SA'!AA17","v":3165548.1010677535},{"$f":"'Debt and Waterfall SA'!AB17","v":3841196.6476177457},{"$f":"'Debt and Waterfall SA'!AC17","v":3198535.1196938814},{"$f":"'Debt and Waterfall SA'!AD17","v":3880757.2415718222},{"$f":"'Debt and Waterfall SA'!AE17","v":3231656.9003006015},{"$f":"'Debt and Waterfall SA'!AF17","v":3920656.9194341307},{"$f":"'Debt and Waterfall SA'!AG17","v":3265103.9557894156},{"$f":"'Debt and Waterfall SA'!AH17","v":3960949.1817156738},{"$f":"'Debt and Waterfall SA'!AI17","v":3298978.7033456638},{"$f":"'Debt and Waterfall SA'!AJ17","v":4001806.7649589884},{"$f":"'Debt and Waterfall SA'!AK17","v":3333128.1350275152},{"$f":"'Debt and Waterfall SA'!AL17","v":4042897.308367623},{"$f":"'Debt and Waterfall SA'!AM17","v":3367571.3395556677},{"$f":"'Debt and Waterfall SA'!AN17","v":4084391.9683643989},{"$f":"'Debt and Waterfall SA'!AO17","v":3402352.5478013093},{"$f":"'Debt and Waterfall SA'!AP17","v":4126294.655188363},{"$f":"'Debt and Waterfall SA'!AQ17","v":3437578.2715159357},{"$f":"'Debt and Waterfall SA'!AR17","v":4168785.0236087497},{"$f":"'Debt and Waterfall SA'!AS17","v":3473089.3589585284},{"$f":"'Debt and Waterfall SA'!AT17","v":4211517.373475356},{"$f":"'Debt and Waterfall SA'!AU17","v":3508905.6600818182},{"$f":"'Debt and Waterfall SA'!AV17","v":4254669.716269494},{"$f":"'Debt and Waterfall SA'!AW17","v":3545073.1654068385},{"$f":"'Debt and Waterfall SA'!AX17","v":4298246.1090220222},{"$f":"'Debt and Waterfall SA'!AY17","v":3581702.6422616355},{"$f":"'Debt and Waterfall SA'!AZ17","v":4342433.3980684187},{"$f":"'Debt and Waterfall SA'!BA17","v":3618628.5507186088},{"$f":"'Debt and Waterfall SA'!BB17","v":4146445.8334747273},{"$f":"'Debt and Waterfall SA'!BC17","v":2808334.2408307893},{"$f":"'Debt and Waterfall SA'!BD17","v":3784584.6406883853},{"$f":"'Debt and Waterfall SA'!BE17","v":2827472.4161922233},{"$f":"'Debt and Waterfall SA'!BF17","v":3813314.3876292207},{"$f":"'Debt and Waterfall SA'!BG17","v":2846651.6575135626},{"$f":"'Debt and Waterfall SA'!BH17","v":3842264.8599324655},{"$f":"'Debt and Waterfall SA'!BI17","v":2865768.4881698303},{"$f":"'Debt and Waterfall SA'!BJ17","v":3871114.1477869898},{"$f":"'Debt and Waterfall SA'!BK17","v":2884797.0852940464},{"$f":"'Debt and Waterfall SA'!BL17","v":3900016.0636815829},{"$f":"'Debt and Waterfall SA'!BM17","v":2903778.1686613029},{"$f":"'Debt and Waterfall SA'!BN17","v":3928966.0127539835},{"$f":"'Debt and Waterfall SA'!BO17","v":2922781.610712688},{"$f":"'Debt and Waterfall SA'!BP17","v":3958124.9934167955},{"$f":"'Debt and Waterfall SA'!BQ17","v":2948132.0641312767},{"$f":"'Debt and Waterfall SA'!BR17","v":3998451.7001376399},{"$f":"'Debt and Waterfall SA'!BS17","v":2978419.1021316801},{"$f":"'Debt and Waterfall SA'!BT17","v":4039174.1431554426},{"$f":"'Debt and Waterfall SA'!BU17","v":3009002.0411749696},{"$f":"'Debt and Waterfall SA'!BV17","v":4080296.1297060661},{"$f":"'Debt and Waterfall SA'!BW17","v":3039962.230041014},{"$f":"'Debt and Waterfall SA'!BX17","v":4121994.0176638849},{"$f":"'Debt and Waterfall SA'!BY17","v":3071196.5797337024},{"$f":"'Debt and Waterfall SA'!BZ17","v":4163928.351483013},{"$f":"'Debt and Waterfall SA'!CA17","v":3102685.4759110352},{"$f":"'Debt and Waterfall SA'!CB17","v":4206273.8763201367},{"$f":"'Debt and Waterfall SA'!CC17","v":3134481.6888977648},{"$f":"'Debt and Waterfall SA'!CD17","v":4249034.5399656482},{"$f":"'Debt and Waterfall SA'!CE17","v":3166669.803260521},{"$f":"'Debt and Waterfall SA'!CF17","v":4292393.7466290388},{"$f":"'Debt and Waterfall SA'!CG17","v":3199142.5980278496},{"$f":"'Debt and Waterfall SA'!CH17","v":4335998.4411051478},{"$f":"'Debt and Waterfall SA'!CI17","v":3231879.6694759587},{"$f":"'Debt and Waterfall SA'!CJ17","v":2311076.0307793291},{"$f":"'Debt and Waterfall SA'!CK17","v":0},{"$f":"'Debt and Waterfall SA'!CL17","v":0},{"$f":"'Debt and Waterfall SA'!CM17","v":0},{"$f":"'Debt and Waterfall SA'!CN17","v":0},{"$f":"'Debt and Waterfall SA'!CO17","v":0},{"$f":"'Debt and Waterfall SA'!CP17","v":0},{"$f":"'Debt and Waterfall SA'!CQ17","v":0},{"$f":"'Debt and Waterfall SA'!CR17","v":0},{"$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},{"$f":"'Debt and Waterfall SA'!R70+'Debt and Waterfall SA'!R71","v":1317880.5747821617},{"$f":"'Debt and Waterfall SA'!S70+'Debt and Waterfall SA'!S71","v":1974541.4796044582},{"$f":"'Debt and Waterfall SA'!T70+'Debt and Waterfall SA'!T71","v":2396655.4741411246},{"$f":"'Debt and Waterfall SA'!U70+'Debt and Waterfall SA'!U71","v":1995067.4869716985},{"$f":"'Debt and Waterfall SA'!V70+'Debt and Waterfall SA'!V71","v":2421350.3771457858},{"$f":"'Debt and Waterfall SA'!W70+'Debt and Waterfall SA'!W71","v":2015770.3254855906},{"$f":"'Debt and Waterfall SA'!X70+'Debt and Waterfall SA'!X71","v":2446288.4016481978},{"$f":"'Debt and Waterfall SA'!Y70+'Debt and Waterfall SA'!Y71","v":2036676.5844702541},{"$f":"'Debt and Waterfall SA'!Z70+'Debt and Waterfall SA'!Z71","v":2471471.9064698648},{"$f":"'Debt and Waterfall SA'!AA70+'Debt and Waterfall SA'!AA71","v":2057850.2763326385},{"$f":"'Debt and Waterfall SA'!AB70+'Debt and Waterfall SA'!AB71","v":2497073.9127552421},{"$f":"'Debt and Waterfall SA'!AC70+'Debt and Waterfall SA'!AC71","v":2079294.3811852136},{"$f":"'Debt and Waterfall SA'!AD70+'Debt and Waterfall SA'!AD71","v":2522791.3482833328},{"$f":"'Debt and Waterfall SA'!AE70+'Debt and Waterfall SA'!AE71","v":2100826.0917130611},{"$f":"'Debt and Waterfall SA'!AF70+'Debt and Waterfall SA'!AF71","v":2548729.2144894535},{"$f":"'Debt and Waterfall SA'!AG70+'Debt and Waterfall SA'!AG71","v":2122569.2559875045},{"$f":"'Debt and Waterfall SA'!AH70+'Debt and Waterfall SA'!AH71","v":2574922.2908297474},{"$f":"'Debt and Waterfall SA'!AI70+'Debt and Waterfall SA'!AI71","v":2144590.4530736618},{"$f":"'Debt and Waterfall SA'!AJ70+'Debt and Waterfall SA'!AJ71","v":2601482.869371953},{"$f":"'Debt and Waterfall SA'!AK70+'Debt and Waterfall SA'!AK71","v":2166790.216014998},{"$f":"'Debt and Waterfall SA'!AL70+'Debt and Waterfall SA'!AL71","v":2628194.8899789355},{"$f":"'Debt and Waterfall SA'!AM70+'Debt and Waterfall SA'!AM71","v":2189180.9539513863},{"$f":"'Debt and Waterfall SA'!AN70+'Debt and Waterfall SA'!AN71","v":2655169.617518818},{"$f":"'Debt and Waterfall SA'!AO70+'Debt and Waterfall SA'!AO71","v":2211791.4203585573},{"$f":"'Debt and Waterfall SA'!AP70+'Debt and Waterfall SA'!AP71","v":2682409.5939483936},{"$f":"'Debt and Waterfall SA'!AQ70+'Debt and Waterfall SA'!AQ71","v":2234690.856085252},{"$f":"'Debt and Waterfall SA'!AR70+'Debt and Waterfall SA'!AR71","v":2710031.6087160339},{"$f":"'Debt and Waterfall SA'!AS70+'Debt and Waterfall SA'!AS71","v":2257775.8002318796},{"$f":"'Debt and Waterfall SA'!AT70+'Debt and Waterfall SA'!AT71","v":2737810.9300764254},{"$f":"'Debt and Waterfall SA'!AU70+'Debt and Waterfall SA'!AU71","v":2281059.1567978133},{"$f":"'Debt and Waterfall SA'!AV70+'Debt and Waterfall SA'!AV71","v":2765863.2792141195},{"$f":"'Debt and Waterfall SA'!AW70+'Debt and Waterfall SA'!AW71","v":2304570.8231668221},{"$f":"'Debt and Waterfall SA'!AX70+'Debt and Waterfall SA'!AX71","v":2794191.2935119034},{"$f":"'Debt and Waterfall SA'!AY70+'Debt and Waterfall SA'!AY71","v":2328382.8066404387},{"$f":"'Debt and Waterfall SA'!AZ70+'Debt and Waterfall SA'!AZ71","v":2822916.437490555},{"$f":"'Debt and Waterfall SA'!BA70+'Debt and Waterfall SA'!BA71","v":2352387.4935053722},{"$f":"'Debt and Waterfall SA'!BB70+'Debt and Waterfall SA'!BB71","v":2695509.4131522262},{"$f":"'Debt and Waterfall SA'!BC70+'Debt and Waterfall SA'!BC71","v":1825633.7319842726},{"$f":"'Debt and Waterfall SA'!BD70+'Debt and Waterfall SA'!BD71","v":2460271.7444154108},{"$f":"'Debt and Waterfall SA'!BE70+'Debt and Waterfall SA'!BE71","v":1838075.0212013738},{"$f":"'Debt and Waterfall SA'!BF70+'Debt and Waterfall SA'!BF71","v":2478948.2945083384},{"$f":"'Debt and Waterfall SA'!BG70+'Debt and Waterfall SA'!BG71","v":1850543.0064579097},{"$f":"'Debt and Waterfall SA'!BH70+'Debt and Waterfall SA'!BH71","v":2497768.3331010542},{"$f":"'Debt and Waterfall SA'!BI70+'Debt and Waterfall SA'!BI71","v":1862970.4199713343},{"$f":"'Debt and Waterfall SA'!BJ70+'Debt and Waterfall SA'!BJ71","v":2516522.5940024783},{"$f":"'Debt and Waterfall SA'!BK70+'Debt and Waterfall SA'!BK71","v":1875340.4748876006},{"$f":"'Debt and Waterfall SA'!BL70+'Debt and Waterfall SA'!BL71","v":2535311.0671866862},{"$f":"'Debt and Waterfall SA'!BM70+'Debt and Waterfall SA'!BM71","v":1887679.6421993298},{"$f":"'Debt and Waterfall SA'!BN70+'Debt and Waterfall SA'!BN71","v":2554130.7656390206},{"$f":"'Debt and Waterfall SA'!BO70+'Debt and Waterfall SA'!BO71","v":1900033.3443792218},{"$f":"'Debt and Waterfall SA'!BP70+'Debt and Waterfall SA'!BP71","v":0},{"$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":1.5382791146055479},null,null,{"$f":"IF(K44>0.1,K43/K44)","v":false},{"$f":"IF(L44>0.1,L43/L44)","v":false},false,false,false,false,false,1.5382791146055483,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055479,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055483,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055483,1.5382791146055483,1.5382791146055481,1.5382791146055483,1.5382791146055479,1.5382791146055483,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055483,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,1.5382791146055481,false,false,false,false,false,false,false,false,{"$f":"IF(BX44>0.1,BX43/BX44)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Interest Rate Index",null,null,null,"Index",null,null,null,{"$f":"'Debt and Waterfall SA'!K28","v":1},{"$f":"'Debt and Waterfall SA'!L28","v":1},{"$f":"'Debt and Waterfall SA'!M28","v":1},{"$f":"'Debt and Waterfall SA'!N28","v":1},{"$f":"'Debt and Waterfall SA'!O28","v":1},{"$f":"'Debt and Waterfall SA'!P28","v":1},{"$f":"'Debt and Waterfall SA'!Q28","v":1},{"$f":"'Debt and Waterfall SA'!R28","v":1.0125},{"$f":"'Debt and Waterfall SA'!S28","v":1.02515625},{"$f":"'Debt and Waterfall SA'!T28","v":1.0379707031249998},{"$f":"'Debt and Waterfall SA'!U28","v":1.0509453369140622},{"$f":"'Debt and Waterfall SA'!V28","v":1.0640821536254879},{"$f":"'Debt and Waterfall SA'!W28","v":1.0773831805458065},{"$f":"'Debt and Waterfall SA'!X28","v":1.0908504703026289},{"$f":"'Debt and Waterfall SA'!Y28","v":1.1044861011814118},{"$f":"'Debt and Waterfall SA'!Z28","v":1.1182921774461794},{"$f":"'Debt and Waterfall SA'!AA28","v":1.1322708296642565},{"$f":"'Debt and Waterfall SA'!AB28","v":1.1464242150350596},{"$f":"'Debt and Waterfall SA'!AC28","v":1.1607545177229979},{"$f":"'Debt and Waterfall SA'!AD28","v":1.1752639491945354},{"$f":"'Debt and Waterfall SA'!AE28","v":1.189954748559467},{"$f":"'Debt and Waterfall SA'!AF28","v":1.2048291829164604},{"$f":"'Debt and Waterfall SA'!AG28","v":1.2198895477029161},{"$f":"'Debt and Waterfall SA'!AH28","v":1.2351381670492025},{"$f":"'Debt and Waterfall SA'!AI28","v":1.2505773941373175},{"$f":"'Debt and Waterfall SA'!AJ28","v":1.266209611564034},{"$f":"'Debt and Waterfall SA'!AK28","v":1.2820372317085844},{"$f":"'Debt and Waterfall SA'!AL28","v":1.2980626971049416},{"$f":"'Debt and Waterfall SA'!AM28","v":1.3142884808187534},{"$f":"'Debt and Waterfall SA'!AN28","v":1.3307170868289877},{"$f":"'Debt and Waterfall SA'!AO28","v":1.34735105041435},{"$f":"'Debt and Waterfall SA'!AP28","v":1.3641929385445293},{"$f":"'Debt and Waterfall SA'!AQ28","v":1.3812453502763358},{"$f":"'Debt and Waterfall SA'!AR28","v":1.3985109171547898},{"$f":"'Debt and Waterfall SA'!AS28","v":1.4159923036192246},{"$f":"'Debt and Waterfall SA'!AT28","v":1.4336922074144649},{"$f":"'Debt and Waterfall SA'!AU28","v":1.4516133600071457},{"$f":"'Debt and Waterfall SA'!AV28","v":1.4697585270072349},{"$f":"'Debt and Waterfall SA'!AW28","v":1.4881305085948253},{"$f":"'Debt and Waterfall SA'!AX28","v":1.5067321399522606},{"$f":"'Debt and Waterfall SA'!AY28","v":1.5255662917016639},{"$f":"'Debt and Waterfall SA'!AZ28","v":1.5446358703479346},{"$f":"'Debt and Waterfall SA'!BA28","v":1.5639438187272836},{"$f":"'Debt and Waterfall SA'!BB28","v":1.5834931164613746},{"$f":"'Debt and Waterfall SA'!BC28","v":1.6032867804171418},{"$f":"'Debt and Waterfall SA'!BD28","v":1.6233278651723559},{"$f":"'Debt and Waterfall SA'!BE28","v":1.6436194634870103},{"$f":"'Debt and Waterfall SA'!BF28","v":1.6641647067805978},{"$f":"'Debt and Waterfall SA'!BG28","v":1.6849667656153553},{"$f":"'Debt and Waterfall SA'!BH28","v":1.7060288501855472},{"$f":"'Debt and Waterfall SA'!BI28","v":1.7273542108128663},{"$f":"'Debt and Waterfall SA'!BJ28","v":1.7489461384480272},{"$f":"'Debt and Waterfall SA'!BK28","v":1.7708079651786275},{"$f":"'Debt and Waterfall SA'!BL28","v":1.7929430647433602},{"$f":"'Debt and Waterfall SA'!BM28","v":1.8153548530526522},{"$f":"'Debt and Waterfall SA'!BN28","v":1.8380467887158103},{"$f":"'Debt and Waterfall SA'!BO28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!BP28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!BQ28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!BR28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!BS28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!BT28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!BU28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!BV28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!BW28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!BX28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!BY28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!BZ28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!CA28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!CB28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!CC28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!CD28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!CE28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!CF28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!CG28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!CH28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!CI28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!CJ28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!CK28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!CL28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!CM28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!CN28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!CO28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!CP28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!CQ28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!CR28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!CS28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!CT28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!CU28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!CV28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!CW28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!CX28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!CY28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!CZ28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!DA28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!DB28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!DC28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!DD28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!DE28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!DF28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!DG28","v":1.8610223735747577},{"$f":"'Debt and Waterfall SA'!DH28","v":1.8610223735747577}]
[null,null,"Repayment Flag",null,null,null,"Flag",null,null,null,{"$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},{"$f":"'Debt and Waterfall SA'!R24","v":1},{"$f":"'Debt and Waterfall SA'!S24","v":1},{"$f":"'Debt and Waterfall SA'!T24","v":1},{"$f":"'Debt and Waterfall SA'!U24","v":1},{"$f":"'Debt and Waterfall SA'!V24","v":1},{"$f":"'Debt and Waterfall SA'!W24","v":1},{"$f":"'Debt and Waterfall SA'!X24","v":1},{"$f":"'Debt and Waterfall SA'!Y24","v":1},{"$f":"'Debt and Waterfall SA'!Z24","v":1},{"$f":"'Debt and Waterfall SA'!AA24","v":1},{"$f":"'Debt and Waterfall SA'!AB24","v":1},{"$f":"'Debt and Waterfall SA'!AC24","v":1},{"$f":"'Debt and Waterfall SA'!AD24","v":1},{"$f":"'Debt and Waterfall SA'!AE24","v":1},{"$f":"'Debt and Waterfall SA'!AF24","v":1},{"$f":"'Debt and Waterfall SA'!AG24","v":1},{"$f":"'Debt and Waterfall SA'!AH24","v":1},{"$f":"'Debt and Waterfall SA'!AI24","v":1},{"$f":"'Debt and Waterfall SA'!AJ24","v":1},{"$f":"'Debt and Waterfall SA'!AK24","v":1},{"$f":"'Debt and Waterfall SA'!AL24","v":1},{"$f":"'Debt and Waterfall SA'!AM24","v":1},{"$f":"'Debt and Waterfall SA'!AN24","v":1},{"$f":"'Debt and Waterfall SA'!AO24","v":1},{"$f":"'Debt and Waterfall SA'!AP24","v":1},{"$f":"'Debt and Waterfall SA'!AQ24","v":1},{"$f":"'Debt and Waterfall SA'!AR24","v":1},{"$f":"'Debt and Waterfall SA'!AS24","v":1},{"$f":"'Debt and Waterfall SA'!AT24","v":1},{"$f":"'Debt and Waterfall SA'!AU24","v":1},{"$f":"'Debt and Waterfall SA'!AV24","v":1},{"$f":"'Debt and Waterfall SA'!AW24","v":1},{"$f":"'Debt and Waterfall SA'!AX24","v":1},{"$f":"'Debt and Waterfall SA'!AY24","v":1},{"$f":"'Debt and Waterfall SA'!AZ24","v":1},{"$f":"'Debt and Waterfall SA'!BA24","v":1},{"$f":"'Debt and Waterfall SA'!BB24","v":1},{"$f":"'Debt and Waterfall SA'!BC24","v":1},{"$f":"'Debt and Waterfall SA'!BD24","v":1},{"$f":"'Debt and Waterfall SA'!BE24","v":1},{"$f":"'Debt and Waterfall SA'!BF24","v":1},{"$f":"'Debt and Waterfall SA'!BG24","v":1},{"$f":"'Debt and Waterfall SA'!BH24","v":1},{"$f":"'Debt and Waterfall SA'!BI24","v":1},{"$f":"'Debt and Waterfall SA'!BJ24","v":1},{"$f":"'Debt and Waterfall SA'!BK24","v":1},{"$f":"'Debt and Waterfall SA'!BL24","v":1},{"$f":"'Debt and Waterfall SA'!BM24","v":1},{"$f":"'Debt and Waterfall SA'!BN24","v":1},{"$f":"'Debt and Waterfall SA'!BO24","v":1},{"$f":"'Debt and Waterfall SA'!BP24","v":0},{"$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},{"$f":"L48*L43","v":0},0,0,0,0,0,2027268.1637317548,3037395.9189978749,3686725.0607763492,3068970.6474371403,3724712.7143056295,3100817.3915361119,3763074.3565572109,3132977.0530967545,3801813.6160569498,3165548.1010677535,3841196.6476177457,3198535.1196938814,3880757.2415718222,3231656.9003006015,3920656.9194341307,3265103.9557894156,3960949.1817156738,3298978.7033456638,4001806.7649589884,3333128.1350275152,4042897.308367623,3367571.3395556677,4084391.9683643989,3402352.5478013093,4126294.655188363,3437578.2715159357,4168785.0236087497,3473089.3589585284,4211517.373475356,3508905.6600818182,4254669.716269494,3545073.1654068385,4298246.1090220222,3581702.6422616355,4342433.3980684187,3618628.5507186088,4146445.8334747273,2808334.2408307893,3784584.6406883853,2827472.4161922233,3813314.3876292207,2846651.6575135626,3842264.8599324655,2865768.4881698303,3871114.1477869898,2884797.0852940464,3900016.0636815829,2903778.1686613029,3928966.0127539835,2922781.610712688,0,0,0,0,0,0,0,0,{"$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",{"$f":"SUMPRODUCT(K50:DH50/K47:DH47)","v":130772258.43868466}]
[null,null,"Debt at COD",null,null,null,"USD",{"$f":"ConstM!G53","v":85012048.331825539}]
[null,null,"LLCR",null,null,null,"x",{"$f":"H51/H52","v":1.5382791146055481}]
[]
[null,null,"CFADS over Debt Life",null,null,null,"USD",null,null,null,{"$f":"K43","v":0},{"$f":"L43","v":0},0,0,0,0,0,2027268.1637317548,3037395.9189978749,3686725.0607763492,3068970.6474371403,3724712.7143056295,3100817.3915361119,3763074.3565572109,3132977.0530967545,3801813.6160569498,3165548.1010677535,3841196.6476177457,3198535.1196938814,3880757.2415718222,3231656.9003006015,3920656.9194341307,3265103.9557894156,3960949.1817156738,3298978.7033456638,4001806.7649589884,3333128.1350275152,4042897.308367623,3367571.3395556677,4084391.9683643989,3402352.5478013093,4126294.655188363,3437578.2715159357,4168785.0236087497,3473089.3589585284,4211517.373475356,3508905.6600818182,4254669.716269494,3545073.1654068385,4298246.1090220222,3581702.6422616355,4342433.3980684187,3618628.5507186088,4146445.8334747273,2808334.2408307893,3784584.6406883853,2827472.4161922233,3813314.3876292207,2846651.6575135626,3842264.8599324655,2865768.4881698303,3871114.1477869898,2884797.0852940464,3900016.0636815829,2903778.1686613029,3928966.0127539835,2922781.610712688,3958124.9934167955,2948132.0641312767,3998451.7001376399,2978419.1021316801,4039174.1431554426,3009002.0411749696,4080296.1297060661,3039962.230041014,{"$f":"BX43","v":4121994.0176638849},3071196.5797337024,4163928.351483013,3102685.4759110352,4206273.8763201367,3134481.6888977648,4249034.5399656482,3166669.803260521,4292393.7466290388,3199142.5980278496,4335998.4411051478,3231879.6694759587,2311076.0307793291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PV of CFADS",null,null,null,"USD",{"$f":"SUMPRODUCT(K55:DH55/K47:DH47)","v":170878341.13976392}]
[null,null,"Debt at COD",null,null,null,"USD",{"$f":"H52","v":85012048.331825539}]
[null,null,"PLCR",null,null,null,"x",{"$f":"H56/H57","v":2.0100485106861381}]
[]
[null,null,"Opening Balance of Debt Post COD",null,null,null,"USD",null,null,null,{"$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},{"$f":"'Debt and Waterfall SA'!R44","v":85012048.33182551},{"$f":"'Debt and Waterfall SA'!S44","v":84756818.361191168},{"$f":"'Debt and Waterfall SA'!T44","v":83841737.111101598},{"$f":"'Debt and Waterfall SA'!U44","v":82493103.350849241},{"$f":"'Debt and Waterfall SA'!V44","v":81529199.655763164},{"$f":"'Debt and Waterfall SA'!W44","v":80126964.274314418},{"$f":"'Debt and Waterfall SA'!X44","v":79112781.002257764},{"$f":"'Debt and Waterfall SA'!Y44","v":77655402.363137782},{"$f":"'Debt and Waterfall SA'!Z44","v":76589418.308206752},{"$f":"'Debt and Waterfall SA'!AA44","v":75075314.13058947},{"$f":"'Debt and Waterfall SA'!AB44","v":73955905.280889198},{"$f":"'Debt and Waterfall SA'!AC44","v":72383280.184145078},{"$f":"'Debt and Waterfall SA'!AD44","v":71208776.805261672},{"$f":"'Debt and Waterfall SA'!AE44","v":69576095.167044103},{"$f":"'Debt and Waterfall SA'!AF44","v":68344970.264919087},{"$f":"'Debt and Waterfall SA'!AG44","v":66650553.17874112},{"$f":"'Debt and Waterfall SA'!AH44","v":65361115.837487876},{"$f":"'Debt and Waterfall SA'!AI44","v":63603207.494626731},{"$f":"'Debt and Waterfall SA'!AJ44","v":62253657.135235906},{"$f":"'Debt and Waterfall SA'!AK44","v":60430344.980054401},{"$f":"'Debt and Waterfall SA'!AL44","v":59018934.076290086},{"$f":"'Debt and Waterfall SA'!AM44","v":57128475.862264775},{"$f":"'Debt and Waterfall SA'!AN44","v":55653400.856591702},{"$f":"'Debt and Waterfall SA'!AO44","v":53693898.749780282},{"$f":"'Debt and Waterfall SA'!AP44","v":52153281.06379398},{"$f":"'Debt and Waterfall SA'!AQ44","v":50122787.483143009},{"$f":"'Debt and Waterfall SA'!AR44","v":48514631.470597044},{"$f":"'Debt and Waterfall SA'!AS44","v":46411032.75526347},{"$f":"'Debt and Waterfall SA'!AT44","v":44733394.864472382},{"$f":"'Debt and Waterfall SA'!AU44","v":42554751.370201863},{"$f":"'Debt and Waterfall SA'!AV44","v":40805626.605531573},{"$f":"'Debt and Waterfall SA'!AW44","v":38549833.658886597},{"$f":"'Debt and Waterfall SA'!AX44","v":36727135.756455854},{"$f":"'Debt and Waterfall SA'!AY44","v":34392033.659899652},{"$f":"'Debt and Waterfall SA'!AZ44","v":32493551.274007957},{"$f":"'Debt and Waterfall SA'!BA44","v":30076804.227442503},{"$f":"'Debt and Waterfall SA'!BB44","v":28100376.786780164},{"$f":"'Debt and Waterfall SA'!BC44","v":25756122.083462689},{"$f":"'Debt and Waterfall SA'!BD44","v":24252439.877521701},{"$f":"'Debt and Waterfall SA'!BE44","v":22095323.631575312},{"$f":"'Debt and Waterfall SA'!BF44","v":20533440.155768629},{"$f":"'Debt and Waterfall SA'!BG44","v":18311159.8632074},{"$f":"'Debt and Waterfall SA'!BH44","v":16689506.355039582},{"$f":"'Debt and Waterfall SA'!BI44","v":14400356.851376522},{"$f":"'Debt and Waterfall SA'!BJ44","v":12717390.892047394},{"$f":"'Debt and Waterfall SA'!BK44","v":10359835.684195507},{"$f":"'Debt and Waterfall SA'!BL44","v":8613993.1553603504},{"$f":"'Debt and Waterfall SA'!BM44","v":6186357.0026156679},{"$f":"'Debt and Waterfall SA'!BN44","v":4376006.8229490342},{"$f":"'Debt and Waterfall SA'!BO44","v":1876576.1425968767},{"$f":"'Debt and Waterfall SA'!BP44","v":1.1594966053962708E-7},{"$f":"'Debt and Waterfall SA'!BQ44","v":1.1739903129637242E-7},{"$f":"'Debt and Waterfall SA'!BR44","v":1.1886651918757708E-7},{"$f":"'Debt and Waterfall SA'!BS44","v":1.2035235067742179E-7},{"$f":"'Debt and Waterfall SA'!BT44","v":1.2185675506088956E-7},{"$f":"'Debt and Waterfall SA'!BU44","v":1.2337996449915068E-7},{"$f":"'Debt and Waterfall SA'!BV44","v":1.2492221405539007E-7},{"$f":"'Debt and Waterfall SA'!BW44","v":1.2648374173108244E-7},{"$f":"'Debt and Waterfall SA'!BX44","v":1.2806478850272096E-7},{"$f":"'Debt and Waterfall SA'!BY44","v":1.2966559835900498E-7},{"$f":"'Debt and Waterfall SA'!BZ44","v":1.3128641833849253E-7},{"$f":"'Debt and Waterfall SA'!CA44","v":1.3292749856772369E-7},{"$f":"'Debt and Waterfall SA'!CB44","v":1.3458909229982023E-7},{"$f":"'Debt and Waterfall SA'!CC44","v":1.3627145595356799E-7},{"$f":"'Debt and Waterfall SA'!CD44","v":1.3797484915298759E-7},{"$f":"'Debt and Waterfall SA'!CE44","v":1.3969953476739993E-7},{"$f":"'Debt and Waterfall SA'!CF44","v":1.4144577895199242E-7},{"$f":"'Debt and Waterfall SA'!CG44","v":1.4321385118889233E-7},{"$f":"'Debt and Waterfall SA'!CH44","v":1.450040243287535E-7},{"$f":"'Debt and Waterfall SA'!CI44","v":1.4681657463286292E-7},{"$f":"'Debt and Waterfall SA'!CJ44","v":1.486517818157737E-7},{"$f":"'Debt and Waterfall SA'!CK44","v":1.5050992908847087E-7},{"$f":"'Debt and Waterfall SA'!CL44","v":1.5239130320207675E-7},{"$f":"'Debt and Waterfall SA'!CM44","v":1.542961944921027E-7},{"$f":"'Debt and Waterfall SA'!CN44","v":1.5622489692325398E-7},{"$f":"'Debt and Waterfall SA'!CO44","v":1.5817770813479465E-7},{"$f":"'Debt and Waterfall SA'!CP44","v":1.6015492948647958E-7},{"$f":"'Debt and Waterfall SA'!CQ44","v":1.6215686610506057E-7},{"$f":"'Debt and Waterfall SA'!CR44","v":1.6418382693137383E-7},{"$f":"'Debt and Waterfall SA'!CS44","v":1.66236124768016E-7},{"$f":"'Debt and Waterfall SA'!CT44","v":1.6831407632761622E-7},{"$f":"'Debt and Waterfall SA'!CU44","v":1.7041800228171142E-7},{"$f":"'Debt and Waterfall SA'!CV44","v":1.7254822731023283E-7},{"$f":"'Debt and Waterfall SA'!CW44","v":1.7470508015161075E-7},{"$f":"'Debt and Waterfall SA'!CX44","v":1.7688889365350588E-7},{"$f":"'Debt and Waterfall SA'!CY44","v":1.791000048241747E-7},{"$f":"'Debt and Waterfall SA'!CZ44","v":1.8133875488447687E-7},{"$f":"'Debt and Waterfall SA'!DA44","v":1.8360548932053284E-7},{"$f":"'Debt and Waterfall SA'!DB44","v":1.8590055793703951E-7},{"$f":"'Debt and Waterfall SA'!DC44","v":1.882243149112525E-7},{"$f":"'Debt and Waterfall SA'!DD44","v":1.9057711884764316E-7},{"$f":"'Debt and Waterfall SA'!DE44","v":1.9295933283323871E-7},{"$f":"'Debt and Waterfall SA'!DF44","v":1.9537132449365418E-7},{"$f":"'Debt and Waterfall SA'!DG44","v":1.9781346604982486E-7},{"$f":"'Debt and Waterfall SA'!DH44","v":2.0028613437544768E-7}]
[null,null,"Maximum Debt",null,null,null,"USD",{"$f":"MAX(K60:DH60)","v":85012048.33182551}]
[null,null,"Sum of Debt",null,null,null,"USD",{"$f":"SUM(K60:DH60)","v":2417259152.2567616}]
[null,null,"Average Debt Life",null,null,null,"Periods",{"$f":"H62/H61","v":28.434312543811807}]
[null,null,"Average Debt Life",null,null,null,"Years",{"$f":"H63/2","v":14.217156271905903}]
[]
[null,"Graph Data"]
[null,null,"Operation Flag",null,null,null,null,null,null,null,{"$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},{"$f":"TimeSA!Q27","v":1},{"$f":"TimeSA!R27","v":1},{"$f":"TimeSA!S27","v":1},{"$f":"TimeSA!T27","v":1},{"$f":"TimeSA!U27","v":1},{"$f":"TimeSA!V27","v":1},{"$f":"TimeSA!W27","v":1},{"$f":"TimeSA!X27","v":1},{"$f":"TimeSA!Y27","v":1},{"$f":"TimeSA!Z27","v":1},{"$f":"TimeSA!AA27","v":1},{"$f":"TimeSA!AB27","v":1},{"$f":"TimeSA!AC27","v":1},{"$f":"TimeSA!AD27","v":1},{"$f":"TimeSA!AE27","v":1},{"$f":"TimeSA!AF27","v":1},{"$f":"TimeSA!AG27","v":1},{"$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},{"$f":"TimeSA!CI27","v":0},{"$f":"TimeSA!CJ27","v":0},{"$f":"TimeSA!CK27","v":0},{"$f":"TimeSA!CL27","v":0},{"$f":"TimeSA!CM27","v":0},{"$f":"TimeSA!CN27","v":0},{"$f":"TimeSA!CO27","v":0},{"$f":"TimeSA!CP27","v":0},{"$f":"TimeSA!CQ27","v":0},{"$f":"TimeSA!CR27","v":0},{"$f":"TimeSA!CS27","v":0},{"$f":"TimeSA!CT27","v":0},{"$f":"TimeSA!CU27","v":0},{"$f":"TimeSA!CV27","v":0},{"$f":"TimeSA!CW27","v":0},{"$f":"TimeSA!CX27","v":0},{"$f":"TimeSA!CY27","v":0},{"$f":"TimeSA!CZ27","v":0},{"$f":"TimeSA!DA27","v":0},{"$f":"TimeSA!DB27","v":0},{"$f":"TimeSA!DC27","v":0},{"$f":"TimeSA!DD27","v":0},{"$f":"TimeSA!DE27","v":0},{"$f":"TimeSA!DF27","v":0},{"$f":"TimeSA!DG27","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$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"},"2024-01-31","2024-07-31","2025-01-31","2025-07-31","2026-01-31","2026-07-31","2027-01-31","2027-07-31","2028-01-31","2028-07-31","2029-01-31","2029-07-31","2030-01-31","2030-07-31","2031-01-31","2031-07-31","2032-01-31","2032-07-31","2033-01-31","2033-07-31","2034-01-31","2034-07-31","2035-01-31","2035-07-31","2036-01-31","2036-07-31","2037-01-31","2037-07-31","2038-01-31","2038-07-31","2039-01-31","2039-07-31","2040-01-31","2040-07-31","2041-01-31","2041-07-31","2042-01-31","2042-07-31","2043-01-31","2043-07-31","2044-01-31","2044-07-31","2045-01-31","2045-07-31","2046-01-31","2046-07-31","2047-01-31","2047-07-31","2048-01-31","2048-07-31","2049-01-31","2049-07-31","2050-01-31","2050-07-31","2051-01-31","2051-07-31","2052-01-31","2052-07-31",{"$f":"IF(BX67,BX3,NA())","v":"2053-01-31"},"2053-07-31","2054-01-31","2054-07-31","2055-01-31","2055-07-31","2056-01-31","2056-07-31","2057-01-31","2057-07-31","2058-01-31","2058-07-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[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":2027268.1637317548},{"$f":"'Debt and Waterfall SA'!S69","v":3037395.9189978749},{"$f":"'Debt and Waterfall SA'!T69","v":3686725.0607763492},{"$f":"'Debt and Waterfall SA'!U69","v":3068970.6474371403},{"$f":"'Debt and Waterfall SA'!V69","v":3724712.7143056295},{"$f":"'Debt and Waterfall SA'!W69","v":3100817.3915361119},{"$f":"'Debt and Waterfall SA'!X69","v":3763074.3565572109},{"$f":"'Debt and Waterfall SA'!Y69","v":3132977.0530967545},{"$f":"'Debt and Waterfall SA'!Z69","v":3801813.6160569498},{"$f":"'Debt and Waterfall SA'!AA69","v":3165548.1010677535},{"$f":"'Debt and Waterfall SA'!AB69","v":3841196.6476177457},{"$f":"'Debt and Waterfall SA'!AC69","v":3198535.1196938814},{"$f":"'Debt and Waterfall SA'!AD69","v":3880757.2415718222},{"$f":"'Debt and Waterfall SA'!AE69","v":3231656.9003006015},{"$f":"'Debt and Waterfall SA'!AF69","v":3920656.9194341307},{"$f":"'Debt and Waterfall SA'!AG69","v":3265103.9557894156},{"$f":"'Debt and Waterfall SA'!AH69","v":3960949.1817156738},{"$f":"'Debt and Waterfall SA'!AI69","v":3298978.7033456638},{"$f":"'Debt and Waterfall SA'!AJ69","v":4001806.7649589884},{"$f":"'Debt and Waterfall SA'!AK69","v":3333128.1350275152},{"$f":"'Debt and Waterfall SA'!AL69","v":4042897.308367623},{"$f":"'Debt and Waterfall SA'!AM69","v":3367571.3395556677},{"$f":"'Debt and Waterfall SA'!AN69","v":4084391.9683643989},{"$f":"'Debt and Waterfall SA'!AO69","v":3402352.5478013093},{"$f":"'Debt and Waterfall SA'!AP69","v":4126294.655188363},{"$f":"'Debt and Waterfall SA'!AQ69","v":3437578.2715159357},{"$f":"'Debt and Waterfall SA'!AR69","v":4168785.0236087497},{"$f":"'Debt and Waterfall SA'!AS69","v":3473089.3589585284},{"$f":"'Debt and Waterfall SA'!AT69","v":4211517.373475356},{"$f":"'Debt and Waterfall SA'!AU69","v":3508905.6600818182},{"$f":"'Debt and Waterfall SA'!AV69","v":4254669.716269494},{"$f":"'Debt and Waterfall SA'!AW69","v":3545073.1654068385},{"$f":"'Debt and Waterfall SA'!AX69","v":4298246.1090220222},{"$f":"'Debt and Waterfall SA'!AY69","v":3581702.6422616355},{"$f":"'Debt and Waterfall SA'!AZ69","v":4342433.3980684187},{"$f":"'Debt and Waterfall SA'!BA69","v":3618628.5507186088},{"$f":"'Debt and Waterfall SA'!BB69","v":4146445.8334747218},{"$f":"'Debt and Waterfall SA'!BC69","v":2808334.2408307893},{"$f":"'Debt and Waterfall SA'!BD69","v":3784584.6406883849},{"$f":"'Debt and Waterfall SA'!BE69","v":2827472.4161922233},{"$f":"'Debt and Waterfall SA'!BF69","v":3813314.3876292207},{"$f":"'Debt and Waterfall SA'!BG69","v":2846651.6575135626},{"$f":"'Debt and Waterfall SA'!BH69","v":3842264.859932465},{"$f":"'Debt and Waterfall SA'!BI69","v":2865768.4881698303},{"$f":"'Debt and Waterfall SA'!BJ69","v":3871114.1477869898},{"$f":"'Debt and Waterfall SA'!BK69","v":2884797.0852940464},{"$f":"'Debt and Waterfall SA'!BL69","v":3900016.0636815829},{"$f":"'Debt and Waterfall SA'!BM69","v":2903778.1686613029},{"$f":"'Debt and Waterfall SA'!BN69","v":3928966.0127539835},{"$f":"'Debt and Waterfall SA'!BO69","v":2922781.610712688},{"$f":"'Debt and Waterfall SA'!BP69","v":3958124.9934167955},{"$f":"'Debt and Waterfall SA'!BQ69","v":2948132.0641312767},{"$f":"'Debt and Waterfall SA'!BR69","v":3998451.7001376394},{"$f":"'Debt and Waterfall SA'!BS69","v":2978419.1021316801},{"$f":"'Debt and Waterfall SA'!BT69","v":4039174.1431554426},{"$f":"'Debt and Waterfall SA'!BU69","v":3009002.0411749696},{"$f":"'Debt and Waterfall SA'!BV69","v":4080296.1297060661},{"$f":"'Debt and Waterfall SA'!BW69","v":3039962.230041014},{"$f":"'Debt and Waterfall SA'!BX69","v":4121994.0176638849},{"$f":"'Debt and Waterfall SA'!BY69","v":3071196.5797337024},{"$f":"'Debt and Waterfall SA'!BZ69","v":4163928.3514830125},{"$f":"'Debt and Waterfall SA'!CA69","v":3102685.4759110352},{"$f":"'Debt and Waterfall SA'!CB69","v":4206273.8763201367},{"$f":"'Debt and Waterfall SA'!CC69","v":3134481.6888977648},{"$f":"'Debt and Waterfall SA'!CD69","v":4249034.5399656482},{"$f":"'Debt and Waterfall SA'!CE69","v":3166669.803260521},{"$f":"'Debt and Waterfall SA'!CF69","v":4292393.7466290379},{"$f":"'Debt and Waterfall SA'!CG69","v":3199142.5980278496},{"$f":"'Debt and Waterfall SA'!CH69","v":4335998.4411051478},{"$f":"'Debt and Waterfall SA'!CI69","v":3231879.6694759587},{"$f":"'Debt and Waterfall SA'!CJ69","v":2311076.0307793291},{"$f":"'Debt and Waterfall SA'!CK69","v":0},{"$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":1317880.5747821617},{"$f":"'Debt and Waterfall SA'!S52+'Debt and Waterfall SA'!S46","v":1974541.4796044582},{"$f":"'Debt and Waterfall SA'!T52+'Debt and Waterfall SA'!T46","v":2396655.4741411246},{"$f":"'Debt and Waterfall SA'!U52+'Debt and Waterfall SA'!U46","v":1995067.4869716985},{"$f":"'Debt and Waterfall SA'!V52+'Debt and Waterfall SA'!V46","v":2421350.3771457858},{"$f":"'Debt and Waterfall SA'!W52+'Debt and Waterfall SA'!W46","v":2015770.3254855906},{"$f":"'Debt and Waterfall SA'!X52+'Debt and Waterfall SA'!X46","v":2446288.4016481978},{"$f":"'Debt and Waterfall SA'!Y52+'Debt and Waterfall SA'!Y46","v":2036676.5844702541},{"$f":"'Debt and Waterfall SA'!Z52+'Debt and Waterfall SA'!Z46","v":2471471.9064698648},{"$f":"'Debt and Waterfall SA'!AA52+'Debt and Waterfall SA'!AA46","v":2057850.2763326385},{"$f":"'Debt and Waterfall SA'!AB52+'Debt and Waterfall SA'!AB46","v":2497073.9127552421},{"$f":"'Debt and Waterfall SA'!AC52+'Debt and Waterfall SA'!AC46","v":2079294.3811852136},{"$f":"'Debt and Waterfall SA'!AD52+'Debt and Waterfall SA'!AD46","v":2522791.3482833328},{"$f":"'Debt and Waterfall SA'!AE52+'Debt and Waterfall SA'!AE46","v":2100826.0917130611},{"$f":"'Debt and Waterfall SA'!AF52+'Debt and Waterfall SA'!AF46","v":2548729.2144894535},{"$f":"'Debt and Waterfall SA'!AG52+'Debt and Waterfall SA'!AG46","v":2122569.2559875045},{"$f":"'Debt and Waterfall SA'!AH52+'Debt and Waterfall SA'!AH46","v":2574922.2908297474},{"$f":"'Debt and Waterfall SA'!AI52+'Debt and Waterfall SA'!AI46","v":2144590.4530736618},{"$f":"'Debt and Waterfall SA'!AJ52+'Debt and Waterfall SA'!AJ46","v":2601482.869371953},{"$f":"'Debt and Waterfall SA'!AK52+'Debt and Waterfall SA'!AK46","v":2166790.216014998},{"$f":"'Debt and Waterfall SA'!AL52+'Debt and Waterfall SA'!AL46","v":2628194.8899789355},{"$f":"'Debt and Waterfall SA'!AM52+'Debt and Waterfall SA'!AM46","v":2189180.9539513863},{"$f":"'Debt and Waterfall SA'!AN52+'Debt and Waterfall SA'!AN46","v":2655169.617518818},{"$f":"'Debt and Waterfall SA'!AO52+'Debt and Waterfall SA'!AO46","v":2211791.4203585573},{"$f":"'Debt and Waterfall SA'!AP52+'Debt and Waterfall SA'!AP46","v":2682409.5939483936},{"$f":"'Debt and Waterfall SA'!AQ52+'Debt and Waterfall SA'!AQ46","v":2234690.856085252},{"$f":"'Debt and Waterfall SA'!AR52+'Debt and Waterfall SA'!AR46","v":2710031.6087160339},{"$f":"'Debt and Waterfall SA'!AS52+'Debt and Waterfall SA'!AS46","v":2257775.8002318796},{"$f":"'Debt and Waterfall SA'!AT52+'Debt and Waterfall SA'!AT46","v":2737810.9300764254},{"$f":"'Debt and Waterfall SA'!AU52+'Debt and Waterfall SA'!AU46","v":2281059.1567978133},{"$f":"'Debt and Waterfall SA'!AV52+'Debt and Waterfall SA'!AV46","v":2765863.2792141195},{"$f":"'Debt and Waterfall SA'!AW52+'Debt and Waterfall SA'!AW46","v":2304570.8231668221},{"$f":"'Debt and Waterfall SA'!AX52+'Debt and Waterfall SA'!AX46","v":2794191.2935119034},{"$f":"'Debt and Waterfall SA'!AY52+'Debt and Waterfall SA'!AY46","v":2328382.8066404387},{"$f":"'Debt and Waterfall SA'!AZ52+'Debt and Waterfall SA'!AZ46","v":2822916.437490555},{"$f":"'Debt and Waterfall SA'!BA52+'Debt and Waterfall SA'!BA46","v":2352387.4935053722},{"$f":"'Debt and Waterfall SA'!BB52+'Debt and Waterfall SA'!BB46","v":2695509.4131522262},{"$f":"'Debt and Waterfall SA'!BC52+'Debt and Waterfall SA'!BC46","v":1825633.7319842726},{"$f":"'Debt and Waterfall SA'!BD52+'Debt and Waterfall SA'!BD46","v":2460271.7444154108},{"$f":"'Debt and Waterfall SA'!BE52+'Debt and Waterfall SA'!BE46","v":1838075.0212013738},{"$f":"'Debt and Waterfall SA'!BF52+'Debt and Waterfall SA'!BF46","v":2478948.2945083384},{"$f":"'Debt and Waterfall SA'!BG52+'Debt and Waterfall SA'!BG46","v":1850543.0064579097},{"$f":"'Debt and Waterfall SA'!BH52+'Debt and Waterfall SA'!BH46","v":2497768.3331010542},{"$f":"'Debt and Waterfall SA'!BI52+'Debt and Waterfall SA'!BI46","v":1862970.4199713343},{"$f":"'Debt and Waterfall SA'!BJ52+'Debt and Waterfall SA'!BJ46","v":2516522.5940024783},{"$f":"'Debt and Waterfall SA'!BK52+'Debt and Waterfall SA'!BK46","v":1875340.4748876006},{"$f":"'Debt and Waterfall SA'!BL52+'Debt and Waterfall SA'!BL46","v":2535311.0671866862},{"$f":"'Debt and Waterfall SA'!BM52+'Debt and Waterfall SA'!BM46","v":1887679.6421993298},{"$f":"'Debt and Waterfall SA'!BN52+'Debt and Waterfall SA'!BN46","v":2554130.7656390206},{"$f":"'Debt and Waterfall SA'!BO52+'Debt and Waterfall SA'!BO46","v":1900033.3443792218},{"$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":0},{"$f":"TimeSA!R9","v":0},{"$f":"TimeSA!S9","v":0},{"$f":"TimeSA!T9","v":0},{"$f":"TimeSA!U9","v":0},{"$f":"TimeSA!V9","v":0},{"$f":"TimeSA!W9","v":0},{"$f":"TimeSA!X9","v":0},{"$f":"TimeSA!Y9","v":0},{"$f":"TimeSA!Z9","v":0},{"$f":"TimeSA!AA9","v":0},{"$f":"TimeSA!AB9","v":0},{"$f":"TimeSA!AC9","v":0},{"$f":"TimeSA!AD9","v":0},{"$f":"TimeSA!AE9","v":0},{"$f":"TimeSA!AF9","v":0},{"$f":"TimeSA!AG9","v":0},{"$f":"TimeSA!AH9","v":0},{"$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,{"$f":"OR(BX73,BX67)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K74,K3,NA())","v":"2023-01-31"},{"$f":"IF(L74,L3,NA())","v":"2023-02-28"},"2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2024-01-31","2024-07-31","2025-01-31","2025-07-31","2026-01-31","2026-07-31","2027-01-31","2027-07-31","2028-01-31","2028-07-31","2029-01-31","2029-07-31","2030-01-31","2030-07-31","2031-01-31","2031-07-31","2032-01-31","2032-07-31","2033-01-31","2033-07-31","2034-01-31","2034-07-31","2035-01-31","2035-07-31","2036-01-31","2036-07-31","2037-01-31","2037-07-31","2038-01-31","2038-07-31","2039-01-31","2039-07-31","2040-01-31","2040-07-31","2041-01-31","2041-07-31","2042-01-31","2042-07-31","2043-01-31","2043-07-31","2044-01-31","2044-07-31","2045-01-31","2045-07-31","2046-01-31","2046-07-31","2047-01-31","2047-07-31","2048-01-31","2048-07-31","2049-01-31","2049-07-31","2050-01-31","2050-07-31","2051-01-31","2051-07-31","2052-01-31","2052-07-31",{"$f":"IF(BX74,BX3,NA())","v":"2053-01-31"},"2053-07-31","2054-01-31","2054-07-31","2055-01-31","2055-07-31","2056-01-31","2056-07-31","2057-01-31","2057-07-31","2058-01-31","2058-07-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Debt Balance",null,null,null,null,null,null,null,{"$f":"'Fin Statment SA'!K68","v":24615000},{"$f":"'Fin Statment SA'!L68","v":24676025},{"$f":"'Fin Statment SA'!M68","v":64535151.708333336},{"$f":"'Fin Statment SA'!N68","v":64662710.294513889},{"$f":"'Fin Statment SA'!O68","v":84689481.478338078},{"$f":"'Fin Statment SA'!P68","v":84850630.61413531},{"$f":"'Fin Statment SA'!Q68","v":85012048.331825539},{"$f":"'Fin Statment SA'!R68","v":84756818.361191168},{"$f":"'Fin Statment SA'!S68","v":83841737.111101598},{"$f":"'Fin Statment SA'!T68","v":82493103.350849241},{"$f":"'Fin Statment SA'!U68","v":81529199.655763164},{"$f":"'Fin Statment SA'!V68","v":80126964.274314418},{"$f":"'Fin Statment SA'!W68","v":79112781.002257764},{"$f":"'Fin Statment SA'!X68","v":77655402.363137782},{"$f":"'Fin Statment SA'!Y68","v":76589418.308206752},{"$f":"'Fin Statment SA'!Z68","v":75075314.13058947},{"$f":"'Fin Statment SA'!AA68","v":73955905.280889198},{"$f":"'Fin Statment SA'!AB68","v":72383280.184145078},{"$f":"'Fin Statment SA'!AC68","v":71208776.805261672},{"$f":"'Fin Statment SA'!AD68","v":69576095.167044103},{"$f":"'Fin Statment SA'!AE68","v":68344970.264919087},{"$f":"'Fin Statment SA'!AF68","v":66650553.17874112},{"$f":"'Fin Statment SA'!AG68","v":65361115.837487876},{"$f":"'Fin Statment SA'!AH68","v":63603207.494626731},{"$f":"'Fin Statment SA'!AI68","v":62253657.135235906},{"$f":"'Fin Statment SA'!AJ68","v":60430344.980054401},{"$f":"'Fin Statment SA'!AK68","v":59018934.076290086},{"$f":"'Fin Statment SA'!AL68","v":57128475.862264775},{"$f":"'Fin Statment SA'!AM68","v":55653400.856591702},{"$f":"'Fin Statment SA'!AN68","v":53693898.749780282},{"$f":"'Fin Statment SA'!AO68","v":52153281.06379398},{"$f":"'Fin Statment SA'!AP68","v":50122787.483143009},{"$f":"'Fin Statment SA'!AQ68","v":48514631.470597044},{"$f":"'Fin Statment SA'!AR68","v":46411032.75526347},{"$f":"'Fin Statment SA'!AS68","v":44733394.864472382},{"$f":"'Fin Statment SA'!AT68","v":42554751.370201863},{"$f":"'Fin Statment SA'!AU68","v":40805626.605531573},{"$f":"'Fin Statment SA'!AV68","v":38549833.658886597},{"$f":"'Fin Statment SA'!AW68","v":36727135.756455854},{"$f":"'Fin Statment SA'!AX68","v":34392033.659899652},{"$f":"'Fin Statment SA'!AY68","v":32493551.274007957},{"$f":"'Fin Statment SA'!AZ68","v":30076804.227442503},{"$f":"'Fin Statment SA'!BA68","v":28100376.786780164},{"$f":"'Fin Statment SA'!BB68","v":25756122.083462689},{"$f":"'Fin Statment SA'!BC68","v":24252439.877521701},{"$f":"'Fin Statment SA'!BD68","v":22095323.631575312},{"$f":"'Fin Statment SA'!BE68","v":20533440.155768629},{"$f":"'Fin Statment SA'!BF68","v":18311159.8632074},{"$f":"'Fin Statment SA'!BG68","v":16689506.355039582},{"$f":"'Fin Statment SA'!BH68","v":14400356.851376522},{"$f":"'Fin Statment SA'!BI68","v":12717390.892047394},{"$f":"'Fin Statment SA'!BJ68","v":10359835.684195507},{"$f":"'Fin Statment SA'!BK68","v":8613993.1553603504},{"$f":"'Fin Statment SA'!BL68","v":6186357.0026156679},{"$f":"'Fin Statment SA'!BM68","v":4376006.8229490342},{"$f":"'Fin Statment SA'!BN68","v":1876576.1425968767},{"$f":"'Fin Statment SA'!BO68","v":1.1594966053962708E-7},{"$f":"'Fin Statment SA'!BP68","v":1.1739903129637242E-7},{"$f":"'Fin Statment SA'!BQ68","v":1.1886651918757708E-7},{"$f":"'Fin Statment SA'!BR68","v":1.2035235067742179E-7},{"$f":"'Fin Statment SA'!BS68","v":1.2185675506088956E-7},{"$f":"'Fin Statment SA'!BT68","v":1.2337996449915068E-7},{"$f":"'Fin Statment SA'!BU68","v":1.2492221405539007E-7},{"$f":"'Fin Statment SA'!BV68","v":1.2648374173108244E-7},{"$f":"'Fin Statment SA'!BW68","v":1.2806478850272096E-7},{"$f":"'Fin Statment SA'!BX68","v":1.2966559835900498E-7},{"$f":"'Fin Statment SA'!BY68","v":1.3128641833849253E-7},{"$f":"'Fin Statment SA'!BZ68","v":1.3292749856772369E-7},{"$f":"'Fin Statment SA'!CA68","v":1.3458909229982023E-7},{"$f":"'Fin Statment SA'!CB68","v":1.3627145595356799E-7},{"$f":"'Fin Statment SA'!CC68","v":1.3797484915298759E-7},{"$f":"'Fin Statment SA'!CD68","v":1.3969953476739993E-7},{"$f":"'Fin Statment SA'!CE68","v":1.4144577895199242E-7},{"$f":"'Fin Statment SA'!CF68","v":1.4321385118889233E-7},{"$f":"'Fin Statment SA'!CG68","v":1.450040243287535E-7},{"$f":"'Fin Statment SA'!CH68","v":1.4681657463286292E-7},{"$f":"'Fin Statment SA'!CI68","v":1.486517818157737E-7},{"$f":"'Fin Statment SA'!CJ68","v":1.5050992908847087E-7},{"$f":"'Fin Statment SA'!CK68","v":1.5239130320207675E-7},{"$f":"'Fin Statment SA'!CL68","v":1.542961944921027E-7},{"$f":"'Fin Statment SA'!CM68","v":1.5622489692325398E-7},{"$f":"'Fin Statment SA'!CN68","v":1.5817770813479465E-7},{"$f":"'Fin Statment SA'!CO68","v":1.6015492948647958E-7},{"$f":"'Fin Statment SA'!CP68","v":1.6215686610506057E-7},{"$f":"'Fin Statment SA'!CQ68","v":1.6418382693137383E-7},{"$f":"'Fin Statment SA'!CR68","v":1.66236124768016E-7},{"$f":"'Fin Statment SA'!CS68","v":1.6831407632761622E-7},{"$f":"'Fin Statment SA'!CT68","v":1.7041800228171142E-7},{"$f":"'Fin Statment SA'!CU68","v":1.7254822731023283E-7},{"$f":"'Fin Statment SA'!CV68","v":1.7470508015161075E-7},{"$f":"'Fin Statment SA'!CW68","v":1.7688889365350588E-7},{"$f":"'Fin Statment SA'!CX68","v":1.791000048241747E-7},{"$f":"'Fin Statment SA'!CY68","v":1.8133875488447687E-7},{"$f":"'Fin Statment SA'!CZ68","v":1.8360548932053284E-7},{"$f":"'Fin Statment SA'!DA68","v":1.8590055793703951E-7},{"$f":"'Fin Statment SA'!DB68","v":1.882243149112525E-7},{"$f":"'Fin Statment SA'!DC68","v":1.9057711884764316E-7},{"$f":"'Fin Statment SA'!DD68","v":1.9295933283323871E-7},{"$f":"'Fin Statment SA'!DE68","v":1.9537132449365418E-7},{"$f":"'Fin Statment SA'!DF68","v":1.9781346604982486E-7},{"$f":"'Fin Statment SA'!DG68","v":2.0028613437544768E-7},{"$f":"'Fin Statment SA'!DH68","v":2.0278971105514077E-7}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K74,K3,NA())","v":"2023-01-31"},{"$f":"IF(L74,L3,NA())","v":"2023-02-28"},"2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2024-01-31","2024-07-31","2025-01-31","2025-07-31","2026-01-31","2026-07-31","2027-01-31","2027-07-31","2028-01-31","2028-07-31","2029-01-31","2029-07-31","2030-01-31","2030-07-31","2031-01-31","2031-07-31","2032-01-31","2032-07-31","2033-01-31","2033-07-31","2034-01-31","2034-07-31","2035-01-31","2035-07-31","2036-01-31","2036-07-31","2037-01-31","2037-07-31","2038-01-31","2038-07-31","2039-01-31","2039-07-31","2040-01-31","2040-07-31","2041-01-31","2041-07-31","2042-01-31","2042-07-31","2043-01-31","2043-07-31","2044-01-31","2044-07-31","2045-01-31","2045-07-31","2046-01-31","2046-07-31","2047-01-31","2047-07-31","2048-01-31","2048-07-31","2049-01-31","2049-07-31","2050-01-31","2050-07-31","2051-01-31","2051-07-31","2052-01-31","2052-07-31",{"$f":"IF(BX74,BX3,NA())","v":"2053-01-31"},"2053-07-31","2054-01-31","2054-07-31","2055-01-31","2055-07-31","2056-01-31","2056-07-31","2057-01-31","2057-07-31","2058-01-31","2058-07-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Equity Cash Flow",null,null,null,null,null,null,null,{"$f":"K38","v":-6153749.9999999991},{"$f":"L38","v":-15256.249999999996},-9964781.6770833302,-31889.646545138883,-5006692.7959560463,-40287.283949307523,-40354.429422556364,709387.58894959302,1062854.4393934167,1290069.5866352245,1073903.1604654419,1303362.3371598436,1085047.0660505213,1316785.9549090131,1096300.4686265003,1330341.7095870851,1107697.824735115,1344122.7348625036,1119240.7385086678,1357965.8932884894,1130830.8085875404,1371927.7049446772,1142534.6998019111,1386026.8908859263,1154388.2502720023,1400323.8955870352,1166337.9190125174,1414702.4183886875,1178390.3856042814,1429222.3508455812,1190561.127442752,1443885.0612399695,1202887.4154306836,1458753.4148927159,1215313.5587266488,1473706.4433989306,1227846.503284005,1488806.4370553745,1240502.3422400164,1504054.8155101188,1253319.8356211968,1519516.9605778637,1266241.0572132363,1450936.4203224955,982700.50884651672,1324312.8962729741,989397.39499084931,1334366.0931208823,996108.65105565265,1344496.5268314108,1002798.068198496,1354591.5537845115,1009456.610406446,1364704.9964948967,1016098.5264619731,1374835.2471149629,1022748.2663334664,3958124.9934167955,2948132.0641312767,3998451.7001376394,2978419.1021316801,4039174.1431554426,3009002.0411749696,4080296.1297060661,3039962.230041014,{"$f":"BX38","v":4121994.0176638849},3071196.5797337024,4163928.3514830125,3102685.4759110352,4206273.8763201367,3134481.6888977648,4249034.5399656482,3166669.803260521,4292393.7466290379,3199142.5980278496,4335998.4411051478,3231879.6694759587,2311076.0307793291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K73,K3,NA())","v":"2023-01-31"},{"$f":"IF(L73,L3,NA())","v":"2023-02-28"},"2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BX73,BX3,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Paid In Capital",null,null,null,null,null,null,null,{"$f":"ConstM!K72","v":6153749.9999999991},{"$f":"ConstM!L72","v":15256.249999999996},{"$f":"ConstM!M72","v":9964781.6770833302},{"$f":"ConstM!N72","v":31889.646545138883},{"$f":"ConstM!O72","v":5006692.7959560463},{"$f":"ConstM!P72","v":40287.283949307523},{"$f":"ConstM!Q72","v":40354.429422556364},{"$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,"Debt Draws",null,null,null,null,null,null,null,{"$f":"ConstM!K71","v":24615000},{"$f":"ConstM!L71","v":61025},{"$f":"ConstM!M71","v":39859126.708333336},{"$f":"ConstM!N71","v":127558.58618055558},{"$f":"ConstM!O71","v":20026771.183824193},{"$f":"ConstM!P71","v":161149.13579723015},{"$f":"ConstM!Q71","v":161417.71769022552},{"$f":"ConstM!R71","v":0},{"$f":"ConstM!S71","v":0},{"$f":"ConstM!T71","v":0},{"$f":"ConstM!U71","v":0},{"$f":"ConstM!V71","v":0},{"$f":"ConstM!W71","v":0},{"$f":"ConstM!X71","v":0},{"$f":"ConstM!Y71","v":0},{"$f":"ConstM!Z71","v":0},{"$f":"ConstM!AA71","v":0},{"$f":"ConstM!AB71","v":0},{"$f":"ConstM!AC71","v":0},{"$f":"ConstM!AD71","v":0},{"$f":"ConstM!AE71","v":0},{"$f":"ConstM!AF71","v":0},{"$f":"ConstM!AG71","v":0},{"$f":"ConstM!AH71","v":0},{"$f":"ConstM!AI71","v":0},{"$f":"ConstM!AJ71","v":0},{"$f":"ConstM!AK71","v":0},{"$f":"ConstM!AL71","v":0},{"$f":"ConstM!AM71","v":0},{"$f":"ConstM!AN71","v":0},{"$f":"ConstM!AO71","v":0},{"$f":"ConstM!AP71","v":0},{"$f":"ConstM!AQ71","v":0},{"$f":"ConstM!AR71","v":0},{"$f":"ConstM!AS71","v":0},{"$f":"ConstM!AT71","v":0},{"$f":"ConstM!AU71","v":0},{"$f":"ConstM!AV71","v":0},{"$f":"ConstM!AW71","v":0},{"$f":"ConstM!AX71","v":0},{"$f":"ConstM!AY71","v":0},{"$f":"ConstM!AZ71","v":0},{"$f":"ConstM!BA71","v":0},{"$f":"ConstM!BB71","v":0},{"$f":"ConstM!BC71","v":0},{"$f":"ConstM!BD71","v":0},{"$f":"ConstM!BE71","v":0},{"$f":"ConstM!BF71","v":0},{"$f":"ConstM!BG71","v":0},{"$f":"ConstM!BH71","v":0},{"$f":"ConstM!BI71","v":0},{"$f":"ConstM!BJ71","v":0},{"$f":"ConstM!BK71","v":0},{"$f":"ConstM!BL71","v":0},{"$f":"ConstM!BM71","v":0},{"$f":"ConstM!BN71","v":0},{"$f":"ConstM!BO71","v":0},{"$f":"ConstM!BP71","v":0},{"$f":"ConstM!BQ71","v":0},{"$f":"ConstM!BR71","v":0},{"$f":"ConstM!BS71","v":0},{"$f":"ConstM!BT71","v":0},{"$f":"ConstM!BU71","v":0},{"$f":"ConstM!BV71","v":0},{"$f":"ConstM!BW71","v":0},{"$f":"ConstM!BX71","v":0},{"$f":"ConstM!BY71","v":0},{"$f":"ConstM!BZ71","v":0},{"$f":"ConstM!CA71","v":0},{"$f":"ConstM!CB71","v":0},{"$f":"ConstM!CC71","v":0},{"$f":"ConstM!CD71","v":0},{"$f":"ConstM!CE71","v":0},{"$f":"ConstM!CF71","v":0},{"$f":"ConstM!CG71","v":0},{"$f":"ConstM!CH71","v":0},{"$f":"ConstM!CI71","v":0},{"$f":"ConstM!CJ71","v":0},{"$f":"ConstM!CK71","v":0},{"$f":"ConstM!CL71","v":0},{"$f":"ConstM!CM71","v":0},{"$f":"ConstM!CN71","v":0},{"$f":"ConstM!CO71","v":0},{"$f":"ConstM!CP71","v":0},{"$f":"ConstM!CQ71","v":0},{"$f":"ConstM!CR71","v":0},{"$f":"ConstM!CS71","v":0},{"$f":"ConstM!CT71","v":0},{"$f":"ConstM!CU71","v":0},{"$f":"ConstM!CV71","v":0},{"$f":"ConstM!CW71","v":0},{"$f":"ConstM!CX71","v":0},{"$f":"ConstM!CY71","v":0},{"$f":"ConstM!CZ71","v":0},{"$f":"ConstM!DA71","v":0},{"$f":"ConstM!DB71","v":0},{"$f":"ConstM!DC71","v":0},{"$f":"ConstM!DD71","v":0},{"$f":"ConstM!DE71","v":0},{"$f":"ConstM!DF71","v":0},{"$f":"ConstM!DG71","v":0},{"$f":"ConstM!DH71","v":0}]

{"sheet":"Checks","index":16,"n_rows":59,"n_cols":5,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,null,null,"Check","Error Label"]
[null,null,{"$f":"ConstM!C18","v":"S-Curve"},{"$f":"ConstM!I18","v":true},{"$f":"IF(D3,\"\",C3&\" Error\")","v":""}]
[null,null,{"$f":"ConstM!D73","v":"Total Sources"},{"$f":"ConstM!I73","v":true},{"$f":"IF(D4,\"\",C4&\" Error\")","v":""}]
[null,null,{"$f":"'Tax SA'!D28","v":"Final Capital Allowance Rate"},{"$f":"'Tax SA'!I28","v":true},""]
[null,null,{"$f":"TimeSA!E23","v":"Repayment Flag Test"},{"$f":"TimeSA!H23","v":true},""]
[null,null,{"$f":"'Debt and Waterfall SA'!D49","v":"End of Repayment Test"},{"$f":"'Debt and Waterfall SA'!G49","v":true},""]
[null,null,{"$f":"'Debt and Waterfall SA'!C21","v":"Circular Check"},{"$f":"'Debt and Waterfall SA'!H21","v":true},""]
[null,null,{"$f":"'Fin Statment SA'!D75","v":"Balance Sheet Test"},{"$f":"'Fin Statment SA'!H75","v":true},""]
[]
[null,null,"Total Check",{"$f":"AND(D3:D9)","v":true},{"$f":"add_text(E3:E8)","v":"      "}]
[null,null,null,null,{"$f":"IF(D11,\" Model Ok\",E11)","v":" Model Ok"}]
[]
[null,null,"Error Count",{"$f":"COUNTIF(D3:D8,FALSE)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"TRANSPOSE(InputC!K3:AA3)","v":"Base Case"}]
[null,null,null,"No PPA Inflation"]
[null,null,null,"P90 and No Inflation"]
[null,null,null,"Lower P90"]
[null,null,null,"Higher EPC"]
[null,null,null,"Lower PPA"]
[null,null,null,"Shareholder Loan"]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]